{"text_format":"1","workbook":"xlsx","n_sheets":41,"sheets":["Table of Contents","Points","fin summary","Graph of Actual and Projected","Consolidated","Revised DCF","DCF Analysis","NSEHTMEDIA","Retirements","capex est","capex","interest","depn","tax","profit model (F)","cons revenues","cons expenses","HT Delhi-NCR","HTD DCF","HT Mumbai","HT Others","HTO DCF","HT Mint","HTM DCF","Hindustan","M-Now","HT-Burda","Fever-FM","Internet","interim_saln_qtr","interim_saln_cum","interim_cons_qtr","interim_cons_cum","sotp valuation","earnings changes","saln finstats","cash model (F)","balance model (F)","Kotakval","interim_quarterly","short model"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":35,"comments":8,"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":"Table of Contents","index":0,"n_rows":42,"n_cols":5,"rows_kept":42,"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,"Table of Contents"]
[null,2,"Points"]
[null,3,"fin summary"]
[null,4,"Graph of Actual and Projected"]
[null,5,"Retirements"]
[null,6,"Consolidated"]
[null,7,"capex est"]
[null,8,"capex"]
[null,9,"interest"]
[null,10,"depn"]
[null,11,"tax"]
[null,12,"DCF Analysis"]
[null,13,"profit model (F)"]
[null,14,"cons revenues"]
[null,15,"cons expenses"]
[null,16,"HT Delhi-NCR"]
[null,17,"HTD DCF"]
[null,18,"HT Mumbai"]
[null,19,"HT Others"]
[null,20,"HTO DCF"]
[null,21,"HT Mint"]
[null,22,"HTM DCF"]
[null,23,"Hindustan"]
[null,24,"M-Now"]
[null,25,"HT-Burda"]
[null,26,"Fever-FM"]
[null,27,"Internet"]
[null,28,"interim_saln_qtr"]
[null,29,"interim_saln_cum"]
[null,30,"interim_cons_qtr"]
[null,31,"interim_cons_cum"]
[null,32,"sotp valuation"]
[null,33,"earnings changes"]
[null,34,"saln finstats"]
[null,35,"cash model (F)"]
[null,36,"balance model (F)"]
[null,37,"Kotakval"]
[null,38,"interim_quarterly"]
[null,39,"short model"]

{"sheet":"Points","index":1,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Overview - What Happened to HT Media"]
[]
[null,"Summary Pages"]
[null,null,"First, Look at the last period ROIC"]
[null,null,"Graph the statements with actual and forecast"]
[null,null,"Terminal year not shown on the summary"]
[null,null,"Basic problems and bad practice"]
[]
[null,"Financials"]
[null,null,"Finding Financials"]
[null,null,"ROIC"]
[null,null,"Depreciation to Net Assets"]
[null,null,"Cap Exp to Depreciation"]
[null,null,"Cap Exp to EBITDA"]
[null,null,"Historic and Projected Data"]
[null,null,"EBITDA Margin"]
[null,null,"Working capital to EBITDA"]
[]
[]
[null,"DCF Page"]
[null,null,"Concept: Interest Rate, Inflation Rate and Growth Rate"]
[null,null,"Concept: When ROIC is above WACC Growth Helps, when below growth hurts"]
[null,null,"WACC versus Terminal Growth Rate and Risk Free Rate"]
[null,null,"Historic EV/EBITDA and P/E Ratio"]
[null,null,"Modelling Problems -- Rows Out of Order"]
[null,null,"Modelling problem -- Show terminal value in separate line and use switch"]
[null,null,"Modelling problem -- Stable Ratios"]
[null,null,"No Depreciation to Cap Exp to Depreciation Stats"]
[null,null,"No ROIC in Last Period"]
[null,null,"Merged Cells"]
[null,null,"Error in Discounting"]
[null,null,"Where do numbers come from"]
[null,null,"Minority Interest"]
[null,null,"Hidden Rows"]
[null,null,"Treatment of Investments in EV - Equity Value Bridge"]
[null,null,"History of PE and EV to EBITDA"]
[]
[]
[null,"Re-do Depreciation"]
[null,null,"Set-up - History and Forecast"]
[null,null,"Clean up - colours and links"]
[null,null,"Structuring of Corporate Analysis"]
[]
[null,null,"Implications of depreciation mistakes"]
[null,null,"ROIC - Fix the calculation"]
[null,null,"Cap Exp to Depreciation"]
[null,null,"Taxes"]
[null,null,"NOPAT  - Problem if use (1-g/ROIC)/(k-g)"]
[null,null,"Alternative Depreciation Methods"]
[null,null,"Retirement of Existing Assets"]
[null,null,"New Assets"]
[null,null,"Using Net Plant"]

{"sheet":"fin summary","index":2,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Financial summary of HT Media, March fiscal year-ends, 2008-14E (Rs mn)"]
[]
[null,2005,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E"]
["Profit model"]
["Net sales",{"$f":"'profit model (F)'!G4","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H4","v":8210.1050000000014},{"$f":"'profit model (F)'!I4","v":10396.574999999999},{"$f":"'profit model (F)'!J4","v":12032.51},{"$f":"'profit model (F)'!K4","v":13466.1},{"$f":"'profit model (F)'!L4","v":14129.199999999999},{"$f":"'profit model (F)'!M4","v":17673.900000000001},{"$f":"'profit model (F)'!N4","v":20010.086386822586},{"$f":"'profit model (F)'!O4","v":23529.706641501765},{"$f":"'profit model (F)'!P4","v":27652.077327222552}]
["EBITDA",{"$f":"'profit model (F)'!G8","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H8","v":1183.9880000000012},{"$f":"'profit model (F)'!I8","v":1680.3719999999985},{"$f":"'profit model (F)'!J8","v":1698.9700000000007},{"$f":"'profit model (F)'!K8","v":878.80000000000109},{"$f":"'profit model (F)'!L8","v":2498.7999999999975},{"$f":"'profit model (F)'!M8","v":3171.2000000000016},{"$f":"'profit model (F)'!N8","v":2798.1906642505373},{"$f":"'profit model (F)'!O8","v":3128.1144169801482},{"$f":"'profit model (F)'!P8","v":4532.4487939783994}]
["Other income",{"$f":"'profit model (F)'!G9","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H9","v":177.33800000000002},{"$f":"'profit model (F)'!I9","v":366.85599999999999},{"$f":"'profit model (F)'!J9","v":438.65999999999997},{"$f":"'profit model (F)'!K9","v":330.4},{"$f":"'profit model (F)'!L9","v":408.8},{"$f":"'profit model (F)'!M9","v":477.7},{"$f":"'profit model (F)'!N9","v":796.75845579897555},{"$f":"'profit model (F)'!O9","v":805.34693216832557},{"$f":"'profit model (F)'!P9","v":859.5423933581518}]
["Interest",{"$f":"'profit model (F)'!G10","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H10","v":-135.4},{"$f":"'profit model (F)'!I10","v":-142.9},{"$f":"'profit model (F)'!J10","v":-177.9},{"$f":"'profit model (F)'!K10","v":-322.8},{"$f":"'profit model (F)'!L10","v":-295.10000000000002},{"$f":"'profit model (F)'!M10","v":-236},{"$f":"'profit model (F)'!N10","v":-331.02499999999998},{"$f":"'profit model (F)'!O10","v":-281.02499999999998},{"$f":"'profit model (F)'!P10","v":-281.02499999999998}]
["Depreciation",{"$f":"'profit model (F)'!G11","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H11","v":-385.36399999999998},{"$f":"'profit model (F)'!I11","v":-435.988},{"$f":"'profit model (F)'!J11","v":-569.87},{"$f":"'profit model (F)'!K11","v":-688.1},{"$f":"'profit model (F)'!L11","v":-706.9},{"$f":"'profit model (F)'!M11","v":-841.9},{"$f":"'profit model (F)'!N11","v":-893.42499999999995},{"$f":"'profit model (F)'!O11","v":-855.68811014721985},{"$f":"'profit model (F)'!P11","v":-900.19176381976956}]
["Pretax profits",{"$f":"'profit model (F)'!G12","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H12","v":840.56200000000104},{"$f":"'profit model (F)'!I12","v":1468.3399999999983},{"$f":"'profit model (F)'!J12","v":1389.8600000000006},{"$f":"'profit model (F)'!K12","v":198.30000000000121},{"$f":"'profit model (F)'!L12","v":1905.5999999999976},{"$f":"'profit model (F)'!M12","v":2571.0000000000014},{"$f":"'profit model (F)'!N12","v":2370.4991200495133},{"$f":"'profit model (F)'!O12","v":2796.7482390012538},{"$f":"'profit model (F)'!P12","v":4210.774423516782}]
["Extraordinary items",{"$f":"'profit model (F)'!G13","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H13","v":-228.88800000000001},{"$f":"'profit model (F)'!I13","v":2.1659999999999999},{"$f":"'profit model (F)'!J13","v":0},{"$f":"'profit model (F)'!K13","v":-189.4},{"$f":"'profit model (F)'!L13","v":-20.8},{"$f":"'profit model (F)'!M13","v":0},{"$f":"'profit model (F)'!N13","v":0},{"$f":"'profit model (F)'!O13","v":0},{"$f":"'profit model (F)'!P13","v":0}]
["Tax",{"$f":"'profit model (F)'!G14","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H14","v":-64.84},{"$f":"'profit model (F)'!I14","v":-572.77599999999995},{"$f":"'profit model (F)'!J14","v":-519.67000000000007},{"$f":"'profit model (F)'!K14","v":-40},{"$f":"'profit model (F)'!L14","v":-561.5},{"$f":"'profit model (F)'!M14","v":-931.5},{"$f":"'profit model (F)'!N14","v":-663.79819629579458},{"$f":"'profit model (F)'!O14","v":-801.31198322776663},{"$f":"'profit model (F)'!P14","v":-1284.3003882587491}]
["Deferred taxation",{"$f":"'profit model (F)'!G15","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H15","v":-174.12799999999999},{"$f":"'profit model (F)'!I15","v":27.010999999999999},{"$f":"'profit model (F)'!J15","v":143.07},{"$f":"'profit model (F)'!K15","v":-84.9},{"$f":"'profit model (F)'!L15","v":25},{"$f":"'profit model (F)'!M15","v":218.7},{"$f":"'profit model (F)'!N15","v":32.473265849820805},{"$f":"'profit model (F)'!O15","v":17.936615758474613},{"$f":"'profit model (F)'!P15","v":29.101259926545605}]
["Net income ",{"$f":"'profit model (F)'!G16","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H16","v":372.70600000000098},{"$f":"'profit model (F)'!I16","v":924.74099999999828},{"$f":"'profit model (F)'!J16","v":1013.2600000000004},{"$f":"'profit model (F)'!K16","v":-115.99999999999881},{"$f":"'profit model (F)'!L16","v":1348.2999999999977},{"$f":"'profit model (F)'!M16","v":1858.2000000000014},{"$f":"'profit model (F)'!N16","v":1739.1741896035394},{"$f":"'profit model (F)'!O16","v":2013.3728715319617},{"$f":"'profit model (F)'!P16","v":2955.5752951845784}]
["Minority interest",{"$f":"'profit model (F)'!G17","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H17","v":0},{"$f":"'profit model (F)'!I17","v":-45.691000000000003},{"$f":"'profit model (F)'!J17","v":0},{"$f":"'profit model (F)'!K17","v":-125},{"$f":"'profit model (F)'!L17","v":-10.9},{"$f":"'profit model (F)'!M17","v":49.1},{"$f":"'profit model (F)'!N17","v":64.367432217988579},{"$f":"'profit model (F)'!O17","v":166.94534449914414},{"$f":"'profit model (F)'!P17","v":265.9394636598683}]
["Adjusted net income",{"$f":"'profit model (F)'!G18","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H18","v":601.59400000000096},{"$f":"'profit model (F)'!I18","v":969.07107715515315},{"$f":"'profit model (F)'!J18","v":1013.2600000000004},{"$f":"'profit model (F)'!K18","v":79.105698436713979},{"$f":"'profit model (F)'!L18","v":1374.1439966414755},{"$f":"'profit model (F)'!M18","v":1809.1000000000015},{"$f":"'profit model (F)'!N18","v":1674.8067573855508},{"$f":"'profit model (F)'!O18","v":1846.4275270328176},{"$f":"'profit model (F)'!P18","v":2689.6358315247103}]
["Earnings per share (Rs)",{"$f":"'profit model (F)'!G22","v":{"$error":"#REF!"}},{"$f":"'profit model (F)'!H22","v":2.5684010092687113},{"$f":"'profit model (F)'!I22","v":4.1372805124692205},{"$f":"'profit model (F)'!J22","v":4.3255496264674509},{"$f":"'profit model (F)'!K22","v":0.33661999334771908},{"$f":"'profit model (F)'!L22","v":5.8449340563227379},{"$f":"'profit model (F)'!M22","v":7.6917517006802791},{"$f":"'profit model (F)'!N22","v":7.1207770297004718},{"$f":"'profit model (F)'!O22","v":7.8504571727585786},{"$f":"'profit model (F)'!P22","v":11.43552649457785}]
[]
["Balance sheet "]
["Total equity",{"$f":"'balance model (F)'!G7","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H7","v":6932.348},{"$f":"'balance model (F)'!I7","v":7642.0539999999992},{"$f":"'balance model (F)'!J7","v":8528.77},{"$f":"'balance model (F)'!K7","v":8485.4},{"$f":"'balance model (F)'!L7","v":9711.2999999999993},{"$f":"'balance model (F)'!M7","v":13022},{"$f":"'balance model (F)'!N7","v":14587.203557385552},{"$f":"'balance model (F)'!O7","v":15885.615084418367},{"$f":"'balance model (F)'!P7","v":17479.218915943082}]
["Minority interest",{"$f":"'balance model (F)'!G8","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H8","v":0},{"$f":"'balance model (F)'!I8","v":0.108},{"$f":"'balance model (F)'!J8","v":0.52},{"$f":"'balance model (F)'!K8","v":-69.400000000000006},{"$f":"'balance model (F)'!L8","v":218.2},{"$f":"'balance model (F)'!M8","v":1298.8},{"$f":"'balance model (F)'!N8","v":1363.1674322179886},{"$f":"'balance model (F)'!O8","v":1530.1127767171326},{"$f":"'balance model (F)'!P8","v":1796.052240377001}]
["Deferred taxation liability",{"$f":"'balance model (F)'!G9","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H9","v":295.84200000000004},{"$f":"'balance model (F)'!I9","v":272.59899999999999},{"$f":"'balance model (F)'!J9","v":121.61},{"$f":"'balance model (F)'!K9","v":206.5},{"$f":"'balance model (F)'!L9","v":178.1},{"$f":"'balance model (F)'!M9","v":-85.5},{"$f":"'balance model (F)'!N9","v":-117.97326584982081},{"$f":"'balance model (F)'!O9","v":-135.90988160829542},{"$f":"'balance model (F)'!P9","v":-165.01114153484102}]
["Total borrowings",{"$f":"'balance model (F)'!G13","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H13","v":1695.7260000000001},{"$f":"'balance model (F)'!I13","v":1657.55},{"$f":"'balance model (F)'!J13","v":2230.67},{"$f":"'balance model (F)'!K13","v":3706.2},{"$f":"'balance model (F)'!L13","v":4020.9},{"$f":"'balance model (F)'!M13","v":3122.5},{"$f":"'balance model (F)'!N13","v":3122.5},{"$f":"'balance model (F)'!O13","v":3122.5},{"$f":"'balance model (F)'!P13","v":3122.5}]
["Current liabilities",{"$f":"'balance model (F)'!G14","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H14","v":1809.4060000000002},{"$f":"'balance model (F)'!I14","v":2112.5070000000001},{"$f":"'balance model (F)'!J14","v":2803.7},{"$f":"'balance model (F)'!K14","v":5399},{"$f":"'balance model (F)'!L14","v":5764.5},{"$f":"'balance model (F)'!M14","v":6037},{"$f":"'balance model (F)'!N14","v":6536.7515124034389},{"$f":"'balance model (F)'!O14","v":7416.582460242922},{"$f":"'balance model (F)'!P14","v":8189.4993953174808}]
["Total liabilities and equity",{"$f":"'balance model (F)'!G15","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H15","v":10733.322},{"$f":"'balance model (F)'!I15","v":11684.817999999999},{"$f":"'balance model (F)'!J15","v":13685.27},{"$f":"'balance model (F)'!K15","v":17727.7},{"$f":"'balance model (F)'!L15","v":19893},{"$f":"'balance model (F)'!M15","v":23394.799999999999},{"$f":"'balance model (F)'!N15","v":25491.649236157158},{"$f":"'balance model (F)'!O15","v":27818.900439770128},{"$f":"'balance model (F)'!P15","v":30422.259410102724}]
["Cash",{"$f":"'balance model (F)'!G17","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H17","v":2677.5039999999999},{"$f":"'balance model (F)'!I17","v":1104.1389999999999},{"$f":"'balance model (F)'!J17","v":773.97},{"$f":"'balance model (F)'!K17","v":705.4},{"$f":"'balance model (F)'!L17","v":1086.8},{"$f":"'balance model (F)'!M17","v":1152.4000000000001},{"$f":"'balance model (F)'!N17","v":3002.6113949743922},{"$f":"'balance model (F)'!O17","v":4117.1119092033186},{"$f":"'balance model (F)'!P17","v":5568.1564721546129}]
["Other current assets",{"$f":"'balance model (F)'!G18","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H18","v":3275.5940000000001},{"$f":"'balance model (F)'!I18","v":2863.0309999999999},{"$f":"'balance model (F)'!J18","v":4424.8999999999996},{"$f":"'balance model (F)'!K18","v":6270.3},{"$f":"'balance model (F)'!L18","v":5622.8},{"$f":"'balance model (F)'!M18","v":6403.7999999999993},{"$f":"'balance model (F)'!N18","v":7763.8628411827631},{"$f":"'balance model (F)'!O18","v":8960.8016407140258},{"$f":"'balance model (F)'!P18","v":10098.232811915092}]
["Total fixed assets",{"$f":"'balance model (F)'!G21+'balance model (F)'!G22","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H21+'balance model (F)'!H22","v":3736.4030000000002},{"$f":"'balance model (F)'!I21+'balance model (F)'!I22","v":4108.6970000000001},{"$f":"'balance model (F)'!J21+'balance model (F)'!J22","v":4751.6000000000004},{"$f":"'balance model (F)'!K21+'balance model (F)'!K22","v":6718},{"$f":"'balance model (F)'!L21+'balance model (F)'!L22","v":7572.5},{"$f":"'balance model (F)'!M21+'balance model (F)'!M22","v":7558.9000000000005},{"$f":"'balance model (F)'!N21+'balance model (F)'!N22","v":7495.4750000000004},{"$f":"'balance model (F)'!O21+'balance model (F)'!O22","v":7511.2868898527804},{"$f":"'balance model (F)'!P21+'balance model (F)'!P22","v":7526.1701260330119}]
["Intangible assets",{"$f":"'balance model (F)'!G24","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H24","v":182.41900000000001},{"$f":"'balance model (F)'!I24","v":1098.18},{"$f":"'balance model (F)'!J24","v":1077.75},{"$f":"'balance model (F)'!K24","v":998.2},{"$f":"'balance model (F)'!L24","v":834.3},{"$f":"'balance model (F)'!M24","v":684.7},{"$f":"'balance model (F)'!N24","v":684.7},{"$f":"'balance model (F)'!O24","v":684.7},{"$f":"'balance model (F)'!P24","v":684.7}]
["Investments",{"$f":"'balance model (F)'!G25","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H25","v":861.40200000000004},{"$f":"'balance model (F)'!I25","v":2510.0169999999998},{"$f":"'balance model (F)'!J25","v":2656.36},{"$f":"'balance model (F)'!K25","v":3035},{"$f":"'balance model (F)'!L25","v":4754.7},{"$f":"'balance model (F)'!M25","v":7595},{"$f":"'balance model (F)'!N25","v":6595},{"$f":"'balance model (F)'!O25","v":6595},{"$f":"'balance model (F)'!P25","v":6595}]
["Total assets",{"$f":"'balance model (F)'!G27","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H27","v":10733.322},{"$f":"'balance model (F)'!I27","v":11684.818000000001},{"$f":"'balance model (F)'!J27","v":13685.270000000002},{"$f":"'balance model (F)'!K27","v":17727.7},{"$f":"'balance model (F)'!L27","v":19893},{"$f":"'balance model (F)'!M27","v":23394.799999999999},{"$f":"'balance model (F)'!N27","v":25541.649236157155},{"$f":"'balance model (F)'!O27","v":27868.900439770125},{"$f":"'balance model (F)'!P27","v":30472.259410102717}]
[]
["Free cash flow "]
["Operating cash flow, excl. working capital",{"$f":"'cash model (F)'!G14","v":{"$error":"#REF!"}},{"$f":"'cash model (F)'!H14","v":892.9079999999999},{"$f":"'cash model (F)'!I14","v":1336.7949999999998},{"$f":"'cash model (F)'!J14","v":1242.1500000000001},{"$f":"'cash model (F)'!K14","v":586.20000000000027},{"$f":"'cash model (F)'!L14","v":2307.5999999999995},{"$f":"'cash model (F)'!M14","v":2819.8},{"$f":"'cash model (F)'!N14","v":2134.3924679547422},{"$f":"'cash model (F)'!O14","v":2326.8024337523816},{"$f":"'cash model (F)'!P14","v":3248.1484057196503}]
["Working capital changes",{"$f":"'cash model (F)'!G12","v":{"$error":"#REF!"}},{"$f":"'cash model (F)'!H12","v":-231.62299999999999},{"$f":"'cash model (F)'!I12","v":-226.03399999999999},{"$f":"'cash model (F)'!J12","v":-130.91},{"$f":"'cash model (F)'!K12","v":1313.2},{"$f":"'cash model (F)'!L12","v":1695.1},{"$f":"'cash model (F)'!M12","v":-328.1},{"$f":"'cash model (F)'!N12","v":-860.31132877932578},{"$f":"'cash model (F)'!O12","v":-317.10785169178052},{"$f":"'cash model (F)'!P12","v":-364.51423612650706}]
["Capital expenditure",{"$f":"'cash model (F)'!G16+'cash model (F)'!G17","v":{"$error":"#REF!"}},{"$f":"'cash model (F)'!H16+'cash model (F)'!H17","v":-327.03699999999998},{"$f":"'cash model (F)'!I16+'cash model (F)'!I17","v":-866.69399999999996},{"$f":"'cash model (F)'!J16+'cash model (F)'!J17","v":-1196.3800000000001},{"$f":"'cash model (F)'!K16+'cash model (F)'!K17","v":-2597},{"$f":"'cash model (F)'!L16+'cash model (F)'!L17","v":-1574.8},{"$f":"'cash model (F)'!M16+'cash model (F)'!M17","v":-773.2},{"$f":"'cash model (F)'!N16+'cash model (F)'!N17","v":-830},{"$f":"'cash model (F)'!O16+'cash model (F)'!O17","v":-871.5},{"$f":"'cash model (F)'!P16+'cash model (F)'!P17","v":-915.07500000000073}]
["Investments",{"$f":"'cash model (F)'!G18","v":{"$error":"#REF!"}},{"$f":"'cash model (F)'!H18","v":387.678},{"$f":"'cash model (F)'!I18","v":-319.22199999999998},{"$f":"'cash model (F)'!J18","v":-325.33},{"$f":"'cash model (F)'!K18","v":-1126.4000000000001},{"$f":"'cash model (F)'!L18","v":-1778.4},{"$f":"'cash model (F)'!M18","v":-3097.7},{"$f":"'cash model (F)'!N18","v":1000},{"$f":"'cash model (F)'!O18","v":0},{"$f":"'cash model (F)'!P18","v":0}]
["Other income",{"$f":"-'cash model (F)'!G8","v":{"$error":"#REF!"}},{"$f":"-'cash model (F)'!H8","v":130.04},{"$f":"-'cash model (F)'!I8","v":196.62100000000001},{"$f":"-'cash model (F)'!J8","v":298.29000000000002},{"$f":"-'cash model (F)'!K8","v":205.7},{"$f":"-'cash model (F)'!L8","v":145.69999999999999},{"$f":"-'cash model (F)'!M8","v":291.2},{"$f":"-'cash model (F)'!N8","v":796.75845579897555},{"$f":"-'cash model (F)'!O8","v":805.34693216832557},{"$f":"-'cash model (F)'!P8","v":859.5423933581518}]
["Free cash flow",{"$f":"SUM(B34:B38)","v":{"$error":"#REF!"}},851.96599999999989,121.46600000000004,-112.18000000000006,-1618.2999999999997,795.19999999999959,-1087.9999999999995,2240.8395949743917,1943.5415142289266,2828.1015629512945]
[]
["Ratios (%)"]
["Debt/equity",{"$f":"'balance model (F)'!G30","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H30","v":23.459897982759173},{"$f":"'balance model (F)'!I30","v":20.942800650893982},{"$f":"'balance model (F)'!J30","v":25.786959648015461},{"$f":"'balance model (F)'!K30","v":42.639699030131503},{"$f":"'balance model (F)'!L30","v":40.658685056727407},{"$f":"'balance model (F)'!M30","v":24.137131372473235},{"$f":"'balance model (F)'!N30","v":21.580277161160485},{"$f":"'balance model (F)'!O30","v":19.82576790988368},{"$f":"'balance model (F)'!P30","v":18.034322105197905}]
["Net debt/equity",{"$f":"'balance model (F)'!G32","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H32","v":-13.582625802586815},{"$f":"'balance model (F)'!I32","v":6.9922332665753011},{"$f":"'balance model (F)'!J32","v":16.839722648022398},{"$f":"'balance model (F)'!K32","v":34.524097147919328},{"$f":"'balance model (F)'!L32","v":29.669140696098857},{"$f":"'balance model (F)'!M32","v":15.229003207977426},{"$f":"'balance model (F)'!N32","v":0.82857624496958038},{"$f":"'balance model (F)'!O32","v":-6.3151144506873642},{"$f":"'balance model (F)'!P32","v":-14.125142218574304}]
["ROAE (%)",{"$f":"'balance model (F)'!G34","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H34","v":0},{"$f":"'balance model (F)'!I34","v":12.799063916269265},{"$f":"'balance model (F)'!J34","v":12.233721478248796},{"$f":"'balance model (F)'!K34","v":0.91228717834925943},{"$f":"'balance model (F)'!L34","v":14.790612030821046},{"$f":"'balance model (F)'!M34","v":15.851291734389457},{"$f":"'balance model (F)'!N34","v":12.22231073260482},{"$f":"'balance model (F)'!O34","v":12.220334679746072},{"$f":"'balance model (F)'!P34","v":16.26931351638823}]
["ROACE (%)",{"$f":"'balance model (F)'!G35","v":{"$error":"#REF!"}},{"$f":"'balance model (F)'!H35","v":21.875404856439328},{"$f":"'balance model (F)'!I35","v":10.62623992217233},{"$f":"'balance model (F)'!J35","v":9.5982093187231889},{"$f":"'balance model (F)'!K35","v":3.5738979778230333},{"$f":"'balance model (F)'!L35","v":11.800386707697493},{"$f":"'balance model (F)'!M35","v":11.945522578938151},{"$f":"'balance model (F)'!N35","v":11.560110260651443},{"$f":"'balance model (F)'!O35","v":12.04446629894808},{"$f":"'balance model (F)'!P35","v":15.883346685748842}]

{"sheet":"Graph of Actual and Projected","index":3,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Row Num",456]
[]
[null,null,null,{"$f":"'saln finstats'!C3","v":2006},{"$f":"'saln finstats'!D3","v":2007},{"$f":"'saln finstats'!E3","v":2008},{"$f":"'saln finstats'!F3","v":2009},{"$f":"'saln finstats'!G3","v":2010},{"$f":"'saln finstats'!H3","v":2011},{"$f":"'saln finstats'!I3","v":"2012E"},{"$f":"'saln finstats'!J3","v":"2013E"},{"$f":"'saln finstats'!K3","v":"2014E"},{"$f":"'saln finstats'!L3","v":"2015E"},{"$f":"'saln finstats'!M3","v":"2016E"},{"$f":"'saln finstats'!N3","v":"2017E"},{"$f":"'saln finstats'!O3","v":"2018E"},{"$f":"'saln finstats'!P3","v":"2019E"},{"$f":"'saln finstats'!Q3","v":"2020E"}]
[null,null,null,{"$f":"Consolidated!I4","v":true},{"$f":"Consolidated!J4","v":true},{"$f":"Consolidated!K4","v":true},{"$f":"Consolidated!L4","v":true},{"$f":"Consolidated!M4","v":true},{"$f":"Consolidated!N4","v":true},{"$f":"Consolidated!O4","v":false},{"$f":"Consolidated!P4","v":false},{"$f":"Consolidated!Q4","v":false},{"$f":"Consolidated!R4","v":false},{"$f":"Consolidated!S4","v":false},{"$f":"Consolidated!T4","v":false},{"$f":"Consolidated!U4","v":false},{"$f":"Consolidated!V4","v":false},{"$f":"Consolidated!W4","v":false}]
[]
[null,null,{"$f":"INDEX(Consolidated!D:D,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!I:I,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!J:J,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!K:K,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!L:L,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!M:M,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!N:N,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!O:O,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!P:P,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!Q:Q,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!R:R,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!S:S,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!T:T,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!U:U,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!V:V,'Graph of Actual and Projected'!$C$2)","v":0},{"$f":"INDEX(Consolidated!W:W,'Graph of Actual and Projected'!$C$2)","v":0}]
[]
[null,null,null,{"$f":"D4","v":2006},{"$f":"E4","v":2007},2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
[null,null,"History",{"$f":"IF(D5,D7)","v":0},{"$f":"IF(E5,E7)","v":0},0,0,0,0,false,false,false,false,false,false,false,false,false]
[null,null,"Forecast",{"$f":"IF(NOT(D5),D7)","v":false},{"$f":"IF(NOT(E5),E7)","v":false},false,false,false,false,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Depreciation Scenario",3]
[null,null,null,{"$f":"D9","v":2006},{"$f":"E9","v":2007},2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
[null,null,"ROIC",{"$f":"Consolidated!I460","v":0.15692624020272097},{"$f":"Consolidated!J460","v":0.14087964784434029},{"$f":"Consolidated!K460","v":0.10863131983379445},{"$f":"Consolidated!L460","v":1.9378634632426658E-2},{"$f":"Consolidated!M460","v":0.15328671282687217},{"$f":"Consolidated!N460","v":0.17677930354065666},{"$f":"Consolidated!O460","v":0.15094075980207017},{"$f":"Consolidated!P460","v":0.16800260992647686},{"$f":"Consolidated!Q460","v":0.25167641618866543},{"$f":"Consolidated!R460","v":0.27739200353727528},{"$f":"Consolidated!S460","v":0.30630870699568913},{"$f":"Consolidated!T460","v":0.3830442334081326},{"$f":"Consolidated!U460","v":0.41193353844008884},{"$f":"Consolidated!V460","v":0.41613811083378965},{"$f":"Consolidated!W460","v":0.42496565602245867}]
[null,"Modelled Depreciation",1,0.15692624020272097,0.14087964784434029,0.10863131983379445,1.9378634632426658E-2,0.15328671282687217,0.17677930354065666,0.21906212142607034,0.21444172558046457,0.28075829906941496,0.29238560457054791,0.30530983226082564,0.35701021540981576,0.37065656514017942,0.36620295178068757,0.36600650021263642]
[null,"Net Plant Depreciation Expense",2,0.15692624020272097,0.14087964784434029,0.10863131983379445,1.9378634632426658E-2,0.15328671282687217,0.17677930354065666,0.15615983792834065,0.17910079700303536,0.26210467926466097,0.28631432921206623,0.31292351487170655,0.38302758682024385,0.40516440793863667,0.40360973785293208,0.40696721439968159]
[null,"Detailed Depreciation Expense",3,0.15692624020272097,0.14087964784434029,0.10863131983379445,1.9378634632426658E-2,0.15328671282687217,0.17677930354065666,0.15094075980207017,0.16800260992647686,0.25167641618866543,0.27739200353727528,0.30630870699568913,0.3830442334081326,0.41193353844008884,0.41613811083378965,0.42496565602245867]
[]
[null,null,"NOPAT",{"$f":"Consolidated!I455","v":798.62400000000116},{"$f":"Consolidated!J455","v":758.96966136998094},{"$f":"Consolidated!K455","v":706.92841653116204},{"$f":"Consolidated!L455","v":152.2330307614736},{"$f":"Consolidated!M455","v":1263.9025976070504},{"$f":"Consolidated!N455","v":1485.3704200700133},{"$f":"Consolidated!O455","v":1371.3843178490006},{"$f":"Consolidated!P455","v":1621.340733496691},{"$f":"Consolidated!Q455","v":2524.4063963096119},{"$f":"Consolidated!R455","v":2817.2947279877699},{"$f":"Consolidated!S455","v":3085.5125882331604},{"$f":"Consolidated!T455","v":3962.3073253033103},{"$f":"Consolidated!U455","v":4540.11042540567},{"$f":"Consolidated!V455","v":4913.0507621289144},{"$f":"Consolidated!W455","v":5336.8993300932198}]
[null,"Modelled Depreciation",1,798.62400000000116,758.96966136998094,706.92841653116204,152.2330307614736,1263.9025976070504,1485.3704200700133,2041.4793568375078,2214.0771645329669,3121.5738417297252,3408.2111486073782,3656.7898573227403,4511.39107841029,5073.1264412650462,5431.9936953829119,5831.565309434508]
[null,"Net Plant Depreciation Expense",2,798.62400000000116,758.96966136998094,706.92841653116204,152.2330307614736,1263.9025976070504,1485.3704200700133,1421.5672849724644,1742.4178184264306,2674.2847201564614,2989.4926339025542,3281.4756264802231,4174.7665719945689,4749.4339298936939,5103.5126377081288,5501.6864381349751]
[null,"Detailed Depreciation Expense",3,798.62400000000116,758.96966136998094,706.92841653116204,152.2330307614736,1263.9025976070504,1485.3704200700133,1371.3843178490006,1621.340733496691,2524.4063963096119,2817.2947279877699,3085.5125882331604,3962.3073253033103,4540.11042540567,4913.0507621289144,5336.8993300932198]
[]
[null,null,null,null,null,null,null,null,null,null,null,"(1-g/roic)/(wacc-g) x NOPAT = EV"]

{"sheet":"Consolidated","index":4,"n_rows":521,"n_cols":23,"rows_kept":521,"cut":false,"hidden":false,"merged":[]}
[null,"Consolidated financials of HT Media, March fiscal year-ends, 2006-20E (Rs mn)"]
[]
[null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,"Historic Swith",null,null,2011,null,null,null,{"$f":"I3<=$E$4","v":true},{"$f":"J3<=$E$4","v":true},{"$f":"K3<=$E$4","v":true},{"$f":"L3<=$E$4","v":true},{"$f":"M3<=$E$4","v":true},{"$f":"N3<=$E$4","v":true},{"$f":"O3<=$E$4","v":false},{"$f":"P3<=$E$4","v":false},{"$f":"Q3<=$E$4","v":false},{"$f":"R3<=$E$4","v":false},{"$f":"S3<=$E$4","v":false},{"$f":"T3<=$E$4","v":false},{"$f":"U3<=$E$4","v":false},{"$f":"V3<=$E$4","v":false},{"$f":"W3<=$E$4","v":false}]
["P&L statement of HT Media"]
[null,"REVENUES"]
[null,null,"Print advertising",null,null,null,null,null,6548.3850000000002,8749.09,10073.51,11282.1,11409.7,13947.7,{"$f":"'cons revenues'!I10","v":15349.677128822586},{"$f":"'cons revenues'!J10","v":17636.101183066476},{"$f":"'cons revenues'!K10","v":20903.048695443729},{"$f":"'cons revenues'!L10","v":22144.165981966878},{"$f":"'cons revenues'!M10","v":23243.048256979469},{"$f":"'cons revenues'!N10","v":26385.123981919183},{"$f":"'cons revenues'!O10","v":29456.23578026488},{"$f":"'cons revenues'!P10","v":32245.990216402104},{"$f":"'cons revenues'!Q10","v":35245.083099243217}]
[null,null,"Print circulation",null,null,null,null,null,1368.306,1362.4970000000001,1489.04,1539.9,1832.9,1827.7,{"$f":"'cons revenues'!I13","v":1981.7298000000001},{"$f":"'cons revenues'!J13","v":2214.980775},{"$f":"'cons revenues'!K13","v":2334.5362800000003},{"$f":"'cons revenues'!L13","v":2364.7523400000005},{"$f":"'cons revenues'!M13","v":2555.4568500000005},{"$f":"'cons revenues'!N13","v":2778.6159000000007},{"$f":"'cons revenues'!O13","v":2959.1928000000007},{"$f":"'cons revenues'!P13","v":3189.0060000000003},{"$f":"'cons revenues'!Q13","v":3357.7020000000011}]
[null,null,"HT-Burda JV revenues",null,null,null,null,null,0,0,0,0,64.3,618.29999999999995,{"$f":"'cons revenues'!I14","v":1113.4012499999999},{"$f":"'cons revenues'!J14","v":1833.2028},{"$f":"'cons revenues'!K14","v":2324.5282800000004},{"$f":"'cons revenues'!L14","v":2730.8496599999999},{"$f":"'cons revenues'!M14","v":3096.6429479999997},{"$f":"'cons revenues'!N14","v":3476.0965876559994},{"$f":"'cons revenues'!O14","v":3869.5602757190395},{"$f":"'cons revenues'!P14","v":4277.3929046695384},{"$f":"'cons revenues'!Q14","v":4364.2511627629283}]
[null,null,"Radio revenues",null,null,null,null,null,0,19.079000000000001,188.02,290,412,620.79999999999995,{"$f":"'cons revenues'!I15","v":674.06320800000003},{"$f":"'cons revenues'!J15","v":785.08538343529426},{"$f":"'cons revenues'!K15","v":863.59392177882364},{"$f":"'cons revenues'!L15","v":1020.3821688060002},{"$f":"'cons revenues'!M15","v":1122.4203856866004},{"$f":"'cons revenues'!N15","v":1003.1632197073992},{"$f":"'cons revenues'!O15","v":272.6546186897034},{"$f":"'cons revenues'!P15","v":0},{"$f":"'cons revenues'!Q15","v":0}]
[null,null,"Internet revenues",null,null,null,null,null,0,0,0,0,41,67.400000000000006,{"$f":"'cons revenues'!I16","v":200},{"$f":"'cons revenues'!J16","v":300},{"$f":"'cons revenues'!K16","v":390},{"$f":"'cons revenues'!L16","v":468},{"$f":"'cons revenues'!M16","v":538.19999999999993},{"$f":"'cons revenues'!N16","v":618.92999999999984},{"$f":"'cons revenues'!O16","v":711.76949999999977},{"$f":"'cons revenues'!P16","v":818.5349249999997},{"$f":"'cons revenues'!Q16","v":941.31516374999956}]
[null,null,"Metro Now revenues",null,null,null,null,null,0,0,65.52,53,0,0,{"$f":"N12","v":0},{"$f":"O12","v":0},{"$f":"P12","v":0},{"$f":"Q12","v":0},{"$f":"R12","v":0},{"$f":"S12","v":0},{"$f":"T12","v":0},{"$f":"U12","v":0},{"$f":"V12","v":0}]
[null,null,"Job Reveue - Assumptions",null,null,null,null,null,null,{"$f":"J14/I14-1","v":-0.21225490196078423},{"$f":"K14/J14-1","v":-0.40336459026242943},{"$f":"L14/K14-1","v":0.73889588203560508},{"$f":"M14/L14-1","v":0.31747673216132366},{"$f":"N14/M14-1","v":0.50588697017268425},0.15,0.1,0.1,0.1,0.05,0.05,0.05,0.05,0.05]
[null,null,"Job revenue - History",null,null,null,null,null,236.64,186.41200000000001,111.22,193.4,254.8,383.7,{"$f":"N14*1.15","v":441.25499999999994},{"$f":"O14*1.1","v":485.38049999999998},{"$f":"P14*1.1","v":533.91854999999998},{"$f":"Q14*1.1","v":587.31040500000006},{"$f":"R14*1.05","v":616.67592525000009},{"$f":"S14*1.05","v":647.50972151250016},{"$f":"T14*1.05","v":679.88520758812524},{"$f":"U14*1.05","v":713.87946796753158},{"$f":"V14*1.05","v":749.57344136590814}]
[null,null,"Job revenue - History and forecast",null,null,null,null,null,{"$f":"IF(I4,I14,F15*(1+I13))","v":236.64},{"$f":"IF(J4,J14,I15*(1+J13))","v":186.41200000000001},{"$f":"IF(K4,K14,J15*(1+K13))","v":111.22},{"$f":"IF(L4,L14,K15*(1+L13))","v":193.4},{"$f":"IF(M4,M14,L15*(1+M13))","v":254.8},{"$f":"IF(N4,N14,M15*(1+N13))","v":383.7},{"$f":"IF(O4,O14,N15*(1+O13))","v":441.25499999999994},{"$f":"IF(P4,P14,O15*(1+P13))","v":485.38049999999998},{"$f":"IF(Q4,Q14,P15*(1+Q13))","v":533.91854999999998},{"$f":"IF(R4,R14,Q15*(1+R13))","v":587.31040500000006},{"$f":"IF(S4,S14,R15*(1+S13))","v":616.67592525000009},{"$f":"IF(T4,T14,S15*(1+T13))","v":647.50972151250016},{"$f":"IF(U4,U14,T15*(1+U13))","v":679.88520758812524},{"$f":"IF(V4,V14,U15*(1+V13))","v":713.87946796753158},{"$f":"IF(W4,W14,V15*(1+W13))","v":749.57344136590814}]
[null,null,"Sale of waste papers",null,null,null,null,null,56.774000000000001,79.497,105.2,107.7,114.5,208.3,{"$f":"N16*1.2","v":249.96},{"$f":"O16*1.1","v":274.95600000000002},{"$f":"P16*1.1","v":302.45160000000004},{"$f":"Q16*1.1","v":332.6967600000001},{"$f":"R16*1.05","v":349.3315980000001},{"$f":"S16*1.05","v":366.7981779000001},{"$f":"T16*1.05","v":385.13808679500011},{"$f":"U16*1.05","v":404.39499113475011},{"$f":"V16*1.05","v":424.61474069148761}]
[null,null,null,"Total revenues",null,null,null,null,{"$f":"SUM(I7:I16)-I13-I14","v":8210.1050000000014},{"$f":"SUM(J7:J16)-J13-J14","v":10396.574999999999},{"$f":"SUM(K7:K16)-K13-K14","v":12032.51},{"$f":"SUM(L7:L16)-L13-L14","v":13466.1},{"$f":"SUM(M7:M16)-M13-M14","v":14129.199999999999},{"$f":"SUM(N7:N16)-N13-N14","v":17673.900000000001},{"$f":"SUM(O7:O16)-O13-O14","v":20010.086386822586},{"$f":"SUM(P7:P16)-P13-P14","v":23529.706641501765},{"$f":"SUM(Q7:Q16)-Q13-Q14","v":27652.077327222552},{"$f":"SUM(R7:R16)-R13-R14","v":29648.157315772878},{"$f":"SUM(S7:S16)-S13-S14","v":31521.775963916076},{"$f":"SUM(T7:T16)-T13-T14","v":35276.237588695076},{"$f":"SUM(U7:U16)-U13-U14","v":38334.43626905675},{"$f":"SUM(V7:V16)-V13-V14","v":41649.198505173932},{"$f":"SUM(W7:W16)-W13-W14","v":45082.539607813545}]
[null,null,null,null,null,null,null,null,null,{"$f":"(J17/I17-1)*100","v":26.631449902285009},{"$f":"(K17/J17-1)*100","v":15.735326297362363},{"$f":"(L17/K17-1)*100","v":11.91430549403243},{"$f":"(M17/L17-1)*100","v":4.9242171081456343},{"$f":"(N17/M17-1)*100","v":25.087761515160125},{"$f":"(O17/N17-1)*100","v":13.218284514581292},{"$f":"(P17/O17-1)*100","v":17.589230684166289},{"$f":"(Q17/P17-1)*100","v":17.519855850857645},{"$f":"(R17/Q17-1)*100","v":7.2185534740467849},{"$f":"(S17/R17-1)*100","v":6.3195112876253789},{"$f":"(T17/S17-1)*100","v":11.910691926358608},{"$f":"(U17/T17-1)*100","v":8.6692881367306907},{"$f":"(V17/U17-1)*100","v":8.6469570410582222},{"$f":"(W17/V17-1)*100","v":8.24347460663164}]
[null,"NEWSPRINT"]
[null,null,"RM consumed (incl. chg in stock)",null,null,null,null,null,3416.8180000000002,4349.2340000000004,4643.2299999999996,5587.7,4760.3,6248.9,{"$f":"'cons expenses'!I5","v":7444.0337735159992},{"$f":"'cons expenses'!J5","v":9266.6474685216017},{"$f":"'cons expenses'!K5","v":10407.944629512003},{"$f":"'cons expenses'!L5","v":10416.126057297661},{"$f":"'cons expenses'!M5","v":11025.596509959294},{"$f":"'cons expenses'!N5","v":12152.308408189518},{"$f":"'cons expenses'!O5","v":13410.303234139537},{"$f":"'cons expenses'!P5","v":14766.224018948138},{"$f":"'cons expenses'!Q5","v":15857.835273628711}]
[null,null,null,"Total RM costs",null,null,null,null,{"$f":"I20","v":3416.8180000000002},{"$f":"J20","v":4349.2340000000004},{"$f":"K20","v":4643.2299999999996},{"$f":"L20","v":5587.7},{"$f":"M20","v":4760.3},{"$f":"N20","v":6248.9},{"$f":"O20","v":7444.0337735159992},{"$f":"P20","v":9266.6474685216017},{"$f":"Q20","v":10407.944629512003},{"$f":"R20","v":10416.126057297661},{"$f":"S20","v":11025.596509959294},{"$f":"T20","v":12152.308408189518},{"$f":"U20","v":13410.303234139537},{"$f":"V20","v":14766.224018948138},{"$f":"W20","v":15857.835273628711}]
[null,null,null,null,null,null,null,null,null,{"$f":"(J21/I21-1)*100","v":27.28901568652471},{"$f":"(K21/J21-1)*100","v":6.7597190677714636},{"$f":"(L21/K21-1)*100","v":20.340797246744202},{"$f":"(M21/L21-1)*100","v":-14.807523668056621},{"$f":"(N21/M21-1)*100","v":31.271138373631892},{"$f":"(O21/N21-1)*100","v":19.125506465393904},{"$f":"(P21/O21-1)*100","v":24.484221195905963},{"$f":"(Q21/P21-1)*100","v":12.316181929520242},{"$f":"(R21/Q21-1)*100","v":7.8607526047536069E-2},{"$f":"(S21/R21-1)*100","v":5.8512200150902638},{"$f":"(T21/S21-1)*100","v":10.219056150045747},{"$f":"(U21/T21-1)*100","v":10.351900097451839},{"$f":"(V21/U21-1)*100","v":10.111037469732519},{"$f":"(W21/V21-1)*100","v":7.3926228755557766}]
[null,"EMPLOYEES"]
[null,null,"Salary, PF, Staff Welfare",null,null,null,null,null,1183.8499999999999,1596.2239999999999,1982.79,2419.1999999999998,{"$f":"2519.8","v":2519.8000000000002},3009,{"$f":"'cons expenses'!I6","v":3547.7172614400001},{"$f":"'cons expenses'!J6","v":4266.6086614560008},{"$f":"'cons expenses'!K6","v":5048.9649899704018},{"$f":"'cons expenses'!L6","v":5807.4979978067622},{"$f":"'cons expenses'!M6","v":6150.5737824169764},{"$f":"'cons expenses'!N6","v":6712.640001697805},{"$f":"'cons expenses'!O6","v":7103.2542479310614},{"$f":"'cons expenses'!P6","v":7700.7035678893708},{"$f":"'cons expenses'!Q6","v":8444.4402186893894}]
[null,null,null,"Employee costs",null,null,null,null,{"$f":"I24","v":1183.8499999999999},{"$f":"J24","v":1596.2239999999999},{"$f":"K24","v":1982.79},{"$f":"L24","v":2419.1999999999998},{"$f":"M24","v":2519.8000000000002},{"$f":"N24","v":3009},{"$f":"O24","v":3547.7172614400001},{"$f":"P24","v":4266.6086614560008},{"$f":"Q24","v":5048.9649899704018},{"$f":"R24","v":5807.4979978067622},{"$f":"S24","v":6150.5737824169764},{"$f":"T24","v":6712.640001697805},{"$f":"U24","v":7103.2542479310614},{"$f":"V24","v":7700.7035678893708},{"$f":"W24","v":8444.4402186893894}]
[null,null,null,null,null,null,null,null,null,{"$f":"(J25/I25-1)*100","v":34.833298137432969},{"$f":"(K25/J25-1)*100","v":24.217528366945995},{"$f":"(L25/K25-1)*100","v":22.009895147746363},{"$f":"(M25/L25-1)*100","v":4.1583994708994876},{"$f":"(N25/M25-1)*100","v":19.41423922533534},{"$f":"(O25/N25-1)*100","v":17.903531453639076},{"$f":"(P25/O25-1)*100","v":20.263491903078169},{"$f":"(Q25/P25-1)*100","v":18.336725736815485},{"$f":"(R25/Q25-1)*100","v":15.023534711434138},{"$f":"(S25/R25-1)*100","v":5.9074628134142992},{"$f":"(T25/S25-1)*100","v":9.1384355210507593},{"$f":"(U25/T25-1)*100","v":5.8190852799265169},{"$f":"(V25/U25-1)*100","v":8.4109240512167496},{"$f":"(W25/V25-1)*100","v":9.6580350645007798}]
[null,"SG&A AND OTHER"]
[null,null,"Radio operating cost",null,null,null,null,null,{"$f":"0","v":0},{"$f":"9.7+5.6","v":15.299999999999999},{"$f":"48.4+22.8","v":71.2},{"$f":"12.9+6","v":18.899999999999999},{"$f":"47.3+28.4","v":75.699999999999989},{"$f":"40.1+32.9","v":73},{"$f":"-SUM('Fever-FM'!I7:I8)","v":78.789791808000004},{"$f":"-SUM('Fever-FM'!J7:J8)","v":86.340314634691779},{"$f":"-SUM('Fever-FM'!K7:K8)","v":92.776870126269756},{"$f":"-SUM('Fever-FM'!L7:L8)","v":102.54238680266383},{"$f":"-SUM('Fever-FM'!M7:M8)","v":110.32754148091328},{"$f":"-SUM('Fever-FM'!N7:N8)","v":96.478741601829142},{"$f":"-SUM('Fever-FM'!O7:O8)","v":30.982909123678251},{"$f":"-SUM('Fever-FM'!P7:P8)","v":0},{"$f":"-SUM('Fever-FM'!Q7:Q8)","v":0}]
[null,null,"Internet operating cost",null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},100,100,125,{"$f":"-Internet!I7","v":150},{"$f":"-Internet!J7","v":172.5},{"$f":"-Internet!K7","v":193.20000000000002},{"$f":"-Internet!L7","v":216.38400000000004},{"$f":"-Internet!M7","v":238.02240000000006},{"$f":"-Internet!N7","v":261.8246400000001},{"$f":"-Internet!O7","v":288.00710400000014},{"$f":"-Internet!P7","v":316.80781440000015},{"$f":"-Internet!Q7","v":348.48859584000019}]
[null,null,"Printing and service charges",null,null,null,null,null,360.536,190.28399999999999,222.39,242.3,{"$f":"222.4","v":222.4},314.2,{"$f":"N30*'cons expenses'!I27/'cons expenses'!H27","v":349.0214115165976},{"$f":"O30*'cons expenses'!J27/'cons expenses'!I27","v":395.38580027007589},{"$f":"P30*'cons expenses'!K27/'cons expenses'!J27","v":440.0102930688733},{"$f":"Q30*'cons expenses'!L27/'cons expenses'!K27*1.05","v":459.50763969080333},{"$f":"R30*'cons expenses'!M27/'cons expenses'!L27","v":473.00218875624012},{"$f":"S30*'cons expenses'!N27/'cons expenses'!M27","v":509.61423273284669},{"$f":"T30*'cons expenses'!O27/'cons expenses'!N27","v":547.98502393890635},{"$f":"U30*'cons expenses'!P27/'cons expenses'!O27","v":586.80977987529957},{"$f":"V30*'cons expenses'!Q27/'cons expenses'!P27","v":614.19703273560867}]
[null,null,"Consumption of stores and spares",null,null,null,null,null,219.13,300.82100000000003,329.06,360.5,{"$f":"391.2","v":391.2},463.1,{"$f":"N31*'cons expenses'!I27/'cons expenses'!H27","v":514.42334714620108},{"$f":"O31*'cons expenses'!J27/'cons expenses'!I27","v":582.75991121919856},{"$f":"P31*'cons expenses'!K27/'cons expenses'!J27","v":648.53203921131535},{"$f":"Q31*'cons expenses'!L27/'cons expenses'!K27*1.05","v":677.26921687081824},{"$f":"R31*'cons expenses'!M27/'cons expenses'!L27","v":697.1588593666927},{"$f":"S31*'cons expenses'!N27/'cons expenses'!M27","v":751.12142322909392},{"$f":"T31*'cons expenses'!O27/'cons expenses'!N27","v":807.67620810346125},{"$f":"U31*'cons expenses'!P27/'cons expenses'!O27","v":864.90009248966021},{"$f":"V31*'cons expenses'!Q27/'cons expenses'!P27","v":905.26621852278925}]
[null,null,"News services and dispatches",null,null,null,null,null,131.00800000000001,152.27699999999999,214.02,301.5,{"$f":"239.6","v":239.6},280.3,{"$f":"N32*1.15","v":322.34499999999997},{"$f":"O32*1.15","v":370.69674999999995},{"$f":"P32*1.12","v":415.18036000000001},{"$f":"Q32*1.12","v":465.00200320000005},{"$f":"R32*1.08","v":502.20216345600011},{"$f":"S32*1.08","v":542.37833653248015},{"$f":"T32*1.08","v":585.76860345507862},{"$f":"U32*1.08","v":632.63009173148498},{"$f":"V32*1.08","v":683.24049907000381}]
[null,null,"Power and fuel",null,null,null,null,null,128.03899999999999,160.72399999999999,190.65,211.5,{"$f":"230.3","v":230.3},368.8,{"$f":"N33*1.15","v":424.12},{"$f":"O33*1.15","v":487.73799999999994},{"$f":"P33*1.12","v":546.26656000000003},{"$f":"Q33*1.12","v":611.81854720000013},{"$f":"R33*1.08","v":660.76403097600019},{"$f":"S33*1.08","v":713.62515345408019},{"$f":"T33*1.08","v":770.71516573040662},{"$f":"U33*1.08","v":832.37237898883916},{"$f":"V33*1.08","v":898.9621693079464}]
[null,null,"Repair and maintenance",null,null,null,null,null,{"$f":"75.639+20.494+0.593","v":96.725999999999999},{"$f":"90.093+35.132+2.26","v":127.485},{"$f":"96.38+40.89+3.77","v":141.04},{"$f":"107.3+29.1+6.8","v":143.20000000000002},{"$f":"144.1+24.7+7.4","v":176.2},{"$f":"139+26.6+29.1","v":194.7},{"$f":"N34*1.15","v":223.90499999999997},{"$f":"O34*1.15","v":257.49074999999993},{"$f":"P34*1.12","v":288.38963999999993},{"$f":"Q34*1.12","v":322.99639679999996},{"$f":"R34*1.08","v":348.83610854399996},{"$f":"S34*1.08","v":376.74299722751999},{"$f":"T34*1.08","v":406.88243700572161},{"$f":"U34*1.08","v":439.43303196617939},{"$f":"V34*1.08","v":474.58767452347377}]
[null,null,"Communication expenses",null,null,null,null,null,82.506,95.747,105.49,124.4,{"$f":"126","v":126},130.1,{"$f":"N35*1.15","v":149.61499999999998},{"$f":"O35*1.15","v":172.05724999999995},{"$f":"P35*1.12","v":192.70411999999996},{"$f":"Q35*1.12","v":215.82861439999996},{"$f":"R35*1.08","v":233.09490355199998},{"$f":"S35*1.08","v":251.74249583616},{"$f":"T35*1.08","v":271.88189550305282},{"$f":"U35*1.08","v":293.63244714329704},{"$f":"V35*1.08","v":317.12304291476084}]
[null,null,"Traveling and conveyance",null,null,null,null,null,135.71100000000001,165.89500000000001,192.42,214.8,{"$f":"214.6","v":214.6},261.60000000000002,{"$f":"N36*1.15","v":300.83999999999997},{"$f":"O36*1.15","v":345.96599999999995},{"$f":"P36*1.12","v":387.48192},{"$f":"Q36*1.12","v":433.97975040000006},{"$f":"R36*1.08","v":468.69813043200008},{"$f":"S36*1.08","v":506.19398086656014},{"$f":"T36*1.08","v":546.68949933588499},{"$f":"U36*1.08","v":590.42465928275578},{"$f":"V36*1.08","v":637.65863202537628}]
[null,null,"Advertising and sales promotion",null,null,null,null,null,681.56700000000001,715.73199999999997,1150.4100000000001,1540.9,{"$f":"1158.8","v":1158.8},1353.3,{"$f":"8.35%*(O17-O9)","v":1577.8732089246857},{"$f":"7.75%*(P17-P9)","v":1681.479047716387},{"$f":"7.25%*(Q17-Q9)","v":1836.2473059236347},{"$f":"7%*(R17-R9)","v":1884.2115359041018},{"$f":"6.75%*(S17-S9)","v":1918.6964785743353},{"$f":"6.5%*(T17-T9)","v":2067.0091650675399},{"$f":"6.25%*(U17-U9)","v":2154.0547495836067},{"$f":"6%*(V17-V9)","v":2242.3083360302635},{"$f":"6%*(W17-W9)","v":2443.0973067030368}]
[null,null,"Bad debt w/off, provision for doubtful debts",null,null,null,null,null,21.318000000000001,{"$f":"18.799","v":18.798999999999999},1.77,{"$f":"101.9+27.4+0.7","v":130},{"$f":"0.5+133.2+55","v":188.7},{"$f":"6.7+73.5+14+68.7","v":162.9},{"$f":"2.5%*O7","v":383.74192822056466},{"$f":"1.75%*P7","v":308.63177070366334},{"$f":"1.5%*Q7","v":313.54573043165595},{"$f":"1.5%*R7","v":332.16248972950319},{"$f":"1.25%*S7","v":290.53810321224336},{"$f":"1.25%*T7","v":329.81404977398984},{"$f":"1.25%*U7","v":368.20294725331104},{"$f":"1.25%*V7","v":403.07487770502632},{"$f":"1.25%*W7","v":440.56353874054025}]
[null,null,"Miscellaneous and other expenses",null,null,null,null,null,{"$f":"2425.449-SUM(I28:I38)","v":568.90800000000013},{"$f":"2770.745-SUM(J28:J38)","v":827.68100000000004},{"$f":"3707.52-SUM(K28:K38)","v":1089.0699999999997},{"$f":"4580.4-SUM(L28:L38)","v":1192.3999999999996},{"$f":"4350.3-SUM(M28:M38)","v":1226.8000000000006},{"$f":"5244.8-SUM(N28:N38)","v":1517.7999999999997},{"$f":"N39*1.15","v":1745.4699999999996},{"$f":"O39*1.15","v":2007.2904999999994},{"$f":"P39*1.15","v":2308.384074999999},{"$f":"Q39*1.15","v":2654.6416862499987},{"$f":"R39*1.1","v":2920.1058548749988},{"$f":"S39*1.1","v":3212.1164403624989},{"$f":"T39*1.05","v":3372.7222623806242},{"$f":"U39*1.1","v":3709.9944886186868},{"$f":"V39*1.1","v":4080.9939374805558}]
[null,null,null,"SG&A and other costs",null,null,null,null,{"$f":"SUM(I28:I39)","v":2425.4490000000001},{"$f":"SUM(J28:J39)","v":2770.7449999999999},{"$f":"SUM(K28:K39)","v":3707.52},{"$f":"SUM(L28:L39)","v":4580.3999999999996},{"$f":"SUM(M28:M39)","v":4350.3},{"$f":"SUM(N28:N39)","v":5244.8},{"$f":"SUM(O28:O39)","v":6220.1446876160489},{"$f":"SUM(P28:P39)","v":6868.3360945440145},{"$f":"SUM(Q28:Q39)","v":7662.7189137617479},{"$f":"SUM(R28:R39)","v":8376.3442672478886},{"$f":"SUM(S28:S39)","v":8861.4467632254236},{"$f":"SUM(T28:T39)","v":9618.6616566845987},{"$f":"SUM(U28:U39)","v":10151.568805413732},{"$f":"SUM(V28:V39)","v":10912.387998231494},{"$f":"SUM(W28:W39)","v":11844.178647864092}]
[null,null,null,null,null,null,null,null,null,{"$f":"(J40/I40-1)*100","v":14.236374378517125},{"$f":"(K40/J40-1)*100","v":33.809498889287902},{"$f":"(L40/K40-1)*100","v":23.543500776799586},{"$f":"(M40/L40-1)*100","v":-5.0235787267487453},{"$f":"(N40/M40-1)*100","v":20.561800335609036},{"$f":"(O40/N40-1)*100","v":18.596413354485364},{"$f":"(P40/O40-1)*100","v":10.420841306448668},{"$f":"(Q40/P40-1)*100","v":11.565869932439178},{"$f":"(R40/Q40-1)*100","v":9.3129522499450612},{"$f":"(S40/R40-1)*100","v":5.791339043624566},{"$f":"(T40/S40-1)*100","v":8.5450481585194424},{"$f":"(U40/T40-1)*100","v":5.5403461287026667},{"$f":"(V40/U40-1)*100","v":7.4945972135067818},{"$f":"(W40/V40-1)*100","v":8.5388335695505635}]
[null,"EBITDA",null,null,null,null,null,null,{"$f":"I17-I21-I25-I40","v":1183.9880000000012},{"$f":"J17-J21-J25-J40","v":1680.3719999999985},{"$f":"K17-K21-K25-K40","v":1698.9700000000007},{"$f":"L17-L21-L25-L40","v":878.80000000000109},{"$f":"M17-M21-M25-M40","v":2498.7999999999975},{"$f":"N17-N21-N25-N40","v":3171.2000000000016},{"$f":"O17-O21-O25-O40","v":2798.1906642505373},{"$f":"P17-P21-P25-P40","v":3128.1144169801482},{"$f":"Q17-Q21-Q25-Q40","v":4532.4487939783994},{"$f":"R17-R21-R25-R40","v":5048.1889934205665},{"$f":"S17-S21-S25-S40","v":5484.1589083143808},{"$f":"T17-T21-T25-T40","v":6792.6275221231554},{"$f":"U17-U21-U25-U40","v":7669.3099815724199},{"$f":"V17-V21-V25-V40","v":8269.8829201049302},{"$f":"W17-W21-W25-W40","v":8936.085467631352}]
[null,null,null,null,null,null,null,null,null,{"$f":"(J42/I42-1)*100","v":41.924749237323077},{"$f":"(K42/J42-1)*100","v":1.106778737089309},{"$f":"(L42/K42-1)*100","v":-48.274542811232649},{"$f":"(M42/L42-1)*100","v":184.34228493400028},{"$f":"(N42/M42-1)*100","v":26.908916279814509},{"$f":"(O42/N42-1)*100","v":-11.762403372523467},{"$f":"(P42/O42-1)*100","v":11.790610159082116},{"$f":"(Q42/P42-1)*100","v":44.893958142169943},{"$f":"(R42/Q42-1)*100","v":11.378842274563716},{"$f":"(S42/R42-1)*100","v":8.6361646812753037},{"$f":"(T42/S42-1)*100","v":23.859057253520533},{"$f":"(U42/T42-1)*100","v":12.90638205310044},{"$f":"(V42/U42-1)*100","v":7.8308601422494073},{"$f":"(W42/V42-1)*100","v":8.0557675841675511}]
[null,"OTHER INCOME"]
[null,null,"Interest income",null,null,null,null,null,111.355,151.1,66.510000000000005,205.7,167.8,291.2,{"$f":"O403+6%*N226","v":510.25845579897555},{"$f":"P403+6%*O226","v":568.84693216832557},{"$f":"Q403+6%*P226","v":623.0423933581518},{"$f":"R403+6%*Q226","v":719.21753090814082},{"$f":"S403+6%*R226","v":777.51863670810553},{"$f":"T403+6%*S226","v":795.11628846918256},{"$f":"U403+6%*T226","v":796.18064825780107},{"$f":"V403+6%*U226","v":783.48531703710364},{"$f":"W403+6%*V226","v":761.18048290404386}]
[null,null,"Other income",null,null,null,null,null,65.983000000000004,215.756,372.15,124.7,241,186.5,{"$f":"N46+100","v":286.5},{"$f":"O46-50","v":236.5},{"$f":"P46","v":236.5},{"$f":"Q46","v":236.5},{"$f":"R46","v":236.5},{"$f":"S46","v":236.5},{"$f":"T46","v":236.5},{"$f":"U46","v":236.5},{"$f":"V46","v":236.5}]
[null,null,null,"Total other income",null,null,null,null,{"$f":"SUM(I45:I46)","v":177.33800000000002},{"$f":"SUM(J45:J46)","v":366.85599999999999},{"$f":"SUM(K45:K46)","v":438.65999999999997},{"$f":"SUM(L45:L46)","v":330.4},{"$f":"SUM(M45:M46)","v":408.8},{"$f":"SUM(N45:N46)","v":477.7},{"$f":"SUM(O45:O46)","v":796.75845579897555},{"$f":"SUM(P45:P46)","v":805.34693216832557},{"$f":"SUM(Q45:Q46)","v":859.5423933581518},{"$f":"SUM(R45:R46)","v":955.71753090814082},{"$f":"SUM(S45:S46)","v":1014.0186367081055},{"$f":"SUM(T45:T46)","v":1031.6162884691826},{"$f":"SUM(U45:U46)","v":1032.6806482578011},{"$f":"SUM(V45:V46)","v":1019.9853170371036},{"$f":"SUM(W45:W46)","v":997.68048290404386}]
[]
[null,"FINANCE CHARGES"]
[null,null,"Interest expenses",null,null,null,null,null,135.4,142.9,177.9,322.8,295.10000000000002,236,{"$f":"interest!BE8+interest!BE18+50","v":331.02499999999998},{"$f":"interest!BJ8+interest!BJ18","v":281.02499999999998},{"$f":"interest!BO8+interest!BO18","v":281.02499999999998},{"$f":"interest!BT8+interest!BT18","v":281.02499999999998},{"$f":"interest!BY8+interest!BY18","v":281.02499999999998},{"$f":"interest!CD8+interest!CD18","v":281.02499999999998},{"$f":"interest!CI8+interest!CI18","v":281.02499999999998},{"$f":"interest!CN8+interest!CN18","v":281.02499999999998},{"$f":"interest!CS8+interest!CS18","v":281.02499999999998}]
[null,null,null,"Total finance expenses",null,null,null,null,{"$f":"I50","v":135.4},{"$f":"J50","v":142.9},{"$f":"K50","v":177.9},{"$f":"L50","v":322.8},{"$f":"M50","v":295.10000000000002},{"$f":"N50","v":236},{"$f":"O50","v":331.02499999999998},{"$f":"P50","v":281.02499999999998},{"$f":"Q50","v":281.02499999999998},{"$f":"R50","v":281.02499999999998},{"$f":"S50","v":281.02499999999998},{"$f":"T50","v":281.02499999999998},{"$f":"U50","v":281.02499999999998},{"$f":"V50","v":281.02499999999998},{"$f":"W50","v":281.02499999999998}]
[]
[null,"Gross profit",null,null,null,null,null,null,{"$f":"I42-I51+I47","v":1225.9260000000011},{"$f":"J42-J51+J47","v":1904.3279999999984},{"$f":"K42-K51+K47","v":1959.7300000000005},{"$f":"L42-L51+L47","v":886.40000000000111},{"$f":"M42-M51+M47","v":2612.4999999999977},{"$f":"N42-N51+N47","v":3412.9000000000015},{"$f":"O42-O51+O47","v":3263.9241200495126},{"$f":"P42-P51+P47","v":3652.4363491484737},{"$f":"Q42-Q51+Q47","v":5110.9661873365512},{"$f":"R42-R51+R47","v":5722.8815243287081},{"$f":"S42-S51+S47","v":6217.1525450224872},{"$f":"T42-T51+T47","v":7543.2188105923378},{"$f":"U42-U51+U47","v":8420.9656298302216},{"$f":"V42-V51+V47","v":9008.8432371420349},{"$f":"W42-W51+W47","v":9652.7409505353971}]
[]
[null,"Depreciation and Plant"]
[null,null,"Plant Balance"]
[null,null,null,"Historic Gross Plant",null,null,null,null,4398.3209999999999,5189.433,6203.43,8667.6,10066.299999999999,10721.1,{"$f":"IF(O4,O217+O219)","v":false},{"$f":"IF(P4,P217+P219)","v":false},{"$f":"IF(Q4,Q217+Q219)","v":false},{"$f":"IF(R4,R217+R219)","v":false},{"$f":"IF(S4,S217+S219)","v":false},{"$f":"IF(T4,T217+T219)","v":false},{"$f":"IF(U4,U217+U219)","v":false},{"$f":"IF(V4,V217+V219)","v":false},{"$f":"IF(W4,W217+W219)","v":false}]
[null,null,null,"Historic Net Plant",null,null,null,null,3736.4029999999998,4108.6970000000001,4751.6000000000004,6718,7572.5,7558.9,{"$f":"IF(O4,O220)","v":false},{"$f":"IF(P4,P220)","v":false},{"$f":"IF(Q4,Q220)","v":false},{"$f":"IF(R4,R220)","v":false},{"$f":"IF(S4,S220)","v":false},{"$f":"IF(T4,T220)","v":false},{"$f":"IF(U4,U220)","v":false},{"$f":"IF(V4,V220)","v":false},{"$f":"IF(W4,W220)","v":false}]
[null,null,null,"Implied Accumulated Depreciation",null,null,null,null,661.91800000000001,1080.7360000000001,1451.83,1949.6,2493.8000000000002,3162.2,{"$f":"O57-O58","v":0},{"$f":"P57-P58","v":0},{"$f":"Q57-Q58","v":0},{"$f":"R57-R58","v":0},{"$f":"S57-S58","v":0},{"$f":"T57-T58","v":0},{"$f":"U57-U58","v":0},{"$f":"V57-V58","v":0},{"$f":"W57-W58","v":0}]
[null,null,null,"Historic Accumulated Depreciation",null,null,null,null,{"$f":"IF(I4,I218)","v":661.91800000000001},{"$f":"IF(J4,J218)","v":1080.7360000000001},{"$f":"IF(K4,K218)","v":1451.83},{"$f":"IF(L4,L218)","v":1949.6},{"$f":"IF(M4,M218)","v":2493.8000000000002},{"$f":"IF(N4,N218)","v":3162.2},{"$f":"IF(O4,O218)","v":false},{"$f":"IF(P4,P218)","v":false},{"$f":"IF(Q4,Q218)","v":false},{"$f":"IF(R4,R218)","v":false},{"$f":"IF(S4,S218)","v":false},{"$f":"IF(T4,T218)","v":false},{"$f":"IF(U4,U218)","v":false},{"$f":"IF(V4,V218)","v":false},{"$f":"IF(W4,W218)","v":false}]
[]
[null,null,null,"Depreciation Expense",null,null,null,null,385.36399999999998,435.988,569.87,688.1,706.9,841.9,{"$f":"IF(O4,O149)","v":false},{"$f":"IF(P4,P149)","v":false},{"$f":"IF(Q4,Q149)","v":false},{"$f":"IF(R4,R149)","v":false},{"$f":"IF(S4,S149)","v":false},{"$f":"IF(T4,T149)","v":false},{"$f":"IF(U4,U149)","v":false},{"$f":"IF(V4,V149)","v":false},{"$f":"IF(W4,W149)","v":false}]
[]
[null,null,null,"Change in Accumulated Depreciation",null,null,null,null,null,{"$f":"IF(J4,J59-I59)","v":418.8180000000001},{"$f":"IF(K4,K59-J59)","v":371.09399999999982},{"$f":"IF(L4,L59-K59)","v":497.77},{"$f":"IF(M4,M59-L59)","v":544.20000000000027},{"$f":"IF(N4,N59-M59)","v":668.39999999999964},{"$f":"IF(O4,O59-N59)","v":false},{"$f":"IF(P4,P59-O59)","v":false},{"$f":"IF(Q4,Q59-P59)","v":false},{"$f":"IF(R4,R59-Q59)","v":false},{"$f":"IF(S4,S59-R59)","v":false},{"$f":"IF(T4,T59-S59)","v":false},{"$f":"IF(U4,U59-T59)","v":false},{"$f":"IF(V4,V59-U59)","v":false},{"$f":"IF(W4,W59-V59)","v":false}]
[null,null,null,"Implied Retirements",null,null,null,null,null,{"$f":"J62-J64","v":17.169999999999902},{"$f":"K62-K64","v":198.77600000000018},{"$f":"L62-L64","v":190.33000000000004},{"$f":"M62-M64","v":162.6999999999997},{"$f":"N62-N64","v":173.50000000000034},{"$f":"O62-O64","v":0},{"$f":"P62-P64","v":0},{"$f":"Q62-Q64","v":0},{"$f":"R62-R64","v":0},{"$f":"S62-S64","v":0},{"$f":"T62-T64","v":0},{"$f":"U62-U64","v":0},{"$f":"V62-V64","v":0},{"$f":"W62-W64","v":0}]
[]
[null,null,null,"Depreciation Rate on Initial Gross Plant",null,null,null,null,null,{"$f":"IF(J4,J62/I57)","v":9.91260074014607E-2},{"$f":"IF(K4,K62/J57)","v":0.10981353839619859},{"$f":"IF(L4,L62/K57)","v":0.11092250577503091},{"$f":"IF(M4,M62/L57)","v":8.1556601596751113E-2},{"$f":"IF(N4,N62/M57)","v":8.3635496657163008E-2},{"$f":"IF(O4,O62/N57)","v":false},{"$f":"IF(P4,P62/O57)","v":false},{"$f":"IF(Q4,Q62/P57)","v":false},{"$f":"IF(R4,R62/Q57)","v":false},{"$f":"IF(S4,S62/R57)","v":false},{"$f":"IF(T4,T62/S57)","v":false},{"$f":"IF(U4,U62/T57)","v":false},{"$f":"IF(V4,V62/U57)","v":false},{"$f":"IF(W4,W62/V57)","v":false}]
[null,null,null,"Implied Life",null,null,null,null,null,{"$f":"IF(J4,1/J67)","v":10.088169857885996},{"$f":"IF(K4,1/K67)","v":9.1063453068243625},{"$f":"IF(L4,1/L67)","v":9.0153030082836807},{"$f":"IF(M4,1/M67)","v":12.261423115009196},{"$f":"IF(N4,1/N67)","v":11.956645682385082},{"$f":"IF(O4,1/O67)","v":false},{"$f":"IF(P4,1/P67)","v":false},{"$f":"IF(Q4,1/Q67)","v":false},{"$f":"IF(R4,1/R67)","v":false},{"$f":"IF(S4,1/S67)","v":false},{"$f":"IF(T4,1/T67)","v":false},{"$f":"IF(U4,1/U67)","v":false},{"$f":"IF(V4,1/V67)","v":false},{"$f":"IF(W4,1/W67)","v":false}]
[]
[null,null,null,"Depreciation on Net Plant",null,null,null,null,null,{"$f":"IF(J4,J62/I58)","v":0.11668655656255496},{"$f":"IF(K4,K62/J58)","v":0.13869847301954852},{"$f":"IF(L4,L62/K58)","v":0.14481437831467295},{"$f":"IF(M4,M62/L58)","v":0.1052247692765704},{"$f":"IF(N4,N62/M58)","v":0.1111786068009244},{"$f":"IF(O4,O62/N58)","v":false},{"$f":"IF(P4,P62/O58)","v":false},{"$f":"IF(Q4,Q62/P58)","v":false},{"$f":"IF(R4,R62/Q58)","v":false},{"$f":"IF(S4,S62/R58)","v":false},{"$f":"IF(T4,T62/S58)","v":false},{"$f":"IF(U4,U62/T58)","v":false},{"$f":"IF(V4,V62/U58)","v":false},{"$f":"IF(W4,W62/V58)","v":false}]
[null,null,null,"Implied Capital Expenditures",null,null,null,null,null,{"$f":"IF(J4,J57-I57+J65)","v":808.28199999999993},{"$f":"IF(K4,K57-J57+K65)","v":1212.7730000000006},{"$f":"IF(L4,L57-K57+L65)","v":2654.5},{"$f":"IF(M4,M57-L57+M65)","v":1561.3999999999987},{"$f":"IF(N4,N57-M57+N65)","v":828.30000000000143},{"$f":"IF(O4,O57-N57+O65)","v":false},{"$f":"IF(P4,P57-O57+P65)","v":false},{"$f":"IF(Q4,Q57-P57+Q65)","v":false},{"$f":"IF(R4,R57-Q57+R65)","v":false},{"$f":"IF(S4,S57-R57+S65)","v":false},{"$f":"IF(T4,T57-S57+T65)","v":false},{"$f":"IF(U4,U57-T57+U65)","v":false},{"$f":"IF(V4,V57-U57+V65)","v":false},{"$f":"IF(W4,W57-V57+W65)","v":false}]
[null,null,null,"Historic and Projected Capital Expenditures",null,null,null,null,328.49299999999999,870.07799999999997,1204.71,2600.6,1603.6,776.1,830,871.5,915.07500000000095,717.72750000000099,753.61387500000103,1126.31847890625,1464.0544873828101,1537.2572117519601,1614.12007233955]
[]
[null,"From Depreciation"]
[null,null,null,"Gross Plant",null,null,null,null,{"$f":"I217","v":4387.8050000000003},{"$f":"J217","v":5000.9449999999997},{"$f":"K217","v":5614.27},{"$f":"L217","v":6721.5},{"$f":"M217","v":8777.6},{"$f":"N217","v":10527.5},{"$f":"O217","v":11357.5},{"$f":"P217","v":12229},{"$f":"Q217","v":13144.075000000001},{"$f":"R217","v":13861.802500000002},{"$f":"S217","v":14615.416375000003},{"$f":"T217","v":15741.734853906253},{"$f":"U217","v":17205.789341289066},{"$f":"V217","v":18743.046553041022},{"$f":"W217","v":20357.166625380574}]
[null,null,null,"Additions",null,null,null,null,{"$f":"SUMIF(depn!21:21,I3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,J3,depn!40:40)","v":480.072},{"$f":"SUMIF(depn!21:21,K3,depn!40:40)","v":248.488},{"$f":"SUMIF(depn!21:21,L3,depn!40:40)","v":1098.7570000000001},{"$f":"SUMIF(depn!21:21,M3,depn!40:40)","v":2566.0999999999995},{"$f":"SUMIF(depn!21:21,N3,depn!40:40)","v":1745.7},{"$f":"SUMIF(depn!21:21,O3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,P3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,Q3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,R3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,S3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,T3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,U3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,V3,depn!40:40)","v":0},{"$f":"SUMIF(depn!21:21,W3,depn!40:40)","v":0}]
[null,null,null,"Depreciation",null,null,null,null,{"$f":"SUMIF(depn!21:21,I3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,J3,depn!41:41)","v":404.88879106515884},{"$f":"SUMIF(depn!21:21,K3,depn!41:41)","v":430.79122414589483},{"$f":"SUMIF(depn!21:21,L3,depn!41:41)","v":484.33505515304489},{"$f":"SUMIF(depn!21:21,M3,depn!41:41)","v":558.37422534718826},{"$f":"SUMIF(depn!21:21,N3,depn!41:41)","v":662.1},{"$f":"SUMIF(depn!21:21,O3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,P3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,Q3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,R3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,S3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,T3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,U3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,V3,depn!41:41)","v":0},{"$f":"SUMIF(depn!21:21,W3,depn!41:41)","v":0}]
[null,null,null,"Hindustan",null,null,null,null,null,{"$f":"Hindustan!D29","v":0},{"$f":"Hindustan!E29","v":0},{"$f":"Hindustan!F29","v":0},{"$f":"Hindustan!G29","v":0},{"$f":"Hindustan!H29","v":-164.4},{"$f":"Hindustan!I29","v":-193.60392115902965},{"$f":"Hindustan!J29","v":-235.69186786837378},{"$f":"Hindustan!K29","v":-280.38421191318508},{"$f":"Hindustan!L29","v":-327.84843126017796},{"$f":"Hindustan!M29","v":-367.7231196744616},{"$f":"Hindustan!N29","v":-409.59154250945943},{"$f":"Hindustan!O29","v":-465.08650557826292},{"$f":"Hindustan!P29","v":-534.88933589256237},{"$f":"Hindustan!Q29","v":-608.18230772257675}]
[null,null,null,"Total Depreciation - Gross Plant",null,null,null,null,{"$f":"IF(I4,I62,I77-I78)","v":385.36399999999998},{"$f":"IF(J4,J62,J77-J78)","v":435.988},{"$f":"IF(K4,K62,K77-K78)","v":569.87},{"$f":"IF(L4,L62,L77-L78)","v":688.1},{"$f":"IF(M4,M62,M77-M78)","v":706.9},{"$f":"IF(N4,N62,N77-N78)","v":841.9},{"$f":"IF(O4,O62,O77-O78)","v":193.60392115902965},{"$f":"IF(P4,P62,P77-P78)","v":235.69186786837378},{"$f":"IF(Q4,Q62,Q77-Q78)","v":280.38421191318508},{"$f":"IF(R4,R62,R77-R78)","v":327.84843126017796},{"$f":"IF(S4,S62,S77-S78)","v":367.7231196744616},{"$f":"IF(T4,T62,T77-T78)","v":409.59154250945943},{"$f":"IF(U4,U62,U77-U78)","v":465.08650557826292},{"$f":"IF(V4,V62,V77-V78)","v":534.88933589256237},{"$f":"IF(W4,W62,W77-W78)","v":608.18230772257675}]
[]
[null,"Net Plant Method",null,null,"Average","Last"]
[null,null,null,"Net Plant Depreciation Rate",{"$f":"AVERAGEIF(4:4,TRUE,70:70)","v":0.12332055679485425},{"$f":"SUMIF(3:3,E4,70:70)","v":0.1111786068009244},null,null,{"$f":"IF(I4,I70,$F$82)","v":0},{"$f":"IF(J4,J70,$F$82)","v":0.11668655656255496},{"$f":"IF(K4,K70,$F$82)","v":0.13869847301954852},{"$f":"IF(L4,L70,$F$82)","v":0.14481437831467295},{"$f":"IF(M4,M70,$F$82)","v":0.1052247692765704},{"$f":"IF(N4,N70,$F$82)","v":0.1111786068009244},{"$f":"IF(O4,O70,$F$82)","v":0.1111786068009244},{"$f":"IF(P4,P70,$F$82)","v":0.1111786068009244},{"$f":"IF(Q4,Q70,$F$82)","v":0.1111786068009244},{"$f":"IF(R4,R70,$F$82)","v":0.1111786068009244},{"$f":"IF(S4,S70,$F$82)","v":0.1111786068009244},{"$f":"IF(T4,T70,$F$82)","v":0.1111786068009244},{"$f":"IF(U4,U70,$F$82)","v":0.1111786068009244},{"$f":"IF(V4,V70,$F$82)","v":0.1111786068009244},{"$f":"IF(W4,W70,$F$82)","v":0.1111786068009244}]
[null,null,null,"Capital Expenditures Including Acquisitions",null,null,null,null,null,{"$f":"-J373-J374-J375","v":1185.9159999999999},{"$f":"-K373-K374-K375","v":1521.71},{"$f":"-L373-L374-L375","v":3723.4},{"$f":"-M373-M374-M375","v":3353.2},{"$f":"-N373-N374-N375","v":3870.8999999999996},{"$f":"-O373-O374-O375","v":-170},{"$f":"-P373-P374-P375","v":871.5},{"$f":"-Q373-Q374-Q375","v":915.07500000000073},{"$f":"-R373-R374-R375","v":717.72750000000087},{"$f":"-S373-S374-S375","v":753.61387500000092},{"$f":"-T373-T374-T375","v":1126.3184789062507},{"$f":"-U373-U374-U375","v":1464.054487382813},{"$f":"-V373-V374-V375","v":1537.2572117519558},{"$f":"-W373-W374-W375","v":1614.1200723395523}]
[]
[null,null,"Net Plant"]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"I89","v":3736.4029999999998},{"$f":"J89","v":4108.6970000000001},{"$f":"K89","v":4751.6000000000004},{"$f":"L89","v":6718},{"$f":"M89","v":7572.5},{"$f":"N89","v":7558.9},{"$f":"O89","v":6548.5120290524919},{"$f":"P89","v":6691.9575850433412},{"$f":"Q89","v":6863.0300639673451},{"$f":"R89","v":6817.7354430225978},{"$f":"S89","v":6813.3629899300631},{"$f":"T89","v":7182.1812639869086},{"$f":"U89","v":7847.7308446479537},{"$f":"V89","v":8512.4882745433097}]
[null,null,null,"Add: Capital Expenditures",null,null,null,null,null,{"$f":"J83","v":1185.9159999999999},{"$f":"K83","v":1521.71},{"$f":"L83","v":3723.4},{"$f":"M83","v":3353.2},{"$f":"N83","v":3870.8999999999996},{"$f":"O83","v":-170},{"$f":"P83","v":871.5},{"$f":"Q83","v":915.07500000000073},{"$f":"R83","v":717.72750000000087},{"$f":"S83","v":753.61387500000092},{"$f":"T83","v":1126.3184789062507},{"$f":"U83","v":1464.054487382813},{"$f":"V83","v":1537.2572117519558},{"$f":"W83","v":1614.1200723395523}]
[null,null,null,"Less: Depreciation",null,null,null,null,null,{"$f":"J91","v":435.988},{"$f":"K91","v":569.87},{"$f":"L91","v":688.1},{"$f":"M91","v":706.9},{"$f":"N91","v":841.9},{"$f":"O91","v":840.38797094750737},{"$f":"P91","v":728.05444400915064},{"$f":"Q91","v":744.00252107599715},{"$f":"R91","v":763.02212094474851},{"$f":"S91","v":757.98632809253547},{"$f":"T91","v":757.50020484940512},{"$f":"U91","v":798.5049067217667},{"$f":"V91","v":872.49978185660109},{"$f":"W91","v":946.40658677292993}]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"IF(I4,I58,I86+I87-I88)","v":3736.4029999999998},{"$f":"IF(J4,J58,J86+J87-J88)","v":4108.6970000000001},{"$f":"IF(K4,K58,K86+K87-K88)","v":4751.6000000000004},{"$f":"IF(L4,L58,L86+L87-L88)","v":6718},{"$f":"IF(M4,M58,M86+M87-M88)","v":7572.5},{"$f":"IF(N4,N58,N86+N87-N88)","v":7558.9},{"$f":"IF(O4,O58,O86+O87-O88)","v":6548.5120290524919},{"$f":"IF(P4,P58,P86+P87-P88)","v":6691.9575850433412},{"$f":"IF(Q4,Q58,Q86+Q87-Q88)","v":6863.0300639673451},{"$f":"IF(R4,R58,R86+R87-R88)","v":6817.7354430225978},{"$f":"IF(S4,S58,S86+S87-S88)","v":6813.3629899300631},{"$f":"IF(T4,T58,T86+T87-T88)","v":7182.1812639869086},{"$f":"IF(U4,U58,U86+U87-U88)","v":7847.7308446479537},{"$f":"IF(V4,V58,V86+V87-V88)","v":8512.4882745433097},{"$f":"IF(W4,W58,W86+W87-W88)","v":9180.2017601099324}]
[]
[null,null,null,"Depreciation on Net Plant",null,null,null,null,{"$f":"IF(I4,I62,I86*I82)","v":385.36399999999998},{"$f":"IF(J4,J62,J86*J82)","v":435.988},{"$f":"IF(K4,K62,K86*K82)","v":569.87},{"$f":"IF(L4,L62,L86*L82)","v":688.1},{"$f":"IF(M4,M62,M86*M82)","v":706.9},{"$f":"IF(N4,N62,N86*N82)","v":841.9},{"$f":"IF(O4,O62,O86*O82)","v":840.38797094750737},{"$f":"IF(P4,P62,P86*P82)","v":728.05444400915064},{"$f":"IF(Q4,Q62,Q86*Q82)","v":744.00252107599715},{"$f":"IF(R4,R62,R86*R82)","v":763.02212094474851},{"$f":"IF(S4,S62,S86*S82)","v":757.98632809253547},{"$f":"IF(T4,T62,T86*T82)","v":757.50020484940512},{"$f":"IF(U4,U62,U86*U82)","v":798.5049067217667},{"$f":"IF(V4,V62,V86*V82)","v":872.49978185660109},{"$f":"IF(W4,W62,W86*W82)","v":946.40658677292993}]
[]
[null,"Gross Plant, Retirements, New and Existing Plant"]
[null,null,"Reirement Parameters"]
[null,null,null,"Retirement Growth Rate",{"$f":"Retirements!E12","v":0.19308782549068126}]
[null,null,null,"Base Retirement as Percent of Gross Plant",{"$f":"Retirements!E13","v":2.2112262429279678E-2}]
[null,null,null,"Retirements",null,null,null,null,null,null,null,null,null,{"$f":"IF(N98,E96*N104,M97*(1+$E$95))","v":237.06777673055038},{"$f":"IF(O98,F96*O101,N97*(1+$E$95))","v":282.84267823336268},{"$f":"IF(P98,I96*P101,O97*(1+$E$95))","v":337.45615592940317},{"$f":"IF(Q98,J96*Q101,P97*(1+$E$95))","v":402.61483127625593},{"$f":"IF(R98,K96*R101,Q97*(1+$E$95))","v":480.35485355768577},{"$f":"IF(S98,L96*S101,R97*(1+$E$95))","v":573.10552769503397},{"$f":"IF(T98,M96*T101,S97*(1+$E$95))","v":683.76522781435756},{"$f":"IF(U98,N96*U101,T97*(1+$E$95))","v":815.7919687991722},{"$f":"IF(V98,O96*V101,U97*(1+$E$95))","v":973.31146610736619},{"$f":"IF(W98,P96*W101,V97*(1+$E$95))","v":1161.2460606231846}]
[null,null,null,"Base Retirement Period",null,null,null,null,{"$f":"I3=$E$4","v":false},{"$f":"J3=$E$4","v":false},{"$f":"K3=$E$4","v":false},{"$f":"L3=$E$4","v":false},{"$f":"M3=$E$4","v":false},{"$f":"N3=$E$4","v":true},{"$f":"O3=$E$4","v":false},{"$f":"P3=$E$4","v":false},{"$f":"Q3=$E$4","v":false},{"$f":"R3=$E$4","v":false},{"$f":"S3=$E$4","v":false},{"$f":"T3=$E$4","v":false},{"$f":"U3=$E$4","v":false},{"$f":"V3=$E$4","v":false},{"$f":"W3=$E$4","v":false}]
[]
[null,null,"Existing Plant"]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"I104","v":4398.3209999999999},{"$f":"J104","v":5189.433},{"$f":"K104","v":6203.43},{"$f":"L104","v":8667.6},{"$f":"M104","v":10066.299999999999},{"$f":"N104","v":10721.1},{"$f":"O104","v":10438.257321766638},{"$f":"P104","v":10100.801165837234},{"$f":"Q104","v":9698.1863345609781},{"$f":"R104","v":9217.8314810032916},{"$f":"S104","v":8644.7259533082579},{"$f":"T104","v":7960.9607254939001},{"$f":"U104","v":7145.1687566947276},{"$f":"V104","v":6171.8572905873616}]
[null,null,null,"Add: Capital Expenditure",null,null,null,null,null,{"$f":"IF(J4,J87)","v":1185.9159999999999},{"$f":"IF(K4,K87)","v":1521.71},{"$f":"IF(L4,L87)","v":3723.4},{"$f":"IF(M4,M87)","v":3353.2},{"$f":"IF(N4,N87)","v":3870.8999999999996},{"$f":"IF(O4,O87)","v":false},{"$f":"IF(P4,P87)","v":false},{"$f":"IF(Q4,Q87)","v":false},{"$f":"IF(R4,R87)","v":false},{"$f":"IF(S4,S87)","v":false},{"$f":"IF(T4,T87)","v":false},{"$f":"IF(U4,U87)","v":false},{"$f":"IF(V4,V87)","v":false},{"$f":"IF(W4,W87)","v":false}]
[null,null,null,"Less: Retirement",null,null,null,null,null,{"$f":"IF(J4,J65,J97)","v":17.169999999999902},{"$f":"IF(K4,K65,K97)","v":198.77600000000018},{"$f":"IF(L4,L65,L97)","v":190.33000000000004},{"$f":"IF(M4,M65,M97)","v":162.6999999999997},{"$f":"IF(N4,N65,N97)","v":173.50000000000034},{"$f":"IF(O4,O65,O97)","v":282.84267823336268},{"$f":"IF(P4,P65,P97)","v":337.45615592940317},{"$f":"IF(Q4,Q65,Q97)","v":402.61483127625593},{"$f":"IF(R4,R65,R97)","v":480.35485355768577},{"$f":"IF(S4,S65,S97)","v":573.10552769503397},{"$f":"IF(T4,T65,T97)","v":683.76522781435756},{"$f":"IF(U4,U65,U97)","v":815.7919687991722},{"$f":"IF(V4,V65,V97)","v":973.31146610736619},{"$f":"IF(W4,W65,W97)","v":1161.2460606231846}]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"IF(I4,I57,I101+I102-I103)","v":4398.3209999999999},{"$f":"IF(J4,J57,J101+J102-J103)","v":5189.433},{"$f":"IF(K4,K57,K101+K102-K103)","v":6203.43},{"$f":"IF(L4,L57,L101+L102-L103)","v":8667.6},{"$f":"IF(M4,M57,M101+M102-M103)","v":10066.299999999999},{"$f":"IF(N4,N57,N101+N102-N103)","v":10721.1},{"$f":"IF(O4,O57,O101+O102-O103)","v":10438.257321766638},{"$f":"IF(P4,P57,P101+P102-P103)","v":10100.801165837234},{"$f":"IF(Q4,Q57,Q101+Q102-Q103)","v":9698.1863345609781},{"$f":"IF(R4,R57,R101+R102-R103)","v":9217.8314810032916},{"$f":"IF(S4,S57,S101+S102-S103)","v":8644.7259533082579},{"$f":"IF(T4,T57,T101+T102-T103)","v":7960.9607254939001},{"$f":"IF(U4,U57,U101+U102-U103)","v":7145.1687566947276},{"$f":"IF(V4,V57,V101+V102-V103)","v":6171.8572905873616},{"$f":"IF(W4,W57,W101+W102-W103)","v":5010.6112299641773}]
[]
[null,null,null,"Life",{"$f":"ROUND(SUMIF(3:3,E4,68:68),0)","v":12},null,null,null,{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12},{"$f":"$E$106","v":12}]
[null,null,null,"Depreciation Rate",null,null,null,null,{"$f":"1/I106","v":8.3333333333333329E-2},{"$f":"1/J106","v":8.3333333333333329E-2},{"$f":"1/K106","v":8.3333333333333329E-2},{"$f":"1/L106","v":8.3333333333333329E-2},{"$f":"1/M106","v":8.3333333333333329E-2},{"$f":"1/N106","v":8.3333333333333329E-2},{"$f":"1/O106","v":8.3333333333333329E-2},{"$f":"1/P106","v":8.3333333333333329E-2},{"$f":"1/Q106","v":8.3333333333333329E-2},{"$f":"1/R106","v":8.3333333333333329E-2},{"$f":"1/S106","v":8.3333333333333329E-2},{"$f":"1/T106","v":8.3333333333333329E-2},{"$f":"1/U106","v":8.3333333333333329E-2},{"$f":"1/V106","v":8.3333333333333329E-2},{"$f":"1/W106","v":8.3333333333333329E-2}]
[null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"IF(I4,I62,I107*I101)","v":385.36399999999998},{"$f":"IF(J4,J62,J107*J101)","v":435.988},{"$f":"IF(K4,K62,K107*K101)","v":569.87},{"$f":"IF(L4,L62,L107*L101)","v":688.1},{"$f":"IF(M4,M62,M107*M101)","v":706.9},{"$f":"IF(N4,N62,N107*N101)","v":841.9},{"$f":"IF(O4,O62,O107*O101)","v":893.42499999999995},{"$f":"IF(P4,P62,P107*P101)","v":869.85477681388647},{"$f":"IF(Q4,Q62,Q107*Q101)","v":841.73343048643619},{"$f":"IF(R4,R62,R107*R101)","v":808.18219454674818},{"$f":"IF(S4,S62,S107*S101)","v":768.15262341694097},{"$f":"IF(T4,T62,T107*T101)","v":720.39382944235479},{"$f":"IF(U4,U62,U107*U101)","v":663.41339379115834},{"$f":"IF(V4,V62,V107*V101)","v":595.43072972456059},{"$f":"IF(W4,W62,W107*W101)","v":514.32144088228006}]
[]
[null,null,"Accumulated Depreciation - Existing"]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"I114","v":661.91800000000001},{"$f":"J114","v":1080.7360000000001},{"$f":"K114","v":1451.83},{"$f":"L114","v":1949.6},{"$f":"M114","v":2493.8000000000002},{"$f":"N114","v":3162.2},{"$f":"O114","v":3772.7823217666373},{"$f":"P114","v":4305.1809426511209},{"$f":"Q114","v":4744.2995418613009},{"$f":"R114","v":5072.1268828503635},{"$f":"S114","v":5267.1739785722712},{"$f":"T114","v":5303.8025802002685},{"$f":"U114","v":5151.4240051922543},{"$f":"V114","v":4773.5432688094488}]
[null,null,null,"Add: Depreciation Expense",null,null,null,null,null,{"$f":"J108","v":435.988},{"$f":"K108","v":569.87},{"$f":"L108","v":688.1},{"$f":"M108","v":706.9},{"$f":"N108","v":841.9},{"$f":"O108","v":893.42499999999995},{"$f":"P108","v":869.85477681388647},{"$f":"Q108","v":841.73343048643619},{"$f":"R108","v":808.18219454674818},{"$f":"S108","v":768.15262341694097},{"$f":"T108","v":720.39382944235479},{"$f":"U108","v":663.41339379115834},{"$f":"V108","v":595.43072972456059},{"$f":"W108","v":514.32144088228006}]
[null,null,null,"Less: Retirement",null,null,null,null,null,{"$f":"J103","v":17.169999999999902},{"$f":"K103","v":198.77600000000018},{"$f":"L103","v":190.33000000000004},{"$f":"M103","v":162.6999999999997},{"$f":"N103","v":173.50000000000034},{"$f":"O103","v":282.84267823336268},{"$f":"P103","v":337.45615592940317},{"$f":"Q103","v":402.61483127625593},{"$f":"R103","v":480.35485355768577},{"$f":"S103","v":573.10552769503397},{"$f":"T103","v":683.76522781435756},{"$f":"U103","v":815.7919687991722},{"$f":"V103","v":973.31146610736619},{"$f":"W103","v":1161.2460606231846}]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"IF(I4,I59,I111+I112-I113)","v":661.91800000000001},{"$f":"IF(J4,J59,J111+J112-J113)","v":1080.7360000000001},{"$f":"IF(K4,K59,K111+K112-K113)","v":1451.83},{"$f":"IF(L4,L59,L111+L112-L113)","v":1949.6},{"$f":"IF(M4,M59,M111+M112-M113)","v":2493.8000000000002},{"$f":"IF(N4,N59,N111+N112-N113)","v":3162.2},{"$f":"IF(O4,O59,O111+O112-O113)","v":3772.7823217666373},{"$f":"IF(P4,P59,P111+P112-P113)","v":4305.1809426511209},{"$f":"IF(Q4,Q59,Q111+Q112-Q113)","v":4744.2995418613009},{"$f":"IF(R4,R59,R111+R112-R113)","v":5072.1268828503635},{"$f":"IF(S4,S59,S111+S112-S113)","v":5267.1739785722712},{"$f":"IF(T4,T59,T111+T112-T113)","v":5303.8025802002685},{"$f":"IF(U4,U59,U111+U112-U113)","v":5151.4240051922543},{"$f":"IF(V4,V59,V111+V112-V113)","v":4773.5432688094488},{"$f":"IF(W4,W59,W111+W112-W113)","v":4126.6186490685441}]
[]
[null,null,"New Plant"]
[null,null,null,"Gross Plant",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"F121","v":0},{"$f":"I121","v":0},{"$f":"J121","v":0},{"$f":"K121","v":0},{"$f":"L121","v":0},{"$f":"M121","v":0},{"$f":"N121","v":0},{"$f":"O121","v":-170},{"$f":"P121","v":701.5},{"$f":"Q121","v":1616.5750000000007},{"$f":"R121","v":2334.3025000000016},{"$f":"S121","v":3087.9163750000025},{"$f":"T121","v":4214.2348539062532},{"$f":"U121","v":5678.2893412890662},{"$f":"V121","v":7215.546553041022}]
[null,null,null,"Add: Capital Expenditures",null,null,null,null,{"$f":"IF(NOT(I4),I83)","v":false},{"$f":"IF(NOT(J4),J83)","v":false},{"$f":"IF(NOT(K4),K83)","v":false},{"$f":"IF(NOT(L4),L83)","v":false},{"$f":"IF(NOT(M4),M83)","v":false},{"$f":"IF(NOT(N4),N83)","v":false},{"$f":"IF(NOT(O4),O83)","v":-170},{"$f":"IF(NOT(P4),P83)","v":871.5},{"$f":"IF(NOT(Q4),Q83)","v":915.07500000000073},{"$f":"IF(NOT(R4),R83)","v":717.72750000000087},{"$f":"IF(NOT(S4),S83)","v":753.61387500000092},{"$f":"IF(NOT(T4),T83)","v":1126.3184789062507},{"$f":"IF(NOT(U4),U83)","v":1464.054487382813},{"$f":"IF(NOT(V4),V83)","v":1537.2572117519558},{"$f":"IF(NOT(W4),W83)","v":1614.1200723395523}]
[null,null,null,"Less: Retirements",{"$f":"E106","v":12},null,null,null,{"$f":"IF(I117>$E$120,OFFSET(I119,0,-$E$120))","v":false},{"$f":"IF(J117>$E$120,OFFSET(J119,0,-$E$120))","v":false},{"$f":"IF(K117>$E$120,OFFSET(K119,0,-$E$120))","v":false},{"$f":"IF(L117>$E$120,OFFSET(L119,0,-$E$120))","v":false},{"$f":"IF(M117>$E$120,OFFSET(M119,0,-$E$120))","v":false},{"$f":"IF(N117>$E$120,OFFSET(N119,0,-$E$120))","v":false},{"$f":"IF(O117>$E$120,OFFSET(O119,0,-$E$120))","v":false},{"$f":"IF(P117>$E$120,OFFSET(P119,0,-$E$120))","v":false},{"$f":"IF(Q117>$E$120,OFFSET(Q119,0,-$E$120))","v":false},{"$f":"IF(R117>$E$120,OFFSET(R119,0,-$E$120))","v":false},{"$f":"IF(S117>$E$120,OFFSET(S119,0,-$E$120))","v":false},{"$f":"IF(T117>$E$120,OFFSET(T119,0,-$E$120))","v":false},{"$f":"IF(U117>$E$120,OFFSET(U119,0,-$E$120))","v":false},{"$f":"IF(V117>$E$120,OFFSET(V119,0,-$E$120))","v":false},{"$f":"IF(W117>$E$120,OFFSET(W119,0,-$E$120))","v":false}]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I118+I119-I120","v":0},{"$f":"J118+J119-J120","v":0},{"$f":"K118+K119-K120","v":0},{"$f":"L118+L119-L120","v":0},{"$f":"M118+M119-M120","v":0},{"$f":"N118+N119-N120","v":0},{"$f":"O118+O119-O120","v":-170},{"$f":"P118+P119-P120","v":701.5},{"$f":"Q118+Q119-Q120","v":1616.5750000000007},{"$f":"R118+R119-R120","v":2334.3025000000016},{"$f":"S118+S119-S120","v":3087.9163750000025},{"$f":"T118+T119-T120","v":4214.2348539062532},{"$f":"U118+U119-U120","v":5678.2893412890662},{"$f":"V118+V119-V120","v":7215.546553041022},{"$f":"W118+W119-W120","v":8829.6666253805743}]
[]
[null,null,null,"Depreciation Rate",null,null,null,null,{"$f":"I107","v":8.3333333333333329E-2},{"$f":"J107","v":8.3333333333333329E-2},{"$f":"K107","v":8.3333333333333329E-2},{"$f":"L107","v":8.3333333333333329E-2},{"$f":"M107","v":8.3333333333333329E-2},{"$f":"N107","v":8.3333333333333329E-2},{"$f":"O107","v":8.3333333333333329E-2},{"$f":"P107","v":8.3333333333333329E-2},{"$f":"Q107","v":8.3333333333333329E-2},{"$f":"R107","v":8.3333333333333329E-2},{"$f":"S107","v":8.3333333333333329E-2},{"$f":"T107","v":8.3333333333333329E-2},{"$f":"U107","v":8.3333333333333329E-2},{"$f":"V107","v":8.3333333333333329E-2},{"$f":"W107","v":8.3333333333333329E-2}]
[null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"I123*I118","v":0},{"$f":"J123*J118","v":0},{"$f":"K123*K118","v":0},{"$f":"L123*L118","v":0},{"$f":"M123*M118","v":0},{"$f":"N123*N118","v":0},{"$f":"O123*O118","v":0},{"$f":"P123*P118","v":-14.166666666666666},{"$f":"Q123*Q118","v":58.458333333333329},{"$f":"R123*R118","v":134.71458333333339},{"$f":"S123*S118","v":194.52520833333347},{"$f":"T123*T118","v":257.32636458333354},{"$f":"U123*U118","v":351.18623782552106},{"$f":"V123*V118","v":473.19077844075548},{"$f":"W123*W118","v":601.29554608675176}]
[]
[null,null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"F130","v":0},{"$f":"I130","v":0},{"$f":"J130","v":0},{"$f":"K130","v":0},{"$f":"L130","v":0},{"$f":"M130","v":0},{"$f":"N130","v":0},{"$f":"O130","v":0},{"$f":"P130","v":-14.166666666666666},{"$f":"Q130","v":44.291666666666664},{"$f":"R130","v":179.00625000000005},{"$f":"S130","v":373.53145833333349},{"$f":"T130","v":630.85782291666703},{"$f":"U130","v":982.04406074218809},{"$f":"V130","v":1455.2348391829437}]
[null,null,null,"Add: Depreciation Expense",null,null,null,null,{"$f":"I124","v":0},{"$f":"J124","v":0},{"$f":"K124","v":0},{"$f":"L124","v":0},{"$f":"M124","v":0},{"$f":"N124","v":0},{"$f":"O124","v":0},{"$f":"P124","v":-14.166666666666666},{"$f":"Q124","v":58.458333333333329},{"$f":"R124","v":134.71458333333339},{"$f":"S124","v":194.52520833333347},{"$f":"T124","v":257.32636458333354},{"$f":"U124","v":351.18623782552106},{"$f":"V124","v":473.19077844075548},{"$f":"W124","v":601.29554608675176}]
[null,null,null,"Less: Retirements",null,null,null,null,{"$f":"I120*1","v":0},{"$f":"J120*1","v":0},{"$f":"K120*1","v":0},{"$f":"L120*1","v":0},{"$f":"M120*1","v":0},{"$f":"N120*1","v":0},{"$f":"O120*1","v":0},{"$f":"P120*1","v":0},{"$f":"Q120*1","v":0},{"$f":"R120*1","v":0},{"$f":"S120*1","v":0},{"$f":"T120*1","v":0},{"$f":"U120*1","v":0},{"$f":"V120*1","v":0},{"$f":"W120*1","v":0}]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I127+I128-I129","v":0},{"$f":"J127+J128-J129","v":0},{"$f":"K127+K128-K129","v":0},{"$f":"L127+L128-L129","v":0},{"$f":"M127+M128-M129","v":0},{"$f":"N127+N128-N129","v":0},{"$f":"O127+O128-O129","v":0},{"$f":"P127+P128-P129","v":-14.166666666666666},{"$f":"Q127+Q128-Q129","v":44.291666666666664},{"$f":"R127+R128-R129","v":179.00625000000005},{"$f":"S127+S128-S129","v":373.53145833333349},{"$f":"T127+T128-T129","v":630.85782291666703},{"$f":"U127+U128-U129","v":982.04406074218809},{"$f":"V127+V128-V129","v":1455.2348391829437},{"$f":"W127+W128-W129","v":2056.5303852696952}]
[]
[null,null,"Total"]
[null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"I124+I108","v":385.36399999999998},{"$f":"J124+J108","v":435.988},{"$f":"K124+K108","v":569.87},{"$f":"L124+L108","v":688.1},{"$f":"M124+M108","v":706.9},{"$f":"N124+N108","v":841.9},{"$f":"O124+O108","v":893.42499999999995},{"$f":"P124+P108","v":855.68811014721985},{"$f":"Q124+Q108","v":900.19176381976956},{"$f":"R124+R108","v":942.89677788008157},{"$f":"S124+S108","v":962.67783175027444},{"$f":"T124+T108","v":977.72019402568833},{"$f":"U124+U108","v":1014.5996316166794},{"$f":"V124+V108","v":1068.6215081653161},{"$f":"W124+W108","v":1115.6169869690318}]
[null,null,null,"Capital Expenditure",null,null,null,null,{"$f":"I119+I102","v":0},{"$f":"J119+J102","v":1185.9159999999999},{"$f":"K119+K102","v":1521.71},{"$f":"L119+L102","v":3723.4},{"$f":"M119+M102","v":3353.2},{"$f":"N119+N102","v":3870.8999999999996},{"$f":"O119+O102","v":-170},{"$f":"P119+P102","v":871.5},{"$f":"Q119+Q102","v":915.07500000000073},{"$f":"R119+R102","v":717.72750000000087},{"$f":"S119+S102","v":753.61387500000092},{"$f":"T119+T102","v":1126.3184789062507},{"$f":"U119+U102","v":1464.054487382813},{"$f":"V119+V102","v":1537.2572117519558},{"$f":"W119+W102","v":1614.1200723395523}]
[null,null,null,"Total Gross Plant",null,null,null,null,{"$f":"I104+I121","v":4398.3209999999999},{"$f":"J104+J121","v":5189.433},{"$f":"K104+K121","v":6203.43},{"$f":"L104+L121","v":8667.6},{"$f":"M104+M121","v":10066.299999999999},{"$f":"N104+N121","v":10721.1},{"$f":"O104+O121","v":10268.257321766638},{"$f":"P104+P121","v":10802.301165837234},{"$f":"Q104+Q121","v":11314.761334560979},{"$f":"R104+R121","v":11552.133981003293},{"$f":"S104+S121","v":11732.64232830826},{"$f":"T104+T121","v":12175.195579400153},{"$f":"U104+U121","v":12823.458097983794},{"$f":"V104+V121","v":13387.403843628384},{"$f":"W104+W121","v":13840.277855344752}]
[null,null,null,"Total Accumulated Depreciation",null,null,null,null,{"$f":"I130+I114","v":661.91800000000001},{"$f":"J130+J114","v":1080.7360000000001},{"$f":"K130+K114","v":1451.83},{"$f":"L130+L114","v":1949.6},{"$f":"M130+M114","v":2493.8000000000002},{"$f":"N130+N114","v":3162.2},{"$f":"O130+O114","v":3772.7823217666373},{"$f":"P130+P114","v":4291.0142759844539},{"$f":"Q130+Q114","v":4788.5912085279679},{"$f":"R130+R114","v":5251.1331328503638},{"$f":"S130+S114","v":5640.705436905605},{"$f":"T130+T114","v":5934.6604031169354},{"$f":"U130+U114","v":6133.4680659344422},{"$f":"V130+V114","v":6228.7781079923925},{"$f":"W130+W114","v":6183.1490343382393}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135-W136","v":7657.1288210065122}]
[]
[null,null,"Comparison of Depreciation Methods"]
[null,null,null,"Modelled Depreciation",null,null,null,null,{"$f":"I79","v":385.36399999999998},{"$f":"J79","v":435.988},{"$f":"K79","v":569.87},{"$f":"L79","v":688.1},{"$f":"M79","v":706.9},{"$f":"N79","v":841.9},{"$f":"O79","v":193.60392115902965},{"$f":"P79","v":235.69186786837378},{"$f":"Q79","v":280.38421191318508},{"$f":"R79","v":327.84843126017796},{"$f":"S79","v":367.7231196744616},{"$f":"T79","v":409.59154250945943},{"$f":"U79","v":465.08650557826292},{"$f":"V79","v":534.88933589256237},{"$f":"W79","v":608.18230772257675}]
[null,null,null,"Net Plant Depreciation Expense",null,null,null,null,{"$f":"I91","v":385.36399999999998},{"$f":"J91","v":435.988},{"$f":"K91","v":569.87},{"$f":"L91","v":688.1},{"$f":"M91","v":706.9},{"$f":"N91","v":841.9},{"$f":"O91","v":840.38797094750737},{"$f":"P91","v":728.05444400915064},{"$f":"Q91","v":744.00252107599715},{"$f":"R91","v":763.02212094474851},{"$f":"S91","v":757.98632809253547},{"$f":"T91","v":757.50020484940512},{"$f":"U91","v":798.5049067217667},{"$f":"V91","v":872.49978185660109},{"$f":"W91","v":946.40658677292993}]
[null,null,null,"Detailed Depreciation Expense",null,null,null,null,{"$f":"I133","v":385.36399999999998},{"$f":"J133","v":435.988},{"$f":"K133","v":569.87},{"$f":"L133","v":688.1},{"$f":"M133","v":706.9},{"$f":"N133","v":841.9},{"$f":"O133","v":893.42499999999995},{"$f":"P133","v":855.68811014721985},{"$f":"Q133","v":900.19176381976956},{"$f":"R133","v":942.89677788008157},{"$f":"S133","v":962.67783175027444},{"$f":"T133","v":977.72019402568833},{"$f":"U133","v":1014.5996316166794},{"$f":"V133","v":1068.6215081653161},{"$f":"W133","v":1115.6169869690318}]
[null,null,null,"Net Plant vs Detailed",null,null,null,null,null,{"$f":"J141/J142-1","v":0},{"$f":"K141/K142-1","v":0},{"$f":"L141/L142-1","v":0},{"$f":"M141/M142-1","v":0},{"$f":"N141/N142-1","v":0},{"$f":"O141/O142-1","v":-5.9363717214643175E-2},{"$f":"P141/P142-1","v":-0.14915909736797672},{"$f":"Q141/Q142-1","v":-0.17350663383212606},{"$f":"R141/R142-1","v":-0.19076813194732301},{"$f":"S141/S142-1","v":-0.21262721224771841},{"$f":"T141/T142-1","v":-0.22523825376823214},{"$f":"U141/U142-1","v":-0.21298521915544544},{"$f":"V141/V142-1","v":-0.1835277736880202},{"$f":"W141/W142-1","v":-0.15167427725874072}]
[]
[null,null,null,"Applied Depreciation",null,null,null,null,{"$f":"INDEX(I140:I142,'Graph of Actual and Projected'!$C$29)","v":385.36399999999998},{"$f":"INDEX(J140:J142,'Graph of Actual and Projected'!$C$29)","v":435.988},{"$f":"INDEX(K140:K142,'Graph of Actual and Projected'!$C$29)","v":569.87},{"$f":"INDEX(L140:L142,'Graph of Actual and Projected'!$C$29)","v":688.1},{"$f":"INDEX(M140:M142,'Graph of Actual and Projected'!$C$29)","v":706.9},{"$f":"INDEX(N140:N142,'Graph of Actual and Projected'!$C$29)","v":841.9},{"$f":"INDEX(O140:O142,'Graph of Actual and Projected'!$C$29)","v":893.42499999999995},{"$f":"INDEX(P140:P142,'Graph of Actual and Projected'!$C$29)","v":855.68811014721985},{"$f":"INDEX(Q140:Q142,'Graph of Actual and Projected'!$C$29)","v":900.19176381976956},{"$f":"INDEX(R140:R142,'Graph of Actual and Projected'!$C$29)","v":942.89677788008157},{"$f":"INDEX(S140:S142,'Graph of Actual and Projected'!$C$29)","v":962.67783175027444},{"$f":"INDEX(T140:T142,'Graph of Actual and Projected'!$C$29)","v":977.72019402568833},{"$f":"INDEX(U140:U142,'Graph of Actual and Projected'!$C$29)","v":1014.5996316166794},{"$f":"INDEX(V140:V142,'Graph of Actual and Projected'!$C$29)","v":1068.6215081653161},{"$f":"INDEX(W140:W142,'Graph of Actual and Projected'!$C$29)","v":1115.6169869690318}]
[]
[]
[null,null,null,"Add/(Deduct): Exceptional items",null,null,null,null,-228.88800000000001,2.1659999999999999,0,-189.4,-20.8,0,{"$f":"N148","v":0},{"$f":"O148","v":0},{"$f":"P148","v":0},{"$f":"Q148","v":0},{"$f":"R148","v":0},{"$f":"S148","v":0},{"$f":"T148","v":0},{"$f":"U148","v":0},{"$f":"V148","v":0}]
[null,null,null,"D&A expenses",null,null,null,null,{"$f":"I145","v":385.36399999999998},{"$f":"J145","v":435.988},{"$f":"K145","v":569.87},{"$f":"L145","v":688.1},{"$f":"M145","v":706.9},{"$f":"N145","v":841.9},{"$f":"O145","v":893.42499999999995},{"$f":"P145","v":855.68811014721985},{"$f":"Q145","v":900.19176381976956},{"$f":"R145","v":942.89677788008157},{"$f":"S145","v":962.67783175027444},{"$f":"T145","v":977.72019402568833},{"$f":"U145","v":1014.5996316166794},{"$f":"V145","v":1068.6215081653161},{"$f":"W145","v":1115.6169869690318}]
[]
[null,null,null,"Profit before tax",null,null,null,null,{"$f":"I53-I149+I148","v":611.674000000001},{"$f":"J53-J149+J148","v":1470.5059999999983},{"$f":"K53-K149+K148","v":1389.8600000000006},{"$f":"L53-L149+L148","v":8.9000000000010857},{"$f":"M53-M149+M148","v":1884.7999999999977},{"$f":"N53-N149+N148","v":2571.0000000000014},{"$f":"O53-O149+O148","v":2370.4991200495124},{"$f":"P53-P149+P148","v":2796.7482390012538},{"$f":"Q53-Q149+Q148","v":4210.774423516782},{"$f":"R53-R149+R148","v":4779.9847464486265},{"$f":"S53-S149+S148","v":5254.4747132722132},{"$f":"T53-T149+T148","v":6565.4986165666496},{"$f":"U53-U149+U148","v":7406.3659982135423},{"$f":"V53-V149+V148","v":7940.2217289767186},{"$f":"W53-W149+W148","v":8537.123963566366}]
[null,null,null,null,null,null,null,null,null,{"$f":"(J151/I151-1)*100","v":140.40681801090057},{"$f":"(K151/J151-1)*100","v":-5.484234678403066},{"$f":"(L151/K151-1)*100","v":-99.359647734304104},{"$f":"(M151/L151-1)*100","v":21077.528089885029},{"$f":"(N151/M151-1)*100","v":36.407045840407704},{"$f":"(O151/N151-1)*100","v":-7.7985562018859973},{"$f":"(P151/O151-1)*100","v":17.98140802274748},{"$f":"(Q151/P151-1)*100","v":50.559652270327014},{"$f":"(R151/Q151-1)*100","v":13.517948616597897},{"$f":"(S151/R151-1)*100","v":9.9266000205569185},{"$f":"(T151/S151-1)*100","v":24.950617803582475},{"$f":"(U151/T151-1)*100","v":12.807365148553096},{"$f":"(V151/U151-1)*100","v":7.2080657490049216},{"$f":"(W151/V151-1)*100","v":7.517450456217567}]
[null,null,null,"Provision for tax",null,null,null,null,{"$f":"SUM(I154:I155)","v":238.96799999999999},{"$f":"SUM(J154:J155)","v":545.76499999999999},{"$f":"SUM(K154:K155)","v":376.60000000000008},{"$f":"SUM(L154:L155)","v":124.9},{"$f":"SUM(M154:M155)","v":536.5},{"$f":"SUM(N154:N155)","v":712.8},{"$f":"SUM(O154:O155)","v":631.32493044597379},{"$f":"SUM(P154:P155)","v":783.37536746929197},{"$f":"SUM(Q154:Q155)","v":1255.1991283322034},{"$f":"SUM(R154:R155)","v":1447.6015012469099},{"$f":"SUM(S154:S155)","v":1607.259894975861},{"$f":"SUM(T154:T155)","v":2043.62918637547},{"$f":"SUM(U154:U155)","v":2323.1688833542707},{"$f":"SUM(V154:V155)","v":2500.2005354501748},{"$f":"SUM(W154:W155)","v":2697.8694255411906}]
[null,null,null,"Current tax",null,null,null,null,{"$f":"37+0.07+27.77","v":64.84},{"$f":"545.765-J155","v":572.77599999999995},{"$f":"376.6-K155","v":519.67000000000007},{"$f":"0.5+39.5","v":40},561.5,931.5,{"$f":"tax!I16+tax!I26","v":663.79819629579458},{"$f":"tax!J16+tax!J26","v":801.31198322776663},{"$f":"tax!K16+tax!K26","v":1284.3003882587491},{"$f":"tax!L16+tax!L26","v":1499.6760329655563},{"$f":"tax!M16+tax!M26","v":1668.7585291685793},{"$f":"tax!N16+tax!N26","v":2091.7345830472595},{"$f":"tax!O16+tax!O26","v":2353.4459288850535},{"$f":"tax!P16+tax!P26","v":2523.0162998914343},{"$f":"tax!Q16+tax!Q26","v":2711.1595376830892}]
[null,null,null,"Deferred tax liability/(asset)",null,null,null,null,174.12799999999999,-27.010999999999999,-143.07,84.9,-25,-218.7,{"$f":"tax!I18","v":-32.473265849820805},{"$f":"tax!J18","v":-17.936615758474613},{"$f":"tax!K18","v":-29.101259926545605},{"$f":"tax!L18","v":-52.07453171864627},{"$f":"tax!M18","v":-61.498634192718278},{"$f":"tax!N18","v":-48.105396671789457},{"$f":"tax!O18","v":-30.27704553078264},{"$f":"tax!P18","v":-22.815764441259681},{"$f":"tax!Q18","v":-13.29011214189862}]
[null,null,null,"Net profit",null,null,null,null,{"$f":"I151-I153","v":372.70600000000104},{"$f":"J151-J153","v":924.74099999999828},{"$f":"K151-K153","v":1013.2600000000004},{"$f":"L151-L153","v":-115.99999999999892},{"$f":"M151-M153","v":1348.2999999999977},{"$f":"N151-N153","v":1858.2000000000014},{"$f":"O151-O153","v":1739.1741896035387},{"$f":"P151-P153","v":2013.3728715319617},{"$f":"Q151-Q153","v":2955.5752951845789},{"$f":"R151-R153","v":3332.3832452017168},{"$f":"S151-S153","v":3647.214818296352},{"$f":"T151-T153","v":4521.8694301911801},{"$f":"U151-U153","v":5083.1971148592711},{"$f":"V151-V153","v":5440.0211935265434},{"$f":"W151-W153","v":5839.2545380251759}]
[]
[null,null,null,"Minority interest",null,null,null,null,0,-45.691000000000003,{"$f":"0","v":0},{"$f":"-126.5+1.5","v":-125},-10.9,49.1,{"$f":"22%*Hindustan!I32+49%*'HT-Burda'!I10-20","v":64.367432217988579},{"$f":"22%*Hindustan!J32+49%*'HT-Burda'!J10","v":166.94534449914414},{"$f":"22%*Hindustan!K32+49%*'HT-Burda'!K10","v":265.9394636598683},{"$f":"22%*Hindustan!L32+49%*'HT-Burda'!L10","v":344.3005154790286},{"$f":"22%*Hindustan!M32+49%*'HT-Burda'!M10","v":371.66199497532705},{"$f":"22%*Hindustan!N32+49%*'HT-Burda'!N10","v":521.07938527595343},{"$f":"22%*Hindustan!O32+49%*'HT-Burda'!O10","v":619.48111342517439},{"$f":"22%*Hindustan!P32+49%*'HT-Burda'!P10","v":695.07851687123241},{"$f":"22%*Hindustan!Q32+49%*'HT-Burda'!Q10","v":742.16404609588926}]
[null,null,null,"Net profit",null,null,null,null,{"$f":"I156-I158","v":372.70600000000104},{"$f":"J156-J158","v":970.43199999999831},{"$f":"K156-K158","v":1013.2600000000004},{"$f":"L156-L158","v":9.00000000000108},{"$f":"M156-M158","v":1359.1999999999978},{"$f":"N156-N158","v":1809.1000000000015},{"$f":"O156-O158","v":1674.8067573855501},{"$f":"P156-P158","v":1846.4275270328176},{"$f":"Q156-Q158","v":2689.6358315247107},{"$f":"R156-R158","v":2988.0827297226883},{"$f":"S156-S158","v":3275.5528233210248},{"$f":"T156-T158","v":4000.7900449152266},{"$f":"U156-U158","v":4463.7160014340971},{"$f":"V156-V158","v":4744.9426766553106},{"$f":"W156-W158","v":5097.0904919292861}]
[null,null,null,null,null,null,null,null,null,{"$f":"(J159/I159-1)*100","v":160.37466528577369},{"$f":"(K159/J159-1)*100","v":4.4132922244940698},{"$f":"(L159/K159-1)*100","v":-99.111777826026781},{"$f":"(M159/L159-1)*100","v":15002.222222220385},{"$f":"(N159/M159-1)*100","v":33.100353148911445},{"$f":"(O159/N159-1)*100","v":-7.42320726407889},{"$f":"(P159/O159-1)*100","v":10.247198304548011},{"$f":"(Q159/P159-1)*100","v":45.667013307958904},{"$f":"(R159/Q159-1)*100","v":11.096182416219257},{"$f":"(S159/R159-1)*100","v":9.6205533648332278},{"$f":"(T159/S159-1)*100","v":22.140910579451333},{"$f":"(U159/T159-1)*100","v":11.570863537496123},{"$f":"(V159/U159-1)*100","v":6.3002815396602685},{"$f":"(W159/V159-1)*100","v":7.4215399272684834}]
[null,null,null,"Dividend paid (excl. tax)",null,null,null,null,56.215000000000003,{"$f":"J355*J342","v":70.268699999999995},93.7,70.5,{"$f":"84.6","v":84.6},{"$f":"84.6","v":84.6},{"$f":"O355*O342","v":94.08},{"$f":"P355*P342","v":470.4},{"$f":"Q355*Q342","v":940.8},{"$f":"R355*R342","v":1881.6},{"$f":"S355*S342","v":2822.3999999999996},{"$f":"T355*T342","v":3292.7999999999997},{"$f":"U355*U342","v":3763.2},{"$f":"V355*V342","v":4233.5999999999995},{"$f":"W355*W342","v":4704}]
[null,null,null,"Dividend tax",null,null,null,null,8.1649999999999991,{"$f":"16.995%*J161","v":11.942165565},15.92,12,{"$f":"14.1","v":14.1},25.6,{"$f":"16.5%*O161","v":15.523200000000001},{"$f":"16.5%*P161","v":77.616},{"$f":"16.5%*Q161","v":155.232},{"$f":"16.5%*R161","v":310.464},{"$f":"16.5%*S161","v":465.69599999999997},{"$f":"16.5%*T161","v":543.31200000000001},{"$f":"16.5%*U161","v":620.928},{"$f":"16.5%*V161","v":698.54399999999998},{"$f":"16.5%*W161","v":776.16000000000008}]
[]
["Balance sheet of HT Media"]
[null,"SOURCES OF FUNDS"]
[]
[null,null,"Current liabilities and provisions"]
[null,null,null,"Sundry creditors (Trade)",null,null,null,null,1339.5170000000001,1337.3430000000001,1738.53,2158.9,{"$f":"3095.5+15.2","v":3110.7},{"$f":"3169.5+5.2","v":3174.7},{"$f":"O246","v":3585.8116088691768},{"$f":"P246","v":4250.3317134420031},{"$f":"Q246","v":4816.5892777591989},{"$f":"R246","v":5124.9934004900651},{"$f":"S246","v":5424.5035532503534},{"$f":"T246","v":5934.0854305358171},{"$f":"U246","v":6388.5679765592349},{"$f":"V246","v":6954.0240802227081},{"$f":"W246","v":7530.511279204623}]
[null,null,null,"Customer and agent balances",null,null,null,null,60.293999999999997,37.634,122.91,160.4,{"$f":"232.1","v":232.1},178.4,{"$f":"N169*O21/N21","v":212.51990353426274},{"$f":"O169*P21/O21","v":264.55374680091762},{"$f":"P169*Q21/P21","v":297.13666755828092},{"$f":"Q169*R21/Q21","v":297.37023934162863},{"$f":"R169*S21/R21","v":314.77002630490784},{"$f":"S169*T21/S21","v":346.93655203652014},{"$f":"T169*U21/T21","v":382.85107730488477},{"$f":"U169*V21/U21","v":421.56129318445625},{"$f":"V169*W21/V21","v":452.72572977889917}]
[null,null,null,"Interest accrued but not due",null,null,null,null,{"$f":"0","v":0},0.79100000000000004,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"N170","v":0},{"$f":"O170","v":0},{"$f":"P170","v":0},{"$f":"Q170","v":0},{"$f":"R170","v":0},{"$f":"S170","v":0},{"$f":"T170","v":0},{"$f":"U170","v":0},{"$f":"V170","v":0}]
[null,null,null,"Income received in advance",null,null,null,null,136.13200000000001,249.90899999999999,419.04,1349.4,{"$f":"1583.2","v":1583.2},1753.9,{"$f":"N171*1.05","v":1841.5950000000003},{"$f":"O171*1.05","v":1933.6747500000004},{"$f":"P171*1.05","v":2030.3584875000004},{"$f":"Q171*1.05","v":2131.8764118750005},{"$f":"R171*1.05","v":2238.4702324687505},{"$f":"S171*1.05","v":2350.3937440921882},{"$f":"T171*1.05","v":2467.9134312967976},{"$f":"U171*1.05","v":2591.3091028616377},{"$f":"V171*1.05","v":2720.8745580047198}]
[null,null,null,"Provision for staff benefits",null,null,null,null,51.619,79.307000000000002,127.35,88.1,{"$f":"81.7","v":81.7},105.5,{"$f":"N172*1.05","v":110.77500000000001},{"$f":"O172*1.05","v":116.31375000000001},{"$f":"P172*1.05","v":122.12943750000002},{"$f":"Q172*1.05","v":128.23590937500003},{"$f":"R172*1.05","v":134.64770484375003},{"$f":"S172*1.05","v":141.38009008593755},{"$f":"T172*1.05","v":148.44909459023444},{"$f":"U172*1.05","v":155.87154931974618},{"$f":"V172*1.05","v":163.66512678573349}]
[null,null,null,"Provision for taxation",null,null,null,null,0.871,{"$f":"9.215+2","v":11.215},0,{"$f":"8.6+5.7","v":14.3},{"$f":"98.3","v":98.3},246.6,{"$f":"N173*1.05","v":258.93},{"$f":"O173*1.05","v":271.87650000000002},{"$f":"P173*1.05","v":285.47032500000006},{"$f":"Q173*1.05","v":299.74384125000006},{"$f":"R173*1.05","v":314.73103331250007},{"$f":"S173*1.05","v":330.4675849781251},{"$f":"T173*1.05","v":346.99096422703138},{"$f":"U173*1.05","v":364.34051243838297},{"$f":"V173*1.05","v":382.55753806030214}]
[null,null,null,"Proposed dividend (incl. dividend tax)",null,null,null,null,{"$f":"56.215+2+8.165","v":66.38},{"$f":"70.269+11.942","v":82.211000000000013},{"$f":"93.69+15.92","v":109.61},{"$f":"70.5+12","v":82.5},{"$f":"84.6+14.1","v":98.699999999999989},{"$f":"84.6+14.1","v":98.699999999999989},0,0,0,0,0,0,0,0,0]
[null,null,null,"Other liabilities and provisions",null,null,null,null,{"$f":"140.89+7.948+5.755","v":154.59299999999999},{"$f":"0.054+149.622+27.012+5+132.409","v":314.09699999999998},{"$f":"2559.66+244.04-SUM(K168:K174)","v":286.25999999999976},{"$f":"5227+172-SUM(L168:L174)","v":1545.3999999999996},{"$f":"5485.9+278.6-SUM(M168:M174)","v":559.80000000000018},{"$f":"5574.4+462.6-SUM(N168:N174)","v":479.19999999999982},{"$f":"N175*1.1","v":527.11999999999989},{"$f":"O175*1.1","v":579.83199999999988},{"$f":"P175*1.1","v":637.81519999999989},{"$f":"Q175*1.1","v":701.59671999999989},{"$f":"R175*1.1","v":771.75639199999989},{"$f":"S175*1.1","v":848.93203119999998},{"$f":"T175*1.1","v":933.82523432000005},{"$f":"U175*1.1","v":1027.2077577520001},{"$f":"V175*1.1","v":1129.9285335272002}]
[null,null,null,"Total current liabilites and provisions",null,null,null,null,{"$f":"SUM(I168:I175)","v":1809.4060000000002},{"$f":"SUM(J168:J175)","v":2112.5070000000001},{"$f":"SUM(K168:K175)","v":2803.7},{"$f":"SUM(L168:L175)","v":5399},{"$f":"SUM(M168:M175)","v":5764.5},{"$f":"SUM(N168:N175)","v":6037},{"$f":"SUM(O168:O175)","v":6536.7515124034389},{"$f":"SUM(P168:P175)","v":7416.582460242922},{"$f":"SUM(Q168:Q175)","v":8189.4993953174808},{"$f":"SUM(R168:R175)","v":8683.8165223316937},{"$f":"SUM(S168:S175)","v":9198.8789421802612},{"$f":"SUM(T168:T175)","v":9952.1954329285873},{"$f":"SUM(U168:U175)","v":10668.597778298184},{"$f":"SUM(V168:V175)","v":11514.314295778931},{"$f":"SUM(W168:W175)","v":12380.262765361478}]
[]
[null,null,"Borrowings"]
[null,null,null,"Secured loans",null,null,null,null,{"$f":"interest!Z8+interest!Z18+interest!Z23","v":1695.7260000000001},1650,2207.9,3698.7,{"$f":"3125","v":3125},2838.9,{"$f":"interest!BD8+interest!BD18+interest!BD23","v":3122.5},{"$f":"interest!BI8+interest!BI18+interest!BI23","v":3122.5},{"$f":"interest!BN8+interest!BN18+interest!BN23","v":3122.5},{"$f":"interest!BS8+interest!BS18+interest!BS23","v":3122.5},{"$f":"interest!BX8+interest!BX18+interest!BX23","v":3122.5},{"$f":"interest!CC8+interest!CC18+interest!CC23","v":3122.5},{"$f":"interest!CH8+interest!CH18+interest!CH23","v":3122.5},{"$f":"interest!CM8+interest!CM18+interest!CM23","v":3122.5},{"$f":"interest!CR8+interest!CR18+interest!CR23","v":3122.5}]
[null,null,null,"Unsecured loans",null,null,null,null,{"$f":"interest!Z29","v":0},{"$f":"7.55","v":7.55},22.77,7.5,895.9,283.60000000000002,{"$f":"interest!BD29","v":0},{"$f":"interest!BI29","v":0},{"$f":"interest!BN29","v":0},{"$f":"interest!BS29","v":0},{"$f":"interest!BX29","v":0},{"$f":"interest!CC29","v":0},{"$f":"interest!CD29","v":0},{"$f":"interest!CE29","v":0},{"$f":"interest!CF29","v":0}]
[null,null,null,"Total borrowings",null,null,null,null,{"$f":"SUM(I179:I180)","v":1695.7260000000001},{"$f":"SUM(J179:J180)","v":1657.55},{"$f":"SUM(K179:K180)","v":2230.67},{"$f":"SUM(L179:L180)","v":3706.2},{"$f":"SUM(M179:M180)","v":4020.9},{"$f":"SUM(N179:N180)","v":3122.5},{"$f":"SUM(O179:O180)","v":3122.5},{"$f":"SUM(P179:P180)","v":3122.5},{"$f":"SUM(Q179:Q180)","v":3122.5},{"$f":"SUM(R179:R180)","v":3122.5},{"$f":"SUM(S179:S180)","v":3122.5},{"$f":"SUM(T179:T180)","v":3122.5},{"$f":"SUM(U179:U180)","v":3122.5},{"$f":"SUM(V179:V180)","v":3122.5},{"$f":"SUM(W179:W180)","v":3122.5}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L51/AVERAGE(K181:L181)*100","v":10.874416990771232},{"$f":"M51/AVERAGE(L181:M181)*100","v":7.6380530858925084},{"$f":"N51/AVERAGE(M181:N181)*100","v":6.607497830164907},{"$f":"O51/AVERAGE(N181:O181)*100","v":10.601281024819857},{"$f":"P51/AVERAGE(O181:P181)*100","v":9},{"$f":"Q51/AVERAGE(P181:Q181)*100","v":9},{"$f":"R51/AVERAGE(Q181:R181)*100","v":9},{"$f":"S51/AVERAGE(R181:S181)*100","v":9}]
[]
[null,null,null,"Total outside liabilities",null,null,null,null,{"$f":"I176+I181","v":3505.1320000000005},{"$f":"J176+J181","v":3770.0569999999998},{"$f":"K176+K181","v":5034.37},{"$f":"L176+L181","v":9105.2000000000007},{"$f":"M176+M181","v":9785.4},{"$f":"N176+N181","v":9159.5},{"$f":"O176+O181","v":9659.2515124034398},{"$f":"P176+P181","v":10539.082460242922},{"$f":"Q176+Q181","v":11311.999395317482},{"$f":"R176+R181","v":11806.316522331694},{"$f":"S176+S181","v":12321.378942180261},{"$f":"T176+T181","v":13074.695432928587},{"$f":"U176+U181","v":13791.097778298184},{"$f":"V176+V181","v":14636.814295778931},{"$f":"W176+W181","v":15502.762765361478}]
[]
[null,null,null,"Deferred tax liability/(asset)",null,null,null,null,{"$f":"360.939-65.097","v":295.84200000000004},272.59899999999999,121.61,206.5,{"$f":"178.1","v":178.1},-85.5,{"$f":"N186+O155","v":-117.97326584982081},{"$f":"O186+P155","v":-135.90988160829542},{"$f":"P186+Q155","v":-165.01114153484102},{"$f":"Q186+R155","v":-217.0856732534873},{"$f":"R186+S155","v":-278.58430744620557},{"$f":"S186+T155","v":-326.68970411799501},{"$f":"T186+U155","v":-356.96674964877764},{"$f":"U186+V155","v":-379.7825140900373},{"$f":"V186+W155","v":-393.07262623193594}]
[]
[null,null,"Net Worth"]
[null,null,null,"Equity share capital",null,null,null,null,468.45800000000003,468.45800000000003,468.5,470,470.2,470.4,{"$f":"N189","v":470.4},{"$f":"O189","v":470.4},{"$f":"P189","v":470.4},{"$f":"Q189","v":470.4},{"$f":"R189","v":470.4},{"$f":"S189","v":470.4},{"$f":"T189","v":470.4},{"$f":"U189","v":470.4},{"$f":"V189","v":470.4}]
[null,null,null,"Preference capital",null,null,null,null,0,0,{"$f":"J190","v":0},{"$f":"K190","v":0},0,0,{"$f":"N190","v":0},{"$f":"O190","v":0},{"$f":"P190","v":0},{"$f":"Q190","v":0},{"$f":"R190","v":0},{"$f":"S190","v":0},{"$f":"T190","v":0},{"$f":"U190","v":0},{"$f":"V190","v":0}]
[null,null,null,"Share premium reserve",null,null,null,null,6263.89,{"$f":"5749.797+200","v":5949.7969999999996},{"$f":"5749.8+200","v":5949.8},{"$f":"4088.4+200","v":4288.3999999999996},{"$f":"4011.9+200","v":4211.8999999999996},{"$f":"5813.1+200","v":6013.1},{"$f":"N191","v":6013.1},{"$f":"O191","v":6013.1},{"$f":"P191","v":6013.1},{"$f":"Q191","v":6013.1},{"$f":"R191","v":6013.1},{"$f":"S191","v":6013.1},{"$f":"T191","v":6013.1},{"$f":"U191","v":6013.1},{"$f":"V191","v":6013.1}]
[null,null,null,"General reserve",null,null,null,null,0,75,185,235,{"$f":"330","v":330},464,{"$f":"N192","v":464},{"$f":"O192","v":464},{"$f":"P192","v":464},{"$f":"Q192","v":464},{"$f":"R192","v":464},{"$f":"S192","v":464},{"$f":"T192","v":464},{"$f":"U192","v":464},{"$f":"V192","v":464}]
[null,null,null,"Capital reserve",null,null,null,null,0,41.74,40.9,{"$f":"42.4+748.9","v":791.3},{"$f":"84.1+748.9","v":833},{"$f":"78.9+748.9","v":827.8},{"$f":"N193","v":827.8},{"$f":"O193","v":827.8},{"$f":"P193","v":827.8},{"$f":"Q193","v":827.8},{"$f":"R193","v":827.8},{"$f":"S193","v":827.8},{"$f":"T193","v":827.8},{"$f":"U193","v":827.8},{"$f":"V193","v":827.8}]
[null,null,null,"Revaluation reserve",null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"N194","v":0},{"$f":"O194","v":0},{"$f":"P194","v":0},{"$f":"Q194","v":0},{"$f":"R194","v":0},{"$f":"S194","v":0},{"$f":"T194","v":0},{"$f":"U194","v":0},{"$f":"V194","v":0}]
[null,null,null,"Surplus(+)/Deficit(-) in P&L account",null,null,null,null,200,1107.059,1884.57,2700.7,{"$f":"3866.2","v":3866.2},5246.7,{"$f":"N195+O156-O158-O161-O162","v":6811.9035573855508},{"$f":"O195+P156-P158-P161-P162","v":8110.3150844183674},{"$f":"P195+Q156-Q158-Q161-Q162","v":9703.9189159430789},{"$f":"Q195+R156-R158-R161-R162","v":10499.937645665766},{"$f":"R195+S156-S158-S161-S162","v":10487.394468986791},{"$f":"S195+T156-T158-T161-T162","v":10652.07251390202},{"$f":"T195+U156-U158-U161-U162","v":10731.660515336116},{"$f":"U195+V156-V158-V161-V162","v":10544.459191991429},{"$f":"V195+W156-W158-W161-W162","v":10161.389683920715}]
[null,null,null,"Net worth",null,null,null,null,{"$f":"SUM(I189:I195)","v":6932.348},{"$f":"SUM(J189:J195)","v":7642.0539999999992},{"$f":"SUM(K189:K195)","v":8528.77},{"$f":"SUM(L189:L195)","v":8485.4},{"$f":"SUM(M189:M195)","v":9711.2999999999993},{"$f":"SUM(N189:N195)","v":13022},{"$f":"SUM(O189:O195)","v":14587.20355738555},{"$f":"SUM(P189:P195)","v":15885.615084418368},{"$f":"SUM(Q189:Q195)","v":17479.218915943078},{"$f":"SUM(R189:R195)","v":18275.237645665766},{"$f":"SUM(S189:S195)","v":18262.694468986792},{"$f":"SUM(T189:T195)","v":18427.372513902021},{"$f":"SUM(U189:U195)","v":18506.960515336115},{"$f":"SUM(V189:V195)","v":18319.75919199143},{"$f":"SUM(W189:W195)","v":17936.689683920715}]
[null,null,null,null,null,null,null,null,{"$f":"I159/I196","v":5.3763313670923768E-2},{"$f":"J159/J196","v":0.12698575540031495},{"$f":"K159/K196","v":0.11880493904748286},{"$f":"L159/L196","v":1.0606453437670682E-3},{"$f":"M159/M196","v":0.13996066438066973},{"$f":"N159/N196","v":0.13892643219167575},{"$f":"O159/O196","v":0.11481342196925673},{"$f":"P159/P196","v":0.11623267448069495},{"$f":"Q159/Q196","v":0.15387620261861074},{"$f":"R159/R196","v":0.16350445272766972},{"$f":"S159/S196","v":0.17935758761575291},{"$f":"T159/T196","v":0.217111258911},{"$f":"U159/U196","v":0.24119119926446922},{"$f":"V159/V196","v":0.25900682574089645},{"$f":"W159/W196","v":0.28417119221829185}]
[null,null,null,"Minority interest",null,null,null,null,{"$f":"0","v":0},0.108,0.52,-69.400000000000006,{"$f":"218.2","v":218.2},1298.8,{"$f":"N198+O158","v":1363.1674322179886},{"$f":"O198+P158","v":1530.1127767171326},{"$f":"P198+Q158","v":1796.052240377001},{"$f":"Q198+R158","v":2140.3527558560295},{"$f":"R198+S158","v":2512.0147508313567},{"$f":"S198+T158","v":3033.0941361073101},{"$f":"T198+U158","v":3652.5752495324846},{"$f":"U198+V158","v":4347.6537664037169},{"$f":"V198+W158","v":5089.8178124996066}]
[]
[null,null,null,"TOTAL LIABILITIES",null,null,null,null,{"$f":"I184+I186+I196+I198","v":10733.322},{"$f":"J184+J186+J196+J198","v":11684.817999999999},{"$f":"K184+K186+K196+K198","v":13685.27},{"$f":"L184+L186+L196+L198","v":17727.699999999997},{"$f":"M184+M186+M196+M198","v":19893},{"$f":"N184+N186+N196+N198","v":23394.799999999999},{"$f":"O184+O186+O196+O198","v":25491.649236157158},{"$f":"P184+P186+P196+P198","v":27818.900439770125},{"$f":"Q184+Q186+Q196+Q198","v":30422.259410102721},{"$f":"R184+R186+R196+R198","v":32004.821250600005},{"$f":"S184+S186+S196+S198","v":32817.503854552204},{"$f":"T184+T186+T196+T198","v":34208.472378819926},{"$f":"U184+U186+U196+U198","v":35593.666793518008},{"$f":"V184+V186+V196+V198","v":36924.444740084044},{"$f":"W184+W186+W196+W198","v":38136.197635549863}]
[]
[null,"USES OF FUNDS"]
[]
[null,null,"Current Assets"]
[null,null,null,"Cash & bank balances",null,null,null,null,2677.5039999999999,1104.1389999999999,773.97,705.4,1086.8,1152.4000000000001,{"$f":"O389","v":3002.6113949743922},{"$f":"P389","v":4117.1119092033186},{"$f":"Q389","v":5568.1564721546129},{"$f":"R389","v":6864.9729804938415},{"$f":"S389","v":7233.9023455903734},{"$f":"T389","v":7367.7630091526389},{"$f":"U389","v":7264.3125656424336},{"$f":"V389","v":7005.0391172543823},{"$f":"W389","v":6627.0312841008899}]
[null,null,null,"Inventories",null,null,null,null,1084.5219999999999,1032.0119999999999,1154.77,1756.1,1200.3,1455.9,{"$f":"O239","v":1861.0084433789998},{"$f":"P239","v":2316.6618671304004},{"$f":"Q239","v":2601.9861573780008},{"$f":"R239","v":2604.0315143244152},{"$f":"S239","v":2756.3991274898235},{"$f":"T239","v":3038.0771020473794},{"$f":"U239","v":3352.5758085348843},{"$f":"V239","v":3691.5560047370345},{"$f":"W239","v":3964.4588184071777}]
[null,null,null,"Receivables",null,null,null,null,1212.1600000000001,1485.13,1983.18,2199.1,2422.5,2525.1,{"$f":"O236","v":3335.014397803764},{"$f":"P236","v":3921.6177735836272},{"$f":"Q236","v":4608.6795545370915},{"$f":"R236","v":4941.3595526288127},{"$f":"S236","v":5253.629327319346},{"$f":"T236","v":5879.3729314491793},{"$f":"U236","v":6389.0727115094578},{"$f":"V236","v":6941.5330841956547},{"$f":"W236","v":7513.756601302257}]
[null,null,null,"Loans and advances (net of provisions)",null,null,null,null,{"$f":"0.802+0.789+730+66.101+76.813","v":874.505},{"$f":"345.889-SUM(J209:J211)","v":305.86200000000002},{"$f":"1064.15-SUM(K209:K211)","v":1032.17},{"$f":"2166.7-SUM(L209:L211)","v":1778.9999999999998},{"$f":"1959.4-SUM(M209:M211)","v":737.2},{"$f":"2109.6-SUM(N209:N211)","v":746.39999999999986},{"$f":"N208*1.05","v":783.71999999999991},{"$f":"O208*1.05","v":822.90599999999995},{"$f":"P208*1.05","v":864.05129999999997},{"$f":"Q208*1.05","v":907.25386500000002},{"$f":"R208*1.05","v":952.61655825000003},{"$f":"S208*1.05","v":1000.2473861625001},{"$f":"T208*1.05","v":1050.2597554706251},{"$f":"U208*1.05","v":1102.7727432441563},{"$f":"V208*1.05","v":1157.9113804063643}]
[null,null,null,"Interest accrued",null,null,null,null,60.344000000000001,13.532999999999999,0,0,0,0,{"$f":"N209*1.05","v":0},{"$f":"O209*1.05","v":0},{"$f":"P209*1.05","v":0},{"$f":"Q209*1.05","v":0},{"$f":"R209*1.05","v":0},{"$f":"S209*1.05","v":0},{"$f":"T209*1.05","v":0},{"$f":"U209*1.05","v":0},{"$f":"V209*1.05","v":0}]
[null,null,null,"Advance towards property",null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},868.9,1198.4000000000001,{"$f":"N210*1.05","v":1258.3200000000002},{"$f":"O210*1.05","v":1321.2360000000003},{"$f":"P210*1.05","v":1387.2978000000005},{"$f":"Q210*1.05","v":1456.6626900000006},{"$f":"R210*1.05","v":1529.4958245000007},{"$f":"S210*1.05","v":1605.9706157250007},{"$f":"T210*1.05","v":1686.2691465112507},{"$f":"U210*1.05","v":1770.5826038368134},{"$f":"V210*1.05","v":1859.1117340286542}]
[null,null,null,"Advance payment of taxes & TDS",null,null,null,null,{"$f":"36.565+7.498","v":44.062999999999995},26.494,31.98,{"$f":"124.4+31.2+232.1","v":387.7},{"$f":"26.8+54+272.5","v":353.3},{"$f":"76.8+56.5+31.5","v":164.8},{"$f":"N211*1.1","v":181.28000000000003},{"$f":"O211*1.1","v":199.40800000000004},{"$f":"P211*1.1","v":219.34880000000007},{"$f":"Q211*1.1","v":241.28368000000009},{"$f":"R211*1.1","v":265.41204800000014},{"$f":"S211*1.1","v":291.9532528000002},{"$f":"T211*1.1","v":321.14857808000022},{"$f":"U211*1.1","v":353.26343588800029},{"$f":"V211*1.1","v":388.58977947680035}]
[null,null,null,"Other current assets",null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},222.8,148.4,40.6,313.2,{"$f":"N212*1.1","v":344.52000000000004},{"$f":"O212*1.1","v":378.97200000000009},{"$f":"P212*1.1","v":416.86920000000015},{"$f":"Q212*1.1","v":458.55612000000019},{"$f":"R212*1.1","v":504.41173200000026},{"$f":"S212*1.1","v":554.85290520000035},{"$f":"T212*1.1","v":610.33819572000039},{"$f":"U212*1.1","v":671.37201529200047},{"$f":"V212*1.1","v":738.50921682120054}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I206:I212)","v":3275.5940000000001},{"$f":"SUM(J206:J212)","v":2863.0309999999999},{"$f":"SUM(K206:K212)","v":4424.8999999999996},{"$f":"SUM(L206:L212)","v":6270.2999999999993},{"$f":"SUM(M206:M212)","v":5622.8},{"$f":"SUM(N206:N212)","v":6403.7999999999993},{"$f":"SUM(O206:O212)","v":7763.862841182764},{"$f":"SUM(P206:P212)","v":8960.8016407140276},{"$f":"SUM(Q206:Q212)","v":10098.232811915093},{"$f":"SUM(R206:R212)","v":10609.147421953228},{"$f":"SUM(S206:S212)","v":11261.964617559172},{"$f":"SUM(T206:T212)","v":12370.47419338406},{"$f":"SUM(U206:U212)","v":13409.664195826217},{"$f":"SUM(V206:V212)","v":14531.07988719366},{"$f":"SUM(W206:W212)","v":15622.337530442455}]
[null,null,null,"Total Current Assets",null,null,null,null,{"$f":"SUM(I205:I212)","v":5953.098},{"$f":"SUM(J205:J212)","v":3967.17},{"$f":"SUM(K205:K212)","v":5198.87},{"$f":"SUM(L205:L212)","v":6975.7},{"$f":"SUM(M205:M212)","v":6709.6},{"$f":"SUM(N205:N212)","v":7556.1999999999989},{"$f":"SUM(O205:O212)","v":10766.474236157155},{"$f":"SUM(P205:P212)","v":13077.913549917344},{"$f":"SUM(Q205:Q212)","v":15666.389284069704},{"$f":"SUM(R205:R212)","v":17474.120402447072},{"$f":"SUM(S205:S212)","v":18495.866963149543},{"$f":"SUM(T205:T212)","v":19738.2372025367},{"$f":"SUM(U205:U212)","v":20673.97676146865},{"$f":"SUM(V205:V212)","v":21536.119004448043},{"$f":"SUM(W205:W212)","v":22249.368814543341}]
[]
[null,null,"Fixed Assets"]
[null,null,null,"Gross block",null,null,null,null,4387.8050000000003,5000.9449999999997,5614.27,6721.5,8777.6,10527.5,{"$f":"N217+'capex est'!I20","v":11357.5},{"$f":"O217+'capex est'!J20","v":12229},{"$f":"P217+'capex est'!K20","v":13144.075000000001},{"$f":"Q217+'capex est'!L20","v":13861.802500000002},{"$f":"R217+'capex est'!M20","v":14615.416375000003},{"$f":"S217+'capex est'!N20","v":15741.734853906253},{"$f":"T217+'capex est'!O20","v":17205.789341289066},{"$f":"U217+'capex est'!P20","v":18743.046553041022},{"$f":"V217+'capex est'!Q20","v":20357.166625380574}]
[null,null,null,"Accumulated depreciation",null,null,null,null,661.91800000000001,1080.7360000000001,1451.83,1949.6,2493.8000000000002,3162.2,{"$f":"N218+O149","v":4055.625},{"$f":"O218+P149","v":4911.31311014722},{"$f":"P218+Q149","v":5811.5048739669892},{"$f":"Q218+R149","v":6754.4016518470708},{"$f":"R218+S149","v":7717.0794835973447},{"$f":"S218+T149","v":8694.7996776230339},{"$f":"T218+U149","v":9709.3993092397141},{"$f":"U218+V149","v":10778.020817405029},{"$f":"V218+W149","v":11893.637804374061}]
[null,null,null,"Capital-WIP (incl. capital advances)",null,null,null,null,10.516,188.488,589.16,1946.1,1288.7,193.6,{"$f":"N219","v":193.6},{"$f":"O219","v":193.6},{"$f":"P219","v":193.6},{"$f":"Q219","v":193.6},{"$f":"R219","v":193.6},{"$f":"S219","v":193.6},{"$f":"T219","v":193.6},{"$f":"U219","v":193.6},{"$f":"V219","v":193.6}]
[null,null,null,"Net block",null,null,null,null,{"$f":"I217-I218+I219","v":3736.4030000000002},{"$f":"J217-J218+J219","v":4108.6970000000001},{"$f":"K217-K218+K219","v":4751.6000000000004},{"$f":"L217-L218+L219","v":6718},{"$f":"M217-M218+M219","v":7572.5},{"$f":"N217-N218+N219","v":7558.9000000000005},{"$f":"O217-O218+O219","v":7495.4750000000004},{"$f":"P217-P218+P219","v":7511.2868898527804},{"$f":"Q217-Q218+Q219","v":7526.1701260330119},{"$f":"R217-R218+R219","v":7301.0008481529312},{"$f":"S217-S218+S219","v":7091.9368914026581},{"$f":"T217-T218+T219","v":7240.5351762832197},{"$f":"U217-U218+U219","v":7689.9900320493525},{"$f":"V217-V218+V219","v":8158.6257356359929},{"$f":"W217-W218+W219","v":8657.128821006514}]
[null,null,null,"Intangible assets",null,null,null,null,182.41900000000001,1098.18,1077.75,998.2,{"$f":"834.3","v":834.3},{"$f":"684.1+0.6","v":684.7},{"$f":"N221+'Fever-FM'!I72","v":684.7},{"$f":"O221+'Fever-FM'!J72","v":684.7},{"$f":"P221+'Fever-FM'!K72","v":684.7},{"$f":"Q221+'Fever-FM'!L72","v":684.7},{"$f":"R221+'Fever-FM'!M72","v":684.7},{"$f":"S221+'Fever-FM'!N72","v":684.7},{"$f":"T221+'Fever-FM'!O72","v":684.7},{"$f":"U221+'Fever-FM'!P72","v":684.7},{"$f":"V221+'Fever-FM'!Q72","v":684.7}]
[null,null,null,"Other Non Current Assets"]
[null,null,null,"Trade and other investments",null,null,null,null,{"$f":"0","v":0},{"$f":"I223","v":0},{"$f":"J223","v":0},{"$f":"3035-L226","v":1025},{"$f":"4754.7-M226","v":1723.2999999999997},{"$f":"7595-N226","v":1860.7000000000007},{"$f":"N223","v":1860.7000000000007},{"$f":"O223","v":1860.7000000000007},{"$f":"P223","v":1860.7000000000007},{"$f":"Q223","v":1860.7000000000007},{"$f":"R223","v":1860.7000000000007},{"$f":"S223","v":1860.7000000000007},{"$f":"T223","v":1860.7000000000007},{"$f":"U223","v":1860.7000000000007},{"$f":"V223","v":1860.7000000000007}]
[null,null,null,"Investments in subsidiaries",null,null,null,null,{"$f":"0","v":0},{"$f":"I224","v":0},{"$f":"J224","v":0},{"$f":"K224","v":0},{"$f":"L224","v":0},{"$f":"M224","v":0},{"$f":"N224","v":0},{"$f":"O224","v":0},{"$f":"P224","v":0},{"$f":"Q224","v":0},{"$f":"R224","v":0},{"$f":"S224","v":0},{"$f":"T224","v":0},{"$f":"U224","v":0},{"$f":"V224","v":0}]
[null,null,null,"Amount recoverable from HT Media Employees Welfate Trust",null,null,null,null,217.428,{"$f":"I225","v":217.428},0,{"$f":"K225","v":0},{"$f":"L225","v":0},{"$f":"M225","v":0},{"$f":"N225","v":0},{"$f":"O225","v":0},{"$f":"P225","v":0},{"$f":"Q225","v":0},{"$f":"R225","v":0},{"$f":"S225","v":0},{"$f":"T225","v":0},{"$f":"U225","v":0},{"$f":"V225","v":0}]
[null,null,null,"Current investments",null,null,null,null,643.97400000000005,2292.5889999999999,2656.36,{"$f":"250+30+700+250+250+200+330","v":2010},{"$f":"30+14+172.1+766.6+330+300+400+406.2+300+111+200+1.5","v":3031.4},{"$f":"50+150+100+250+150+7*100+150+7*100+150+100+150+50+100+80+100.7+60+300+650+550+250+153.4+35+100+200+100+200+50+50+55.2","v":5734.2999999999993},{"$f":"N226-1000","v":4734.2999999999993},{"$f":"O226","v":4734.2999999999993},{"$f":"P226","v":4734.2999999999993},{"$f":"Q226","v":4734.2999999999993},{"$f":"R226","v":4734.2999999999993},{"$f":"S226","v":4734.2999999999993},{"$f":"T226","v":4734.2999999999993},{"$f":"U226","v":4734.2999999999993},{"$f":"V226","v":4734.2999999999993}]
[null,null,null,"Misc. expenditure not written-off",null,null,null,null,{"$f":"0","v":0},0.754,0.69,0.8,21.9,0,{"$f":"N227","v":0},{"$f":"O227","v":0},{"$f":"P227","v":0},{"$f":"Q227","v":0},{"$f":"R227","v":0},{"$f":"S227","v":0},{"$f":"T227","v":0},{"$f":"U227","v":0},{"$f":"V227","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"2*I47/SUM(I205:I205,I226:I226)*100","v":10.678258293446472},{"$f":"2*J47/SUM(I205:J205,I226:J226)*100","v":10.921248916749501},{"$f":"2*K47/SUM(J205:K205,J226:K226)*100","v":12.850630535144125},{"$f":"2*L47/SUM(K205:L205,K226:L226)*100","v":10.752180782429427},{"$f":"2*M47/SUM(L205:M205,L226:M226)*100","v":11.96441114493093},{"$f":"2*N47/SUM(M205:N205,M226:N226)*100","v":8.6815872929331483},{"$f":"2*O47/SUM(N205:O205,N226:O226)*100","v":10.896876760179675},{"$f":"2*P47/SUM(O205:P205,O226:P226)*100","v":9.7098051129194207},{"$f":"2*Q47/SUM(P205:Q205,P226:Q226)*100","v":8.9751310413590062},{"$f":"2*R47/SUM(Q205:R205,Q226:R226)*100","v":8.7273247802133849},{"$f":"2*S47/SUM(R205:S205,R226:S226)*100","v":8.6052377072889197},{"$f":"2*T47/SUM(S205:T205,S226:T226)*100","v":8.5717068197248096},{"$f":"2*U47/SUM(T205:U205,T226:U226)*100","v":8.5697236581848966},{"$f":"2*V47/SUM(U205:V205,U226:V226)*100","v":8.5937096061409779},{"$f":"2*W47/SUM(V205:W205,V226:W226)*100","v":8.6376755788482384}]
[]
[null,null,null,"TOTAL ASSETS",null,null,null,null,{"$f":"I214+I220+I221+SUM(I223:I227)","v":10733.322},{"$f":"J214+J220+J221+SUM(J223:J227)","v":11684.817999999999},{"$f":"K214+K220+K221+SUM(K223:K227)","v":13685.27},{"$f":"L214+L220+L221+SUM(L223:L227)","v":17727.7},{"$f":"M214+M220+M221+SUM(M223:M227)","v":19893},{"$f":"N214+N220+N221+SUM(N223:N227)","v":23394.799999999999},{"$f":"O214+O220+O221+SUM(O223:O227)","v":25541.649236157155},{"$f":"P214+P220+P221+SUM(P223:P227)","v":27868.900439770125},{"$f":"Q214+Q220+Q221+SUM(Q223:Q227)","v":30472.259410102717},{"$f":"R214+R220+R221+SUM(R223:R227)","v":32054.821250600002},{"$f":"S214+S220+S221+SUM(S223:S227)","v":32867.503854552197},{"$f":"T214+T220+T221+SUM(T223:T227)","v":34258.472378819919},{"$f":"U214+U220+U221+SUM(U223:U227)","v":35643.666793518001},{"$f":"V214+V220+V221+SUM(V223:V227)","v":36974.444740084036},{"$f":"W214+W220+W221+SUM(W223:W227)","v":38186.197635549855}]
[null,null,null,null,null,null,null,null,{"$f":"I230-I200","v":0},{"$f":"J230-J200","v":0},{"$f":"K230-K200","v":0},{"$f":"L230-L200","v":0},{"$f":"M230-M200","v":0},{"$f":"N230-N200","v":0},{"$f":"O230-O200","v":49.999999999996362},{"$f":"P230-P200","v":50},{"$f":"Q230-Q200","v":49.999999999996362},{"$f":"R230-R200","v":49.999999999996362},{"$f":"S230-S200","v":49.999999999992724},{"$f":"T230-T200","v":49.999999999992724},{"$f":"U230-U200","v":49.999999999992724},{"$f":"V230-V200","v":49.999999999992724},{"$f":"W230-W200","v":49.999999999992724}]
[null,null,null,null,null,null,null,null,null,{"$f":"J231-I231","v":0},{"$f":"K231-J231","v":0},{"$f":"L231-K231","v":0},{"$f":"M231-L231","v":0},{"$f":"N231-M231","v":0},{"$f":"O231-N231","v":49.999999999996362},{"$f":"P231-O231","v":3.637978807091713E-12},{"$f":"Q231-P231","v":-3.637978807091713E-12},{"$f":"R231-Q231","v":0},{"$f":"S231-R231","v":-3.637978807091713E-12},{"$f":"T231-S231","v":0},{"$f":"U231-T231","v":0},{"$f":"V231-U231","v":0},{"$f":"W231-V231","v":0}]
[]
["Working capital calculations (Rs mn)"]
[null,"CURRENT ASSETS"]
[null,null,null,"Receivables",null,null,null,null,{"$f":"I207","v":1212.1600000000001},{"$f":"J207","v":1485.13},{"$f":"K207","v":1983.18},{"$f":"L207","v":2199.1},{"$f":"M207","v":2422.5},{"$f":"N207","v":2525.1},{"$f":"$F238/360*O17","v":3335.014397803764},{"$f":"$F238/360*P17","v":3921.6177735836272},{"$f":"$F238/360*Q17","v":4608.6795545370915},{"$f":"$F238/360*R17","v":4941.3595526288127},{"$f":"$F238/360*S17","v":5253.629327319346},{"$f":"$F238/360*T17","v":5879.3729314491793},{"$f":"$F238/360*U17","v":6389.0727115094578},{"$f":"$F238/360*V17","v":6941.5330841956547},{"$f":"$F238/360*W17","v":7513.756601302257}]
[null,null,null,"(Months, days consumption)",null,null,null,null,{"$f":"I236/I17*360","v":53.151281256451654},{"$f":"J236/J17*360","v":51.425281883697288},{"$f":"K236/K17*360","v":59.334652537168061},{"$f":"L236/L17*360","v":58.790295631251801},{"$f":"M236/M17*360","v":61.72323981541772},{"$f":"N236/N17*360","v":51.433809176242931},{"$f":"O236/O17*360","v":60},{"$f":"P236/P17*360","v":60},{"$f":"Q236/Q17*360","v":60},{"$f":"R236/R17*360","v":60},{"$f":"S236/S17*360","v":60},{"$f":"T236/T17*360","v":60},{"$f":"U236/U17*360","v":60},{"$f":"V236/V17*360","v":60},{"$f":"W236/W17*360","v":60}]
[null,null,null,"average days",null,60]
[null,null,null,"Raw materials",null,null,null,null,{"$f":"I206","v":1084.5219999999999},{"$f":"J206","v":1032.0119999999999},{"$f":"K206","v":1154.77},{"$f":"L206","v":1756.1},{"$f":"M206","v":1200.3},{"$f":"N206","v":1455.9},{"$f":"$F241/360*O20","v":1861.0084433789998},{"$f":"$F241/360*P20","v":2316.6618671304004},{"$f":"$F241/360*Q20","v":2601.9861573780008},{"$f":"$F241/360*R20","v":2604.0315143244152},{"$f":"$F241/360*S20","v":2756.3991274898235},{"$f":"$F241/360*T20","v":3038.0771020473794},{"$f":"$F241/360*U20","v":3352.5758085348843},{"$f":"$F241/360*V20","v":3691.5560047370345},{"$f":"$F241/360*W20","v":3964.4588184071777}]
[null,null,null,"(Months, days consumption)",null,null,null,null,{"$f":"I239/I20*360","v":114.26652517049487},{"$f":"J239/J20*360","v":85.422931946177172},{"$f":"K239/K20*360","v":89.531899130562138},{"$f":"L239/L20*360","v":113.14064820946007},{"$f":"M239/M20*360","v":90.773270592189562},{"$f":"N239/N20*360","v":83.874601929939672},{"$f":"O239/O20*360","v":90},{"$f":"P239/P20*360","v":90},{"$f":"Q239/Q20*360","v":90},{"$f":"R239/R20*360","v":90},{"$f":"S239/S20*360","v":90},{"$f":"T239/T20*360","v":90},{"$f":"U239/U20*360","v":90},{"$f":"V239/V20*360","v":90},{"$f":"W239/W20*360","v":90}]
[null,null,null,"average days",null,90]
[null,null,null,"Other current assets",null,null,null,null,{"$f":"SUM(I208:I212)","v":978.91200000000003},{"$f":"SUM(J208:J212)","v":345.88900000000001},{"$f":"SUM(K208:K212)","v":1286.95},{"$f":"SUM(L208:L212)","v":2315.1},{"$f":"SUM(M208:M212)","v":1999.9999999999998},{"$f":"SUM(N208:N212)","v":2422.7999999999997},{"$f":"SUM(O208:O212)","v":2567.84},{"$f":"SUM(P208:P212)","v":2722.5220000000004},{"$f":"SUM(Q208:Q212)","v":2887.5671000000007},{"$f":"SUM(R208:R212)","v":3063.7563550000009},{"$f":"SUM(S208:S212)","v":3251.9361627500011},{"$f":"SUM(T208:T212)","v":3453.0241598875009},{"$f":"SUM(U208:U212)","v":3668.0156757818763},{"$f":"SUM(V208:V212)","v":3897.9907982609707},{"$f":"SUM(W208:W212)","v":4144.1221107330193}]
[null,null,null,"Total current assets (I)",null,null,null,null,{"$f":"I236+I239+I242","v":3275.5940000000001},{"$f":"J236+J239+J242","v":2863.0309999999999},{"$f":"K236+K239+K242","v":4424.8999999999996},{"$f":"L236+L239+L242","v":6270.2999999999993},{"$f":"M236+M239+M242","v":5622.8},{"$f":"N236+N239+N242","v":6403.7999999999993},{"$f":"O236+O239+O242","v":7763.862841182764},{"$f":"P236+P239+P242","v":8960.8016407140276},{"$f":"Q236+Q239+Q242","v":10098.232811915093},{"$f":"R236+R239+R242","v":10609.147421953228},{"$f":"S236+S239+S242","v":11261.96461755917},{"$f":"T236+T239+T242","v":12370.47419338406},{"$f":"U236+U239+U242","v":13409.664195826219},{"$f":"V236+V239+V242","v":14531.07988719366},{"$f":"W236+W239+W242","v":15622.337530442455}]
[]
[null,null,null,"CURRENT LIABILITIES"]
[null,null,null,"Creditors ",null,null,null,null,{"$f":"I168","v":1339.5170000000001},{"$f":"J168","v":1337.3430000000001},{"$f":"K168","v":1738.53},{"$f":"L168","v":2158.9},{"$f":"M168","v":3110.7},{"$f":"N168","v":3174.7},{"$f":"(O21+O25+O40)/360*$F248","v":3585.8116088691768},{"$f":"(P21+P25+P40)/360*$F248","v":4250.3317134420031},{"$f":"(Q21+Q25+Q40)/360*$F248","v":4816.5892777591989},{"$f":"(R21+R25+R40)/360*$F248","v":5124.9934004900651},{"$f":"(S21+S25+S40)/360*$F248","v":5424.5035532503534},{"$f":"(T21+T25+T40)/360*$F248","v":5934.0854305358171},{"$f":"(U21+U25+U40)/360*$F248","v":6388.5679765592349},{"$f":"(V21+V25+V40)/360*$F248","v":6954.0240802227081},{"$f":"(W21+W25+W40)/360*$F248","v":7530.511279204623}]
[null,null,null,"(months, days purchases)",null,null,null,null,{"$f":"I246/(I21+I25+I40)*360","v":68.633374593676706},{"$f":"J246/(J21+J25+J40)*360","v":55.235459752371526},{"$f":"K246/(K21+K25+K40)*360","v":60.566930596871941},{"$f":"L246/(L21+L25+L40)*360","v":61.745092275547577},{"$f":"M246/(M21+M25+M40)*360","v":96.286628146925295},{"$f":"N246/(N21+N25+N40)*360","v":78.805463810187064},{"$f":"O246/(O21+O25+O40)*360","v":75},{"$f":"P246/(P21+P25+P40)*360","v":75},{"$f":"Q246/(Q21+Q25+Q40)*360","v":75},{"$f":"R246/(R21+R25+R40)*360","v":75.000000000000014},{"$f":"S246/(S21+S25+S40)*360","v":75},{"$f":"T246/(T21+T25+T40)*360","v":75},{"$f":"U246/(U21+U25+U40)*360","v":75},{"$f":"V246/(V21+V25+V40)*360","v":75},{"$f":"W246/(W21+W25+W40)*360","v":75}]
[null,null,null,"average days",null,75]
[null,null,null,"Other current liabilities",null,null,null,null,{"$f":"SUM(I169:I175)","v":469.88900000000001},{"$f":"SUM(J169:J175)","v":775.16399999999999},{"$f":"SUM(K169:K175)","v":1065.1699999999998},{"$f":"SUM(L169:L175)","v":3240.0999999999995},{"$f":"SUM(M169:M175)","v":2653.8},{"$f":"SUM(N169:N175)","v":2862.2999999999997},{"$f":"SUM(O169:O175)","v":2950.9399035342626},{"$f":"SUM(P169:P175)","v":3166.2507468009176},{"$f":"SUM(Q169:Q175)","v":3372.9101175582819},{"$f":"SUM(R169:R175)","v":3558.8231218416295},{"$f":"SUM(S169:S175)","v":3774.3753889299082},{"$f":"SUM(T169:T175)","v":4018.1100023927706},{"$f":"SUM(U169:U175)","v":4280.0298017389478},{"$f":"SUM(V169:V175)","v":4560.2902155562233},{"$f":"SUM(W169:W175)","v":4849.7514861568543}]
[null,null,null,"Total current liabilities (II)",null,null,null,null,{"$f":"I249+I246","v":1809.4059999999999},{"$f":"J249+J246","v":2112.5070000000001},{"$f":"K249+K246","v":2803.7},{"$f":"L249+L246","v":5399},{"$f":"M249+M246","v":5764.5},{"$f":"N249+N246","v":6037},{"$f":"O249+O246","v":6536.7515124034398},{"$f":"P249+P246","v":7416.5824602429202},{"$f":"Q249+Q246","v":8189.4993953174808},{"$f":"R249+R246","v":8683.8165223316937},{"$f":"S249+S246","v":9198.8789421802612},{"$f":"T249+T246","v":9952.1954329285873},{"$f":"U249+U246","v":10668.597778298183},{"$f":"V249+V246","v":11514.314295778931},{"$f":"W249+W246","v":12380.262765361476}]
[]
[null,null,null,"Working capital gap (I-II)",null,null,null,null,{"$f":"I243-I250","v":1466.1880000000001},{"$f":"J243-J250","v":750.52399999999989},{"$f":"K243-K250","v":1621.1999999999998},{"$f":"L243-L250","v":871.29999999999927},{"$f":"M243-M250","v":-141.69999999999982},{"$f":"N243-N250","v":366.79999999999927},{"$f":"O243-O250","v":1227.1113287793241},{"$f":"P243-P250","v":1544.2191804711074},{"$f":"Q243-Q250","v":1908.7334165976126},{"$f":"R243-R250","v":1925.3308996215346},{"$f":"S243-S250","v":2063.0856753789085},{"$f":"T243-T250","v":2418.2787604554724},{"$f":"U243-U250","v":2741.0664175280363},{"$f":"V243-V250","v":3016.765591414729},{"$f":"W243-W250","v":3242.074765080979}]
[]
["Common size P&L statement of HT Media"]
[null,"P&L statement of HT Media"]
[null,null,"REVENUES"]
[null,null,null,"Print advertising",null,null,null,null,{"$f":"I7/I$17","v":0.79760063969949213},{"$f":"J7/J$17","v":0.84153579423993008},{"$f":"K7/K$17","v":0.83719107650855895},{"$f":"L7/L$17","v":0.83781495756009539},{"$f":"M7/M$17","v":0.80752625767913266},{"$f":"N7/N$17","v":0.78916934010037398},{"$f":"O7/O$17","v":0.76709699459023528},{"$f":"P7/P$17","v":0.74952490703644681},{"$f":"Q7/Q$17","v":0.75593050200483025},{"$f":"R7/R$17","v":0.74689855919599224},{"$f":"S7/S$17","v":0.73736480722363118},{"$f":"T7/T$17","v":0.7479574292915746},{"$f":"U7/U$17","v":0.76840143346627787},{"$f":"V7/V$17","v":0.77422834949383956},{"$f":"W7/W$17","v":0.78179009891303164}]
[null,null,null,"Print circulation",null,null,null,null,{"$f":"I8/I$17","v":0.16666120591636768},{"$f":"J8/J$17","v":0.13105248603506445},{"$f":"K8/K$17","v":0.12375140348938002},{"$f":"L8/L$17","v":0.11435382181923497},{"$f":"M8/M$17","v":0.12972425898140025},{"$f":"N8/N$17","v":0.10341237644209823},{"$f":"O8/O$17","v":9.9036543955404691E-2},{"$f":"P8/P$17","v":9.4135503206538518E-2},{"$f":"Q8/Q$17","v":8.4425349038848768E-2},{"$f":"R8/R$17","v":7.9760516473715126E-2},{"$f":"S8/S$17","v":8.1069570855566916E-2},{"$f":"T8/T$17","v":7.8767354171876303E-2},{"$f":"U8/U$17","v":7.7194112865790004E-2},{"$f":"V8/V$17","v":7.6568244154898712E-2},{"$f":"W8/W$17","v":7.4478989631233117E-2}]
[null,null,null,"Burda JV revenues",null,null,null,null,{"$f":"I9/I$17","v":0},{"$f":"J9/J$17","v":0},{"$f":"K9/K$17","v":0},{"$f":"L9/L$17","v":0},{"$f":"M9/M$17","v":4.5508592135435838E-3},{"$f":"N9/N$17","v":3.4983789655933323E-2},{"$f":"O9/O$17","v":5.5642001162634541E-2},{"$f":"P9/P$17","v":7.7910142609538172E-2},{"$f":"Q9/Q$17","v":8.4063423246382274E-2},{"$f":"R9/R$17","v":9.2108579663640083E-2},{"$f":"S9/S$17","v":9.8238213213139386E-2},{"$f":"T9/T$17","v":9.8539323501154186E-2},{"$f":"U9/U$17","v":0.10094214633964808},{"$f":"V9/V$17","v":0.10270048544003009},{"$f":"W9/W$17","v":9.6805796672699687E-2}]
[null,null,null,"Radio revenues",null,null,null,null,{"$f":"I10/I$17","v":0},{"$f":"J10/J$17","v":1.8351235863733972E-3},{"$f":"K10/K$17","v":1.5625999895283696E-2},{"$f":"L10/L$17","v":2.1535559664639353E-2},{"$f":"M10/M$17","v":2.9159471166095748E-2},{"$f":"N10/N$17","v":3.5125241174839728E-2},{"$f":"O10/O$17","v":3.3686171812026593E-2},{"$f":"P10/P$17","v":3.3365710648111453E-2},{"$f":"Q10/Q$17","v":3.1230706885397145E-2},{"$f":"R10/R$17","v":3.4416377312702494E-2},{"$f":"S10/S$17","v":3.5607777524066818E-2},{"$f":"T10/T$17","v":2.8437364307492968E-2},{"$f":"U10/U$17","v":7.1125245399731628E-3},{"$f":"V10/V$17","v":0},{"$f":"W10/W$17","v":0}]
[null,null,null,"Internet revenues",null,null,null,null,{"$f":"I11/I$17","v":0},{"$f":"J11/J$17","v":0},{"$f":"K11/K$17","v":0},{"$f":"L11/L$17","v":0},{"$f":"M11/M$17","v":2.9017920335192371E-3},{"$f":"N11/N$17","v":3.813532949716814E-3},{"$f":"O11/O$17","v":9.9949593486866554E-3},{"$f":"P11/P$17","v":1.2749840215638691E-2},{"$f":"Q11/Q$17","v":1.4103822847915224E-2},{"$f":"R11/R$17","v":1.5785129410083878E-2},{"$f":"S11/S$17","v":1.7073911083439388E-2},{"$f":"T11/T$17","v":1.7545238446810649E-2},{"$f":"U11/U$17","v":1.8567365775365122E-2},{"$f":"V11/V$17","v":1.9653077475147957E-2},{"$f":"W11/W$17","v":2.0879816708170854E-2}]
[null,null,null,"Metro Now revenues",null,null,null,null,{"$f":"I12/I$17","v":0},{"$f":"J12/J$17","v":0},{"$f":"K12/K$17","v":5.4452479158546303E-3},{"$f":"L12/L$17","v":3.9358091800892614E-3},{"$f":"M12/M$17","v":0},{"$f":"N12/N$17","v":0},{"$f":"O12/O$17","v":0},{"$f":"P12/P$17","v":0},{"$f":"Q12/Q$17","v":0},{"$f":"R12/R$17","v":0},{"$f":"S12/S$17","v":0},{"$f":"T12/T$17","v":0},{"$f":"U12/U$17","v":0},{"$f":"V12/V$17","v":0},{"$f":"W12/W$17","v":0}]
[null,null,null,"Job revenue",null,null,null,null,{"$f":"I14/I$17","v":2.8823017488814082E-2},{"$f":"J14/J$17","v":1.79301356456333E-2},{"$f":"K14/K$17","v":9.2432917155273499E-3},{"$f":"L14/L$17","v":1.4361990479797417E-2},{"$f":"M14/M$17","v":1.8033575857090284E-2},{"$f":"N14/N$17","v":2.1709979121755808E-2},{"$f":"O14/O$17","v":2.205162893702365E-2},{"$f":"P14/P$17","v":2.0628412729289385E-2},{"$f":"Q14/Q$17","v":1.9308442677989146E-2},{"$f":"R14/R$17","v":1.9809339202593538E-2},{"$f":"S14/S$17","v":1.956348925123786E-2},{"$f":"T14/T$17","v":1.8355407656059291E-2},{"$f":"U14/U$17","v":1.773562555651622E-2},{"$f":"V14/V$17","v":1.7140293056992415E-2},{"$f":"W14/W$17","v":1.6626690685277959E-2}]
[null,null,null,"Sale of waste papers",null,null,null,null,{"$f":"I16/I$17","v":6.9151368953259415E-3},{"$f":"J16/J$17","v":7.6464604929988968E-3},{"$f":"K16/K$17","v":8.742980475395408E-3},{"$f":"L16/L$17","v":7.9978612961436497E-3},{"$f":"M16/M$17","v":8.1037850692183572E-3},{"$f":"N16/N$17","v":1.1785740555282082E-2},{"$f":"O16/O$17","v":1.2491700193988584E-2},{"$f":"P16/P$17","v":1.1685483554437173E-2},{"$f":"Q16/Q$17","v":1.0937753298637222E-2},{"$f":"R16/R$17","v":1.1221498741272692E-2},{"$f":"S16/S$17","v":1.1082230848918236E-2},{"$f":"T16/T$17","v":1.0397882625032193E-2},{"$f":"U16/U$17","v":1.0046791456429489E-2},{"$f":"V16/V$17","v":9.7095503790910545E-3},{"$f":"W16/W$17","v":9.418607389586697E-3}]
[null,null,null,"Total revenues",null,null,null,null,{"$f":"I17/I$17","v":1},{"$f":"J17/J$17","v":1},{"$f":"K17/K$17","v":1},{"$f":"L17/L$17","v":1},{"$f":"M17/M$17","v":1},{"$f":"N17/N$17","v":1},{"$f":"O17/O$17","v":1},{"$f":"P17/P$17","v":1},{"$f":"Q17/Q$17","v":1},{"$f":"R17/R$17","v":1},{"$f":"S17/S$17","v":1},{"$f":"T17/T$17","v":1},{"$f":"U17/U$17","v":1},{"$f":"V17/V$17","v":1},{"$f":"W17/W$17","v":1}]
[]
[null,null,"NEWSPRINT"]
[null,null,null,"RM consumed (incl. chg in stock)",null,null,null,null,{"$f":"I20/I$17","v":0.41617226576273991},{"$f":"J20/J$17","v":0.41833334535652372},{"$f":"K20/K$17","v":0.38589039194648495},{"$f":"L20/L$17","v":0.41494567840725971},{"$f":"M20/M$17","v":0.33691221017467377},{"$f":"N20/N$17","v":0.35356655859770619},{"$f":"O20/O$17","v":0.3720140747827147},{"$f":"P20/P$17","v":0.39382758186101063},{"$f":"Q20/Q$17","v":0.37638924939884089},{"$f":"R20/R$17","v":0.35132456787647509},{"$f":"S20/S$17","v":0.34977713573564589},{"$f":"T20/T$17","v":0.34448992406389595},{"$f":"U20/U$17","v":0.34982393219550817},{"$f":"V20/V$17","v":0.35453801150852354},{"$f":"W20/W$17","v":0.35175115269860013}]
[null,null,null,"Total RM costs",null,null,null,null,{"$f":"I21/I$17","v":0.41617226576273991},{"$f":"J21/J$17","v":0.41833334535652372},{"$f":"K21/K$17","v":0.38589039194648495},{"$f":"L21/L$17","v":0.41494567840725971},{"$f":"M21/M$17","v":0.33691221017467377},{"$f":"N21/N$17","v":0.35356655859770619},{"$f":"O21/O$17","v":0.3720140747827147},{"$f":"P21/P$17","v":0.39382758186101063},{"$f":"Q21/Q$17","v":0.37638924939884089},{"$f":"R21/R$17","v":0.35132456787647509},{"$f":"S21/S$17","v":0.34977713573564589},{"$f":"T21/T$17","v":0.34448992406389595},{"$f":"U21/U$17","v":0.34982393219550817},{"$f":"V21/V$17","v":0.35453801150852354},{"$f":"W21/W$17","v":0.35175115269860013}]
[]
[null,null,"EMPLOYEES"]
[null,null,null,"Salary, PF, Staff Welfare",null,null,null,null,{"$f":"I24/I$17","v":0.144194258173312},{"$f":"J24/J$17","v":0.15353363968422293},{"$f":"K24/K$17","v":0.16478606707993593},{"$f":"L24/L$17","v":0.17965112393343283},{"$f":"M24/M$17","v":0.17833989185516522},{"$f":"N24/N$17","v":0.17025104815575509},{"$f":"O24/O$17","v":0.17729644904363376},{"$f":"P24/P$17","v":0.18132859565408027},{"$f":"Q24/Q$17","v":0.18258899431761183},{"$f":"R24/R$17","v":0.195880571461929},{"$f":"S24/S$17","v":0.19512142302698054},{"$f":"T24/T$17","v":0.19028786686279137},{"$f":"U24/U$17","v":0.18529695332091661},{"$f":"V24/V$17","v":0.18489439999506208},{"$f":"W24/W$17","v":0.18731065934062482}]
[null,null,null,"Employee costs",null,null,null,null,{"$f":"I25/I$17","v":0.144194258173312},{"$f":"J25/J$17","v":0.15353363968422293},{"$f":"K25/K$17","v":0.16478606707993593},{"$f":"L25/L$17","v":0.17965112393343283},{"$f":"M25/M$17","v":0.17833989185516522},{"$f":"N25/N$17","v":0.17025104815575509},{"$f":"O25/O$17","v":0.17729644904363376},{"$f":"P25/P$17","v":0.18132859565408027},{"$f":"Q25/Q$17","v":0.18258899431761183},{"$f":"R25/R$17","v":0.195880571461929},{"$f":"S25/S$17","v":0.19512142302698054},{"$f":"T25/T$17","v":0.19028786686279137},{"$f":"U25/U$17","v":0.18529695332091661},{"$f":"V25/V$17","v":0.18489439999506208},{"$f":"W25/W$17","v":0.18731065934062482}]
[]
[null,null,"SG&A AND OTHER"]
[null,null,null,"Radio operating cost",null,null,null,null,{"$f":"I28/I$17","v":0},{"$f":"J28/J$17","v":1.4716384963317248E-3},{"$f":"K28/K$17","v":5.9173023749824437E-3},{"$f":"L28/L$17","v":1.403524405729944E-3},{"$f":"M28/M$17","v":5.3576989496928341E-3},{"$f":"N28/N$17","v":4.1303843520671723E-3},{"$f":"O28/O$17","v":3.9375038310622244E-3},{"$f":"P28/P$17","v":3.6694173858676368E-3},{"$f":"Q28/Q$17","v":3.3551501042178127E-3},{"$f":"R28/R$17","v":3.4586428326900125E-3},{"$f":"S28/S$17","v":3.5000420536967377E-3},{"$f":"T28/T$17","v":2.7349498755147158E-3},{"$f":"U28/U$17","v":8.0822654874117467E-4},{"$f":"V28/V$17","v":0},{"$f":"W28/W$17","v":0}]
[null,null,null,"Internet operating cost",null,null,null,null,{"$f":"I29/I$17","v":0},{"$f":"J29/J$17","v":0},{"$f":"K29/K$17","v":0},{"$f":"L29/L$17","v":7.4260550567721911E-3},{"$f":"M29/M$17","v":7.0775415451688707E-3},{"$f":"N29/N$17","v":7.0725759453205E-3},{"$f":"O29/O$17","v":7.496219511514992E-3},{"$f":"P29/P$17","v":7.331158123992247E-3},{"$f":"Q29/Q$17","v":6.9868168569672349E-3},{"$f":"R29/R$17","v":7.2983962441700665E-3},{"$f":"S29/S$17","v":7.551046624799042E-3},{"$f":"T29/T$17","v":7.4221248607279668E-3},{"$f":"U29/U$17","v":7.513012633825456E-3},{"$f":"V29/V$17","v":7.60657649535907E-3},{"$f":"W29/W$17","v":7.7300125252837658E-3}]
[null,null,null,"Printing and service charges",null,null,null,null,{"$f":"I30/I$17","v":4.3913689288992031E-2},{"$f":"J30/J$17","v":1.8302565989280123E-2},{"$f":"K30/K$17","v":1.8482428022083504E-2},{"$f":"L30/L$17","v":1.7993331402559019E-2},{"$f":"M30/M$17","v":1.5740452396455568E-2},{"$f":"N30/N$17","v":1.7777626896157608E-2},{"$f":"O30/O$17","v":1.7442274099648148E-2},{"$f":"P30/P$17","v":1.6803685923253001E-2},{"$f":"Q30/Q$17","v":1.5912377499237563E-2},{"$f":"R30/R$17","v":1.5498691362054543E-2},{"$f":"S30/S$17","v":1.5005569143619951E-2},{"$f":"T30/T$17","v":1.4446388491729686E-2},{"$f":"U30/U$17","v":1.4294850199251148E-2},{"$f":"V30/V$17","v":1.4089341474420024E-2},{"$f":"W30/W$17","v":1.3623833929470074E-2}]
[null,null,null,"Consumption of stores and spares",null,null,null,null,{"$f":"I31/I$17","v":2.6690279844167639E-2},{"$f":"J31/J$17","v":2.8934625104902342E-2},{"$f":"K31/K$17","v":2.7347577521232062E-2},{"$f":"L31/L$17","v":2.6770928479663749E-2},{"$f":"M31/M$17","v":2.768734252470062E-2},{"$f":"N31/N$17","v":2.6202479362223391E-2},{"$f":"O31/O$17","v":2.5708202213708019E-2},{"$f":"P31/P$17","v":2.4766985840415236E-2},{"$f":"Q31/Q$17","v":2.3453284595470775E-2},{"$f":"R31/R$17","v":2.2843551781564168E-2},{"$f":"S31/S$17","v":2.2116737970752389E-2},{"$f":"T31/T$17","v":2.129256050451947E-2},{"$f":"U31/U$17","v":2.106920791621008E-2},{"$f":"V31/V$17","v":2.0766308201158223E-2},{"$f":"W31/W$17","v":2.0080195712086541E-2}]
[null,null,null,"News services and dispatches",null,null,null,null,{"$f":"I32/I$17","v":1.5956921379202821E-2},{"$f":"J32/J$17","v":1.4646842830451375E-2},{"$f":"K32/K$17","v":1.7786812560305374E-2},{"$f":"L32/L$17","v":2.2389555996168153E-2},{"$f":"M32/M$17","v":1.6957789542224613E-2},{"$f":"N32/N$17","v":1.5859544299786692E-2},{"$f":"O32/O$17","v":1.6109125856262001E-2},{"$f":"P32/P$17","v":1.5754414436521872E-2},{"$f":"Q32/Q$17","v":1.5014436531727356E-2},{"$f":"R32/R$17","v":1.5684010248846664E-2},{"$f":"S32/S$17","v":1.5931912086136455E-2},{"$f":"T32/T$17","v":1.5375175290981013E-2},{"$f":"U32/U$17","v":1.5280480436539153E-2},{"$f":"V32/V$17","v":1.5189490180774921E-2},{"$f":"W32/W$17","v":1.5155324101386404E-2}]
[null,null,null,"Power and fuel",null,null,null,null,{"$f":"I33/I$17","v":1.5595293848251632E-2},{"$f":"J33/J$17","v":1.5459321940158179E-2},{"$f":"K33/K$17","v":1.584457440716858E-2},{"$f":"L33/L$17","v":1.5706106445073184E-2},{"$f":"M33/M$17","v":1.629957817852391E-2},{"$f":"N33/N$17","v":2.0866928069073604E-2},{"$f":"O33/O$17","v":2.1195310794824923E-2},{"$f":"P33/P$17","v":2.0728605223650609E-2},{"$f":"Q33/Q$17","v":1.9754991769179626E-2},{"$f":"R33/R$17","v":2.0635972100516056E-2},{"$f":"S33/S$17","v":2.096214476406395E-2},{"$f":"T33/T$17","v":2.0229627710716368E-2},{"$f":"U33/U$17","v":2.0105034552249872E-2},{"$f":"V33/V$17","v":1.9985315657045272E-2},{"$f":"W33/W$17","v":1.9940362214025349E-2}]
[null,null,null,"Repair and maintenance",null,null,null,null,{"$f":"I34/I$17","v":1.178133531787961E-2},{"$f":"J34/J$17","v":1.2262211353258166E-2},{"$f":"K34/K$17","v":1.1721577625948368E-2},{"$f":"L34/L$17","v":1.0634110841297778E-2},{"$f":"M34/M$17","v":1.247062820258755E-2},{"$f":"N34/N$17","v":1.1016244292431211E-2},{"$f":"O34/O$17","v":1.1189606864838428E-2},{"$f":"P34/P$17","v":1.0943219731683225E-2},{"$f":"Q34/Q$17","v":1.0429221522394989E-2},{"$f":"R34/R$17","v":1.0894316073672654E-2},{"$f":"S34/S$17","v":1.106651189144048E-2},{"$f":"T34/T$17","v":1.0679795323417774E-2},{"$f":"U34/U$17","v":1.0614019054563582E-2},{"$f":"V34/V$17","v":1.0550816047794778E-2},{"$f":"W34/W$17","v":1.0527083847805679E-2}]
[null,null,null,"Communication expenses",null,null,null,null,{"$f":"I35/I$17","v":1.0049323364317507E-2},{"$f":"J35/J$17","v":9.2094752358348794E-3},{"$f":"K35/K$17","v":8.7670818474283423E-3},{"$f":"L35/L$17","v":9.2380124906246055E-3},{"$f":"M35/M$17","v":8.9177023469127776E-3},{"$f":"N35/N$17","v":7.3611370438895762E-3},{"$f":"O35/O$17","v":7.4769792147687695E-3},{"$f":"P35/P$17","v":7.3123414848073314E-3},{"$f":"Q35/Q$17","v":6.9688840270343503E-3},{"$f":"R35/R$17","v":7.2796636938100272E-3},{"$f":"S35/S$17","v":7.3947262304900176E-3},{"$f":"T35/T$17","v":7.1363193198595402E-3},{"$f":"U35/U$17","v":7.0923671237736107E-3},{"$f":"V35/V$17","v":7.0501344007092986E-3},{"$f":"W35/W$17","v":7.0342763667155571E-3}]
[null,null,null,"Traveling and conveyance",null,null,null,null,{"$f":"I36/I$17","v":1.6529752055546184E-2},{"$f":"J36/J$17","v":1.5956697277709247E-2},{"$f":"K36/K$17","v":1.5991675884748899E-2},{"$f":"L36/L$17","v":1.5951166261946665E-2},{"$f":"M36/M$17","v":1.5188404155932396E-2},{"$f":"N36/N$17","v":1.4801486938366745E-2},{"$f":"O36/O$17","v":1.5034417852294467E-2},{"$f":"P36/P$17","v":1.4703370733478849E-2},{"$f":"Q36/Q$17","v":1.4012759888333486E-2},{"$f":"R36/R$17","v":1.4637663507307483E-2},{"$f":"S36/S$17","v":1.486902676322974E-2},{"$f":"T36/T$17","v":1.4349432237319418E-2},{"$f":"U36/U$17","v":1.4261054877626266E-2},{"$f":"V36/V$17","v":1.4176134967144913E-2},{"$f":"W36/W$17","v":1.4144248251597156E-2}]
[null,null,null,"Advertising and sales promotion",null,null,null,null,{"$f":"I37/I$17","v":8.3015625256924228E-2},{"$f":"J37/J$17","v":6.8843056487352811E-2},{"$f":"K37/K$17","v":9.5608480691061135E-2},{"$f":"L37/L$17","v":0.11442808236980269},{"$f":"M37/M$17","v":8.2014551425416873E-2},{"$f":"N37/N$17","v":7.6570536214417867E-2},{"$f":"O37/O$17","v":7.8853892902920011E-2},{"$f":"P37/P$17","v":7.1461963947760804E-2},{"$f":"Q37/Q$17","v":6.6405401814637277E-2},{"$f":"R37/R$17","v":6.3552399423545208E-2},{"$f":"S37/S$17","v":6.0868920608113095E-2},{"$f":"T37/T$17","v":5.8594943972424977E-2},{"$f":"U37/U$17","v":5.619111585377199E-2},{"$f":"V37/V$17","v":5.3837970873598193E-2},{"$f":"W37/W$17","v":5.4191652199638014E-2}]
[null,null,null,"Bad debt w/off, provision for doubtful debts",null,null,null,null,{"$f":"I38/I$17","v":2.5965563168802346E-3},{"$f":"J38/J$17","v":1.8081916400353002E-3},{"$f":"K38/K$17","v":1.4710147758032198E-4},{"$f":"L38/L$17","v":9.6538715738038478E-3},{"$f":"M38/M$17","v":1.3355320895733658E-2},{"$f":"N38/N$17","v":9.2169809719416761E-3},{"$f":"O38/O$17","v":1.9177424864755883E-2},{"$f":"P38/P$17","v":1.311668587313782E-2},{"$f":"Q38/Q$17","v":1.1338957530072455E-2},{"$f":"R38/R$17","v":1.1203478387939884E-2},{"$f":"S38/S$17","v":9.2170600902953901E-3},{"$f":"T38/T$17","v":9.3494678661446839E-3},{"$f":"U38/U$17","v":9.6050179183284744E-3},{"$f":"V38/V$17","v":9.6778543686729945E-3},{"$f":"W38/W$17","v":9.7723762364128955E-3}]
[null,null,null,"Miscellaneous and other expenses",null,null,null,null,{"$f":"I39/I$17","v":6.9293632663650476E-2},{"$f":"J39/J$17","v":7.9610929560937141E-2},{"$f":"K39/K$17","v":9.0510624965198419E-2},{"$f":"L39/L$17","v":8.854828049695157E-2},{"$f":"M39/M$17","v":8.6827279676131755E-2},{"$f":"N39/N$17","v":8.5878046158459634E-2},{"$f":"O39/O$17","v":8.7229508471760461E-2},{"$f":"P39/P$17","v":8.5308777137898292E-2},{"$f":"Q39/Q$17","v":8.3479589894227282E-2},{"$f":"R39/R$17","v":8.9538167852263928E-2},{"$f":"S39/S$17","v":9.2637732665117975E-2},{"$f":"T39/T$17","v":9.1056094978560903E-2},{"$f":"U39/U$17","v":8.7981527593326281E-2},{"$f":"V39/V$17","v":8.9077212089875082E-2},{"$f":"W39/W$17","v":9.0522716177534338E-2}]
[null,null,null,"SG&A and other costs",null,null,null,null,{"$f":"I40/I$17","v":0.29542240933581237},{"$f":"J40/J$17","v":0.2665055559162513},{"$f":"K40/K$17","v":0.30812523737773745},{"$f":"L40/L$17","v":0.34014302582039341},{"$f":"M40/M$17","v":0.30789428983948142},{"$f":"N40/N$17","v":0.29675397054413571},{"$f":"O40/O$17","v":0.31085046647835834},{"$f":"P40/P$17","v":0.29190062584246684},{"$f":"Q40/Q$17","v":0.27711187203350018},{"$f":"R40/R$17","v":0.28252495350838069},{"$f":"S40/S$17","v":0.28112143089175523},{"$f":"T40/T$17","v":0.2726668804319165},{"$f":"U40/U$17","v":0.26481591470820703},{"$f":"V40/V$17","v":0.26200715475655278},{"$f":"W40/W$17","v":0.26272208156195576}]
[]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"I42/I$17","v":0.14421106672813575},{"$f":"J42/J$17","v":0.16162745904300202},{"$f":"K42/K$17","v":0.14119830359584165},{"$f":"L42/L$17","v":6.5260171838914097E-2},{"$f":"M42/M$17","v":0.17685360813067957},{"$f":"N42/N$17","v":0.17942842270240306},{"$f":"O42/O$17","v":0.13983900969529317},{"$f":"P42/P$17","v":0.13294319664244222},{"$f":"Q42/Q$17","v":0.16390988425004707},{"$f":"R42/R$17","v":0.17026990715321522},{"$f":"S42/S$17","v":0.1739800103456183},{"$f":"T42/T$17","v":0.19255532864139624},{"$f":"U42/U$17","v":0.20006319977536818},{"$f":"V42/V$17","v":0.19856043373986157},{"$f":"W42/W$17","v":0.19821610639881923}]
[]
[null,null,null,"OTHER INCOME"]
[null,null,null,"Interest income",null,null,null,null,{"$f":"I45/I$17","v":1.3563163930302961E-2},{"$f":"J45/J$17","v":1.4533632470308732E-2},{"$f":"K45/K$17","v":5.5275250134843024E-3},{"$f":"L45/L$17","v":1.5275395251780396E-2},{"$f":"M45/M$17","v":1.1876114712793366E-2},{"$f":"N45/N$17","v":1.6476272922218638E-2},{"$f":"O45/O$17","v":2.5500062615171938E-2},{"$f":"P45/P$17","v":2.4175691641008037E-2},{"$f":"Q45/Q$17","v":2.2531486006832017E-2},{"$f":"R45/R$17","v":2.4258422648260697E-2},{"$f":"S45/S$17","v":2.4666079652306216E-2},{"$f":"T45/T$17","v":2.2539713496089853E-2},{"$f":"U45/U$17","v":2.0769332374413231E-2},{"$f":"V45/V$17","v":1.8811534078855659E-2},{"$f":"W45/W$17","v":1.6884152701373521E-2}]
[null,null,null,"Other income",null,null,null,null,{"$f":"I46/I$17","v":8.0368034269963657E-3},{"$f":"J46/J$17","v":2.0752603621865855E-2},{"$f":"K46/K$17","v":3.0928708972608372E-2},{"$f":"L46/L$17","v":9.2602906557949227E-3},{"$f":"M46/M$17","v":1.7056875123856979E-2},{"$f":"N46/N$17","v":1.0552283310418187E-2},{"$f":"O46/O$17","v":1.4317779266993635E-2},{"$f":"P46/P$17","v":1.0051124036661835E-2},{"$f":"Q46/Q$17","v":8.552702829569105E-3},{"$f":"R46/R$17","v":7.9768869775317039E-3},{"$f":"S46/S$17","v":7.5027498536481144E-3},{"$f":"T46/T$17","v":6.7042297071893747E-3},{"$f":"U46/U$17","v":6.169387710310505E-3},{"$f":"V46/V$17","v":5.6783805808560866E-3},{"$f":"W46/W$17","v":5.2459333936682364E-3}]
[null,null,null,"Total other income",null,null,null,null,{"$f":"I47/I$17","v":2.1599967357299327E-2},{"$f":"J47/J$17","v":3.5286236092174593E-2},{"$f":"K47/K$17","v":3.6456233986092677E-2},{"$f":"L47/L$17","v":2.4535685907575315E-2},{"$f":"M47/M$17","v":2.8932989836650345E-2},{"$f":"N47/N$17","v":2.7028556232636822E-2},{"$f":"O47/O$17","v":3.9817841882165569E-2},{"$f":"P47/P$17","v":3.4226815677669872E-2},{"$f":"Q47/Q$17","v":3.1084188836401121E-2},{"$f":"R47/R$17","v":3.2235309625792401E-2},{"$f":"S47/S$17","v":3.216882950595433E-2},{"$f":"T47/T$17","v":2.9243943203279228E-2},{"$f":"U47/U$17","v":2.6938720084723734E-2},{"$f":"V47/V$17","v":2.4489914659711745E-2},{"$f":"W47/W$17","v":2.2130086095041759E-2}]
[]
[null,null,null,"FINANCE CHARGES"]
[null,null,null,"Interest expenses",null,null,null,null,{"$f":"I50/I$17","v":1.6491871906632129E-2},{"$f":"J50/J$17","v":1.3744911184693037E-2},{"$f":"K50/K$17","v":1.4784945119513717E-2},{"$f":"L50/L$17","v":2.3971305723260634E-2},{"$f":"M50/M$17","v":2.088582509979334E-2},{"$f":"N50/N$17","v":1.3353023384765104E-2},{"$f":"O50/O$17","v":1.6542907091995001E-2},{"$f":"P50/P$17","v":1.1943412821999542E-2},{"$f":"Q50/Q$17","v":1.0162889271372759E-2},{"$f":"R50/R$17","v":9.4786666505744053E-3},{"$f":"S50/S$17","v":8.9152654444882087E-3},{"$f":"T50/T$17","v":7.9664107968832713E-3},{"$f":"U50/U$17","v":7.3308760308245643E-3},{"$f":"V50/V$17","v":6.747428764207533E-3},{"$f":"W50/W$17","v":6.2335663084804064E-3}]
[null,null,null,"Total finance expenses",null,null,null,null,{"$f":"I51/I$17","v":1.6491871906632129E-2},{"$f":"J51/J$17","v":1.3744911184693037E-2},{"$f":"K51/K$17","v":1.4784945119513717E-2},{"$f":"L51/L$17","v":2.3971305723260634E-2},{"$f":"M51/M$17","v":2.088582509979334E-2},{"$f":"N51/N$17","v":1.3353023384765104E-2},{"$f":"O51/O$17","v":1.6542907091995001E-2},{"$f":"P51/P$17","v":1.1943412821999542E-2},{"$f":"Q51/Q$17","v":1.0162889271372759E-2},{"$f":"R51/R$17","v":9.4786666505744053E-3},{"$f":"S51/S$17","v":8.9152654444882087E-3},{"$f":"T51/T$17","v":7.9664107968832713E-3},{"$f":"U51/U$17","v":7.3308760308245643E-3},{"$f":"V51/V$17","v":6.747428764207533E-3},{"$f":"W51/W$17","v":6.2335663084804064E-3}]
[]
[null,null,null,"Gross profit",null,null,null,null,{"$f":"I53/I$17","v":0.14931916217880292},{"$f":"J53/J$17","v":0.18316878395048355},{"$f":"K53/K$17","v":0.16286959246242058},{"$f":"L53/L$17","v":6.5824552023228775E-2},{"$f":"M53/M$17","v":0.18490077286753659},{"$f":"N53/N$17","v":0.19310395555027476},{"$f":"O53/O$17","v":0.16311394448546371},{"$f":"P53/P$17","v":0.15522659949811257},{"$f":"Q53/Q$17","v":0.18483118381507543},{"$f":"R53/R$17","v":0.19302655012843323},{"$f":"S53/S$17","v":0.19723357440708444},{"$f":"T53/T$17","v":0.2138328610477922},{"$f":"U53/U$17","v":0.21967104382926736},{"$f":"V53/V$17","v":0.2163029196353658},{"$f":"W53/W$17","v":0.2141126261853806}]
[null,null,null,"Add/(Deduct): Exceptional items",null,null,null,null,{"$f":"I148/I$17","v":-2.7878815191766729E-2},{"$f":"J148/J$17","v":2.083378420297069E-4},{"$f":"K148/K$17","v":0},{"$f":"L148/L$17","v":-1.406494827752653E-2},{"$f":"M148/M$17","v":-1.4721286413951252E-3},{"$f":"N148/N$17","v":0},{"$f":"O148/O$17","v":0},{"$f":"P148/P$17","v":0},{"$f":"Q148/Q$17","v":0},{"$f":"R148/R$17","v":0},{"$f":"S148/S$17","v":0},{"$f":"T148/T$17","v":0},{"$f":"U148/U$17","v":0},{"$f":"V148/V$17","v":0},{"$f":"W148/W$17","v":0}]
[null,null,null,"D&A expenses",null,null,null,null,{"$f":"I149/I$17","v":4.6937767543776834E-2},{"$f":"J149/J$17","v":4.193573364305072E-2},{"$f":"K149/K$17","v":4.7360858208304005E-2},{"$f":"L149/L$17","v":5.1098684845649445E-2},{"$f":"M149/M$17","v":5.0031141182798743E-2},{"$f":"N149/N$17","v":4.7635213506922632E-2},{"$f":"O149/O$17","v":4.4648732780501875E-2},{"$f":"P149/P$17","v":3.6366288929329645E-2},{"$f":"Q149/Q$17","v":3.2554218374529161E-2},{"$f":"R149/R$17","v":3.1802879613650005E-2},{"$f":"S149/S$17","v":3.0540088631182478E-2},{"$f":"T149/T$17","v":2.7716113192837122E-2},{"$f":"U149/U$17","v":2.6467054960598341E-2},{"$f":"V149/V$17","v":2.5657672812900951E-2},{"$f":"W149/W$17","v":2.4746098970335671E-2}]
[]
[null,null,null,"Profit before tax",null,null,null,null,{"$f":"I151/I$17","v":7.4502579443259359E-2},{"$f":"J151/J$17","v":0.14144138814946253},{"$f":"K151/K$17","v":0.1155087342541166},{"$f":"L151/L$17","v":6.6091890005280565E-4},{"$f":"M151/M$17","v":0.13339750304334272},{"$f":"N151/N$17","v":0.14546874204335214},{"$f":"O151/O$17","v":0.11846521170496183},{"$f":"P151/P$17","v":0.11886031056878291},{"$f":"Q151/Q$17","v":0.15227696544054628},{"$f":"R151/R$17","v":0.16122367051478323},{"$f":"S151/S$17","v":0.16669348577590198},{"$f":"T151/T$17","v":0.18611674785495508},{"$f":"U151/U$17","v":0.19320398886866902},{"$f":"V151/V$17","v":0.19064524682246486},{"$f":"W151/W$17","v":0.18936652721504496}]
[]
[null,null,null,"Provision for tax"]
[null,null,null,"Current tax",null,null,null,null,{"$f":"I154/I$17","v":7.8975847446530814E-3},{"$f":"J154/J$17","v":5.5092758913392152E-2},{"$f":"K154/K$17","v":4.3188827601223688E-2},{"$f":"L154/L$17","v":2.9704220227088764E-3},{"$f":"M154/M$17","v":3.9740395776123212E-2},{"$f":"N154/N$17","v":5.2704835944528371E-2},{"$f":"O154/O$17","v":3.3173179938539958E-2},{"$f":"P154/P$17","v":3.4055332496768585E-2},{"$f":"Q154/Q$17","v":4.6444987588487537E-2},{"$f":"R154/R$17","v":5.0582436439236163E-2},{"$f":"S154/S$17","v":5.2939863892150538E-2},{"$f":"T154/T$17","v":5.9295852563301554E-2},{"$f":"U154/U$17","v":6.1392475224286425E-2},{"$f":"V154/V$17","v":6.0577787579225779E-2},{"$f":"W154/W$17","v":6.013768437333554E-2}]
[null,null,null,"Deferred tax liability/(asset)",null,null,null,null,{"$f":"I155/I$17","v":2.1208985755967791E-2},{"$f":"J155/J$17","v":-2.5980671519226285E-3},{"$f":"K155/K$17","v":-1.1890287230178907E-2},{"$f":"L155/L$17","v":6.3047207431995902E-3},{"$f":"M155/M$17","v":-1.7693853862922177E-3},{"$f":"N155/N$17","v":-1.2374178873932747E-2},{"$f":"O155/O$17","v":-1.6228448604402679E-3},{"$f":"P155/P$17","v":-7.6229661643286101E-4},{"$f":"Q155/Q$17","v":-1.052407729884958E-3},{"$f":"R155/R$17","v":-1.7564171413426263E-3},{"$f":"S155/S$17","v":-1.9509888739491586E-3},{"$f":"T155/T$17","v":-1.3636770800978424E-3},{"$f":"U155/U$17","v":-7.8981324567493449E-4},{"$f":"V155/V$17","v":-5.478080073599822E-4},{"$f":"W155/W$17","v":-2.9479510820626495E-4}]
[null,null,null,"Net profit",null,null,null,null,{"$f":"I156/I$17","v":4.539600894263849E-2},{"$f":"J156/J$17","v":8.8946696387993004E-2},{"$f":"K156/K$17","v":8.4210193883071813E-2},{"$f":"L156/L$17","v":-8.6142238658556605E-3},{"$f":"M156/M$17","v":9.5426492653511719E-2},{"$f":"N156/N$17","v":0.10513808497275651},{"$f":"O156/O$17","v":8.6914876626862148E-2},{"$f":"P156/P$17","v":8.5567274688447187E-2},{"$f":"Q156/Q$17","v":0.10688438558194371},{"$f":"R156/R$17","v":0.1123976512168897},{"$f":"S156/S$17","v":0.1157046107577006},{"$f":"T156/T$17","v":0.12818457237175138},{"$f":"U156/U$17","v":0.13260132689005752},{"$f":"V156/V$17","v":0.13061526725059905},{"$f":"W156/W$17","v":0.1295236379499157}]
[]
[null,null,null,"Minority interest",null,null,null,null,{"$f":"I158/I$17","v":0},{"$f":"J158/J$17","v":-4.3948127147642379E-3},{"$f":"K158/K$17","v":0},{"$f":"L158/L$17","v":-9.2825688209652382E-3},{"$f":"M158/M$17","v":-7.7145202842340691E-4},{"$f":"N158/N$17","v":2.7781078313218925E-3},{"$f":"O158/O$17","v":3.216749341990698E-3},{"$f":"P158/P$17","v":7.0950882236961452E-3},{"$f":"Q158/Q$17","v":9.6173412403291574E-3},{"$f":"R158/R$17","v":1.1612880753835587E-2},{"$f":"S158/S$17","v":1.1790642614831719E-2},{"$f":"T158/T$17","v":1.4771399131378539E-2},{"$f":"U158/U$17","v":1.6159911915157459E-2},{"$f":"V158/V$17","v":1.6688880982544844E-2},{"$f":"W158/W$17","v":1.6462338913295384E-2}]
[null,null,null,"Net profit",null,null,null,null,{"$f":"I159/I$17","v":4.539600894263849E-2},{"$f":"J159/J$17","v":9.334150910275725E-2},{"$f":"K159/K$17","v":8.4210193883071813E-2},{"$f":"L159/L$17","v":6.6834495510957733E-4},{"$f":"M159/M$17","v":9.6197944681935127E-2},{"$f":"N159/N$17","v":0.10235997714143462},{"$f":"O159/O$17","v":8.3698127284871443E-2},{"$f":"P159/P$17","v":7.8472186464751043E-2},{"$f":"Q159/Q$17","v":9.7267044341614567E-2},{"$f":"R159/R$17","v":0.10078477046305412},{"$f":"S159/S$17","v":0.10391396814286886},{"$f":"T159/T$17","v":0.11341317324037284},{"$f":"U159/U$17","v":0.11644141497490007},{"$f":"V159/V$17","v":0.11392638626805419},{"$f":"W159/W$17","v":0.11306129903662029}]
[]
[null,null,null,"Dividend paid (excl. tax)",null,null,null,null,{"$f":"I161/I$17","v":6.847050068178177E-3},{"$f":"J161/J$17","v":6.7588316344565401E-3},{"$f":"K161/K$17","v":7.7872364120204346E-3},{"$f":"L161/L$17","v":5.2353688150243941E-3},{"$f":"M161/M$17","v":5.9876001472128643E-3},{"$f":"N161/N$17","v":4.7867193997929141E-3},{"$f":"O161/O$17","v":4.7016288776222026E-3},{"$f":"P161/P$17","v":1.9991749458121467E-2},{"$f":"Q161/Q$17","v":3.4022760346970882E-2},{"$f":"R161/R$17","v":6.3464315166696206E-2},{"$f":"S161/S$17","v":8.9538102270344339E-2},{"$f":"T161/T$17","v":9.3343287863988045E-2},{"$f":"U161/U$17","v":9.8167610280932308E-2},{"$f":"V161/V$17","v":0.10164901491379419},{"$f":"W161/W$17","v":0.10434194792310945}]
[null,null,null,"Dividend tax",null,null,null,null,{"$f":"I162/I$17","v":9.945061603962432E-4},{"$f":"J162/J$17","v":1.148663436275889E-3},{"$f":"K162/K$17","v":1.3230822164286586E-3},{"$f":"L162/L$17","v":8.9112660681266284E-4},{"$f":"M162/M$17","v":9.9793335786881065E-4},{"$f":"N162/N$17","v":1.4484635536016386E-3},{"$f":"O162/O$17","v":7.7576876480766352E-4},{"$f":"P162/P$17","v":3.2986386605900419E-3},{"$f":"Q162/Q$17","v":5.613755457250195E-3},{"$f":"R162/R$17","v":1.0471612002504875E-2},{"$f":"S162/S$17","v":1.4773786874606816E-2},{"$f":"T162/T$17","v":1.5401642497558028E-2},{"$f":"U162/U$17","v":1.6197655696353831E-2},{"$f":"V162/V$17","v":1.6772087460776044E-2},{"$f":"W162/W$17","v":1.7216421407313061E-2}]
[]
[]
["Profit model of HT Media, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I17","v":8210.1050000000014},{"$f":"J17","v":10396.574999999999},{"$f":"K17","v":12032.51},{"$f":"L17","v":13466.1},{"$f":"M17","v":14129.199999999999},{"$f":"N17","v":17673.900000000001},{"$f":"O17","v":20010.086386822586},{"$f":"P17","v":23529.706641501765},{"$f":"Q17","v":27652.077327222552},{"$f":"R17","v":29648.157315772878},{"$f":"S17","v":31521.775963916076},{"$f":"T17","v":35276.237588695076},{"$f":"U17","v":38334.43626905675},{"$f":"V17","v":41649.198505173932},{"$f":"W17","v":45082.539607813545}]
[null,null,"Raw material costs",null,null,null,null,null,{"$f":"-I20","v":-3416.8180000000002},{"$f":"-J20","v":-4349.2340000000004},{"$f":"-K20","v":-4643.2299999999996},{"$f":"-L20","v":-5587.7},{"$f":"-M20","v":-4760.3},{"$f":"-N20","v":-6248.9},{"$f":"-O20","v":-7444.0337735159992},{"$f":"-P20","v":-9266.6474685216017},{"$f":"-Q20","v":-10407.944629512003},{"$f":"-R20","v":-10416.126057297661},{"$f":"-S20","v":-11025.596509959294},{"$f":"-T20","v":-12152.308408189518},{"$f":"-U20","v":-13410.303234139537},{"$f":"-V20","v":-14766.224018948138},{"$f":"-W20","v":-15857.835273628711}]
[null,null,"Employee costs",null,null,null,null,null,{"$f":"-I24","v":-1183.8499999999999},{"$f":"-J24","v":-1596.2239999999999},{"$f":"-K24","v":-1982.79},{"$f":"-L24","v":-2419.1999999999998},{"$f":"-M24","v":-2519.8000000000002},{"$f":"-N24","v":-3009},{"$f":"-O24","v":-3547.7172614400001},{"$f":"-P24","v":-4266.6086614560008},{"$f":"-Q24","v":-5048.9649899704018},{"$f":"-R24","v":-5807.4979978067622},{"$f":"-S24","v":-6150.5737824169764},{"$f":"-T24","v":-6712.640001697805},{"$f":"-U24","v":-7103.2542479310614},{"$f":"-V24","v":-7700.7035678893708},{"$f":"-W24","v":-8444.4402186893894}]
[null,null,"SG&A and other costs",null,null,null,null,null,{"$f":"-I40","v":-2425.4490000000001},{"$f":"-J40","v":-2770.7449999999999},{"$f":"-K40","v":-3707.52},{"$f":"-L40","v":-4580.3999999999996},{"$f":"-M40","v":-4350.3},{"$f":"-N40","v":-5244.8},{"$f":"-O40","v":-6220.1446876160489},{"$f":"-P40","v":-6868.3360945440145},{"$f":"-Q40","v":-7662.7189137617479},{"$f":"-R40","v":-8376.3442672478886},{"$f":"-S40","v":-8861.4467632254236},{"$f":"-T40","v":-9618.6616566845987},{"$f":"-U40","v":-10151.568805413732},{"$f":"-V40","v":-10912.387998231494},{"$f":"-W40","v":-11844.178647864092}]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"SUM(I322:I325)","v":1183.9880000000012},{"$f":"SUM(J322:J325)","v":1680.3719999999985},{"$f":"SUM(K322:K325)","v":1698.9700000000007},{"$f":"SUM(L322:L325)","v":878.80000000000109},{"$f":"SUM(M322:M325)","v":2498.7999999999975},{"$f":"SUM(N322:N325)","v":3171.2000000000016},{"$f":"SUM(O322:O325)","v":2798.1906642505373},{"$f":"SUM(P322:P325)","v":3128.1144169801482},{"$f":"SUM(Q322:Q325)","v":4532.4487939783994},{"$f":"SUM(R322:R325)","v":5048.1889934205665},{"$f":"SUM(S322:S325)","v":5484.1589083143808},{"$f":"SUM(T322:T325)","v":6792.6275221231554},{"$f":"SUM(U322:U325)","v":7669.3099815724199},{"$f":"SUM(V322:V325)","v":8269.8829201049302},{"$f":"SUM(W322:W325)","v":8936.085467631352}]
[null,null,"Other income",null,null,null,null,null,{"$f":"I47","v":177.33800000000002},{"$f":"J47","v":366.85599999999999},{"$f":"K47","v":438.65999999999997},{"$f":"L47","v":330.4},{"$f":"M47","v":408.8},{"$f":"N47","v":477.7},{"$f":"O47","v":796.75845579897555},{"$f":"P47","v":805.34693216832557},{"$f":"Q47","v":859.5423933581518},{"$f":"R47","v":955.71753090814082},{"$f":"S47","v":1014.0186367081055},{"$f":"T47","v":1031.6162884691826},{"$f":"U47","v":1032.6806482578011},{"$f":"V47","v":1019.9853170371036},{"$f":"W47","v":997.68048290404386}]
[null,null,"Interest expense",null,null,null,null,null,{"$f":"-I51","v":-135.4},{"$f":"-J51","v":-142.9},{"$f":"-K51","v":-177.9},{"$f":"-L51","v":-322.8},{"$f":"-M51","v":-295.10000000000002},{"$f":"-N51","v":-236},{"$f":"-O51","v":-331.02499999999998},{"$f":"-P51","v":-281.02499999999998},{"$f":"-Q51","v":-281.02499999999998},{"$f":"-R51","v":-281.02499999999998},{"$f":"-S51","v":-281.02499999999998},{"$f":"-T51","v":-281.02499999999998},{"$f":"-U51","v":-281.02499999999998},{"$f":"-V51","v":-281.02499999999998},{"$f":"-W51","v":-281.02499999999998}]
[null,null,"D&A expenses",null,null,null,null,null,{"$f":"-I149","v":-385.36399999999998},{"$f":"-J149","v":-435.988},{"$f":"-K149","v":-569.87},{"$f":"-L149","v":-688.1},{"$f":"-M149","v":-706.9},{"$f":"-N149","v":-841.9},{"$f":"-O149","v":-893.42499999999995},{"$f":"-P149","v":-855.68811014721985},{"$f":"-Q149","v":-900.19176381976956},{"$f":"-R149","v":-942.89677788008157},{"$f":"-S149","v":-962.67783175027444},{"$f":"-T149","v":-977.72019402568833},{"$f":"-U149","v":-1014.5996316166794},{"$f":"-V149","v":-1068.6215081653161},{"$f":"-W149","v":-1115.6169869690318}]
[null,null,null,"Pretax profits",null,null,null,null,{"$f":"SUM(I326:I329)","v":840.56200000000104},{"$f":"SUM(J326:J329)","v":1468.3399999999983},{"$f":"SUM(K326:K329)","v":1389.8600000000006},{"$f":"SUM(L326:L329)","v":198.30000000000121},{"$f":"SUM(M326:M329)","v":1905.5999999999976},{"$f":"SUM(N326:N329)","v":2571.0000000000014},{"$f":"SUM(O326:O329)","v":2370.4991200495133},{"$f":"SUM(P326:P329)","v":2796.7482390012538},{"$f":"SUM(Q326:Q329)","v":4210.774423516782},{"$f":"SUM(R326:R329)","v":4779.9847464486265},{"$f":"SUM(S326:S329)","v":5254.4747132722132},{"$f":"SUM(T326:T329)","v":6565.4986165666496},{"$f":"SUM(U326:U329)","v":7406.3659982135423},{"$f":"SUM(V326:V329)","v":7940.2217289767186},{"$f":"SUM(W326:W329)","v":8537.1239635663642}]
[null,null,"Extraordinary items",null,null,null,null,null,{"$f":"I148+I150","v":-228.88800000000001},{"$f":"J148+J150","v":2.1659999999999999},{"$f":"K148+K150","v":0},{"$f":"L148+L150","v":-189.4},{"$f":"M148","v":-20.8},{"$f":"N148+N150","v":0},{"$f":"O148+O150","v":0},{"$f":"P148+P150","v":0},{"$f":"Q148+Q150","v":0},{"$f":"R148+R150","v":0},{"$f":"S148+S150","v":0},{"$f":"T148+T150","v":0},{"$f":"U148+U150","v":0},{"$f":"V148+V150","v":0},{"$f":"W148+W150","v":0}]
[null,null,"Current tax",null,null,null,null,null,{"$f":"-I154","v":-64.84},{"$f":"-J154","v":-572.77599999999995},{"$f":"-K154","v":-519.67000000000007},{"$f":"-L154","v":-40},{"$f":"-M154","v":-561.5},{"$f":"-N154","v":-931.5},{"$f":"-O154","v":-663.79819629579458},{"$f":"-P154","v":-801.31198322776663},{"$f":"-Q154","v":-1284.3003882587491},{"$f":"-R154","v":-1499.6760329655563},{"$f":"-S154","v":-1668.7585291685793},{"$f":"-T154","v":-2091.7345830472595},{"$f":"-U154","v":-2353.4459288850535},{"$f":"-V154","v":-2523.0162998914343},{"$f":"-W154","v":-2711.1595376830892}]
[null,null,"Deferred tax",null,null,null,null,null,{"$f":"-I155","v":-174.12799999999999},{"$f":"-J155","v":27.010999999999999},{"$f":"-K155","v":143.07},{"$f":"-L155","v":-84.9},{"$f":"-M155","v":25},{"$f":"-N155","v":218.7},{"$f":"-O155","v":32.473265849820805},{"$f":"-P155","v":17.936615758474613},{"$f":"-Q155","v":29.101259926545605},{"$f":"-R155","v":52.07453171864627},{"$f":"-S155","v":61.498634192718278},{"$f":"-T155","v":48.105396671789457},{"$f":"-U155","v":30.27704553078264},{"$f":"-V155","v":22.815764441259681},{"$f":"-W155","v":13.29011214189862}]
[null,null,null,"Reported PAT",null,null,null,null,{"$f":"SUM(I330:I333)","v":372.70600000000098},{"$f":"SUM(J330:J333)","v":924.74099999999828},{"$f":"SUM(K330:K333)","v":1013.2600000000004},{"$f":"SUM(L330:L333)","v":-115.99999999999881},{"$f":"SUM(M330:M333)","v":1348.2999999999977},{"$f":"SUM(N330:N333)","v":1858.2000000000014},{"$f":"SUM(O330:O333)","v":1739.1741896035394},{"$f":"SUM(P330:P333)","v":2013.3728715319617},{"$f":"SUM(Q330:Q333)","v":2955.5752951845784},{"$f":"SUM(R330:R333)","v":3332.3832452017164},{"$f":"SUM(S330:S333)","v":3647.2148182963524},{"$f":"SUM(T330:T333)","v":4521.8694301911792},{"$f":"SUM(U330:U333)","v":5083.197114859272},{"$f":"SUM(V330:V333)","v":5440.0211935265443},{"$f":"SUM(W330:W333)","v":5839.254538025174}]
[null,null,"Minority interest",null,null,null,null,null,null,{"$f":"J158","v":-45.691000000000003},{"$f":"K158","v":0},{"$f":"L158","v":-125},{"$f":"M158","v":-10.9},{"$f":"N158","v":49.1},{"$f":"O158","v":64.367432217988579},{"$f":"P158","v":166.94534449914414},{"$f":"Q158","v":265.9394636598683},{"$f":"R158","v":344.3005154790286},{"$f":"S158","v":371.66199497532705},{"$f":"T158","v":521.07938527595343},{"$f":"U158","v":619.48111342517439},{"$f":"V158","v":695.07851687123241},{"$f":"W158","v":742.16404609588926}]
[null,null,null,"Adjusted PAT",null,null,null,null,{"$f":"I334-I331*(1-I354%)","v":601.59400000000096},{"$f":"J334-J331*(1-J354%)-J335","v":969.07107715515315},{"$f":"K334-K331*(1-K354%)-K335","v":1013.2600000000004},{"$f":"L334-L331*(1-L354%)-L335","v":79.105698436713979},{"$f":"M334-M331*(1-M354%)-M335","v":1374.1439966414755},{"$f":"N334-N331*(1-N354%)-N335","v":1809.1000000000015},{"$f":"O334-O331*(1-O354%)-O335","v":1674.8067573855508},{"$f":"P334-P331*(1-P354%)-P335","v":1846.4275270328176},{"$f":"Q334-Q331*(1-Q354%)-Q335","v":2689.6358315247103},{"$f":"R334-R331*(1-R354%)-R335","v":2988.0827297226879},{"$f":"S334-S331*(1-S354%)-S335","v":3275.5528233210252},{"$f":"T334-T331*(1-T354%)-T335","v":4000.7900449152257},{"$f":"U334-U331*(1-U354%)-U335","v":4463.716001434098},{"$f":"V334-V331*(1-V354%)-V335","v":4744.9426766553115},{"$f":"W334-W331*(1-W354%)-W335","v":5097.0904919292843}]
[]
[null,null,"EPS (Rs)"]
[null,null,null,"Primary",null,null,null,null,{"$f":"I336/I343","v":2.5684010092687113},{"$f":"J336/J343","v":4.1372805124692205},{"$f":"K336/K343","v":4.3255496264674509},{"$f":"L336/L343","v":0.33661999334771908},{"$f":"M336/M343","v":5.8449340563227379},{"$f":"N336/N343","v":7.6917517006802791},{"$f":"O336/O343","v":7.1207770297004718},{"$f":"P336/P343","v":7.8504571727585786},{"$f":"Q336/Q343","v":11.43552649457785},{"$f":"R336/R343","v":12.704433374671293},{"$f":"S336/S343","v":13.92667016718123},{"$f":"T336/T343","v":17.010161755591948},{"$f":"U336/U343","v":18.978384359838852},{"$f":"V336/V343","v":20.174076006187551},{"$f":"W336/W343","v":21.671303111944237}]
[null,null,null,"Fully diluted",null,null,null,null,{"$f":"I336/I344","v":2.5684010092687113},{"$f":"J336/J344","v":4.1372805124692205},{"$f":"K336/K344","v":4.3255496264674509},{"$f":"L336/L344","v":0.33661999334771908},{"$f":"M336/M344","v":5.8449340563227379},{"$f":"N336/N344","v":7.6917517006802791},{"$f":"O336/O344","v":7.1207770297004718},{"$f":"P336/P344","v":7.8504571727585786},{"$f":"Q336/Q344","v":11.43552649457785},{"$f":"R336/R344","v":12.704433374671293},{"$f":"S336/S344","v":13.92667016718123},{"$f":"T336/T344","v":17.010161755591948},{"$f":"U336/U344","v":18.978384359838852},{"$f":"V336/V344","v":20.174076006187551},{"$f":"W336/W344","v":21.671303111944237}]
[null,null,"Shares outstanding (mn)"]
[null,null,null,"Year end",null,null,null,null,{"$f":"I189/10*5","v":234.22900000000001},{"$f":"J189/10*5","v":234.22900000000001},{"$f":"K189/10*5","v":234.25},{"$f":"L189/10*5","v":235},{"$f":"M189/10*5","v":235.09999999999997},{"$f":"N189/10*5","v":235.2},{"$f":"O189/10*5","v":235.2},{"$f":"P189/10*5","v":235.2},{"$f":"Q189/10*5","v":235.2},{"$f":"R189/10*5","v":235.2},{"$f":"S189/10*5","v":235.2},{"$f":"T189/10*5","v":235.2},{"$f":"U189/10*5","v":235.2},{"$f":"V189/10*5","v":235.2},{"$f":"W189/10*5","v":235.2}]
[null,null,null,"Primary",null,null,null,null,{"$f":"I342","v":234.22900000000001},{"$f":"J342","v":234.22900000000001},{"$f":"K342","v":234.25},{"$f":"L342","v":235},{"$f":"M342","v":235.09999999999997},{"$f":"N342","v":235.2},{"$f":"O342","v":235.2},{"$f":"P342","v":235.2},{"$f":"Q342","v":235.2},{"$f":"R342","v":235.2},{"$f":"S342","v":235.2},{"$f":"T342","v":235.2},{"$f":"U342","v":235.2},{"$f":"V342","v":235.2},{"$f":"W342","v":235.2}]
[null,null,null,"Fully diluted",null,null,null,null,{"$f":"I343","v":234.22900000000001},{"$f":"J343","v":234.22900000000001},{"$f":"K343","v":234.25},{"$f":"L343","v":235},{"$f":"M343","v":235.09999999999997},{"$f":"N343","v":235.2},{"$f":"O343","v":235.2},{"$f":"P343","v":235.2},{"$f":"Q343","v":235.2},{"$f":"R343","v":235.2},{"$f":"S343","v":235.2},{"$f":"T343","v":235.2},{"$f":"U343","v":235.2},{"$f":"V343","v":235.2},{"$f":"W343","v":235.2}]
[null,null,"Cash flow per share (Rs)"]
[null,null,null,"Primary",null,null,null,null,{"$f":"I371/I343","v":3.8121154938116111},{"$f":"J371/J343","v":5.7072138804332502},{"$f":"K371/K343","v":5.3026680896478124},{"$f":"L371/L343","v":2.4944680851063841},{"$f":"M371/M343","v":9.8153977031050612},{"$f":"N371/N343","v":11.988945578231293},{"$f":"O371/O343","v":9.0747979079708436},{"$f":"P371/P343","v":9.8928674904438001},{"$f":"Q371/Q343","v":13.810154786223004},{"$f":"R371/R343","v":15.087214967920966},{"$f":"S371/S343","v":16.221940387524672},{"$f":"T371/T343","v":19.986789706955335},{"$f":"U371/U343","v":22.601462809044925},{"$f":"V371/V343","v":24.4339567185948},{"$f":"W371/W343","v":26.466521811004522}]
[null,null,null,"Fully diluted",null,null,null,null,{"$f":"I371/I344","v":3.8121154938116111},{"$f":"J371/J344","v":5.7072138804332502},{"$f":"K371/K344","v":5.3026680896478124},{"$f":"L371/L344","v":2.4944680851063841},{"$f":"M371/M344","v":9.8153977031050612},{"$f":"N371/N344","v":11.988945578231293},{"$f":"O371/O344","v":9.0747979079708436},{"$f":"P371/P344","v":9.8928674904438001},{"$f":"Q371/Q344","v":13.810154786223004},{"$f":"R371/R344","v":15.087214967920966},{"$f":"S371/S344","v":16.221940387524672},{"$f":"T371/T344","v":19.986789706955335},{"$f":"U371/U344","v":22.601462809044925},{"$f":"V371/V344","v":24.4339567185948},{"$f":"W371/W344","v":26.466521811004522}]
[null,null,"Growth (%)"]
[null,null,null,"Net income (adjusted)",null,null,null,null,null,{"$f":"(J336-I336)/I336*100","v":61.083899964951712},{"$f":"(K336-J336)/J336*100","v":4.5599258802120275},{"$f":"(L336-K336)/K336*100","v":-92.192951617875579},{"$f":"(M336-L336)/L336*100","v":1637.0986209556272},{"$f":"(N336-M336)/M336*100","v":31.652869307845126},{"$f":"(O336-N336)/N336*100","v":-7.4232072640788571},{"$f":"(P336-O336)/O336*100","v":10.247198304547958},{"$f":"(Q336-P336)/P336*100","v":45.667013307958868},{"$f":"(R336-Q336)/Q336*100","v":11.096182416219261},{"$f":"(S336-R336)/R336*100","v":9.6205533648332544},{"$f":"(T336-S336)/S336*100","v":22.140910579451294},{"$f":"(U336-T336)/T336*100","v":11.570863537496164},{"$f":"(V336-U336)/U336*100","v":6.3002815396602587},{"$f":"(W336-V336)/V336*100","v":7.4215399272684195}]
[null,null,null,"EPS (adjusted)",null,null,null,null,null,{"$f":"(J340-I340)/I340*100","v":61.083899964951691},{"$f":"(K340-J340)/J340*100","v":4.5505523116165802},{"$f":"(L340-K340)/K340*100","v":-92.217867729733413},{"$f":"(M340-L340)/L340*100","v":1636.3597444686193},{"$f":"(N340-M340)/M340*100","v":31.596894448445529},{"$f":"(O340-N340)/N340*100","v":-7.4232072640788553},{"$f":"(P340-O340)/O340*100","v":10.247198304547952},{"$f":"(Q340-P340)/P340*100","v":45.667013307958868},{"$f":"(R340-Q340)/Q340*100","v":11.096182416219266},{"$f":"(S340-R340)/R340*100","v":9.6205533648332473},{"$f":"(T340-S340)/S340*100","v":22.140910579451305},{"$f":"(U340-T340)/T340*100","v":11.570863537496152},{"$f":"(V340-U340)/U340*100","v":6.3002815396602703},{"$f":"(W340-V340)/V340*100","v":7.4215399272684115}]
[null,null,null,"DCF/share",null,null,null,null,null,{"$f":"(J346-I346)/I346*100","v":49.712512375295098},{"$f":"(K346-J346)/J346*100","v":-7.0883236419856681},{"$f":"(L346-K346)/K346*100","v":-52.95824586916472},{"$f":"(M346-L346)/L346*100","v":293.48660188155719},{"$f":"(N346-M346)/M346*100","v":22.144267006507938},{"$f":"(O346-N346)/N346*100","v":-24.306955530365904},{"$f":"(P346-O346)/O346*100","v":9.0147416038257511},{"$f":"(Q346-P346)/P346*100","v":39.597086482389258},{"$f":"(R346-Q346)/Q346*100","v":9.247254657652034},{"$f":"(S346-R346)/R346*100","v":7.5211059298644853},{"$f":"(T346-S346)/S346*100","v":23.208378464551533},{"$f":"(U346-T346)/T346*100","v":13.082006367334181},{"$f":"(V346-U346)/U346*100","v":8.107855341188472},{"$f":"(W346-V346)/V346*100","v":8.3186080577072232}]
[]
[null,null,null,"Cash tax rate (%)",null,null,null,null,null,{"$f":"(-J332)/(J330)*100","v":39.008404048108794},{"$f":"(-K332)/(K330)*100","v":37.390096844286461},{"$f":"(-L332)/(L330)*100","v":20.171457387796146},{"$f":"(-M332)/(M330)*100","v":29.46578505457602},{"$f":"(-N332)/(N330)*100","v":36.231038506417718},{"$f":"(-O332)/(O330)*100","v":28.002465416731713},{"$f":"(-P332)/(P330)*100","v":28.651559409363319},{"$f":"(-Q332)/(Q330)*100","v":30.50033697093939},{"$f":"(-R332)/(R330)*100","v":31.374075703479321},{"$f":"(-S332)/(S330)*100","v":31.758807877664395},{"$f":"(-T332)/(T330)*100","v":31.859493165823068},{"$f":"(-U332)/(U330)*100","v":31.775987433684993},{"$f":"(-V332)/(V330)*100","v":31.775136589499038},{"$f":"(-W332)/(W330)*100","v":31.757293782466157}]
[null,null,null,"Effective tax rate (%)",null,null,null,null,null,{"$f":"-(J332+J333)/J330*100","v":37.168843728291854},{"$f":"-(K332+K333)/K330*100","v":27.09625429899414},{"$f":"-(L332+L333)/L330*100","v":62.985375693393465},{"$f":"-(M332+M333)/M330*100","v":28.153862300587779},{"$f":"-(N332+N333)/N330*100","v":27.72462077012834},{"$f":"-(O332+O333)/O330*100","v":26.632573921089964},{"$f":"-(P332+P333)/P330*100","v":28.010221175612255},{"$f":"-(Q332+Q333)/Q330*100","v":29.809222771992566},{"$f":"-(R332+R333)/R330*100","v":30.284646877219242},{"$f":"-(S332+S333)/S330*100","v":30.588402888610407},{"$f":"-(T332+T333)/T330*100","v":31.126793343902371},{"$f":"-(U332+U333)/U330*100","v":31.367189846067994},{"$f":"-(V332+V333)/V330*100","v":31.48779241675388},{"$f":"-(W332+W333)/W330*100","v":31.601619433603279}]
[null,null,null,"DPS",null,null,null,null,null,0.3,0.4,0.3,0.35,0.35,0.4,{"$f":"O355+1.6","v":2},{"$f":"P355+2","v":4},{"$f":"Q355+4","v":8},{"$f":"R355+4","v":12},{"$f":"S355+2","v":14},{"$f":"T355+2","v":16},{"$f":"U355+2","v":18},{"$f":"V355+2","v":20}]
[null,null,null,"Dividend pay-out (%)",null,null,null,null,null,{"$f":"J355/J340*100","v":7.2511399479885243},{"$f":"K355/K340*100","v":9.2473797445867767},{"$f":"L355/L340*100","v":89.121266094883538},{"$f":"M355/M340*100","v":5.9880915101409675},{"$f":"N355/N340*100","v":4.5503288928196293},{"$f":"O355/O340*100","v":5.6173644860893175},{"$f":"P355/P340*100","v":25.476223307606659},{"$f":"Q355/Q340*100","v":34.97871306490871},{"$f":"R355/R340*100","v":62.970144075449461},{"$f":"S355/S340*100","v":86.165607829777514},{"$f":"T355/T340*100","v":82.303744086370116},{"$f":"U355/U340*100","v":84.306438823414467},{"$f":"V355/V340*100","v":89.223417193824659},{"$f":"W355/W340*100","v":92.287943630749695}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J323/J322","v":-0.41833334535652372},{"$f":"K323/K322","v":-0.38589039194648495},{"$f":"L323/L322","v":-0.41494567840725971},{"$f":"M323/M322","v":-0.33691221017467377},{"$f":"N323/N322","v":-0.35356655859770619},{"$f":"O323/O322","v":-0.3720140747827147},{"$f":"P323/P322","v":-0.39382758186101063},{"$f":"Q323/Q322","v":-0.37638924939884089},{"$f":"R323/R322","v":-0.35132456787647509},{"$f":"S323/S322","v":-0.34977713573564589},{"$f":"T323/T322","v":-0.34448992406389595},{"$f":"U323/U322","v":-0.34982393219550817},{"$f":"V323/V322","v":-0.35453801150852354},{"$f":"W323/W322","v":-0.35175115269860013}]
["Cash Flow"]
[null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
[null,"Operating"]
[null,null,"Pre-tax profits",null,null,null,null,null,611.678,1467.904,1389.89,8.9,1891.3,2571,{"$f":"O151-O148","v":2370.4991200495124},{"$f":"P151-P148","v":2796.7482390012538},{"$f":"Q151-Q148","v":4210.774423516782},{"$f":"R151-R148","v":4779.9847464486265},{"$f":"S151-S148","v":5254.4747132722132},{"$f":"T151-T148","v":6565.4986165666496},{"$f":"U151-U148","v":7406.3659982135423},{"$f":"V151-V148","v":7940.2217289767186},{"$f":"W151-W148","v":8537.123963566366}]
[null,null,"D&A expenses",null,null,null,null,null,385.36399999999998,435.988,569.87,688.1,706.9,841.9,{"$f":"O149","v":893.42499999999995},{"$f":"P149","v":855.68811014721985},{"$f":"Q149","v":900.19176381976956},{"$f":"R149","v":942.89677788008157},{"$f":"S149","v":962.67783175027444},{"$f":"T149","v":977.72019402568833},{"$f":"U149","v":1014.5996316166794},{"$f":"V149","v":1068.6215081653161},{"$f":"W149","v":1115.6169869690318}]
[null,null,"Taxes paid",null,null,null,null,null,-109.49,-513.37400000000002,-597.19000000000005,-204.8,-407.4,-515.5,{"$f":"-O154","v":-663.79819629579458},{"$f":"-P154","v":-801.31198322776663},{"$f":"-Q154","v":-1284.3003882587491},{"$f":"-R154","v":-1499.6760329655563},{"$f":"-S154","v":-1668.7585291685793},{"$f":"-T154","v":-2091.7345830472595},{"$f":"-U154","v":-2353.4459288850535},{"$f":"-V154","v":-2523.0162998914343},{"$f":"-W154","v":-2711.1595376830892}]
[null,null,"Other income",null,null,null,null,null,-130.04,-196.62100000000001,-298.29000000000002,-205.7,-145.69999999999999,-291.2,{"$f":"-O47","v":-796.75845579897555},{"$f":"-P47","v":-805.34693216832557},{"$f":"-Q47","v":-859.5423933581518},{"$f":"-R47","v":-955.71753090814082},{"$f":"-S47","v":-1014.0186367081055},{"$f":"-T47","v":-1031.6162884691826},{"$f":"-U47","v":-1032.6806482578011},{"$f":"-V47","v":-1019.9853170371036},{"$f":"-W47","v":-997.68048290404386}]
[null,null,"Interest expenses",null,null,null,null,null,135.39599999999999,142.898,177.87,299.7,262.5,213.6,{"$f":"O51","v":331.02499999999998},{"$f":"P51","v":281.02499999999998},{"$f":"Q51","v":281.02499999999998},{"$f":"R51","v":281.02499999999998},{"$f":"S51","v":281.02499999999998},{"$f":"T51","v":281.02499999999998},{"$f":"U51","v":281.02499999999998},{"$f":"V51","v":281.02499999999998},{"$f":"W51","v":281.02499999999998}]
[null,null,"Extraordinary items",null,null,null,null,null,-133.79900000000001,20.901,6.88,189.7,49.3,-4.6000000000000103,{"$f":"O148","v":0},{"$f":"P148","v":0},{"$f":"Q148","v":0},{"$f":"R148","v":0},{"$f":"S148","v":0},{"$f":"T148","v":0},{"$f":"U148","v":0},{"$f":"V148","v":0},{"$f":"W148","v":0}]
[null,null,"Working capital changes (a)",null,null,null,null,null,-231.62299999999999,-226.03399999999999,-130.91,1313.2,1695.1,-328.1,{"$f":"(N213-N176)-(O213-O176)","v":-860.31132877932578},{"$f":"(O213-O176)-(P213-P176)","v":-317.10785169178052},{"$f":"(P213-P176)-(Q213-Q176)","v":-364.51423612650706},{"$f":"(Q213-Q176)-(R213-R176)","v":-16.597483023921995},{"$f":"(R213-R176)-(S213-S176)","v":-137.75477575737568},{"$f":"(S213-S176)-(T213-T176)","v":-355.19308507656206},{"$f":"(T213-T176)-(U213-U176)","v":-322.78765707256025},{"$f":"(U213-U176)-(V213-V176)","v":-275.69917388669637},{"$f":"(V213-V176)-(W213-W176)","v":-225.30917366624817}]
[null,null,null,"Total operating ",null,null,null,null,{"$f":"SUM(I363:I369)","v":527.48599999999988},{"$f":"SUM(J363:J369)","v":1131.6619999999998},{"$f":"SUM(K363:K369)","v":1118.1200000000001},{"$f":"SUM(L363:L369)","v":2089.1000000000004},{"$f":"SUM(M363:M369)","v":4051.9999999999995},{"$f":"SUM(N363:N369)","v":2487.1000000000004},{"$f":"SUM(O363:O369)","v":1274.0811391754164},{"$f":"SUM(P363:P369)","v":2009.6945820606011},{"$f":"SUM(Q363:Q369)","v":2883.6341695931433},{"$f":"SUM(R363:R369)","v":3531.9154774310891},{"$f":"SUM(S363:S369)","v":3677.6456033884269},{"$f":"SUM(T363:T369)","v":4345.6998539993328},{"$f":"SUM(U363:U369)","v":4993.0763956148057},{"$f":"SUM(V363:V369)","v":5471.1674463268},{"$f":"SUM(W363:W369)","v":5999.6167562820156}]
[null,null,null,"Operating, excl. working capital (b)",null,null,null,null,{"$f":"I370-I369-I368","v":892.9079999999999},{"$f":"J370-J369-J368","v":1336.7949999999998},{"$f":"K370-K369-K368","v":1242.1500000000001},{"$f":"L370-L369-L368","v":586.20000000000027},{"$f":"M370-M369-M368","v":2307.5999999999995},{"$f":"N370-N369-N368","v":2819.8},{"$f":"O370-O369-O368","v":2134.3924679547422},{"$f":"P370-P369-P368","v":2326.8024337523816},{"$f":"Q370-Q369-Q368","v":3248.1484057196503},{"$f":"R370-R369-R368","v":3548.5129604550111},{"$f":"S370-S369-S368","v":3815.4003791458026},{"$f":"T370-T369-T368","v":4700.8929390758949},{"$f":"U370-U369-U368","v":5315.864052687366},{"$f":"V370-V369-V368","v":5746.8666202134964},{"$f":"W370-W369-W368","v":6224.9259299482637}]
[null,"Investing"]
[null,null,"Capital expenditure (c)",null,null,null,null,null,-328.49299999999999,-870.07799999999997,-1204.71,-2600.6,-1603.6,-776.1,{"$f":"N217-O217","v":-830},{"$f":"O217-P217","v":-871.5},{"$f":"P217-Q217","v":-915.07500000000073},{"$f":"Q217-R217","v":-717.72750000000087},{"$f":"R217-S217","v":-753.61387500000092},{"$f":"S217-T217","v":-1126.3184789062507},{"$f":"T217-U217","v":-1464.054487382813},{"$f":"U217-V217","v":-1537.2572117519558},{"$f":"V217-W217","v":-1614.1200723395523}]
[null,null,"(Purchase)/Sale of assets/businesses ",null,null,null,null,null,1.456,3.3839999999999999,8.33,3.6,28.8,2.9,0,0,0,0,0,0,0,0,0]
[null,null,"(Purchase)/Sale of investments ",null,null,null,null,null,387.678,-319.22199999999998,-325.33,-1126.4000000000001,-1778.4,-3097.7,{"$f":"-(SUM(O223:O227)-SUM(N223:N227))","v":1000},{"$f":"-(SUM(P223:P227)-SUM(O223:O227))","v":0},{"$f":"-(SUM(Q223:Q227)-SUM(P223:P227))","v":0},{"$f":"-(SUM(R223:R227)-SUM(Q223:Q227))","v":0},{"$f":"-(SUM(S223:S227)-SUM(R223:R227))","v":0},{"$f":"-(SUM(T223:T227)-SUM(S223:S227))","v":0},{"$f":"-(SUM(U223:U227)-SUM(T223:T227))","v":0},{"$f":"-(SUM(V223:V227)-SUM(U223:U227))","v":0},{"$f":"-(SUM(W223:W227)-SUM(V223:V227))","v":0}]
[null,null,"Increase in amount payable to minority",null,null,null,null,null,-730,0,0,0,298.39999999999998,842,0,0,0,0,0,0,0,0,0]
[null,null,"Amount recoverable from HT Media Employees Welfare Trust",null,null,null,null,null,-217.428,0,0,0,17.399999999999999,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest/dividend received ",null,null,null,null,null,51.018999999999998,199.58600000000001,74.63,280.10000000000002,258.5,82.8,{"$f":"-O366","v":796.75845579897555},{"$f":"-P366","v":805.34693216832557},{"$f":"-Q366","v":859.5423933581518},{"$f":"-R366","v":955.71753090814082},{"$f":"-S366","v":1014.0186367081055},{"$f":"-T366","v":1031.6162884691826},{"$f":"-U366","v":1032.6806482578011},{"$f":"-V366","v":1019.9853170371036},{"$f":"-W366","v":997.68048290404386}]
[null,null,null,"Total investing",null,null,null,null,{"$f":"SUM(I373:I378)","v":-835.76799999999992},{"$f":"SUM(J373:J378)","v":-986.32999999999993},{"$f":"SUM(K373:K378)","v":-1447.08},{"$f":"SUM(L373:L378)","v":-3443.3},{"$f":"SUM(M373:M378)","v":-2778.8999999999996},{"$f":"SUM(N373:N378)","v":-2946.0999999999995},{"$f":"SUM(O373:O378)","v":966.75845579897555},{"$f":"SUM(P373:P378)","v":-66.153067831674434},{"$f":"SUM(Q373:Q378)","v":-55.532606641848929},{"$f":"SUM(R373:R378)","v":237.99003090813994},{"$f":"SUM(S373:S378)","v":260.40476170810462},{"$f":"SUM(T373:T378)","v":-94.702190437068111},{"$f":"SUM(U373:U378)","v":-431.37383912501195},{"$f":"SUM(V373:V378)","v":-517.27189471485212},{"$f":"SUM(W373:W378)","v":-616.43958943550842}]
[null,"Financing"]
[null,null,"Proceeds from issue of share capital",null,null,null,null,null,2698.7289999999998,-158.26,-1.57,2.5,-21.9,{"$f":"1978.5-123.7","v":1854.8},{"$f":"(O189+O190+O191)-(N189+N190+N191)","v":0},{"$f":"(P189+P190+P191)-(O189+O190+O191)","v":0},{"$f":"(Q189+Q190+Q191)-(P189+P190+P191)","v":0},{"$f":"(R189+R190+R191)-(Q189+Q190+Q191)","v":0},{"$f":"(S189+S190+S191)-(R189+R190+R191)","v":0},{"$f":"(T189+T190+T191)-(S189+S190+S191)","v":0},{"$f":"(U189+U190+U191)-(T189+T190+T191)","v":0},{"$f":"(V189+V190+V191)-(U189+U190+U191)","v":0},{"$f":"(W189+W190+W191)-(V189+V190+V191)","v":0}]
[null,null,"Proceeds from borrowings",null,null,null,null,null,{"$f":"900-912.386-7.01","v":-19.395999999999965},-38.176000000000002,573.12,1490.8,{"$f":"-1762.5-827.9+2100","v":-490.40000000000009},{"$f":"-1500+618.8","v":-881.2},{"$f":"O181-N181","v":0},{"$f":"P181-O181","v":0},{"$f":"Q181-P181","v":0},{"$f":"R181-Q181","v":0},{"$f":"S181-R181","v":0},{"$f":"T181-S181","v":0},{"$f":"U181-T181","v":0},{"$f":"V181-U181","v":0},{"$f":"W181-V181","v":0}]
[null,null,"Interest paid",null,null,null,null,null,-136.27699999999999,-142.898,-177.88,-299.7,-249.4,-204.9,{"$f":"-interest!BE31","v":-281.02499999999998},{"$f":"-interest!BJ31","v":-281.02499999999998},{"$f":"-interest!BO31","v":-281.02499999999998},{"$f":"-interest!BT31","v":-281.02499999999998},{"$f":"-interest!BY31","v":-281.02499999999998},{"$f":"-interest!CD31","v":-281.02499999999998},{"$f":"-interest!CI31","v":-281.02499999999998},{"$f":"-interest!CN31","v":-281.02499999999998},{"$f":"-interest!CS31","v":-281.02499999999998}]
[null,null,"Dividends paid (d)",null,null,null,null,null,-45.884,-66.38,{"$f":"-82.21+0.4","v":-81.809999999999988},-109.6,{"$f":"-70.5-12","v":-82.5},{"$f":"-84.6-14.1","v":-98.699999999999989},{"$f":"-O161-O162","v":-109.6032},{"$f":"-P161-P162","v":-548.01599999999996},{"$f":"-Q161-Q162","v":-1096.0319999999999},{"$f":"-R161-R162","v":-2192.0639999999999},{"$f":"-S161-S162","v":-3288.0959999999995},{"$f":"-T161-T162","v":-3836.1119999999996},{"$f":"-U161-U162","v":-4384.1279999999997},{"$f":"-V161-V162","v":-4932.1439999999993},{"$f":"-W161-W162","v":-5480.16}]
[null,null,null,"Total financing",null,null,null,null,{"$f":"SUM(I381:I384)","v":2497.1719999999996},{"$f":"SUM(J381:J384)","v":-405.71399999999994},{"$f":"SUM(K381:K384)","v":311.85999999999996},{"$f":"SUM(L381:L384)","v":1084},{"$f":"SUM(M381:M384)","v":-844.2},{"$f":"SUM(N381:N384)","v":670},{"$f":"SUM(O381:O384)","v":-390.62819999999999},{"$f":"SUM(P381:P384)","v":-829.04099999999994},{"$f":"SUM(Q381:Q384)","v":-1377.0569999999998},{"$f":"SUM(R381:R384)","v":-2473.0889999999999},{"$f":"SUM(S381:S384)","v":-3569.1209999999996},{"$f":"SUM(T381:T384)","v":-4117.1369999999997},{"$f":"SUM(U381:U384)","v":-4665.1529999999993},{"$f":"SUM(V381:V384)","v":-5213.168999999999},{"$f":"SUM(W381:W384)","v":-5761.1849999999995}]
[]
[null,null,"Net increase in cash and cash equivalents",null,null,null,null,null,{"$f":"I385+I379+I370","v":2188.8899999999994},{"$f":"J385+J379+J370","v":-260.38200000000006},{"$f":"K385+K379+K370","v":-17.099999999999909},{"$f":"L385+L379+L370","v":-270.19999999999982},{"$f":"M385+M379+M370","v":428.90000000000009},{"$f":"N385+N379+N370","v":211.00000000000091},{"$f":"O385+O379+O370","v":1850.2113949743921},{"$f":"P385+P379+P370","v":1114.5005142289267},{"$f":"Q385+Q379+Q370","v":1451.0445629512947},{"$f":"R385+R379+R370","v":1296.8165083392291},{"$f":"S385+S379+S370","v":368.92936509653191},{"$f":"T385+T379+T370","v":133.86066356226547},{"$f":"U385+U379+U370","v":-103.45044351020533},{"$f":"V385+V379+V370","v":-259.27344838805129},{"$f":"W385+W379+W370","v":-378.00783315349236}]
[null,null,"Beginning cash",null,null,null,null,null,null,{"$f":"I389","v":897.23800000000006},{"$f":"J389","v":1104.1400000000001},{"$f":"K389","v":773.97},{"$f":"L389","v":705.4},{"$f":"M389","v":1086.8},{"$f":"N389","v":1152.4000000000001},{"$f":"O389","v":3002.6113949743922},{"$f":"P389","v":4117.1119092033186},{"$f":"Q389","v":5568.1564721546129},{"$f":"R389","v":6864.9729804938415},{"$f":"S389","v":7233.9023455903734},{"$f":"T389","v":7367.7630091526389},{"$f":"U389","v":7264.3125656424336},{"$f":"V389","v":7005.0391172543823}]
[null,null,"Ending cash",null,null,null,null,null,897.23800000000006,1104.1400000000001,773.97,705.4,1086.8,1152.4000000000001,{"$f":"SUM(O387:O388)","v":3002.6113949743922},{"$f":"SUM(P387:P388)","v":4117.1119092033186},{"$f":"SUM(Q387:Q388)","v":5568.1564721546129},{"$f":"SUM(R387:R388)","v":6864.9729804938415},{"$f":"SUM(S387:S388)","v":7233.9023455903734},{"$f":"SUM(T387:T388)","v":7367.7630091526389},{"$f":"SUM(U387:U388)","v":7264.3125656424336},{"$f":"SUM(V387:V388)","v":7005.0391172543823},{"$f":"SUM(W387:W388)","v":6627.0312841008899}]
[]
[null,null,"Gross cash flow (b)",null,null,null,null,null,{"$f":"I371","v":892.9079999999999},{"$f":"J371","v":1336.7949999999998},{"$f":"K371","v":1242.1500000000001},{"$f":"L371","v":586.20000000000027},{"$f":"M371","v":2307.5999999999995},{"$f":"N371","v":2819.8},{"$f":"O371","v":2134.3924679547422},{"$f":"P371","v":2326.8024337523816},{"$f":"Q371","v":3248.1484057196503},{"$f":"R371","v":3548.5129604550111},{"$f":"S371","v":3815.4003791458026},{"$f":"T371","v":4700.8929390758949},{"$f":"U371","v":5315.864052687366},{"$f":"V371","v":5746.8666202134964},{"$f":"W371","v":6224.9259299482637}]
[null,null,"Free cash flow (b) + (a) + (c) ",null,null,null,null,null,{"$f":"I371+I369+I373+I374+I375+I378","v":772.94499999999994},{"$f":"J371+J369+J373+J374","v":244.06699999999998},{"$f":"K371+K369+K373+K374","v":-85.140000000000029},{"$f":"L371+L369+L373+L374","v":-697.59999999999957},{"$f":"M371+M369+M373+M374","v":2427.8999999999996},{"$f":"N371+N369+N373+N374","v":1718.5000000000005},{"$f":"O371+O369+O373+O374","v":444.08113917541641},{"$f":"P371+P369+P373+P374","v":1138.1945820606011},{"$f":"Q371+Q369+Q373+Q374","v":1968.5591695931425},{"$f":"R371+R369+R373+R374","v":2814.1879774310883},{"$f":"S371+S369+S373+S374","v":2924.031728388426},{"$f":"T371+T369+T373+T374","v":3219.3813750930822},{"$f":"U371+U369+U373+U374","v":3529.0219082319927},{"$f":"V371+V369+V373+V374","v":3933.9102345748443},{"$f":"W371+W369+W373+W374","v":4385.4966839424633}]
[null,null,"Excess cash flow (b) + (a) + (c) + (d) ",null,null,null,null,null,{"$f":"I392+I384","v":727.06099999999992},{"$f":"J392+J384","v":177.68699999999998},{"$f":"K392+K384","v":-166.95000000000002},{"$f":"L392+L384","v":-807.19999999999959},{"$f":"M392+M384","v":2345.3999999999996},{"$f":"N392+N384","v":1619.8000000000004},{"$f":"O392+O384","v":334.4779391754164},{"$f":"P392+P384","v":590.17858206060112},{"$f":"Q392+Q384","v":872.52716959314262},{"$f":"R392+R384","v":622.12397743108841},{"$f":"S392+S384","v":-364.06427161157353},{"$f":"T392+T384","v":-616.73062490691746},{"$f":"U392+U384","v":-855.10609176800699},{"$f":"V392+V384","v":-998.23376542515507},{"$f":"W392+W384","v":-1094.6633160575366}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J389-J425","v":1.0000000002037268E-3},{"$f":"K389-K425","v":0},{"$f":"L389-L425","v":0},{"$f":"M389-M425","v":0},{"$f":"N389-N425","v":0},{"$f":"O389-O425","v":0},{"$f":"P389-P425","v":0},{"$f":"Q389-Q425","v":0},{"$f":"R389-R425","v":0},{"$f":"S389-S425","v":0},{"$f":"T389-T425","v":0},{"$f":"U389-U425","v":0},{"$f":"V389-V425","v":0},{"$f":"W389-W425","v":0}]
[]
[null,null,null,"Interest income"]
[null,null,null,"Ending cash (ctrl+q)",null,null,null,null,897.23800000000006,1104.1400000000001,773.97,705.4,1086.8,1152.4000000000001,3002.6113949743899,4117.1119092337503,5568.1564724277296,6864.9729820905804,7233.9023524267204,7367.7630324070697,7264.3126321015297,7005.0392832442903,6627.0316568712497]
[null,null,null,"Average cash",null,null,null,null,{"$f":"AVERAGE(I400:I400)","v":897.23800000000006},{"$f":"AVERAGE(I400:J400)","v":1000.6890000000001},{"$f":"AVERAGE(J400:K400)","v":939.05500000000006},{"$f":"AVERAGE(K400:L400)","v":739.68499999999995},{"$f":"AVERAGE(L400:M400)","v":896.09999999999991},{"$f":"AVERAGE(M400:N400)","v":1119.5999999999999},{"$f":"AVERAGE(N400:O400)","v":2077.505697487195},{"$f":"AVERAGE(O400:P400)","v":3559.8616521040703},{"$f":"AVERAGE(P400:Q400)","v":4842.6341908307404},{"$f":"AVERAGE(Q400:R400)","v":6216.564727259155},{"$f":"AVERAGE(R400:S400)","v":7049.4376672586504},{"$f":"AVERAGE(S400:T400)","v":7300.832692416895},{"$f":"AVERAGE(T400:U400)","v":7316.0378322543002},{"$f":"AVERAGE(U400:V400)","v":7134.67595767291},{"$f":"AVERAGE(V400:W400)","v":6816.03547005777}]
[null,null,null,"Interest rate (%)",null,null,null,null,8,8,8,8,6,7,8,{"$f":"O402","v":8},7,{"$f":"Q402","v":7},{"$f":"R402","v":7},{"$f":"S402","v":7},{"$f":"T402","v":7},{"$f":"U402","v":7},{"$f":"V402","v":7}]
[null,null,null,"Interest income",null,null,null,null,{"$f":"I401*I402%*6/12","v":35.889520000000005},{"$f":"J401*J402%","v":80.055120000000002},{"$f":"K401*K402%","v":75.124400000000009},{"$f":"L401*L402%","v":59.174799999999998},{"$f":"M401*M402%","v":53.765999999999991},{"$f":"N401*N402%","v":78.372},{"$f":"O401*O402%","v":166.20045579897561},{"$f":"P401*P402%","v":284.78893216832563},{"$f":"Q401*Q402%","v":338.98439335815186},{"$f":"R401*R402%","v":435.15953090814088},{"$f":"S401*S402%","v":493.4606367081056},{"$f":"T401*T402%","v":511.05828846918268},{"$f":"U401*U402%","v":512.12264825780107},{"$f":"V401*V402%","v":499.42731703710376},{"$f":"W401*W402%","v":477.12248290404392}]
[null,null,null,"Tax rate on interest income (%)",null,null,null,null,{"$f":"tax!C17*100","v":33.659999999999997},{"$f":"tax!D17*100","v":33.659999999999997},{"$f":"tax!E17*100","v":33.989999999999995},{"$f":"tax!F17*100","v":33.989999999999995},{"$f":"tax!G17*100","v":33.989999999999995},{"$f":"tax!H17*100","v":33.989999999999995},{"$f":"tax!I17*100","v":33.24},{"$f":"tax!J17*100","v":33.24},{"$f":"tax!K17*100","v":33.24},{"$f":"tax!L17*100","v":33.24},{"$f":"tax!M17*100","v":33.24},{"$f":"tax!N17*100","v":33.24},{"$f":"tax!O17*100","v":33.24},{"$f":"tax!P17*100","v":33.24},{"$f":"tax!Q17*100","v":33.24}]
[null,null,null,"Tax on interest income ",null,null,null,null,{"$f":"-I403*I404%","v":-12.080412431999999},{"$f":"-J403*J404%","v":-26.946553391999998},{"$f":"-K403*K404%","v":-25.534783559999997},{"$f":"-L403*L404%","v":-20.113514519999995},{"$f":"-M403*M404%","v":-18.275063399999993},{"$f":"-N403*N404%","v":-26.638642799999992},{"$f":"-O403*O404%","v":-55.245031507579498},{"$f":"-P403*P404%","v":-94.663841052751451},{"$f":"-Q403*Q404%","v":-112.67841235224969},{"$f":"-R403*R404%","v":-144.64702807386604},{"$f":"-S403*S404%","v":-164.02631564177432},{"$f":"-T403*T404%","v":-169.87577508715634},{"$f":"-U403*U404%","v":-170.22956828089309},{"$f":"-V403*V404%","v":-166.00964018313331},{"$f":"-W403*W404%","v":-158.59551331730421}]
[null,null,null,"After tax interest income",null,null,null,null,{"$f":"I403+I405","v":23.809107568000005},{"$f":"J403+J405","v":53.108566608000004},{"$f":"K403+K405","v":49.589616440000015},{"$f":"L403+L405","v":39.061285480000002},{"$f":"M403+M405","v":35.490936599999998},{"$f":"N403+N405","v":51.733357200000007},{"$f":"O403+O405","v":110.95542429139611},{"$f":"P403+P405","v":190.12509111557418},{"$f":"Q403+Q405","v":226.30598100590217},{"$f":"R403+R405","v":290.51250283427487},{"$f":"S403+S405","v":329.43432106633128},{"$f":"T403+T405","v":341.18251338202634},{"$f":"U403+U405","v":341.89307997690798},{"$f":"V403+V405","v":333.41767685397042},{"$f":"W403+W405","v":318.52696958673971}]
[]
["Balance sheet of HT Media, March fiscal year-ends, 2007-20E (Rs mn)"]
[null,null,null,null,"Capital","Assets","Bridge - ND"]
[null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
[null,"Equity"]
[null,null,"Share capital",null,null,null,null,null,{"$f":"I189","v":468.45800000000003},{"$f":"J189","v":468.45800000000003},{"$f":"K189","v":468.5},{"$f":"L189","v":470},{"$f":"M189","v":470.2},{"$f":"N189","v":470.4},{"$f":"O189","v":470.4},{"$f":"P189","v":470.4},{"$f":"Q189","v":470.4},{"$f":"R189","v":470.4},{"$f":"S189","v":470.4},{"$f":"T189","v":470.4},{"$f":"U189","v":470.4},{"$f":"V189","v":470.4},{"$f":"W189","v":470.4}]
[null,null,"Preference capital",null,null,null,null,null,{"$f":"I190","v":0},{"$f":"J190","v":0},{"$f":"K190","v":0},{"$f":"L190","v":0},{"$f":"M190","v":0},{"$f":"N190","v":0},{"$f":"O190","v":0},{"$f":"P190","v":0},{"$f":"Q190","v":0},{"$f":"R190","v":0},{"$f":"S190","v":0},{"$f":"T190","v":0},{"$f":"U190","v":0},{"$f":"V190","v":0},{"$f":"W190","v":0}]
[null,null,"Reserves/surplus",null,null,null,null,null,{"$f":"SUM(I191:I195)","v":6463.89},{"$f":"SUM(J191:J195)","v":7173.5959999999995},{"$f":"SUM(K191:K195)","v":8060.2699999999995},{"$f":"SUM(L191:L195)","v":8015.4},{"$f":"SUM(M191:M195)","v":9241.0999999999985},{"$f":"SUM(N191:N195)","v":12551.6},{"$f":"SUM(O191:O195)","v":14116.803557385552},{"$f":"SUM(P191:P195)","v":15415.215084418367},{"$f":"SUM(Q191:Q195)","v":17008.81891594308},{"$f":"SUM(R191:R195)","v":17804.837645665768},{"$f":"SUM(S191:S195)","v":17792.294468986791},{"$f":"SUM(T191:T195)","v":17956.972513902019},{"$f":"SUM(U191:U195)","v":18036.560515336118},{"$f":"SUM(V191:V195)","v":17849.359191991429},{"$f":"SUM(W191:W195)","v":17466.289683920717}]
[null,null,null,"Total Common Equity",1,null,null,null,{"$f":"SUM(I412:I414)","v":6932.348},{"$f":"SUM(J412:J414)","v":7642.0539999999992},{"$f":"SUM(K412:K414)","v":8528.77},{"$f":"SUM(L412:L414)","v":8485.4},{"$f":"SUM(M412:M414)","v":9711.2999999999993},{"$f":"SUM(N412:N414)","v":13022},{"$f":"SUM(O412:O414)","v":14587.203557385552},{"$f":"SUM(P412:P414)","v":15885.615084418367},{"$f":"SUM(Q412:Q414)","v":17479.218915943082},{"$f":"SUM(R412:R414)","v":18275.237645665769},{"$f":"SUM(S412:S414)","v":18262.694468986792},{"$f":"SUM(T412:T414)","v":18427.372513902021},{"$f":"SUM(U412:U414)","v":18506.960515336119},{"$f":"SUM(V412:V414)","v":18319.75919199143},{"$f":"SUM(W412:W414)","v":17936.689683920718}]
[null,null,"Minority interest",null,1,null,null,null,{"$f":"I198","v":0},{"$f":"J198","v":0.108},{"$f":"K198","v":0.52},{"$f":"L198","v":-69.400000000000006},{"$f":"M198","v":218.2},{"$f":"N198","v":1298.8},{"$f":"O198","v":1363.1674322179886},{"$f":"P198","v":1530.1127767171326},{"$f":"Q198","v":1796.052240377001},{"$f":"R198","v":2140.3527558560295},{"$f":"S198","v":2512.0147508313567},{"$f":"T198","v":3033.0941361073101},{"$f":"U198","v":3652.5752495324846},{"$f":"V198","v":4347.6537664037169},{"$f":"W198","v":5089.8178124996066}]
[null,null,"Deferred tax liability/(asset)",null,null,-1,null,null,{"$f":"I186","v":295.84200000000004},{"$f":"J186","v":272.59899999999999},{"$f":"K186","v":121.61},{"$f":"L186","v":206.5},{"$f":"M186","v":178.1},{"$f":"N186","v":-85.5},{"$f":"O186","v":-117.97326584982081},{"$f":"P186","v":-135.90988160829542},{"$f":"Q186","v":-165.01114153484102},{"$f":"R186","v":-217.0856732534873},{"$f":"S186","v":-278.58430744620557},{"$f":"T186","v":-326.68970411799501},{"$f":"U186","v":-356.96674964877764},{"$f":"V186","v":-379.7825140900373},{"$f":"W186","v":-393.07262623193594}]
[null,"Liabilities"]
[null,null,"Secured loans",null,null,null,null,null,{"$f":"I179","v":1695.7260000000001},{"$f":"J179","v":1650},{"$f":"K179","v":2207.9},{"$f":"L179","v":3698.7},{"$f":"M179","v":3125},{"$f":"N179","v":2838.9},{"$f":"O179","v":3122.5},{"$f":"P179","v":3122.5},{"$f":"Q179","v":3122.5},{"$f":"R179","v":3122.5},{"$f":"S179","v":3122.5},{"$f":"T179","v":3122.5},{"$f":"U179","v":3122.5},{"$f":"V179","v":3122.5},{"$f":"W179","v":3122.5}]
[null,null,"Unsecured loans",null,null,null,null,null,{"$f":"I180","v":0},{"$f":"J180","v":7.55},{"$f":"K180","v":22.77},{"$f":"L180","v":7.5},{"$f":"M180","v":895.9},{"$f":"N180","v":283.60000000000002},{"$f":"O180","v":0},{"$f":"P180","v":0},{"$f":"Q180","v":0},{"$f":"R180","v":0},{"$f":"S180","v":0},{"$f":"T180","v":0},{"$f":"U180","v":0},{"$f":"V180","v":0},{"$f":"W180","v":0}]
[null,null,null,"Total borrowings",1,null,1,null,{"$f":"I419+I420","v":1695.7260000000001},{"$f":"J419+J420","v":1657.55},{"$f":"K419+K420","v":2230.67},{"$f":"L419+L420","v":3706.2},{"$f":"M419+M420","v":4020.9},{"$f":"N419+N420","v":3122.5},{"$f":"O419+O420","v":3122.5},{"$f":"P419+P420","v":3122.5},{"$f":"Q419+Q420","v":3122.5},{"$f":"R419+R420","v":3122.5},{"$f":"S419+S420","v":3122.5},{"$f":"T419+T420","v":3122.5},{"$f":"U419+U420","v":3122.5},{"$f":"V419+V420","v":3122.5},{"$f":"W419+W420","v":3122.5}]
[null,null,"Currrent liabilities",null,null,-1,null,null,{"$f":"I176","v":1809.4060000000002},{"$f":"J176","v":2112.5070000000001},{"$f":"K176","v":2803.7},{"$f":"L176","v":5399},{"$f":"M176","v":5764.5},{"$f":"N176","v":6037},{"$f":"O176","v":6536.7515124034389},{"$f":"P176","v":7416.582460242922},{"$f":"Q176","v":8189.4993953174808},{"$f":"R176","v":8683.8165223316937},{"$f":"S176","v":9198.8789421802612},{"$f":"T176","v":9952.1954329285873},{"$f":"U176","v":10668.597778298184},{"$f":"V176","v":11514.314295778931},{"$f":"W176","v":12380.262765361478}]
[null,null,null,"Total capital",null,null,null,null,{"$f":"I415+I417+I421+I422","v":10733.322},{"$f":"J415+J416+J417+J421+J422","v":11684.817999999999},{"$f":"K415+K416+K417+K421+K422","v":13685.27},{"$f":"L415+L416+L417+L421+L422","v":17727.7},{"$f":"M415+M416+M417+M421+M422","v":19893},{"$f":"N415+N416+N417+N421+N422","v":23394.799999999999},{"$f":"O415+O416+O417+O421+O422","v":25491.649236157158},{"$f":"P415+P416+P417+P421+P422","v":27818.900439770128},{"$f":"Q415+Q416+Q417+Q421+Q422","v":30422.259410102724},{"$f":"R415+R416+R417+R421+R422","v":32004.821250600005},{"$f":"S415+S416+S417+S421+S422","v":32817.503854552204},{"$f":"T415+T416+T417+T421+T422","v":34208.472378819919},{"$f":"U415+U416+U417+U421+U422","v":35593.666793518008},{"$f":"V415+V416+V417+V421+V422","v":36924.444740084044},{"$f":"W415+W416+W417+W421+W422","v":38136.197635549863}]
[null,"Assets"]
[null,null,"Cash",null,-1,null,-1,null,{"$f":"I205","v":2677.5039999999999},{"$f":"J205","v":1104.1389999999999},{"$f":"K205","v":773.97},{"$f":"L205","v":705.4},{"$f":"M205","v":1086.8},{"$f":"N205","v":1152.4000000000001},{"$f":"O205","v":3002.6113949743922},{"$f":"P205","v":4117.1119092033186},{"$f":"Q205","v":5568.1564721546129},{"$f":"R205","v":6864.9729804938415},{"$f":"S205","v":7233.9023455903734},{"$f":"T205","v":7367.7630091526389},{"$f":"U205","v":7264.3125656424336},{"$f":"V205","v":7005.0391172543823},{"$f":"W205","v":6627.0312841008899}]
[null,null,"Current assets",null,null,1,null,null,{"$f":"I214-I205","v":3275.5940000000001},{"$f":"J214-J205","v":2863.0309999999999},{"$f":"K214-K205","v":4424.8999999999996},{"$f":"L214-L205","v":6270.3},{"$f":"M214-M205","v":5622.8},{"$f":"N214-N205","v":6403.7999999999993},{"$f":"O214-O205","v":7763.8628411827631},{"$f":"P214-P205","v":8960.8016407140258},{"$f":"Q214-Q205","v":10098.232811915092},{"$f":"R214-R205","v":10609.14742195323},{"$f":"S214-S205","v":11261.96461755917},{"$f":"T214-T205","v":12370.474193384061},{"$f":"U214-U205","v":13409.664195826215},{"$f":"V214-V205","v":14531.07988719366},{"$f":"W214-W205","v":15622.337530442452}]
[null,null,"Gross block",null,null,null,null,null,{"$f":"I217","v":4387.8050000000003},{"$f":"J217","v":5000.9449999999997},{"$f":"K217","v":5614.27},{"$f":"L217","v":6721.5},{"$f":"M217","v":8777.6},{"$f":"N217","v":10527.5},{"$f":"O217","v":11357.5},{"$f":"P217","v":12229},{"$f":"Q217","v":13144.075000000001},{"$f":"R217","v":13861.802500000002},{"$f":"S217","v":14615.416375000003},{"$f":"T217","v":15741.734853906253},{"$f":"U217","v":17205.789341289066},{"$f":"V217","v":18743.046553041022},{"$f":"W217","v":20357.166625380574}]
[null,null,"Less: accumulated depreciation",null,null,null,null,null,{"$f":"I218","v":661.91800000000001},{"$f":"J218","v":1080.7360000000001},{"$f":"K218","v":1451.83},{"$f":"L218","v":1949.6},{"$f":"M218","v":2493.8000000000002},{"$f":"N218","v":3162.2},{"$f":"O218","v":4055.625},{"$f":"P218","v":4911.31311014722},{"$f":"Q218","v":5811.5048739669892},{"$f":"R218","v":6754.4016518470708},{"$f":"S218","v":7717.0794835973447},{"$f":"T218","v":8694.7996776230339},{"$f":"U218","v":9709.3993092397141},{"$f":"V218","v":10778.020817405029},{"$f":"W218","v":11893.637804374061}]
[null,null,"Net fixed assets",null,null,1,null,null,{"$f":"I427-I428","v":3725.8870000000002},{"$f":"J427-J428","v":3920.2089999999998},{"$f":"K427-K428","v":4162.4400000000005},{"$f":"L427-L428","v":4771.8999999999996},{"$f":"M427-M428","v":6283.8},{"$f":"N427-N428","v":7365.3},{"$f":"O427-O428","v":7301.875},{"$f":"P427-P428","v":7317.68688985278},{"$f":"Q427-Q428","v":7332.5701260330115},{"$f":"R427-R428","v":7107.4008481529308},{"$f":"S427-S428","v":6898.3368914026578},{"$f":"T427-T428","v":7046.9351762832193},{"$f":"U427-U428","v":7496.3900320493522},{"$f":"V427-V428","v":7965.0257356359925},{"$f":"W427-W428","v":8463.5288210065137}]
[null,null,"Capital work-in-progress",null,null,1,null,null,{"$f":"I219","v":10.516},{"$f":"J219","v":188.488},{"$f":"K219","v":589.16},{"$f":"L219","v":1946.1},{"$f":"M219","v":1288.7},{"$f":"N219","v":193.6},{"$f":"O219","v":193.6},{"$f":"P219","v":193.6},{"$f":"Q219","v":193.6},{"$f":"R219","v":193.6},{"$f":"S219","v":193.6},{"$f":"T219","v":193.6},{"$f":"U219","v":193.6},{"$f":"V219","v":193.6},{"$f":"W219","v":193.6}]
[null,null,null,"Total fixed assets",null,null,null,null,{"$f":"I429+I430","v":3736.4030000000002},{"$f":"J429+J430","v":4108.6970000000001},{"$f":"K429+K430","v":4751.6000000000004},{"$f":"L429+L430","v":6718},{"$f":"M429+M430","v":7572.5},{"$f":"N429+N430","v":7558.9000000000005},{"$f":"O429+O430","v":7495.4750000000004},{"$f":"P429+P430","v":7511.2868898527804},{"$f":"Q429+Q430","v":7526.1701260330119},{"$f":"R429+R430","v":7301.0008481529312},{"$f":"S429+S430","v":7091.9368914026581},{"$f":"T429+T430","v":7240.5351762832197},{"$f":"U429+U430","v":7689.9900320493525},{"$f":"V429+V430","v":8158.6257356359929},{"$f":"W429+W430","v":8657.128821006514}]
[null,null,"Intangible assets",null,null,1,null,null,{"$f":"I221","v":182.41900000000001},{"$f":"J221","v":1098.18},{"$f":"K221","v":1077.75},{"$f":"L221","v":998.2},{"$f":"M221","v":834.3},{"$f":"N221","v":684.7},{"$f":"O221","v":684.7},{"$f":"P221","v":684.7},{"$f":"Q221","v":684.7},{"$f":"R221","v":684.7},{"$f":"S221","v":684.7},{"$f":"T221","v":684.7},{"$f":"U221","v":684.7},{"$f":"V221","v":684.7},{"$f":"W221","v":684.7}]
[null,null,"Investments",null,-1,null,-1,null,{"$f":"SUM(I223:I226)","v":861.40200000000004},{"$f":"SUM(J223:J226)","v":2510.0169999999998},{"$f":"SUM(K223:K226)","v":2656.36},{"$f":"SUM(L223:L226)","v":3035},{"$f":"SUM(M223:M226)","v":4754.7},{"$f":"SUM(N223:N226)","v":7595},{"$f":"SUM(O223:O226)","v":6595},{"$f":"SUM(P223:P226)","v":6595},{"$f":"SUM(Q223:Q226)","v":6595},{"$f":"SUM(R223:R226)","v":6595},{"$f":"SUM(S223:S226)","v":6595},{"$f":"SUM(T223:T226)","v":6595},{"$f":"SUM(U223:U226)","v":6595},{"$f":"SUM(V223:V226)","v":6595},{"$f":"SUM(W223:W226)","v":6595}]
[null,null,"Misc. expenses",null,null,1,null,null,{"$f":"I227","v":0},{"$f":"J227","v":0.754},{"$f":"K227","v":0.69},{"$f":"L227","v":0.8},{"$f":"M227","v":21.9},{"$f":"N227","v":0},{"$f":"O227","v":0},{"$f":"P227","v":0},{"$f":"Q227","v":0},{"$f":"R227","v":0},{"$f":"S227","v":0},{"$f":"T227","v":0},{"$f":"U227","v":0},{"$f":"V227","v":0},{"$f":"W227","v":0}]
[null,null,null,"Total assets",null,null,null,null,{"$f":"I425+I426+I431+I432+I433+I434","v":10733.322},{"$f":"J425+J426+J431+J432+J433+J434","v":11684.818000000001},{"$f":"K425+K426+K431+K432+K433+K434","v":13685.270000000002},{"$f":"L425+L426+L431+L432+L433+L434","v":17727.7},{"$f":"M425+M426+M431+M432+M433+M434","v":19893},{"$f":"N425+N426+N431+N432+N433+N434","v":23394.799999999999},{"$f":"O425+O426+O431+O432+O433+O434","v":25541.649236157155},{"$f":"P425+P426+P431+P432+P433+P434","v":27868.900439770125},{"$f":"Q425+Q426+Q431+Q432+Q433+Q434","v":30472.259410102717},{"$f":"R425+R426+R431+R432+R433+R434","v":32054.821250600002},{"$f":"S425+S426+S431+S432+S433+S434","v":32867.503854552197},{"$f":"T425+T426+T431+T432+T433+T434","v":34258.472378819919},{"$f":"U425+U426+U431+U432+U433+U434","v":35643.666793518001},{"$f":"V425+V426+V431+V432+V433+V434","v":36974.444740084036},{"$f":"W425+W426+W431+W432+W433+W434","v":38186.197635549855}]
[]
[null,null,null,"Total Invested Capital - Capital",null,null,null,null,{"$f":"SUMPRODUCT(I412:I435,$E$412:$E$435)","v":5089.1680000000006},{"$f":"SUMPRODUCT(J412:J435,$E$412:$E$435)","v":5685.5560000000005},{"$f":"SUMPRODUCT(K412:K435,$E$412:$E$435)","v":7329.630000000001},{"$f":"SUMPRODUCT(L412:L435,$E$412:$E$435)","v":8381.8000000000011},{"$f":"SUMPRODUCT(M412:M435,$E$412:$E$435)","v":8108.9000000000005},{"$f":"SUMPRODUCT(N412:N435,$E$412:$E$435)","v":8695.9},{"$f":"SUMPRODUCT(O412:O435,$E$412:$E$435)","v":9475.2595946291476},{"$f":"SUMPRODUCT(P412:P435,$E$412:$E$435)","v":9826.1159519321809},{"$f":"SUMPRODUCT(Q412:Q435,$E$412:$E$435)","v":10234.61468416547},{"$f":"SUMPRODUCT(R412:R435,$E$412:$E$435)","v":10078.117421027957},{"$f":"SUMPRODUCT(S412:S435,$E$412:$E$435)","v":10068.306874227776},{"$f":"SUMPRODUCT(T412:T435,$E$412:$E$435)","v":10620.203640856693},{"$f":"SUMPRODUCT(U412:U435,$E$412:$E$435)","v":11422.72319922617},{"$f":"SUMPRODUCT(V412:V435,$E$412:$E$435)","v":12189.873841140765},{"$f":"SUMPRODUCT(W412:W435,$E$412:$E$435)","v":12926.976212319434}]
[null,null,null,"Total Invested Capital - Direct",null,null,null,null,{"$f":"SUMPRODUCT(I411:I435,$F$411:$F$435)","v":5089.1679999999997},{"$f":"SUMPRODUCT(J411:J435,$F$411:$F$435)","v":5685.5560000000005},{"$f":"SUMPRODUCT(K411:K435,$F$411:$F$435)","v":7329.63},{"$f":"SUMPRODUCT(L411:L435,$F$411:$F$435)","v":8381.7999999999993},{"$f":"SUMPRODUCT(M411:M435,$F$411:$F$435)","v":8108.9},{"$f":"SUMPRODUCT(N411:N435,$F$411:$F$435)","v":8695.9},{"$f":"SUMPRODUCT(O411:O435,$F$411:$F$435)","v":9525.2595946291458},{"$f":"SUMPRODUCT(P411:P435,$F$411:$F$435)","v":9876.1159519321791},{"$f":"SUMPRODUCT(Q411:Q435,$F$411:$F$435)","v":10284.614684165464},{"$f":"SUMPRODUCT(R411:R435,$F$411:$F$435)","v":10128.117421027955},{"$f":"SUMPRODUCT(S411:S435,$F$411:$F$435)","v":10118.306874227774},{"$f":"SUMPRODUCT(T411:T435,$F$411:$F$435)","v":10670.203640856689},{"$f":"SUMPRODUCT(U411:U435,$F$411:$F$435)","v":11472.723199226162},{"$f":"SUMPRODUCT(V411:V435,$F$411:$F$435)","v":12239.873841140759},{"$f":"SUMPRODUCT(W411:W435,$F$411:$F$435)","v":12976.976212319425}]
[null,null,null,"Total Bridge - EV vs Enterprise Value",null,null,null,null,{"$f":"SUMPRODUCT(I412:I435,$G$412:$G$435)","v":-1843.1799999999998},{"$f":"SUMPRODUCT(J412:J435,$G$412:$G$435)","v":-1956.6059999999998},{"$f":"SUMPRODUCT(K412:K435,$G$412:$G$435)","v":-1199.6600000000001},{"$f":"SUMPRODUCT(L412:L435,$G$412:$G$435)","v":-34.200000000000273},{"$f":"SUMPRODUCT(M412:M435,$G$412:$G$435)","v":-1820.5999999999995},{"$f":"SUMPRODUCT(N412:N435,$G$412:$G$435)","v":-5624.9},{"$f":"SUMPRODUCT(O412:O435,$G$412:$G$435)","v":-6475.1113949743922},{"$f":"SUMPRODUCT(P412:P435,$G$412:$G$435)","v":-7589.6119092033186},{"$f":"SUMPRODUCT(Q412:Q435,$G$412:$G$435)","v":-9040.6564721546129},{"$f":"SUMPRODUCT(R412:R435,$G$412:$G$435)","v":-10337.472980493842},{"$f":"SUMPRODUCT(S412:S435,$G$412:$G$435)","v":-10706.402345590373},{"$f":"SUMPRODUCT(T412:T435,$G$412:$G$435)","v":-10840.263009152639},{"$f":"SUMPRODUCT(U412:U435,$G$412:$G$435)","v":-10736.812565642434},{"$f":"SUMPRODUCT(V412:V435,$G$412:$G$435)","v":-10477.539117254382},{"$f":"SUMPRODUCT(W412:W435,$G$412:$G$435)","v":-10099.531284100889}]
[]
[]
["Financial Ratio"]
[null,null,null,"Leverage ratios (%)"]
[null,null,null,"Debt/equity",null,null,null,null,{"$f":"I421/(I415+I417)*100","v":23.459897982759173},{"$f":"J421/(J415+J417)*100","v":20.942800650893982},{"$f":"K421/(K415+K417)*100","v":25.786959648015461},{"$f":"L421/(L415+L417)*100","v":42.639699030131503},{"$f":"M421/(M415+M417)*100","v":40.658685056727407},{"$f":"N421/(N415+N417)*100","v":24.137131372473235},{"$f":"O421/(O415+O417)*100","v":21.580277161160485},{"$f":"P421/(P415+P417)*100","v":19.82576790988368},{"$f":"Q421/(Q415+Q417)*100","v":18.034322105197905},{"$f":"R421/(R415+R417)*100","v":17.291359629547319},{"$f":"S421/(S415+S417)*100","v":17.362549339124573},{"$f":"T421/(T415+T417)*100","v":17.250730443782949},{"$f":"U421/(U415+U417)*100","v":17.203862658636844},{"$f":"V421/(V415+V417)*100","v":17.405262314785062},{"$f":"W421/(W415+W417)*100","v":17.798496112473639}]
[null,null,null,"Debt/capitalization",null,null,null,null,{"$f":"I444/(I444+100)*100","v":19.002039015158818},{"$f":"J444/(J444+100)*100","v":17.316285498750915},{"$f":"K444/(K444+100)*100","v":20.500503168352317},{"$f":"L444/(L444+100)*100","v":29.893290100902558},{"$f":"M444/(M444+100)*100","v":28.905918635831007},{"$f":"N444/(N444+100)*100","v":19.443925524627932},{"$f":"O444/(O444+100)*100","v":17.749817375851837},{"$f":"P444/(P444+100)*100","v":16.545496228151755},{"$f":"Q444/(Q444+100)*100","v":15.278879722056473},{"$f":"R444/(R444+100)*100","v":14.742227973279787},{"$f":"S444/(S444+100)*100","v":14.793943584980143},{"$f":"T444/(T444+100)*100","v":14.712684840845395},{"$f":"U444/(U444+100)*100","v":14.678579927646334},{"$f":"V444/(V444+100)*100","v":14.824942231395353},{"$f":"W444/(W444+100)*100","v":15.109272783482472}]
[null,null,null,"Net debt/equity",null,null,null,null,{"$f":"(I421-I425)/(I415+I417)*100","v":-13.582625802586815},{"$f":"(J421-J425)/(J415+J417)*100","v":6.9922332665753011},{"$f":"(K421-K425)/(K415+K417)*100","v":16.839722648022398},{"$f":"(L421-L425)/(L415+L417)*100","v":34.524097147919328},{"$f":"(M421-M425)/(M415+M417)*100","v":29.669140696098857},{"$f":"(N421-N425)/(N415+N417)*100","v":15.229003207977426},{"$f":"(O421-O425)/(O415+O417)*100","v":0.82857624496958038},{"$f":"(P421-P425)/(P415+P417)*100","v":-6.3151144506873642},{"$f":"(Q421-Q425)/(Q415+Q417)*100","v":-14.125142218574304},{"$f":"(R421-R425)/(R415+R417)*100","v":-20.724562437016122},{"$f":"(S421-S425)/(S415+S417)*100","v":-22.861305389369207},{"$f":"(T421-T425)/(T415+T417)*100","v":-23.453606992427556},{"$f":"(U421-U425)/(U415+U417)*100","v":-22.819911781306239},{"$f":"(V421-V425)/(V415+V417)*100","v":-21.641829234019717},{"$f":"(W421-W425)/(W415+W417)*100","v":-19.976104543190374}]
[null,null,null,"Net debt/capitalization",null,null,null,null,{"$f":"I446/(I446+100)*100","v":-15.717471085800936},{"$f":"J446/(J446+100)*100","v":6.5352718165568913},{"$f":"K446/(K446+100)*100","v":14.412669138861075},{"$f":"L446/(L446+100)*100","v":25.663875751537287},{"$f":"M446/(M446+100)*100","v":22.880648808827548},{"$f":"N446/(N446+100)*100","v":13.216293453906323},{"$f":"O446/(O446+100)*100","v":0.82176727652734127},{"$f":"P446/(P446+100)*100","v":-6.7408039340169719},{"$f":"Q446/(Q446+100)*100","v":-16.448518907043244},{"$f":"R446/(R446+100)*100","v":-26.142476250037188},{"$f":"S446/(S446+100)*100","v":-29.636624659990808},{"$f":"T446/(T446+100)*100","v":-30.639728497863221},{"$f":"U446/(U446+100)*100","v":-29.567097301890666},{"$f":"V446/(V446+100)*100","v":-27.619109816452813},{"$f":"W446/(W446+100)*100","v":-24.96267449760909}]
[null,null,null,"RoAE",null,null,null,null,null,{"$f":"J336/(J415+J417+I415+I417)*2*100","v":12.799063916269265},{"$f":"K336/(K415+K417+J415+J417)*2*100","v":12.233721478248796},{"$f":"L336/(L415+L417+K415+K417)*2*100","v":0.91228717834925943},{"$f":"M336/(M415+M417+L415+L417)*2*100","v":14.790612030821046},{"$f":"N336/(N415+N417+M415+M417)*2*100","v":15.851291734389457},{"$f":"O336/(O415+O417+N415+N417)*2*100","v":12.22231073260482},{"$f":"P336/(P415+P417+O415+O417)*2*100","v":12.220334679746072},{"$f":"Q336/(Q415+Q417+P415+P417)*2*100","v":16.26931351638823},{"$f":"R336/(R415+R417+Q415+Q417)*2*100","v":16.895014927531232},{"$f":"S336/(S415+S417+R415+R417)*2*100","v":18.176177794541694},{"$f":"T336/(T415+T417+S415+S417)*2*100","v":22.174382699629291},{"$f":"U336/(U415+U417+T415+T417)*2*100","v":24.626938987695606},{"$f":"V336/(V415+V417+U415+U417)*2*100","v":26.295076545280104},{"$f":"W336/(W415+W417+V415+V417)*2*100","v":28.72927995913156}]
[]
[null,null,"Return on Average Capital Employed"]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"I326","v":1183.9880000000012},{"$f":"J326","v":1680.3719999999985},{"$f":"K326","v":1698.9700000000007},{"$f":"L326","v":878.80000000000109},{"$f":"M326","v":2498.7999999999975},{"$f":"N326","v":3171.2000000000016},{"$f":"O326","v":2798.1906642505373},{"$f":"P326","v":3128.1144169801482},{"$f":"Q326","v":4532.4487939783994},{"$f":"R326","v":5048.1889934205665},{"$f":"S326","v":5484.1589083143808},{"$f":"T326","v":6792.6275221231554},{"$f":"U326","v":7669.3099815724199},{"$f":"V326","v":8269.8829201049302},{"$f":"W326","v":8936.085467631352}]
[null,null,null,"Less: Depreciation",null,null,null,null,{"$f":"I329","v":-385.36399999999998},{"$f":"J329","v":-435.988},{"$f":"K329","v":-569.87},{"$f":"L329","v":-688.1},{"$f":"M329","v":-706.9},{"$f":"N329","v":-841.9},{"$f":"O329","v":-893.42499999999995},{"$f":"P329","v":-855.68811014721985},{"$f":"Q329","v":-900.19176381976956},{"$f":"R329","v":-942.89677788008157},{"$f":"S329","v":-962.67783175027444},{"$f":"T329","v":-977.72019402568833},{"$f":"U329","v":-1014.5996316166794},{"$f":"V329","v":-1068.6215081653161},{"$f":"W329","v":-1115.6169869690318}]
[null,null,null,"Total Net Operating Profit",null,null,null,null,{"$f":"SUM(I451:I452)","v":798.62400000000116},{"$f":"SUM(J451:J452)","v":1244.3839999999984},{"$f":"SUM(K451:K452)","v":1129.1000000000008},{"$f":"SUM(L451:L452)","v":190.70000000000107},{"$f":"SUM(M451:M452)","v":1791.8999999999974},{"$f":"SUM(N451:N452)","v":2329.3000000000015},{"$f":"SUM(O451:O452)","v":1904.7656642505374},{"$f":"SUM(P451:P452)","v":2272.4263068329283},{"$f":"SUM(Q451:Q452)","v":3632.2570301586297},{"$f":"SUM(R451:R452)","v":4105.2922155404849},{"$f":"SUM(S451:S452)","v":4521.4810765641068},{"$f":"SUM(T451:T452)","v":5814.9073280974671},{"$f":"SUM(U451:U452)","v":6654.7103499557406},{"$f":"SUM(V451:V452)","v":7201.2614119396139},{"$f":"SUM(W451:W452)","v":7820.46848066232}]
[null,null,null,"Effective Tax Rate",null,null,null,null,{"$f":"I353%","v":0},{"$f":"J353%","v":0.39008404048108791},{"$f":"K353%","v":0.37390096844286463},{"$f":"L353%","v":0.20171457387796146},{"$f":"M353%","v":0.29465785054576021},{"$f":"N353%","v":0.36231038506417718},{"$f":"O353%","v":0.28002465416731714},{"$f":"P353%","v":0.2865155940936332},{"$f":"Q353%","v":0.3050033697093939},{"$f":"R353%","v":0.31374075703479321},{"$f":"S353%","v":0.31758807877664397},{"$f":"T353%","v":0.31859493165823066},{"$f":"U353%","v":0.31775987433684993},{"$f":"V353%","v":0.31775136589499037},{"$f":"W353%","v":0.31757293782466156}]
[null,null,null,"NOPAT",null,null,null,null,{"$f":"I453*(1-I454)","v":798.62400000000116},{"$f":"J453*(1-J454)","v":758.96966136998094},{"$f":"K453*(1-K454)","v":706.92841653116204},{"$f":"L453*(1-L454)","v":152.2330307614736},{"$f":"M453*(1-M454)","v":1263.9025976070504},{"$f":"N453*(1-N454)","v":1485.3704200700133},{"$f":"O453*(1-O454)","v":1371.3843178490006},{"$f":"P453*(1-P454)","v":1621.340733496691},{"$f":"Q453*(1-Q454)","v":2524.4063963096119},{"$f":"R453*(1-R454)","v":2817.2947279877699},{"$f":"S453*(1-S454)","v":3085.5125882331604},{"$f":"T453*(1-T454)","v":3962.3073253033103},{"$f":"U453*(1-U454)","v":4540.11042540567},{"$f":"V453*(1-V454)","v":4913.0507621289144},{"$f":"W453*(1-W454)","v":5336.8993300932198}]
[]
[null,null,null,"Total Invested Capital",null,null,null,null,{"$f":"I437","v":5089.1680000000006},{"$f":"J437","v":5685.5560000000005},{"$f":"K437","v":7329.630000000001},{"$f":"L437","v":8381.8000000000011},{"$f":"M437","v":8108.9000000000005},{"$f":"N437","v":8695.9},{"$f":"O437","v":9475.2595946291476},{"$f":"P437","v":9826.1159519321809},{"$f":"Q437","v":10234.61468416547},{"$f":"R437","v":10078.117421027957},{"$f":"S437","v":10068.306874227776},{"$f":"T437","v":10620.203640856693},{"$f":"U437","v":11422.72319922617},{"$f":"V437","v":12189.873841140765},{"$f":"W437","v":12926.976212319434}]
[null,null,null,"Average Invested Capital",null,null,null,null,{"$f":"AVERAGE(H457:I457)","v":5089.1680000000006},{"$f":"AVERAGE(I457:J457)","v":5387.362000000001},{"$f":"AVERAGE(J457:K457)","v":6507.5930000000008},{"$f":"AVERAGE(K457:L457)","v":7855.7150000000011},{"$f":"AVERAGE(L457:M457)","v":8245.35},{"$f":"AVERAGE(M457:N457)","v":8402.4},{"$f":"AVERAGE(N457:O457)","v":9085.5797973145745},{"$f":"AVERAGE(O457:P457)","v":9650.6877732806643},{"$f":"AVERAGE(P457:Q457)","v":10030.365318048825},{"$f":"AVERAGE(Q457:R457)","v":10156.366052596713},{"$f":"AVERAGE(R457:S457)","v":10073.212147627866},{"$f":"AVERAGE(S457:T457)","v":10344.255257542234},{"$f":"AVERAGE(T457:U457)","v":11021.463420041431},{"$f":"AVERAGE(U457:V457)","v":11806.298520183467},{"$f":"AVERAGE(V457:W457)","v":12558.425026730099}]
[]
[null,null,null,"ROIC",null,null,null,null,{"$f":"I455/I458","v":0.15692624020272097},{"$f":"J455/J458","v":0.14087964784434029},{"$f":"K455/K458","v":0.10863131983379445},{"$f":"L455/L458","v":1.9378634632426658E-2},{"$f":"M455/M458","v":0.15328671282687217},{"$f":"N455/N458","v":0.17677930354065666},{"$f":"O455/O458","v":0.15094075980207017},{"$f":"P455/P458","v":0.16800260992647686},{"$f":"Q455/Q458","v":0.25167641618866543},{"$f":"R455/R458","v":0.27739200353727528},{"$f":"S455/S458","v":0.30630870699568913},{"$f":"T455/T458","v":0.3830442334081326},{"$f":"U455/U458","v":0.41193353844008884},{"$f":"V455/V458","v":0.41613811083378965},{"$f":"W455/W458","v":0.42496565602245867}]
[]
[null,null,null,"Other Income",null,null,null,null,{"$f":"I327","v":177.33800000000002},{"$f":"J327","v":366.85599999999999},{"$f":"K327","v":438.65999999999997},{"$f":"L327","v":330.4},{"$f":"M327","v":408.8},{"$f":"N327","v":477.7},{"$f":"O327","v":796.75845579897555},{"$f":"P327","v":805.34693216832557},{"$f":"Q327","v":859.5423933581518},{"$f":"R327","v":955.71753090814082},{"$f":"S327","v":1014.0186367081055},{"$f":"T327","v":1031.6162884691826},{"$f":"U327","v":1032.6806482578011},{"$f":"V327","v":1019.9853170371036},{"$f":"W327","v":997.68048290404386}]
[null,null,null,"After Tax Other Income",null,null,null,null,{"$f":"I462*(1-I454)","v":177.33800000000002},{"$f":"J462*(1-J454)","v":223.75132924527},{"$f":"K462*(1-K454)","v":274.64460118285297},{"$f":"L462*(1-L454)","v":263.75350479072154},{"$f":"M462*(1-M454)","v":288.34387069689325},{"$f":"N462*(1-N454)","v":304.62432905484258},{"$f":"O462*(1-O454)","v":573.64644475898183},{"$f":"P462*(1-P454)","v":574.60247744663286},{"$f":"Q462*(1-Q454)","v":597.3790669758381},{"$f":"R462*(1-R454)","v":655.86998924959732},{"$f":"S462*(1-S454)","v":691.97840603226655},{"$f":"T462*(1-T454)","v":702.94856754682587},{"$f":"U462*(1-U454)","v":704.53617523730543},{"$f":"V462*(1-V454)","v":695.8835893557291},{"$f":"W462*(1-W454)","v":680.84416093787956}]
[null,null,null,"Investments and Cash",null,null,null,null,{"$f":"I425+I433","v":3538.9059999999999},{"$f":"J425+J433","v":3614.1559999999999},{"$f":"K425+K433","v":3430.33},{"$f":"L425+L433","v":3740.4},{"$f":"M425+M433","v":5841.5},{"$f":"N425+N433","v":8747.4},{"$f":"O425+O433","v":9597.6113949743922},{"$f":"P425+P433","v":10712.111909203319},{"$f":"Q425+Q433","v":12163.156472154613},{"$f":"R425+R433","v":13459.972980493842},{"$f":"S425+S433","v":13828.902345590373},{"$f":"T425+T433","v":13962.763009152639},{"$f":"U425+U433","v":13859.312565642434},{"$f":"V425+V433","v":13600.039117254382},{"$f":"W425+W433","v":13222.031284100889}]
[null,null,null,"Average Investment",null,null,null,null,{"$f":"AVERAGE(H464:I464)","v":3538.9059999999999},{"$f":"AVERAGE(I464:J464)","v":3576.5309999999999},{"$f":"AVERAGE(J464:K464)","v":3522.2429999999999},{"$f":"AVERAGE(K464:L464)","v":3585.3649999999998},{"$f":"AVERAGE(L464:M464)","v":4790.95},{"$f":"AVERAGE(M464:N464)","v":7294.45},{"$f":"AVERAGE(N464:O464)","v":9172.505697487195},{"$f":"AVERAGE(O464:P464)","v":10154.861652088855},{"$f":"AVERAGE(P464:Q464)","v":11437.634190678966},{"$f":"AVERAGE(Q464:R464)","v":12811.564726324228},{"$f":"AVERAGE(R464:S464)","v":13644.437663042107},{"$f":"AVERAGE(S464:T464)","v":13895.832677371505},{"$f":"AVERAGE(T464:U464)","v":13911.037787397538},{"$f":"AVERAGE(U464:V464)","v":13729.675841448408},{"$f":"AVERAGE(V464:W464)","v":13411.035200677636}]
[]
[null,null,null,"Return on Other Investments",null,null,null,null,{"$f":"I463/I465","v":5.0110966496425741E-2},{"$f":"J463/J465","v":6.2560992549839503E-2},{"$f":"K463/K465","v":7.7974347931943647E-2},{"$f":"L463/L465","v":7.3563920211950962E-2},{"$f":"M463/M465","v":6.0185113745059596E-2},{"$f":"N463/N465","v":4.1761110029521431E-2},{"$f":"O463/O465","v":6.2539775245507023E-2},{"$f":"P463/P465","v":5.6583978899253352E-2},{"$f":"Q463/Q465","v":5.2229250998660957E-2},{"$f":"R463/R465","v":5.1193589796409929E-2},{"$f":"S463/S465","v":5.0715054963869133E-2},{"$f":"T463/T465","v":5.0587005749683042E-2},{"$f":"U463/U465","v":5.0645838650195292E-2},{"$f":"V463/V465","v":5.0684633591634533E-2},{"$f":"W463/W465","v":5.0767457601146086E-2}]
[]
[null,null,null,"RoACE",null,null,null,null,{"$f":"(I330-I328)*(1-I353%)/(I421+I415+I417+F421+F415+F417)*2*100","v":21.875404856439328},{"$f":"(J330-J328)*(1-J353%)/(J421+J415+J417+I421+I415+I417)*2*100","v":10.62623992217233},{"$f":"(K330-K328)*(1-K353%)/(K421+K415+K417+J421+J415+J417)*2*100","v":9.5982093187231889},{"$f":"(L330-L328)*(1-L353%)/(L421+L415+L417+K421+K415+K417)*2*100","v":3.5738979778230333},{"$f":"(M330-M328)*(1-M353%)/(M421+M415+M417+L421+L415+L417)*2*100","v":11.800386707697493},{"$f":"(N330-N328)*(1-N353%)/(N421+N415+N417+M421+M415+M417)*2*100","v":11.945522578938151},{"$f":"(O330-O328)*(1-O353%)/(O421+O415+O417+N421+N415+N417)*2*100","v":11.560110260651443},{"$f":"(P330-P328)*(1-P353%)/(P421+P415+P417+O421+O415+O417)*2*100","v":12.04446629894808},{"$f":"(Q330-Q328)*(1-Q353%)/(Q421+Q415+Q417+P421+P415+P417)*2*100","v":15.883346685748842},{"$f":"(R330-R328)*(1-R353%)/(R421+R415+R417+Q421+Q415+Q417)*2*100","v":16.690942137446431},{"$f":"(S330-S328)*(1-S353%)/(S421+S415+S417+R421+R415+R417)*2*100","v":17.865857488240845},{"$f":"(T330-T328)*(1-T353%)/(T421+T415+T417+S421+S415+S417)*2*100","v":22.04242244232336},{"$f":"(U330-U328)*(1-U353%)/(U421+U415+U417+T421+T415+T417)*2*100","v":24.683200849049204},{"$f":"(V330-V328)*(1-V353%)/(V421+V415+V417+U421+U415+U417)*2*100","v":26.49787772479274},{"$f":"(W330-W328)*(1-W353%)/(W421+W415+W417+V421+V415+V417)*2*100","v":28.842301895731449}]
[null,null,null,"Adjusted RoACE",null,null,null,null,{"$f":"((I330-I328)*(1-I354%)-I327)/(I415+I417-I425+F415+F417-F425)*100","v":17.553387200787064},{"$f":"((J330-J328)*(1-J354%)-J327)/(J415+J417-J425+I415+I417-I425)*100","v":5.6816597041885482},{"$f":"((K330-K328)*(1-K354%)-K327)/(K415+K417-K425+J415+J417-J425)*100","v":4.7953932600324611},{"$f":"((L330-L328)*(1-L354%)-L327)/(L415+L417-L425+K415+K417-K425)*100","v":-0.86690772839455565},{"$f":"((M330-M328)*(1-M354%)-M327)/(M415+M417-M425+L415+L417-L425)*100","v":6.9826134358063454},{"$f":"((N330-N328)*(1-N354%)-N327)/(N415+N417-N425+M415+M417-M425)*100","v":7.5343299070880638},{"$f":"((O330-O328)*(1-O354%)-O327)/(O415+O417-O425+N415+N417-N425)*100","v":5.0978219695287477},{"$f":"((P330-P328)*(1-P354%)-P327)/(P415+P417-P425+O415+O417-O425)*100","v":6.1055554782304},{"$f":"((Q330-Q328)*(1-Q354%)-Q327)/(Q415+Q417-Q425+P415+P417-P425)*100","v":9.80932202518491},{"$f":"((R330-R328)*(1-R354%)-R327)/(R415+R417-R425+Q415+Q417-Q425)*100","v":11.21477596421559},{"$f":"((S330-S328)*(1-S354%)-S327)/(S415+S417-S425+R415+R417-R425)*100","v":12.888895169802808},{"$f":"((T330-T328)*(1-T354%)-T327)/(T415+T417-T425+S415+S417-S425)*100","v":17.147429073055349},{"$f":"((U330-U328)*(1-U354%)-U327)/(U415+U417-U425+T415+T417-T425)*100","v":19.628429338252793},{"$f":"((V330-V328)*(1-V354%)-V327)/(V415+V417-V425+U415+U417-U425)*100","v":21.138595373653814},{"$f":"((W330-W328)*(1-W354%)-W327)/(W415+W417-W425+V415+V417-V425)*100","v":23.036337225155275}]
[]
[null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"-I329","v":385.36399999999998},{"$f":"-J329","v":435.988},{"$f":"-K329","v":569.87},{"$f":"-L329","v":688.1},{"$f":"-M329","v":706.9},{"$f":"-N329","v":841.9},{"$f":"-O329","v":893.42499999999995},{"$f":"-P329","v":855.68811014721985},{"$f":"-Q329","v":900.19176381976956},{"$f":"-R329","v":942.89677788008157},{"$f":"-S329","v":962.67783175027444},{"$f":"-T329","v":977.72019402568833},{"$f":"-U329","v":1014.5996316166794},{"$f":"-V329","v":1068.6215081653161},{"$f":"-W329","v":1115.6169869690318}]
[null,null,null,"Net Assets",null,null,null,null,{"$f":"I429","v":3725.8870000000002},{"$f":"J429","v":3920.2089999999998},{"$f":"K429","v":4162.4400000000005},{"$f":"L429","v":4771.8999999999996},{"$f":"M429","v":6283.8},{"$f":"N429","v":7365.3},{"$f":"O429","v":7301.875},{"$f":"P429","v":7317.68688985278},{"$f":"Q429","v":7332.5701260330115},{"$f":"R429","v":7107.4008481529308},{"$f":"S429","v":6898.3368914026578},{"$f":"T429","v":7046.9351762832193},{"$f":"U429","v":7496.3900320493522},{"$f":"V429","v":7965.0257356359925},{"$f":"W429","v":8463.5288210065137}]
[null,null,null,"Net Plant Depreciation Rate",null,null,null,null,{"$f":"I472/I473","v":0.10342879427100177},{"$f":"J472/J473","v":0.11121549896957025},{"$f":"K472/K473","v":0.13690767914972948},{"$f":"L472/L473","v":0.14419832771013644},{"$f":"M472/M473","v":0.11249562366720774},{"$f":"N472/N473","v":0.11430627401463619},{"$f":"O472/O473","v":0.12235555935975348},{"$f":"P472/P473","v":0.11693423386750494},{"$f":"Q472/Q473","v":0.12276619907442762},{"$f":"R472/R473","v":0.13266407763185628},{"$f":"S472/S473","v":0.13955216263068451},{"$f":"T472/T473","v":0.13874403120895026},{"$f":"U472/U473","v":0.13534509641026637},{"$f":"V472/V473","v":0.13416422540660988},{"$f":"W472/W473","v":0.13181463790848869}]
[]
[null,null,null,"Gross Plant",null,null,null,null,{"$f":"I427","v":4387.8050000000003},{"$f":"J427","v":5000.9449999999997},{"$f":"K427","v":5614.27},{"$f":"L427","v":6721.5},{"$f":"M427","v":8777.6},{"$f":"N427","v":10527.5},{"$f":"O427","v":11357.5},{"$f":"P427","v":12229},{"$f":"Q427","v":13144.075000000001},{"$f":"R427","v":13861.802500000002},{"$f":"S427","v":14615.416375000003},{"$f":"T427","v":15741.734853906253},{"$f":"U427","v":17205.789341289066},{"$f":"V427","v":18743.046553041022},{"$f":"W427","v":20357.166625380574}]
[null,null,null,"Gross Plant Depreciation Rate",null,null,null,null,{"$f":"I472/I476","v":8.7826145418950924E-2},{"$f":"J472/J476","v":8.7181122767796895E-2},{"$f":"K472/K476","v":0.10150384644842517},{"$f":"L472/L476","v":0.10237298222123038},{"$f":"M472/M476","v":8.0534542471746254E-2},{"$f":"N472/N476","v":7.9971503205889333E-2},{"$f":"O472/O476","v":7.8663878494386968E-2},{"$f":"P472/P476","v":6.9972042697458492E-2},{"$f":"Q472/Q476","v":6.8486505426952407E-2},{"$f":"R472/R476","v":6.8021224359536323E-2},{"$f":"S472/S476","v":6.5867287462090821E-2},{"$f":"T472/T476","v":6.2110066209320677E-2},{"$f":"U472/U476","v":5.8968502490142953E-2},{"$f":"V472/V476","v":5.7014290880685797E-2},{"$f":"W472/W476","v":5.4802173971407256E-2}]
[]
[null,null,null,"Capital Expenditure",null,null,null,null,{"$f":"I134","v":0},{"$f":"J134","v":1185.9159999999999},{"$f":"K134","v":1521.71},{"$f":"L134","v":3723.4},{"$f":"M134","v":3353.2},{"$f":"N134","v":3870.8999999999996},{"$f":"O134","v":-170},{"$f":"P134","v":871.5},{"$f":"Q134","v":915.07500000000073},{"$f":"R134","v":717.72750000000087},{"$f":"S134","v":753.61387500000092},{"$f":"T134","v":1126.3184789062507},{"$f":"U134","v":1464.054487382813},{"$f":"V134","v":1537.2572117519558},{"$f":"W134","v":1614.1200723395523}]
[null,null,null,"Cap Exp to Depreciation",null,null,null,null,{"$f":"I479/I472","v":0},{"$f":"J479/J472","v":2.7200656898813729},{"$f":"K479/K472","v":2.6702756769087688},{"$f":"L479/L472","v":5.4111321028920214},{"$f":"M479/M472","v":4.7435280803508277},{"$f":"N479/N472","v":4.5978144672763985},{"$f":"O479/O472","v":-0.19027898256708733},{"$f":"P479/P472","v":1.0184785667409353},{"$f":"Q479/Q472","v":1.0165334063012057},{"$f":"R479/R472","v":0.76119413793487589},{"$f":"S479/S472","v":0.78283081851986991},{"$f":"T479/T472","v":1.1519844693692172},{"$f":"U479/U472","v":1.4429874028733531},{"$f":"V479/V472","v":1.4385422715206493},{"$f":"W479/W472","v":1.4468407089469661}]
[]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"I326","v":1183.9880000000012},{"$f":"J326","v":1680.3719999999985},{"$f":"K326","v":1698.9700000000007},{"$f":"L326","v":878.80000000000109},{"$f":"M326","v":2498.7999999999975},{"$f":"N326","v":3171.2000000000016},{"$f":"O326","v":2798.1906642505373},{"$f":"P326","v":3128.1144169801482},{"$f":"Q326","v":4532.4487939783994},{"$f":"R326","v":5048.1889934205665},{"$f":"S326","v":5484.1589083143808},{"$f":"T326","v":6792.6275221231554},{"$f":"U326","v":7669.3099815724199},{"$f":"V326","v":8269.8829201049302},{"$f":"W326","v":8936.085467631352}]
[null,null,null,"Cap Exp to EBITDA",null,null,null,null,{"$f":"I479/I482","v":0},{"$f":"J479/J482","v":0.70574610859976306},{"$f":"K479/K482","v":0.89566619775511014},{"$f":"L479/L482","v":4.2369139736003589},{"$f":"M479/M482","v":1.3419241235793193},{"$f":"N479/N482","v":1.2206420282542878},{"$f":"O479/O482","v":-6.0753544128320687E-2},{"$f":"P479/P482","v":0.27860234116415017},{"$f":"Q479/Q482","v":0.20189417279589056},{"$f":"R479/R482","v":0.14217524362408646},{"$f":"S479/S482","v":0.1374164913160098},{"$f":"T479/T482","v":0.1658148448796733},{"$f":"U479/U482","v":0.19089781100263228},{"$f":"V479/V482","v":0.18588621224790577},{"$f":"W479/W482","v":0.18062943535917186}]
[]
[null,null,null,"Working Capital",null,null,null,null,{"$f":"I426-I422","v":1466.1879999999999},{"$f":"J426-J422","v":750.52399999999989},{"$f":"K426-K422","v":1621.1999999999998},{"$f":"L426-L422","v":871.30000000000018},{"$f":"M426-M422","v":-141.69999999999982},{"$f":"N426-N422","v":366.79999999999927},{"$f":"O426-O422","v":1227.1113287793241},{"$f":"P426-P422","v":1544.2191804711038},{"$f":"Q426-Q422","v":1908.7334165976108},{"$f":"R426-R422","v":1925.3308996215364},{"$f":"S426-S422","v":2063.0856753789085},{"$f":"T426-T422","v":2418.2787604554742},{"$f":"U426-U422","v":2741.0664175280308},{"$f":"V426-V422","v":3016.765591414729},{"$f":"W426-W422","v":3242.0747650809735}]
[null,null,null,"Working Capital to EBITDA",null,null,null,null,{"$f":"I485/I482","v":1.2383470102737515},{"$f":"J485/J482","v":0.44664157698414431},{"$f":"K485/K482","v":0.95422520703720437},{"$f":"L485/L482","v":0.99146563495675821},{"$f":"M485/M482","v":-5.670721946534335E-2},{"$f":"N485/N482","v":0.11566599394550929},{"$f":"O485/O482","v":0.43853742507857002},{"$f":"P485/P482","v":0.49365815140543301},{"$f":"Q485/Q482","v":0.42112630574745052},{"$f":"R485/R482","v":0.38139041587604372},{"$f":"S485/S482","v":0.37618998826804995},{"$f":"T485/T482","v":0.35601521687731208},{"$f":"U485/U482","v":0.35740717536703825},{"$f":"V485/V482","v":0.36478939551618844},{"$f":"W485/W482","v":0.36280704530239188}]
[]
[null,null,null,"EBITDA Growth",null,null,null,null,null,null,{"$f":"K482/J482-1","v":1.106778737089309E-2},{"$f":"L482/K482-1","v":-0.48274542811232646},{"$f":"M482/L482-1","v":1.8434228493400027},{"$f":"N482/M482-1","v":0.2690891627981451},{"$f":"O482/N482-1","v":-0.11762403372523467},{"$f":"P482/O482-1","v":0.11790610159082116},{"$f":"Q482/P482-1","v":0.44893958142169943},{"$f":"R482/Q482-1","v":0.11378842274563716},{"$f":"S482/R482-1","v":8.6361646812753046E-2},{"$f":"T482/S482-1","v":0.23859057253520533},{"$f":"U482/T482-1","v":0.1290638205310044},{"$f":"V482/U482-1","v":7.8308601422494073E-2},{"$f":"W482/V482-1","v":8.0557675841675502E-2}]
[]
[null,null,null,"Interest Expense",null,null,null,null,{"$f":"-I328","v":135.4},{"$f":"-J328","v":142.9},{"$f":"-K328","v":177.9},{"$f":"-L328","v":322.8},{"$f":"-M328","v":295.10000000000002},{"$f":"-N328","v":236},{"$f":"-O328","v":331.02499999999998},{"$f":"-P328","v":281.02499999999998},{"$f":"-Q328","v":281.02499999999998},{"$f":"-R328","v":281.02499999999998},{"$f":"-S328","v":281.02499999999998},{"$f":"-T328","v":281.02499999999998},{"$f":"-U328","v":281.02499999999998},{"$f":"-V328","v":281.02499999999998},{"$f":"-W328","v":281.02499999999998}]
[null,null,null,"Average Debt",null,null,null,null,{"$f":"I419+I420","v":1695.7260000000001},{"$f":"J419+J420","v":1657.55},{"$f":"K419+K420","v":2230.67},{"$f":"L419+L420","v":3706.2},{"$f":"M419+M420","v":4020.9},{"$f":"N419+N420","v":3122.5},{"$f":"O419+O420","v":3122.5},{"$f":"P419+P420","v":3122.5},{"$f":"Q419+Q420","v":3122.5},{"$f":"R419+R420","v":3122.5},{"$f":"S419+S420","v":3122.5},{"$f":"T419+T420","v":3122.5},{"$f":"U419+U420","v":3122.5},{"$f":"V419+V420","v":3122.5},{"$f":"W419+W420","v":3122.5}]
[null,null,null,"Interest Rate",null,null,null,null,{"$f":"I490/I491","v":7.9847805600668981E-2},{"$f":"J490/J491","v":8.6211577327984082E-2},{"$f":"K490/K491","v":7.9751823443180742E-2},{"$f":"L490/L491","v":8.7097296422211437E-2},{"$f":"M490/M491","v":7.3391529259618504E-2},{"$f":"N490/N491","v":7.5580464371497194E-2},{"$f":"O490/O491","v":0.10601281024819856},{"$f":"P490/P491","v":0.09},{"$f":"Q490/Q491","v":0.09},{"$f":"R490/R491","v":0.09},{"$f":"S490/S491","v":0.09},{"$f":"T490/T491","v":0.09},{"$f":"U490/U491","v":0.09},{"$f":"V490/V491","v":0.09},{"$f":"W490/W491","v":0.09}]
[]
[null,null,null,"Revenues",null,null,null,null,{"$f":"I322","v":8210.1050000000014},{"$f":"J322","v":10396.574999999999},{"$f":"K322","v":12032.51},{"$f":"L322","v":13466.1},{"$f":"M322","v":14129.199999999999},{"$f":"N322","v":17673.900000000001},{"$f":"O322","v":20010.086386822586},{"$f":"P322","v":23529.706641501765},{"$f":"Q322","v":27652.077327222552},{"$f":"R322","v":29648.157315772878},{"$f":"S322","v":31521.775963916076},{"$f":"T322","v":35276.237588695076},{"$f":"U322","v":38334.43626905675},{"$f":"V322","v":41649.198505173932},{"$f":"W322","v":45082.539607813545}]
[null,null,null,"Growth ",null,null,null,null,null,{"$f":"J494/I494-1","v":0.26631449902285009},{"$f":"K494/J494-1","v":0.15735326297362362},{"$f":"L494/K494-1","v":0.11914305494032429},{"$f":"M494/L494-1","v":4.9242171081456343E-2},{"$f":"N494/M494-1","v":0.25087761515160123},{"$f":"O494/N494-1","v":0.13218284514581291},{"$f":"P494/O494-1","v":0.1758923068416629},{"$f":"Q494/P494-1","v":0.17519855850857646},{"$f":"R494/Q494-1","v":7.2185534740467849E-2},{"$f":"S494/R494-1","v":6.3195112876253789E-2},{"$f":"T494/S494-1","v":0.11910691926358608},{"$f":"U494/T494-1","v":8.6692881367306907E-2},{"$f":"V494/U494-1","v":8.646957041058223E-2},{"$f":"W494/V494-1","v":8.24347460663164E-2}]
[null,null,null,"EBITDA Margin",null,null,null,null,null,{"$f":"J482/J494","v":0.16162745904300202},{"$f":"K482/K494","v":0.14119830359584165},{"$f":"L482/L494","v":6.5260171838914097E-2},{"$f":"M482/M494","v":0.17685360813067957},{"$f":"N482/N494","v":0.17942842270240306},{"$f":"O482/O494","v":0.13983900969529317},{"$f":"P482/P494","v":0.13294319664244222},{"$f":"Q482/Q494","v":0.16390988425004707},{"$f":"R482/R494","v":0.17026990715321522},{"$f":"S482/S494","v":0.1739800103456183},{"$f":"T482/T494","v":0.19255532864139624},{"$f":"U482/U494","v":0.20006319977536818},{"$f":"V482/V494","v":0.19856043373986157},{"$f":"W482/W494","v":0.19821610639881923}]
[]
[null,null,"Market Data"]
[null,null,null,"Shares",null,null,null,null,{"$f":"I342","v":234.22900000000001},{"$f":"J342","v":234.22900000000001},{"$f":"K342","v":234.25},{"$f":"L342","v":235},{"$f":"M342","v":235.09999999999997},{"$f":"N342","v":235.2},{"$f":"O342","v":235.2},{"$f":"P342","v":235.2},{"$f":"Q342","v":235.2},{"$f":"R342","v":235.2},{"$f":"S342","v":235.2},{"$f":"T342","v":235.2},{"$f":"U342","v":235.2},{"$f":"V342","v":235.2},{"$f":"W342","v":235.2}]
[null,null,null,"Share Price",null,null,null,null,{"$f":"LOOKUP(I3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":107.96967479674801},{"$f":"LOOKUP(J3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":206.36234817813767},{"$f":"LOOKUP(K3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":129.90983606557373},{"$f":"LOOKUP(L3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":95.972978723404239},{"$f":"LOOKUP(M3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":153.01402439024389},{"$f":"LOOKUP(N3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":145.6963562753036},{"$f":"LOOKUP(O3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":110.32550200803215},{"$f":"LOOKUP(P3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":94.410816326530593},{"$f":"LOOKUP(Q3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":101.89876543209874},{"$f":"LOOKUP(R3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":100.11174089068827},{"$f":"LOOKUP(S3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":80.686938775510185},{"$f":"LOOKUP(T3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":82.253278688524603},{"$f":"LOOKUP(U3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":82.253278688524603},{"$f":"LOOKUP(V3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":82.253278688524603},{"$f":"LOOKUP(W3,NSEHTMEDIA!$M:$M,NSEHTMEDIA!$N:$N)","v":82.253278688524603}]
[null,null,null,"Market Capitalisation",null,null,null,null,{"$f":"I499*I500","v":25289.628957967492},{"$f":"J499*J500","v":48336.046451417009},{"$f":"K499*K500","v":30431.379098360645},{"$f":"L499*L500","v":22553.649999999998},{"$f":"M499*M500","v":35973.59713414633},{"$f":"N499*N500","v":34267.782995951406},{"$f":"O499*O500","v":25948.558072289161},{"$f":"P499*P500","v":22205.423999999995},{"$f":"Q499*Q500","v":23966.589629629623},{"$f":"R499*R500","v":23546.28145748988},{"$f":"S499*S500","v":18977.567999999996},{"$f":"T499*T500","v":19345.971147540986},{"$f":"U499*U500","v":19345.971147540986},{"$f":"V499*V500","v":19345.971147540986},{"$f":"W499*W500","v":19345.971147540986}]
[null,null,null,"EPS",null,null,null,null,{"$f":"I339","v":2.5684010092687113},{"$f":"J339","v":4.1372805124692205},{"$f":"K339","v":4.3255496264674509},{"$f":"L339","v":0.33661999334771908},{"$f":"M339","v":5.8449340563227379},{"$f":"N339","v":7.6917517006802791},{"$f":"O339","v":7.1207770297004718},{"$f":"P339","v":7.8504571727585786},{"$f":"Q339","v":11.43552649457785},{"$f":"R339","v":12.704433374671293},{"$f":"S339","v":13.92667016718123},{"$f":"T339","v":17.010161755591948},{"$f":"U339","v":18.978384359838852},{"$f":"V339","v":20.174076006187551},{"$f":"W339","v":21.671303111944237}]
[null,null,null,"P/E Ratio",null,null,null,null,{"$f":"I500/I502","v":42.037701436462875},{"$f":"J500/J502","v":49.878742221173702},{"$f":"K500/K502","v":30.033139666384379},{"$f":"L500/L502","v":285.10777915757018},{"$f":"M500/M502","v":26.178913725249213},{"$f":"N500/N502","v":18.941895415373043},{"$f":"O500/O502","v":15.493463922247384},{"$f":"P500/P502","v":12.026155196940651},{"$f":"Q500/Q502","v":8.9107191942945523},{"$f":"R500/R502","v":7.8800634344133824},{"$f":"S500/S502","v":5.7936992695965666},{"$f":"T500/T502","v":4.835537713889436},{"$f":"U500/U502","v":4.3340506298620998},{"$f":"V500/V502","v":4.07717699999231},{"$f":"W500/W502","v":3.7954929735254517}]
[]
[null,null,null,"Total Equity Investment",null,null,null,null,{"$f":"I415","v":6932.348},{"$f":"J415","v":7642.0539999999992},{"$f":"K415","v":8528.77},{"$f":"L415","v":8485.4},{"$f":"M415","v":9711.2999999999993},{"$f":"N415","v":13022},{"$f":"O415","v":14587.203557385552},{"$f":"P415","v":15885.615084418367},{"$f":"Q415","v":17479.218915943082},{"$f":"R415","v":18275.237645665769},{"$f":"S415","v":18262.694468986792},{"$f":"T415","v":18427.372513902021},{"$f":"U415","v":18506.960515336119},{"$f":"V415","v":18319.75919199143},{"$f":"W415","v":17936.689683920718}]
[null,null,null,"Price to Book",null,null,null,null,{"$f":"I501/I505","v":3.6480610837724092},{"$f":"J501/J505","v":6.3250071841179105},{"$f":"K501/K505","v":3.5680853274693352},{"$f":"L501/L505","v":2.6579359841610293},{"$f":"M501/M505","v":3.7043029392713986},{"$f":"N501/N505","v":2.6315299490056372},{"$f":"O501/O505","v":1.778857611070445},{"$f":"P501/P505","v":1.3978321822603208},{"$f":"Q501/Q505","v":1.3711476322188119},{"$f":"R501/R505","v":1.2884254593030813},{"$f":"S501/S505","v":1.0391439243659901},{"$f":"T501/T505","v":1.0498496805741542},{"$f":"U501/U505","v":1.045334869089368},{"$f":"V501/V505","v":1.0560166727517994},{"$f":"W501/W505","v":1.0785697633428766}]
[]
[null,null,null,"Market Cap",null,null,null,null,{"$f":"I501","v":25289.628957967492},{"$f":"J501","v":48336.046451417009},{"$f":"K501","v":30431.379098360645},{"$f":"L501","v":22553.649999999998},{"$f":"M501","v":35973.59713414633},{"$f":"N501","v":34267.782995951406},{"$f":"O501","v":25948.558072289161},{"$f":"P501","v":22205.423999999995},{"$f":"Q501","v":23966.589629629623},{"$f":"R501","v":23546.28145748988},{"$f":"S501","v":18977.567999999996},{"$f":"T501","v":19345.971147540986},{"$f":"U501","v":19345.971147540986},{"$f":"V501","v":19345.971147540986},{"$f":"W501","v":19345.971147540986}]
[null,null,null,"Plus: EV to Equity Value Bridge",null,null,null,null,{"$f":"I439","v":-1843.1799999999998},{"$f":"J439","v":-1956.6059999999998},{"$f":"K439","v":-1199.6600000000001},{"$f":"L439","v":-34.200000000000273},{"$f":"M439","v":-1820.5999999999995},{"$f":"N439","v":-5624.9},{"$f":"O439","v":-6475.1113949743922},{"$f":"P439","v":-7589.6119092033186},{"$f":"Q439","v":-9040.6564721546129},{"$f":"R439","v":-10337.472980493842},{"$f":"S439","v":-10706.402345590373},{"$f":"T439","v":-10840.263009152639},{"$f":"U439","v":-10736.812565642434},{"$f":"V439","v":-10477.539117254382},{"$f":"W439","v":-10099.531284100889}]
[null,null,null,"Enterprise Value",null,null,null,null,{"$f":"I508-I509","v":27132.808957967492},{"$f":"J508-J509","v":50292.652451417009},{"$f":"K508-K509","v":31631.039098360645},{"$f":"L508-L509","v":22587.85},{"$f":"M508-M509","v":37794.197134146329},{"$f":"N508-N509","v":39892.682995951407},{"$f":"O508-O509","v":32423.669467263553},{"$f":"P508-P509","v":29795.035909203314},{"$f":"Q508-Q509","v":33007.246101784236},{"$f":"R508-R509","v":33883.75443798372},{"$f":"S508-S509","v":29683.970345590369},{"$f":"T508-T509","v":30186.234156693623},{"$f":"U508-U509","v":30082.78371318342},{"$f":"V508-V509","v":29823.510264795368},{"$f":"W508-W509","v":29445.502431641875}]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"I42","v":1183.9880000000012},{"$f":"J42","v":1680.3719999999985},{"$f":"K42","v":1698.9700000000007},{"$f":"L42","v":878.80000000000109},{"$f":"M42","v":2498.7999999999975},{"$f":"N42","v":3171.2000000000016},{"$f":"O42","v":2798.1906642505373},{"$f":"P42","v":3128.1144169801482},{"$f":"Q42","v":4532.4487939783994},{"$f":"R42","v":5048.1889934205665},{"$f":"S42","v":5484.1589083143808},{"$f":"T42","v":6792.6275221231554},{"$f":"U42","v":7669.3099815724199},{"$f":"V42","v":8269.8829201049302},{"$f":"W42","v":8936.085467631352}]
[null,null,null,"EV/EBITDA",null,null,null,null,{"$f":"I510/I511","v":22.916456043445933},{"$f":"J510/J511","v":29.92947540866966},{"$f":"K510/K511","v":18.61777376784795},{"$f":"L510/L511","v":25.703060992262142},{"$f":"M510/M511","v":15.124938824294208},{"$f":"N510/N511","v":12.579680561286386},{"$f":"O510/O511","v":11.587369610479296},{"$f":"P510/P511","v":9.5249188288857916},{"$f":"Q510/Q511","v":7.2824311100074928},{"$f":"R510/R511","v":6.7120613911533979},{"$f":"S510/S511","v":5.412675096009222},{"$f":"T510/T511","v":4.4439701806670513},{"$f":"U510/U511","v":3.92248895734628},{"$f":"V510/V511","v":3.6062796236560217},{"$f":"W510/W511","v":3.2951231876978526}]
[]
[null,null,null,"Total Invested Capital",null,null,null,null,{"$f":"I437","v":5089.1680000000006},{"$f":"J437","v":5685.5560000000005},{"$f":"K437","v":7329.630000000001},{"$f":"L437","v":8381.8000000000011},{"$f":"M437","v":8108.9000000000005},{"$f":"N437","v":8695.9},{"$f":"O437","v":9475.2595946291476},{"$f":"P437","v":9826.1159519321809},{"$f":"Q437","v":10234.61468416547},{"$f":"R437","v":10078.117421027957},{"$f":"S437","v":10068.306874227776},{"$f":"T437","v":10620.203640856693},{"$f":"U437","v":11422.72319922617},{"$f":"V437","v":12189.873841140765},{"$f":"W437","v":12926.976212319434}]
[null,null,null,"EV/Invested Capital",null,null,null,null,{"$f":"I510/I514","v":5.3314822693940327},{"$f":"J510/J514","v":8.8456876427594775},{"$f":"K510/K514","v":4.3155028423482005},{"$f":"L510/L514","v":2.6948686439666893},{"$f":"M510/M514","v":4.6608291055687365},{"$f":"N510/N514","v":4.5875277999921122},{"$f":"O510/O514","v":3.4219294092630697},{"$f":"P510/P514","v":3.0322292200657879},{"$f":"Q510/Q514","v":3.2250599676069434},{"$f":"R510/R514","v":3.362111495871777},{"$f":"S510/S514","v":2.9482584029667933},{"$f":"T510/T514","v":2.8423404275003725},{"$f":"U510/U514","v":2.6335912363893552},{"$f":"V510/V514","v":2.446580715555986},{"$f":"W510/W514","v":2.2778337290959234}]
[]
[]
[null,null,null,"Net working capital/sales",null,{"$f":"(I426-I422)/I322","v":0.17858334333117537},null,null,{"$f":"(J426-J422)/J322*365","v":26.349183264680917},{"$f":"(K426-K422)/K322*365","v":49.178267875946077},{"$f":"(L426-L422)/L322*365","v":23.616674464024477},{"$f":"(M426-M422)/M322*365","v":-3.6605398748690612},{"$f":"(N426-N422)/N322*365","v":7.5751249016911792},{"$f":"(O426-O422)/O322*365","v":22.383493321618534},{"$f":"(P426-P422)/P322*365","v":23.954399834199506},{"$f":"(Q426-Q422)/Q322*365","v":25.194768870845806},{"$f":"(R426-R422)/R322*365","v":23.702848405624138},{"$f":"(S426-S422)/S322*365","v":23.889081388539577},{"$f":"(T426-T422)/T322*365","v":25.021708886809304},{"$f":"(U426-U422)/U322*365","v":26.098968441211124},{"$f":"(V426-V422)/V322*365","v":26.437950318049648},{"$f":"(W426-W422)/W322*365","v":26.248682961273548}]
[]
[null,null,null,null,null,{"$f":"I435-I423","v":0},null,null,{"$f":"J435-J423","v":0},{"$f":"K435-K423","v":0},{"$f":"L435-L423","v":0},{"$f":"M435-M423","v":0},{"$f":"N435-N423","v":0},{"$f":"O435-O423","v":49.999999999996362},{"$f":"P435-P423","v":49.999999999996362},{"$f":"Q435-Q423","v":49.999999999992724},{"$f":"R435-R423","v":49.999999999996362},{"$f":"S435-S423","v":49.999999999992724},{"$f":"T435-T423","v":50},{"$f":"U435-U423","v":49.999999999992724},{"$f":"V435-V423","v":49.999999999992724},{"$f":"W435-W423","v":49.999999999992724}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K520-J520","v":0},{"$f":"L520-K520","v":0},{"$f":"M520-L520","v":0},{"$f":"N520-M520","v":49.999999999996362},{"$f":"O520-N520","v":0},{"$f":"P520-O520","v":-3.637978807091713E-12},{"$f":"Q520-P520","v":3.637978807091713E-12},{"$f":"R520-Q520","v":-3.637978807091713E-12},{"$f":"S520-R520","v":7.2759576141834259E-12},{"$f":"T520-S520","v":-7.2759576141834259E-12},{"$f":"U520-T520","v":0},{"$f":"V520-U520","v":0}]

{"sheet":"Revised DCF","index":5,"n_rows":98,"n_cols":26,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Time Line"]
[null,"Year",null,null,null,null,null,{"$f":"E8","v":2011},{"$f":"H2+1","v":2012},{"$f":"I2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Explicit Period",null,null,null,{"$f":"E8+1","v":2012},{"$f":"E9","v":2015},{"$f":"AND(H2>=$F$3,H2<=$G$3)","v":false},{"$f":"AND(I2>=$F$3,I2<=$G$3)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Terminal Period",null,null,null,null,{"$f":"E9","v":2015},{"$f":"H2=$G$4","v":false},{"$f":"I2=$G$4","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Column Number",null,null,null,null,null,{"$f":"MATCH(H2,Consolidated!3:3,0)","v":14},{"$f":"MATCH(I2,Consolidated!3:3,0)","v":15},{"$f":"MATCH(J2,Consolidated!3:3,0)","v":16},{"$f":"MATCH(K2,Consolidated!3:3,0)","v":17},{"$f":"MATCH(L2,Consolidated!3:3,0)","v":18},{"$f":"MATCH(M2,Consolidated!3:3,0)","v":19},{"$f":"MATCH(N2,Consolidated!3:3,0)","v":20},{"$f":"MATCH(O2,Consolidated!3:3,0)","v":21},{"$f":"MATCH(P2,Consolidated!3:3,0)","v":22},{"$f":"MATCH(Q2,Consolidated!3:3,0)","v":23},{"$f":"MATCH(R2,Consolidated!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(S2,Consolidated!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(T2,Consolidated!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(U2,Consolidated!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(V2,Consolidated!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(W2,Consolidated!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X2,Consolidated!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Y2,Consolidated!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Z2,Consolidated!3:3,0)","v":{"$error":"#N/A"}}]
[]
["Valuation Assumption"]
[null,"Valuation Year",null,null,2011]
[null,"Terminal Year",null,null,2015,null,"Equity Value",null,{"$f":"F95","v":123.38645030991538}]
[]
[null,"WACC",null,null,0.13500000000000001]
[null,"Terminal Growth",null,null,0.06]
[null,"Terminal Growth Multiple",null,null,{"$f":"(1+E12)/(E11-E12)","v":14.133333333333331}]
[null,"ROIC vs WACC ",null,null,0.02]
[]
[null,"Life of Assets",null,null,12]
[null,"Stable Cap Exp to Dep",null,null,{"$f":"cap_exp_dep(E12,E16)","v":1.431324352567964}]
[null,"Stable WC to EBITDA",null,null,{"$f":"Consolidated!O486","v":0.43853742507857002}]
[null,"Stable ROIC",null,null,0.25]
[null,"Discount Rate for Minority Interest",null,null,0.18]
[null,"P/E Ratio for Minority Interest",null,null,10]
[]
["Free Cash Flow"]
[null,"EBITDA",null,null,null,null,null,{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!H5)","v":3171.2000000000016},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!I5)","v":2798.1906642505373},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!J5)","v":3128.1144169801482},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!K5)","v":4532.4487939783994},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!L5)","v":5048.1889934205665},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!M5)","v":5484.1589083143808},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!N5)","v":6792.6275221231554},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!O5)","v":7669.3099815724199},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!P5)","v":8269.8829201049302},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!Q5)","v":8936.085467631352},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!482:482,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"Less: Depreciation",null,null,null,null,null,{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!H5)","v":841.9},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!I5)","v":893.42499999999995},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!J5)","v":855.68811014721985},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!K5)","v":900.19176381976956},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!L5)","v":942.89677788008157},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!M5)","v":962.67783175027444},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!N5)","v":977.72019402568833},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!O5)","v":1014.5996316166794},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!P5)","v":1068.6215081653161},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!Q5)","v":1115.6169869690318},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!472:472,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"EBIT ",null,null,null,null,null,{"$f":"H24-H25","v":2329.3000000000015},{"$f":"I24-I25","v":1904.7656642505374},2272.4263068329283,3632.2570301586297,4105.2922155404849,4521.4810765641068,5814.9073280974671,6654.7103499557406,7201.2614119396139,7820.46848066232,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Tax Rate",null,null,null,null,null,{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!H5)","v":0.36231038506417718},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!I5)","v":0.28002465416731714},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!J5)","v":0.2865155940936332},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!K5)","v":0.3050033697093939},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!L5)","v":0.31374075703479321},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!M5)","v":0.31758807877664397},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!N5)","v":0.31859493165823066},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!O5)","v":0.31775987433684993},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!P5)","v":0.31775136589499037},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!Q5)","v":0.31757293782466156},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!454:454,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"Operating Taxes",null,null,null,null,null,{"$f":"H27*H26","v":843.92957992998845},{"$f":"I27*I26","v":533.3813464015368},651.08557333623719,1107.8506338490176,1287.9974875527153,1435.9684883309465,1852.6000027941573,2114.5999245500707,2288.2106498106991,2483.5691505691002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"EBITDA",null,null,null,null,null,{"$f":"H24","v":3171.2000000000016},{"$f":"I24","v":2798.1906642505373},3128.1144169801482,4532.4487939783994,5048.1889934205665,5484.1589083143808,6792.6275221231554,7669.3099815724199,8269.8829201049302,8936.085467631352,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Less: Cap Exp",null,null,null,null,null,{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!H5)","v":3870.8999999999996},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!I5)","v":-170},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!J5)","v":871.5},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!K5)","v":915.07500000000073},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!L5)","v":717.72750000000087},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!M5)","v":753.61387500000092},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!N5)","v":1126.3184789062507},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!O5)","v":1464.054487382813},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!P5)","v":1537.2572117519558},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!Q5)","v":1614.1200723395523},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!479:479,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"Less: WC Changes",null,null,null,null,null,{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!H5)","v":328.1},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!I5)","v":860.31132877932578},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!J5)","v":317.10785169178052},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!K5)","v":364.51423612650706},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!L5)","v":16.597483023921995},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!M5)","v":137.75477575737568},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!N5)","v":355.19308507656206},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!O5)","v":322.78765707256025},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!P5)","v":275.69917388669637},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!Q5)","v":225.30917366624817},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!369:369,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"Less: Operating Tax",null,null,null,null,null,{"$f":"H28","v":843.92957992998845},{"$f":"I28","v":533.3813464015368},651.08557333623719,1107.8506338490176,1287.9974875527153,1435.9684883309465,1852.6000027941573,2114.5999245500707,2288.2106498106991,2483.5691505691002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Add: Deferred Tax",null,null,null,null,null,{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!H5)","v":-218.7},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!I5)","v":-32.473265849820805},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!J5)","v":-17.936615758474613},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!K5)","v":-29.101259926545605},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!L5)","v":-52.07453171864627},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!M5)","v":-61.498634192718278},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!N5)","v":-48.105396671789457},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!O5)","v":-30.27704553078264},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!P5)","v":-22.815764441259681},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!Q5)","v":-13.29011214189862},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"-INDEX(Consolidated!333:333,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"Add: Other Deferred Liab"]
[null,null,"Total Free Cash Flow",null,null,null,null,{"$f":"H30-H31-H32-H33+H34+H35","v":-2090.4295799299862},{"$f":"I30-I31-I32-I33+I34+I35","v":1542.024723219854},1270.4843761936559,2115.9076640763283,2973.7919911252825,3095.3231350333394,3410.4105586743958,3737.5908670361932,4145.9001202143199,4599.7969589145523,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Free Cash Flow for Valuation",null,null,null,null,{"$f":"IF(H3,H36)","v":false},{"$f":"IF(I3,I36)","v":1542.024723219854},1270.4843761936559,2115.9076640763283,2973.7919911252825,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"PV of Free Cash Flow at EOY",null,{"$f":"E11","v":0.13500000000000001},{"$f":"NPV(E39,H37:Z37)","v":5583.9311592988524}]
[null,null,"PV of Free Cash Flow Mid-year",null,null,{"$f":"F39*(1+E39)^0.5","v":5948.918049753257}]
[]
[null,"ROIC",null,null,null,null,null,{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!H5)","v":0.17677930354065666},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!I5)","v":0.15094075980207017},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!J5)","v":0.16800260992647686},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!K5)","v":0.25167641618866543},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!L5)","v":0.27739200353727528},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!M5)","v":0.30630870699568913},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!N5)","v":0.3830442334081326},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!O5)","v":0.41193353844008884},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!P5)","v":0.41613811083378965},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!Q5)","v":0.42496565602245867},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!460:460,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"Invested Capital",null,null,null,null,null,{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!H5)","v":8402.4},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!I5)","v":9085.5797973145745},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!J5)","v":9650.6877732806643},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!K5)","v":10030.365318048825},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!L5)","v":10156.366052596713},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!M5)","v":10073.212147627866},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!N5)","v":10344.255257542234},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!O5)","v":11021.463420041431},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!P5)","v":11806.298520183467},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!Q5)","v":12558.425026730099},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!458:458,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[]
["Normalised Cash Flow"]
[null,"Stable ROIC",null,null,{"$f":"E19","v":0.25},null,null,{"$f":"$E$46","v":0.25},{"$f":"$E$46","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Stable NOPAT",null,null,null,null,null,{"$f":"H46*H43","v":2100.6},{"$f":"I46*I43","v":2271.3949493286436},2412.6719433201661,2507.5913295122064,2539.0915131491784,2518.3030369069666,2586.0638143855585,2755.3658550103578,2951.5746300458668,3139.6062566825249,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Tax Rate",null,null,null,null,null,{"$f":"H27","v":0.36231038506417718},{"$f":"I27","v":0.28002465416731714},0.2865155940936332,0.3050033697093939,0.31374075703479321,0.31758807877664397,0.31859493165823066,0.31775987433684993,0.31775136589499037,0.31757293782466156,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"EBIT ",null,null,null,null,null,{"$f":"H47/(1-H48)","v":3294.0790484903919},{"$f":"I47/(1-I48)","v":3154.8232345396168},3381.5342330506242,3608.0625721360425,3699.9013698936947,3690.2975440294458,3795.1931010417402,4038.7038981796782,4326.2448358255997,4600.6473522233418,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Add: Operating Taxes: NOPAT x t /(1-t)",null,null,null,null,null,{"$f":"H49*H48","v":1193.4790484903922},{"$f":"I49*I48","v":883.42828521097306},968.86228973045786,1100.4712426238361,1160.8098567445163,1171.9945071224795,1209.1292866561816,1283.3380431693206,1374.6702057797327,1461.0410955408172,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Add: Depreciation",null,null,null,null,null,{"$f":"H25","v":841.9},{"$f":"I25","v":893.42499999999995},855.68811014721985,900.19176381976956,942.89677788008157,962.67783175027444,977.72019402568833,1014.5996316166794,1068.6215081653161,1115.6169869690318,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"EBITDA",null,null,false,"true = Forecast",null,{"$f":"IF($E$52,H24,H51+H50+H47)","v":4135.9790484903915},{"$f":"IF($E$52,I24,I51+I50+I47)","v":4048.2482345396165},4237.2223431978437,4508.2543359558122,4642.7981477737758,4652.9753757797207,4772.9132950674284,5053.3035297963579,5394.866343990916,5716.2643391923739,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Working Capital to EBITDA",null,null,null,null,null,{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!H5)","v":0.11566599394550929},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!I5)","v":0.43853742507857002},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!J5)","v":0.49365815140543301},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!K5)","v":0.42112630574745052},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!L5)","v":0.38139041587604372},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!M5)","v":0.37618998826804995},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!N5)","v":0.35601521687731208},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!O5)","v":0.35740717536703825},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!P5)","v":0.36478939551618844},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!Q5)","v":0.36280704530239188},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!486:486,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"Terminal g/(1 + Terminal g)",null,null,{"$f":"E12","v":0.06},null,null,{"$f":"$E$55/(1+$E$55)","v":5.6603773584905655E-2},{"$f":"$E$55/(1+$E$55)","v":5.6603773584905655E-2},5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2,5.6603773584905655E-2]
[null,"Stable Working Capital Change (x EBITDA)",null,null,null,null,null,{"$f":"H54*H55*H52","v":27.078799674421294},{"$f":"I54*I55*I52","v":100.48915227474738},118.4003405115195,107.46478267194321,100.22936130611127,99.079401058081032,96.18281671019075,102.23133627491322,111.39566221783447,117.39062123036686,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Depreciation",null,null,null,null,null,{"$f":"H51","v":841.9},{"$f":"I51","v":893.42499999999995},855.68811014721985,900.19176381976956,942.89677788008157,962.67783175027444,977.72019402568833,1014.5996316166794,1068.6215081653161,1115.6169869690318,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Stable Cap Exp to Depreciation",null,null,{"$f":"E17","v":1.431324352567964},null,null,{"$f":"$E$59","v":1.431324352567964},{"$f":"$E$59","v":1.431324352567964},1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964,1.431324352567964]
[null,"Stable Capital Expenditure",null,null,null,null,null,{"$f":"H58*H59","v":1205.0319724269689},{"$f":"I58*I59","v":1278.7809596930331},1224.7672302565741,1288.4663935363451,1349.5911201376271,1377.9042242614928,1399.4347237064424,1452.2211608394384,1529.5439883149222,1596.8097615872721,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"EBITDA",null,null,null,null,null,{"$f":"H52","v":4135.9790484903915},{"$f":"I52","v":4048.2482345396165},4237.2223431978437,4508.2543359558122,4642.7981477737758,4652.9753757797207,4772.9132950674284,5053.3035297963579,5394.866343990916,5716.2643391923739,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Less: Cap Exp",null,null,null,null,null,{"$f":"H60","v":1205.0319724269689},{"$f":"I60","v":1278.7809596930331},1224.7672302565741,1288.4663935363451,1349.5911201376271,1377.9042242614928,1399.4347237064424,1452.2211608394384,1529.5439883149222,1596.8097615872721,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Less: WC Changes",null,null,null,null,null,{"$f":"H56","v":27.078799674421294},{"$f":"I56","v":100.48915227474738},118.4003405115195,107.46478267194321,100.22936130611127,99.079401058081032,96.18281671019075,102.23133627491322,111.39566221783447,117.39062123036686,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Less: Operating Tax",null,null,null,null,null,{"$f":"H50","v":1193.4790484903922},{"$f":"I50","v":883.42828521097306},968.86228973045786,1100.4712426238361,1160.8098567445163,1171.9945071224795,1209.1292866561816,1283.3380431693206,1374.6702057797327,1461.0410955408172,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Add: Deferred Tax",null,null,null,null,null,{"$f":"H34","v":-218.7},{"$f":"I34","v":-32.473265849820805},-17.936615758474613,-29.101259926545605,-52.07453171864627,-61.498634192718278,-48.105396671789457,-30.27704553078264,-22.815764441259681,-13.29011214189862,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Add: Other Deferred Liab",null,null,null,null,null,{"$f":"H35","v":0},{"$f":"I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Normalised Free Cash Flow",null,null,null,null,{"$f":"H62-H63-H64-H65+H66+H67","v":1491.6892278986093},{"$f":"I62-I63-I64-I65+I66+I67","v":1753.0765715110422},1907.2558669408174,1982.7506571971419,1980.093277866875,1942.4986091449489,2020.0610713228243,2185.2359439819029,2356.4407232371677,2527.732748692019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Normalised Free Cash Flow x Multiple",null,null,{"$f":"E13","v":14.133333333333331},null,null,{"$f":"H68*H4*$E$70","v":0},{"$f":"I68*I4*$E$70","v":0},0,0,27985.318327185163,0,0,0,0,{"$f":"Q68*Q4*$E$70","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Terminal Value",null,null,null,null,null,{"$f":"IF(H3,H70)","v":false},{"$f":"IF(I3,I70)","v":0},{"$f":"IF(J3,J70)","v":0},0,27985.318327185163,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"PV of Terminal Value",null,null,{"$f":"E39","v":0.13500000000000001},{"$f":"NPV(E72,H71:Z71)","v":16863.464595183985}]
[null,"Mid Year Adjustment",null,null,null,{"$f":"F72*(1+E72)^0.5","v":17965.724513742327}]
[]
[null,null,"PV of Explicit Cash Flow",null,null,{"$f":"F40","v":5948.918049753257}]
[null,null,"PV of Terminal Cash Flow",null,null,{"$f":"F73","v":17965.724513742327}]
[null,null,"Total Enterprise Value",null,null,{"$f":"SUM(F75:F76)","v":23914.642563495585}]
[]
[null,null,"EBITDA",null,null,null,null,{"$f":"H62","v":4135.9790484903915},{"$f":"I62","v":4048.2482345396165},4237.2223431978437,4508.2543359558122,4642.7981477737758,4652.9753757797207,4772.9132950674284,5053.3035297963579,5394.866343990916,5716.2643391923739,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"EV/EBITDA",null,null,{"$f":"F77/H79","v":5.782099542362114},null,null,null,null,null,null,null,null,null,null,{"$f":"Q71/Q79","v":0}]
[]
["Adjustments to Compute Equity Value"]
[null,"Minority Interest Cash Flow",null,null,null,null,null,{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!H5)","v":49.1},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!I5)","v":64.367432217988579},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!J5)","v":166.94534449914414},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!K5)","v":265.9394636598683},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!L5)","v":344.3005154790286},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!M5)","v":371.66199497532705},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!N5)","v":521.07938527595343},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!O5)","v":619.48111342517439},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!P5)","v":695.07851687123241},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!Q5)","v":742.16404609588926},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!R5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!S5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!T5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!U5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!V5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!W5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!X5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!Y5)","v":{"$error":"#N/A"}},{"$f":"INDEX(Consolidated!$158:$158,'Revised DCF'!Z5)","v":{"$error":"#N/A"}}]
[null,"Minority Interest Terminal Value",null,null,{"$f":"E21","v":10},null,null,{"$f":"$E$84*H4","v":0},{"$f":"$E$84*I4","v":0},0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Minority Interest Cash Flow",null,null,null,null,{"$f":"IF(H3,SUM(H83:H84))","v":false},{"$f":"IF(I3,SUM(I83:I84))","v":64.367432217988579},166.94534449914414,265.9394636598683,354.3005154790286,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"PV of Minority Interest Income",null,{"$f":"E20","v":0.18},{"$f":"NPV(E86,H85:Z85)","v":519.04945060349144}]
[]
[null,null,"Book Value of Bridge",null,null,{"$f":"SUMIF(Consolidated!$3:$3,'Revised DCF'!H2,Consolidated!$439:$439)","v":-5624.9}]
[null,null,"Market Value of Bridge",null,null,{"$f":"F88","v":-5624.9}]
[]
[null,null,"Total Bridge Between Equity and EV",null,null,{"$f":"F89+F86","v":-5105.8505493965085}]
[null,null,"Total Equity Value",null,null,{"$f":"F77-F91","v":29020.493112892094}]
[null,null,"Number of Shares",null,null,{"$f":"SUMIF(Consolidated!$3:$3,'Revised DCF'!H2,Consolidated!$343:$343)","v":235.2}]
[]
[null,null,"Equity Value per Share",null,null,{"$f":"F92/F93","v":123.38645030991538}]
[]
[null,null,"Earnings Per Share",null,null,{"$f":"SUMIF(Consolidated!$3:$3,'Revised DCF'!H2,Consolidated!$339:$339)","v":7.6917517006802791}]
[null,null,"Implied PE Ratio",null,null,{"$f":"F95/F97","v":16.041397995076043}]

{"sheet":"DCF Analysis","index":6,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Discounted cash flow analysis of HT Media (Rs mn)"]
[]
["FLEXIBLE TIME LINE","2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E","2021E","2022E","2023E","2024E"]
["EBITDA",{"$f":"Consolidated!O326","v":2798.1906642505373},{"$f":"Consolidated!P326","v":3128.1144169801482},{"$f":"Consolidated!Q326","v":4532.4487939783994},{"$f":"Consolidated!R326","v":5048.1889934205665},{"$f":"Consolidated!S326","v":5484.1589083143808},{"$f":"Consolidated!T326","v":6792.6275221231554},{"$f":"Consolidated!U326","v":7669.3099815724199},{"$f":"Consolidated!V326","v":8269.8829201049302},{"$f":"Consolidated!W326","v":8936.085467631352},{"$f":"J4*(1+$B$16%)","v":9204.1680316602924},{"$f":"K4*(1+$B$16%)","v":9480.2930726101022},{"$f":"L4*(1+$B$16%)","v":9764.7018647884051},{"$f":"M4*(1+$B$16%)","v":10057.642920732058}]
["Tax expense - INCLUDE DEFERRED TAX CHANGES",{"$f":"Consolidated!O332+SUM(Consolidated!N327:O328)*Consolidated!O353%","v":-465.69938748929638},{"$f":"Consolidated!P332+SUM(Consolidated!O327:P328)*Consolidated!P353%","v":-517.64567555871281},{"$f":"Consolidated!Q332+SUM(Consolidated!P327:Q328)*Consolidated!Q353%","v":-947.93067772513837},{"$f":"Consolidated!R332+SUM(Consolidated!Q327:R328)*Consolidated!R353%","v":-1106.4930026027337},{"$f":"Consolidated!S332+SUM(Consolidated!R327:S328)*Consolidated!S353%","v":-1221.6941836748788},{"$f":"Consolidated!T332+SUM(Consolidated!S327:T328)*Consolidated!T353%","v":-1619.0719452012204},{"$f":"Consolidated!U332+SUM(Consolidated!T327:U328)*Consolidated!U353%","v":-1876.0921310477695},{"$f":"Consolidated!V332+SUM(Consolidated!U327:V328)*Consolidated!V353%","v":-2049.3710408940988},{"$f":"Consolidated!W332+SUM(Consolidated!V327:W328)*Consolidated!W353%","v":-2248.8953517517839}]
["Changes in working capital",{"$f":"Consolidated!O369","v":-860.31132877932578},{"$f":"Consolidated!P369","v":-317.10785169178052},{"$f":"Consolidated!Q369","v":-364.51423612650706},{"$f":"Consolidated!R369","v":-16.597483023921995},{"$f":"Consolidated!S369","v":-137.75477575737568},{"$f":"Consolidated!T369","v":-355.19308507656206},{"$f":"Consolidated!U369","v":-322.78765707256025},{"$f":"Consolidated!V369","v":-275.69917388669637},{"$f":"Consolidated!W369","v":-225.30917366624817}]
["Cash flow from operations",{"$f":"SUM(B4:B6)","v":1472.1799479819151},{"$f":"SUM(C4:C6)","v":2293.3608897296549},{"$f":"SUM(D4:D6)","v":3220.0038801267538},{"$f":"SUM(E4:E6)","v":3925.0985077939108},{"$f":"SUM(F4:F6)","v":4124.7099488821259},{"$f":"SUM(G4:G6)","v":4818.3624918453734},{"$f":"SUM(H4:H6)","v":5470.43019345209},{"$f":"SUM(I4:I6)","v":5944.8127053241351},{"$f":"SUM(J4:J6)","v":6461.8809422133199}]
["Capital expenditure",{"$f":"Consolidated!O373","v":-830},{"$f":"Consolidated!P373","v":-871.5},{"$f":"Consolidated!Q373","v":-915.07500000000073},{"$f":"Consolidated!R373","v":-717.72750000000087},{"$f":"Consolidated!S373","v":-753.61387500000092},{"$f":"Consolidated!T373","v":-1126.3184789062507},{"$f":"Consolidated!U373","v":-1464.054487382813},{"$f":"Consolidated!V373","v":-1537.2572117519558},{"$f":"Consolidated!W373","v":-1614.1200723395523}]
["Cash flows for minority interest",{"$f":"-Consolidated!O158","v":-64.367432217988579},{"$f":"-Consolidated!P158","v":-166.94534449914414},{"$f":"-Consolidated!Q158","v":-265.9394636598683},{"$f":"-Consolidated!R158","v":-344.3005154790286},{"$f":"-Consolidated!S158","v":-371.66199497532705},{"$f":"-Consolidated!T158","v":-521.07938527595343},{"$f":"-Consolidated!U158","v":-619.48111342517439},{"$f":"-Consolidated!V158","v":-695.07851687123241},{"$f":"-Consolidated!W158","v":-742.16404609588926}]
["Free cash flow to the firm",{"$f":"SUM(B7:B9)","v":577.81251576392651},1254.9155452305108,2038.9894164668847,2863.0704923148814,2999.4340789067978,3170.9646276631693,3386.8945926441024,3712.476976700947,4105.5968237778779,{"$f":"J10*(1+$B$16%)","v":4228.7647284912146},{"$f":"K10*(1+$B$16%)","v":4355.6276703459507},{"$f":"L10*(1+$B$16%)","v":4486.2965004563293},{"$f":"M10*(1+$B$16%)","v":4620.8853954700189}]
["Dicounted cash flow-now - DISCOUNTING OUT OF ORDER",{"$f":"B10*B22","v":509.08591697262244},{"$f":"C10*C22","v":974.14313899397291},1394.5284761794953,1725.2363298568289,1591.8763854424988,1482.741881136307,1395.3397819318368,1347.5540796422995,1312.5389429566308,1191.1146354584403]
["Discounted cash flow-1 year forward",null,{"$f":"C10*B22","v":1105.6524627581593},{"$f":"D10*C22","v":1582.789820463727},1958.143234387501,1807.4066481530219,1682.9120350897085,1583.7106524926348,1529.4738803940097,1490.2486356062889,1351.9151112453296,1226.8480745221934]
["Discounted cash flow-2 year forward",null,null,{"$f":"D10*B22","v":1796.4664462263299},{"$f":"E10*C22","v":2222.4925710298135},2051.40654565368,1910.7679643305712,1797.5115905791406,1735.9528542472012,1691.4322014131376,1534.9560946744778,1392.4725645826895,1263.6535167578593]
[]
["Discount rate (%)",13.5]
["Growth from 2020E to perpetuity (%)",3]
[]
["Fiscal year-end (March 31, XXXX)","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31"]
["Today","2011-04-01",{"$f":"B19","v":"2011-04-01"},{"$f":"C19","v":"2011-04-01"},{"$f":"D19","v":"2011-04-01"},{"$f":"E19","v":"2011-04-01"},{"$f":"F19","v":"2011-04-01"},{"$f":"G19","v":"2011-04-01"},{"$f":"H19","v":"2011-04-01"},{"$f":"I19","v":"2011-04-01"},{"$f":"J19","v":"2011-04-01"},{"$f":"K19","v":"2011-04-01"},{"$f":"L19","v":"2011-04-01"},{"$f":"M19","v":"2011-04-01"}]
["Days left",{"$f":"B18-B19","v":365},730,1095,1460,1826,2191,2556,2921,3287,3652,4017,4382,4748]
["Years left",{"$f":"B20/365","v":1},2,3,4,5.0027397260273974,6.0027397260273974,7.0027397260273974,8.0027397260273965,9.0054794520547947,10.005479452054795,11.005479452054795,12.005479452054795,13.008219178082191]
["Discount factor at WACC",{"$f":"1/(1+$B$15%)^B21","v":0.88105726872246692},{"$f":"1/(1+$B$15%)^C21","v":0.77626191076869333},0.68393119891514842,0.60258255411026285,0.53072557808061216,0.46759962826485651,0.4119820513346753,0.36297978091160826,0.31969504052491493,0.28166963922899996,0.24816708302114532,0.21864941235343197,0.1925758304430224]
[]
[null,"+ 1-year",null,"+ 2-years",null,null,"Sensitivity of share price to different levels of WACC and growth rate (Rs)"]
["Total PV of free cash flow (a)",{"$f":"SUM(B11:K11)","v":12924.159568570933},{"$f":"B25/$B$30","v":0.5251924309290803},{"$f":"SUM(C12:L12)","v":15319.100555112573},{"$f":"D25/$D$30","v":0.56003359015266174},null,null,"WACC (%)"]
["FCF in terminal year",{"$f":"L10","v":4355.6276703459507},null,{"$f":"M10","v":4486.2965004563293},null,null,{"$f":"D34","v":134.54136118437916},{"$f":"I26-0.5","v":12},{"$f":"J26-0.5","v":12.5},{"$f":"K26-0.5","v":13},13.5,{"$f":"K26+0.5","v":14},{"$f":"L26+0.5","v":14.5},{"$f":"M26+0.5","v":15}]
["Exit FCF multiple (X)",{"$f":"1/($B$15%-$B$16%)","v":9.5238095238095237},null,{"$f":"1/($B$15%-$B$16%)","v":9.5238095238095237},null,null,{"$f":"G28-0.5","v":1},140.50633025613126,134.35570691621064,128.73569531124315,123.58208238644315,118.8405536001839,114.46485904977173,110.41537260825579]
["Terminal value ",{"$f":"B26*B27","v":41482.168289009052},null,{"$f":"D26*D27","v":42726.633337679326},null,null,{"$f":"G29-0.5","v":1.5},143.92388785805656,137.38021816086174,131.42335725770204,125.97942462349162,120.98637979145211,116.39174462034291,112.1508317616678]
["PV of terminal value (b)",{"$f":"B28*K22","v":11684.267376401842},{"$f":"B29/$B$30","v":0.4748075690709197},{"$f":"D28*K22","v":12034.795397693899},{"$f":"D29/$D$30","v":0.4399664098473382},null,{"$f":"G30-0.5","v":2},147.68320122017442,140.69277809547961,134.35535210838452,128.58523140289219,123.3110248319927,118.47278103655982,114.01978777303457]
["EV (a) + (b)",{"$f":"B29+B25","v":24608.426944972773},null,{"$f":"D29+D25","v":27353.895952806473},null,null,{"$f":"G31-0.5","v":2.5},151.83823177830465,144.33659402355929,137.56658456389385,131.42792970769275,125.83781291953677,120.7272371541281,116.03826026531067]
["EV (US$ mn)",{"$f":"B30/46","v":534.96580315158201},null,{"$f":"D30/46","v":594.64991201753207},null,null,3,156.45493239844939,148.36396952301578,141.09894026495417,134.54136118437916,128.59430901503947,123.17773293409365,118.22493879860983]
["Net debt/ (cash)",{"$f":"Consolidated!N421-Consolidated!N425-Consolidated!N433*2/3","v":-3093.2333333333331},null,{"$f":"Consolidated!O421-Consolidated!O425-Consolidated!O433*2/3","v":-4276.7780616410591},null,null,{"$f":"G31+0.5","v":3.5},161.61477426802287,152.83883118907852,145.00312288191549,137.96613580873412,131.61332854820904,125.8510010576924,120.60176329132626]
["Equity value",{"$f":"B30-B32","v":27701.660278306106},null,{"$f":"D30-D32","v":31630.674014447533},null,null,{"$f":"G32+0.5","v":4},167.41959637129312,157.84014716879577,149.34110356742815,141.75141302512654,134.93425003469559,128.77886614544346,123.19466273792605]
["Implied share price (Rs)",{"$f":"B33/Consolidated!L342","v":117.87940543960045},null,{"$f":"D33/Consolidated!M342","v":134.54136118437916},null,null,{"$f":"G33+0.5","v":4.5},173.99839475499928,163.46662764597755,154.18943492182458,145.95727659889576,138.60474220397018,131.99951774196956,126.03450498896386]
["Exit EV/EBITDA multiple (X)",{"$f":"B28/L4","v":4.3756208770440717},null,{"$f":"D28/M4","v":4.3756208770440717},null,null,{"$f":"G34+0.5","v":5},181.51702147923504,169.84330552011707,159.64380769552068,150.65794765193209,142.68306683649752,135.55918529602482,129.1583314651055]
[]
[]
["Depreciation",{"$f":"-Consolidated!J329","v":435.988},{"$f":"-Consolidated!K329","v":569.87},{"$f":"-Consolidated!L329","v":688.1},{"$f":"-Consolidated!M329","v":706.9},{"$f":"-Consolidated!N329","v":841.9},{"$f":"-Consolidated!O329","v":893.42499999999995},{"$f":"-Consolidated!P329","v":855.68811014721985},{"$f":"-Consolidated!Q329","v":900.19176381976956},{"$f":"-Consolidated!R329","v":942.89677788008157}]
["Cap Exp",{"$f":"-B8","v":830},{"$f":"-C8","v":871.5},915.07500000000073,717.72750000000087,753.61387500000092,1126.3184789062507,1464.054487382813,1537.2572117519558,1614.1200723395523]
[]
[null,null,null,{"$f":"J4","v":8936.085467631352}]
[null,null,null,{"$f":"D28","v":42726.633337679326}]
[null,null,null,{"$f":"D42/D41","v":4.781359074109738}]

{"sheet":"NSEHTMEDIA","index":7,"n_rows":2898,"n_cols":14,"rows_kept":2898,"cut":false,"hidden":false,"merged":[]}
["Date",null,"Open","High","Low","Close","Volume",null,"Closing","Split Fac","Adjusted"]
["2017-06-29",{"$f":"YEAR(A2)","v":2017},81.75,82.2,80.5,81,46444,{"$f":"A2","v":"2017-06-29"},{"$f":"F2","v":81},1,{"$f":"I2/J2","v":81}]
["2017-06-28",{"$f":"YEAR(A3)","v":2017},82.85,82.85,81.099999999999994,81.55,26125,{"$f":"A3","v":"2017-06-28"},{"$f":"F3","v":81.55},{"$f":"IF(ROUND(I3/I2,0)>3,ROUND(I3/I2,0),1)","v":1},{"$f":"I3/J3","v":81.55},null,2005,{"$f":"AVERAGEIF(B:B,M3,K:K)","v":91.693580246913584}]
["2017-06-27",2017,84.85,84.9,81.3,82.15,434535,"2017-06-27",82.15,{"$f":"IF(ROUND(I4/I3,0)>3,ROUND(I4/I3,0),1)","v":1},82.15,null,2006,{"$f":"AVERAGEIF(B:B,M4,K:K)","v":107.96967479674801}]
["2017-06-23",2017,83,84.9,81.650000000000006,83.75,883327,"2017-06-23",83.75,1,83.75,null,2007,206.36234817813767]
["2017-06-22",2017,82.45,82.75,81.75,82.5,121399,"2017-06-22",82.5,1,82.5,null,2008,129.90983606557373]
["2017-06-21",2017,81.45,82.65,81.150000000000006,82.4,48761,"2017-06-21",82.4,1,82.4,null,2009,95.972978723404239]
["2017-06-20",2017,82,82.45,80.900000000000006,81.5,47082,"2017-06-20",81.5,1,81.5,null,2010,153.01402439024389]
["2017-06-19",2017,81.099999999999994,82.25,80.55,82,44276,"2017-06-19",82,1,82,null,2011,145.6963562753036]
["2017-06-16",2017,81.849999999999994,81.849999999999994,80.2,81.05,126443,"2017-06-16",81.05,1,81.05,null,2012,110.32550200803215]
["2017-06-15",2017,81.599999999999994,81.95,80.599999999999994,81,711631,"2017-06-15",81,1,81,null,2013,94.410816326530593]
["2017-06-14",2017,81.400000000000006,82.1,80.5,81.8,89319,"2017-06-14",81.8,1,81.8,null,2014,101.89876543209874]
["2017-06-13",2017,81.45,82,81,81.05,52601,"2017-06-13",81.05,1,81.05,null,2015,100.11174089068827]
["2017-06-12",2017,82.3,82.3,81.099999999999994,81.900000000000006,50844,"2017-06-12",81.900000000000006,1,81.900000000000006,null,2016,80.686938775510185]
["2017-06-09",2017,83.5,83.85,80.75,81.599999999999994,458073,"2017-06-09",81.599999999999994,1,81.599999999999994,null,2017,82.253278688524603]
["2017-06-08",2017,83.4,83.55,82,82.15,1251884,"2017-06-08",82.15,1,82.15]
["2017-06-07",2017,83.75,84.85,82.1,82.3,49061,"2017-06-07",82.3,1,82.3]
["2017-06-06",2017,80.150000000000006,84.95,80.150000000000006,83.9,268312,"2017-06-06",83.9,1,83.9]
["2017-06-05",2017,82.95,82.95,80.3,81.05,52446,"2017-06-05",81.05,1,81.05]
["2017-06-02",2017,83,83,81.5,82,23848,"2017-06-02",82,1,82]
["2017-06-01",2017,83.15,83.35,81.8,82.3,22473,"2017-06-01",82.3,1,82.3]
["2017-05-31",2017,81.2,83.2,81.2,83.2,53665,"2017-05-31",83.2,1,83.2]
["2017-05-30",2017,79.349999999999994,82.9,79.349999999999994,81.5,45510,"2017-05-30",81.5,1,81.5]
["2017-05-29",2017,81.099999999999994,82,79.25,81.75,60301,"2017-05-29",81.75,1,81.75]
["2017-05-26",2017,81.95,81.95,80,81.75,52382,"2017-05-26",81.75,1,81.75]
["2017-05-25",2017,80.75,81.5,79.599999999999994,81.45,47751,"2017-05-25",81.45,1,81.45]
["2017-05-24",2017,80.95,81.349999999999994,79.25,80.05,532375,"2017-05-24",80.05,1,80.05]
["2017-05-23",2017,81.25,81.8,79.849999999999994,80.8,377473,"2017-05-23",80.8,1,80.8]
["2017-05-22",2017,81.5,84.9,80.099999999999994,81.05,368860,"2017-05-22",81.05,1,81.05]
["2017-05-19",2017,88.2,88.3,79.55,83.1,1142869,"2017-05-19",83.1,1,83.1]
["2017-05-18",2017,90,90,85.55,86.2,1253456,"2017-05-18",86.2,1,86.2]
["2017-05-17",2017,86.4,91.8,85.2,90,1053707,"2017-05-17",90,1,90]
["2017-05-16",2017,84.9,86.5,83.75,85.95,85988,"2017-05-16",85.95,1,85.95]
["2017-05-15",2017,83.5,84.65,83.25,84.65,42482,"2017-05-15",84.65,1,84.65]
["2017-05-12",2017,83.3,84.35,82.5,83.3,61016,"2017-05-12",83.3,1,83.3]
["2017-05-11",2017,84.7,85.75,83.25,84.05,62266,"2017-05-11",84.05,1,84.05]
["2017-05-10",2017,83.6,86.3,82.45,84.7,244048,"2017-05-10",84.7,1,84.7]
["2017-05-09",2017,83.1,83.35,82.6,82.75,27708,"2017-05-09",82.75,1,82.75]
["2017-05-08",2017,82.7,83.4,82.3,82.75,45674,"2017-05-08",82.75,1,82.75]
["2017-05-05",2017,82.5,83.4,81.900000000000006,82.25,100179,"2017-05-05",82.25,1,82.25]
["2017-05-04",2017,82.3,82.9,81.95,82.9,56076,"2017-05-04",82.9,1,82.9]
["2017-05-03",2017,82.25,82.75,81.7,82,38803,"2017-05-03",82,1,82]
["2017-05-02",2017,82.05,83.35,81.25,82.25,114029,"2017-05-02",82.25,1,82.25]
["2017-04-28",2017,82,82.7,81.900000000000006,82.1,73434,"2017-04-28",82.1,1,82.1]
["2017-04-27",2017,82.65,82.8,81.75,82,290667,"2017-04-27",82,1,82]
["2017-04-26",2017,84,84.9,81.95,82,318588,"2017-04-26",82,1,82]
["2017-04-25",2017,83.55,83.95,82.8,83.35,76500,"2017-04-25",83.35,1,83.35]
["2017-04-24",2017,83.25,83.5,82.4,83.15,111743,"2017-04-24",83.15,1,83.15]
["2017-04-21",2017,84.1,84.55,82.6,82.9,153805,"2017-04-21",82.9,1,82.9]
["2017-04-20",2017,84.05,84.55,83.45,84.25,212515,"2017-04-20",84.25,1,84.25]
["2017-04-19",2017,83.55,84.85,83.15,83.5,273428,"2017-04-19",83.5,1,83.5]
["2017-04-18",2017,84.75,86,83.5,84,62813,"2017-04-18",84,1,84]
["2017-04-17",2017,86.05,86.05,84.25,84.8,65487,"2017-04-17",84.8,1,84.8]
["2017-04-13",2017,85.6,86.3,85.6,86.05,106824,"2017-04-13",86.05,1,86.05]
["2017-04-12",2017,87,87,83.85,85.5,113091,"2017-04-12",85.5,1,85.5]
["2017-04-11",2017,87.5,88,86.3,86.6,146771,"2017-04-11",86.6,1,86.6]
["2017-04-10",2017,86.05,87.4,85.5,86.35,119330,"2017-04-10",86.35,1,86.35]
["2017-04-07",2017,85,86.35,84.95,86,186984,"2017-04-07",86,1,86]
["2017-04-06",2017,86.4,87.2,84.65,85.05,84195,"2017-04-06",85.05,1,85.05]
["2017-04-05",2017,83.55,86.9,83.55,85.9,250697,"2017-04-05",85.9,1,85.9]
["2017-04-03",2017,83.25,84.2,83,83.5,57289,"2017-04-03",83.5,1,83.5]
["2017-03-31",2017,82.7,84.2,81.95,84.15,98582,"2017-03-31",84.15,1,84.15]
["2017-03-30",2017,83,83.6,82.2,82.3,66995,"2017-03-30",82.3,1,82.3]
["2017-03-29",2017,82.6,83.65,80.900000000000006,81.7,197996,"2017-03-29",81.7,1,81.7]
["2017-03-28",2017,81.099999999999994,83,81.05,82.9,75964,"2017-03-28",82.9,1,82.9]
["2017-03-27",2017,81.400000000000006,82.2,80.8,81.25,59515,"2017-03-27",81.25,1,81.25]
["2017-03-24",{"$f":"YEAR(A67)","v":2017},81.5,82,81.150000000000006,81.5,57834,{"$f":"A67","v":"2017-03-24"},{"$f":"F67","v":81.5},1,{"$f":"I67/J67","v":81.5}]
["2017-03-23",2017,81.3,82,80.849999999999994,80.849999999999994,50562,"2017-03-23",80.849999999999994,{"$f":"IF(ROUND(I68/I67,0)>3,ROUND(I68/I67,0),1)","v":1},80.849999999999994]
["2017-03-22",2017,82.5,82.5,80.8,81,109436,"2017-03-22",81,1,81]
["2017-03-21",2017,84,84.4,82.1,82.1,93666,"2017-03-21",82.1,1,82.1]
["2017-03-20",2017,83.8,84.6,83.35,84.45,86206,"2017-03-20",84.45,1,84.45]
["2017-03-17",2017,83.2,84.9,83,83.95,166594,"2017-03-17",83.95,1,83.95]
["2017-03-16",2017,82.55,83.45,82.5,83.25,96540,"2017-03-16",83.25,1,83.25]
["2017-03-15",2017,82.5,83.6,81.3,82.55,125258,"2017-03-15",82.55,1,82.55]
["2017-03-14",2017,84.25,85,82.05,82.4,83178,"2017-03-14",82.4,1,82.4]
["2017-03-10",2017,83.95,84.9,83.05,83.4,64832,"2017-03-10",83.4,1,83.4]
["2017-03-09",2017,83.6,84.4,83.25,83.9,62050,"2017-03-09",83.9,1,83.9]
["2017-03-08",2017,84.95,85.5,83.4,83.4,62730,"2017-03-08",83.4,1,83.4]
["2017-03-07",2017,84.95,86.6,84.05,85.1,176012,"2017-03-07",85.1,1,85.1]
["2017-03-06",2017,83.1,85.3,83.1,84.7,81930,"2017-03-06",84.7,1,84.7]
["2017-03-03",2017,83.5,84.8,82.7,83.05,95958,"2017-03-03",83.05,1,83.05]
["2017-03-02",2017,85.15,85.55,83.1,83.5,69283,"2017-03-02",83.5,1,83.5]
["2017-03-01",2017,85.5,86.8,85,85.25,132539,"2017-03-01",85.25,1,85.25]
["2017-02-28",2017,83.45,86.5,82.85,85,235704,"2017-02-28",85,1,85]
["2017-02-27",2017,83.4,83.8,82.5,83.3,76848,"2017-02-27",83.3,1,83.3]
["2017-02-23",2017,83.75,84.8,82.3,83.1,65393,"2017-02-23",83.1,1,83.1]
["2017-02-22",2017,85.4,85.7,83.1,83.3,152324,"2017-02-22",83.3,1,83.3]
["2017-02-21",2017,86.3,87.7,84.5,85.65,229982,"2017-02-21",85.65,1,85.65]
["2017-02-20",2017,82.5,88.4,82.5,86.65,1088992,"2017-02-20",86.65,1,86.65]
["2017-02-17",2017,80.5,83.3,80.5,81.95,65262,"2017-02-17",81.95,1,81.95]
["2017-02-16",2017,82.65,83.4,80.75,81.900000000000006,126380,"2017-02-16",81.900000000000006,1,81.900000000000006]
["2017-02-15",2017,84.95,85.05,82.3,82.7,118653,"2017-02-15",82.7,1,82.7]
["2017-02-14",2017,85.65,85.7,83.75,84.85,162454,"2017-02-14",84.85,1,84.85]
["2017-02-13",2017,83.8,85.75,83.7,85.35,460172,"2017-02-13",85.35,1,85.35]
["2017-02-10",2017,83.45,84.1,82.6,82.95,73830,"2017-02-10",82.95,1,82.95]
["2017-02-09",2017,82.25,83.95,82.25,83.25,166570,"2017-02-09",83.25,1,83.25]
["2017-02-08",2017,82.85,83.65,82.4,83,124996,"2017-02-08",83,1,83]
["2017-02-07",2017,83.45,83.8,81.7,82,72709,"2017-02-07",82,1,82]
["2017-02-06",2017,83.9,84.25,82.2,83.35,193323,"2017-02-06",83.35,1,83.35]
["2017-02-03",2017,81.400000000000006,84,81.099999999999994,83.35,319852,"2017-02-03",83.35,1,83.35]
["2017-02-02",2017,80.400000000000006,80.75,80,80.2,60947,"2017-02-02",80.2,1,80.2]
["2017-02-01",2017,80.75,81.400000000000006,80.05,80.45,146345,"2017-02-01",80.45,1,80.45]
["2017-01-31",2017,81.349999999999994,81.900000000000006,79.5,79.650000000000006,131112,"2017-01-31",79.650000000000006,1,79.650000000000006]
["2017-01-30",2017,79.5,80.900000000000006,79.5,80,122541,"2017-01-30",80,1,80]
["2017-01-27",2017,80.2,80.7,79.150000000000006,79.3,109615,"2017-01-27",79.3,1,79.3]
["2017-01-25",2017,81.349999999999994,81.5,79.7,79.7,133118,"2017-01-25",79.7,1,79.7]
["2017-01-24",2017,80.900000000000006,83.5,79.05,80.55,1330806,"2017-01-24",80.55,1,80.55]
["2017-01-23",2017,79,81,79,79.099999999999994,119782,"2017-01-23",79.099999999999994,1,79.099999999999994]
["2017-01-20",2017,82,82.35,79.8,80.05,96337,"2017-01-20",80.05,1,80.05]
["2017-01-19",2017,82,82.8,81,82,123704,"2017-01-19",82,1,82]
["2017-01-18",2017,84.45,84.6,81.099999999999994,81.2,320132,"2017-01-18",81.2,1,81.2]
["2017-01-17",2017,83.75,84.4,82.3,83.9,645245,"2017-01-17",83.9,1,83.9]
["2017-01-16",2017,85,86.7,81.349999999999994,82.5,2197591,"2017-01-16",82.5,1,82.5]
["2017-01-13",2017,76.95,79.900000000000006,75.2,78.599999999999994,613003,"2017-01-13",78.599999999999994,1,78.599999999999994]
["2017-01-12",2017,74.650000000000006,78,73.599999999999994,77.599999999999994,413730,"2017-01-12",77.599999999999994,1,77.599999999999994]
["2017-01-11",2017,75.150000000000006,75.7,72.849999999999994,73.150000000000006,335773,"2017-01-11",73.150000000000006,1,73.150000000000006]
["2017-01-10",2017,76.05,76.05,74.75,74.95,56371,"2017-01-10",74.95,1,74.95]
["2017-01-09",2017,76.5,77.3,74.95,75.400000000000006,109399,"2017-01-09",75.400000000000006,1,75.400000000000006]
["2017-01-06",2017,75,76.75,74.95,75.599999999999994,53199,"2017-01-06",75.599999999999994,1,75.599999999999994]
["2017-01-05",2017,75.2,77,75.2,77,128074,"2017-01-05",77,1,77]
["2017-01-04",2017,74.25,75,73.75,74.599999999999994,35602,"2017-01-04",74.599999999999994,1,74.599999999999994]
["2017-01-03",2017,73.5,74.3,73.05,73.650000000000006,46257,"2017-01-03",73.650000000000006,1,73.650000000000006]
["2017-01-02",2017,73.8,73.900000000000006,72,73.099999999999994,56038,"2017-01-02",73.099999999999994,1,73.099999999999994]
["2016-12-30",2016,73.75,73.75,72,72.3,89173,"2016-12-30",72.3,1,72.3]
["2016-12-29",2016,71.8,72.349999999999994,71.400000000000006,71.75,94790,"2016-12-29",71.75,1,71.75]
["2016-12-28",2016,72.900000000000006,73.2,71.400000000000006,71.7,77894,"2016-12-28",71.7,1,71.7]
["2016-12-27",2016,72.05,72.5,71.8,71.849999999999994,27001,"2016-12-27",71.849999999999994,1,71.849999999999994]
["2016-12-26",2016,74.5,74.5,71.599999999999994,71.599999999999994,59444,"2016-12-26",71.599999999999994,1,71.599999999999994]
["2016-12-23",2016,74.8,74.8,72.650000000000006,73,56786,"2016-12-23",73,1,73]
["2016-12-22",2016,74.3,74.8,72.55,73.650000000000006,82460,"2016-12-22",73.650000000000006,1,73.650000000000006]
["2016-12-21",{"$f":"YEAR(A131)","v":2016},75.650000000000006,79,73.599999999999994,74.099999999999994,519529,{"$f":"A131","v":"2016-12-21"},{"$f":"F131","v":74.099999999999994},1,{"$f":"I131/J131","v":74.099999999999994}]
["2016-12-20",2016,72.150000000000006,73.25,71.5,72.349999999999994,70112,"2016-12-20",72.349999999999994,{"$f":"IF(ROUND(I132/I131,0)>3,ROUND(I132/I131,0),1)","v":1},72.349999999999994]
["2016-12-19",2016,73.400000000000006,73.400000000000006,71.650000000000006,71.8,90240,"2016-12-19",71.8,1,71.8]
["2016-12-16",2016,72,73.5,72,72.3,27517,"2016-12-16",72.3,1,72.3]
["2016-12-15",2016,73,73.650000000000006,71.75,71.8,41902,"2016-12-15",71.8,1,71.8]
["2016-12-14",2016,74,74.3,73.099999999999994,73.5,43821,"2016-12-14",73.5,1,73.5]
["2016-12-13",2016,72.7,73.75,72.5,73.7,38024,"2016-12-13",73.7,1,73.7]
["2016-12-12",2016,73.95,73.95,72.3,72.5,73480,"2016-12-12",72.5,1,72.5]
["2016-12-09",2016,73.400000000000006,73.900000000000006,72.349999999999994,73.45,56972,"2016-12-09",73.45,1,73.45]
["2016-12-08",2016,73.849999999999994,74,68.900000000000006,72.75,371656,"2016-12-08",72.75,1,72.75]
["2016-12-07",2016,70.25,74.25,70.2,73.099999999999994,254137,"2016-12-07",73.099999999999994,1,73.099999999999994]
["2016-12-06",2016,71.7,72.05,69.45,70.25,137747,"2016-12-06",70.25,1,70.25]
["2016-12-05",2016,70.45,71.7,70.2,71,86632,"2016-12-05",71,1,71]
["2016-12-02",2016,70.95,71.05,69.5,70.2,512942,"2016-12-02",70.2,1,70.2]
["2016-12-01",2016,71.95,72,70.55,70.95,260028,"2016-12-01",70.95,1,70.95]
["2016-11-30",2016,72.349999999999994,72.349999999999994,71.25,71.400000000000006,248134,"2016-11-30",71.400000000000006,1,71.400000000000006]
["2016-11-29",2016,71.7,72.900000000000006,71.400000000000006,71.5,358297,"2016-11-29",71.5,1,71.5]
["2016-11-28",2016,71.55,72.599999999999994,71.349999999999994,71.5,167678,"2016-11-28",71.5,1,71.5]
["2016-11-25",2016,71.3,72.099999999999994,71,71.55,78447,"2016-11-25",71.55,1,71.55]
["2016-11-24",2016,72.599999999999994,72.599999999999994,70.5,70.95,92491,"2016-11-24",70.95,1,70.95]
["2016-11-23",2016,73.45,73.45,71.05,71.650000000000006,430044,"2016-11-23",71.650000000000006,1,71.650000000000006]
["2016-11-22",2016,73.650000000000006,73.8,71.8,71.8,111894,"2016-11-22",71.8,1,71.8]
["2016-11-21",2016,74.45,75,72.05,72.7,100193,"2016-11-21",72.7,1,72.7]
["2016-11-18",2016,73,76.8,72.5,73.5,437101,"2016-11-18",73.5,1,73.5]
["2016-11-17",2016,75,75.599999999999994,72.7,72.900000000000006,202152,"2016-11-17",72.900000000000006,1,72.900000000000006]
["2016-11-16",2016,76.150000000000006,76.2,74.05,74.55,50457,"2016-11-16",74.55,1,74.55]
["2016-11-15",2016,78,78,74.75,75,145549,"2016-11-15",75,1,75]
["2016-11-11",2016,79.400000000000006,80.400000000000006,78,78.75,78513,"2016-11-11",78.75,1,78.75]
["2016-11-10",2016,81.95,84,79.3,80.650000000000006,155612,"2016-11-10",80.650000000000006,1,80.650000000000006]
["2016-11-09",2016,77.25,81.5,71,80.7,268953,"2016-11-09",80.7,1,80.7]
["2016-11-08",2016,83.3,83.4,81.150000000000006,81.75,185974,"2016-11-08",81.75,1,81.75]
["2016-11-07",2016,80.75,82.4,80.599999999999994,80.900000000000006,67148,"2016-11-07",80.900000000000006,1,80.900000000000006]
["2016-11-04",2016,82.2,84.05,78.7,80,239955,"2016-11-04",80,1,80]
["2016-11-03",2016,84.5,86.15,81.05,81.7,498830,"2016-11-03",81.7,1,81.7]
["2016-11-02",2016,91,94.4,85.1,85.5,548119,"2016-11-02",85.5,1,85.5]
["2016-11-01",2016,92,96.5,91.2,91.55,541062,"2016-11-01",91.55,1,91.55]
["2016-10-28",2016,87.8,92.9,87.25,89.8,224323,"2016-10-28",89.8,1,89.8]
["2016-10-27",2016,87.5,89,86.55,88,47508,"2016-10-27",88,1,88]
["2016-10-26",2016,91,91.2,87.4,88.45,187407,"2016-10-26",88.45,1,88.45]
["2016-10-25",2016,91.65,93.2,90.2,90.7,72926,"2016-10-25",90.7,1,90.7]
["2016-10-24",2016,92.5,94,91.15,91.2,68442,"2016-10-24",91.2,1,91.2]
["2016-10-21",2016,93,94,91.5,92.8,75405,"2016-10-21",92.8,1,92.8]
["2016-10-20",2016,92,94.6,90.2,93.8,373891,"2016-10-20",93.8,1,93.8]
["2016-10-19",2016,88.5,92.65,88.5,90,177949,"2016-10-19",90,1,90]
["2016-10-18",2016,94,94,89,89.4,248127,"2016-10-18",89.4,1,89.4]
["2016-10-17",2016,91.9,95.8,90.2,91.5,558988,"2016-10-17",91.5,1,91.5]
["2016-10-14",2016,86,91.5,85.35,91.35,328943,"2016-10-14",91.35,1,91.35]
["2016-10-13",2016,86.45,86.45,83.75,86,88222,"2016-10-13",86,1,86]
["2016-10-10",2016,85,88.85,85,86.8,106536,"2016-10-10",86.8,1,86.8]
["2016-10-07",2016,86,86.25,84.35,84.4,171489,"2016-10-07",84.4,1,84.4]
["2016-10-06",2016,87.9,89.05,85.4,85.55,129486,"2016-10-06",85.55,1,85.55]
["2016-10-05",2016,84.45,89.9,84.45,87.15,372116,"2016-10-05",87.15,1,87.15]
["2016-10-04",2016,84.4,85.6,83.4,84.7,65142,"2016-10-04",84.7,1,84.7]
["2016-10-03",2016,84,85.4,83,84.4,52379,"2016-10-03",84.4,1,84.4]
["2016-09-30",2016,78.599999999999994,84,78.599999999999994,83.7,113238,"2016-09-30",83.7,1,83.7]
["2016-09-29",2016,82.5,83.2,78.3,79.900000000000006,175646,"2016-09-29",79.900000000000006,1,79.900000000000006]
["2016-09-28",2016,81.900000000000006,82.8,81.900000000000006,82,74997,"2016-09-28",82,1,82]
["2016-09-27",2016,82,82.65,81.650000000000006,82.1,51807,"2016-09-27",82.1,1,82.1]
["2016-09-26",2016,82.75,82.75,81.8,81.8,47829,"2016-09-26",81.8,1,81.8]
["2016-09-23",2016,83,83.5,82.1,82.1,50316,"2016-09-23",82.1,1,82.1]
["2016-09-22",2016,83,84.4,82.6,83,99193,"2016-09-22",83,1,83]
["2016-09-21",2016,81.8,83,81.75,82.3,33802,"2016-09-21",82.3,1,82.3]
["2016-09-20",2016,82.4,83.1,81.849999999999994,82.05,121830,"2016-09-20",82.05,1,82.05]
["2016-09-19",2016,84.6,84.6,82,82.05,65527,"2016-09-19",82.05,1,82.05]
["2016-09-16",{"$f":"YEAR(A195)","v":2016},84.05,85.6,82,82.9,105292,{"$f":"A195","v":"2016-09-16"},{"$f":"F195","v":82.9},1,{"$f":"I195/J195","v":82.9}]
["2016-09-15",2016,82.5,86.3,82.1,83.6,187733,"2016-09-15",83.6,{"$f":"IF(ROUND(I196/I195,0)>3,ROUND(I196/I195,0),1)","v":1},83.6]
["2016-09-14",2016,83.4,83.4,81.25,82.5,79244,"2016-09-14",82.5,1,82.5]
["2016-09-12",2016,83.55,84.65,81.3,82.55,78078,"2016-09-12",82.55,1,82.55]
["2016-09-09",2016,86.8,87.7,84.3,84.5,108508,"2016-09-09",84.5,1,84.5]
["2016-09-08",2016,86.55,89.45,85.85,86.7,233121,"2016-09-08",86.7,1,86.7]
["2016-09-07",2016,86.55,88.85,84.75,86,212270,"2016-09-07",86,1,86]
["2016-09-02",2016,83.1,85.4,83.1,84.7,100684,"2016-09-02",84.7,1,84.7]
["2016-09-01",2016,82.9,84.8,82,83.9,184034,"2016-09-01",83.9,1,83.9]
["2016-08-31",2016,88.9,89.7,81.8,82.45,1037378,"2016-08-31",82.45,1,82.45]
["2016-08-30",2016,78.599999999999994,93.9,78.599999999999994,89,7118555,"2016-08-30",89,1,89]
["2016-08-29",2016,80.099999999999994,80.099999999999994,77.75,78.45,95048,"2016-08-29",78.45,1,78.45]
["2016-08-26",2016,78.95,81.5,78.95,80.25,111569,"2016-08-26",80.25,1,80.25]
["2016-08-25",2016,80,80.05,78.599999999999994,78.650000000000006,26340,"2016-08-25",78.650000000000006,1,78.650000000000006]
["2016-08-24",2016,78.05,79.900000000000006,77.7,79.45,149679,"2016-08-24",79.45,1,79.45]
["2016-08-23",2016,78.349999999999994,79.25,77.900000000000006,78.05,66829,"2016-08-23",78.05,1,78.05]
["2016-08-22",2016,79.400000000000006,79.900000000000006,77.599999999999994,78,58105,"2016-08-22",78,1,78]
["2016-08-19",2016,78.05,79.2,77.2,79.150000000000006,37389,"2016-08-19",79.150000000000006,1,79.150000000000006]
["2016-08-18",2016,77.75,78.900000000000006,77.75,78.05,27904,"2016-08-18",78.05,1,78.05]
["2016-08-17",2016,76.599999999999994,78.45,76,77.849999999999994,340533,"2016-08-17",77.849999999999994,1,77.849999999999994]
["2016-08-16",2016,77.75,78.25,75.900000000000006,76.05,64462,"2016-08-16",76.05,1,76.05]
["2016-08-12",2016,78,78.599999999999994,77.099999999999994,77.2,95899,"2016-08-12",77.2,1,77.2]
["2016-08-11",2016,77.900000000000006,79,77.5,77.650000000000006,138100,"2016-08-11",77.650000000000006,1,77.650000000000006]
["2016-08-10",2016,78.8,79.400000000000006,77.5,78.2,51161,"2016-08-10",78.2,1,78.2]
["2016-08-09",2016,78.849999999999994,80.05,77.599999999999994,78,218991,"2016-08-09",78,1,78]
["2016-08-08",2016,80.7,81,78.099999999999994,78.400000000000006,153278,"2016-08-08",78.400000000000006,1,78.400000000000006]
["2016-08-05",2016,83.3,84.9,78.3,79.8,724374,"2016-08-05",79.8,1,79.8]
["2016-08-04",2016,81.5,83,80.55,82.5,106348,"2016-08-04",82.5,1,82.5]
["2016-08-03",2016,82,83.5,81,81.05,59402,"2016-08-03",81.05,1,81.05]
["2016-08-02",2016,84.3,84.9,82.1,82.25,72898,"2016-08-02",82.25,1,82.25]
["2016-08-01",2016,85.55,86.65,84.15,84.6,123634,"2016-08-01",84.6,1,84.6]
["2016-07-29",2016,84.8,86.5,83.25,84.75,201181,"2016-07-29",84.75,1,84.75]
["2016-07-28",2016,81.45,84.9,81.45,83.6,282836,"2016-07-28",83.6,1,83.6]
["2016-07-27",2016,79.55,82.8,79.5,81.2,176043,"2016-07-27",81.2,1,81.2]
["2016-07-26",2016,80.400000000000006,80.8,79.3,79.3,82649,"2016-07-26",79.3,1,79.3]
["2016-07-25",2016,79,80.900000000000006,78.3,80,102706,"2016-07-25",80,1,80]
["2016-07-22",2016,79.2,79.5,78.349999999999994,78.8,160843,"2016-07-22",78.8,1,78.8]
["2016-07-21",2016,78.25,81.349999999999994,77.95,78.3,261528,"2016-07-21",78.3,1,78.3]
["2016-07-20",2016,78.650000000000006,79.8,78.099999999999994,78.75,176265,"2016-07-20",78.75,1,78.75]
["2016-07-19",2016,80.5,80.5,78.099999999999994,79,162972,"2016-07-19",79,1,79]
["2016-07-18",2016,80.150000000000006,81.400000000000006,78.599999999999994,79.349999999999994,160521,"2016-07-18",79.349999999999994,1,79.349999999999994]
["2016-07-15",2016,81.7,82.4,80.150000000000006,80.150000000000006,77548,"2016-07-15",80.150000000000006,1,80.150000000000006]
["2016-07-14",2016,81.400000000000006,82.95,81.05,81.25,144013,"2016-07-14",81.25,1,81.25]
["2016-07-13",2016,81.55,83.55,81.25,81.3,111716,"2016-07-13",81.3,1,81.3]
["2016-07-12",2016,81.2,82.5,81.2,81.55,123955,"2016-07-12",81.55,1,81.55]
["2016-07-11",2016,84,84.15,81,81,1655448,"2016-07-11",81,1,81]
["2016-07-08",2016,87,88.7,82.4,82.9,1249671,"2016-07-08",82.9,1,82.9]
["2016-07-07",2016,80.25,84.8,79.45,83.9,374700,"2016-07-07",83.9,1,83.9]
["2016-07-05",2016,79.900000000000006,80.099999999999994,79,79.7,235306,"2016-07-05",79.7,1,79.7]
["2016-07-04",2016,78.7,80.5,77.95,80.05,547388,"2016-07-04",80.05,1,80.05]
["2016-07-01",2016,77.5,79.099999999999994,77.5,78.5,199353,"2016-07-01",78.5,1,78.5]
["2016-06-30",2016,77.650000000000006,77.95,76.7,77,242077,"2016-06-30",77,1,77]
["2016-06-29",2016,77.650000000000006,78.349999999999994,77.150000000000006,77.5,167281,"2016-06-29",77.5,1,77.5]
["2016-06-28",2016,77.5,82.7,76.8,77.400000000000006,877785,"2016-06-28",77.400000000000006,1,77.400000000000006]
["2016-06-27",2016,77.5,78.55,77.099999999999994,78.150000000000006,36121,"2016-06-27",78.150000000000006,1,78.150000000000006]
["2016-06-24",2016,75.400000000000006,77.75,74.75,77.75,335950,"2016-06-24",77.75,1,77.75]
["2016-06-23",2016,77.099999999999994,77.900000000000006,76.25,76.849999999999994,211020,"2016-06-23",76.849999999999994,1,76.849999999999994]
["2016-06-22",2016,78.8,78.900000000000006,76.8,77.150000000000006,87606,"2016-06-22",77.150000000000006,1,77.150000000000006]
["2016-06-21",2016,77.599999999999994,79.2,77.599999999999994,78.45,66865,"2016-06-21",78.45,1,78.45]
["2016-06-20",2016,77.900000000000006,78.650000000000006,77.3,77.400000000000006,59329,"2016-06-20",77.400000000000006,1,77.400000000000006]
["2016-06-17",2016,78.849999999999994,78.849999999999994,77.05,77.95,104481,"2016-06-17",77.95,1,77.95]
["2016-06-16",2016,80.05,80.599999999999994,76.849999999999994,77,127146,"2016-06-16",77,1,77]
["2016-06-15",2016,80.900000000000006,80.900000000000006,78.650000000000006,80.150000000000006,273433,"2016-06-15",80.150000000000006,1,80.150000000000006]
["2016-06-14",2016,79.2,80.2,78.75,79.75,46153,"2016-06-14",79.75,1,79.75]
["2016-06-13",{"$f":"YEAR(A259)","v":2016},78.3,80.95,77.2,78.599999999999994,307511,{"$f":"A259","v":"2016-06-13"},{"$f":"F259","v":78.599999999999994},1,{"$f":"I259/J259","v":78.599999999999994}]
["2016-06-10",2016,80.05,83.8,78.2,78.7,220027,"2016-06-10",78.7,{"$f":"IF(ROUND(I260/I259,0)>3,ROUND(I260/I259,0),1)","v":1},78.7]
["2016-06-09",2016,80.2,81.3,79.599999999999994,79.650000000000006,1080653,"2016-06-09",79.650000000000006,1,79.650000000000006]
["2016-06-08",2016,80,81,79.599999999999994,79.849999999999994,54093,"2016-06-08",79.849999999999994,1,79.849999999999994]
["2016-06-07",2016,80.400000000000006,81,79.599999999999994,79.650000000000006,40198,"2016-06-07",79.650000000000006,1,79.650000000000006]
["2016-06-06",2016,81.7,81.7,79.75,80,37968,"2016-06-06",80,1,80]
["2016-06-03",2016,82,82.7,80.25,80.25,49654,"2016-06-03",80.25,1,80.25]
["2016-06-02",2016,82.75,82.8,81,82.45,35080,"2016-06-02",82.45,1,82.45]
["2016-06-01",2016,81.05,82.65,81.05,82,38520,"2016-06-01",82,1,82]
["2016-05-31",2016,80.099999999999994,81.95,79.8,81,72378,"2016-05-31",81,1,81]
["2016-05-30",2016,82,82.7,79,79.849999999999994,99416,"2016-05-30",79.849999999999994,1,79.849999999999994]
["2016-05-27",2016,85,85,81.55,81.900000000000006,149167,"2016-05-27",81.900000000000006,1,81.900000000000006]
["2016-05-26",2016,87.7,90.9,83.2,84.15,605466,"2016-05-26",84.15,1,84.15]
["2016-05-25",2016,85.45,87.2,85.4,87,36268,"2016-05-25",87,1,87]
["2016-05-24",2016,87.1,87.2,84.55,84.95,21668,"2016-05-24",84.95,1,84.95]
["2016-05-23",2016,89.5,89.5,86.25,86.4,10178,"2016-05-23",86.4,1,86.4]
["2016-05-20",2016,88,88.2,87.1,87.35,41270,"2016-05-20",87.35,1,87.35]
["2016-05-19",2016,89.35,90.35,85.8,88.3,61384,"2016-05-19",88.3,1,88.3]
["2016-05-18",2016,87.85,90.9,87.5,89.3,76505,"2016-05-18",89.3,1,89.3]
["2016-05-17",2016,87.2,89.9,87.2,87.55,15346,"2016-05-17",87.55,1,87.55]
["2016-05-16",2016,88.45,89.5,87.15,87.5,15576,"2016-05-16",87.5,1,87.5]
["2016-05-13",2016,90,90,86.4,89.8,50113,"2016-05-13",89.8,1,89.8]
["2016-05-12",2016,87,91.3,86.35,88.75,61408,"2016-05-12",88.75,1,88.75]
["2016-05-11",2016,85.6,87.3,85.5,86.25,34000,"2016-05-11",86.25,1,86.25]
["2016-05-10",2016,88.8,88.8,86.2,87.35,133567,"2016-05-10",87.35,1,87.35]
["2016-05-09",2016,86,88.45,85.45,88,47605,"2016-05-09",88,1,88]
["2016-05-06",2016,86.05,87.2,84.5,87,48221,"2016-05-06",87,1,87]
["2016-05-05",2016,87.05,87.95,85.65,85.65,18548,"2016-05-05",85.65,1,85.65]
["2016-05-04",2016,87.1,88.2,86.2,87.05,41308,"2016-05-04",87.05,1,87.05]
["2016-05-03",2016,87.05,88.7,87,87.6,11663,"2016-05-03",87.6,1,87.6]
["2016-05-02",2016,90,90,87.1,87.55,28257,"2016-05-02",87.55,1,87.55]
["2016-04-29",2016,89.7,90.3,87.8,89,51456,"2016-04-29",89,1,89]
["2016-04-28",2016,89.7,91.1,88.15,90.25,114810,"2016-04-28",90.25,1,90.25]
["2016-04-27",2016,90.4,90.75,87.95,90,148900,"2016-04-27",90,1,90]
["2016-04-26",2016,88.15,90.5,85.9,89.1,270552,"2016-04-26",89.1,1,89.1]
["2016-04-25",2016,86.05,88.55,86.05,87.5,122154,"2016-04-25",87.5,1,87.5]
["2016-04-22",2016,87,88.6,85.3,86.05,233657,"2016-04-22",86.05,1,86.05]
["2016-04-21",2016,84.7,90.5,83.85,86.4,3099888,"2016-04-21",86.4,1,86.4]
["2016-04-20",2016,83.55,85.5,83.1,84.75,191241,"2016-04-20",84.75,1,84.75]
["2016-04-18",2016,82.3,84.25,81.599999999999994,83,118924,"2016-04-18",83,1,83]
["2016-04-13",2016,83,84.9,81.2,81.599999999999994,153618,"2016-04-13",81.599999999999994,1,81.599999999999994]
["2016-04-12",2016,80.95,83.65,80.95,83.4,247834,"2016-04-12",83.4,1,83.4]
["2016-04-11",2016,77.150000000000006,80.900000000000006,77,80.900000000000006,128425,"2016-04-11",80.900000000000006,1,80.900000000000006]
["2016-04-08",2016,76.95,77.5,74.849999999999994,77.2,702718,"2016-04-08",77.2,1,77.2]
["2016-04-07",2016,77.05,77.5,76.5,77,28773,"2016-04-07",77,1,77]
["2016-04-06",2016,77.05,77.5,76.95,77.400000000000006,77587,"2016-04-06",77.400000000000006,1,77.400000000000006]
["2016-04-05",2016,77.7,77.8,76.5,77.2,72589,"2016-04-05",77.2,1,77.2]
["2016-04-04",2016,77.900000000000006,78.400000000000006,76.900000000000006,77,66643,"2016-04-04",77,1,77]
["2016-04-01",2016,76.099999999999994,78.05,76.099999999999994,77.5,34320,"2016-04-01",77.5,1,77.5]
["2016-03-31",2016,77,77.2,75.2,75.650000000000006,836181,"2016-03-31",75.650000000000006,1,75.650000000000006]
["2016-03-30",2016,77.849999999999994,77.95,76.099999999999994,76.5,391771,"2016-03-30",76.5,1,76.5]
["2016-03-29",2016,76.8,77.5,74.8,77.45,92878,"2016-03-29",77.45,1,77.45]
["2016-03-28",2016,79.400000000000006,79.400000000000006,75.349999999999994,76,151046,"2016-03-28",76,1,76]
["2016-03-23",2016,79.05,79.599999999999994,78.55,78.8,47312,"2016-03-23",78.8,1,78.8]
["2016-03-22",2016,80,80.5,78.55,78.900000000000006,41850,"2016-03-22",78.900000000000006,1,78.900000000000006]
["2016-03-21",2016,79.7,80.8,78.8,78.8,97354,"2016-03-21",78.8,1,78.8]
["2016-03-18",2016,79.5,81.75,78.400000000000006,79.8,152141,"2016-03-18",79.8,1,79.8]
["2016-03-17",2016,79.599999999999994,80.400000000000006,78,79.349999999999994,41195,"2016-03-17",79.349999999999994,1,79.349999999999994]
["2016-03-16",2016,80.2,80.2,78.55,79.45,42497,"2016-03-16",79.45,1,79.45]
["2016-03-15",2016,81.45,81.55,79.599999999999994,79.8,125932,"2016-03-15",79.8,1,79.8]
["2016-03-14",2016,82.3,82.9,80.55,81,241008,"2016-03-14",81,1,81]
["2016-03-11",2016,82.1,84,81.400000000000006,81.45,132412,"2016-03-11",81.45,1,81.45]
["2016-03-10",2016,81,84.4,80.349999999999994,82,274460,"2016-03-10",82,1,82]
["2016-03-09",2016,80.400000000000006,81.45,79.5,80.650000000000006,43681,"2016-03-09",80.650000000000006,1,80.650000000000006]
["2016-03-08",{"$f":"YEAR(A323)","v":2016},81.5,81.5,79.55,80.5,81050,{"$f":"A323","v":"2016-03-08"},{"$f":"F323","v":80.5},1,{"$f":"I323/J323","v":80.5}]
["2016-03-04",2016,79.5,80.900000000000006,79.45,79.45,41346,"2016-03-04",79.45,{"$f":"IF(ROUND(I324/I323,0)>3,ROUND(I324/I323,0),1)","v":1},79.45]
["2016-03-03",2016,79.25,80.900000000000006,79.25,79.900000000000006,43118,"2016-03-03",79.900000000000006,1,79.900000000000006]
["2016-03-02",2016,80.900000000000006,81.45,80,80,50550,"2016-03-02",80,1,80]
["2016-03-01",2016,79.05,80.5,78.849999999999994,79.5,92791,"2016-03-01",79.5,1,79.5]
["2016-02-29",2016,80.7,80.7,78.3,78.5,83033,"2016-02-29",78.5,1,78.5]
["2016-02-26",2016,81,81.7,79.3,81.7,123705,"2016-02-26",81.7,1,81.7]
["2016-02-25",2016,80.75,81.5,78.75,81,96841,"2016-02-25",81,1,81]
["2016-02-24",2016,81,81.7,78,80.5,40597,"2016-02-24",80.5,1,80.5]
["2016-02-23",2016,80.5,81,79.05,79.400000000000006,75267,"2016-02-23",79.400000000000006,1,79.400000000000006]
["2016-02-22",2016,79.95,80.5,78.2,80,67240,"2016-02-22",80,1,80]
["2016-02-19",2016,80,80,78.2,79.95,76632,"2016-02-19",79.95,1,79.95]
["2016-02-18",2016,80.5,81.05,77.75,80,93063,"2016-02-18",80,1,80]
["2016-02-17",2016,79.7,80.2,75.55,80,112241,"2016-02-17",80,1,80]
["2016-02-16",2016,80.900000000000006,80.900000000000006,75.349999999999994,79.099999999999994,95936,"2016-02-16",79.099999999999994,1,79.099999999999994]
["2016-02-15",2016,78.650000000000006,80,77,78.849999999999994,55302,"2016-02-15",78.849999999999994,1,78.849999999999994]
["2016-02-12",2016,75.900000000000006,77.5,73,77.05,118761,"2016-02-12",77.05,1,77.05]
["2016-02-11",2016,77,77.5,73,75.900000000000006,156975,"2016-02-11",75.900000000000006,1,75.900000000000006]
["2016-02-10",2016,79,79.150000000000006,76,76.349999999999994,131896,"2016-02-10",76.349999999999994,1,76.349999999999994]
["2016-02-09",2016,76.150000000000006,80.8,75.05,80,124779,"2016-02-09",80,1,80]
["2016-02-08",2016,75,77.8,74.349999999999994,76.5,172694,"2016-02-08",76.5,1,76.5]
["2016-02-05",2016,77.55,77.8,73.900000000000006,74.2,161649,"2016-02-05",74.2,1,74.2]
["2016-02-04",2016,77.400000000000006,77.900000000000006,75.55,76.7,71727,"2016-02-04",76.7,1,76.7]
["2016-02-03",2016,75.900000000000006,78.150000000000006,75,76.650000000000006,151429,"2016-02-03",76.650000000000006,1,76.650000000000006]
["2016-02-02",2016,77,77.400000000000006,75.900000000000006,76.650000000000006,265876,"2016-02-02",76.650000000000006,1,76.650000000000006]
["2016-02-01",2016,78.400000000000006,78.849999999999994,76,76.8,98493,"2016-02-01",76.8,1,76.8]
["2016-01-29",2016,79.099999999999994,79.8,77.25,77.900000000000006,124582,"2016-01-29",77.900000000000006,1,77.900000000000006]
["2016-01-28",2016,78.349999999999994,80.900000000000006,77.599999999999994,79,940199,"2016-01-28",79,1,79]
["2016-01-27",2016,81,84.5,76.7,76.849999999999994,2812488,"2016-01-27",76.849999999999994,1,76.849999999999994]
["2016-01-25",2016,81.599999999999994,81.599999999999994,78.05,78.900000000000006,172151,"2016-01-25",78.900000000000006,1,78.900000000000006]
["2016-01-22",2016,80,80,79,79.05,49000,"2016-01-22",79.05,1,79.05]
["2016-01-21",2016,80.650000000000006,80.650000000000006,79.099999999999994,79.8,71168,"2016-01-21",79.8,1,79.8]
["2016-01-20",2016,80.5,81.099999999999994,78.55,80.7,49318,"2016-01-20",80.7,1,80.7]
["2016-01-19",2016,82.05,82.5,80,80.5,45419,"2016-01-19",80.5,1,80.5]
["2016-01-18",2016,82.9,82.9,78.95,82.25,163139,"2016-01-18",82.25,1,82.25]
["2016-01-15",2016,83.5,83.5,81.55,82.25,120985,"2016-01-15",82.25,1,82.25]
["2016-01-14",2016,84.5,85.25,82.8,83,52763,"2016-01-14",83,1,83]
["2016-01-13",2016,85.45,86,82.6,85.25,76747,"2016-01-13",85.25,1,85.25]
["2016-01-12",2016,84.4,86.9,83.6,83.75,46128,"2016-01-12",83.75,1,83.75]
["2016-01-11",2016,86.45,86.45,83.85,84,68520,"2016-01-11",84,1,84]
["2016-01-08",2016,87.4,87.9,85.55,86,107367,"2016-01-08",86,1,86]
["2016-01-07",2016,88,88,85,85.5,127556,"2016-01-07",85.5,1,85.5]
["2016-01-06",2016,90,90.5,88.25,88.5,112022,"2016-01-06",88.5,1,88.5]
["2016-01-05",2016,90.25,92.5,89.2,89.55,136567,"2016-01-05",89.55,1,89.55]
["2016-01-04",2016,92.45,93.45,90,90.2,94004,"2016-01-04",90.2,1,90.2]
["2016-01-01",2016,93.05,94.45,92,92.6,49948,"2016-01-01",92.6,1,92.6]
["2015-12-31",2015,93.1,93.1,91.2,92.75,63882,"2015-12-31",92.75,1,92.75]
["2015-12-30",2015,93.8,94,91.5,92.1,171682,"2015-12-30",92.1,1,92.1]
["2015-12-29",2015,93.25,94.45,90.85,91.8,111246,"2015-12-29",91.8,1,91.8]
["2015-12-28",2015,90.75,96.4,90.75,93.65,410816,"2015-12-28",93.65,1,93.65]
["2015-12-24",2015,85.95,91.7,85.75,90.9,422308,"2015-12-24",90.9,1,90.9]
["2015-12-23",2015,87.9,88,85,85,118523,"2015-12-23",85,1,85]
["2015-12-22",2015,87.5,89.55,85.65,86,260099,"2015-12-22",86,1,86]
["2015-12-21",2015,83.85,87.8,82.45,86.75,230383,"2015-12-21",86.75,1,86.75]
["2015-12-18",2015,82.95,83.15,82,83,37044,"2015-12-18",83,1,83]
["2015-12-17",2015,80,83.8,80,82.55,553539,"2015-12-17",82.55,1,82.55]
["2015-12-16",2015,80,80.45,79.5,79.599999999999994,339668,"2015-12-16",79.599999999999994,1,79.599999999999994]
["2015-12-15",2015,80.8,80.849999999999994,78.95,79.2,97758,"2015-12-15",79.2,1,79.2]
["2015-12-14",2015,80.3,81,79.400000000000006,80.5,428355,"2015-12-14",80.5,1,80.5]
["2015-12-11",2015,80.099999999999994,81.5,78.5,81.2,85325,"2015-12-11",81.2,1,81.2]
["2015-12-10",2015,80,80,78.849999999999994,80,84226,"2015-12-10",80,1,80]
["2015-12-09",2015,79.05,80,78.150000000000006,79.45,125079,"2015-12-09",79.45,1,79.45]
["2015-12-08",2015,79.5,80,78.8,79.05,79001,"2015-12-08",79.05,1,79.05]
["2015-12-07",2015,80.900000000000006,81,78.55,79.349999999999994,40128,"2015-12-07",79.349999999999994,1,79.349999999999994]
["2015-12-04",{"$f":"YEAR(A387)","v":2015},80.400000000000006,80.45,78.599999999999994,79,48131,{"$f":"A387","v":"2015-12-04"},{"$f":"F387","v":79},1,{"$f":"I387/J387","v":79}]
["2015-12-03",2015,81.3,82.45,79.05,79.5,320131,"2015-12-03",79.5,{"$f":"IF(ROUND(I388/I387,0)>3,ROUND(I388/I387,0),1)","v":1},79.5]
["2015-12-02",2015,82.95,84,81.55,81.7,74187,"2015-12-02",81.7,1,81.7]
["2015-12-01",2015,82,84.15,81.5,83.35,108660,"2015-12-01",83.35,1,83.35]
["2015-11-30",2015,80.599999999999994,84.9,79.150000000000006,81.900000000000006,320485,"2015-11-30",81.900000000000006,1,81.900000000000006]
["2015-11-27",2015,78.3,81,78.25,78.7,35866,"2015-11-27",78.7,1,78.7]
["2015-11-26",2015,81.8,81.8,79.099999999999994,79.099999999999994,45411,"2015-11-26",79.099999999999994,1,79.099999999999994]
["2015-11-24",2015,78,81.8,78,80.599999999999994,394066,"2015-11-24",80.599999999999994,1,80.599999999999994]
["2015-11-23",2015,76.5,79.2,76.5,79.2,119726,"2015-11-23",79.2,1,79.2]
["2015-11-20",2015,77.599999999999994,77.900000000000006,76.05,76.75,117249,"2015-11-20",76.75,1,76.75]
["2015-11-19",2015,77.349999999999994,79.7,76.7,77.8,221940,"2015-11-19",77.8,1,77.8]
["2015-11-18",2015,77.900000000000006,78,76.150000000000006,77,87062,"2015-11-18",77,1,77]
["2015-11-17",2015,76.05,77.400000000000006,76,77,95730,"2015-11-17",77,1,77]
["2015-11-16",2015,74.5,76.2,74.5,75.7,337830,"2015-11-16",75.7,1,75.7]
["2015-11-13",2015,77,77.45,74.650000000000006,75,128674,"2015-11-13",75,1,75]
["2015-11-11",2015,75.95,78.650000000000006,75.95,77.400000000000006,44367,"2015-11-11",77.400000000000006,1,77.400000000000006]
["2015-11-10",2015,75.95,76.849999999999994,75,75.2,50565,"2015-11-10",75.2,1,75.2]
["2015-11-09",2015,75.650000000000006,77.900000000000006,74.8,75,462076,"2015-11-09",75,1,75]
["2015-11-06",2015,79.45,79.45,76,77.900000000000006,64308,"2015-11-06",77.900000000000006,1,77.900000000000006]
["2015-11-05",2015,80.2,80.2,77.400000000000006,77.5,103715,"2015-11-05",77.5,1,77.5]
["2015-11-04",2015,81.650000000000006,82.15,80,80,87123,"2015-11-04",80,1,80]
["2015-11-03",2015,81.900000000000006,83.5,81,81.25,125305,"2015-11-03",81.25,1,81.25]
["2015-11-02",2015,82.6,84.2,81.7,81.75,44380,"2015-11-02",81.75,1,81.75]
["2015-10-30",2015,83.25,84,82,83,84675,"2015-10-30",83,1,83]
["2015-10-29",2015,85.5,85.5,82.95,83.2,252568,"2015-10-29",83.2,1,83.2]
["2015-10-28",2015,90.8,92.4,82,83.6,731189,"2015-10-28",83.6,1,83.6]
["2015-10-27",2015,91,92.7,89.1,90.7,82243,"2015-10-27",90.7,1,90.7]
["2015-10-26",2015,93,93.25,90.05,90.15,94888,"2015-10-26",90.15,1,90.15]
["2015-10-23",2015,94.7,94.7,91.85,92.05,93652,"2015-10-23",92.05,1,92.05]
["2015-10-21",2015,93.5,93.6,90.15,92.55,491432,"2015-10-21",92.55,1,92.55]
["2015-10-20",2015,95.1,95.75,92,92.05,66885,"2015-10-20",92.05,1,92.05]
["2015-10-19",2015,95.3,95.7,93,94.4,164821,"2015-10-19",94.4,1,94.4]
["2015-10-16",2015,93.55,95,92.1,94.3,89274,"2015-10-16",94.3,1,94.3]
["2015-10-15",2015,91.7,94.9,91.65,93.5,254177,"2015-10-15",93.5,1,93.5]
["2015-10-14",2015,85,92.75,84.3,91.4,675089,"2015-10-14",91.4,1,91.4]
["2015-10-13",2015,81,85.7,81,84.1,208636,"2015-10-13",84.1,1,84.1]
["2015-10-12",2015,80.05,82.5,79.75,81.349999999999994,197777,"2015-10-12",81.349999999999994,1,81.349999999999994]
["2015-10-09",2015,80.5,81.099999999999994,78.849999999999994,79.25,115828,"2015-10-09",79.25,1,79.25]
["2015-10-08",2015,80.3,80.8,79.5,79.849999999999994,40110,"2015-10-08",79.849999999999994,1,79.849999999999994]
["2015-10-07",2015,82.3,83.5,79.5,80.2,266580,"2015-10-07",80.2,1,80.2]
["2015-10-06",2015,83,83.9,80.599999999999994,81.599999999999994,131694,"2015-10-06",81.599999999999994,1,81.599999999999994]
["2015-10-05",2015,85,85.75,82.1,82.6,92904,"2015-10-05",82.6,1,82.6]
["2015-10-01",2015,81.45,86.2,81.45,83.5,150486,"2015-10-01",83.5,1,83.5]
["2015-09-30",2015,81.8,82,79.650000000000006,81.2,102427,"2015-09-30",81.2,1,81.2]
["2015-09-29",2015,81.099999999999994,82.4,80.2,80.2,442710,"2015-09-29",80.2,1,80.2]
["2015-09-28",2015,84,84,82,83.9,50298,"2015-09-28",83.9,1,83.9]
["2015-09-24",2015,83,84.5,82,82.5,21985,"2015-09-24",82.5,1,82.5]
["2015-09-23",2015,79,83.8,79,83.65,31627,"2015-09-23",83.65,1,83.65]
["2015-09-22",2015,83,83.75,81,81.599999999999994,29375,"2015-09-22",81.599999999999994,1,81.599999999999994]
["2015-09-21",2015,82,83.9,81.55,82.55,18729,"2015-09-21",82.55,1,82.55]
["2015-09-18",2015,85.85,90,81.599999999999994,83.9,142955,"2015-09-18",83.9,1,83.9]
["2015-09-16",2015,83.1,84.35,83.05,83.6,43527,"2015-09-16",83.6,1,83.6]
["2015-09-15",2015,83.85,84.7,83,83,53488,"2015-09-15",83,1,83]
["2015-09-14",2015,82.1,85.9,82.1,83.5,52909,"2015-09-14",83.5,1,83.5]
["2015-09-11",2015,77.25,83.15,77.25,83.15,63304,"2015-09-11",83.15,1,83.15]
["2015-09-10",2015,76,77.8,75.099999999999994,77,65504,"2015-09-10",77,1,77]
["2015-09-09",2015,75,77.400000000000006,74.8,77.150000000000006,334265,"2015-09-09",77.150000000000006,1,77.150000000000006]
["2015-09-08",2015,75.95,75.95,73,74.7,317734,"2015-09-08",74.7,1,74.7]
["2015-09-07",2015,76.650000000000006,77.349999999999994,74.25,74.25,49022,"2015-09-07",74.25,1,74.25]
["2015-09-04",2015,78,78,76.099999999999994,76.5,78743,"2015-09-04",76.5,1,76.5]
["2015-09-03",2015,78.599999999999994,79,78,78.25,19738,"2015-09-03",78.25,1,78.25]
["2015-09-02",2015,80.5,81.400000000000006,77.099999999999994,77.75,273789,"2015-09-02",77.75,1,77.75]
["2015-09-01",2015,81.900000000000006,81.900000000000006,79.099999999999994,79.150000000000006,74774,"2015-09-01",79.150000000000006,1,79.150000000000006]
["2015-08-31",2015,82.4,84,81.55,81.7,46883,"2015-08-31",81.7,1,81.7]
["2015-08-28",{"$f":"YEAR(A451)","v":2015},84,84.5,82,82,139973,{"$f":"A451","v":"2015-08-28"},{"$f":"F451","v":82},1,{"$f":"I451/J451","v":82}]
["2015-08-27",2015,84.05,86,82.2,82.9,352747,"2015-08-27",82.9,{"$f":"IF(ROUND(I452/I451,0)>3,ROUND(I452/I451,0),1)","v":1},82.9]
["2015-08-26",2015,83.5,88.5,83.05,84.25,480938,"2015-08-26",84.25,1,84.25]
["2015-08-25",2015,82.2,85.8,82.2,84,72927,"2015-08-25",84,1,84]
["2015-08-24",2015,85,85.25,82.05,84,303176,"2015-08-24",84,1,84]
["2015-08-21",2015,85.35,87.05,84.3,86.2,143347,"2015-08-21",86.2,1,86.2]
["2015-08-20",2015,85.3,88.7,85.3,85.6,112645,"2015-08-20",85.6,1,85.6]
["2015-08-19",2015,85.6,88.7,85.6,87.5,144620,"2015-08-19",87.5,1,87.5]
["2015-08-18",2015,86,87.25,85.25,87,83044,"2015-08-18",87,1,87]
["2015-08-17",2015,85.9,87.45,84.2,87,74772,"2015-08-17",87,1,87]
["2015-08-14",2015,86.7,86.7,84.6,84.85,177715,"2015-08-14",84.85,1,84.85]
["2015-08-13",2015,86.3,87,83.2,84.05,78506,"2015-08-13",84.05,1,84.05]
["2015-08-12",2015,86,87.05,84.1,85.3,124712,"2015-08-12",85.3,1,85.3]
["2015-08-11",2015,88.05,88.25,85,85.75,29648,"2015-08-11",85.75,1,85.75]
["2015-08-10",2015,89,90.5,86.65,87.05,74862,"2015-08-10",87.05,1,87.05]
["2015-08-07",2015,88.4,89.75,86.15,88.7,90950,"2015-08-07",88.7,1,88.7]
["2015-08-06",2015,88.3,91,87,87,157590,"2015-08-06",87,1,87]
["2015-08-05",2015,84.9,89.75,83.7,88,1123555,"2015-08-05",88,1,88]
["2015-08-04",2015,87.4,87.4,78.3,83.55,97687,"2015-08-04",83.55,1,83.55]
["2015-08-03",2015,88,89,85.55,85.8,153435,"2015-08-03",85.8,1,85.8]
["2015-07-31",2015,88.25,89.5,87.5,87.9,54097,"2015-07-31",87.9,1,87.9]
["2015-07-30",2015,89.15,89.45,88.1,88.2,34837,"2015-07-30",88.2,1,88.2]
["2015-07-29",2015,88.8,89.7,88,88.8,67012,"2015-07-29",88.8,1,88.8]
["2015-07-28",2015,88.5,89.85,88,88.45,44289,"2015-07-28",88.45,1,88.45]
["2015-07-27",2015,89.1,90,88.1,88.35,69066,"2015-07-27",88.35,1,88.35]
["2015-07-24",2015,91.55,91.6,88.5,88.75,80080,"2015-07-24",88.75,1,88.75]
["2015-07-23",2015,92.35,92.9,90.8,91.5,173299,"2015-07-23",91.5,1,91.5]
["2015-07-22",2015,91.8,92.9,90,92.45,105211,"2015-07-22",92.45,1,92.45]
["2015-07-21",2015,92.95,92.95,90.25,91.25,111561,"2015-07-21",91.25,1,91.25]
["2015-07-20",2015,92.8,94.8,91.6,92,264111,"2015-07-20",92,1,92]
["2015-07-17",2015,89.2,92.2,89.2,91.5,322590,"2015-07-17",91.5,1,91.5]
["2015-07-16",2015,91.75,92.75,86.5,87.25,440699,"2015-07-16",87.25,1,87.25]
["2015-07-15",2015,100.7,102.4,90,91.25,1182830,"2015-07-15",91.25,1,91.25]
["2015-07-14",2015,96,100.45,94.7,100,261467,"2015-07-14",100,1,100]
["2015-07-13",2015,94.7,96,93.5,96,73216,"2015-07-13",96,1,96]
["2015-07-10",2015,95,95.05,93.7,94.25,32911,"2015-07-10",94.25,1,94.25]
["2015-07-09",2015,92.05,94.75,91.8,94.5,59144,"2015-07-09",94.5,1,94.5]
["2015-07-08",2015,92,93.8,91.55,91.55,55018,"2015-07-08",91.55,1,91.55]
["2015-07-07",2015,93.9,93.95,92.8,93.7,15102,"2015-07-07",93.7,1,93.7]
["2015-07-06",2015,91.7,93.25,90.1,92.95,47658,"2015-07-06",92.95,1,92.95]
["2015-07-03",2015,92.35,93,91,91.35,14224,"2015-07-03",91.35,1,91.35]
["2015-07-02",2015,94.2,94.9,91.55,91.8,37354,"2015-07-02",91.8,1,91.8]
["2015-07-01",2015,92.05,94.6,92,94,40398,"2015-07-01",94,1,94]
["2015-06-30",2015,92.6,92.9,90.6,91.95,48508,"2015-06-30",91.95,1,91.95]
["2015-06-29",2015,94.2,94.2,90,91.3,44613,"2015-06-29",91.3,1,91.3]
["2015-06-26",2015,92,94.2,91.9,93.35,56984,"2015-06-26",93.35,1,93.35]
["2015-06-25",2015,92.45,92.55,90.2,90.45,39631,"2015-06-25",90.45,1,90.45]
["2015-06-24",2015,95.7,95.7,92.1,92.3,37476,"2015-06-24",92.3,1,92.3]
["2015-06-23",2015,97,97.75,95.1,95.1,53724,"2015-06-23",95.1,1,95.1]
["2015-06-22",2015,93.4,98.25,93.4,95.9,446273,"2015-06-22",95.9,1,95.9]
["2015-06-19",2015,91.4,94.05,91.4,92.75,62314,"2015-06-19",92.75,1,92.75]
["2015-06-18",2015,87.95,92.95,87.65,92.25,310807,"2015-06-18",92.25,1,92.25]
["2015-06-17",2015,90.5,90.7,87,87.15,171006,"2015-06-17",87.15,1,87.15]
["2015-06-16",2015,91.7,91.9,90,90.4,20858,"2015-06-16",90.4,1,90.4]
["2015-06-15",2015,92.75,92.9,91.6,91.6,10310,"2015-06-15",91.6,1,91.6]
["2015-06-12",2015,92.95,94.4,91.4,91.4,145681,"2015-06-12",91.4,1,91.4]
["2015-06-11",2015,95,95.15,90.25,92.3,197150,"2015-06-11",92.3,1,92.3]
["2015-06-10",2015,96.95,96.95,93,94.7,58120,"2015-06-10",94.7,1,94.7]
["2015-06-09",2015,96.5,97,94.25,95,72263,"2015-06-09",95,1,95]
["2015-06-08",2015,97.8,97.8,94.75,96.35,301606,"2015-06-08",96.35,1,96.35]
["2015-06-05",2015,94,97.25,92.55,97,74819,"2015-06-05",97,1,97]
["2015-06-04",2015,95,96.15,93.4,93.65,12682,"2015-06-04",93.65,1,93.65]
["2015-06-03",2015,94.2,96.05,87.5,96,159268,"2015-06-03",96,1,96]
["2015-06-02",2015,97,97.5,94.65,97,33485,"2015-06-02",97,1,97]
["2015-06-01",{"$f":"YEAR(A515)","v":2015},96,97.65,94.1,96,26401,{"$f":"A515","v":"2015-06-01"},{"$f":"F515","v":96},1,{"$f":"I515/J515","v":96}]
["2015-05-29",2015,95.1,98,93.5,96.9,98361,"2015-05-29",96.9,{"$f":"IF(ROUND(I516/I515,0)>3,ROUND(I516/I515,0),1)","v":1},96.9]
["2015-05-28",2015,96.75,97,92.5,96,74885,"2015-05-28",96,1,96]
["2015-05-27",2015,95.65,97,95.3,95.75,23272,"2015-05-27",95.75,1,95.75]
["2015-05-26",2015,96.55,97.5,95.15,95.7,19447,"2015-05-26",95.7,1,95.7]
["2015-05-25",2015,97.9,98.5,95,96.4,23573,"2015-05-25",96.4,1,96.4]
["2015-05-22",2015,99.4,99.9,97.2,97.5,81038,"2015-05-22",97.5,1,97.5]
["2015-05-21",2015,96.75,98.75,96.15,98,92518,"2015-05-21",98,1,98]
["2015-05-20",2015,96.8,97.3,95.55,96.15,58038,"2015-05-20",96.15,1,96.15]
["2015-05-19",2015,98,98,95.2,96,106292,"2015-05-19",96,1,96]
["2015-05-18",2015,100,100.7,96.8,97.55,1210449,"2015-05-18",97.55,1,97.55]
["2015-05-15",2015,99.8,104,99.1,99.1,772149,"2015-05-15",99.1,1,99.1]
["2015-05-14",2015,96.9,100,96.9,98.5,552808,"2015-05-14",98.5,1,98.5]
["2015-05-13",2015,100,100,97,97.5,88130,"2015-05-13",97.5,1,97.5]
["2015-05-12",2015,100.1,101,97.2,99,74755,"2015-05-12",99,1,99]
["2015-05-11",2015,101.5,102.8,99,99.5,73954,"2015-05-11",99.5,1,99.5]
["2015-05-08",2015,103.05,105.85,100.5,102.5,107600,"2015-05-08",102.5,1,102.5]
["2015-05-07",2015,104,104,100.4,102.75,163294,"2015-05-07",102.75,1,102.75]
["2015-05-06",2015,107,108.5,103.1,104.4,112955,"2015-05-06",104.4,1,104.4]
["2015-05-05",2015,108.15,108.6,107.25,107.3,26935,"2015-05-05",107.3,1,107.3]
["2015-05-04",2015,107.5,112.45,106.6,106.6,72046,"2015-05-04",106.6,1,106.6]
["2015-04-30",2015,106.5,110,104.1,109,138952,"2015-04-30",109,1,109]
["2015-04-29",2015,109,109,104.2,108.05,107206,"2015-04-29",108.05,1,108.05]
["2015-04-28",2015,109.7,110,106.8,107.4,145640,"2015-04-28",107.4,1,107.4]
["2015-04-27",2015,113,116.65,109.1,110.05,56854,"2015-04-27",110.05,1,110.05]
["2015-04-24",2015,111.15,113,108.8,112.1,72004,"2015-04-24",112.1,1,112.1]
["2015-04-23",2015,111,113,111,111,29180,"2015-04-23",111,1,111]
["2015-04-22",2015,112,114.75,111.55,112,218790,"2015-04-22",112,1,112]
["2015-04-21",2015,114.7,115,112.55,114.9,74672,"2015-04-21",114.9,1,114.9]
["2015-04-20",2015,113.5,116,112.2,115.2,76309,"2015-04-20",115.2,1,115.2]
["2015-04-17",2015,113.25,114.6,112,113.3,54179,"2015-04-17",113.3,1,113.3]
["2015-04-16",2015,118.1,119.65,112,112.6,230987,"2015-04-16",112.6,1,112.6]
["2015-04-15",2015,120.85,122.4,117.5,118,661793,"2015-04-15",118,1,118]
["2015-04-13",2015,120,125.3,119.95,120.8,688505,"2015-04-13",120.8,1,120.8]
["2015-04-10",2015,117.5,120.95,117,120,108285,"2015-04-10",120,1,120]
["2015-04-09",2015,119,120.5,118,119,88857,"2015-04-09",119,1,119]
["2015-04-08",2015,121.25,122.9,118.5,118.5,97377,"2015-04-08",118.5,1,118.5]
["2015-04-07",2015,120.15,122.95,119.2,121,100597,"2015-04-07",121,1,121]
["2015-04-06",2015,123.9,123.9,119.5,119.5,88191,"2015-04-06",119.5,1,119.5]
["2015-04-01",2015,123,123.85,121.55,122.4,57526,"2015-04-01",122.4,1,122.4]
["2015-03-31",2015,121,126.9,121,122.7,146100,"2015-03-31",122.7,1,122.7]
["2015-03-30",2015,124,125,119.6,120.5,107336,"2015-03-30",120.5,1,120.5]
["2015-03-27",2015,124,125.05,118.5,121.55,118702,"2015-03-27",121.55,1,121.55]
["2015-03-26",2015,125,128,121.5,122.2,109038,"2015-03-26",122.2,1,122.2]
["2015-03-25",2015,124.1,129.9,120.35,129,56672,"2015-03-25",129,1,129]
["2015-03-24",2015,122,126.9,118.6,126.7,68382,"2015-03-24",126.7,1,126.7]
["2015-03-23",2015,122.3,125.85,118.1,119.85,74109,"2015-03-23",119.85,1,119.85]
["2015-03-20",2015,121.55,124.9,116.55,124.5,100344,"2015-03-20",124.5,1,124.5]
["2015-03-19",2015,124,126.6,121.5,121.5,15342,"2015-03-19",121.5,1,121.5]
["2015-03-18",2015,124.75,126.7,123.1,123.1,21047,"2015-03-18",123.1,1,123.1]
["2015-03-17",2015,127.25,127.35,124.3,124.95,54079,"2015-03-17",124.95,1,124.95]
["2015-03-16",2015,128.4,130.75,125.25,125.25,24006,"2015-03-16",125.25,1,125.25]
["2015-03-13",2015,128,130.30000000000001,124.9,127.95,212697,"2015-03-13",127.95,1,127.95]
["2015-03-12",2015,133.85,133.9,127.2,127.6,132031,"2015-03-12",127.6,1,127.6]
["2015-03-11",2015,130.55000000000001,133.6,126,133,91923,"2015-03-11",133,1,133]
["2015-03-10",2015,136,136,128.5,130.1,282736,"2015-03-10",130.1,1,130.1]
["2015-03-09",2015,137.30000000000001,137.30000000000001,133,133.30000000000001,20109,"2015-03-09",133.30000000000001,1,133.30000000000001]
["2015-03-05",2015,137,137,134.4,136,25001,"2015-03-05",136,1,136]
["2015-03-04",2015,139,139,134.19999999999999,136,81100,"2015-03-04",136,1,136]
["2015-03-03",2015,136.4,136.4,133.1,134.9,62821,"2015-03-03",134.9,1,134.9]
["2015-03-02",2015,136.69999999999999,136.69999999999999,131.69999999999999,133.44999999999999,153431,"2015-03-02",133.44999999999999,1,133.44999999999999]
["2015-02-27",2015,135.25,136.15,133.30000000000001,133.5,22916,"2015-02-27",133.5,1,133.5]
["2015-02-26",2015,133.1,136.9,133,136,58480,"2015-02-26",136,1,136]
["2015-02-25",2015,135.85,135.85,133,133,65957,"2015-02-25",133,1,133]
["2015-02-24",{"$f":"YEAR(A579)","v":2015},139.9,144.35,134.4,134.9,88269,{"$f":"A579","v":"2015-02-24"},{"$f":"F579","v":134.9},1,{"$f":"I579/J579","v":134.9}]
["2015-02-23",2015,142.15,145.1,140.1,141,47017,"2015-02-23",141,{"$f":"IF(ROUND(I580/I579,0)>3,ROUND(I580/I579,0),1)","v":1},141]
["2015-02-20",2015,141,144.80000000000001,138.30000000000001,144.25,90864,"2015-02-20",144.25,1,144.25]
["2015-02-19",2015,141.4,142.1,136.1,141.55000000000001,74662,"2015-02-19",141.55000000000001,1,141.55000000000001]
["2015-02-18",2015,133.19999999999999,143,133.19999999999999,138.65,232629,"2015-02-18",138.65,1,138.65]
["2015-02-16",2015,131,135,130.1,135,55681,"2015-02-16",135,1,135]
["2015-02-13",2015,135.9,139.19999999999999,130.4,131.5,421975,"2015-02-13",131.5,1,131.5]
["2015-02-12",2015,136.05000000000001,137.44999999999999,133.30000000000001,135.94999999999999,40940,"2015-02-12",135.94999999999999,1,135.94999999999999]
["2015-02-11",2015,138,141.30000000000001,134.4,135.80000000000001,86930,"2015-02-11",135.80000000000001,1,135.80000000000001]
["2015-02-10",2015,132.19999999999999,137.30000000000001,132.05000000000001,137.30000000000001,108385,"2015-02-10",137.30000000000001,1,137.30000000000001]
["2015-02-09",2015,133.05000000000001,136.1,133,133,59272,"2015-02-09",133,1,133]
["2015-02-06",2015,135.19999999999999,135.19999999999999,133,133.15,66686,"2015-02-06",133.15,1,133.15]
["2015-02-05",2015,134.44999999999999,136.75,133,136.5,86784,"2015-02-05",136.5,1,136.5]
["2015-02-04",2015,134.1,135.44999999999999,131.80000000000001,134.30000000000001,297134,"2015-02-04",134.30000000000001,1,134.30000000000001]
["2015-02-03",2015,139.9,140,133.5,133.9,55627,"2015-02-03",133.9,1,133.9]
["2015-02-02",2015,134.30000000000001,142.25,134.05000000000001,138.5,327728,"2015-02-02",138.5,1,138.5]
["2015-01-30",2015,128,135.9,128,135,282649,"2015-01-30",135,1,135]
["2015-01-29",2015,130.6,132.05000000000001,129.5,129.5,91231,"2015-01-29",129.5,1,129.5]
["2015-01-28",2015,127.5,134,127.5,132.94999999999999,237434,"2015-01-28",132.94999999999999,1,132.94999999999999]
["2015-01-27",2015,127.4,130.69999999999999,127.4,129,254643,"2015-01-27",129,1,129]
["2015-01-23",2015,130,131.05000000000001,128.4,129,60657,"2015-01-23",129,1,129]
["2015-01-22",2015,127.2,130.80000000000001,127.2,129.15,63360,"2015-01-22",129.15,1,129.15]
["2015-01-21",2015,132.75,133.25,128,128,96142,"2015-01-21",128,1,128]
["2015-01-20",2015,128.94999999999999,138,126,131.65,369063,"2015-01-20",131.65,1,131.65]
["2015-01-19",2015,129.30000000000001,129.30000000000001,124.35,127.5,95977,"2015-01-19",127.5,1,127.5]
["2015-01-16",2015,121.55,128.69999999999999,121.55,127,149296,"2015-01-16",127,1,127]
["2015-01-15",2015,122.5,123.8,120.8,123,107121,"2015-01-15",123,1,123]
["2015-01-14",2015,122.25,125.35,121.05,121.1,78311,"2015-01-14",121.1,1,121.1]
["2015-01-13",2015,123.15,125.55,122,122,47874,"2015-01-13",122,1,122]
["2015-01-12",2015,124,126.75,122.25,123.4,36645,"2015-01-12",123.4,1,123.4]
["2015-01-09",2015,125.05,125.5,119.6,125.25,123796,"2015-01-09",125.25,1,125.25]
["2015-01-08",2015,123.3,128.1,123.2,124,58899,"2015-01-08",124,1,124]
["2015-01-07",2015,125,126.9,121.1,124,66661,"2015-01-07",124,1,124]
["2015-01-06",2015,126.85,126.85,121.1,126,88127,"2015-01-06",126,1,126]
["2015-01-05",2015,128.65,129.94999999999999,126.1,126.35,267665,"2015-01-05",126.35,1,126.35]
["2015-01-02",2015,128.69999999999999,131.1,125.6,128.19999999999999,65157,"2015-01-02",128.19999999999999,1,128.19999999999999]
["2015-01-01",2015,128.55000000000001,132.35,128.05000000000001,129.94999999999999,38716,"2015-01-01",129.94999999999999,1,129.94999999999999]
["2014-12-31",2014,129.30000000000001,131.44999999999999,127.5,128.5,91200,"2014-12-31",128.5,1,128.5]
["2014-12-30",2014,123,131.6,123,129.30000000000001,240798,"2014-12-30",129.30000000000001,1,129.30000000000001]
["2014-12-29",2014,124.35,125.05,122.95,123.75,67531,"2014-12-29",123.75,1,123.75]
["2014-12-26",2014,123.75,126.7,122.5,125.5,71777,"2014-12-26",125.5,1,125.5]
["2014-12-24",2014,124.8,127.45,122.5,127.45,59646,"2014-12-24",127.45,1,127.45]
["2014-12-23",2014,124.75,127.25,123,126.5,54448,"2014-12-23",126.5,1,126.5]
["2014-12-22",2014,125,126.4,121.7,123.5,70646,"2014-12-22",123.5,1,123.5]
["2014-12-19",2014,121.75,125.25,120.6,123.2,185323,"2014-12-19",123.2,1,123.2]
["2014-12-18",2014,121.3,124.9,120,122.3,174065,"2014-12-18",122.3,1,122.3]
["2014-12-17",2014,120.4,122,114,120,95943,"2014-12-17",120,1,120]
["2014-12-16",2014,119,122.8,114.1,120.9,156583,"2014-12-16",120.9,1,120.9]
["2014-12-15",2014,119.9,121.4,117.1,119.5,142865,"2014-12-15",119.5,1,119.5]
["2014-12-12",2014,121,123.1,118.75,119.5,157188,"2014-12-12",119.5,1,119.5]
["2014-12-11",2014,124.85,124.85,119.55,122.4,157506,"2014-12-11",122.4,1,122.4]
["2014-12-10",2014,123.25,127.8,122.1,124.65,254273,"2014-12-10",124.65,1,124.65]
["2014-12-09",2014,122.8,132.75,122.15,124.3,1012707,"2014-12-09",124.3,1,124.3]
["2014-12-08",2014,118.4,122.45,114.3,122.05,168555,"2014-12-08",122.05,1,122.05]
["2014-12-05",2014,114.6,121.2,112.55,118,300364,"2014-12-05",118,1,118]
["2014-12-04",2014,113.5,115.8,111.8,115,47390,"2014-12-04",115,1,115]
["2014-12-03",2014,113.2,116.85,111.2,112.4,141461,"2014-12-03",112.4,1,112.4]
["2014-12-02",2014,111.15,115,109.6,114.5,67679,"2014-12-02",114.5,1,114.5]
["2014-12-01",2014,111,112.6,108.1,112.6,64234,"2014-12-01",112.6,1,112.6]
["2014-11-28",2014,112,114,110.25,111.5,34272,"2014-11-28",111.5,1,111.5]
["2014-11-27",2014,111,113.5,108.75,112.7,117362,"2014-11-27",112.7,1,112.7]
["2014-11-26",2014,114,114.5,110,110.05,307612,"2014-11-26",110.05,1,110.05]
["2014-11-25",2014,114.2,115,110.85,114.3,218063,"2014-11-25",114.3,1,114.3]
["2014-11-24",2014,107.6,114.95,107.6,114.1,273638,"2014-11-24",114.1,1,114.1]
["2014-11-21",{"$f":"YEAR(A643)","v":2014},109.15,110.35,107.6,107.95,91800,{"$f":"A643","v":"2014-11-21"},{"$f":"F643","v":107.95},1,{"$f":"I643/J643","v":107.95}]
["2014-11-20",2014,108.8,109.9,107.6,108.5,32564,"2014-11-20",108.5,{"$f":"IF(ROUND(I644/I643,0)>3,ROUND(I644/I643,0),1)","v":1},108.5]
["2014-11-19",2014,110.85,111.4,106.6,110,104390,"2014-11-19",110,1,110]
["2014-11-18",2014,110,111.45,107.4,111,144386,"2014-11-18",111,1,111]
["2014-11-17",2014,107.85,113.8,107.5,109,486983,"2014-11-17",109,1,109]
["2014-11-14",2014,107.5,107.5,105.1,106.5,105879,"2014-11-14",106.5,1,106.5]
["2014-11-13",2014,109.4,109.8,106.6,107.5,74065,"2014-11-13",107.5,1,107.5]
["2014-11-12",2014,110.7,111.45,108.1,108.3,1020838,"2014-11-12",108.3,1,108.3]
["2014-11-11",2014,110.4,111.9,107.8,109.8,136386,"2014-11-11",109.8,1,109.8]
["2014-11-10",2014,113.75,113.75,109.05,109.15,148228,"2014-11-10",109.15,1,109.15]
["2014-11-07",2014,114.3,115.7,111.85,112,155569,"2014-11-07",112,1,112]
["2014-11-05",2014,117.9,117.9,113.55,113.7,131844,"2014-11-05",113.7,1,113.7]
["2014-11-03",2014,116,118.3,113.55,115.9,179052,"2014-11-03",115.9,1,115.9]
["2014-10-31",2014,116.95,117.3,112,117.3,252282,"2014-10-31",117.3,1,117.3]
["2014-10-30",2014,113.05,115.65,109.95,115,102342,"2014-10-30",115,1,115]
["2014-10-29",2014,109.9,114.2,108,114.2,214068,"2014-10-29",114.2,1,114.2]
["2014-10-28",2014,113.5,113.5,108,108.8,70164,"2014-10-28",108.8,1,108.8]
["2014-10-27",2014,113.1,113.1,109.8,110.4,31936,"2014-10-27",110.4,1,110.4]
["2014-10-23",2014,113.95,113.95,112.1,112.5,13540,"2014-10-23",112.5,1,112.5]
["2014-10-22",2014,110,113.5,109.35,112.15,116796,"2014-10-22",112.15,1,112.15]
["2014-10-21",2014,110.25,112.45,108.7,109,41681,"2014-10-21",109,1,109]
["2014-10-20",2014,112.1,113.85,109.1,110.25,73691,"2014-10-20",110.25,1,110.25]
["2014-10-17",2014,109.75,114.85,106,113.45,329225,"2014-10-17",113.45,1,113.45]
["2014-10-16",2014,110.4,112.75,107.25,107.9,117392,"2014-10-16",107.9,1,107.9]
["2014-10-14",2014,108.9,110.6,107,109,76090,"2014-10-14",109,1,109]
["2014-10-13",2014,110.35,110.35,106.8,108.4,94209,"2014-10-13",108.4,1,108.4]
["2014-10-10",2014,110.8,113.15,108.25,109.7,77543,"2014-10-10",109.7,1,109.7]
["2014-10-09",2014,108.15,114.45,107,112.05,114028,"2014-10-09",112.05,1,112.05]
["2014-10-08",2014,108.85,110,106.3,107,62434,"2014-10-08",107,1,107]
["2014-10-07",2014,106.8,111.95,106.8,108.4,90017,"2014-10-07",108.4,1,108.4]
["2014-10-01",2014,113.95,114,110,110.85,105616,"2014-10-01",110.85,1,110.85]
["2014-09-30",2014,111.1,112.35,109.8,111.95,125504,"2014-09-30",111.95,1,111.95]
["2014-09-29",2014,109.55,114.4,109,112.25,54799,"2014-09-29",112.25,1,112.25]
["2014-09-26",2014,108.5,112.9,106.25,109.85,59150,"2014-09-26",109.85,1,109.85]
["2014-09-25",2014,113.1,113.1,107.6,109,104762,"2014-09-25",109,1,109]
["2014-09-24",2014,112.35,114.85,109.7,110.65,195974,"2014-09-24",110.65,1,110.65]
["2014-09-23",2014,116.45,118.8,112,113,79209,"2014-09-23",113,1,113]
["2014-09-22",2014,116.65,119.4,114.15,116.8,157459,"2014-09-22",116.8,1,116.8]
["2014-09-19",2014,113.5,120.8,111.5,116.25,837971,"2014-09-19",116.25,1,116.25]
["2014-09-18",2014,112.5,115.2,111.5,112.15,154431,"2014-09-18",112.15,1,112.15]
["2014-09-17",2014,116,116,110.1,112.55,95827,"2014-09-17",112.55,1,112.55]
["2014-09-16",2014,119,122.75,112,113,641877,"2014-09-16",113,1,113]
["2014-09-15",2014,114.55,119.25,111.5,118.15,365812,"2014-09-15",118.15,1,118.15]
["2014-09-12",2014,115.9,116.9,112.3,114.3,115588,"2014-09-12",114.3,1,114.3]
["2014-09-11",2014,110,117.2,109.2,115.55,576684,"2014-09-11",115.55,1,115.55]
["2014-09-10",2014,108.6,113.2,107.5,110,199737,"2014-09-10",110,1,110]
["2014-09-09",2014,114.55,114.55,107.85,109.3,147291,"2014-09-09",109.3,1,109.3]
["2014-09-08",2014,108.75,115.5,107,112.9,597806,"2014-09-08",112.9,1,112.9]
["2014-09-05",2014,105.6,109,105.45,107.5,1031928,"2014-09-05",107.5,1,107.5]
["2014-09-04",2014,105.05,106.5,103.3,104.65,1048730,"2014-09-04",104.65,1,104.65]
["2014-09-03",2014,107.7,108.45,104.05,104.4,111921,"2014-09-03",104.4,1,104.4]
["2014-09-02",2014,104.95,109,104.85,107.4,185358,"2014-09-02",107.4,1,107.4]
["2014-09-01",2014,103.55,105.65,103.2,104,63537,"2014-09-01",104,1,104]
["2014-08-28",2014,107,107.65,103.6,104.15,88711,"2014-08-28",104.15,1,104.15]
["2014-08-27",2014,104,108.9,102.8,106.7,169849,"2014-08-27",106.7,1,106.7]
["2014-08-26",2014,107,107.35,103.05,103.8,83606,"2014-08-26",103.8,1,103.8]
["2014-08-25",2014,107.75,111.15,105.2,106.3,312772,"2014-08-25",106.3,1,106.3]
["2014-08-22",2014,104.05,106,103,105.8,163454,"2014-08-22",105.8,1,105.8]
["2014-08-21",2014,106,108.85,102.85,103.5,400302,"2014-08-21",103.5,1,103.5]
["2014-08-20",2014,105.15,107.5,105.15,107,64066,"2014-08-20",107,1,107]
["2014-08-19",2014,105.2,107.75,105.2,106,362352,"2014-08-19",106,1,106]
["2014-08-18",2014,105.9,108.05,105.75,106.5,29589,"2014-08-18",106.5,1,106.5]
["2014-08-14",2014,104.8,108,104.15,106.1,56047,"2014-08-14",106.1,1,106.1]
["2014-08-13",2014,104.7,107.8,103.9,106.25,70189,"2014-08-13",106.25,1,106.25]
["2014-08-12",{"$f":"YEAR(A707)","v":2014},104.6,106.65,104.3,106.65,34615,{"$f":"A707","v":"2014-08-12"},{"$f":"F707","v":106.65},1,{"$f":"I707/J707","v":106.65}]
["2014-08-11",2014,104.1,106.2,104.1,106.2,33013,"2014-08-11",106.2,{"$f":"IF(ROUND(I708/I707,0)>3,ROUND(I708/I707,0),1)","v":1},106.2]
["2014-08-08",2014,104,106.9,101.1,104,250761,"2014-08-08",104,1,104]
["2014-08-07",2014,107.15,109.05,104.75,104.85,77349,"2014-08-07",104.85,1,104.85]
["2014-08-06",2014,105.9,109,104.4,108.5,103993,"2014-08-06",108.5,1,108.5]
["2014-08-05",2014,103.5,105.5,102.75,105.5,105557,"2014-08-05",105.5,1,105.5]
["2014-08-04",2014,104,106.85,102,103.5,153129,"2014-08-04",103.5,1,103.5]
["2014-08-01",2014,106,108,103,103.5,98285,"2014-08-01",103.5,1,103.5]
["2014-07-31",2014,107.5,108.8,105.5,106,130441,"2014-07-31",106,1,106]
["2014-07-30",2014,106.2,108.7,104.6,105.5,209154,"2014-07-30",105.5,1,105.5]
["2014-07-28",2014,114,114.8,106.35,107.45,248516,"2014-07-28",107.45,1,107.45]
["2014-07-25",2014,120.1,121,111.65,114.45,568454,"2014-07-25",114.45,1,114.45]
["2014-07-24",2014,117.7,124.4,117.25,119.7,340333,"2014-07-24",119.7,1,119.7]
["2014-07-23",2014,118.6,119,114.55,117,59400,"2014-07-23",117,1,117]
["2014-07-22",2014,118.7,118.7,117,117.7,41847,"2014-07-22",117.7,1,117.7]
["2014-07-21",2014,118.45,120.7,117,117.9,85714,"2014-07-21",117.9,1,117.9]
["2014-07-18",2014,117.45,119.85,116.2,117.95,71857,"2014-07-18",117.95,1,117.95]
["2014-07-17",2014,117,122.6,116.55,118.3,149735,"2014-07-17",118.3,1,118.3]
["2014-07-16",2014,117,118.8,115.3,117,141462,"2014-07-16",117,1,117]
["2014-07-15",2014,119,119.95,115.4,115.9,285092,"2014-07-15",115.9,1,115.9]
["2014-07-14",2014,116.15,119.75,115,118.8,79223,"2014-07-14",118.8,1,118.8]
["2014-07-11",2014,119.5,120.8,114.45,116.6,447336,"2014-07-11",116.6,1,116.6]
["2014-07-10",2014,115.1,122,113,118,176427,"2014-07-10",118,1,118]
["2014-07-09",2014,120,121.65,114.25,116.4,247160,"2014-07-09",116.4,1,116.4]
["2014-07-08",2014,129.94999999999999,130,119.1,120.25,177530,"2014-07-08",120.25,1,120.25]
["2014-07-07",2014,124.1,131.4,122.5,128.44999999999999,464202,"2014-07-07",128.44999999999999,1,128.44999999999999]
["2014-07-04",2014,121.85,126.4,121.35,123.5,312662,"2014-07-04",123.5,1,123.5]
["2014-07-03",2014,122.6,124.5,119.1,121.85,363336,"2014-07-03",121.85,1,121.85]
["2014-07-02",2014,126.3,126.4,119.6,121,346677,"2014-07-02",121,1,121]
["2014-07-01",2014,125,128.5,123.2,125.2,813502,"2014-07-01",125.2,1,125.2]
["2014-06-30",2014,116.7,125.8,116.65,124.55,1015810,"2014-06-30",124.55,1,124.55]
["2014-06-27",2014,116.55,118.9,112.85,118.5,93600,"2014-06-27",118.5,1,118.5]
["2014-06-26",2014,117.1,118.85,114.2,116.55,131292,"2014-06-26",116.55,1,116.55]
["2014-06-25",2014,109,119,109,118.1,310097,"2014-06-25",118.1,1,118.1]
["2014-06-24",2014,107.6,112.75,107.5,109.5,191360,"2014-06-24",109.5,1,109.5]
["2014-06-23",2014,109.8,111.2,106.85,109,114929,"2014-06-23",109,1,109]
["2014-06-20",2014,111,113.75,107.2,108.8,134768,"2014-06-20",108.8,1,108.8]
["2014-06-19",2014,114.8,116,109.6,110.35,132954,"2014-06-19",110.35,1,110.35]
["2014-06-18",2014,116.55,118.9,112.1,113.2,199539,"2014-06-18",113.2,1,113.2]
["2014-06-17",2014,115.8,117.45,113,116,60013,"2014-06-17",116,1,116]
["2014-06-16",2014,114.8,117.5,110.2,115.8,483768,"2014-06-16",115.8,1,115.8]
["2014-06-13",2014,117.5,121.7,108.4,115.35,264915,"2014-06-13",115.35,1,115.35]
["2014-06-12",2014,117.95,123,115.65,116,390908,"2014-06-12",116,1,116]
["2014-06-11",2014,123.5,125.5,115.35,118.3,419092,"2014-06-11",118.3,1,118.3]
["2014-06-10",2014,121,125.8,115.65,123,580539,"2014-06-10",123,1,123]
["2014-06-09",2014,115,125.9,114.95,121.65,762291,"2014-06-09",121.65,1,121.65]
["2014-06-06",2014,114.95,118,114,114.2,272097,"2014-06-06",114.2,1,114.2]
["2014-06-05",2014,117.2,117.8,113,113.65,119072,"2014-06-05",113.65,1,113.65]
["2014-06-04",2014,115,117.5,113.7,115.5,246905,"2014-06-04",115.5,1,115.5]
["2014-06-03",2014,115.95,117.55,111,115,161414,"2014-06-03",115,1,115]
["2014-06-02",2014,115.3,118.75,114,114.1,169334,"2014-06-02",114.1,1,114.1]
["2014-05-30",2014,115,118,112.5,114.45,332736,"2014-05-30",114.45,1,114.45]
["2014-05-29",2014,111.95,115,111.95,113.45,147243,"2014-05-29",113.45,1,113.45]
["2014-05-28",2014,113,113.75,108.8,111,96175,"2014-05-28",111,1,111]
["2014-05-27",2014,116.9,116.9,109,113,161849,"2014-05-27",113,1,113]
["2014-05-26",2014,112.25,118.4,112.25,116,1796841,"2014-05-26",116,1,116]
["2014-05-23",2014,112.5,114,110,112.5,296580,"2014-05-23",112.5,1,112.5]
["2014-05-22",2014,106.8,113,105,112.5,853041,"2014-05-22",112.5,1,112.5]
["2014-05-21",2014,108.25,109.7,104.75,105.2,545713,"2014-05-21",105.2,1,105.2]
["2014-05-20",2014,105,109.8,103,109.5,483131,"2014-05-20",109.5,1,109.5]
["2014-05-19",2014,95.85,104.95,95.05,104.25,552174,"2014-05-19",104.25,1,104.25]
["2014-05-16",2014,101,101,95.15,95.8,328339,"2014-05-16",95.8,1,95.8]
["2014-05-15",2014,96.45,100.7,95.65,98.2,949181,"2014-05-15",98.2,1,98.2]
["2014-05-14",2014,97.2,97.4,95.15,96.2,276149,"2014-05-14",96.2,1,96.2]
["2014-05-13",{"$f":"YEAR(A771)","v":2014},93,99.45,92.3,96.1,1112519,{"$f":"A771","v":"2014-05-13"},{"$f":"F771","v":96.1},1,{"$f":"I771/J771","v":96.1}]
["2014-05-12",2014,91.35,95.9,89.6,91.9,743039,"2014-05-12",91.9,{"$f":"IF(ROUND(I772/I771,0)>3,ROUND(I772/I771,0),1)","v":1},91.9]
["2014-05-09",2014,91.6,93.8,89.15,93.05,992340,"2014-05-09",93.05,1,93.05]
["2014-05-08",2014,92.7,94.45,90.8,92,509323,"2014-05-08",92,1,92]
["2014-05-07",2014,90.8,97.95,90.8,92.6,641678,"2014-05-07",92.6,1,92.6]
["2014-05-06",2014,90.5,92.05,90.1,91.5,150595,"2014-05-06",91.5,1,91.5]
["2014-05-05",2014,91.3,92.9,89.7,90.8,185597,"2014-05-05",90.8,1,90.8]
["2014-05-02",2014,90.7,93,90.15,90.9,132895,"2014-05-02",90.9,1,90.9]
["2014-04-30",2014,91.65,93.9,88.8,92,480791,"2014-04-30",92,1,92]
["2014-04-29",2014,92.1,93.9,90.1,91,296352,"2014-04-29",91,1,91]
["2014-04-28",2014,93.5,95.5,91.3,92.55,845455,"2014-04-28",92.55,1,92.55]
["2014-04-25",2014,86.3,94.5,86.3,92.8,1982534,"2014-04-25",92.8,1,92.8]
["2014-04-23",2014,88,89.1,85.75,85.8,221861,"2014-04-23",85.8,1,85.8]
["2014-04-22",2014,88.95,89.4,87.4,87.45,167717,"2014-04-22",87.45,1,87.45]
["2014-04-21",2014,90.25,90.45,88.7,88.95,243772,"2014-04-21",88.95,1,88.95]
["2014-04-17",2014,89.55,91.4,88,89.7,547431,"2014-04-17",89.7,1,89.7]
["2014-04-16",2014,89.5,91.4,87.5,89,253885,"2014-04-16",89,1,89]
["2014-04-15",2014,89.95,91.45,89.1,89.95,792694,"2014-04-15",89.95,1,89.95]
["2014-04-11",2014,87.8,90,86.9,88.8,920682,"2014-04-11",88.8,1,88.8]
["2014-04-10",2014,85.3,88.5,85.3,86.9,254689,"2014-04-10",86.9,1,86.9]
["2014-04-09",2014,87.8,87.8,85.25,85.95,471290,"2014-04-09",85.95,1,85.95]
["2014-04-07",2014,87,88.8,86.1,86.7,198351,"2014-04-07",86.7,1,86.7]
["2014-04-04",2014,86.8,88,85.5,86.6,136674,"2014-04-04",86.6,1,86.6]
["2014-04-03",2014,91.65,91.9,85,87.05,1368725,"2014-04-03",87.05,1,87.05]
["2014-04-02",2014,91.55,92.05,90.3,91.1,141866,"2014-04-02",91.1,1,91.1]
["2014-04-01",2014,94,94,89.8,90.3,190743,"2014-04-01",90.3,1,90.3]
["2014-03-31",2014,95.7,95.7,92.2,92.6,489538,"2014-03-31",92.6,1,92.6]
["2014-03-28",2014,92,94.8,92,94.65,297115,"2014-03-28",94.65,1,94.65]
["2014-03-27",2014,90,93.5,90,92.2,919261,"2014-03-27",92.2,1,92.2]
["2014-03-26",2014,90,92,88.8,89.5,873863,"2014-03-26",89.5,1,89.5]
["2014-03-25",2014,88.35,90,87.2,89.6,1537792,"2014-03-25",89.6,1,89.6]
["2014-03-24",2014,85.55,88.65,84.6,88.4,302069,"2014-03-24",88.4,1,88.4]
["2014-03-21",2014,87.5,87.7,84.6,85.3,116792,"2014-03-21",85.3,1,85.3]
["2014-03-20",2014,88.6,89,86.2,86.6,190814,"2014-03-20",86.6,1,86.6]
["2014-03-19",2014,86.75,88.7,86,87.55,313845,"2014-03-19",87.55,1,87.55]
["2014-03-18",2014,85.05,87.2,85.05,86,110706,"2014-03-18",86,1,86]
["2014-03-14",2014,85.8,87.2,85,85.5,144378,"2014-03-14",85.5,1,85.5]
["2014-03-13",2014,85.45,89.9,84.25,86.6,377568,"2014-03-13",86.6,1,86.6]
["2014-03-12",2014,87,87.4,84.1,85.5,208087,"2014-03-12",85.5,1,85.5]
["2014-03-11",2014,86.05,88.55,85.5,86.8,721095,"2014-03-11",86.8,1,86.8]
["2014-03-10",2014,82.35,86.4,81.55,85.95,608074,"2014-03-10",85.95,1,85.95]
["2014-03-07",2014,80.95,84.85,80.95,82.1,913224,"2014-03-07",82.1,1,82.1]
["2014-03-06",2014,80,81.5,79.55,80.75,455674,"2014-03-06",80.75,1,80.75]
["2014-03-05",2014,79.5,81.400000000000006,78.25,79.55,564668,"2014-03-05",79.55,1,79.55]
["2014-03-04",2014,76.400000000000006,83.35,76,80,2321427,"2014-03-04",80,1,80]
["2014-03-03",2014,81.5,81.75,75.099999999999994,75.75,2045990,"2014-03-03",75.75,1,75.75]
["2014-02-28",2014,71.150000000000006,78.900000000000006,70,78.599999999999994,3468373,"2014-02-28",78.599999999999994,1,78.599999999999994]
["2014-02-26",2014,72.400000000000006,72.599999999999994,71.25,71.650000000000006,282088,"2014-02-26",71.650000000000006,1,71.650000000000006]
["2014-02-25",2014,72.55,74,72.099999999999994,72.150000000000006,160742,"2014-02-25",72.150000000000006,1,72.150000000000006]
["2014-02-24",2014,70.099999999999994,72.349999999999994,70.099999999999994,71.650000000000006,207600,"2014-02-24",71.650000000000006,1,71.650000000000006]
["2014-02-21",2014,70.05,71.2,70.05,70.75,141376,"2014-02-21",70.75,1,70.75]
["2014-02-20",2014,70.55,71,69.75,70.3,403449,"2014-02-20",70.3,1,70.3]
["2014-02-19",2014,71.599999999999994,71.599999999999994,70.25,70.3,78065,"2014-02-19",70.3,1,70.3]
["2014-02-18",2014,71.7,72,69.650000000000006,71,449777,"2014-02-18",71,1,71]
["2014-02-17",2014,73.900000000000006,73.900000000000006,70.55,70.55,80480,"2014-02-17",70.55,1,70.55]
["2014-02-14",2014,71.55,72.099999999999994,71.400000000000006,71.5,54227,"2014-02-14",71.5,1,71.5]
["2014-02-13",2014,73.650000000000006,73.900000000000006,71.5,71.75,665883,"2014-02-13",71.75,1,71.75]
["2014-02-12",2014,73.650000000000006,75.2,72.150000000000006,72.2,507605,"2014-02-12",72.2,1,72.2]
["2014-02-11",2014,72.900000000000006,73.7,72.650000000000006,73.650000000000006,11361,"2014-02-11",73.650000000000006,1,73.650000000000006]
["2014-02-10",2014,72.2,73.5,72.2,72.8,39223,"2014-02-10",72.8,1,72.8]
["2014-02-07",2014,73.45,74,72.599999999999994,72.849999999999994,32115,"2014-02-07",72.849999999999994,1,72.849999999999994]
["2014-02-06",2014,73.75,74,72.55,72.650000000000006,23073,"2014-02-06",72.650000000000006,1,72.650000000000006]
["2014-02-05",2014,73.8,74,73.05,73.150000000000006,19176,"2014-02-05",73.150000000000006,1,73.150000000000006]
["2014-02-04",2014,73,74,72.55,73.05,16408,"2014-02-04",73.05,1,73.05]
["2014-02-03",{"$f":"YEAR(A835)","v":2014},74.5,74.5,73,73,14377,{"$f":"A835","v":"2014-02-03"},{"$f":"F835","v":73},1,{"$f":"I835/J835","v":73}]
["2014-01-31",2014,75,75.900000000000006,73.8,73.8,60117,"2014-01-31",73.8,{"$f":"IF(ROUND(I836/I835,0)>3,ROUND(I836/I835,0),1)","v":1},73.8]
["2014-01-30",2014,76.7,76.849999999999994,72.95,73.599999999999994,197223,"2014-01-30",73.599999999999994,1,73.599999999999994]
["2014-01-29",2014,76,76.45,74.650000000000006,74.650000000000006,3339945,"2014-01-29",74.650000000000006,1,74.650000000000006]
["2014-01-28",2014,75,75.3,74.5,74.5,1029219,"2014-01-28",74.5,1,74.5]
["2014-01-27",2014,75.05,75.95,74.099999999999994,74.849999999999994,229972,"2014-01-27",74.849999999999994,1,74.849999999999994]
["2014-01-24",2014,76.150000000000006,77.400000000000006,75.099999999999994,75.55,56743,"2014-01-24",75.55,1,75.55]
["2014-01-23",2014,77.45,77.5,75.8,75.8,42629,"2014-01-23",75.8,1,75.8]
["2014-01-22",2014,76.55,78.25,76.3,76.5,26034,"2014-01-22",76.5,1,76.5]
["2014-01-21",2014,78.95,78.95,76.599999999999994,77,15192,"2014-01-21",77,1,77]
["2014-01-20",2014,79.8,79.8,76.25,77,170023,"2014-01-20",77,1,77]
["2014-01-17",2014,79,79.5,77.400000000000006,77.45,9042,"2014-01-17",77.45,1,77.45]
["2014-01-16",2014,79.75,80.400000000000006,78.25,78.95,106936,"2014-01-16",78.95,1,78.95]
["2014-01-15",2014,80.8,81.05,79.5,79.650000000000006,20315,"2014-01-15",79.650000000000006,1,79.650000000000006]
["2014-01-14",2014,80.650000000000006,82.5,79.650000000000006,80.8,14870,"2014-01-14",80.8,1,80.8]
["2014-01-13",2014,82.9,86,80.45,80.900000000000006,15910,"2014-01-13",80.900000000000006,1,80.900000000000006]
["2014-01-10",2014,81.900000000000006,82.7,81.05,81.95,28199,"2014-01-10",81.95,1,81.95]
["2014-01-09",2014,80.3,82.9,80.05,81.5,47957,"2014-01-09",81.5,1,81.5]
["2014-01-08",2014,81.150000000000006,81.7,80.099999999999994,80.55,25319,"2014-01-08",80.55,1,80.55]
["2014-01-07",2014,82,82,80.75,81.3,44216,"2014-01-07",81.3,1,81.3]
["2014-01-06",2014,80,83.5,79,81,92295,"2014-01-06",81,1,81]
["2014-01-03",2014,79.95,79.95,78,79.25,20723,"2014-01-03",79.25,1,79.25]
["2014-01-02",2014,81,83.5,79,79.5,954086,"2014-01-02",79.5,1,79.5]
["2014-01-01",2014,78.55,82.7,78.55,80.900000000000006,99389,"2014-01-01",80.900000000000006,1,80.900000000000006]
["2013-12-31",2013,76.25,79.400000000000006,75.8,78.05,68016,"2013-12-31",78.05,1,78.05]
["2013-12-30",2013,75.900000000000006,77,75.25,76.099999999999994,46283,"2013-12-30",76.099999999999994,1,76.099999999999994]
["2013-12-27",2013,76.599999999999994,77.55,75,75,271347,"2013-12-27",75,1,75]
["2013-12-26",2013,76.2,77.7,75.7,76.900000000000006,32895,"2013-12-26",76.900000000000006,1,76.900000000000006]
["2013-12-24",2013,75.25,76,74.7,75.95,41990,"2013-12-24",75.95,1,75.95]
["2013-12-23",2013,74.8,76.3,74.099999999999994,75,73239,"2013-12-23",75,1,75]
["2013-12-20",2013,76.599999999999994,80.7,74.400000000000006,74.849999999999994,1312035,"2013-12-20",74.849999999999994,1,74.849999999999994]
["2013-12-19",2013,76.55,77.75,75.5,76.3,19256,"2013-12-19",76.3,1,76.3]
["2013-12-18",2013,77.45,77.45,76.05,76.599999999999994,6123,"2013-12-18",76.599999999999994,1,76.599999999999994]
["2013-12-17",2013,76.599999999999994,77.650000000000006,76.3,76.3,6471,"2013-12-17",76.3,1,76.3]
["2013-12-16",2013,78.2,78.7,76.650000000000006,76.8,12773,"2013-12-16",76.8,1,76.8]
["2013-12-13",2013,77.5,78.150000000000006,76.5,76.900000000000006,8814,"2013-12-13",76.900000000000006,1,76.900000000000006]
["2013-12-12",2013,78.7,78.7,77.3,77.599999999999994,11999,"2013-12-12",77.599999999999994,1,77.599999999999994]
["2013-12-11",2013,78.55,80.3,77.099999999999994,77.7,20990,"2013-12-11",77.7,1,77.7]
["2013-12-10",2013,78.5,80.400000000000006,78.2,78.7,16477,"2013-12-10",78.7,1,78.7]
["2013-12-09",2013,82.6,83.45,79.099999999999994,79.5,57155,"2013-12-09",79.5,1,79.5]
["2013-12-06",2013,77.599999999999994,83.9,77.599999999999994,82,41222,"2013-12-06",82,1,82]
["2013-12-05",2013,79,80,78.5,78.7,82997,"2013-12-05",78.7,1,78.7]
["2013-12-04",2013,81.599999999999994,81.599999999999994,77,78.099999999999994,83880,"2013-12-04",78.099999999999994,1,78.099999999999994]
["2013-12-03",2013,80.45,81,80,80.25,14387,"2013-12-03",80.25,1,80.25]
["2013-12-02",2013,81.400000000000006,81.5,80.150000000000006,80.2,25046,"2013-12-02",80.2,1,80.2]
["2013-11-29",2013,81.05,81.75,80,80.150000000000006,37845,"2013-11-29",80.150000000000006,1,80.150000000000006]
["2013-11-28",2013,80,82.5,80,81.05,39428,"2013-11-28",81.05,1,81.05]
["2013-11-27",2013,80,81.599999999999994,80,80.5,7298,"2013-11-27",80.5,1,80.5]
["2013-11-26",2013,80,81.650000000000006,80,81.05,8949,"2013-11-26",81.05,1,81.05]
["2013-11-25",2013,80.849999999999994,81.400000000000006,80.05,81,10287,"2013-11-25",81,1,81]
["2013-11-22",2013,81.8,81.8,79.3,79.650000000000006,17065,"2013-11-22",79.650000000000006,1,79.650000000000006]
["2013-11-21",2013,82.55,82.55,80.599999999999994,81.900000000000006,16631,"2013-11-21",81.900000000000006,1,81.900000000000006]
["2013-11-20",2013,81.8,82.7,80.650000000000006,81.650000000000006,28072,"2013-11-20",81.650000000000006,1,81.650000000000006]
["2013-11-19",2013,82,83.7,80.7,81.3,66359,"2013-11-19",81.3,1,81.3]
["2013-11-18",2013,79.5,81.349999999999994,79.2,80.95,47734,"2013-11-18",80.95,1,80.95]
["2013-11-13",2013,81,83.7,77,77.8,3583363,"2013-11-13",77.8,1,77.8]
["2013-11-12",2013,83,83,80,81.05,18431,"2013-11-12",81.05,1,81.05]
["2013-11-11",2013,83.35,84.5,81.55,81.7,17418,"2013-11-11",81.7,1,81.7]
["2013-11-08",2013,83.95,83.95,81.5,81.55,9332,"2013-11-08",81.55,1,81.55]
["2013-11-07",2013,83.75,83.75,82.05,82.75,15554,"2013-11-07",82.75,1,82.75]
["2013-11-06",2013,82.5,83.15,82.35,82.55,44171,"2013-11-06",82.55,1,82.55]
["2013-11-05",2013,83.9,83.9,82.15,82.3,18288,"2013-11-05",82.3,1,82.3]
["2013-11-01",2013,82.75,84.3,81.05,82,27021,"2013-11-01",82,1,82]
["2013-10-31",2013,82.15,83.1,81.55,82.75,67570,"2013-10-31",82.75,1,82.75]
["2013-10-30",{"$f":"YEAR(A899)","v":2013},84.4,84.9,81.099999999999994,81.55,32147,{"$f":"A899","v":"2013-10-30"},{"$f":"F899","v":81.55},1,{"$f":"I899/J899","v":81.55}]
["2013-10-29",2013,86.9,86.9,83,83.5,162496,"2013-10-29",83.5,{"$f":"IF(ROUND(I900/I899,0)>3,ROUND(I900/I899,0),1)","v":1},83.5]
["2013-10-28",2013,88,89.5,85,85.35,37071,"2013-10-28",85.35,1,85.35]
["2013-10-25",2013,91.4,96.45,86.4,86.4,294839,"2013-10-25",86.4,1,86.4]
["2013-10-24",2013,95.45,97,93,93.05,5235,"2013-10-24",93.05,1,93.05]
["2013-10-23",2013,94,97.5,91.4,95.05,9392,"2013-10-23",95.05,1,95.05]
["2013-10-22",2013,93,95.6,92.8,92.85,7202,"2013-10-22",92.85,1,92.85]
["2013-10-21",2013,91.7,96.6,90.6,95,6412,"2013-10-21",95,1,95]
["2013-10-18",2013,89.05,95,89,94,7483,"2013-10-18",94,1,94]
["2013-10-17",2013,88.65,90.35,88,90.2,9143,"2013-10-17",90.2,1,90.2]
["2013-10-15",2013,91,91,88.2,89.6,26434,"2013-10-15",89.6,1,89.6]
["2013-10-14",2013,88,90,87.05,89.9,14146,"2013-10-14",89.9,1,89.9]
["2013-10-11",2013,87.5,89.7,86.8,89,2849,"2013-10-11",89,1,89]
["2013-10-10",2013,87.25,89.4,87.25,88,2929,"2013-10-10",88,1,88]
["2013-10-09",2013,86.4,89.3,86.4,89,7932,"2013-10-09",89,1,89]
["2013-10-08",2013,86.4,87.9,86.4,87.15,6383,"2013-10-08",87.15,1,87.15]
["2013-10-07",2013,87,88,85.3,86.85,5619,"2013-10-07",86.85,1,86.85]
["2013-10-04",2013,85,87.9,84.75,86,21318,"2013-10-04",86,1,86]
["2013-10-03",2013,85.55,85.7,83.3,85.5,62427,"2013-10-03",85.5,1,85.5]
["2013-10-01",2013,87,87,75,81.7,7203321,"2013-10-01",81.7,1,81.7]
["2013-09-27",2013,84.85,89.35,84.8,88,7788,"2013-09-27",88,1,88]
["2013-09-26",2013,83.75,87,83.1,86.9,12509,"2013-09-26",86.9,1,86.9]
["2013-09-25",2013,82.2,86.75,81,86.7,13705,"2013-09-25",86.7,1,86.7]
["2013-09-24",2013,82.9,83.4,82.1,82.1,5929,"2013-09-24",82.1,1,82.1]
["2013-09-23",2013,86,86,82,83.75,844,"2013-09-23",83.75,1,83.75]
["2013-09-20",2013,83.75,84.65,81.900000000000006,83.95,19939,"2013-09-20",83.95,1,83.95]
["2013-09-19",2013,84.35,84.4,80.349999999999994,83,61814,"2013-09-19",83,1,83]
["2013-09-18",2013,85.8,85.85,82.75,82.95,9155,"2013-09-18",82.95,1,82.95]
["2013-09-17",2013,86.05,86.35,85.5,85.5,7945,"2013-09-17",85.5,1,85.5]
["2013-09-16",2013,88,88,85,85.6,5245,"2013-09-16",85.6,1,85.6]
["2013-09-13",2013,86.65,88.4,84.55,85,47341,"2013-09-13",85,1,85]
["2013-09-12",2013,90,90,86.6,86.7,24117,"2013-09-12",86.7,1,86.7]
["2013-09-11",2013,91,91.65,87.9,91.65,27840,"2013-09-11",91.65,1,91.65]
["2013-09-10",2013,91.6,91.8,90.25,91.1,1923,"2013-09-10",91.1,1,91.1]
["2013-09-06",2013,90,92.65,85.7,92.65,11000,"2013-09-06",92.65,1,92.65]
["2013-09-05",2013,89.95,89.95,89.1,89.3,865,"2013-09-05",89.3,1,89.3]
["2013-09-04",2013,89,90.75,88.2,89,2319,"2013-09-04",89,1,89]
["2013-09-03",2013,88.5,90.5,88,90,197188,"2013-09-03",90,1,90]
["2013-09-02",2013,88.85,91.25,87.45,88.55,560550,"2013-09-02",88.55,1,88.55]
["2013-08-30",2013,91.45,91.45,89,89.1,6342,"2013-08-30",89.1,1,89.1]
["2013-08-29",2013,88.75,93.65,88.75,92,9614,"2013-08-29",92,1,92]
["2013-08-28",2013,90,91,88.1,88.65,3477,"2013-08-28",88.65,1,88.65]
["2013-08-27",2013,92.95,92.95,89,90.55,3580,"2013-08-27",90.55,1,90.55]
["2013-08-26",2013,89.2,91.75,89.05,91.7,5535,"2013-08-26",91.7,1,91.7]
["2013-08-23",2013,90,90.5,87.6,87.9,22444,"2013-08-23",87.9,1,87.9]
["2013-08-22",2013,90,91,88.2,89,15322,"2013-08-22",89,1,89]
["2013-08-21",2013,94,98.55,90.1,90.1,23357,"2013-08-21",90.1,1,90.1]
["2013-08-20",2013,94.1,95.9,92,95.9,9014,"2013-08-20",95.9,1,95.9]
["2013-08-19",2013,95.25,96.6,93.65,95.5,3345,"2013-08-19",95.5,1,95.5]
["2013-08-16",2013,97.35,97.4,94.7,96,16223,"2013-08-16",96,1,96]
["2013-08-14",2013,96,97.9,96,96.25,2065,"2013-08-14",96.25,1,96.25]
["2013-08-13",2013,97,97.9,94.65,96.75,2760,"2013-08-13",96.75,1,96.75]
["2013-08-12",2013,92.75,97,92.75,97,457,"2013-08-12",97,1,97]
["2013-08-08",2013,93.95,97.65,93.95,97.5,4542,"2013-08-08",97.5,1,97.5]
["2013-08-07",2013,93.55,95.5,93.55,94.5,1568,"2013-08-07",94.5,1,94.5]
["2013-08-06",2013,97,97,92,93.5,15326,"2013-08-06",93.5,1,93.5]
["2013-08-05",2013,107,107,95.2,96,38073,"2013-08-05",96,1,96]
["2013-08-02",2013,98.6,101.95,96.5,97.25,203982,"2013-08-02",97.25,1,97.25]
["2013-08-01",2013,99.7,102,97.5,98.3,23954,"2013-08-01",98.3,1,98.3]
["2013-07-31",2013,97,99.05,94.05,99,35866,"2013-07-31",99,1,99]
["2013-07-30",2013,97,98.1,93.8,97.45,41753,"2013-07-30",97.45,1,97.45]
["2013-07-29",2013,100.75,100.75,96.95,97.4,40697,"2013-07-29",97.4,1,97.4]
["2013-07-26",2013,97,100.9,96.05,100.7,15203,"2013-07-26",100.7,1,100.7]
["2013-07-25",2013,97.35,99.6,95,99.6,9263,"2013-07-25",99.6,1,99.6]
["2013-07-24",{"$f":"YEAR(A963)","v":2013},96,100,94,97.6,13878,{"$f":"A963","v":"2013-07-24"},{"$f":"F963","v":97.6},1,{"$f":"I963/J963","v":97.6}]
["2013-07-23",2013,97,97,93.6,96,18421,"2013-07-23",96,{"$f":"IF(ROUND(I964/I963,0)>3,ROUND(I964/I963,0),1)","v":1},96]
["2013-07-22",2013,97.4,98.4,94.05,97.95,84801,"2013-07-22",97.95,1,97.95]
["2013-07-19",2013,94.7,96.95,91.35,95.35,24347,"2013-07-19",95.35,1,95.35]
["2013-07-18",2013,90.85,94.8,88,94.5,13025,"2013-07-18",94.5,1,94.5]
["2013-07-17",2013,95.65,95.65,86,87.25,88855,"2013-07-17",87.25,1,87.25]
["2013-07-16",2013,96.25,96.95,93.25,93.4,9279,"2013-07-16",93.4,1,93.4]
["2013-07-15",2013,96.65,98.6,96.05,96.6,203015,"2013-07-15",96.6,1,96.6]
["2013-07-12",2013,97.45,99.1,97.25,97.25,2742,"2013-07-12",97.25,1,97.25]
["2013-07-11",2013,99,99.35,94.15,99,137778,"2013-07-11",99,1,99]
["2013-07-10",2013,97,99.35,96,96,3242,"2013-07-10",96,1,96]
["2013-07-09",2013,96,99.15,95.5,98.05,7136,"2013-07-09",98.05,1,98.05]
["2013-07-08",2013,97,97,93.7,95.15,6094,"2013-07-08",95.15,1,95.15]
["2013-07-05",2013,95.4,96.6,95.4,96.55,7063,"2013-07-05",96.55,1,96.55]
["2013-07-04",2013,95.5,97,95.25,95.45,4771,"2013-07-04",95.45,1,95.45]
["2013-07-03",2013,95.2,96.9,94.65,96,3250,"2013-07-03",96,1,96]
["2013-07-02",2013,96.9,96.9,96,96,1563,"2013-07-02",96,1,96]
["2013-07-01",2013,95.9,97.2,95.9,96,5737,"2013-07-01",96,1,96]
["2013-06-28",2013,96.2,100.85,96,96,42016,"2013-06-28",96,1,96]
["2013-06-27",2013,96,98.1,96,96.7,52266,"2013-06-27",96.7,1,96.7]
["2013-06-26",2013,95,97,95,96.95,12460,"2013-06-26",96.95,1,96.95]
["2013-06-25",2013,96,97.7,96,96,20863,"2013-06-25",96,1,96]
["2013-06-24",2013,96,97.7,94.1,97,7062,"2013-06-24",97,1,97]
["2013-06-21",2013,97.05,98.1,97,97.05,9200,"2013-06-21",97.05,1,97.05]
["2013-06-20",2013,95,99.4,93.2,97.15,10183,"2013-06-20",97.15,1,97.15]
["2013-06-19",2013,95.2,97,95.05,96.25,153902,"2013-06-19",96.25,1,96.25]
["2013-06-18",2013,99.45,103.45,91.15,97,137136,"2013-06-18",97,1,97]
["2013-06-17",2013,99.55,101.85,97.9,98.8,6956,"2013-06-17",98.8,1,98.8]
["2013-06-14",2013,99.95,102,99.5,99.55,516803,"2013-06-14",99.55,1,99.55]
["2013-06-13",2013,100.4,102,99.5,100.35,1460112,"2013-06-13",100.35,1,100.35]
["2013-06-12",2013,100.5,100.8,100,100.7,27441,"2013-06-12",100.7,1,100.7]
["2013-06-11",2013,99.55,101.7,99.55,100.25,18367,"2013-06-11",100.25,1,100.25]
["2013-06-10",2013,99.7,100.5,99.5,99.5,4096,"2013-06-10",99.5,1,99.5]
["2013-06-07",2013,101.6,103.9,100,100.1,5405,"2013-06-07",100.1,1,100.1]
["2013-06-06",2013,100,100.9,100,100,2307,"2013-06-06",100,1,100]
["2013-06-05",2013,99.55,101,99.5,100,3608,"2013-06-05",100,1,100]
["2013-06-04",2013,100.55,101.9,100,100.4,5069,"2013-06-04",100.4,1,100.4]
["2013-06-03",2013,99.8,100.85,99.8,100.15,4844,"2013-06-03",100.15,1,100.15]
["2013-05-31",2013,100.2,101,99.5,100.25,7244,"2013-05-31",100.25,1,100.25]
["2013-05-30",2013,101,101.7,99.5,99.6,4566,"2013-05-30",99.6,1,99.6]
["2013-05-29",2013,97.85,100.8,97.85,100.5,509186,"2013-05-29",100.5,1,100.5]
["2013-05-28",2013,100,101.8,99,100.4,535929,"2013-05-28",100.4,1,100.4]
["2013-05-27",2013,100.85,101.15,97.8,99.95,237902,"2013-05-27",99.95,1,99.95]
["2013-05-24",2013,97.65,98.25,97.5,97.8,10146,"2013-05-24",97.8,1,97.8]
["2013-05-23",2013,99.35,99.35,97.5,97.55,18535,"2013-05-23",97.55,1,97.55]
["2013-05-22",2013,98.05,99,96.6,98,33595,"2013-05-22",98,1,98]
["2013-05-21",2013,101,101,98.4,98.6,33737,"2013-05-21",98.6,1,98.6]
["2013-05-20",2013,100,100.05,98.6,99.9,20257,"2013-05-20",99.9,1,99.9]
["2013-05-17",2013,101.95,102,98.55,98.6,58349,"2013-05-17",98.6,1,98.6]
["2013-05-16",2013,99.5,102,99,99.5,205037,"2013-05-16",99.5,1,99.5]
["2013-05-15",2013,102.9,103.85,97,99,237303,"2013-05-15",99,1,99]
["2013-05-14",2013,112.55,116.4,97,99.3,949923,"2013-05-14",99.3,1,99.3]
["2013-05-13",2013,114.7,119,110.1,111.65,88523,"2013-05-13",111.65,1,111.65]
["2013-05-10",2013,106.25,116.15,106.25,109.75,252866,"2013-05-10",109.75,1,109.75]
["2013-05-09",2013,103.5,104.65,101.6,101.9,17460,"2013-05-09",101.9,1,101.9]
["2013-05-08",2013,103.5,104,101.7,102.1,29916,"2013-05-08",102.1,1,102.1]
["2013-05-07",2013,102.05,105.9,101.5,105.9,5025,"2013-05-07",105.9,1,105.9]
["2013-05-06",2013,101.5,103.9,101,101.85,1659,"2013-05-06",101.85,1,101.85]
["2013-05-03",2013,103.5,103.9,100.9,103.75,107719,"2013-05-03",103.75,1,103.75]
["2013-05-02",2013,104.1,105.85,103,103.65,276644,"2013-05-02",103.65,1,103.65]
["2013-04-30",2013,103.05,106,102.1,105.55,13276,"2013-04-30",105.55,1,105.55]
["2013-04-29",2013,99.3,105.25,99.3,105.25,5842,"2013-04-29",105.25,1,105.25]
["2013-04-26",2013,104.5,104.5,100.2,102.85,4432,"2013-04-26",102.85,1,102.85]
["2013-04-25",2013,103.1,104,99.5,104,18329,"2013-04-25",104,1,104]
["2013-04-23",{"$f":"YEAR(A1027)","v":2013},100,105,99,104.5,12432,{"$f":"A1027","v":"2013-04-23"},{"$f":"F1027","v":104.5},1,{"$f":"I1027/J1027","v":104.5}]
["2013-04-22",2013,97.9,101.5,97.2,101.5,21744,"2013-04-22",101.5,{"$f":"IF(ROUND(I1028/I1027,0)>3,ROUND(I1028/I1027,0),1)","v":1},101.5]
["2013-04-18",2013,95.5,97.5,93.65,97.25,319293,"2013-04-18",97.25,1,97.25]
["2013-04-17",2013,96,96.9,93.15,94,23547,"2013-04-17",94,1,94]
["2013-04-16",2013,95.5,97.4,93.6,95,33403,"2013-04-16",95,1,95]
["2013-04-15",2013,90,97.45,90,94.95,32941,"2013-04-15",94.95,1,94.95]
["2013-04-12",2013,94.1,97,92.2,96.45,43329,"2013-04-12",96.45,1,96.45]
["2013-04-11",2013,97,97.95,96.05,96.85,21799,"2013-04-11",96.85,1,96.85]
["2013-04-10",2013,97.5,97.8,95,97.8,8069,"2013-04-10",97.8,1,97.8]
["2013-04-09",2013,96.65,98,94.5,96,11881,"2013-04-09",96,1,96]
["2013-04-08",2013,96,97.95,96,96.25,3775,"2013-04-08",96.25,1,96.25]
["2013-04-05",2013,97.7,98.25,95.25,95.8,20616,"2013-04-05",95.8,1,95.8]
["2013-04-04",2013,99,99,96.3,96.3,16352,"2013-04-04",96.3,1,96.3]
["2013-04-03",2013,102.1,102.1,96.7,98.5,56319,"2013-04-03",98.5,1,98.5]
["2013-04-02",2013,101.9,102.95,100.75,101,2373,"2013-04-02",101,1,101]
["2013-04-01",2013,100.75,104.75,99.35,101.1,9222,"2013-04-01",101.1,1,101.1]
["2013-03-28",2013,103.9,104.25,99.3,100.5,13585,"2013-03-28",100.5,1,100.5]
["2013-03-26",2013,101.8,103.4,99.05,103.1,7228,"2013-03-26",103.1,1,103.1]
["2013-03-25",2013,100.7,102,98.25,98.55,2901,"2013-03-25",98.55,1,98.55]
["2013-03-22",2013,96.95,101.25,95.55,101,11191,"2013-03-22",101,1,101]
["2013-03-21",2013,99.45,101.5,97.25,97.25,4193,"2013-03-21",97.25,1,97.25]
["2013-03-20",2013,101.25,102.9,98,98.05,32479,"2013-03-20",98.05,1,98.05]
["2013-03-19",2013,102.2,103.6,101,102.9,21785,"2013-03-19",102.9,1,102.9]
["2013-03-18",2013,101.25,104.75,99.25,102.25,8348,"2013-03-18",102.25,1,102.25]
["2013-03-15",2013,103.95,103.95,100.5,100.5,13405,"2013-03-15",100.5,1,100.5]
["2013-03-14",2013,99.55,107.65,99,102.7,16981,"2013-03-14",102.7,1,102.7]
["2013-03-13",2013,100.25,102.65,97.9,98.9,22129,"2013-03-13",98.9,1,98.9]
["2013-03-12",2013,103.15,105.9,100.55,100.6,7420,"2013-03-12",100.6,1,100.6]
["2013-03-11",2013,105.2,106.2,103,104,8067,"2013-03-11",104,1,104]
["2013-03-08",2013,102.65,107,101,106.3,14628,"2013-03-08",106.3,1,106.3]
["2013-03-07",2013,102.45,102.5,100.8,101.6,6217,"2013-03-07",101.6,1,101.6]
["2013-03-06",2013,100.4,103.3,99.8,103,10924,"2013-03-06",103,1,103]
["2013-03-05",2013,99.1,100.75,96.1,100,332454,"2013-03-05",100,1,100]
["2013-03-04",2013,103.7,103.7,97.7,97.7,74971,"2013-03-04",97.7,1,97.7]
["2013-03-01",2013,104.15,105,100.55,101,104804,"2013-03-01",101,1,101]
["2013-02-28",2013,104,105.5,100,103,65758,"2013-02-28",103,1,103]
["2013-02-27",2013,101.95,104.55,98.25,101.9,37117,"2013-02-27",101.9,1,101.9]
["2013-02-26",2013,102.3,103.4,102.2,103,18327,"2013-02-26",103,1,103]
["2013-02-25",2013,101.95,104.05,101.95,103,6285,"2013-02-25",103,1,103]
["2013-02-22",2013,103.95,104.8,102.6,102.6,7024,"2013-02-22",102.6,1,102.6]
["2013-02-21",2013,104.05,104.15,102.4,103,28430,"2013-02-21",103,1,103]
["2013-02-20",2013,104.6,105.25,103.65,104.5,12050,"2013-02-20",104.5,1,104.5]
["2013-02-19",2013,102.75,105.9,102.05,105,7884,"2013-02-19",105,1,105]
["2013-02-18",2013,101.95,104,101.95,104,3877,"2013-02-18",104,1,104]
["2013-02-15",2013,104,104,101.45,102,14325,"2013-02-15",102,1,102]
["2013-02-14",2013,103.15,106,101,106,31786,"2013-02-14",106,1,106]
["2013-02-13",2013,121.4,121.4,100.55,102.2,50741,"2013-02-13",102.2,1,102.2]
["2013-02-12",2013,99.85,104.45,97.7,102.8,173342,"2013-02-12",102.8,1,102.8]
["2013-02-11",2013,102,102,97,97.95,4616,"2013-02-11",97.95,1,97.95]
["2013-02-08",2013,99.7,100.5,97.95,98.1,12443,"2013-02-08",98.1,1,98.1]
["2013-02-07",2013,100.15,101.7,99.4,99.95,1781,"2013-02-07",99.95,1,99.95]
["2013-02-06",2013,99.5,101.25,98.75,100,18508,"2013-02-06",100,1,100]
["2013-02-05",2013,101.5,102,98.75,100.25,6638,"2013-02-05",100.25,1,100.25]
["2013-02-04",2013,102.55,105.9,101.15,101.35,34100,"2013-02-04",101.35,1,101.35]
["2013-02-01",2013,104,105.2,102,102.7,29952,"2013-02-01",102.7,1,102.7]
["2013-01-31",2013,105,105.1,103.4,103.6,59723,"2013-01-31",103.6,1,103.6]
["2013-01-30",2013,105.8,105.85,103.35,103.35,3613,"2013-01-30",103.35,1,103.35]
["2013-01-29",2013,104.5,106.55,104,104.8,8787,"2013-01-29",104.8,1,104.8]
["2013-01-28",2013,105.05,107.3,104,104.05,4770,"2013-01-28",104.05,1,104.05]
["2013-01-25",2013,106.5,106.5,104.65,106,27433,"2013-01-25",106,1,106]
["2013-01-24",2013,105.9,109.75,103.5,104.25,34522,"2013-01-24",104.25,1,104.25]
["2013-01-23",2013,105.15,107.3,102.8,107.2,13641,"2013-01-23",107.2,1,107.2]
["2013-01-22",2013,106,107.95,105,105,45370,"2013-01-22",105,1,105]
["2013-01-21",2013,104.85,107.15,104,105.9,8110,"2013-01-21",105.9,1,105.9]
["2013-01-18",{"$f":"YEAR(A1091)","v":2013},106.2,106.85,103.3,104.15,3484,{"$f":"A1091","v":"2013-01-18"},{"$f":"F1091","v":104.15},1,{"$f":"I1091/J1091","v":104.15}]
["2013-01-17",2013,107.6,108,104,106.4,41625,"2013-01-17",106.4,{"$f":"IF(ROUND(I1092/I1091,0)>3,ROUND(I1092/I1091,0),1)","v":1},106.4]
["2013-01-16",2013,107.6,107.6,102.8,106.2,52385,"2013-01-16",106.2,1,106.2]
["2013-01-15",2013,106,106.3,102.8,104,9271,"2013-01-15",104,1,104]
["2013-01-14",2013,106,107.8,104.4,106.3,12663,"2013-01-14",106.3,1,106.3]
["2013-01-11",2013,107.1,108.5,104.4,106.1,24735,"2013-01-11",106.1,1,106.1]
["2013-01-10",2013,109,109.85,103.6,107.1,95703,"2013-01-10",107.1,1,107.1]
["2013-01-09",2013,104.2,106.2,102.9,103.7,21973,"2013-01-09",103.7,1,103.7]
["2013-01-08",2013,105.45,107.1,103.55,103.95,199432,"2013-01-08",103.95,1,103.95]
["2013-01-07",2013,102,105.1,101.85,104.5,449271,"2013-01-07",104.5,1,104.5]
["2013-01-04",2013,102,102,100.95,101.05,23978,"2013-01-04",101.05,1,101.05]
["2013-01-03",2013,103.6,104,101.65,101.9,233338,"2013-01-03",101.9,1,101.9]
["2013-01-02",2013,106.75,107.5,102.45,102.75,25644,"2013-01-02",102.75,1,102.75]
["2012-12-31",2012,102.45,109,100.25,109,31144,"2012-12-31",109,1,109]
["2012-12-28",2012,104.45,104.45,100.2,101.75,61906,"2012-12-28",101.75,1,101.75]
["2012-12-27",2012,102,104,100.1,101,69566,"2012-12-27",101,1,101]
["2012-12-26",2012,99.8,103.9,99.7,103.8,18364,"2012-12-26",103.8,1,103.8]
["2012-12-24",2012,99.6,101.95,97.6,99.6,9847,"2012-12-24",99.6,1,99.6]
["2012-12-21",2012,100.9,101,98.1,98.75,4250,"2012-12-21",98.75,1,98.75]
["2012-12-20",2012,102,102.2,99,99.3,14261,"2012-12-20",99.3,1,99.3]
["2012-12-19",2012,102.8,103,101.15,101.5,18143,"2012-12-19",101.5,1,101.5]
["2012-12-18",2012,103.5,103.5,102,102.95,8585,"2012-12-18",102.95,1,102.95]
["2012-12-17",2012,104,105,103.15,103.15,9601,"2012-12-17",103.15,1,103.15]
["2012-12-14",2012,103.6,105.15,102.45,104.65,62998,"2012-12-14",104.65,1,104.65]
["2012-12-13",2012,103,105.05,102.25,104.9,35459,"2012-12-13",104.9,1,104.9]
["2012-12-12",2012,103,105.5,102.7,102.8,8226,"2012-12-12",102.8,1,102.8]
["2012-12-11",2012,105.4,105.8,101.2,104,22530,"2012-12-11",104,1,104]
["2012-12-10",2012,104.4,107.5,101.9,105.55,14870,"2012-12-10",105.55,1,105.55]
["2012-12-07",2012,105.1,106,101.6,105,26550,"2012-12-07",105,1,105]
["2012-12-06",2012,109.8,109.8,104.1,104.9,14390,"2012-12-06",104.9,1,104.9]
["2012-12-05",2012,107.5,110,105.6,106,19342,"2012-12-05",106,1,106]
["2012-12-04",2012,108.25,112.7,105,107.5,561474,"2012-12-04",107.5,1,107.5]
["2012-12-03",2012,102.85,112,102.05,107.95,89097,"2012-12-03",107.95,1,107.95]
["2012-11-30",2012,102.25,104.85,99.2,104.85,1482495,"2012-11-30",104.85,1,104.85]
["2012-11-29",2012,101,102.45,99.6,102.05,17813,"2012-11-29",102.05,1,102.05]
["2012-11-27",2012,99.3,101.3,97.75,100.5,26127,"2012-11-27",100.5,1,100.5]
["2012-11-26",2012,96,99.45,95.5,97.5,26359,"2012-11-26",97.5,1,97.5]
["2012-11-23",2012,97.25,98.25,95.1,95.3,19409,"2012-11-23",95.3,1,95.3]
["2012-11-22",2012,98.75,99,96.5,98.4,26370,"2012-11-22",98.4,1,98.4]
["2012-11-21",2012,100.5,101,97.3,98.15,54124,"2012-11-21",98.15,1,98.15]
["2012-11-20",2012,102.5,102.5,96.05,100.5,1169916,"2012-11-20",100.5,1,100.5]
["2012-11-19",2012,97.05,103.5,95.05,100.5,54317,"2012-11-19",100.5,1,100.5]
["2012-11-16",2012,100.75,101.35,95.5,96.25,530001,"2012-11-16",96.25,1,96.25]
["2012-11-15",2012,96.3,102,94.15,98.7,58401,"2012-11-15",98.7,1,98.7]
["2012-11-13",2012,95.65,97.05,93.65,96.9,1535,"2012-11-13",96.9,1,96.9]
["2012-11-12",2012,96.4,96.9,93.2,96,22347,"2012-11-12",96,1,96]
["2012-11-09",2012,97,98.95,94.7,94.8,10232,"2012-11-09",94.8,1,94.8]
["2012-11-08",2012,97.15,100.8,95.5,96.5,20450,"2012-11-08",96.5,1,96.5]
["2012-11-07",2012,98,99.8,96.95,97.6,20281,"2012-11-07",97.6,1,97.6]
["2012-11-06",2012,99.55,99.9,97.4,97.9,9950,"2012-11-06",97.9,1,97.9]
["2012-11-05",2012,101,101,97.65,97.7,36085,"2012-11-05",97.7,1,97.7]
["2012-11-02",2012,102.5,102.5,99.3,99.5,196230,"2012-11-02",99.5,1,99.5]
["2012-11-01",2012,102.4,102.5,101,101.7,7597,"2012-11-01",101.7,1,101.7]
["2012-10-31",2012,101.4,103,99.05,102.75,5947,"2012-10-31",102.75,1,102.75]
["2012-10-30",2012,99.4,103.5,99.4,101.35,49844,"2012-10-30",101.35,1,101.35]
["2012-10-29",2012,100,103,98.55,101,58519,"2012-10-29",101,1,101]
["2012-10-26",2012,103.6,105.6,96.5,100.85,85986,"2012-10-26",100.85,1,100.85]
["2012-10-25",2012,101.8,104.5,101.8,104.5,15889,"2012-10-25",104.5,1,104.5]
["2012-10-23",2012,102.2,103.7,101.15,103.25,27020,"2012-10-23",103.25,1,103.25]
["2012-10-22",2012,100.85,104.4,98.35,104,51105,"2012-10-22",104,1,104]
["2012-10-19",2012,98,102.75,97.65,102.6,39887,"2012-10-19",102.6,1,102.6]
["2012-10-18",2012,98.1,100,97,97.55,17763,"2012-10-18",97.55,1,97.55]
["2012-10-17",2012,97.65,99.85,96.55,97.5,396009,"2012-10-17",97.5,1,97.5]
["2012-10-16",2012,95.05,97.6,85.5,97.3,29276,"2012-10-16",97.3,1,97.3]
["2012-10-15",{"$f":"YEAR(A1155)","v":2012},95.05,96.3,93.05,96.3,28915,{"$f":"A1155","v":"2012-10-15"},{"$f":"F1155","v":96.3},1,{"$f":"I1155/J1155","v":96.3}]
["2012-10-12",2012,96.95,98.15,95.9,96.05,33913,"2012-10-12",96.05,{"$f":"IF(ROUND(I1156/I1155,0)>3,ROUND(I1156/I1155,0),1)","v":1},96.05]
["2012-10-11",2012,96,98.2,85.6,95,46964,"2012-10-11",95,1,95]
["2012-10-10",2012,98,99,95.8,96.25,15242,"2012-10-10",96.25,1,96.25]
["2012-10-09",2012,100,103,98.25,98.3,25048,"2012-10-09",98.3,1,98.3]
["2012-10-08",2012,102.2,102.2,98.1,99,19993,"2012-10-08",99,1,99]
["2012-10-05",2012,101.6,103.9,97,101.25,97805,"2012-10-05",101.25,1,101.25]
["2012-10-04",2012,99.75,108.8,98.6,100.25,406014,"2012-10-04",100.25,1,100.25]
["2012-10-03",2012,94.25,98.5,93.75,98,42081,"2012-10-03",98,1,98]
["2012-10-01",2012,94.35,95.55,93.4,94,12603,"2012-10-01",94,1,94]
["2012-09-28",2012,93.95,94.4,91.3,92.85,13015,"2012-09-28",92.85,1,92.85]
["2012-09-27",2012,93.6,96.35,88,92.05,97076,"2012-09-27",92.05,1,92.05]
["2012-09-26",2012,92.85,94.45,92.1,92.1,15394,"2012-09-26",92.1,1,92.1]
["2012-09-25",2012,95,97.25,93.15,93.4,124811,"2012-09-25",93.4,1,93.4]
["2012-09-24",2012,92.3,95.35,92.3,95,182968,"2012-09-24",95,1,95]
["2012-09-21",2012,91.1,93.4,91.1,93.05,18326,"2012-09-21",93.05,1,93.05]
["2012-09-20",2012,90.45,91.8,90,91.5,10066,"2012-09-20",91.5,1,91.5]
["2012-09-18",2012,89.75,92.7,88.25,92.5,39920,"2012-09-18",92.5,1,92.5]
["2012-09-17",2012,88.6,90.25,87.2,89.8,26391,"2012-09-17",89.8,1,89.8]
["2012-09-14",2012,87.5,89.25,86.2,87,25008,"2012-09-14",87,1,87]
["2012-09-13",2012,87.65,88,85.5,86.7,9175,"2012-09-13",86.7,1,86.7]
["2012-09-12",2012,87.6,88.7,86.05,86.5,10840,"2012-09-12",86.5,1,86.5]
["2012-09-11",2012,85.9,89.9,85,87.6,60622,"2012-09-11",87.6,1,87.6]
["2012-09-10",2012,84.6,87,84.6,85.95,149223,"2012-09-10",85.95,1,85.95]
["2012-09-08",2012,86.5,87.3,86.5,86.6,2893,"2012-09-08",86.6,1,86.6]
["2012-09-07",2012,87,87.65,86.2,86.9,43118,"2012-09-07",86.9,1,86.9]
["2012-09-06",2012,89.95,90,85.55,86,17246,"2012-09-06",86,1,86]
["2012-09-05",2012,90,91.9,89.05,89.05,27711,"2012-09-05",89.05,1,89.05]
["2012-09-04",2012,96.3,96.3,89.2,90.4,177546,"2012-09-04",90.4,1,90.4]
["2012-09-03",2012,93.5,93.5,88,90.5,45373,"2012-09-03",90.5,1,90.5]
["2012-08-31",2012,93,93.9,90.15,92.45,11217,"2012-08-31",92.45,1,92.45]
["2012-08-30",2012,93.3,94.5,91,94.5,21532,"2012-08-30",94.5,1,94.5]
["2012-08-29",2012,93.95,94.7,90.2,92.3,39501,"2012-08-29",92.3,1,92.3]
["2012-08-28",2012,91,94.4,90.5,94.4,86023,"2012-08-28",94.4,1,94.4]
["2012-08-27",2012,91.05,94.35,89.8,91.2,150905,"2012-08-27",91.2,1,91.2]
["2012-08-24",2012,86.7,95,85.55,90,2867415,"2012-08-24",90,1,90]
["2012-08-23",2012,86.95,98.3,84.6,86,349940,"2012-08-23",86,1,86]
["2012-08-22",2012,88.05,88.75,86.7,86.8,3916,"2012-08-22",86.8,1,86.8]
["2012-08-21",2012,87.55,88.5,85.35,87.75,8238,"2012-08-21",87.75,1,87.75]
["2012-08-17",2012,85.85,86.45,85,85,6111,"2012-08-17",85,1,85]
["2012-08-16",2012,85.2,87.5,84.55,84.6,5320,"2012-08-16",84.6,1,84.6]
["2012-08-14",2012,86.55,88.5,85.1,85.3,5507,"2012-08-14",85.3,1,85.3]
["2012-08-13",2012,89.55,89.55,86.2,86.7,3443,"2012-08-13",86.7,1,86.7]
["2012-08-10",2012,86.95,91.4,86.05,88.3,13999,"2012-08-10",88.3,1,88.3]
["2012-08-09",2012,88.65,88.9,86.25,87.5,8623,"2012-08-09",87.5,1,87.5]
["2012-08-08",2012,92,92,88.35,88.5,3773,"2012-08-08",88.5,1,88.5]
["2012-08-07",2012,87.55,90,87,89.65,108370,"2012-08-07",89.65,1,89.65]
["2012-08-06",2012,87.35,88.4,87.35,87.7,4284,"2012-08-06",87.7,1,87.7]
["2012-08-03",2012,88.65,88.65,86.5,87.7,8857,"2012-08-03",87.7,1,87.7]
["2012-08-02",2012,87.75,89.45,86.55,89.45,5818,"2012-08-02",89.45,1,89.45]
["2012-08-01",2012,84.15,88.65,84.1,86.55,18038,"2012-08-01",86.55,1,86.55]
["2012-07-31",2012,84.2,84.8,83.15,83.9,504624,"2012-07-31",83.9,1,83.9]
["2012-07-30",2012,84.05,85.95,83.2,84,12883,"2012-07-30",84,1,84]
["2012-07-27",2012,86.8,87.1,83.8,84,11379,"2012-07-27",84,1,84]
["2012-07-26",2012,88.1,88.45,85.65,85.75,150102,"2012-07-26",85.75,1,85.75]
["2012-07-25",2012,90,90.95,87.35,88.1,133666,"2012-07-25",88.1,1,88.1]
["2012-07-24",2012,90.15,92.2,88.1,90,809096,"2012-07-24",90,1,90]
["2012-07-23",2012,91,93,89.6,89.8,214703,"2012-07-23",89.8,1,89.8]
["2012-07-20",2012,94.1,94.1,90.1,91.55,136867,"2012-07-20",91.55,1,91.55]
["2012-07-19",2012,97.5,98.9,92.55,92.6,88650,"2012-07-19",92.6,1,92.6]
["2012-07-18",2012,96.35,98.25,96.05,96.4,6005,"2012-07-18",96.4,1,96.4]
["2012-07-17",2012,97.1,98.9,96.15,96.15,10203,"2012-07-17",96.15,1,96.15]
["2012-07-16",2012,98.45,98.9,95,96.65,1005548,"2012-07-16",96.65,1,96.65]
["2012-07-13",2012,97.55,98.95,96.9,97.5,172324,"2012-07-13",97.5,1,97.5]
["2012-07-12",{"$f":"YEAR(A1219)","v":2012},97,97,95.5,96.95,6451,{"$f":"A1219","v":"2012-07-12"},{"$f":"F1219","v":96.95},1,{"$f":"I1219/J1219","v":96.95}]
["2012-07-11",2012,98.8,99.4,97,97,8888,"2012-07-11",97,{"$f":"IF(ROUND(I1220/I1219,0)>3,ROUND(I1220/I1219,0),1)","v":1},97]
["2012-07-10",2012,99,99.9,97.5,97.5,10918,"2012-07-10",97.5,1,97.5]
["2012-07-09",2012,100.05,100.25,98.85,99.35,9659,"2012-07-09",99.35,1,99.35]
["2012-07-06",2012,99.45,101.95,99.15,100.9,18622,"2012-07-06",100.9,1,100.9]
["2012-07-05",2012,100,103.9,99.5,99.5,59657,"2012-07-05",99.5,1,99.5]
["2012-07-04",2012,97.6,102.5,97,99.5,116959,"2012-07-04",99.5,1,99.5]
["2012-07-03",2012,98.15,98.15,96.65,96.7,5164,"2012-07-03",96.7,1,96.7]
["2012-07-02",2012,97.95,98.4,96.55,97.65,13161,"2012-07-02",97.65,1,97.65]
["2012-06-29",2012,96.35,97.5,96.3,96.3,8602,"2012-06-29",96.3,1,96.3]
["2012-06-28",2012,97.05,97.95,95.95,96.2,9954,"2012-06-28",96.2,1,96.2]
["2012-06-27",2012,98,99,96.65,96.65,19904,"2012-06-27",96.65,1,96.65]
["2012-06-26",2012,102,102,97.1,98.15,11991,"2012-06-26",98.15,1,98.15]
["2012-06-25",2012,96.9,102.3,96.85,98.6,51299,"2012-06-25",98.6,1,98.6]
["2012-06-22",2012,97.55,97.55,95.8,96.9,1005652,"2012-06-22",96.9,1,96.9]
["2012-06-21",2012,96.15,97.8,96.15,97.75,10399,"2012-06-21",97.75,1,97.75]
["2012-06-20",2012,95.6,97.9,95.6,97,5415,"2012-06-20",97,1,97]
["2012-06-19",2012,97.1,97.1,94.55,95.5,11901,"2012-06-19",95.5,1,95.5]
["2012-06-18",2012,96,97.95,95.05,96.5,8268,"2012-06-18",96.5,1,96.5]
["2012-06-15",2012,96.35,96.75,92,96.7,68952,"2012-06-15",96.7,1,96.7]
["2012-06-14",2012,95.5,96.4,94.4,94.4,9852,"2012-06-14",94.4,1,94.4]
["2012-06-13",2012,96.5,97.5,95.5,96,27241,"2012-06-13",96,1,96]
["2012-06-12",2012,97.2,97.6,95.8,96.45,11827,"2012-06-12",96.45,1,96.45]
["2012-06-11",2012,97.1,99,97,98.5,21819,"2012-06-11",98.5,1,98.5]
["2012-06-08",2012,97.5,102,95.1,96.5,240931,"2012-06-08",96.5,1,96.5]
["2012-06-07",2012,102,103,93.55,97.4,245416,"2012-06-07",97.4,1,97.4]
["2012-06-06",2012,109.95,110.8,93.4,99.9,1529750,"2012-06-06",99.9,1,99.9]
["2012-06-05",2012,110.1,113.95,108.65,108.65,8207,"2012-06-05",108.65,1,108.65]
["2012-06-04",2012,111.5,116,109.05,109.5,6773,"2012-06-04",109.5,1,109.5]
["2012-06-01",2012,113.75,114.5,109.05,112.25,3913,"2012-06-01",112.25,1,112.25]
["2012-05-31",2012,110.85,112.75,110.1,110.85,2552,"2012-05-31",110.85,1,110.85]
["2012-05-30",2012,111,114,110.3,110.35,2058,"2012-05-30",110.35,1,110.35]
["2012-05-29",2012,112.5,114.2,111.45,112,3938,"2012-05-29",112,1,112]
["2012-05-28",2012,114.35,114.35,112,112,1711,"2012-05-28",112,1,112]
["2012-05-25",2012,114.95,114.95,111.2,111.5,3503,"2012-05-25",111.5,1,111.5]
["2012-05-24",2012,113.55,114.95,110.15,114.95,1489,"2012-05-24",114.95,1,114.95]
["2012-05-23",2012,113.5,115.9,112.05,115,3416,"2012-05-23",115,1,115]
["2012-05-22",2012,112.7,116.1,112.7,114.7,2767,"2012-05-22",114.7,1,114.7]
["2012-05-21",2012,113.5,116.8,111.05,112,4445,"2012-05-21",112,1,112]
["2012-05-18",2012,112.2,117,109.3,113.2,9114,"2012-05-18",113.2,1,113.2]
["2012-05-17",2012,115.65,115.65,111.7,112.65,1231,"2012-05-17",112.65,1,112.65]
["2012-05-16",2012,113.5,114.4,110.1,112.25,887,"2012-05-16",112.25,1,112.25]
["2012-05-15",2012,113,114.4,112,112.95,1890,"2012-05-15",112.95,1,112.95]
["2012-05-14",2012,115.4,116.75,113.2,114,1409,"2012-05-14",114,1,114]
["2012-05-11",2012,116,118.65,114.6,115.4,3065,"2012-05-11",115.4,1,115.4]
["2012-05-10",2012,117.35,120,116,116,14564,"2012-05-10",116,1,116]
["2012-05-09",2012,116.6,118.85,115,118,1002555,"2012-05-09",118,1,118]
["2012-05-08",2012,125.45,125.6,116,116.35,796337,"2012-05-08",116.35,1,116.35]
["2012-05-07",2012,122.1,124,119.05,122,3533,"2012-05-07",122,1,122]
["2012-05-04",2012,123.8,127.8,121.8,121.8,1489,"2012-05-04",121.8,1,121.8]
["2012-05-03",2012,125.3,128.5,122.55,123.8,2169,"2012-05-03",123.8,1,123.8]
["2012-05-02",2012,127.3,128.55000000000001,125.15,125.15,1312,"2012-05-02",125.15,1,125.15]
["2012-04-30",2012,129.9,129.9,126,127.05,77408,"2012-04-30",127.05,1,127.05]
["2012-04-27",2012,125.3,127,123.5,127,879,"2012-04-27",127,1,127]
["2012-04-26",2012,125.6,127,125.4,126.5,2625,"2012-04-26",126.5,1,126.5]
["2012-04-25",2012,127.7,129.75,125.15,126.25,1119,"2012-04-25",126.25,1,126.25]
["2012-04-24",2012,128.35,131.5,127.1,127.95,1923,"2012-04-24",127.95,1,127.95]
["2012-04-23",2012,131.94999999999999,131.94999999999999,128.25,128.25,1175,"2012-04-23",128.25,1,128.25]
["2012-04-20",2012,130.69999999999999,141,128.65,130,9622,"2012-04-20",130,1,130]
["2012-04-19",2012,132.5,133.5,130.5,132,3599,"2012-04-19",132,1,132]
["2012-04-18",2012,132.9,132.9,129.25,130,2430,"2012-04-18",130,1,130]
["2012-04-17",2012,127.25,131.44999999999999,127.25,128.55000000000001,5168,"2012-04-17",128.55000000000001,1,128.55000000000001]
["2012-04-16",2012,130.30000000000001,132.6,127.5,127.85,4719,"2012-04-16",127.85,1,127.85]
["2012-04-13",2012,132.85,137,131.69999999999999,131.75,3218,"2012-04-13",131.75,1,131.75]
["2012-04-12",{"$f":"YEAR(A1283)","v":2012},131.94999999999999,132.6,130.5,131.05000000000001,2336,{"$f":"A1283","v":"2012-04-12"},{"$f":"F1283","v":131.05000000000001},1,{"$f":"I1283/J1283","v":131.05000000000001}]
["2012-04-11",2012,132.19999999999999,132.80000000000001,128.75,130.5,1836,"2012-04-11",130.5,{"$f":"IF(ROUND(I1284/I1283,0)>3,ROUND(I1284/I1283,0),1)","v":1},130.5]
["2012-04-10",2012,135.5,136.9,132.19999999999999,132.19999999999999,3287,"2012-04-10",132.19999999999999,1,132.19999999999999]
["2012-04-09",2012,137.94999999999999,138.85,134.4,135,2283,"2012-04-09",135,1,135]
["2012-04-04",2012,138.05000000000001,143.6,137,138,3001,"2012-04-04",138,1,138]
["2012-04-03",2012,143.80000000000001,143.80000000000001,137.65,138.85,4308,"2012-04-03",138.85,1,138.85]
["2012-04-02",2012,139,144.19999999999999,136.19999999999999,138.05000000000001,4964,"2012-04-02",138.05000000000001,1,138.05000000000001]
["2012-03-30",2012,137.85,142,134,137.5,26270,"2012-03-30",137.5,1,137.5]
["2012-03-29",2012,127,141.19999999999999,126.25,138,205599,"2012-03-29",138,1,138]
["2012-03-28",2012,125.4,132.5,123.5,129.69999999999999,10558,"2012-03-28",129.69999999999999,1,129.69999999999999]
["2012-03-27",2012,132.35,132.35,121.3,128.94999999999999,36841,"2012-03-27",128.94999999999999,1,128.94999999999999]
["2012-03-26",2012,131.1,132.5,128.94999999999999,130,1057,"2012-03-26",130,1,130]
["2012-03-23",2012,136.4,137.5,130.1,131.4,10817,"2012-03-23",131.4,1,131.4]
["2012-03-22",2012,138.44999999999999,138.5,130.69999999999999,130.94999999999999,5159,"2012-03-22",130.94999999999999,1,130.94999999999999]
["2012-03-21",2012,135.55000000000001,137,134.5,136.75,159834,"2012-03-21",136.75,1,136.75]
["2012-03-20",2012,136,137.05000000000001,134,136.94999999999999,6379,"2012-03-20",136.94999999999999,1,136.94999999999999]
["2012-03-19",2012,137.80000000000001,137.80000000000001,133.5,133.65,2235,"2012-03-19",133.65,1,133.65]
["2012-03-16",2012,138.25,139.69999999999999,134.1,134.75,2328,"2012-03-16",134.75,1,134.75]
["2012-03-15",2012,141.75,141.80000000000001,137.19999999999999,138.05000000000001,4430,"2012-03-15",138.05000000000001,1,138.05000000000001]
["2012-03-14",2012,142,144,137,138,12667,"2012-03-14",138,1,138]
["2012-03-13",2012,138.55000000000001,142.5,138,139.55000000000001,1009662,"2012-03-13",139.55000000000001,1,139.55000000000001]
["2012-03-12",2012,140,141.94999999999999,137,138.05000000000001,1888,"2012-03-12",138.05000000000001,1,138.05000000000001]
["2012-03-09",2012,140,143,140,140.85,1290,"2012-03-09",140.85,1,140.85]
["2012-03-07",2012,142.5,142.5,140.19999999999999,141.05000000000001,849,"2012-03-07",141.05000000000001,1,141.05000000000001]
["2012-03-06",2012,141.75,143.4,141.69999999999999,143.35,1422,"2012-03-06",143.35,1,143.35]
["2012-03-05",2012,128,143.94999999999999,128,143.25,1460,"2012-03-05",143.25,1,143.25]
["2012-03-03",2012,143,145.1,141,141,74,"2012-03-03",141,1,141]
["2012-03-02",2012,141.25,145,139,141.6,4045,"2012-03-02",141.6,1,141.6]
["2012-03-01",2012,133,145.5,133,140.55000000000001,8303,"2012-03-01",140.55000000000001,1,140.55000000000001]
["2012-02-29",2012,140,145.44999999999999,140,145,9432,"2012-02-29",145,1,145]
["2012-02-28",2012,138.19999999999999,143.4,138.19999999999999,140.65,1277,"2012-02-28",140.65,1,140.65]
["2012-02-27",2012,143.25,143.25,136.65,138.19999999999999,2044,"2012-02-27",138.19999999999999,1,138.19999999999999]
["2012-02-24",2012,141.25,145.44999999999999,133.1,136.65,12543,"2012-02-24",136.65,1,136.65]
["2012-02-23",2012,139.55000000000001,146.30000000000001,139.55000000000001,143.44999999999999,1401,"2012-02-23",143.44999999999999,1,143.44999999999999]
["2012-02-22",2012,143,144.30000000000001,139.5,139.5,2998,"2012-02-22",139.5,1,139.5]
["2012-02-21",2012,143.30000000000001,144.85,140.80000000000001,143,16612,"2012-02-21",143,1,143]
["2012-02-17",2012,146,151.19999999999999,142.1,144.9,4228,"2012-02-17",144.9,1,144.9]
["2012-02-16",2012,145,145.6,143.30000000000001,143.4,972,"2012-02-16",143.4,1,143.4]
["2012-02-15",2012,138.30000000000001,148.44999999999999,138.30000000000001,146.75,6606,"2012-02-15",146.75,1,146.75]
["2012-02-14",2012,144,146,143.19999999999999,143.19999999999999,2079,"2012-02-14",143.19999999999999,1,143.19999999999999]
["2012-02-13",2012,143.5,145.94999999999999,142.19999999999999,145,58815,"2012-02-13",145,1,145]
["2012-02-10",2012,146.5,146.5,140.65,143.5,41231,"2012-02-10",143.5,1,143.5]
["2012-02-09",2012,142.15,148.80000000000001,140.94999999999999,147.5,10476,"2012-02-09",147.5,1,147.5]
["2012-02-08",2012,140.15,143.6,137.5,143.6,14280,"2012-02-08",143.6,1,143.6]
["2012-02-07",2012,137.5,140.4,137.35,140,4347,"2012-02-07",140,1,140]
["2012-02-06",2012,138,139,136.1,138.5,7866,"2012-02-06",138.5,1,138.5]
["2012-02-03",2012,133.85,138,133.44999999999999,137.4,8287,"2012-02-03",137.4,1,137.4]
["2012-02-02",2012,140,140,133.05000000000001,133.75,15600,"2012-02-02",133.75,1,133.75]
["2012-02-01",2012,137.5,139.65,134.1,138.85,2653,"2012-02-01",138.85,1,138.85]
["2012-01-31",2012,134,139.5,130.65,138.55000000000001,4245,"2012-01-31",138.55000000000001,1,138.55000000000001]
["2012-01-30",2012,134,135.85,130.5,135.19999999999999,3951,"2012-01-30",135.19999999999999,1,135.19999999999999]
["2012-01-27",2012,132.4,135.75,132.4,134.15,5669,"2012-01-27",134.15,1,134.15]
["2012-01-25",2012,"-","-","-",134,0,"2012-01-25",134,1,134]
["2012-01-24",2012,129,129.75,126.25,129.30000000000001,5083,"2012-01-24",129.30000000000001,1,129.30000000000001]
["2012-01-23",2012,127,128,124,127,3215,"2012-01-23",127,1,127]
["2012-01-20",2012,132.44999999999999,134,121,125.05,21901,"2012-01-20",125.05,1,125.05]
["2012-01-19",2012,136.9,137.94999999999999,130,132,9628,"2012-01-19",132,1,132]
["2012-01-18",2012,138.9,138.9,134,135.30000000000001,1486,"2012-01-18",135.30000000000001,1,135.30000000000001]
["2012-01-17",2012,136.4,140.9,135.05000000000001,137.85,10701,"2012-01-17",137.85,1,137.85]
["2012-01-16",2012,129.75,139.65,127.45,138.85,29363,"2012-01-16",138.85,1,138.85]
["2012-01-13",2012,119.8,132,119.8,130,24967,"2012-01-13",130,1,130]
["2012-01-12",2012,118.25,121.75,118.25,120.5,2624,"2012-01-12",120.5,1,120.5]
["2012-01-11",2012,120.7,121.55,118,118.95,4214,"2012-01-11",118.95,1,118.95]
["2012-01-10",2012,118.25,120.85,117.45,118.4,1664,"2012-01-10",118.4,1,118.4]
["2012-01-07",{"$f":"YEAR(A1347)","v":2012},"-","-","-",118.65,0,{"$f":"A1347","v":"2012-01-07"},{"$f":"F1347","v":118.65},1,{"$f":"I1347/J1347","v":118.65}]
["2012-01-06",2012,120.4,121.75,117.1,118,2945,"2012-01-06",118,{"$f":"IF(ROUND(I1348/I1347,0)>3,ROUND(I1348/I1347,0),1)","v":1},118]
["2012-01-05",2012,120,120.4,118.15,120.4,65696,"2012-01-05",120.4,1,120.4]
["2012-01-04",2012,122,123.05,116.75,117.75,7266,"2012-01-04",117.75,1,117.75]
["2012-01-03",2012,130.80000000000001,130.80000000000001,120.5,123.7,1579,"2012-01-03",123.7,1,123.7]
["2012-01-02",2012,125,125,119.2,119.6,3134,"2012-01-02",119.6,1,119.6]
["2011-12-30",2011,125,132.69999999999999,113.8,126,93886,"2011-12-30",126,1,126]
["2011-12-29",2011,124,132.65,105.3,125,65217,"2011-12-29",125,1,125]
["2011-12-28",2011,119.95,130.5,117,124,31705,"2011-12-28",124,1,124]
["2011-12-27",2011,114.8,122.95,114.8,122.75,68302,"2011-12-27",122.75,1,122.75]
["2011-12-26",2011,117.9,119.4,114.6,114.65,1390,"2011-12-26",114.65,1,114.65]
["2011-12-23",2011,118,124.7,115.2,116,142488,"2011-12-23",116,1,116]
["2011-12-22",2011,117.5,117.85,114.5,115.15,748,"2011-12-22",115.15,1,115.15]
["2011-12-21",2011,115.45,117.95,115.45,115.5,899,"2011-12-21",115.5,1,115.5]
["2011-12-20",2011,114.5,116.45,114,114.5,983,"2011-12-20",114.5,1,114.5]
["2011-12-19",2011,119.9,119.9,114,114,1845,"2011-12-19",114,1,114]
["2011-12-16",2011,123,124.95,118.15,119.4,951,"2011-12-16",119.4,1,119.4]
["2011-12-15",2011,124,124,119.15,119.15,3274,"2011-12-15",119.15,1,119.15]
["2011-12-14",2011,125.6,127.35,123.45,123.45,42371,"2011-12-14",123.45,1,123.45]
["2011-12-13",2011,125,127.95,125,127.95,3022,"2011-12-13",127.95,1,127.95]
["2011-12-12",2011,124.45,126.45,124.45,125.2,102636,"2011-12-12",125.2,1,125.2]
["2011-12-09",2011,123,124.7,120.45,123.7,1415,"2011-12-09",123.7,1,123.7]
["2011-12-08",2011,127.05,127.05,124,124.05,962,"2011-12-08",124.05,1,124.05]
["2011-12-07",2011,127,129,126.1,128.19999999999999,4657,"2011-12-07",128.19999999999999,1,128.19999999999999]
["2011-12-05",2011,"-","-","-",124.75,0,"2011-12-05",124.75,1,124.75]
["2011-12-02",2011,122,124.45,120.4,122.1,37737,"2011-12-02",122.1,1,122.1]
["2011-12-01",2011,122,123,120.1,121.05,7632,"2011-12-01",121.05,1,121.05]
["2011-11-30",2011,119.05,121.75,117.8,120.95,22008,"2011-11-30",120.95,1,120.95]
["2011-11-29",2011,121.2,121.65,119.2,121.65,11817,"2011-11-29",121.65,1,121.65]
["2011-11-28",2011,117.5,122.95,117.5,119.95,204660,"2011-11-28",119.95,1,119.95]
["2011-11-25",2011,118.95,118.95,116.5,117,2595,"2011-11-25",117,1,117]
["2011-11-24",2011,119,120.9,115.2,116.65,2020,"2011-11-24",116.65,1,116.65]
["2011-11-23",2011,117.05,120,116.55,118,12696,"2011-11-23",118,1,118]
["2011-11-22",2011,122.9,122.9,115.4,117.95,3059,"2011-11-22",117.95,1,117.95]
["2011-11-21",2011,126.8,130.05000000000001,120,120.1,3182,"2011-11-21",120.1,1,120.1]
["2011-11-18",2011,123,126.95,121.7,125,11806,"2011-11-18",125,1,125]
["2011-11-17",2011,125.85,127.8,123.05,123.2,52261,"2011-11-17",123.2,1,123.2]
["2011-11-16",2011,129,129,124.6,127.5,6997,"2011-11-16",127.5,1,127.5]
["2011-11-15",2011,135,135,128.80000000000001,129.65,3166,"2011-11-15",129.65,1,129.65]
["2011-11-14",2011,136.4,136.4,131.5,132.9,2792,"2011-11-14",132.9,1,132.9]
["2011-11-11",2011,135.19999999999999,136.9,133.69999999999999,133.94999999999999,4022,"2011-11-11",133.94999999999999,1,133.94999999999999]
["2011-11-09",2011,"-","-","-",134.94999999999999,0,"2011-11-09",134.94999999999999,1,134.94999999999999]
["2011-11-08",2011,141.75,141.75,137.80000000000001,138,7978,"2011-11-08",138,1,138]
["2011-11-04",2011,"-","-","-",139.30000000000001,0,"2011-11-04",139.30000000000001,1,139.30000000000001]
["2011-11-03",2011,140.69999999999999,145.5,140,142,14522,"2011-11-03",142,1,142]
["2011-11-02",2011,142.19999999999999,143,140,142,2218,"2011-11-02",142,1,142]
["2011-11-01",2011,144.69999999999999,144.75,141,142.65,2952,"2011-11-01",142.65,1,142.65]
["2011-10-31",2011,141,144.5,140,144,5085,"2011-10-31",144,1,144]
["2011-10-28",2011,145,146,141,141.30000000000001,11692,"2011-10-28",141.30000000000001,1,141.30000000000001]
["2011-10-26",2011,"-","-","-",142.19999999999999,0,"2011-10-26",142.19999999999999,1,142.19999999999999]
["2011-10-25",2011,140.15,142.9,134.15,142.80000000000001,28729,"2011-10-25",142.80000000000001,1,142.80000000000001]
["2011-10-24",2011,141.69999999999999,141.75,138.6,140.75,10391,"2011-10-24",140.75,1,140.75]
["2011-10-21",2011,142,143.19999999999999,137.65,138.5,56506,"2011-10-21",138.5,1,138.5]
["2011-10-20",2011,141.9,141.9,139.19999999999999,139.65,4167,"2011-10-20",139.65,1,139.65]
["2011-10-19",2011,139.35,143.44999999999999,139.35,141.15,18462,"2011-10-19",141.15,1,141.15]
["2011-10-18",2011,143,143,138.5,138.75,7051,"2011-10-18",138.75,1,138.75]
["2011-10-17",2011,146,147.5,142.25,143.19999999999999,1198,"2011-10-17",143.19999999999999,1,143.19999999999999]
["2011-10-14",2011,145,146.5,142.94999999999999,146,38941,"2011-10-14",146,1,146]
["2011-10-13",2011,143.5,148,142.80000000000001,145.05000000000001,6790,"2011-10-13",145.05000000000001,1,145.05000000000001]
["2011-10-12",2011,140,145,139.25,143.5,13471,"2011-10-12",143.5,1,143.5]
["2011-10-11",2011,141.25,144.44999999999999,140,143,8148,"2011-10-11",143,1,143]
["2011-10-10",2011,143,143,138.6,138.65,10302,"2011-10-10",138.65,1,138.65]
["2011-10-07",2011,146.80000000000001,147.4,141.25,142,6175,"2011-10-07",142,1,142]
["2011-10-05",2011,"-","-","-",144.19999999999999,0,"2011-10-05",144.19999999999999,1,144.19999999999999]
["2011-10-04",{"$f":"YEAR(A1411)","v":2011},142.9,143.85,140.15,143.85,9238,{"$f":"A1411","v":"2011-10-04"},{"$f":"F1411","v":143.85},1,{"$f":"I1411/J1411","v":143.85}]
["2011-10-03",2011,148.5,151.94999999999999,139.75,140,34817,"2011-10-03",140,{"$f":"IF(ROUND(I1412/I1411,0)>3,ROUND(I1412/I1411,0),1)","v":1},140]
["2011-09-30",2011,154,157,142.05000000000001,144,81614,"2011-09-30",144,1,144]
["2011-09-29",2011,138.1,154,138.1,149.80000000000001,75059,"2011-09-29",149.80000000000001,1,149.80000000000001]
["2011-09-28",2011,141,141,138.6,138.6,1268,"2011-09-28",138.6,1,138.6]
["2011-09-27",2011,142.9,142.9,138.55000000000001,140.69999999999999,22271,"2011-09-27",140.69999999999999,1,140.69999999999999]
["2011-09-26",2011,140.65,144.69999999999999,138.19999999999999,138.30000000000001,10761,"2011-09-26",138.30000000000001,1,138.30000000000001]
["2011-09-23",2011,142.75,145,140.19999999999999,140.19999999999999,505196,"2011-09-23",140.19999999999999,1,140.19999999999999]
["2011-09-22",2011,142,144.44999999999999,140.6,143.9,4115,"2011-09-22",143.9,1,143.9]
["2011-09-21",2011,143.85,144.94999999999999,142,143,405828,"2011-09-21",143,1,143]
["2011-09-20",2011,144,144.75,141,142.5,6609,"2011-09-20",142.5,1,142.5]
["2011-09-19",2011,140.05000000000001,146,138,142.19999999999999,46408,"2011-09-19",142.19999999999999,1,142.19999999999999]
["2011-09-16",2011,136.1,144,134.1,143.1,18432,"2011-09-16",143.1,1,143.1]
["2011-09-15",2011,143.75,143.75,135.1,138.75,99518,"2011-09-15",138.75,1,138.75]
["2011-09-14",2011,142.30000000000001,144.9,141.4,141.5,2073,"2011-09-14",141.5,1,141.5]
["2011-09-13",2011,143.65,145,142.35,142.5,7436,"2011-09-13",142.5,1,142.5]
["2011-09-12",2011,142.75,143.1,141.05000000000001,142,2791,"2011-09-12",142,1,142]
["2011-09-09",2011,144.1,144.6,141.25,142,17049,"2011-09-09",142,1,142]
["2011-09-08",2011,147.5,150,142.55000000000001,143,22178,"2011-09-08",143,1,143]
["2011-09-07",2011,149.9,149.9,147.05000000000001,147.6,102473,"2011-09-07",147.6,1,147.6]
["2011-09-06",2011,147.1,149.69999999999999,146.44999999999999,148.80000000000001,597,"2011-09-06",148.80000000000001,1,148.80000000000001]
["2011-09-05",2011,148.05000000000001,149.9,147,147.6,5951,"2011-09-05",147.6,1,147.6]
["2011-09-02",2011,149.1,153.5,147.15,150,8358,"2011-09-02",150,1,150]
["2011-08-30",2011,"-","-","-",151,0,"2011-08-30",151,1,151]
["2011-08-29",2011,147.80000000000001,149.9,146.05000000000001,147.80000000000001,2171,"2011-08-29",147.80000000000001,1,147.80000000000001]
["2011-08-26",2011,145,148,145,145,15761,"2011-08-26",145,1,145]
["2011-08-25",2011,154.30000000000001,154.30000000000001,145,145.55000000000001,17322,"2011-08-25",145.55000000000001,1,145.55000000000001]
["2011-08-24",2011,148.80000000000001,148.80000000000001,145,145.19999999999999,4493,"2011-08-24",145.19999999999999,1,145.19999999999999]
["2011-08-23",2011,149.94999999999999,149.94999999999999,146.5,147.6,273882,"2011-08-23",147.6,1,147.6]
["2011-08-22",2011,145,153.65,144.65,146.25,50274,"2011-08-22",146.25,1,146.25]
["2011-08-19",2011,149.94999999999999,150,145.15,145.65,1905,"2011-08-19",145.65,1,145.65]
["2011-08-18",2011,151.05000000000001,152.44999999999999,148.1,151.30000000000001,113353,"2011-08-18",151.30000000000001,1,151.30000000000001]
["2011-08-17",2011,151.55000000000001,156.30000000000001,150,151.65,371205,"2011-08-17",151.65,1,151.65]
["2011-08-16",2011,153.65,156.75,152.9,153.4,9002,"2011-08-16",153.4,1,153.4]
["2011-08-12",2011,"-","-","-",153,0,"2011-08-12",153,1,153]
["2011-08-11",2011,153.05000000000001,156,152,152.05000000000001,13153,"2011-08-11",152.05000000000001,1,152.05000000000001]
["2011-08-10",2011,144.25,159.35,144.25,158.94999999999999,32881,"2011-08-10",158.94999999999999,1,158.94999999999999]
["2011-08-09",2011,147.05000000000001,155,147.05000000000001,150.85,43791,"2011-08-09",150.85,1,150.85]
["2011-08-08",2011,152.6,156.65,148,154.1,31622,"2011-08-08",154.1,1,154.1]
["2011-08-05",2011,154.69999999999999,157,148.69999999999999,155.69999999999999,10944,"2011-08-05",155.69999999999999,1,155.69999999999999]
["2011-08-04",2011,160,160.80000000000001,156,156,3435,"2011-08-04",156,1,156]
["2011-08-03",2011,157,159.9,153.69999999999999,159.30000000000001,33093,"2011-08-03",159.30000000000001,1,159.30000000000001]
["2011-08-02",2011,157.05000000000001,161.5,156.80000000000001,157.05000000000001,3101,"2011-08-02",157.05000000000001,1,157.05000000000001]
["2011-08-01",2011,163.85,163.85,160.1,160.65,26296,"2011-08-01",160.65,1,160.65]
["2011-07-29",2011,156.94999999999999,169.45,156.94999999999999,160.65,2992901,"2011-07-29",160.65,1,160.65]
["2011-07-28",2011,159.9,160.69999999999999,154.19999999999999,157,7296,"2011-07-28",157,1,157]
["2011-07-27",2011,164.95,166.4,158.05000000000001,160.94999999999999,8896,"2011-07-27",160.94999999999999,1,160.94999999999999]
["2011-07-26",2011,163.80000000000001,169,152.94999999999999,166.1,13084,"2011-07-26",166.1,1,166.1]
["2011-07-25",2011,163,163,158.05000000000001,161,22843,"2011-07-25",161,1,161]
["2011-07-22",2011,164.9,165.95,163,163.5,7896,"2011-07-22",163.5,1,163.5]
["2011-07-21",2011,167,167.6,162,162.30000000000001,10008,"2011-07-21",162.30000000000001,1,162.30000000000001]
["2011-07-20",2011,167.65,168.8,165.1,167,19324,"2011-07-20",167,1,167]
["2011-07-19",2011,167.05,168.85,164.55,166,34547,"2011-07-19",166,1,166]
["2011-07-18",2011,163.85,169,162,167.45,98806,"2011-07-18",167.45,1,167.45]
["2011-07-15",2011,164.9,167,158,159.80000000000001,18316,"2011-07-15",159.80000000000001,1,159.80000000000001]
["2011-07-14",2011,158.15,163.9,158,163.9,12190,"2011-07-14",163.9,1,163.9]
["2011-07-13",2011,157,159.69999999999999,155.65,159.19999999999999,7541,"2011-07-13",159.19999999999999,1,159.19999999999999]
["2011-07-12",2011,158.1,158.1,155,155,8303,"2011-07-12",155,1,155]
["2011-07-11",2011,163,164.35,158.1,158.1,5936,"2011-07-11",158.1,1,158.1]
["2011-07-08",2011,164.25,165.6,160,161.05000000000001,14954,"2011-07-08",161.05000000000001,1,161.05000000000001]
["2011-07-07",2011,165.35,172.8,158.6,162.69999999999999,48926,"2011-07-07",162.69999999999999,1,162.69999999999999]
["2011-07-06",2011,175.8,175.8,163.1,165,17709,"2011-07-06",165,1,165]
["2011-07-05",2011,167.4,168.95,164.2,166.6,4680,"2011-07-05",166.6,1,166.6]
["2011-07-04",2011,170,170,166.55,166.6,304316,"2011-07-04",166.6,1,166.6]
["2011-07-01",{"$f":"YEAR(A1475)","v":2011},166.1,171.15,165.75,170,15631,{"$f":"A1475","v":"2011-07-01"},{"$f":"F1475","v":170},1,{"$f":"I1475/J1475","v":170}]
["2011-06-30",2011,169.55,170.8,167.6,170,24352,"2011-06-30",170,{"$f":"IF(ROUND(I1476/I1475,0)>3,ROUND(I1476/I1475,0),1)","v":1},170]
["2011-06-29",2011,174.8,182,166,170.15,120332,"2011-06-29",170.15,1,170.15]
["2011-06-28",2011,169,175,164.4,169,73787,"2011-06-28",169,1,169]
["2011-06-27",2011,159.6,168,158.55000000000001,166,40765,"2011-06-27",166,1,166]
["2011-06-24",2011,155.6,164.4,155.6,157.55000000000001,58466,"2011-06-24",157.55000000000001,1,157.55000000000001]
["2011-06-23",2011,158,161,155.25,158,7662,"2011-06-23",158,1,158]
["2011-06-22",2011,158,163.1,158,162,30083,"2011-06-22",162,1,162]
["2011-06-21",2011,163,163.1,159,159,18486,"2011-06-21",159,1,159]
["2011-06-20",2011,165.5,165.5,160,160.05000000000001,6886,"2011-06-20",160.05000000000001,1,160.05000000000001]
["2011-06-17",2011,165,165,159.5,162.75,6884,"2011-06-17",162.75,1,162.75]
["2011-06-16",2011,158,163.9,158,160,12536,"2011-06-16",160,1,160]
["2011-06-15",2011,165.5,166,158.69999999999999,160,18929,"2011-06-15",160,1,160]
["2011-06-14",2011,161.5,164.75,158.75,163.75,18213,"2011-06-14",163.75,1,163.75]
["2011-06-13",2011,163.9,163.9,158,158.19999999999999,11580,"2011-06-13",158.19999999999999,1,158.19999999999999]
["2011-06-10",2011,163.1,166.6,160.35,161.1,56336,"2011-06-10",161.1,1,161.1]
["2011-06-09",2011,156.15,161.6,156.15,160,258091,"2011-06-09",160,1,160]
["2011-06-08",2011,157,159.9,155,158,266961,"2011-06-08",158,1,158]
["2011-06-07",2011,158.1,158.15,155.6,156.44999999999999,28644,"2011-06-07",156.44999999999999,1,156.44999999999999]
["2011-06-06",2011,163.44999999999999,163.6,157.55000000000001,157.55000000000001,8715,"2011-06-06",157.55000000000001,1,157.55000000000001]
["2011-06-03",2011,167.65,167.65,161,164,7766,"2011-06-03",164,1,164]
["2011-06-02",2011,163,166.45,161.15,166,48507,"2011-06-02",166,1,166]
["2011-06-01",2011,158.65,163.44999999999999,158.6,158.6,3952,"2011-06-01",158.6,1,158.6]
["2011-05-31",2011,158,163,158,160.05000000000001,22805,"2011-05-31",160.05000000000001,1,160.05000000000001]
["2011-05-30",2011,154.30000000000001,166.4,154.30000000000001,157.5,6310,"2011-05-30",157.5,1,157.5]
["2011-05-27",2011,153.80000000000001,158.55000000000001,152.15,156.30000000000001,38035,"2011-05-27",156.30000000000001,1,156.30000000000001]
["2011-05-26",2011,155.4,162.5,151.85,152.1,15986,"2011-05-26",152.1,1,152.1]
["2011-05-25",2011,156.05000000000001,156.75,153.05000000000001,154.94999999999999,3935,"2011-05-25",154.94999999999999,1,154.94999999999999]
["2011-05-24",2011,163.85,163.85,156,156,20180,"2011-05-24",156,1,156]
["2011-05-23",2011,167.7,167.7,159.25,160.69999999999999,9267,"2011-05-23",160.69999999999999,1,160.69999999999999]
["2011-05-20",2011,163,168.8,161,162,72267,"2011-05-20",162,1,162]
["2011-05-19",2011,159.94999999999999,164.9,158.69999999999999,162.1,51294,"2011-05-19",162.1,1,162.1]
["2011-05-18",2011,155.1,161,148,159.85,67449,"2011-05-18",159.85,1,159.85]
["2011-05-17",2011,160,162.4,154.1,155,18183,"2011-05-17",155,1,155]
["2011-05-16",2011,159,161.6,155.19999999999999,160.69999999999999,18580,"2011-05-16",160.69999999999999,1,160.69999999999999]
["2011-05-13",2011,147.4,161.44999999999999,145.69999999999999,160,132167,"2011-05-13",160,1,160]
["2011-05-12",2011,150.05000000000001,151,148.1,150.19999999999999,5951,"2011-05-12",150.19999999999999,1,150.19999999999999]
["2011-05-11",2011,153.80000000000001,153.80000000000001,149.75,150.05000000000001,51851,"2011-05-11",150.05000000000001,1,150.05000000000001]
["2011-05-10",2011,151,152.75,147,150.94999999999999,19437,"2011-05-10",150.94999999999999,1,150.94999999999999]
["2011-05-09",2011,150.1,154.69999999999999,150,150.6,9131,"2011-05-09",150.6,1,150.6]
["2011-05-06",2011,150.05000000000001,151.55000000000001,149.15,151.4,6782,"2011-05-06",151.4,1,151.4]
["2011-05-05",2011,153.85,153.9,147,148.30000000000001,11741,"2011-05-05",148.30000000000001,1,148.30000000000001]
["2011-05-04",2011,150.65,151,147.55000000000001,150.80000000000001,17052,"2011-05-04",150.80000000000001,1,150.80000000000001]
["2011-05-03",2011,151.5,153,150,151.30000000000001,21263,"2011-05-03",151.30000000000001,1,151.30000000000001]
["2011-05-02",2011,146.15,152.80000000000001,146.1,150.5,20376,"2011-05-02",150.5,1,150.5]
["2011-04-29",2011,152,152.85,146.30000000000001,146.55000000000001,6835,"2011-04-29",146.55000000000001,1,146.55000000000001]
["2011-04-28",2011,159.80000000000001,159.80000000000001,149.05000000000001,149.19999999999999,16227,"2011-04-28",149.19999999999999,1,149.19999999999999]
["2011-04-27",2011,156.65,159.9,154.15,154.15,348202,"2011-04-27",154.15,1,154.15]
["2011-04-26",2011,155.30000000000001,157.05000000000001,154.1,154.35,507920,"2011-04-26",154.35,1,154.35]
["2011-04-25",2011,156.19999999999999,157.75,155.05000000000001,156.5,14251,"2011-04-25",156.5,1,156.5]
["2011-04-21",2011,"-","-","-",156,0,"2011-04-21",156,1,156]
["2011-04-20",2011,156.9,157.65,155,155.15,12846,"2011-04-20",155.15,1,155.15]
["2011-04-19",2011,154.1,159.9,154.1,155.05000000000001,234884,"2011-04-19",155.05000000000001,1,155.05000000000001]
["2011-04-18",2011,154.85,156.1,153.65,156,258766,"2011-04-18",156,1,156]
["2011-04-15",2011,157.75,160.1,151.4,151.44999999999999,94156,"2011-04-15",151.44999999999999,1,151.44999999999999]
["2011-04-13",2011,"-","-","-",155,0,"2011-04-13",155,1,155]
["2011-04-11",2011,"-","-","-",154,0,"2011-04-11",154,1,154]
["2011-04-08",2011,158.5,159.4,152,155,33516,"2011-04-08",155,1,155]
["2011-04-07",2011,150.5,159.9,150.25,159,458796,"2011-04-07",159,1,159]
["2011-04-06",2011,152,152,146,147.4,12879,"2011-04-06",147.4,1,147.4]
["2011-04-05",2011,146.9,154.80000000000001,146.35,148.55000000000001,40341,"2011-04-05",148.55000000000001,1,148.55000000000001]
["2011-04-04",2011,141.1,148.80000000000001,141.1,145,16630,"2011-04-04",145,1,145]
["2011-04-01",2011,146.94999999999999,148.9,145.05000000000001,146,4083,"2011-04-01",146,1,146]
["2011-03-31",2011,150,156,141.25,144,202778,"2011-03-31",144,1,144]
["2011-03-30",{"$f":"YEAR(A1539)","v":2011},139,147.9,139,146,36214,{"$f":"A1539","v":"2011-03-30"},{"$f":"F1539","v":146},1,{"$f":"I1539/J1539","v":146}]
["2011-03-29",2011,138.94999999999999,142.05000000000001,137.35,139,13787,"2011-03-29",139,{"$f":"IF(ROUND(I1540/I1539,0)>3,ROUND(I1540/I1539,0),1)","v":1},139]
["2011-03-28",2011,141,141,136,136.5,10798,"2011-03-28",136.5,1,136.5]
["2011-03-25",2011,138.5,140.19999999999999,133.65,140.19999999999999,28293,"2011-03-25",140.19999999999999,1,140.19999999999999]
["2011-03-24",2011,133.15,137.5,133.15,136.85,165252,"2011-03-24",136.85,1,136.85]
["2011-03-23",2011,134,136.69999999999999,132.15,135.5,13215,"2011-03-23",135.5,1,135.5]
["2011-03-22",2011,134.15,137,131.75,135,110769,"2011-03-22",135,1,135]
["2011-03-21",2011,133.94999999999999,138.80000000000001,131.55000000000001,133,11014,"2011-03-21",133,1,133]
["2011-03-18",2011,132.30000000000001,133.5,130.5,131.35,5256,"2011-03-18",131.35,1,131.35]
["2011-03-17",2011,133,134.44999999999999,130.80000000000001,131.75,3330,"2011-03-17",131.75,1,131.75]
["2011-03-16",2011,134.94999999999999,135,132.1,132.69999999999999,353912,"2011-03-16",132.69999999999999,1,132.69999999999999]
["2011-03-15",2011,134,134.55000000000001,130.19999999999999,131.19999999999999,12898,"2011-03-15",131.19999999999999,1,131.19999999999999]
["2011-03-14",2011,133.69999999999999,136,133.69999999999999,135.55000000000001,2688,"2011-03-14",135.55000000000001,1,135.55000000000001]
["2011-03-11",2011,135.65,136.55000000000001,133.30000000000001,134.94999999999999,1698,"2011-03-11",134.94999999999999,1,134.94999999999999]
["2011-03-10",2011,136.85,138,135.30000000000001,135.69999999999999,131926,"2011-03-10",135.69999999999999,1,135.69999999999999]
["2011-03-09",2011,136.19999999999999,137.9,135.05000000000001,136.9,61164,"2011-03-09",136.9,1,136.9]
["2011-03-08",2011,134.4,136.5,132.94999999999999,135.19999999999999,28776,"2011-03-08",135.19999999999999,1,135.19999999999999]
["2011-03-07",2011,133.4,135,129.30000000000001,132.35,5962,"2011-03-07",132.35,1,132.35]
["2011-03-04",2011,136.94999999999999,137,133.30000000000001,134.80000000000001,17121,"2011-03-04",134.80000000000001,1,134.80000000000001]
["2011-03-03",2011,141.9,141.9,135.35,136.19999999999999,16262,"2011-03-03",136.19999999999999,1,136.19999999999999]
["2011-03-01",2011,"-","-","-",136,0,"2011-03-01",136,1,136]
["2011-02-28",2011,141,141.1,132.05000000000001,132.05000000000001,38636,"2011-02-28",132.05000000000001,1,132.05000000000001]
["2011-02-25",2011,143.94999999999999,145,135.15,136,126232,"2011-02-25",136,1,136]
["2011-02-24",2011,143.94999999999999,146.85,142.5,142.65,6584,"2011-02-24",142.65,1,142.65]
["2011-02-23",2011,144.30000000000001,149.9,144.30000000000001,145.4,15482,"2011-02-23",145.4,1,145.4]
["2011-02-22",2011,147.05000000000001,148.35,146.15,146.30000000000001,1259,"2011-02-22",146.30000000000001,1,146.30000000000001]
["2011-02-21",2011,146.05000000000001,149.9,146.05000000000001,147,2375,"2011-02-21",147,1,147]
["2011-02-18",2011,149.1,150,145.25,145.25,11782,"2011-02-18",145.25,1,145.25]
["2011-02-17",2011,146.6,150,145.6,147.44999999999999,10800,"2011-02-17",147.44999999999999,1,147.44999999999999]
["2011-02-16",2011,144.1,148,144.1,144.35,1814,"2011-02-16",144.35,1,144.35]
["2011-02-15",2011,146,151.44999999999999,144.5,145,4543,"2011-02-15",145,1,145]
["2011-02-14",2011,141,154.80000000000001,141,147.80000000000001,18748,"2011-02-14",147.80000000000001,1,147.80000000000001]
["2011-02-11",2011,142,142,140.19999999999999,140.19999999999999,4121,"2011-02-11",140.19999999999999,1,140.19999999999999]
["2011-02-10",2011,142,145,140,140.65,34675,"2011-02-10",140.65,1,140.65]
["2011-02-09",2011,144.05000000000001,147.55000000000001,140.55000000000001,141,108461,"2011-02-09",141,1,141]
["2011-02-08",2011,148.69999999999999,151.55000000000001,144,146,108136,"2011-02-08",146,1,146]
["2011-02-07",2011,151,151.94999999999999,148.1,149,12672,"2011-02-07",149,1,149]
["2011-02-04",2011,148,150.94999999999999,146.30000000000001,149,12536,"2011-02-04",149,1,149]
["2011-02-03",2011,144.6,151,143.69999999999999,148,37718,"2011-02-03",148,1,148]
["2011-02-02",2011,148,148,145,145.05000000000001,9460,"2011-02-02",145.05000000000001,1,145.05000000000001]
["2011-02-01",2011,151.75,152,145.5,147.94999999999999,148894,"2011-02-01",147.94999999999999,1,147.94999999999999]
["2011-01-31",2011,154.4,154.4,147,148.9,102013,"2011-01-31",148.9,1,148.9]
["2011-01-28",2011,147,159.94999999999999,142.6,149.19999999999999,102028,"2011-01-28",149.19999999999999,1,149.19999999999999]
["2011-01-27",2011,151.19999999999999,151.25,147.30000000000001,148.94999999999999,28859,"2011-01-27",148.94999999999999,1,148.94999999999999]
["2011-01-25",2011,"-","-","-",150,0,"2011-01-25",150,1,150]
["2011-01-24",2011,149.05000000000001,150,145,146.5,11880,"2011-01-24",146.5,1,146.5]
["2011-01-21",2011,146.94999999999999,149.9,145.94999999999999,149,30704,"2011-01-21",149,1,149]
["2011-01-20",2011,142.69999999999999,146.6,142,145.69999999999999,56388,"2011-01-20",145.69999999999999,1,145.69999999999999]
["2011-01-19",2011,148.80000000000001,154.80000000000001,141.9,143.05000000000001,73398,"2011-01-19",143.05000000000001,1,143.05000000000001]
["2011-01-18",2011,149.35,150.5,141.1,145.5,30907,"2011-01-18",145.5,1,145.5]
["2011-01-17",2011,147,152.6,147,148.05000000000001,72377,"2011-01-17",148.05000000000001,1,148.05000000000001]
["2011-01-14",2011,154.19999999999999,154.19999999999999,144.1,145.5,85925,"2011-01-14",145.5,1,145.5]
["2011-01-13",2011,155,155,149.1,154.4,89039,"2011-01-13",154.4,1,154.4]
["2011-01-12",2011,152.94999999999999,156.5,150.15,152,738301,"2011-01-12",152,1,152]
["2011-01-11",2011,152.69999999999999,155.55000000000001,150,152.5,20839,"2011-01-11",152.5,1,152.5]
["2011-01-10",2011,149.9,155,146.6,153.5,74200,"2011-01-10",153.5,1,153.5]
["2011-01-07",2011,147.19999999999999,150.94999999999999,146.5,150,91745,"2011-01-07",150,1,150]
["2011-01-06",2011,146.65,148.6,145.69999999999999,148,75978,"2011-01-06",148,1,148]
["2011-01-05",2011,147.5,148.25,145.44999999999999,147,74499,"2011-01-05",147,1,147]
["2011-01-04",2011,147,149.25,144.80000000000001,148.15,102297,"2011-01-04",148.15,1,148.15]
["2011-01-03",2011,147,147,143.80000000000001,144,53321,"2011-01-03",144,1,144]
["2010-12-31",2010,146.65,146.65,144.44999999999999,145.35,13314,"2010-12-31",145.35,1,145.35]
["2010-12-30",2010,149.9,149.9,144,144.75,25664,"2010-12-30",144.75,1,144.75]
["2010-12-29",2010,146.69999999999999,146.9,143,144,50060,"2010-12-29",144,1,144]
["2010-12-28",{"$f":"YEAR(A1603)","v":2010},143.94999999999999,145.5,141.80000000000001,144.5,98343,{"$f":"A1603","v":"2010-12-28"},{"$f":"F1603","v":144.5},1,{"$f":"I1603/J1603","v":144.5}]
["2010-12-27",2010,144.69999999999999,144.9,141.55000000000001,143.85,20186,"2010-12-27",143.85,{"$f":"IF(ROUND(I1604/I1603,0)>3,ROUND(I1604/I1603,0),1)","v":1},143.85]
["2010-12-24",2010,143.65,143.69999999999999,139.65,142.5,44108,"2010-12-24",142.5,1,142.5]
["2010-12-23",2010,148.94999999999999,148.94999999999999,139.05000000000001,141.69999999999999,17437,"2010-12-23",141.69999999999999,1,141.69999999999999]
["2010-12-22",2010,144.35,147.9,141.1,145.05000000000001,20816,"2010-12-22",145.05000000000001,1,145.05000000000001]
["2010-12-21",2010,139.4,143.80000000000001,139.4,142.25,47090,"2010-12-21",142.25,1,142.25]
["2010-12-20",2010,142.35,144.94999999999999,139.05000000000001,139.05000000000001,24097,"2010-12-20",139.05000000000001,1,139.05000000000001]
["2010-12-16",2010,"-","-","-",142,0,"2010-12-16",142,1,142]
["2010-12-15",2010,144,145.94999999999999,143,143,18847,"2010-12-15",143,1,143]
["2010-12-14",2010,148.69999999999999,148.69999999999999,143.1,145.1,25413,"2010-12-14",145.1,1,145.1]
["2010-12-13",2010,143,146.80000000000001,143,145,7056,"2010-12-13",145,1,145]
["2010-12-10",2010,138.69999999999999,147.4,136,147.4,120797,"2010-12-10",147.4,1,147.4]
["2010-12-09",2010,144.85,149,142.25,148,47980,"2010-12-09",148,1,148]
["2010-12-08",2010,148.80000000000001,148.80000000000001,145.05000000000001,146.5,11868,"2010-12-08",146.5,1,146.5]
["2010-12-07",2010,153,153,145.15,146.44999999999999,20012,"2010-12-07",146.44999999999999,1,146.44999999999999]
["2010-12-06",2010,155,155.69999999999999,146.75,149.05000000000001,51164,"2010-12-06",149.05000000000001,1,149.05000000000001]
["2010-12-03",2010,155,157.6,150.15,152.5,47629,"2010-12-03",152.5,1,152.5]
["2010-12-02",2010,150,155,150,154.5,48555,"2010-12-02",154.5,1,154.5]
["2010-12-01",2010,150,155.80000000000001,149,155,53065,"2010-12-01",155,1,155]
["2010-11-30",2010,147.4,151.9,147.35,150,7580,"2010-11-30",150,1,150]
["2010-11-29",2010,150,154,142.5,150.85,73004,"2010-11-29",150.85,1,150.85]
["2010-11-26",2010,152.1,154.94999999999999,136,150,48849,"2010-11-26",150,1,150]
["2010-11-25",2010,152.6,155.30000000000001,151,154,33739,"2010-11-25",154,1,154]
["2010-11-24",2010,150.5,155.55000000000001,148.9,153.44999999999999,92582,"2010-11-24",153.44999999999999,1,153.44999999999999]
["2010-11-23",2010,143.94999999999999,152,143,148,72512,"2010-11-23",148,1,148]
["2010-11-22",2010,145,148.69999999999999,142.5,144,199370,"2010-11-22",144,1,144]
["2010-11-19",2010,146.80000000000001,146.9,140.55000000000001,142,148217,"2010-11-19",142,1,142]
["2010-11-18",2010,155.4,155.75,144.65,145.80000000000001,129554,"2010-11-18",145.80000000000001,1,145.80000000000001]
["2010-11-16",2010,"-","-","-",155,0,"2010-11-16",155,1,155]
["2010-11-15",2010,163.5,164.8,155,156,46973,"2010-11-15",156,1,156]
["2010-11-12",2010,162.5,164.9,161.05000000000001,161.15,37375,"2010-11-12",161.15,1,161.15]
["2010-11-11",2010,165,167,161.1,162.1,22360,"2010-11-11",162.1,1,162.1]
["2010-11-10",2010,164.9,168,163,164.5,255346,"2010-11-10",164.5,1,164.5]
["2010-11-09",2010,167.5,182,162.65,163.1,83842,"2010-11-09",163.1,1,163.1]
["2010-11-08",2010,169.9,171.95,164.6,167,51682,"2010-11-08",167,1,167]
["2010-11-05",2010,172.4,174.9,168.3,170.55,39140,"2010-11-05",170.55,1,170.55]
["2010-11-04",2010,"-","-","-",170.2,0,"2010-11-04",170.2,1,170.2]
["2010-11-03",2010,160.30000000000001,163.25,158.1,159.35,42574,"2010-11-03",159.35,1,159.35]
["2010-11-02",2010,161.05000000000001,171.8,159.1,159.1,72903,"2010-11-02",159.1,1,159.1]
["2010-11-01",2010,162.85,166,157.75,163.05000000000001,74581,"2010-11-01",163.05000000000001,1,163.05000000000001]
["2010-10-29",2010,166,166,158.05000000000001,162,33232,"2010-10-29",162,1,162]
["2010-10-28",2010,166.1,167.5,161,164.15,71622,"2010-10-28",164.15,1,164.15]
["2010-10-27",2010,172.15,179,162.6,163.4,342490,"2010-10-27",163.4,1,163.4]
["2010-10-26",2010,170,185.7,168.2,168.85,346503,"2010-10-26",168.85,1,168.85]
["2010-10-25",2010,164.6,170.95,161.44999999999999,170,135991,"2010-10-25",170,1,170]
["2010-10-22",2010,163,164,160.05000000000001,163,38090,"2010-10-22",163,1,163]
["2010-10-21",2010,162,178.85,160.94999999999999,162,315669,"2010-10-21",162,1,162]
["2010-10-20",2010,156,161,155.4,159.19999999999999,12251,"2010-10-20",159.19999999999999,1,159.19999999999999]
["2010-10-19",2010,160.15,161.85,155.1,156.4,19820,"2010-10-19",156.4,1,156.4]
["2010-10-18",2010,160.75,163,158.6,159.65,17329,"2010-10-18",159.65,1,159.65]
["2010-10-15",2010,160.1,163.30000000000001,160,162.69999999999999,4423,"2010-10-15",162.69999999999999,1,162.69999999999999]
["2010-10-14",2010,162.80000000000001,163.75,160.1,162.05000000000001,10425,"2010-10-14",162.05000000000001,1,162.05000000000001]
["2010-10-13",2010,161.30000000000001,163.95,159.05000000000001,162,13117,"2010-10-13",162,1,162]
["2010-10-12",2010,160.85,164.95,159,161.30000000000001,85870,"2010-10-12",161.30000000000001,1,161.30000000000001]
["2010-10-11",2010,162.1,165.35,160,160.5,15604,"2010-10-11",160.5,1,160.5]
["2010-10-08",2010,166.15,166.45,161,161.80000000000001,16016,"2010-10-08",161.80000000000001,1,161.80000000000001]
["2010-10-07",2010,165,166.7,163.30000000000001,163.5,15748,"2010-10-07",163.5,1,163.5]
["2010-10-06",2010,166.85,167,162.25,164.1,15913,"2010-10-06",164.1,1,164.1]
["2010-10-05",2010,164,166.9,163,165.7,83000,"2010-10-05",165.7,1,165.7]
["2010-10-04",2010,165.7,166,162.05000000000001,165.1,14667,"2010-10-04",165.1,1,165.1]
["2010-10-01",2010,161.94999999999999,167.3,161.30000000000001,164,57343,"2010-10-01",164,1,164]
["2010-09-30",2010,165.15,165.15,158.30000000000001,162.80000000000001,66102,"2010-09-30",162.80000000000001,1,162.80000000000001]
["2010-09-29",2010,162,163.69999999999999,157.15,160.69999999999999,26204,"2010-09-29",160.69999999999999,1,160.69999999999999]
["2010-09-28",2010,158.1,163,156.25,160,54128,"2010-09-28",160,1,160]
["2010-09-27",{"$f":"YEAR(A1667)","v":2010},158.80000000000001,160,154.9,157.69999999999999,100623,{"$f":"A1667","v":"2010-09-27"},{"$f":"F1667","v":157.69999999999999},1,{"$f":"I1667/J1667","v":157.69999999999999}]
["2010-09-24",2010,160.19999999999999,163.4,157.1,158,68446,"2010-09-24",158,{"$f":"IF(ROUND(I1668/I1667,0)>3,ROUND(I1668/I1667,0),1)","v":1},158]
["2010-09-23",2010,156,163.9,153.19999999999999,163,237925,"2010-09-23",163,1,163]
["2010-09-22",2010,151,157,150,155.1,310741,"2010-09-22",155.1,1,155.1]
["2010-09-21",2010,151.9,152,147.15,150.05000000000001,141714,"2010-09-21",150.05000000000001,1,150.05000000000001]
["2010-09-20",2010,153.75,158.1,148.5,149,503810,"2010-09-20",149,1,149]
["2010-09-17",2010,152,157,149,152.5,119260,"2010-09-17",152.5,1,152.5]
["2010-09-16",2010,164,164,148.30000000000001,154,91475,"2010-09-16",154,1,154]
["2010-09-15",2010,164.8,167,162.44999999999999,163,23120,"2010-09-15",163,1,163]
["2010-09-14",2010,166.85,171,164.7,164.7,87298,"2010-09-14",164.7,1,164.7]
["2010-09-13",2010,174.6,178,166,166.2,40101,"2010-09-13",166.2,1,166.2]
["2010-09-09",2010,174.15,174.55,168,168,33547,"2010-09-09",168,1,168]
["2010-09-08",2010,175.05,179,170,170.25,82937,"2010-09-08",170.25,1,170.25]
["2010-09-07",2010,180,180,172.2,173.05,73892,"2010-09-07",173.05,1,173.05]
["2010-09-06",2010,175,180.05,172,179,37930,"2010-09-06",179,1,179]
["2010-09-03",2010,173.5,176.65,172,174.6,13521,"2010-09-03",174.6,1,174.6]
["2010-09-02",2010,171.35,174,170.1,173.5,11668,"2010-09-02",173.5,1,173.5]
["2010-09-01",2010,166.35,170.95,166.35,168,26366,"2010-09-01",168,1,168]
["2010-08-31",2010,167.05,168.45,163.05000000000001,165,60316,"2010-08-31",165,1,165]
["2010-08-30",2010,172.6,180.9,165.2,166,22369,"2010-08-30",166,1,166]
["2010-08-27",2010,170.75,181,168.1,171,79624,"2010-08-27",171,1,171]
["2010-08-25",2010,170.75,171,166,169.95,7713,"2010-08-25",169.95,1,169.95]
["2010-08-24",2010,170.5,173.5,169.05,170.1,60807,"2010-08-24",170.1,1,170.1]
["2010-08-23",2010,174.8,178,166.05,170.95,82456,"2010-08-23",170.95,1,170.95]
["2010-08-20",2010,168.6,179,164.5,172.5,36579,"2010-08-20",172.5,1,172.5]
["2010-08-19",2010,168.6,171,163.1,166,13860,"2010-08-19",166,1,166]
["2010-08-18",2010,171,171.9,168,168.15,12238,"2010-08-18",168.15,1,168.15]
["2010-08-17",2010,170,172.95,166.4,169.5,19064,"2010-08-17",169.5,1,169.5]
["2010-08-16",2010,172.9,174.3,166.4,167.55,70885,"2010-08-16",167.55,1,167.55]
["2010-08-13",2010,173.8,173.8,168.7,170.5,20754,"2010-08-13",170.5,1,170.5]
["2010-08-12",2010,165.05,174.9,165.05,174.5,42221,"2010-08-12",174.5,1,174.5]
["2010-08-11",2010,163.75,174.05,163,171,52251,"2010-08-11",171,1,171]
["2010-08-10",2010,170.2,171.45,163.05000000000001,163.19999999999999,28024,"2010-08-10",163.19999999999999,1,163.19999999999999]
["2010-08-09",2010,164.8,174.9,163,169,714909,"2010-08-09",169,1,169]
["2010-08-06",2010,160.15,166,160.15,165.75,24981,"2010-08-06",165.75,1,165.75]
["2010-08-05",2010,163,164.95,161.05000000000001,163.1,113383,"2010-08-05",163.1,1,163.1]
["2010-08-04",2010,157.69999999999999,166,157.69999999999999,163,20400,"2010-08-04",163,1,163]
["2010-08-03",2010,157.5,161.5,156.75,161,19817,"2010-08-03",161,1,161]
["2010-08-02",2010,157.55000000000001,159.65,155.05000000000001,155.1,4516,"2010-08-02",155.1,1,155.1]
["2010-07-30",2010,159.80000000000001,159.80000000000001,156.15,156.15,5619,"2010-07-30",156.15,1,156.15]
["2010-07-29",2010,156.25,160.9,155.30000000000001,160.9,25031,"2010-07-29",160.9,1,160.9]
["2010-07-28",2010,154.5,160.80000000000001,150,158,79215,"2010-07-28",158,1,158]
["2010-07-27",2010,155.25,164.7,152.15,152.30000000000001,25070,"2010-07-27",152.30000000000001,1,152.30000000000001]
["2010-07-26",2010,158,158,155.05000000000001,155.5,11521,"2010-07-26",155.5,1,155.5]
["2010-07-23",2010,165,165,154.19999999999999,160,19030,"2010-07-23",160,1,160]
["2010-07-22",2010,164.9,164.95,162,163,44353,"2010-07-22",163,1,163]
["2010-07-21",2010,164,167.5,160.19999999999999,165,425356,"2010-07-21",165,1,165]
["2010-07-20",2010,161.1,162.4,158,159.1,76102,"2010-07-20",159.1,1,159.1]
["2010-07-19",2010,153.5,163.4,153.5,159.94999999999999,285370,"2010-07-19",159.94999999999999,1,159.94999999999999]
["2010-07-16",2010,155,158,153.19999999999999,154.69999999999999,70659,"2010-07-16",154.69999999999999,1,154.69999999999999]
["2010-07-15",2010,154.5,157.85,154,156,233261,"2010-07-15",156,1,156]
["2010-07-14",2010,155,156,152.6,154.6,303610,"2010-07-14",154.6,1,154.6]
["2010-07-13",2010,151.30000000000001,153.75,151.30000000000001,152,77202,"2010-07-13",152,1,152]
["2010-07-12",2010,155.5,157,151.5,152.9,49954,"2010-07-12",152.9,1,152.9]
["2010-07-09",2010,153,159.69999999999999,151.35,155,303871,"2010-07-09",155,1,155]
["2010-07-08",2010,155,157.9,150.15,152.80000000000001,85777,"2010-07-08",152.80000000000001,1,152.80000000000001]
["2010-07-07",2010,150,154,149.5,153,65721,"2010-07-07",153,1,153]
["2010-07-06",2010,143,155.85,137.19999999999999,148.69999999999999,177421,"2010-07-06",148.69999999999999,1,148.69999999999999]
["2010-07-05",2010,149.6,149.65,144.1,145,27184,"2010-07-05",145,1,145]
["2010-07-02",2010,152.25,152.6,145.55000000000001,145.6,30987,"2010-07-02",145.6,1,145.6]
["2010-07-01",2010,152.9,154,150,150.44999999999999,21074,"2010-07-01",150.44999999999999,1,150.44999999999999]
["2010-06-30",2010,146.65,151.1,146.6,149,19933,"2010-06-30",149,1,149]
["2010-06-29",2010,151.85,151.9,147.6,148.5,7934,"2010-06-29",148.5,1,148.5]
["2010-06-28",2010,151.1,152.65,149.15,149.75,10749,"2010-06-28",149.75,1,149.75]
["2010-06-25",{"$f":"YEAR(A1731)","v":2010},153,157.69999999999999,150,150.1,22304,{"$f":"A1731","v":"2010-06-25"},{"$f":"F1731","v":150.1},1,{"$f":"I1731/J1731","v":150.1}]
["2010-06-24",2010,152,154.4,150.55000000000001,154.35,15860,"2010-06-24",154.35,{"$f":"IF(ROUND(I1732/I1731,0)>3,ROUND(I1732/I1731,0),1)","v":1},154.35]
["2010-06-23",2010,148.44999999999999,151.4,148.44999999999999,149.9,8265,"2010-06-23",149.9,1,149.9]
["2010-06-22",2010,149.19999999999999,153.4,147,150.19999999999999,206334,"2010-06-22",150.19999999999999,1,150.19999999999999]
["2010-06-21",2010,157,158.80000000000001,149.1,151.6,14102,"2010-06-21",151.6,1,151.6]
["2010-06-18",2010,152.30000000000001,156.85,152.15,152.25,8773,"2010-06-18",152.25,1,152.25]
["2010-06-17",2010,157.44999999999999,157.44999999999999,153.6,153.69999999999999,6242,"2010-06-17",153.69999999999999,1,153.69999999999999]
["2010-06-16",2010,157.5,157.94999999999999,154.15,155.5,8389,"2010-06-16",155.5,1,155.5]
["2010-06-15",2010,156.05000000000001,159.9,155,156.4,16475,"2010-06-15",156.4,1,156.4]
["2010-06-14",2010,159,159.5,156.05000000000001,156.85,11820,"2010-06-14",156.85,1,156.85]
["2010-06-11",2010,157.65,159.69999999999999,156.19999999999999,156.25,12198,"2010-06-11",156.25,1,156.25]
["2010-06-10",2010,159.94999999999999,159.94999999999999,157,157.85,16474,"2010-06-10",157.85,1,157.85]
["2010-06-09",2010,158.15,163.95,156.25,157.1,71672,"2010-06-09",157.1,1,157.1]
["2010-06-08",2010,159.9,168.9,154.1,162,233074,"2010-06-08",162,1,162]
["2010-06-07",2010,160,160,153.35,153.6,20741,"2010-06-07",153.6,1,153.6]
["2010-06-04",2010,152,169.8,150.19999999999999,165,50036,"2010-06-04",165,1,165]
["2010-06-03",2010,157.1,157.1,152.1,154.94999999999999,10317,"2010-06-03",154.94999999999999,1,154.94999999999999]
["2010-06-02",2010,150.5,157,147.05000000000001,156.5,40104,"2010-06-02",156.5,1,156.5]
["2010-06-01",2010,146.55000000000001,152.69999999999999,146.55000000000001,150.5,10405,"2010-06-01",150.5,1,150.5]
["2010-05-31",2010,151.94999999999999,151.94999999999999,146.4,149,6483,"2010-05-31",149,1,149]
["2010-05-28",2010,150.80000000000001,151,145.5,147.1,13884,"2010-05-28",147.1,1,147.1]
["2010-05-27",2010,146.94999999999999,147.94999999999999,145.05000000000001,146.9,8490,"2010-05-27",146.9,1,146.9]
["2010-05-26",2010,145.30000000000001,151,143,147,34815,"2010-05-26",147,1,147]
["2010-05-25",2010,142.19999999999999,145,142.19999999999999,142.5,7373,"2010-05-25",142.5,1,142.5]
["2010-05-24",2010,146.1,149.9,142.15,142.55000000000001,10851,"2010-05-24",142.55000000000001,1,142.55000000000001]
["2010-05-21",2010,144.6,147.9,141.30000000000001,146,34043,"2010-05-21",146,1,146]
["2010-05-20",2010,153,154.15,150,150.05000000000001,9145,"2010-05-20",150.05000000000001,1,150.05000000000001]
["2010-05-19",2010,154,155.65,152.55000000000001,153.5,41420,"2010-05-19",153.5,1,153.5]
["2010-05-18",2010,152.30000000000001,156.65,150.1,155.05000000000001,54145,"2010-05-18",155.05000000000001,1,155.05000000000001]
["2010-05-17",2010,150.1,154.94999999999999,142.5,151.65,67588,"2010-05-17",151.65,1,151.65]
["2010-05-14",2010,153.19999999999999,157.5,150.25,150.25,62794,"2010-05-14",150.25,1,150.25]
["2010-05-13",2010,153,153.75,150.55000000000001,152,30777,"2010-05-13",152,1,152]
["2010-05-11",2010,148.9,159.9,148,151.4,514160,"2010-05-11",151.4,1,151.4]
["2010-05-10",2010,142.1,145.80000000000001,142.05000000000001,145.35,29050,"2010-05-10",145.35,1,145.35]
["2010-05-07",2010,143.5,144.9,138.55000000000001,141.30000000000001,53968,"2010-05-07",141.30000000000001,1,141.30000000000001]
["2010-05-06",2010,140,147,140,144.75,44739,"2010-05-06",144.75,1,144.75]
["2010-05-05",2010,139.5,140.5,137.80000000000001,140,15416,"2010-05-05",140,1,140]
["2010-05-04",2010,140.05000000000001,144,140.05000000000001,141.5,22753,"2010-05-04",141.5,1,141.5]
["2010-05-03",2010,140.05000000000001,145,138.5,139.5,10130,"2010-05-03",139.5,1,139.5]
["2010-04-30",2010,142.5,142.5,140.25,140.25,4598,"2010-04-30",140.25,1,140.25]
["2010-04-29",2010,142.94999999999999,142.94999999999999,140.1,141.35,2442,"2010-04-29",141.35,1,141.35]
["2010-04-28",2010,140.25,141.69999999999999,140,140.4,12064,"2010-04-28",140.4,1,140.4]
["2010-04-27",2010,143.44999999999999,143.94999999999999,141,141.15,5144,"2010-04-27",141.15,1,141.15]
["2010-04-26",2010,144.25,144.25,141,141.80000000000001,9340,"2010-04-26",141.80000000000001,1,141.80000000000001]
["2010-04-23",2010,143.25,146.69999999999999,141.69999999999999,141.75,16794,"2010-04-23",141.75,1,141.75]
["2010-04-22",2010,144.05000000000001,146.94999999999999,141.30000000000001,143.69999999999999,13676,"2010-04-22",143.69999999999999,1,143.69999999999999]
["2010-04-21",2010,143.1,146.44999999999999,142.25,145,15403,"2010-04-21",145,1,145]
["2010-04-20",2010,147.94999999999999,147.94999999999999,141.15,143.4,20699,"2010-04-20",143.4,1,143.4]
["2010-04-19",2010,140.15,146,138.55000000000001,145.5,89098,"2010-04-19",145.5,1,145.5]
["2010-04-16",2010,145.94999999999999,145.94999999999999,142.5,145.5,14699,"2010-04-16",145.5,1,145.5]
["2010-04-15",2010,146.94999999999999,147.94999999999999,144.5,144.6,15811,"2010-04-15",144.6,1,144.6]
["2010-04-13",2010,146,148,145,146.1,56714,"2010-04-13",146.1,1,146.1]
["2010-04-12",2010,140.5,144.9,140.25,144.6,49131,"2010-04-12",144.6,1,144.6]
["2010-04-09",2010,142.9,142.9,140.19999999999999,141.30000000000001,7203,"2010-04-09",141.30000000000001,1,141.30000000000001]
["2010-04-08",2010,144.9,144.9,140,141,20812,"2010-04-08",141,1,141]
["2010-04-07",2010,142,146,142,145.6,61897,"2010-04-07",145.6,1,145.6]
["2010-04-06",2010,144.75,144.9,141.5,142.44999999999999,18812,"2010-04-06",142.44999999999999,1,142.44999999999999]
["2010-04-05",2010,141.94999999999999,144.05000000000001,141,144.05000000000001,42472,"2010-04-05",144.05000000000001,1,144.05000000000001]
["2010-04-01",2010,140.4,142.6,139.5,139.5,25909,"2010-04-01",139.5,1,139.5]
["2010-03-31",2010,137,146.80000000000001,137,139.05000000000001,257872,"2010-03-31",139.05000000000001,1,139.05000000000001]
["2010-03-30",2010,137,139,136.5,138,22946,"2010-03-30",138,1,138]
["2010-03-29",2010,139.05000000000001,140.30000000000001,136,136,21068,"2010-03-29",136,1,136]
["2010-03-26",2010,138,141.9,137.5,138.5,57625,"2010-03-26",138.5,1,138.5]
["2010-03-25",2010,140.85,142,133.35,137,201121,"2010-03-25",137,1,137]
["2010-03-23",{"$f":"YEAR(A1795)","v":2010},140,141.6,138,139.9,205386,{"$f":"A1795","v":"2010-03-23"},{"$f":"F1795","v":139.9},1,{"$f":"I1795/J1795","v":139.9}]
["2010-03-22",2010,140,143.1,137,139.9,63039,"2010-03-22",139.9,{"$f":"IF(ROUND(I1796/I1795,0)>3,ROUND(I1796/I1795,0),1)","v":1},139.9]
["2010-03-19",2010,140.94999999999999,144,139,140.94999999999999,57127,"2010-03-19",140.94999999999999,1,140.94999999999999]
["2010-03-18",2010,148.35,149,139.15,140,133494,"2010-03-18",140,1,140]
["2010-03-17",2010,150.69999999999999,154.80000000000001,145.65,146,130385,"2010-03-17",146,1,146]
["2010-03-16",2010,146.25,151.94999999999999,146,150.6,132026,"2010-03-16",150.6,1,150.6]
["2010-03-15",2010,143.30000000000001,146.6,143.1,146.4,48376,"2010-03-15",146.4,1,146.4]
["2010-03-11",2010,143.4,144.4,140.94999999999999,141.25,29967,"2010-03-11",141.25,1,141.25]
["2010-03-10",2010,144.9,147.19999999999999,141.69999999999999,142,41926,"2010-03-10",142,1,142]
["2010-03-09",2010,147.94999999999999,148.9,143.15,143.15,314734,"2010-03-09",143.15,1,143.15]
["2010-03-08",2010,160.9,166.6,146.65,147.30000000000001,867700,"2010-03-08",147.30000000000001,1,147.30000000000001]
["2010-03-05",2010,146,149,143.5,147.85,12500,"2010-03-05",147.85,1,147.85]
["2010-03-04",2010,148.5,148.5,144.5,145.4,79639,"2010-03-04",145.4,1,145.4]
["2010-03-02",2010,141.9,142,138.6,139.85,7749,"2010-03-02",139.85,1,139.85]
["2010-02-26",2010,139.4,141.9,135.94999999999999,139,16755,"2010-02-26",139,1,139]
["2010-02-25",2010,136.15,139.4,136.15,139.05000000000001,92496,"2010-02-25",139.05000000000001,1,139.05000000000001]
["2010-02-24",2010,143,143.85,135.4,136,41111,"2010-02-24",136,1,136]
["2010-02-23",2010,145.75,146.80000000000001,143.05000000000001,143.1,11062,"2010-02-23",143.1,1,143.1]
["2010-02-22",2010,148,148,144.1,145,5849,"2010-02-22",145,1,145]
["2010-02-19",2010,145,147.19999999999999,144.19999999999999,144.19999999999999,11966,"2010-02-19",144.19999999999999,1,144.19999999999999]
["2010-02-18",2010,145,150.9,145,145.30000000000001,8210,"2010-02-18",145.30000000000001,1,145.30000000000001]
["2010-02-17",2010,152.9,152.9,145.5,148,24210,"2010-02-17",148,1,148]
["2010-02-16",2010,141.19999999999999,151.5,140.30000000000001,150,34916,"2010-02-16",150,1,150]
["2010-02-15",2010,144.19999999999999,148.9,143.55000000000001,143.69999999999999,40738,"2010-02-15",143.69999999999999,1,143.69999999999999]
["2010-02-11",2010,148,149.30000000000001,144.15,144.44999999999999,180760,"2010-02-11",144.44999999999999,1,144.44999999999999]
["2010-02-10",2010,146.1,154,145.1,146.55000000000001,30460,"2010-02-10",146.55000000000001,1,146.55000000000001]
["2010-02-09",2010,149.5,149.5,143.69999999999999,145,222676,"2010-02-09",145,1,145]
["2010-02-08",2010,149.6,151.5,145.5,146.30000000000001,29003,"2010-02-08",146.30000000000001,1,146.30000000000001]
["2010-02-05",2010,143.35,149.9,143.35,149.5,45070,"2010-02-05",149.5,1,149.5]
["2010-02-04",2010,153.4,153.4,148.6,152.69999999999999,42083,"2010-02-04",152.69999999999999,1,152.69999999999999]
["2010-02-03",2010,160,162,149.30000000000001,151.1,114299,"2010-02-03",151.1,1,151.1]
["2010-02-02",2010,151.69999999999999,165,150.75,156,429546,"2010-02-02",156,1,156]
["2010-02-01",2010,151.94999999999999,160.9,145.15,149.9,83798,"2010-02-01",149.9,1,149.9]
["2010-01-29",2010,145.5,149.05000000000001,143,147.5,35463,"2010-01-29",147.5,1,147.5]
["2010-01-28",2010,146.05000000000001,149.75,145,146.30000000000001,11223,"2010-01-28",146.30000000000001,1,146.30000000000001]
["2010-01-27",2010,148,151,145,145.05000000000001,33711,"2010-01-27",145.05000000000001,1,145.05000000000001]
["2010-01-25",2010,145.05000000000001,156,141.30000000000001,150.5,79676,"2010-01-25",150.5,1,150.5]
["2010-01-22",2010,141.30000000000001,148.9,140.15,148.80000000000001,51686,"2010-01-22",148.80000000000001,1,148.80000000000001]
["2010-01-20",2010,158.4,158.44999999999999,148.55000000000001,152,186988,"2010-01-20",152,1,152]
["2010-01-19",2010,169,173.5,154,156,318263,"2010-01-19",156,1,156]
["2010-01-18",2010,165.1,170.55,161.30000000000001,170.5,523654,"2010-01-18",170.5,1,170.5]
["2010-01-15",2010,163.85,163.85,156,162,93923,"2010-01-15",162,1,162]
["2010-01-14",2010,152,172,150.55000000000001,162.30000000000001,937255,"2010-01-14",162.30000000000001,1,162.30000000000001]
["2010-01-13",2010,146,151.5,142.15,150.19999999999999,517469,"2010-01-13",150.19999999999999,1,150.19999999999999]
["2010-01-12",2010,148,148,144.55000000000001,146,303573,"2010-01-12",146,1,146]
["2010-01-11",2010,151,152,146,146.25,29446,"2010-01-11",146.25,1,146.25]
["2010-01-08",2010,147,154.80000000000001,146.75,149.5,345264,"2010-01-08",149.5,1,149.5]
["2010-01-07",2010,143.5,147.80000000000001,143.25,146.75,396858,"2010-01-07",146.75,1,146.75]
["2010-01-06",2010,152.4,152.4,142.5,143,149790,"2010-01-06",143,1,143]
["2010-01-05",2010,149,151.5,142.5,149.4,386910,"2010-01-05",149.4,1,149.4]
["2010-01-04",2010,146.05000000000001,148.5,141.80000000000001,142.5,63467,"2010-01-04",142.5,1,142.5]
["2009-12-31",2009,150,150.30000000000001,143.55000000000001,144.1,162417,"2009-12-31",144.1,1,144.1]
["2009-12-30",2009,141.4,150.5,141.4,150,224673,"2009-12-30",150,1,150]
["2009-12-29",2009,142,144,141.1,143.15,26577,"2009-12-29",143.15,1,143.15]
["2009-12-24",2009,141,143.5,139.6,140.35,122824,"2009-12-24",140.35,1,140.35]
["2009-12-23",2009,137,164.85,137,138.80000000000001,48885,"2009-12-23",138.80000000000001,1,138.80000000000001]
["2009-12-22",2009,139.69999999999999,142.5,136.9,137.75,29018,"2009-12-22",137.75,1,137.75]
["2009-12-21",2009,136.75,141.4,131.94999999999999,139.80000000000001,187405,"2009-12-21",139.80000000000001,1,139.80000000000001]
["2009-12-18",2009,143,144.80000000000001,136.4,136.9,83034,"2009-12-18",136.9,1,136.9]
["2009-12-17",2009,142.9,145,140.15,143.30000000000001,88967,"2009-12-17",143.30000000000001,1,143.30000000000001]
["2009-12-16",2009,142,143.75,140,140,6368,"2009-12-16",140,1,140]
["2009-12-15",2009,141,147.85,140.1,141.1,83397,"2009-12-15",141.1,1,141.1]
["2009-12-14",2009,145,145.9,139.55000000000001,139.55000000000001,13239,"2009-12-14",139.55000000000001,1,139.55000000000001]
["2009-12-11",2009,147,151.5,140.19999999999999,140.5,65319,"2009-12-11",140.5,1,140.5]
["2009-12-10",{"$f":"YEAR(A1859)","v":2009},140,147,140,144.5,89573,{"$f":"A1859","v":"2009-12-10"},{"$f":"F1859","v":144.5},1,{"$f":"I1859/J1859","v":144.5}]
["2009-12-09",2009,138.80000000000001,140.9,137.25,137.75,11584,"2009-12-09",137.75,{"$f":"IF(ROUND(I1860/I1859,0)>3,ROUND(I1860/I1859,0),1)","v":1},137.75]
["2009-12-08",2009,138.69999999999999,141.9,138.69999999999999,139.5,10419,"2009-12-08",139.5,1,139.5]
["2009-12-07",2009,141.1,143,138.55000000000001,140,346444,"2009-12-07",140,1,140]
["2009-12-04",2009,140.6,143,139.55000000000001,140.65,23488,"2009-12-04",140.65,1,140.65]
["2009-12-03",2009,138.35,144,138.35,140.65,94126,"2009-12-03",140.65,1,140.65]
["2009-12-01",2009,141.30000000000001,142.4,139.5,139.5,12814,"2009-12-01",139.5,1,139.5]
["2009-11-30",2009,137.05000000000001,140.5,137.05000000000001,138.6,17364,"2009-11-30",138.6,1,138.6]
["2009-11-27",2009,134,137.05000000000001,133.5,136,23078,"2009-11-27",136,1,136]
["2009-11-26",2009,141.75,144.94999999999999,136.55000000000001,140.9,35458,"2009-11-26",140.9,1,140.9]
["2009-11-25",2009,141,145.9,140.6,144,67384,"2009-11-25",144,1,144]
["2009-11-24",2009,139.1,142.85,138,140.5,36885,"2009-11-24",140.5,1,140.5]
["2009-11-23",2009,138,141.4,136.05000000000001,141.4,69586,"2009-11-23",141.4,1,141.4]
["2009-11-20",2009,135,141.80000000000001,133.30000000000001,138,76787,"2009-11-20",138,1,138]
["2009-11-19",2009,137.35,139.9,134,134.4,50038,"2009-11-19",134.4,1,134.4]
["2009-11-18",2009,138,140.85,131.1,137.9,121815,"2009-11-18",137.9,1,137.9]
["2009-11-17",2009,144.94999999999999,145.65,135.4,135.75,371216,"2009-11-17",135.75,1,135.75]
["2009-11-16",2009,134.1,153.69999999999999,133.15,143,1160978,"2009-11-16",143,1,143]
["2009-11-13",2009,131.94999999999999,135,130.85,133.5,50414,"2009-11-13",133.5,1,133.5]
["2009-11-12",2009,122,133.15,122,130,37285,"2009-11-12",130,1,130]
["2009-11-11",2009,134,134,127,128.65,43636,"2009-11-11",128.65,1,128.65]
["2009-11-10",2009,134.69999999999999,136.9,131.05000000000001,133.55000000000001,77648,"2009-11-10",133.55000000000001,1,133.55000000000001]
["2009-11-09",2009,137.4,137.4,130.5,132,37995,"2009-11-09",132,1,132]
["2009-11-06",2009,129.9,138.9,129.5,133.35,102652,"2009-11-06",133.35,1,133.35]
["2009-11-05",2009,130.94999999999999,131.5,127,130,31815,"2009-11-05",130,1,130]
["2009-11-04",2009,123.7,130.5,123.7,129.30000000000001,167744,"2009-11-04",129.30000000000001,1,129.30000000000001]
["2009-11-03",2009,134,134.25,120,123,116454,"2009-11-03",123,1,123]
["2009-10-30",2009,132.5,134.85,129,131.25,142424,"2009-10-30",131.25,1,131.25]
["2009-10-29",2009,129,130.94999999999999,124,130.9,52620,"2009-10-29",130.9,1,130.9]
["2009-10-28",2009,126.95,129.9,125,129.05000000000001,51938,"2009-10-28",129.05000000000001,1,129.05000000000001]
["2009-10-27",2009,127.9,133,126.5,127,271335,"2009-10-27",127,1,127]
["2009-10-26",2009,126,129.4,120.1,128.55000000000001,69119,"2009-10-26",128.55000000000001,1,128.55000000000001]
["2009-10-23",2009,127.8,128.80000000000001,123.6,124.15,33522,"2009-10-23",124.15,1,124.15]
["2009-10-22",2009,124,132.5,121.9,124.5,77239,"2009-10-22",124.5,1,124.5]
["2009-10-21",2009,129,133.75,123.25,124.3,51084,"2009-10-21",124.3,1,124.3]
["2009-10-20",2009,133.1,133.1,129.5,130.15,17782,"2009-10-20",130.15,1,130.15]
["2009-10-16",2009,133,134.80000000000001,129.19999999999999,131.4,60136,"2009-10-16",131.4,1,131.4]
["2009-10-15",2009,133.35,134.55000000000001,129.5,133.94999999999999,198858,"2009-10-15",133.94999999999999,1,133.94999999999999]
["2009-10-14",2009,127.85,132,126.2,131,208302,"2009-10-14",131,1,131]
["2009-10-12",2009,126.7,132,124.1,126.3,443839,"2009-10-12",126.3,1,126.3]
["2009-10-09",2009,135,135,117,123.2,3706712,"2009-10-09",123.2,1,123.2]
["2009-10-08",2009,121,121.35,117.1,118,74825,"2009-10-08",118,1,118]
["2009-10-07",2009,122.55,124.8,118.8,118.8,11647,"2009-10-07",118.8,1,118.8]
["2009-10-06",2009,124.3,124.3,118,120.4,16267,"2009-10-06",120.4,1,120.4]
["2009-10-05",2009,128,129.65,120.3,122,25829,"2009-10-05",122,1,122]
["2009-10-01",2009,132,133.5,127.1,128.85,23788,"2009-10-01",128.85,1,128.85]
["2009-09-30",2009,130,134.9,128.5,130.65,48263,"2009-09-30",130.65,1,130.65]
["2009-09-29",2009,129,131.44999999999999,125.55,127.9,30956,"2009-09-29",127.9,1,127.9]
["2009-09-25",2009,126.15,132.44999999999999,126,126,67966,"2009-09-25",126,1,126]
["2009-09-24",2009,127.4,130.5,125.6,128.85,28497,"2009-09-24",128.85,1,128.85]
["2009-09-23",2009,131.69999999999999,137.5,125.25,125.45,120210,"2009-09-23",125.45,1,125.45]
["2009-09-22",2009,137.69999999999999,137.69999999999999,133.19999999999999,134,34894,"2009-09-22",134,1,134]
["2009-09-18",2009,134,142.44999999999999,131.25,137.35,86599,"2009-09-18",137.35,1,137.35]
["2009-09-17",2009,135.5,143.25,134,134.05000000000001,82959,"2009-09-17",134.05000000000001,1,134.05000000000001]
["2009-09-16",2009,134.94999999999999,135,133,135,29496,"2009-09-16",135,1,135]
["2009-09-15",2009,131.65,134.80000000000001,129.65,132.69999999999999,74394,"2009-09-15",132.69999999999999,1,132.69999999999999]
["2009-09-14",2009,125.5,134.4,124.25,130.55000000000001,150349,"2009-09-14",130.55000000000001,1,130.55000000000001]
["2009-09-11",2009,120.7,135.94999999999999,120.05,127.5,492341,"2009-09-11",127.5,1,127.5]
["2009-09-10",2009,120.25,125.35,117.15,119.5,72464,"2009-09-10",119.5,1,119.5]
["2009-09-09",2009,122,125.9,118.5,118.5,42965,"2009-09-09",118.5,1,118.5]
["2009-09-08",2009,117.5,122,117.5,120.25,79420,"2009-09-08",120.25,1,120.25]
["2009-09-07",2009,111.2,119.75,110,118,64327,"2009-09-07",118,1,118]
["2009-09-04",2009,110.35,112.95,107.4,111,38147,"2009-09-04",111,1,111]
["2009-09-03",2009,114.6,115.2,110.55,111,19926,"2009-09-03",111,1,111]
["2009-09-01",{"$f":"YEAR(A1923)","v":2009},119,121.9,113,113.45,28883,{"$f":"A1923","v":"2009-09-01"},{"$f":"F1923","v":113.45},1,{"$f":"I1923/J1923","v":113.45}]
["2009-08-31",2009,118.45,120.4,117.05,119.2,27491,"2009-08-31",119.2,{"$f":"IF(ROUND(I1924/I1923,0)>3,ROUND(I1924/I1923,0),1)","v":1},119.2]
["2009-08-28",2009,120.8,123,118,118.1,74853,"2009-08-28",118.1,1,118.1]
["2009-08-27",2009,119.9,128,116.3,118.4,349592,"2009-08-27",118.4,1,118.4]
["2009-08-26",2009,112.5,123.5,112.2,118.4,273108,"2009-08-26",118.4,1,118.4]
["2009-08-25",2009,114.9,116.9,111.05,111.5,59842,"2009-08-25",111.5,1,111.5]
["2009-08-24",2009,108.5,115.5,108.1,110.4,41190,"2009-08-24",110.4,1,110.4]
["2009-08-21",2009,106,112,105.65,106.15,135367,"2009-08-21",106.15,1,106.15]
["2009-08-20",2009,103,109,102.1,106.6,17457,"2009-08-20",106.6,1,106.6]
["2009-08-19",2009,104.9,105.2,101.1,103,17399,"2009-08-19",103,1,103]
["2009-08-18",2009,105.65,105.65,103.6,105.35,12089,"2009-08-18",105.35,1,105.35]
["2009-08-17",2009,106.1,110.95,103,103.5,18525,"2009-08-17",103.5,1,103.5]
["2009-08-14",2009,107.75,112.8,106,107,13669,"2009-08-14",107,1,107]
["2009-08-12",2009,105.05,107.8,103.85,104.6,9891,"2009-08-12",104.6,1,104.6]
["2009-08-10",2009,114.95,114.95,104,104,16774,"2009-08-10",104,1,104]
["2009-08-07",2009,111,113.75,108.3,111,49259,"2009-08-07",111,1,111]
["2009-08-06",2009,116,121.75,108.8,109.6,665208,"2009-08-06",109.6,1,109.6]
["2009-08-05",2009,105.5,119,104.75,117,116589,"2009-08-05",117,1,117]
["2009-08-04",2009,107.6,107.95,104.15,104.9,17164,"2009-08-04",104.9,1,104.9]
["2009-07-31",2009,107.55,109.7,106.3,108.9,16807,"2009-07-31",108.9,1,108.9]
["2009-07-30",2009,106.7,110.9,105.2,106,15794,"2009-07-30",106,1,106]
["2009-07-29",2009,109,111.9,106.6,109.5,56578,"2009-07-29",109.5,1,109.5]
["2009-07-28",2009,113.5,114,106.5,112,774006,"2009-07-28",112,1,112]
["2009-07-27",2009,110,113.5,108,112.05,141338,"2009-07-27",112.05,1,112.05]
["2009-07-24",2009,108.55,116.9,105.5,106.05,198884,"2009-07-24",106.05,1,106.05]
["2009-07-23",2009,96.7,105.9,96.7,103.9,409677,"2009-07-23",103.9,1,103.9]
["2009-07-22",2009,97.15,98,96.45,96.65,39013,"2009-07-22",96.65,1,96.65]
["2009-07-21",2009,97.25,98,95.1,97.15,63398,"2009-07-21",97.15,1,97.15]
["2009-07-20",2009,98,99.55,97,98.2,36269,"2009-07-20",98.2,1,98.2]
["2009-07-17",2009,95.5,99.55,93.05,95.6,58570,"2009-07-17",95.6,1,95.6]
["2009-07-16",2009,96.15,97,92.4,96,7749,"2009-07-16",96,1,96]
["2009-07-15",2009,96.5,97,94.4,95,11120,"2009-07-15",95,1,95]
["2009-07-14",2009,95,99.95,93.1,95.35,24512,"2009-07-14",95.35,1,95.35]
["2009-07-13",2009,85,93.8,81.3,92.2,129269,"2009-07-13",92.2,1,92.2]
["2009-07-10",2009,92.55,92.55,85.05,85.05,13667,"2009-07-10",85.05,1,85.05]
["2009-07-09",2009,84.45,90.75,81.45,89.3,23862,"2009-07-09",89.3,1,89.3]
["2009-07-08",2009,86,87.95,76.150000000000006,85.7,606758,"2009-07-08",85.7,1,85.7]
["2009-07-07",2009,91,91.45,86,86.75,11404,"2009-07-07",86.75,1,86.75]
["2009-07-03",2009,92.4,95,89.4,91.95,3612,"2009-07-03",91.95,1,91.95]
["2009-07-02",2009,94,94.5,91.35,92.45,3440,"2009-07-02",92.45,1,92.45]
["2009-07-01",2009,91.45,95,91,94,37121,"2009-07-01",94,1,94]
["2009-06-30",2009,96,96.8,90.5,92.35,9890,"2009-06-30",92.35,1,92.35]
["2009-06-29",2009,95.75,97.55,95.05,96.9,4736,"2009-06-29",96.9,1,96.9]
["2009-06-26",2009,97.95,99,92.1,95,19141,"2009-06-26",95,1,95]
["2009-06-25",2009,97.05,103,93.1,93.35,20971,"2009-06-25",93.35,1,93.35]
["2009-06-24",2009,91,99,91,98,12208,"2009-06-24",98,1,98]
["2009-06-23",2009,86.75,93.25,85.2,93.25,11994,"2009-06-23",93.25,1,93.25]
["2009-06-22",2009,94,95.05,90.2,90.2,5311,"2009-06-22",90.2,1,90.2]
["2009-06-19",2009,94.9,96.8,91,95,62002,"2009-06-19",95,1,95]
["2009-06-18",2009,101,101,89.5,90,22030,"2009-06-18",90,1,90]
["2009-06-17",2009,100,104,95.2,96.5,54412,"2009-06-17",96.5,1,96.5]
["2009-06-16",2009,99.75,101.85,94.25,101.5,24218,"2009-06-16",101.5,1,101.5]
["2009-06-15",2009,99.6,104.85,95.55,97.05,15223,"2009-06-15",97.05,1,97.05]
["2009-06-12",2009,104,107,100.1,100.3,18415,"2009-06-12",100.3,1,100.3]
["2009-06-11",2009,107.05,109.75,102.6,103.75,34773,"2009-06-11",103.75,1,103.75]
["2009-06-10",2009,112.75,112.75,99.6,107.9,32122,"2009-06-10",107.9,1,107.9]
["2009-06-09",2009,99.6,109.7,99.6,109.1,99752,"2009-06-09",109.1,1,109.1]
["2009-06-08",2009,109,114.45,100.25,100.25,33991,"2009-06-08",100.25,1,100.25]
["2009-06-05",2009,113,115,110,111.2,134502,"2009-06-05",111.2,1,111.2]
["2009-06-04",2009,110,117,110,112,67615,"2009-06-04",112,1,112]
["2009-06-03",2009,114.7,114.9,109,111,104860,"2009-06-03",111,1,111]
["2009-06-02",2009,120.6,121.5,111,111.3,86569,"2009-06-02",111.3,1,111.3]
["2009-06-01",2009,126.5,127.75,118,119.4,72922,"2009-06-01",119.4,1,119.4]
["2009-05-29",2009,111,124.25,111,124.25,118813,"2009-05-29",124.25,1,124.25]
["2009-05-28",{"$f":"YEAR(A1987)","v":2009},109.6,117.5,109,113,58641,{"$f":"A1987","v":"2009-05-28"},{"$f":"F1987","v":113},1,{"$f":"I1987/J1987","v":113}]
["2009-05-27",2009,112.1,113.5,103,108.6,115865,"2009-05-27",108.6,{"$f":"IF(ROUND(I1988/I1987,0)>3,ROUND(I1988/I1987,0),1)","v":1},108.6]
["2009-05-26",2009,124,124,107.9,107.9,110356,"2009-05-26",107.9,1,107.9]
["2009-05-25",2009,114.3,122.2,105,119.1,836746,"2009-05-25",119.1,1,119.1]
["2009-05-22",2009,104.9,111.05,102.2,111.05,587503,"2009-05-22",111.05,1,111.05]
["2009-05-21",2009,84.1,100.95,84.1,100.95,4981052,"2009-05-21",100.95,1,100.95]
["2009-05-20",2009,77,87,77,85.95,63679,"2009-05-20",85.95,1,85.95]
["2009-05-19",2009,74,79.650000000000006,72,77,100223,"2009-05-19",77,1,77]
["2009-05-18",2009,70.900000000000006,72,70.900000000000006,71.45,100,"2009-05-18",71.45,1,71.45]
["2009-05-15",2009,68.099999999999994,69.349999999999994,66.2,67.95,11504,"2009-05-15",67.95,1,67.95]
["2009-05-14",2009,67,68.25,64.5,68,41803,"2009-05-14",68,1,68]
["2009-05-13",2009,66,68,66,67.05,27468,"2009-05-13",67.05,1,67.05]
["2009-05-12",2009,65,67.95,65,66,19799,"2009-05-12",66,1,66]
["2009-05-11",2009,68.150000000000006,69.900000000000006,66,66.75,17812,"2009-05-11",66.75,1,66.75]
["2009-05-08",2009,67,71.5,67,68.45,27217,"2009-05-08",68.45,1,68.45]
["2009-05-07",2009,67.25,68.849999999999994,66.5,67,11726,"2009-05-07",67,1,67]
["2009-05-06",2009,68.25,71.5,66.099999999999994,67,18826,"2009-05-06",67,1,67]
["2009-05-05",2009,70.75,73.650000000000006,67.099999999999994,69.5,30212,"2009-05-05",69.5,1,69.5]
["2009-05-04",2009,68,71,65.75,70.349999999999994,47065,"2009-05-04",70.349999999999994,1,70.349999999999994]
["2009-04-29",2009,66.05,68.45,65.5,67,36103,"2009-04-29",67,1,67]
["2009-04-28",2009,71.8,71.8,65.400000000000006,67.400000000000006,26185,"2009-04-28",67.400000000000006,1,67.400000000000006]
["2009-04-27",2009,73.099999999999994,75.5,71,71.25,225702,"2009-04-27",71.25,1,71.25]
["2009-04-24",2009,65.8,73.400000000000006,64.05,71,94915,"2009-04-24",71,1,71]
["2009-04-23",2009,65.099999999999994,66.45,63.3,63.75,12747,"2009-04-23",63.75,1,63.75]
["2009-04-22",2009,66.55,68.099999999999994,64.05,64.55,16215,"2009-04-22",64.55,1,64.55]
["2009-04-21",2009,65,70.8,63,66.400000000000006,97856,"2009-04-21",66.400000000000006,1,66.400000000000006]
["2009-04-20",2009,65.5,66.5,64.150000000000006,65.5,50407,"2009-04-20",65.5,1,65.5]
["2009-04-17",2009,71,80,64.150000000000006,65.45,103372,"2009-04-17",65.45,1,65.45]
["2009-04-16",2009,68.45,71.400000000000006,64.400000000000006,65.8,158847,"2009-04-16",65.8,1,65.8]
["2009-04-15",2009,60.9,69,59,65,152347,"2009-04-15",65,1,65]
["2009-04-13",2009,59,61.95,59,60,55480,"2009-04-13",60,1,60]
["2009-04-09",2009,62,62,58.6,59.65,42895,"2009-04-09",59.65,1,59.65]
["2009-04-08",2009,59,62.4,58.8,59,35620,"2009-04-08",59,1,59]
["2009-04-06",2009,62.45,62.5,59,59.8,21100,"2009-04-06",59.8,1,59.8]
["2009-04-02",2009,60.5,62.9,58.55,59.9,29602,"2009-04-02",59.9,1,59.9]
["2009-04-01",2009,59.2,61.9,58.2,59.95,38021,"2009-04-01",59.95,1,59.95]
["2009-03-31",2009,63.1,63.7,57.45,57.5,114934,"2009-03-31",57.5,1,57.5]
["2009-03-30",2009,54.8,65,54,60.1,160696,"2009-03-30",60.1,1,60.1]
["2009-03-27",2009,45.6,54.55,45.6,54.55,40170,"2009-03-27",54.55,1,54.55]
["2009-03-26",2009,46,47,45,45.1,10140,"2009-03-26",45.1,1,45.1]
["2009-03-25",2009,47.75,47.75,44.2,45,26392,"2009-03-25",45,1,45]
["2009-03-24",2009,48.4,48.45,46.1,46.75,11277,"2009-03-24",46.75,1,46.75]
["2009-03-23",2009,46.5,48.15,46.5,46.95,7381,"2009-03-23",46.95,1,46.95]
["2009-03-20",2009,47.95,48.5,45.1,46.95,24454,"2009-03-20",46.95,1,46.95]
["2009-03-19",2009,47.3,49.8,47.3,48.35,7826,"2009-03-19",48.35,1,48.35]
["2009-03-18",2009,45.75,49,45.75,47.5,18460,"2009-03-18",47.5,1,47.5]
["2009-03-17",2009,42.8,51.45,42.8,45.55,51793,"2009-03-17",45.55,1,45.55]
["2009-03-16",2009,44,44.4,42.2,42.25,6419,"2009-03-16",42.25,1,42.25]
["2009-03-13",2009,39.549999999999997,44,39.549999999999997,42.3,10692,"2009-03-13",42.3,1,42.3]
["2009-03-12",2009,40.1,42.2,38.25,39.25,6127,"2009-03-12",39.25,1,39.25]
["2009-03-09",2009,38.1,40,36.1,39.450000000000003,519515,"2009-03-09",39.450000000000003,1,39.450000000000003]
["2009-03-06",2009,40.6,40.950000000000003,39.049999999999997,39.049999999999997,10397,"2009-03-06",39.049999999999997,1,39.049999999999997]
["2009-03-05",2009,43.15,43.45,40.200000000000003,40.4,22574,"2009-03-05",40.4,1,40.4]
["2009-03-04",2009,43.5,45.3,43.15,43.65,12793,"2009-03-04",43.65,1,43.65]
["2009-03-03",2009,46.65,47.8,43.5,44.15,13499,"2009-03-03",44.15,1,44.15]
["2009-03-02",2009,51.9,51.9,47.5,48,4408,"2009-03-02",48,1,48]
["2009-02-27",2009,49.15,50.5,49.1,49.95,3703,"2009-02-27",49.95,1,49.95]
["2009-02-26",2009,50.5,51.55,49.15,50,15450,"2009-02-26",50,1,50]
["2009-02-25",2009,50.15,52,49.5,50.1,14195,"2009-02-25",50.1,1,50.1]
["2009-02-24",2009,50.45,52,50,50.5,11833,"2009-02-24",50.5,1,50.5]
["2009-02-20",2009,51.4,52.5,50.3,52.5,11393,"2009-02-20",52.5,1,52.5]
["2009-02-19",2009,54.7,54.8,53,53.85,8633,"2009-02-19",53.85,1,53.85]
["2009-02-18",2009,52.2,55.2,52.2,53.05,13471,"2009-02-18",53.05,1,53.05]
["2009-02-17",2009,57.5,57.75,54.5,55.8,203930,"2009-02-17",55.8,1,55.8]
["2009-02-16",{"$f":"YEAR(A2051)","v":2009},62.9,62.95,57,58.05,17439,{"$f":"A2051","v":"2009-02-16"},{"$f":"F2051","v":58.05},1,{"$f":"I2051/J2051","v":58.05}]
["2009-02-13",2009,62.9,68,61.25,61.5,102978,"2009-02-13",61.5,{"$f":"IF(ROUND(I2052/I2051,0)>3,ROUND(I2052/I2051,0),1)","v":1},61.5]
["2009-02-12",2009,68.2,70,60.7,61.05,176220,"2009-02-12",61.05,1,61.05]
["2009-02-11",2009,58.3,66,57,64,20796,"2009-02-11",64,1,64]
["2009-02-10",2009,60,60,57.7,59.5,69367,"2009-02-10",59.5,1,59.5]
["2009-02-09",2009,55.8,60,54.55,59.8,37863,"2009-02-09",59.8,1,59.8]
["2009-02-06",2009,53.5,56,51.05,53.5,115534,"2009-02-06",53.5,1,53.5]
["2009-02-05",2009,53.4,53.5,51,52.1,4093,"2009-02-05",52.1,1,52.1]
["2009-02-04",2009,52,53.75,51,51,6232,"2009-02-04",51,1,51]
["2009-02-03",2009,53,55,51,52,7954,"2009-02-03",52,1,52]
["2009-02-02",2009,54,57.8,53.1,54,6731,"2009-02-02",54,1,54]
["2009-01-30",2009,53.5,54.95,51.9,54,22180,"2009-01-30",54,1,54]
["2009-01-29",2009,53.1,57,53.1,54.05,5032,"2009-01-29",54.05,1,54.05]
["2009-01-28",2009,53.3,54.4,53,53.75,7121,"2009-01-28",53.75,1,53.75]
["2009-01-27",2009,54,54.8,52.2,53.5,7603,"2009-01-27",53.5,1,53.5]
["2009-01-23",2009,51.95,55,49,52.5,20366,"2009-01-23",52.5,1,52.5]
["2009-01-22",2009,59.8,65,48.65,49.6,567254,"2009-01-22",49.6,1,49.6]
["2009-01-21",2009,58,59.85,57,57.8,16527,"2009-01-21",57.8,1,57.8]
["2009-01-20",2009,61,62.1,56.5,58.1,20555,"2009-01-20",58.1,1,58.1]
["2009-01-19",2009,63,64.400000000000006,60.35,62.7,9397,"2009-01-19",62.7,1,62.7]
["2009-01-16",2009,60,60.9,56.85,59,16631,"2009-01-16",59,1,59]
["2009-01-15",2009,57.35,61,54,60.5,3028,"2009-01-15",60.5,1,60.5]
["2009-01-14",2009,61.9,63.9,60,62,15912,"2009-01-14",62,1,62]
["2009-01-13",2009,60,61.9,59.7,61,5655,"2009-01-13",61,1,61]
["2009-01-12",2009,58,61.8,58,59.25,3296,"2009-01-12",59.25,1,59.25]
["2009-01-09",2009,63,63,53.65,57,49939,"2009-01-09",57,1,57]
["2009-01-07",2009,72.5,72.8,62.6,65.900000000000006,22506,"2009-01-07",65.900000000000006,1,65.900000000000006]
["2009-01-06",2009,73.7,75,71.400000000000006,71.7,11226,"2009-01-06",71.7,1,71.7]
["2009-01-05",2009,74.05,76.900000000000006,71.55,71.7,12490,"2009-01-05",71.7,1,71.7]
["2009-01-02",2009,71.7,75.05,71.55,75,9427,"2009-01-02",75,1,75]
["2008-12-31",2008,68.650000000000006,72,68,71.75,4263,"2008-12-31",71.75,1,71.75]
["2008-12-30",2008,67.7,70,67.7,68.099999999999994,5686,"2008-12-30",68.099999999999994,1,68.099999999999994]
["2008-12-29",2008,69.05,69.5,64.55,68,2304,"2008-12-29",68,1,68]
["2008-12-26",2008,70.5,71,67.55,67.55,7498,"2008-12-26",67.55,1,67.55]
["2008-12-24",2008,70,70,68.099999999999994,69.2,3126,"2008-12-24",69.2,1,69.2]
["2008-12-23",2008,72.150000000000006,73.25,68.5,70,7130,"2008-12-23",70,1,70]
["2008-12-22",2008,72,76.45,71.599999999999994,73.849999999999994,4622,"2008-12-22",73.849999999999994,1,73.849999999999994]
["2008-12-19",2008,73.55,77.45,69.099999999999994,75.400000000000006,31048,"2008-12-19",75.400000000000006,1,75.400000000000006]
["2008-12-18",2008,73.55,73.55,71.2,72.5,37711,"2008-12-18",72.5,1,72.5]
["2008-12-17",2008,75,75.8,71.25,72.400000000000006,88662,"2008-12-17",72.400000000000006,1,72.400000000000006]
["2008-12-16",2008,81.95,81.95,72.650000000000006,73.25,709258,"2008-12-16",73.25,1,73.25]
["2008-12-15",2008,93.4,94,75.5,76.099999999999994,72161,"2008-12-15",76.099999999999994,1,76.099999999999994]
["2008-12-12",2008,72.099999999999994,79.95,72,79,25026,"2008-12-12",79,1,79]
["2008-12-11",2008,67,74.900000000000006,66.05,72.45,26306,"2008-12-11",72.45,1,72.45]
["2008-12-10",2008,68.95,70.7,65.5,68.25,5700,"2008-12-10",68.25,1,68.25]
["2008-12-08",2008,77,77.55,68.05,68.349999999999994,2601,"2008-12-08",68.349999999999994,1,68.349999999999994]
["2008-12-05",2008,72,74.900000000000006,72,72.95,12711,"2008-12-05",72.95,1,72.95]
["2008-12-04",2008,65,75.7,63.25,65.150000000000006,40489,"2008-12-04",65.150000000000006,1,65.150000000000006]
["2008-12-03",2008,63,64,60.65,63,2975,"2008-12-03",63,1,63]
["2008-12-02",2008,62.95,65.400000000000006,59.05,61.85,6208,"2008-12-02",61.85,1,61.85]
["2008-12-01",2008,68.900000000000006,71.5,63.2,64,1542,"2008-12-01",64,1,64]
["2008-11-28",2008,64.900000000000006,74,64.900000000000006,69,9503,"2008-11-28",69,1,69]
["2008-11-26",2008,63,68.95,63,67.5,5236,"2008-11-26",67.5,1,67.5]
["2008-11-25",2008,60,64.900000000000006,59.35,64.900000000000006,2992,"2008-11-25",64.900000000000006,1,64.900000000000006]
["2008-11-24",2008,58,65.849999999999994,58,60.25,1382,"2008-11-24",60.25,1,60.25]
["2008-11-21",2008,61,64,59.35,60,1275,"2008-11-21",60,1,60]
["2008-11-20",2008,61,65,60.05,61.2,959,"2008-11-20",61.2,1,61.2]
["2008-11-19",2008,57.2,73,57.2,61.65,4056,"2008-11-19",61.65,1,61.65]
["2008-11-18",2008,65,65,60.2,61,2437,"2008-11-18",61,1,61]
["2008-11-17",2008,60.5,71,60,65,6631,"2008-11-17",65,1,65]
["2008-11-14",2008,64.8,66.75,60.6,60.9,6162,"2008-11-14",60.9,1,60.9]
["2008-11-12",2008,64.05,67,64,65,2720,"2008-11-12",65,1,65]
["2008-11-11",2008,69,69.900000000000006,65.05,65.3,4234,"2008-11-11",65.3,1,65.3]
["2008-11-10",2008,70.099999999999994,72.25,68.45,69.349999999999994,11750,"2008-11-10",69.349999999999994,1,69.349999999999994]
["2008-11-07",{"$f":"YEAR(A2115)","v":2008},70,71.849999999999994,68.75,69,28020,{"$f":"A2115","v":"2008-11-07"},{"$f":"F2115","v":69},1,{"$f":"I2115/J2115","v":69}]
["2008-11-06",2008,70,73.900000000000006,70,71,4030,"2008-11-06",71,{"$f":"IF(ROUND(I2116/I2115,0)>3,ROUND(I2116/I2115,0),1)","v":1},71]
["2008-11-05",2008,75,88.65,73.599999999999994,75,27254,"2008-11-05",75,1,75]
["2008-11-04",2008,76.25,78,74,74.3,17354,"2008-11-04",74.3,1,74.3]
["2008-11-03",2008,78,80,78,78.5,1833,"2008-11-03",78.5,1,78.5]
["2008-10-31",2008,76.849999999999994,85.5,76.849999999999994,78,46268,"2008-10-31",78,1,78]
["2008-10-29",2008,68.3,76.900000000000006,68.3,74,1184,"2008-10-29",74,1,74]
["2008-10-27",2008,64.650000000000006,80,63,80,4768,"2008-10-27",80,1,80]
["2008-10-24",2008,75.2,77.2,64,70,10558,"2008-10-24",70,1,70]
["2008-10-23",2008,73.900000000000006,78.5,73.900000000000006,74.7,5483,"2008-10-23",74.7,1,74.7]
["2008-10-22",2008,80,80,76.099999999999994,78,18467,"2008-10-22",78,1,78]
["2008-10-21",2008,80,84,80,84,2894,"2008-10-21",84,1,84]
["2008-10-20",2008,76.349999999999994,86.75,74.55,79.5,25936,"2008-10-20",79.5,1,79.5]
["2008-10-17",2008,86.4,89.8,79,79.05,2204,"2008-10-17",79.05,1,79.05]
["2008-10-16",2008,96,96,78.55,83,11620,"2008-10-16",83,1,83]
["2008-10-15",2008,89,89,81.05,81.05,3520,"2008-10-15",81.05,1,81.05]
["2008-10-14",2008,95,96.25,88,88.05,30638,"2008-10-14",88.05,1,88.05]
["2008-10-13",2008,90,92,83.35,91,4042,"2008-10-13",91,1,91]
["2008-10-10",2008,94,97.5,80.099999999999994,87.1,4223,"2008-10-10",87.1,1,87.1]
["2008-10-08",2008,98.3,98.6,92.25,95,4640,"2008-10-08",95,1,95]
["2008-10-07",2008,104.05,109,104.05,105.7,2270,"2008-10-07",105.7,1,105.7]
["2008-10-06",2008,110,114.4,101.1,111,13661,"2008-10-06",111,1,111]
["2008-10-03",2008,103.2,114.85,101.3,109.5,6786,"2008-10-03",109.5,1,109.5]
["2008-10-01",2008,98.15,109,98.15,108.8,2391,"2008-10-01",108.8,1,108.8]
["2008-09-30",2008,98.1,103,92.5,101,83837,"2008-09-30",101,1,101]
["2008-09-29",2008,105.3,111.6,100.4,102,4895,"2008-09-29",102,1,102]
["2008-09-26",2008,106.1,114.85,106.1,109.55,10336,"2008-09-26",109.55,1,109.55]
["2008-09-25",2008,116.9,116.9,111.25,113,2233,"2008-09-25",113,1,113]
["2008-09-24",2008,112,117,112,114.7,4461,"2008-09-24",114.7,1,114.7]
["2008-09-23",2008,111.35,117.95,111.1,111.95,4169,"2008-09-23",111.95,1,111.95]
["2008-09-22",2008,120.05,122,115.5,115.5,4420,"2008-09-22",115.5,1,115.5]
["2008-09-19",2008,122,126,117.2,125,43178,"2008-09-19",125,1,125]
["2008-09-18",2008,105.5,120,105.5,114.3,12270,"2008-09-18",114.3,1,114.3]
["2008-09-17",2008,122.7,122.7,115,115,7273,"2008-09-17",115,1,115]
["2008-09-16",2008,117.9,121.5,114.4,120.5,41336,"2008-09-16",120.5,1,120.5]
["2008-09-15",2008,129.80000000000001,129.80000000000001,113.1,122.5,157594,"2008-09-15",122.5,1,122.5]
["2008-09-12",2008,123,144.4,121,131.85,1014757,"2008-09-12",131.85,1,131.85]
["2008-09-11",2008,123.55,125.35,123,123,1351,"2008-09-11",123,1,123]
["2008-09-10",2008,123.55,127.45,123.55,126.9,3091,"2008-09-10",126.9,1,126.9]
["2008-09-09",2008,121.2,125.75,121.2,123.6,101529,"2008-09-09",123.6,1,123.6]
["2008-09-08",2008,122,126,122,124,3368,"2008-09-08",124,1,124]
["2008-09-05",2008,116.35,122.9,116.35,122.7,1967,"2008-09-05",122.7,1,122.7]
["2008-09-04",2008,116.7,122,116.7,121,3759,"2008-09-04",121,1,121]
["2008-09-02",2008,115.5,122,115.5,120,4207,"2008-09-02",120,1,120]
["2008-09-01",2008,115,118,115,116.9,853,"2008-09-01",116.9,1,116.9]
["2008-08-29",2008,115,117.4,111.7,117.3,1799,"2008-08-29",117.3,1,117.3]
["2008-08-28",2008,114.3,117.5,114.1,117.5,865,"2008-08-28",117.5,1,117.5]
["2008-08-27",2008,115.15,117.7,115.15,116.15,464,"2008-08-27",116.15,1,116.15]
["2008-08-26",2008,121,121,115.35,115.7,1723,"2008-08-26",115.7,1,115.7]
["2008-08-25",2008,123,123.9,118.05,121.9,5070,"2008-08-25",121.9,1,121.9]
["2008-08-22",2008,124,125,120,122.7,9636,"2008-08-22",122.7,1,122.7]
["2008-08-21",2008,120,123,119.1,122,122359,"2008-08-21",122,1,122]
["2008-08-20",2008,118.3,121.7,118.3,121,2303,"2008-08-20",121,1,121]
["2008-08-19",2008,119,121.95,117.05,119,5666,"2008-08-19",119,1,119]
["2008-08-18",2008,119,122.75,119,121.05,2687,"2008-08-18",121.05,1,121.05]
["2008-08-14",2008,120.5,121.8,120,120.15,6411,"2008-08-14",120.15,1,120.15]
["2008-08-13",2008,117.85,123,115.5,120,4816,"2008-08-13",120,1,120]
["2008-08-12",2008,120,122.6,114.95,119,17414,"2008-08-12",119,1,119]
["2008-08-11",2008,117,123.55,117,120.8,3662,"2008-08-11",120.8,1,120.8]
["2008-08-08",2008,116.9,122.85,116.9,120,7169,"2008-08-08",120,1,120]
["2008-08-07",2008,116.8,123.85,112,123.85,11224,"2008-08-07",123.85,1,123.85]
["2008-08-06",2008,115,119,113,116,10000,"2008-08-06",116,1,116]
["2008-08-05",2008,111.95,115,109,113,13903,"2008-08-05",113,1,113]
["2008-08-04",2008,108.55,111.85,108.5,111,2574,"2008-08-04",111,1,111]
["2008-08-01",{"$f":"YEAR(A2179)","v":2008},108.2,112,108.1,108.2,1449,{"$f":"A2179","v":"2008-08-01"},{"$f":"F2179","v":108.2},1,{"$f":"I2179/J2179","v":108.2}]
["2008-07-31",2008,115,115,107.4,111,2459,"2008-07-31",111,{"$f":"IF(ROUND(I2180/I2179,0)>3,ROUND(I2180/I2179,0),1)","v":1},111]
["2008-07-30",2008,107.5,112,107.5,111,1009,"2008-07-30",111,1,111]
["2008-07-29",2008,115,115,110,112,1077,"2008-07-29",112,1,112]
["2008-07-28",2008,112.2,115.5,112.05,114,1859,"2008-07-28",114,1,114]
["2008-07-25",2008,110.55,117.5,110.05,114.05,849913,"2008-07-25",114.05,1,114.05]
["2008-07-24",2008,114,119,109.15,113.5,48441,"2008-07-24",113.5,1,113.5]
["2008-07-23",2008,105.6,113.85,105.6,113.85,5322,"2008-07-23",113.85,1,113.85]
["2008-07-22",2008,103.1,107.95,103.1,104,1501,"2008-07-22",104,1,104]
["2008-07-21",2008,100.2,108,100.2,104.1,5412,"2008-07-21",104.1,1,104.1]
["2008-07-18",2008,95.4,110,95.4,110,938825,"2008-07-18",110,1,110]
["2008-07-17",2008,101,101,96.3,97.1,2111,"2008-07-17",97.1,1,97.1]
["2008-07-16",2008,97.25,101.95,97.25,99.9,2079,"2008-07-16",99.9,1,99.9]
["2008-07-15",2008,100.5,104.3,100,100,2433,"2008-07-15",100,1,100]
["2008-07-14",2008,104,104,100,100,2197,"2008-07-14",100,1,100]
["2008-07-11",2008,104,109,102.55,104.6,5178,"2008-07-11",104.6,1,104.6]
["2008-07-10",2008,102.65,110.95,102.5,108,1469,"2008-07-10",108,1,108]
["2008-07-09",2008,105,111.95,105,108.25,8290,"2008-07-09",108.25,1,108.25]
["2008-07-08",2008,106.25,106.25,97.8,105,3770,"2008-07-08",105,1,105]
["2008-07-07",2008,100,107.65,97.25,107.65,15680,"2008-07-07",107.65,1,107.65]
["2008-07-04",2008,94,98,92.15,96.3,6256,"2008-07-04",96.3,1,96.3]
["2008-07-03",2008,98.05,98.05,92.3,94.05,3899,"2008-07-03",94.05,1,94.05]
["2008-07-02",2008,98.95,98.95,92.05,97.8,5443,"2008-07-02",97.8,1,97.8]
["2008-07-01",2008,117.95,117.95,96,96,6337,"2008-07-01",96,1,96]
["2008-06-30",2008,100.5,104.95,94,100.9,388264,"2008-06-30",100.9,1,100.9]
["2008-06-27",2008,102,104.9,93,101.5,514765,"2008-06-27",101.5,1,101.5]
["2008-06-26",2008,100.15,102,96,98.75,15358,"2008-06-26",98.75,1,98.75]
["2008-06-25",2008,96,102.05,96,101,6070,"2008-06-25",101,1,101]
["2008-06-24",2008,106,107.2,100,100,6859,"2008-06-24",100,1,100]
["2008-06-23",2008,115,118.5,104,105,9979,"2008-06-23",105,1,105]
["2008-06-20",2008,120.1,121.9,111.1,114,160962,"2008-06-20",114,1,114]
["2008-06-19",2008,120.1,122.1,119.5,120.9,17744,"2008-06-19",120.9,1,120.9]
["2008-06-18",2008,122,125.4,121,121,38351,"2008-06-18",121,1,121]
["2008-06-17",2008,123,123.5,120.1,121.3,10708,"2008-06-17",121.3,1,121.3]
["2008-06-16",2008,124.95,125.8,121.05,121.1,4888,"2008-06-16",121.1,1,121.1]
["2008-06-13",2008,126.25,126.95,120.4,120.4,15458,"2008-06-13",120.4,1,120.4]
["2008-06-12",2008,133,133,121,125.05,19018,"2008-06-12",125.05,1,125.05]
["2008-06-11",2008,126.05,131,124,130.9,818789,"2008-06-11",130.9,1,130.9]
["2008-06-10",2008,129.9,133.19999999999999,125,126,13254,"2008-06-10",126,1,126]
["2008-06-09",2008,120.4,126,120.4,125,248249,"2008-06-09",125,1,125]
["2008-06-06",2008,123,126.95,123,125.9,4550,"2008-06-06",125.9,1,125.9]
["2008-06-05",2008,121.05,126.9,121.05,124.5,5383,"2008-06-05",124.5,1,124.5]
["2008-06-04",2008,128.94999999999999,130,125,125.8,6022,"2008-06-04",125.8,1,125.8]
["2008-06-03",2008,125,126.25,120,126,9293,"2008-06-03",126,1,126]
["2008-06-02",2008,128,129,124,125,18820,"2008-06-02",125,1,125]
["2008-05-30",2008,134.94999999999999,134.94999999999999,125,125.2,17442,"2008-05-30",125.2,1,125.2]
["2008-05-29",2008,139.85,139.85,130,130,18434,"2008-05-29",130,1,130]
["2008-05-28",2008,138.80000000000001,139.75,128,135.69999999999999,17079,"2008-05-28",135.69999999999999,1,135.69999999999999]
["2008-05-27",2008,129.44999999999999,133,126,132,180398,"2008-05-27",132,1,132]
["2008-05-26",2008,140,140,124.25,125,16872,"2008-05-26",125,1,125]
["2008-05-23",2008,141.80000000000001,141.9,136,136,14273,"2008-05-23",136,1,136]
["2008-05-22",2008,141,141.44999999999999,136.05000000000001,136.35,304645,"2008-05-22",136.35,1,136.35]
["2008-05-21",2008,144,144.69999999999999,140.5,140.5,39580,"2008-05-21",140.5,1,140.5]
["2008-05-20",2008,145,145,142.25,142.30000000000001,14526,"2008-05-20",142.30000000000001,1,142.30000000000001]
["2008-05-16",2008,142.85,146.75,141.55000000000001,141.6,29537,"2008-05-16",141.6,1,141.6]
["2008-05-15",2008,142.80000000000001,143.4,140.35,141.9,17740,"2008-05-15",141.9,1,141.9]
["2008-05-14",2008,140.4,141.80000000000001,139.35,140.80000000000001,37343,"2008-05-14",140.80000000000001,1,140.80000000000001]
["2008-05-13",2008,144.75,144.75,140,140,14614,"2008-05-13",140,1,140]
["2008-05-12",2008,140.1,145,134,140.5,16731,"2008-05-12",140.5,1,140.5]
["2008-05-09",2008,144.80000000000001,144.85,140,140.15,8946,"2008-05-09",140.15,1,140.15]
["2008-05-08",2008,145,145,142.65,144.5,5093,"2008-05-08",144.5,1,144.5]
["2008-05-07",2008,147,148,144,144.85,8199,"2008-05-07",144.85,1,144.85]
["2008-05-06",2008,147,147.44999999999999,145,146,6426,"2008-05-06",146,1,146]
["2008-05-05",2008,147.65,150,145.05000000000001,146.30000000000001,146664,"2008-05-05",146.30000000000001,1,146.30000000000001]
["2008-05-02",{"$f":"YEAR(A2243)","v":2008},146,149.9,145.35,148,20420,{"$f":"A2243","v":"2008-05-02"},{"$f":"F2243","v":148},1,{"$f":"I2243/J2243","v":148}]
["2008-04-30",2008,149.9,150,144.5,144.94999999999999,40345,"2008-04-30",144.94999999999999,{"$f":"IF(ROUND(I2244/I2243,0)>3,ROUND(I2244/I2243,0),1)","v":1},144.94999999999999]
["2008-04-29",2008,150,150,143.1,144.6,42815,"2008-04-29",144.6,1,144.6]
["2008-04-28",2008,145.05000000000001,152,145.05000000000001,148.75,28079,"2008-04-28",148.75,1,148.75]
["2008-04-25",2008,145.5,146.5,141.5,143.75,516176,"2008-04-25",143.75,1,143.75]
["2008-04-24",2008,145,145,140.30000000000001,144.35,27129,"2008-04-24",144.35,1,144.35]
["2008-04-23",2008,145,145,143.1,144,22034,"2008-04-23",144,1,144]
["2008-04-22",2008,144.5,145,142.6,143.9,125500,"2008-04-22",143.9,1,143.9]
["2008-04-21",2008,144,149.4,142,143,26190,"2008-04-21",143,1,143]
["2008-04-17",2008,144.69999999999999,147.9,144.69999999999999,145.80000000000001,14859,"2008-04-17",145.80000000000001,1,145.80000000000001]
["2008-04-16",2008,142.4,146,142.4,143.1,29195,"2008-04-16",143.1,1,143.1]
["2008-04-15",2008,142.75,144,140.35,141.30000000000001,16905,"2008-04-15",141.30000000000001,1,141.30000000000001]
["2008-04-11",2008,141.9,144.9,140,140,1103552,"2008-04-11",140,1,140]
["2008-04-10",2008,148,152,140,141.5,683782,"2008-04-10",141.5,1,141.5]
["2008-04-09",2008,146.30000000000001,146.30000000000001,143.30000000000001,144.5,14088,"2008-04-09",144.5,1,144.5]
["2008-04-08",2008,141.5,148,141,147.75,12006,"2008-04-08",147.75,1,147.75]
["2008-04-07",2008,149,152,143.9,146.5,14871,"2008-04-07",146.5,1,146.5]
["2008-04-04",2008,150,150,145.25,148.6,11953,"2008-04-04",148.6,1,148.6]
["2008-04-03",2008,154,157.94999999999999,147,149,17857,"2008-04-03",149,1,149]
["2008-04-02",2008,168,168,151.1,151.55000000000001,16204,"2008-04-02",151.55000000000001,1,151.55000000000001]
["2008-04-01",2008,175,175,163.44999999999999,165.95,9828,"2008-04-01",165.95,1,165.95]
["2008-03-31",2008,177,180.5,155,166.8,22386,"2008-03-31",166.8,1,166.8]
["2008-03-28",2008,142.5,170,142.5,164.1,16886,"2008-03-28",164.1,1,164.1]
["2008-03-27",2008,147,150,143.30000000000001,148,11347,"2008-03-27",148,1,148]
["2008-03-26",2008,148,154,146,150.1,12451,"2008-03-26",150.1,1,150.1]
["2008-03-25",2008,134,147,133.1,145.6,1197309,"2008-03-25",145.6,1,145.6]
["2008-03-24",2008,134,142.9,125.55,125.55,9840,"2008-03-24",125.55,1,125.55]
["2008-03-19",2008,159.9,160,135.19999999999999,142.9,33504,"2008-03-19",142.9,1,142.9]
["2008-03-18",2008,152,160,152,156,133927,"2008-03-18",156,1,156]
["2008-03-17",2008,157.94999999999999,157.94999999999999,142.25,155.19999999999999,34852,"2008-03-17",155.19999999999999,1,155.19999999999999]
["2008-03-14",2008,174,174,153.94999999999999,160,81817,"2008-03-14",160,1,160]
["2008-03-13",2008,184.95,184.95,158,165,32485,"2008-03-13",165,1,165]
["2008-03-12",2008,200,201.5,183,184.5,32367,"2008-03-12",184.5,1,184.5]
["2008-03-11",2008,185,202,172.05,198,73849,"2008-03-11",198,1,198]
["2008-03-10",2008,180,184.9,179,182.9,38680,"2008-03-10",182.9,1,182.9]
["2008-03-07",2008,185,185,180,180,12278,"2008-03-07",180,1,180]
["2008-03-05",2008,187.05,192.95,184.1,185,11612,"2008-03-05",185,1,185]
["2008-03-04",2008,194.5,194.5,183.1,186.4,13783,"2008-03-04",186.4,1,186.4]
["2008-03-03",2008,185,191,185,188.7,16356,"2008-03-03",188.7,1,188.7]
["2008-02-29",2008,195,201.5,180.1,195,42851,"2008-02-29",195,1,195]
["2008-02-28",2008,194.75,195,191,194.9,24222,"2008-02-28",194.9,1,194.9]
["2008-02-27",2008,195.45,198.5,190,190.95,19026,"2008-02-27",190.95,1,190.95]
["2008-02-26",2008,204.95,204.95,193.15,195,13185,"2008-02-26",195,1,195]
["2008-02-25",2008,199.85,201,194.5,197.5,13684,"2008-02-25",197.5,1,197.5]
["2008-02-22",2008,229,229,192,195,14229,"2008-02-22",195,1,195]
["2008-02-21",2008,200.95,201.5,196.5,197.95,266352,"2008-02-21",197.95,1,197.95]
["2008-02-20",2008,200.75,200.9,200,200.05,16241,"2008-02-20",200.05,1,200.05]
["2008-02-19",2008,202,202,196.85,200,14990,"2008-02-19",200,1,200]
["2008-02-18",2008,201,201.5,195.2,201,15526,"2008-02-18",201,1,201]
["2008-02-15",2008,197.05,201.5,197.05,199.95,65234,"2008-02-15",199.95,1,199.95]
["2008-02-14",2008,193,199.9,190.05,195,20573,"2008-02-14",195,1,195]
["2008-02-13",2008,193,194,190,193.05,24399,"2008-02-13",193.05,1,193.05]
["2008-02-12",2008,182,191,180.5,188.5,35890,"2008-02-12",188.5,1,188.5]
["2008-02-11",2008,190.8,194.7,180.25,188,18032,"2008-02-11",188,1,188]
["2008-02-08",2008,199.85,199.85,187.1,187.1,14289,"2008-02-08",187.1,1,187.1]
["2008-02-07",2008,210,210,193.05,193.05,30444,"2008-02-07",193.05,1,193.05]
["2008-02-06",2008,192.1,201.5,191,195.25,32580,"2008-02-06",195.25,1,195.25]
["2008-02-05",2008,195,201.5,192.9,201.5,2646155,"2008-02-05",201.5,1,201.5]
["2008-02-04",2008,200,208.5,195.1,196.65,15986,"2008-02-04",196.65,1,196.65]
["2008-02-01",2008,195.05,199,192,192.9,23594,"2008-02-01",192.9,1,192.9]
["2008-01-31",2008,198,200,191.25,199,119029,"2008-01-31",199,1,199]
["2008-01-30",2008,187,210,183.5,200,23965,"2008-01-30",200,1,200]
["2008-01-29",2008,190,192.95,180,183.65,45098,"2008-01-29",183.65,1,183.65]
["2008-01-28",2008,225,229.8,189,190,12038,"2008-01-28",190,1,190]
["2008-01-25",{"$f":"YEAR(A2307)","v":2008},192,196,180,192.9,117306,{"$f":"A2307","v":"2008-01-25"},{"$f":"F2307","v":192.9},1,{"$f":"I2307/J2307","v":192.9}]
["2008-01-24",2008,204,204,193,195.1,17808,"2008-01-24",195.1,{"$f":"IF(ROUND(I2308/I2307,0)>3,ROUND(I2308/I2307,0),1)","v":1},195.1]
["2008-01-23",2008,180,218,180,194,346240,"2008-01-23",194,1,194]
["2008-01-22",2008,203,250,176,176,34652,"2008-01-22",176,1,176]
["2008-01-21",2008,223,229.95,211,225,16636,"2008-01-21",225,1,225]
["2008-01-18",2008,231,236,220.5,232,6371,"2008-01-18",232,1,232]
["2008-01-17",2008,233.75,235,226,231,11242,"2008-01-17",231,1,231]
["2008-01-16",2008,229,234,220.05,229.85,23199,"2008-01-16",229.85,1,229.85]
["2008-01-15",2008,230,245,230,234.3,100296,"2008-01-15",234.3,1,234.3]
["2008-01-14",2008,238,238,227.05,228.5,422167,"2008-01-14",228.5,1,228.5]
["2008-01-11",2008,233,239,226.1,238,8841,"2008-01-11",238,1,238]
["2008-01-10",2008,236,242,228,228,9438,"2008-01-10",228,1,228]
["2008-01-09",2008,227.25,242,225,236,14830,"2008-01-09",236,1,236]
["2008-01-08",2008,251,251,238,241.4,13792,"2008-01-08",241.4,1,241.4]
["2008-01-07",2008,235,255,235,247.9,12041,"2008-01-07",247.9,1,247.9]
["2008-01-04",2008,253.95,255,242,250,47058,"2008-01-04",250,1,250]
["2008-01-03",2008,257.95,260.5,249,249.05,17389,"2008-01-03",249.05,1,249.05]
["2008-01-02",2008,265.89999999999998,265.89999999999998,256,260,22190,"2008-01-02",260,1,260]
["2007-12-31",2007,257,259.8,252,255,579979,"2007-12-31",255,1,255]
["2007-12-28",2007,250,259.8,245.65,256,136900,"2007-12-28",256,1,256]
["2007-12-27",2007,256,257.95,252.05,257,73116,"2007-12-27",257,1,257]
["2007-12-26",2007,255,266,246.9,249.5,113660,"2007-12-26",249.5,1,249.5]
["2007-12-24",2007,247,257.3,242,250,314849,"2007-12-24",250,1,250]
["2007-12-20",2007,238.75,249.9,238.1,245.1,15270,"2007-12-20",245.1,1,245.1]
["2007-12-19",2007,240,247.95,235,243.1,22654,"2007-12-19",243.1,1,243.1]
["2007-12-18",2007,240,240,228,238.8,22196,"2007-12-18",238.8,1,238.8]
["2007-12-17",2007,250,250,231,236,16063,"2007-12-17",236,1,236]
["2007-12-14",2007,262,265,242,246,95570,"2007-12-14",246,1,246]
["2007-12-13",2007,225,248,222,246,404361,"2007-12-13",246,1,246]
["2007-12-12",2007,219,223.95,218.05,222,9897,"2007-12-12",222,1,222]
["2007-12-11",2007,221.95,223,215.65,216.1,236500,"2007-12-11",216.1,1,216.1]
["2007-12-10",2007,208.4,222.5,204.7,217.75,5543,"2007-12-10",217.75,1,217.75]
["2007-12-07",2007,227,230,218.5,219.1,7964,"2007-12-07",219.1,1,219.1]
["2007-12-06",2007,216.25,227.7,216.25,221.5,22962,"2007-12-06",221.5,1,221.5]
["2007-12-05",2007,222.95,225.85,220,222.55,27745,"2007-12-05",222.55,1,222.55]
["2007-12-04",2007,220,222,215.5,222,120623,"2007-12-04",222,1,222]
["2007-12-03",2007,225,248,217,218.05,18231,"2007-12-03",218.05,1,218.05]
["2007-11-30",2007,214.95,222,214.95,217.4,306124,"2007-11-30",217.4,1,217.4]
["2007-11-29",2007,214.9,217.1,211,215,18284,"2007-11-29",215,1,215]
["2007-11-28",2007,220,220,204,208.6,17568,"2007-11-28",208.6,1,208.6]
["2007-11-27",2007,214,218,211.05,215.05,18283,"2007-11-27",215.05,1,215.05]
["2007-11-26",2007,202,220,202,210.5,1028193,"2007-11-26",210.5,1,210.5]
["2007-11-23",2007,211.65,211.7,202.05,202.05,773184,"2007-11-23",202.05,1,202.05]
["2007-11-22",2007,214,214.8,203.05,205.85,4991,"2007-11-22",205.85,1,205.85]
["2007-11-21",2007,216,217,203,206.9,7778,"2007-11-21",206.9,1,206.9]
["2007-11-20",2007,223,225.9,210.25,211,111990,"2007-11-20",211,1,211]
["2007-11-19",2007,247,247,215,220,92922,"2007-11-19",220,1,220]
["2007-11-16",2007,219,220.5,211.2,217.2,10429,"2007-11-16",217.2,1,217.2]
["2007-11-15",2007,215.1,219.95,213,216,7718,"2007-11-15",216,1,216]
["2007-11-14",2007,219,220,212.05,217,17811,"2007-11-14",217,1,217]
["2007-11-13",2007,209,222,207.5,220,31934,"2007-11-13",220,1,220]
["2007-11-12",2007,204.05,210,204.05,208,12461,"2007-11-12",208,1,208]
["2007-11-08",2007,210,216,210,211,8938,"2007-11-08",211,1,211]
["2007-11-07",2007,205.1,222,205.05,219,365092,"2007-11-07",219,1,219]
["2007-11-06",2007,207.95,212.5,204.05,205,745376,"2007-11-06",205,1,205]
["2007-11-05",2007,208.7,209.2,202.15,203,6162,"2007-11-05",203,1,203]
["2007-11-02",2007,203,211,200,203.1,63689,"2007-11-02",203.1,1,203.1]
["2007-11-01",2007,210.2,215,209,212,153586,"2007-11-01",212,1,212]
["2007-10-31",2007,215,215,208,212,212556,"2007-10-31",212,1,212]
["2007-10-30",2007,217,219.7,212.05,216,227808,"2007-10-30",216,1,216]
["2007-10-29",2007,213.35,224,211.5,215.9,108917,"2007-10-29",215.9,1,215.9]
["2007-10-26",2007,205,215.5,203,212.95,36999,"2007-10-26",212.95,1,212.95]
["2007-10-25",2007,206,208.1,203.05,203.1,122884,"2007-10-25",203.1,1,203.1]
["2007-10-24",2007,207.1,210.8,204.95,205,57069,"2007-10-24",205,1,205]
["2007-10-23",{"$f":"YEAR(A2371)","v":2007},209.95,220,204,206.1,26505,{"$f":"A2371","v":"2007-10-23"},{"$f":"F2371","v":206.1},1,{"$f":"I2371/J2371","v":206.1}]
["2007-10-22",2007,205.5,206.7,200,200,8995,"2007-10-22",200,{"$f":"IF(ROUND(I2372/I2371,0)>3,ROUND(I2372/I2371,0),1)","v":1},200]
["2007-10-19",2007,201.55,210.05,201.55,205.15,11030,"2007-10-19",205.15,1,205.15]
["2007-10-18",2007,216,218,209.45,210,20729,"2007-10-18",210,1,210]
["2007-10-17",2007,200.1,215,176.7,213,24051,"2007-10-17",213,1,213]
["2007-10-16",2007,220,220,214,215,74809,"2007-10-16",215,1,215]
["2007-10-15",2007,213.5,221.5,213.5,217,44092,"2007-10-15",217,1,217]
["2007-10-12",2007,219,225,212.5,214,19675,"2007-10-12",214,1,214]
["2007-10-11",2007,216.3,224,210,220,42629,"2007-10-11",220,1,220]
["2007-10-10",2007,219.95,219.95,212.5,215,125488,"2007-10-10",215,1,215]
["2007-10-09",2007,206.05,218,206,214.05,126453,"2007-10-09",214.05,1,214.05]
["2007-10-08",2007,210.1,213,206.15,209.8,40344,"2007-10-08",209.8,1,209.8]
["2007-10-05",2007,214,214.95,206.15,206.2,278043,"2007-10-05",206.2,1,206.2]
["2007-10-04",2007,210.05,216,208.05,210.05,297419,"2007-10-04",210.05,1,210.05]
["2007-10-03",2007,214.75,214.75,210,210.85,49207,"2007-10-03",210.85,1,210.85]
["2007-10-01",2007,211.8,215.9,209.2,210.1,168412,"2007-10-01",210.1,1,210.1]
["2007-09-28",2007,212,222.5,210,214,68220,"2007-09-28",214,1,214]
["2007-09-27",2007,213.85,216,211,214,19044,"2007-09-27",214,1,214]
["2007-09-26",2007,203.1,248,201.8,210.5,99796,"2007-09-26",210.5,1,210.5]
["2007-09-25",2007,196.15,212.95,196.15,206,64873,"2007-09-25",206,1,206]
["2007-09-24",2007,214.7,214.7,208.55,210.45,23126,"2007-09-24",210.45,1,210.45]
["2007-09-21",2007,212,213,210.05,212,24838,"2007-09-21",212,1,212]
["2007-09-20",2007,214,214,210,212,19842,"2007-09-20",212,1,212]
["2007-09-19",2007,219,219,210,211,27582,"2007-09-19",211,1,211]
["2007-09-18",2007,212,216,211,215,20396,"2007-09-18",215,1,215]
["2007-09-17",2007,213,216.75,211.25,211.25,9909,"2007-09-17",211.25,1,211.25]
["2007-09-14",2007,219,221.6,211.55,212,13995,"2007-09-14",212,1,212]
["2007-09-13",2007,219.95,220.9,213.55,216.8,34726,"2007-09-13",216.8,1,216.8]
["2007-09-12",2007,221.75,223.9,215.2,217,12551,"2007-09-12",217,1,217]
["2007-09-11",2007,221.15,230.95,217,220,18122,"2007-09-11",220,1,220]
["2007-09-10",2007,237.95,237.95,218.05,225.9,32397,"2007-09-10",225.9,1,225.9]
["2007-09-07",2007,246.9,246.9,230,231.5,35052,"2007-09-07",231.5,1,231.5]
["2007-09-06",2007,220.4,238.9,220.4,237.95,110008,"2007-09-06",237.95,1,237.95]
["2007-09-05",2007,217,226,215.95,225,50457,"2007-09-05",225,1,225]
["2007-09-04",2007,218,221,212.1,214.65,59697,"2007-09-04",214.65,1,214.65]
["2007-09-03",2007,217,219,210.7,217.4,64145,"2007-09-03",217.4,1,217.4]
["2007-08-31",2007,211,214.75,210,210,40717,"2007-08-31",210,1,210]
["2007-08-30",2007,218.7,218.7,209.95,209.95,220176,"2007-08-30",209.95,1,209.95]
["2007-08-29",2007,210.05,212.5,208,210.7,88912,"2007-08-29",210.7,1,210.7]
["2007-08-28",2007,217.9,217.9,210,210,18434,"2007-08-28",210,1,210]
["2007-08-27",2007,213,217,210,215,32963,"2007-08-27",215,1,215]
["2007-08-24",2007,212.5,216.45,206.1,207,3719,"2007-08-24",207,1,207]
["2007-08-23",2007,217.7,217.7,210,213,11181,"2007-08-23",213,1,213]
["2007-08-22",2007,211,217.75,210,210,84078,"2007-08-22",210,1,210]
["2007-08-21",2007,220,220,212,212,32121,"2007-08-21",212,1,212]
["2007-08-20",2007,224,224.7,210,222,24345,"2007-08-20",222,1,222]
["2007-08-17",2007,214,215,200,211.95,826383,"2007-08-17",211.95,1,211.95]
["2007-08-16",2007,210,219.8,205,212,92878,"2007-08-16",212,1,212]
["2007-08-14",2007,219,219.75,215.1,216.5,125731,"2007-08-14",216.5,1,216.5]
["2007-08-13",2007,220,222.5,215,220.05,13861,"2007-08-13",220.05,1,220.05]
["2007-08-10",2007,210.1,225,209,221.3,35321,"2007-08-10",221.3,1,221.3]
["2007-08-09",2007,216.05,220,212.1,216.4,39923,"2007-08-09",216.4,1,216.4]
["2007-08-08",2007,220,222.7,210,213.55,51688,"2007-08-08",213.55,1,213.55]
["2007-08-07",2007,220,224,215,216.9,18266,"2007-08-07",216.9,1,216.9]
["2007-08-06",2007,223,232,218,219.35,32041,"2007-08-06",219.35,1,219.35]
["2007-08-03",2007,234.5,241,215.05,231.3,152826,"2007-08-03",231.3,1,231.3]
["2007-08-02",2007,233.75,233.95,228.5,230.05,23428,"2007-08-02",230.05,1,230.05]
["2007-08-01",2007,235.15,236,225,228,33743,"2007-08-01",228,1,228]
["2007-07-31",2007,240,241,228.15,235.15,15966,"2007-07-31",235.15,1,235.15]
["2007-07-30",2007,225.1,239,222,236.15,26692,"2007-07-30",236.15,1,236.15]
["2007-07-27",2007,225,232,221,230,17822,"2007-07-27",230,1,230]
["2007-07-26",2007,231.9,240,229.45,230.5,54368,"2007-07-26",230.5,1,230.5]
["2007-07-25",2007,225,232,225,230,43033,"2007-07-25",230,1,230]
["2007-07-24",2007,230.25,234.8,229,230.95,39681,"2007-07-24",230.95,1,230.95]
["2007-07-23",{"$f":"YEAR(A2435)","v":2007},237.8,242,227.5,230.1,46647,{"$f":"A2435","v":"2007-07-23"},{"$f":"F2435","v":230.1},1,{"$f":"I2435/J2435","v":230.1}]
["2007-07-20",2007,237,237.75,232,235.4,17830,"2007-07-20",235.4,{"$f":"IF(ROUND(I2436/I2435,0)>3,ROUND(I2436/I2435,0),1)","v":1},235.4]
["2007-07-19",2007,235.5,238,231,233.7,30832,"2007-07-19",233.7,1,233.7]
["2007-07-18",2007,229.9,237,228,235.45,34427,"2007-07-18",235.45,1,235.45]
["2007-07-17",2007,231,250,228,228.4,138949,"2007-07-17",228.4,1,228.4]
["2007-07-16",2007,238,238,229,230.65,13460,"2007-07-16",230.65,1,230.65]
["2007-07-13",2007,241.4,248.95,236.15,238.65,146260,"2007-07-13",238.65,1,238.65]
["2007-07-12",2007,238.95,239.95,234.15,237.15,1117537,"2007-07-12",237.15,1,237.15]
["2007-07-11",2007,237,242,231.1,234,1095997,"2007-07-11",234,1,234]
["2007-07-10",2007,226.1,238.8,226.1,236.65,24350,"2007-07-10",236.65,1,236.65]
["2007-07-09",2007,201,238.8,201,233.55,24453,"2007-07-09",233.55,1,233.55]
["2007-07-06",2007,225.05,231.85,224.8,230.7,21381,"2007-07-06",230.7,1,230.7]
["2007-07-05",2007,222.6,229.6,222.6,226.75,9181,"2007-07-05",226.75,1,226.75]
["2007-07-04",2007,232,232,221.5,227.05,79222,"2007-07-04",227.05,1,227.05]
["2007-07-03",2007,239.5,239.5,228,229.35,22975,"2007-07-03",229.35,1,229.35]
["2007-07-02",2007,237,240,230,232.25,29613,"2007-07-02",232.25,1,232.25]
["2007-06-29",2007,239.35,240.7,230,236.6,38352,"2007-06-29",236.6,1,236.6]
["2007-06-28",2007,249.7,249.7,238.6,240.45,47332,"2007-06-28",240.45,1,240.45]
["2007-06-27",2007,245.95,255,235.2,241.35,163996,"2007-06-27",241.35,1,241.35]
["2007-06-26",2007,234,242,230,241.1,63289,"2007-06-26",241.1,1,241.1]
["2007-06-25",2007,235,238.7,230.15,234,47837,"2007-06-25",234,1,234]
["2007-06-22",2007,229.4,240,228.55,232.2,57162,"2007-06-22",232.2,1,232.2]
["2007-06-21",2007,220,237,218,225.3,60896,"2007-06-21",225.3,1,225.3]
["2007-06-20",2007,221,223,215,219.25,38102,"2007-06-20",219.25,1,219.25]
["2007-06-19",2007,230,230,218.9,219.7,20679,"2007-06-19",219.7,1,219.7]
["2007-06-18",2007,223,223,216.5,219.9,36681,"2007-06-18",219.9,1,219.9]
["2007-06-15",2007,225,225.5,220.25,222.75,45201,"2007-06-15",222.75,1,222.75]
["2007-06-14",2007,221,222.5,219.5,220.55,16253,"2007-06-14",220.55,1,220.55]
["2007-06-13",2007,223.9,223.9,220,220.35,8837,"2007-06-13",220.35,1,220.35]
["2007-06-12",2007,222,225.2,219.65,221.65,25530,"2007-06-12",221.65,1,221.65]
["2007-06-11",2007,220,222.5,219.5,221.2,126647,"2007-06-11",221.2,1,221.2]
["2007-06-08",2007,216,224,216,220.15,13028,"2007-06-08",220.15,1,220.15]
["2007-06-07",2007,223.75,224.95,217,222.5,206605,"2007-06-07",222.5,1,222.5]
["2007-06-05",2007,227.85,229.2,219,221.65,31918,"2007-06-05",221.65,1,221.65]
["2007-06-04",2007,227,230,220,225.65,104003,"2007-06-04",225.65,1,225.65]
["2007-06-01",2007,222.9,237.5,220.5,222.6,126511,"2007-06-01",222.6,1,222.6]
["2007-05-31",2007,219,225,218.25,220.55,277873,"2007-05-31",220.55,1,220.55]
["2007-05-30",2007,218.95,220.1,216.05,217.9,46342,"2007-05-30",217.9,1,217.9]
["2007-05-29",2007,214,228,208.5,218.75,76289,"2007-05-29",218.75,1,218.75]
["2007-05-28",2007,214.9,216.95,209.1,213.55,28585,"2007-05-28",213.55,1,213.55]
["2007-05-25",2007,210.1,213,208,211.2,13602,"2007-05-25",211.2,1,211.2]
["2007-05-24",2007,217,222,209.5,210.4,132767,"2007-05-24",210.4,1,210.4]
["2007-05-23",2007,214.9,220,208.2,219.7,161250,"2007-05-23",219.7,1,219.7]
["2007-05-22",2007,213,214.8,208.1,211.95,27278,"2007-05-22",211.95,1,211.95]
["2007-05-21",2007,212.15,218,207.25,211.95,132294,"2007-05-21",211.95,1,211.95]
["2007-05-18",2007,185,217.4,174.4,212.15,51878,"2007-05-18",212.15,1,212.15]
["2007-05-17",2007,207.15,218.95,207.1,217.1,145674,"2007-05-17",217.1,1,217.1]
["2007-05-16",2007,202.5,210,202.5,208.3,39142,"2007-05-16",208.3,1,208.3]
["2007-05-15",2007,203.5,205,201.2,202.2,169483,"2007-05-15",202.2,1,202.2]
["2007-05-14",2007,206.8,209.75,201.5,203.3,71163,"2007-05-14",203.3,1,203.3]
["2007-05-11",2007,210,210,200,202.2,104346,"2007-05-11",202.2,1,202.2]
["2007-05-10",2007,207,213,206.4,211.35,215741,"2007-05-10",211.35,1,211.35]
["2007-05-09",2007,194,208,194,205.45,1128383,"2007-05-09",205.45,1,205.45]
["2007-05-08",2007,193,200,191.05,197.6,412907,"2007-05-08",197.6,1,197.6]
["2007-05-07",2007,189.6,193.9,185.05,190.5,516125,"2007-05-07",190.5,1,190.5]
["2007-05-04",2007,192.9,193,179.1,184.25,288023,"2007-05-04",184.25,1,184.25]
["2007-05-03",2007,195.35,198,188.85,190.65,277661,"2007-05-03",190.65,1,190.65]
["2007-04-30",2007,169,194.4,169,190.65,461605,"2007-04-30",190.65,1,190.65]
["2007-04-27",2007,173,175.85,172,172.6,15676,"2007-04-27",172.6,1,172.6]
["2007-04-26",2007,179.8,181.4,174.2,175.65,27015,"2007-04-26",175.65,1,175.65]
["2007-04-25",2007,173,183.9,172,174.55,113803,"2007-04-25",174.55,1,174.55]
["2007-04-24",2007,171.8,174,170,172,714960,"2007-04-24",172,1,172]
["2007-04-23",2007,177,177.85,168,168.75,23499,"2007-04-23",168.75,1,168.75]
["2007-04-20",2007,173.3,177,171.1,172,22765,"2007-04-20",172,1,172]
["2007-04-19",{"$f":"YEAR(A2499)","v":2007},172.3,175,172,173,11690,{"$f":"A2499","v":"2007-04-19"},{"$f":"F2499","v":173},1,{"$f":"I2499/J2499","v":173}]
["2007-04-18",2007,176.95,178.95,174.55,175.25,110063,"2007-04-18",175.25,{"$f":"IF(ROUND(I2500/I2499,0)>3,ROUND(I2500/I2499,0),1)","v":1},175.25]
["2007-04-17",2007,180,180,173.05,175.5,13546,"2007-04-17",175.5,1,175.5]
["2007-04-16",2007,168.5,185,168.5,180.05,12799,"2007-04-16",180.05,1,180.05]
["2007-04-13",2007,180.6,182,180,180.95,23388,"2007-04-13",180.95,1,180.95]
["2007-04-12",2007,182.2,184.7,180,180.1,28911,"2007-04-12",180.1,1,180.1]
["2007-04-11",2007,176,185,174.5,182.35,2186961,"2007-04-11",182.35,1,182.35]
["2007-04-10",2007,180.95,180.95,176.15,177.7,5285,"2007-04-10",177.7,1,177.7]
["2007-04-09",2007,182.3,183,178,178.85,13104,"2007-04-09",178.85,1,178.85]
["2007-04-05",2007,182,182.9,178,180.95,6132,"2007-04-05",180.95,1,180.95]
["2007-04-04",2007,179.35,181.7,173,180.9,13149,"2007-04-04",180.9,1,180.9]
["2007-04-03",2007,174,174.5,171,171.45,9328,"2007-04-03",171.45,1,171.45]
["2007-04-02",2007,175.1,179.85,170.15,172.55,13214,"2007-04-02",172.55,1,172.55]
["2007-03-30",2007,181,182.9,175,178.2,643311,"2007-03-30",178.2,1,178.2]
["2007-03-29",2007,181,183,177.05,177.95,10279,"2007-03-29",177.95,1,177.95]
["2007-03-28",2007,183.1,186,178.1,181.85,36239,"2007-03-28",181.85,1,181.85]
["2007-03-26",2007,195,195,182,186.05,184131,"2007-03-26",186.05,1,186.05]
["2007-03-23",2007,192,193.9,189.65,193.15,8431,"2007-03-23",193.15,1,193.15]
["2007-03-22",2007,190,194,189.3,190.95,30234,"2007-03-22",190.95,1,190.95]
["2007-03-21",2007,193,208.9,187,189.75,30342,"2007-03-21",189.75,1,189.75]
["2007-03-20",2007,185,192.2,185,191.15,20790,"2007-03-20",191.15,1,191.15]
["2007-03-19",2007,188,188.75,185,187.05,11567,"2007-03-19",187.05,1,187.05]
["2007-03-16",2007,187,187.75,185.6,187.25,11516,"2007-03-16",187.25,1,187.25]
["2007-03-15",2007,188.85,188.85,185,186.1,19336,"2007-03-15",186.1,1,186.1]
["2007-03-14",2007,184,187.95,179.1,185,24461,"2007-03-14",185,1,185]
["2007-03-13",2007,185.2,188,185,185.95,7936,"2007-03-13",185.95,1,185.95]
["2007-03-12",2007,186,188.5,185,187.75,33894,"2007-03-12",187.75,1,187.75]
["2007-03-09",2007,184.1,188.3,180,186.3,24729,"2007-03-09",186.3,1,186.3]
["2007-03-08",2007,182.1,189,181.1,187.5,57473,"2007-03-08",187.5,1,187.5]
["2007-03-07",2007,186,189.5,182.5,186.1,43570,"2007-03-07",186.1,1,186.1]
["2007-03-06",2007,185.5,190,181,185.8,53122,"2007-03-06",185.8,1,185.8]
["2007-03-05",2007,165,185,165,181.85,45296,"2007-03-05",181.85,1,181.85]
["2007-03-02",2007,182,190.6,180,185.85,56196,"2007-03-02",185.85,1,185.85]
["2007-03-01",2007,183,185.6,180,184.2,32228,"2007-03-01",184.2,1,184.2]
["2007-02-28",2007,171,184,171,181.95,164423,"2007-02-28",181.95,1,181.95]
["2007-02-27",2007,177,184.7,176,181,105941,"2007-02-27",181,1,181]
["2007-02-26",2007,176.05,183.65,175.15,176.7,11591,"2007-02-26",176.7,1,176.7]
["2007-02-23",2007,189,189,178.75,183.65,67851,"2007-02-23",183.65,1,183.65]
["2007-02-22",2007,182.95,191.9,181,186.2,133907,"2007-02-22",186.2,1,186.2]
["2007-02-21",2007,176,183,174,180.6,163495,"2007-02-21",180.6,1,180.6]
["2007-02-20",2007,172,174.75,169.7,172.2,1192196,"2007-02-20",172.2,1,172.2]
["2007-02-19",2007,175,177,168.3,169.65,27526,"2007-02-19",169.65,1,169.65]
["2007-02-15",2007,171.3,179.9,170.05,174.2,54020,"2007-02-15",174.2,1,174.2]
["2007-02-14",2007,171,173,168,169.5,15219,"2007-02-14",169.5,1,169.5]
["2007-02-13",2007,170.1,180,170.1,173,27767,"2007-02-13",173,1,173]
["2007-02-12",2007,189.75,190,168,175.5,37538,"2007-02-12",175.5,1,175.5]
["2007-02-09",2007,189.95,189.95,180,184.75,31374,"2007-02-09",184.75,1,184.75]
["2007-02-08",2007,201.4,201.4,185.15,188.05,46519,"2007-02-08",188.05,1,188.05]
["2007-02-07",2007,191.4,202.85,191.4,198.9,313960,"2007-02-07",198.9,1,198.9]
["2007-02-06",2007,175,193.95,175,189.05,142327,"2007-02-06",189.05,1,189.05]
["2007-02-05",2007,168.65,182,168.65,179.5,416358,"2007-02-05",179.5,1,179.5]
["2007-02-02",2007,176.15,182.7,176.15,182.1,92419,"2007-02-02",182.1,1,182.1]
["2007-02-01",2007,184.5,184.7,177.5,181.3,66418,"2007-02-01",181.3,1,181.3]
["2007-01-31",2007,208,208,180.05,182,237161,"2007-01-31",182,1,182]
["2007-01-29",2007,177,182.9,176.1,180.3,246007,"2007-01-29",180.3,1,180.3]
["2007-01-25",2007,160,177,160,175.3,53690,"2007-01-25",175.3,1,175.3]
["2007-01-24",2007,171.65,171.8,168.95,170.05,117823,"2007-01-24",170.05,1,170.05]
["2007-01-23",2007,169,172.4,167,170,26778,"2007-01-23",170,1,170]
["2007-01-22",2007,170.45,171.9,167,170.3,34000,"2007-01-22",170.3,1,170.3]
["2007-01-19",2007,166,169.9,166,167.6,17203,"2007-01-19",167.6,1,167.6]
["2007-01-18",2007,170,171.8,166.1,167.05,62020,"2007-01-18",167.05,1,167.05]
["2007-01-17",2007,169.95,174.95,169.1,170.6,105463,"2007-01-17",170.6,1,170.6]
["2007-01-16",2007,174.45,177,163.69999999999999,167.35,243756,"2007-01-16",167.35,1,167.35]
["2007-01-15",2007,171,172,166.2,166.9,34820,"2007-01-15",166.9,1,166.9]
["2007-01-12",{"$f":"YEAR(A2563)","v":2007},172.95,172.95,166.5,168.25,35735,{"$f":"A2563","v":"2007-01-12"},{"$f":"F2563","v":168.25},1,{"$f":"I2563/J2563","v":168.25}]
["2007-01-11",2007,172.95,172.95,163,168.3,34805,"2007-01-11",168.3,{"$f":"IF(ROUND(I2564/I2563,0)>3,ROUND(I2564/I2563,0),1)","v":1},168.3]
["2007-01-10",2007,178.7,178.7,166.2,168.3,41637,"2007-01-10",168.3,1,168.3]
["2007-01-09",2007,175.5,179.9,169,175.3,116975,"2007-01-09",175.3,1,175.3]
["2007-01-08",2007,180,180,168.25,175.2,91671,"2007-01-08",175.2,1,175.2]
["2007-01-05",2007,189.4,189.4,175.55,178,108699,"2007-01-05",178,1,178]
["2007-01-04",2007,179.4,186,172,183.1,306188,"2007-01-04",183.1,1,183.1]
["2007-01-03",2007,167.4,179,165.65,170.95,236081,"2007-01-03",170.95,1,170.95]
["2007-01-02",2007,165,168,163.1,167,118837,"2007-01-02",167,1,167]
["2006-12-29",2006,164,166.5,161,164.7,71372,"2006-12-29",164.7,1,164.7]
["2006-12-28",2006,170,170,161.05000000000001,162.05000000000001,128829,"2006-12-28",162.05000000000001,1,162.05000000000001]
["2006-12-27",2006,800,820,795,803.8,77877,"2006-12-27",803.8,{"$f":"IF(ROUND(I2574/I2573,0)>3,ROUND(I2574/I2573,0),1)","v":5},{"$f":"I2574/J2574","v":160.76}]
["2006-12-26",2006,770,810,770,796.55,17584,"2006-12-26",796.55,{"$f":"J2574","v":5},{"$f":"I2575/J2575","v":159.31}]
["2006-12-22",2006,750,775,750,772.1,5136,"2006-12-22",772.1,{"$f":"J2575","v":5},154.42000000000002]
["2006-12-21",2006,775,778.95,746,762.2,2329,"2006-12-21",762.2,5,152.44]
["2006-12-20",2006,790,798.15,738.1,765.9,3967,"2006-12-20",765.9,5,153.18]
["2006-12-19",2006,761,779.8,755,765.4,43087,"2006-12-19",765.4,5,153.07999999999998]
["2006-12-18",2006,772,789,745.1,760.05,30502,"2006-12-18",760.05,5,152.01]
["2006-12-15",2006,740,775,740,761.65,2103,"2006-12-15",761.65,5,152.32999999999998]
["2006-12-14",2006,685,745,685,735.9,19976,"2006-12-14",735.9,5,147.18]
["2006-12-13",2006,700,743.9,700,734.05,13408,"2006-12-13",734.05,5,146.81]
["2006-12-12",2006,750,750,727.5,730.45,16328,"2006-12-12",730.45,5,146.09]
["2006-12-11",2006,750,755,745,750.1,6735,"2006-12-11",750.1,5,150.02000000000001]
["2006-12-08",2006,753.05,757.9,750,753.15,6408,"2006-12-08",753.15,5,150.63]
["2006-12-07",2006,756.5,765,750.05,755.05,84437,"2006-12-07",755.05,5,151.01]
["2006-12-06",2006,755.1,774.4,755.1,768.2,42952,"2006-12-06",768.2,5,153.64000000000001]
["2006-12-05",2006,770.5,779,752.1,772.85,11247,"2006-12-05",772.85,5,154.57]
["2006-12-04",2006,761.1,795,761.05,769.55,15279,"2006-12-04",769.55,5,153.91]
["2006-12-01",2006,775,780,764.1,770,36681,"2006-12-01",770,5,154]
["2006-11-30",2006,768.1,795.15,760,775.1,9376,"2006-11-30",775.1,5,155.02000000000001]
["2006-11-29",2006,767,798,767,777.3,12312,"2006-11-29",777.3,5,155.45999999999998]
["2006-11-28",2006,750,777.95,750,769.2,12292,"2006-11-28",769.2,5,153.84]
["2006-11-27",2006,770,784.95,762,765.4,22943,"2006-11-27",765.4,5,153.07999999999998]
["2006-11-24",2006,766,777,751,765.15,24222,"2006-11-24",765.15,5,153.03]
["2006-11-23",2006,761.1,807,761.1,766.05,5377,"2006-11-23",766.05,5,153.20999999999998]
["2006-11-22",2006,771.1,814.75,771.1,783.8,10176,"2006-11-22",783.8,5,156.76]
["2006-11-21",2006,775,830.05,775,798.55,50603,"2006-11-21",798.55,5,159.70999999999998]
["2006-11-20",2006,758,806.8,726,797.25,50692,"2006-11-20",797.25,5,159.44999999999999]
["2006-11-17",2006,764,778,745,754.5,39069,"2006-11-17",754.5,5,150.9]
["2006-11-16",2006,774,774,750.15,762.5,32288,"2006-11-16",762.5,5,152.5]
["2006-11-15",2006,787.4,799,754,766.5,35080,"2006-11-15",766.5,5,153.30000000000001]
["2006-11-14",2006,812,824.4,781,787.4,192352,"2006-11-14",787.4,5,157.47999999999999]
["2006-11-13",2006,749,859,740,808.8,262795,"2006-11-13",808.8,5,161.76]
["2006-11-10",2006,712,755,699.9,744.75,52617,"2006-11-10",744.75,5,148.94999999999999]
["2006-11-09",2006,690,722.9,690,715.85,122665,"2006-11-09",715.85,5,143.17000000000002]
["2006-11-08",2006,710,716,680,690.9,45822,"2006-11-08",690.9,5,138.18]
["2006-11-07",2006,686,734,680,710.1,112374,"2006-11-07",710.1,5,142.02000000000001]
["2006-11-06",2006,669.9,686,665.05,680.7,41521,"2006-11-06",680.7,5,136.14000000000001]
["2006-11-03",2006,620.20000000000005,675,620.20000000000005,671.65,20333,"2006-11-03",671.65,5,134.32999999999998]
["2006-11-02",2006,665.1,675,655,665.1,28119,"2006-11-02",665.1,5,133.02000000000001]
["2006-11-01",2006,666,670.8,665,665.1,7440,"2006-11-01",665.1,5,133.02000000000001]
["2006-10-31",2006,664,671,662.2,667.9,14342,"2006-10-31",667.9,5,133.57999999999998]
["2006-10-30",2006,663.95,669.5,658.1,667.15,15075,"2006-10-30",667.15,5,133.43]
["2006-10-27",2006,662.65,674.9,654.5,665.15,38720,"2006-10-27",665.15,5,133.03]
["2006-10-26",2006,660,674,650,655.55,23834,"2006-10-26",655.55,5,131.10999999999999]
["2006-10-23",2006,651.1,670,651.1,658.2,23380,"2006-10-23",658.2,5,131.64000000000001]
["2006-10-20",2006,"-","-","-",680.8,0,"2006-10-20",680.8,5,136.16]
["2006-10-19",2006,645.15,685.85,635.20000000000005,643.79999999999995,346605,"2006-10-19",643.79999999999995,5,128.76]
["2006-10-18",2006,621,678,616,645.9,198527,"2006-10-18",645.9,5,129.18]
["2006-10-17",2006,603.95000000000005,621,598,619.04999999999995,51070,"2006-10-17",619.04999999999995,5,123.80999999999999]
["2006-10-16",2006,570.1,606,570.1,603,32229,"2006-10-16",603,5,120.6]
["2006-10-13",2006,585.04999999999995,592,585,590.25,9695,"2006-10-13",590.25,5,118.05]
["2006-10-12",2006,586.29999999999995,592,583.4,590.54999999999995,8993,"2006-10-12",590.54999999999995,5,118.10999999999999]
["2006-10-11",2006,595,599,580,583.15,10755,"2006-10-11",583.15,5,116.63]
["2006-10-10",{"$f":"YEAR(A2627)","v":2006},590,608.25,588.1,597.29999999999995,23275,{"$f":"A2627","v":"2006-10-10"},{"$f":"F2627","v":597.29999999999995},5,119.46]
["2006-10-09",2006,585,593,579,590.1,9909,"2006-10-09",590.1,5,118.02000000000001]
["2006-10-06",2006,600,600,578.29999999999995,583,8921,"2006-10-06",583,5,116.6]
["2006-10-05",2006,602,602,596,600.20000000000005,24262,"2006-10-05",600.20000000000005,5,120.04]
["2006-10-04",2006,593,607,590.5,595.45000000000005,55900,"2006-10-04",595.45000000000005,5,119.09]
["2006-10-03",2006,571.1,602.29999999999995,571.1,585.85,37752,"2006-10-03",585.85,5,117.17]
["2006-09-29",2006,571,592,571,586.15,18929,"2006-09-29",586.15,5,117.22999999999999]
["2006-09-28",2006,579,584,570,577,106282,"2006-09-28",577,5,115.4]
["2006-09-27",2006,566,589.95000000000005,566,582.65,10412,"2006-09-27",582.65,5,116.53]
["2006-09-26",2006,585,595,580,587,145703,"2006-09-26",587,5,117.4]
["2006-09-25",2006,565.1,592.95000000000005,565.1,589,9265,"2006-09-25",589,5,117.8]
["2006-09-22",2006,581.1,594.65,576,577.4,8654,"2006-09-22",577.4,5,115.47999999999999]
["2006-09-21",2006,604,604,585.1,591.9,202058,"2006-09-21",591.9,5,{"$f":"I2639/J2639","v":118.38}]
["2006-09-20",2006,575,601.9,570,593.35,16539,"2006-09-20",593.35,{"$f":"J2639","v":5},118.67]
["2006-09-19",2006,583.1,589.4,571,573.9,15043,"2006-09-19",573.9,5,114.78]
["2006-09-18",2006,569,599,568.5,581.9,82449,"2006-09-18",581.9,5,116.38]
["2006-09-15",2006,565,576.9,565,568.5,45588,"2006-09-15",568.5,5,113.7]
["2006-09-14",2006,556,566.6,556,561.79999999999995,11659,"2006-09-14",561.79999999999995,5,112.35999999999999]
["2006-09-13",2006,555,558,552.65,556.5,7455,"2006-09-13",556.5,5,111.3]
["2006-09-12",2006,542.04999999999995,556,542.04999999999995,552.6,96503,"2006-09-12",552.6,5,110.52000000000001]
["2006-09-11",2006,530.04999999999995,566,530.04999999999995,559.54999999999995,20966,"2006-09-11",559.54999999999995,5,111.91]
["2006-09-08",2006,555.25,568,555,560.1,15355,"2006-09-08",560.1,5,112.02000000000001]
["2006-09-07",2006,517.1,569,517.1,554.75,27679,"2006-09-07",554.75,5,110.95]
["2006-09-06",2006,545.29999999999995,556,545,555.20000000000005,19723,"2006-09-06",555.20000000000005,5,111.04]
["2006-09-05",2006,552.5,552.5,533.20000000000005,550.54999999999995,7848,"2006-09-05",550.54999999999995,5,110.10999999999999]
["2006-09-04",2006,552.04999999999995,557.9,544.95000000000005,552.29999999999995,17085,"2006-09-04",552.29999999999995,5,110.46]
["2006-09-01",2006,535,550.04999999999995,527,547,10245,"2006-09-01",547,5,109.4]
["2006-08-31",2006,550,555,540,544.65,14189,"2006-08-31",544.65,5,108.92999999999999]
["2006-08-30",2006,560,563.95000000000005,521.29999999999995,556.54999999999995,23378,"2006-08-30",556.54999999999995,5,111.30999999999999]
["2006-08-29",2006,555,563,553.04999999999995,559.79999999999995,51471,"2006-08-29",559.79999999999995,5,111.96]
["2006-08-28",2006,545,560,505,556.25,67882,"2006-08-28",556.25,5,111.25]
["2006-08-25",2006,514.20000000000005,575,469.3,534.6,96019,"2006-08-25",534.6,5,106.92]
["2006-08-24",2006,495,505.2,493,503.9,4700,"2006-08-24",503.9,5,100.78]
["2006-08-23",2006,491.25,505,491.25,498.55,7713,"2006-08-23",498.55,5,99.710000000000008]
["2006-08-22",2006,505,505,485,490.65,1740,"2006-08-22",490.65,5,98.13]
["2006-08-21",2006,518,519,500,502.1,1709,"2006-08-21",502.1,5,100.42]
["2006-08-18",2006,500,505,497.05,502.3,4136,"2006-08-18",502.3,5,100.46000000000001]
["2006-08-17",2006,495,508,495,501.15,11113,"2006-08-17",501.15,5,100.22999999999999]
["2006-08-16",2006,478.1,532,478.1,484.05,14264,"2006-08-16",484.05,5,96.81]
["2006-08-14",2006,479,479,470,477.5,3166,"2006-08-14",477.5,5,95.5]
["2006-08-11",2006,473,474,468.05,473,1929,"2006-08-11",473,5,94.6]
["2006-08-10",2006,480,480,466.05,469.3,1183,"2006-08-10",469.3,5,93.86]
["2006-08-09",2006,470,482,467,479.1,2252,"2006-08-09",479.1,5,95.820000000000007]
["2006-08-08",2006,470,479,470,475.8,1328,"2006-08-08",475.8,5,95.16]
["2006-08-07",2006,458,476,458,473.55,565,"2006-08-07",473.55,5,94.710000000000008]
["2006-08-04",2006,473.2,478,469,476.4,2447,"2006-08-04",476.4,5,95.28]
["2006-08-03",2006,475,478,472,475.05,7158,"2006-08-03",475.05,5,95.01]
["2006-08-02",2006,469.85,478.5,466,477,14964,"2006-08-02",477,5,95.4]
["2006-08-01",2006,471,474,463.25,470.85,2870,"2006-08-01",470.85,5,94.17]
["2006-07-31",2006,465,473.5,462,471.2,5894,"2006-07-31",471.2,5,94.24]
["2006-07-28",2006,479,479,460.5,461.95,1011,"2006-07-28",461.95,5,92.39]
["2006-07-27",2006,470.15,486,470,473.85,10521,"2006-07-27",473.85,5,94.77000000000001]
["2006-07-26",2006,445,468,440.1,466.55,12821,"2006-07-26",466.55,5,93.31]
["2006-07-25",2006,439,451,435.2,449.75,33955,"2006-07-25",449.75,5,89.95]
["2006-07-24",2006,423,435.9,420,432.25,5945,"2006-07-24",432.25,5,86.45]
["2006-07-21",2006,420,425,410,422.2,2536,"2006-07-21",422.2,5,84.44]
["2006-07-20",2006,416,427,415.95,424.6,4363,"2006-07-20",424.6,5,84.92]
["2006-07-19",2006,413.1,424,410,416.2,3270,"2006-07-19",416.2,5,83.24]
["2006-07-18",2006,423.15,424.05,410,414,1618,"2006-07-18",414,5,82.8]
["2006-07-17",2006,425.15,435,425,430.15,2314,"2006-07-17",430.15,5,86.03]
["2006-07-14",2006,425,435,420,432.9,3277,"2006-07-14",432.9,5,86.58]
["2006-07-13",2006,425,429.95,421.6,424.6,1808,"2006-07-13",424.6,5,84.92]
["2006-07-12",2006,400,432,400,430.85,1634,"2006-07-12",430.85,5,86.17]
["2006-07-11",2006,430,434,427.75,432.4,703,"2006-07-11",432.4,5,86.47999999999999]
["2006-07-10",{"$f":"YEAR(A2691)","v":2006},424,435,424,430.1,723,{"$f":"A2691","v":"2006-07-10"},{"$f":"F2691","v":430.1},5,86.02000000000001]
["2006-07-07",2006,436.25,442,425,426.65,3036,"2006-07-07",426.65,5,85.33]
["2006-07-06",2006,421.1,432,421.1,429.95,843,"2006-07-06",429.95,5,85.99]
["2006-07-05",2006,444.4,444.4,427.75,432.65,9540,"2006-07-05",432.65,5,86.53]
["2006-07-04",2006,420,436,420,432.9,1496,"2006-07-04",432.9,5,86.58]
["2006-07-03",2006,406.05,434.9,406.05,430.05,11389,"2006-07-03",430.05,5,86.01]
["2006-06-30",2006,412,425,408.7,421.05,5316,"2006-06-30",421.05,5,84.210000000000008]
["2006-06-29",2006,402,414.95,402,411.8,3911,"2006-06-29",411.8,5,82.36]
["2006-06-28",2006,390.2,407,390.05,403.9,2681,"2006-06-28",403.9,5,80.78]
["2006-06-27",2006,390,407.8,390,402.95,5587,"2006-06-27",402.95,5,80.59]
["2006-06-26",2006,392,398,387.1,395.3,5244,"2006-06-26",395.3,5,79.06]
["2006-06-22",2006,393,400,380,386,29726,"2006-06-22",386,5,77.2]
["2006-06-21",2006,392.95,392.95,384,385.6,4277,"2006-06-21",385.6,5,{"$f":"I2703/J2703","v":77.12}]
["2006-06-20",2006,430,430,385.1,388.55,3408,"2006-06-20",388.55,{"$f":"J2703","v":5},77.710000000000008]
["2006-06-19",2006,398.25,398.25,391.7,392.2,1662,"2006-06-19",392.2,5,78.44]
["2006-06-16",2006,366,400,366,397.15,8849,"2006-06-16",397.15,5,79.429999999999993]
["2006-06-15",2006,438.25,438.25,370,377.8,14429,"2006-06-15",377.8,5,75.56]
["2006-06-14",2006,395,398.95,359.25,365.65,3577,"2006-06-14",365.65,5,73.13]
["2006-06-13",2006,395.1,409.9,385.25,390.2,6248,"2006-06-13",390.2,5,78.039999999999992]
["2006-06-12",2006,420.6,428.95,402.1,404.15,3783,"2006-06-12",404.15,5,80.83]
["2006-06-09",2006,422.1,430,420,421.9,25719,"2006-06-09",421.9,5,84.38]
["2006-06-08",2006,435.25,441,419.5,424.7,44944,"2006-06-08",424.7,5,84.94]
["2006-06-07",2006,445,466,441.5,444.1,40991,"2006-06-07",444.1,5,88.820000000000007]
["2006-06-06",2006,458,489.8,451,462.95,3477,"2006-06-06",462.95,5,92.59]
["2006-06-05",2006,495,499,494.8,495.1,9088,"2006-06-05",495.1,5,99.02000000000001]
["2006-06-02",2006,471,499,471,495.3,11761,"2006-06-02",495.3,5,99.06]
["2006-06-01",2006,495,500.9,494.85,497.2,25907,"2006-06-01",497.2,5,99.44]
["2006-05-31",2006,470,510,470,496.25,17280,"2006-05-31",496.25,5,99.25]
["2006-05-30",2006,493.95,501.85,493.95,499.75,6816,"2006-05-30",499.75,5,99.95]
["2006-05-29",2006,475,498.95,456.4,495.65,7174,"2006-05-29",495.65,5,99.13]
["2006-05-26",2006,487.5,499,485,493.4,2644,"2006-05-26",493.4,5,98.679999999999993]
["2006-05-25",2006,476.4,490,473.05,483.9,27313,"2006-05-25",483.9,5,96.78]
["2006-05-24",2006,502,507,491,499.9,103190,"2006-05-24",499.9,5,99.97999999999999]
["2006-05-23",2006,507,507,471,500,13113,"2006-05-23",500,5,100]
["2006-05-22",2006,492,504,448,495.65,16788,"2006-05-22",495.65,5,99.13]
["2006-05-19",2006,505,520,500,510.75,26109,"2006-05-19",510.75,5,102.15]
["2006-05-18",2006,520,520,500,500.65,7611,"2006-05-18",500.65,5,100.13]
["2006-05-17",2006,515.04999999999995,535,515.04999999999995,530.20000000000005,9366,"2006-05-17",530.20000000000005,5,106.04]
["2006-05-16",2006,522,526,491.1,517.35,13274,"2006-05-16",517.35,5,103.47]
["2006-05-15",2006,532.20000000000005,548,528,530.79999999999995,22623,"2006-05-15",530.79999999999995,5,106.16]
["2006-05-12",2006,530,551,530,548.5,66675,"2006-05-12",548.5,5,109.7]
["2006-05-11",2006,519,534.95000000000005,519,532.15,13505,"2006-05-11",532.15,5,106.42999999999999]
["2006-05-10",2006,534.9,543,516.25,538,92322,"2006-05-10",538,5,107.6]
["2006-05-09",2006,520,533,514,530.70000000000005,46662,"2006-05-09",530.70000000000005,5,106.14000000000001]
["2006-05-08",2006,529,531,520.6,529.9,24889,"2006-05-08",529.9,5,105.97999999999999]
["2006-05-05",2006,523,529.95000000000005,522,526.15,9200,"2006-05-05",526.15,5,105.22999999999999]
["2006-05-04",2006,525,529,518.04999999999995,526.4,49499,"2006-05-04",526.4,5,105.28]
["2006-05-03",2006,518,526.70000000000005,516.5,522.95000000000005,26887,"2006-05-03",522.95000000000005,5,104.59]
["2006-05-02",2006,517,527,516.4,523.20000000000005,23547,"2006-05-02",523.20000000000005,5,104.64000000000001]
["2006-04-28",2006,518,518,480,516.35,12469,"2006-04-28",516.35,5,103.27000000000001]
["2006-04-27",2006,539.9,540,510,524.54999999999995,18848,"2006-04-27",524.54999999999995,5,104.91]
["2006-04-26",2006,511,523.5,510.4,518.45000000000005,13520,"2006-04-26",518.45000000000005,5,103.69000000000001]
["2006-04-25",2006,512,525,510,518,16993,"2006-04-25",518,5,103.6]
["2006-04-24",2006,510,523,510,517.79999999999995,11034,"2006-04-24",517.79999999999995,5,103.55999999999999]
["2006-04-21",2006,530,532,511,520.6,20916,"2006-04-21",520.6,5,104.12]
["2006-04-20",2006,502.35,535,502.35,532.54999999999995,50256,"2006-04-20",532.54999999999995,5,106.50999999999999]
["2006-04-19",2006,525,547.70000000000005,518,531.25,138260,"2006-04-19",531.25,5,106.25]
["2006-04-18",2006,485.45,519.4,485.45,517.15,105663,"2006-04-18",517.15,5,103.42999999999999]
["2006-04-17",2006,484.9,486.8,476.1,485.45,29943,"2006-04-17",485.45,5,97.09]
["2006-04-13",2006,475.1,487,475,485,24765,"2006-04-13",485,5,97]
["2006-04-12",2006,489.4,489.4,470,483.3,15476,"2006-04-12",483.3,5,96.66]
["2006-04-10",2006,476,487.4,476,486.3,12570,"2006-04-10",486.3,5,97.26]
["2006-04-07",2006,488,489.7,476,484.85,31978,"2006-04-07",484.85,5,96.97]
["2006-04-05",2006,478,487,472,484.8,34150,"2006-04-05",484.8,5,96.960000000000008]
["2006-04-04",{"$f":"YEAR(A2755)","v":2006},470,479,470,478,18749,{"$f":"A2755","v":"2006-04-04"},{"$f":"F2755","v":478},5,95.6]
["2006-04-03",2006,450,478,450,474.85,24760,"2006-04-03",474.85,5,94.97]
["2006-03-31",2006,466.25,468,466,466.15,9200,"2006-03-31",466.15,5,93.22999999999999]
["2006-03-30",2006,465,470,465,466.25,10828,"2006-03-30",466.25,5,93.25]
["2006-03-29",2006,447,473.9,447,466.2,29013,"2006-03-29",466.2,5,93.24]
["2006-03-28",2006,451.25,457.5,445,448.8,39161,"2006-03-28",448.8,5,89.76]
["2006-03-27",2006,448.05,457.75,448,455.4,19891,"2006-03-27",455.4,5,91.08]
["2006-03-24",2006,456.1,457,453,455.25,17837,"2006-03-24",455.25,5,91.05]
["2006-03-23",2006,450.1,460,449.1,456.45,29029,"2006-03-23",456.45,5,91.289999999999992]
["2006-03-22",2006,446,453.4,445.6,451.35,14761,"2006-03-22",451.35,5,90.27000000000001]
["2006-03-21",2006,452,453.5,445.6,449.55,9545,"2006-03-21",449.55,5,89.91]
["2006-03-20",2006,454,454,449,450.55,12085,"2006-03-20",450.55,5,90.11]
["2006-03-17",2006,455.1,455.25,450.15,453.05,11300,"2006-03-17",453.05,5,{"$f":"I2767/J2767","v":90.61}]
["2006-03-16",2006,458.9,459,454.2,455.5,15265,"2006-03-16",455.5,{"$f":"J2767","v":5},91.1]
["2006-03-14",2006,455.5,462.8,455,458.4,17926,"2006-03-14",458.4,5,91.679999999999993]
["2006-03-13",2006,456.5,460,452.6,455.25,10047,"2006-03-13",455.25,5,91.05]
["2006-03-10",2006,460,463,456.1,460.05,17198,"2006-03-10",460.05,5,92.01]
["2006-03-09",2006,454,461.25,454,459.85,17436,"2006-03-09",459.85,5,91.97]
["2006-03-08",2006,460.25,464.5,458.05,459.9,18287,"2006-03-08",459.9,5,91.97999999999999]
["2006-03-07",2006,465.1,470,460.15,462.3,21475,"2006-03-07",462.3,5,92.460000000000008]
["2006-03-06",2006,468,471.5,465.5,469.5,22219,"2006-03-06",469.5,5,93.9]
["2006-03-03",2006,466.15,470.5,466.15,469.95,24713,"2006-03-03",469.95,5,93.99]
["2006-03-02",2006,433.3,470.5,433.3,470,17093,"2006-03-02",470,5,94]
["2006-03-01",2006,464,472.5,464,469.75,21171,"2006-03-01",469.75,5,93.95]
["2006-02-28",2006,463,472.5,463,471.4,18817,"2006-02-28",471.4,5,94.28]
["2006-02-27",2006,470,471,468,469.9,8981,"2006-02-27",469.9,5,93.97999999999999]
["2006-02-24",2006,464.1,471.6,464.05,470.4,16391,"2006-02-24",470.4,5,94.08]
["2006-02-23",2006,466.1,470,465.55,467.75,14245,"2006-02-23",467.75,5,93.55]
["2006-02-22",2006,470,472.7,468,469.85,15624,"2006-02-22",469.85,5,93.97]
["2006-02-21",2006,472,473,466,471.05,15008,"2006-02-21",471.05,5,94.210000000000008]
["2006-02-20",2006,471.3,475,464.05,473.15,19797,"2006-02-20",473.15,5,94.63]
["2006-02-17",2006,470,484,470,475.55,50165,"2006-02-17",475.55,5,95.11]
["2006-02-16",2006,472,472,466.55,470.9,15633,"2006-02-16",470.9,5,94.179999999999993]
["2006-02-15",2006,478,478,464,467,15623,"2006-02-15",467,5,93.4]
["2006-02-14",2006,465.25,471.8,465.25,470.35,14619,"2006-02-14",470.35,5,94.070000000000007]
["2006-02-13",2006,471.5,475,469.75,471,10511,"2006-02-13",471,5,94.2]
["2006-02-10",2006,465.05,480,465.05,473.2,28756,"2006-02-10",473.2,5,94.64]
["2006-02-08",2006,467,475,467,473.95,11882,"2006-02-08",473.95,5,94.789999999999992]
["2006-02-07",2006,463.75,480,463.75,477.6,26054,"2006-02-07",477.6,5,95.52000000000001]
["2006-02-06",2006,464.5,473.9,461.1,470.1,46436,"2006-02-06",470.1,5,94.02000000000001]
["2006-02-03",2006,456.55,484,456.05,464.15,70131,"2006-02-03",464.15,5,92.83]
["2006-02-02",2006,464,466,462,464.3,18765,"2006-02-02",464.3,5,92.86]
["2006-02-01",2006,461,465.65,461,465.05,19743,"2006-02-01",465.05,5,93.01]
["2006-01-31",2006,470,470,460.2,461.7,9480,"2006-01-31",461.7,5,92.34]
["2006-01-30",2006,485,485,461.2,462.4,11678,"2006-01-30",462.4,5,92.47999999999999]
["2006-01-27",2006,481.5,484,472.1,473.15,34892,"2006-01-27",473.15,5,94.63]
["2006-01-25",2006,487,487.95,481.15,482.25,26273,"2006-01-25",482.25,5,96.45]
["2006-01-24",2006,486.9,488,482.55,486.9,42148,"2006-01-24",486.9,5,97.38]
["2006-01-23",2006,487,488.35,481.3,483.75,33627,"2006-01-23",483.75,5,96.75]
["2006-01-20",2006,484,489.9,481.05,486.2,65156,"2006-01-20",486.2,5,97.24]
["2006-01-19",2006,472.1,485,470,481.65,40009,"2006-01-19",481.65,5,96.33]
["2006-01-18",2006,475,475,469.05,472.1,30309,"2006-01-18",472.1,5,94.42]
["2006-01-17",2006,475,481,472.8,473.95,65677,"2006-01-17",473.95,5,94.789999999999992]
["2006-01-16",2006,470,476,468.05,473.25,94237,"2006-01-16",473.25,5,94.65]
["2006-01-13",2006,474.5,474.9,465,466.5,26784,"2006-01-13",466.5,5,93.3]
["2006-01-12",2006,474,475,465.25,472.4,29784,"2006-01-12",472.4,5,94.47999999999999]
["2006-01-10",2006,470,475,469,473.85,38382,"2006-01-10",473.85,5,94.77000000000001]
["2006-01-09",2006,470,473.5,463,470.15,52295,"2006-01-09",470.15,5,94.03]
["2006-01-06",2006,459.9,462.7,458,461.15,33499,"2006-01-06",461.15,5,92.22999999999999]
["2006-01-05",2006,456,462,451.1,457.45,24829,"2006-01-05",457.45,5,91.49]
["2006-01-04",2006,447,457,447,455.9,33452,"2006-01-04",455.9,5,91.179999999999993]
["2006-01-03",2006,445.1,449.7,445.1,448.5,20455,"2006-01-03",448.5,5,89.7]
["2006-01-02",2006,444,449.45,441,446.75,18455,"2006-01-02",446.75,5,89.35]
["2005-12-30",2005,438.05,445.8,435.05,440.5,44502,"2005-12-30",440.5,5,88.1]
["2005-12-29",{"$f":"YEAR(A2819)","v":2005},443,448,441.25,442.85,8596,{"$f":"A2819","v":"2005-12-29"},{"$f":"F2819","v":442.85},5,88.570000000000007]
["2005-12-28",2005,445,448.9,441,441.8,11305,"2005-12-28",441.8,5,88.36]
["2005-12-27",2005,442.05,447.6,442.05,445.7,10911,"2005-12-27",445.7,5,89.14]
["2005-12-26",2005,452,460.95,441,442.85,13933,"2005-12-26",442.85,5,88.570000000000007]
["2005-12-23",2005,457.15,463.9,450.5,452.65,12070,"2005-12-23",452.65,5,90.53]
["2005-12-22",2005,473.95,473.95,455,457.7,14429,"2005-12-22",457.7,5,91.539999999999992]
["2005-12-21",2005,470.05,472,463,464.5,9564,"2005-12-21",464.5,5,92.9]
["2005-12-20",2005,467.55,473.95,467.55,470.1,11930,"2005-12-20",470.1,5,94.02000000000001]
["2005-12-19",2005,471.05,475.5,469.1,473.4,61407,"2005-12-19",473.4,5,94.679999999999993]
["2005-12-16",2005,473.85,480,470,478.45,28883,"2005-12-16",478.45,5,95.69]
["2005-12-15",2005,472.3,497.9,464,469.75,36410,"2005-12-15",469.75,5,93.95]
["2005-12-14",2005,476.5,476.65,459.9,465.3,127520,"2005-12-14",465.3,5,93.06]
["2005-12-13",2005,468.5,474.9,468.5,473.15,17790,"2005-12-13",473.15,5,{"$f":"I2831/J2831","v":94.63}]
["2005-12-12",2005,480.9,480.9,470.25,470.9,37450,"2005-12-12",470.9,{"$f":"J2831","v":5},94.179999999999993]
["2005-12-09",2005,478.9,479.25,475.05,477.65,121318,"2005-12-09",477.65,5,95.53]
["2005-12-08",2005,486,487,472,475.65,43083,"2005-12-08",475.65,5,95.13]
["2005-12-07",2005,480,489.8,480,485.65,56404,"2005-12-07",485.65,5,97.13]
["2005-12-06",2005,479.8,482,477.25,480.15,51298,"2005-12-06",480.15,5,96.03]
["2005-12-05",2005,470,484.3,470,480.1,87083,"2005-12-05",480.1,5,96.02000000000001]
["2005-12-02",2005,467,473,465.2,470.9,52618,"2005-12-02",470.9,5,94.179999999999993]
["2005-12-01",2005,455,467.65,455,465.6,42080,"2005-12-01",465.6,5,93.12]
["2005-11-30",2005,458,465,456.2,460.45,41760,"2005-11-30",460.45,5,92.09]
["2005-11-29",2005,452,458,452,456.8,23561,"2005-11-29",456.8,5,91.36]
["2005-11-28",2005,459,460,455,455.9,35819,"2005-11-28",455.9,5,91.179999999999993]
["2005-11-25",2005,459.8,459.8,452,456.8,20108,"2005-11-25",456.8,5,91.36]
["2005-11-24",2005,459.9,459.9,456,457.75,24107,"2005-11-24",457.75,5,91.55]
["2005-11-23",2005,445.25,457,445.25,455.95,36058,"2005-11-23",455.95,5,91.19]
["2005-11-22",2005,451,454,445.1,450.25,26415,"2005-11-22",450.25,5,90.05]
["2005-11-21",2005,460,460,451.15,455.05,40941,"2005-11-21",455.05,5,91.01]
["2005-11-18",2005,460,475.8,451.65,457.1,210984,"2005-11-18",457.1,5,91.42]
["2005-11-17",2005,457,462.05,456.5,459,19284,"2005-11-17",459,5,91.8]
["2005-11-16",2005,461,463.9,458.55,459,18581,"2005-11-16",459,5,91.8]
["2005-11-14",2005,451,463,451,461.75,82655,"2005-11-14",461.75,5,92.35]
["2005-11-11",2005,452,464.95,452,459.4,51348,"2005-11-11",459.4,5,91.88]
["2005-11-10",2005,457,459.95,451,458.25,22987,"2005-11-10",458.25,5,91.65]
["2005-11-09",2005,459.7,459.7,450,451.45,32220,"2005-11-09",451.45,5,90.289999999999992]
["2005-11-08",2005,447,459,447,456.3,31656,"2005-11-08",456.3,5,91.26]
["2005-11-07",2005,440,450,438,448.65,33820,"2005-11-07",448.65,5,89.72999999999999]
["2005-11-02",2005,433.1,438,431.15,437.25,15616,"2005-11-02",437.25,5,87.45]
["2005-10-31",2005,431.1,440,431.05,437.95,173500,"2005-10-31",437.95,5,87.59]
["2005-10-28",2005,427,439.5,420.05,430.15,92595,"2005-10-28",430.15,5,86.03]
["2005-10-27",2005,439,439.5,421.15,427.35,15961,"2005-10-27",427.35,5,85.47]
["2005-10-26",2005,439,442.4,438,438.65,25279,"2005-10-26",438.65,5,87.72999999999999]
["2005-10-25",2005,443.45,443.45,436.05,437.7,24486,"2005-10-25",437.7,5,87.539999999999992]
["2005-10-24",2005,442,444,436.1,439.95,36027,"2005-10-24",439.95,5,87.99]
["2005-10-21",2005,433.15,442,433.15,438.55,43389,"2005-10-21",438.55,5,87.710000000000008]
["2005-10-20",2005,445.95,460,434,438.6,76440,"2005-10-20",438.6,5,87.72]
["2005-10-19",2005,460,460,441,445.95,63030,"2005-10-19",445.95,5,89.19]
["2005-10-18",2005,460,466,457.2,459.15,99371,"2005-10-18",459.15,5,91.83]
["2005-10-17",2005,466.95,470,460,460.9,91032,"2005-10-17",460.9,5,92.179999999999993]
["2005-10-14",2005,475,483,462.15,465.95,148653,"2005-10-14",465.95,5,93.19]
["2005-10-13",2005,471,482,462,476.2,422292,"2005-10-13",476.2,5,95.24]
["2005-10-11",2005,463.9,476,459,471.7,246780,"2005-10-11",471.7,5,94.34]
["2005-10-10",2005,462.05,469,458.35,461.5,184429,"2005-10-10",461.5,5,92.3]
["2005-10-07",2005,442,464,436,460.75,439485,"2005-10-07",460.75,5,92.15]
["2005-10-06",2005,443.4,443.4,431,436.05,64624,"2005-10-06",436.05,5,87.210000000000008]
["2005-10-05",2005,452,452,440.5,441.5,149511,"2005-10-05",441.5,5,88.3]
["2005-10-04",2005,424,449,422.9,446.25,377377,"2005-10-04",446.25,5,89.25]
["2005-10-03",2005,426.05,429,421,423.85,53650,"2005-10-03",423.85,5,84.77000000000001]
["2005-09-30",2005,426,432,418,425.45,171615,"2005-09-30",425.45,5,85.09]
["2005-09-29",2005,425,476,417,425,324826,"2005-09-29",425,5,85]
["2005-09-28",2005,419,421,415.1,418.45,88662,"2005-09-28",418.45,5,83.69]
["2005-09-27",2005,419.05,424.9,415,416.9,143387,"2005-09-27",416.9,5,83.38]
["2005-09-26",2005,413.3,422.45,412,417.05,192307,"2005-09-26",417.05,5,83.41]
["2005-09-23",{"$f":"YEAR(A2883)","v":2005},410,419.85,397.05,409.05,420903,{"$f":"A2883","v":"2005-09-23"},{"$f":"F2883","v":409.05},5,81.81]
["2005-09-22",2005,440,440,403,415.45,240346,"2005-09-22",415.45,5,83.09]
["2005-09-21",2005,456,456,428,441.6,299635,"2005-09-21",441.6,5,88.320000000000007]
["2005-09-20",2005,465.5,465.5,452.05,453.95,245808,"2005-09-20",453.95,5,90.789999999999992]
["2005-09-19",2005,474.5,479.7,462.3,465.35,152542,"2005-09-19",465.35,5,93.070000000000007]
["2005-09-16",2005,474,477,470.3,473.45,194972,"2005-09-16",473.45,5,94.69]
["2005-09-15",2005,473,482.1,471.35,474.8,330139,"2005-09-15",474.8,5,94.960000000000008]
["2005-09-14",2005,485,486,470.1,473.1,431341,"2005-09-14",473.1,5,94.62]
["2005-09-13",2005,484,496.7,475,484.4,1004846,"2005-09-13",484.4,5,96.88]
["2005-09-12",2005,488,494.9,478,482.25,485202,"2005-09-12",482.25,5,96.45]
["2005-09-09",2005,506,509,485,488.35,734233,"2005-09-09",488.35,5,97.67]
["2005-09-08",2005,513,516.70000000000005,501.25,503.3,715117,"2005-09-08",503.3,5,100.66]
["2005-09-06",2005,508,523.70000000000005,505,509.4,2558922,"2005-09-06",509.4,5,{"$f":"I2895/J2895","v":101.88}]
["2005-09-05",2005,544,545,496,503.95,2556385,"2005-09-05",503.95,{"$f":"J2895","v":5},100.78999999999999]
["2005-09-02",2005,540,557,533,536.79999999999995,4292823,"2005-09-02",536.79999999999995,5,107.35999999999999]
["2005-09-01",2005,700,750,541.25,556.79999999999995,14455703,"2005-09-01",556.79999999999995,5,111.35999999999999]

{"sheet":"Retirements","index":8,"n_rows":35,"n_cols":29,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Last History Year",null,null,null,{"$f":"Consolidated!E4","v":2011}]
[]
["Inputs"]
[null,"Gross Plant",null,null,{"$f":"SUMIF(Consolidated!3:3,Retirements!E3,Consolidated!57:57)","v":10721.1}]
[null,"Accumulated Depreciation",null,null,{"$f":"SUMIF(Consolidated!3:3,Retirements!E3,Consolidated!59:59)","v":3162.2}]
[null,"Net Plant",null,null,{"$f":"E6-E7","v":7558.9000000000005}]
[]
[null,"Plant Life",null,null,{"$f":"Consolidated!E106","v":12}]
[null,"Last Year",null,null,{"$f":"E3+E10","v":2023}]
[null,"Retirement Growth Rate",null,null,0.19308782549068126]
[null,"Base Retirement Pct",null,null,2.2112262429279678E-2]
[]
[null,"Last year of Plant Balance",null,null,{"$f":"LOOKUP(E10,20:20,26:26)","v":2.0963852875865996E-10}]
[null,"Last year of Acc Depreciation",null,null,{"$f":"LOOKUP(E10,20:20,35:35)","v":2.7671376301441342E-10}]
[]
[]
["Simulation",null,null,null,null,{"$f":"E3+1","v":2012},{"$f":"F19+1","v":2013},{"$f":"G19+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"Year",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"Swtch",null,null,null,{"$f":"F20<=$E$10","v":true},{"$f":"G20<=$E$10","v":true},true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Plant Balance"]
[null,null,"Opening Balance",null,null,{"$f":"E26","v":10721.1},{"$f":"F26","v":10438.257321766638},10100.801165837234,9698.1863345609781,9217.8314810032916,8644.7259533082579,7960.9607254939001,7145.1687566947276,6171.8572905873616,5010.6112299641773,3625.1426926356421,1972.1570481485851,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10]
[null,null,"Less: Retirements",null,{"$f":"E13*E6","v":237.06777673055038},{"$f":"E25*(1+$E$12)*F21","v":282.84267823336268},{"$f":"F25*(1+$E$12)*G21","v":337.45615592940317},402.61483127625593,480.35485355768577,573.10552769503397,683.76522781435756,815.7919687991722,973.31146610736619,1161.2460606231846,1385.4685373285351,1652.985644487057,1972.1570481483755,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,{"$f":"E6","v":10721.1},{"$f":"F24-F25","v":10438.257321766638},{"$f":"G24-G25","v":10100.801165837234},9698.1863345609781,9217.8314810032916,8644.7259533082579,7960.9607254939001,7145.1687566947276,6171.8572905873616,5010.6112299641773,3625.1426926356421,1972.1570481485851,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10,2.0963852875865996E-10]
[]
[null,"Depreciation Rate",null,null,{"$f":"1/$E$10","v":8.3333333333333329E-2},{"$f":"$E$28","v":8.3333333333333329E-2},{"$f":"$E$28","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,"Depreciation Expense",null,null,null,{"$f":"F28*F24*F21","v":893.42499999999995},{"$f":"G28*G24*G21","v":869.85477681388647},841.73343048643619,808.18219454674818,768.15262341694097,720.39382944235479,663.41339379115834,595.43072972456059,514.32144088228006,417.55093583034807,302.09522438630347,164.34642067904875,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated Depreciation"]
[null,null,"Opening Balance",null,null,{"$f":"E35","v":3162.2},{"$f":"F35","v":3772.7823217666373},4305.1809426511209,4744.2995418613009,5072.1268828503635,5267.1739785722712,5303.8025802002685,5151.4240051922543,4773.5432688094488,4126.6186490685441,3158.7010475703569,1807.8106274696033,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10]
[null,null,"Add: Depreciation Expense",null,null,{"$f":"F29","v":893.42499999999995},{"$f":"G29","v":869.85477681388647},841.73343048643619,808.18219454674818,768.15262341694097,720.39382944235479,663.41339379115834,595.43072972456059,514.32144088228006,417.55093583034807,302.09522438630347,164.34642067904875,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Retirements",null,null,{"$f":"F25","v":282.84267823336268},{"$f":"G25","v":337.45615592940317},402.61483127625593,480.35485355768577,573.10552769503397,683.76522781435756,815.7919687991722,973.31146610736619,1161.2460606231846,1385.4685373285351,1652.985644487057,1972.1570481483755,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,{"$f":"E7","v":3162.2},{"$f":"F32+F33-F34","v":3772.7823217666373},{"$f":"G32+G33-G34","v":4305.1809426511209},4744.2995418613009,5072.1268828503635,5267.1739785722712,5303.8025802002685,5151.4240051922543,4773.5432688094488,4126.6186490685441,3158.7010475703569,1807.8106274696033,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10,2.7671376301441342E-10]

{"sheet":"capex est","index":9,"n_rows":20,"n_cols":17,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Estimation of capex of HT Media, March fiscal year-ends, 2010-20E (Rs mn)"]
[]
[null,null,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["HTML"]
["Total number of pages printed (mn)",null,null,{"$f":"('HT Delhi-NCR'!D78+'HT Mumbai'!D78+'HT Others'!D78+'HT Mint'!D78)*10^3","v":20808},{"$f":"('HT Delhi-NCR'!E78+'HT Mumbai'!E78+'HT Others'!E78+'HT Mint'!E78)*10^3","v":25228.799999999999},{"$f":"('HT Delhi-NCR'!F78+'HT Mumbai'!F78+'HT Others'!F78+'HT Mint'!F78)*10^3","v":23508.000000000004},{"$f":"('HT Delhi-NCR'!G78+'HT Mumbai'!G78+'HT Others'!G78+'HT Mint'!G78)*10^3","v":22982.399999999998},{"$f":"('HT Delhi-NCR'!H78+'HT Mumbai'!H78+'HT Others'!H78+'HT Mint'!H78)*10^3","v":26982},{"$f":"('HT Delhi-NCR'!I78+'HT Mumbai'!I78+'HT Others'!I78+'HT Mint'!I78)*10^3","v":28472.400000000001},{"$f":"('HT Delhi-NCR'!J78+'HT Mumbai'!J78+'HT Others'!J78+'HT Mint'!J78)*10^3","v":31006.799999999999},{"$f":"('HT Delhi-NCR'!K78+'HT Mumbai'!K78+'HT Others'!K78+'HT Mint'!K78)*10^3","v":33885},{"$f":"('HT Delhi-NCR'!L78+'HT Mumbai'!L78+'HT Others'!L78+'HT Mint'!L78)*10^3","v":31348.799999999996},{"$f":"('HT Delhi-NCR'!M78+'HT Mumbai'!M78+'HT Others'!M78+'HT Mint'!M78)*10^3","v":31384.799999999999},{"$f":"('HT Delhi-NCR'!N78+'HT Mumbai'!N78+'HT Others'!N78+'HT Mint'!N78)*10^3","v":33505.200000000004},{"$f":"('HT Delhi-NCR'!O78+'HT Mumbai'!O78+'HT Others'!O78+'HT Mint'!O78)*10^3","v":36374.400000000001},{"$f":"('HT Delhi-NCR'!P78+'HT Mumbai'!P78+'HT Others'!P78+'HT Mint'!P78)*10^3","v":39033.000000000007},{"$f":"('HT Delhi-NCR'!Q78+'HT Mumbai'!Q78+'HT Others'!Q78+'HT Mint'!Q78)*10^3","v":41652}]
["Increase in number of pages",null,null,null,{"$f":"E5-D5","v":4420.7999999999993},-1720.7999999999956,-525.60000000000582,3999.6000000000022,1490.4000000000015,2534.3999999999978,2878.2000000000007,-2536.2000000000044,36.000000000003638,2120.4000000000051,2869.1999999999971,{"$f":"P5-O5","v":2658.6000000000058},{"$f":"Q5-P5","v":2618.9999999999927}]
["New capacity required (copies/day)",null,null,null,{"$f":"E6*10^6/(363*4)/40","v":76115.702479338826},{"$f":"F6*10^6/(363*4)/40","v":-29628.099173553645},-9049.5867768596036,68863.636363636397,25661.157024793414,43636.363636363596,49555.785123966962,-43667.3553719009,619.83471074386421,36508.264462810002,49400.826446280946,{"$f":"P6*10^6/(363*4)/40","v":45774.793388429847},{"$f":"Q6*10^6/(363*4)/40","v":45092.975206611445}]
["Capacity of new machine",null,null,null,40000,{"$f":"E8","v":40000},{"$f":"F8","v":40000},40000,40000,40000,40000,40000,40000,{"$f":"M8","v":40000},{"$f":"N8","v":40000},{"$f":"O8","v":40000},{"$f":"P8","v":40000}]
["Number of printing machines required",null,null,null,{"$f":"ROUND(E7/E8,0)","v":2},{"$f":"ROUND(F7/F8,0)+1","v":0},{"$f":"ROUND(G7/G8,0)","v":0},{"$f":"ROUND(H7/H8,0)-1","v":1},{"$f":"ROUND(I7/I8,0)","v":1},1,1,{"$f":"ROUND(L7/L8,0)+1","v":0},0,1,1,1,1]
["Number of printing machines required",null,null,null,null,null,0,0,0,0,0,0,0,1,1,1,1]
["Cost of new machines (Rs mn)",null,null,null,null,null,250,{"$f":"G11","v":250},{"$f":"H11*(1+5%)","v":262.5},{"$f":"I11*(1+5%)","v":275.625},289.40625,303.87656250000003,319.07039062500007,335.02391015625011,351.77510566406261,369.36386094726578,387.83205399462906]
["New machine capex (Rs mn)",null,null,null,null,null,{"$f":"G10*G11","v":0},{"$f":"H10*H11","v":0},{"$f":"I10*I11","v":0},0,0,0,0,335.02391015625011,351.77510566406261,369.36386094726578,387.83205399462906]
["Maintenance capex (Rs mn)",null,null,null,null,null,200,{"$f":"G13","v":200},{"$f":"H13*(1+5%)","v":210},220.5,231.52500000000001,243.10125000000002,255.25631250000004,268.01912812500007,281.4200845312501,295.49108875781263,310.26564319570326]
["Print capex estimate (Rs mn)",null,null,null,null,null,{"$f":"SUM(G12:G13)","v":200},{"$f":"SUM(H12:H13)","v":200},{"$f":"SUM(I12:I13)","v":210},220.5,231.52500000000001,243.10125000000002,255.25631250000004,603.04303828125012,633.19519019531276,664.85494970507841,698.09769719033238]
[]
["HMVL"]
["New machine capex (Rs mn)",null,null,null,null,null,null,200,420,441,463.05,243.10125000000002,255.25631250000004,268.01912812500007,562.84016906250019,590.98217751562527,620.53128639140652]
["Maintenance capex (Rs mn)",null,null,null,null,null,null,200,200,210,220.5,231.52500000000001,243.10125000000002,255.25631250000004,268.01912812500007,281.4200845312501,295.49108875781263]
["Print capex estimate (Rs mn)",null,null,null,null,null,null,{"$f":"SUM(H17:H18)","v":400},620,651,683.55,474.62625000000003,498.35756250000009,523.2754406250001,830.85929718750026,872.40226204687542,916.02237514921922]
["HT Media print capex (Rs mn)",null,null,null,null,null,null,{"$f":"H14+H19","v":600},{"$f":"I14+I19","v":830},871.5,915.07499999999993,717.72750000000008,753.61387500000012,1126.3184789062502,1464.054487382813,1537.2572117519539,1614.1200723395516]

{"sheet":"capex","index":10,"n_rows":12,"n_cols":99,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Capital expenditure by HT Media, March fiscal year-ends, 2007-20E"]
[]
[null,null,null,null,null,2002,null,null,null,null,2003,null,null,null,null,2004,null,null,null,null,2005,null,null,null,null,2006,null,null,null,null,2007,null,null,null,null,2008,null,null,null,null,2009,null,null,null,null,2010,null,null,null,null,2011,null,null,null,null,"2012E",null,null,null,null,"2013E",null,null,null,null,"2014E",null,null,null,null,"2015E",null,null,null,null,"2016E",null,null,null,null,"2017E",null,null,null,null,"2018E",null,null,null,null,"2019E",null,null,null,null,"2020E"]
[null,null,null,null,null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to ",null,null,null,"Capex","Add to "]
[null,"Cost (Rs mn)",null,"Year",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block",null,"Capex","Cap-WIP","comp","Gr block"]
["Printing press, Greater NOIDA",{"$f":"1346.7+803.9+144.21+408.3","v":2703.11},null,null,null,null,null,null,null,null,null,null,null,null,null,1346.7,{"$f":"P6","v":1346.7},null,null,null,null,null,803.91,{"$f":"+W6+Q6","v":2150.61},null,null,null,144.21,{"$f":"AB6","v":144.21},null,null,null,40.83,{"$f":"AG6","v":40.83}]
["Printing press, Mumbai",{"$f":"181.8+279","v":460.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.382999999999996,{"$f":"U7","v":90.382999999999996},{"$f":"181.8-V7","v":91.417000000000016},{"$f":"W7","v":91.417000000000016},null,null,null,{"$f":"B7-V7-X7","v":279},{"$f":"AB7+V7","v":369.38299999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,530,{"$f":"AQ7","v":530}]
["Additional printing capacity",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'capex est'!E14","v":0},{"$f":"AL8","v":0},null,null,null,{"$f":"'capex est'!F14-AQ7","v":-530},{"$f":"AQ8","v":-530},null,null,null,{"$f":"'capex est'!G14","v":200},{"$f":"AV8","v":200},null,null,null,{"$f":"'capex est'!H14","v":200},{"$f":"BA8","v":200},null,null,null,{"$f":"'capex est'!I20","v":830},{"$f":"BF8","v":830},null,null,null,{"$f":"'capex est'!J20","v":871.5},{"$f":"BK8","v":871.5},null,null,null,{"$f":"'capex est'!K20","v":915.07499999999993},{"$f":"BP8","v":915.07499999999993},null,null,null,{"$f":"'capex est'!L20","v":717.72750000000008},{"$f":"BU8","v":717.72750000000008},null,null,null,{"$f":"'capex est'!M20","v":753.61387500000012},{"$f":"BZ8","v":753.61387500000012},null,null,null,{"$f":"'capex est'!N20","v":1126.3184789062502},{"$f":"CE8","v":1126.3184789062502},null,null,null,{"$f":"'capex est'!O20","v":1464.054487382813},{"$f":"CJ8","v":1464.054487382813},null,null,null,{"$f":"'capex est'!P20","v":1537.2572117519539},{"$f":"CO8","v":1537.2572117519539},null,null,null,{"$f":"'capex est'!Q20","v":1614.1200723395516},{"$f":"CT8","v":1614.1200723395516}]
["Radio stations, studios",{"$f":"40*4","v":160},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"AG9","v":120},null,null,null,40,{"$f":"AL9","v":40}]
["Internet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AL10","v":0},null,null,null,500,{"$f":"AQ10","v":500},null,null,null,400,{"$f":"AV10","v":400}]
["Others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.78,{"$f":"P11","v":72.78},null,null,null,null,null,0,{"$f":"W11+Q11","v":72.78},null,null,10.516,20,{"$f":"AB11","v":20},null,null,{"$f":"186.464+2.024","v":188.488},20,{"$f":"AG11+AA11","v":30.515999999999998},null,null,{"$f":"589.16-10.403","v":578.75699999999995},{"$f":"20","v":20},{"$f":"AL11+AF11","v":208.488},null,null,1946.1,20,{"$f":"AQ11+AK11","v":598.75699999999995},null,null,1288.7,20,{"$f":"AV11+AP11","v":1966.1},null,null,null,20,{"$f":"BA11+AU11","v":1308.7},null,null,null,20,{"$f":"BF11","v":20},null,null,null,20,{"$f":"BK11","v":20},null,null,null,20,{"$f":"BP11","v":20},null,null,null,20,{"$f":"BU11","v":20},null,null,null,20,{"$f":"BZ11","v":20},null,null,null,20,{"$f":"CE11","v":20},null,null,null,20,{"$f":"CJ11","v":20},null,null,null,20,{"$f":"CO11","v":20},null,null,null,20,{"$f":"CT11","v":20}]
["Total ",{"$f":"+SUM(B6:B11)","v":3323.9100000000003},null,null,null,{"$f":"SUM(F6:F11)","v":0},{"$f":"SUM(G6:G11)","v":0},{"$f":"SUM(H6:H11)","v":0},{"$f":"SUM(I6:I11)","v":0},null,{"$f":"SUM(K6:K11)","v":0},{"$f":"SUM(L6:L11)","v":0},{"$f":"SUM(M6:M11)","v":0},{"$f":"SUM(N6:N11)","v":0},null,{"$f":"SUM(P6:P11)","v":1419.48},{"$f":"SUM(Q6:Q11)","v":1419.48},{"$f":"SUM(R6:R11)","v":0},{"$f":"SUM(S6:S11)","v":0},null,{"$f":"SUM(U6:U11)","v":90.382999999999996},{"$f":"SUM(V6:V11)","v":90.382999999999996},{"$f":"SUM(W6:W11)","v":895.327},{"$f":"SUM(X6:X11)","v":2314.8070000000002},null,{"$f":"SUM(Z6:Z11)","v":0},{"$f":"SUM(AA6:AA11)","v":10.516},{"$f":"SUM(AB6:AB11)","v":443.21000000000004},{"$f":"SUM(AC6:AC11)","v":533.59299999999996},null,{"$f":"SUM(AE6:AE11)","v":0},{"$f":"SUM(AF6:AF11)","v":188.488},{"$f":"SUM(AG6:AG11)","v":180.82999999999998},{"$f":"SUM(AH6:AH11)","v":191.34599999999998},null,{"$f":"SUM(AJ6:AJ11)","v":0},{"$f":"SUM(AK6:AK11)","v":578.75699999999995},{"$f":"SUM(AL6:AL11)","v":60},{"$f":"SUM(AM6:AM11)","v":248.488},null,{"$f":"SUM(AO6:AO11)","v":0},{"$f":"SUM(AP6:AP11)","v":1946.1},{"$f":"SUM(AQ6:AQ11)","v":520},{"$f":"SUM(AR6:AR11)","v":1098.7570000000001},null,{"$f":"SUM(AT6:AT11)","v":0},{"$f":"SUM(AU6:AU11)","v":1288.7},{"$f":"SUM(AV6:AV11)","v":620},{"$f":"SUM(AW6:AW11)","v":2566.1},null,{"$f":"SUM(AY6:AY11)","v":0},{"$f":"SUM(AZ6:AZ11)","v":0},{"$f":"SUM(BA6:BA11)","v":220},{"$f":"SUM(BB6:BB11)","v":1508.7},null,{"$f":"SUM(BD6:BD11)","v":0},{"$f":"SUM(BE6:BE11)","v":0},{"$f":"SUM(BF6:BF11)","v":850},{"$f":"SUM(BG6:BG11)","v":850},null,{"$f":"SUM(BI6:BI11)","v":0},{"$f":"SUM(BJ6:BJ11)","v":0},{"$f":"SUM(BK6:BK11)","v":891.5},{"$f":"SUM(BL6:BL11)","v":891.5},null,{"$f":"SUM(BN6:BN11)","v":0},{"$f":"SUM(BO6:BO11)","v":0},{"$f":"SUM(BP6:BP11)","v":935.07499999999993},{"$f":"SUM(BQ6:BQ11)","v":935.07499999999993},null,{"$f":"SUM(BS6:BS11)","v":0},{"$f":"SUM(BT6:BT11)","v":0},{"$f":"SUM(BU6:BU11)","v":737.72750000000008},{"$f":"SUM(BV6:BV11)","v":737.72750000000008},null,{"$f":"SUM(BX6:BX11)","v":0},{"$f":"SUM(BY6:BY11)","v":0},{"$f":"SUM(BZ6:BZ11)","v":773.61387500000012},{"$f":"SUM(CA6:CA11)","v":773.61387500000012},null,{"$f":"SUM(CC6:CC11)","v":0},{"$f":"SUM(CD6:CD11)","v":0},{"$f":"SUM(CE6:CE11)","v":1146.3184789062502},{"$f":"SUM(CF6:CF11)","v":1146.3184789062502},null,{"$f":"SUM(CH6:CH11)","v":0},{"$f":"SUM(CI6:CI11)","v":0},{"$f":"SUM(CJ6:CJ11)","v":1484.054487382813},{"$f":"SUM(CK6:CK11)","v":1484.054487382813},null,{"$f":"SUM(CM6:CM11)","v":0},{"$f":"SUM(CN6:CN11)","v":0},{"$f":"SUM(CO6:CO11)","v":1557.2572117519539},{"$f":"SUM(CP6:CP11)","v":1557.2572117519539},null,{"$f":"SUM(CR6:CR11)","v":0},{"$f":"SUM(CS6:CS11)","v":0},{"$f":"SUM(CT6:CT11)","v":1634.1200723395516},{"$f":"SUM(CU6:CU11)","v":1634.1200723395516}]

{"sheet":"interest","index":11,"n_rows":32,"n_cols":97,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Interest calculation for HT Media, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,null,null,2002,null,null,null,null,2003,null,null,null,null,2004,null,null,null,null,2005,null,null,null,null,2006,null,null,null,null,2007,null,null,null,null,2008,null,null,null,null,2009,null,null,null,null,2010,null,null,null,null,2011,null,null,null,null,"2012E",null,null,null,null,"2013E",null,null,null,null,"2014E",null,null,null,null,"2015E",null,null,null,null,"2016E",null,null,null,null,"2017E",null,null,null,null,"2018E",null,null,null,null,"2019E",null,null,null,null,"2020E"]
[null,null,null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest",null,"Op Bal","Repay/(new)","Cl Bal","Interest"]
["Secured loans"]
["Debentures"]
["NCD Series-I",0.105,null,0,{"$f":"+D7-F7","v":-250},250,{"$f":"F7*B7","v":26.25},null,{"$f":"+F7","v":250},{"$f":"+I7-K7","v":0},250,{"$f":"(I7+K7)/2*$B7","v":26.25},null,{"$f":"+K7","v":250},{"$f":"+N7-P7","v":250},0,{"$f":"(N7+P7)/2*$B7","v":13.125},null,{"$f":"+P7","v":0},0,{"$f":"S7-T7","v":0},{"$f":"(S7+U7)/2*$B7","v":0},null,{"$f":"+U7","v":0},0,{"$f":"+X7-Y7","v":0},{"$f":"(X7+Z7)/2*$B7","v":0},null,{"$f":"+Z7","v":0},null,{"$f":"+AC7-AD7","v":0},{"$f":"(AC7+AE7)/2*$B7","v":0},null,{"$f":"+AE7","v":0},null,{"$f":"+AH7-AI7","v":0},{"$f":"(AH7+AJ7)/2*$B7","v":0},null,{"$f":"+AJ7","v":0},null,{"$f":"+AM7-AN7","v":0},{"$f":"(AM7+AO7)/2*$B7","v":0},null,{"$f":"+AO7","v":0},null,{"$f":"+AR7-AS7","v":0},{"$f":"(AR7+AT7)/2*$B7","v":0},null,{"$f":"+AT7","v":0},null,{"$f":"+AW7-AX7","v":0},{"$f":"(AW7+AY7)/2*$B7","v":0},null,{"$f":"+AY7","v":0},null,{"$f":"+BB7-BC7","v":0},{"$f":"(BB7+BD7)/2*$B7","v":0},null,{"$f":"+BD7","v":0},null,{"$f":"+BG7-BH7","v":0},{"$f":"(BG7+BI7)/2*$B7","v":0},null,{"$f":"+BI7","v":0},null,{"$f":"+BL7-BM7","v":0},{"$f":"(BL7+BN7)/2*$B7","v":0},null,{"$f":"+BN7","v":0},null,{"$f":"+BQ7-BR7","v":0},{"$f":"(BQ7+BS7)/2*$B7","v":0},null,{"$f":"+BS7","v":0},null,{"$f":"+BV7-BW7","v":0},{"$f":"(BV7+BX7)/2*$B7","v":0},null,{"$f":"+BX7","v":0},null,{"$f":"+CA7-CB7","v":0},{"$f":"(CA7+CC7)/2*$B7","v":0},null,{"$f":"+CC7","v":0},null,{"$f":"+CF7-CG7","v":0},{"$f":"(CF7+CH7)/2*$B7","v":0},null,{"$f":"+CH7","v":0},null,{"$f":"+CK7-CL7","v":0},{"$f":"(CK7+CM7)/2*$B7","v":0},null,{"$f":"+CM7","v":0},null,{"$f":"+CP7-CQ7","v":0},{"$f":"(CP7+CR7)/2*$B7","v":0}]
["Total debentures",null,null,{"$f":"SUM(D7)","v":0},{"$f":"SUM(E7)","v":-250},{"$f":"SUM(F7)","v":250},{"$f":"SUM(G7)","v":26.25},null,{"$f":"SUM(I7)","v":250},{"$f":"SUM(J7)","v":0},{"$f":"SUM(K7)","v":250},{"$f":"SUM(L7)","v":26.25},null,{"$f":"SUM(N7)","v":250},{"$f":"SUM(O7)","v":250},{"$f":"SUM(P7)","v":0},{"$f":"SUM(Q7)","v":13.125},null,{"$f":"SUM(S7)","v":0},{"$f":"SUM(T7)","v":0},{"$f":"SUM(U7)","v":0},{"$f":"SUM(V7)","v":0},null,{"$f":"SUM(X7)","v":0},{"$f":"SUM(Y7)","v":0},{"$f":"SUM(Z7)","v":0},{"$f":"SUM(AA7)","v":0},null,{"$f":"SUM(AC7)","v":0},{"$f":"SUM(AD7)","v":0},{"$f":"SUM(AE7)","v":0},{"$f":"SUM(AF7)","v":0},null,{"$f":"SUM(AH7)","v":0},{"$f":"SUM(AI7)","v":0},{"$f":"SUM(AJ7)","v":0},{"$f":"SUM(AK7)","v":0},null,{"$f":"SUM(AM7)","v":0},{"$f":"SUM(AN7)","v":0},{"$f":"SUM(AO7)","v":0},{"$f":"SUM(AP7)","v":0},null,{"$f":"SUM(AR7)","v":0},{"$f":"SUM(AS7)","v":0},{"$f":"SUM(AT7)","v":0},{"$f":"SUM(AU7)","v":0},null,{"$f":"SUM(AW7)","v":0},{"$f":"SUM(AX7)","v":0},{"$f":"SUM(AY7)","v":0},{"$f":"SUM(AZ7)","v":0},null,{"$f":"SUM(BB7)","v":0},{"$f":"SUM(BC7)","v":0},{"$f":"SUM(BD7)","v":0},{"$f":"SUM(BE7)","v":0},null,{"$f":"SUM(BG7)","v":0},{"$f":"SUM(BH7)","v":0},{"$f":"SUM(BI7)","v":0},{"$f":"SUM(BJ7)","v":0},null,{"$f":"SUM(BL7)","v":0},{"$f":"SUM(BM7)","v":0},{"$f":"SUM(BN7)","v":0},{"$f":"SUM(BO7)","v":0},null,{"$f":"SUM(BQ7)","v":0},{"$f":"SUM(BR7)","v":0},{"$f":"SUM(BS7)","v":0},{"$f":"SUM(BT7)","v":0},null,{"$f":"SUM(BV7)","v":0},{"$f":"SUM(BW7)","v":0},{"$f":"SUM(BX7)","v":0},{"$f":"SUM(BY7)","v":0},null,{"$f":"SUM(CA7)","v":0},{"$f":"SUM(CB7)","v":0},{"$f":"SUM(CC7)","v":0},{"$f":"SUM(CD7)","v":0},null,{"$f":"SUM(CF7)","v":0},{"$f":"SUM(CG7)","v":0},{"$f":"SUM(CH7)","v":0},{"$f":"SUM(CI7)","v":0},null,{"$f":"SUM(CK7)","v":0},{"$f":"SUM(CL7)","v":0},{"$f":"SUM(CM7)","v":0},{"$f":"SUM(CN7)","v":0},null,{"$f":"SUM(CP7)","v":0},{"$f":"SUM(CQ7)","v":0},{"$f":"SUM(CR7)","v":0},{"$f":"SUM(CS7)","v":0}]
[]
["Term loans"]
["Secured loans from banks-1",0.09,null,0,{"$f":"+D11-F11","v":0},0,{"$f":"D11*$B11","v":0},null,{"$f":"+F11","v":0},{"$f":"+I11-K11","v":0},0,{"$f":"(I11+K11)/2*$B11","v":0},null,{"$f":"+K11","v":0},{"$f":"+N11-P11","v":-1317.556},{"$f":"450+867.556","v":1317.556},{"$f":"(N11+P11)/2*$B11","v":59.290019999999998},null,{"$f":"+P11","v":1317.556},{"$f":"S11-U11","v":0},1317.556,{"$f":"(S11+U11)/2*$B11","v":118.58004},null,{"$f":"+U11","v":1317.556},{"$f":"X11-Z11","v":-332.44399999999996},{"$f":"750+900","v":1650},{"$f":"(X11+Z11)/2*$B11","v":133.54002},null,{"$f":"+Z11","v":1650},{"$f":"AC11-AE11","v":0},{"$f":"750+900","v":1650},{"$f":"(AC11+AE11)/2*$B11","v":148.5},null,{"$f":"+AE11","v":1650},{"$f":"AH11-AJ11","v":-557.90000000000009},2207.9,{"$f":"(AH11+AJ11)/2*$B11","v":173.60550000000001},null,{"$f":"+AJ11","v":2207.9},{"$f":"AM11-AO11","v":-1498.2999999999997},3706.2,311.61900000000003,null,{"$f":"+AO11","v":3706.2},{"$f":"AR11-AT11","v":581.19999999999982},3125,295.10000000000002,null,{"$f":"+AT11","v":3125},{"$f":"AW11-AY11","v":2.5},3122.5,{"$f":"(AW11+AY11)/2*$B11","v":281.13749999999999},null,{"$f":"+AY11","v":3122.5},0,{"$f":"+BB11-BC11","v":3122.5},{"$f":"(BB11+BD11)/2*$B11","v":281.02499999999998},null,{"$f":"+BD11","v":3122.5},0,{"$f":"+BG11-BH11","v":3122.5},{"$f":"(BG11+BI11)/2*$B11","v":281.02499999999998},null,{"$f":"+BI11","v":3122.5},0,{"$f":"+BL11-BM11","v":3122.5},{"$f":"(BL11+BN11)/2*$B11","v":281.02499999999998},null,{"$f":"+BN11","v":3122.5},0,{"$f":"+BQ11-BR11","v":3122.5},{"$f":"(BQ11+BS11)/2*$B11","v":281.02499999999998},null,{"$f":"+BS11","v":3122.5},0,{"$f":"+BV11-BW11","v":3122.5},{"$f":"(BV11+BX11)/2*$B11","v":281.02499999999998},null,{"$f":"+BX11","v":3122.5},0,{"$f":"+CA11-CB11","v":3122.5},{"$f":"(CA11+CC11)/2*$B11","v":281.02499999999998},null,{"$f":"+CC11","v":3122.5},0,{"$f":"+CF11-CG11","v":3122.5},{"$f":"(CF11+CH11)/2*$B11","v":281.02499999999998},null,{"$f":"+CH11","v":3122.5},0,{"$f":"+CK11-CL11","v":3122.5},{"$f":"(CK11+CM11)/2*$B11","v":281.02499999999998},null,{"$f":"+CM11","v":3122.5},0,{"$f":"+CP11-CQ11","v":3122.5},{"$f":"(CP11+CR11)/2*$B11","v":281.02499999999998}]
["Secured loans from banks-2",0.08,null,0,0,0,null,null,{"$f":"+F12","v":0},0,0,{"$f":"(I12+K12)/2*$B12","v":0},null,{"$f":"+K12","v":0},-343.69200000000001,343.69200000000001,{"$f":"(N12+P12)/2*$B12","v":13.747680000000001},null,{"$f":"+P12","v":343.69200000000001},0,344.83199999999999,{"$f":"(S12+U12)/2*$B12","v":27.540960000000002},null,{"$f":"+U12","v":344.83199999999999},{"$f":"X12-Z12","v":344.83199999999999},0,{"$f":"(X12+Z12)/2*$B12","v":13.793279999999999},null,{"$f":"+Z12","v":0},{"$f":"+AC12","v":0},{"$f":"+AC12-AD12","v":0},{"$f":"(AC12+AE12)/2*$B12","v":0},null,{"$f":"+AE12","v":0},null,null,{"$f":"(AH12+AJ12)/2*$B12","v":0},null,{"$f":"+AJ12","v":0},null,null,{"$f":"(AM12+AO12)/2*$B12","v":0},null,{"$f":"+AO12","v":0},null,null,{"$f":"(AR12+AT12)/2*$B12","v":0},null,{"$f":"+AT12","v":0},null,null,0,null,{"$f":"+AY12","v":0},null,null,0,null,{"$f":"+BD12","v":0},null,null,0,null,{"$f":"+BI12","v":0},null,null,0,null,{"$f":"+BN12","v":0},null,null,0,null,{"$f":"+BS12","v":0},null,null,0,null,{"$f":"+BX12","v":0},null,null,0,null,{"$f":"+CC12","v":0},null,null,0,null,{"$f":"+CH12","v":0},null,null,0,null,{"$f":"+CM12","v":0},null,null,0]
["Financial institutions",7.4999999999999997E-2,null,0,0,0,{"$f":"(F13+D13)/2*$B13","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,{"$f":"+S13-T13","v":0},0,null,0,0,{"$f":"+X13-Y13","v":0},0,null,0,{"$f":"+AC13","v":0},0,0,null,0,{"$f":"+AH13","v":0},{"$f":"+AH13-AI13","v":0},0,null,{"$f":"+AJ13","v":0},{"$f":"+AM13","v":0},{"$f":"+AM13-AN13","v":0},0,null,{"$f":"+AO13","v":0},{"$f":"+AR13","v":0},{"$f":"+AR13-AS13","v":0},0,null,{"$f":"+AT13","v":0},{"$f":"+AW13","v":0},{"$f":"+AW13-AX13","v":0},0,null,{"$f":"+AY13","v":0},{"$f":"+BB13","v":0},{"$f":"+BB13-BC13","v":0},0,null,{"$f":"+BD13","v":0},{"$f":"+BG13","v":0},{"$f":"+BG13-BH13","v":0},0,null,{"$f":"+BI13","v":0},{"$f":"+BL13","v":0},{"$f":"+BL13-BM13","v":0},0,null,{"$f":"+BN13","v":0},{"$f":"+BQ13","v":0},{"$f":"+BQ13-BR13","v":0},0,null,{"$f":"+BS13","v":0},{"$f":"+BV13","v":0},{"$f":"+BV13-BW13","v":0},0,null,{"$f":"+BX13","v":0},{"$f":"+CA13","v":0},{"$f":"+CA13-CB13","v":0},0,null,{"$f":"+CC13","v":0},{"$f":"+CF13","v":0},{"$f":"+CF13-CG13","v":0},0,null,{"$f":"+CH13","v":0},{"$f":"+CK13","v":0},{"$f":"+CK13-CL13","v":0},0,null,{"$f":"+CM13","v":0},{"$f":"+CP13","v":0},{"$f":"+CP13-CQ13","v":0},0]
["FC loan from CBI",7.4999999999999997E-2,null,147.09700000000001,67.575000000000003,79.522000000000006,null,null,79.522000000000006,79.522000000000006,0,2.982075,null,0,0,0,0,null,0,0,{"$f":"+S14-T14","v":0},0,null,0,0,{"$f":"+X14-Y14","v":0},0,null,0,0,0,0,null,{"$f":"+AE14","v":0},0,{"$f":"+AH14-AI14","v":0},{"$f":"(AH14+AJ14)/2*$B14","v":0},null,{"$f":"+AJ14","v":0},0,{"$f":"+AM14-AN14","v":0},0,null,{"$f":"+AO14","v":0},0,{"$f":"+AR14-AS14","v":0},0,null,{"$f":"+AT14","v":0},0,{"$f":"+AW14-AX14","v":0},0,null,{"$f":"+AY14","v":0},0,{"$f":"+BB14-BC14","v":0},0,null,{"$f":"+BD14","v":0},0,{"$f":"+BG14-BH14","v":0},0,null,{"$f":"+BI14","v":0},0,{"$f":"+BL14-BM14","v":0},0,null,{"$f":"+BN14","v":0},0,{"$f":"+BQ14-BR14","v":0},0,null,{"$f":"+BS14","v":0},0,{"$f":"+BV14-BW14","v":0},0,null,{"$f":"+BX14","v":0},0,{"$f":"+CA14-CB14","v":0},0,null,{"$f":"+CC14","v":0},0,{"$f":"+CF14-CG14","v":0},0,null,{"$f":"+CH14","v":0},0,{"$f":"+CK14-CL14","v":0},0,null,{"$f":"+CM14","v":0},0,{"$f":"+CP14-CQ14","v":0},0]
["INR loan from CBI",7.4999999999999997E-2,null,null,-500,500,null,null,500,0,500,37.5,null,500,500,0,18.75,null,0,0,{"$f":"+S15-T15","v":0},0,null,0,0,{"$f":"+X15-Y15","v":0},0,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["INR loan from Corp bank",7.4999999999999997E-2,null,null,-200.22,200.22,null,null,200.22,33,167.22,13.779,null,167.22,167.22,0,6.2707499999999996,null,0,0,{"$f":"+S16-T16","v":0},0,null,0,0,{"$f":"+X16-Y16","v":0},0,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Others",7.4999999999999997E-2,null,19.167000000000002,3.8070000000000022,15.36,null,null,15.36,15.36,0,0.57599999999999996,null,0,0,null,0,null,0,0,{"$f":"+S17-T17","v":0},0,null,0,0,{"$f":"+X17-Y17","v":0},0,null,0,0,0,0,null,0,null,null,0,null,{"$f":"+AJ17","v":0},null,null,0,null,{"$f":"+AO17","v":0},null,null,0,null,{"$f":"+AT17","v":0},null,null,0,null,{"$f":"+AY17","v":0},null,null,0,null,{"$f":"+BD17","v":0},null,null,0,null,{"$f":"+BI17","v":0},null,null,0,null,{"$f":"+BN17","v":0},null,null,0,null,{"$f":"+BS17","v":0},null,null,0,null,{"$f":"+BX17","v":0},null,null,0,null,{"$f":"+CC17","v":0},null,null,0,null,{"$f":"+CH17","v":0},null,null,0,null,{"$f":"+CM17","v":0},null,null,0]
["Total",null,null,{"$f":"SUM(D11:D17)","v":166.26400000000001},{"$f":"SUM(E11:E17)","v":-628.83799999999997},{"$f":"SUM(F11:F17)","v":795.10200000000009},{"$f":"SUM(G11:G17)","v":0},null,{"$f":"SUM(I11:I17)","v":795.10200000000009},{"$f":"SUM(J11:J17)","v":127.88200000000001},{"$f":"SUM(K11:K17)","v":667.22},{"$f":"SUM(L11:L17)","v":54.837075000000006},null,{"$f":"SUM(N11:N17)","v":667.22},{"$f":"SUM(O11:O17)","v":-994.02800000000002},{"$f":"SUM(P11:P17)","v":1661.248},{"$f":"SUM(Q11:Q17)","v":98.058449999999993},null,{"$f":"SUM(S11:S17)","v":1661.248},{"$f":"SUM(T11:T17)","v":0},{"$f":"SUM(U11:U17)","v":1662.3879999999999},{"$f":"SUM(V11:V17)","v":146.12100000000001},null,{"$f":"SUM(X11:X17)","v":1662.3879999999999},{"$f":"SUM(Y11:Y17)","v":12.388000000000034},{"$f":"SUM(Z11:Z17)","v":1650},{"$f":"SUM(AA11:AA17)","v":147.33330000000001},null,{"$f":"SUM(AC11:AC17)","v":1650},{"$f":"SUM(AD11:AD17)","v":0},{"$f":"SUM(AE11:AE17)","v":1650},{"$f":"SUM(AF11:AF17)","v":148.5},null,{"$f":"SUM(AH11:AH17)","v":1650},{"$f":"SUM(AI11:AI17)","v":-557.90000000000009},{"$f":"SUM(AJ11:AJ17)","v":2207.9},{"$f":"SUM(AK11:AK17)","v":173.60550000000001},null,{"$f":"SUM(AM11:AM17)","v":2207.9},{"$f":"SUM(AN11:AN17)","v":-1498.2999999999997},{"$f":"SUM(AO11:AO17)","v":3706.2},{"$f":"SUM(AP11:AP17)","v":311.61900000000003},null,{"$f":"SUM(AR11:AR17)","v":3706.2},{"$f":"SUM(AS11:AS17)","v":581.19999999999982},{"$f":"SUM(AT11:AT17)","v":3125},{"$f":"SUM(AU11:AU17)","v":295.10000000000002},null,{"$f":"SUM(AW11:AW17)","v":3125},{"$f":"SUM(AX11:AX17)","v":2.5},{"$f":"SUM(AY11:AY17)","v":3122.5},{"$f":"SUM(AZ11:AZ17)","v":281.13749999999999},null,{"$f":"SUM(BB11:BB17)","v":3122.5},{"$f":"SUM(BC11:BC17)","v":0},{"$f":"SUM(BD11:BD17)","v":3122.5},{"$f":"SUM(BE11:BE17)","v":281.02499999999998},null,{"$f":"SUM(BG11:BG17)","v":3122.5},{"$f":"SUM(BH11:BH17)","v":0},{"$f":"SUM(BI11:BI17)","v":3122.5},{"$f":"SUM(BJ11:BJ17)","v":281.02499999999998},null,{"$f":"SUM(BL11:BL17)","v":3122.5},{"$f":"SUM(BM11:BM17)","v":0},{"$f":"SUM(BN11:BN17)","v":3122.5},{"$f":"SUM(BO11:BO17)","v":281.02499999999998},null,{"$f":"SUM(BQ11:BQ17)","v":3122.5},{"$f":"SUM(BR11:BR17)","v":0},{"$f":"SUM(BS11:BS17)","v":3122.5},{"$f":"SUM(BT11:BT17)","v":281.02499999999998},null,{"$f":"SUM(BV11:BV17)","v":3122.5},{"$f":"SUM(BW11:BW17)","v":0},{"$f":"SUM(BX11:BX17)","v":3122.5},{"$f":"SUM(BY11:BY17)","v":281.02499999999998},null,{"$f":"SUM(CA11:CA17)","v":3122.5},{"$f":"SUM(CB11:CB17)","v":0},{"$f":"SUM(CC11:CC17)","v":3122.5},{"$f":"SUM(CD11:CD17)","v":281.02499999999998},null,{"$f":"SUM(CF11:CF17)","v":3122.5},{"$f":"SUM(CG11:CG17)","v":0},{"$f":"SUM(CH11:CH17)","v":3122.5},{"$f":"SUM(CI11:CI17)","v":281.02499999999998},null,{"$f":"SUM(CK11:CK17)","v":3122.5},{"$f":"SUM(CL11:CL17)","v":0},{"$f":"SUM(CM11:CM17)","v":3122.5},{"$f":"SUM(CN11:CN17)","v":281.02499999999998},null,{"$f":"SUM(CP11:CP17)","v":3122.5},{"$f":"SUM(CQ11:CQ17)","v":0},{"$f":"SUM(CR11:CR17)","v":3122.5},{"$f":"SUM(CS11:CS17)","v":281.02499999999998}]
[]
["Others"]
["Cash credit",7.0000000000000007E-2,null,612.69100000000003,{"$f":"+D21-F21","v":381.36500000000001},231.32599999999999,null,null,{"$f":"+F21","v":231.32599999999999},{"$f":"+I21-K21","v":150.32},81.006,{"$f":"(I21+K21)/2*$B21","v":10.931620000000001},null,{"$f":"+K21","v":81.006},{"$f":"+N21-P21","v":-123.69300000000001},204.69900000000001,{"$f":"(N21+P21)/2*$B21","v":9.9996750000000016},null,{"$f":"+P21","v":204.69900000000001},{"$f":"S21-U21","v":151.96300000000002},52.735999999999997,{"$f":"(S21+U21)/2*$B21","v":9.0102250000000002},null,{"$f":"+U21","v":52.735999999999997},{"$f":"X21-Z21","v":7.009999999999998},45.725999999999999,{"$f":"(X21+Z21)/2*$B21","v":3.44617},null,{"$f":"+Z21","v":45.725999999999999},{"$f":"AC21-AE21","v":45.725999999999999},0,{"$f":"(AC21+AE21)/2*$B21","v":1.6004100000000001},null,{"$f":"+AE21","v":0},{"$f":"AH21","v":0},{"$f":"+AH21-AI21","v":0},7.1,null,{"$f":"+AJ21","v":0},{"$f":"AM21","v":0},{"$f":"+AM21-AN21","v":0},{"$f":"(AM21+AO21)/2*$B21","v":0},null,{"$f":"+AO21","v":0},0,{"$f":"+AR21-AS21","v":0},{"$f":"(AR21+AT21)/2*$B21","v":0},null,{"$f":"+AT21","v":0},0,{"$f":"+AW21-AX21","v":0},{"$f":"(AW21+AY21)/2*$B21","v":0},null,{"$f":"+AY21","v":0},0,{"$f":"+BB21-BC21","v":0},{"$f":"(BB21+BD21)/2*$B21","v":0},null,{"$f":"+BD21","v":0},0,{"$f":"+BG21-BH21","v":0},{"$f":"(BG21+BI21)/2*$B21","v":0},null,{"$f":"+BI21","v":0},0,{"$f":"+BL21-BM21","v":0},{"$f":"(BL21+BN21)/2*$B21","v":0},null,{"$f":"+BN21","v":0},0,{"$f":"+BQ21-BR21","v":0},{"$f":"(BQ21+BS21)/2*$B21","v":0},null,{"$f":"+BS21","v":0},0,{"$f":"+BV21-BW21","v":0},{"$f":"(BV21+BX21)/2*$B21","v":0},null,{"$f":"+BX21","v":0},0,{"$f":"+CA21-CB21","v":0},{"$f":"(CA21+CC21)/2*$B21","v":0},null,{"$f":"+CC21","v":0},0,{"$f":"+CF21-CG21","v":0},{"$f":"(CF21+CH21)/2*$B21","v":0},null,{"$f":"+CH21","v":0},0,{"$f":"+CK21-CL21","v":0},{"$f":"(CK21+CM21)/2*$B21","v":0},null,{"$f":"+CM21","v":0},0,{"$f":"+CP21-CQ21","v":0},{"$f":"(CP21+CR21)/2*$B21","v":0}]
["Interest accrued and due",7.0000000000000007E-2,null,0,{"$f":"+D22-F22","v":-21.161999999999999},21.161999999999999,null,null,{"$f":"+F22","v":21.161999999999999},{"$f":"+I22-K22","v":8.2079999999999984},12.954000000000001,{"$f":"(I22+K22)/2*$B22","v":1.1940600000000001},null,{"$f":"+K22","v":12.954000000000001},{"$f":"+N22-P22","v":3.4930000000000003},9.4610000000000003,{"$f":"(N22+P22)/2*$B22","v":0.78452500000000003},null,{"$f":"+P22","v":9.4610000000000003},{"$f":"S22-U22","v":8.58},0.88100000000000001,{"$f":"(S22+U22)/2*$B22","v":0.36197000000000007},null,{"$f":"+U22","v":0.88100000000000001},{"$f":"X22","v":0.88100000000000001},{"$f":"+X22-Y22","v":0},{"$f":"(X22+Z22)/2*$B22","v":3.0835000000000005E-2},null,{"$f":"+Z22","v":0},{"$f":"AC22","v":0},{"$f":"+AC22-AD22","v":0},{"$f":"(AC22+AE22)/2*$B22","v":0},null,{"$f":"+AE22","v":0},0,{"$f":"+AH22-AI22","v":0},{"$f":"(AH22+AJ22)/2*$B22","v":0},null,{"$f":"+AJ22","v":0},0,{"$f":"+AM22-AN22","v":0},{"$f":"(AM22+AO22)/2*$B22","v":0},null,{"$f":"+AO22","v":0},0,{"$f":"+AR22-AS22","v":0},{"$f":"(AR22+AT22)/2*$B22","v":0},null,{"$f":"+AT22","v":0},0,{"$f":"+AW22-AX22","v":0},{"$f":"(AW22+AY22)/2*$B22","v":0},null,{"$f":"+AY22","v":0},0,{"$f":"+BB22-BC22","v":0},{"$f":"(BB22+BD22)/2*$B22","v":0},null,{"$f":"+BD22","v":0},0,{"$f":"+BG22-BH22","v":0},{"$f":"(BG22+BI22)/2*$B22","v":0},null,{"$f":"+BI22","v":0},0,{"$f":"+BL22-BM22","v":0},{"$f":"(BL22+BN22)/2*$B22","v":0},null,{"$f":"+BN22","v":0},0,{"$f":"+BQ22-BR22","v":0},{"$f":"(BQ22+BS22)/2*$B22","v":0},null,{"$f":"+BS22","v":0},0,{"$f":"+BV22-BW22","v":0},{"$f":"(BV22+BX22)/2*$B22","v":0},null,{"$f":"+BX22","v":0},0,{"$f":"+CA22-CB22","v":0},{"$f":"(CA22+CC22)/2*$B22","v":0},null,{"$f":"+CC22","v":0},0,{"$f":"+CF22-CG22","v":0},{"$f":"(CF22+CH22)/2*$B22","v":0},null,{"$f":"+CH22","v":0},0,{"$f":"+CK22-CL22","v":0},{"$f":"(CK22+CM22)/2*$B22","v":0},null,{"$f":"+CM22","v":0},0,{"$f":"+CP22-CQ22","v":0},{"$f":"(CP22+CR22)/2*$B22","v":0}]
["Total",null,null,{"$f":"SUM(D21:D22)","v":612.69100000000003},{"$f":"SUM(E21:E22)","v":360.20300000000003},{"$f":"SUM(F21:F22)","v":252.488},{"$f":"SUM(G21:G22)","v":0},null,{"$f":"SUM(I21:I22)","v":252.488},{"$f":"SUM(J21:J22)","v":158.52799999999999},{"$f":"SUM(K21:K22)","v":93.960000000000008},{"$f":"SUM(L21:L22)","v":12.125680000000001},null,{"$f":"SUM(N21:N22)","v":93.960000000000008},{"$f":"SUM(O21:O22)","v":-120.20000000000002},{"$f":"SUM(P21:P22)","v":214.16000000000003},{"$f":"SUM(Q21:Q22)","v":10.784200000000002},null,{"$f":"SUM(S21:S22)","v":214.16000000000003},{"$f":"SUM(T21:T22)","v":160.54300000000003},{"$f":"SUM(U21:U22)","v":53.616999999999997},{"$f":"SUM(V21:V22)","v":9.3721949999999996},null,{"$f":"SUM(X21:X22)","v":53.616999999999997},{"$f":"SUM(Y21:Y22)","v":7.8909999999999982},{"$f":"SUM(Z21:Z22)","v":45.725999999999999},{"$f":"SUM(AA21:AA22)","v":3.4770050000000001},null,{"$f":"SUM(AC21:AC22)","v":45.725999999999999},{"$f":"SUM(AD21:AD22)","v":45.725999999999999},{"$f":"SUM(AE21:AE22)","v":0},{"$f":"SUM(AF21:AF22)","v":1.6004100000000001},null,{"$f":"SUM(AH21:AH22)","v":0},{"$f":"SUM(AI21:AI22)","v":0},{"$f":"SUM(AJ21:AJ22)","v":0},{"$f":"SUM(AK21:AK22)","v":7.1},null,{"$f":"SUM(AM21:AM22)","v":0},{"$f":"SUM(AN21:AN22)","v":0},{"$f":"SUM(AO21:AO22)","v":0},{"$f":"SUM(AP21:AP22)","v":0},null,{"$f":"SUM(AR21:AR22)","v":0},{"$f":"SUM(AS21:AS22)","v":0},{"$f":"SUM(AT21:AT22)","v":0},{"$f":"SUM(AU21:AU22)","v":0},null,{"$f":"SUM(AW21:AW22)","v":0},{"$f":"SUM(AX21:AX22)","v":0},{"$f":"SUM(AY21:AY22)","v":0},{"$f":"SUM(AZ21:AZ22)","v":0},null,{"$f":"SUM(BB21:BB22)","v":0},{"$f":"SUM(BC21:BC22)","v":0},{"$f":"SUM(BD21:BD22)","v":0},{"$f":"SUM(BE21:BE22)","v":0},null,{"$f":"SUM(BG21:BG22)","v":0},{"$f":"SUM(BH21:BH22)","v":0},{"$f":"SUM(BI21:BI22)","v":0},{"$f":"SUM(BJ21:BJ22)","v":0},null,{"$f":"SUM(BL21:BL22)","v":0},{"$f":"SUM(BM21:BM22)","v":0},{"$f":"SUM(BN21:BN22)","v":0},{"$f":"SUM(BO21:BO22)","v":0},null,{"$f":"SUM(BQ21:BQ22)","v":0},{"$f":"SUM(BR21:BR22)","v":0},{"$f":"SUM(BS21:BS22)","v":0},{"$f":"SUM(BT21:BT22)","v":0},null,{"$f":"SUM(BV21:BV22)","v":0},{"$f":"SUM(BW21:BW22)","v":0},{"$f":"SUM(BX21:BX22)","v":0},{"$f":"SUM(BY21:BY22)","v":0},null,{"$f":"SUM(CA21:CA22)","v":0},{"$f":"SUM(CB21:CB22)","v":0},{"$f":"SUM(CC21:CC22)","v":0},{"$f":"SUM(CD21:CD22)","v":0},null,{"$f":"SUM(CF21:CF22)","v":0},{"$f":"SUM(CG21:CG22)","v":0},{"$f":"SUM(CH21:CH22)","v":0},{"$f":"SUM(CI21:CI22)","v":0},null,{"$f":"SUM(CK21:CK22)","v":0},{"$f":"SUM(CL21:CL22)","v":0},{"$f":"SUM(CM21:CM22)","v":0},{"$f":"SUM(CN21:CN22)","v":0},null,{"$f":"SUM(CP21:CP22)","v":0},{"$f":"SUM(CQ21:CQ22)","v":0},{"$f":"SUM(CR21:CR22)","v":0},{"$f":"SUM(CS21:CS22)","v":0}]
[]
["Unsecured Loans"]
["Commercial paper",7.0000000000000007E-2,null,50,{"$f":"+D26-F26","v":50},0,{"$f":"(F26+D26)/2*$B26","v":1.7500000000000002},null,{"$f":"+F26","v":0},{"$f":"+I26-K26","v":0},0,{"$f":"(I26+K26)/2*$B26","v":0},null,{"$f":"+K26","v":0},{"$f":"+N26-P26","v":0},0,{"$f":"(N26+P26)/2*$B26","v":0},null,{"$f":"+P26","v":0},{"$f":"S26-U26","v":0},0,{"$f":"(S26+U26)/2*$B26","v":0},null,{"$f":"+U26","v":0},0,{"$f":"+X26-Y26","v":0},{"$f":"(X26+Z26)/2*$B26","v":0},null,{"$f":"+Z26","v":0},0,{"$f":"+AC26-AD26","v":0},{"$f":"(AC26+AE26)/2*$B26","v":0},null,{"$f":"+AE26","v":0},0,{"$f":"+AH26-AI26","v":0},{"$f":"(AH26+AJ26)/2*$B26","v":0},null,{"$f":"+AJ26","v":0},0,{"$f":"+AM26-AN26","v":0},{"$f":"(AM26+AO26)/2*$B26","v":0},null,{"$f":"+AO26","v":0},0,{"$f":"+AR26-AS26","v":0},{"$f":"(AR26+AT26)/2*$B26","v":0},null,{"$f":"+AT26","v":0},0,{"$f":"+AW26-AX26","v":0},{"$f":"(AW26+AY26)/2*$B26","v":0},null,{"$f":"+AY26","v":0},0,{"$f":"+BB26-BC26","v":0},{"$f":"(BB26+BD26)/2*$B26","v":0},null,{"$f":"+BD26","v":0},0,{"$f":"+BG26-BH26","v":0},{"$f":"(BG26+BI26)/2*$B26","v":0},null,{"$f":"+BI26","v":0},0,{"$f":"+BL26-BM26","v":0},{"$f":"(BL26+BN26)/2*$B26","v":0},null,{"$f":"+BN26","v":0},0,{"$f":"+BQ26-BR26","v":0},{"$f":"(BQ26+BS26)/2*$B26","v":0},null,{"$f":"+BS26","v":0},0,{"$f":"+BV26-BW26","v":0},{"$f":"(BV26+BX26)/2*$B26","v":0},null,{"$f":"+BX26","v":0},0,{"$f":"+CA26-CB26","v":0},{"$f":"(CA26+CC26)/2*$B26","v":0},null,{"$f":"+CC26","v":0},0,{"$f":"+CF26-CG26","v":0},{"$f":"(CF26+CH26)/2*$B26","v":0},null,{"$f":"+CH26","v":0},0,{"$f":"+CK26-CL26","v":0},{"$f":"(CK26+CM26)/2*$B26","v":0},null,{"$f":"+CM26","v":0},0,{"$f":"+CP26-CQ26","v":0},{"$f":"(CP26+CR26)/2*$B26","v":0}]
["Fixed deposits",7.0000000000000007E-2,null,138.63800000000001,{"$f":"+D27-F27","v":-1.5629999999999882},140.20099999999999,null,null,{"$f":"+F27","v":140.20099999999999},{"$f":"+I27-K27","v":-22.695999999999998},162.89699999999999,{"$f":"(I27+K27)/2*$B27","v":10.60843},null,{"$f":"+K27","v":162.89699999999999},{"$f":"+N27-P27","v":162.89699999999999},0,{"$f":"(N27+P27)/2*$B27","v":5.7013950000000007},null,{"$f":"+P27","v":0},{"$f":"S27-U27","v":0},0,{"$f":"(S27+U27)/2*$B27","v":0},null,{"$f":"+U27","v":0},{"$f":"SUM(Y26:Y26)","v":0},{"$f":"SUM(Z26:Z26)","v":0},{"$f":"(X27+Z27)/2*$B27","v":0},null,{"$f":"+Z27","v":0},{"$f":"AC27-AE27","v":-7.55},7.55,{"$f":"(AC27+AE27)/2*$B27","v":0.26425000000000004},null,{"$f":"+AE27","v":7.55},{"$f":"AH27-AJ27","v":-15.219999999999999},22.77,{"$f":"(AH27+AJ27)/2*$B27","v":1.0612000000000001},null,{"$f":"+AJ27","v":22.77},{"$f":"SUM(AN26:AN26)","v":0},{"$f":"SUM(AO26:AO26)","v":0},{"$f":"(AM27+AO27)/2*$B27","v":0.79695000000000005},null,{"$f":"+AO27","v":0},{"$f":"SUM(AS26:AS26)","v":0},{"$f":"SUM(AT26:AT26)","v":0},{"$f":"(AR27+AT27)/2*$B27","v":0},null,{"$f":"+AT27","v":0},{"$f":"SUM(AX26:AX26)","v":0},{"$f":"SUM(AY26:AY26)","v":0},{"$f":"(AW27+AY27)/2*$B27","v":0},null,{"$f":"+AY27","v":0},{"$f":"SUM(BC26:BC26)","v":0},{"$f":"SUM(BD26:BD26)","v":0},{"$f":"(BB27+BD27)/2*$B27","v":0},null,{"$f":"+BD27","v":0},{"$f":"SUM(BH26:BH26)","v":0},{"$f":"SUM(BI26:BI26)","v":0},{"$f":"(BG27+BI27)/2*$B27","v":0},null,{"$f":"+BI27","v":0},{"$f":"SUM(BM26:BM26)","v":0},{"$f":"SUM(BN26:BN26)","v":0},{"$f":"(BL27+BN27)/2*$B27","v":0},null,{"$f":"+BN27","v":0},{"$f":"SUM(BR26:BR26)","v":0},{"$f":"SUM(BS26:BS26)","v":0},{"$f":"(BQ27+BS27)/2*$B27","v":0},null,{"$f":"+BS27","v":0},{"$f":"SUM(BW26:BW26)","v":0},{"$f":"SUM(BX26:BX26)","v":0},{"$f":"(BV27+BX27)/2*$B27","v":0},null,{"$f":"+BX27","v":0},{"$f":"SUM(CB26:CB26)","v":0},{"$f":"SUM(CC26:CC26)","v":0},{"$f":"(CA27+CC27)/2*$B27","v":0},null,{"$f":"+CC27","v":0},{"$f":"SUM(CG26:CG26)","v":0},{"$f":"SUM(CH26:CH26)","v":0},{"$f":"(CF27+CH27)/2*$B27","v":0},null,{"$f":"+CH27","v":0},{"$f":"SUM(CL26:CL26)","v":0},{"$f":"SUM(CM26:CM26)","v":0},{"$f":"(CK27+CM27)/2*$B27","v":0},null,{"$f":"+CM27","v":0},{"$f":"SUM(CQ26:CQ26)","v":0},{"$f":"SUM(CR26:CR26)","v":0},{"$f":"(CP27+CR27)/2*$B27","v":0}]
["Interest accrued and due",7.0000000000000007E-2,null,1.4E-2,{"$f":"+D28-F28","v":1.4E-2},0,null,null,null,{"$f":"+I28-K28","v":0},null,{"$f":"(I28+K28)/2*$B28","v":0},null,null,{"$f":"+N28-P28","v":0},null,{"$f":"(N28+P28)/2*$B28","v":0},null,{"$f":"+P28","v":0},{"$f":"S28-U28","v":0},0,{"$f":"(S28+U28)/2*$B28","v":0},null,{"$f":"+U28","v":0},{"$f":"SUM(Y27:Y27)","v":0},{"$f":"SUM(Z27:Z27)","v":0},{"$f":"(X28+Z28)/2*$B28","v":0},null,{"$f":"+Z28","v":0},0,0,{"$f":"(AC28+AE28)/2*$B28","v":0},null,{"$f":"+AE28","v":0},0,{"$f":"+AH28-AI28","v":0},{"$f":"(AH28+AJ28)/2*$B28","v":0},null,{"$f":"+AJ28","v":0},{"$f":"SUM(AN27:AN27)","v":0},{"$f":"SUM(AO27:AO27)","v":0},{"$f":"(AM28+AO28)/2*$B28","v":0},null,{"$f":"+AO28","v":0},{"$f":"SUM(AS27:AS27)","v":0},{"$f":"SUM(AT27:AT27)","v":0},{"$f":"(AR28+AT28)/2*$B28","v":0},null,{"$f":"+AT28","v":0},{"$f":"SUM(AX27:AX27)","v":0},{"$f":"SUM(AY27:AY27)","v":0},{"$f":"(AW28+AY28)/2*$B28","v":0},null,{"$f":"+AY28","v":0},{"$f":"SUM(BC27:BC27)","v":0},{"$f":"SUM(BD27:BD27)","v":0},{"$f":"(BB28+BD28)/2*$B28","v":0},null,{"$f":"+BD28","v":0},{"$f":"SUM(BH27:BH27)","v":0},{"$f":"SUM(BI27:BI27)","v":0},{"$f":"(BG28+BI28)/2*$B28","v":0},null,{"$f":"+BI28","v":0},{"$f":"SUM(BM27:BM27)","v":0},{"$f":"SUM(BN27:BN27)","v":0},{"$f":"(BL28+BN28)/2*$B28","v":0},null,{"$f":"+BN28","v":0},{"$f":"SUM(BR27:BR27)","v":0},{"$f":"SUM(BS27:BS27)","v":0},{"$f":"(BQ28+BS28)/2*$B28","v":0},null,{"$f":"+BS28","v":0},{"$f":"SUM(BW27:BW27)","v":0},{"$f":"SUM(BX27:BX27)","v":0},{"$f":"(BV28+BX28)/2*$B28","v":0},null,{"$f":"+BX28","v":0},{"$f":"SUM(CB27:CB27)","v":0},{"$f":"SUM(CC27:CC27)","v":0},{"$f":"(CA28+CC28)/2*$B28","v":0},null,{"$f":"+CC28","v":0},{"$f":"SUM(CG27:CG27)","v":0},{"$f":"SUM(CH27:CH27)","v":0},{"$f":"(CF28+CH28)/2*$B28","v":0},null,{"$f":"+CH28","v":0},{"$f":"SUM(CL27:CL27)","v":0},{"$f":"SUM(CM27:CM27)","v":0},{"$f":"(CK28+CM28)/2*$B28","v":0},null,{"$f":"+CM28","v":0},{"$f":"SUM(CQ27:CQ27)","v":0},{"$f":"SUM(CR27:CR27)","v":0},{"$f":"(CP28+CR28)/2*$B28","v":0}]
["Total",null,null,{"$f":"+SUM(D26:D28)","v":188.65200000000002},{"$f":"+SUM(E26:E28)","v":48.451000000000015},{"$f":"+SUM(F26:F28)","v":140.20099999999999},{"$f":"+SUM(G26:G28)","v":1.7500000000000002},null,{"$f":"+SUM(I26:I28)","v":140.20099999999999},{"$f":"+SUM(J26:J28)","v":-22.695999999999998},{"$f":"+SUM(K26:K28)","v":162.89699999999999},{"$f":"+SUM(L26:L28)","v":10.60843},null,{"$f":"+SUM(N26:N28)","v":162.89699999999999},{"$f":"+SUM(O26:O28)","v":162.89699999999999},{"$f":"+SUM(P26:P28)","v":0},{"$f":"+SUM(Q26:Q28)","v":5.7013950000000007},null,{"$f":"+SUM(S26:S28)","v":0},{"$f":"+SUM(T26:T28)","v":0},{"$f":"+SUM(U26:U28)","v":0},{"$f":"+SUM(V26:V28)","v":0},null,{"$f":"+SUM(X26:X28)","v":0},{"$f":"+SUM(Y26:Y28)","v":0},{"$f":"+SUM(Z26:Z28)","v":0},{"$f":"+SUM(AA26:AA28)","v":0},null,{"$f":"+SUM(AC26:AC28)","v":0},{"$f":"+SUM(AD26:AD28)","v":-7.55},{"$f":"+SUM(AE26:AE28)","v":7.55},{"$f":"+SUM(AF26:AF28)","v":0.26425000000000004},null,{"$f":"+SUM(AH26:AH28)","v":7.55},{"$f":"+SUM(AI26:AI28)","v":-15.219999999999999},{"$f":"+SUM(AJ26:AJ28)","v":22.77},{"$f":"+SUM(AK26:AK28)+30","v":31.061199999999999},null,{"$f":"+SUM(AM26:AM28)","v":22.77},{"$f":"+SUM(AN26:AN28)","v":0},{"$f":"+SUM(AO26:AO28)","v":0},{"$f":"+SUM(AP26:AP28)","v":0.79695000000000005},null,{"$f":"+SUM(AR26:AR28)","v":0},{"$f":"+SUM(AS26:AS28)","v":0},{"$f":"+SUM(AT26:AT28)","v":0},{"$f":"+SUM(AU26:AU28)","v":0},null,{"$f":"+SUM(AW26:AW28)","v":0},{"$f":"+SUM(AX26:AX28)","v":0},{"$f":"+SUM(AY26:AY28)","v":0},{"$f":"+SUM(AZ26:AZ28)","v":0},null,{"$f":"+SUM(BB26:BB28)","v":0},{"$f":"+SUM(BC26:BC28)","v":0},{"$f":"+SUM(BD26:BD28)","v":0},{"$f":"+SUM(BE26:BE28)","v":0},null,{"$f":"+SUM(BG26:BG28)","v":0},{"$f":"+SUM(BH26:BH28)","v":0},{"$f":"+SUM(BI26:BI28)","v":0},{"$f":"+SUM(BJ26:BJ28)","v":0},null,{"$f":"+SUM(BL26:BL28)","v":0},{"$f":"+SUM(BM26:BM28)","v":0},{"$f":"+SUM(BN26:BN28)","v":0},{"$f":"+SUM(BO26:BO28)","v":0},null,{"$f":"+SUM(BQ26:BQ28)","v":0},{"$f":"+SUM(BR26:BR28)","v":0},{"$f":"+SUM(BS26:BS28)","v":0},{"$f":"+SUM(BT26:BT28)","v":0},null,{"$f":"+SUM(BV26:BV28)","v":0},{"$f":"+SUM(BW26:BW28)","v":0},{"$f":"+SUM(BX26:BX28)","v":0},{"$f":"+SUM(BY26:BY28)","v":0},null,{"$f":"+SUM(CA26:CA28)","v":0},{"$f":"+SUM(CB26:CB28)","v":0},{"$f":"+SUM(CC26:CC28)","v":0},{"$f":"+SUM(CD26:CD28)","v":0},null,{"$f":"+SUM(CF26:CF28)","v":0},{"$f":"+SUM(CG26:CG28)","v":0},{"$f":"+SUM(CH26:CH28)","v":0},{"$f":"+SUM(CI26:CI28)","v":0},null,{"$f":"+SUM(CK26:CK28)","v":0},{"$f":"+SUM(CL26:CL28)","v":0},{"$f":"+SUM(CM26:CM28)","v":0},{"$f":"+SUM(CN26:CN28)","v":0},null,{"$f":"+SUM(CP26:CP28)","v":0},{"$f":"+SUM(CQ26:CQ28)","v":0},{"$f":"+SUM(CR26:CR28)","v":0},{"$f":"+SUM(CS26:CS28)","v":0}]
[]
["Total borrowings",null,null,{"$f":"D8+D18+D23+D29","v":967.60700000000008},{"$f":"E8+E18+E23+E29","v":-470.18399999999997},{"$f":"F8+F18+F23+F29","v":1437.7910000000002},{"$f":"G8+G18+G23+G29","v":28},null,{"$f":"I8+I18+I23+I29","v":1437.7910000000002},{"$f":"J8+J18+J23+J29","v":263.71399999999994},{"$f":"K8+K18+K23+K29","v":1174.077},{"$f":"L8+L18+L23+L29","v":103.821185},null,{"$f":"N8+N18+N23+N29","v":1174.077},{"$f":"O8+O18+O23+O29","v":-701.33100000000013},{"$f":"P8+P18+P23+P29","v":1875.4080000000001},{"$f":"Q8+Q18+Q23+Q29","v":127.669045},null,{"$f":"S8+S18+S23+S29","v":1875.4080000000001},{"$f":"T8+T18+T23+T29","v":160.54300000000003},{"$f":"U8+U18+U23+U29","v":1716.0049999999999},{"$f":"V8+V18+V23+V29","v":155.49319500000001},null,{"$f":"X8+X18+X23+X29","v":1716.0049999999999},{"$f":"Y8+Y18+Y23+Y29","v":20.279000000000032},{"$f":"Z8+Z18+Z23+Z29","v":1695.7260000000001},{"$f":"AA8+AA18+AA23+AA29","v":150.810305},null,{"$f":"AC8+AC18+AC23+AC29","v":1695.7260000000001},{"$f":"AD8+AD18+AD23+AD29","v":38.176000000000002},{"$f":"AE8+AE18+AE23+AE29","v":1657.55},{"$f":"AF8+AF18+AF23+AF29","v":150.36466000000001},null,{"$f":"AH8+AH18+AH23+AH29","v":1657.55},{"$f":"AI8+AI18+AI23+AI29","v":-573.12000000000012},{"$f":"AJ8+AJ18+AJ23+AJ29","v":2230.67},{"$f":"AK8+AK18+AK23+AK29","v":211.76670000000001},null,{"$f":"AM8+AM18+AM23+AM29","v":2230.67},{"$f":"AN8+AN18+AN23+AN29","v":-1498.2999999999997},{"$f":"AO8+AO18+AO23+AO29","v":3706.2},{"$f":"AP8+AP18+AP23+AP29","v":312.41595000000001},null,{"$f":"AR8+AR18+AR23+AR29","v":3706.2},{"$f":"AS8+AS18+AS23+AS29","v":581.19999999999982},{"$f":"AT8+AT18+AT23+AT29","v":3125},{"$f":"AU8+AU18+AU23+AU29","v":295.10000000000002},null,{"$f":"AW8+AW18+AW23+AW29","v":3125},{"$f":"AX8+AX18+AX23+AX29","v":2.5},{"$f":"AY8+AY18+AY23+AY29","v":3122.5},{"$f":"AZ8+AZ18+AZ23+AZ29","v":281.13749999999999},null,{"$f":"BB8+BB18+BB23+BB29","v":3122.5},{"$f":"BC8+BC18+BC23+BC29","v":0},{"$f":"BD8+BD18+BD23+BD29","v":3122.5},{"$f":"BE8+BE18+BE23+BE29","v":281.02499999999998},null,{"$f":"BG8+BG18+BG23+BG29","v":3122.5},{"$f":"BH8+BH18+BH23+BH29","v":0},{"$f":"BI8+BI18+BI23+BI29","v":3122.5},{"$f":"BJ8+BJ18+BJ23+BJ29","v":281.02499999999998},null,{"$f":"BL8+BL18+BL23+BL29","v":3122.5},{"$f":"BM8+BM18+BM23+BM29","v":0},{"$f":"BN8+BN18+BN23+BN29","v":3122.5},{"$f":"BO8+BO18+BO23+BO29","v":281.02499999999998},null,{"$f":"BQ8+BQ18+BQ23+BQ29","v":3122.5},{"$f":"BR8+BR18+BR23+BR29","v":0},{"$f":"BS8+BS18+BS23+BS29","v":3122.5},{"$f":"BT8+BT18+BT23+BT29","v":281.02499999999998},null,{"$f":"BV8+BV18+BV23+BV29","v":3122.5},{"$f":"BW8+BW18+BW23+BW29","v":0},{"$f":"BX8+BX18+BX23+BX29","v":3122.5},{"$f":"BY8+BY18+BY23+BY29","v":281.02499999999998},null,{"$f":"CA8+CA18+CA23+CA29","v":3122.5},{"$f":"CB8+CB18+CB23+CB29","v":0},{"$f":"CC8+CC18+CC23+CC29","v":3122.5},{"$f":"CD8+CD18+CD23+CD29","v":281.02499999999998},null,{"$f":"CF8+CF18+CF23+CF29","v":3122.5},{"$f":"CG8+CG18+CG23+CG29","v":0},{"$f":"CH8+CH18+CH23+CH29","v":3122.5},{"$f":"CI8+CI18+CI23+CI29","v":281.02499999999998},null,{"$f":"CK8+CK18+CK23+CK29","v":3122.5},{"$f":"CL8+CL18+CL23+CL29","v":0},{"$f":"CM8+CM18+CM23+CM29","v":3122.5},{"$f":"CN8+CN18+CN23+CN29","v":281.02499999999998},null,{"$f":"CP8+CP18+CP23+CP29","v":3122.5},{"$f":"CQ8+CQ18+CQ23+CQ29","v":0},{"$f":"CR8+CR18+CR23+CR29","v":3122.5},{"$f":"CS8+CS18+CS23+CS29","v":281.02499999999998}]
["Interest capitalized",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.2,null,null,null,null,68.400000000000006]

{"sheet":"depn","index":12,"n_rows":41,"n_cols":88,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Depreciation calculation for HT Media, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
["Method of depreciation for Income tax : Written down value method"]
[null,"Estimated",null,null,null,null,2000,null,null,null,2001,null,null,null,{"$f":"O21","v":2002},null,null,null,2003,null,null,null,2004,null,null,null,2005,null,null,null,2006,null,null,null,2007,{"$f":"AI4","v":2007},null,null,2008,{"$f":"AM4","v":2008},null,null,2009,{"$f":"AQ4","v":2009},null,null,2010,{"$f":"AU4","v":2010},null,null,2011,{"$f":"AY4","v":2011},null,null,"2012E",{"$f":"BC4","v":"2012E"},null,null,"2013E",{"$f":"BG4","v":"2013E"},null,null,"2014E",{"$f":"BK4","v":"2014E"},null,null,"2015E",{"$f":"BO4","v":"2015E"},null,null,"2016E",{"$f":"BS4","v":"2016E"},null,null,"2017E",{"$f":"BW4","v":"2017E"},null,null,"2018E",{"$f":"CA4","v":"2018E"},null,null,"2019E",{"$f":"CE4","v":"2019E"},null,null,"2020E",{"$f":"CI4","v":"2020E"}]
[null,"Break up","Rate","Rate",null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross"]
[null,"of assets","of Depn","of Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Addition","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn"]
["Land",{"$f":"+B24","v":7.7250118412406863},0,0,null,null,null,null,null,null,null,null,null,{"$f":"N24","v":1350.808},{"$f":"O24","v":64.162000000000006},{"$f":"(N7+O7/2)*$C7","v":0},null,{"$f":"(N7+O7)-P7","v":1414.97},{"$f":"S24","v":1.629},{"$f":"(R7+S7/2)*$C7","v":0},null,null,{"$f":"W24","v":122.974},{"$f":"(V7+W7)*$C7","v":0},null,143.5,{"$f":"AA24","v":53.666999999999994},{"$f":"(Z7+AA7)*$C7","v":0},null,{"$f":"(Z7+AA7)-AB7","v":197.167},{"$f":"AE24","v":41.22012243403141},{"$f":"(AD7+AE7)*$C7","v":0},null,{"$f":"(AD7+AE7)-AF7","v":238.38712243403143},{"$f":"AI24","v":105.578},{"$f":"(AH7+AI7)*$C7","v":0},null,{"$f":"(AH7+AI7)-AJ7","v":343.9651224340314},{"$f":"AM24","v":19.195727424062156},{"$f":"(AL7+AM7)*$C7","v":0},null,{"$f":"(AL7+AM7)-AN7","v":363.16084985809357},{"$f":"AQ24","v":84.879108356460932},{"$f":"(AP7+AQ7)*$C7","v":0},null,{"$f":"(AP7+AQ7)-AR7","v":448.03995821455453},{"$f":"AU24","v":198.23152885807724},{"$f":"(AT7+AU7)*$C7","v":0},null,{"$f":"(AT7+AU7)-AV7","v":646.27148707263177},{"$f":"AY24","v":26.8},{"$f":"(AX7+AY7)*$C7","v":0},null,{"$f":"(AX7+AY7)-AZ7","v":673.07148707263173},{"$f":"BC24","v":65.662600650545841},{"$f":"(BB7+BC7)*$C7","v":0},null,{"$f":"(BB7+BC7)-BD7","v":738.73408772317759},{"$f":"BG24","v":68.868480564660715},{"$f":"(BF7+BG7)*$C7","v":0},null,{"$f":"(BF7+BG7)-BH7","v":807.60256828783827},{"$f":"BK24","v":72.234654474481346},{"$f":"(BJ7+BK7)*$C7","v":0},null,{"$f":"(BJ7+BK7)-BL7","v":879.83722276231958},{"$f":"BO24","v":56.98953673108889},{"$f":"(BN7+BO7)*$C7","v":0},null,{"$f":"(BN7+BO7)-BP7","v":936.82675949340842},{"$f":"BS24","v":59.761763449230934},{"$f":"(BR7+BS7)*$C7","v":0},null,{"$f":"(BR7+BS7)-BT7","v":996.58852294263932},{"$f":"BW24","v":88.553238233837945},{"$f":"(BV7+BW7)*$C7","v":0},null,{"$f":"(BV7+BW7)-BX7","v":1085.1417611764773},{"$f":"CA24","v":114.64338488078607},{"$f":"(BZ7+CA7)*$C7","v":0},null,{"$f":"(BZ7+CA7)-CB7","v":1199.7851460572633},{"$f":"CE24","v":120.29830400641299},{"$f":"(CD7+CE7)*$C7","v":0},null,{"$f":"(CD7+CE7)-CF7","v":1320.0834500636763},{"$f":"CI24","v":126.23596908832123},{"$f":"(CH7+CI7)*$C7","v":0}]
["Buildings",{"$f":"+B25","v":10.848335379114438},0.1,0.1,null,null,null,null,null,null,null,null,null,{"$f":"N25*70%","v":454.35319999999996},{"$f":"O25","v":56.345999999999997},{"$f":"(N8+O8/2)*$C8","v":48.25262},null,462.44657999999998,{"$f":"S25","v":97.376999999999995},{"$f":"(R8+S8/2)*$C8","v":51.113507999999996},null,null,{"$f":"W25-50","v":122.69399999999999},{"$f":"(V8+W8)*$C8","v":12.269399999999999},null,115,{"$f":"AA25","v":265.87499999999994},{"$f":"(Z8+AA8)*$C8","v":38.087499999999999},null,342.78749999999997,{"$f":"AE25","v":57.885958199478097},40.067345819947811,null,360.60611237953026,{"$f":"AI25","v":4.5049999999999999},{"$f":"(AH8+AI8)*$C8","v":36.511111237953024},null,328.60000114157725,{"$f":"AM25","v":26.956811616853884},35.555681275843114,null,320.00113148258799,{"$f":"AQ25","v":119.19684436149643},43.91979758440845,null,395.278178259676,{"$f":"AU25","v":278.3791341634556},67.36573124231316,null,606.29158118081841,{"$f":"AY25","v":461.70000000000005},106.79915811808185,null,961.19242306273657,{"$f":"BC25","v":92.210850722472713},105.34032737852093,null,948.0629464066883,{"$f":"BG25","v":96.712909904805215},104.47758563114935,null,940.2982706803441,{"$f":"BK25","v":101.44007204625431},104.17383427265985,null,937.56450845393852,{"$f":"BO25","v":80.031153383956465},101.7595661837895,null,915.83609565410552,{"$f":"BS25","v":83.924227699363158},99.976032335346872,null,899.78429101812185,{"$f":"BW25","v":124.35647310451321},{"$f":"(BV8+BW8)*$C8","v":102.41407641226351},null,921.72668771037161,{"$f":"CA25","v":160.99520800008511},{"$f":"(BZ8+CA8)*$C8","v":108.27218957104567},null,974.44970613941098,{"$f":"CE25","v":168.93648504629826},{"$f":"(CD8+CE8)*$C8","v":114.33861911857093},null,1029.0475720671384,{"$f":"CI25","v":177.27482594482203},{"$f":"(CH8+CI8)*$C8","v":120.63223980119604}]
["Plant & Machinery",{"$f":"+B26","v":79.235049569883415},0.25,0.15,null,null,null,null,null,null,null,null,null,{"$f":"N26*60%","v":1365.6215999999999},{"$f":"O26","v":304.89700000000005},{"$f":"(N9+O9)*$C9","v":417.62964999999997},null,1252.88895,{"$f":"S26","v":150.58799999999999},{"$f":"(R9+S9)*$C9","v":350.8692375},null,null,{"$f":"W26-300","v":961.33799999999997},{"$f":"(V9+W9/4)*$C9","v":60.083624999999998},null,745.4,{"$f":"AA27","v":2140.5459999999998},{"$f":"(Z9+AA9/2)*$C9","v":453.91824999999994},null,2432.0277500000002,{"$f":"AE27","v":422.79267805142803},{"$f":"(AD9*$D9+AE9*20%)","v":449.36269811028563},null,2405.4577299411426,{"$f":"AI27","v":347.67199999999997},{"$f":"(AH9*$D9+AI9*20%)","v":430.35305949117139},null,2322.7766704499713,{"$f":"AM26","v":0},{"$f":"(AL9*$D9+AM9*20%)","v":348.41650056749569},null,1974.3601698824757,{"$f":"AQ26","v":0},{"$f":"(AP9*$D9+AQ9*20%)","v":296.15402548237137},null,1678.2061444001042,{"$f":"AU27","v":2033.2506070127783},{"$f":"(AT9*$D9+AU9*20%)","v":658.38104306257128},null,3053.0757083503113,{"$f":"AY27","v":1250.4000000000001},{"$f":"(AX9*$D9+AY9*20%)","v":708.04135625254673},null,3595.434352097765,{"$f":"BC27","v":673.49792134400911},{"$f":"(BB9*$D9+BC9*20%)","v":674.01473708346657},null,3594.9175363583072,{"$f":"BG27","v":706.38046691551074},{"$f":"(BF9*$D9+BG9*20%)","v":680.51372383684827},null,3620.7842794369694,{"$f":"BK27","v":740.90713976558732},{"$f":"(BJ9*$D9+BK9*20%)","v":691.29906986866285},null,3670.3923493338943,{"$f":"BO27","v":584.53875031566179},{"$f":"(BN9*$D9+BO9*20%)","v":667.46660246321653},null,3587.4644971863395,{"$f":"BS27","v":612.97333733574601},{"$f":"(BR9*$D9+BS9*20%)","v":660.71434204510012},null,3539.7234924769855,{"$f":"BW27","v":908.28601499010097},{"$f":"(BV9*$D9+BW9*20%)","v":712.61572686956799},null,3735.3937805975183,{"$f":"CA27","v":1175.8913087218511},{"$f":"(BZ9*$D9+CA9*20%)","v":795.48732883399805},null,4115.7977604853722,{"$f":"CE27","v":1233.8935236622451},{"$f":"(CD9*$D9+CE9*20%)","v":864.14836880525479},null,4485.542915342362,{"$f":"CI27","v":1294.7958493496585},{"$f":"(CH9*$D9+CI9*20%)","v":931.79060717128596}]
["Furniture & Fixtures",{"$f":"+B28","v":1.6439536803329873},0.1,0.1,null,null,null,null,null,null,null,null,null,{"$f":"N28*50%","v":32.915999999999997},{"$f":"O28","v":4.899},{"$f":"(N10+O10)*$C10","v":3.7814999999999999},null,34.033499999999997,{"$f":"S28","v":0.69600000000000017},{"$f":"(R10+S10)*$C10","v":3.4729499999999995},null,null,{"$f":"W28","v":26.17},{"$f":"(V10+W10)*$C10","v":2.6170000000000004},null,22.3,{"$f":"AA28","v":0.81099999999999994},{"$f":"(Z10+AA10/2)*$C10","v":2.2705500000000001},null,20.840450000000001,{"$f":"AE28","v":8.7720217614991967},2.9612471761499197,null,26.651224585349276,{"$f":"AI28","v":16.625},{"$f":"(AH10+AI10/2)*$C10","v":3.4963724585349278},null,39.779852126814347,{"$f":"AM28","v":4.0850276211858336},4.3864879748000183,null,39.478391773200158,{"$f":"AQ28","v":18.063056139416322},5.7541447912616484,null,51.787303121354824,{"$f":"AU28","v":42.185495391024787},9.3972798512379612,null,84.575518661141643,{"$f":"AY28","v":7},9.1575518661141651,null,82.417966795027482,{"$f":"BC28","v":13.973606282830392},9.6391573077857871,null,86.752415770072076,{"$f":"BG28","v":14.655847060168581},10.140826283024067,null,91.26743654721659,{"$f":"BK28","v":15.37219987637368},10.663963642359029,null,95.975672781231253,{"$f":"BO28","v":12.12789838707854},10.81035711683098,null,97.293214051478813,{"$f":"BS28","v":12.717853769629137},11.001106782110796,null,99.009961038997162,{"$f":"BW28","v":18.844944822316418},{"$f":"(BV10+BW10)*$C10","v":11.78549058613136},null,106.06941527518222,{"$f":"CA28","v":24.397168363476602},{"$f":"(BZ10+CA10)*$C10","v":13.046658363865882},null,117.41992527479293,{"$f":"CE28","v":25.600587244847109},{"$f":"(CD10+CE10)*$C10","v":14.302051251964006},null,128.71846126767605,{"$f":"CI28","v":26.864177070286132},{"$f":"(CH10+CI10)*$C10","v":15.558263833796218}]
["Office Equipment",{"$f":"+B29","v":0},0.1,0.1,null,null,null,null,null,null,null,null,null,{"$f":"N29*50%","v":0},{"$f":"O29","v":0},{"$f":"(N11+O11)*$C11","v":0},null,0,{"$f":"S29","v":0},{"$f":"(R11+S11)*$C11","v":0},null,null,{"$f":"W29","v":0},{"$f":"(V11+W11)*$C11","v":0},null,47.8,{"$f":"AA29","v":0},{"$f":"(Z11+AA11/2)*$C11","v":4.78},null,43.019999999999996,{"$f":"AE29","v":0},4.3019999999999996,null,38.717999999999996,{"$f":"AI29","v":0},{"$f":"(AH11+AI11/2)*$C11","v":3.8717999999999999},null,34.846199999999996,{"$f":"AM29","v":0},3.4846199999999996,null,31.361579999999996,{"$f":"AQ29","v":0},3.136158,null,28.225421999999995,{"$f":"AU29","v":0},2.8225421999999996,null,25.402879799999994,{"$f":"AY29","v":0},2.5402879799999996,null,22.862591819999995,{"$f":"BC29","v":0},2.2862591819999998,null,20.576332637999997,{"$f":"BG29","v":0},2.0576332637999997,null,18.518699374199997,{"$f":"BK29","v":0},1.8518699374199998,null,16.666829436779999,{"$f":"BO29","v":0},1.666682943678,null,15.000146493101999,{"$f":"BS29","v":0},1.5000146493102,null,13.500131843791799,{"$f":"BW29","v":0},{"$f":"(BV11+BW11)*$C11","v":1.3500131843791801},null,12.15011865941262,{"$f":"CA29","v":0},{"$f":"(BZ11+CA11)*$C11","v":1.2150118659412621},null,10.935106793471357,{"$f":"CE29","v":0},{"$f":"(CD11+CE11)*$C11","v":1.0935106793471359},null,9.8415961141242221,{"$f":"CI29","v":0},{"$f":"(CH11+CI11)*$C11","v":0.98415961141242225}]
["Computers",{"$f":"+B30","v":0},1,1,null,null,null,null,null,null,null,null,null,{"$f":"N30-N30","v":0},{"$f":"O30","v":0},{"$f":"(N12+O12)*$C12","v":0},null,0,{"$f":"S30","v":0},{"$f":"(R12+S12)*$C12","v":0},null,null,{"$f":"W30","v":0},{"$f":"(V12+W12)*$C12","v":0},null,130,{"$f":"AA30","v":0},{"$f":"(Z12+AA12/2)*$C12","v":130},null,0,{"$f":"AE30","v":0},0,null,0,{"$f":"AI30","v":0},{"$f":"(AH12+AI12/2)*$C12","v":0},null,0,{"$f":"AM30","v":0},0,null,0,{"$f":"AQ30","v":0},0,null,0,{"$f":"AU30","v":0},0,null,0,{"$f":"AY30","v":0},0,null,0,{"$f":"BC30","v":0},0,null,0,{"$f":"BG30","v":0},0,null,0,{"$f":"BK30","v":0},0,null,0,{"$f":"BO30","v":0},0,null,0,{"$f":"BS30","v":0},0,null,0,{"$f":"BW30","v":0},{"$f":"(BV12+BW12)*$C12","v":0},null,0,{"$f":"CA30","v":0},{"$f":"(BZ12+CA12)*$C12","v":0},null,0,{"$f":"CE30","v":0},{"$f":"(CD12+CE12)*$C12","v":0},null,0,{"$f":"CI30","v":0},{"$f":"(CH12+CI12)*$C12","v":0}]
["Vehicles",{"$f":"+B31","v":0.54764952942846701},0.2,0.2,null,null,null,null,null,null,null,null,null,{"$f":"N31*65%","v":27.381250000000001},{"$f":"O31","v":-4.4139999999999997},{"$f":"(N13+O13)*$C13","v":4.5934499999999998},null,18.373799999999999,{"$f":"S31","v":-14.298},{"$f":"(R13+S13)*$C13","v":0.81515999999999988},null,null,{"$f":"W31","v":8.718},{"$f":"(V13+W13)*$C13","v":1.7436},null,7.3,{"$f":"AA31","v":3.1079999999999997},{"$f":"(Z13+AA13/2)*$C13","v":1.7707999999999999},null,8.6372,{"$f":"AE31","v":2.9222195535632398},2.3118839107126479,null,9.2475356428505915,{"$f":"AI31","v":5.6920000000000002},{"$f":"(AH13+AI13/2)*$C13","v":2.4187071285701185},null,12.520828514280474,{"$f":"AM31","v":1.3608433626862091},2.7763343753933367,null,11.105337501573347,{"$f":"AQ31","v":6.0173375400623419},3.4245350083271378,null,13.698140033308551,{"$f":"AU31","v":14.053234574663891},5.5502749215944895,null,22.201099686377955,{"$f":"AY31","v":-0.20000000000000018},4.4002199372755912,null,17.600879749102365,{"$f":"BC31","v":4.6550210001419696},4.4511801498488666,null,17.804720599395466,{"$f":"BG31","v":4.8822955548547835},4.5374032308500505,null,18.149612923400202,{"$f":"BK31","v":5.1209338373032374},4.6541093521406882,null,18.616437408562753,{"$f":"BO31","v":4.0401611822143941},4.5313197181554292,null,18.125278872621717,{"$f":"BS31","v":4.2366927460308297},4.4723943237305095,null,17.889577294922038,{"$f":"BW31","v":6.2778077554816401},{"$f":"(BV13+BW13)*$C13","v":4.8334770100807356},null,19.333908040322942,{"$f":"CA31","v":8.1274174166140245},{"$f":"(BZ13+CA13)*$C13","v":5.4922650913873943},null,21.969060365549574,{"$f":"CE31","v":8.5283117921504417},{"$f":"(CD13+CE13)*$C13","v":6.0994744315400027},null,24.397897726160011,{"$f":"CI31","v":8.9492508864636786},{"$f":"(CH13+CI13)*$C13","v":6.6694297225247388}]
["Total",{"$f":"SUM(B7:B13)","v":99.999999999999986},null,null,null,{"$f":"SUM(F7:F13)","v":0},{"$f":"SUM(G7:G13)","v":0},{"$f":"SUM(H7:H13)","v":0},null,{"$f":"SUM(J7:J13)","v":0},{"$f":"SUM(K7:K13)","v":0},{"$f":"SUM(L7:L13)","v":0},null,{"$f":"SUM(N7:N13)","v":3231.08005},{"$f":"SUM(O7:O13)","v":425.8900000000001},{"$f":"SUM(P7:P13)","v":474.25721999999996},null,{"$f":"SUM(R7:R13)","v":3182.7128299999999},{"$f":"SUM(S7:S13)","v":235.99199999999999},{"$f":"SUM(T7:T13)","v":406.27085549999998},null,{"$f":"SUM(V7:V13)","v":0},{"$f":"SUM(W7:W13)","v":1241.894},{"$f":"SUM(X7:X13)","v":76.713625000000008},null,{"$f":"SUM(Z7:Z13)","v":1211.3},{"$f":"SUM(AA7:AA13)","v":2464.0070000000001},{"$f":"SUM(AB7:AB13)","v":630.82709999999997},null,{"$f":"SUM(AD7:AD13)","v":3044.4799000000003},{"$f":"SUM(AE7:AE13)","v":533.59299999999996},{"$f":"SUM(AF7:AF13)","v":499.00517501709606},null,{"$f":"SUM(AH7:AH13)","v":3079.0677249829037},{"$f":"SUM(AI7:AI13)","v":480.072},{"$f":"SUM(AJ7:AJ13)","v":476.65105031622949},null,{"$f":"SUM(AL7:AL13)","v":3082.4886746666743},{"$f":"SUM(AM7:AM13)","v":51.59841002478808},{"$f":"SUM(AN7:AN13)","v":394.61962419353216},null,{"$f":"SUM(AP7:AP13)","v":2739.4674604979309},{"$f":"SUM(AQ7:AQ13)","v":228.15634639743601},{"$f":"SUM(AR7:AR13)","v":352.38866086636864},null,{"$f":"SUM(AT7:AT13)","v":2615.2351460289979},{"$f":"SUM(AU7:AU13)","v":2566.0999999999995},{"$f":"SUM(AV7:AV13)","v":743.51687127771686},null,{"$f":"SUM(AX7:AX13)","v":4437.818274751281},{"$f":"SUM(AY7:AY13)","v":1745.7},{"$f":"SUM(AZ7:AZ13)","v":830.9385741540184},null,{"$f":"SUM(BB7:BB13)","v":5352.5797005972627},{"$f":"SUM(BC7:BC13)","v":850},{"$f":"SUM(BD7:BD13)","v":795.73166110162208},null,{"$f":"SUM(BF7:BF13)","v":5406.8480394956405},{"$f":"SUM(BG7:BG13)","v":891.49999999999989},{"$f":"SUM(BH7:BH13)","v":801.72717224567168},null,{"$f":"SUM(BJ7:BJ13)","v":5496.6208672499688},{"$f":"SUM(BK7:BK13)","v":935.07499999999993},{"$f":"SUM(BL7:BL13)","v":812.64284707324248},null,{"$f":"SUM(BN7:BN13)","v":5619.0530201767269},{"$f":"SUM(BO7:BO13)","v":737.72750000000008},{"$f":"SUM(BP7:BP13)","v":786.23452842567042},null,{"$f":"SUM(BR7:BR13)","v":5570.5459917510552},{"$f":"SUM(BS7:BS13)","v":773.61387500000012},{"$f":"SUM(BT7:BT13)","v":777.66389013559854},null,{"$f":"SUM(BV7:BV13)","v":5566.495976615457},{"$f":"SUM(BW7:BW13)","v":1146.3184789062502},{"$f":"SUM(BX7:BX13)","v":832.99878406242283},null,{"$f":"SUM(BZ7:BZ13)","v":5879.8156714592851},{"$f":"SUM(CA7:CA13)","v":1484.054487382813},{"$f":"SUM(CB7:CB13)","v":923.51345372623825},null,{"$f":"SUM(CD7:CD13)","v":6440.3567051158607},{"$f":"SUM(CE7:CE13)","v":1557.2572117519537},{"$f":"SUM(CF7:CF13)","v":999.98202428667685},null,{"$f":"SUM(CH7:CH13)","v":6997.6318925811374},{"$f":"SUM(CI7:CI13)","v":1634.1200723395516},{"$f":"SUM(CJ7:CJ13)","v":1075.6347001402153}]
[]
["Additional capex",null,null,null,null,null,{"$f":"+G34","v":0},null,null,null,{"$f":"+K34","v":0},null,null,null,{"$f":"+O34","v":0},null,null,null,{"$f":"+S34","v":0},null,null,null,{"$f":"+W34","v":0},null,null,null,{"$f":"+AA34","v":2383.2070000000003},null,null,null,{"$f":"+AE34","v":533.59299999999996},null,null,null,{"$f":"+AI34","v":191.34599999999998},null,null,null,{"$f":"+AM34","v":248.488},null,null,null,{"$f":"+AQ34","v":1098.7570000000001},null,null,null,{"$f":"+AU34","v":2566.1},null,null,null,{"$f":"+AY34","v":1508.7},null,null,null,{"$f":"+BC34","v":850},null,null,null,{"$f":"+BG34","v":891.5},null,null,null,{"$f":"+BK34","v":935.07499999999993},null,null,null,{"$f":"+BO34","v":737.72750000000008},null,null,null,{"$f":"+BS34","v":773.61387500000012},null,null,null,{"$f":"+BW34","v":1146.3184789062502},null,null,null,{"$f":"+CA34","v":1484.054487382813},null,null,null,{"$f":"+CE34","v":1557.2572117519539},null,null,null,{"$f":"+CI34","v":1634.1200723395516}]
[]
["Depreciation calculation for accounting (Rs mn)"]
[]
["Method of depreciation : Straight line method"]
[null,"Estimated",null,null,null,null,2000,null,null,null,2001,null,null,null,2002,null,null,null,2003,null,null,null,2004,null,null,null,2005,null,null,null,{"$f":"+AE4","v":2006},null,null,{"$f":"AI21","v":2007},2007,{"$f":"AI21","v":2007},null,{"$f":"AM21","v":2008},{"$f":"+AM4","v":2008},{"$f":"AM21","v":2008},null,{"$f":"AQ21","v":2009},{"$f":"+AQ4","v":2009},{"$f":"AQ21","v":2009},null,{"$f":"AU21","v":2010},{"$f":"+AU4","v":2010},{"$f":"AU21","v":2010},null,{"$f":"AY21","v":2011},{"$f":"+AY4","v":2011},{"$f":"AY21","v":2011},null,{"$f":"BC21","v":"2012E"},{"$f":"+BC4","v":"2012E"},{"$f":"BC21","v":"2012E"},null,{"$f":"BG21","v":"2013E"},{"$f":"+BG4","v":"2013E"},{"$f":"BG21","v":"2013E"},null,{"$f":"BK21","v":"2014E"},{"$f":"+BK4","v":"2014E"},{"$f":"BK21","v":"2014E"},null,{"$f":"BO21","v":"2015E"},{"$f":"+BO4","v":"2015E"},{"$f":"BO21","v":"2015E"},null,{"$f":"BS21","v":"2016E"},{"$f":"+BS4","v":"2016E"},{"$f":"BS21","v":"2016E"},null,{"$f":"BW21","v":"2017E"},{"$f":"+BW4","v":"2017E"},{"$f":"BW21","v":"2017E"},null,{"$f":"CA21","v":"2018E"},{"$f":"+CA4","v":"2018E"},{"$f":"CA21","v":"2018E"},null,{"$f":"CE21","v":"2019E"},{"$f":"+CE4","v":"2019E"},{"$f":"CE21","v":"2019E"},null,{"$f":"CI21","v":"2020E"},{"$f":"+CI4","v":"2020E"},{"$f":"CI21","v":"2020E"}]
[null,"Break up","Rate","Rate",null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross",null,null,null,"Gross"]
[null,"of assets","of Depn","of Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn",null,"Block","Additions","Depn"]
["Land",{"$f":"Z24/Z$32*100","v":7.7250118412406863},0,0,null,null,null,null,null,null,null,null,null,{"$f":"1311.896+38.912","v":1350.808},64.162000000000006,{"$f":"(N24+O24*3/4)*$C24","v":0},null,{"$f":"1376.058+38.912","v":1414.97},1.629,{"$f":"(R24+S24*3/4)*$C24","v":0},null,0,122.974,{"$f":"(V24+W24*3/4)*$C24","v":0},null,{"$f":"V24+W24","v":122.974},{"$f":"55.367-1.7","v":53.666999999999994},{"$f":"(Z24+AA24/2)*$C24","v":0},null,{"$f":"Z24+AA24","v":176.64099999999999},{"$f":"+AE$34*B24%","v":41.22012243403141},{"$f":"(AD24+AE24/2)*$C24","v":0},null,{"$f":"AD24+AE24","v":217.86112243403142},{"$f":"107.607-2.029","v":105.578},{"$f":"(AH24+AI24/2)*$C24","v":0},null,{"$f":"AH24+AI24","v":323.43912243403145},{"$f":"+AM$34*$B24%","v":19.195727424062156},{"$f":"(AL24+AM24/2)*$C24","v":0},null,{"$f":"AL24+AM24","v":342.63484985809362},{"$f":"+AQ$34*$B24%","v":84.879108356460932},{"$f":"(AP24+AQ24/2)*$C24","v":0},null,{"$f":"AP24+AQ24","v":427.51395821455458},{"$f":"+AU$34*$B24%","v":198.23152885807724},{"$f":"(AT24+AU24/2)*$C24","v":0},null,{"$f":"30.4+207.2","v":237.6},26.8,2.8,null,{"$f":"AX24+AY24","v":264.39999999999998},{"$f":"+BC$34*$B24%","v":65.662600650545841},{"$f":"(BB24+BC24/2)*$C24","v":0},null,{"$f":"BB24+BC24","v":330.06260065054585},{"$f":"+BG$34*$B24%","v":68.868480564660715},{"$f":"(BF24+BG24/2)*$C24","v":0},null,{"$f":"BF24+BG24","v":398.93108121520658},{"$f":"+BK$34*$B24%","v":72.234654474481346},{"$f":"(BJ24+BK24/2)*$C24","v":0},null,{"$f":"BJ24+BK24","v":471.16573568968795},{"$f":"+BO$34*$B24%","v":56.98953673108889},{"$f":"(BN24+BO24/2)*$C24","v":0},null,{"$f":"BN24+BO24","v":528.15527242077678},{"$f":"+BS$34*$B24%","v":59.761763449230934},{"$f":"(BR24+BS24/2)*$C24","v":0},null,{"$f":"BR24+BS24","v":587.91703587000768},{"$f":"+BW$34*$B24%","v":88.553238233837945},{"$f":"(BV24+BW24/2)*$C24","v":0},null,{"$f":"BV24+BW24","v":676.47027410384567},{"$f":"+CA$34*$B24%","v":114.64338488078607},{"$f":"(BZ24+CA24/2)*$C24","v":0},null,{"$f":"BZ24+CA24","v":791.11365898463168},{"$f":"+CE$34*$B24%","v":120.29830400641299},{"$f":"(CD24+CE24/2)*$C24","v":0},null,{"$f":"CD24+CE24","v":911.41196299104467},{"$f":"+CI$34*$B24%","v":126.23596908832123},{"$f":"(CH24+CI24/2)*$C24","v":0}]
["Buildings",{"$f":"Z25/Z$32*100","v":10.848335379114438},1.6299999999999999E-2,1.6299999999999999E-2,null,null,null,null,null,null,null,null,null,649.07600000000002,{"$f":"64.121-7.775","v":56.345999999999997},{"$f":"(N25+O25*3/4)*$C25","v":11.26876865},null,705.42200000000003,{"$f":"97.946-0.569","v":97.376999999999995},{"$f":"(R25+S25*3/4)*$C25","v":12.688812424999998},null,0,{"$f":"134.225+38.469","v":172.69399999999999},{"$f":"(V25+W25*3/4)*$C25","v":2.1111841499999997},null,{"$f":"V25+W25","v":172.69399999999999},{"$f":"264.054-0.446+3.873-1.465-0.141","v":265.87499999999994},{"$f":"(Z25+AA25/2)*$C25","v":4.9817934499999987},null,{"$f":"Z25+AA25","v":438.56899999999996},57.885958199478097,{"$f":"(AD25+AE25/2)*$C25","v":7.620445259325745},null,{"$f":"AD25+AE25","v":496.45495819947803},{"$f":"6.475-1.97","v":4.5049999999999999},{"$f":"(AH25+AI25/2)*$C25","v":8.1289315686514918},null,{"$f":"AH25+AI25","v":500.95995819947802},{"$f":"+AM$34*$B25%","v":26.956811616853884},{"$f":"(AL25+AM25/2)*$C25","v":8.3853453333288499},null,527.91676981633191,{"$f":"+AQ$34*$B25%","v":119.19684436149643},9.5764976295524047,null,647.11361417782837,{"$f":"+AU$34*$B25%","v":278.3791341634556},12.816741854530765,null,{"$f":"1047.9+517","v":1564.9},{"$f":"431.1+32.5-1.9","v":461.70000000000005},{"$f":"45.5+65.5-1.8","v":109.2},null,2026.6000000000001,{"$f":"+BC$34*$B25%","v":92.210850722472713},33.78509843338815,null,2118.8108507224729,{"$f":"+BG$34*$B25%","v":96.712909904805215},35.32482708250047,null,2215.5237606272781,{"$f":"+BK$34*$B25%","v":101.44007204625431},36.939773885401607,null,2316.9638326735326,{"$f":"+BO$34*$B25%","v":80.031153383956465},38.418764372657826,null,2396.9949860574889,{"$f":"+BS$34*$B25%","v":83.924227699363158},39.75500072848687,null,{"$f":"BR25+BS25","v":2480.9192137568521},{"$f":"+BW$34*$B25%","v":124.35647310451321},{"$f":"(BV25+BW25/2)*$C25","v":41.452488440038472},null,{"$f":"BV25+BW25","v":2605.2756868613651},{"$f":"+CA$34*$B25%","v":160.99520800008511},{"$f":"(BZ25+CA25/2)*$C25","v":43.77810464104094},null,{"$f":"BZ25+CA25","v":2766.2708948614504},{"$f":"+CE$34*$B25%","v":168.93648504629826},{"$f":"(CD25+CE25/2)*$C25","v":46.467047939368967},null,{"$f":"CD25+CE25","v":2935.2073799077489},{"$f":"+CI$34*$B25%","v":177.27482594482203},{"$f":"(CH25+CI25/2)*$C25","v":49.288670123946602}]
["Plant & Machinery",79.235049569883415,0.15,0.15,null,null,null,null,null,null,null,null,null,2276.0360000000001,{"$f":"328.095-23.198","v":304.89700000000005},{"$f":"(N26+O26*3/4)*$C26","v":375.70631250000002},null,2580.933,{"$f":"170.326-19.738","v":150.58799999999999},404.08109999999994,null,0,{"$f":"1262.12-0.782","v":1261.338},107.483,null,1261.338,null,{"$f":"Z26*$C26","v":189.20069999999998},null,{"$f":"Z26","v":1261.338},null,{"$f":"(AD26)*$C26","v":189.20069999999998},null,{"$f":"AD26","v":1261.338},null,{"$f":"(AH26)*$C26","v":189.20069999999998},null,{"$f":"AH26","v":1261.338},null,{"$f":"(AL26)*$C26","v":189.20069999999998},null,{"$f":"AL26","v":1261.338},null,{"$f":"(AP26)*$C26","v":189.20069999999998},null,{"$f":"AP26","v":1261.338},null,{"$f":"(AT26)*$C26","v":189.20069999999998},null,0,null,{"$f":"(AX26)*$C26","v":0},null,{"$f":"AX26","v":0},null,{"$f":"(BB26)*$C26","v":0},null,{"$f":"BB26","v":0},null,{"$f":"(BF26)*$C26","v":0},null,{"$f":"BF26","v":0},null,{"$f":"(BJ26)*$C26","v":0},null,{"$f":"BJ26","v":0},null,{"$f":"(BN26)*$C26","v":0},null,{"$f":"BN26","v":0},null,{"$f":"(BR26)*$C26","v":0},null,{"$f":"BR26","v":0},null,{"$f":"(BV26)*$C26","v":0},null,{"$f":"BV26","v":0},null,{"$f":"(BZ26)*$C26","v":0},null,{"$f":"BZ26","v":0},null,{"$f":"(CD26)*$C26","v":0},null,{"$f":"CD26","v":0},null,{"$f":"(CH26)*$C26","v":0}]
["Plant & Machinery",null,7.4200000000000002E-2,7.4200000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2142.048-1.391-0.111","v":2140.5459999999998},{"$f":"+AA27*1/12*$C27","v":13.235709433333332},null,{"$f":"+AA27","v":2140.5459999999998},{"$f":"+AE$34*B26%","v":422.79267805142803},{"$f":"(AD27+AE27*9/12)*$C27","v":182.35692573356195},null,{"$f":"AD27+AE27","v":2563.3386780514279},{"$f":"352.061-4.389","v":347.67199999999997},{"$f":"(AH27+AI27*6/12)*$C27","v":203.09836111141595},null,{"$f":"AH27+AI27","v":2911.0106780514279},{"$f":"+AM$34*$B26%","v":196.88958997521192},{"$f":"(AL27+AM27*9/12)*$C27","v":226.95389799353651},null,{"$f":"AL27+AM27","v":3107.9002680266399},{"$f":"+AQ$34*$B26%","v":870.60065360256397},{"$f":"(AP27+AQ27*9/12)*$C27","v":279.05512626055935},null,{"$f":"AP27+AQ27","v":3978.5009216292037},{"$f":"+AU$34*$B26%","v":2033.2506070127783},{"$f":"(AT27+AU27/3)*$C27+1.5","v":346.99383339833633},null,{"$f":"6783.5","v":6783.5},{"$f":"1314.5-64.1","v":1250.4000000000001},{"$f":"590.6-50.1","v":540.5},null,{"$f":"AX27+AY27","v":8033.9},{"$f":"+BC$34*$B26%","v":673.49792134400911},{"$f":"(BB27+BC27/2)*$C27","v":621.10215288186271},null,{"$f":"BB27+BC27","v":8707.3979213440089},{"$f":"+BG$34*$B26%","v":706.38046691551074},{"$f":"(BF27+BG27*6/12)*$C27","v":672.29564108629097},null,{"$f":"BF27+BG27","v":9413.7783882595195},{"$f":"+BK$34*$B26%","v":740.90713976558732},{"$f":"(BJ27+BK27*6/12)*$C27","v":725.99001129415956},null,{"$f":"BJ27+BK27","v":10154.685528025107},{"$f":"+BO$34*$B26%","v":584.53875031566179},{"$f":"(BN27+BO27*6/12)*$C27","v":775.16405381617415},null,{"$f":"BN27+BO27","v":10739.224278340769},{"$f":"+BS$34*$B26%","v":612.97333733574601},{"$f":"(BR27+BS27*6/12)*$C27","v":819.5917522680412},null,{"$f":"BR27+BS27","v":11352.197615676516},{"$f":"+BW$34*$B26%","v":908.28601499010097},{"$f":"(BV27+BW27*6/12)*$C27","v":876.03047423933026},null,{"$f":"BV27+BW27","v":12260.483630666617},{"$f":"+CA$34*$B26%","v":1175.8913087218511},{"$f":"(BZ27+CA27*6/12)*$C27","v":953.35345294904357},null,{"$f":"BZ27+CA27","v":13436.374939388468},{"$f":"+CE$34*$B26%","v":1233.8935236622451},{"$f":"(CD27+CE27*6/12)*$C27","v":1042.7564702304937},null,{"$f":"CD27+CE27","v":14670.268463050714},{"$f":"+CI$34*$B26%","v":1294.7958493496585},{"$f":"(CH27+CI27*6/12)*$C27","v":1136.5708459692353}]
["Furniture & Fixtures",1.6439536803329873,6.3299999999999995E-2,6.3299999999999995E-2,null,null,null,null,null,null,null,null,null,65.831999999999994,{"$f":"7.755-2.856","v":4.899},{"$f":"(N28+O28*3/4)*$C28","v":4.3997456249999995},null,70.370999999999995,{"$f":"3.668-2.972","v":0.69600000000000017},4.4875268999999998,null,0,{"$f":"26.196-0.026","v":26.17},5.8029999999999999,null,26.17,{"$f":"1.035-0.2-0.024","v":0.81099999999999994},1.68222915,null,26.981000000000002,8.7720217614991967,1.9855317887514494,null,35.753021761499198,{"$f":"17.193-0.568","v":16.625},2.7893475275028989,null,52.378021761499198,4.0850276211858336,{"$f":"(AL28+AM28/2)*$C28+0.8","v":4.2448199017134307},null,56.463049382685028,18.063056139416322,4.1458067527364886,null,74.526105522101346,42.185495391024787,6.0526734086749494,null,129.1,{"$f":"12.4-5.4","v":7},{"$f":"13.7-3.8","v":9.8999999999999986},null,136.1,13.973606282830392,9.0573946388515818,null,150.07360628283038,14.655847060168581,9.9635168371574974,null,164.72945334299897,15.37219987637368,10.91390452269906,null,180.10165321937265,12.12789838707854,11.784282632737323,null,192.2295516064512,12.717853769629137,12.570650688497121,null,{"$f":"BR28+BS28","v":204.94740537608033},18.844944822316418,{"$f":"(BV28+BW28/2)*$C28","v":13.569613263932197},null,{"$f":"BV28+BW28","v":223.79235019839675},24.397168363476602,{"$f":"(BZ28+CA28/2)*$C28","v":14.938226146262547},null,{"$f":"BZ28+CA28","v":248.18951856187334},25.600587244847109,{"$f":"(CD28+CE28/2)*$C28","v":16.520655111265992},null,{"$f":"CD28+CE28","v":273.79010580672048},26.864177070286132,{"$f":"(CH28+CI28/2)*$C28","v":18.18116490183996}]
["Office Equipment",0,6.3299999999999995E-2,6.3299999999999995E-2,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,null,0,0,{"$f":"(V29+W29*3/4)*$C29","v":0},null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"AT29+AU29","v":0},{"$f":"+AY$34*$B29%","v":0},{"$f":"(AX29+AY29/2)*$C29","v":0},null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"BR29+BS29","v":0},0,{"$f":"(BV29+BW29/2)*$C29","v":0},null,{"$f":"BV29+BW29","v":0},0,{"$f":"(BZ29+CA29/2)*$C29","v":0},null,{"$f":"BZ29+CA29","v":0},0,{"$f":"(CD29+CE29/2)*$C29","v":0},null,{"$f":"CD29+CE29","v":0},0,{"$f":"(CH29+CI29/2)*$C29","v":0}]
["Goodwill",0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,{"$f":"+AA$34*B30%","v":0},0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,33.299999999999997,{"$f":"+AY$34*$B30%","v":0},{"$f":"(AX30+AY30/2)*$C30","v":0},null,33.299999999999997,0,0,null,33.299999999999997,0,0,null,33.299999999999997,0,0,null,33.299999999999997,0,0,null,33.299999999999997,0,0,null,{"$f":"BR30+BS30","v":33.299999999999997},0,{"$f":"(BV30+BW30/2)*$C30","v":0},null,{"$f":"BV30+BW30","v":33.299999999999997},0,{"$f":"(BZ30+CA30/2)*$C30","v":0},null,{"$f":"BZ30+CA30","v":33.299999999999997},0,{"$f":"(CD30+CE30/2)*$C30","v":0},null,{"$f":"CD30+CE30","v":33.299999999999997},0,{"$f":"(CH30+CI30/2)*$C30","v":0}]
["Vehicles",0.54764952942846701,9.5000000000000001E-2,9.5000000000000001E-2,null,null,null,null,null,null,null,null,null,42.125,{"$f":"1.419-5.833","v":-4.4139999999999997},{"$f":"(N31+O31*3/4)*$C31","v":3.6873775000000002},null,37.710999999999999,{"$f":"1.528-15.826","v":-14.298},2.5638124999999996,null,0,{"$f":"11.318-2.6","v":8.718},1.216,null,8.718,{"$f":"4.044-0.745-0.191","v":3.1079999999999997},0.97584000000000004,null,11.826000000000001,2.9222195535632398,1.2622754287942539,null,14.74821955356324,{"$f":"6.382-0.69","v":5.6920000000000002},1.6714508575885081,null,20.440219553563239,1.3608433626862091,2.0064609173161028,null,21.80106291624945,6.0173375400623419,2.3569245101966589,null,27.818400456311792,14.053234574663891,3.310276685646155,null,22.3,{"$f":"3-3.2","v":-0.20000000000000018},{"$f":"2.1-2.4","v":-0.29999999999999982},null,22.1,4.6550210001419696,2.3206134975067436,null,26.755021000141973,4.8822955548547835,2.77363603386909,null,31.637316554996758,5.1209338373032374,3.248789429996596,null,36.758250392299999,4.0401611822143941,3.6839414434236835,null,40.79841157451439,4.2366927460308297,4.0770920050153316,null,{"$f":"BR31+BS31","v":45.035104320545216},6.2778077554816401,{"$f":"(BV31+BW31/2)*$C31","v":4.5765307788371734},null,{"$f":"BV31+BW31","v":51.312912076026855},8.1274174166140245,{"$f":"(BZ31+CA31/2)*$C31","v":5.2607789745117177},null,{"$f":"BZ31+CA31","v":59.440329492640878},8.5283117921504417,{"$f":"(CD31+CE31/2)*$C31","v":6.0519261119280294},null,{"$f":"CD31+CE31","v":67.968641284791318},8.9492508864636786,{"$f":"(CH31+CI31/2)*$C31","v":6.8821103391622005}]
["Total",{"$f":"SUM(B24:B31)","v":99.999999999999986}," "," ",null,{"$f":"+SUM(F26:F31)","v":0},{"$f":"SUM(G26:G31)","v":0},{"$f":"SUM(H26:H31)","v":0},null,{"$f":"+SUM(J24:J31)","v":0},{"$f":"+SUM(K24:K31)","v":0},{"$f":"+SUM(L24:L31)","v":0},null,{"$f":"+SUM(N24:N31)","v":4383.8770000000004},{"$f":"+SUM(O24:O31)","v":425.8900000000001},{"$f":"+SUM(P24:P31)","v":395.06220427500006},null,{"$f":"SUM(R24:R31)","v":4809.4070000000002},{"$f":"SUM(S24:S31)","v":235.99199999999999},{"$f":"SUM(T24:T31)","v":423.82125182499988},null,{"$f":"SUM(V24:V31)","v":0},{"$f":"SUM(W24:W31)","v":1591.894},{"$f":"SUM(X24:X31)","v":116.61318415},null,{"$f":"SUM(Z24:Z31)","v":1591.894},{"$f":"SUM(AA24:AA31)","v":2464.0070000000001},{"$f":"SUM(AB24:AB31)","v":210.07627203333334},null,{"$f":"SUM(AD24:AD31)","v":4055.9009999999998},{"$f":"SUM(AE24:AE31)","v":533.59299999999996},{"$f":"SUM(AF24:AF31)","v":382.42587821043338},null,{"$f":"SUM(AH24:AH31)","v":4589.4939999999997},{"$f":"SUM(AI24:AI31)","v":480.072},{"$f":"SUM(AJ24:AJ31)","v":404.88879106515884},null,{"$f":"SUM(AL24:AL31)","v":5069.5659999999998},{"$f":"SUM(AM24:AM31)","v":248.488},{"$f":"SUM(AN24:AN31)","v":430.79122414589483},null,{"$f":"SUM(AP24:AP31)","v":5318.0539999999992},{"$f":"SUM(AQ24:AQ31)","v":1098.7570000000001},{"$f":"SUM(AR24:AR31)","v":484.33505515304489},null,{"$f":"SUM(AT24:AT31)","v":6416.8109999999997},{"$f":"SUM(AU24:AU31)","v":2566.0999999999995},{"$f":"SUM(AV24:AV31)","v":558.37422534718826},null,{"$f":"SUM(AX24:AX31)","v":8770.6999999999989},{"$f":"SUM(AY24:AY31)","v":1745.7},{"$f":"SUM(AZ24:AZ31)","v":662.1},null,{"$f":"SUM(BB24:BB31)","v":10516.4},{"$f":"SUM(BC24:BC31)","v":850},{"$f":"SUM(BD24:BD31)+60","v":726.26525945160927},null,{"$f":"SUM(BF24:BF31)","v":11366.4},{"$f":"SUM(BG24:BG31)","v":891.49999999999989},{"$f":"SUM(BH24:BH31)+40","v":760.35762103981813},null,{"$f":"SUM(BJ24:BJ31)","v":12257.9},{"$f":"SUM(BK24:BK31)","v":935.07499999999993},{"$f":"SUM(BL24:BL31)+20","v":797.09247913225681},null,{"$f":"SUM(BN24:BN31)","v":13192.975},{"$f":"SUM(BO24:BO31)","v":737.72750000000008},{"$f":"SUM(BP24:BP31)","v":829.05104226499304},null,{"$f":"SUM(BR24:BR31)","v":13930.702500000001},{"$f":"SUM(BS24:BS31)","v":773.61387500000012},{"$f":"SUM(BT24:BT31)","v":875.99449569004048},null,{"$f":"SUM(BV24:BV31)","v":14704.316375},{"$f":"SUM(BW24:BW31)","v":1146.3184789062502},{"$f":"SUM(BX24:BX31)","v":935.62910672213809},null,{"$f":"SUM(BZ24:BZ31)","v":15850.634853906251},{"$f":"SUM(CA24:CA31)","v":1484.054487382813},{"$f":"SUM(CB24:CB31)","v":1017.3305627108588},null,{"$f":"SUM(CD24:CD31)","v":17334.689341289064},{"$f":"SUM(CE24:CE31)","v":1557.2572117519537},{"$f":"SUM(CF24:CF31)","v":1111.7960993930567},null,{"$f":"SUM(CH24:CH31)","v":18891.94655304102},{"$f":"SUM(CI24:CI31)","v":1634.1200723395516},{"$f":"SUM(CJ24:CJ31)","v":1210.922791334184}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ32/AH32","v":8.822079102078767E-2},null,null,null,{"$f":"AN32/AL32","v":8.497595733952272E-2},null,null,null,{"$f":"AR32/AP32","v":9.1073737715533717E-2},null,null,null,{"$f":"AV32/AT32","v":8.701740246785955E-2},null,null,null,{"$f":"AZ32/AX32","v":7.548998369571415E-2},null,null,null,{"$f":"BD32/BB32","v":6.9060254407554797E-2},null,null,null,{"$f":"BH32/BF32","v":6.6895201738441212E-2},null,null,null,{"$f":"BL32/BJ32","v":6.5026838131511666E-2}]
["Capex",null,null,null,null,null,null,null,null,null,{"$f":"+K32","v":0},null,null,null,{"$f":"+capex!I12","v":0},null,null,null,{"$f":"+capex!N12","v":0},null,null,null,{"$f":"+capex!S12","v":0},null,null,null,{"$f":"+capex!X12+interest!V32","v":2383.2070000000003},null,null,null,{"$f":"+capex!AC12+interest!AA32","v":533.59299999999996},null,null,null,{"$f":"capex!AH12+interest!AF32","v":191.34599999999998},null,null,null,{"$f":"capex!AM12+interest!AK32","v":248.488},null,null,null,{"$f":"capex!AR12","v":1098.7570000000001},null,null,null,{"$f":"capex!AW12","v":2566.1},null,null,null,{"$f":"capex!BB12","v":1508.7},null,null,null,{"$f":"capex!BG12","v":850},null,null,null,{"$f":"capex!BL12","v":891.5},null,null,null,{"$f":"capex!BQ12","v":935.07499999999993},null,null,null,{"$f":"capex!BV12","v":737.72750000000008},null,null,null,{"$f":"capex!CA12","v":773.61387500000012},null,null,null,{"$f":"capex!CF12","v":1146.3184789062502},null,null,null,{"$f":"capex!CJ12","v":1484.054487382813},null,null,null,{"$f":"capex!CO12","v":1557.2572117519539},null,null,null,{"$f":"capex!CT12","v":1634.1200723395516}]
[]
[]
["Total"]
[]
[{"$f":"AH22","v":"Gross"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH22=$A39,AH32)","v":4589.4939999999997},{"$f":"IF(AI22=$A39,AI32)","v":false},false,{"$f":"IF(AK22=$A39,AK32)","v":false},5069.5659999999998,false,false,false,5318.0539999999992,false,false,false,6416.8109999999997,false,false,false,8770.6999999999989,false,false,false,10516.4,false,false,false,11366.4,false,false,false,12257.9,false,false,false,13192.975,false,false,false,13930.702500000001,false,false,false,14704.316375,false,false,false,15850.634853906251,false,false,false,17334.689341289064,false,false,false,18891.94655304102,false,false]
[{"$f":"AI23","v":"Additions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH23=$A40,AH32)","v":false},{"$f":"IF(AI23=$A40,AI32)","v":480.072},false,false,false,248.488,false,false,false,1098.7570000000001,false,false,false,2566.0999999999995,false,false,false,1745.7,false,false,false,850,false,false,false,891.49999999999989,false,false,false,935.07499999999993,false,false,false,737.72750000000008,false,false,false,773.61387500000012,false,false,false,1146.3184789062502,false,false,false,1484.054487382813,false,false,false,1557.2572117519537,false,false,false,1634.1200723395516,false]
[{"$f":"AJ23","v":"Depn"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH23=$A41,AH32)","v":false},{"$f":"IF(AI23=$A41,AI32)","v":false},404.88879106515884,false,false,false,430.79122414589483,false,false,false,484.33505515304489,false,false,false,558.37422534718826,false,false,false,662.1,false,false,false,726.26525945160927,false,false,false,760.35762103981813,false,false,false,797.09247913225681,false,false,false,829.05104226499304,false,false,false,875.99449569004048,false,false,false,935.62910672213809,false,false,false,1017.3305627108588,false,false,false,1111.7960993930567,false,false,false,1210.922791334184]

{"sheet":"tax","index":13,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Calculation of HT Media's tax expenses, March fiscal year-ends, 2010-20E (Rs mn)"]
[]
[null,null,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Pre-tax profits",null,{"$f":"Consolidated!I151","v":611.674000000001},{"$f":"Consolidated!J151","v":1470.5059999999983},{"$f":"Consolidated!K151","v":1389.8600000000006},{"$f":"Consolidated!L151","v":8.9000000000010857},{"$f":"Consolidated!M151","v":1884.7999999999977},{"$f":"Consolidated!N151","v":2571.0000000000014},{"$f":"Consolidated!O151","v":2370.4991200495124},{"$f":"Consolidated!P151","v":2796.7482390012538},{"$f":"Consolidated!Q151","v":4210.774423516782},{"$f":"Consolidated!R151","v":4779.9847464486265},{"$f":"Consolidated!S151","v":5254.4747132722132},{"$f":"Consolidated!T151","v":6565.4986165666496},{"$f":"Consolidated!U151","v":7406.3659982135423},{"$f":"Consolidated!V151","v":7940.2217289767186},{"$f":"Consolidated!W151","v":8537.123963566366}]
["Adjusted pre-tax profits",null,{"$f":"SUM(C4:C4)-Consolidated!I403","v":575.78448000000094},{"$f":"SUM(D4:D4)-Consolidated!J403","v":1390.4508799999983},{"$f":"SUM(E4:E4)-Consolidated!K47","v":951.20000000000061},{"$f":"SUM(F4:F4)-1/2*Consolidated!L47","v":-156.2999999999989},{"$f":"SUM(G4:G4)-1/2*Consolidated!M47","v":1680.3999999999976},{"$f":"SUM(H4:H4)-1/2*Consolidated!N47","v":2332.1500000000015},{"$f":"SUM(I4:I4)-2/5*Consolidated!O47","v":2051.7957377299222},{"$f":"SUM(J4:J4)-2/5*Consolidated!P47","v":2474.6094661339234},{"$f":"SUM(K4:K4)-2/5*Consolidated!Q47","v":3866.9574661735214},{"$f":"SUM(L4:L4)-2/5*Consolidated!R47","v":4397.69773408537},{"$f":"SUM(M4:M4)-2/5*Consolidated!S47","v":4848.8672585889708},{"$f":"SUM(N4:N4)-2/5*Consolidated!T47","v":6152.8521011789762},{"$f":"SUM(O4:O4)-2/5*Consolidated!U47","v":6993.2937389104218},{"$f":"SUM(P4:P4)-2/5*Consolidated!V47","v":7532.2276021618773},{"$f":"SUM(Q4:Q4)-2/5*Consolidated!W47","v":8138.0517704047488}]
["Add: Depreciation as per accounts",null,{"$f":"Consolidated!I149","v":385.36399999999998},{"$f":"Consolidated!J149","v":435.988},{"$f":"Consolidated!K149","v":569.87},{"$f":"Consolidated!L149","v":688.1},{"$f":"Consolidated!M149","v":706.9},{"$f":"Consolidated!N149","v":841.9},{"$f":"Consolidated!O149","v":893.42499999999995},{"$f":"Consolidated!P149","v":855.68811014721985},{"$f":"Consolidated!Q149","v":900.19176381976956},{"$f":"Consolidated!R149","v":942.89677788008157},{"$f":"Consolidated!S149","v":962.67783175027444},{"$f":"Consolidated!T149","v":977.72019402568833},{"$f":"Consolidated!U149","v":1014.5996316166794},{"$f":"Consolidated!V149","v":1068.6215081653161},{"$f":"Consolidated!W149","v":1115.6169869690318}]
["Less: Depreciation as per IT rules",null,{"$f":"-depn!AF14","v":-499.00517501709606},{"$f":"-depn!AJ14","v":-476.65105031622949},{"$f":"-depn!AN14","v":-394.61962419353216},{"$f":"-depn!AR14","v":-352.38866086636864},{"$f":"-depn!AV14","v":-743.51687127771686},{"$f":"-depn!AZ14","v":-830.9385741540184},{"$f":"-depn!BD14","v":-795.73166110162208},{"$f":"-depn!BH14","v":-801.72717224567168},{"$f":"-depn!BL14","v":-812.64284707324248},{"$f":"-depn!BP14","v":-786.23452842567042},{"$f":"-depn!BT14","v":-777.66389013559854},{"$f":"-depn!BX14","v":-832.99878406242283},{"$f":"-depn!CB14","v":-923.51345372623825},{"$f":"-depn!CF14","v":-999.98202428667685},{"$f":"-depn!CJ14","v":-1075.6347001402153}]
["Less: VRS expenses/others",null,-229,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
["Add: Deferred revenue exp written off"]
["Less: Deferred revenue exp incurred"]
["Taxable income for current year",null,{"$f":"SUM(C5:C10)","v":233.14330498290491},{"$f":"SUM(D5:D10)","v":1349.7878296837689},{"$f":"SUM(E5:E10)","v":1126.4503758064684},{"$f":"SUM(F5:F10)","v":179.41133913363245},1643.7831287222807,2343.1114258459829,2149.4890766282997,2528.5704040354717,3954.5063829200481,4554.3599835397808,5033.8812002036466,6297.5735111422418,7084.3799168008627,{"$f":"SUM(P5:P10)","v":7600.8670860405164},{"$f":"SUM(Q5:Q10)","v":8178.0340572335645}]
["Unabsorbed losses",null,{"$f":"IF((C5+C6)<0,(C5+C6),0)","v":0},{"$f":"IF((D5+D6)<0,(D5+D6),0)","v":0},{"$f":"IF((E5+E6)<0,(E5+E6),0)","v":0},{"$f":"IF((F5+F6)<0,(F5+F6),0)","v":0},0,0,0,0,0,0,0,{"$f":"IF((N5+N6)<0,(N5+N6),0)","v":0},{"$f":"IF((O5+O6)<0,(O5+O6),0)","v":0},{"$f":"IF((P5+P6)<0,(P5+P6),0)","v":0},{"$f":"IF((Q5+Q6)<0,(Q5+Q6),0)","v":0}]
["Unabsorbed depreciation",null,null,{"$f":"IF(D12<0,D7,IF(D15<0,D15,0))","v":0},{"$f":"IF(E12<0,E7,IF(E15<0,E15,0))","v":0},{"$f":"IF(F12<0,F7,IF(F15<0,F15,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(P12<0,P7,IF(P15<0,P15,0))","v":0},{"$f":"IF(Q12<0,Q7,IF(Q15<0,Q15,0))","v":0}]
["Accumulated depreciation & losses",null,null,{"$f":"IF((D11+C14)>0,0,IF(D13<0,C14+D12+D13,C14+D11+D12+D13))","v":0},{"$f":"IF((E11+D14)>0,0,IF(E13<0,D14+E12+E13,D14+E11+E12+E13))","v":0},-304,-400,{"$f":"IF((H11+G14)>0,0,IF(H13<0,G14+H12+H13,G14+H11+H12+H13))","v":0},0,0,0,0,0,0,0,{"$f":"IF((P11+O14)>0,0,IF(P13<0,O14+P12+P13,O14+P11+P12+P13))","v":0},{"$f":"IF((Q11+P14)>0,0,IF(Q13<0,P14+Q12+Q13,P14+Q11+Q12+Q13))","v":0}]
["Gross taxable income",null,null,{"$f":"IF((C14+D11)<0,0,IF(C14<0,D11+C14,D11))","v":1349.7878296837689},{"$f":"IF((D14+E11)<0,0,IF(D14<0,E11+D14,E11))","v":1126.4503758064684},{"$f":"IF((E14+F11)<0,0,IF(E14<0,F11+E14,F11))","v":179.41133913363245},{"$f":"IF((F14+G11)<0,0,IF(F14<0,G11+F14,G11))","v":1339.7831287222807},{"$f":"IF((G14+H11)<0,0,IF(G14<0,H11+G14,H11))-Consolidated!N47/2","v":1704.261425845983},{"$f":"IF((H14+I11)<0,0,IF(H14<0,I11+H14,I11))-Consolidated!O47*2/5","v":1830.7856943087095},{"$f":"IF((I14+J11)<0,0,IF(I14<0,J11+I14,J11))-Consolidated!P47/2","v":2125.8969379513092},{"$f":"IF((J14+K11)<0,0,IF(J14<0,K11+J14,K11))-Consolidated!Q47/2","v":3524.7351862409723},{"$f":"IF((K14+L11)<0,0,IF(K14<0,L11+K14,L11))-Consolidated!R47/2","v":4076.5012180857102},{"$f":"IF((L14+M11)<0,0,IF(L14<0,M11+L14,M11))-Consolidated!S47/2","v":4526.8718818495936},{"$f":"IF((M14+N11)<0,0,IF(M14<0,N11+M14,N11))-Consolidated!T47/2","v":5781.7653669076508},{"$f":"IF((N14+O11)<0,0,IF(N14<0,O11+N14,O11))-Consolidated!U47/2","v":6568.0395926719621},{"$f":"IF((O14+P11)<0,0,IF(O14<0,P11+O14,P11))-Consolidated!V47/2","v":7090.8744275219642},{"$f":"IF((P14+Q11)<0,0,IF(P14<0,Q11+P14,Q11))-Consolidated!W47/2","v":7679.1938157815421}]
["Tax payable",null,null,{"$f":"IF(D4<0,0,IF(+D15*D17<D5*11.22%,+D5*11.22%,D15*D17))","v":454.33858347155655},{"$f":"IF(E4<0,0,IF(+E15*E17<E5*11.33%,+E5*11.33%,E15*E17))","v":382.8804827366186},{"$f":"IF(F4<0,0,IF(+F15*F17<F5*11.33%,+F5*11.33%,F15*F17))","v":60.981914171521666},455.39228545270316,579.27845864504957,608.5531647882151,706.64814217501521,1171.6219759064993,1355.0290048916902,1504.732213526805,1921.8588079601034,2183.2163606041604,{"$f":"IF(P4<0,0,IF(+P15*P17<P5*11.33%,+P5*11.33%,P15*P17))","v":2357.006659708301},{"$f":"IF(Q4<0,0,IF(+Q15*Q17<Q5*11.33%,+Q5*11.33%,Q15*Q17))","v":2552.5640243657849}]
["Income tax rate",null,{"$f":"30%+10%*30%+2%*33%","v":0.33659999999999995},{"$f":"30%+10%*30%+2%*33%","v":0.33659999999999995},{"$f":"30%+10%*30%+3%*33%","v":0.33989999999999998},{"$f":"30%+10%*30%+3%*33%","v":0.33989999999999998},{"$f":"30%+10%*30%+3%*33%","v":0.33989999999999998},{"$f":"30%+10%*30%+3%*33%","v":0.33989999999999998},{"$f":"30%+7.5%*30%+3%*33%","v":0.33240000000000003},{"$f":"30%+7.5%*30%+3%*33%","v":0.33240000000000003},0.33240000000000003,0.33240000000000003,0.33240000000000003,0.33240000000000003,0.33240000000000003,0.33240000000000003,0.33240000000000003]
["Deferred tax liability/(asset)",null,{"$f":"-((SUM(C6:C10))*C17)","v":115.33301951075453},{"$f":"-((SUM(D6:D10))*D17)","v":13.687182736442843},{"$f":"-((SUM(E6:E7))*E17)","v":-59.567602736618419},{"$f":"-((SUM(F6:F10))*F17)","v":-114.1082841715213},12.446074547295968,-3.7257886450491386,-32.473265849820805,-17.936615758474613,-29.101259926545605,-52.07453171864627,-61.498634192718278,-48.105396671789457,-30.27704553078264,{"$f":"-((SUM(P6:P10))*P17)","v":-22.815764441259681},{"$f":"-((SUM(Q6:Q10))*Q17)","v":-13.29011214189862}]
["Deferred tax liability/(asset)",null,{"$f":"C18","v":115.33301951075453},{"$f":"+C19+D18","v":129.02020224719737},{"$f":"+D19+E18","v":69.452599510578949},{"$f":"+E19+F18","v":-44.655684660942356},-32.209610113646391,-35.935398758695527,-68.408664608516332,-86.345280366990949,-115.44654029353656,-167.52107201218283,-229.0197062049011,-277.12510287669056,-307.40214840747319,{"$f":"+O19+P18","v":-330.21791284873285},{"$f":"+P19+Q18","v":-343.5080249906315}]
[]
["Effective estimated tax rate",null,{"$f":"+C16/C4*100","v":0},{"$f":"+D16/D4*100","v":30.896751422405423},{"$f":"+E16/E4*100","v":27.548133102371349},{"$f":"+F16/F4*100","v":685.19004687094639},24.161305467567047,22.531250822444544,25.67194223533415,25.266777049169299,27.824382359764989,28.347977593410373,28.637157768140369,{"$f":"+N16/N4*100","v":29.272092192825973},{"$f":"+O16/O4*100","v":29.477565126146409},{"$f":"+P16/P4*100","v":29.684393461038223},{"$f":"+Q16/Q4*100","v":29.89957783510334}]
[]
["Actual tax paid",null,{"$f":"+Consolidated!I153","v":238.96799999999999},{"$f":"+Consolidated!J153","v":545.76499999999999},{"$f":"+Consolidated!K153","v":376.60000000000008},{"$f":"+Consolidated!L153","v":124.9},{"$f":"+Consolidated!M153","v":536.5},{"$f":"+Consolidated!N153","v":712.8},{"$f":"+Consolidated!O153","v":631.32493044597379},{"$f":"+Consolidated!P153","v":783.37536746929197},{"$f":"+Consolidated!Q153","v":1255.1991283322034},{"$f":"+Consolidated!R153","v":1447.6015012469099},{"$f":"+Consolidated!S153","v":1607.259894975861},{"$f":"+Consolidated!T153","v":2043.62918637547},{"$f":"+Consolidated!U153","v":2323.1688833542707},{"$f":"+Consolidated!V153","v":2500.2005354501748},{"$f":"+Consolidated!W153","v":2697.8694255411906}]
["Actual deferred tax provided",null,{"$f":"+Consolidated!I155","v":174.12799999999999},{"$f":"+Consolidated!J155","v":-27.010999999999999},{"$f":"+Consolidated!K155","v":-143.07},{"$f":"+Consolidated!L155","v":84.9},{"$f":"+Consolidated!M155","v":-25},{"$f":"+Consolidated!N155","v":-218.7},{"$f":"+Consolidated!O155","v":-32.473265849820805},{"$f":"+Consolidated!P155","v":-17.936615758474613},{"$f":"+Consolidated!Q155","v":-29.101259926545605},{"$f":"+Consolidated!R155","v":-52.07453171864627},{"$f":"+Consolidated!S155","v":-61.498634192718278},{"$f":"+Consolidated!T155","v":-48.105396671789457},{"$f":"+Consolidated!U155","v":-30.27704553078264},{"$f":"+Consolidated!V155","v":-22.815764441259681},{"$f":"+Consolidated!W155","v":-13.29011214189862}]
[]
["Tax on interest income",null,{"$f":"-Consolidated!I405","v":12.080412431999999},{"$f":"-Consolidated!J405","v":26.946553391999998},{"$f":"-Consolidated!K405+32","v":57.534783559999994},{"$f":"-Consolidated!L405+20","v":40.113514519999995},{"$f":"-Consolidated!M405+10","v":28.275063399999993},{"$f":"-Consolidated!N405","v":26.638642799999992},{"$f":"-Consolidated!O405","v":55.245031507579498},{"$f":"-Consolidated!P405","v":94.663841052751451},{"$f":"-Consolidated!Q405","v":112.67841235224969},{"$f":"-Consolidated!R405","v":144.64702807386604},{"$f":"-Consolidated!S405","v":164.02631564177432},{"$f":"-Consolidated!T405","v":169.87577508715634},{"$f":"-Consolidated!U405","v":170.22956828089309},{"$f":"-Consolidated!V405","v":166.00964018313331},{"$f":"-Consolidated!W405","v":158.59551331730421}]

{"sheet":"profit model (F)","index":14,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Profit model of HT Media, March fiscal year-ends, 2006-2013E (Rs mn)"]
[]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I321","v":2006},{"$f":"Consolidated!J321","v":2007},{"$f":"Consolidated!K321","v":2008},{"$f":"Consolidated!L321","v":2009},{"$f":"Consolidated!M321","v":2010},{"$f":"Consolidated!N321","v":2011},{"$f":"Consolidated!O321","v":"2012E"},{"$f":"Consolidated!P321","v":"2013E"},{"$f":"Consolidated!Q321","v":"2014E"},{"$f":"Consolidated!R321","v":"2015E"},{"$f":"Consolidated!S321","v":"2016E"}]
[{"$f":"Consolidated!C322","v":"Revenues"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I322","v":8210.1050000000014},{"$f":"Consolidated!J322","v":10396.574999999999},{"$f":"Consolidated!K322","v":12032.51},{"$f":"Consolidated!L322","v":13466.1},{"$f":"Consolidated!M322","v":14129.199999999999},{"$f":"Consolidated!N322","v":17673.900000000001},{"$f":"Consolidated!O322","v":20010.086386822586},{"$f":"Consolidated!P322","v":23529.706641501765},{"$f":"Consolidated!Q322","v":27652.077327222552},{"$f":"Consolidated!R322","v":29648.157315772878},{"$f":"Consolidated!S322","v":31521.775963916076}]
["Production costs",null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I323","v":-3416.8180000000002},{"$f":"Consolidated!J323","v":-4349.2340000000004},{"$f":"Consolidated!K323","v":-4643.2299999999996},{"$f":"Consolidated!L323","v":-5587.7},{"$f":"Consolidated!M323","v":-4760.3},{"$f":"Consolidated!N323","v":-6248.9},{"$f":"Consolidated!O323","v":-7444.0337735159992},{"$f":"Consolidated!P323","v":-9266.6474685216017},{"$f":"Consolidated!Q323","v":-10407.944629512003},{"$f":"Consolidated!R323","v":-10416.126057297661},{"$f":"Consolidated!S323","v":-11025.596509959294}]
[{"$f":"Consolidated!C324","v":"Employee costs"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I324","v":-1183.8499999999999},{"$f":"Consolidated!J324","v":-1596.2239999999999},{"$f":"Consolidated!K324","v":-1982.79},{"$f":"Consolidated!L324","v":-2419.1999999999998},{"$f":"Consolidated!M324","v":-2519.8000000000002},{"$f":"Consolidated!N324","v":-3009},{"$f":"Consolidated!O324","v":-3547.7172614400001},{"$f":"Consolidated!P324","v":-4266.6086614560008},{"$f":"Consolidated!Q324","v":-5048.9649899704018},{"$f":"Consolidated!R324","v":-5807.4979978067622},{"$f":"Consolidated!S324","v":-6150.5737824169764}]
[{"$f":"Consolidated!C325","v":"SG&A and other costs"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I325","v":-2425.4490000000001},{"$f":"Consolidated!J325","v":-2770.7449999999999},{"$f":"Consolidated!K325","v":-3707.52},{"$f":"Consolidated!L325","v":-4580.3999999999996},{"$f":"Consolidated!M325","v":-4350.3},{"$f":"Consolidated!N325","v":-5244.8},{"$f":"Consolidated!O325","v":-6220.1446876160489},{"$f":"Consolidated!P325","v":-6868.3360945440145},{"$f":"Consolidated!Q325","v":-7662.7189137617479},{"$f":"Consolidated!R325","v":-8376.3442672478886},{"$f":"Consolidated!S325","v":-8861.4467632254236}]
[{"$f":"Consolidated!D326","v":"EBITDA"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I326","v":1183.9880000000012},{"$f":"Consolidated!J326","v":1680.3719999999985},{"$f":"Consolidated!K326","v":1698.9700000000007},{"$f":"Consolidated!L326","v":878.80000000000109},{"$f":"Consolidated!M326","v":2498.7999999999975},{"$f":"Consolidated!N326","v":3171.2000000000016},{"$f":"Consolidated!O326","v":2798.1906642505373},{"$f":"Consolidated!P326","v":3128.1144169801482},{"$f":"Consolidated!Q326","v":4532.4487939783994},{"$f":"Consolidated!R326","v":5048.1889934205665},{"$f":"Consolidated!S326","v":5484.1589083143808}]
[{"$f":"Consolidated!C327","v":"Other income"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I327","v":177.33800000000002},{"$f":"Consolidated!J327","v":366.85599999999999},{"$f":"Consolidated!K327","v":438.65999999999997},{"$f":"Consolidated!L327","v":330.4},{"$f":"Consolidated!M327","v":408.8},{"$f":"Consolidated!N327","v":477.7},{"$f":"Consolidated!O327","v":796.75845579897555},{"$f":"Consolidated!P327","v":805.34693216832557},{"$f":"Consolidated!Q327","v":859.5423933581518},{"$f":"Consolidated!R327","v":955.71753090814082},{"$f":"Consolidated!S327","v":1014.0186367081055}]
[{"$f":"Consolidated!C328","v":"Interest expense"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I328","v":-135.4},{"$f":"Consolidated!J328","v":-142.9},{"$f":"Consolidated!K328","v":-177.9},{"$f":"Consolidated!L328","v":-322.8},{"$f":"Consolidated!M328","v":-295.10000000000002},{"$f":"Consolidated!N328","v":-236},{"$f":"Consolidated!O328","v":-331.02499999999998},{"$f":"Consolidated!P328","v":-281.02499999999998},{"$f":"Consolidated!Q328","v":-281.02499999999998},{"$f":"Consolidated!R328","v":-281.02499999999998},{"$f":"Consolidated!S328","v":-281.02499999999998}]
[{"$f":"Consolidated!C329","v":"D&A expenses"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I329","v":-385.36399999999998},{"$f":"Consolidated!J329","v":-435.988},{"$f":"Consolidated!K329","v":-569.87},{"$f":"Consolidated!L329","v":-688.1},{"$f":"Consolidated!M329","v":-706.9},{"$f":"Consolidated!N329","v":-841.9},{"$f":"Consolidated!O329","v":-893.42499999999995},{"$f":"Consolidated!P329","v":-855.68811014721985},{"$f":"Consolidated!Q329","v":-900.19176381976956},{"$f":"Consolidated!R329","v":-942.89677788008157},{"$f":"Consolidated!S329","v":-962.67783175027444}]
[{"$f":"Consolidated!D330","v":"Pretax profits"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I330","v":840.56200000000104},{"$f":"Consolidated!J330","v":1468.3399999999983},{"$f":"Consolidated!K330","v":1389.8600000000006},{"$f":"Consolidated!L330","v":198.30000000000121},{"$f":"Consolidated!M330","v":1905.5999999999976},{"$f":"Consolidated!N330","v":2571.0000000000014},{"$f":"Consolidated!O330","v":2370.4991200495133},{"$f":"Consolidated!P330","v":2796.7482390012538},{"$f":"Consolidated!Q330","v":4210.774423516782},{"$f":"Consolidated!R330","v":4779.9847464486265},{"$f":"Consolidated!S330","v":5254.4747132722132}]
[{"$f":"Consolidated!C331","v":"Extraordinary items"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I331","v":-228.88800000000001},{"$f":"Consolidated!J331","v":2.1659999999999999},{"$f":"Consolidated!K331","v":0},{"$f":"Consolidated!L331","v":-189.4},{"$f":"Consolidated!M331","v":-20.8},{"$f":"Consolidated!N331","v":0},{"$f":"Consolidated!O331","v":0},{"$f":"Consolidated!P331","v":0},{"$f":"Consolidated!Q331","v":0},{"$f":"Consolidated!R331","v":0},{"$f":"Consolidated!S331","v":0}]
[{"$f":"Consolidated!C332","v":"Current tax"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I332","v":-64.84},{"$f":"Consolidated!J332","v":-572.77599999999995},{"$f":"Consolidated!K332","v":-519.67000000000007},{"$f":"Consolidated!L332","v":-40},{"$f":"Consolidated!M332","v":-561.5},{"$f":"Consolidated!N332","v":-931.5},{"$f":"Consolidated!O332","v":-663.79819629579458},{"$f":"Consolidated!P332","v":-801.31198322776663},{"$f":"Consolidated!Q332","v":-1284.3003882587491},{"$f":"Consolidated!R332","v":-1499.6760329655563},{"$f":"Consolidated!S332","v":-1668.7585291685793}]
[{"$f":"Consolidated!C333","v":"Deferred tax"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I333","v":-174.12799999999999},{"$f":"Consolidated!J333","v":27.010999999999999},{"$f":"Consolidated!K333","v":143.07},{"$f":"Consolidated!L333","v":-84.9},{"$f":"Consolidated!M333","v":25},{"$f":"Consolidated!N333","v":218.7},{"$f":"Consolidated!O333","v":32.473265849820805},{"$f":"Consolidated!P333","v":17.936615758474613},{"$f":"Consolidated!Q333","v":29.101259926545605},{"$f":"Consolidated!R333","v":52.07453171864627},{"$f":"Consolidated!S333","v":61.498634192718278}]
[{"$f":"Consolidated!D334","v":"Reported PAT"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I334","v":372.70600000000098},{"$f":"Consolidated!J334","v":924.74099999999828},{"$f":"Consolidated!K334","v":1013.2600000000004},{"$f":"Consolidated!L334","v":-115.99999999999881},{"$f":"Consolidated!M334","v":1348.2999999999977},{"$f":"Consolidated!N334","v":1858.2000000000014},{"$f":"Consolidated!O334","v":1739.1741896035394},{"$f":"Consolidated!P334","v":2013.3728715319617},{"$f":"Consolidated!Q334","v":2955.5752951845784},{"$f":"Consolidated!R334","v":3332.3832452017164},{"$f":"Consolidated!S334","v":3647.2148182963524}]
[{"$f":"Consolidated!C335","v":"Minority interest"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I335","v":0},{"$f":"Consolidated!J335","v":-45.691000000000003},{"$f":"Consolidated!K335","v":0},{"$f":"Consolidated!L335","v":-125},{"$f":"Consolidated!M335","v":-10.9},{"$f":"Consolidated!N335","v":49.1},{"$f":"Consolidated!O335","v":64.367432217988579},{"$f":"Consolidated!P335","v":166.94534449914414},{"$f":"Consolidated!Q335","v":265.9394636598683},{"$f":"Consolidated!R335","v":344.3005154790286},{"$f":"Consolidated!S335","v":371.66199497532705}]
[{"$f":"Consolidated!D336","v":"Adjusted PAT"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I336","v":601.59400000000096},{"$f":"Consolidated!J336","v":969.07107715515315},{"$f":"Consolidated!K336","v":1013.2600000000004},{"$f":"Consolidated!L336","v":79.105698436713979},{"$f":"Consolidated!M336","v":1374.1439966414755},{"$f":"Consolidated!N336","v":1809.1000000000015},{"$f":"Consolidated!O336","v":1674.8067573855508},{"$f":"Consolidated!P336","v":1846.4275270328176},{"$f":"Consolidated!Q336","v":2689.6358315247103},{"$f":"Consolidated!R336","v":2988.0827297226879},{"$f":"Consolidated!S336","v":3275.5528233210252}]
[]
[{"$f":"Consolidated!C338","v":"EPS (Rs)"}]
[{"$f":"Consolidated!D339","v":"Primary"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I339","v":2.5684010092687113},{"$f":"Consolidated!J339","v":4.1372805124692205},{"$f":"Consolidated!K339","v":4.3255496264674509},{"$f":"Consolidated!L339","v":0.33661999334771908},{"$f":"Consolidated!M339","v":5.8449340563227379},{"$f":"Consolidated!N339","v":7.6917517006802791},{"$f":"Consolidated!O339","v":7.1207770297004718},{"$f":"Consolidated!P339","v":7.8504571727585786},{"$f":"Consolidated!Q339","v":11.43552649457785},{"$f":"Consolidated!R339","v":12.704433374671293},{"$f":"Consolidated!S339","v":13.92667016718123}]
[{"$f":"Consolidated!D340","v":"Fully diluted"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I340","v":2.5684010092687113},{"$f":"Consolidated!J340","v":4.1372805124692205},{"$f":"Consolidated!K340","v":4.3255496264674509},{"$f":"Consolidated!L340","v":0.33661999334771908},{"$f":"Consolidated!M340","v":5.8449340563227379},{"$f":"Consolidated!N340","v":7.6917517006802791},{"$f":"Consolidated!O340","v":7.1207770297004718},{"$f":"Consolidated!P340","v":7.8504571727585786},{"$f":"Consolidated!Q340","v":11.43552649457785},{"$f":"Consolidated!R340","v":12.704433374671293},{"$f":"Consolidated!S340","v":13.92667016718123}]
[]
[{"$f":"Consolidated!C341","v":"Shares outstanding (mn)"}]
[{"$f":"Consolidated!D342","v":"Year end"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I342","v":234.22900000000001},{"$f":"Consolidated!J342","v":234.22900000000001},{"$f":"Consolidated!K342","v":234.25},{"$f":"Consolidated!L342","v":235},{"$f":"Consolidated!M342","v":235.09999999999997},{"$f":"Consolidated!N342","v":235.2},{"$f":"Consolidated!O342","v":235.2},{"$f":"Consolidated!P342","v":235.2},{"$f":"Consolidated!Q342","v":235.2},{"$f":"Consolidated!R342","v":235.2},{"$f":"Consolidated!S342","v":235.2}]
[{"$f":"Consolidated!D343","v":"Primary"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I343","v":234.22900000000001},{"$f":"Consolidated!J343","v":234.22900000000001},{"$f":"Consolidated!K343","v":234.25},{"$f":"Consolidated!L343","v":235},{"$f":"Consolidated!M343","v":235.09999999999997},{"$f":"Consolidated!N343","v":235.2},{"$f":"Consolidated!O343","v":235.2},{"$f":"Consolidated!P343","v":235.2},{"$f":"Consolidated!Q343","v":235.2},{"$f":"Consolidated!R343","v":235.2},{"$f":"Consolidated!S343","v":235.2}]
[{"$f":"Consolidated!D344","v":"Fully diluted"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I344","v":234.22900000000001},{"$f":"Consolidated!J344","v":234.22900000000001},{"$f":"Consolidated!K344","v":234.25},{"$f":"Consolidated!L344","v":235},{"$f":"Consolidated!M344","v":235.09999999999997},{"$f":"Consolidated!N344","v":235.2},{"$f":"Consolidated!O344","v":235.2},{"$f":"Consolidated!P344","v":235.2},{"$f":"Consolidated!Q344","v":235.2},{"$f":"Consolidated!R344","v":235.2},{"$f":"Consolidated!S344","v":235.2}]
[]
[{"$f":"Consolidated!C345","v":"Cash flow per share (Rs)"}]
[{"$f":"Consolidated!D346","v":"Primary"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I346","v":3.8121154938116111},{"$f":"Consolidated!J346","v":5.7072138804332502},{"$f":"Consolidated!K346","v":5.3026680896478124},{"$f":"Consolidated!L346","v":2.4944680851063841},{"$f":"Consolidated!M346","v":9.8153977031050612},{"$f":"Consolidated!N346","v":11.988945578231293},{"$f":"Consolidated!O346","v":9.0747979079708436},{"$f":"Consolidated!P346","v":9.8928674904438001},{"$f":"Consolidated!Q346","v":13.810154786223004},{"$f":"Consolidated!R346","v":15.087214967920966},{"$f":"Consolidated!S346","v":16.221940387524672}]
[{"$f":"Consolidated!D347","v":"Fully diluted"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I347","v":3.8121154938116111},{"$f":"Consolidated!J347","v":5.7072138804332502},{"$f":"Consolidated!K347","v":5.3026680896478124},{"$f":"Consolidated!L347","v":2.4944680851063841},{"$f":"Consolidated!M347","v":9.8153977031050612},{"$f":"Consolidated!N347","v":11.988945578231293},{"$f":"Consolidated!O347","v":9.0747979079708436},{"$f":"Consolidated!P347","v":9.8928674904438001},{"$f":"Consolidated!Q347","v":13.810154786223004},{"$f":"Consolidated!R347","v":15.087214967920966},{"$f":"Consolidated!S347","v":16.221940387524672}]
[]
[{"$f":"Consolidated!C348","v":"Growth (%)"}]
[{"$f":"Consolidated!D349","v":"Net income (adjusted)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I349","v":0},{"$f":"Consolidated!J349","v":61.083899964951712},{"$f":"Consolidated!K349","v":4.5599258802120275},{"$f":"Consolidated!L349","v":-92.192951617875579},{"$f":"Consolidated!M349","v":1637.0986209556272},{"$f":"Consolidated!N349","v":31.652869307845126},{"$f":"Consolidated!O349","v":-7.4232072640788571},{"$f":"Consolidated!P349","v":10.247198304547958},{"$f":"Consolidated!Q349","v":45.667013307958868},{"$f":"Consolidated!R349","v":11.096182416219261},{"$f":"Consolidated!S349","v":9.6205533648332544}]
[{"$f":"Consolidated!D350","v":"EPS (adjusted)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I350","v":0},{"$f":"Consolidated!J350","v":61.083899964951691},{"$f":"Consolidated!K350","v":4.5505523116165802},{"$f":"Consolidated!L350","v":-92.217867729733413},{"$f":"Consolidated!M350","v":1636.3597444686193},{"$f":"Consolidated!N350","v":31.596894448445529},{"$f":"Consolidated!O350","v":-7.4232072640788553},{"$f":"Consolidated!P350","v":10.247198304547952},{"$f":"Consolidated!Q350","v":45.667013307958868},{"$f":"Consolidated!R350","v":11.096182416219266},{"$f":"Consolidated!S350","v":9.6205533648332473}]
[{"$f":"Consolidated!D351","v":"DCF/share"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I351","v":0},{"$f":"Consolidated!J351","v":49.712512375295098},{"$f":"Consolidated!K351","v":-7.0883236419856681},{"$f":"Consolidated!L351","v":-52.95824586916472},{"$f":"Consolidated!M351","v":293.48660188155719},{"$f":"Consolidated!N351","v":22.144267006507938},{"$f":"Consolidated!O351","v":-24.306955530365904},{"$f":"Consolidated!P351","v":9.0147416038257511},{"$f":"Consolidated!Q351","v":39.597086482389258},{"$f":"Consolidated!R351","v":9.247254657652034},{"$f":"Consolidated!S351","v":7.5211059298644853}]
[]
[{"$f":"Consolidated!D353","v":"Cash tax rate (%)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I353","v":0},{"$f":"Consolidated!J353","v":39.008404048108794},{"$f":"Consolidated!K353","v":37.390096844286461},{"$f":"Consolidated!L353","v":20.171457387796146},{"$f":"Consolidated!M353","v":29.46578505457602},{"$f":"Consolidated!N353","v":36.231038506417718},{"$f":"Consolidated!O353","v":28.002465416731713},{"$f":"Consolidated!P353","v":28.651559409363319},{"$f":"Consolidated!Q353","v":30.50033697093939},{"$f":"Consolidated!R353","v":31.374075703479321},{"$f":"Consolidated!S353","v":31.758807877664395}]
[{"$f":"Consolidated!D354","v":"Effective tax rate (%)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I354","v":0},{"$f":"Consolidated!J354","v":37.168843728291854},{"$f":"Consolidated!K354","v":27.09625429899414},{"$f":"Consolidated!L354","v":62.985375693393465},{"$f":"Consolidated!M354","v":28.153862300587779},{"$f":"Consolidated!N354","v":27.72462077012834},{"$f":"Consolidated!O354","v":26.632573921089964},{"$f":"Consolidated!P354","v":28.010221175612255},{"$f":"Consolidated!Q354","v":29.809222771992566},{"$f":"Consolidated!R354","v":30.284646877219242},{"$f":"Consolidated!S354","v":30.588402888610407}]

{"sheet":"cons revenues","index":15,"n_rows":47,"n_cols":17,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Derivation of revenues of HT Media, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,null,2006,2007,2008,2009,2010,"2011E","2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Revenues (Rs mn)"]
["HT Delhi-NCR",null,null,{"$f":"'HT Delhi-NCR'!D5","v":5900},{"$f":"'HT Delhi-NCR'!E5","v":6302.38},{"$f":"'HT Delhi-NCR'!F5","v":6446.7045020000005},{"$f":"'HT Delhi-NCR'!G5","v":5802.0340518000003},{"$f":"'HT Delhi-NCR'!H5","v":6857.4240458224203},{"$f":"'HT Delhi-NCR'!I5","v":7200.2952481135417},{"$f":"'HT Delhi-NCR'!J5","v":7937.6054815203688},{"$f":"'HT Delhi-NCR'!K5","v":9080.6206708593036},{"$f":"'HT Delhi-NCR'!L5","v":8938.9629883938996},{"$f":"'HT Delhi-NCR'!M5","v":9096.2887369896325},{"$f":"'HT Delhi-NCR'!N5","v":9838.5458979279865},{"$f":"'HT Delhi-NCR'!O5","v":10641.371243198912},{"$f":"'HT Delhi-NCR'!P5","v":11179.824628104778},{"$f":"'HT Delhi-NCR'!Q5","v":11745.52375428688}]
["HT Mumbai",null,null,{"$f":"'HT Mumbai'!D5","v":800},{"$f":"'HT Mumbai'!E5","v":1010.08},{"$f":"'HT Mumbai'!F5","v":1112.7041280000001},{"$f":"'HT Mumbai'!G5","v":1123.6086284543999},{"$f":"'HT Mumbai'!H5","v":1409.0052200818177},{"$f":"'HT Mumbai'!I5","v":1589.9214903403231},{"$f":"'HT Mumbai'!J5","v":1904.4079611296388},{"$f":"'HT Mumbai'!K5","v":2382.0334777809521},{"$f":"'HT Mumbai'!L5","v":2599.7513376501315},{"$f":"'HT Mumbai'!M5","v":2865.9658746255054},{"$f":"'HT Mumbai'!N5","v":3220.1992567292182},{"$f":"'HT Mumbai'!O5","v":3618.2158848609497},{"$f":"'HT Mumbai'!P5","v":3988.7211914707113},{"$f":"'HT Mumbai'!Q5","v":4314.2008406947216}]
["HT Others",null,null,{"$f":"'HT Others'!D5","v":750},{"$f":"'HT Others'!E5","v":907.2},{"$f":"'HT Others'!F5","v":1000.0972800000001},{"$f":"'HT Others'!G5","v":1050.5021829120001},{"$f":"'HT Others'!H5","v":1256.400610762752},{"$f":"'HT Others'!I5","v":1411.1891660087231},{"$f":"'HT Others'!J5","v":1614.4004059139793},{"$f":"'HT Others'!K5","v":1899.5035175983883},{"$f":"'HT Others'!L5","v":1987.6404808149537},{"$f":"'HT Others'!M5","v":2106.8989096638511},{"$f":"'HT Others'!N5","v":2367.3116148983036},{"$f":"'HT Others'!O5","v":2659.911330499734},{"$f":"'HT Others'!P5","v":2932.2862507429072},{"$f":"'HT Others'!Q5","v":3232.5523628189812}]
["HT Mint",null,null,{"$f":"'HT Mint'!D5","v":50},{"$f":"'HT Mint'!E5","v":200},{"$f":"'HT Mint'!F5","v":300},{"$f":"'HT Mint'!G5","v":450},{"$f":"'HT Mint'!H5","v":630.99},{"$f":"'HT Mint'!I5","v":745.76708100000008},{"$f":"'HT Mint'!J5","v":926.98848168300003},{"$f":"'HT Mint'!K5","v":1161.3311698524624},{"$f":"'HT Mint'!L5","v":1215.2169361336166},{"$f":"'HT Mint'!M5","v":1251.9164876048519},{"$f":"'HT Mint'!N5","v":1391.8807509190744},{"$f":"'HT Mint'!O5","v":1608.1790196118986},{"$f":"'HT Mint'!P5","v":1823.9966440438156},{"$f":"'HT Mint'!Q5","v":2068.7769936744958}]
["Hindustan",null,null,{"$f":"Hindustan!D5","v":1273.5999999999999},{"$f":"Hindustan!E5","v":1651.7},{"$f":"Hindustan!F5","v":2439.9},{"$f":"Hindustan!G5","v":2979.9936000000002},{"$f":"Hindustan!H5","v":3772.9548000000004},{"$f":"Hindustan!I5","v":4402.5041433599999},{"$f":"Hindustan!J5","v":5252.6988528194888},{"$f":"Hindustan!K5","v":6379.5598593526211},{"$f":"Hindustan!L5","v":7402.5942389742795},{"$f":"Hindustan!M5","v":7921.9782480956274},{"$f":"Hindustan!N5","v":9567.1864614446022},{"$f":"Hindustan!O5","v":10928.558302093385},{"$f":"Hindustan!P5","v":12321.161502039893},{"$f":"Hindustan!Q5","v":13884.029147768135}]
["Print advertising revenues",null,null,{"$f":"SUM(D5:D9)","v":8773.6},10071.36,11299.405910000001,11406.1384631664,13926.774676666992,15349.677128822586,17636.101183066476,20903.048695443729,22144.165981966878,23243.048256979469,26385.123981919183,29456.23578026488,32245.990216402104,35245.083099243217]
["actual",null,null,{"$f":"Consolidated!J7","v":8749.09},{"$f":"Consolidated!K7","v":10073.51},{"$f":"Consolidated!L7","v":11282.1},{"$f":"Consolidated!M7","v":11409.7}]
[]
["Circulation revenues",null,null,{"$f":"'HT Delhi-NCR'!D10+'HT Mumbai'!D10+'HT Others'!D10+'HT Mint'!D10+Hindustan!D10","v":1368.704},{"$f":"'HT Delhi-NCR'!E10+'HT Mumbai'!E10+'HT Others'!E10+'HT Mint'!E10+Hindustan!E10","v":1487.3063999999999},{"$f":"'HT Delhi-NCR'!F10+'HT Mumbai'!F10+'HT Others'!F10+'HT Mint'!F10+Hindustan!F10","v":1563.2788},{"$f":"'HT Delhi-NCR'!G10+'HT Mumbai'!G10+'HT Others'!G10+'HT Mint'!G10+Hindustan!G10","v":1860.0379200000002},{"$f":"'HT Delhi-NCR'!H10+'HT Mumbai'!H10+'HT Others'!H10+'HT Mint'!H10+Hindustan!H10","v":1808.1765},{"$f":"'HT Delhi-NCR'!I10+'HT Mumbai'!I10+'HT Others'!I10+'HT Mint'!I10+Hindustan!I10","v":1981.7298000000001},{"$f":"'HT Delhi-NCR'!J10+'HT Mumbai'!J10+'HT Others'!J10+'HT Mint'!J10+Hindustan!J10","v":2214.980775},{"$f":"'HT Delhi-NCR'!K10+'HT Mumbai'!K10+'HT Others'!K10+'HT Mint'!K10+Hindustan!K10","v":2334.5362800000003},{"$f":"'HT Delhi-NCR'!L10+'HT Mumbai'!L10+'HT Others'!L10+'HT Mint'!L10+Hindustan!L10","v":2364.7523400000005},{"$f":"'HT Delhi-NCR'!M10+'HT Mumbai'!M10+'HT Others'!M10+'HT Mint'!M10+Hindustan!M10","v":2555.4568500000005},{"$f":"'HT Delhi-NCR'!N10+'HT Mumbai'!N10+'HT Others'!N10+'HT Mint'!N10+Hindustan!N10","v":2778.6159000000007},{"$f":"'HT Delhi-NCR'!O10+'HT Mumbai'!O10+'HT Others'!O10+'HT Mint'!O10+Hindustan!O10","v":2959.1928000000007},{"$f":"'HT Delhi-NCR'!P10+'HT Mumbai'!P10+'HT Others'!P10+'HT Mint'!P10+Hindustan!P10","v":3189.0060000000003},{"$f":"'HT Delhi-NCR'!Q10+'HT Mumbai'!Q10+'HT Others'!Q10+'HT Mint'!Q10+Hindustan!Q10","v":3357.7020000000011}]
["HT-Burda JV",null,null,{"$f":"'HT-Burda'!D4","v":0},{"$f":"'HT-Burda'!E4","v":0},{"$f":"'HT-Burda'!F4","v":0},{"$f":"'HT-Burda'!G4","v":90},{"$f":"'HT-Burda'!H4","v":645.5163},{"$f":"'HT-Burda'!I4","v":1113.4012499999999},{"$f":"'HT-Burda'!J4","v":1833.2028},{"$f":"'HT-Burda'!K4","v":2324.5282800000004},{"$f":"'HT-Burda'!L4","v":2730.8496599999999},{"$f":"'HT-Burda'!M4","v":3096.6429479999997},{"$f":"'HT-Burda'!N4","v":3476.0965876559994},{"$f":"'HT-Burda'!O4","v":3869.5602757190395},{"$f":"'HT-Burda'!P4","v":4277.3929046695384},{"$f":"'HT-Burda'!Q4","v":4364.2511627629283}]
["Fever FM",null,null,{"$f":"'Fever-FM'!D6","v":21.400000000000002},{"$f":"'Fever-FM'!E6","v":257.89999999999998},{"$f":"'Fever-FM'!F6","v":338.7192858947368},{"$f":"'Fever-FM'!G6","v":437.17490526315783},{"$f":"'Fever-FM'!H6","v":631.91856000000007},{"$f":"'Fever-FM'!I6","v":674.06320800000003},{"$f":"'Fever-FM'!J6","v":785.08538343529426},{"$f":"'Fever-FM'!K6","v":863.59392177882364},{"$f":"'Fever-FM'!L6","v":1020.3821688060002},{"$f":"'Fever-FM'!M6","v":1122.4203856866004},{"$f":"'Fever-FM'!N6","v":1003.1632197073992},{"$f":"'Fever-FM'!O6","v":272.6546186897034},{"$f":"'Fever-FM'!P6","v":0},{"$f":"'Fever-FM'!Q6","v":0}]
["Internet",null,null,{"$f":"Internet!D6","v":0},{"$f":"Internet!E6","v":0},{"$f":"Internet!F6","v":10},{"$f":"Internet!G6","v":40},{"$f":"Internet!H6","v":80},{"$f":"Internet!I6","v":200},{"$f":"Internet!J6","v":300},{"$f":"Internet!K6","v":390},{"$f":"Internet!L6","v":468},{"$f":"Internet!M6","v":538.19999999999993},{"$f":"Internet!N6","v":618.92999999999984},{"$f":"Internet!O6","v":711.76949999999977},{"$f":"Internet!P6","v":818.5349249999997},{"$f":"Internet!Q6","v":941.31516374999956}]
["Other operating",null,null,{"$f":"SUM(Consolidated!J12:J16)","v":452.10874509803926},{"$f":"SUM(Consolidated!K12:K16)","v":392.75663540973756},{"$f":"SUM(Consolidated!L12:L16)","v":548.23889588203565},{"$f":"SUM(Consolidated!M12:M16)","v":624.41747673216128},{"$f":"SUM(Consolidated!N12:N16)","v":976.20588697017274},{"$f":"SUM(Consolidated!O12:O16)","v":1132.6199999999999},{"$f":"SUM(Consolidated!P12:P16)","v":1245.817},{"$f":"SUM(Consolidated!Q12:Q16)","v":1370.3887000000002},{"$f":"SUM(Consolidated!R12:R16)","v":1507.4175700000003},{"$f":"SUM(Consolidated!S12:S16)","v":1582.7334485000001},{"$f":"SUM(Consolidated!T12:T16)","v":1661.8676209250004},{"$f":"SUM(Consolidated!U12:U16)","v":1744.9585019712506},{"$f":"SUM(Consolidated!V12:V16)","v":1832.2039270698133},{"$f":"SUM(Consolidated!W12:W16)","v":1923.8116234233039}]
["Total revenues",null,null,{"$f":"D10+SUM(D13:D17)","v":10615.812745098039},{"$f":"E10+SUM(E13:E17)","v":12209.323035409738},13759.642891776773,14457.76876516172,18068.591923637163,20451.491386822585,24015.18714150177,28186.095877222553,30235.56772077288,32138.501889166069,35923.797310207585,39014.371476644876,42363.127973141454,45832.163049179449]
["actual",null,null,{"$f":"Consolidated!J17","v":10396.574999999999},{"$f":"Consolidated!K17","v":12032.51},{"$f":"Consolidated!L17","v":13466.1},{"$f":"Consolidated!M17","v":14129.199999999999}]
[]
["Common-size (%)"]
["HT Delhi-NCR",null,null,{"$f":"D5/D$18*100","v":55.577468646707104},51.619405774764935,46.852266099527689,40.130909174456562,37.952177318541366,35.206700146830734,33.052440669109011,32.216667077321048,29.564396048209552,28.303399979125981,27.387265920054638,27.27551627883879,26.390460674180794,25.627251634804011]
["HT Mumbai",null,null,{"$f":"D6/D$18*100","v":7.5359279520958795},8.2730221574983691,8.0867224298749019,7.7716599753754014,7.7980908863106819,7.7741102605590404,7.9300150771614941,8.4510940719033592,8.5983215584340176,8.9175465754725369,8.9639723465821159,9.2740591426083032,9.4155492814401978,9.4130421818962358]
["HT Others",null,null,{"$f":"D7/D$18*100","v":7.0649324550898864},7.4303873963275384,7.2683374697005547,7.266004872365583,6.953505929364316,6.9001772991381358,6.7224144305086773,6.7391508418638235,6.5738487174142781,6.5556848820451377,6.5898145300626183,6.8177731175088478,6.921788807951101,7.0530216070106579]
["HT Mint",null,null,{"$f":"D8/D$18*100","v":0.47099549700599247},1.638092459507835,2.1802891423823949,3.1125134680833058,3.4921924335152248,3.6465168573501523,3.8600094024711047,4.1202271322398536,4.0191636133847766,3.8953791061022502,3.8745368116292589,4.1220169869315999,4.3056231475641829,4.5138105121825225]
["Hindustan",null,null,{"$f":"D9/D$18*100","v":11.997197299736639},13.528186576845455,17.73229159499602,20.611711588449015,20.881288458699739,21.526567721103433,21.872404415879206,22.63371233512337,24.483066788550627,24.649494476798051,26.63189077376887,28.0116220983735,29.084635841460059,30.293200722100121]
["Print advertising revenues",null,null,{"$f":"D10/D$18*100","v":82.646521850635509},82.489094364944137,82.119906736481568,78.892799078729865,77.077255026431331,75.054072284981487,73.437283995129505,74.160851458451461,73.238796725993254,72.321505019543963,73.447480382097496,75.500987624261057,76.118057752596329,76.90032665799356]
["Circulation revenues",null,null,{"$f":"D13/D$18*100","v":12.893068414681796},12.181726994088717,11.361332647188599,12.865317949212576,10.00729059376542,9.6899035992889928,9.2232501123099215,8.2825812065961255,7.8210945527420472,7.9513875874265576,7.7347499653397431,7.5848788228498272,7.52778690473908,7.3260823330486806]
["HT-Burda JV",null,null,{"$f":"D14/D$18*100","v":0},0,0,0.62250269361666122,3.5725877408053122,5.4441078596223678,7.6335145306111576,8.2470743380904814,9.031911307965327,9.6353058355961583,9.6763060921409938,9.9182945393224387,10.096971374213533,9.5222456729348348]
["Fever FM",null,null,{"$f":"D15/D$18*100","v":0.2015860727185648},2.1123202265353527,2.4616866045060433,3.0238061789769377,3.4973315168700565,3.2959122405826893,3.2691204062222416,3.0639004619178278,3.3747742996899719,3.492447748676704,2.7924754475283571,0.69885687855543766,0,0]
["Internet",null,null,{"$f":"D16/D$18*100","v":0},0,7.2676304746079834E-2,0.27666786382962721,0.44275724604386441,0.97792379155715292,1.2492095032711861,1.3836609429657218,1.5478459155191182,1.6746269065560517,1.722896927224711,1.8243777179034792,1.9321871735225906,2.0538309805276631]
["Other operating",null,null,{"$f":"D17/D$18*100","v":4.2588236619641311},3.2168584144317949,3.9843977070777159,4.3189062356343255,5.4027778760840199,5.538080223967313,5.1876214524559972,4.8619315919783839,4.9855771980902883,4.9247269022005709,4.6260911856686935,4.4726044171077648,4.3249967949284684,4.1975143554952652]
["Total revenues",null,null,{"$f":"D18/D$18*100","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
["Growth (%)"]
["HT Delhi-NCR",null,null,null,{"$f":"(E5/D5-1)*100","v":6.8200000000000038},2.2900000000000142,-9.9999999999999982,18.189999999999994,5.0000000000000044,10.240000000000006,14.400000000000013,-1.5599999999999836,1.760000000000006,8.1599999999999895,8.1600000000000108,5.06000000000002,5.0599999999999978]
["HT Mumbai",null,null,null,{"$f":"(E6/D6-1)*100","v":26.259999999999994},10.160000000000014,0.97999999999998089,25.400000000000023,12.840000000000007,19.779999999999998,25.079999999999991,9.1400000000000148,10.240000000000027,12.360000000000015,12.360000000000015,10.240000000000006,8.1600000000000108]
["HT Others",null,null,null,{"$f":"(E7/D7-1)*100","v":20.96},10.240000000000006,5.04,19.599999999999994,12.319999999999997,14.400000000000013,17.660000000000011,4.6399999999999997,6.0000000000000053,12.360000000000015,12.360000000000015,10.240000000000006,10.240000000000006]
["HT Mint",null,null,null,{"$f":"(E8/D8-1)*100","v":300},50,50,40.220000000000013,18.190000000000019,24.29999999999999,25.27999999999999,4.6399999999999997,3.0200000000000005,11.180000000000012,15.54,13.420000000000009,13.420000000000009]
["Hindustan",null,null,null,{"$f":"(E9/D9-1)*100","v":29.687500000000021},47.720530362656667,22.135890815197357,26.609493389516015,16.685843767860664,19.31161633866445,21.452990893020019,16.036127917537456,7.0162431217263954,20.767643659517354,14.229594522225097,12.742789684159472,12.684418148966659]
["Advertising revenues",null,null,null,{"$f":"(E10/D10-1)*100","v":14.791647670283581},12.193446664601403,0.94458552968648135,22.09894454324246,10.217027884708552,14.895584024699748,18.524204859484783,5.9374941167968265,4.9624008233476236,13.518346174737239,11.639557958682412,9.4708450086697926,9.3006692079054432]
["Circulation revenues",null,null,null,{"$f":"(E13/D13-1)*100","v":8.6653067427288946},5.1080530548379244,18.983121884592833,-2.7881915439659566,9.5982499496039217,11.770069511999059,5.3975865772469378,1.2943067220184901,8.0644601455389662,8.7326479412086488,6.4988075537896428,7.7660772897257591,5.2899241958152654]
["HT-Burda JV",null,null,null,null,null,null,null,{"$f":"(I14/H14-1)*100","v":72.482282786662381},64.648890056482358,26.801479901732673,17.47973485614034,13.39485264816811,12.253709776294164,11.319124142300097,10.539508365061344,2.0306354835574858]
["Fever FM",null,null,null,null,{"$f":"(F15/E15-1)*100","v":31.33745090916511},29.067024957952327,44.545936281410327,6.6693163751987194,16.470588235294127,9.9999999999999858,18.155320813771535,10.000000000000009,-10.624999999999996,-72.820512820512818,-100]
["Internet",null,null,null,null,null,null,{"$f":"(H16/G16-1)*100","v":100},150,50,30.000000000000004,19.999999999999996,14.999999999999991,14.999999999999991,14.999999999999991,14.999999999999991,14.999999999999991]
["Other operating",null,null,null,{"$f":"(E17/D17-1)*100","v":-13.127839337730851},39.587430600655168,13.895143416916,56.338655362285486,16.022656195537401,9.9942610937472587,9.9991973138912282,9.9992702800307818,4.9963513759495148,4.9998420454181902,4.9998495668386322,4.999856730117247,4.9998635523064161]
["Total revenues",null,null,null,{"$f":"(E18/D18-1)*100","v":15.010723423390427},12.697836332700563,5.0737208725247562,24.9749682480487,13.188075048992243,17.425114321860001,17.367796099797374,7.2712157528936894,6.2936941881392539,11.778070533889885,8.6031388601536243,8.5833921443569494,8.1888076778404706]

{"sheet":"cons expenses","index":16,"n_rows":91,"n_cols":17,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["Derivation of expenses of HT Media, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,null,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Expenses (Rs mn)"]
["Newsprint costs",null,null,{"$f":"D53","v":4314.8439868999167},4670.8870124243449,5681.6069514215997,4746.055283259001,6211.2546352500003,7444.0337735159992,9266.6474685216017,10407.944629512003,10416.126057297661,11025.596509959294,12152.308408189518,13410.303234139537,14766.224018948138,15857.835273628711]
["Employee costs",null,null,{"$f":"D67","v":1551.1499999999999},1904.2250000000001,2377.7800000000002,2503.2877440000002,3011.6029056000007,3547.7172614400001,4266.6086614560008,5048.9649899704018,5807.4979978067622,6150.5737824169764,6712.640001697805,7103.2542479310614,7700.7035678893708,8444.4402186893894]
["SG&A and other costs",null,null,{"$f":"D84","v":2770.7449999999999},3707.52,4580.3999999999996,4350.3,5244.8,6220.1446876160489,6868.3360945440145,7662.7189137617479,8376.3442672478886,8861.4467632254236,9618.6616566845987,10151.568805413732,10912.387998231494,11844.178647864092]
["Total expenses",null,null,{"$f":"SUM(D5:D7)","v":8636.7389868999162},10282.632012424345,12639.7869514216,11599.643027259001,14467.657540849999,17211.895722572048,20401.592224521617,23119.628533244155,24599.96832235231,26037.617055601695,28483.61006657192,30665.126287484331,33379.315585069002,36146.454140182192]
["actual",null,null,{"$f":"Consolidated!J21+Consolidated!J25+Consolidated!J40","v":8716.2030000000013},{"$f":"Consolidated!K21+Consolidated!K25+Consolidated!K40","v":10333.539999999999},{"$f":"Consolidated!L21+Consolidated!L25+Consolidated!L40","v":12587.3},{"$f":"Consolidated!M21+Consolidated!M25+Consolidated!M40","v":11630.400000000001}]
[]
["Common-size (%)"]
["Newsprint costs",null,null,{"$f":"D5/D$8*100","v":49.959180119309046},45.425013817285155,44.950179724212738,40.915528797790039,42.931999307505578,43.249354362249207,45.421197358231623,45.017784842633702,42.342030366897824,42.344875440847083,42.664214191203754,43.731446296416593,44.237647657321233,43.871067441717202]
["Employee costs",null,null,{"$f":"D6/D$8*100","v":17.959903643640988},18.51884807021349,18.811867708993073,21.580730873504546,20.81610583535463,20.612007640665915,20.913116067126207,21.838434742627456,23.607745838151693,23.621876645941956,23.566675663685245,23.163949110590114,23.070285992724173,23.361738847026022]
["SG&A and other costs",null,null,{"$f":"D7/D$8*100","v":32.080916237049969},36.056138112501365,36.237952566794178,37.503740328705419,36.251894857139803,36.138637997084878,33.665686574642166,33.143780414738835,34.05022379495049,34.033247913210957,33.769110145111007,33.10460459299329,32.692066349954594,32.767193711256773]
["Total expenses",null,null,{"$f":"D8/D$8*100","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
["Growth (%)"]
["Newsprint costs",null,null,null,{"$f":"(E5/D5-1)*100","v":8.2515851466563603},21.638715222800009,-16.466321520683746,30.87194026498743,19.847506029937211,24.484221195905963,12.316181929520242,7.8607526047536069E-2,5.8512200150902638,10.219056150045747,10.351900097451839,10.111037469732519,7.3926228755557766]
["Employee costs",null,null,null,{"$f":"(E6/D6-1)*100","v":22.762144215582005},24.868647349971784,5.2783581323755824,20.305902220723702,17.801628323677999,20.263491903078169,18.336725736815485,15.023534711434138,5.9074628134142992,9.1384355210507593,5.8190852799265169,8.4109240512167496,9.6580350645007798]
["SG&A and other costs",null,null,null,{"$f":"(E7/D7-1)*100","v":33.809498889287902},23.543500776799586,-5.0235787267487453,20.561800335609036,18.596413354485364,10.420841306448668,11.565869932439178,9.3129522499450612,5.791339043624566,8.5450481585194424,5.5403461287026667,7.4945972135067818,8.5388335695505635]
["Total expenses",null,null,null,{"$f":"(E8/D8-1)*100","v":19.056880473300119},22.923653556299016,-8.2291254445994717,24.725023924022537,18.9680891600702,18.531930203170678,13.322667558542832,6.4029566347899802,5.8441080671762125,9.3940739882108382,7.6588473715718308,8.8510618614097822,8.2899799070504709]
[]
["Source: Company data, Kotak Institutional Equities estimates"]
[]
["Print standalone",null,null,{"$f":"'HT Delhi-NCR'!D79+'HT Mumbai'!D79+'HT Others'!D79+'HT Mint'!D79","v":95716.799999999988},{"$f":"'HT Delhi-NCR'!E79+'HT Mumbai'!E79+'HT Others'!E79+'HT Mint'!E79","v":113529.59999999999},{"$f":"'HT Delhi-NCR'!F79+'HT Mumbai'!F79+'HT Others'!F79+'HT Mint'!F79","v":105786.00000000001},{"$f":"'HT Delhi-NCR'!G79+'HT Mumbai'!G79+'HT Others'!G79+'HT Mint'!G79","v":101122.56},{"$f":"'HT Delhi-NCR'!H79+'HT Mumbai'!H79+'HT Others'!H79+'HT Mint'!H79","v":118720.80000000002},{"$f":"'HT Delhi-NCR'!I79+'HT Mumbai'!I79+'HT Others'!I79+'HT Mint'!I79","v":125278.56000000001},{"$f":"'HT Delhi-NCR'!J79+'HT Mumbai'!J79+'HT Others'!J79+'HT Mint'!J79","v":136429.92000000001},{"$f":"'HT Delhi-NCR'!K79+'HT Mumbai'!K79+'HT Others'!K79+'HT Mint'!K79","v":149094.00000000003},{"$f":"'HT Delhi-NCR'!L79+'HT Mumbai'!L79+'HT Others'!L79+'HT Mint'!L79","v":134799.84},{"$f":"'HT Delhi-NCR'!M79+'HT Mumbai'!M79+'HT Others'!M79+'HT Mint'!M79","v":134954.64000000001},{"$f":"'HT Delhi-NCR'!N79+'HT Mumbai'!N79+'HT Others'!N79+'HT Mint'!N79","v":144072.35999999999},{"$f":"'HT Delhi-NCR'!O79+'HT Mumbai'!O79+'HT Others'!O79+'HT Mint'!O79","v":152772.47999999998},{"$f":"'HT Delhi-NCR'!P79+'HT Mumbai'!P79+'HT Others'!P79+'HT Mint'!P79","v":163938.60000000003},{"$f":"'HT Delhi-NCR'!Q79+'HT Mumbai'!Q79+'HT Others'!Q79+'HT Mint'!Q79","v":174938.4}]
["Print consolidated",null,null,{"$f":"D25+Hindustan!D43","v":137601.67499999999},{"$f":"E25+Hindustan!E43","v":161925.47999999998},{"$f":"F25+Hindustan!F43","v":158814},{"$f":"G25+Hindustan!G43","v":160860.06},{"$f":"H25+Hindustan!H43","v":189757.80000000002},{"$f":"I25+Hindustan!I43","v":202228.56},{"$f":"J25+Hindustan!J43","v":222148.17},{"$f":"K25+Hindustan!K43","v":243945.00000000006},{"$f":"L25+Hindustan!L43","v":237406.59},{"$f":"M25+Hindustan!M43","v":240700.14},{"$f":"N25+Hindustan!N43","v":258201.36},{"$f":"O25+Hindustan!O43","v":276783.48},{"$f":"P25+Hindustan!P43","v":295644.60000000009},{"$f":"Q25+Hindustan!Q43","v":312476.40000000002}]
["Print + Burda",null,null,{"$f":"D26+'HT-Burda'!D16","v":137601.67499999999},{"$f":"E26+'HT-Burda'!E16","v":161925.47999999998},{"$f":"F26+'HT-Burda'!F16","v":158814},{"$f":"G26+'HT-Burda'!G16","v":160860.06},{"$f":"H26+'HT-Burda'!H16","v":202757.80000000002},{"$f":"I26+'HT-Burda'!I16","v":225228.56},{"$f":"J26+'HT-Burda'!J16","v":255148.17},{"$f":"K26+'HT-Burda'!K16","v":283945.00000000006},{"$f":"L26+'HT-Burda'!L16","v":282406.58999999997},{"$f":"M26+'HT-Burda'!M16","v":290700.14},{"$f":"N26+'HT-Burda'!N16","v":313201.36},{"$f":"O26+'HT-Burda'!O16","v":336783.48},{"$f":"P26+'HT-Burda'!P16","v":360644.60000000009},{"$f":"Q26+'HT-Burda'!Q16","v":377476.4}]
[null,null,null,null,{"$f":"(E27/D27-1)*100","v":17.676968685155892},{"$f":"(F27/E27-1)*100","v":-1.9215505799334287},1.2883373002380072,26.046080052438136,11.082562545066077,13.284110150151474,11.286316496018788,-0.54179858775470491,2.936740959196471,7.7403540294132434,7.5293798213392105,7.0850031005084135,4.6671432207774366]
[]
["Key assumptions"]
[]
["A. Imported np price"]
["Landed price (US$/ton)",null,null,680,620,710,600,620,650,{"$f":"650","v":650},{"$f":"J33*(1+2%)","v":663},676.26,689.78520000000003,703.58090400000003,717.65252208000004,732.00557252160002,746.64568397203197]
["Forex rate (Rs/US Dollar)",null,null,46,42,45,47,46,47,52,{"$f":"J34-1","v":51},{"$f":"K34-1","v":50},{"$f":"L34","v":50},50,50,50,50]
["Import tariff (%)",null,null,5.0999999999999996,5.0999999999999996,3.1,0,{"$f":"G35","v":0},{"$f":"H35","v":0},0,0,0,0,0,0,0,0]
["India price (Rs/ton)",null,null,{"$f":"D33*D34*(1+D35%)","v":32875.279999999999},27368.039999999997,32940.449999999997,28200,28520,30550,33800,33813,{"$f":"L33*L34*(1+L35%)","v":33813},34489.26,35179.0452,35882.626104000003,36600.278626079999,37332.284198601599]
["Discount to landed price (%)",null,null,5,{"$f":"D37","v":5},{"$f":"E37","v":5},5,5,5,5,5,5,5,5,5,5,5]
["Transport cost (Rs/ton)",null,null,2500,2750,2750,2750,{"$f":"G38+250","v":3000},{"$f":"H38+250","v":3250},{"$f":"I38+250","v":3500},{"$f":"J38+250","v":3750},{"$f":"K38+250","v":4000},{"$f":"L38+100","v":4100},{"$f":"M38+100","v":4200},{"$f":"N38+100","v":4300},{"$f":"O38+100","v":4400},{"$f":"P38+100","v":4500}]
["Net imported price (Rs/ton)",null,null,{"$f":"D36*(1-D37%)+D38","v":33731.515999999996},{"$f":"E36*(1-E37%)+E38","v":28749.637999999995},34043.427499999991,29540,30094,32272.5,35610,35872.35,{"$f":"L36*(1-L37%)+L38","v":36122.35},36864.796999999999,37620.092940000002,38388.494798799999,39170.264694776,39965.669988671514]
["B. Domestic np price"]
["India price (Rs/ton)",null,null,{"$f":"D39*(1-18%)","v":27659.843119999998},{"$f":"E39*(1-14%)","v":24724.688679999996},{"$f":"F39*(1-20%)","v":27234.741999999995},{"$f":"G39*(1-14%)","v":25404.399999999998},{"$f":"H39*(1-20%)","v":24075.200000000001},{"$f":"I39*(1-6%)","v":30336.149999999998},{"$f":"J39*(1-12%)","v":31336.799999999999},{"$f":"K39*(1-12%)","v":31567.667999999998},{"$f":"L39*(1-12%)","v":31787.667999999998},32441.021359999999,33105.681787200003,33781.875422944002,34469.832931402882,35169.78959003093]
["Discount to landed price (%)",null,null,0,0,0,0,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0]
["Net domestic price (Rs/ton)",null,null,{"$f":"D41","v":27659.843119999998},24724.688679999996,27234.741999999995,25404.399999999998,24075.200000000001,30336.149999999998,31336.799999999999,31567.667999999998,31787.667999999998,32441.021359999999,33105.681787200003,33781.875422944002,34469.832931402882,35169.78959003093]
[]
["Newsprint costs"]
["HT Delhi-NCR",null,null,{"$f":"'HT Delhi-NCR'!D87","v":2067.7805736247296},{"$f":"'HT Delhi-NCR'!E87","v":2037.1648491143992},{"$f":"'HT Delhi-NCR'!F87","v":2287.1954209535998},{"$f":"'HT Delhi-NCR'!G87","v":1801.0555960320003},{"$f":"'HT Delhi-NCR'!H87","v":2016.3943007999999},{"$f":"'HT Delhi-NCR'!I87","v":2258.9768915999998},{"$f":"'HT Delhi-NCR'!J87","v":2576.4565432320005},{"$f":"'HT Delhi-NCR'!K87","v":2770.1310531628801},{"$f":"'HT Delhi-NCR'!L87","v":2425.6967165639999},{"$f":"'HT Delhi-NCR'!M87","v":2503.059847869672},{"$f":"'HT Delhi-NCR'!N87","v":2652.5871854256447},{"$f":"'HT Delhi-NCR'!O87","v":2855.1782668009478},{"$f":"'HT Delhi-NCR'!P87","v":3047.7174634679905},{"$f":"'HT Delhi-NCR'!Q87","v":3249.6778153467649}]
["HT Mumbai",null,null,{"$f":"'HT Mumbai'!D87","v":511.56029816236799},{"$f":"'HT Mumbai'!E87","v":537.8115201662016},{"$f":"'HT Mumbai'!F87","v":502.97121525599988},{"$f":"'HT Mumbai'!G87","v":491.19698073599994},{"$f":"'HT Mumbai'!H87","v":627.32267136000019},{"$f":"'HT Mumbai'!I87","v":823.27157827199994},{"$f":"'HT Mumbai'!J87","v":1065.265686144},{"$f":"'HT Mumbai'!K87","v":1185.4164416688004},{"$f":"'HT Mumbai'!L87","v":1131.9918010631998},{"$f":"'HT Mumbai'!M87","v":1089.2436261059231},{"$f":"'HT Mumbai'!N87","v":1226.6461375989491},{"$f":"'HT Mumbai'!O87","v":1359.6086984766421},{"$f":"'HT Mumbai'!P87","v":1517.3557783980036},{"$f":"'HT Mumbai'!Q87","v":1686.7656174032213}]
["HT Others",null,null,{"$f":"'HT Others'!D87-'M-Now'!D5","v":435.43512079441911},{"$f":"'HT Others'!E87-'M-Now'!E5","v":538.07596544614398},{"$f":"'HT Others'!F87-'M-Now'!F5","v":775.644919114},{"$f":"'HT Others'!G87-'M-Now'!G5","v":415.86450329600001},{"$f":"'HT Others'!H87","v":474.06717072000009},{"$f":"'HT Others'!I87","v":607.42912230000024},{"$f":"'HT Others'!J87","v":724.93299648000027},{"$f":"'HT Others'!K87","v":822.23420944896043},{"$f":"'HT Others'!L87","v":714.8480134752001},{"$f":"'HT Others'!M87","v":772.45492911321617},{"$f":"'HT Others'!N87","v":895.36537483769598},{"$f":"'HT Others'!O87","v":994.63177327082212},{"$f":"'HT Others'!P87","v":1124.8332508058647},{"$f":"'HT Others'!Q87","v":1265.6059802710172}]
["HT Mint",null,null,{"$f":"'HT Mint'!D87","v":92.167994318399991},{"$f":"'HT Mint'!E87","v":184.43467769759994},{"$f":"'HT Mint'!F87","v":218.39539609799994},{"$f":"'HT Mint'!G87","v":197.64670464000005},{"$f":"'HT Mint'!H87","v":256.93534943999998},{"$f":"'HT Mint'!I87","v":305.89992576000003},{"$f":"'HT Mint'!J87","v":402.06367871999998},{"$f":"'HT Mint'!K87","v":475.03026806399981},{"$f":"'HT Mint'!L87","v":460.08834909839982},{"$f":"'HT Mint'!M87","v":469.54485496036784},{"$f":"'HT Mint'!N87","v":500.94524509937418},{"$f":"'HT Mint'!O87","v":551.64451290650641},{"$f":"'HT Mint'!P87","v":618.90585028333862},{"$f":"'HT Mint'!Q87","v":664.70902325158477}]
["Hindustan",null,null,{"$f":"-Hindustan!D17","v":1207.9000000000001},{"$f":"-Hindustan!E17","v":1315.3999999999999},{"$f":"-Hindustan!F17","v":1737.9},{"$f":"-Hindustan!G17","v":1718.0914985550003},{"$f":"-Hindustan!H17","v":2249.7021429300003},{"$f":"-Hindustan!I17","v":2557.7352555839998},{"$f":"-Hindustan!J17","v":3087.7725639456003},{"$f":"-Hindustan!K17","v":3433.2598571673607},{"$f":"-Hindustan!L17","v":3732.8942770968611},{"$f":"-Hindustan!M17","v":3979.4054319101142},{"$f":"-Hindustan!N17","v":4393.8383311878524},{"$f":"-Hindustan!O17","v":4885.2683571710186},{"$f":"-Hindustan!P17","v":5402.1310298004128},{"$f":"-Hindustan!Q17","v":5873.7545782397447}]
["Metro Now",null,null,{"$f":"-50%*'M-Now'!D5","v":0},{"$f":"-50%*'M-Now'!E5","v":58},{"$f":"-50%*'M-Now'!F5","v":159.5},{"$f":"-50%*'M-Now'!G5+50","v":52.2},{"$f":"-50%*'M-Now'!H5","v":0},{"$f":"-50%*'M-Now'!I5","v":0},{"$f":"-50%*'M-Now'!J5","v":0},{"$f":"-50%*'M-Now'!K5","v":0},{"$f":"-50%*'M-Now'!L5","v":0},{"$f":"-50%*'M-Now'!M5","v":0},{"$f":"-50%*'M-Now'!N5","v":0},{"$f":"-50%*'M-Now'!O5","v":0},{"$f":"-50%*'M-Now'!P5","v":0},{"$f":"-50%*'M-Now'!Q5","v":0}]
["HT-Burda JV",null,null,{"$f":"-'HT-Burda'!D5","v":0},{"$f":"-'HT-Burda'!E5","v":0},{"$f":"-'HT-Burda'!F5","v":0},{"$f":"-'HT-Burda'!G5","v":70},{"$f":"-'HT-Burda'!H5","v":586.83299999999997},{"$f":"-'HT-Burda'!I5","v":890.721},{"$f":"-'HT-Burda'!J5","v":1410.1559999999999},{"$f":"-'HT-Burda'!K5","v":1721.8728000000001},{"$f":"-'HT-Burda'!L5","v":1950.6069},{"$f":"-'HT-Burda'!M5","v":2211.8878199999999},{"$f":"-'HT-Burda'!N5","v":2482.9261340399999},{"$f":"-'HT-Burda'!O5","v":2763.9716255136},{"$f":"-'HT-Burda'!P5","v":3055.2806461925279},{"$f":"-'HT-Burda'!Q5","v":3117.3222591163776}]
["Newsprint costs (Rs mn)",null,null,{"$f":"SUM(D46:D52)","v":4314.8439868999167},{"$f":"SUM(E46:E52)","v":4670.8870124243449},5681.6069514215997,4746.055283259001,6211.2546352500003,7444.0337735159992,9266.6474685216017,10407.944629512003,10416.126057297661,11025.596509959294,12152.308408189518,13410.303234139537,14766.224018948138,15857.835273628711]
["growth (%)",null,null,null,{"$f":"(E53/D53-1)*100","v":8.2515851466563603},21.638715222800009,-16.466321520683746,30.87194026498743,19.847506029937211,24.484221195905963,12.316181929520242,7.8607526047536069E-2,5.8512200150902638,10.219056150045747,10.351900097451839,10.111037469732519,7.3926228755557766]
["actual",null,null,{"$f":"Consolidated!J21","v":4349.2340000000004},{"$f":"Consolidated!K21","v":4643.2299999999996},{"$f":"Consolidated!L21","v":5587.7},{"$f":"Consolidated!M21","v":4760.3}]
[]
["Employee costs"]
["HT Delhi-NCR",null,null,{"$f":"'HT Delhi-NCR'!D97","v":705},{"$f":"'HT Delhi-NCR'!E97","v":775.5},{"$f":"'HT Delhi-NCR'!F97","v":882},{"$f":"'HT Delhi-NCR'!G97","v":864},{"$f":"'HT Delhi-NCR'!H97","v":950.4},{"$f":"'HT Delhi-NCR'!I97","v":1067.22},{"$f":"'HT Delhi-NCR'!J97","v":1231.8768000000002},{"$f":"'HT Delhi-NCR'!K97","v":1407.0228480000005},{"$f":"'HT Delhi-NCR'!L97","v":1577.7780480000008},{"$f":"'HT Delhi-NCR'!M97","v":1607.8309632000007},{"$f":"'HT Delhi-NCR'!N97","v":1752.6860144640007},{"$f":"'HT Delhi-NCR'!O97","v":1892.9008956211214},{"$f":"'HT Delhi-NCR'!P97","v":2025.0534211117067},{"$f":"'HT Delhi-NCR'!Q97","v":2185.942986495445}]
["HT Mumbai",null,null,{"$f":"'HT Mumbai'!D97","v":231.00000000000006},{"$f":"'HT Mumbai'!E97","v":272.25000000000006},{"$f":"'HT Mumbai'!F97","v":336.6},{"$f":"'HT Mumbai'!G97","v":336.6},{"$f":"'HT Mumbai'!H97","v":392.04},{"$f":"'HT Mumbai'!I97","v":455.202},{"$f":"'HT Mumbai'!J97","v":550.07568000000026},{"$f":"'HT Mumbai'!K97","v":646.13767680000035},{"$f":"'HT Mumbai'!L97","v":727.28054784000039},{"$f":"'HT Mumbai'!M97","v":727.28054784000039},{"$f":"'HT Mumbai'!N97","v":785.46299166720041},{"$f":"'HT Mumbai'!O97","v":867.57957715968064},{"$f":"'HT Mumbai'!P97","v":960.50698964656203},{"$f":"'HT Mumbai'!Q97","v":1039.7999070897249}]
["HT Others",null,null,{"$f":"'HT Others'!D97","v":213.75},{"$f":"'HT Others'!E97","v":259.875},{"$f":"'HT Others'!F97","v":310.5},{"$f":"'HT Others'!G97","v":310.5},{"$f":"'HT Others'!H97","v":356.4},{"$f":"'HT Others'!I97","v":408.375},{"$f":"'HT Others'!J97","v":484.82280000000014},{"$f":"'HT Others'!K97","v":563.49216000000024},{"$f":"'HT Others'!L97","v":631.11121920000028},{"$f":"'HT Others'!M97","v":642.38106240000025},{"$f":"'HT Others'!N97","v":718.11440870400043},{"$f":"'HT Others'!O97","v":801.8538516172805},{"$f":"'HT Others'!P97","v":877.83279034429506},{"$f":"'HT Others'!Q97","v":945.27264280884094}]
["HT Mint",null,null,{"$f":"'HT Mint'!D97","v":18},{"$f":"'HT Mint'!E97","v":59.4},{"$f":"'HT Mint'!F97","v":108},{"$f":"'HT Mint'!G97","v":129.6},{"$f":"'HT Mint'!H97","v":190.08},{"$f":"'HT Mint'!I97","v":222.15600000000001},{"$f":"'HT Mint'!J97","v":278.08704000000006},{"$f":"'HT Mint'!K97","v":327.84998400000012},{"$f":"'HT Mint'!L97","v":360.63498240000018},{"$f":"'HT Mint'!M97","v":360.63498240000018},{"$f":"'HT Mint'!N97","v":389.48578099200023},{"$f":"'HT Mint'!O97","v":441.6768756449282},{"$f":"'HT Mint'!P97","v":512.76582039158825},{"$f":"'HT Mint'!Q97","v":567.1635856853045}]
["Hindustan",null,null,{"$f":"-Hindustan!D18","v":313.60000000000002},{"$f":"-Hindustan!E18","v":348.4},{"$f":"-Hindustan!F18","v":463.6},{"$f":"-Hindustan!G18","v":537.29999999999995},{"$f":"-Hindustan!H18","v":632.952},{"$f":"-Hindustan!I18","v":738.34872000000007},{"$f":"-Hindustan!J18","v":886.13726880000013},{"$f":"-Hindustan!K18","v":1127.235935616},{"$f":"-Hindustan!L18","v":1383.7713177792},{"$f":"-Hindustan!M18","v":1623.7916649292806},{"$f":"-Hindustan!N18","v":1855.2272705573382},{"$f":"-Hindustan!O18","v":2099.6239946089613},{"$f":"-Hindustan!P18","v":2386.1797671376107},{"$f":"-Hindustan!Q18","v":2722.7352394468166}]
["Metro Now",null,null,{"$f":"-50%*'M-Now'!E6","v":21},{"$f":"-50%*'M-Now'!F6","v":22.5},{"$f":"-50%*'M-Now'!G6","v":5.8},{"$f":"-50%*'M-Now'!H6","v":0},{"$f":"-50%*'M-Now'!I6","v":0},{"$f":"-50%*'M-Now'!J6","v":0},{"$f":"-50%*'M-Now'!K6","v":0},{"$f":"-50%*'M-Now'!L6","v":0},{"$f":"-50%*'M-Now'!M6","v":0},{"$f":"-50%*'M-Now'!N6","v":0},{"$f":"-50%*'M-Now'!O6","v":0},{"$f":"-50%*'M-Now'!P6","v":0},{"$f":"-50%*'M-Now'!Q6","v":0},{"$f":"-50%*'M-Now'!R6","v":0}]
["HT-Burda JV",null,null,{"$f":"-'HT-Burda'!D6","v":0},{"$f":"-'HT-Burda'!E6","v":0},{"$f":"-'HT-Burda'!F6","v":0},{"$f":"-'HT-Burda'!G6","v":25},{"$f":"-'HT-Burda'!H6","v":137.5},{"$f":"-'HT-Burda'!I6","v":193.60000000000002},{"$f":"-'HT-Burda'!J6","v":237.16000000000008},{"$f":"-'HT-Burda'!K6","v":280.79744000000011},{"$f":"-'HT-Burda'!L6","v":325.57324800000009},{"$f":"-'HT-Burda'!M6","v":333.92128000000014},{"$f":"-'HT-Burda'!N6","v":360.63498240000013},{"$f":"-'HT-Burda'!O6","v":389.48578099200017},{"$f":"-'HT-Burda'!P6","v":412.85492785152024},{"$f":"-'HT-Burda'!Q6","v":437.62622352261144}]
["Fever FM",null,null,{"$f":"-'Fever-FM'!D9","v":48.8},{"$f":"-'Fever-FM'!E9","v":116.3},{"$f":"-'Fever-FM'!F9","v":156.28},{"$f":"-'Fever-FM'!G9","v":174.28774399999998},{"$f":"-'Fever-FM'!H9","v":200.43090559999996},{"$f":"-'Fever-FM'!I9","v":230.49554143999995},{"$f":"-'Fever-FM'!J9","v":265.06987265599992},{"$f":"-'Fever-FM'!K9","v":304.83035355439989},{"$f":"-'Fever-FM'!L9","v":350.55490658755986},{"$f":"-'Fever-FM'!M9","v":403.13814257569385},{"$f":"-'Fever-FM'!N9","v":373.06025771946042},{"$f":"-'Fever-FM'!O9","v":104.25162865396574},{"$f":"-'Fever-FM'!P9","v":0},{"$f":"-'Fever-FM'!Q9","v":0}]
["Internet",null,null,{"$f":"-Internet!D8","v":0},{"$f":"-Internet!E8","v":50},{"$f":"-Internet!F8","v":115},{"$f":"-Internet!G8","v":126},{"$f":"-Internet!H8","v":151.80000000000001},{"$f":"-Internet!I8","v":232.32000000000002},{"$f":"-Internet!J8","v":333.37920000000008},{"$f":"-Internet!K8","v":391.59859200000011},{"$f":"-Internet!L8","v":450.79372800000016},{"$f":"-Internet!M8","v":451.59513907200017},{"$f":"-Internet!N8","v":477.96829519380503},{"$f":"-Internet!O8","v":505.8816436331233},{"$f":"-Internet!P8","v":525.5098514060885},{"$f":"-Internet!Q8","v":545.89963364064477}]
["Employee costs (Rs mn)",null,null,{"$f":"SUM(D58:D66)","v":1551.1499999999999},1904.2250000000001,2377.7800000000002,2503.2877440000002,3011.6029056000007,3547.7172614400001,4266.6086614560008,5048.9649899704018,5807.4979978067622,6150.5737824169764,6712.640001697805,7103.2542479310614,7700.7035678893708,8444.4402186893894]
["growth (%)",null,null,null,{"$f":"(E67/D67-1)*100","v":22.762144215582005},24.868647349971784,5.2783581323755824,20.305902220723702,17.801628323677999,20.263491903078169,18.336725736815485,15.023534711434138,5.9074628134142992,9.1384355210507593,5.8190852799265169,8.4109240512167496,9.6580350645007798]
["actual",null,null,{"$f":"Consolidated!J25","v":1596.2239999999999},{"$f":"Consolidated!K25","v":1982.79},{"$f":"Consolidated!L25","v":2419.1999999999998},{"$f":"Consolidated!M25","v":2519.8000000000002}]
[]
["SG&A and other costs"]
["HT Delhi-NCR",null,null,{"$f":"D88%*D$76","v":1191.5503166666665},1325.427038687548,1438.8222469968196,1527.1292007643772,1897.2455014873055,2334.5356285183207,2562.5138106038125,2887.373257417848,2987.8703162913594,3069.8211389681255,3296.4320633257971,3510.1109502823692,3652.0729108851715,3827.1153400549406]
["HT Mumbai",null,null,{"$f":"D89%*D$76","v":424.21686666666665},549.76882866814094,724.04705994430446,626.74629442599326,721.38678567067768,801.5817907992141,942.933423107723,1006.5329480748125,1141.3598626361852,1258.8422780848,1400.0628272167705,1545.5857661207326,1683.3344290496432,1816.2560562074102]
["HT Others",null,null,{"$f":"D90%*D$76","v":187.15449999999998},292.67280781694274,349.11574411930195,334.85434357899982,408.02520473261472,503.47506291984564,575.00383127806163,645.26840281654154,711.2945884893071,762.402785243778,851.38861138789173,943.06411951217456,1031.4068184976145,1135.9157147036874]
["HT Mint",null,null,{"$f":"D91%*D$76","v":68.623316666666668},168.97172482736832,220.3237489395737,197.15816123062996,270.86910790940277,266.07001887066906,330.1671175042801,394.50851349789571,434.8760446647745,453.01870567431655,500.58108627724295,570.17537154643094,641.57534930531642,726.96619685473775]
["Print SG&A costs (Rs mn)",null,null,{"$f":"D84-SUM(D79:D83)","v":1871.5449999999998},{"$f":"E84-SUM(E79:E83)","v":2291.02},2627.22,2685.8880000000004,3297.5265998000004,3905.6625011080487,4410.6181824938776,4933.6831218070984,5275.4008120816261,5544.0849079710206,6048.464588207702,6568.9362074617075,7008.3895077377456,7506.2533078207753]
["growth (%)",null,null,null,{"$f":"(E76/D76-1)*100","v":22.413300241244549},14.674686384230595,2.2330828784799417,22.772304720077674,18.442183342658481,12.928809932823725,11.859220582486829,6.9262188478242726,5.0931503682916102,9.0976182473595948,8.6050205248574088,6.6898701159079588,7.103826057803353]
[]
["Hindustan",null,null,{"$f":"-Hindustan!D19","v":718.6},{"$f":"-Hindustan!E19","v":850.4},{"$f":"-Hindustan!F19","v":1154.8},{"$f":"-Hindustan!G19","v":1130},{"$f":"-Hindustan!H19","v":1216.7},{"$f":"-Hindustan!I19","v":1495.6145714600002},{"$f":"-Hindustan!J19","v":1588.8008813909748},{"$f":"-Hindustan!K19","v":1812.3379816192501},{"$f":"-Hindustan!L19","v":2104.8820116262787},{"$f":"-Hindustan!M19","v":2276.5282706393036},{"$f":"-Hindustan!N19","v":2540.3432306125078},{"$f":"-Hindustan!O19","v":2859.0443573044531},{"$f":"-Hindustan!P19","v":3209.6140458602708},{"$f":"-Hindustan!Q19","v":3601.7874565901693}]
["Metro Now",null,null,{"$f":"-50%*'M-Now'!D7","v":0},{"$f":"-50%*'M-Now'!E7","v":81},{"$f":"-50%*'M-Now'!F7","v":66.5},{"$f":"-50%*'M-Now'!G7","v":3.6},{"$f":"-50%*'M-Now'!H7","v":0},{"$f":"-50%*'M-Now'!I7","v":0},{"$f":"-50%*'M-Now'!J7","v":0},{"$f":"-50%*'M-Now'!K7","v":0},{"$f":"-50%*'M-Now'!L7","v":0},{"$f":"-50%*'M-Now'!M7","v":0},{"$f":"-50%*'M-Now'!N7","v":0},{"$f":"-50%*'M-Now'!O7","v":0},{"$f":"-50%*'M-Now'!P7","v":0},{"$f":"-50%*'M-Now'!Q7","v":0}]
["HT-Burda JV",null,null,{"$f":"-'HT-Burda'!D7","v":0},{"$f":"-'HT-Burda'!E7","v":0},{"$f":"-'HT-Burda'!F7","v":0},{"$f":"-'HT-Burda'!G7","v":15},{"$f":"-'HT-Burda'!H7","v":96.827444999999997},{"$f":"-'HT-Burda'!I7","v":111.340125},{"$f":"-'HT-Burda'!J7","v":146.65622400000001},{"$f":"-'HT-Burda'!K7","v":151.09433820000004},{"$f":"-'HT-Burda'!L7","v":163.85097959999999},{"$f":"-'HT-Burda'!M7","v":170.31536213999999},{"$f":"-'HT-Burda'!N7","v":191.18531232107998},{"$f":"-'HT-Burda'!O7","v":193.47801378595199},{"$f":"-'HT-Burda'!P7","v":213.86964523347694},{"$f":"-'HT-Burda'!Q7","v":218.21255813814642}]
["Fever FM",null,null,{"$f":"-SUM('Fever-FM'!D7:D8)-SUM('Fever-FM'!D10:D11)","v":180.6},{"$f":"-SUM('Fever-FM'!E7:E8)-SUM('Fever-FM'!E10:E11)","v":455.09999999999997},{"$f":"-SUM('Fever-FM'!F7:F8)-SUM('Fever-FM'!F10:F11)","v":481.87999999999994},{"$f":"-SUM('Fever-FM'!G7:G8)-SUM('Fever-FM'!G10:G11)","v":315.81200000000001},{"$f":"-SUM('Fever-FM'!H7:H8)-SUM('Fever-FM'!H10:H11)","v":388.74595519999997},{"$f":"-SUM('Fever-FM'!I7:I8)-SUM('Fever-FM'!I10:I11)","v":417.527490048},{"$f":"-SUM('Fever-FM'!J7:J8)-SUM('Fever-FM'!J10:J11)","v":399.76080665916237},{"$f":"-SUM('Fever-FM'!K7:K8)-SUM('Fever-FM'!K10:K11)","v":416.40347213539917},{"$f":"-SUM('Fever-FM'!L7:L8)-SUM('Fever-FM'!L10:L11)","v":452.02646393998384},{"$f":"-SUM('Fever-FM'!M7:M8)-SUM('Fever-FM'!M10:M11)","v":471.03582247509939},{"$f":"-SUM('Fever-FM'!N7:N8)-SUM('Fever-FM'!N10:N11)","v":422.11138554330898},{"$f":"-SUM('Fever-FM'!O7:O8)-SUM('Fever-FM'!O10:O11)","v":85.513832861618937},{"$f":"-SUM('Fever-FM'!P7:P8)-SUM('Fever-FM'!P10:P11)","v":0},{"$f":"-SUM('Fever-FM'!Q7:Q8)-SUM('Fever-FM'!Q10:Q11)","v":0}]
["Internet",null,null,{"$f":"-Internet!D7-Internet!D9","v":0},{"$f":"-Internet!E7-Internet!E9","v":30},{"$f":"-Internet!F7-Internet!F9","v":250},{"$f":"-Internet!G7-Internet!G9","v":200},{"$f":"-Internet!H7-Internet!H9","v":245},{"$f":"-Internet!I7-Internet!I9","v":290},{"$f":"-Internet!J7-Internet!J9","v":322.5},{"$f":"-Internet!K7-Internet!K9","v":349.20000000000005},{"$f":"-Internet!L7-Internet!L9","v":380.18400000000003},{"$f":"-Internet!M7-Internet!M9","v":399.48240000000004},{"$f":"-Internet!N7-Internet!N9","v":416.55714000000006},{"$f":"-Internet!O7-Internet!O9","v":444.59639400000009},{"$f":"-Internet!P7-Internet!P9","v":480.51479940000013},{"$f":"-Internet!Q7-Internet!Q9","v":517.92532531500012}]
["SG&A and other costs (Rs mn)",null,null,{"$f":"Consolidated!J40","v":2770.7449999999999},{"$f":"Consolidated!K40","v":3707.52},{"$f":"Consolidated!L40","v":4580.3999999999996},{"$f":"Consolidated!M40","v":4350.3},{"$f":"Consolidated!N40","v":5244.8},{"$f":"Consolidated!O40","v":6220.1446876160489},{"$f":"Consolidated!P40","v":6868.3360945440145},{"$f":"Consolidated!Q40","v":7662.7189137617479},{"$f":"Consolidated!R40","v":8376.3442672478886},{"$f":"Consolidated!S40","v":8861.4467632254236},{"$f":"Consolidated!T40","v":9618.6616566845987},{"$f":"Consolidated!U40","v":10151.568805413732},{"$f":"Consolidated!V40","v":10912.387998231494},{"$f":"Consolidated!W40","v":11844.178647864092}]
["growth (%)",null,null,null,{"$f":"(E84/D84-1)*100","v":33.809498889287902},23.543500776799586,-5.0235787267487453,20.561800335609036,18.596413354485364,10.420841306448668,11.565869932439178,9.3129522499450612,5.791339043624566,8.5450481585194424,5.5403461287026667,7.4945972135067818,8.5388335695505635]
[]
["SG&A and other costs (%)"]
["HT Delhi-NCR",null,null,{"$f":"'cons revenues'!D5/SUM('cons revenues'!D$5:D$8)*100-15","v":63.666666666666657},{"$f":"'cons revenues'!E5/SUM('cons revenues'!E$5:E$8)*100-17","v":57.853141338248818},{"$f":"'cons revenues'!F5/SUM('cons revenues'!F$5:F$8)*100-18","v":54.765959721561941},{"$f":"'cons revenues'!G5/SUM('cons revenues'!G$5:G$8)*100-12","v":56.857516052954438},{"$f":"'cons revenues'!H5/SUM('cons revenues'!H$5:H$8)*100-10","v":57.535411590080159},{"$f":"'cons revenues'!I5/SUM('cons revenues'!I$5:I$8)*100-6","v":59.773101947646666},{"$f":"'cons revenues'!J5/SUM('cons revenues'!J$5:J$8)*100-6","v":58.098744996215046},{"$f":"'cons revenues'!K5/SUM('cons revenues'!K$5:K$8)*100-4","v":58.523686790007446},{"$f":"'cons revenues'!L5/SUM('cons revenues'!L$5:L$8)*100-4","v":56.637787776212072},{"$f":"'cons revenues'!M5/SUM('cons revenues'!M$5:M$8)*100-4","v":55.371106141510985},{"$f":"'cons revenues'!N5/SUM('cons revenues'!N$5:N$8)*100-4","v":54.500311860180787},{"$f":"'cons revenues'!O5/SUM('cons revenues'!O$5:O$8)*100-4","v":53.434998292344588},{"$f":"'cons revenues'!P5/SUM('cons revenues'!P$5:P$8)*100-4","v":52.110016243432689},{"$f":"'cons revenues'!Q5/SUM('cons revenues'!Q$5:Q$8)*100-4","v":50.985693968886764}]
["HT Mumbai",null,null,{"$f":"'cons revenues'!D6/SUM('cons revenues'!D$5:D$8)*100+12","v":22.666666666666668},{"$f":"'cons revenues'!E6/SUM('cons revenues'!E$5:E$8)*100+12","v":23.996683951608496},{"$f":"'cons revenues'!F6/SUM('cons revenues'!F$5:F$8)*100+15","v":27.559437730540438},{"$f":"'cons revenues'!G6/SUM('cons revenues'!G$5:G$8)*100+10","v":23.334788882708185},{"$f":"'cons revenues'!H6/SUM('cons revenues'!H$5:H$8)*100+8","v":21.876602472727004},{"$f":"'cons revenues'!I6/SUM('cons revenues'!I$5:I$8)*100+6","v":20.523580585158161},{"$f":"'cons revenues'!J6/SUM('cons revenues'!J$5:J$8)*100+6","v":21.378713461308138},{"$f":"'cons revenues'!K6/SUM('cons revenues'!K$5:K$8)*100+4","v":20.401248382286493},{"$f":"'cons revenues'!L6/SUM('cons revenues'!L$5:L$8)*100+4","v":21.63550985590069},{"$f":"'cons revenues'!M6/SUM('cons revenues'!M$5:M$8)*100+4","v":22.706042547705152},{"$f":"'cons revenues'!N6/SUM('cons revenues'!N$5:N$8)*100+4","v":23.147408847302867},{"$f":"'cons revenues'!O6/SUM('cons revenues'!O$5:O$8)*100+4","v":23.528707195620036},{"$f":"'cons revenues'!P6/SUM('cons revenues'!P$5:P$8)*100+4","v":24.018848084729392},{"$f":"'cons revenues'!Q6/SUM('cons revenues'!Q$5:Q$8)*100+4","v":24.196572933597253}]
["HT Others",null,null,{"$f":"'cons revenues'!D7/SUM('cons revenues'!D$5:D$8)*100","v":10},{"$f":"'cons revenues'!E7/SUM('cons revenues'!E$5:E$8)*100+2","v":12.774781879553332},{"$f":"'cons revenues'!F7/SUM('cons revenues'!F$5:F$8)*100+2","v":13.288409197528262},{"$f":"'cons revenues'!G7/SUM('cons revenues'!G$5:G$8)*100","v":12.467174490485075},{"$f":"'cons revenues'!H7/SUM('cons revenues'!H$5:H$8)*100","v":12.373674400605655},{"$f":"'cons revenues'!I7/SUM('cons revenues'!I$5:I$8)*100","v":12.890900398511345},{"$f":"'cons revenues'!J7/SUM('cons revenues'!J$5:J$8)*100","v":13.036808163542727},{"$f":"'cons revenues'!K7/SUM('cons revenues'!K$5:K$8)*100","v":13.078837592232597},{"$f":"'cons revenues'!L7/SUM('cons revenues'!L$5:L$8)*100","v":13.483233100702288},{"$f":"'cons revenues'!M7/SUM('cons revenues'!M$5:M$8)*100","v":13.751643380274203},{"$f":"'cons revenues'!N7/SUM('cons revenues'!N$5:N$8)*100","v":14.076111366309208},{"$f":"'cons revenues'!O7/SUM('cons revenues'!O$5:O$8)*100","v":14.356420731273664},{"$f":"'cons revenues'!P7/SUM('cons revenues'!P$5:P$8)*100","v":14.716745086140978},{"$f":"'cons revenues'!Q7/SUM('cons revenues'!Q$5:Q$8)*100","v":15.132925417267431}]
["HT Mint",null,null,{"$f":"'cons revenues'!D8/SUM('cons revenues'!D$5:D$8)*100+3","v":3.666666666666667},{"$f":"'cons revenues'!E8/SUM('cons revenues'!E$5:E$8)*100+5","v":7.3753928305893588},{"$f":"'cons revenues'!F8/SUM('cons revenues'!F$5:F$8)*100+5","v":8.3861933503693535},{"$f":"'cons revenues'!G8/SUM('cons revenues'!G$5:G$8)*100+2","v":7.3405205738522952},{"$f":"'cons revenues'!H8/SUM('cons revenues'!H$5:H$8)*100+2","v":8.214311536587191},{"$f":"'cons revenues'!I8/SUM('cons revenues'!I$5:I$8)*100","v":6.8124170686838443},{"$f":"'cons revenues'!J8/SUM('cons revenues'!J$5:J$8)*100","v":7.4857333789340856},{"$f":"'cons revenues'!K8/SUM('cons revenues'!K$5:K$8)*100","v":7.9962272354734454},{"$f":"'cons revenues'!L8/SUM('cons revenues'!L$5:L$8)*100","v":8.2434692671849561},{"$f":"'cons revenues'!M8/SUM('cons revenues'!M$5:M$8)*100","v":8.1712079305096488},{"$f":"'cons revenues'!N8/SUM('cons revenues'!N$5:N$8)*100","v":8.2761679262071457},{"$f":"'cons revenues'!O8/SUM('cons revenues'!O$5:O$8)*100","v":8.679873780761703},{"$f":"'cons revenues'!P8/SUM('cons revenues'!P$5:P$8)*100","v":9.1543905856969428},{"$f":"'cons revenues'!Q8/SUM('cons revenues'!Q$5:Q$8)*100","v":9.6848076802485554}]

{"sheet":"HT Delhi-NCR","index":17,"n_rows":98,"n_cols":17,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Derivation of financials of HT English Delhi-NCR, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,2005,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Revenues from advertising"]
["Total advertising revenues",null,null,{"$f":"D41","v":5900},6302.38,6446.7045020000005,5802.0340518000003,6857.4240458224203,7200.2952481135417,7937.6054815203688,9080.6206708593036,8938.9629883938996,9096.2887369896325,9838.5458979279865,10641.371243198912,11179.824628104778,11745.52375428688]
["growth (%)",null,null,null,{"$f":"(E5/D5-1)*100","v":6.8200000000000038},2.2900000000000142,-9.9999999999999982,18.189999999999994,5.0000000000000044,10.240000000000006,14.400000000000013,-1.5599999999999836,1.760000000000006,8.1599999999999895,8.1600000000000108,5.06000000000002,5.0599999999999978]
["actual",null,null,5900,6300,6400,5900]
[]
["Revenues from circulation"]
["Total circulation revenues",null,null,{"$f":"D72","v":406.08},395.92799999999994,391.71599999999995,439.99200000000002,430.92,461.7,492.48,537.79499999999996,523.2600000000001,574.56000000000017,604.80000000000007,622.08000000000015,671.32800000000009,722.3040000000002]
["growth (%)",null,null,null,{"$f":"(E10/D10-1)*100","v":-2.5000000000000133},-1.0638297872340385,12.324234904880083,-2.0618556701030966,7.1428571428571397,6.6666666666666652,9.201388888888884,-2.7027027027026751,9.8039215686274606,5.2631578947368141,2.8571428571428692,7.9166666666666607,7.5933075933076077]
["actual",null,null,400,400,400,450]
[]
["Other operating revenue",null,null,{"$f":"+'cons revenues'!D17*60%","v":271.26524705882355},{"$f":"+'cons revenues'!E17*60%","v":235.65398124584252},{"$f":"+'cons revenues'!F17*60%","v":328.94333752922137},{"$f":"+'cons revenues'!G17*60%","v":374.65048603929677},{"$f":"+'cons revenues'!H17*60%","v":585.72353218210367},{"$f":"+'cons revenues'!I17*60%","v":679.57199999999989},{"$f":"+'cons revenues'!J17*55%","v":685.19935000000009},{"$f":"+'cons revenues'!K17*55%","v":753.71378500000014},{"$f":"+'cons revenues'!L17*55%","v":829.07966350000027},{"$f":"+'cons revenues'!M17*50%","v":791.36672425000006},{"$f":"+'cons revenues'!N17*50%","v":830.93381046250022},{"$f":"+'cons revenues'!O17*50%","v":872.4792509856253},{"$f":"+'cons revenues'!P17*50%","v":916.10196353490664},{"$f":"+'cons revenues'!Q17*50%","v":961.90581171165195}]
[]
["Operating expenses"]
["Newsprint costs",null,null,{"$f":"-D87","v":-2067.7805736247296},-2037.1648491143992,-2287.1954209535998,-1801.0555960320003,-2016.3943007999999,-2258.9768915999998,-2576.4565432320005,-2770.1310531628801,-2425.6967165639999,-2503.059847869672,-2652.5871854256447,-2855.1782668009478,-3047.7174634679905,-3249.6778153467649]
["Employee costs",null,null,{"$f":"-D97","v":-705},-775.5,-882,-864,-950.4,-1067.22,-1231.8768000000002,-1407.0228480000005,-1577.7780480000008,-1607.8309632000007,-1752.6860144640007,-1892.9008956211214,-2025.0534211117067,-2185.942986495445]
["SG&A and other costs",null,null,{"$f":"-'cons expenses'!D72","v":-1191.5503166666665},{"$f":"-'cons expenses'!E72","v":-1325.427038687548},{"$f":"-'cons expenses'!F72","v":-1438.8222469968196},{"$f":"-'cons expenses'!G72","v":-1527.1292007643772},{"$f":"-'cons expenses'!H72","v":-1897.2455014873055},{"$f":"-'cons expenses'!I72","v":-2334.5356285183207},{"$f":"-'cons expenses'!J72","v":-2562.5138106038125},{"$f":"-'cons expenses'!K72","v":-2887.373257417848},{"$f":"-'cons expenses'!L72","v":-2987.8703162913594},{"$f":"-'cons expenses'!M72","v":-3069.8211389681255},{"$f":"-'cons expenses'!N72","v":-3296.4320633257971},{"$f":"-'cons expenses'!O72","v":-3510.1109502823692},{"$f":"-'cons expenses'!P72","v":-3652.0729108851715},{"$f":"-'cons expenses'!Q72","v":-3827.1153400549406}]
["Total operating expenses",null,null,{"$f":"SUM(D17:D19)","v":-3964.3308902913959},-4138.0918878019475,-4608.0176679504193,-4192.1847967963777,-4864.0398022873051,-5660.7325201183203,-6370.8471538358135,-7064.5271585807295,-6991.3450808553607,-7180.7119500377985,-7701.7052632154428,-8258.1901127044384,-8724.8437954648689,-9262.7361418971504]
["growth (%)",null,null,null,{"$f":"(E20/D20-1)*100","v":4.3831103487372847},11.356098242615031,-9.0241162495151244,16.026369018950493,16.379239278765191,12.544571417104343,10.888347938582378,-1.0359090719395225,2.7085899350181908,7.2554548462969937,7.2254757936123015,5.6507984969070613,6.1650656337466581]
[]
["Total EBITDA",null,null,{"$f":"D5+D10+D14+D20","v":2613.0143567674277},2795.8700934438948,2559.3461715788026,2424.4917410429198,3010.0277757172189,2680.8347279952204,2744.4376776845565,3307.602297278574,3299.9575710385398,3281.5035112018331,3572.5744451750434,3877.7403814800982,4042.4107961748159,4166.9974241013824]
["growth (%)",null,null,null,{"$f":"(E23/D23-1)*100","v":6.9978848835212215},-8.4597607885903976,-5.2690969292635508,24.150877677249795,-10.936545183326739,2.3725054373978427,20.520218920371015,-0.23112592001536258,-0.55922112449763306,8.8700479210094496,8.5419055918400275,4.246555944827457,3.0819883037235707]
["EBITDA margin (%)",null,null,{"$f":"D23/(D5+D10+D14)*100","v":39.727492759117112},40.321393468926317,35.70833334096389,36.642137894723916,38.227101125286907,32.138261890791512,30.108084699606717,31.889327175820021,32.065499214827298,31.365283226665831,31.687828735668855,31.952559248244604,31.662334037122491,31.028146639121772]
[]
["Source: Company data, Kotak Institutional Equities estimates"]
[]
[]
["Key assumptions"]
[]
["Advertising revenues"]
["Pagination (#)",null,null,48,50,48,44,{"$f":"G33+4+2","v":50},{"$f":"H33","v":50},{"$f":"I33+2","v":52},{"$f":"J33+2","v":54},{"$f":"K33-4","v":50},{"$f":"L33+2","v":52},{"$f":"M33+2","v":54},{"$f":"N33+2","v":56},{"$f":"O33+1","v":57},{"$f":"P33+1","v":58}]
["Ad:Total ratio (%)",null,null,48,45,50,54,{"$f":"G34-3","v":51},{"$f":"H34","v":51},{"$f":"I34","v":51},51,51,{"$f":"L34+1","v":52},52,52,52,52]
["Volume growth (%)",null,null,null,{"$f":"(E33-D33)*2+(E34-D34)*2","v":-2},{"$f":"(F33-E33)*2+(F34-E34)*2","v":6},0,6,0,4,4,-8,6,4,4,2,2]
[]
["Color:BW ratio (%)",null,null,80,{"$f":"D37+2","v":82},{"$f":"E37+2","v":84},{"$f":"F37-4","v":80},{"$f":"G37+2","v":82},{"$f":"H37+2","v":84},{"$f":"I37+2","v":86},{"$f":"J37+2","v":88},{"$f":"K37+2","v":90},{"$f":"L37-4","v":86},{"$f":"M37+2","v":88},{"$f":"N37+2","v":90},{"$f":"O37","v":90},{"$f":"P37","v":90}]
["Rate increase (%)",null,null,null,8.5,-4,-9,11,4.5,5.5,9.5,6.5,-3,3.5,3.5,3,3]
["Yield growth (%)",null,null,null,{"$f":"(E37-D37)/4+E38","v":9},-3.5,-10,11.5,5,6,10,7,-4,4,4,3,3]
[]
["Advertising revenues (Rs mn)",null,null,5900,{"$f":"D41*(1+E35%)*(1+E39%)","v":6302.38},6446.7045020000005,5802.0340518000003,6857.4240458224203,7200.2952481135417,7937.6054815203688,9080.6206708593036,8938.9629883938996,9096.2887369896325,9838.5458979279865,10641.371243198912,11179.824628104778,11745.52375428688]
["Advertising growth (%)",null,null,null,{"$f":"(E41/D41-1)*100","v":6.8200000000000038},2.2900000000000142,-9.9999999999999982,18.189999999999994,5.0000000000000044,10.240000000000006,14.400000000000013,-1.5599999999999836,1.760000000000006,8.1599999999999895,8.1600000000000108,5.06000000000002,5.0599999999999978]
[null,null,null,null,7,2,-7]
["Readership"]
["IRS Round",null,null,null,"R1 2007","R1 2008","R1 2009","Q1 2010","Q1 2011","Q1 2012"]
["HT Delhi (mn)",null,null,null,1881,1862,1991,2012,1954,1921]
["TOI Delhi (mn)",null,null,null,2051,2113,1954,1948,1890,1891]
["Mail Today (mn)",null,null,null,0,0,187,187,221,211]
[]
[]
["Total ( mn)",null,null,null,{"$f":"SUM(E46:E50)","v":3932},{"$f":"SUM(F46:F50)","v":3975},{"$f":"SUM(G46:G50)","v":4132},{"$f":"SUM(H46:H50)","v":4147},{"$f":"SUM(I46:I48)","v":4065},4023,0,0,0,0,0,0,0]
["HT Delhi (%)",null,null,null,{"$f":"E46/E$51*100","v":47.838250254323498},46.842767295597483,48.18489835430784,48.51700024113817,{"$f":"I46/I$51*100","v":48.068880688806885},47.750434998757143,45]
["TOI Delhi (%)",null,null,null,52.161749745676502,53.15723270440251,47.28944820909971,46.97371593923318,46.494464944649444,47.004722843649013,45]
["Mail Today (%)",null,null,null,0,0,4.5256534365924495,4.5092838196286467,5.4366543665436655,5.2448421575938351,10]
[]
[]
["Total (%)",null,null,null,{"$f":"SUM(E52:E56)","v":100},100,100,100,{"$f":"SUM(I52:I56)","v":99.999999999999986},{"$f":"SUM(J52:J56)","v":100},100,0,{"$f":"SUM(M52:M54)","v":0},{"$f":"SUM(N52:N54)","v":0},{"$f":"SUM(O52:O54)","v":0},{"$f":"SUM(P52:P54)","v":0},{"$f":"SUM(Q52:Q54)","v":0}]
[]
["Circulation revenues"]
["Print order (mn)",null,null,0.8,0.9,0.9,0.9,{"$f":"G60","v":0.9},{"$f":"H60","v":0.9},{"$f":"I60","v":0.9},{"$f":"J60+0.025","v":0.92500000000000004},{"$f":"K60-0.025","v":0.9},{"$f":"L60-0.025","v":0.875},{"$f":"M60","v":0.875},{"$f":"N60+0.025","v":0.9},{"$f":"O60+0.025","v":0.92500000000000004},{"$f":"P60+0.025","v":0.95000000000000007}]
["growth (%)",null,null,null,{"$f":"(E60/D60-1)*100","v":12.5},0,0,0,0,0,2.7777777777777901,-2.7027027027027084,-2.777777777777779,0,2.8571428571428692,2.7777777777777901,2.7027027027026973]
["Unsold copies (%)",null,null,6,6,7,3,5,{"$f":"H62","v":5},{"$f":"I62","v":5},{"$f":"J62","v":5},{"$f":"K62","v":5},{"$f":"L62-1","v":4},{"$f":"M62","v":4},{"$f":"N62","v":4},{"$f":"O62","v":4},{"$f":"P62","v":4}]
["Circulation (mn)",null,null,{"$f":"D60*(1-D62%)","v":0.752},0.84599999999999997,0.83699999999999997,0.873,0.85499999999999998,0.85499999999999998,0.85499999999999998,0.87875000000000003,0.85499999999999998,0.84,0.84,0.86399999999999999,0.88800000000000001,0.91200000000000003]
["growth (%)",null,null,null,{"$f":"(E63/D63-1)*100","v":12.5},-1.0638297872340385,4.3010752688172005,-2.0618556701030966,0,0,2.7777777777777901,-2.7027027027027084,-1.7543859649122862,0,2.8571428571428692,2.7777777777777901,2.7027027027026973]
[]
["Cover price (Rs/day)",null,null,3,2.8,2.8,3,3,{"$f":"H66+0.1","v":3.1},{"$f":"I66+0.1","v":3.2},3.3000000000000003,3.4000000000000004,{"$f":"L66+0.2","v":3.6000000000000005},3.7000000000000006,3.8000000000000007,3.9000000000000008,4.0000000000000009]
["growth (%)",null,null,null,{"$f":"(E66/D66-1)*100","v":-6.6666666666666767},0,7.1428571428571397,0,3.3333333333333437,3.2258064516129004,3.125,3.0303030303030276,5.8823529411764719,2.7777777777777901,2.7027027027026973,2.6315789473684292,2.564102564102555]
["Commission (Rs/day)",null,null,1.5,1.5,1.5,{"$f":"F68+0.1","v":1.6},{"$f":"G68","v":1.6},{"$f":"H68","v":1.6},{"$f":"I68","v":1.6},{"$f":"J68","v":1.6},{"$f":"K68+0.1","v":1.7000000000000002},{"$f":"L68","v":1.7000000000000002},{"$f":"M68","v":1.7000000000000002},{"$f":"N68+0.1","v":1.8000000000000003},{"$f":"O68","v":1.8000000000000003},{"$f":"P68","v":1.8000000000000003}]
["Net realization (Rs/day)",null,null,{"$f":"D66-D68","v":1.5},1.2999999999999998,1.2999999999999998,1.4,1.4,1.5,1.6,1.7000000000000002,1.7000000000000002,1.9000000000000004,2.0000000000000004,2.0000000000000004,2.1000000000000005,2.2000000000000006]
["growth (%)",null,null,null,{"$f":"(E69/D69-1)*100","v":-13.333333333333341},0,7.6923076923077094,0,7.1428571428571397,6.6666666666666652,6.25,0,11.764705882352944,5.2631578947368363,0,5.0000000000000044,4.7619047619047672]
[]
["Circulation revenues (Rs mn)",null,null,{"$f":"D63*10^3*360*D69/10^3","v":406.08},{"$f":"E63*10^3*360*E69/10^3","v":395.92799999999994},391.71599999999995,439.99200000000002,430.92,461.7,492.48,537.79499999999996,523.2600000000001,574.56000000000017,604.80000000000007,622.08000000000015,671.32800000000009,722.3040000000002]
["Circulation growth (%)",null,null,null,{"$f":"(E72/D72-1)*100","v":-2.5000000000000133},-1.0638297872340385,12.324234904880083,-2.0618556701030966,7.1428571428571397,6.6666666666666652,9.201388888888884,-2.7027027027026751,9.8039215686274606,5.2631578947368141,2.8571428571428692,7.9166666666666607,7.5933075933076077]
[]
["Newsprint costs"]
["Pagination (#)",null,null,{"$f":"D33","v":48},50,48,44,50,50,52,54,50,52,54,56,57,58]
["Print order ('000)",null,null,{"$f":"D60","v":0.8},0.9,0.9,0.9,0.9,0.9,0.9,0.92500000000000004,0.9,0.875,0.875,0.9,0.92500000000000004,0.95000000000000007]
["Total pagination (bn #)",null,null,{"$f":"D76*D77*360/10^3","v":13.824000000000002},{"$f":"E76*E77*360/10^3","v":16.2},15.552000000000001,14.256,16.2,16.2,16.847999999999999,17.981999999999999,16.2,16.38,17.010000000000002,18.143999999999998,18.981000000000002,19.835999999999999]
["Newsprint quantity (tons)",null,null,{"$f":"4.6*D78*10^3","v":63590.400000000001},{"$f":"4.5*E78*10^3","v":72899.999999999985},{"$f":"4.5*F78*10^3","v":69984.000000000015},{"$f":"4.4*G78*10^3","v":62726.400000000009},{"$f":"4.4*H78*10^3","v":71280},{"$f":"4.4*I78*10^3","v":71280},{"$f":"4.4*J78*10^3","v":74131.200000000012},{"$f":"4.4*K78*10^3","v":79120.800000000003},{"$f":"4.3*L78*10^3","v":69660},{"$f":"4.3*M78*10^3","v":70434},{"$f":"4.3*N78*10^3","v":73143},{"$f":"4.2*O78*10^3","v":76204.799999999988},{"$f":"4.2*P78*10^3","v":79720.200000000012},{"$f":"4.2*Q78*10^3","v":83311.199999999997}]
["growth (%)",null,null,null,{"$f":"(E79/D79-1)*100","v":14.63994565217388},-3.9999999999999591,-10.370370370370374,13.636363636363624,0,4.0000000000000258,6.7307692307692069,-11.957411957411956,1.1111111111111072,3.8461538461538547,4.1860465116278833,4.6130952380952772,4.5045045045044807]
[]
["Imported np (%)",null,null,80,80,80,80,{"$f":"G82-10","v":70},{"$f":"H82","v":70},{"$f":"I82+10","v":80},{"$f":"J82","v":80},{"$f":"K82-10","v":70},70,{"$f":"M82","v":70},{"$f":"N82+10","v":80},80,80]
["Domestic np (%)",null,null,{"$f":"100-D82","v":20},20,20,20,30,30,20,20,30,30,{"$f":"100-N82","v":30},{"$f":"100-O82","v":20},20,20]
["Average newsprint price (Rs/ton)",null,null,{"$f":"D82%*'cons expenses'!D39+D83%*'cons expenses'!D43","v":32517.181423999999},{"$f":"E82%*'cons expenses'!E39+E83%*'cons expenses'!E43","v":27944.648135999996},{"$f":"F82%*'cons expenses'!F39+F83%*'cons expenses'!F43","v":32681.690399999992},{"$f":"G82%*'cons expenses'!G39+G83%*'cons expenses'!G43","v":28712.880000000001},{"$f":"H82%*'cons expenses'!H39+H83%*'cons expenses'!H43","v":28288.36},{"$f":"I82%*'cons expenses'!I39+I83%*'cons expenses'!I43","v":31691.595000000001},{"$f":"J82%*'cons expenses'!J39+J83%*'cons expenses'!J43","v":34755.360000000001},{"$f":"K82%*'cons expenses'!K39+K83%*'cons expenses'!K43","v":35011.4136},{"$f":"L82%*'cons expenses'!L39+L83%*'cons expenses'!L43","v":34821.945399999997},{"$f":"M82%*'cons expenses'!M39+M83%*'cons expenses'!M43","v":35537.664307999999},{"$f":"N82%*'cons expenses'!N39+N83%*'cons expenses'!N43","v":36265.769594160003},{"$f":"O82%*'cons expenses'!O39+O83%*'cons expenses'!O43","v":37467.170923628801},{"$f":"P82%*'cons expenses'!P39+P83%*'cons expenses'!P43","v":38230.178342101375},{"$f":"Q82%*'cons expenses'!Q39+Q83%*'cons expenses'!Q43","v":39006.493908943397}]
["growth (%)"]
[]
["Newsprint costs (Rs mn)",null,null,{"$f":"+D79*D84/10^6","v":2067.7805736247296},2037.1648491143992,2287.1954209535998,1801.0555960320003,2016.3943007999999,2258.9768915999998,2576.4565432320005,2770.1310531628801,2425.6967165639999,2503.059847869672,2652.5871854256447,2855.1782668009478,3047.7174634679905,3249.6778153467649]
["Newsprint growth (%)",null,null,null,{"$f":"(E87/D87-1)*100","v":-1.4806079958794904},12.273457984899672,-21.254844272069828,11.956249726128586,12.030513610545102,14.054134542612996,7.5170881666774436,-12.433864318643407,3.1893159098330015,5.973781956641333,7.6374900130867784,6.7435087646128267,6.6266100548888929]
[]
["Employee costs"]
["Year-end employees (#)",null,1200,1150,1200,1250,1150,1200,{"$f":"H91+50","v":1250},{"$f":"I91+25","v":1275},{"$f":"J91+25","v":1300},{"$f":"K91+25","v":1325},{"$f":"L91+25","v":1350},{"$f":"M91","v":1350},{"$f":"N91","v":1350},{"$f":"O91+25","v":1375},{"$f":"P91+25","v":1400}]
["growth (%)",null,null,null,{"$f":"(E91/D91-1)*100","v":4.3478260869565188},4.1666666666666741,-7.9999999999999964,4.3478260869565188,4.1666666666666741,2.0000000000000018,1.9607843137254832,1.9230769230769162,1.8867924528301883,0,0,1.8518518518518601,1.8181818181818077]
["Average employees (#)",null,null,{"$f":"AVERAGE(C91:D91)","v":1175},1175,1225,1200,{"$f":"AVERAGE(G91:H91)+25","v":1200},1225,1262.5,1287.5,1312.5,1337.5,1350,1350,1362.5,1387.5]
["Employee cost (Rs/month)",null,null,50000,55000,60000,60000,{"$f":"G94*(1+H95%)","v":66000},72600,81312.000000000015,91069.440000000031,100176.38400000005,100176.38400000005,108190.49472000006,116845.73429760008,123856.47835545609,131287.86705678346]
["growth (%)",null,null,null,{"$f":"(E94/D94-1)*100","v":10.000000000000009},{"$f":"(F94/E94-1)*100","v":9.0909090909090828},{"$f":"(G94/F94-1)*100","v":0},10,10,12,12,10,0,8,8,6,6]
[]
["Employee costs (Rs mn)",null,null,{"$f":"+D93*D94*12/10^6","v":705},775.5,882,864,950.4,1067.22,1231.8768000000002,1407.0228480000005,1577.7780480000008,1607.8309632000007,1752.6860144640007,1892.9008956211214,2025.0534211117067,2185.942986495445]
["Employee growth (%)",null,null,null,{"$f":"(E97/D97-1)*100","v":10.000000000000009},13.733075435203101,-2.0408163265306145,9.9999999999999858,12.291666666666679,15.428571428571459,14.21782178217823,12.135922330097104,1.904761904761898,9.0093457943925195,8.0000000000000515,6.9814814814814552,7.9449541284404068]

{"sheet":"HTD DCF","index":18,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":false,"merged":[[27,5,34,5],[23,6,23,13],[24,7,24,13]]}
["Discounted cash flow analysis of HT Delhi (Rs mn)"]
[]
[null,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E","2021E","2022E","2023E","2024E"]
["EBIT",{"$f":"'HT Delhi-NCR'!I23+'cons revenues'!I22%*Consolidated!O329","v":2366.2892672083981},{"$f":"'HT Delhi-NCR'!J23+'cons revenues'!J22%*Consolidated!P329","v":2461.6118727655266},{"$f":"'HT Delhi-NCR'!K23+'cons revenues'!K22%*Consolidated!Q329","v":3017.5905136712945},{"$f":"'HT Delhi-NCR'!L23+'cons revenues'!L22%*Consolidated!R329","v":3021.1958333002658},{"$f":"'HT Delhi-NCR'!M23+'cons revenues'!M22%*Consolidated!S329","v":3009.0329539711756},{"$f":"'HT Delhi-NCR'!N23+'cons revenues'!N22%*Consolidated!T329","v":3304.803615683154},{"$f":"'HT Delhi-NCR'!O23+'cons revenues'!O22%*Consolidated!U329","v":3601.0030937934525},{"$f":"'HT Delhi-NCR'!P23+'cons revenues'!P22%*Consolidated!V329","v":3760.3966573066105},{"$f":"'HT Delhi-NCR'!Q23+'cons revenues'!Q22%*Consolidated!W329","v":3881.0954515702101},{"$f":"J4*(1+$B$16%)","v":3958.7173606016145},{"$f":"K4*(1+$B$16%)","v":4037.8917078136469},{"$f":"L4*(1+$B$16%)","v":4118.6495419699195},{"$f":"M4*(1+$B$16%)","v":4201.0225328093184}]
["Tax expense",{"$f":"-Consolidated!O353%*B4","v":-662.61933370986594},{"$f":"-Consolidated!P353%*C4","v":-705.29018815335587},{"$f":"-Consolidated!Q353%*D4","v":-920.37527507284574},{"$f":"-Consolidated!R353%*E4","v":-947.87226788998828},{"$f":"-Consolidated!S353%*F4","v":-955.63299482731543},{"$f":"-Consolidated!T353%*G4","v":-1052.8936820824481},{"$f":"-Consolidated!U353%*H4","v":-1144.2542905704154},{"$f":"-Consolidated!V353%*I4","v":-1194.8711741661314},{"$f":"-Consolidated!W353%*J4","v":-1232.5308845330831}]
["Changes in working capital",{"$f":"'cons revenues'!I22%*Consolidated!O369","v":-302.88722985255231},{"$f":"'cons revenues'!J22%*Consolidated!P369","v":-104.81188453751196},{"$f":"'cons revenues'!K22%*Consolidated!Q369","v":-117.43433790231671},{"$f":"'cons revenues'!L22%*Consolidated!R369","v":-4.906945615226646},{"$f":"'cons revenues'!M22%*Consolidated!S369","v":-38.989285172958112},{"$f":"'cons revenues'!N22%*Consolidated!T369","v":-97.277674739563949},{"$f":"'cons revenues'!O22%*Consolidated!U369","v":-88.041999950908505},{"$f":"'cons revenues'!P22%*Consolidated!V369","v":-72.758282063609926},{"$f":"'cons revenues'!Q22%*Consolidated!W369","v":-57.74054889174699}]
["Cash flow from operations",{"$f":"SUM(B4:B6)","v":1400.7827036459798},{"$f":"SUM(C4:C6)","v":1651.5098000746589},1979.780900696132,2068.4166197950508,2014.4106739709021,2154.632258861142,2368.7068032721286,2492.7672010768692,2590.8240181453798]
["Capital expenditure",{"$f":"-40%*'capex est'!I14","v":-84},{"$f":"-40%*'capex est'!J14","v":-88.2},{"$f":"-40%*'capex est'!K14","v":-92.610000000000014},{"$f":"-40%*'capex est'!L14","v":-97.240500000000011},{"$f":"-40%*'capex est'!M14","v":-102.10252500000001},{"$f":"-40%*'capex est'!N14","v":-241.21721531250006},{"$f":"-40%*'capex est'!O14","v":-253.27807607812511},{"$f":"-40%*'capex est'!P14","v":-265.94197988203138},{"$f":"-40%*'capex est'!Q14","v":-279.23907887613296}]
["Cash flows for minority interest",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
["Free cash flow to the firm",{"$f":"SUM(B7:B9)","v":1316.7827036459798},1563.3098000746588,1887.1709006961319,1971.1761197950507,1912.308148970902,1913.415043548642,2115.4287271940034,2226.8252211948379,{"$f":"SUM(J7:J9)","v":2311.5849392692467},{"$f":"J10*(1+$B$16%)","v":2357.8166380546318},{"$f":"K10*(1+$B$16%)","v":2404.9729708157242},{"$f":"L10*(1+$B$16%)","v":2453.0724302320386},{"$f":"M10*(1+$B$16%)","v":2502.1338788366793}]
["Dicounted cash flow-now",{"$f":"B10*B22","v":1175.6988425410534},1246.2610013350277,1343.2509713637505,1252.718059849642,1084.7581417768372,969.0946683072865,956.61545962947196,899.09815455901298,833.06322719177604,758.68258190679614]
["Discounted cash flow-1 year forward",null,{"$f":"C10*B22","v":1395.8123214952309},1504.441087927401,1403.0442270315989,1215.3064001518874,1085.386028504161,1071.4093147850085,1006.9899331060947,933.32055574986748,849.72449173561165,773.85623354493202]
["Discounted cash flow-2 year forward",null,null,{"$f":"D10*B22","v":1684.974018478689},1571.409534275391,1361.1431681701138,1216.0098516669293,1199.9784325592098,1127.828725078826,1045.3190224398518,951.98696686486494,866.71898157032388,789.33335821583069]
[]
["Discount rate (%)",12]
["Growth from 2020E to perpetuity (%)",2]
[]
["Fiscal year-end (March 31, XXXX)",{"$f":"'DCF Analysis'!B18","v":"2012-03-31"},{"$f":"'DCF Analysis'!C18","v":"2013-03-31"},{"$f":"'DCF Analysis'!D18","v":"2014-03-31"},{"$f":"'DCF Analysis'!E18","v":"2015-03-31"},{"$f":"'DCF Analysis'!F18","v":"2016-03-31"},{"$f":"'DCF Analysis'!G18","v":"2017-03-31"},{"$f":"'DCF Analysis'!H18","v":"2018-03-31"},{"$f":"'DCF Analysis'!I18","v":"2019-03-31"},{"$f":"'DCF Analysis'!J18","v":"2020-03-31"},{"$f":"'DCF Analysis'!K18","v":"2021-03-31"},{"$f":"'DCF Analysis'!L18","v":"2022-03-31"},{"$f":"'DCF Analysis'!M18","v":"2023-03-31"},{"$f":"'DCF Analysis'!N18","v":"2024-03-31"}]
["Today",{"$f":"'DCF Analysis'!B19","v":"2011-04-01"},{"$f":"B19","v":"2011-04-01"},{"$f":"+C19","v":"2011-04-01"},"2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01"]
["Days left",{"$f":"B18-B19","v":365},730,1095,1460,1826,2191,2556,2921,3287,3652,4017,4382,4748]
["Years left",{"$f":"B20/365","v":1},2,3,4,5.0027397260273974,6.0027397260273974,7.0027397260273974,8.0027397260273965,9.0054794520547947,10.005479452054795,11.005479452054795,12.005479452054795,13.008219178082191]
["Discount factor at WACC",{"$f":"1/(1+$B$15%)^B21","v":0.89285714285714279},0.79719387755102034,0.71178024781341087,0.63551807840483121,0.56725070295840851,0.50647384192715039,0.45220878743495568,0.40375784592406755,0.36038616320762562,0.32177336000680862,0.2872976428632219,0.2565157525564481,0.22896082094593051]
[]
[null,"+ 1-year",null,"+ 2-years",null,null,"Sensitivity of share price to different levels of WACC and growth rate (Rs)"]
["Total PV of free cash flow (a)",{"$f":"+SUM(B11:K11)","v":10519.241108460656},{"$f":"B25/$B$30","v":0.57615041923180665},{"$f":"+SUM(C12:L12)","v":11239.290594031794},{"$f":"D25/$D$30","v":0.58744114192232499},null,null,"WACC (%)"]
["FCF in terminal year",{"$f":"L10","v":2404.9729708157242},null,{"$f":"M10","v":2453.0724302320386},null,null,{"$f":"D34","v":81.380791902127186},10.5,11,11.5,12,12.5,13,13.5]
["Exit FCF multiple (X)",{"$f":"1/($B$15%-$B$16%)","v":10},null,{"$f":"1/($B$15%-$B$16%)","v":10},null,null,0,85.376476371148911,81.222695945928521,77.436816276104764,73.972635711928973,70.791352868677791,67.860143161345079,65.151051680718567]
["Terminal value ",{"$f":"B26*B27","v":24049.729708157243},null,{"$f":"D26*D27","v":24530.724302320385},null,"Growth rate (%)",0.5,87.702769214961322,83.271668073226209,79.249631726092133,75.58310444892858,72.227463930637199,69.145234276440036,66.304711409319907]
["PV of terminal value (b)",{"$f":"B28*K22","v":7738.5623354493209},{"$f":"B29/$B$30","v":0.4238495807681934},{"$f":"D28*K22","v":7893.3335821583059},{"$f":"D29/$D$30","v":0.41255885807767506},null,1,90.273934989701331,85.525537413253701,81.235096266554493,77.33997943474634,73.788454215375708,70.537416317792903,67.550663916209373]
["EV (a) + (b)",{"$f":"B29+B25","v":18257.803443909976},null,{"$f":"D29+D25","v":19132.6241761901},null,null,1.5,93.13078585052358,88.01665615749458,83.419107261063075,79.264175847784841,75.491352707817683,72.05065766708951,68.900445798672919]
["EV (US$ mn)",{"$f":"+B30/46","v":396.90877051978208},null,{"$f":"+D30/46","v":415.92661252587175},null,null,2,96.323736812619032,90.784565873317831,85.833014149730474,81.380791902127186,77.356432009063695,73.701466411776735,70.367600018742024]
["Net debt/ (cash)",{"$f":"0","v":0},null,{"$f":"0","v":0},null,null,2.5,99.915806644976428,93.878112026296719,88.51513291491645,83.720209646400335,79.408019240434271,75.509495036910323,71.968131895181045]
["Equity value",{"$f":"+B30-B32","v":18257.803443909976},null,{"$f":"+D30-D32","v":19132.6241761901},null,null,3,103.98681912164814,97.358351448397983,91.512795064241971,86.319562695592694,81.675563022475473,77.498326524557314,73.721095378899975]
["Implied share price (Rs)",{"$f":"+B33/Consolidated!L342","v":77.692780612382876},null,{"$f":"+D33/Consolidated!M342","v":81.380791902127186},null,null,3.5,108.63940480927293,101.30262279344608,94.88516498223315,89.224721985866509,84.195056113632347,79.696508695114474,75.649355210990791]
["Exit EV/EBITDA multiple (X)",{"$f":"B28/L4","v":5.9560115645546094},null,{"$f":"D28/M4","v":5.9560115645546094},null,null,4,114.00777291037845,105.81036147350106,98.707184222623198,92.493026187424576,87.010960156690004,82.138933329066887,77.780589762249051]

{"sheet":"HT Mumbai","index":19,"n_rows":98,"n_cols":17,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Derivation of financials of HT English Mumbai, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,2005,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Revenues from advertising"]
["Total advertising revenues",null,null,{"$f":"D41","v":800},1010.08,1112.7041280000001,1123.6086284543999,1409.0052200818177,1589.9214903403231,1904.4079611296388,2382.0334777809521,2599.7513376501315,2865.9658746255054,3220.1992567292182,3618.2158848609497,3988.7211914707113,4314.2008406947216]
["growth (%)",null,null,null,{"$f":"(E5/D5-1)*100","v":26.259999999999994},10.160000000000014,0.97999999999998089,25.400000000000023,12.840000000000007,19.779999999999998,25.079999999999991,9.1400000000000148,10.240000000000027,12.360000000000015,12.360000000000015,10.240000000000006,8.1600000000000108]
["actual",null,null,800,1000,1100,1100]
[]
["Revenues from circulation"]
["Total circulation revenues",null,null,{"$f":"D72","v":-42.3},-45.683999999999997,-41.849999999999994,-41.904000000000018,-58.589999999999989,-54.143999999999977,-30.77999999999999,0,17.099999999999977,46.65599999999997,82.08,86.4,108.86400000000002,133.05600000000004]
["growth (%)",null,null,null,{"$f":"(E10/D10-1)*100","v":8.0000000000000071},-8.3924349881796765,0.12903225806457641,39.819587628865904,-7.5883256528417986,-43.151595744680847,-100,{"$error":"#DIV/0!"},172.84210526315809,75.925925925926038,5.2631578947368585,26.000000000000021,22.222222222222232]
["actual",null,null,-50,-50,-50,-30]
[]
["Other operating revenue",null,null,{"$f":"+'cons revenues'!D17*25%","v":113.02718627450982},{"$f":"+'cons revenues'!E17*25%","v":98.189158852434389},{"$f":"+'cons revenues'!F17*25%","v":137.05972397050891},{"$f":"+'cons revenues'!G17*25%","v":156.10436918304032},{"$f":"+'cons revenues'!H17*25%","v":244.05147174254319},{"$f":"+'cons revenues'!I17*25%","v":283.15499999999997},{"$f":"+'cons revenues'!J17*30%","v":373.74509999999998},{"$f":"+'cons revenues'!K17*30%","v":411.11661000000004},{"$f":"+'cons revenues'!L17*30%","v":452.22527100000008},{"$f":"+'cons revenues'!M17*35%","v":553.95670697499997},{"$f":"+'cons revenues'!N17*35%","v":581.65366732375014},{"$f":"+'cons revenues'!O17*35%","v":610.73547568993763},{"$f":"+'cons revenues'!P17*35%","v":641.27137447443465},{"$f":"+'cons revenues'!Q17*35%","v":673.33406819815627}]
[]
["Operating expenses"]
["Newsprint costs",null,null,{"$f":"-D87","v":-511.56029816236799},-537.8115201662016,-502.97121525599988,-491.19698073599994,-627.32267136000019,-823.27157827199994,-1065.265686144,-1185.4164416688004,-1131.9918010631998,-1089.2436261059231,-1226.6461375989491,-1359.6086984766421,-1517.3557783980036,-1686.7656174032213]
["Employee costs",null,null,{"$f":"-D97","v":-231.00000000000006},-272.25000000000006,-336.6,-336.6,-392.04,-455.202,-550.07568000000026,-646.13767680000035,-727.28054784000039,-727.28054784000039,-785.46299166720041,-867.57957715968064,-960.50698964656203,-1039.7999070897249]
["SG&A and other costs",null,null,{"$f":"-'cons expenses'!D73","v":-424.21686666666665},{"$f":"-'cons expenses'!E73","v":-549.76882866814094},{"$f":"-'cons expenses'!F73","v":-724.04705994430446},{"$f":"-'cons expenses'!G73","v":-626.74629442599326},{"$f":"-'cons expenses'!H73","v":-721.38678567067768},{"$f":"-'cons expenses'!I73","v":-801.5817907992141},{"$f":"-'cons expenses'!J73","v":-942.933423107723},{"$f":"-'cons expenses'!K73","v":-1006.5329480748125},{"$f":"-'cons expenses'!L73","v":-1141.3598626361852},{"$f":"-'cons expenses'!M73","v":-1258.8422780848},{"$f":"-'cons expenses'!N73","v":-1400.0628272167705},{"$f":"-'cons expenses'!O73","v":-1545.5857661207326},{"$f":"-'cons expenses'!P73","v":-1683.3344290496432},{"$f":"-'cons expenses'!Q73","v":-1816.2560562074102}]
["Total operating expenses",null,null,{"$f":"SUM(D17:D19)","v":-1166.7771648290347},-1359.8303488343427,-1563.6182752003044,-1454.5432751619933,-1740.7494570306778,-2080.055369071214,-2558.2747892517236,-2838.0870665436132,-3000.632211539385,-3075.3664520307234,-3412.17195648292,-3772.7740417570558,-4161.1971970942086,-4542.8215807003562]
["growth (%)",null,null,null,{"$f":"(E20/D20-1)*100","v":16.545848669706832},14.98627579099483,-6.9758074440731566,19.676704485592534,19.491944154865038,22.990706271152959,10.937538002855929,5.7272783105180913,2.490616484217445,10.951719403383532,10.568109986046093,10.295425886578059,9.1710237590431518]
[]
["Total EBITDA",null,null,{"$f":"D5+D10+D14+D20","v":-296.04997855452484},-297.2451899819082,-355.70442322979534,-216.73427752455314,-146.28276520631675,-261.12287873089099,-310.90172812208493,-44.936978762661056,68.44439711074665,391.21212956978206,471.76096757004825,542.57731879383118,577.65936885093652,577.76932819252124]
["growth (%)",null,null,null,{"$f":"(E23/D23-1)*100","v":0.40371947777839701},19.667007311857688,-39.068995668761609,-32.50593912642875,78.505566505120484,19.063381053827612,-85.546243491764955,-252.31196888478476,471.57655861411155,20.589555361907141,15.011066216127332,6.4658158094580864,1.90353255766329E-2]
["EBITDA margin (%)",null,null,{"$f":"D23/(D5+D10+D14)*100","v":-34.000314130675442},-27.973775796278353,-29.447830459889435,-17.509508974181458,-9.1744008173003948,-14.35583124264468,-13.834006178120273,-1.608827930845697,2.2301299654051472,11.28525202475465,12.146475667704257,12.573189839275731,12.189847082567793,11.283254969443373]
[]
["Source: Company data, Kotak Institutional Equities estimates"]
[]
[]
["Key assumptions"]
[]
["Advertising revenues"]
["Pagination (#)",null,null,38,44,38,36,{"$f":"G33+4","v":40},{"$f":"H33+1","v":41},{"$f":"I33+2","v":43},{"$f":"J33+2","v":45},{"$f":"K33-3","v":42},{"$f":"L33+2","v":44},{"$f":"M33+2","v":46},{"$f":"N33+2","v":48},{"$f":"O33+2","v":50},{"$f":"P33+2","v":52}]
["Ad:Total ratio (%)",null,null,22,25,35,38,{"$f":"G34+1","v":39},{"$f":"H34+1","v":40},{"$f":"I34+1","v":41},{"$f":"J34+1","v":42},{"$f":"K34+4","v":46},47,48,49,50,{"$f":"P34","v":50}]
["Volume growth (%)",null,null,null,{"$f":"(E33-D33)*2+(E34-D34)*2","v":18},8,2,10,4,6,6,2,6,6,6,6,4]
[]
["Color:BW ratio (%)",null,null,80,{"$f":"D37+2","v":82},{"$f":"E37+2","v":84},{"$f":"F37-4","v":80},{"$f":"G37+2","v":82},{"$f":"H37+2","v":84},{"$f":"I37+2","v":86},{"$f":"J37+2","v":88},{"$f":"K37+2","v":90},{"$f":"L37-4","v":86},{"$f":"M37+2","v":88},{"$f":"N37+2","v":90},{"$f":"O37","v":90},{"$f":"P37","v":90}]
["Rate increase (%)",null,null,null,6.5,1.5,0,13.5,8,12.5,17.5,6.5,5,5.5,5.5,4,4]
["Yield growth (%)",null,null,null,{"$f":"(E37-D37)/4+E38","v":7},2,-1,14,8.5,13,18,7,4,6,6,4,4]
[]
["Advertising revenues (Rs mn)",null,null,800,{"$f":"D41*(1+E35%)*(1+E39%)","v":1010.08},1112.7041280000001,1123.6086284543999,1409.0052200818177,1589.9214903403231,1904.4079611296388,2382.0334777809521,2599.7513376501315,2865.9658746255054,3220.1992567292182,3618.2158848609497,3988.7211914707113,4314.2008406947216]
["Advertising growth (%)",null,null,null,{"$f":"(E41/D41-1)*100","v":26.259999999999994},10.160000000000014,0.97999999999998089,25.400000000000023,12.840000000000007,19.779999999999998,25.079999999999991,9.1400000000000148,10.240000000000027,12.360000000000015,12.360000000000015,10.240000000000006,8.1600000000000108]
[null,null,null,null,25,10,-10]
["Readership"]
["IRS Round",null,null,null,"R1 2007","R1 2008","R1 2009","Q1 2010","Q1 2011","Q1 2012"]
["TOI Mumbai (mn)",null,null,null,1524,1571,1520,1451,1605,1600]
["DNA Mumbai (mn)",null,null,null,501,622,705,610,644,729]
["HT Mumbai (mn)",null,null,null,320,381,548,538,688,791]
["Mumbai Mirror (mn)",null,null,null,721,737,865,811,769,771]
["Mid-Day (mn)",null,null,null,466,538,479,417,317,403]
["Total ( mn)",null,null,null,{"$f":"SUM(E46:E50)","v":3532},{"$f":"SUM(F46:F50)","v":3849},{"$f":"SUM(G46:G50)","v":4117},{"$f":"SUM(H46:H50)","v":3827},{"$f":"SUM(I46:I50)","v":4023},4294,0,0,0,0,0,0,0]
["TOI Mumbai (%)",null,null,null,{"$f":"E46/E$51*100","v":43.148357870894678},40.815796310730057,36.920087442312365,37.91481578259733,{"$f":"I46/I$51*100","v":39.895600298284862},37.261294829995343,{"$f":"J52-2","v":35.261294829995343},{"$f":"K52","v":35.261294829995343}]
["DNA Mumbai (%)",null,null,null,14.184597961494905,16.160041569238764,17.124119504493564,15.939378102952704,16.00795426298782,16.977177456916628,{"$f":"J53+1","v":17.977177456916628},{"$f":"K53","v":17.977177456916628}]
["HT Mumbai (%)",null,null,null,9.0600226500566254,9.8986749805144196,13.310663104202089,14.058008884243534,17.101665423813074,18.421052631578945,{"$f":"J54+1","v":19.421052631578945},{"$f":"K54","v":19.421052631578945}]
["Mumbai Mirror (%)",null,null,null,{"$f":"E49/E$51*100","v":20.413363533408834},19.147830605352041,21.01044449842118,21.191533838515809,19.115088242605022,17.955286446204006,{"$f":"J55-1","v":16.955286446204006},{"$f":"K55","v":16.955286446204006}]
["Mid-Day (%)",null,null,null,13.193657984144961,13.977656534164717,11.634685450570805,10.896263391690619,7.8796917723092221,9.3851886353050773,{"$f":"J56+1","v":10.385188635305077},{"$f":"K56","v":10.385188635305077}]
["Total (%)",null,null,null,{"$f":"SUM(E52:E56)","v":100.00000000000001},100,100,100,{"$f":"SUM(I52:I56)","v":100},{"$f":"SUM(J52:J56)","v":100},100,100,{"$f":"SUM(M52:M54)","v":0},{"$f":"SUM(N52:N54)","v":0},{"$f":"SUM(O52:O54)","v":0},{"$f":"SUM(P52:P54)","v":0},{"$f":"SUM(Q52:Q54)","v":0}]
[]
["Circulation revenues"]
["Print order (mn)",null,null,0.25,0.27,0.25,0.3,0.35,{"$f":"H60+0.05","v":0.39999999999999997},{"$f":"I60+0.05","v":0.44999999999999996},{"$f":"J60+0.025","v":0.47499999999999998},{"$f":"K60+0.025","v":0.5},{"$f":"L60-0.05","v":0.45},{"$f":"M60+0.025","v":0.47500000000000003},{"$f":"N60+0.025","v":0.5},{"$f":"O60+0.025","v":0.52500000000000002},{"$f":"P60+0.025","v":0.55000000000000004}]
["growth (%)",null,null,null,{"$f":"(E60/D60-1)*100","v":8.0000000000000071},-7.4074074074074181,19.999999999999996,16.666666666666675,14.285714285714279,12.5,5.555555555555558,5.2631578947368363,-9.9999999999999982,5.555555555555558,5.2631578947368363,5.0000000000000044,4.7619047619047672]
["Unsold copies (%)",null,null,6,6,7,3,7,6,5,{"$f":"J62","v":5},{"$f":"K62","v":5},{"$f":"L62-1","v":4},{"$f":"M62","v":4},{"$f":"N62","v":4},{"$f":"O62","v":4},{"$f":"P62","v":4}]
["Circulation (mn)",null,null,{"$f":"D60*(1-D62%)","v":0.23499999999999999},0.25380000000000003,0.23249999999999998,0.29099999999999998,0.32549999999999996,0.37599999999999995,0.42749999999999994,0.45124999999999998,0.47499999999999998,0.432,0.45600000000000002,0.48,0.504,0.52800000000000002]
["growth (%)",null,null,null,{"$f":"(E63/D63-1)*100","v":8.0000000000000071},-8.3924349881796871,25.161290322580655,11.855670103092786,15.514592933947768,13.696808510638302,5.555555555555558,5.2631578947368363,-9.0526315789473681,5.555555555555558,5.2631578947368363,5.0000000000000044,4.7619047619047672]
[]
["Cover price (Rs/day)",null,null,1,1,1,1.2,1.1000000000000001,{"$f":"H66+0.1","v":1.2000000000000002},{"$f":"I66+0.2","v":1.4000000000000001},{"$f":"J66+0.2","v":1.6},{"$f":"K66+0.2","v":1.8},{"$f":"L66+0.2","v":2},{"$f":"M66+0.2","v":2.2000000000000002},{"$f":"N66+0.1","v":2.3000000000000003},{"$f":"O66+0.1","v":2.4000000000000004},{"$f":"P66+0.1","v":2.5000000000000004}]
["growth (%)",null,null,null,{"$f":"(E66/D66-1)*100","v":0},0,19.999999999999996,-8.333333333333325,9.0909090909091042,16.66666666666665,14.285714285714279,12.5,11.111111111111116,10.000000000000009,4.5454545454545414,4.3478260869565188,4.1666666666666741]
["Commission (Rs/day)",null,null,1.5,1.5,1.5,{"$f":"F68+0.1","v":1.6},{"$f":"G68","v":1.6},{"$f":"H68","v":1.6},{"$f":"I68","v":1.6},{"$f":"J68","v":1.6},{"$f":"K68+0.1","v":1.7000000000000002},{"$f":"L68","v":1.7000000000000002},{"$f":"M68","v":1.7000000000000002},{"$f":"N68+0.1","v":1.8000000000000003},{"$f":"O68","v":1.8000000000000003},{"$f":"P68","v":1.8000000000000003}]
["Net realization (Rs/day)",null,null,{"$f":"D66-D68","v":-0.5},-0.5,-0.5,-0.40000000000000013,-0.5,-0.39999999999999991,-0.19999999999999996,0,9.9999999999999867E-2,0.29999999999999982,0.5,0.5,0.60000000000000009,0.70000000000000018]
["growth (%)",null,null,null,{"$f":"(E69/D69-1)*100","v":0},0,-19.999999999999972,24.999999999999957,-20.000000000000018,-50,-100,{"$error":"#DIV/0!"},200.00000000000023,66.666666666666757,0,20.000000000000018,16.666666666666675]
[]
["Circulation revenues (Rs mn)",null,null,{"$f":"D63*10^3*360*D69/10^3","v":-42.3},-45.683999999999997,-41.849999999999994,-41.904000000000018,-58.589999999999989,-54.143999999999977,-30.77999999999999,0,17.099999999999977,46.65599999999997,82.08,86.4,108.86400000000002,133.05600000000004]
["Circulation growth (%)",null,null,null,{"$f":"(E72/D72-1)*100","v":8.0000000000000071},-8.3924349881796765,0.12903225806457641,39.819587628865904,-7.5883256528417986,-43.151595744680847,-100,{"$error":"#DIV/0!"},172.84210526315809,75.925925925926038,5.2631578947368585,26.000000000000021,22.222222222222232]
[]
["Newsprint costs"]
["Pagination (#)",null,null,{"$f":"D33","v":38},44,38,36,40,41,43,45,42,44,46,48,50,52]
["Print order ('000)",null,null,{"$f":"D60","v":0.25},0.27,0.25,0.3,0.35,0.39999999999999997,0.44999999999999996,0.47499999999999998,0.5,0.45,0.47500000000000003,0.5,0.52500000000000002,0.55000000000000004]
["Total pagination (bn #)",null,null,{"$f":"D76*D77*360/10^3","v":3.42},4.2768000000000006,3.42,3.8879999999999995,5.04,5.903999999999999,6.9659999999999993,7.6950000000000003,7.56,7.1280000000000001,7.8660000000000005,8.64,9.4499999999999993,10.295999999999999]
["Newsprint quantity (tons)",null,null,{"$f":"4.6*D78*10^3","v":15732},{"$f":"4.5*E78*10^3","v":19245.600000000002},{"$f":"4.5*F78*10^3","v":15390},{"$f":"4.4*G78*10^3","v":17107.199999999997},{"$f":"4.4*H78*10^3","v":22176.000000000004},{"$f":"4.4*I78*10^3","v":25977.599999999999},{"$f":"4.4*J78*10^3","v":30650.399999999998},{"$f":"4.4*K78*10^3","v":33858.000000000007},{"$f":"4.3*L78*10^3","v":32507.999999999996},{"$f":"4.3*M78*10^3","v":30650.399999999998},{"$f":"4.3*N78*10^3","v":33823.799999999996},{"$f":"4.2*O78*10^3","v":36288.000000000007},{"$f":"4.2*P78*10^3","v":39690},{"$f":"4.2*Q78*10^3","v":43243.200000000004}]
["growth (%)",null,null,null,{"$f":"(E79/D79-1)*100","v":22.33409610983983},-20.033670033670049,11.157894736842078,29.629629629629672,17.142857142857125,17.987804878048784,10.465116279069807,-3.9872408293461281,-5.7142857142857046,10.353535353535337,7.2854025863445582,9.3749999999999787,8.9523809523809561]
[]
["Imported np (%)",null,null,80,80,80,80,{"$f":"G82-10","v":70},{"$f":"H82","v":70},{"$f":"I82+10","v":80},{"$f":"J82","v":80},{"$f":"K82-10","v":70},70,70,{"$f":"N82+10","v":80},80,80]
["Domestic np (%)",null,null,{"$f":"100-D82","v":20},20,20,20,30,30,20,20,30,30,30,20,20,20]
["Average newsprint price (Rs/ton)",null,null,{"$f":"D82%*'cons expenses'!D39+D83%*'cons expenses'!D43","v":32517.181423999999},{"$f":"E82%*'cons expenses'!E39+E83%*'cons expenses'!E43","v":27944.648135999996},{"$f":"F82%*'cons expenses'!F39+F83%*'cons expenses'!F43","v":32681.690399999992},{"$f":"G82%*'cons expenses'!G39+G83%*'cons expenses'!G43","v":28712.880000000001},{"$f":"H82%*'cons expenses'!H39+H83%*'cons expenses'!H43","v":28288.36},{"$f":"I82%*'cons expenses'!I39+I83%*'cons expenses'!I43","v":31691.595000000001},{"$f":"J82%*'cons expenses'!J39+J83%*'cons expenses'!J43","v":34755.360000000001},{"$f":"K82%*'cons expenses'!K39+K83%*'cons expenses'!K43","v":35011.4136},{"$f":"L82%*'cons expenses'!L39+L83%*'cons expenses'!L43","v":34821.945399999997},{"$f":"M82%*'cons expenses'!M39+M83%*'cons expenses'!M43","v":35537.664307999999},{"$f":"N82%*'cons expenses'!N39+N83%*'cons expenses'!N43","v":36265.769594160003},{"$f":"O82%*'cons expenses'!O39+O83%*'cons expenses'!O43","v":37467.170923628801},{"$f":"P82%*'cons expenses'!P39+P83%*'cons expenses'!P43","v":38230.178342101375},{"$f":"Q82%*'cons expenses'!Q39+Q83%*'cons expenses'!Q43","v":39006.493908943397}]
["growth (%)"]
[]
["Newsprint costs (Rs mn)",null,null,{"$f":"+D79*D84/10^6","v":511.56029816236799},537.8115201662016,502.97121525599988,491.19698073599994,627.32267136000019,823.27157827199994,1065.265686144,1185.4164416688004,1131.9918010631998,1089.2436261059231,1226.6461375989491,1359.6086984766421,1517.3557783980036,1686.7656174032213]
["Newsprint growth (%)",null,null,null,{"$f":"(E87/D87-1)*100","v":5.1315987769444904},-6.4781626283191063,-2.340936054165077,27.713055243139362,31.235744515209941,29.394201653351359,11.278947316862942,-4.5068246674890622,-3.7763678956973301,12.614488457852513,10.839520608441756,11.602388253186934,11.164806660180737]
[]
["Employee costs"]
["Year-end employees (#)",null,350,350,400,450,400,450,{"$f":"H91+50","v":500},{"$f":"I91+25","v":525},550,{"$f":"K91","v":550},{"$f":"L91","v":550},{"$f":"M91","v":550},575,600,{"$f":"P91","v":600}]
["growth (%)",null,null,null,{"$f":"(E91/D91-1)*100","v":14.285714285714279},12.5,-11.111111111111116,12.5,11.111111111111116,5.0000000000000044,4.7619047619047672,0,0,0,4.5454545454545414,4.3478260869565188,0]
["Average employees (#)",null,null,{"$f":"AVERAGE(C91:D91)","v":350},375,425,425,{"$f":"AVERAGE(G91:H91)+25","v":450},475,512.5,537.5,550,550,550,562.5,587.5,600]
["Employee cost (Rs/month)",null,null,{"$f":"'HT Delhi-NCR'!D94*(1+10%)","v":55000.000000000007},{"$f":"'HT Delhi-NCR'!E94*(1+10%)","v":60500.000000000007},{"$f":"'HT Delhi-NCR'!F94*(1+10%)","v":66000},{"$f":"'HT Delhi-NCR'!G94*(1+10%)","v":66000},{"$f":"'HT Delhi-NCR'!H94*(1+10%)","v":72600},{"$f":"'HT Delhi-NCR'!I94*(1+10%)","v":79860},{"$f":"'HT Delhi-NCR'!J94*(1+10%)","v":89443.200000000026},{"$f":"'HT Delhi-NCR'!K94*(1+10%)","v":100176.38400000005},{"$f":"'HT Delhi-NCR'!L94*(1+10%)","v":110194.02240000006},{"$f":"'HT Delhi-NCR'!M94*(1+10%)","v":110194.02240000006},{"$f":"'HT Delhi-NCR'!N94*(1+10%)","v":119009.54419200007},{"$f":"'HT Delhi-NCR'!O94*(1+10%)","v":128530.30772736009},{"$f":"'HT Delhi-NCR'!P94*(1+10%)","v":136242.12619100171},{"$f":"'HT Delhi-NCR'!Q94*(1+10%)","v":144416.65376246182}]
["growth (%)",null,null,null,{"$f":"(E94/D94-1)*100","v":10.000000000000009},{"$f":"(F94/E94-1)*100","v":9.0909090909090828},0,10.000000000000009,10.000000000000009,12.000000000000032,12.000000000000032,10.000000000000009,0,8.0000000000000071,8.0000000000000071,6.0000000000000053,6.0000000000000053]
[]
["Employee costs (Rs mn)",null,null,{"$f":"+D93*D94*12/10^6","v":231.00000000000006},272.25000000000006,336.6,336.6,392.04,455.202,550.07568000000026,646.13767680000035,727.28054784000039,727.28054784000039,785.46299166720041,867.57957715968064,960.50698964656203,1039.7999070897249]
["Employee growth (%)",null,null,null,{"$f":"(E97/D97-1)*100","v":17.857142857142861},23.636363636363612,0,16.470588235294127,16.1111111111111,20.842105263157951,17.463414634146357,12.558139534883717,0,8.0000000000000071,10.454545454545471,10.711111111111116,8.2553191489361577]

{"sheet":"HT Others","index":20,"n_rows":98,"n_cols":17,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Derivation of financials of HT English Others, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,2005,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Revenues from advertising"]
["Total advertising revenues",null,null,{"$f":"D41","v":750},907.2,1000.0972800000001,1050.5021829120001,1256.400610762752,1411.1891660087231,1614.4004059139793,1899.5035175983883,1987.6404808149537,2106.8989096638511,2367.3116148983036,2659.911330499734,2932.2862507429072,3232.5523628189812]
["growth (%)",null,null,null,{"$f":"(E5/D5-1)*100","v":20.96},10.240000000000006,5.04,19.599999999999994,12.319999999999997,14.400000000000013,17.660000000000011,4.6399999999999997,6.0000000000000053,12.360000000000015,12.360000000000015,10.240000000000006,10.240000000000006]
["actual",null,null,750,900,1000,1050]
[]
["Revenues from circulation"]
["Total circulation revenues",null,null,{"$f":"D72","v":121.82400000000001},152.28,150.65999999999997,178.09199999999998,195.85799999999995,189.50399999999996,230.84999999999997,259.92,273.60000000000008,290.30400000000003,323.13600000000014,342.14400000000012,393.98400000000009,449.2800000000002]
["growth (%)",null,null,null,{"$f":"(E10/D10-1)*100","v":24.999999999999979},-1.0638297872340607,18.207885304659509,9.9757428744693613,-3.2441871151548507,21.818009118541038,12.592592592592622,5.2631578947368585,6.1052631578947247,11.309523809523835,5.8823529411764719,15.151515151515138,14.035087719298268]
["actual",null,null,130,150,150,180]
[]
["Other operating revenue",null,null,{"$f":"+'cons revenues'!D17*15%","v":67.816311764705887},{"$f":"+'cons revenues'!E17*15%","v":58.913495311460629},{"$f":"+'cons revenues'!F17*15%","v":82.235834382305342},{"$f":"+'cons revenues'!G17*15%","v":93.662621509824191},{"$f":"+'cons revenues'!H17*15%","v":146.43088304552592},{"$f":"+'cons revenues'!I17*15%","v":169.89299999999997},{"$f":"+'cons revenues'!J17*10%","v":124.58170000000001},{"$f":"+'cons revenues'!K17*10%","v":137.03887000000003},{"$f":"+'cons revenues'!L17*10%","v":150.74175700000004},{"$f":"+'cons revenues'!M17*10%","v":158.27334485000003},{"$f":"+'cons revenues'!N17*10%","v":166.18676209250006},{"$f":"+'cons revenues'!O17*10%","v":174.49585019712507},{"$f":"+'cons revenues'!P17*10%","v":183.22039270698133},{"$f":"+'cons revenues'!Q17*10%","v":192.38116234233041}]
[]
["Operating expenses"]
["Newsprint costs",null,null,{"$f":"-D87","v":-435.43512079441911},-422.07596544614393,-456.64491911399995,-411.46450329600003,-474.06717072000009,-607.42912230000024,-724.93299648000027,-822.23420944896043,-714.8480134752001,-772.45492911321617,-895.36537483769598,-994.63177327082212,-1124.8332508058647,-1265.6059802710172]
["Employee costs",null,null,{"$f":"-D97","v":-213.75},-259.875,-310.5,-310.5,-356.4,-408.375,-484.82280000000014,-563.49216000000024,-631.11121920000028,-642.38106240000025,-718.11440870400043,-801.8538516172805,-877.83279034429506,-945.27264280884094]
["SG&A and other costs",null,null,{"$f":"-'cons expenses'!D74","v":-187.15449999999998},{"$f":"-'cons expenses'!E74","v":-292.67280781694274},{"$f":"-'cons expenses'!F74","v":-349.11574411930195},{"$f":"-'cons expenses'!G74","v":-334.85434357899982},{"$f":"-'cons expenses'!H74","v":-408.02520473261472},{"$f":"-'cons expenses'!I74","v":-503.47506291984564},{"$f":"-'cons expenses'!J74","v":-575.00383127806163},{"$f":"-'cons expenses'!K74","v":-645.26840281654154},{"$f":"-'cons expenses'!L74","v":-711.2945884893071},{"$f":"-'cons expenses'!M74","v":-762.402785243778},{"$f":"-'cons expenses'!N74","v":-851.38861138789173},{"$f":"-'cons expenses'!O74","v":-943.06411951217456},{"$f":"-'cons expenses'!P74","v":-1031.4068184976145},{"$f":"-'cons expenses'!Q74","v":-1135.9157147036874}]
["Total operating expenses",null,null,{"$f":"SUM(D17:D19)","v":-836.33962079441915},-974.62377326308672,-1116.260663233302,-1056.8188468749997,-1238.4923754526149,-1519.2791852198459,-1784.7596277580619,-2030.9947722655022,-2057.2538211645074,-2177.2387767569944,-2464.8683949295882,-2739.5497444002772,-3034.0728596477743,-3346.7943377835454]
["growth (%)",null,null,null,{"$f":"(E20/D20-1)*100","v":16.53444952629588},14.532468205244808,-5.3250838550671702,17.190602638741879,22.671662364059021,17.474105162561028,13.796543841410758,1.2929156321615842,5.8322874094636434,13.210752134454417,11.143854578026492,10.750785447481338,10.306986437104705]
[]
["Total EBITDA",null,null,{"$f":"D5+D10+D14+D20","v":103.30069097028684},143.76972204837386,116.73245114900328,265.43795754682469,360.19711835566295,251.30698078887713,185.07247815591722,265.46761533288577,354.72841665044643,378.23747775685661,391.76598206121525,437.00143629658214,475.41778380211417,527.41918737776632]
["growth (%)",null,null,null,{"$f":"(E23/D23-1)*100","v":39.175953905020286},-18.805956159721461,127.39003159284823,35.699174935115387,-30.230707581415572,-26.356013838152581,43.439812325438474,33.62398882652078,6.6273408057906602,3.5767223239192569,11.546549804392825,8.7908973094220642,10.938043410950105]
["EBITDA margin (%)",null,null,{"$f":"D23/(D5+D10+D14)*100","v":10.993641894341611},12.855021300739553,9.4674049503904119,20.074614602788238,22.530774096577595,14.193434107495396,9.3953427604453505,11.559850349236877,14.706924913833507,14.801056244946867,13.714250070528941,13.757103583034807,13.546632035889131,13.613580768132961]
[]
["Source: Company data, Kotak Institutional Equities estimates"]
[]
[]
["Key assumptions"]
[]
["Advertising revenues"]
["Pagination (#)",null,null,28,32,30,32,{"$f":"G33+2","v":34},{"$f":"H33+1","v":35},{"$f":"I33+1","v":36},{"$f":"J33+2","v":38},{"$f":"K33-4","v":34},{"$f":"L33+2","v":36},{"$f":"M33+2","v":38},{"$f":"N33+2","v":40},{"$f":"O33+2","v":42},{"$f":"P33+2","v":44}]
["Ad:Total ratio (%)",null,null,35,35,40,40,40,{"$f":"H34+1","v":41},{"$f":"I34+1","v":42},{"$f":"J34+1","v":43},{"$f":"K34+2","v":45},{"$f":"L34+1","v":46},{"$f":"M34+1","v":47},{"$f":"N34+1","v":48},{"$f":"O34+1","v":49},{"$f":"P34+1","v":50}]
["Volume growth (%)",null,null,null,{"$f":"(E33-D33)*2+(E34-D34)*2","v":8},6,4,4,4,4,6,-4,6,6,6,6,6]
[]
["Color:BW ratio (%)",null,null,80,{"$f":"D37+2","v":82},{"$f":"E37+2","v":84},{"$f":"F37-4","v":80},{"$f":"G37+2","v":82},{"$f":"H37+2","v":84},{"$f":"I37+2","v":86},{"$f":"J37+2","v":88},{"$f":"K37+2","v":90},{"$f":"L37-4","v":86},{"$f":"M37+2","v":88},{"$f":"N37+2","v":90},{"$f":"O37","v":90},{"$f":"P37","v":90}]
["Rate increase (%)",null,null,null,11.5,3.5,2,14.5,7.5,9.5,10.5,8.5,1,5.5,5.5,4,4]
["Yield growth (%)",null,null,null,{"$f":"(E37-D37)/4+E38","v":12},4,1,15,8,10,11,9,0,6,6,4,4]
[]
["Advertising revenues (Rs mn)",null,null,750,{"$f":"D41*(1+E35%)*(1+E39%)","v":907.2},1000.0972800000001,1050.5021829120001,1256.400610762752,1411.1891660087231,1614.4004059139793,1899.5035175983883,1987.6404808149537,2106.8989096638511,2367.3116148983036,2659.911330499734,2932.2862507429072,3232.5523628189812]
["Advertising growth (%)",null,null,null,{"$f":"(E41/D41-1)*100","v":20.96},10.240000000000006,5.04,19.599999999999994,12.319999999999997,14.400000000000013,17.660000000000011,4.6399999999999997,6.0000000000000053,12.360000000000015,12.360000000000015,10.240000000000006,10.240000000000006]
[null,null,null,null,20,10,5]
["Readership"]
["IRS Round",null,null,null,"R1 2007","R1 2008","R1 2009","Q1 2010","Q1 2011","Q1 2012"]
["Tribune CPH (mn)",null,null,null,483,392,463,532,507,539]
["HT CPH (mn)",null,null,null,357,305,368,376,415,439]
["TOI CPH (mn)",null,null,null,253,216,249,238,240,248]
[]
[]
["Total ( mn)",null,null,null,{"$f":"SUM(E46:E50)","v":1093},913,1080,1146,1162,1226,{"$f":"SUM(K48:K48)","v":0},0,0,0,0,0,0]
["Tribune CPH (mn)",null,null,null,{"$f":"E46/E$51*100","v":44.190301921317477},42.935377875136908,42.870370370370367,46.42233856893543,{"$f":"I46/I$51*100","v":43.631669535283997},43.964110929853177]
["HT CPH (mn)",null,null,null,32.662397072278132,33.406352683461115,34.074074074074076,32.809773123909245,35.714285714285715,35.807504078303424]
["TOI CPH (mn)",null,null,null,23.14730100640439,23.658269441401973,23.055555555555557,20.767888307155321,20.654044750430291,20.228384991843392]
[]
[]
["Total (%)",null,null,null,{"$f":"SUM(E52:E56)","v":100},99.999999999999986,100,100,{"$f":"SUM(I52:I56)","v":100},{"$f":"SUM(J52:J56)","v":100},0,0,{"$f":"SUM(M54:M54)","v":0},{"$f":"SUM(N54:N54)","v":0},{"$f":"SUM(O54:O54)","v":0},{"$f":"SUM(P54:P54)","v":0},{"$f":"SUM(Q54:Q54)","v":0}]
[]
["Circulation revenues"]
["Print order (mn)",null,null,0.3,0.3,0.3,0.3,{"$f":"G60+0.025","v":0.32500000000000001},{"$f":"H60+0.025","v":0.35000000000000003},{"$f":"I60+0.025","v":0.37500000000000006},{"$f":"J60+0.025","v":0.40000000000000008},{"$f":"K60","v":0.40000000000000008},{"$f":"L60","v":0.40000000000000008},{"$f":"M60+0.025","v":0.4250000000000001},{"$f":"N60+0.025","v":0.45000000000000012},{"$f":"O60+0.025","v":0.47500000000000014},{"$f":"P60+0.025","v":0.50000000000000011}]
["growth (%)",null,null,null,{"$f":"(E60/D60-1)*100","v":0},0,0,8.3333333333333481,7.6923076923077094,7.1428571428571397,6.6666666666666652,0,0,6.25,5.8823529411764719,5.555555555555558,5.2631578947368363]
["Unsold copies (%)",null,null,6,6,7,3,7,6,5,{"$f":"J62","v":5},{"$f":"K62","v":5},{"$f":"L62-1","v":4},{"$f":"M62","v":4},{"$f":"N62","v":4},{"$f":"O62","v":4},{"$f":"P62","v":4}]
["Circulation (mn)",null,null,{"$f":"D60*(1-D62%)","v":0.28199999999999997},0.28199999999999997,0.27899999999999997,0.29099999999999998,0.30224999999999996,0.32900000000000001,0.35625000000000001,0.38000000000000006,0.38000000000000006,0.38400000000000006,0.40800000000000008,0.43200000000000011,0.45600000000000013,0.48000000000000009]
["growth (%)",null,null,null,{"$f":"(E63/D63-1)*100","v":0},-1.0638297872340385,4.3010752688172005,3.8659793814432852,8.8502894954508129,8.2826747720364793,6.6666666666666874,0,1.0526315789473717,6.25,5.8823529411764719,5.555555555555558,5.2631578947368363]
[]
["Cover price (Rs/day)",null,null,2.2000000000000002,2.5,2.5,2.8,2.9,{"$f":"H66-0.1","v":2.8},{"$f":"I66+0.2","v":3},{"$f":"J66+0.1","v":3.1},{"$f":"K66+0.2","v":3.3000000000000003},{"$f":"L66+0.1","v":3.4000000000000004},{"$f":"M66+0.1","v":3.5000000000000004},{"$f":"N66+0.1","v":3.6000000000000005},3.8000000000000007,4.0000000000000009]
["growth (%)",null,null,null,{"$f":"(E66/D66-1)*100","v":13.636363636363624},0,11.999999999999989,3.5714285714285809,-3.4482758620689724,7.1428571428571397,3.3333333333333437,6.4516129032258229,3.0303030303030276,2.941176470588247,2.8571428571428692,5.555555555555558,5.2631578947368363]
["Commission (Rs/day)",null,null,1,1,1,{"$f":"F68+0.1","v":1.1000000000000001},{"$f":"G68","v":1.1000000000000001},{"$f":"H68+0.1","v":1.2000000000000002},{"$f":"I68","v":1.2000000000000002},{"$f":"J68","v":1.2000000000000002},{"$f":"K68+0.1","v":1.3000000000000003},{"$f":"L68","v":1.3000000000000003},{"$f":"M68","v":1.3000000000000003},{"$f":"N68+0.1","v":1.4000000000000004},{"$f":"O68","v":1.4000000000000004},{"$f":"P68","v":1.4000000000000004}]
["Net realization (Rs/day)",null,null,{"$f":"D66-D68","v":1.2000000000000002},1.5,1.5,1.6999999999999997,1.7999999999999998,1.5999999999999996,1.7999999999999998,1.9,2,2.1,2.2000000000000002,2.2000000000000002,2.4000000000000004,2.6000000000000005]
["growth (%)",null,null,null,{"$f":"(E69/D69-1)*100","v":24.999999999999979},0,13.333333333333307,5.8823529411764719,-11.111111111111127,12.500000000000021,5.555555555555558,5.2631578947368363,5.0000000000000044,4.7619047619047672,0,9.0909090909091042,8.3333333333333481]
[]
["Circulation revenues (Rs mn)",null,null,{"$f":"D63*10^3*360*D69/10^3","v":121.82400000000001},152.28,150.65999999999997,178.09199999999998,195.85799999999995,189.50399999999996,230.84999999999997,259.92,273.60000000000008,290.30400000000003,323.13600000000014,342.14400000000012,393.98400000000009,449.2800000000002]
["Circulation growth (%)",null,null,null,{"$f":"(E72/D72-1)*100","v":24.999999999999979},-1.0638297872340607,18.207885304659509,9.9757428744693613,-3.2441871151548507,21.818009118541038,12.592592592592622,5.2631578947368585,6.1052631578947247,11.309523809523835,5.8823529411764719,15.151515151515138,14.035087719298268]
[]
["Newsprint costs"]
["Pagination (#)",null,null,{"$f":"D33","v":28},32,30,32,34,35,36,38,34,36,38,40,42,44]
["Print order ('000)",null,null,{"$f":"D60","v":0.3},0.3,0.3,0.3,0.32500000000000001,0.35000000000000003,0.37500000000000006,0.40000000000000008,0.40000000000000008,0.40000000000000008,0.4250000000000001,0.45000000000000012,0.47500000000000014,0.50000000000000011]
["Total pagination (bn #)",null,null,{"$f":"D76*D77*360/10^3","v":3.024},3.456,3.24,3.456,3.9780000000000006,4.410000000000001,4.8600000000000012,5.4720000000000013,4.8960000000000008,5.1840000000000011,5.8140000000000009,6.4800000000000013,7.182000000000003,7.9200000000000008]
["Newsprint quantity (tons)",null,null,{"$f":"4.6*D78*10^3","v":13910.4},{"$f":"4.5*E78*10^3","v":15552},{"$f":"4.5*F78*10^3","v":14580.000000000002},{"$f":"4.4*G78*10^3","v":15206.4},{"$f":"4.4*H78*10^3","v":17503.200000000004},{"$f":"4.4*I78*10^3","v":19404.000000000007},{"$f":"4.4*J78*10^3","v":21384.000000000007},{"$f":"4.4*K78*10^3","v":24076.80000000001},{"$f":"4.3*L78*10^3","v":21052.800000000003},{"$f":"4.3*M78*10^3","v":22291.200000000004},{"$f":"4.3*N78*10^3","v":25000.200000000004},{"$f":"4.2*O78*10^3","v":27216.000000000007},{"$f":"4.2*P78*10^3","v":30164.400000000016},{"$f":"4.2*Q78*10^3","v":33264}]
["growth (%)",null,null,null,{"$f":"(E79/D79-1)*100","v":11.801242236024855},-6.2499999999999893,4.296296296296287,15.104166666666696,10.859728506787336,10.20408163265305,12.592592592592599,-12.559808612440214,5.8823529411764719,12.152777777777768,8.863129094967249,10.833333333333361,10.275689223057594]
[]
["Imported np (%)",null,null,60,60,60,40,{"$f":"G82+10","v":50},{"$f":"H82","v":50},{"$f":"I82+10","v":60},{"$f":"J82","v":60},{"$f":"K82-10","v":50},{"$f":"L82","v":50},{"$f":"M82+10","v":60},{"$f":"N82","v":60},{"$f":"O82","v":60},{"$f":"P82","v":60}]
["Domestic np (%)",null,null,{"$f":"100-D82","v":40},40,40,60,50,50,40,40,50,50,40,40,40,40]
["Average newsprint price (Rs/ton)",null,null,{"$f":"D82%*'cons expenses'!D39+D83%*'cons expenses'!D43","v":31302.846847999994},{"$f":"E82%*'cons expenses'!E39+E83%*'cons expenses'!E43","v":27139.658271999997},{"$f":"F82%*'cons expenses'!F39+F83%*'cons expenses'!F43","v":31319.953299999994},{"$f":"G82%*'cons expenses'!G39+G83%*'cons expenses'!G43","v":27058.639999999999},{"$f":"H82%*'cons expenses'!H39+H83%*'cons expenses'!H43","v":27084.6},{"$f":"I82%*'cons expenses'!I39+I83%*'cons expenses'!I43","v":31304.324999999997},{"$f":"J82%*'cons expenses'!J39+J83%*'cons expenses'!J43","v":33900.720000000001},{"$f":"K82%*'cons expenses'!K39+K83%*'cons expenses'!K43","v":34150.477200000001},{"$f":"L82%*'cons expenses'!L39+L83%*'cons expenses'!L43","v":33955.008999999998},{"$f":"M82%*'cons expenses'!M39+M83%*'cons expenses'!M43","v":34652.909180000002},{"$f":"N82%*'cons expenses'!N39+N83%*'cons expenses'!N43","v":35814.328478880001},{"$f":"O82%*'cons expenses'!O39+O83%*'cons expenses'!O43","v":36545.847048457596},{"$f":"P82%*'cons expenses'!P39+P83%*'cons expenses'!P43","v":37290.09198942675},{"$f":"Q82%*'cons expenses'!Q39+Q83%*'cons expenses'!Q43","v":38047.317829215281}]
["growth (%)"]
[]
["Newsprint costs (Rs mn)",null,null,{"$f":"+D79*D84/10^6","v":435.43512079441911},422.07596544614393,456.64491911399995,411.46450329600003,474.06717072000009,607.42912230000024,724.93299648000027,822.23420944896043,714.8480134752001,772.45492911321617,895.36537483769598,994.63177327082212,1124.8332508058647,1265.6059802710172]
["Newsprint growth (%)",null,null,null,{"$f":"(E87/D87-1)*100","v":-3.0680013417159313},8.1902208365064908,-9.8939928874410157,15.214597352269021,28.131446304846143,19.344458450572375,13.422097413335843,-13.060292887318292,8.0586242882543235,15.911665663857155,11.086691670550719,13.090420096562806,12.51498649815861]
[]
["Employee costs"]
["Year-end employees (#)",null,450,500,550,600,550,600,{"$f":"H91+50","v":650},{"$f":"I91+25","v":675},{"$f":"J91+25","v":700},{"$f":"K91","v":700},{"$f":"L91+25","v":725},{"$f":"M91+25","v":750},{"$f":"N91+25","v":775},{"$f":"O91+25","v":800},{"$f":"P91","v":800}]
["growth (%)",null,null,null,{"$f":"(E91/D91-1)*100","v":10.000000000000009},9.0909090909090828,-8.3333333333333375,9.0909090909090828,8.333333333333325,3.8461538461538547,3.7037037037036979,0,3.5714285714285809,3.4482758620689724,3.3333333333333437,3.2258064516129004,0]
["Average employees (#)",null,null,{"$f":"AVERAGE(C91:D91)","v":475},525,575,575,{"$f":"AVERAGE(G91:H91)+25","v":600},625,662.5,687.5,700,712.5,737.5,762.5,787.5,800]
["Employee cost (Rs/month)",null,null,{"$f":"'HT Delhi-NCR'!D94*(1-25%)","v":37500},{"$f":"'HT Delhi-NCR'!E94*(1-25%)","v":41250},{"$f":"'HT Delhi-NCR'!F94*(1-25%)","v":45000},{"$f":"'HT Delhi-NCR'!G94*(1-25%)","v":45000},{"$f":"'HT Delhi-NCR'!H94*(1-25%)","v":49500},{"$f":"'HT Delhi-NCR'!I94*(1-25%)","v":54450},{"$f":"'HT Delhi-NCR'!J94*(1-25%)","v":60984.000000000015},{"$f":"'HT Delhi-NCR'!K94*(1-25%)","v":68302.080000000016},{"$f":"'HT Delhi-NCR'!L94*(1-25%)","v":75132.28800000003},{"$f":"'HT Delhi-NCR'!M94*(1-25%)","v":75132.28800000003},{"$f":"'HT Delhi-NCR'!N94*(1-25%)","v":81142.871040000042},{"$f":"'HT Delhi-NCR'!O94*(1-25%)","v":87634.300723200053},{"$f":"'HT Delhi-NCR'!P94*(1-25%)","v":92892.358766592064},{"$f":"'HT Delhi-NCR'!Q94*(1-25%)","v":98465.900292587598}]
["growth (%)",null,null,null,{"$f":"(E94/D94-1)*100","v":10.000000000000009},9.0909090909090828,0,10.000000000000009,10.000000000000009,12.000000000000032,12.000000000000011,10.000000000000009,0,8.0000000000000071,8.0000000000000071,6.0000000000000053,6.0000000000000053]
[]
["Employee costs (Rs mn)",null,null,{"$f":"+D93*D94*12/10^6","v":213.75},259.875,310.5,310.5,356.4,408.375,484.82280000000014,563.49216000000024,631.11121920000028,642.38106240000025,718.11440870400043,801.8538516172805,877.83279034429506,945.27264280884094]
["Employee growth (%)",null,null,null,{"$f":"(E97/D97-1)*100","v":21.578947368421055},19.480519480519476,0,14.782608695652177,14.583333333333348,18.720000000000027,16.226415094339643,12.000000000000011,1.7857142857142794,11.789473684210549,11.661016949152536,9.4754098360655838,7.6825396825396908]

{"sheet":"HTO DCF","index":21,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":false,"merged":[[27,5,34,5],[23,6,23,13],[24,7,24,13]]}
["Discounted cash flow analysis of HT Others (Rs mn)"]
[]
[null,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E","2021E","2022E","2023E","2024E"]
["EBIT",{"$f":"'HT Others'!I23+'cons revenues'!I24%*Consolidated!O329","v":189.65907175405223},{"$f":"'HT Others'!J23+'cons revenues'!J24%*Consolidated!P329","v":127.54957715923354},{"$f":"'HT Others'!K23+'cons revenues'!K24%*Consolidated!Q329","v":204.80233450303697},{"$f":"'HT Others'!L23+'cons revenues'!L24%*Consolidated!R329","v":292.74380891123616},{"$f":"'HT Others'!M23+'cons revenues'!M24%*Consolidated!S329","v":315.12735267800394},{"$f":"'HT Others'!N23+'cons revenues'!N24%*Consolidated!T329","v":327.33603465195404},{"$f":"'HT Others'!O23+'cons revenues'!O24%*Consolidated!U329","v":367.82833536187638},{"$f":"'HT Others'!P23+'cons revenues'!P24%*Consolidated!V329","v":401.45005985056906},{"$f":"'HT Others'!Q23+'cons revenues'!Q24%*Consolidated!W329","v":448.73448023535923},{"$f":"J4*(1+$B$16%)","v":475.65854904948083},{"$f":"K4*(1+$B$16%)","v":504.19806199244971},{"$f":"L4*(1+$B$16%)","v":534.44994571199675},{"$f":"M4*(1+$B$16%)","v":566.51694245471663}]
["Tax expense",{"$f":"-Consolidated!O353%*B4","v":-53.109215977622867},{"$f":"-Consolidated!P353%*C4","v":-36.5449428761695},{"$f":"-Consolidated!Q353%*D4","v":-62.465402147776743},{"$f":"-Consolidated!R353%*E4","v":-91.845664225060077},{"$f":"-Consolidated!S353%*F4","v":-100.08069050697718},{"$f":"-Consolidated!T353%*G4","v":-104.28760158921553},{"$f":"-Consolidated!U353%*H4","v":-116.88108562212254},{"$f":"-Consolidated!V353%*I4","v":-127.56130485614395},{"$f":"-Consolidated!W353%*J4","v":-142.50592719156555}]
["Changes in working capital",{"$f":"'cons revenues'!I24%*Consolidated!O369","v":-59.363007010344688},{"$f":"'cons revenues'!J24%*Consolidated!P369","v":-21.317303982404308},{"$f":"'cons revenues'!K24%*Consolidated!Q369","v":-24.565164212632986},{"$f":"'cons revenues'!L24%*Consolidated!R369","v":-1.0910934248911486},{"$f":"'cons revenues'!M24%*Consolidated!S369","v":-9.0307690086214585},{"$f":"'cons revenues'!N24%*Consolidated!T369","v":-23.406565530152964},{"$f":"'cons revenues'!O24%*Consolidated!U369","v":-22.006930110529659},{"$f":"'cons revenues'!P24%*Consolidated!V369","v":-19.083314561702995},{"$f":"'cons revenues'!Q24%*Consolidated!W369","v":-15.891104701257651}]
["Cash flow from operations",{"$f":"SUM(B4:B6)","v":77.186848766084665},69.687330300659724,117.77176814262722,199.80705126128493,206.01589316240529,199.64186753258556,228.94031962922418,254.80544043272209,290.33744834253605]
["Capital expenditure",{"$f":"-20%*'capex est'!I14","v":-42},{"$f":"-20%*'capex est'!J14","v":-44.1},{"$f":"-20%*'capex est'!K14","v":-46.305000000000007},{"$f":"-20%*'capex est'!L14","v":-48.620250000000006},{"$f":"-20%*'capex est'!M14","v":-51.051262500000007},{"$f":"-20%*'capex est'!N14","v":-120.60860765625003},{"$f":"-20%*'capex est'!O14","v":-126.63903803906256},{"$f":"-20%*'capex est'!P14","v":-132.97098994101569},{"$f":"-20%*'capex est'!Q14","v":-139.61953943806648}]
["Cash flows for minority interest",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
["Free cash flow to the firm",{"$f":"SUM(B7:B9)","v":35.186848766084665},25.587330300659723,71.466768142627217,151.18680126128493,154.96463066240528,79.033259876335535,102.30128159016162,121.83445049170641,150.71790890446957,{"$f":"J10*(1+$B$16%)","v":159.76098343873775},{"$f":"K10*(1+$B$16%)","v":169.34664244506203},{"$f":"L10*(1+$B$16%)","v":179.50744099176575},{"$f":"M10*(1+$B$16%)","v":190.27788745127171}]
["Dicounted cash flow-now",{"$f":"B10*B22","v":31.138804217774041},20.038632861351498,49.530055258710249,92.72569659148607,84.080434575832712,37.948430114710831,43.469690657380575,45.813887029801734,50.138117969411262,47.03221685626189]
["Discounted cash flow-1 year forward",null,{"$f":"C10*B22","v":22.64365513332719},55.968962442342573,104.78003714837926,95.042710113170955,42.881726029623223,49.120750442840055,51.769692343675935,56.675047361808041,53.146405047575939,49.854149867637609]
["Discounted cash flow-2 year forward",null,null,{"$f":"D10*B22","v":63.244927559847099},118.40144197766854,107.39826242788317,48.47257839170765,55.50644800040925,58.499752348353816,64.042803518843058,60.075550203516528,56.335189350430504,52.845398859695862]
[]
["Discount rate (%)",13]
["Growth from 2020E to perpetuity (%)",6]
[]
["Fiscal year-end (March 31, XXXX)",{"$f":"'DCF Analysis'!B18","v":"2012-03-31"},{"$f":"'DCF Analysis'!C18","v":"2013-03-31"},{"$f":"'DCF Analysis'!D18","v":"2014-03-31"},{"$f":"'DCF Analysis'!E18","v":"2015-03-31"},{"$f":"'DCF Analysis'!F18","v":"2016-03-31"},{"$f":"'DCF Analysis'!G18","v":"2017-03-31"},{"$f":"'DCF Analysis'!H18","v":"2018-03-31"},{"$f":"'DCF Analysis'!I18","v":"2019-03-31"},{"$f":"'DCF Analysis'!J18","v":"2020-03-31"},{"$f":"'DCF Analysis'!K18","v":"2021-03-31"},{"$f":"'DCF Analysis'!L18","v":"2022-03-31"},{"$f":"'DCF Analysis'!M18","v":"2023-03-31"},{"$f":"'DCF Analysis'!N18","v":"2024-03-31"}]
["Today",{"$f":"'DCF Analysis'!B19","v":"2011-04-01"},{"$f":"B19","v":"2011-04-01"},{"$f":"+C19","v":"2011-04-01"},"2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01"]
["Days left",{"$f":"B18-B19","v":365},730,1095,1460,1826,2191,2556,2921,3287,3652,4017,4382,4748]
["Years left",{"$f":"B20/365","v":1},2,3,4,5.0027397260273974,6.0027397260273974,7.0027397260273974,8.0027397260273965,9.0054794520547947,10.005479452054795,11.005479452054795,12.005479452054795,13.008219178082191]
["Discount factor at WACC",{"$f":"1/(1+$B$15%)^B21","v":0.88495575221238942},0.78314668337379612,0.69305016227769578,0.61331872767937679,0.54257822715045378,0.48015772314199462,0.42491833906371201,0.37603392837496652,0.33266197981283435,0.29439113257772948,0.26052312617498191,0.23055143909290435,0.2039595163893447]
[]
[null,"+ 1-year",null,"+ 2-years",null,null,"Sensitivity of share price to different levels of WACC and growth rate (Rs)"]
["Total PV of free cash flow (a)",{"$f":"+SUM(B11:K11)","v":501.91596613272083},{"$f":"B25/$B$30","v":0.41339962166613636},{"$f":"+SUM(C12:L12)","v":581.88313593038072},{"$f":"D25/$D$30","v":0.43527495497863383},null,null,"WACC (%)"]
["FCF in terminal year",{"$f":"L10","v":169.34664244506203},null,{"$f":"M10","v":179.50744099176575},null,null,{"$f":"B34","v":5.166460030208393},10.5,11,11.5,12,12.5,13,13.5]
["Exit FCF multiple (X)",{"$f":"1/($B$15%-$B$16%)","v":14.285714285714285},null,{"$f":"1/($B$15%-$B$16%)","v":14.285714285714285},null,null,2,5.3086457697500089,4.9653763436685772,4.6594045826033934,4.3850943309606425,4.1378848137722501,3.9140461411686647,3.7104985992174564]
["Terminal value ",{"$f":"B26*B27","v":2419.2377492151718},null,{"$f":"D26*D27","v":2564.3920141680819},null,"Growth rate (%)",3,5.7610024236514628,5.3516831196361982,4.991678680251022,4.6727285947278725,4.3883132409872356,4.133218571750616,3.9032251810398462]
["PV of terminal value (b)",{"$f":"B28*K22","v":712.20214096625148},{"$f":"B29/$B$30","v":0.58660037833386358},{"$f":"D28*K22","v":754.9342694242265},{"$f":"D29/$D$30","v":0.56472504502136622},null,4,6.3525457402918262,5.8483632601659972,5.4125592039380193,5.0322714244369111,4.6976660040175151,4.4010959869063369,4.1365257800880029]
["EV (a) + (b)",{"$f":"B29+B25","v":1214.1181070989724},null,{"$f":"D29+D25","v":1336.8174053546072},null,null,5,7.159195717528684,6.5106034475390606,5.9629414272210157,5.4945407769199592,5.0895128371892007,4.735942755850985,4.4247206377357244]
["EV (US$ mn)",{"$f":"+B30/46","v":26.39387189345592},null,{"$f":"+D30/46","v":29.061247942491462},null,null,6,8.3243567957597033,7.4377397098613507,6.7134626407887383,6.1108999135640261,5.6019279267214053,5.166460030208393,4.7897674574228395]
["Net debt/ (cash)",{"$f":"0","v":0},null,{"$f":"0","v":0},null,null,7,10.155324204408448,8.8284441033447862,7.797548838164337,6.973802704865717,6.3006757760835024,5.7404830626849357,5.2671363754752205]
["Equity value",{"$f":"+B30-B32","v":1214.1181070989724},null,{"$f":"+D30-D32","v":1336.8174053546072},null,null,8,13.451065539976186,11.146284759150511,9.5011128626117074,8.2681568918182524,7.3099782251620864,6.5441153081520946,5.9180939910011938]
["Implied share price (Rs)",{"$f":"+B33/Consolidated!L342","v":5.166460030208393},null,{"$f":"+D33/Consolidated!M342","v":5.6861650589306993},null,null,9,21.141128656300907,15.781966070761953,12.567528106616967,10.425413870072481,8.8960249308570045,7.7495636763528326,6.8583661023164888]
["Exit EV/EBITDA multiple (X)",{"$f":"B28/L4","v":4.7981893061131986},null,{"$f":"D28/M4","v":4.7981893061131977},null,null,10,59.591444237924627,29.689010005596316,19.722497009295925,14.739927826580942,11.750909001107861,9.7586442900207331,8.3359365629548137]

{"sheet":"HT Mint","index":22,"n_rows":98,"n_cols":17,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Derivation of financials of HT Mint business, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,2005,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Revenues from advertising"]
["Total advertising revenues",null,null,{"$f":"D41","v":50},200,300,450,630.99,745.76708100000008,926.98848168300003,1161.3311698524624,1215.2169361336166,1251.9164876048519,1391.8807509190744,1608.1790196118986,1823.9966440438156,2068.7769936744958]
["growth (%)",null,null,null,{"$f":"(E5/D5-1)*100","v":300},50,50,40.220000000000013,18.190000000000019,24.29999999999999,25.27999999999999,4.6399999999999997,3.0200000000000005,11.180000000000012,15.54,13.420000000000009,13.420000000000009]
["actual",null,null,750,900,1000,1050]
[]
["Revenues from circulation"]
["Total circulation revenues",null,null,{"$f":"D72","v":0},12.182399999999999,12.052800000000001,16.761599999999994,23.435999999999996,37.900800000000004,55.404000000000018,75.240000000000009,90.288000000000025,114.04799999999999,135.12960000000004,149.29920000000004,172.80000000000007,190.08000000000004]
["growth (%)",null,null,null,{"$f":"(E10/D10-1)*100","v":{"$error":"#DIV/0!"}},-1.0638297872340274,39.068100358422875,39.819587628866017,61.720430107526923,46.181610942249264,35.802469135802454,20.000000000000018,26.315789473684159,18.484848484848527,10.485933503836309,15.740740740740744,9.9999999999999858]
["actual",null,null,130,150,150,180]
[]
["Other operating revenue",null,null,{"$f":"+'cons revenues'!D17*0%","v":0},{"$f":"+'cons revenues'!E17*0%","v":0},{"$f":"+'cons revenues'!F17*0%","v":0},{"$f":"+'cons revenues'!G17*0%","v":0},{"$f":"+'cons revenues'!H17*0%","v":0},{"$f":"+'cons revenues'!I17*0%","v":0},{"$f":"+'cons revenues'!J17*5%","v":62.290850000000006},{"$f":"+'cons revenues'!K17*5%","v":68.519435000000016},{"$f":"+'cons revenues'!L17*5%","v":75.370878500000018},{"$f":"+'cons revenues'!M17*5%","v":79.136672425000015},{"$f":"+'cons revenues'!N17*5%","v":83.09338104625003},{"$f":"+'cons revenues'!O17*5%","v":87.247925098562533},{"$f":"+'cons revenues'!P17*5%","v":91.610196353490664},{"$f":"+'cons revenues'!Q17*5%","v":96.190581171165206}]
[]
["Operating expenses"]
["Newsprint costs",null,null,{"$f":"-D87","v":-92.167994318399991},-184.43467769759994,-218.39539609799994,-197.64670464000005,-256.93534943999998,-305.89992576000003,-402.06367871999998,-475.03026806399981,-460.08834909839982,-469.54485496036784,-500.94524509937418,-551.64451290650641,-618.90585028333862,-664.70902325158477]
["Employee costs",null,null,{"$f":"-D97","v":-18},-59.4,-108,-129.6,-190.08,-222.15600000000001,-278.08704000000006,-327.84998400000012,-360.63498240000018,-360.63498240000018,-389.48578099200023,-441.6768756449282,-512.76582039158825,-567.1635856853045]
["SG&A and other costs",null,null,{"$f":"-'cons expenses'!D75","v":-68.623316666666668},{"$f":"-'cons expenses'!E75","v":-168.97172482736832},{"$f":"-'cons expenses'!F75","v":-220.3237489395737},{"$f":"-'cons expenses'!G75","v":-197.15816123062996},{"$f":"-'cons expenses'!H75","v":-270.86910790940277},{"$f":"-'cons expenses'!I75","v":-266.07001887066906},{"$f":"-'cons expenses'!J75","v":-330.1671175042801},{"$f":"-'cons expenses'!K75","v":-394.50851349789571},{"$f":"-'cons expenses'!L75","v":-434.8760446647745},{"$f":"-'cons expenses'!M75","v":-453.01870567431655},{"$f":"-'cons expenses'!N75","v":-500.58108627724295},{"$f":"-'cons expenses'!O75","v":-570.17537154643094},{"$f":"-'cons expenses'!P75","v":-641.57534930531642},{"$f":"-'cons expenses'!Q75","v":-726.96619685473775}]
["Total operating expenses",null,null,{"$f":"SUM(D17:D19)","v":-178.79131098506667},-412.80640252496823,-546.71914503757364,-524.40486587063003,-717.88445734940274,-794.1259446306691,-1010.3178362242801,-1197.3887655618955,-1255.5993761631746,-1283.1985430346847,-1391.0121123686174,-1563.4967600978657,-1773.2470199802433,-1958.838805791627]
["growth (%)",null,null,null,{"$f":"(E20/D20-1)*100","v":130.88728431520221},32.43959921491426,-4.0814885246811761,36.895079369172713,10.620300593046373,27.22387966988753,18.516047389277968,4.8614628995589992,2.1980870168832656,8.4019398182108453,12.399938591155845,13.415458556450632,10.466211628735822]
[]
["Total EBITDA",null,null,{"$f":"D5+D10+D14+D20","v":-128.79131098506667},-200.62400252496823,-234.66634503757365,-57.643265870630046,-63.458457349402693,-10.458063630669017,34.36549545871992,107.7018392905668,125.27643847044214,161.90261699516714,219.09161959670701,281.22938461259537,315.1598204170632,396.20876905403406]
["growth (%)",null,null,null,{"$f":"(E23/D23-1)*100","v":55.774485864369019},16.96823016396991,-75.436074626977089,10.088240822134885,-83.519826879675236,-428.60285299795515,213.40109564239813,16.317826413772906,29.236286545108481,35.323087213128247,28.361543508724107,12.065039309888736,25.71677713539615]
["EBITDA margin (%)",null,null,{"$f":"D23/(D5+D10+D14)*100","v":-257.58262197013335},-94.552612528168325,-75.20084583044077,-12.349616136081041,-9.6968117631944164,-1.3345020108931853,3.2895610005911182,8.2524415462129745,9.0722451029154527,11.203549029870178,13.607298414821972,15.245047912341251,15.090920711459937,16.823811683719374]
[]
["Source: Company data, Kotak Institutional Equities estimates"]
[]
[]
["Key assumptions"]
[]
["Advertising revenues"]
["Pagination (#)",null,null,30,30,30,32,{"$f":"G33+3","v":35},{"$f":"H33-1","v":34},{"$f":"I33+2","v":36},{"$f":"J33+2","v":38},{"$f":"K33-4","v":34},{"$f":"L33","v":34},{"$f":"M33","v":34},{"$f":"N33+2","v":36},{"$f":"O33+2","v":38},{"$f":"P33+2","v":40}]
["Ad:Total ratio (%)",null,null,null,null,null,20,24,{"$f":"H34+4","v":28},{"$f":"I34+3","v":31},{"$f":"J34+2","v":33},{"$f":"K34+2","v":35},{"$f":"L34+1","v":36},{"$f":"M34+1","v":37},{"$f":"N34+1","v":38},{"$f":"O34+1","v":39},{"$f":"P34+1","v":40}]
["Volume growth (%)",null,null,null,null,null,null,{"$f":"(H33-G33)*2+(H34-G34)*2","v":14},6,10,8,-4,2,2,6,6,6]
[]
["Color:BW ratio (%)",null,null,80,{"$f":"D37+2","v":82},{"$f":"E37+2","v":84},{"$f":"F37-4","v":80},{"$f":"G37+2","v":82},{"$f":"H37+2","v":84},{"$f":"I37+2","v":86},{"$f":"J37+2","v":88},{"$f":"K37+2","v":90},{"$f":"L37-4","v":86},{"$f":"M37+2","v":88},{"$f":"N37+2","v":90},{"$f":"O37","v":90},{"$f":"P37","v":90}]
["Rate increase (%)",null,null,null,null,null,null,22.5,11,12.5,15.5,8.5,2,8.5,8.5,7,7]
["Yield growth (%)",null,null,null,null,null,null,{"$f":"(H37-G37)/4+H38","v":23},11.5,13,16,9,1,9,9,7,7]
[]
["Advertising revenues (Rs mn)",null,null,50,200,300,450,{"$f":"G41*(1+H35%)*(1+H39%)","v":630.99},745.76708100000008,926.98848168300003,1161.3311698524624,1215.2169361336166,1251.9164876048519,1391.8807509190744,1608.1790196118986,1823.9966440438156,2068.7769936744958]
["Advertising growth (%)",null,null,null,{"$f":"(E41/D41-1)*100","v":300},50,50,40.220000000000013,18.190000000000019,24.29999999999999,25.27999999999999,4.6399999999999997,3.0200000000000005,11.180000000000012,15.54,13.420000000000009,13.420000000000009]
[]
["Readership"]
["IRS Round",null,null,null,"R1 2007","R1 2008","R1 2009","Q1 2010","Q1 2011","Q1 2012"]
["Economic Times ('000)",null,null,null,774,743,783,760,769,792]
["HT Mint ('000)",null,null,null,null,0,175,158,222,246]
["Business Standard ('000)",null,null,null,null,0,0,131,151,158]
["Hindu Business Line ('000)",null,null,null,null,88,113,124,91,133]
["Financial Express ('000)",null,null,null,null,25,38,46,46,38]
["Total ('000)",null,null,null,{"$f":"SUM(E46:E50)","v":774},{"$f":"SUM(F46:F50)","v":856},{"$f":"SUM(G46:G50)","v":1109},{"$f":"SUM(H46:H50)","v":1219},{"$f":"SUM(I46:I50)","v":1279},{"$f":"SUM(J46:J50)","v":1367},0,0,0,0,0,0,0]
["Economic Times (%)",null,null,null,null,null,{"$f":"G46/G$51*100","v":70.604147880973855},62.346185397867103,{"$f":"I46/I$51*100","v":60.125097732603592},57.93708851499634,{"$f":"J52-3","v":54.93708851499634},{"$f":"K52-2","v":52.93708851499634}]
["HT Mint (%)",null,null,null,null,null,15.779981965734896,12.961443806398687,17.357310398749025,17.995610826627651,{"$f":"J53+3","v":20.995610826627651},{"$f":"K53+2","v":22.995610826627651}]
["Business Standard (%)",null,null,null,null,null,0,10.746513535684986,11.806098514464425,11.558156547183614,{"$f":"J54","v":11.558156547183614},11.558156547183614]
["Hindu Business Line (%)",null,null,null,null,null,{"$f":"G49/G$51*100","v":10.18935978358882},{"$f":"H49/H$51*100","v":10.172272354388843},7.1149335418295543,9.7293343087051944,9.7293343087051944,9.7293343087051944]
["Financial Express (%)",null,null,null,null,null,{"$f":"G50/G$51*100","v":3.4265103697024344},{"$f":"H50/H$51*100","v":3.7735849056603774},3.5965598123534011,2.7798098024871982,2.7798098024871982,2.7798098024871982]
["Total (%)",null,null,null,null,null,{"$f":"SUM(G52:G56)","v":100},99.999999999999986,{"$f":"SUM(I52:I56)","v":100},{"$f":"SUM(J52:J56)","v":99.999999999999986},99.999999999999986,99.999999999999986,{"$f":"SUM(M54:M54)","v":0},{"$f":"SUM(N54:N54)","v":0},{"$f":"SUM(O54:O54)","v":0},{"$f":"SUM(P54:P54)","v":0},{"$f":"SUM(Q54:Q54)","v":0}]
[]
["Circulation revenues"]
["Print order (mn)",null,null,0.05,0.12,0.12,0.12,{"$f":"G60+0.02","v":0.13999999999999999},{"$f":"H60+0.02","v":0.15999999999999998},{"$f":"I60+0.02","v":0.17999999999999997},{"$f":"J60+0.02","v":0.19999999999999996},{"$f":"K60+0.02","v":0.21999999999999995},{"$f":"L60","v":0.21999999999999995},{"$f":"M60+0.01","v":0.22999999999999995},{"$f":"N60+0.01","v":0.23999999999999996},{"$f":"O60+0.01","v":0.24999999999999997},{"$f":"P60","v":0.24999999999999997}]
["growth (%)",null,null,null,{"$f":"(E60/D60-1)*100","v":140},0,0,16.66666666666665,14.285714285714279,12.5,11.111111111111116,9.9999999999999858,0,4.5454545454545414,4.3478260869565188,4.1666666666666741,0]
["Unsold copies (%)",null,null,6,6,7,3,7,6,5,{"$f":"J62","v":5},{"$f":"K62","v":5},{"$f":"L62-1","v":4},{"$f":"M62","v":4},{"$f":"N62","v":4},{"$f":"O62","v":4},{"$f":"P62","v":4}]
["Circulation (mn)",null,null,{"$f":"D60*(1-D62%)","v":4.7E-2},0.11279999999999998,0.11159999999999999,0.11639999999999999,0.13019999999999998,0.15039999999999998,0.17099999999999996,0.18999999999999995,0.20899999999999994,0.21119999999999994,0.22079999999999994,0.23039999999999997,0.23999999999999996,0.23999999999999996]
["growth (%)",null,null,null,{"$f":"(E63/D63-1)*100","v":139.99999999999994},-1.0638297872340385,4.3010752688172005,11.855670103092786,15.514592933947768,13.696808510638281,11.111111111111116,9.9999999999999858,1.0526315789473717,4.5454545454545414,4.347826086956541,4.1666666666666741,0]
[]
["Cover price (Rs/day)",null,null,1.5,1.8,1.8,2,2.1,{"$f":"H66+0.2","v":2.3000000000000003},{"$f":"I66+0.2","v":2.5000000000000004},{"$f":"J66+0.2","v":2.7000000000000006},{"$f":"K66+0.2","v":2.9000000000000008},{"$f":"L66+0.3","v":3.2000000000000006},{"$f":"M66+0.2","v":3.4000000000000008},{"$f":"N66+0.2","v":3.600000000000001},{"$f":"O66+0.2","v":3.8000000000000012},{"$f":"P66+0.2","v":4.0000000000000009}]
["growth (%)",null,null,null,{"$f":"(E66/D66-1)*100","v":19.999999999999996},0,11.111111111111116,5.0000000000000044,9.5238095238095344,8.6956521739130608,8.0000000000000071,7.4074074074074181,10.344827586206895,6.25,5.8823529411764719,5.555555555555558,5.2631578947368363]
["Commission (Rs/day)",null,null,1.5,1.5,1.5,{"$f":"F68+0.1","v":1.6},{"$f":"G68","v":1.6},{"$f":"H68","v":1.6},{"$f":"I68","v":1.6},{"$f":"J68","v":1.6},{"$f":"K68+0.1","v":1.7000000000000002},{"$f":"L68","v":1.7000000000000002},{"$f":"M68","v":1.7000000000000002},{"$f":"N68+0.1","v":1.8000000000000003},{"$f":"O68","v":1.8000000000000003},{"$f":"P68","v":1.8000000000000003}]
["Net realization (Rs/day)",null,null,{"$f":"D66-D68","v":0},0.30000000000000004,0.30000000000000004,0.39999999999999991,0.5,0.70000000000000018,0.90000000000000036,1.1000000000000005,1.2000000000000006,1.5000000000000004,1.7000000000000006,1.8000000000000007,2.0000000000000009,2.2000000000000006]
["growth (%)",null,null,null,null,{"$f":"(F69/E69-1)*100","v":0},33.333333333333279,25.000000000000021,40.000000000000036,28.57142857142858,22.222222222222232,9.0909090909091042,24.999999999999979,13.33333333333333,5.8823529411764719,11.111111111111116,9.9999999999999858]
[]
["Circulation revenues (Rs mn)",null,null,{"$f":"D63*10^3*360*D69/10^3","v":0},12.182399999999999,12.052800000000001,16.761599999999994,23.435999999999996,37.900800000000004,55.404000000000018,75.240000000000009,90.288000000000025,114.04799999999999,135.12960000000004,149.29920000000004,172.80000000000007,190.08000000000004]
["Circulation growth (%)",null,null,null,null,{"$f":"(F72/E72-1)*100","v":-1.0638297872340274},39.068100358422875,39.819587628866017,61.720430107526923,46.181610942249264,35.802469135802454,20.000000000000018,26.315789473684159,18.484848484848527,10.485933503836309,15.740740740740744,9.9999999999999858]
[]
["Newsprint costs"]
["Pagination (#)",null,null,{"$f":"D33","v":30},30,30,32,35,34,36,38,34,34,34,36,38,40]
["Print order ('000)",null,null,{"$f":"D60","v":0.05},0.12,0.12,0.12,0.13999999999999999,0.15999999999999998,0.17999999999999997,0.19999999999999996,0.21999999999999995,0.21999999999999995,0.22999999999999995,0.23999999999999996,0.24999999999999997,0.24999999999999997]
["Total pagination (bn #)",null,null,{"$f":"D76*D77*360/10^3","v":0.54},1.2959999999999998,1.2959999999999998,1.3823999999999999,1.7639999999999998,1.9583999999999999,2.3327999999999998,2.7359999999999989,2.6927999999999992,2.6927999999999992,2.8151999999999995,3.1103999999999998,3.4199999999999995,3.5999999999999996]
["Newsprint quantity (tons)",null,null,{"$f":"4.6*D78*10^3","v":2484},{"$f":"4.5*E78*10^3","v":5831.9999999999991},{"$f":"4.5*F78*10^3","v":5831.9999999999991},{"$f":"4.4*G78*10^3","v":6082.56},{"$f":"4.4*H78*10^3","v":7761.5999999999995},{"$f":"4.4*I78*10^3","v":8616.9600000000009},{"$f":"4.4*J78*10^3","v":10264.32},{"$f":"4.4*K78*10^3","v":12038.399999999996},{"$f":"4.3*L78*10^3","v":11579.039999999995},{"$f":"4.3*M78*10^3","v":11579.039999999995},{"$f":"4.3*N78*10^3","v":12105.359999999997},{"$f":"4.2*O78*10^3","v":13063.68},{"$f":"4.2*P78*10^3","v":14363.999999999998},{"$f":"4.2*Q78*10^3","v":15120}]
["growth (%)",null,null,null,{"$f":"(E79/D79-1)*100","v":134.78260869565216},0,4.2962962962963092,27.60416666666665,11.020408163265326,19.117647058823508,17.283950617283917,-3.8157894736842168,0,4.5454545454545636,7.9164931897936386,9.9537037037036988,5.2631578947368585]
[]
["Imported np (%)",null,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["Domestic np (%)",null,null,{"$f":"100-D82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Average newsprint price (Rs/ton)",null,null,{"$f":"(D82%*'cons expenses'!D39+D83%*'cons expenses'!D43)*(1+10%)","v":37104.667600000001},{"$f":"(E82%*'cons expenses'!E39+E83%*'cons expenses'!E43)*(1+10%)","v":31624.601799999997},{"$f":"(F82%*'cons expenses'!F39+F83%*'cons expenses'!F43)*(1+10%)","v":37447.770249999994},{"$f":"(G82%*'cons expenses'!G39+G83%*'cons expenses'!G43)*(1+10%)","v":32494.000000000004},{"$f":"(H82%*'cons expenses'!H39+H83%*'cons expenses'!H43)*(1+10%)","v":33103.4},{"$f":"(I82%*'cons expenses'!I39+I83%*'cons expenses'!I43)*(1+10%)","v":35499.75},{"$f":"(J82%*'cons expenses'!J39+J83%*'cons expenses'!J43)*(1+10%)","v":39171},{"$f":"(K82%*'cons expenses'!K39+K83%*'cons expenses'!K43)*(1+10%)","v":39459.584999999999},{"$f":"(L82%*'cons expenses'!L39+L83%*'cons expenses'!L43)*(1+10%)","v":39734.584999999999},{"$f":"(M82%*'cons expenses'!M39+M83%*'cons expenses'!M43)*(1+10%)","v":40551.276700000002},{"$f":"(N82%*'cons expenses'!N39+N83%*'cons expenses'!N43)*(1+10%)","v":41382.102234000005},{"$f":"(O82%*'cons expenses'!O39+O83%*'cons expenses'!O43)*(1+10%)","v":42227.344278680001},{"$f":"(P82%*'cons expenses'!P39+P83%*'cons expenses'!P43)*(1+10%)","v":43087.291164253606},{"$f":"(Q82%*'cons expenses'!Q39+Q83%*'cons expenses'!Q43)*(1+10%)","v":43962.236987538672}]
["growth (%)"]
[]
["Newsprint costs (Rs mn)",null,null,{"$f":"+D79*D84/10^6","v":92.167994318399991},184.43467769759994,218.39539609799994,197.64670464000005,256.93534943999998,305.89992576000003,402.06367871999998,475.03026806399981,460.08834909839982,469.54485496036784,500.94524509937418,551.64451290650641,618.90585028333862,664.70902325158477]
["Newsprint growth (%)",null,null,null,{"$f":"(E87/D87-1)*100","v":100.10707519625414},18.413412718448853,-9.5005168738490191,29.997284755134235,19.057158318900115,31.436344000765516,18.148018138891441,-3.1454667144677373,2.0553673833513031,6.6874101179655643,10.120720438632947,12.19287707992336,7.4006689300605499]
[]
["Employee costs"]
["Year-end employees (#)",null,0,50,100,150,150,200,{"$f":"H91+25","v":225},{"$f":"I91+25","v":250},{"$f":"J91","v":250},{"$f":"K91","v":250},{"$f":"L91","v":250},{"$f":"M91","v":250},{"$f":"N91+25","v":275},{"$f":"O91+25","v":300},{"$f":"P91","v":300}]
["growth (%)",null,null,null,{"$f":"(E91/D91-1)*100","v":100},50,0,33.333333333333329,12.5,11.111111111111116,0,0,0,0,10.000000000000009,9.0909090909090828,0]
["Average employees (#)",null,null,{"$f":"AVERAGE(C91:D91)","v":25},{"$f":"AVERAGE(D91:E91)","v":75},{"$f":"AVERAGE(E91:F91)","v":125},{"$f":"AVERAGE(F91:G91)","v":150},{"$f":"AVERAGE(G91:H91)+25","v":200},{"$f":"AVERAGE(H91:I91)","v":212.5},237.5,250,250,250,250,262.5,287.5,300]
["Employee cost (Rs/month)",null,null,{"$f":"'HT Delhi-NCR'!D94*(1+20%)","v":60000},{"$f":"'HT Delhi-NCR'!E94*(1+20%)","v":66000},{"$f":"'HT Delhi-NCR'!F94*(1+20%)","v":72000},{"$f":"'HT Delhi-NCR'!G94*(1+20%)","v":72000},{"$f":"'HT Delhi-NCR'!H94*(1+20%)","v":79200},{"$f":"'HT Delhi-NCR'!I94*(1+20%)","v":87120},{"$f":"'HT Delhi-NCR'!J94*(1+20%)","v":97574.400000000009},{"$f":"'HT Delhi-NCR'!K94*(1+20%)","v":109283.32800000004},{"$f":"'HT Delhi-NCR'!L94*(1+20%)","v":120211.66080000006},{"$f":"'HT Delhi-NCR'!M94*(1+20%)","v":120211.66080000006},{"$f":"'HT Delhi-NCR'!N94*(1+20%)","v":129828.59366400007},{"$f":"'HT Delhi-NCR'!O94*(1+20%)","v":140214.88115712008},{"$f":"'HT Delhi-NCR'!P94*(1+20%)","v":148627.7740265473},{"$f":"'HT Delhi-NCR'!Q94*(1+20%)","v":157545.44046814015}]
["growth (%)",null,null,null,{"$f":"(E94/D94-1)*100","v":10.000000000000009},9.0909090909090828,0,10.000000000000009,10.000000000000009,12.000000000000011,12.000000000000032,10.000000000000009,0,8.0000000000000071,8.0000000000000071,6.0000000000000053,6.0000000000000053]
[]
["Employee costs (Rs mn)",null,null,{"$f":"+D93*D94*12/10^6","v":18},59.4,108,129.6,190.08,222.15600000000001,278.08704000000006,327.84998400000012,360.63498240000018,360.63498240000018,389.48578099200023,441.6768756449282,512.76582039158825,567.1635856853045]
["Employee growth (%)",null,null,null,{"$f":"(E97/D97-1)*100","v":229.99999999999997},81.818181818181813,19.999999999999996,46.666666666666679,16.874999999999996,25.176470588235311,17.894736842105274,10.000000000000009,0,8.0000000000000071,13.39999999999999,16.095238095238141,10.608695652173905]

{"sheet":"HTM DCF","index":23,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":false,"merged":[[27,5,34,5],[23,6,23,13],[24,7,24,13]]}
["Discounted cash flow analysis of HT Mint (Rs mn)"]
[]
[null,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E","2021E","2022E","2023E","2024E"]
["EBITDA",{"$f":"'HT Mint'!I23+'cons revenues'!I25%*Consolidated!O329","v":-43.03695686344961},{"$f":"'HT Mint'!J23+'cons revenues'!J25%*Consolidated!P329","v":1.3358539512099341},{"$f":"'HT Mint'!K23+'cons revenues'!K25%*Consolidated!Q329","v":70.611893995476152},{"$f":"'HT Mint'!L23+'cons revenues'!L25%*Consolidated!R329","v":87.379874262108416},{"$f":"'HT Mint'!M23+'cons revenues'!M25%*Consolidated!S329","v":124.40266587808878},{"$f":"'HT Mint'!N23+'cons revenues'!N25%*Consolidated!T329","v":181.2094907644487},{"$f":"'HT Mint'!O23+'cons revenues'!O25%*Consolidated!U329","v":239.4074154480104},{"$f":"'HT Mint'!P23+'cons revenues'!P25%*Consolidated!V329","v":269.14900540164786},{"$f":"'HT Mint'!Q23+'cons revenues'!Q25%*Consolidated!W329","v":345.85193222053198},{"$f":"J4*(1+$B$16%)","v":359.68600950935325},{"$f":"K4*(1+$B$16%)","v":374.07344988972739},{"$f":"L4*(1+$B$16%)","v":389.03638788531651},{"$f":"M4*(1+$B$16%)","v":404.59784340072918}]
["Tax expense",{"$f":"-Consolidated!O353%*B4","v":12.051408962101224},{"$f":"-Consolidated!P353%*C4","v":-0.38274298845324156},{"$f":"-Consolidated!Q353%*D4","v":-21.536865610182744},{"$f":"-Consolidated!R353%*E4","v":-27.414627900598937},{"$f":"-Consolidated!S353%*F4","v":-39.508803650914977},{"$f":"-Consolidated!T353%*G4","v":-57.732425325922314},{"$f":"-Consolidated!U353%*H4","v":-76.074070248069816},{"$f":"-Consolidated!V353%*I4","v":-85.522464095651742},{"$f":"-Consolidated!W353%*J4","v":-109.83321416761007}]
["Changes in working capital",{"$f":"'cons revenues'!I25%*Consolidated!O369","v":-31.371397629631208},{"$f":"'cons revenues'!J25%*Consolidated!P369","v":-12.240392891276855},{"$f":"'cons revenues'!K25%*Consolidated!Q369","v":-15.01881445776119},{"$f":"'cons revenues'!L25%*Consolidated!R369","v":-0.66707999843518817},{"$f":"'cons revenues'!M25%*Consolidated!S369","v":-5.3660707525108204},{"$f":"'cons revenues'!N25%*Consolidated!T369","v":-13.762086833653029},{"$f":"'cons revenues'!O25%*Consolidated!U369","v":-13.305362056249454},{"$f":"'cons revenues'!P25%*Consolidated!V369","v":-11.870567448508828},{"$f":"'cons revenues'!Q25%*Consolidated!W369","v":-10.170029165858686}]
["Cash flow from operations",{"$f":"SUM(B4:B6)","v":-62.356945530979594},-11.287281928520162,34.05621392753222,59.298166363074287,79.527791474662976,109.71497860487335,150.02798314369113,171.75597385748728,225.84868888706322]
["Capital expenditure",{"$f":"-10%*'capex est'!I14","v":-21},{"$f":"-10%*'capex est'!J14","v":-22.05},{"$f":"-10%*'capex est'!K14","v":-23.152500000000003},{"$f":"-10%*'capex est'!L14","v":-24.310125000000003},{"$f":"-10%*'capex est'!M14","v":-25.525631250000004},{"$f":"-5%*'capex est'!N14","v":-30.152151914062507},{"$f":"-5%*'capex est'!O14","v":-31.659759509765639},{"$f":"-5%*'capex est'!P14","v":-33.242747485253922},{"$f":"-5%*'capex est'!Q14","v":-34.904884859516621}]
["Cash flows for minority interest",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
["Free cash flow to the firm",{"$f":"SUM(B7:B9)","v":-83.356945530979601},-33.337281928520163,10.903713927532216,34.988041363074288,54.002160224662973,79.562826690810851,118.3682236339255,138.51322637223336,190.94380402754661,{"$f":"J10*(1+$B$16%)","v":198.58155618864848},{"$f":"K10*(1+$B$16%)","v":206.52481843619444},{"$f":"L10*(1+$B$16%)","v":214.78581117364223},{"$f":"M10*(1+$B$16%)","v":223.37724362058793}]
["Dicounted cash flow-now",{"$f":"B10*B22","v":-73.767208434495231},-26.107981775017755,7.556820706905774,21.458821012794129,29.300396356992387,38.20270571060086,50.296828984449647,52.085672644641924,63.519743880797506,58.460649235424249]
["Discounted cash flow-1 year forward",null,{"$f":"C10*B22","v":-29.502019405770056},8.5392073988035229,24.248467744457368,33.120536200928143,43.169057452978954,56.835416752428102,58.85681008844535,71.801348727338109,66.060533636029405,60.799075204841223]
["Discounted cash flow-2 year forward",null,null,{"$f":"D10*B22","v":9.6493043606479798},27.400768551236823,37.426205907048804,48.797371636582874,64.224020930243739,66.508195399943261,81.135524061892028,74.673402676431635,68.702954981470597,63.231038213034878]
[]
["Discount rate (%)",13]
["Growth from 2020E to perpetuity (%)",4]
[]
["Fiscal year-end (March 31, XXXX)",{"$f":"'DCF Analysis'!B18","v":"2012-03-31"},{"$f":"'DCF Analysis'!C18","v":"2013-03-31"},{"$f":"'DCF Analysis'!D18","v":"2014-03-31"},{"$f":"'DCF Analysis'!E18","v":"2015-03-31"},{"$f":"'DCF Analysis'!F18","v":"2016-03-31"},{"$f":"'DCF Analysis'!G18","v":"2017-03-31"},{"$f":"'DCF Analysis'!H18","v":"2018-03-31"},{"$f":"'DCF Analysis'!I18","v":"2019-03-31"},{"$f":"'DCF Analysis'!J18","v":"2020-03-31"},{"$f":"'DCF Analysis'!K18","v":"2021-03-31"},{"$f":"'DCF Analysis'!L18","v":"2022-03-31"},{"$f":"'DCF Analysis'!M18","v":"2023-03-31"},{"$f":"'DCF Analysis'!N18","v":"2024-03-31"}]
["Today",{"$f":"'DCF Analysis'!B19","v":"2011-04-01"},{"$f":"B19","v":"2011-04-01"},{"$f":"+C19","v":"2011-04-01"},"2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01","2011-04-01"]
["Days left",{"$f":"B18-B19","v":365},730,1095,1460,1826,2191,2556,2921,3287,3652,4017,4382,4748]
["Years left",{"$f":"B20/365","v":1},2,3,4,5.0027397260273974,6.0027397260273974,7.0027397260273974,8.0027397260273965,9.0054794520547947,10.005479452054795,11.005479452054795,12.005479452054795,13.008219178082191]
["Discount factor at WACC",{"$f":"1/(1+$B$15%)^B21","v":0.88495575221238942},0.78314668337379612,0.69305016227769578,0.61331872767937679,0.54257822715045378,0.48015772314199462,0.42491833906371201,0.37603392837496652,0.33266197981283435,0.29439113257772948,0.26052312617498191,0.23055143909290435,0.2039595163893447]
[]
[null,"+ 1-year",null,"+ 2-years",null,null,"Sensitivity of share price to different levels of WACC and growth rate (Rs)"]
["Total PV of free cash flow (a)",{"$f":"+SUM(B11:K11)","v":221.00644832309348},{"$f":"B25/$B$30","v":0.24650719119487177},{"$f":"+SUM(C12:L12)","v":393.92843380048015},{"$f":"D25/$D$30","v":0.35926132373427555},null,null,"WACC (%)"]
["FCF in terminal year",{"$f":"L10","v":206.52481843619444},null,{"$f":"M10","v":214.78581117364223},null,null,{"$f":"B34","v":3.8151137377739777},11.5,12,12.5,13,13.5,14,14.5]
["Exit FCF multiple (X)",{"$f":"1/($B$15%-$B$16%)","v":11.111111111111111},null,{"$f":"1/($B$15%-$B$16%)","v":11.111111111111111},null,null,1,3.7260504977318023,3.4469074977050016,3.1949506860828327,2.9666821705718358,2.7591677278545461,2.5699282236779255,2.3968551709550696]
["Terminal value ",{"$f":"B26*B27","v":2294.7202048466047},null,{"$f":"D26*D27","v":2386.5090130404692},null,"Growth rate (%)",2,4.0668247898795835,3.745054985180309,3.45704047518567,3.1980725979906022,2.9642658175760772,2.7523860479157434,2.5597201888748287]
["PV of terminal value (b)",{"$f":"B28*K22","v":675.54528005379132},{"$f":"B29/$B$30","v":0.75349280880512826},{"$f":"D28*K22","v":702.56709125594307},{"$f":"D29/$D$30","v":0.64073867626572434},null,3,4.4877812684150769,4.1094574698723525,3.7743070619943682,3.4757411108931215,3.2084302101017093,2.9680180220149834,2.7509095577371556]
["EV (a) + (b)",{"$f":"B29+B25","v":896.55172837688474},null,{"$f":"D29+D25","v":1096.4955250564233},null,null,4,5.0209928078933688,4.5649605757374063,4.1662246104051119,3.8151137377739777,3.5039976326327378,3.2267763909340719,2.9785159492399251]
["EV (US$ mn)",{"$f":"+B30/46","v":19.490254964714886},null,{"$f":"+D30/46","v":23.836859240357029},null,null,5,5.7182694364419042,5.1506074261353323,4.6626535050587199,4.2393295213750486,3.8691103310534189,3.5430366196129564,3.2540394757959086]
["Net debt/ (cash)",{"$f":"0","v":0},null,{"$f":"0","v":0},null,null,6,6.6691012026444518,5.931469893332566,5.3118297519134385,4.7847498145764256,4.3315864157196149,3.9383619054615622,3.5943920674238887]
["Equity value",{"$f":"+B30-B32","v":896.55172837688474},null,{"$f":"+D30-D32","v":1096.4955250564233},null,null,7,8.0425248649370236,7.024677347408697,6.1970700885335113,5.5119768721782609,4.936362834129258,4.4466372729811994,4.025505350152665]
["Implied share price (Rs)",{"$f":"+B33/Consolidated!L342","v":3.8151137377739777},null,{"$f":"+D33/Consolidated!M342","v":4.6639537433280456},null,null,8,10.200762048539632,8.6644885285228899,7.4757505747625013,6.5300947528208315,5.7610579501424057,5.1243377630073823,4.5892688737210623]
["Exit EV/EBITDA multiple (X)",{"$f":"B28/L4","v":6.1344107835588497},null,{"$f":"D28/M4","v":6.1344107835588497},null,null,9,14.085588979024328,11.397507163713209,9.4851056245509167,8.0572715737846856,6.9522842288280637,6.0731184490440366,5.3580373149506952]

{"sheet":"Hindustan","index":24,"n_rows":44,"n_cols":17,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Derivation of financials of Hindustan Dainik, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,2005,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Revenues from advertising"]
["Total advertising revenues",null,null,1273.5999999999999,1651.7,2439.9,2979.9936000000002,3772.9548000000004,4402.5041433599999,5252.6988528194888,6379.5598593526211,7402.5942389742795,7921.9782480956274,9567.1864614446022,10928.558302093385,12321.161502039893,13884.029147768135]
["growth (%)",null,null,null,{"$f":"(E5/D5-1)*100","v":29.687500000000021},47.720530362656667,22.135890815197357,26.609493389516015,16.685843767860664,19.31161633866445,21.452990893020019,16.036127917537456,7.0162431217263954,20.767643659517354,14.229594522225097,12.742789684159472,12.684418148966659]
["actual",null,null,750,900,1000,1050]
[]
["Revenues from circulation"]
["Total circulation revenues",null,null,883.1,972.6,1050.7,1267.0963200000001,1216.5525,1346.769,1467.026775,1461.5812800000001,1460.5043400000002,1529.88885,1633.4703000000004,1759.2696000000003,1842.0300000000004,1862.9820000000007]
["growth (%)",null,null,null,{"$f":"(E10/D10-1)*100","v":10.134752576152195},8.030022619782029,20.595443037974693,-3.988948527606806,10.703730418539269,8.92935425451582,-0.37119261166859152,-7.3683209735686539E-2,4.7507226168187699,6.7705212702217077,7.7013521457965917,4.7042477173481645,1.1374407582938506]
["actual",null,null,130,150,150,180]
[]
["Other operating revenue",null,null,{"$f":"+'cons revenues'!D17*0%","v":0},{"$f":"+'cons revenues'!E17*0%","v":0},{"$f":"+'cons revenues'!F17*0%","v":0},{"$f":"+'cons revenues'!G17*0%","v":0},{"$f":"+'cons revenues'!H17*0%","v":0},{"$f":"+'cons revenues'!I17*0%","v":0},{"$f":"+'cons revenues'!J17*0%","v":0},{"$f":"+'cons revenues'!K17*0%","v":0},{"$f":"+'cons revenues'!L17*0%","v":0},{"$f":"+'cons revenues'!M17*0%","v":0},{"$f":"+'cons revenues'!N17*0%","v":0},{"$f":"+'cons revenues'!O17*0%","v":0},{"$f":"+'cons revenues'!P17*0%","v":0},{"$f":"+'cons revenues'!Q17*0%","v":0}]
[]
["Operating expenses"]
["Newsprint costs",null,null,-1207.9000000000001,-1315.3999999999999,-1737.9,-1718.0914985550003,-2249.7021429300003,-2557.7352555839998,-3087.7725639456003,-3433.2598571673607,-3732.8942770968611,-3979.4054319101142,-4393.8383311878524,-4885.2683571710186,-5402.1310298004128,-5873.7545782397447]
["Employee costs",null,null,-313.60000000000002,-348.4,-463.6,-537.29999999999995,-632.952,-738.34872000000007,-886.13726880000013,-1127.235935616,-1383.7713177792,-1623.7916649292806,-1855.2272705573382,-2099.6239946089613,-2386.1797671376107,-2722.7352394468166]
["SG&A and other costs",null,null,-718.6,-850.4,-1154.8,-1130,-1216.7,-1495.6145714600002,-1588.8008813909748,-1812.3379816192501,-2104.8820116262787,-2276.5282706393036,-2540.3432306125078,-2859.0443573044531,-3209.6140458602708,-3601.7874565901693]
["Total operating expenses",null,null,{"$f":"SUM(D17:D19)","v":-2240.1},-2514.1999999999998,-3356.3,-3385.391498555,-4099.3541429300003,-4791.6985470439995,-5562.710714136575,-6372.8337744026103,-7221.5476065023395,-7879.725367478698,-8789.408832357698,-9843.9367090844316,-10997.924842798295,-12198.27727427673]
["growth (%)",null,null,null,{"$f":"(E20/D20-1)*100","v":12.236060890138823},33.493755468936449,0.86677289142804703,21.089514895980098,16.889109356605815,16.090581649135949,14.56345839101898,13.317683500685495,9.1140818677665436,11.544608757983577,11.997711072951244,11.722831706637349,10.914353831618119]
[]
["Total EBITDA",null,null,{"$f":"D5+D10+D14+D20","v":-83.400000000000091},110.10000000000036,134.30000000000018,861.69842144500035,890.15315706999991,957.57459631600068,1157.0149136829141,1468.3073649500111,1641.5509724719395,1572.1417306169287,2411.2479290869051,2843.8911930089525,3165.266659241599,3548.7338734914047]
["growth (%)",null,null,null,{"$f":"(E23/D23-1)*100","v":-232.01438848920893},21.980018165304038,541.62205617646998,3.3021687073864214,7.5741392040806765,20.827653337317422,26.904791596524589,11.798865255152258,-4.2282721047943177,53.373444781005851,17.942711684811343,11.30055422031171,12.114847042355814]
["EBITDA margin (%)",null,null,{"$f":"D23/(D5+D10+D14)*100","v":-3.8670190568924792},4.1954044888160791,3.8474760786111317,20.289149457071073,17.840502148779297,16.655576669233934,17.218186839249842,18.725684678483383,18.52118599206549,16.633134113086349,21.527736992950356,22.414326667685447,22.348540996467587,22.53592024664551]
[]
["Other income",null,null,null,null,null,null,83.2,176.54538648039028,174.20728075898083,161.88687941380664,179.80553478121644,189.57707317406667,206.44663045847352,227.99509521314081,248.29292592793001,272.93241256552631]
["Interest expense",null,null,null,null,null,null,-43.3,-20,0,0,0,0,0,0,0,0]
["D&A expenses",null,null,null,null,null,null,-164.4,-193.60392115902965,-235.69186786837378,-280.38421191318508,-327.84843126017796,-367.7231196744616,-409.59154250945943,-465.08650557826292,-534.88933589256237,-608.18230772257675]
["Pretax profit",null,null,null,null,null,null,{"$f":"H23+SUM(H27:H29)","v":765.65315706999991},{"$f":"I23+SUM(I27:I29)","v":920.5160616373613},1095.5303265735211,1349.8100324506327,1493.5080759929781,1393.9956841165338,2208.103017035919,2606.7997826438304,2878.6702492769664,3213.4839783343541]
["Tax provision",null,null,null,null,null,null,-225.8,-264.72164814650387,-334.97413448650212,-432.24071527850441,-487.1470096155748,-463.05051637140991,-733.47661968390571,-865.91371779971416,-956.2222900535761,-1067.4390405032145]
["Net income",null,null,null,null,null,null,{"$f":"SUM(H30:H31)","v":539.85315706999995},{"$f":"SUM(I30:I31)","v":655.79441349085744},760.55619208701887,917.56931717212819,1006.3610663774033,930.94516774512385,1474.6263973520133,1740.8860648441164,1922.4479592233902,2146.0449378311396]
[]
[]
["Source: Company data, Kotak Institutional Equities estimates"]
[]
["Print order (mn)",null,null,1.27,1.37,1.6,1.8,2.0499999999999998,2.25,2.4250000000000003,2.6,2.7250000000000005,2.7250000000000005,2.8250000000000002,2.9500000000000006,3.0500000000000003,3.1000000000000005]
["Circulation (mn)",null,null,1.2329999999999999,1.3249,1.5465,1.7535000000000001,1.9907499999999998,2.1792500000000001,2.340125,2.5090000000000003,2.6296250000000003,2.6432500000000005,2.7402500000000001,2.8615000000000004,2.9585000000000004,3.0070000000000006]
["Unsold copies (%)",null,null,{"$f":"(1-D38/D37)*100","v":2.9133858267716639},{"$f":"(1-E38/E37)*100","v":3.2919708029197192},3.3437500000000009,2.5833333333333375,2.890243902439027,3.1444444444444386,3.5000000000000142,3.499999999999992,3.5000000000000031,3.0000000000000027,3.0000000000000027,3.0000000000000027,2.9999999999999916,3.0000000000000027]
[]
["Pagination (#)",null,null,20.728346456692911,21.700729927007298,21.031249999999996,20.486111111111111,21.390243902439028,21.111111111111111,21.819587628865978,22.51923076923077,23.243119266055043,23.954128440366969,24.938053097345133,25.949152542372879,26.655737704918035,27.387096774193552]
[]
[null,null,null,41884.875,48395.880000000005,53028,59737.5,71037,76950,85718.25,94851.000000000015,102606.75,105745.5,114129,124011.00000000003,131706.00000000003,137538.00000000003]
[null,null,null,null,{"$f":"(E43/D43-1)*100","v":15.545002820230458},{"$f":"(F43/E43-1)*100","v":9.5713106156970262},12.652749490835035,18.915254237288124,8.3238312428734353,11.394736842105257,10.654382234821647,8.1767719897523286,3.0590092757055487,7.9279969360398272,8.6586231369766065,6.2050947093402975,4.4280442804428111]

{"sheet":"M-Now","index":25,"n_rows":11,"n_cols":17,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Derivation of Metro Now revenues and costs, March fiscal year-ends, 2008-10 (Rs mn)"]
[]
[null,null,2006,2007,2008,2009,2010,"2011E","2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Total revenues",null,null,null,{"$f":"65.5*2","v":131},{"$f":"93.5*2","v":187},{"$f":"2.9*2","v":5.8}]
["Raw material costs",null,null,null,{"$f":"-58*2","v":-116},{"$f":"-159.5*2","v":-319},{"$f":"-2.2*2","v":-4.4000000000000004}]
["Employee costs",null,null,null,{"$f":"-21*2","v":-42},{"$f":"-22.5*2","v":-45},{"$f":"-5.8*2","v":-11.6}]
["SG&A expenses",null,null,null,{"$f":"-81*2","v":-162},{"$f":"-66.5*2","v":-133},{"$f":"-3.6*2","v":-7.2}]
["EBITDA",null,null,null,{"$f":"SUM(E4:E7)","v":-189},{"$f":"SUM(F4:F7)","v":-310},{"$f":"SUM(G4:G7)","v":-17.399999999999999}]
["D&A expenses",null,null,null,{"$f":"-1.5*2","v":-3},{"$f":"-1.5*2","v":-3},{"$f":"-1.7*2","v":-3.4}]
["EBIT",null,null,null,{"$f":"SUM(E8:E9)","v":-192},{"$f":"SUM(F8:F9)","v":-313},{"$f":"SUM(G8:G9)","v":-20.799999999999997}]
["EBITDA margin (%)",null,null,null,{"$f":"E8/E4*100","v":-144.27480916030535},{"$f":"F8/F4*100","v":-165.77540106951872},{"$f":"G8/G4*100","v":-300}]

{"sheet":"HT-Burda","index":26,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Derivation of HT Burda revenues and costs, March fiscal year-ends, 2010-20E (Rs mn)"]
[]
[null,null,2006,2007,2008,2009,2010,"2011E","2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Total revenues",null,null,null,null,null,90,{"$f":"-H5*(1+10%)","v":645.5163},{"$f":"-I5*(1+25%)","v":1113.4012499999999},{"$f":"-J5*(1+30%)","v":1833.2028},{"$f":"-K5*(1+35%)","v":2324.5282800000004},{"$f":"-L5*(1+40%)","v":2730.8496599999999},3096.6429479999997,3476.0965876559994,3869.5602757190395,4277.3929046695384,4364.2511627629283]
["Raw material costs",null,null,null,null,null,-70,{"$f":"-H18","v":-586.83299999999997},{"$f":"-I18","v":-890.721},-1410.1559999999999,-1721.8728000000001,-1950.6069,-2211.8878199999999,-2482.9261340399999,-2763.9716255136,-3055.2806461925279,-3117.3222591163776]
["Employee costs",null,null,null,null,null,-25,{"$f":"-H24","v":-137.5},{"$f":"-I24","v":-193.60000000000002},-237.16000000000008,-280.79744000000011,-325.57324800000009,-333.92128000000014,-360.63498240000013,-389.48578099200017,-412.85492785152024,-437.62622352261144]
["SG&A expenses",null,null,null,null,null,-15,{"$f":"-15%*H4","v":-96.827444999999997},{"$f":"-10%*I4","v":-111.340125},{"$f":"-8%*J4","v":-146.65622400000001},{"$f":"-6.5%*K4","v":-151.09433820000004},{"$f":"-6%*L4","v":-163.85097959999999},{"$f":"-5.5%*M4","v":-170.31536213999999},{"$f":"-5.5%*N4","v":-191.18531232107998},{"$f":"-5%*O4","v":-193.47801378595199},{"$f":"-5%*P4","v":-213.86964523347694},{"$f":"-5%*Q4","v":-218.21255813814642}]
["EBITDA",null,null,null,null,null,{"$f":"SUM(G4:G7)","v":-20},{"$f":"SUM(H4:H7)","v":-175.64414499999998},-82.259875000000136,39.230575999999985,170.76370180000021,290.81853239999975,380.51848585999966,441.35015889491945,522.62485542748732,595.3876853920134,591.09012198579285]
["D&A expenses",null,null,null,null,null,-10,{"$f":"-5%*800","v":-40},{"$f":"H9","v":-40},{"$f":"I9","v":-40},-40,-40,-40,-40,-40,-40,-40]
["EBIT",null,null,null,null,null,{"$f":"SUM(G8:G9)","v":-30},{"$f":"SUM(H8:H9)","v":-215.64414499999998},-122.25987500000014,-0.76942400000001498,130.76370180000021,250.81853239999975,340.51848585999966,401.35015889491945,482.62485542748732,555.3876853920134,551.09012198579285]
["EBITDA margin (%)",null,null,null,null,null,{"$f":"G8/G4*100","v":-22.222222222222221},{"$f":"H8/H4*100","v":-27.209869835974704},-7.3881608270154304,2.1400019681401306,7.3461658121879321,10.649379080062568,12.288096892338254,12.696717359989428,13.506052837757476,13.91940601813879,13.543907074577815]
[]
["Source: Company data, Kotak Institutional Equities"]
[]
["Computation of raw material costs"]
["Raw material quantity (tons)",null,null,null,null,null,null,13000,23000,33000,40000,45000,{"$f":"L16+5000","v":50000},{"$f":"M16+5000","v":55000},{"$f":"N16+5000","v":60000},{"$f":"O16+5000","v":65000},{"$f":"P16","v":65000}]
["Raw material price (Rs/ton)",null,null,null,null,null,null,{"$f":"'cons expenses'!H39*(1+50%)","v":45141},{"$f":"'cons expenses'!I39*(1+20%)","v":38727},{"$f":"'cons expenses'!J39*(1+20%)","v":42732},{"$f":"'cons expenses'!K39*(1+20%)","v":43046.82},{"$f":"'cons expenses'!L39*(1+20%)","v":43346.82},{"$f":"'cons expenses'!M39*(1+20%)","v":44237.756399999998},{"$f":"'cons expenses'!N39*(1+20%)","v":45144.111528000001},{"$f":"'cons expenses'!O39*(1+20%)","v":46066.193758559995},{"$f":"'cons expenses'!P39*(1+20%)","v":47004.317633731196},{"$f":"'cons expenses'!Q39*(1+20%)","v":47958.803986405816}]
["Raw material costs (Rs mn)",null,null,null,null,null,null,{"$f":"H16*H17/10^6","v":586.83299999999997},{"$f":"I16*I17/10^6","v":890.721},1410.1559999999999,1721.8728000000001,1950.6069,2211.8878199999999,2482.9261340399999,2763.9716255136,3055.2806461925279,3117.3222591163776]
[]
["Computation of employee costs"]
["# of employees",null,null,null,null,0,{"$f":"F21+100","v":100},{"$f":"G21+50","v":150},{"$f":"H21+20","v":170},{"$f":"I21+10","v":180},{"$f":"J21+10","v":190},{"$f":"K21+10","v":200},{"$f":"L21","v":200},{"$f":"M21","v":200},{"$f":"N21","v":200},{"$f":"O21","v":200},{"$f":"P21","v":200}]
["Average # of employees",null,null,null,null,null,{"$f":"AVERAGE(F21:G21)/2","v":25},{"$f":"AVERAGE(G21:H21)","v":125},160,175,185,195,200,200,200,{"$f":"AVERAGE(O21:P21)","v":200},{"$f":"AVERAGE(P21:Q21)","v":200}]
["Average cost of employee",null,null,null,null,null,1,{"$f":"G23*(1+'HT Delhi-NCR'!H95%)","v":1.1000000000000001},{"$f":"H23*(1+'HT Delhi-NCR'!I95%)","v":1.2100000000000002},{"$f":"I23*(1+'HT Delhi-NCR'!J95%)","v":1.3552000000000004},{"$f":"J23*(1+'HT Delhi-NCR'!K95%)","v":1.5178240000000005},{"$f":"K23*(1+'HT Delhi-NCR'!L95%)","v":1.6696064000000006},{"$f":"L23*(1+'HT Delhi-NCR'!M95%)","v":1.6696064000000006},{"$f":"M23*(1+'HT Delhi-NCR'!N95%)","v":1.8031749120000007},{"$f":"N23*(1+'HT Delhi-NCR'!O95%)","v":1.9474289049600009},{"$f":"O23*(1+'HT Delhi-NCR'!P95%)","v":2.0642746392576012},{"$f":"P23*(1+'HT Delhi-NCR'!Q95%)","v":2.1881311176130573}]
["Employee cost",null,null,null,null,null,{"$f":"G22*G23","v":25},137.5,193.60000000000002,237.16000000000008,280.79744000000011,325.57324800000009,333.92128000000014,360.63498240000013,389.48578099200017,{"$f":"P22*P23","v":412.85492785152024},{"$f":"Q22*Q23","v":437.62622352261144}]

{"sheet":"Fever-FM","index":27,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["Derivation of Radio (Fever FM) revenues and costs, March fiscal year-ends, 2007-20E (Rs mn)"]
[]
[null,null,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Advertisement revenues",null,null,19.3,206.1,{"$f":"F35*F61","v":294.5385094736842},349.73992421052628,505.53484800000001,539.25056640000003,628.06830674823539,690.87513742305896,816.30573504480014,897.93630854928028,802.53057576591937,218.1236949517627,0,0]
["Other operational revenues",null,null,2.1,51.8,{"$f":"15%*F4","v":44.180776421052627},{"$f":"25%*G4","v":87.434981052631571},{"$f":"25%*H4","v":126.383712},134.81264160000001,157.01707668705885,172.71878435576474,204.07643376120004,224.48407713732007,200.63264394147984,54.530923737940675,{"$f":"25%*P4","v":0},{"$f":"25%*Q4","v":0}]
["Total revenues",null,null,{"$f":"SUM(D4:D5)","v":21.400000000000002},{"$f":"SUM(E4:E5)","v":257.89999999999998},338.7192858947368,437.17490526315783,631.91856000000007,674.06320800000003,785.08538343529426,863.59392177882364,1020.3821688060002,1122.4203856866004,1003.1632197073992,272.6546186897034,0,0]
["Programming costs",null,null,-9.6999999999999993,-48.4,{"$f":"E7","v":-48.4},{"$f":"F7","v":-48.4},{"$f":"-H68","v":-48.893644800000004},-51.827263488,-54.936899297280007,-58.233113255116812,-61.727100050423822,-65.430726053449263,-56.352212813533178,-15.316242457011585,0,0]
["License fees",null,null,-5.7,-22.8,{"$f":"E8","v":-22.8},{"$f":"F8","v":-22.8},{"$f":"-H71","v":-25.276742400000003},-26.962528320000001,-31.403415337411772,-34.543756871152944,-40.815286752240006,-44.89681542746402,-40.126528788295971,-15.666666666666666,0,0]
["Employee costs",null,null,-48.8,-116.3,{"$f":"-F81","v":-156.28},-174.28774399999998,-200.43090559999996,-230.49554143999995,-265.06987265599992,-304.83035355439989,-350.55490658755986,-403.13814257569385,-373.06025771946042,-104.25162865396574,0,0]
["A&P expenses",null,null,-100,-250,-250,-100,-125,-150,-125,-125,-125,-125,-125,0,{"$f":"O10","v":0},{"$f":"P10","v":0}]
["SG&A expenses",null,null,{"$f":"-165.2-D10","v":-65.199999999999989},{"$f":"-383.9-E10","v":-133.89999999999998},{"$f":"E11*(1+20%)","v":-160.67999999999998},{"$f":"F11*(1-10%)","v":-144.61199999999999},{"$f":"-30%*H6","v":-189.575568},{"$f":"-28%*I6","v":-188.73769824000001},{"$f":"-24%*J6","v":-188.4204920244706},{"$f":"-23%*K6","v":-198.62660200912944},{"$f":"-22%*L6","v":-224.48407713732004},{"$f":"-21%*M6","v":-235.70828099418608},{"$f":"-20%*N6","v":-200.63264394147984},{"$f":"-20%*O6","v":-54.530923737940682},{"$f":"-25%*P6","v":0},{"$f":"-25%*Q6","v":0}]
["EBITDA",null,null,{"$f":"SUM(D6:D11)","v":-208},{"$f":"SUM(E6:E11)","v":-313.5},-299.44071410526317,-52.924838736842133,42.74169920000017,26.040176512000045,120.25470412013203,142.36009608902458,217.80079827845643,248.24642063580714,207.9915764446298,82.889157174118722,0,0]
["Depreciation",null,null,{"$f":"-27.2-D14","v":-8.3999999999999986},{"$f":"-107.5-E14","v":-32.299999999999997},{"$f":"E13","v":-32.299999999999997},{"$f":"F13","v":-32.299999999999997},{"$f":"G13","v":-32.299999999999997},-32.299999999999997,-32.299999999999997,-32.299999999999997,-32.299999999999997,-32.299999999999997,-32.299999999999997,{"$f":"N13/2","v":-16.149999999999999},0,0]
["Amortization",null,null,{"$f":"-D73","v":-18.8},-75.2,-75.2,-75.2,-75.2,-75.2,-75.2,-75.2,-75.2,-75.2,-42.299999999999983,-14.100000000000023,0,0]
["EBIT",null,null,{"$f":"SUM(D12:D14)","v":-235.20000000000002},-421,-406.94071410526317,-160.42483873684213,-64.75830079999983,-81.459823487999955,12.754704120132033,34.86009608902458,110.30079827845644,140.74642063580717,133.39157644462981,52.639157174118708,{"$f":"SUM(P12:P14)","v":0},{"$f":"SUM(Q12:Q14)","v":0}]
[]
["EBITDA margin (%)",null,null,{"$f":"D12/D6*100","v":-971.96261682242982},-121.55874369910819,-88.403798240859487,-12.106101722600931,6.7637986768421809,3.86316538314906,15.317404534260223,16.484610706359817,21.345021986548034,22.117062715673264,20.73357279838234,30.400789677599899,0,0]
["EBIT margin (%)",null,null,{"$f":"D15/D6*100","v":-1099.0654205607477},{"$f":"E15/E6*100","v":-163.2415664986429},-120.14099316202721,-36.695802253396558,-10.24788713279759,-12.08489389736874,1.624626364118682,4.0366305516856862,10.809753605114922,12.539546005279528,13.297096008318288,19.306167424225844,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation of revenues of a radio station"]
["Number of stations"]
["Legacy stations (full-year)",null,null,0,3,4,{"$f":"F32","v":4},4,4,4,4,4,4,1,0,0,{"$f":"P32","v":0}]
["New stations (mid-year)",null,null,3,1,0,0,0,0,0,0,0,0,{"$f":"D33","v":3},{"$f":"E33","v":1},{"$f":"F33","v":0},{"$f":"G33","v":0}]
["Months of operation",null,null,3,2,0,0,0,0,0,0,0,0,{"$f":"12-D34","v":9},{"$f":"12-E34","v":10},0,0]
["Average number of stations",null,null,{"$f":"D32+D33*(D34-2)/12","v":0.25},3,4,4,4,4,4,4,4,4,{"$f":"N32+N33*N34/12","v":3.25},{"$f":"O32+O33*O34/12","v":0.83333333333333337},{"$f":"P32+P33*P34/12","v":0},{"$f":"Q32+Q33*Q34/12","v":0}]
[]
["Total one hour slots available per week for FCT"]
["Prime time",null,null,{"$f":"7*8","v":56},{"$f":"7*8","v":56},56,56,56,56,56,56,56,56,56,56,56,56]
["Non prime time",null,null,{"$f":"7*24-D38","v":112},{"$f":"7*24-E38","v":112},112,112,112,112,112,112,112,112,112,112,112,112]
[]
["FCT available per one hour slot (Seconds)"]
["Prime time",null,null,{"$f":"10*60","v":600},{"$f":"11*60","v":660},{"$f":"12*60","v":720},{"$f":"12*60","v":720},{"$f":"12*60","v":720},720,720,720,720,720,720,720,720,720]
["Non-prime time",null,null,{"$f":"10*60","v":600},{"$f":"11*60","v":660},{"$f":"12*60","v":720},{"$f":"12*60","v":720},720,720,720,720,720,720,720,720,720,720]
[]
["No. of seconds of FCT sold per week"]
["Prime time",null,null,{"$f":"D38*D42","v":33600},36960,40320,40320,40320,40320,40320,40320,40320,40320,40320,{"$f":"O38*O42","v":40320},40320,40320]
["Non-prime time",null,null,{"$f":"D39*D43","v":67200},73920,80640,80640,80640,80640,80640,80640,80640,80640,80640,80640,80640,80640]
[]
["% sales assumed"]
["Prime time",null,null,0.5,0.6,0.6,0.7,0.85,0.85,0.9,0.9,0.95,{"$f":"L50","v":0.95},{"$f":"M50","v":0.95},{"$f":"N50","v":0.95},{"$f":"O50","v":0.95},{"$f":"P50","v":0.95}]
["Non-prime time",null,null,{"$f":"D50/2","v":0.25},{"$f":"E50/2","v":0.3},{"$f":"F50/1.9","v":0.31578947368421051},{"$f":"G50/1.9","v":0.36842105263157893},{"$f":"H50/1.8","v":0.47222222222222221},{"$f":"I50/1.7","v":0.5},{"$f":"J50/1.7","v":0.52941176470588236},{"$f":"K50/1.7","v":0.52941176470588236},{"$f":"L50/1.6","v":0.59374999999999989},0.59374999999999989,0.59374999999999989,0.59374999999999989,0.59374999999999989,0.59374999999999989]
[]
["Selling price of FCT (Rs/10 second)"]
["Prime time",null,null,450,450,{"$f":"E54","v":450},{"$f":"F54*(1+G56%)","v":450},517.5,543.375,597.71250000000009,657.4837500000001,723.23212500000022,795.55533750000029,875.1108712500004,{"$f":"N54*(1+O56%)","v":927.61752352500048},{"$f":"O54*(1+P56%)","v":983.27457493650058},{"$f":"P54*(1+Q56%)","v":1042.2710494326907}]
["Non-prime time",null,null,{"$f":"D54/4","v":112.5},{"$f":"E54/4","v":112.5},{"$f":"F54/3.5","v":128.57142857142858},{"$f":"G54/3.25","v":138.46153846153845},{"$f":"H54/3","v":172.5},181.125,199.23750000000004,219.16125000000002,241.07737500000007,265.18511250000012,291.70362375000013,309.20584117500016,327.75819164550018,347.42368314423021]
["Increase in prime time rate (%)",null,null,null,{"$f":"(E54/D54-1)*100","v":0},{"$f":"(F54/E54-1)*100","v":0},0,15,5,10,{"$f":"J56","v":10},{"$f":"K56","v":10},{"$f":"L56","v":10},{"$f":"M56","v":10},6,{"$f":"O56","v":6},{"$f":"P56","v":6}]
[]
["Revenues of a station from sales of FCT (Rs mn)"]
["Prime time",null,null,{"$f":"(D46/10)*D50*D54*52/10^6","v":39.311999999999998},{"$f":"(E46/10)*E50*E54*52/10^6","v":51.891840000000002},56.609279999999998,66.044159999999991,92.225952000000007,96.837249599999993,112.78691424000003,124.06560566400003,144.05395324320003,158.45934856752004,174.30528342427206,184.7636004297284,195.84941645551211,207.60038144284286]
["Non-prime time",null,null,{"$f":"(D47/10)*D51*D55*52/10^6","v":9.8279999999999994},{"$f":"(E47/10)*E51*E55*52/10^6","v":12.97296},17.025347368421055,21.39082105263158,34.157760000000003,37.975391999999999,44.230162447058824,48.653178691764708,60.022480518000016,66.024728569800018,72.627201426780019,76.984833512386828,81.603923523130035,86.500158934517842]
["Total",null,null,{"$f":"SUM(D59:D60)","v":49.14},64.864800000000002,73.63462736842105,87.434981052631571,126.383712,134.81264160000001,157.01707668705885,172.71878435576474,204.07643376120004,224.48407713732007,246.9324848510521,261.74843394211524,277.45333997864213,294.10054037736069]
[]
["Calculation of costs of a radio station"]
["Programming cost"]
["Total one hour slots of programming per week",null,null,{"$f":"24*7","v":168},{"$f":"24*7","v":168},168,168,168,168,168,168,168,168,168,168,168,168]
["Cost of programming per one hour slot (Rs)",null,null,1320,{"$f":"D66","v":1320},{"$f":"E66","v":1320},{"$f":"F66","v":1320},{"$f":"G66*(1+H67%)","v":1399.2},1483.152,1572.1411200000002,1666.4695872000004,1766.4577624320004,1872.4452281779206,1984.791941868596,{"$f":"N66*(1+O67%)","v":2103.8794583807121},{"$f":"O66*(1+P67%)","v":2230.1122258835549},{"$f":"P66*(1+Q67%)","v":2363.9189594365685}]
["Increase in programming cost (%)",null,null,null,{"$f":"(E66/D66-1)*100","v":0},{"$f":"(F66/E66-1)*100","v":0},{"$f":"(G66/F66-1)*100","v":0},6,{"$f":"H67","v":6},6,6,6,6,6,6,6,6]
["Radio programming cost",null,null,{"$f":"D35*(D65*52)*D66/10^6","v":2.8828800000000001},{"$f":"E35*(E65*52)*E66/10^6","v":34.594560000000001},46.126080000000002,46.126080000000002,48.893644800000004,51.827263488,54.936899297280007,58.233113255116812,61.727100050423822,65.430726053449263,56.352212813533178,15.316242457011585,0,0]
[]
["Entry and licence fees (Rs mn)"]
["Licence fees",null,null,{"$f":"MAX(4%*D6,2.5%*$D$72)*2/12","v":3.1333333333333333},{"$f":"MAX(4%*E6,2.5%*$D$72)","v":18.8},18.8,18.8,25.276742400000003,26.962528320000001,31.403415337411772,34.543756871152944,40.815286752240006,44.89681542746402,40.126528788295971,{"$f":"MAX(4%*O6,2.5%*$D$72)*10/12","v":15.666666666666666},0,0]
["Entry fees",null,null,752]
["Amortization of entry fees",null,null,{"$f":"MIN($D$72*10%,C74)*3/12","v":18.8},{"$f":"MIN($D$72*10%,D74)","v":75.2},75.2,75.2,75.2,75.2,75.2,75.2,75.2,75.2,{"$f":"MIN($D$72*10%,M74)*9/12","v":42.299999999999983},{"$f":"MIN($D$72*10%,N74)","v":14.100000000000023},{"$f":"MIN($D$72*10%,O74)","v":0},{"$f":"MIN($D$72*10%,P74)","v":0}]
["Unamortized radio costs",null,null,{"$f":"$D$72-SUM($D$73:D73)","v":733.2},{"$f":"$D$72-SUM($D$73:E73)","v":658},{"$f":"$D$72-SUM($D$73:F73)","v":582.79999999999995},{"$f":"$D$72-SUM($D$73:G73)","v":507.6},{"$f":"$D$72-SUM($D$73:H73)","v":432.40000000000003},{"$f":"$D$72-SUM($D$73:I73)","v":357.20000000000005},{"$f":"$D$72-SUM($D$73:J73)","v":282.00000000000006},{"$f":"$D$72-SUM($D$73:K73)","v":206.80000000000007},{"$f":"$D$72-SUM($D$73:L73)","v":131.60000000000002},{"$f":"$D$72-SUM($D$73:M73)","v":56.399999999999977},{"$f":"$D$72-SUM($D$73:N73)","v":14.100000000000023},{"$f":"$D$72-SUM($D$73:O73)","v":0},{"$f":"$D$72-SUM($D$73:P73)","v":0},{"$f":"$D$72-SUM($D$73:Q73)","v":0}]
[]
["Computation of employee costs"]
["# of employees",null,null,{"$f":"35*3+15*1","v":120},{"$f":"35*4","v":140},{"$f":"40*F35","v":160},{"$f":"F77","v":160},160,160,160,160,160,{"$f":"40*M35","v":160},{"$f":"30*N35","v":97.5},{"$f":"40*O35","v":33.333333333333336},{"$f":"40*P35","v":0},{"$f":"40*Q35","v":0}]
["Average # of employees",null,null,{"$f":"AVERAGE(C77:D77)*6/12","v":60},{"$f":"AVERAGE(D77:E77)","v":130},150,160,160,160,160,160,160,160,128.75,{"$f":"AVERAGE(N77:O77)","v":65.416666666666671},0,0]
["Average salary of employee (Rs mn)",null,null,0.8,{"$f":"D79*(1+E80%)","v":0.91999999999999993},0.97519999999999996,1.0892983999999999,1.2526931599999998,1.4405971339999997,1.6566867040999995,1.9051897097149992,2.1909681661722491,2.5196133910980865,2.8975553997627994,{"$f":"N79*(1+O80%)","v":3.1873109397390795},{"$f":"O79*(1+P80%)","v":3.5060420337129878},{"$f":"P79*(1+Q80%)","v":3.8566462370842869}]
["Increase in average salary (%)",null,null,null,15,6,11.7,15,{"$f":"H80","v":15},15,15,15,15,15,10,{"$f":"O80","v":10},{"$f":"P80","v":10}]
["Employee cost",null,null,{"$f":"D78*D79","v":48},119.6,{"$f":"F78*F79+10","v":156.28},174.28774399999998,200.43090559999996,230.49554143999995,265.06987265599992,304.83035355439989,350.55490658755986,403.13814257569385,{"$f":"N78*N79","v":373.06025771946042},{"$f":"O78*O79*6/12","v":104.25162865396574},{"$f":"P78*P79*5/12","v":0},{"$f":"Q78*Q79*5/12","v":0}]

{"sheet":"Internet","index":28,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Derivation of Internet (Shine.com) revenues and costs, March fiscal year-ends, 2008-20E (Rs mn)"]
[]
[null,null,2006,2007,2008,2009,2010,"2011E","2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Advertising revenues",null,null,null,0,10,20,40,{"$f":"H4*(1+150%)","v":100},{"$f":"I4*(1+50%)","v":150},{"$f":"J4*(1+30%)","v":195},{"$f":"K4*(1+20%)","v":234},{"$f":"L4*(1+15%)","v":269.09999999999997},309.46499999999992,355.88474999999988,409.26746249999985,470.65758187499978]
["Transaction revenues",null,null,null,0,0,20,40,{"$f":"H5*(1+150%)","v":100},{"$f":"I5*(1+50%)","v":150},{"$f":"J5*(1+30%)","v":195},{"$f":"K5*(1+20%)","v":234},269.09999999999997,309.46499999999992,355.88474999999988,409.26746249999985,470.65758187499978]
["Total revenues",null,null,null,{"$f":"SUM(E4:E5)","v":0},10,40,80,200,300,390,468,538.19999999999993,618.92999999999984,711.76949999999977,{"$f":"SUM(P4:P5)","v":818.5349249999997},{"$f":"SUM(Q4:Q5)","v":941.31516374999956}]
["Operating costs",null,null,null,-20,-100,-100,{"$f":"G7*(1+25%)","v":-125},{"$f":"H7*(1+20%)","v":-150},{"$f":"I7*(1+15%)","v":-172.5},{"$f":"J7*(1+12%)","v":-193.20000000000002},{"$f":"K7*(1+12%)","v":-216.38400000000004},{"$f":"L7*(1+10%)","v":-238.02240000000006},{"$f":"M7*(1+10%)","v":-261.8246400000001},{"$f":"N7*(1+10%)","v":-288.00710400000014},{"$f":"O7*(1+10%)","v":-316.80781440000015},{"$f":"P7*(1+10%)","v":-348.48859584000019}]
["Employee costs",null,null,null,{"$f":"-E21","v":-50},{"$f":"-F21","v":-115},-126,-151.80000000000001,-232.32000000000002,-333.37920000000008,-391.59859200000011,-450.79372800000016,-451.59513907200017,-477.96829519380503,-505.8816436331233,{"$f":"-P21","v":-525.5098514060885},{"$f":"-Q21","v":-545.89963364064477}]
["SG&A and other costs",null,null,null,-10,-150,-100,-120,{"$f":"-70%*I6","v":-140},{"$f":"-50%*J6","v":-150},{"$f":"-40%*K6","v":-156},{"$f":"-35%*L6","v":-163.79999999999998},{"$f":"-30%*M6","v":-161.45999999999998},{"$f":"-25%*N6","v":-154.73249999999996},{"$f":"-22%*O6","v":-156.58928999999995},{"$f":"-20%*P6","v":-163.70698499999995},{"$f":"-18%*Q6","v":-169.43672947499991}]
["EBITDA",null,null,null,{"$f":"SUM(E6:E9)","v":-80},-355,-286,-316.8,-322.32000000000005,-355.87920000000008,-350.7985920000001,-362.97772800000018,-312.87753907200027,-275.59543519380526,-238.70853763312363,{"$f":"SUM(P6:P9)","v":-187.4897258060889},{"$f":"SUM(Q6:Q9)","v":-122.50979520564536}]
["D&A expenses",null,null,null,{"$f":"-3/12*6%*(capex!AL10)","v":0},{"$f":"-6/12*6%*(capex!AL10+capex!AQ10)","v":-15},{"$f":"-8/12*6%*(capex!AL10+capex!AQ10+capex!AV10)","v":-35.999999999999993},{"$f":"-6%*(capex!AL10+capex!AQ10+capex!AV10)","v":-54},{"$f":"H11","v":-54},-54,-54,-54,-54,-54,-54,{"$f":"O11","v":-54},{"$f":"P11","v":-54}]
["EBIT",null,null,null,{"$f":"SUM(E10:E11)","v":-80},-370,-322,-370.8,-376.32000000000005,-409.87920000000008,-404.7985920000001,-416.97772800000018,-366.87753907200027,-329.59543519380526,-292.70853763312363,{"$f":"SUM(P10:P11)","v":-241.4897258060889},{"$f":"SUM(Q10:Q11)","v":-176.50979520564536}]
["EBITDA margin (%)",null,null,null,null,null,{"$f":"G10/G6*100","v":-715},-396,-161.16000000000003,-118.62640000000002,-89.948356923076943,-77.559343589743634,-58.134065230769295,-44.527722875576451,-33.537337246555758,{"$f":"P10/P6*100","v":-22.905525479696419},{"$f":"Q10/Q6*100","v":-13.014747868035226}]
[]
["Source: Company data, Kotak Institutional Equities estimates"]
[]
["Computation of employee costs"]
["# of employees",null,null,null,50,{"$f":"E18+50","v":100},{"$f":"F18+10","v":110},120,{"$f":"H18+80","v":200},210,220,230,{"$f":"L18","v":230},{"$f":"M18","v":230},{"$f":"N18","v":230},{"$f":"O18","v":230},{"$f":"P18","v":230}]
["Average # of employees",null,null,null,{"$f":"E18","v":50},{"$f":"AVERAGE(E18:F18)","v":75},105,115,160,205,215,225,230,230,230,{"$f":"AVERAGE(O18:P18)","v":230},{"$f":"AVERAGE(P18:Q18)","v":230}]
["Average cost of employee (Rs mn)",null,null,null,1,1.2,1.2,{"$f":"G20*(1+'HT Delhi-NCR'!H95%)","v":1.32},{"$f":"H20*(1+'HT Delhi-NCR'!I95%)","v":1.4520000000000002},{"$f":"I20*(1+'HT Delhi-NCR'!J95%)","v":1.6262400000000004},{"$f":"J20*(1+'HT Delhi-NCR'!K95%)","v":1.8213888000000005},{"$f":"K20*(1+'HT Delhi-NCR'!L95%)","v":2.0035276800000008},{"$f":"L20*(1+'HT Delhi-NCR'!M95%)*0.98","v":1.9634571264000007},{"$f":"M20*(1+'HT Delhi-NCR'!N95%)*0.98","v":2.0781230225817611},{"$f":"N20*(1+'HT Delhi-NCR'!O95%)*0.98","v":2.1994854071005361},{"$f":"O20*(1+'HT Delhi-NCR'!P95%)*0.98","v":2.2848254408960371},{"$f":"P20*(1+'HT Delhi-NCR'!Q95%)*0.98","v":2.3734766680028034}]
["Employee cost (Rs mn)",null,null,null,{"$f":"E19*E20","v":50},{"$f":"F19*F20+25","v":115},126,151.80000000000001,232.32000000000002,333.37920000000008,391.59859200000011,450.79372800000016,451.59513907200017,477.96829519380503,505.8816436331233,{"$f":"P19*P20","v":525.5098514060885},{"$f":"Q19*Q20","v":545.89963364064477}]

{"sheet":"interim_saln_qtr","index":29,"n_rows":45,"n_cols":91,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
["HT Media standalone quarterly interim results (Rs mn)"]
[]
[null,"1QFY07","2QFY07","3QFY07","4QFY07","1QFY08","2QFY08","3QFY08","4QFY08","1QFY09","2QFY09","3QFY09","4QFY09","1QFY10","2QFY10","3QFY10","4QFY10","1QFY11","2QFY11","3QFY11","4QFY11","1QFY12","2QFY12","3QFY12","4QFY12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1QFY10E","2QFY10E","3QFY10E",null,null,null,null,null,null,null,"3QFY12E","4QFY12E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3QFY09","3QFY10","4QFY09","4QFY10","1QFY10","1QFY11"]
["Total revenues",{"$f":"B6+B7+B8","v":2391.3000000000002},2499.3000000000002,2752.1,2750.1,2763.4,2827.7,3219.5,3171.8,3272.2,3339.7,3338.1,3338.2,3280.5,3470.5,3227.1,2642.5,2738.4,2836,3240.5,3267.7,3286,3112,3595,3172.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN6+AN7+AN8","v":3425},{"$f":"AO6+AO7+AO8","v":3375},{"$f":"AP6+AP7+AP8","v":3600},null,null,null,null,null,null,null,{"$f":"AX6+AX7+AX8","v":3400},{"$f":"AY6+AY7+AY8","v":3450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU6+BU7+BU8","v":3457.4},3661.4,3423.7,3851,3366.1,4042.1,{"$f":"Y5/U5*100","v":97.077455090736606},{"$f":"Y5/X5*100","v":88.239221140472878},"Has HT Edge started to be monetized"]
["Advertising revenue",1972.5,2073.5,2360,2344,2350,2393,2739,2655,2805,2831,2866,2797,2781,2821,2208,2231,2326,2380,{"$f":"interim_cons_qtr!T6-942","v":2744},2696,2736,2572,3049,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2850,2800,2900,null,null,null,null,null,null,null,2800,2950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2780,2855,2797,3017,2694,3286,{"$f":"Y6/U6*100","v":96.439169139465875},{"$f":"Y6/X6*100","v":85.273860282059687},"English is up qoq but Hindi is down?",null,null,null,"Nothing specific as such"]
["Circulation revenue",332,350,350,330,330,360,390,370,358,373,390,410,444,479,{"$f":"interim_cons_qtr!P7-306","v":175},{"$f":"interim_cons_qtr!Q7-287","v":142},{"$f":"interim_cons_qtr!R7-323","v":145},{"$f":"interim_cons_qtr!S7-288","v":130},{"$f":"interim_cons_qtr!T7-306","v":165},{"$f":"interim_cons_qtr!U7-307","v":162},{"$f":"interim_cons_qtr!V7-331","v":154},174,165,137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,450,500,null,null,null,null,null,null,null,200,150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,508,410,429,444,468,84.567901234567898,83.030303030303031,"Why is circulation revenue down again?",null,null,null,"This will be on account"]
["Other operating revenue",86.8,75.8,42.099999999999909,76.099999999999909,83.4,74.7,90.5,146.80000000000001,109.2,135.69999999999999,{"$f":"3338.1-L6-L7","v":82.099999999999909},{"$f":"3338.2-M6-M7","v":131.19999999999982},{"$f":"3280.5-N6-N7","v":55.5},{"$f":"3470.5-O6-O7","v":170.5},{"$f":"3227.1-P6-P7","v":844.09999999999991},{"$f":"2642.5-Q6-Q7","v":269.5},{"$f":"2738.4-R6-R7","v":267.40000000000009},{"$f":"2836-S6-S7","v":326},{"$f":"3240.5-T6-T7","v":331.5},{"$f":"3267.7-U6-U7","v":409.69999999999982},{"$f":"3286-V6-V7","v":396},{"$f":"3112-W6-W7","v":366},{"$f":"3595-X6-X7","v":381},{"$f":"3172.2-Y6-Y7","v":435.19999999999982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,125,200,null,null,null,null,null,null,null,400,350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3457.4-BU6-BU7","v":287.40000000000009},{"$f":"3661.4-BV6-BV7","v":298.40000000000009},{"$f":"3423.7-BW6-BW7","v":216.69999999999982},{"$f":"3851-BX6-BX7","v":405},{"$f":"3366.1-BY6-BY7","v":228.09999999999991},{"$f":"4042.1-BZ6-BZ7","v":288.09999999999991},106.2240663900415,114.22572178477685]
["Total expenditure",{"$f":"B10+B11+B12","v":-1872.4},-2022.7,-2261.3000000000002,-2330.5,-2177.6999999999998,-2324.1000000000004,-2601.8000000000002,-2532.2999999999997,-2584.1000000000004,-2943,-2914.1,-2936.3,-2660.3,-2824.3,-2525.2000000000003,-1942.8000000000002,-2181.3999999999996,-2240.1999999999998,-2425.3999999999996,-2451.3000000000002,-2544.6,-2628,-2914.3,-2772.3999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN10+AN11+AN12","v":-2825},{"$f":"AO10+AO11+AO12","v":-2700},{"$f":"AP10+AP11+AP12","v":-2700},null,null,null,null,null,null,null,{"$f":"AX10+AX11+AX12","v":-2700},{"$f":"AY10+AY11+AY12","v":-2800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU10+BU11+BU12","v":-3238.8},-2916.9,-3173,-2922.1,-2788,-3242.9000000000005,113.09917186798839,95.130906221047923]
["Raw material costs",{"$f":"-953.1+1.2","v":-951.9},-1076,{"$f":"-1170.3+1.5","v":-1168.8},{"$f":"-1124.3+3.5","v":-1120.8},{"$f":"-1086.8+0.9","v":-1085.8999999999999},{"$f":"-1126.7-2.7","v":-1129.4000000000001},{"$f":"-1226.4+0.7","v":-1225.7},{"$f":"-1118.3-2.4","v":-1120.7},{"$f":"-1196.9+5.6","v":-1191.3000000000002},{"$f":"-1459.7-3.4","v":-1463.1000000000001},{"$f":"-1462.8+1.1","v":-1461.7},{"$f":"-1282.5-2.4","v":-1284.9000000000001},{"$f":"-1228.9+3.3","v":-1225.6000000000001},{"$f":"-1227.8-1.9","v":-1229.7},{"$f":"-975.9+4.3","v":-971.6},{"$f":"-670.6-0.8","v":-671.4},{"$f":"-771.9+0.6","v":-771.3},{"$f":"-863.7+1.1","v":-862.6},{"$f":"-964.8+0.1","v":-964.69999999999993},{"$f":"-954.2-1.5","v":-955.7},{"$f":"-959.2+0.5","v":-958.7},{"$f":"-1006.7+1.2","v":-1005.5},{"$f":"-1061.7-0.9","v":-1062.6000000000001},{"$f":"-985.4-0.9","v":-986.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1250,-1175,-1100,null,null,null,null,null,null,null,-1050,-1050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1493.9+1.1","v":-1492.8000000000002},{"$f":"-1135.9+0.9","v":-1135},{"$f":"-1355.3-2.3","v":-1357.6},{"$f":"-1152.9-1.9","v":-1154.8000000000002},{"$f":"-1240.2+3.3","v":-1236.9000000000001},{"$f":"-1344.4+41.5","v":-1302.9000000000001},103.20184158208643,92.819499341238455,"How much volume and price?",null,null,null,"Ovreall 5% price increase",null,null,"Consumption due to Mumbai",null,null,"40-50K increase in circulation"]
["Employee expenses",-354.8,-348.2,-388.2,-391.3,-402.2,-423.3,-432.9,-497.4,-450.7,-495.5,-495.4,-594.20000000000005,-573,-548.79999999999995,-512.20000000000005,-447.8,-548,-500,-520.5,-526.70000000000005,-619,-590.9,-654.5,-607.79999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-550,-550,-550,null,null,null,null,null,null,null,-600,-650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-588.1,-620.9,-670.1,-630.6,-646.1,-749.2,115.3977596354661,92.864782276546975,"Was there any one-off in 1QFY11?",null,null,null,"Let me check on this side"]
["SG&A and other costs",{"$f":"-84.6-481.1","v":-565.70000000000005},{"$f":"-106.3-492.2","v":-598.5},{"$f":"-178.7-525.6","v":-704.3},{"$f":"-268.2-550.2","v":-818.40000000000009},{"$f":"-144.6-545","v":-689.6},{"$f":"-198.2-573.2","v":-771.40000000000009},{"$f":"-317.5-625.7","v":-943.2},{"$f":"-259.9-654.3","v":-914.19999999999993},{"$f":"-265.1-677","v":-942.1},{"$f":"-318-666.4","v":-984.4},{"$f":"-274.7-682.3","v":-957},{"$f":"-289.6-767.6","v":-1057.2},{"$f":"-175.8-685.9","v":-861.7},{"$f":"-316.3-729.5","v":-1045.8},{"$f":"-311.5-729.9","v":-1041.4000000000001},{"$f":"-190-633.6","v":-823.6},{"$f":"-203.3-658.8","v":-862.09999999999991},{"$f":"-252.7-624.9","v":-877.59999999999991},-940.2,-968.9,{"$f":"-206.4-760.5","v":-966.9},{"$f":"-201.3-830.3","v":-1031.5999999999999},-1197.2,-1178.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-300-725","v":-1025},-975,-1050,null,null,null,null,null,null,null,-1050,-1100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-390.5-767.4","v":-1157.9000000000001},{"$f":"-350.6-810.4","v":-1161},{"$f":"-332.3-813","v":-1145.3},{"$f":"-270.4-866.3","v":-1136.6999999999998},{"$f":"-195.2-709.8","v":-905},{"$f":"-285.4-905.4","v":-1190.8},121.61213747548767,98.421316404944861]
["Operating profits",{"$f":"B5+B9","v":518.90000000000009},476.60000000000014,490.79999999999973,419.59999999999991,585.70000000000027,503.59999999999945,617.69999999999982,639.50000000000045,688.09999999999945,396.69999999999982,424,401.89999999999964,620.19999999999982,646.19999999999982,701.89999999999964,699.69999999999982,557.00000000000045,595.80000000000018,815.10000000000036,816.39999999999964,741.40000000000009,484,680.69999999999982,399.80000000000018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN5+AN9","v":600},{"$f":"AO5+AO9","v":675},{"$f":"AP5+AP9","v":900},null,null,null,null,null,null,null,{"$f":"AX5+AX9","v":700},{"$f":"AY5+AY9","v":650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU5+BU9","v":218.59999999999991},744.5,250.69999999999982,928.90000000000009,578.09999999999991,799.19999999999936,48.971092601665895,58.733656530042644]
["Other income",87.3,75.8,148.9,90.7,73.2,67,61.8,84.8,56.7,51.6,{"$f":"45.6+33","v":78.599999999999994},{"$f":"64.2+36.7","v":100.9},{"$f":"65.6+70.1","v":135.69999999999999},{"$f":"29+10","v":39},{"$f":"24+62.7","v":86.7},{"$f":"79.7+29.6","v":109.30000000000001},{"$f":"30.5+48","v":78.5},{"$f":"148+47","v":195},{"$f":"20.8+54.2","v":75},115.1,{"$f":"168+21.4","v":189.4},{"$f":"29+171","v":200},{"$f":"57.4+126.2","v":183.6},149.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,50,25,null,null,null,null,null,null,null,175,150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.8,19.100000000000001,54,45.3,65.7,58,130.23457862728063,81.644880174291941,"Any large ad-for-equity gains in here",null,null,null,"There is an FX element and ad-for-equity"]
["Interest expense",-33.799999999999997,-37.9,-36.200000000000003,-36,-41.8,-44.8,-44.5,-43.2,-50.9,-73.599999999999994,-101.4,-91,-77.599999999999994,-74.8,-59.5,-45.3,-38,-45,-40.4,-70.599999999999994,-44.3,-56.7,-63.3,-81.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-100,-75,-50,null,null,null,null,null,null,null,-50,-75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-103.6,-71.599999999999994,-91.2,-70.900000000000006,-78.7,-64,115.43909348441927,128.75197472353872]
["D&A expense",-96.2,-95.9,-97.6,-107.4,-106.4,-109.6,-113.6,-117.1,-128.6,-128.19999999999999,-138,-155.30000000000001,-163.6,-174.9,-160.5,-138.9,-140.5,-139.80000000000001,-141.6,-141,-139,-158.30000000000001,-141.30000000000001,-164.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-150,-175,-175,null,null,null,null,null,null,null,-175,-175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180.8,-164.8,-166.8,-180.6,-174.8,-194.2,116.52482269503548,116.27742392073601,"That depreciation point previously"]
["Pretax profits",{"$f":"B13+B14+B15+B16","v":476.2000000000001},418.60000000000014,505.89999999999964,366.89999999999986,510.70000000000039,416.19999999999948,521.39999999999975,564.00000000000034,565.2999999999995,246.49999999999983,263.20000000000005,256.4999999999996,514.69999999999982,435.49999999999989,568.59999999999968,624.79999999999984,457.00000000000045,606.00000000000023,{"$f":"T13+T14+T15+T16","v":708.10000000000036},719.89999999999964,747.50000000000011,468.99999999999994,659.69999999999982,303.90000000000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN13+AN14+AN15+AN16","v":425},{"$f":"AO13+AO14+AO15+AO16","v":475},{"$f":"AP13+AP14+AP15+AP16","v":700},null,null,null,null,null,null,null,{"$f":"AX13+AX14+AX15+AX16","v":650},{"$f":"AY13+AY14+AY15+AY16","v":550},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU13+BU14+BU15+BU16","v":-16.000000000000085},527.20000000000005,46.699999999999818,722.7,390.2999999999999,598.99999999999932,42.214196416168953,46.06639381537066]
["Extraordinaries",-2.6,0,0,0,0,0,0,0,0,0,-127.9,-60.3,-45,-40,-258.7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-50,-50,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-127.9,-14.3,-61.6,-15,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Tax provision",{"$f":"-159.8-7.5","v":-167.3},{"$f":"-142.1-7.5","v":-149.6},{"$f":"-161.2-9","v":-170.2},{"$f":"-114.8-12.5","v":-127.3},{"$f":"-161.3-7.8","v":-169.10000000000002},{"$f":"-89-7.8","v":-96.8},{"$f":"-145-7.8","v":-152.80000000000001},{"$f":"-138.5-9.6","v":-148.1},{"$f":"-178.1-10","v":-188.1},{"$f":"-75.7-10","v":-85.7},{"$f":"-46.6-10.5","v":-57.1},{"$f":"42-3.9","v":38.1},-145.69999999999999,{"$f":"-91.6+10.2","v":-81.399999999999991},-125.7,-199.1,-140.30000000000001,-153.5,154,-575.1,-219.4,-113,-162.30000000000001,-87.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-125,-125,-200,null,null,null,null,null,null,null,-200,-150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.4,{"$f":"-159.9+0.2","v":-159.70000000000002},{"$f":"-4+71.5","v":67.5},-222.3,{"$f":"-99.8-10.8","v":-110.6},-197.5,15.197356981394542,53.850893407270483]
["Minority interest",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4.7,23.3,-5.5,7.3,12.2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Net income",{"$f":"B17+B18+B19+B20","v":306.30000000000007},269.00000000000011,335.69999999999965,239.59999999999985,341.60000000000036,319.39999999999947,368.59999999999974,415.90000000000032,377.19999999999948,160.79999999999984,78.200000000000045,234.29999999999959,323.99999999999983,314.09999999999991,184.1999999999997,425.69999999999982,316.70000000000044,452.50000000000023,{"$f":"T17+T18+T19+T20","v":862.10000000000036},144.79999999999961,528.10000000000014,355.99999999999994,497.39999999999981,216.50000000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN17+AN18+AN19+AN20","v":300},{"$f":"AO17+AO18+AO19+AO20","v":300},{"$f":"AP17+AP18+AP19+AP20","v":450},null,null,null,null,null,null,null,{"$f":"AX17+AX18+AX19+AX20","v":450},{"$f":"AY17+AY18+AY19+AY20","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU17+BU18+BU19+BU20","v":-128.3000000000001},357.90000000000003,75.899999999999821,479.90000000000003,286.99999999999994,413.69999999999931,149.51657458563585,43.526336952151226]
["Adj. net income",{"$f":"B17+B19+B20","v":308.90000000000009},269.00000000000011,335.69999999999965,239.59999999999985,341.60000000000036,319.39999999999947,368.59999999999974,415.90000000000032,377.19999999999948,160.79999999999984,206.10000000000005,294.59999999999962,368.99999999999983,354.09999999999991,442.89999999999969,425.69999999999982,316.70000000000044,452.50000000000023,{"$f":"T17+T19+T20","v":862.10000000000036},144.79999999999961,528.10000000000014,355.99999999999994,497.39999999999981,216.50000000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN17+AN19+AN20","v":300},{"$f":"AO17+AO19+AO20","v":350},{"$f":"AP17+AP19+AP20","v":500},null,null,null,null,null,null,null,{"$f":"AX17+AX19+AX20","v":450},{"$f":"AY17+AY19+AY20","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU17+BU19+BU20","v":-0.40000000000008384},372.2,137.49999999999983,494.90000000000003,286.99999999999994,413.69999999999931,149.51657458563585,43.526336952151226,"Talk about the merger of Firefly",null,null,null,"Take the benefit of tax - DTC"]
[]
[]
[]
["Important data"]
["Ratios"]
["OPM (%)",{"$f":"B13/B5*100","v":21.699493999079998},19.069339415036215,17.83365430035245,15.257626995381985,21.194904827386562,17.809527177564789,19.186209038670597,20.162053092881028,21.028665729478625,11.878312423271547,12.7018363739852,12.039422443232869,18.905654625819228,18.619795418527584,21.750178178550392,26.478713339640485,20.34034472684781,21.008462623413266,25.153525690479878,24.983933653640165,22.56238587948874,15.552699228791775,18.934631432545196,12.60324065317446,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},17.518248175182482,20,25,null,null,null,null,null,null,null,{"$f":"AX13/AX5*100","v":20.588235294117645},{"$f":"AY13/AY5*100","v":18.840579710144929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU13/BU5*100","v":6.322670214612133},20.333752116676681,7.3224873674679394,24.121007530511555,17.174177831912299,19.771900744662414]
["Tax rate (%)",{"$f":"-B19/(B17+B18)*100","v":35.325168918918912},35.73817486860964,33.643012453053984,34.696102480239858,33.111415703935755,23.258049014896713,29.305715381664765,26.258865248226932,{"$f":"-J19/(J17)*100","v":33.274367592428824},{"$f":"-K19/(K17)*100","v":34.766734279918886},{"$f":"-L19/(L17+L18)*100","v":42.202512934220238},-19.41896024464836,31.019799872258897,20.581542351453859,40.561471442400816,31.866197183098599,30.700218818380716,25.330033003300322,-21.748340629854528,79.88609529101268,29.351170568561869,24.093816631130068,24.602091859936344,28.759460348798939,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29.411764705882355,29.411764705882355,30.76923076923077,null,null,null,null,null,null,null,{"$f":"-AX19/(AX17+AX18)*100","v":30.76923076923077},{"$f":"-AY19/(AY17+AY18)*100","v":27.27272727272727},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BU19/(BU17+BU18)*100","v":-16.956219596942308},31.136673815558584,453.02013422818231,31.411615091140316,28.337176530873691,32.971619365609392,null,null,"Why is the tax rate so low?",null,null,null,"Let me check on this side"]
["Print"]
["Total revenues",null,null,null,null,null,null,null,null,{"$f":"J5","v":3272.2},{"$f":"K5","v":3339.7},3371.1,3301.5,3262.3,3379.5,3188.3,2563.4,2597,2684,3036.2,2975.4,3060.3,2935.8,3382.4,2930.5,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,{"$f":"3398.7-10.9","v":3387.7999999999997},{"$f":"3566.4-17","v":3549.4},3349.1,3721.4,{"$f":"3276.5-6.2","v":3270.3},{"$f":"3919-20","v":3899},{"$f":"Y31/U31*100","v":98.490959198763179}]
["Operating profit",null,null,null,null,null,null,null,null,{"$f":"J13+J16","v":559.49999999999943},{"$f":"K13+K16","v":268.49999999999983},319.10000000000002,319,570.70000000000005,524.79999999999995,617,645.79999999999995,519,496,682.6,661,655.1,475,647.70000000000005,297.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312.2,672.3,210.6,847.2,543.9,777,{"$f":"Y32/U32*100","v":45.052950075642968}]
["Radio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y33/U33*100","v":{"$error":"#DIV/0!"}}]
["Total revenues",null,null,null,null,null,null,null,null,null,null,67.900000000000006,73.400000000000006,88.3,97,101.5,129.9,122.7,141.4,179.6,252.2,212.6,157.4,172.7,196.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.900000000000006,101.5,76.3,135.30000000000001,88.4,123.1,{"$f":"Y34/U34*100","v":77.914353687549564}]
["Operating profit",null,null,null,null,null,null,null,null,null,null,-174.3,-20.9,-26.8,-23.7,-12.9,4.5,-11.5,5.8,30.3,53.6,25.1,-44.9,-9.4,-13.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-174.3,-12.9,-20.7,5.0999999999999996,-27.3,-12.2,{"$f":"Y35/U35*100","v":-24.813432835820894}]
["Unallocated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,71.099999999999994,45.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-39.200000000000003,null,null,-49.4,-49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BV31/BU31-1)*100","v":4.7700572643013306}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"9333/7734*100","v":120.67494181536074}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"22235/18219*(100)","v":122.04292222405182}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"32258/25251*100","v":127.74939606352224}]

{"sheet":"interim_saln_cum","index":30,"n_rows":35,"n_cols":55,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
["HT Media standalone quarterly interim results (Rs mn)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cons.","Cons.","Cons.","Cons.","Cons."]
[null,"1QFY07","2QFY07","3QFY07","4QFY07","1QFY08","1HFY08","9MFY08","FY2008","1QFY09","1HFY09","9MFY09","FY2009","1QFY10","1HFY10","9MFY10","FY2010","1QFY11","1HFY11","9MFY11","FY2011","1QFY12","1HFY12","9MFY12","FY2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY2010E","FY2010E","9MFY09","9MFY10","FY2009","FY2010",null,null,null,null,null,null,"yoy (%)"]
["Total revenues",{"$f":"B6+B7+B8","v":2391.3000000000002},2499.3000000000002,2752.1,2750.1,2763.4,5591.1,8810.6,11982.4,3272.2,6611.9,9950,13288.199999999999,3280.5,6751,9978.1,12620.6,2738.4,5574.4,{"$f":"T6+T7+T8","v":8814.9},12082.6,3286,6398,9993,13165.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ6+AQ7+AQ8","v":12631.1},14365.208246068667,10166.9,10527.7,13590.7,14378.6,null,null,null,null,null,null,{"$f":"(Y5/U5-1)*100","v":8.9599920546902254}]
["Advertising revenue",1972.5,2073.5,2360,2344,{"$f":"SUM(interim_saln_qtr!$F6:F6)","v":2350},{"$f":"SUM(interim_saln_qtr!$F6:G6)","v":4743},{"$f":"SUM(interim_saln_qtr!$F6:H6)","v":7482},{"$f":"SUM(interim_saln_qtr!$F6:I6)","v":10137},{"$f":"SUM(interim_saln_qtr!$J6:J6)","v":2805},{"$f":"SUM(interim_saln_qtr!$J6:K6)","v":5636},{"$f":"SUM(interim_saln_qtr!$J6:L6)","v":8502},{"$f":"SUM(interim_saln_qtr!$J6:M6)","v":11299},{"$f":"SUM(interim_saln_qtr!$N6:N6)","v":2781},{"$f":"SUM(interim_saln_qtr!$N6:O6)","v":5602},{"$f":"SUM(interim_saln_qtr!$N6:P6)","v":7810},{"$f":"SUM(interim_saln_qtr!$N6:Q6)","v":10041},{"$f":"SUM(interim_saln_qtr!$R6:R6)","v":2326},{"$f":"SUM(interim_saln_qtr!$R6:S6)","v":4706},{"$f":"SUM(interim_saln_qtr!$R6:T6)","v":7450},{"$f":"SUM(interim_saln_qtr!$R6:U6)","v":10146},{"$f":"SUM(interim_saln_qtr!$V6:V6)","v":2736},{"$f":"SUM(interim_saln_qtr!$V6:W6)","v":5308},{"$f":"SUM(interim_saln_qtr!$V6:X6)","v":8357},{"$f":"SUM(interim_saln_qtr!$V6:Y6)","v":10957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10409.6,11438.819922180446,null,null,11299,11439,null,null,null,null,null,null,{"$f":"(Y6/U6-1)*100","v":7.9932978513699959}]
["Circulation revenue",332,350,350,330,{"$f":"SUM(interim_saln_qtr!$F7:F7)","v":330},{"$f":"SUM(interim_saln_qtr!$F7:G7)","v":690},{"$f":"SUM(interim_saln_qtr!$F7:H7)","v":1080},{"$f":"SUM(interim_saln_qtr!$F7:I7)","v":1450},{"$f":"SUM(interim_saln_qtr!$J7:J7)","v":358},{"$f":"SUM(interim_saln_qtr!$J7:K7)","v":731},{"$f":"SUM(interim_saln_qtr!$J7:L7)","v":1121},{"$f":"SUM(interim_saln_qtr!$J7:M7)","v":1531},{"$f":"SUM(interim_saln_qtr!$N7:N7)","v":444},{"$f":"SUM(interim_saln_qtr!$N7:O7)","v":923},{"$f":"SUM(interim_saln_qtr!$N7:P7)","v":1098},{"$f":"SUM(interim_saln_qtr!$N7:Q7)","v":1240},{"$f":"SUM(interim_saln_qtr!$R7:R7)","v":145},{"$f":"SUM(interim_saln_qtr!$R7:S7)","v":275},{"$f":"SUM(interim_saln_qtr!$R7:T7)","v":440},{"$f":"SUM(interim_saln_qtr!$R7:U7)","v":602},{"$f":"SUM(interim_saln_qtr!$V7:V7)","v":154},{"$f":"SUM(interim_saln_qtr!$V7:W7)","v":328},{"$f":"SUM(interim_saln_qtr!$V7:X7)","v":493},{"$f":"SUM(interim_saln_qtr!$V7:Y7)","v":630},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1442.5,1832.9666866218301,null,null,1531,1833,null,null,null,null,null,null,{"$f":"(Y7/U7-1)*100","v":4.6511627906976827}]
["Other operating revenue",86.8,75.8,42.099999999999909,76.099999999999909,{"$f":"SUM(interim_saln_qtr!$F8:F8)","v":83.4},{"$f":"SUM(interim_saln_qtr!$F8:G8)","v":158.10000000000002},{"$f":"SUM(interim_saln_qtr!$F8:H8)","v":248.60000000000002},{"$f":"SUM(interim_saln_qtr!$F8:I8)","v":395.40000000000003},{"$f":"SUM(interim_saln_qtr!$J8:J8)","v":109.2},{"$f":"SUM(interim_saln_qtr!$J8:K8)","v":244.89999999999998},{"$f":"SUM(interim_saln_qtr!$J8:L8)","v":326.99999999999989},{"$f":"SUM(interim_saln_qtr!$J8:M8)","v":458.1999999999997},{"$f":"SUM(interim_saln_qtr!$N8:N8)","v":55.5},{"$f":"SUM(interim_saln_qtr!$N8:O8)","v":226},{"$f":"SUM(interim_saln_qtr!$N8:P8)","v":1070.0999999999999},{"$f":"SUM(interim_saln_qtr!$N8:Q8)","v":1339.6},{"$f":"SUM(interim_saln_qtr!$R8:R8)","v":267.40000000000009},{"$f":"SUM(interim_saln_qtr!$R8:S8)","v":593.40000000000009},{"$f":"SUM(interim_saln_qtr!$R8:T8)","v":924.90000000000009},{"$f":"SUM(interim_saln_qtr!$R8:U8)","v":1334.6},{"$f":"SUM(interim_saln_qtr!$V8:V8)","v":396},{"$f":"SUM(interim_saln_qtr!$V8:W8)","v":762},{"$f":"SUM(interim_saln_qtr!$V8:X8)","v":1143},{"$f":"SUM(interim_saln_qtr!$V8:Y8)","v":1578.1999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779,1093.4216372663909,{"$f":"10166.9-AS6-AS7","v":10166.9},{"$f":"10527.7-AT6-AT7","v":10527.7},{"$f":"13590.7-AU6-AU7","v":760.70000000000073},{"$f":"14378.6-AV6-AV7","v":1106.6000000000004},null,null,null,null,null,null,18.252659973025629]
["Total expenditure",{"$f":"B10+B11+B12","v":-1872.4},-2022.7,-2261.3000000000002,-2330.5,-2177.6999999999998,-4501.8,-7103.5999999999995,-9635.9,-2584.1000000000004,-5527.1,-8441.2000000000007,-11377.5,-2660.3,-5484.6,-8009.7999999999993,-9952.6,-2181.3999999999996,-4421.6000000000004,{"$f":"T10+T11+T12","v":-6847},-9298.2999999999993,-2544.6,-5172.6000000000004,-8086.9000000000005,-10859.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ10+AQ11+AQ12","v":-9937.7000000000007},-11552.449029838892,-9414.0999999999985,-8653.2999999999993,-12587.2,-11575.400000000001,null,null,null,null,null,null,16.788015013497095]
["Raw material costs",{"$f":"-953.1+1.2","v":-951.9},-1076,{"$f":"-1170.3+1.5","v":-1168.8},{"$f":"-1124.3+3.5","v":-1120.8},{"$f":"SUM(interim_saln_qtr!$F10:F10)","v":-1085.8999999999999},{"$f":"SUM(interim_saln_qtr!$F10:G10)","v":-2215.3000000000002},{"$f":"SUM(interim_saln_qtr!$F10:H10)","v":-3441},{"$f":"SUM(interim_saln_qtr!$F10:I10)","v":-4561.7},{"$f":"SUM(interim_saln_qtr!$J10:J10)","v":-1191.3000000000002},{"$f":"SUM(interim_saln_qtr!$J10:K10)","v":-2654.4000000000005},{"$f":"SUM(interim_saln_qtr!$J10:L10)","v":-4116.1000000000004},{"$f":"SUM(interim_saln_qtr!$J10:M10)","v":-5401},{"$f":"SUM(interim_saln_qtr!$N10:N10)","v":-1225.6000000000001},{"$f":"SUM(interim_saln_qtr!$N10:O10)","v":-2455.3000000000002},{"$f":"SUM(interim_saln_qtr!$N10:P10)","v":-3426.9},{"$f":"SUM(interim_saln_qtr!$N10:Q10)","v":-4098.3},{"$f":"SUM(interim_saln_qtr!$R10:R10)","v":-771.3},{"$f":"SUM(interim_saln_qtr!$R10:S10)","v":-1633.9},{"$f":"SUM(interim_saln_qtr!$R10:T10)","v":-2598.6},{"$f":"SUM(interim_saln_qtr!$R10:U10)","v":-3554.3},{"$f":"SUM(interim_saln_qtr!$V10:V10)","v":-958.7},{"$f":"SUM(interim_saln_qtr!$V10:W10)","v":-1964.2},{"$f":"SUM(interim_saln_qtr!$V10:X10)","v":-3026.8},{"$f":"SUM(interim_saln_qtr!$V10:Y10)","v":-4013.1000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4098.3,-4744.2788489331133,{"$f":"-4233.4+3.3","v":-4230.0999999999995},{"$f":"-3607.8+2.3","v":-3605.5},{"$f":"-5588.7+1","v":-5587.7},{"$f":"-4760.7+0.4","v":-4760.3},null,null,null,null,null,null,12.908308246349499]
["Employee expenses",-354.8,-348.2,-388.2,-391.3,{"$f":"SUM(interim_saln_qtr!$F11:F11)","v":-402.2},{"$f":"SUM(interim_saln_qtr!$F11:G11)","v":-825.5},{"$f":"SUM(interim_saln_qtr!$F11:H11)","v":-1258.4000000000001},{"$f":"SUM(interim_saln_qtr!$F11:I11)","v":-1755.8000000000002},{"$f":"SUM(interim_saln_qtr!$J11:J11)","v":-450.7},{"$f":"SUM(interim_saln_qtr!$J11:K11)","v":-946.2},{"$f":"SUM(interim_saln_qtr!$J11:L11)","v":-1441.6},{"$f":"SUM(interim_saln_qtr!$J11:M11)","v":-2035.8},{"$f":"SUM(interim_saln_qtr!$N11:N11)","v":-573},{"$f":"SUM(interim_saln_qtr!$N11:O11)","v":-1121.8},{"$f":"SUM(interim_saln_qtr!$N11:P11)","v":-1634},{"$f":"SUM(interim_saln_qtr!$N11:Q11)","v":-2081.8000000000002},{"$f":"SUM(interim_saln_qtr!$R11:R11)","v":-548},{"$f":"SUM(interim_saln_qtr!$R11:S11)","v":-1048},{"$f":"SUM(interim_saln_qtr!$R11:T11)","v":-1568.5},{"$f":"SUM(interim_saln_qtr!$R11:U11)","v":-2095.1999999999998},{"$f":"SUM(interim_saln_qtr!$V11:V11)","v":-619},{"$f":"SUM(interim_saln_qtr!$V11:W11)","v":-1209.9000000000001},{"$f":"SUM(interim_saln_qtr!$V11:X11)","v":-1864.4},{"$f":"SUM(interim_saln_qtr!$V11:Y11)","v":-2472.1999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2081.8000000000002,-2513.7128699636805,-1749.1,-1889.2,-2419.1999999999998,-2519.8000000000002,null,null,null,null,null,null,17.993508972890425]
["SG&A and other costs",{"$f":"-84.6-481.1","v":-565.70000000000005},{"$f":"-106.3-492.2","v":-598.5},{"$f":"-178.7-525.6","v":-704.3},{"$f":"-268.2-550.2","v":-818.40000000000009},{"$f":"SUM(interim_saln_qtr!$F12:F12)","v":-689.6},{"$f":"SUM(interim_saln_qtr!$F12:G12)","v":-1461},{"$f":"SUM(interim_saln_qtr!$F12:H12)","v":-2404.1999999999998},{"$f":"SUM(interim_saln_qtr!$F12:I12)","v":-3318.3999999999996},{"$f":"SUM(interim_saln_qtr!$J12:J12)","v":-942.1},{"$f":"SUM(interim_saln_qtr!$J12:K12)","v":-1926.5},{"$f":"SUM(interim_saln_qtr!$J12:L12)","v":-2883.5},{"$f":"SUM(interim_saln_qtr!$J12:M12)","v":-3940.7},{"$f":"SUM(interim_saln_qtr!$N12:N12)","v":-861.7},{"$f":"SUM(interim_saln_qtr!$N12:O12)","v":-1907.5},{"$f":"SUM(interim_saln_qtr!$N12:P12)","v":-2948.9},{"$f":"SUM(interim_saln_qtr!$N12:Q12)","v":-3772.5},{"$f":"SUM(interim_saln_qtr!$R12:R12)","v":-862.09999999999991},{"$f":"SUM(interim_saln_qtr!$R12:S12)","v":-1739.6999999999998},{"$f":"SUM(interim_saln_qtr!$R12:T12)","v":-2679.8999999999996},{"$f":"SUM(interim_saln_qtr!$R12:U12)","v":-3648.7999999999997},{"$f":"SUM(interim_saln_qtr!$V12:V12)","v":-966.9},{"$f":"SUM(interim_saln_qtr!$V12:W12)","v":-1998.5},{"$f":"SUM(interim_saln_qtr!$V12:X12)","v":-3195.7},{"$f":"SUM(interim_saln_qtr!$V12:Y12)","v":-4374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3757.5999999999995,-4294.4573109420971,{"$f":"-1208.6-2226.3","v":-3434.9},{"$f":"-888.4-2270.2","v":-3158.6},{"$f":"-1540.9-3039.4","v":-4580.3},{"$f":"-1158.8-3136.5","v":-4295.3},null,null,null,null,null,null,19.875027406270561]
["Operating profits",{"$f":"B5+B9","v":518.90000000000009},476.60000000000014,490.79999999999973,419.59999999999991,585.70000000000027,1089.3000000000002,1707.0000000000009,2346.5,688.09999999999945,1084.7999999999993,1508.7999999999993,1910.6999999999989,620.19999999999982,1266.3999999999996,1968.3000000000011,2668,557.00000000000045,1152.7999999999993,{"$f":"T5+T9","v":1967.8999999999996},2784.3000000000011,741.40000000000009,1225.3999999999996,1906.0999999999995,2305.9000000000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ5+AQ9","v":2693.3999999999996},2812.7592162297751,752.80000000000109,1874.4000000000015,1003.5,2803.1999999999989,null,null,null,null,null,null,-17.182056531264568]
["Other income",87.3,75.8,148.9,90.7,{"$f":"SUM(interim_saln_qtr!$F14:F14)","v":73.2},{"$f":"SUM(interim_saln_qtr!$F14:G14)","v":140.19999999999999},{"$f":"SUM(interim_saln_qtr!$F14:H14)","v":202},{"$f":"SUM(interim_saln_qtr!$F14:I14)","v":286.8},{"$f":"SUM(interim_saln_qtr!$J14:J14)","v":56.7},{"$f":"SUM(interim_saln_qtr!$J14:K14)","v":108.30000000000001},{"$f":"SUM(interim_saln_qtr!$J14:L14)","v":186.9},{"$f":"SUM(interim_saln_qtr!$J14:M14)","v":287.8},{"$f":"SUM(interim_saln_qtr!$N14:N14)","v":135.69999999999999},{"$f":"SUM(interim_saln_qtr!$N14:O14)","v":174.7},{"$f":"SUM(interim_saln_qtr!$N14:P14)","v":261.39999999999998},{"$f":"SUM(interim_saln_qtr!$N14:Q14)","v":370.7},{"$f":"SUM(interim_saln_qtr!$R14:R14)","v":78.5},{"$f":"SUM(interim_saln_qtr!$R14:S14)","v":273.5},{"$f":"SUM(interim_saln_qtr!$R14:T14)","v":348.5},{"$f":"SUM(interim_saln_qtr!$R14:U14)","v":463.6},{"$f":"SUM(interim_saln_qtr!$V14:V14)","v":189.4},{"$f":"SUM(interim_saln_qtr!$V14:W14)","v":389.4},{"$f":"SUM(interim_saln_qtr!$V14:X14)","v":573},{"$f":"SUM(interim_saln_qtr!$V14:Y14)","v":722.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360.20000000000005,160.38704556901547,151.80000000000001,114.2,205.8,159.4,null,null,null,null,null,null,55.9318377911993]
["Interest expense",-33.799999999999997,-37.9,-36.200000000000003,-36,{"$f":"SUM(interim_saln_qtr!$F15:F15)","v":-41.8},{"$f":"SUM(interim_saln_qtr!$F15:G15)","v":-86.6},{"$f":"SUM(interim_saln_qtr!$F15:H15)","v":-131.1},{"$f":"SUM(interim_saln_qtr!$F15:I15)","v":-174.3},{"$f":"SUM(interim_saln_qtr!$J15:J15)","v":-50.9},{"$f":"SUM(interim_saln_qtr!$J15:K15)","v":-124.5},{"$f":"SUM(interim_saln_qtr!$J15:L15)","v":-225.9},{"$f":"SUM(interim_saln_qtr!$J15:M15)","v":-316.89999999999998},{"$f":"SUM(interim_saln_qtr!$N15:N15)","v":-77.599999999999994},{"$f":"SUM(interim_saln_qtr!$N15:O15)","v":-152.39999999999998},{"$f":"SUM(interim_saln_qtr!$N15:P15)","v":-211.89999999999998},{"$f":"SUM(interim_saln_qtr!$N15:Q15)","v":-257.2},{"$f":"SUM(interim_saln_qtr!$R15:R15)","v":-38},{"$f":"SUM(interim_saln_qtr!$R15:S15)","v":-83},{"$f":"SUM(interim_saln_qtr!$R15:T15)","v":-123.4},{"$f":"SUM(interim_saln_qtr!$R15:U15)","v":-194},{"$f":"SUM(interim_saln_qtr!$V15:V15)","v":-44.3},{"$f":"SUM(interim_saln_qtr!$V15:W15)","v":-101},{"$f":"SUM(interim_saln_qtr!$V15:X15)","v":-164.3},{"$f":"SUM(interim_saln_qtr!$V15:Y15)","v":-245.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-257.3,-295.12,-231.6,-224.2,-322.8,-295.10000000000002,null,null,null,null,null,null,26.701030927835067]
["D&A expense",-96.2,-95.9,-97.6,-107.4,{"$f":"SUM(interim_saln_qtr!$F16:F16)","v":-106.4},{"$f":"SUM(interim_saln_qtr!$F16:G16)","v":-216},{"$f":"SUM(interim_saln_qtr!$F16:H16)","v":-329.6},{"$f":"SUM(interim_saln_qtr!$F16:I16)","v":-446.70000000000005},{"$f":"SUM(interim_saln_qtr!$J16:J16)","v":-128.6},{"$f":"SUM(interim_saln_qtr!$J16:K16)","v":-256.79999999999995},{"$f":"SUM(interim_saln_qtr!$J16:L16)","v":-394.79999999999995},{"$f":"SUM(interim_saln_qtr!$J16:M16)","v":-550.09999999999991},{"$f":"SUM(interim_saln_qtr!$N16:N16)","v":-163.6},{"$f":"SUM(interim_saln_qtr!$N16:O16)","v":-338.5},{"$f":"SUM(interim_saln_qtr!$N16:P16)","v":-499},{"$f":"SUM(interim_saln_qtr!$N16:Q16)","v":-637.9},{"$f":"SUM(interim_saln_qtr!$R16:R16)","v":-140.5},{"$f":"SUM(interim_saln_qtr!$R16:S16)","v":-280.3},{"$f":"SUM(interim_saln_qtr!$R16:T16)","v":-421.9},{"$f":"SUM(interim_saln_qtr!$R16:U16)","v":-562.9},{"$f":"SUM(interim_saln_qtr!$V16:V16)","v":-139},{"$f":"SUM(interim_saln_qtr!$V16:W16)","v":-297.3},{"$f":"SUM(interim_saln_qtr!$V16:X16)","v":-438.6},{"$f":"SUM(interim_saln_qtr!$V16:Y16)","v":-602.90000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-637.9,-706.81952616932836,-521.29999999999995,-526.20000000000005,-688.1,-706.8,null,null,null,null,null,null,7.1060579143720215]
["Pretax profits",{"$f":"B13+B14+B15+B16","v":476.2000000000001},418.60000000000014,505.89999999999964,366.89999999999986,510.70000000000039,926.90000000000032,1448.3000000000011,2012.3,565.2999999999995,811.79999999999927,1074.9999999999993,1331.4999999999991,514.69999999999982,950.19999999999982,1518.8000000000011,2143.6,457.00000000000045,1062.9999999999993,{"$f":"T13+T14+T15+T16","v":1771.0999999999995},2491.0000000000009,747.50000000000011,1216.4999999999998,1876.1999999999994,2180.1000000000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ13+AQ14+AQ15+AQ16","v":2158.3999999999992},1971.2067356294622,151.70000000000107,1238.2000000000014,198.39999999999998,1960.6999999999991,null,null,null,null,null,null,-12.480931352870318]
["Extraordinaries",-2.6,0,0,0,{"$f":"SUM(interim_saln_qtr!$F18:F18)","v":0},{"$f":"SUM(interim_saln_qtr!$F18:G18)","v":0},{"$f":"SUM(interim_saln_qtr!$F18:H18)","v":0},{"$f":"SUM(interim_saln_qtr!$F18:I18)","v":0},{"$f":"SUM(interim_saln_qtr!$J18:J18)","v":0},{"$f":"SUM(interim_saln_qtr!$J18:K18)","v":0},{"$f":"SUM(interim_saln_qtr!$J18:L18)","v":-127.9},{"$f":"SUM(interim_saln_qtr!$J18:M18)","v":-188.2},{"$f":"SUM(interim_saln_qtr!$N18:N18)","v":-45},{"$f":"SUM(interim_saln_qtr!$N18:O18)","v":-85},{"$f":"SUM(interim_saln_qtr!$N18:P18)","v":-343.7},{"$f":"SUM(interim_saln_qtr!$N18:Q18)","v":-343.7},{"$f":"SUM(interim_saln_qtr!$R18:R18)","v":0},{"$f":"SUM(interim_saln_qtr!$R18:S18)","v":0},{"$f":"SUM(interim_saln_qtr!$R18:T18)","v":0},{"$f":"SUM(interim_saln_qtr!$R18:U18)","v":0},{"$f":"SUM(interim_saln_qtr!$V18:V18)","v":0},{"$f":"SUM(interim_saln_qtr!$V18:W18)","v":0},{"$f":"SUM(interim_saln_qtr!$V18:X18)","v":0},{"$f":"SUM(interim_saln_qtr!$V18:Y18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-358.7,-75.8,-127.9,-54.3,-189.5,{"$f":"-69.3-6.5","v":-75.8},null,null,null,null,null,null,{"$error":"#DIV/0!"}]
["Tax provision",{"$f":"-159.8-7.5","v":-167.3},{"$f":"-142.1-7.5","v":-149.6},{"$f":"-161.2-9","v":-170.2},{"$f":"-114.8-12.5","v":-127.3},{"$f":"SUM(interim_saln_qtr!$F19:F19)","v":-169.10000000000002},{"$f":"SUM(interim_saln_qtr!$F19:G19)","v":-265.90000000000003},{"$f":"SUM(interim_saln_qtr!$F19:H19)","v":-418.70000000000005},{"$f":"SUM(interim_saln_qtr!$F19:I19)","v":-566.80000000000007},{"$f":"SUM(interim_saln_qtr!$J19:J19)","v":-188.1},{"$f":"SUM(interim_saln_qtr!$J19:K19)","v":-273.8},{"$f":"SUM(interim_saln_qtr!$J19:L19)","v":-330.90000000000003},{"$f":"SUM(interim_saln_qtr!$J19:M19)","v":-292.8},{"$f":"SUM(interim_saln_qtr!$N19:N19)","v":-145.69999999999999},{"$f":"SUM(interim_saln_qtr!$N19:O19)","v":-227.09999999999997},{"$f":"SUM(interim_saln_qtr!$N19:P19)","v":-352.79999999999995},{"$f":"SUM(interim_saln_qtr!$N19:Q19)","v":-551.9},{"$f":"SUM(interim_saln_qtr!$R19:R19)","v":-140.30000000000001},{"$f":"SUM(interim_saln_qtr!$R19:S19)","v":-293.8},{"$f":"SUM(interim_saln_qtr!$R19:T19)","v":-139.80000000000001},{"$f":"SUM(interim_saln_qtr!$R19:U19)","v":-714.90000000000009},{"$f":"SUM(interim_saln_qtr!$V19:V19)","v":-219.4},{"$f":"SUM(interim_saln_qtr!$V19:W19)","v":-332.4},{"$f":"SUM(interim_saln_qtr!$V19:X19)","v":-494.7},{"$f":"SUM(interim_saln_qtr!$V19:Y19)","v":-582.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-515.6,-540.78792783490962,{"$f":"-157-35.4","v":-192.4},-314.10000000000002,{"$f":"-85.5-39.4","v":-124.9},-536.5,null,null,null,null,null,null,-18.576024618827812]
["Minority interest",0,0,0,0,{"$f":"SUM(interim_saln_qtr!$F20:F20)","v":0},{"$f":"SUM(interim_saln_qtr!$F20:G20)","v":0},{"$f":"SUM(interim_saln_qtr!$F20:H20)","v":0},{"$f":"SUM(interim_saln_qtr!$F20:I20)","v":0},{"$f":"SUM(interim_saln_qtr!$J20:J20)","v":0},{"$f":"SUM(interim_saln_qtr!$J20:K20)","v":0},{"$f":"SUM(interim_saln_qtr!$J20:L20)","v":0},{"$f":"SUM(interim_saln_qtr!$J20:M20)","v":0},{"$f":"SUM(interim_saln_qtr!$N20:N20)","v":0},{"$f":"SUM(interim_saln_qtr!$N20:O20)","v":0},{"$f":"SUM(interim_saln_qtr!$N20:P20)","v":0},{"$f":"SUM(interim_saln_qtr!$N20:Q20)","v":0},{"$f":"SUM(interim_saln_qtr!$R20:R20)","v":0},{"$f":"SUM(interim_saln_qtr!$R20:S20)","v":0},{"$f":"SUM(interim_saln_qtr!$R20:T20)","v":0},{"$f":"SUM(interim_saln_qtr!$R20:U20)","v":0},{"$f":"SUM(interim_saln_qtr!$V20:V20)","v":0},{"$f":"SUM(interim_saln_qtr!$V20:W20)","v":0},{"$f":"SUM(interim_saln_qtr!$V20:X20)","v":0},{"$f":"SUM(interim_saln_qtr!$V20:Y20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0","v":0},10.9,{"$f":"103.2-1.5","v":101.7},16.399999999999999,{"$f":"1.5+126.5","v":128},10.9,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
["Net income",{"$f":"B17+B18+B19+B20","v":306.30000000000007},269.00000000000011,335.69999999999965,239.59999999999985,341.60000000000036,661.00000000000023,1029.600000000001,1445.5,377.19999999999948,537.99999999999932,616.19999999999936,850.49999999999909,323.99999999999983,638.09999999999991,822.30000000000109,1248,316.70000000000044,769.19999999999936,{"$f":"T17+T18+T19+T20","v":1631.2999999999995},1776.1000000000008,528.10000000000014,884.0999999999998,1381.4999999999993,1598.0000000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ17+AQ18+AQ19+AQ20","v":1284.099999999999},1365.5188077945527,-66.89999999999894,886.20000000000141,11.999999999999972,1359.2999999999993,null,null,null,null,null,null,-10.027588536681453]
["Adj. net income",{"$f":"B17+B19+B20","v":308.90000000000009},269.00000000000011,335.69999999999965,239.59999999999985,341.60000000000036,661.00000000000023,1029.600000000001,1445.5,377.19999999999948,537.99999999999932,744.09999999999923,1038.6999999999991,368.99999999999983,723.09999999999991,1166.0000000000011,1591.6999999999998,316.70000000000044,769.19999999999936,{"$f":"T17+T19+T20","v":1631.2999999999995},1776.1000000000008,528.10000000000014,884.0999999999998,1381.4999999999993,1598.0000000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ17+AQ19+AQ20","v":1642.7999999999993},1441.3188077945526,61.000000000001066,940.50000000000136,201.49999999999997,1435.0999999999992,null,null,null,null,null,null,-10.027588536681453]
[]
[]
[]
["Important data"]
["Ratios"]
["OPM (%)",{"$f":"B13/B5*100","v":21.699493999079998},19.069339415036215,17.83365430035245,15.257626995381985,21.194904827386562,19.482749369533725,19.374389939391197,19.582888236079583,21.028665729478625,16.406781711762118,15.163819095477379,14.378922653181011,18.905654625819228,18.758702414457112,19.726200378829649,21.140040885536347,20.34034472684781,20.680252583237646,{"$f":"T13/T5*100","v":22.324700223485234},23.043881283829649,22.56238587948874,19.152860268834004,19.074352046432498,17.51511560781455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ13/AQ5*100","v":21.32355851826048},19.580358098877852,7.4044202264210437,17.804458713679164,7.3837256359127927,19.495639352927256]
["Tax rate (%)",{"$f":"-B19/(B17+B18)*100","v":35.325168918918912},35.73817486860964,33.643012453053984,34.696102480239858,33.111415703935755,28.687021253641166,28.90975626596698,28.166774337822396,{"$f":"-J19/(J17)*100","v":33.274367592428824},{"$f":"-K19/(K17)*100","v":33.727519093372784},{"$f":"-L19/(L17+L18)*100","v":34.938232499208141},25.610076095513012,31.019799872258897,26.248266296809987,30.022976767934612,30.662814600811156,30.700218818380716,27.638758231420528,{"$f":"-T19/(T17+T18)*100","v":7.8933995821805683},28.699317543155349,29.351170568561869,27.324290998766958,26.367125039974425,26.700610063758528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AQ19/(AQ17+AQ18)*100","v":28.649219314330182},28.531497628941082,808.40336134450172,26.530957006503897,1403.3707865168576,28.463048437582909]
["Print"]
["Total revenues",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_saln_qtr!$N31:N31)","v":3262.3},{"$f":"SUM(interim_saln_qtr!$N31:O31)","v":6641.8},{"$f":"SUM(interim_saln_qtr!$N31:P31)","v":9830.1},{"$f":"SUM(interim_saln_qtr!$N31:Q31)","v":12393.5},{"$f":"SUM(interim_saln_qtr!$R31:R31)","v":2597},{"$f":"SUM(interim_saln_qtr!$R31:S31)","v":5281},{"$f":"SUM(interim_saln_qtr!$R31:T31)","v":8317.2000000000007},{"$f":"SUM(interim_saln_qtr!$R31:U31)","v":11292.6},{"$f":"SUM(interim_saln_qtr!$V31:V31)","v":3060.3},{"$f":"SUM(interim_saln_qtr!$V31:W31)","v":5996.1},{"$f":"SUM(interim_saln_qtr!$V31:X31)","v":9378.5},{"$f":"SUM(interim_saln_qtr!$V31:Y31)","v":12309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10015.8-75.6","v":9940.1999999999989},{"$f":"10242.6-30.2","v":10212.4},13381.7,13967.2]
["Operating profit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_saln_qtr!$N32:N32)","v":570.70000000000005},{"$f":"SUM(interim_saln_qtr!$N32:O32)","v":1095.5},{"$f":"SUM(interim_saln_qtr!$N32:P32)","v":1712.5},{"$f":"SUM(interim_saln_qtr!$N32:Q32)","v":2358.3000000000002},{"$f":"SUM(interim_saln_qtr!$R32:R32)","v":519},{"$f":"SUM(interim_saln_qtr!$R32:S32)","v":1015},{"$f":"SUM(interim_saln_qtr!$R32:T32)","v":1697.6},{"$f":"SUM(interim_saln_qtr!$R32:U32)","v":2358.6},{"$f":"SUM(interim_saln_qtr!$V32:V32)","v":655.1},{"$f":"SUM(interim_saln_qtr!$V32:W32)","v":1130.0999999999999},{"$f":"SUM(interim_saln_qtr!$V32:X32)","v":1777.8},{"$f":"SUM(interim_saln_qtr!$V32:Y32)","v":2075.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1001.4,1669,1304.5999999999999,2620.5]
["Radio"]
["Total revenues",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_saln_qtr!$N34:N34)","v":88.3},{"$f":"SUM(interim_saln_qtr!$N34:O34)","v":185.3},{"$f":"SUM(interim_saln_qtr!$N34:P34)","v":286.8},{"$f":"SUM(interim_saln_qtr!$N34:Q34)","v":416.70000000000005},{"$f":"SUM(interim_saln_qtr!$R34:R34)","v":122.7},{"$f":"SUM(interim_saln_qtr!$R34:S34)","v":264.10000000000002},{"$f":"SUM(interim_saln_qtr!$R34:T34)","v":443.70000000000005},{"$f":"SUM(interim_saln_qtr!$R34:U34)","v":695.90000000000009},{"$f":"SUM(interim_saln_qtr!$V34:V34)","v":212.6},{"$f":"SUM(interim_saln_qtr!$V34:W34)","v":370},{"$f":"SUM(interim_saln_qtr!$V34:X34)","v":542.70000000000005},{"$f":"SUM(interim_saln_qtr!$V34:Y34)","v":739.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223.4,287.7,283.3,430.5]
["Operating profit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_saln_qtr!$N35:N35)","v":-26.8},{"$f":"SUM(interim_saln_qtr!$N35:O35)","v":-50.5},{"$f":"SUM(interim_saln_qtr!$N35:P35)","v":-63.4},{"$f":"SUM(interim_saln_qtr!$N35:Q35)","v":-58.9},{"$f":"SUM(interim_saln_qtr!$R35:R35)","v":-11.5},{"$f":"SUM(interim_saln_qtr!$R35:S35)","v":-5.7},{"$f":"SUM(interim_saln_qtr!$R35:T35)","v":24.6},{"$f":"SUM(interim_saln_qtr!$R35:U35)","v":78.2},{"$f":"SUM(interim_saln_qtr!$V35:V35)","v":25.1},{"$f":"SUM(interim_saln_qtr!$V35:W35)","v":-19.799999999999997},{"$f":"SUM(interim_saln_qtr!$V35:X35)","v":-29.199999999999996},{"$f":"SUM(interim_saln_qtr!$V35:Y35)","v":-42.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-395.1,-62.5,-414.8,-58.6]

{"sheet":"interim_cons_qtr","index":31,"n_rows":45,"n_cols":60,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
["HT Media consolidated quarterly interim results (Rs mn)"]
[]
[null,"1QFY07","2QFY07","3QFY07","4QFY07","1QFY08","2QFY08","3QFY08","4QFY08","1QFY09","2QFY09","3QFY09","4QFY09","1QFY10","2QFY10","3QFY10","4QFY10","1QFY11","2QFY11","3QFY11","4QFY11","1QFY12","2QFY12","3QFY12","4QFY12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1QFY10E","2QFY10E","3QFY10E","4QFY10E","1QFY11E","2QFY11E","3QFY11E","4QFY11E","1QFY12E","2QFY12E","3QFY12E","4QFY12E",null,"yoy","qoq"]
["Total revenues",null,null,null,null,null,null,null,null,null,null,{"$f":"L6+L7+L8","v":3435.3},3380.9,3295.5,3496.3,3594.4,3743,4028.4,4310,4621.5,4672.7,4944.2,4889,5238.1000000000004,4941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN6+AN7+AN8","v":3425},{"$f":"AO6+AO7+AO8","v":3375},{"$f":"AP6+AP7+AP8","v":3600},3753.3272032065433,{"$f":"AR6+AR7+AR8","v":4000},4050,0,4675,4800,4800,5225,5150,null,{"$f":"Y5/U5*100","v":105.74186230658935},{"$f":"Y5/X5*100","v":94.328096065367205}]
["Advertising revenue",null,null,null,null,null,null,null,null,null,null,2780,2797,2694,2821,2908,3017,3286,3294,3686,3620,3844,3705,4073,3736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2850,2800,2900,null,3200,3300,null,3600,3800,3600,3950,4000,null,{"$f":"Y6/U6*100","v":103.20441988950276},{"$f":"Y6/X6*100","v":91.726000491038548}]
["Circulation revenue",null,null,null,null,null,null,null,null,null,null,390,410,444,479,481,429,468,418,471,469,485,507,503,483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,450,500,null,425,450,null,500,475,500,525,500,null,102.98507462686568,96.023856858846926]
["Other operating revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"3435.3-L6-L7","v":265.30000000000018},{"$f":"3380.9-M6-M7","v":173.90000000000009},{"$f":"3295.5-N6-N7","v":157.5},{"$f":"3496.3-O6-O7","v":196.30000000000018},{"$f":"3594.4-P6-P7","v":205.40000000000009},{"$f":"3743-Q6-Q7","v":297},{"$f":"4028.4-R6-R7","v":274.40000000000009},{"$f":"4310-S6-S7","v":598},{"$f":"4621.5-T6-T7","v":464.5},{"$f":"4672.7-U6-U7","v":583.69999999999982},{"$f":"4944.2-V6-V7","v":615.19999999999982},{"$f":"4889-W6-W7","v":677},{"$f":"5238.1-X6-X7","v":662.10000000000036},{"$f":"4941-Y6-Y7","v":722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,125,200,{"$f":"AQ5","v":3753.3272032065433},375,300,null,575,525,700,750,650,null,123.69367825937985,109.0469717565322,"Check on other operating income; Burda",null,null,null,null,"Rs29cr of revenue and Rs3cr of EBITDA loss"]
["Total expenditure",null,null,null,null,null,null,null,null,null,null,{"$f":"L10+L11+L12","v":-3238.8},-3173,-2788,-2988.5,-2916.9,-2937.1,-3242.9000000000005,-3664.8,-3753.3999999999996,-3810.4000000000005,-4066.5,-4218,-4466.5,-4459.1000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN10+AN11+AN12","v":-2825},-2700,-2700,-2998.3545924990131,-3100,-3300,0,-3850,-3950,-4050,-4400,-4450,null,117.02445937434389,99.834322176200601,null,null,null,null,null,"Breakeven in FY2011E - some time to stablize"]
["Raw material costs",null,null,null,null,null,null,null,null,null,null,{"$f":"-1493.9+1.1","v":-1492.8000000000002},{"$f":"-1355.3-2.3","v":-1357.6},{"$f":"-1240.2+3.3","v":-1236.9000000000001},{"$f":"-1231.6-1.9","v":-1233.5},{"$f":"-1135.9+0.9","v":-1135},{"$f":"-1152.9-1.9","v":-1154.8000000000002},{"$f":"-1344.4+41.5","v":-1302.9000000000001},{"$f":"-1624-25.1","v":-1649.1},{"$f":"-1658.5+10.4","v":-1648.1},{"$f":"-1637.4+3.6","v":-1633.8000000000002},{"$f":"-1737.6+13.3","v":-1724.3},{"$f":"-1842-19","v":-1861},{"$f":"-1859.6+2.9","v":-1856.6999999999998},{"$f":"-1856.5+29.1","v":-1827.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1250,-1175,-1100,-1065.2429501454135,-1250,-1400,null,-1750,-1700,-1750,-1950,-1900,null,111.84967560288896,98.421931383637656,"Higher RM costs despite inventories having risen",null,null,null,null,"Rs22cr of raw material cost increase in Burda"]
["Employee expenses",null,null,null,null,null,null,null,null,null,null,-588.1,-670.1,-646.1,-622.29999999999995,-620.9,-630.6,-749.2,-734.4,-759.5,-765.9,-880,-849,-935.6,-897.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-550,-550,-550,-626.3271259636806,-700,-750,null,-800,-850,-900,-900,-950,null,117.13017365191278,95.884993587002995,"Was there any one-off in 1QFY11 employee costs?"]
["SG&A and other costs",null,null,null,null,null,null,null,null,null,null,{"$f":"-390.5-767.4","v":-1157.9000000000001},{"$f":"-332.3-813","v":-1145.3},{"$f":"-195.2-709.8","v":-905},{"$f":"-342.6-790.1","v":-1132.7},{"$f":"-350.6-810.4","v":-1161},{"$f":"-270.4-881.3","v":-1151.6999999999998},{"$f":"-285.4-905.4","v":-1190.8},{"$f":"-322.5-958.8","v":-1281.3},-1345.8,-1410.7,{"$f":"-330.6-1131.6","v":-1462.1999999999998},{"$f":"-242-1266","v":-1508},-1674.2,-1734.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-300-725","v":-1025},-975,-1050,-1306.7845163899187,-1150,-1150,null,-1300,-1400,-1400,-1550,-1600,null,122.96023250868362,103.60769322661569]
["EBITDA",null,null,null,null,null,null,null,null,null,null,{"$f":"L5+L9","v":196.5},207.90000000000009,507.5,507.80000000000018,677.5,805.90000000000009,785.49999999999955,645.19999999999982,868.10000000000036,862.29999999999927,877.69999999999982,671,771.60000000000036,481.89999999999964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN5+AN9","v":600},675,900,754.97261070753029,900,750,0,825,850,750,825,700,null,55.885422706714607,62.454639709694071]
["Other income",null,null,null,null,null,null,null,null,null,null,{"$f":"49.8+22.1","v":71.900000000000006},{"$f":"54+42.8","v":96.8},{"$f":"65.7+70.6","v":136.30000000000001},{"$f":"29.4+3.9","v":33.299999999999997},{"$f":"19.1+67","v":86.1},{"$f":"121.5+31.6","v":153.1},{"$f":"58+13.7","v":71.7},{"$f":"61.1+145.4","v":206.5},{"$f":"63.9+15.2","v":79.099999999999994},138.1,{"$f":"25.3+145.7","v":171},{"$f":"204+42","v":246},195.7,178.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,50,25,96.677183552606706,50,150,null,125,150,200,225,225,null,129.25416364952932,91.211037301992846,"Any large ad-for-equity gains in this quarter"]
["Interest expense",null,null,null,null,null,null,null,null,null,null,-103.6,-91.2,-78.7,-73.900000000000006,-71.599999999999994,-70.900000000000006,-64,-54.7,-46.3,-78.599999999999994,-52.8,-75,-106.1,-103.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-100,-75,-50,-64.358000000000004,-75,-50,null,-25,-75,-75,-75,-100,null,131.80661577608143,97.643732327992467]
["D&A expense",null,null,null,null,null,null,null,null,null,null,-180.8,-166.8,-174.8,-186.6,-164.8,-180.7,-194.2,-211,-217.2,-219.6,-213.6,-233,-219.7,-249.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-150,-175,-175,-179.11952616932831,-175,-200,null,-225,-225,-225,-250,-225,null,113.52459016393443,113.47291761492946]
["PBT",null,null,null,null,null,null,null,null,null,null,{"$f":"L13+L14+L15+L16","v":-16.000000000000028},46.700000000000102,390.2999999999999,280.60000000000014,527.20000000000005,707.40000000000009,598.99999999999955,585.99999999999977,{"$f":"T13+T14+T15+T16","v":683.7000000000005},702.19999999999925,782.29999999999984,609,641.50000000000045,307.4999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN13+AN14+AN15+AN16","v":425},475,700,608.17226809080876,700,650,0,700,700,650,725,600,null,43.79094275135288,47.934528448947681,"Largely would be driven; other are not meaningful"]
["Extraordinaries",null,null,null,null,null,null,null,null,null,null,-127.9,-61.6,0,0,-14.3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-50,-50,-45.7,-25,0,null,0,0,0,0,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Mint and Mumbai are growing at higher numbers"]
["Tax provision",null,null,null,null,null,null,null,null,null,null,-24.4,{"$f":"-4+71.5","v":67.5},{"$f":"-99.8-10.8","v":-110.6},{"$f":"-54.5+10.6","v":-43.9},{"$f":"-159.9+0.2","v":-159.70000000000002},-222.3,-197.5,-165.5,-183.5,-166.4,-242.8,-140,-160.9,-81.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-125,-125,-200,{"$f":"-240.355511268832+40","v":-200.355511268832},-225,-200,null,-200,-200,-225,-225,-175,null,48.858173076923073,50.528278433809817,"Largely yields, volumes were flat-to-negative"]
["Minority interest",null,null,null,null,null,null,null,null,null,null,40,23.3,7.3,4.4000000000000004,4.7,-5.5,12.2,-32.5,-22.3,-6.4,-24.6,-31,1,-6.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-16.399999999999999,0,-50,null,-25,-25,-25,-25,0,null,98.437499999999986,-630]
["Reported PAT",null,null,null,null,null,null,null,null,null,null,{"$f":"L17+L18+L19+L20","v":-128.30000000000004},75.900000000000105,286.99999999999994,241.10000000000014,357.90000000000003,479.60000000000008,413.69999999999953,387.99999999999977,{"$f":"T17+T18+T19+T20","v":477.90000000000049},529.3999999999993,514.89999999999975,438,481.60000000000048,219.89999999999958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN17+AN18+AN19+AN20","v":300},300,450,345.71675682197673,450,400,0,475,475,400,475,425,null,41.537589724216069,45.660299003322123]
["Adjusted PAT",null,null,null,null,null,null,null,null,null,null,{"$f":"L17+L19+L20","v":-0.400000000000027},137.50000000000011,286.99999999999994,241.10000000000014,372.2,479.60000000000008,413.69999999999953,387.99999999999977,{"$f":"T17+T19+T20","v":477.90000000000049},529.3999999999993,514.89999999999975,438,481.60000000000048,219.89999999999958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN17+AN19+AN20","v":300},350,500,391.41675682197678,475,400,0,475,{"$f":"AV17+AV19+AV20","v":475},{"$f":"AW17+AW19+AW20","v":400},{"$f":"AX17+AX19+AX20","v":475},{"$f":"AY17+AY19+AY20","v":425},null,41.537589724216069,45.660299003322123]
[]
[]
[]
["Important data"]
["Ratios"]
["OPM (%)",{"$f":"B13/B5*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7200244520129244,6.1492501996509832,15.399787589136702,14.523925292452025,18.848764745159137,21.530857600854933,19.499056697448104,14.969837587006957,18.783944606729424,18.453998758747606,17.752113587638039,13.724688075271017,14.730532063152676,9.75308641975308,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},17.518248175182482,20,25,20.114756050645997,22.5,18.518518518518519,null,{"$f":"AU13/AU5*100","v":17.647058823529413},17.708333333333336,15.625,15.789473684210526,13.592233009708737,{"$error":"#DIV/0!"}]
["Tax rate (%)",{"$f":"-B19/(B17+B18)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-J19/(J17)*100","v":{"$error":"#DIV/0!"}},{"$f":"-K19/(K17)*100","v":{"$error":"#DIV/0!"}},{"$f":"-L19/(L17+L18)*100","v":-16.956219596942315},453.02013422819101,28.337176530873691,15.64504632929436,31.136673815558584,31.424936386768444,32.971619365609371,28.242320819112638,26.839256984057315,23.696952435203674,31.036686693084505,22.988505747126435,25.081839438815262,26.439024390243937,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29.411764705882355,29.411764705882355,30.76923076923077,35.620513691972008,33.333333333333329,30.76923076923077,null,{"$f":"-AU19/(AU17+AU18)*100","v":28.571428571428569},28.571428571428569,34.615384615384613,31.03448275862069,29.166666666666668,{"$error":"#DIV/0!"},null,null,"Consol tax rate low due to IPO expenses",null,null,null,null,"Gets deducted from the share premium account"]
["Print"]
["Total revenues",null,null,null,null,null,null,null,null,null,null,{"$f":"3398.7-10.9","v":3387.7999999999997},{"$f":"3349.1-9","v":3340.1},{"$f":"3276.5-6.2","v":3270.3},{"$f":"3395.7-7","v":3388.7},{"$f":"3566.4-17","v":3549.4},{"$f":"3687.7-45","v":3642.7},{"$f":"3873.8-20","v":3853.8},4135,4398.6000000000004,4335.7,{"$f":"4669.8-7.6","v":4662.2},4678,4936.7,{"$f":"4625.5","v":4625.5},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,3721.4,{"$f":"3276.5-6.2","v":3270.3},{"$f":"Y31/U31*100","v":106.68404179255946}]
["Operating profit",null,null,null,null,null,null,null,null,null,null,312.2,210.6,543.9,509.2,672.3,874.3,796.5,566,774.7,740.4,894.1,728,755.7,435.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847.2,543.9,{"$f":"Y32/U32*100","v":58.806050783360341}]
["Radio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
["Total revenues",null,null,null,null,null,null,null,null,null,null,67.900000000000006,76.3,88.4,98.4,101.5,142.80000000000001,123.1,141,179.6,257.39999999999998,214.9,157,173.5,196.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,null,null,135.30000000000001,88.4,76.223776223776227]
["Operating profit",null,null,null,null,null,null,null,null,null,null,-174.3,-20.7,-27.3,-24.2,-12.9,3.7,-12.2,3,29.9,53.3,25.5,-45,-9.3000000000000007,-14.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,5.0999999999999996,-27.3,-27.392120075046904]
["Internet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
["Total revenues",null,null,null,null,null,null,null,null,null,null,1.7,7.3,7.4,9.6999999999999993,10.5,28.5,61.6,64,82.7,107.2,85.6,100,116.7,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.6,7.4,125]
["Operating profit",null,null,null,null,null,null,null,null,null,null,-100.1,-91.2,-95.4,-99.7,-79.7,-84.3,-98.4,-99,-105.5,-102.5,-119.9,-106,-93.4,-81.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-84.3,-95.4,79.219512195121951]
["Unallocated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
["Total revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,null,null,33.4,11.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4,302.5641025641026]
["Inter-segment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31.5,null,null,-22.2,-25.5,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,80.952380952380949]
["Operating profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-48.5,null,null,-101.1,-107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-95.4,220.61855670103094]
["Burda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"#DIV/0!"}]
["Total revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,295,149,140,245,315,226,258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184.28571428571428]
["EBITDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13,-33,-49,-43,0,5,-17,-36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.720930232558146]

{"sheet":"interim_cons_cum","index":32,"n_rows":41,"n_cols":54,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
["HT Media consolidated quarterly interim results (Rs mn)"]
[]
[null,"1QFY07","2QFY07","3QFY07","4QFY07","1QFY08","1HFY08","9MFY08","FY2008","1QFY09","1HFY09","9MFY09","FY2009","1QFY10","1HFY10","9MFY10","FY2010","1QFY11","1HFY11","9MFY11","FY2011","1QFY12","1HFY12","9MFY12","FY2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY2010E",null,null,null,"FY2011E",null,null,null,"FY2012E",null,"yoy (%)"]
["Total revenues",{"$f":"B6+B7+B8","v":2391.3000000000002},2499.3000000000002,2752.1,2750.1,0,0,0,0,0,0,3435.3,6816.2000000000007,3295.5,6791.8,10386.200000000001,14129.2,4028.4,8338.4,{"$f":"T6+T7+T8","v":12959.9},17632.599999999999,4944.2,9833.2000000000007,15071.3,20012.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ6+AQ7+AQ8","v":14384.317476732162},null,null,null,{"$f":"AU6+AU7+AU8","v":18058.105886970174},null,null,null,{"$f":"AY6+AY7+AY8","v":20451.491386822589},null,{"$f":"(Y5/U5-1)*100","v":13.496024409332708},{"$f":"AY5-Y5","v":439.19138682258927}]
["Advertising revenue",1972.5,2073.5,2360,2344,{"$f":"SUM(interim_cons_qtr!$F6:F6)","v":0},{"$f":"SUM(interim_cons_qtr!$F6:G6)","v":0},{"$f":"SUM(interim_cons_qtr!$F6:H6)","v":0},{"$f":"SUM(interim_cons_qtr!$F6:I6)","v":0},{"$f":"SUM(interim_cons_qtr!$J6:J6)","v":0},{"$f":"SUM(interim_cons_qtr!$J6:K6)","v":0},{"$f":"SUM(interim_cons_qtr!$J6:L6)","v":2780},{"$f":"SUM(interim_cons_qtr!$J6:M6)","v":5577},{"$f":"SUM(interim_cons_qtr!$N6:N6)","v":2694},{"$f":"SUM(interim_cons_qtr!$N6:O6)","v":5515},{"$f":"SUM(interim_cons_qtr!$N6:P6)","v":8423},{"$f":"SUM(interim_cons_qtr!$N6:Q6)","v":11440},{"$f":"SUM(interim_cons_qtr!$R6:R6)","v":3286},{"$f":"SUM(interim_cons_qtr!$R6:S6)","v":6580},{"$f":"SUM(interim_cons_qtr!$R6:T6)","v":10266},{"$f":"SUM(interim_cons_qtr!$R6:U6)","v":13886},{"$f":"SUM(interim_cons_qtr!$V6:V6)","v":3844},{"$f":"SUM(interim_cons_qtr!$V6:W6)","v":7549},{"$f":"SUM(interim_cons_qtr!$V6:X6)","v":11622},{"$f":"SUM(interim_cons_qtr!$V6:Y6)","v":15358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consolidated!M7","v":11409.7},null,null,null,{"$f":"Consolidated!N7","v":13947.7},null,null,null,{"$f":"Consolidated!O7","v":15349.677128822586},null,{"$f":"(Y6/U6-1)*100","v":10.600604925824575},-8.3228711774136173]
["Circulation revenue",332,350,350,330,{"$f":"SUM(interim_cons_qtr!$F7:F7)","v":0},{"$f":"SUM(interim_cons_qtr!$F7:G7)","v":0},{"$f":"SUM(interim_cons_qtr!$F7:H7)","v":0},{"$f":"SUM(interim_cons_qtr!$F7:I7)","v":0},{"$f":"SUM(interim_cons_qtr!$J7:J7)","v":0},{"$f":"SUM(interim_cons_qtr!$J7:K7)","v":0},{"$f":"SUM(interim_cons_qtr!$J7:L7)","v":390},{"$f":"SUM(interim_cons_qtr!$J7:M7)","v":800},{"$f":"SUM(interim_cons_qtr!$N7:N7)","v":444},{"$f":"SUM(interim_cons_qtr!$N7:O7)","v":923},{"$f":"SUM(interim_cons_qtr!$N7:P7)","v":1404},{"$f":"SUM(interim_cons_qtr!$N7:Q7)","v":1833},{"$f":"SUM(interim_cons_qtr!$R7:R7)","v":468},{"$f":"SUM(interim_cons_qtr!$R7:S7)","v":886},{"$f":"SUM(interim_cons_qtr!$R7:T7)","v":1357},{"$f":"SUM(interim_cons_qtr!$R7:U7)","v":1826},{"$f":"SUM(interim_cons_qtr!$V7:V7)","v":485},{"$f":"SUM(interim_cons_qtr!$V7:W7)","v":992},{"$f":"SUM(interim_cons_qtr!$V7:X7)","v":1495},{"$f":"SUM(interim_cons_qtr!$V7:Y7)","v":1978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consolidated!M8","v":1832.9},null,null,null,{"$f":"Consolidated!N8","v":1827.7},null,null,null,{"$f":"Consolidated!O8","v":1981.7298000000001},null,8.3242059145673508,3.7298000000000684]
["Other operating revenue",86.8,75.8,42.099999999999909,76.099999999999909,{"$f":"SUM(interim_cons_qtr!$F8:F8)","v":0},{"$f":"SUM(interim_cons_qtr!$F8:G8)","v":0},{"$f":"SUM(interim_cons_qtr!$F8:H8)","v":0},{"$f":"SUM(interim_cons_qtr!$F8:I8)","v":0},{"$f":"SUM(interim_cons_qtr!$J8:J8)","v":0},{"$f":"SUM(interim_cons_qtr!$J8:K8)","v":0},{"$f":"SUM(interim_cons_qtr!$J8:L8)","v":265.30000000000018},{"$f":"SUM(interim_cons_qtr!$J8:M8)","v":439.20000000000027},{"$f":"SUM(interim_cons_qtr!$N8:N8)","v":157.5},{"$f":"SUM(interim_cons_qtr!$N8:O8)","v":353.80000000000018},{"$f":"SUM(interim_cons_qtr!$N8:P8)","v":559.20000000000027},{"$f":"SUM(interim_cons_qtr!$N8:Q8)","v":856.20000000000027},{"$f":"SUM(interim_cons_qtr!$R8:R8)","v":274.40000000000009},{"$f":"SUM(interim_cons_qtr!$R8:S8)","v":872.40000000000009},{"$f":"SUM(interim_cons_qtr!$R8:T8)","v":1336.9},{"$f":"SUM(interim_cons_qtr!$R8:U8)","v":1920.6},{"$f":"SUM(interim_cons_qtr!$V8:V8)","v":615.19999999999982},{"$f":"SUM(interim_cons_qtr!$V8:W8)","v":1292.1999999999998},{"$f":"SUM(interim_cons_qtr!$V8:X8)","v":1954.3000000000002},{"$f":"SUM(interim_cons_qtr!$V8:Y8)","v":2676.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Consolidated!M9:M16)","v":1141.7174767321612},null,null,null,{"$f":"SUM(Consolidated!N9:N16)","v":2282.7058869701727},null,null,null,{"$f":"SUM(Consolidated!O9:O16)","v":3120.0844580000003},null,39.347079037800704,443.78445800000009]
["Total expenditure",{"$f":"B10+B11+B12","v":-1872.4},-2022.7,-2261.3000000000002,-2330.5,0,0,0,0,0,0,-3238.8,-6411.8,-2788,-5776.5,-8693.4000000000015,-11630.5,-3242.9000000000005,-6907.7000000000007,{"$f":"T10+T11+T12","v":-10661.1},-14471.5,-4066.5,-8284.5,-12751,-17210.099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ10+AQ11+AQ12","v":-11630.400000000001},null,null,null,{"$f":"AU10+AU11+AU12","v":-14502.7},null,null,null,{"$f":"AY10+AY11+AY12","v":-17211.895722572048},null,18.924092181183696,-1.7957225720492715]
["Raw material costs",{"$f":"-953.1+1.2","v":-951.9},-1076,{"$f":"-1170.3+1.5","v":-1168.8},{"$f":"-1124.3+3.5","v":-1120.8},{"$f":"SUM(interim_cons_qtr!$F10:F10)","v":0},{"$f":"SUM(interim_cons_qtr!$F10:G10)","v":0},{"$f":"SUM(interim_cons_qtr!$F10:H10)","v":0},{"$f":"SUM(interim_cons_qtr!$F10:I10)","v":0},{"$f":"SUM(interim_cons_qtr!$J10:J10)","v":0},{"$f":"SUM(interim_cons_qtr!$J10:K10)","v":0},{"$f":"SUM(interim_cons_qtr!$J10:L10)","v":-1492.8000000000002},{"$f":"SUM(interim_cons_qtr!$J10:M10)","v":-2850.4},{"$f":"SUM(interim_cons_qtr!$N10:N10)","v":-1236.9000000000001},{"$f":"SUM(interim_cons_qtr!$N10:O10)","v":-2470.4},{"$f":"SUM(interim_cons_qtr!$N10:P10)","v":-3605.4},{"$f":"SUM(interim_cons_qtr!$N10:Q10)","v":-4760.2000000000007},{"$f":"SUM(interim_cons_qtr!$R10:R10)","v":-1302.9000000000001},{"$f":"SUM(interim_cons_qtr!$R10:S10)","v":-2952},{"$f":"SUM(interim_cons_qtr!$R10:T10)","v":-4600.1000000000004},{"$f":"SUM(interim_cons_qtr!$R10:U10)","v":-6233.9000000000005},{"$f":"SUM(interim_cons_qtr!$V10:V10)","v":-1724.3},{"$f":"SUM(interim_cons_qtr!$V10:W10)","v":-3585.3},{"$f":"SUM(interim_cons_qtr!$V10:X10)","v":-5442},{"$f":"SUM(interim_cons_qtr!$V10:Y10)-63-100","v":-7432.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!M20","v":-4760.3},null,null,null,{"$f":"-Consolidated!N20","v":-6248.9},null,null,null,{"$f":"-Consolidated!O20","v":-7444.0337735159992},null,19.225524952277052,-11.633773515999565]
["Employee expenses",-354.8,-348.2,-388.2,-391.3,{"$f":"SUM(interim_cons_qtr!$F11:F11)","v":0},{"$f":"SUM(interim_cons_qtr!$F11:G11)","v":0},{"$f":"SUM(interim_cons_qtr!$F11:H11)","v":0},{"$f":"SUM(interim_cons_qtr!$F11:I11)","v":0},{"$f":"SUM(interim_cons_qtr!$J11:J11)","v":0},{"$f":"SUM(interim_cons_qtr!$J11:K11)","v":0},{"$f":"SUM(interim_cons_qtr!$J11:L11)","v":-588.1},{"$f":"SUM(interim_cons_qtr!$J11:M11)","v":-1258.2},{"$f":"SUM(interim_cons_qtr!$N11:N11)","v":-646.1},{"$f":"SUM(interim_cons_qtr!$N11:O11)","v":-1268.4000000000001},{"$f":"SUM(interim_cons_qtr!$N11:P11)","v":-1889.3000000000002},{"$f":"SUM(interim_cons_qtr!$N11:Q11)","v":-2519.9},{"$f":"SUM(interim_cons_qtr!$R11:R11)","v":-749.2},{"$f":"SUM(interim_cons_qtr!$R11:S11)","v":-1483.6},{"$f":"SUM(interim_cons_qtr!$R11:T11)","v":-2243.1},{"$f":"SUM(interim_cons_qtr!$R11:U11)","v":-3009},{"$f":"SUM(interim_cons_qtr!$V11:V11)","v":-880},{"$f":"SUM(interim_cons_qtr!$V11:W11)","v":-1729},{"$f":"SUM(interim_cons_qtr!$V11:X11)","v":-2664.6},{"$f":"SUM(interim_cons_qtr!$V11:Y11)","v":-3561.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!M24","v":-2519.8000000000002},null,null,null,{"$f":"-Consolidated!N24","v":-3009},null,null,null,{"$f":"-Consolidated!O24","v":-3547.7172614400001},null,18.36822864739116,13.982738559999689]
["SG&A and other costs",{"$f":"-84.6-481.1","v":-565.70000000000005},{"$f":"-106.3-492.2","v":-598.5},{"$f":"-178.7-525.6","v":-704.3},{"$f":"-268.2-550.2","v":-818.40000000000009},{"$f":"SUM(interim_cons_qtr!$F12:F12)","v":0},{"$f":"SUM(interim_cons_qtr!$F12:G12)","v":0},{"$f":"SUM(interim_cons_qtr!$F12:H12)","v":0},{"$f":"SUM(interim_cons_qtr!$F12:I12)","v":0},{"$f":"SUM(interim_cons_qtr!$J12:J12)","v":0},{"$f":"SUM(interim_cons_qtr!$J12:K12)","v":0},{"$f":"SUM(interim_cons_qtr!$J12:L12)","v":-1157.9000000000001},{"$f":"SUM(interim_cons_qtr!$J12:M12)","v":-2303.1999999999998},{"$f":"SUM(interim_cons_qtr!$N12:N12)","v":-905},{"$f":"SUM(interim_cons_qtr!$N12:O12)","v":-2037.7},{"$f":"SUM(interim_cons_qtr!$N12:P12)","v":-3198.7},{"$f":"SUM(interim_cons_qtr!$N12:Q12)","v":-4350.3999999999996},{"$f":"SUM(interim_cons_qtr!$R12:R12)","v":-1190.8},{"$f":"SUM(interim_cons_qtr!$R12:S12)","v":-2472.1},{"$f":"SUM(interim_cons_qtr!$R12:T12)","v":-3817.8999999999996},{"$f":"SUM(interim_cons_qtr!$R12:U12)","v":-5228.5999999999995},{"$f":"SUM(interim_cons_qtr!$V12:V12)","v":-1462.1999999999998},{"$f":"SUM(interim_cons_qtr!$V12:W12)","v":-2970.2},{"$f":"SUM(interim_cons_qtr!$V12:X12)","v":-4644.3999999999996},{"$f":"SUM(interim_cons_qtr!$V12:Y12)+63+100","v":-6216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!M40","v":-4350.3},null,null,null,{"$f":"-Consolidated!N40","v":-5244.8},null,null,null,{"$f":"-Consolidated!O40","v":-6220.1446876160489},null,18.884596259036847,-4.144687616048941]
["Operating profits",{"$f":"B5+B9","v":518.90000000000009},476.60000000000014,490.79999999999973,419.59999999999991,0,0,0,0,0,0,196.5,404.40000000000055,507.5,1015.3000000000002,1692.7999999999993,2498.7000000000007,785.49999999999955,1430.6999999999989,{"$f":"T5+T9","v":2298.7999999999993},3161.0999999999985,877.69999999999982,1548.7000000000007,2320.2999999999993,2802.2000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ5+AQ9","v":2753.9174767321601},null,null,null,{"$f":"AU5+AU9","v":3555.405886970173},null,null,null,{"$f":"AY5+AY9","v":3239.5956642505407},null,-11.353642719306512,437.39566425053999]
["Other income",87.3,75.8,148.9,90.7,{"$f":"SUM(interim_cons_qtr!$F14:F14)","v":0},{"$f":"SUM(interim_cons_qtr!$F14:G14)","v":0},{"$f":"SUM(interim_cons_qtr!$F14:H14)","v":0},{"$f":"SUM(interim_cons_qtr!$F14:I14)","v":0},{"$f":"SUM(interim_cons_qtr!$J14:J14)","v":0},{"$f":"SUM(interim_cons_qtr!$J14:K14)","v":0},{"$f":"SUM(interim_cons_qtr!$J14:L14)","v":71.900000000000006},{"$f":"SUM(interim_cons_qtr!$J14:M14)","v":168.7},{"$f":"SUM(interim_cons_qtr!$N14:N14)","v":136.30000000000001},{"$f":"SUM(interim_cons_qtr!$N14:O14)","v":169.60000000000002},{"$f":"SUM(interim_cons_qtr!$N14:P14)","v":255.70000000000002},{"$f":"SUM(interim_cons_qtr!$N14:Q14)","v":408.8},{"$f":"SUM(interim_cons_qtr!$R14:R14)","v":71.7},{"$f":"SUM(interim_cons_qtr!$R14:S14)","v":278.2},{"$f":"SUM(interim_cons_qtr!$R14:T14)","v":357.29999999999995},{"$f":"SUM(interim_cons_qtr!$R14:U14)","v":495.4},{"$f":"SUM(interim_cons_qtr!$V14:V14)","v":171},{"$f":"SUM(interim_cons_qtr!$V14:W14)","v":417},{"$f":"SUM(interim_cons_qtr!$V14:X14)","v":612.70000000000005},{"$f":"SUM(interim_cons_qtr!$V14:Y14)","v":791.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consolidated!M47","v":408.8},null,null,null,{"$f":"Consolidated!N47","v":477.7},null,null,null,{"$f":"Consolidated!O47","v":796.75845579897555},null,59.709325797335502,5.5584557989755012]
["Interest expense",-33.799999999999997,-37.9,-36.200000000000003,-36,{"$f":"SUM(interim_cons_qtr!$F15:F15)","v":0},{"$f":"SUM(interim_cons_qtr!$F15:G15)","v":0},{"$f":"SUM(interim_cons_qtr!$F15:H15)","v":0},{"$f":"SUM(interim_cons_qtr!$F15:I15)","v":0},{"$f":"SUM(interim_cons_qtr!$J15:J15)","v":0},{"$f":"SUM(interim_cons_qtr!$J15:K15)","v":0},{"$f":"SUM(interim_cons_qtr!$J15:L15)","v":-103.6},{"$f":"SUM(interim_cons_qtr!$J15:M15)","v":-194.8},{"$f":"SUM(interim_cons_qtr!$N15:N15)","v":-78.7},{"$f":"SUM(interim_cons_qtr!$N15:O15)","v":-152.60000000000002},{"$f":"SUM(interim_cons_qtr!$N15:P15)","v":-224.20000000000002},{"$f":"SUM(interim_cons_qtr!$N15:Q15)","v":-295.10000000000002},{"$f":"SUM(interim_cons_qtr!$R15:R15)","v":-64},{"$f":"SUM(interim_cons_qtr!$R15:S15)","v":-118.7},{"$f":"SUM(interim_cons_qtr!$R15:T15)","v":-165},{"$f":"SUM(interim_cons_qtr!$R15:U15)","v":-243.6},{"$f":"SUM(interim_cons_qtr!$V15:V15)","v":-52.8},{"$f":"SUM(interim_cons_qtr!$V15:W15)","v":-127.8},{"$f":"SUM(interim_cons_qtr!$V15:X15)","v":-233.89999999999998},{"$f":"SUM(interim_cons_qtr!$V15:Y15)","v":-337.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!M51","v":-295.10000000000002},null,null,null,{"$f":"-Consolidated!N51","v":-236},null,null,null,{"$f":"-Consolidated!O51","v":-331.02499999999998},null,38.546798029556648,6.4750000000000227]
["D&A expense",-96.2,-95.9,-97.6,-107.4,{"$f":"SUM(interim_cons_qtr!$F16:F16)","v":0},{"$f":"SUM(interim_cons_qtr!$F16:G16)","v":0},{"$f":"SUM(interim_cons_qtr!$F16:H16)","v":0},{"$f":"SUM(interim_cons_qtr!$F16:I16)","v":0},{"$f":"SUM(interim_cons_qtr!$J16:J16)","v":0},{"$f":"SUM(interim_cons_qtr!$J16:K16)","v":0},{"$f":"SUM(interim_cons_qtr!$J16:L16)","v":-180.8},{"$f":"SUM(interim_cons_qtr!$J16:M16)","v":-347.6},{"$f":"SUM(interim_cons_qtr!$N16:N16)","v":-174.8},{"$f":"SUM(interim_cons_qtr!$N16:O16)","v":-361.4},{"$f":"SUM(interim_cons_qtr!$N16:P16)","v":-526.20000000000005},{"$f":"SUM(interim_cons_qtr!$N16:Q16)","v":-706.90000000000009},{"$f":"SUM(interim_cons_qtr!$R16:R16)","v":-194.2},{"$f":"SUM(interim_cons_qtr!$R16:S16)","v":-405.2},{"$f":"SUM(interim_cons_qtr!$R16:T16)","v":-622.4},{"$f":"SUM(interim_cons_qtr!$R16:U16)","v":-842},{"$f":"SUM(interim_cons_qtr!$V16:V16)","v":-213.6},{"$f":"SUM(interim_cons_qtr!$V16:W16)","v":-446.6},{"$f":"SUM(interim_cons_qtr!$V16:X16)","v":-666.3},{"$f":"SUM(interim_cons_qtr!$V16:Y16)","v":-915.59999999999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!M149","v":-706.9},null,null,null,{"$f":"-Consolidated!N149","v":-841.9},null,null,null,{"$f":"-Consolidated!O149","v":-893.42499999999995},null,8.7410926365795625,22.174999999999955]
["Pretax profits",{"$f":"B13+B14+B15+B16","v":476.2000000000001},418.60000000000014,505.89999999999964,366.89999999999986,0,0,0,0,0,0,-16.000000000000028,30.700000000000557,390.2999999999999,670.9000000000002,1198.0999999999992,1905.5000000000009,598.99999999999955,1184.9999999999989,{"$f":"T13+T14+T15+T16","v":1868.6999999999994},2570.8999999999987,782.29999999999984,1391.3000000000006,2032.799999999999,2340.3000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ13+AQ14+AQ15+AQ16","v":2160.7174767321603},null,null,null,{"$f":"AU13+AU14+AU15+AU16","v":2955.2058869701727},null,null,null,{"$f":"AY13+AY14+AY15+AY16","v":2811.9041200495167},null,-8.9696215333151095,471.60412004951604]
["Extraordinaries",-2.6,0,0,0,{"$f":"SUM(interim_cons_qtr!$F18:F18)","v":0},{"$f":"SUM(interim_cons_qtr!$F18:G18)","v":0},{"$f":"SUM(interim_cons_qtr!$F18:H18)","v":0},{"$f":"SUM(interim_cons_qtr!$F18:I18)","v":0},{"$f":"SUM(interim_cons_qtr!$J18:J18)","v":0},{"$f":"SUM(interim_cons_qtr!$J18:K18)","v":0},{"$f":"SUM(interim_cons_qtr!$J18:L18)","v":-127.9},{"$f":"SUM(interim_cons_qtr!$J18:M18)","v":-189.5},{"$f":"SUM(interim_cons_qtr!$N18:N18)","v":0},{"$f":"SUM(interim_cons_qtr!$N18:O18)","v":0},{"$f":"SUM(interim_cons_qtr!$N18:P18)","v":-14.3},{"$f":"SUM(interim_cons_qtr!$N18:Q18)","v":-14.3},{"$f":"SUM(interim_cons_qtr!$R18:R18)","v":0},{"$f":"SUM(interim_cons_qtr!$R18:S18)","v":0},{"$f":"SUM(interim_cons_qtr!$R18:T18)","v":0},{"$f":"SUM(interim_cons_qtr!$R18:U18)","v":0},{"$f":"SUM(interim_cons_qtr!$V18:V18)","v":0},{"$f":"SUM(interim_cons_qtr!$V18:W18)","v":0},{"$f":"SUM(interim_cons_qtr!$V18:X18)","v":0},{"$f":"SUM(interim_cons_qtr!$V18:Y18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consolidated!M148","v":-20.8},null,null,null,{"$f":"Consolidated!N148","v":0},null,null,null,{"$f":"Consolidated!O148","v":0},null,{"$error":"#DIV/0!"},0]
["Tax provision",{"$f":"-159.8-7.5","v":-167.3},{"$f":"-142.1-7.5","v":-149.6},{"$f":"-161.2-9","v":-170.2},{"$f":"-114.8-12.5","v":-127.3},{"$f":"SUM(interim_cons_qtr!$F19:F19)","v":0},{"$f":"SUM(interim_cons_qtr!$F19:G19)","v":0},{"$f":"SUM(interim_cons_qtr!$F19:H19)","v":0},{"$f":"SUM(interim_cons_qtr!$F19:I19)","v":0},{"$f":"SUM(interim_cons_qtr!$J19:J19)","v":0},{"$f":"SUM(interim_cons_qtr!$J19:K19)","v":0},{"$f":"SUM(interim_cons_qtr!$J19:L19)","v":-24.4},{"$f":"SUM(interim_cons_qtr!$J19:M19)","v":43.1},{"$f":"SUM(interim_cons_qtr!$N19:N19)","v":-110.6},{"$f":"SUM(interim_cons_qtr!$N19:O19)","v":-154.5},{"$f":"SUM(interim_cons_qtr!$N19:P19)","v":-314.20000000000005},{"$f":"SUM(interim_cons_qtr!$N19:Q19)","v":-536.5},{"$f":"SUM(interim_cons_qtr!$R19:R19)","v":-197.5},{"$f":"SUM(interim_cons_qtr!$R19:S19)","v":-363},{"$f":"SUM(interim_cons_qtr!$R19:T19)","v":-546.5},{"$f":"SUM(interim_cons_qtr!$R19:U19)","v":-712.9},{"$f":"SUM(interim_cons_qtr!$V19:V19)","v":-242.8},{"$f":"SUM(interim_cons_qtr!$V19:W19)","v":-382.8},{"$f":"SUM(interim_cons_qtr!$V19:X19)","v":-543.70000000000005},{"$f":"SUM(interim_cons_qtr!$V19:Y19)","v":-625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(Consolidated!M154:M155)","v":-536.5},null,null,null,{"$f":"-SUM(Consolidated!N154:N155)","v":-712.8},null,null,null,{"$f":"-SUM(Consolidated!O154:O155)","v":-631.32493044597379},null,-12.329920044887077,-6.3249304459737914]
["Minority interest",0,0,0,0,{"$f":"SUM(interim_cons_qtr!$F20:F20)","v":0},{"$f":"SUM(interim_cons_qtr!$F20:G20)","v":0},{"$f":"SUM(interim_cons_qtr!$F20:H20)","v":0},{"$f":"SUM(interim_cons_qtr!$F20:I20)","v":0},{"$f":"SUM(interim_cons_qtr!$J20:J20)","v":0},{"$f":"SUM(interim_cons_qtr!$J20:K20)","v":0},{"$f":"SUM(interim_cons_qtr!$J20:L20)","v":40},{"$f":"SUM(interim_cons_qtr!$J20:M20)","v":63.3},{"$f":"SUM(interim_cons_qtr!$N20:N20)","v":7.3},{"$f":"SUM(interim_cons_qtr!$N20:O20)","v":11.7},{"$f":"SUM(interim_cons_qtr!$N20:P20)","v":16.399999999999999},{"$f":"SUM(interim_cons_qtr!$N20:Q20)","v":10.899999999999999},{"$f":"SUM(interim_cons_qtr!$R20:R20)","v":12.2},{"$f":"SUM(interim_cons_qtr!$R20:S20)","v":-20.3},{"$f":"SUM(interim_cons_qtr!$R20:T20)","v":-42.6},{"$f":"SUM(interim_cons_qtr!$R20:U20)","v":-49},{"$f":"SUM(interim_cons_qtr!$V20:V20)","v":-24.6},{"$f":"SUM(interim_cons_qtr!$V20:W20)","v":-55.6},{"$f":"SUM(interim_cons_qtr!$V20:X20)","v":-54.6},{"$f":"SUM(interim_cons_qtr!$V20:Y20)","v":-60.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!M158","v":10.9},null,null,null,{"$f":"-Consolidated!N158","v":-49.1},null,null,null,{"$f":"-Consolidated!O158","v":-64.367432217988579},null,24.285714285714288,-3.4674322179885806]
["Net income",{"$f":"B17+B18+B19+B20","v":306.30000000000007},269.00000000000011,335.69999999999965,239.59999999999985,0,0,0,0,0,0,-128.30000000000004,-52.399999999999451,286.99999999999994,528.10000000000025,885.9999999999992,1365.600000000001,413.69999999999953,801.69999999999891,{"$f":"T17+T18+T19+T20","v":1279.5999999999995},1808.9999999999986,514.89999999999975,952.90000000000066,1434.4999999999991,1654.4000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ17+AQ18+AQ19+AQ20","v":1614.3174767321602},null,null,null,{"$f":"AU17+AU18+AU19+AU20","v":2193.3058869701731},null,null,null,{"$f":"AY17+AY18+AY19+AY20","v":2116.2117573855544},null,-8.5461580983968055,461.81175738555385]
["Adj. net income",{"$f":"B17+B19+B20","v":308.90000000000009},269.00000000000011,335.69999999999965,239.59999999999985,0,0,0,0,0,0,-0.400000000000027,137.10000000000053,286.99999999999994,528.10000000000025,900.29999999999916,1379.900000000001,413.69999999999953,801.69999999999891,{"$f":"T17+T19+T20","v":1279.5999999999995},1808.9999999999986,514.89999999999975,952.90000000000066,1434.4999999999991,1654.4000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ17+AQ19+AQ20","v":1635.1174767321604},null,null,null,{"$f":"AU17+AU19+AU20","v":2193.3058869701731},null,null,null,{"$f":"AY17+AY19+AY20","v":2116.2117573855544},null,-8.5461580983968055,461.81175738555385]
[]
[]
[]
["Important data"]
["Ratios"]
["OPM (%)",{"$f":"B13/B5*100","v":21.699493999079998},{"$f":"C13/C5*100","v":19.069339415036215},{"$f":"D13/D5*100","v":17.83365430035245},{"$f":"E13/E5*100","v":15.257626995381985},null,null,null,null,null,null,{"$f":"L13/L5*100","v":5.7200244520129244},5.9329245033889926,15.399787589136702,14.948908978474046,16.298549999037178,17.684653058913462,19.499056697448104,17.157967955483052,{"$f":"T13/T5*100","v":17.737791186660388},17.92758867098442,17.752113587638039,15.749705080746864,15.395486786143195,14.002388531053406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ13/AQ5*100","v":19.145277356307329},null,null,null,{"$f":"AU13/AU5*100","v":19.688697747284646}]
["Tax rate (%)",{"$f":"-B19/(B17+B18)*100","v":35.325168918918912},{"$f":"-C19/(C17+C18)*100","v":35.73817486860964},{"$f":"-D19/(D17+D18)*100","v":33.643012453053984},{"$f":"-E19/(E17+E18)*100","v":34.696102480239858},null,null,null,null,null,null,{"$f":"-L19/(L17+L18)*100","v":-16.956219596942315},27.141057934508911,28.337176530873691,23.028767327470558,26.54164554823452,28.368231810490681,32.971619365609371,30.632911392405092,{"$f":"-T19/(T17+T18)*100","v":29.244929630224231},27.729588859932331,31.036686693084505,27.513835980737429,26.74635970090517,26.70597786608554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AQ19/(AQ17+AQ18)*100","v":25.071060255056288},null,null,null,{"$f":"-AU19/(AU17+AU18)*100","v":24.120146861604919}]
["Print"]
["Total revenues",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_cons_qtr!$N31:N31)","v":3270.3},{"$f":"SUM(interim_cons_qtr!$N31:O31)","v":6659},{"$f":"SUM(interim_cons_qtr!$N31:P31)","v":10208.4},{"$f":"SUM(interim_cons_qtr!$N31:Q31)","v":13851.099999999999},{"$f":"SUM(interim_cons_qtr!$R31:R31)","v":3853.8},{"$f":"SUM(interim_cons_qtr!$R31:S31)","v":7988.8},{"$f":"SUM(interim_cons_qtr!$R31:T31)","v":12387.400000000001},{"$f":"SUM(interim_cons_qtr!$R31:U31)","v":16723.100000000002},{"$f":"SUM(interim_cons_qtr!$V31:V31)","v":4662.2},{"$f":"SUM(interim_cons_qtr!$V31:W31)","v":9340.2000000000007},{"$f":"SUM(interim_cons_qtr!$V31:X31)","v":14276.900000000001},{"$f":"SUM(interim_cons_qtr!$V31:Y31)","v":18902.400000000001}]
["Operating profit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_cons_qtr!$N32:N32)","v":543.9},{"$f":"SUM(interim_cons_qtr!$N32:O32)","v":1053.0999999999999},{"$f":"SUM(interim_cons_qtr!$N32:P32)","v":1725.3999999999999},{"$f":"SUM(interim_cons_qtr!$N32:Q32)","v":2599.6999999999998},{"$f":"SUM(interim_cons_qtr!$R32:R32)","v":796.5},{"$f":"SUM(interim_cons_qtr!$R32:S32)","v":1362.5},{"$f":"SUM(interim_cons_qtr!$R32:T32)","v":2137.1999999999998},{"$f":"SUM(interim_cons_qtr!$R32:U32)","v":2877.6},{"$f":"SUM(interim_cons_qtr!$V32:V32)","v":894.1},{"$f":"SUM(interim_cons_qtr!$V32:W32)","v":1622.1},{"$f":"SUM(interim_cons_qtr!$V32:X32)","v":2377.8000000000002},{"$f":"SUM(interim_cons_qtr!$V32:Y32)","v":2813.2000000000003}]
["Radio"]
["Total revenues",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_cons_qtr!$N34:N34)","v":88.4},{"$f":"SUM(interim_cons_qtr!$N34:O34)","v":186.8},{"$f":"SUM(interim_cons_qtr!$N34:P34)","v":288.3},{"$f":"SUM(interim_cons_qtr!$N34:Q34)","v":431.1},{"$f":"SUM(interim_cons_qtr!$R34:R34)","v":123.1},{"$f":"SUM(interim_cons_qtr!$R34:S34)","v":264.10000000000002},{"$f":"SUM(interim_cons_qtr!$R34:T34)","v":443.70000000000005},{"$f":"SUM(interim_cons_qtr!$R34:U34)","v":701.1},{"$f":"SUM(interim_cons_qtr!$V34:V34)","v":214.9},{"$f":"SUM(interim_cons_qtr!$V34:W34)","v":371.9},{"$f":"SUM(interim_cons_qtr!$V34:X34)","v":545.4},{"$f":"SUM(interim_cons_qtr!$V34:Y34)","v":741.59999999999991}]
["Operating profit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_cons_qtr!$N35:N35)","v":-27.3},{"$f":"SUM(interim_cons_qtr!$N35:O35)","v":-51.5},{"$f":"SUM(interim_cons_qtr!$N35:P35)","v":-64.400000000000006},{"$f":"SUM(interim_cons_qtr!$N35:Q35)","v":-60.7},{"$f":"SUM(interim_cons_qtr!$R35:R35)","v":-12.2},{"$f":"SUM(interim_cons_qtr!$R35:S35)","v":-9.1999999999999993},{"$f":"SUM(interim_cons_qtr!$R35:T35)","v":20.7},{"$f":"SUM(interim_cons_qtr!$R35:U35)","v":74},{"$f":"SUM(interim_cons_qtr!$V35:V35)","v":25.5},{"$f":"SUM(interim_cons_qtr!$V35:W35)","v":-19.5},{"$f":"SUM(interim_cons_qtr!$V35:X35)","v":-28.8},{"$f":"SUM(interim_cons_qtr!$V35:Y35)","v":-43.4}]
["Internet"]
["Total revenues",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_cons_qtr!$N37:N37)","v":7.4},{"$f":"SUM(interim_cons_qtr!$N37:O37)","v":17.100000000000001},{"$f":"SUM(interim_cons_qtr!$N37:P37)","v":27.6},{"$f":"SUM(interim_cons_qtr!$N37:Q37)","v":56.1},{"$f":"SUM(interim_cons_qtr!$R37:R37)","v":61.6},{"$f":"SUM(interim_cons_qtr!$R37:S37)","v":125.6},{"$f":"SUM(interim_cons_qtr!$R37:T37)","v":208.3},{"$f":"SUM(interim_cons_qtr!$R37:U37)","v":315.5},{"$f":"SUM(interim_cons_qtr!$V37:V37)","v":85.6},{"$f":"SUM(interim_cons_qtr!$V37:W37)","v":185.6},{"$f":"SUM(interim_cons_qtr!$V37:X37)","v":302.3},{"$f":"SUM(interim_cons_qtr!$V37:Y37)","v":436.3}]
["Operating profit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_cons_qtr!$N38:N38)","v":-95.4},{"$f":"SUM(interim_cons_qtr!$N38:O38)","v":-195.10000000000002},{"$f":"SUM(interim_cons_qtr!$N38:P38)","v":-274.8},{"$f":"SUM(interim_cons_qtr!$N38:Q38)","v":-359.1},{"$f":"SUM(interim_cons_qtr!$R38:R38)","v":-98.4},{"$f":"SUM(interim_cons_qtr!$R38:S38)","v":-197.4},{"$f":"SUM(interim_cons_qtr!$R38:T38)","v":-302.89999999999998},{"$f":"SUM(interim_cons_qtr!$R38:U38)","v":-405.4},{"$f":"SUM(interim_cons_qtr!$V38:V38)","v":-119.9},{"$f":"SUM(interim_cons_qtr!$V38:W38)","v":-225.9},{"$f":"SUM(interim_cons_qtr!$V38:X38)","v":-319.3},{"$f":"SUM(interim_cons_qtr!$V38:Y38)","v":-400.5}]
["Burda"]
["Total revenues",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_cons_qtr!$N44:N44)","v":0},{"$f":"SUM(interim_cons_qtr!$N44:O44)","v":0},{"$f":"SUM(interim_cons_qtr!$N44:P44)","v":0},{"$f":"SUM(interim_cons_qtr!$N44:Q44)","v":0},{"$f":"SUM(interim_cons_qtr!$R44:R44)","v":24},{"$f":"SUM(interim_cons_qtr!$R44:S44)","v":319},{"$f":"SUM(interim_cons_qtr!$R44:T44)","v":468},{"$f":"SUM(interim_cons_qtr!$R44:U44)","v":608},{"$f":"SUM(interim_cons_qtr!$V44:V44)","v":245},{"$f":"SUM(interim_cons_qtr!$V44:W44)","v":560},{"$f":"SUM(interim_cons_qtr!$V44:X44)","v":786},{"$f":"SUM(interim_cons_qtr!$V44:Y44)","v":1044}]
["Operating profit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(interim_cons_qtr!$N45:N45)","v":0},{"$f":"SUM(interim_cons_qtr!$N45:O45)","v":0},{"$f":"SUM(interim_cons_qtr!$N45:P45)","v":0},{"$f":"SUM(interim_cons_qtr!$N45:Q45)","v":0},{"$f":"SUM(interim_cons_qtr!$R45:R45)","v":-13},{"$f":"SUM(interim_cons_qtr!$R45:S45)","v":-46},{"$f":"SUM(interim_cons_qtr!$R45:T45)","v":-95},{"$f":"SUM(interim_cons_qtr!$R45:U45)","v":-138},{"$f":"SUM(interim_cons_qtr!$V45:V45)","v":0},{"$f":"SUM(interim_cons_qtr!$V45:W45)","v":5},{"$f":"SUM(interim_cons_qtr!$V45:X45)","v":-12},{"$f":"SUM(interim_cons_qtr!$V45:Y45)","v":-48}]

{"sheet":"sotp valuation","index":33,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["SOTP valuation of HT Media, March fiscal year-end, 2013E"]
[]
[null,"Financials (Rs bn)",null,null,"Multiple (X)",null,null,"Valuation"]
["Business","Sales","EBITDA",null,"Sales","EBITDA",null,"(Rs bn)","(Rs/share)",null,"Comments/Assumptions"]
["HT Delhi-NCR",{"$f":"('HT Delhi-NCR'!J5+'HT Delhi-NCR'!J10+'HT Delhi-NCR'!J14)/10^3","v":9.1152848315203698},{"$f":"'HT Delhi-NCR'!J23/10^3","v":2.7444376776845565},null,{"$f":"H5/B5","v":2.0989606501411875},{"$f":"H5/C5","v":6.9714187105651551},null,{"$f":"'HTD DCF'!D33/10^3","v":19.132624176190099},{"$f":"H5*10^3/235","v":81.415422026340849},null,"Based on DCF valuation with 2% terminal growth"]
["Hindustan",{"$f":"(Hindustan!J5+Hindustan!J10)/10^3","v":6.7197256278194892},{"$f":"Hindustan!J23/10^3","v":1.157014913682914},null,{"$f":"M6/B6","v":1.8470687011645086},{"$f":"M6/C6","v":10.727428610276258},null,{"$f":"83.5%*78%*M6","v":8.0838020102667905},34.399157490496982,null,"Based on 16.5% holding discount to DCF valuation",null,12.411794887558406]
["HT Others",{"$f":"('HT Others'!J5+'HT Others'!J10+'HT Others'!J14)/10^3","v":1.9698321059139792},{"$f":"'HT Others'!J23/10^3","v":0.18507247815591724},null,{"$f":"H7/B7","v":0.67864535324666131},{"$f":"H7/C7","v":7.2232101643356401},null,{"$f":"'HTO DCF'!D33/10^3","v":1.3368174053546071},5.6885847036366268,null,"Based on DCF valuation"]
["HT Mint",{"$f":"('HT Mint'!J5+'HT Mint'!J10)/10^3","v":0.98239248168299997},{"$f":"'HT Mint'!K23/10^3","v":0.1077018392905668},null,{"$f":"H8/B8","v":1.1161481235869659},{"$f":"H8/C8","v":10.180843078252435},null,{"$f":"'HTM DCF'!D33/10^3","v":1.0964955250564232},4.6659384044954182,null,"Based on DCF valuation"]
["Fever FM",{"$f":"'Fever-FM'!J6/10^3","v":0.78508538343529422},{"$f":"'Fever-FM'!J12/10^3","v":0.12025470412013203},null,{"$f":"H9/B9","v":1.3318079170943378},{"$f":"H9/C9","v":8.6947362010026019},null,{"$f":"SUM('Fever-FM'!I12:O12)/10^3","v":1.0455829292541687},4.4492890606560369,null,"Based on DCF valuation limited up to FY2018E"]
["HT-Burda JV",{"$f":"'HT-Burda'!J4/10^3","v":1.8332028},{"$f":"'HT-Burda'!K8/10^3","v":0.17076370180000019},null,{"$f":"M10/B10","v":0.74520375727115495},{"$f":"M10/C10","v":8},null,{"$f":"51%*M10","v":0.6967159033440008},2.9647485248680887,null,"Based on 8.0X FY2013E EV/EBITDA",null,{"$f":"8*'HT-Burda'!K8/10^3","v":1.3661096144000016}]
["HT Mumbai",{"$f":"('HT Mumbai'!I5+'HT Mumbai'!I10+'HT Mumbai'!I14)/10^3","v":1.818932490340323},null,null,1,null,null,{"$f":"B11*E11","v":1.818932490340323},7.7401382567673318,null,"Based on 1.0X FY2013E EV/Sales"]
["Internet",{"$f":"Internet!J6/10^3","v":0.3},null,null,0,null,null,{"$f":"B12*E12","v":0},0]
["Enterprise value",null,null,null,null,null,null,{"$f":"SUM(H5:H12)","v":33.21097043980641},{"$f":"H13*10^3/235","v":141.32327846726133}]
["Net cash/(debt)",null,null,null,null,null,null,3.1,{"$f":"H14*10^3/235","v":13.191489361702128},null,"Based on end-FY2012 standalone financials",null,{"$f":"-2515.4-283.6+638.1+450+50+150+100+250+150+7*100+150+4*100+300+650+550+250+153.4+35","v":2177.5},{"$f":"M14+500","v":2677.5}]
["Equity value",null,null,null,null,null,null,{"$f":"SUM(H13:H14)","v":36.310970439806411},{"$f":"H15*10^3/235","v":154.51476782896347}]

{"sheet":"earnings changes","index":34,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Revised and previous earnings estimates for HT Media, FY2012-14E (Rs mn)"]
[]
[null,"Revised estimates",null,null,null,"Previous estimates",null,null,null,"Change (%)"]
[null,"2012E","2013E","2014E",null,{"$f":"B4","v":"2012E"},{"$f":"C4","v":"2013E"},{"$f":"D4","v":"2014E"},null,{"$f":"B4","v":"2012E"},{"$f":"C4","v":"2013E"},{"$f":"D4","v":"2014E"}]
["Advertisement revenues",{"$f":"Consolidated!O7","v":15349.677128822586},{"$f":"Consolidated!P7","v":17636.101183066476},{"$f":"Consolidated!Q7","v":20903.048695443729},null,15349.677128822586,17636.101183066476,20937.273984049105,null,{"$f":"(B5/F5-1)*100","v":0},{"$f":"(C5/G5-1)*100","v":0},{"$f":"(D5/H5-1)*100","v":-0.16346582956047184},null,{"$f":"(C5/B5-1)*100","v":14.895584024699748},{"$f":"(D5/C5-1)*100","v":18.524204859484783}]
["Circulation revenues",{"$f":"Consolidated!O8","v":1981.7298000000001},{"$f":"Consolidated!P8","v":2214.980775},{"$f":"Consolidated!Q8","v":2334.5362800000003},null,1981.7298000000001,2214.980775,2334.5362800000003,null,0,0,0,null,{"$f":"(C6/B6-1)*100","v":11.770069511999059},{"$f":"(D6/C6-1)*100","v":5.3975865772469378}]
["Other operational revenues",{"$f":"SUM(Consolidated!O9:O16)","v":3120.0844580000003},{"$f":"SUM(Consolidated!P9:P16)","v":4164.1051834352947},{"$f":"SUM(Consolidated!Q9:Q16)","v":4948.5109017788245},null,2678.6794580000001,3615.0468834352941,4373.6780717788242,null,{"$f":"(B7/F7-1)*100","v":16.478455407634684},{"$f":"(C7/G7-1)*100","v":15.188137739398933},{"$f":"(D7/H7-1)*100","v":13.143007339957457},null,33.461296945292318,18.837317593798453]
["Total revenues",{"$f":"Consolidated!O17","v":20010.086386822586},{"$f":"Consolidated!P17","v":23529.706641501765},{"$f":"Consolidated!Q17","v":27652.077327222552},null,20010.086386822586,23466.128841501766,27645.488335827929,null,0,0.27093433445892767,2.3833875945977745E-2,null,17.589230684166289,17.519855850857645]
["Production cost",{"$f":"Consolidated!O21","v":7444.0337735159992},{"$f":"Consolidated!P21","v":9266.6474685216017},{"$f":"Consolidated!Q21","v":10407.944629512003},null,7444.0337735159992,9052.3562439456,10285.482476799361,null,0,2.3672425035119904,1.1906310957106481,null,24.484221195905963,12.316181929520242]
["Employee cost",{"$f":"Consolidated!O24","v":3547.7172614400001},{"$f":"Consolidated!P24","v":4266.6086614560008},{"$f":"Consolidated!Q24","v":5048.9649899704018},null,3547.7172614400001,4266.6086614560008,5048.9649899704018,null,0,0,0,null,20.263491903078169,18.336725736815485]
["SG&A expenses",{"$f":"Consolidated!O40","v":6220.1446876160489},{"$f":"Consolidated!P40","v":6868.3360945440145},{"$f":"Consolidated!Q40","v":7662.7189137617479},null,6220.1446876160489,6868.3360945440145,7665.7136265147183,null,0,0,-3.9066327009817936E-2,null,10.420841306448668,11.565869932439178]
["Total expenditure",{"$f":"SUM(B9:B11)","v":17211.895722572048},{"$f":"SUM(C9:C11)","v":20401.592224521617},{"$f":"SUM(D9:D11)","v":23119.628533244155},null,17211.895722572048,20187.300999945615,23000.161093284481,null,0,1.0615149820007108,0.51942001395179904,null,18.531930203170678,13.322667558542832]
["EBITDA",{"$f":"Consolidated!O42","v":2798.1906642505373},{"$f":"Consolidated!P42","v":3128.1144169801482},{"$f":"Consolidated!Q42","v":4532.4487939783994},null,2798.1906642505373,3278.8278415561508,4645.3272425434498,null,0,-4.5965641338605039,-2.4299353451630257,null,11.790610159082116,44.893958142169943]
["EPS (Rs)",{"$f":"Consolidated!O339","v":7.1207770297004718},{"$f":"Consolidated!P339","v":7.8504571727585786},{"$f":"Consolidated!Q339","v":11.43552649457785},null,7.0457169320148303,7.9124323619878876,11.298122241309892,null,1.0653294534808566,-0.78326343144548005,1.2161689379281082,null,10.247198304547943,45.667013307958861]
[]
[]
[]
[null,{"$f":"140/B14","v":19.660775701312609},{"$f":"140/C14","v":17.833356315324664},{"$f":"140/D14","v":12.242549572718049}]
[null,{"$f":"170/B14","v":23.873799065879595},{"$f":"170/C14","v":21.654789811465662},{"$f":"170/D14","v":14.865953052586203}]

{"sheet":"saln finstats","index":35,"n_rows":171,"n_cols":43,"rows_kept":171,"cut":false,"hidden":false,"merged":[]}
["Standalone P&L statement of HT Media, March fiscal year-ends, 2007-20E (Rs mn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common size P&L statement of HT Media"]
[]
[null,null,2006,2007,2008,2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E",null,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"D3","v":2007},{"$f":"E3","v":2008},2009,2010,2011,"2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["P&L statement of HT Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L statement of HT Media"]
["REVENUES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUES"]
["Print advertising",null,6548.3850000000002,8731.49,10137.1,11299,10409.6,10268.700000000001,{"$f":"'cons revenues'!I10-'cons revenues'!I9","v":10947.172985462586},{"$f":"'cons revenues'!J10-'cons revenues'!J9","v":12383.402330246987},{"$f":"'cons revenues'!K10-'cons revenues'!K9","v":14523.488836091108},{"$f":"'cons revenues'!L10-'cons revenues'!L9","v":14741.571742992599},{"$f":"'cons revenues'!M10-'cons revenues'!M9","v":15321.070008883842},{"$f":"'cons revenues'!N10-'cons revenues'!N9","v":16817.937520474581},{"$f":"'cons revenues'!O10-'cons revenues'!O9","v":18527.677478171496},{"$f":"'cons revenues'!P10-'cons revenues'!P9","v":19924.828714362211},{"$f":"'cons revenues'!Q10-'cons revenues'!Q9","v":21361.053951475082},null,null,null,null,null,null,null,null,null,"Print advertising",null,{"$f":"C6/C$11","v":0.79760063969949213},0.84014071158263004,0.85457166461533274,0.85401801910750996,0.8241245813903777,0.84571037958837447,0.83264850838369975,0.83239812763074483,0.83968237297889259,0.82882033373949215,0.82216344586323808,0.83337342080910715,0.87126427235239712,0.88201677211326357,0.88159667083890991]
["Print circulation",null,1368.306,1397.34,1489,1531.1,1442.5,604.29999999999995,{"$f":"'cons revenues'!I13-Hindustan!I10","v":634.96080000000006},{"$f":"'cons revenues'!J13-Hindustan!J10","v":747.95399999999995},{"$f":"'cons revenues'!K13-Hindustan!K10","v":872.95500000000015},{"$f":"'cons revenues'!L13-Hindustan!L10","v":904.24800000000027},{"$f":"'cons revenues'!M13-Hindustan!M10","v":1025.5680000000004},{"$f":"'cons revenues'!N13-Hindustan!N10","v":1145.1456000000003},{"$f":"'cons revenues'!O13-Hindustan!O10","v":1199.9232000000004},{"$f":"'cons revenues'!P13-Hindustan!P10","v":1346.9759999999999},{"$f":"'cons revenues'!Q13-Hindustan!Q10","v":1494.7200000000005},null,null,null,null,null,null,null,null,null,"Print circulation",null,0.16666120591636768,0.13445153369274571,0.12552477617979801,0.11572590397871568,0.11420224683519249,4.9768985595572433E-2,4.829549726712206E-2,5.0276611592696946E-2,5.0470306010926246E-2,5.083983866913809E-2,5.5034310290218214E-2,5.6745002461488961E-2,5.6426403954757107E-2,5.9626882653082046E-2,6.1688911924935218E-2]
["Radio revenues",null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},73.400000000000006,417.6,620.79999999999995,{"$f":"'Fever-FM'!I6","v":674.06320800000003},{"$f":"'Fever-FM'!J6","v":785.08538343529426},{"$f":"'Fever-FM'!K6","v":863.59392177882364},{"$f":"'Fever-FM'!L6","v":1020.3821688060002},{"$f":"'Fever-FM'!M6","v":1122.4203856866004},{"$f":"'Fever-FM'!N6","v":1003.1632197073992},{"$f":"'Fever-FM'!O6","v":272.6546186897034},{"$f":"'Fever-FM'!P6","v":0},{"$f":"'Fever-FM'!Q6","v":0},null,null,null,null,null,null,null,null,null,"Radio revenues",null,0,0,0,5.5478292417462816E-3,3.3061253572531292E-2,5.1127893856911077E-2,5.1269649748191586E-2,5.2772540677742008E-2,4.9929090848157269E-2,5.7369289003638677E-2,6.0231629479413108E-2,4.9709398849868129E-2,1.2821586960161672E-2,0,0]
["Job revenue",null,236.64,188.92,136.69999999999999,224.3,274,557,{"$f":"Consolidated!O14+200","v":641.25499999999988},{"$f":"Consolidated!P14+200","v":685.38049999999998},{"$f":"Consolidated!Q14+200","v":733.91854999999998},{"$f":"Consolidated!R14+200","v":787.31040500000006},{"$f":"Consolidated!S14+200","v":816.67592525000009},{"$f":"Consolidated!T14+200","v":847.50972151250016},{"$f":"Consolidated!U14+200","v":879.88520758812524},{"$f":"Consolidated!V14+200","v":913.87946796753158},{"$f":"Consolidated!W14+200","v":949.57344136590814},null,null,null,null,null,null,null,null,null,"Job revenue",null,{"$f":"C9/C$11","v":2.8823017488814082E-2},1.8177811946436459E-2,1.1524000606970038E-2,1.6953380094328216E-2,2.1692489173547831E-2,4.5873448579734979E-2,4.8774237874256721E-2,4.6070492559313052E-2,4.2431847925259912E-2,4.4265217034191687E-2,4.3824686687532706E-2,{"$f":"N9/N$11","v":4.1996355077784549E-2},{"$f":"O9/O$11","v":4.1376613234232702E-2},{"$f":"P9/P$11","v":4.0454903276347209E-2},{"$f":"Q9/Q$11","v":3.9190050571798814E-2}]
["Sale of waste papers",null,56.774000000000001,75.14,99.4,102.6,87.4,91.3,{"$f":"Consolidated!O16","v":249.96},{"$f":"Consolidated!P16","v":274.95600000000002},{"$f":"Consolidated!Q16","v":302.45160000000004},{"$f":"Consolidated!R16","v":332.6967600000001},{"$f":"Consolidated!S16","v":349.3315980000001},{"$f":"Consolidated!T16","v":366.7981779000001},{"$f":"Consolidated!U16","v":385.13808679500011},{"$f":"Consolidated!V16","v":404.39499113475011},{"$f":"Consolidated!W16","v":424.61474069148761},null,null,null,null,null,null,null,null,null,"Sale of waste papers",null,{"$f":"C10/C$11","v":6.9151368953259415E-3},7.2299427781877803E-3,8.3795585978992098E-3,7.7548675776998423E-3,6.9194290283506581E-3,7.5192923794071874E-3,1.9012106726729948E-2,1.848222753950321E-2,1.7486382236763937E-2,1.8705321553539465E-2,1.8745927679597815E-2,{"$f":"N10/N$11","v":1.8175822801751295E-2},1.8111123498451377E-2,1.7901441957307258E-2,1.7524366664356118E-2]
["Total revenues",null,{"$f":"+SUM(C6:C10)","v":8210.1050000000014},10392.89,11862.2,13230.4,12631.1,12142.099999999999,13147.411993462585,14876.778213682281,17296.407907869932,17786.209076798597,18635.065917820444,20180.554239594479,21265.278591244325,{"$f":"+SUM(P6:P10)","v":22590.079173464492},{"$f":"+SUM(Q6:Q10)","v":24229.962133532477},null,null,null,null,null,null,null,null,null,"Total revenues",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"(D11/C11-1)*100","v":26.586566188861127},14.137646025311557,11.534116774291437,-4.5297194340307101,-3.8713967904616564,8.279556200843242,13.153662645390639,16.264473795558111,2.8318086133121589,4.7725562954792133,8.2934416684628189,5.3750969312904351,{"$f":"(P11/O11-1)*100","v":6.229876446413618},{"$f":"(Q11/P11-1)*100","v":7.2593059434438834}]
["NEWSPRINT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEWSPRINT"]
["RM consumed (incl. chg in stock)",null,{"$f":"3417.147-0.329","v":3416.8179999999998},{"$f":"4320.09-2.74","v":4317.3500000000004},{"$f":"4558.2+3.5","v":4561.7},{"$f":"5402-1","v":5401},{"$f":"4103.2-4.9","v":4098.3},{"$f":"3554.6-0.3","v":3554.2999999999997},{"$f":"SUM('cons expenses'!I46:I49)","v":3995.5775179319999},{"$f":"SUM('cons expenses'!J46:J49)","v":4768.7189045760006},{"$f":"SUM('cons expenses'!K46:K49)","v":5252.8119723446407},{"$f":"SUM('cons expenses'!L46:L49)","v":4732.6248802007995},{"$f":"SUM('cons expenses'!M46:M49)","v":4834.303258049179},{"$f":"SUM('cons expenses'!N46:N49)","v":5275.5439429616636},{"$f":"SUM('cons expenses'!O46:O49)","v":5761.0632514549179},{"$f":"SUM('cons expenses'!P46:P49)","v":6308.812342955197},{"$f":"SUM('cons expenses'!Q46:Q49)","v":6866.7584362725875},null,null,null,null,null,null,null,null,null,"RM consumed (incl. chg in stock)",null,{"$f":"C14/C$11","v":0.41617226576273986},0.41541380693916713,0.38455767058387141,0.40822650864675292,0.32446105248157325,0.29272531110763378,0.3039060097849493,0.32054782534770704,0.30369380742660396,0.26608395638249416,0.25941970258480301,{"$f":"N14/N$11","v":0.26141719797818957},0.27091407369696785,0.27927358264267899,0.2833994703924651]
["Total RM costs",null,{"$f":"C14","v":3416.8179999999998},{"$f":"D14","v":4317.3500000000004},4561.7,5401,4098.3,3554.2999999999997,3995.5775179319999,4768.7189045760006,5252.8119723446407,4732.6248802007995,4834.303258049179,5275.5439429616636,5761.0632514549179,6308.812342955197,6866.7584362725875,null,null,null,null,null,null,null,null,null,"Total RM costs",null,0.41617226576273986,0.41541380693916713,0.38455767058387141,0.40822650864675292,0.32446105248157325,0.29272531110763378,0.3039060097849493,0.32054782534770704,0.30369380742660396,0.26608395638249416,0.25941970258480301,0.26141719797818957,0.27091407369696785,0.27927358264267899,0.2833994703924651]
[null,null,null,{"$f":"(D15/C15-1)*100","v":26.355866774291179},5.6597218200979738,18.398842536773575,-24.119607480096271,-13.273796452187502,12.415314349717255,19.349928343879498,10.151428034563125,-9.9030213699359049,2.1484563096001219,9.1272860091640595,9.2032084983579168,{"$f":"(P15/O15-1)*100","v":9.5077777762976101},{"$f":"(Q15/P15-1)*100","v":8.8439164613990595}]
["EMPLOYEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMPLOYEES"]
["Salary, PF, Staff Welfare",null,1183.8499999999999,1476.32,1755.8,2035.8,2081.8000000000002,2095.3000000000002,{"$f":"SUM('cons expenses'!I58:I61)+'cons expenses'!I65","v":2383.4485414400001},{"$f":"SUM('cons expenses'!J58:J61)+'cons expenses'!J65","v":2809.9321926560006},{"$f":"SUM('cons expenses'!K58:K61)+'cons expenses'!K65","v":3249.3330223544012},{"$f":"SUM('cons expenses'!L58:L61)+'cons expenses'!L65","v":3647.3597040275617},{"$f":"SUM('cons expenses'!M58:M61)+'cons expenses'!M65","v":3741.2656984156956},{"$f":"SUM('cons expenses'!N58:N61)+'cons expenses'!N65","v":4018.8094535466626},{"$f":"SUM('cons expenses'!O58:O61)+'cons expenses'!O65","v":4108.2628286969766},{"$f":"SUM('cons expenses'!P58:P61)+'cons expenses'!P65","v":4376.1590214941516},{"$f":"SUM('cons expenses'!Q58:Q61)+'cons expenses'!Q65","v":4738.1791220793157},null,null,null,null,null,null,null,null,null,"Salary, PF, Staff Welfare",null,{"$f":"C18/C$11","v":0.144194258173312},0.14205095983888985,0.14801638819106067,0.15387289877857058,0.16481541591785356,0.17256487757471939,0.1812865180329897,0.18888042506889599,0.1878617247963921,0.20506672828812056,0.20076482234699139,{"$f":"N18/N$11","v":0.19914267000961314},0.19319111250150728,0.19372039327045038,0.19555041382099503]
["Employee costs",null,{"$f":"+C18","v":1183.8499999999999},1476.32,1755.8,2035.8,2081.8000000000002,2095.3000000000002,2383.4485414400001,2809.9321926560006,3249.3330223544012,3647.3597040275617,3741.2656984156956,4018.8094535466626,4108.2628286969766,{"$f":"+P18","v":4376.1590214941516},{"$f":"+Q18","v":4738.1791220793157},null,null,null,null,null,null,null,null,null,"Employee costs",null,0.144194258173312,0.14205095983888985,0.14801638819106067,0.15387289877857058,0.16481541591785356,0.17256487757471939,0.1812865180329897,0.18888042506889599,0.1878617247963921,0.20506672828812056,0.20076482234699139,0.19914267000961314,0.19319111250150728,0.19372039327045038,0.19555041382099503]
[null,null,null,{"$f":"(D19/C19-1)*100","v":24.704987963002068},18.930855099165498,15.947146599840533,2.2595539836919309,0.64847727927754839,13.7521377101131,17.893553974458086,15.637417545050102,12.249488708447576,2.574629375995996,7.418445454127931,2.2258675407307527,{"$f":"(P19/O19-1)*100","v":6.52091173246927},{"$f":"(Q19/P19-1)*100","v":8.27255359796224}]
["SG&A AND OTHER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SG&A AND OTHER"]
["Radio operating cost",null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"6+12.9","v":18.899999999999999},{"$f":"28.4+47.3","v":75.699999999999989},{"$f":"40.2+32.9","v":73.099999999999994},{"$f":"-SUM('Fever-FM'!I7:I8)","v":78.789791808000004},{"$f":"-SUM('Fever-FM'!J7:J8)","v":86.340314634691779},{"$f":"-SUM('Fever-FM'!K7:K8)","v":92.776870126269756},{"$f":"-SUM('Fever-FM'!L7:L8)","v":102.54238680266383},{"$f":"-SUM('Fever-FM'!M7:M8)","v":110.32754148091328},{"$f":"-SUM('Fever-FM'!N7:N8)","v":96.478741601829142},{"$f":"-SUM('Fever-FM'!O7:O8)","v":30.982909123678251},{"$f":"-SUM('Fever-FM'!P7:P8)","v":0},{"$f":"-SUM('Fever-FM'!Q7:Q8)","v":0},null,null,null,null,null,null,null,null,null,"Radio operating cost",null,{"$f":"C22/C$11","v":0},0,0,1.4285282379973394E-3,5.9931439067064619E-3,6.0203753881124351E-3,5.9927985710934908E-3,5.8036971039390753E-3,5.3639386062383464E-3,5.7652750150354575E-3,5.9204266820118224E-3,4.78077759690746E-3,1.4569717011107027E-3,0,0]
["Printing and service charges",null,360.536,343.85,384.1,404.9,311,221.9,{"$f":"H23*Consolidated!O30/Consolidated!N30","v":246.49220628750163},{"$f":"I23*Consolidated!P30/Consolidated!O30","v":279.23650248227193},{"$f":"J23*Consolidated!Q30/Consolidated!P30","v":310.75201792483449},{"$f":"K23*Consolidated!R30/Consolidated!Q30","v":324.5217862743134},{"$f":"L23*Consolidated!S30/Consolidated!R30","v":334.0521504933472},{"$f":"M23*Consolidated!T30/Consolidated!S30","v":359.90896958440067},{"$f":"N23*Consolidated!U30/Consolidated!T30","v":387.00788291547849},{"$f":"O23*Consolidated!V30/Consolidated!U30","v":414.42740341925202},{"$f":"P23*Consolidated!W30/Consolidated!V30","v":433.76932388297763},null,null,null,null,null,null,null,null,null,"Printing and service charges",null,4.3913689288992031E-2,3.3085118768696679E-2,3.238016556793849E-2,3.060376103519168E-2,2.4621766908661951E-2,1.8275257163093701E-2,1.8748344268063353E-2,1.8769958015873094E-2,1.7966274823077059E-2,1.8245697263147502E-2,1.7925997791824175E-2,1.7834444253183847E-2,1.8199050685130617E-2,1.8345548956997922E-2,1.7902187444307761E-2]
["Consumption of stores and spares",null,219.13,267.16000000000003,292.2,322.89999999999998,311.89999999999998,294.8,{"$f":"H24*Consolidated!O31/Consolidated!N31","v":327.47139438285484},{"$f":"I24*Consolidated!P31/Consolidated!O31","v":370.97305512291024},{"$f":"J24*Consolidated!Q31/Consolidated!P31","v":412.84224823903207},{"$f":"K24*Consolidated!R31/Consolidated!Q31","v":431.13574850683909},{"$f":"L24*Consolidated!S31/Consolidated!R31","v":443.7970886229777},{"$f":"M24*Consolidated!T31/Consolidated!S31","v":478.14855445462501},{"$f":"N24*Consolidated!U31/Consolidated!T31","v":514.15017522975677},{"$f":"O24*Consolidated!V31/Consolidated!U31","v":550.57773108605443},{"$f":"P24*Consolidated!W31/Consolidated!V31","v":576.27398233754752},null,null,null,null,null,null,null,null,null,"Consumption of stores and spares",null,2.6690279844167639E-2,2.5706035568547347E-2,2.4632867427627249E-2,2.440591365340428E-2,2.469301961032689E-2,2.4279160935917185E-2,2.4907669626971954E-2,2.4936384060745331E-2,2.3868669751433605E-2,2.4239889829544316E-2,2.3815160653581642E-2,2.369352936385127E-2,2.4177918620894568E-2,2.4372545437237436E-2,2.37835279791885E-2]
["News services and dispatches",null,131.00800000000001,151.71,230.4,241.2,205.6,172.3,{"$f":"H25*Consolidated!O32/Consolidated!N32","v":198.14499999999998},{"$f":"I25*Consolidated!P32/Consolidated!O32","v":227.86675},{"$f":"J25*Consolidated!Q32/Consolidated!P32","v":255.21076000000002},{"$f":"K25*Consolidated!R32/Consolidated!Q32","v":285.83605120000004},{"$f":"L25*Consolidated!S32/Consolidated!R32","v":308.70293529600008},{"$f":"M25*Consolidated!T32/Consolidated!S32","v":333.39917011968009},{"$f":"N25*Consolidated!U32/Consolidated!T32","v":360.07110372925456},{"$f":"O25*Consolidated!V32/Consolidated!U32","v":388.87679202759495},{"$f":"P25*Consolidated!W32/Consolidated!V32","v":419.98693538980257},null,null,null,null,null,null,null,null,null,"News services and dispatches",null,1.5956921379202821E-2,1.4597479623088478E-2,1.9423041257102393E-2,1.8230741323013666E-2,1.6277283847012533E-2,1.4190296571433281E-2,1.5071026913777825E-2,1.5316942064137872E-2,1.4755130739248936E-2,1.6070656201430906E-2,1.6565701278297703E-2,1.6520813361287526E-2,1.6932348296509442E-2,1.7214494426579536E-2,1.7333371512313331E-2]
["Power and fuel",null,128.03899999999999,144.84,162.4,183,197.5,198.2,{"$f":"H26*Consolidated!O33/Consolidated!N33","v":227.93},{"$f":"I26*Consolidated!P33/Consolidated!O33","v":262.11949999999996},{"$f":"J26*Consolidated!Q33/Consolidated!P33","v":293.57384000000002},{"$f":"K26*Consolidated!R33/Consolidated!Q33","v":328.80270080000008},{"$f":"L26*Consolidated!S33/Consolidated!R33","v":355.10691686400008},{"$f":"M26*Consolidated!T33/Consolidated!S33","v":383.51547021312012},{"$f":"N26*Consolidated!U33/Consolidated!T33","v":414.19670783016977},{"$f":"O26*Consolidated!V33/Consolidated!U33","v":447.33244445658335},{"$f":"P26*Consolidated!W33/Consolidated!V33","v":483.11904001311007},null,null,null,null,null,null,null,null,null,"Power and fuel",null,1.5595293848251632E-2,1.3936450785104049E-2,1.3690546441638144E-2,1.3831781352037732E-2,1.5636009532028088E-2,1.6323370751352734E-2,1.73364917835796E-2,1.7619372705235784E-2,1.6973110345438996E-2,1.8486384556724352E-2,1.9055844418796312E-2,1.900420898553214E-2,1.9477605527383465E-2,1.9802163641021844E-2,1.9938910236450967E-2]
["Repair and maintenance",null,{"$f":"75.639+20.494+0.593","v":96.725999999999999},{"$f":"86.71+31.36+1.36","v":119.42999999999999},{"$f":"91.9+33.5+1.1","v":126.5},{"$f":"103.7+23.4+1.4","v":128.5},{"$f":"133.5+17+3.2","v":153.69999999999999},{"$f":"106.9+13.9+4.6","v":125.4},{"$f":"H27*Consolidated!O34/Consolidated!N34","v":144.21},{"$f":"I27*Consolidated!P34/Consolidated!O34","v":165.8415},{"$f":"J27*Consolidated!Q34/Consolidated!P34","v":185.74248},{"$f":"K27*Consolidated!R34/Consolidated!Q34","v":208.03157760000005},{"$f":"L27*Consolidated!S34/Consolidated!R34","v":224.67410380800004},{"$f":"M27*Consolidated!T34/Consolidated!S34","v":242.64803211264007},{"$f":"N27*Consolidated!U34/Consolidated!T34","v":262.05987468165125},{"$f":"O27*Consolidated!V34/Consolidated!U34","v":283.0246646561834},{"$f":"P27*Consolidated!W34/Consolidated!V34","v":305.66663782867812},null,null,null,null,null,null,null,null,null,"Repair and maintenance",null,{"$f":"C27/C$11","v":1.178133531787961E-2},1.1491510061205305E-2,1.0664126384650401E-2,9.7124803482887892E-3,1.21683780510011E-2,1.0327702786173728E-2,1.0968698636028668E-2,1.1147675768095701E-2,1.0738789290202069E-2,1.1696229179683318E-2,1.2056523159016435E-2,{"$f":"N27/N$11","v":1.2023853717385118E-2},{"$f":"O27/O$11","v":1.2323368986548367E-2},{"$f":"P27/P$11","v":1.2528715038265081E-2},{"$f":"Q27/Q$11","v":1.2615233822658686E-2}]
["Communication expenses",null,82.506,91.39,96.1,108.3,101.8,85.7,{"$f":"H28*Consolidated!O35/Consolidated!N35","v":98.554999999999993},{"$f":"I28*Consolidated!P35/Consolidated!O35","v":113.33824999999999},{"$f":"J28*Consolidated!Q35/Consolidated!P35","v":126.93884},{"$f":"K28*Consolidated!R35/Consolidated!Q35","v":142.17150079999999},{"$f":"L28*Consolidated!S35/Consolidated!R35","v":153.54522086399999},{"$f":"M28*Consolidated!T35/Consolidated!S35","v":165.82883853312001},{"$f":"N28*Consolidated!U35/Consolidated!T35","v":179.09514561576961},{"$f":"O28*Consolidated!V35/Consolidated!U35","v":193.42275726503118},{"$f":"P28*Consolidated!W35/Consolidated!V35","v":208.8965778462337},null,null,null,null,null,null,null,null,null,"Communication expenses",null,1.0049323364317507E-2,8.7935117181072841E-3,8.1013639965605028E-3,8.1856935542387235E-3,8.0594722549896681E-3,7.0580871513164951E-3,7.4961520981471829E-3,7.6184674108915581E-3,7.3390290444203931E-3,7.9933559864342908E-3,8.2395856038892205E-3,8.2172588802225215E-3,8.4219515322742806E-3,8.5622877095639319E-3,8.6214157783241555E-3]
["Traveling and conveyance",null,135.71100000000001,148.02000000000001,167,178.2,170.4,173.8,{"$f":"H29*Consolidated!O36/Consolidated!N36","v":199.86999999999998},{"$f":"I29*Consolidated!P36/Consolidated!O36","v":229.85049999999995},{"$f":"J29*Consolidated!Q36/Consolidated!P36","v":257.43255999999997},{"$f":"K29*Consolidated!R36/Consolidated!Q36","v":288.32446720000002},{"$f":"L29*Consolidated!S36/Consolidated!R36","v":311.39042457600004},{"$f":"M29*Consolidated!T36/Consolidated!S36","v":336.30165854208008},{"$f":"N29*Consolidated!U36/Consolidated!T36","v":363.20579122544649},{"$f":"O29*Consolidated!V36/Consolidated!U36","v":392.26225452348217},{"$f":"P29*Consolidated!W36/Consolidated!V36","v":423.64323488536081},null,null,null,null,null,null,null,null,null,"Traveling and conveyance",null,{"$f":"C29/C$11","v":1.6529752055546184E-2},1.4242429199192911E-2,1.4078332855625431E-2,1.3468980529689201E-2,1.3490511515228286E-2,1.431383368610043E-2,1.5202231442916924E-2,1.5450287468062459E-2,1.4883585156595847E-2,1.6210563249034773E-2,1.670991806249646E-2,1.6664639362691653E-2,1.7079757016444229E-2,1.7364359438998968E-2,1.7484271438421684E-2]
["Advertising and sales promotion",null,681.56700000000001,637.79999999999995,920.2,1147.4000000000001,993.7,1004.3,{"$f":"8%*I11","v":1051.7929594770069},{"$f":"7.5%*J11","v":1115.758366026171},{"$f":"7.25%*K11","v":1253.9895733205701},{"$f":"7%*L11","v":1245.0346353759019},{"$f":"6.75%*M11","v":1257.8669494528801},{"$f":"6.5%*N11","v":1311.7360255736412},{"$f":"6%*O11","v":1275.9167154746594},{"$f":"5.5%*P11","v":1242.454354540547},{"$f":"5.5%*Q11","v":1332.6479173442863},null,null,null,null,null,null,null,null,null,"Advertising and sales promotion",null,8.3015625256924228E-2,6.1368878146502076E-2,7.7574143076326485E-2,8.6724513242230031E-2,7.8670899604943362E-2,8.2712216173479056E-2,0.08,7.4999999999999997E-2,7.2499999999999995E-2,7.0000000000000007E-2,6.7500000000000004E-2,6.5000000000000002E-2,0.06,5.5E-2,5.5E-2]
["Bad debt w/off, provision for doubtful debts",null,21.318000000000001,{"$f":"18.8","v":18.8},{"$f":"0.3+4","v":4.3},{"$f":"24.3+0.7+101.6","v":126.6},{"$f":"121.3+6.6+55","v":182.89999999999998},{"$f":"5.8+61.1+12.7+68.7","v":148.30000000000001},{"$f":"1.5%*I6","v":164.20759478193878},{"$f":"1.5%*J6","v":185.75103495370479},{"$f":"1.25%*K6","v":181.54361045113887},{"$f":"1.25%*L6","v":184.26964678740751},{"$f":"1%*M6","v":153.21070008883842},{"$f":"1%*N6","v":168.17937520474581},{"$f":"1%*O6","v":185.27677478171495},{"$f":"1%*P6","v":199.24828714362212},{"$f":"1%*Q6","v":213.61053951475083},null,null,null,null,null,null,null,null,null,"Bad debt w/off, provision for doubtful debts",null,2.5965563168802346E-3,1.8089289889530247E-3,3.6249599568376857E-4,9.5688716894424958E-3,1.4480132371685758E-2,1.2213702736758883E-2,1.2489727625755495E-2,1.2485971914461172E-2,1.0496029662236159E-2,1.0360254171743653E-2,8.2216344586323806E-3,8.333734208091071E-3,8.7126427235239712E-3,8.8201677211326365E-3,8.8159667083890988E-3]
["Miscellaneous and other expenses",null,{"$f":"2425.449-SUM(C22:C31)","v":568.90800000000013},{"$f":"2688.12-SUM(D22:D31)","v":765.11999999999989},{"$f":"3315.35-SUM(E22:E31)","v":932.15000000000009},{"$f":"3940.7-SUM(F22:F31)","v":1080.7999999999997},{"$f":"3812.6-SUM(G22:G31)","v":1108.3999999999996},{"$f":"3667.5-SUM(H22:H31)","v":1169.6999999999998},{"$f":"Consolidated!O40-'cons expenses'!I83-'cons expenses'!I81-'cons expenses'!I79-SUM(I22:I31)","v":1585.7260444187464},{"$f":"Consolidated!P40-'cons expenses'!J83-'cons expenses'!J81-'cons expenses'!J79-SUM(J22:J31)","v":1773.3032159332902},{"$f":"Consolidated!Q40-'cons expenses'!K83-'cons expenses'!K81-'cons expenses'!K79-SUM(K22:K31)","v":1979.2837938806533},{"$f":"Consolidated!R40-'cons expenses'!L83-'cons expenses'!L81-'cons expenses'!L79-SUM(L22:L31)","v":2186.7567746744839},{"$f":"Consolidated!S40-'cons expenses'!M83-'cons expenses'!M81-'cons expenses'!M79-SUM(M22:M31)","v":2362.4466988991621},{"$f":"Consolidated!T40-'cons expenses'!N83-'cons expenses'!N81-'cons expenses'!N79-SUM(N22:N31)","v":2594.4311378111279},{"$f":"Consolidated!U40-'cons expenses'!O83-'cons expenses'!O81-'cons expenses'!O79-SUM(O22:O31)","v":2682.4869597157458},{"$f":"Consolidated!V40-'cons expenses'!P83-'cons expenses'!P81-'cons expenses'!P79-SUM(P22:P31)","v":2896.7628186193951},{"$f":"Consolidated!W40-'cons expenses'!Q83-'cons expenses'!Q81-'cons expenses'!Q79-SUM(Q22:Q31)","v":3108.6391187780291},null,null,null,null,null,null,null,null,null,"Miscellaneous and other expenses",null,6.9293632663650476E-2,7.361956106530522E-2,7.8581544738749981E-2,8.1690651832144134E-2,8.7751660583797103E-2,9.6334242017443436E-2,0.1206112689864159,0.11919941202742207,0.11443322824157445,0.12294675977507884,0.12677426038187439,0.12856094570092749,0.12614398387520875,0.12823163639116797,0.12829731642361514]
["SG&A and other costs",null,{"$f":"SUM(C22:C32)","v":2425.4490000000001},{"$f":"SUM(D22:D32)","v":2688.12},3315.35,3940.7,3812.6,3667.5,4323.1899911560486,4810.3789891530396,5350.0865939424984,5727.4272760216099,6015.1207304461195,6470.5759737510098,6654.450040323326,7008.3895077377456,7506.2533078207762,null,null,null,null,null,null,null,null,null,"SG&A and other costs",null,0.29542240933581237,0.25864990392470238,0.27948862774190281,0.29785191679767808,0.30184227818638121,0.30204824536118136,0.32882440995275042,0.32334816853886411,0.30931778566046586,0.32201506522785739,0.32278505249042055,0.32063420543008009,0.31292559896502842,{"$f":"P33/P$11","v":0.31024191876096535},{"$f":"Q33/Q$11","v":0.3097922013436693}]
[null,null,null,{"$f":"(D33/C33-1)*100","v":10.829788628827064},23.333407734773747,18.862261902966495,-3.2506915015098836,-3.8058018150343598,17.87839103356643,11.2692016541867,11.219648306431784,7.0529827032397296,5.0230834990950379,7.5718387662538467,2.841695504669639,{"$f":"(P33/O33-1)*100","v":5.3188387510566093},{"$f":"(Q33/P33-1)*100","v":7.103826057803353}]
["EBITDA",null,{"$f":"C11-C15-C19-C33","v":1183.9880000000021},1911.0999999999995,2229.3500000000008,1852.8999999999996,2638.3999999999992,2824.9999999999991,2445.1959429345352,2487.74812729724,3444.1763192283925,3678.7972165486262,4044.37623090945,4415.6248693351436,4741.5024707691036,4896.7183012773985,5118.771267359798,null,null,null,null,null,null,null,null,null,"EBITDA",null,{"$f":"C35/C$11","v":0.14421106672813586},0.18388532929724066,0.18793731348316506,0.14004867577699839,0.20888125341419189,0.23266156595646548,0.18598306222931049,0.16722358104453289,0.19912668211653814,0.20683425010152787,0.21703042257778501,{"$f":"N35/N$11","v":0.2188059265821172},{"$f":"O35/O$11","v":0.2229692148364964},{"$f":"P35/P$11","v":0.21676410532590537},{"$f":"Q35/Q$11","v":0.21125791444287059}]
[null,null,null,null,{"$f":"(E35/D35-1)*100","v":16.652713097169247},-16.886087873146927,42.39300555885368,7.0724681625227381,-13.444391400547396,1.7402361755776807,38.445539620212401,6.8121047116657563,9.9374603393824081,9.179379395724796,7.3801015955195393,{"$f":"(P35/O35-1)*100","v":3.2735579379149282},{"$f":"(Q35/P35-1)*100","v":4.5347302503489617}]
["OTHER INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER INCOME"]
["Interest income",null,{"$f":"82.164+12.123+0.268+16.8","v":111.355},{"$f":"125.46+38.38+0.23+23.7","v":187.76999999999998},{"$f":"19.7+14.8+29.4+42+175.4","v":281.3},{"$f":"1.6+15+14.4+12.3+140.6+33.7","v":217.59999999999997},{"$f":"5.4+6.7+7.2+59.1+69.8","v":148.19999999999999},{"$f":"18.5+30.1+0.6+6.5+184.6","v":240.3},{"$f":"Consolidated!O403+100","v":266.20045579897561},{"$f":"Consolidated!P403+100","v":384.78893216832563},{"$f":"Consolidated!Q403+100","v":438.98439335815186},{"$f":"Consolidated!R403+100","v":535.15953090814082},{"$f":"Consolidated!S403+100","v":593.46063670810554},{"$f":"Consolidated!T403+100","v":611.05828846918268},{"$f":"Consolidated!U403+100","v":612.12264825780107},{"$f":"Consolidated!V403+100","v":599.42731703710376},{"$f":"Consolidated!W403+100","v":577.12248290404386},null,null,null,null,null,null,null,null,null,"Interest income",null,{"$f":"C38/C$11","v":1.3563163930302961E-2},1.8067159375303694E-2,2.3713982229266073E-2,1.6446970613133386E-2,1.1732944874159811E-2,1.9790645769677408E-2,2.0247365483894553E-2,2.5865071498776024E-2,2.538009023008831E-2,3.0088453846313725E-2,3.1846446872001014E-2,{"$f":"N38/N$11","v":3.0279559283375841E-2},2.8785075428536065E-2,{"$f":"P38/P$11","v":2.6534980795517662E-2},2.3818546629313507E-2]
["Other income",null,{"$f":"177.338-SUM(C38:C38)","v":65.98299999999999},{"$f":"402.81-SUM(D38:D38)","v":215.04000000000002},{"$f":"406.86-SUM(E38:E38)","v":125.56},{"$f":"54.2+75.4","v":129.60000000000002},{"$f":"13.6+29.7+73.2+95.5","v":212},{"$f":"415.9-H38","v":175.59999999999997},{"$f":"H39","v":175.59999999999997},{"$f":"I39*1.05","v":184.37999999999997},{"$f":"J39*1.05","v":193.59899999999996},203.27894999999998,213.44289749999999,224.115042375,235.32079449375001,247.08683421843753,259.44117592935942,null,null,null,null,null,null,null,null,null,"Other income",null,8.036803426996364E-3,2.0691068605556303E-2,1.0584883073966043E-2,9.7956222034103289E-3,1.6783969725518759E-2,1.4462078223701005E-2,1.3356240763377252E-2,1.239381251448814E-2,1.1193017708139947E-2,1.142902060367486E-2,1.1453831096775871E-2,1.11054949093164E-2,1.1065963395872931E-2,1.0937847199255453E-2,1.0707452801600214E-2]
["Total other income",null,{"$f":"SUM(C38:C39)","v":177.33799999999999},402.81,406.86,347.2,360.2,415.9,441.80045579897558,569.16893216832557,632.58339335815185,738.43848090814083,806.9035342081055,835.17333084418271,847.44344275155106,846.51415125554126,836.56365883340322,null,null,null,null,null,null,null,null,null,"Total other income",null,2.1599967357299323E-2,3.8758227980859997E-2,3.4298865303232118E-2,2.6242592816543717E-2,2.8516914599678568E-2,3.4252723993378413E-2,3.3603606247271801E-2,3.8258884013264161E-2,3.657310793822826E-2,4.1517474449988587E-2,4.3300277968776883E-2,4.1385054192692242E-2,3.9851038824408998E-2,3.7472827994773111E-2,3.4525999430913716E-2]
[]
["FINANCE CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCE CHARGES"]
["Interest expenses",null,{"$f":"127+8.4","v":135.4},{"$f":"134.8+7.7+6.1","v":148.6},{"$f":"160.2+11.9+5.3","v":177.4},{"$f":"316.9","v":316.89999999999998},{"$f":"257.3","v":257.3},187.3,{"$f":"interest!BE8+interest!BE18-50","v":231.02499999999998},{"$f":"interest!BJ8+interest!BJ18-50","v":231.02499999999998},{"$f":"interest!BO8+interest!BO18-50","v":231.02499999999998},{"$f":"interest!BT8+interest!BT18-50","v":231.02499999999998},{"$f":"interest!BY8+interest!BY18-50","v":231.02499999999998},{"$f":"interest!CD8+interest!CD18-50","v":231.02499999999998},{"$f":"interest!CI8+interest!CI18-50","v":231.02499999999998},{"$f":"interest!CN8+interest!CN18-50","v":231.02499999999998},{"$f":"interest!CS8+interest!CS18-50","v":231.02499999999998},null,null,null,null,null,null,null,null,null,"Interest expenses",null,{"$f":"C43/C$11","v":1.6491871906632129E-2},1.4298236582894652E-2,1.4955067356814081E-2,2.3952412625468617E-2,2.0370355709320647E-2,1.5425667718104779E-2,1.7571899330063954E-2,1.5529236013448437E-2,1.3356819591129249E-2,1.2988996081315771E-2,1.2397326686087765E-2,{"$f":"N43/N$11","v":1.1447901641210937E-2},{"$f":"O43/O$11","v":1.0863953604403811E-2},{"$f":"P43/P$11","v":1.0226834453567309E-2},{"$f":"Q43/Q$11","v":9.5346826679633331E-3}]
["Total finance expenses",null,{"$f":"C43","v":135.4},{"$f":"D43","v":148.6},177.4,316.89999999999998,257.3,187.3,231.02499999999998,231.02499999999998,231.02499999999998,231.02499999999998,231.02499999999998,231.02499999999998,231.02499999999998,231.02499999999998,231.02499999999998,null,null,null,null,null,null,null,null,null,"Total finance expenses",null,{"$f":"SUM(AC43:AC43)","v":1.6491871906632129E-2},1.4298236582894652E-2,1.4955067356814081E-2,2.3952412625468617E-2,2.0370355709320647E-2,1.5425667718104779E-2,1.7571899330063954E-2,1.5529236013448437E-2,1.3356819591129249E-2,1.2988996081315771E-2,1.2397326686087765E-2,1.1447901641210937E-2,1.0863953604403811E-2,1.0226834453567309E-2,9.5346826679633331E-3]
[]
["Gross Profit",null,{"$f":"C35-C44+C40","v":1225.926000000002},2165.3099999999995,2458.8100000000009,1883.1999999999996,2741.2999999999988,3053.599999999999,2655.9713987335108,2825.8920594655656,3845.7347125865444,4186.2106974567669,4620.2547651175555,5019.7732001793265,5357.9209135206547,5512.2074525329399,5724.309926193202,null,null,null,null,null,null,null,null,null,"Gross Profit",null,{"$f":"C46/C$11","v":0.14931916217880303},0.208345320695206,0.20728111142958311,0.1423388559680735,0.21702781230454979,0.25148862223173912,0.20201476914651836,0.18995322904434861,0.22234297046363716,0.23536272847020068,0.24793337386047412,{"$f":"N46/N$11","v":0.2487430791335985},0.2519563000565016,{"$f":"P46/P$11","v":0.24401009886711117},0.236249231205821]
["Add/(Deduct): Exceptional items",null,{"$f":"-218.765-10.123","v":-228.88799999999998},{"$f":"-2.61","v":-2.61},0,-188.2,-303.7,{"$f":"Consolidated!N148","v":0},{"$f":"Consolidated!O148","v":0},{"$f":"Consolidated!P148","v":0},{"$f":"Consolidated!Q148","v":0},{"$f":"Consolidated!R148","v":0},{"$f":"Consolidated!S148","v":0},{"$f":"Consolidated!T148","v":0},{"$f":"Consolidated!U148","v":0},{"$f":"Consolidated!V148","v":0},{"$f":"Consolidated!W148","v":0},null,null,null,null,null,null,null,null,null,"Add/(Deduct): Exceptional items",null,-2.7878815191766725E-2,-2.5113322665784013E-4,0,-1.4224815576248639E-2,-2.4043828328490786E-2,0,0,0,0,0,0,0,0,0,0]
["D&A expenses",null,385.36399999999998,397.14,446.6,550.1,637.9,562.9,{"$f":"+Consolidated!O149+Hindustan!I29+'HT-Burda'!I9+Internet!I11","v":605.82107884097036},{"$f":"+Consolidated!P149+Hindustan!J29+'HT-Burda'!J9+Internet!J11","v":525.99624227884601},{"$f":"+Consolidated!Q149+Hindustan!K29+'HT-Burda'!K9+Internet!K11","v":525.80755190658442},{"$f":"+Consolidated!R149+Hindustan!L29+'HT-Burda'!L9+Internet!L11","v":521.04834661990367},{"$f":"+Consolidated!S149+Hindustan!M29+'HT-Burda'!M9+Internet!M11","v":500.95471207581284},{"$f":"+Consolidated!T149+Hindustan!N29+'HT-Burda'!N9+Internet!N11","v":474.12865151622896},{"$f":"+Consolidated!U149+Hindustan!O29+'HT-Burda'!O9+Internet!O11","v":455.51312603841643},{"$f":"+Consolidated!V149+Hindustan!P29+'HT-Burda'!P9+Internet!P11","v":439.7321722727537},{"$f":"+Consolidated!W149+Hindustan!Q29+'HT-Burda'!Q9+Internet!Q11","v":413.43467924645506},null,null,null,null,null,null,null,null,null,"D&A expenses",null,4.6937767543776834E-2,3.8212662695361929E-2,3.7649002714504901E-2,4.1578485911234732E-2,5.0502331546737812E-2,4.6359361230759101E-2,4.6079112690939374E-2,3.5356865224695187E-2,3.0399812186861063E-2,2.9295075997930922E-2,2.6882368663732874E-2,2.3494332508766438E-2,2.1420510626461647E-2,1.9465720721744371E-2,1.7062951933973187E-2]
[]
["Profit before tax",null,{"$f":"C46-C48+C47","v":611.67400000000202},{"$f":"D46-D48+D47","v":1765.5599999999997},2012.2100000000009,1144.8999999999994,1799.6999999999987,2490.6999999999989,2050.1503198925402,2299.8958171867198,3319.9271606799603,3665.162350836863,4119.300053041743,4545.6445486630973,4902.4077874822378,5072.4752802601861,5310.8752469467472,null,null,null,null,null,null,null,null,null,"Profit before tax",null,{"$f":"C50/C$11","v":7.4502579443259484E-2},0.16988152477318627,0.16963210871507822,8.653555448059011E-2,0.14248165242932118,0.20512926100098,0.15593565645557897,0.15459636381965344,0.1919431582767761,0.20606765247226974,0.22105100519674126,0.22524874662483207,0.23053578943003994,{"$f":"P50/P$11","v":0.22454437814536682},{"$f":"Q50/Q$11","v":0.21918627927184783}]
["Adjusted pre-tax profits",null,null,null,{"$f":"E50-E40","v":1605.3500000000008},{"$f":"F50-1/2*F40","v":971.29999999999939},1619.5999999999988,2282.7499999999991,1829.2500919930524,2015.311351102557,3003.6354640008844,3295.9431103827924,3715.8482859376904,4128.0578832410056,4478.686066106462,4649.2182046324151,4892.5934175300454,null,null,null,null,null,null,null,null,null,"Adjusted pre-tax profits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C52/C$11","v":0}]
["Provision for tax",null,{"$f":"SUM(C54:C55)","v":238.96799999999999},{"$f":"SUM(D54:D55)","v":614.47},566.69999999999993,292.7,551.9,714.80000000000007,621.9450312776379,685.20585937486942,1021.2360577603008,1120.6206575301494,1263.3884172188148,1403.5396803019421,1522.7532624761973,1580.7341895750212,1663.4817619602156,null,null,null,null,null,null,null,null,null,"Provision for tax",null,{"$f":"C53/C11","v":2.9106570500620876E-2},{"$f":"D53/D11","v":5.9124074246913037E-2},{"$f":"E53/E11","v":4.7773600175346889E-2},2.2123291812794776E-2,4.3693740054310391E-2,5.8869553042719146E-2,4.7305510132860648E-2,4.6058753416427262E-2,5.9043245464605078E-2,6.3005031184073648E-2,6.779629451219997E-2,6.9549114639685217E-2,7.1607491806064044E-2,6.9974707810313286E-2,6.8653915049172926E-2]
["Current tax",null,{"$f":"37+0.07+27.77","v":64.84},{"$f":"614.47-D55","v":568.62},{"$f":"479.7+33.1","v":512.79999999999995},{"$f":"0+34.5","v":34.5},{"$f":"381+134.6","v":515.6},758.6,{"$f":"IF(I51<0,0,I51*34%)","v":621.9450312776379},685.20585937486942,1021.2360577603008,1120.6206575301494,1263.3884172188148,1403.5396803019421,1522.7532624761973,1580.7341895750212,1663.4817619602156,null,null,null,null,null,null,null,null,null,"Current tax",null,{"$f":"C54/C$11","v":7.8975847446530814E-3},5.471240434566324E-2,4.3229755020148024E-2,2.6076309106300641E-3,4.0819881087157887E-2,6.2476836790999919E-2,4.7305510132860648E-2,4.6058753416427262E-2,5.9043245464605078E-2,6.3005031184073648E-2,6.779629451219997E-2,{"$f":"N54/N$11","v":6.9549114639685217E-2},7.1607491806064044E-2,{"$f":"P54/P$11","v":6.9974707810313286E-2},6.8653915049172926E-2]
["Deferred tax liability/(asset)",null,174.12799999999999,45.85,53.9,{"$f":"258.2","v":258.2},36.299999999999997,-43.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax liability/(asset)",null,2.1208985755967791E-2,4.411669901249797E-3,4.5438451551988663E-3,1.9515660902164712E-2,2.8738589671525043E-3,-3.6072837482807752E-3,0,0,0,0,0,0,0,0,0]
["Net profit",null,{"$f":"C50-C53","v":372.70600000000206},{"$f":"D50-D53","v":1151.0899999999997},1445.5100000000011,852.19999999999936,1247.7999999999988,1775.8999999999987,1428.2052886149022,1614.6899578118505,2298.6911029196594,2544.5416933067136,2855.9116358229285,3142.1048683611552,3379.6545250060408,3491.7410906851646,3647.3934849865318,null,null,null,null,null,null,null,null,null,"Net profit",null,4.5396008942638615E-2,0.11075745052627323,0.12185850853973133,6.4412262667795331E-2,9.8787912375010792E-2,0.14625970795826085,0.10863014632271831,0.10853761040322618,0.13289991281217103,0.14306262128819608,0.1532547106845413,0.15569963198514683,0.15892829762397589,0.15456967033505351,0.15053236422267491]
[]
["Preference dividend ",null,2,{"$f":"1%*D90","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1%*P90","v":0},{"$f":"1%*Q90","v":0},null,null,null,null,null,null,null,null,null,"Preference dividend "]
["Preference dividend tax",null,{"$f":"14.025%*C58","v":0.28050000000000003},{"$f":"16.995%*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"16.995%*P58","v":0},{"$f":"16.995%*Q58","v":0},null,null,null,null,null,null,null,null,null,"Preference dividend tax"]
["Dividend paid (excl. tax)",null,56.215000000000003,{"$f":"+Consolidated!J355*Consolidated!J342","v":70.268699999999995},{"$f":"+Consolidated!K355*Consolidated!K342","v":93.7},{"$f":"+Consolidated!L355*Consolidated!L342","v":70.5},{"$f":"+Consolidated!M355*Consolidated!M342","v":82.284999999999982},{"$f":"+Consolidated!N355*Consolidated!N342","v":82.32},{"$f":"+Consolidated!O355*Consolidated!O342","v":94.08},{"$f":"+Consolidated!P355*Consolidated!P342","v":470.4},{"$f":"+Consolidated!Q355*Consolidated!Q342","v":940.8},{"$f":"+Consolidated!R355*Consolidated!R342","v":1881.6},{"$f":"+Consolidated!S355*Consolidated!S342","v":2822.3999999999996},{"$f":"+Consolidated!T355*Consolidated!T342","v":3292.7999999999997},{"$f":"+Consolidated!U355*Consolidated!U342","v":3763.2},{"$f":"+#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!*#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Dividend paid (excl. tax)",null,{"$f":"C60/C$11","v":6.847050068178177E-3},6.7612281088320954E-3,7.8990406501323537E-3,5.3286370782440438E-3,6.5144761738882588E-3,6.7797168529331832E-3,7.1557809283515498E-3,3.161974946748683E-2,5.4392796759374085E-2,0.10578982805585437,0.15145640012472289,{"$f":"N60/N$11","v":0.16316697554022022},0.17696452853194425,{"$f":"P60/P$11","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Dividend tax",null,8.1649999999999991,{"$f":"16.995%*D60","v":11.942165565},15.924315000000002,11.981475000000001,13.984335749999998,13.990284000000001,15.988896000000002,79.944479999999999,159.88896,319.77791999999999,479.66687999999999,559.61135999999999,639.55583999999999,{"$f":"16.995%*P60","v":{"$error":"#REF!"}},{"$f":"16.995%*Q60","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Dividend tax",null,9.945061603962432E-4,1.1490707170960148E-3,1.3424419584899935E-3,9.0560187144757536E-4,1.1071352257523096E-3,1.1522128791559946E-3,1.2161249687733461E-3,5.3737764219993871E-3,9.2440558092556253E-3,1.797898127809245E-2,2.5740015201196658E-2,2.7730227493060425E-2,3.0075121624003928E-2,{"$error":"#REF!"},{"$error":"#REF!"}]
["Other non-cash items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-cash items",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Balance sheet"]
["SOURCES OF FUNDS"]
[]
["Current Liabilities and provisions"]
["Sundry creditors (Trade)",null,1339.5170000000001,1337.3430000000001,{"$f":"+E157","v":1140.425},1350.25,1024.575,888.57499999999993,998.89437948299997,1192.1797261440001,1313.2029930861602,1183.1562200501999,1208.5758145122948,1318.8859857404159,1440.2658128637293,{"$f":"+P157","v":1577.2030857387992},{"$f":"+Q157","v":1716.6896090681469}]
["Customer and agent balances",null,60.293999999999997,37.634,{"$f":"+D70*E15/D15","v":39.763979709775668},47.08009172293189,35.724558398091418,30.982553232885905,34.829134610317176,41.568547200206879,45.788348354249287,41.253918431787284,42.140240845292311,45.986501152192716,50.218734734328777,54.993420434937136,59.856992597468931]
["Interest accrued but not due",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},0.79100000000000004,{"$f":"+D71","v":0.79100000000000004},0.79100000000000004,0.79100000000000004,0.79100000000000004,0.79100000000000004,0.79100000000000004,0.79100000000000004,0.79100000000000004,0.79100000000000004,0.79100000000000004,0.79100000000000004,{"$f":"+O71","v":0.79100000000000004},0.79100000000000004]
["Income received in advance",null,136.13200000000001,249.90899999999999,{"$f":"+D72","v":249.90899999999999},249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999,249.90899999999999]
["Provision for staff benefits",null,51.619,79.307000000000002,{"$f":"+D73","v":79.307000000000002},79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002,79.307000000000002]
["Provision for taxation",null,0.871,{"$f":"9.215+2","v":11.215},{"$f":"+D74*1.05","v":11.77575},12.364537500000001,12.982764375000002,13.631902593750002,14.313497723437504,15.029172609609379,15.780631240089848,16.569662802094342,17.398145942199061,18.268053239309015,19.181455901274468,{"$f":"+O74*1.05","v":20.140528696338194},{"$f":"+P74*1.05","v":21.147555131155105}]
["Proposed dividend (incl. dividend tax)",null,{"$f":"56.215+2+8.165","v":66.38},{"$f":"70.269+11.942","v":82.211000000000013},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other liabilities and provisions",null,{"$f":"140.89+7.948+5.755","v":154.59299999999999},{"$f":"0.054+149.622+27.012+5+132.409","v":314.09699999999998},{"$f":"D76","v":314.09699999999998},314.09699999999998,314.09699999999998,314.09699999999998,314.09699999999998,314.09699999999998,314.09699999999998,314.09699999999998,314.09699999999998,314.09699999999998,314.09699999999998,{"$f":"O76","v":314.09699999999998},{"$f":"P76","v":314.09699999999998}]
["Total current liabilites and provisions",null,{"$f":"+SUM(C69:C76)","v":{"$error":"#REF!"}},2112.5070000000001,1836.0687297097754,2053.798629222932,1717.3863227730913,1577.2934558266361,1692.1410118167544,1892.8814459538162,2018.8759726804992,1885.0838012840816,1912.2182012997862,2027.2445401319176,2153.7700034993322,{"$f":"+SUM(P69:P76)","v":2296.4410348700744},{"$f":"+SUM(Q69:Q76)","v":2441.7981567967709}]
[]
["Borrowings"]
["Secured loans",null,{"$f":"interest!Z8+interest!Z18+interest!Z23","v":1695.7260000000001},1650,{"$f":"interest!AJ8+interest!AJ18+interest!AJ23","v":2207.9},{"$f":"interest!AO8+interest!AO18+interest!AO23","v":3706.2},{"$f":"interest!AT8+interest!AT18+interest!AT23","v":3125},{"$f":"interest!AY8+interest!AY18+interest!AY23","v":3122.5},{"$f":"interest!BD8+interest!BD18+interest!BD23","v":3122.5},{"$f":"interest!BI8+interest!BI18+interest!BI23","v":3122.5},{"$f":"interest!BN8+interest!BN18+interest!BN23","v":3122.5},{"$f":"interest!BS8+interest!BS18+interest!BS23","v":3122.5},{"$f":"interest!BX8+interest!BX18+interest!BX23","v":3122.5},{"$f":"interest!CC8+interest!CC18+interest!CC23","v":3122.5},{"$f":"interest!CD8+interest!CD18+interest!CD23","v":281.02499999999998},{"$f":"interest!CE8+interest!CE18+interest!CE23","v":0},{"$f":"interest!CF8+interest!CF18+interest!CF23","v":3122.5}]
["Unsecured loans",null,{"$f":"interest!Z29","v":0},{"$f":"7.55","v":7.55},{"$f":"interest!AJ29","v":22.77},{"$f":"interest!AO29","v":0},{"$f":"interest!AT29","v":0},{"$f":"interest!AY29","v":0},{"$f":"interest!BD29","v":0},{"$f":"interest!BI29","v":0},{"$f":"interest!BN29","v":0},{"$f":"interest!BS29","v":0},{"$f":"interest!BX29","v":0},{"$f":"interest!CC29","v":0},{"$f":"interest!CD29","v":0},{"$f":"interest!CE29","v":0},{"$f":"interest!CF29","v":0}]
["Total borrowings",null,{"$f":"SUM(C80:C81)","v":1695.7260000000001},1657.55,2230.67,3706.2,3125,3122.5,3122.5,3122.5,3122.5,3122.5,3122.5,3122.5,281.02499999999998,{"$f":"SUM(P80:P81)","v":0},{"$f":"SUM(Q80:Q81)","v":3122.5}]
[]
["Total outside liabilities",null,{"$f":"C77+C82","v":{"$error":"#REF!"}},3770.0569999999998,4066.7387297097757,5759.9986292229314,4842.3863227730908,4699.7934558266361,4814.6410118167541,5015.3814459538162,5141.3759726804992,5007.5838012840813,5034.7182012997864,5149.7445401319173,2434.7950034993323,{"$f":"P77+P82","v":2296.4410348700744},{"$f":"Q77+Q82","v":5564.2981567967709}]
[]
["Deferred tax liability/(asset)",null,{"$f":"360.939-65.097","v":295.84200000000004},272.59899999999999,{"$f":"D86+E55","v":326.49899999999997},584.69899999999996,620.99899999999991,577.19899999999996,577.19899999999996,577.19899999999996,577.19899999999996,577.19899999999996,577.19899999999996,577.19899999999996,577.19899999999996,577.19899999999996,577.19899999999996]
[]
["Net Worth"]
["Equity share capital",null,468.45800000000003,468.45800000000003,{"$f":"+D89","v":468.45800000000003},468.45800000000003,468.45800000000003,468.45800000000003,468.45800000000003,468.45800000000003,468.45800000000003,468.45800000000003,468.45800000000003,468.45800000000003,468.45800000000003,{"$f":"+O89","v":468.45800000000003},{"$f":"+P89","v":468.45800000000003}]
["Preference capital",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"D90","v":0},{"$f":"E90","v":0},0]
["Share premium reserve",null,6263.89,{"$f":"5749.797+200","v":5949.7969999999996},{"$f":"+D91","v":5949.7969999999996},5949.7969999999996,5949.7969999999996,5949.7969999999996,5949.7969999999996,5949.7969999999996,5949.7969999999996,5949.7969999999996,5949.7969999999996,5949.7969999999996,5949.7969999999996,{"$f":"+O91","v":5949.7969999999996},{"$f":"+P91","v":5949.7969999999996}]
["General reserve",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},75,{"$f":"+D92","v":75},75,75,75,75,75,75,75,75,75,75,{"$f":"+O92","v":75},{"$f":"+P92","v":75}]
["Capital reserve",null,null,41.74,{"$f":"D93","v":41.74},41.74,41.74,41.74,41.74,41.74,41.74,41.74,41.74,41.74,41.74,{"$f":"O93","v":41.74},{"$f":"P93","v":41.74}]
["Revaluation reserve",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+C94","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+O94","v":{"$error":"#REF!"}},{"$f":"+P94","v":{"$error":"#REF!"}}]
["Modernisation and other reserves"]
["Surplus(+)/Deficit(-) in profit "]
["    & loss account",null,0,1107.059,{"$f":"+D97+E56-#REF!-E60-E61-E58-E59","v":{"$error":"#REF!"}},{"$f":"+E97+F56-#REF!-F60-F61-F58-F59","v":{"$error":"#REF!"}},{"$f":"+F97+G56-#REF!-G60-G61-G58-G59","v":{"$error":"#REF!"}},{"$f":"+G97+H56-#REF!-H60-H61-H58-H59","v":{"$error":"#REF!"}},{"$f":"+H97+I56-#REF!-I60-I61-I58-I59","v":{"$error":"#REF!"}},{"$f":"+I97+J56-#REF!-J60-J61-J58-J59","v":{"$error":"#REF!"}},{"$f":"+J97+K56-#REF!-K60-K61-K58-K59","v":{"$error":"#REF!"}},{"$f":"+K97+L56-#REF!-L60-L61-L58-L59","v":{"$error":"#REF!"}},{"$f":"+L97+M56-#REF!-M60-M61-M58-M59","v":{"$error":"#REF!"}},{"$f":"+M97+N56-#REF!-N60-N61-N58-N59","v":{"$error":"#REF!"}},{"$f":"+N97+O56-#REF!-O60-O61-O58-O59","v":{"$error":"#REF!"}},{"$f":"+O97+P56-#REF!-P60-P61-P58-P59","v":{"$error":"#REF!"}},{"$f":"+P97+Q56-#REF!-Q60-Q61-Q58-Q59","v":{"$error":"#REF!"}}]
["Preference capital"]
["Net worth",null,{"$f":"SUM(C89:C98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P89:P98)","v":{"$error":"#REF!"}},{"$f":"SUM(Q89:Q98)","v":{"$error":"#REF!"}}]
[]
["Minority interest",null,null,0.108,{"$f":"D101+#REF!","v":{"$error":"#REF!"}},{"$f":"E101+#REF!","v":{"$error":"#REF!"}},{"$f":"F101+#REF!","v":{"$error":"#REF!"}},{"$f":"G101+#REF!","v":{"$error":"#REF!"}},{"$f":"H101+#REF!","v":{"$error":"#REF!"}},{"$f":"I101+#REF!","v":{"$error":"#REF!"}},{"$f":"J101+#REF!","v":{"$error":"#REF!"}},{"$f":"K101+#REF!","v":{"$error":"#REF!"}},{"$f":"L101+#REF!","v":{"$error":"#REF!"}},{"$f":"M101+#REF!","v":{"$error":"#REF!"}},{"$f":"N101+#REF!","v":{"$error":"#REF!"}},{"$f":"O101+#REF!","v":{"$error":"#REF!"}},{"$f":"P101+#REF!","v":{"$error":"#REF!"}}]
[]
["TOTAL LIABILITIES",null,{"$f":"C84+C99+C86","v":{"$error":"#REF!"}},{"$f":"D84+D86+D99+D101","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P84+P86+P99+P101","v":{"$error":"#REF!"}},{"$f":"Q84+Q86+Q99+Q101","v":{"$error":"#REF!"}}]
[]
["USES OF FUNDS"]
[]
["Current Assets"]
["Cash & bank balances",null,2677.5039999999999,1104.1389999999999,{"$f":"+Consolidated!K389","v":773.97},{"$f":"+Consolidated!L389","v":705.4},{"$f":"+Consolidated!M389","v":1086.8},{"$f":"+Consolidated!N389","v":1152.4000000000001},{"$f":"+Consolidated!O389","v":3002.6113949743922},{"$f":"+Consolidated!P389","v":4117.1119092033186},{"$f":"+Consolidated!Q389","v":5568.1564721546129},{"$f":"+Consolidated!R389","v":6864.9729804938415},{"$f":"+Consolidated!S389","v":7233.9023455903734},{"$f":"+Consolidated!T389","v":7367.7630091526389},{"$f":"+Consolidated!U389","v":7264.3125656424336},{"$f":"+Consolidated!V389","v":7005.0391172543823},{"$f":"+Consolidated!W389","v":6627.0312841008899}]
["Inventories"]
[" Raw materials",null,993.82899999999995,917.46600000000001,{"$f":"E146","v":1140.425},1350.25,1024.575,888.57499999999993,998.89437948299997,1192.1797261440001,1313.2029930861602,1183.1562200501999,1208.5758145122948,1318.8859857404159,1440.2658128637295,{"$f":"P146","v":1577.2030857387992},{"$f":"Q146","v":1716.6896090681469}]
[" Stores and spares",null,84.701999999999998,108.565,{"$f":"E149","v":97.399999999999991},107.63333333333333,103.96666666666665,98.266666666666666,109.1571314609516,123.65768504097008,137.61408274634402,143.71191616894635,147.93236287432589,159.382851484875,171.38339174325225,{"$f":"P149","v":183.52591036201812},{"$f":"Q149","v":192.09132744584917}]
[" Others",null,{"$f":"5.618+0.373","v":5.9910000000000005},{"$f":"1032.012-SUM(D110:D111)","v":5.9809999999999945},{"$f":"D112","v":5.9809999999999945},5.9809999999999945,5.9809999999999945,5.9809999999999945,5.9809999999999945,5.9809999999999945,5.9809999999999945,5.9809999999999945,5.9809999999999945,5.9809999999999945,5.9809999999999945,{"$f":"O112","v":5.9809999999999945},{"$f":"P112","v":5.9809999999999945}]
["Receivables",null,1212.1600000000001,1485.13,{"$f":"+E143","v":1812.2805555555558},2021.3111111111111,1929.7513888888891,1855.0430555555554,2008.6323878901173,2272.8411159792377,2642.5067637023508,2717.3374978442303,2847.0239596670126,3083.1402310491567,3248.862006995661,{"$f":"+P143","v":3451.2620959459641},{"$f":"+Q143","v":3701.7997704007953}]
["Loans and advances (net of provisions)",null,{"$f":"0.802+0.789+730+66.101+76.813","v":874.505},{"$f":"345.889-SUM(D115:D117)","v":{"$error":"#REF!"}},{"$f":"+D114","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+O114","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Interest accrued",null,60.344000000000001,13.532999999999999,{"$f":"+D115","v":13.532999999999999},13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999,13.532999999999999]
["Prepaid expenses",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+C116","v":{"$error":"#REF!"}},{"$f":"+D116","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Advance payment of taxes & TDS",null,{"$f":"36.565+7.498","v":44.062999999999995},26.494,{"$f":"D117","v":26.494},26.494,26.494,26.494,26.494,26.494,26.494,26.494,26.494,26.494,26.494,{"$f":"O117","v":26.494},{"$f":"P117","v":26.494}]
["Other current assets",null,{"$f":"#REF!*1.1","v":{"$error":"#REF!"}},{"$f":"C118*1.1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"O118*1.1","v":{"$error":"#REF!"}},{"$f":"P118*1.1","v":{"$error":"#REF!"}}]
[null,null,{"$f":"+SUM(C110:C118)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+SUM(P110:P118)","v":{"$error":"#REF!"}},{"$f":"+SUM(Q110:Q118)","v":{"$error":"#REF!"}}]
["Total Current Assets",null,{"$f":"SUM(C108:C118)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P108:P118)","v":{"$error":"#REF!"}},{"$f":"SUM(Q108:Q118)","v":{"$error":"#REF!"}}]
[]
["Fixed Assets",null,null,{"$f":"D123+D125-(C123+C125)","v":791.11200000000008}]
["Gross block",null,4387.8050000000003,5000.9449999999997,{"$f":"+D123+depn!AM32","v":5249.433},{"$f":"+E123+depn!AQ32","v":6348.1900000000005},{"$f":"+F123+depn!AU32","v":8914.2900000000009},{"$f":"+G123+depn!AY32","v":10659.990000000002},{"$f":"+H123+depn!BC32","v":11509.990000000002},{"$f":"+I123+depn!BG32","v":12401.490000000002},{"$f":"+J123+depn!BK32","v":13336.565000000002},{"$f":"+K123+depn!BO32","v":14074.292500000003},{"$f":"+L123+depn!BS32","v":14847.906375000004},{"$f":"+M123+depn!BW32","v":15994.224853906255},{"$f":"+N123+depn!CA32","v":17478.279341289068},{"$f":"+O123+depn!CB32","v":18495.609903999928},{"$f":"+P123+depn!CK32","v":18495.609903999928},null,null,null,null,null,null,null,null,null,{"$f":"+#REF!+#REF!-#REF!-#REF!","v":{"$error":"#REF!"}}]
["Accumulated depreciation",null,661.91800000000001,1080.7360000000001,{"$f":"+D124+E48","v":1527.3360000000002},2077.4360000000001,2715.3360000000002,3278.2360000000003,3884.0570788409705,4410.0533211198162,4935.8608730264004,5456.9092196463043,5957.8639317221168,6431.992583238346,6887.505709276762,7327.2378815495158,7740.6725607959706]
["Capital-WIP (incl. capital advances)",null,10.516,{"$f":"186.464+2.024","v":188.488},{"$f":"capex!AK12","v":578.75699999999995},{"$f":"capex!AP12","v":1946.1},{"$f":"capex!AU12","v":1288.7},{"$f":"capex!AZ12","v":0},{"$f":"capex!BE12","v":0},{"$f":"capex!BJ12","v":0},{"$f":"capex!BO12","v":0},{"$f":"capex!BT12","v":0},{"$f":"capex!BY12","v":0},{"$f":"capex!CD12","v":0},{"$f":"capex!CI12","v":0},{"$f":"capex!CJ12","v":1484.054487382813},{"$f":"capex!CK12","v":1484.054487382813}]
["Net block",null,{"$f":"C123-C124+C125","v":3736.4030000000002},4108.6970000000001,4300.8539999999994,6216.8540000000012,7487.6540000000005,7381.7540000000008,7625.9329211590311,7991.4366788801854,8400.7041269736019,8617.3832803536989,8890.0424432778873,9562.2322706679079,10590.773632012306,{"$f":"P123-P124+P125","v":12652.426509833225},{"$f":"Q123-Q124+Q125","v":12238.99183058677}]
["Intangible assets",null,182.41900000000001,1098.18,{"$f":"D127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"E127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"F127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"G127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"H127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"I127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"J127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"K127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"L127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"M127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"N127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"O127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}},{"$f":"P127+#REF!-'saln finstats'!#REF!","v":{"$error":"#REF!"}}]
["Other Non Current Assets"]
["Trade and other investments",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+C129","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+O129","v":{"$error":"#REF!"}},{"$f":"+P129","v":{"$error":"#REF!"}}]
["Investments in subsidiaries",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+C130","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+O130","v":{"$error":"#REF!"}},{"$f":"+P130","v":{"$error":"#REF!"}}]
["Amount recoverable from HT Media Employees Welfate Trust",null,217.428,{"$f":"C131","v":217.428},217.428,217.428,217.428,217.428,217.428,217.428,217.428,217.428,217.428,217.428,217.428,{"$f":"O131","v":217.428},217.428]
["Current investments",null,643.97400000000005,2292.5889999999999,{"$f":"D132","v":2292.5889999999999},2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999,2292.5889999999999]
["Misc. expenditure not written-off",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0.754,{"$f":"D133","v":0.754},0.754,0.754,0.754,0.754,0.754,0.754,0.754,0.754,0.754,0.754,0.754,0.754]
[]
["TOTAL ASSETS",null,{"$f":"C120+C126+C127+SUM(C129:C133)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P120+P126+P127+SUM(P129:P133)","v":{"$error":"#REF!"}},{"$f":"Q120+Q126+Q127+SUM(Q129:Q133)","v":{"$error":"#REF!"}}]
[null,null,{"$f":"+C135-C103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+P135-P103","v":{"$error":"#REF!"}},{"$f":"+Q135-Q103","v":{"$error":"#REF!"}}]
[null,null,{"$f":"C136-#REF!","v":{"$error":"#REF!"}},{"$f":"D136-C136","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P136-O136","v":{"$error":"#REF!"}},{"$f":"Q136-P136","v":{"$error":"#REF!"}}]
[]
["Working capital calculations (Rs mn)"]
[]
[]
["CURRENT ASSETS"]
["Receivables",null,{"$f":"C113","v":1212.1600000000001},{"$f":"+$B145/360*D11","v":1587.8026388888889},1812.2805555555558,2021.3111111111111,1929.7513888888891,1855.0430555555554,2008.6323878901173,2272.8411159792377,2642.5067637023508,2717.3374978442303,2847.0239596670126,3083.1402310491567,3248.862006995661,3451.2620959459641,3701.7997704007953]
["(Months, days consumption)",null,{"$f":"+C143/C11*360","v":53.151281256451654},55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007,55.000000000000007]
["average days",55]
["Raw materials",null,{"$f":"C110","v":993.82899999999995},{"$f":"+$B148/360*D14","v":1079.3375000000001},1140.425,1350.25,1024.575,888.57499999999993,998.89437948299997,1192.1797261440001,1313.2029930861602,1183.1562200501999,1208.5758145122948,1318.8859857404159,1440.2658128637295,1577.2030857387992,1716.6896090681469]
["(Months, days consumption)",null,{"$f":"+C146/C14*360","v":104.71100304435296},90,90,90,90,90,90,90,90,90,90,90,90,90,90]
["average days",90]
["Stores and spares",null,{"$f":"C111","v":84.701999999999998},{"$f":"+$B151/360*D24","v":89.053333333333342},97.399999999999991,107.63333333333333,103.96666666666665,98.266666666666666,109.1571314609516,123.65768504097008,137.61408274634402,143.71191616894635,147.93236287432589,159.382851484875,171.38339174325225,183.52591036201812,192.09132744584917]
["(Months, days consumption)",null,{"$f":"+C149/C24*360","v":139.15356181262266},120,120,120,120,120,120,120,120,120,120,120,120,120,120]
["average days",120]
["Other current assets",null,{"$f":"SUM(C114:C118)+C111+C112","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P114:P118)+P111+P112","v":{"$error":"#REF!"}},{"$f":"SUM(Q114:Q118)+Q111+Q112","v":{"$error":"#REF!"}}]
[]
["TOTAL CURRENT ASSETS (I)",null,{"$f":"+C143+C146+C149+C152","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+P143+P146+P149+P152","v":{"$error":"#REF!"}},{"$f":"+Q143+Q146+Q149+Q152","v":{"$error":"#REF!"}}]
[]
["CURRENT LIABILITIES"]
["Creditors ",null,{"$f":"C69","v":1339.5170000000001},{"$f":"D15/360*$B159","v":1079.3375000000001},1140.425,1350.25,1024.575,888.57499999999993,998.89437948299997,1192.1797261440001,1313.2029930861602,1183.1562200501999,1208.5758145122948,1318.8859857404159,1440.2658128637293,1577.2030857387992,1716.6896090681469]
["(months, days purchases)",null,{"$f":"C157/C15*360","v":141.13310103142749},90,90,90,90,90,90,90,90,90,90,90,89.999999999999986,90,90]
["average days",90]
["Other current liabilities",null,{"$f":"SUM(C70:C76)","v":{"$error":"#REF!"}},775.16399999999999,695.6437297097757,703.54862922293182,692.81132277309143,688.71845582663582,693.24663233375463,700.70171980981627,705.67297959433915,701.9275812338816,703.64238678749143,708.35855439150168,713.50419063560321,{"$f":"SUM(P70:P76)","v":719.2379491312754},{"$f":"SUM(Q70:Q76)","v":725.10854772862399}]
[]
["TOTAL CURRENT LIABILITIES (II)",null,{"$f":"C160+C157","v":{"$error":"#REF!"}},1854.5015000000001,1836.0687297097757,2053.7986292229316,1717.3863227730915,1577.2934558266356,1692.1410118167546,1892.8814459538164,2018.8759726804992,1885.0838012840813,1912.2182012997862,2027.2445401319176,2153.7700034993322,{"$f":"P160+P157","v":2296.4410348700749},{"$f":"Q160+Q157","v":2441.7981567967709}]
[]
[" WORKING CAPITAL GAP (I-II)",null,{"$f":"C154-C162","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P154-P162","v":{"$error":"#REF!"}},{"$f":"Q154-Q162","v":{"$error":"#REF!"}}]
[]
[null,null,{"$f":"(C56/#REF!-1)*100","v":{"$error":"#REF!"}},{"$f":"(D56/C56-1)*100","v":208.84665124789871},{"$f":"(E56/D56-1)*100","v":25.577496112380583},{"$f":"(F56/E56-1)*100","v":-41.045029090079019},46.421027927716473,42.322487578137547,-19.57850731376185,13.057273396445979,42.361144428911544,10.695242613276278,12.236778958476391,10.021081498054141,7.5602077778131438,{"$f":"(P56/O56-1)*100","v":3.316509567761905},{"$f":"(Q56/P56-1)*100","v":4.4577301196986552}]
[]
["EPS estimates",null,null,{"$f":"D56/Consolidated!J342","v":4.91437866361552},{"$f":"E56/Consolidated!K342","v":6.1708004268943482},{"$f":"F56/Consolidated!L342","v":3.6263829787234014},{"$f":"G56/Consolidated!M342","v":5.3075287111867251},{"$f":"H56/Consolidated!N342","v":7.5505952380952328},{"$f":"I56/Consolidated!O342","v":6.072301397172204},{"$f":"J56/Consolidated!P342","v":6.8651783920571878},{"$f":"K56/Consolidated!Q342","v":9.77334652601896},{"$f":"L56/Consolidated!R342","v":10.818629648412898},{"$f":"M56/Consolidated!S342","v":12.142481444825377},{"$f":"N56/Consolidated!T342","v":13.35928940629743},{"$f":"O56/Consolidated!U342","v":14.369279443052895},{"$f":"P56/Consolidated!V342","v":14.84583797060019},{"$f":"Q56/Consolidated!W342","v":15.507625361337295}]
["P/E estimates",null,null,{"$f":"150/D168","v":30.522678504721622},{"$f":"150/E168","v":24.308029691942618},41.36352968786673,28.261740663567899,19.865983445013811,24.702331157319225,21.849395810827822,15.347864684902405,13.864972263100357,12.353323386293813,11.228142114302244,10.438936802257013,10.10384191832425,9.6726608042757611]
["EV estimates",null,null,null,null,null,23018.350000000002,20634.199999999997,19283.988605025606,18052.495906493175,16529.377214047425]
["EV/EBITDA estimates",null,null,null,null,null,{"$f":"G170/G35","v":8.7243594602789614},{"$f":"H170/H35","v":7.304141592920355},{"$f":"I170/I35","v":7.886479879351695},{"$f":"J170/J35","v":7.2565609469902075},{"$f":"K170/K35","v":4.7992250343764464}]

{"sheet":"cash model (F)","index":36,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Cash flow statement of HT Media, March fiscal year-ends, 2006-2013E (Rs mn)"]
[]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I361","v":2006},{"$f":"Consolidated!J361","v":2007},{"$f":"Consolidated!K361","v":2008},{"$f":"Consolidated!L361","v":2009},{"$f":"Consolidated!M361","v":2010},{"$f":"Consolidated!N361","v":2011},{"$f":"Consolidated!O361","v":"2012E"},{"$f":"Consolidated!P361","v":"2013E"},{"$f":"Consolidated!Q361","v":"2014E"},{"$f":"Consolidated!R361","v":"2015E"},{"$f":"Consolidated!S361","v":"2016E"},{"$f":"Consolidated!T361","v":"2017E"}]
[{"$f":"Consolidated!B362","v":"Operating"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Consolidated!C363","v":"Pre-tax profits"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I363","v":611.678},{"$f":"Consolidated!J363","v":1467.904},{"$f":"Consolidated!K363","v":1389.89},{"$f":"Consolidated!L363","v":8.9},{"$f":"Consolidated!M363","v":1891.3},{"$f":"Consolidated!N363","v":2571},{"$f":"Consolidated!O363","v":2370.4991200495124},{"$f":"Consolidated!P363","v":2796.7482390012538},{"$f":"Consolidated!Q363","v":4210.774423516782},{"$f":"Consolidated!R363","v":4779.9847464486265},{"$f":"Consolidated!S363","v":5254.4747132722132},{"$f":"Consolidated!T363","v":6565.4986165666496}]
[{"$f":"Consolidated!C364","v":"D&A expenses"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I364","v":385.36399999999998},{"$f":"Consolidated!J364","v":435.988},{"$f":"Consolidated!K364","v":569.87},{"$f":"Consolidated!L364","v":688.1},{"$f":"Consolidated!M364","v":706.9},{"$f":"Consolidated!N364","v":841.9},{"$f":"Consolidated!O364","v":893.42499999999995},{"$f":"Consolidated!P364","v":855.68811014721985},{"$f":"Consolidated!Q364","v":900.19176381976956},{"$f":"Consolidated!R364","v":942.89677788008157},{"$f":"Consolidated!S364","v":962.67783175027444},{"$f":"Consolidated!T364","v":977.72019402568833}]
[{"$f":"Consolidated!C365","v":"Taxes paid"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I365","v":-109.49},{"$f":"Consolidated!J365","v":-513.37400000000002},{"$f":"Consolidated!K365","v":-597.19000000000005},{"$f":"Consolidated!L365","v":-204.8},{"$f":"Consolidated!M365","v":-407.4},{"$f":"Consolidated!N365","v":-515.5},{"$f":"Consolidated!O365","v":-663.79819629579458},{"$f":"Consolidated!P365","v":-801.31198322776663},{"$f":"Consolidated!Q365","v":-1284.3003882587491},{"$f":"Consolidated!R365","v":-1499.6760329655563},{"$f":"Consolidated!S365","v":-1668.7585291685793},{"$f":"Consolidated!T365","v":-2091.7345830472595}]
[{"$f":"Consolidated!C366","v":"Other income"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I366","v":-130.04},{"$f":"Consolidated!J366","v":-196.62100000000001},{"$f":"Consolidated!K366","v":-298.29000000000002},{"$f":"Consolidated!L366","v":-205.7},{"$f":"Consolidated!M366","v":-145.69999999999999},{"$f":"Consolidated!N366","v":-291.2},{"$f":"Consolidated!O366","v":-796.75845579897555},{"$f":"Consolidated!P366","v":-805.34693216832557},{"$f":"Consolidated!Q366","v":-859.5423933581518},{"$f":"Consolidated!R366","v":-955.71753090814082},{"$f":"Consolidated!S366","v":-1014.0186367081055},{"$f":"Consolidated!T366","v":-1031.6162884691826}]
[{"$f":"Consolidated!C367","v":"Interest expenses"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I367","v":135.39599999999999},{"$f":"Consolidated!J367","v":142.898},{"$f":"Consolidated!K367","v":177.87},{"$f":"Consolidated!L367","v":299.7},{"$f":"Consolidated!M367","v":262.5},{"$f":"Consolidated!N367","v":213.6},{"$f":"Consolidated!O367","v":331.02499999999998},{"$f":"Consolidated!P367","v":281.02499999999998},{"$f":"Consolidated!Q367","v":281.02499999999998},{"$f":"Consolidated!R367","v":281.02499999999998},{"$f":"Consolidated!S367","v":281.02499999999998},{"$f":"Consolidated!T367","v":281.02499999999998}]
[{"$f":"Consolidated!C383","v":"Interest paid"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I383","v":-136.27699999999999},{"$f":"Consolidated!J383","v":-142.898},{"$f":"Consolidated!K383","v":-177.88},{"$f":"Consolidated!L383","v":-299.7},{"$f":"Consolidated!M383","v":-249.4},{"$f":"Consolidated!N383","v":-204.9},{"$f":"Consolidated!O383","v":-281.02499999999998},{"$f":"Consolidated!P383","v":-281.02499999999998},{"$f":"Consolidated!Q383","v":-281.02499999999998},{"$f":"Consolidated!R383","v":-281.02499999999998},{"$f":"Consolidated!S383","v":-281.02499999999998},{"$f":"Consolidated!T383","v":-281.02499999999998}]
[{"$f":"Consolidated!C368","v":"Extraordinary items"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I368","v":-133.79900000000001},{"$f":"Consolidated!J368","v":20.901},{"$f":"Consolidated!K368","v":6.88},{"$f":"Consolidated!L368","v":189.7},{"$f":"Consolidated!M368","v":49.3},{"$f":"Consolidated!N368","v":-4.6000000000000103},{"$f":"Consolidated!O368","v":0},{"$f":"Consolidated!P368","v":0},{"$f":"Consolidated!Q368","v":0},{"$f":"Consolidated!R368","v":0},{"$f":"Consolidated!S368","v":0},{"$f":"Consolidated!T368","v":0}]
[{"$f":"Consolidated!C369","v":"Working capital changes (a)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I369","v":-231.62299999999999},{"$f":"Consolidated!J369","v":-226.03399999999999},{"$f":"Consolidated!K369","v":-130.91},{"$f":"Consolidated!L369","v":1313.2},{"$f":"Consolidated!M369","v":1695.1},{"$f":"Consolidated!N369","v":-328.1},{"$f":"Consolidated!O369","v":-860.31132877932578},{"$f":"Consolidated!P369","v":-317.10785169178052},{"$f":"Consolidated!Q369","v":-364.51423612650706},{"$f":"Consolidated!R369","v":-16.597483023921995},{"$f":"Consolidated!S369","v":-137.75477575737568},{"$f":"Consolidated!T369","v":-355.19308507656206}]
[{"$f":"Consolidated!D370","v":"Total operating "},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I370","v":527.48599999999988},{"$f":"Consolidated!J370","v":1131.6619999999998},{"$f":"Consolidated!K370","v":1118.1200000000001},{"$f":"Consolidated!L370","v":2089.1000000000004},{"$f":"Consolidated!M370","v":4051.9999999999995},{"$f":"Consolidated!N370","v":2487.1000000000004},{"$f":"Consolidated!O370","v":1274.0811391754164},{"$f":"Consolidated!P370","v":2009.6945820606011},{"$f":"Consolidated!Q370","v":2883.6341695931433},{"$f":"Consolidated!R370","v":3531.9154774310891},{"$f":"Consolidated!S370","v":3677.6456033884269},{"$f":"Consolidated!T370","v":4345.6998539993328}]
[{"$f":"Consolidated!D371","v":"Operating, excl. working capital (b)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I371","v":892.9079999999999},{"$f":"Consolidated!J371","v":1336.7949999999998},{"$f":"Consolidated!K371","v":1242.1500000000001},{"$f":"Consolidated!L371","v":586.20000000000027},{"$f":"Consolidated!M371","v":2307.5999999999995},{"$f":"Consolidated!N371","v":2819.8},{"$f":"Consolidated!O371","v":2134.3924679547422},{"$f":"Consolidated!P371","v":2326.8024337523816},{"$f":"Consolidated!Q371","v":3248.1484057196503},{"$f":"Consolidated!R371","v":3548.5129604550111},{"$f":"Consolidated!S371","v":3815.4003791458026},{"$f":"Consolidated!T371","v":4700.8929390758949}]
[{"$f":"Consolidated!B372","v":"Investing"}]
[{"$f":"Consolidated!C373","v":"Capital expenditure (c)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I373","v":-328.49299999999999},{"$f":"Consolidated!J373","v":-870.07799999999997},{"$f":"Consolidated!K373","v":-1204.71},{"$f":"Consolidated!L373","v":-2600.6},{"$f":"Consolidated!M373","v":-1603.6},{"$f":"Consolidated!N373","v":-776.1},{"$f":"Consolidated!O373","v":-830},{"$f":"Consolidated!P373","v":-871.5},{"$f":"Consolidated!Q373","v":-915.07500000000073},{"$f":"Consolidated!R373","v":-717.72750000000087},{"$f":"Consolidated!S373","v":-753.61387500000092},{"$f":"Consolidated!T373","v":-1126.3184789062507}]
[{"$f":"Consolidated!C374","v":"(Purchase)/Sale of assets/businesses "},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I374","v":1.456},{"$f":"Consolidated!J374","v":3.3839999999999999},{"$f":"Consolidated!K374","v":8.33},{"$f":"Consolidated!L374","v":3.6},{"$f":"Consolidated!M374","v":28.8},{"$f":"Consolidated!N374","v":2.9},{"$f":"Consolidated!O374","v":0},{"$f":"Consolidated!P374","v":0},{"$f":"Consolidated!Q374","v":0},{"$f":"Consolidated!R374","v":0},{"$f":"Consolidated!S374","v":0},{"$f":"Consolidated!T374","v":0}]
[{"$f":"Consolidated!C375","v":"(Purchase)/Sale of investments "},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I375","v":387.678},{"$f":"Consolidated!J375","v":-319.22199999999998},{"$f":"Consolidated!K375","v":-325.33},{"$f":"Consolidated!L375","v":-1126.4000000000001},{"$f":"Consolidated!M375","v":-1778.4},{"$f":"Consolidated!N375","v":-3097.7},{"$f":"Consolidated!O375","v":1000},{"$f":"Consolidated!P375","v":0},{"$f":"Consolidated!Q375","v":0},{"$f":"Consolidated!R375","v":0},{"$f":"Consolidated!S375","v":0},{"$f":"Consolidated!T375","v":0}]
[{"$f":"Consolidated!C378","v":"Interest/dividend received "},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I378","v":51.018999999999998},{"$f":"Consolidated!J378","v":199.58600000000001},{"$f":"Consolidated!K378","v":74.63},{"$f":"Consolidated!L378","v":280.10000000000002},{"$f":"Consolidated!M378","v":258.5},{"$f":"Consolidated!N378","v":82.8},{"$f":"Consolidated!O378","v":796.75845579897555},{"$f":"Consolidated!P378","v":805.34693216832557},{"$f":"Consolidated!Q378","v":859.5423933581518},{"$f":"Consolidated!R378","v":955.71753090814082},{"$f":"Consolidated!S378","v":1014.0186367081055},{"$f":"Consolidated!T378","v":1031.6162884691826}]
[{"$f":"Consolidated!D379","v":"Total investing"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I379","v":-835.76799999999992},{"$f":"Consolidated!J379","v":-986.32999999999993},{"$f":"Consolidated!K379","v":-1447.08},{"$f":"Consolidated!L379","v":-3443.3},{"$f":"Consolidated!M379","v":-2778.8999999999996},{"$f":"Consolidated!N379","v":-2946.0999999999995},{"$f":"Consolidated!O379","v":966.75845579897555},{"$f":"Consolidated!P379","v":-66.153067831674434},{"$f":"Consolidated!Q379","v":-55.532606641848929},{"$f":"Consolidated!R379","v":237.99003090813994},{"$f":"Consolidated!S379","v":260.40476170810462},{"$f":"Consolidated!T379","v":-94.702190437068111}]
[{"$f":"Consolidated!B380","v":"Financing"}]
[{"$f":"Consolidated!C381","v":"Proceeds from issue of share capital"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I381","v":2698.7289999999998},{"$f":"Consolidated!J381","v":-158.26},{"$f":"Consolidated!K381","v":-1.57},{"$f":"Consolidated!L381","v":2.5},{"$f":"Consolidated!M381","v":-21.9},{"$f":"Consolidated!N381","v":1854.8},{"$f":"Consolidated!O381","v":0},{"$f":"Consolidated!P381","v":0},{"$f":"Consolidated!Q381","v":0},{"$f":"Consolidated!R381","v":0},{"$f":"Consolidated!S381","v":0},{"$f":"Consolidated!T381","v":0}]
[{"$f":"Consolidated!C382","v":"Proceeds from borrowings"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I382","v":-19.395999999999965},{"$f":"Consolidated!J382","v":-38.176000000000002},{"$f":"Consolidated!K382","v":573.12},{"$f":"Consolidated!L382","v":1490.8},{"$f":"Consolidated!M382","v":-490.40000000000009},{"$f":"Consolidated!N382","v":-881.2},{"$f":"Consolidated!O382","v":0},{"$f":"Consolidated!P382","v":0},{"$f":"Consolidated!Q382","v":0},{"$f":"Consolidated!R382","v":0},{"$f":"Consolidated!S382","v":0},{"$f":"Consolidated!T382","v":0}]
[{"$f":"Consolidated!C384","v":"Dividends paid (d)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I384","v":-45.884},{"$f":"Consolidated!J384","v":-66.38},{"$f":"Consolidated!K384","v":-81.809999999999988},{"$f":"Consolidated!L384","v":-109.6},{"$f":"Consolidated!M384","v":-82.5},{"$f":"Consolidated!N384","v":-98.699999999999989},{"$f":"Consolidated!O384","v":-109.6032},{"$f":"Consolidated!P384","v":-548.01599999999996},{"$f":"Consolidated!Q384","v":-1096.0319999999999},{"$f":"Consolidated!R384","v":-2192.0639999999999},{"$f":"Consolidated!S384","v":-3288.0959999999995},{"$f":"Consolidated!T384","v":-3836.1119999999996}]
[{"$f":"Consolidated!D385","v":"Total financing"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I385","v":2497.1719999999996},{"$f":"Consolidated!J385","v":-405.71399999999994},{"$f":"Consolidated!K385","v":311.85999999999996},{"$f":"Consolidated!L385","v":1084},{"$f":"Consolidated!M385","v":-844.2},{"$f":"Consolidated!N385","v":670},{"$f":"Consolidated!O385","v":-390.62819999999999},{"$f":"Consolidated!P385","v":-829.04099999999994},{"$f":"Consolidated!Q385","v":-1377.0569999999998},{"$f":"Consolidated!R385","v":-2473.0889999999999},{"$f":"Consolidated!S385","v":-3569.1209999999996},{"$f":"Consolidated!T385","v":-4117.1369999999997}]
[]
[{"$f":"Consolidated!C387","v":"Net increase in cash and cash equivalents"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I387","v":2188.8899999999994},{"$f":"Consolidated!J387","v":-260.38200000000006},{"$f":"Consolidated!K387","v":-17.099999999999909},{"$f":"Consolidated!L387","v":-270.19999999999982},{"$f":"Consolidated!M387","v":428.90000000000009},{"$f":"Consolidated!N387","v":211.00000000000091},{"$f":"Consolidated!O387","v":1850.2113949743921},{"$f":"Consolidated!P387","v":1114.5005142289267},{"$f":"Consolidated!Q387","v":1451.0445629512947},{"$f":"Consolidated!R387","v":1296.8165083392291},{"$f":"Consolidated!S387","v":368.92936509653191},{"$f":"Consolidated!T387","v":133.86066356226547}]
[{"$f":"Consolidated!C388","v":"Beginning cash"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I388","v":0},{"$f":"Consolidated!J388","v":897.23800000000006},{"$f":"Consolidated!K388","v":1104.1400000000001},{"$f":"Consolidated!L388","v":773.97},{"$f":"Consolidated!M388","v":705.4},{"$f":"Consolidated!N388","v":1086.8},{"$f":"Consolidated!O388","v":1152.4000000000001},{"$f":"Consolidated!P388","v":3002.6113949743922},{"$f":"Consolidated!Q388","v":4117.1119092033186},{"$f":"Consolidated!R388","v":5568.1564721546129},{"$f":"Consolidated!S388","v":6864.9729804938415},{"$f":"Consolidated!T388","v":7233.9023455903734}]
[{"$f":"Consolidated!C389","v":"Ending cash"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I389","v":897.23800000000006},{"$f":"Consolidated!J389","v":1104.1400000000001},{"$f":"Consolidated!K389","v":773.97},{"$f":"Consolidated!L389","v":705.4},{"$f":"Consolidated!M389","v":1086.8},{"$f":"Consolidated!N389","v":1152.4000000000001},{"$f":"Consolidated!O389","v":3002.6113949743922},{"$f":"Consolidated!P389","v":4117.1119092033186},{"$f":"Consolidated!Q389","v":5568.1564721546129},{"$f":"Consolidated!R389","v":6864.9729804938415},{"$f":"Consolidated!S389","v":7233.9023455903734},{"$f":"Consolidated!T389","v":7367.7630091526389}]
[]
[{"$f":"Consolidated!C391","v":"Gross cash flow (b)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I391","v":892.9079999999999},{"$f":"Consolidated!J391","v":1336.7949999999998},{"$f":"Consolidated!K391","v":1242.1500000000001},{"$f":"Consolidated!L391","v":586.20000000000027},{"$f":"Consolidated!M391","v":2307.5999999999995},{"$f":"Consolidated!N391","v":2819.8},{"$f":"Consolidated!O391","v":2134.3924679547422},{"$f":"Consolidated!P391","v":2326.8024337523816},{"$f":"Consolidated!Q391","v":3248.1484057196503},{"$f":"Consolidated!R391","v":3548.5129604550111},{"$f":"Consolidated!S391","v":3815.4003791458026},{"$f":"Consolidated!T391","v":4700.8929390758949}]
[{"$f":"Consolidated!C392","v":"Free cash flow (b) + (a) + (c) "},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I392","v":772.94499999999994},{"$f":"Consolidated!J392","v":244.06699999999998},{"$f":"Consolidated!K392","v":-85.140000000000029},{"$f":"Consolidated!L392","v":-697.59999999999957},{"$f":"Consolidated!M392","v":2427.8999999999996},{"$f":"Consolidated!N392","v":1718.5000000000005},{"$f":"Consolidated!O392","v":444.08113917541641},{"$f":"Consolidated!P392","v":1138.1945820606011},{"$f":"Consolidated!Q392","v":1968.5591695931425},{"$f":"Consolidated!R392","v":2814.1879774310883},{"$f":"Consolidated!S392","v":2924.031728388426},{"$f":"Consolidated!T392","v":3219.3813750930822}]
[{"$f":"Consolidated!C393","v":"Excess cash flow (b) + (a) + (c) + (d) "},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I393","v":727.06099999999992},{"$f":"Consolidated!J393","v":177.68699999999998},{"$f":"Consolidated!K393","v":-166.95000000000002},{"$f":"Consolidated!L393","v":-807.19999999999959},{"$f":"Consolidated!M393","v":2345.3999999999996},{"$f":"Consolidated!N393","v":1619.8000000000004},{"$f":"Consolidated!O393","v":334.4779391754164},{"$f":"Consolidated!P393","v":590.17858206060112},{"$f":"Consolidated!Q393","v":872.52716959314262},{"$f":"Consolidated!R393","v":622.12397743108841},{"$f":"Consolidated!S393","v":-364.06427161157353},{"$f":"Consolidated!T393","v":-616.73062490691746}]
[]
["Source: Kotak Institutional Equities estimates."]

{"sheet":"balance model (F)","index":37,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Balance sheet of HT Media, March fiscal year-ends, 2006-2013E (Rs mn)"]
[]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I410","v":2006},{"$f":"Consolidated!J410","v":2007},{"$f":"Consolidated!K410","v":2008},{"$f":"Consolidated!L410","v":2009},{"$f":"Consolidated!M410","v":2010},{"$f":"Consolidated!N410","v":2011},{"$f":"Consolidated!O410","v":"2012E"},{"$f":"Consolidated!P410","v":"2013E"},{"$f":"Consolidated!Q410","v":"2014E"},{"$f":"Consolidated!R410","v":"2015E"},{"$f":"Consolidated!S410","v":"2016E"},{"$f":"Consolidated!T410","v":"2017E"}]
[{"$f":"Consolidated!B411","v":"Equity"}]
[{"$f":"Consolidated!C412","v":"Share capital"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I412","v":468.45800000000003},{"$f":"Consolidated!J412","v":468.45800000000003},{"$f":"Consolidated!K412","v":468.5},{"$f":"Consolidated!L412","v":470},{"$f":"Consolidated!M412","v":470.2},{"$f":"Consolidated!N412","v":470.4},{"$f":"Consolidated!O412","v":470.4},{"$f":"Consolidated!P412","v":470.4},{"$f":"Consolidated!Q412","v":470.4},{"$f":"Consolidated!R412","v":470.4},{"$f":"Consolidated!S412","v":470.4},{"$f":"Consolidated!T412","v":470.4}]
[{"$f":"Consolidated!C414","v":"Reserves/surplus"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I414","v":6463.89},{"$f":"Consolidated!J414","v":7173.5959999999995},{"$f":"Consolidated!K414","v":8060.2699999999995},{"$f":"Consolidated!L414","v":8015.4},{"$f":"Consolidated!M414","v":9241.0999999999985},{"$f":"Consolidated!N414","v":12551.6},{"$f":"Consolidated!O414","v":14116.803557385552},{"$f":"Consolidated!P414","v":15415.215084418367},{"$f":"Consolidated!Q414","v":17008.81891594308},{"$f":"Consolidated!R414","v":17804.837645665768},{"$f":"Consolidated!S414","v":17792.294468986791},{"$f":"Consolidated!T414","v":17956.972513902019}]
[{"$f":"Consolidated!D415","v":"Total Common Equity"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I415","v":6932.348},{"$f":"Consolidated!J415","v":7642.0539999999992},{"$f":"Consolidated!K415","v":8528.77},{"$f":"Consolidated!L415","v":8485.4},{"$f":"Consolidated!M415","v":9711.2999999999993},{"$f":"Consolidated!N415","v":13022},{"$f":"Consolidated!O415","v":14587.203557385552},{"$f":"Consolidated!P415","v":15885.615084418367},{"$f":"Consolidated!Q415","v":17479.218915943082},{"$f":"Consolidated!R415","v":18275.237645665769},{"$f":"Consolidated!S415","v":18262.694468986792},{"$f":"Consolidated!T415","v":18427.372513902021}]
[{"$f":"Consolidated!C416","v":"Minority interest"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I416","v":0},{"$f":"Consolidated!J416","v":0.108},{"$f":"Consolidated!K416","v":0.52},{"$f":"Consolidated!L416","v":-69.400000000000006},{"$f":"Consolidated!M416","v":218.2},{"$f":"Consolidated!N416","v":1298.8},{"$f":"Consolidated!O416","v":1363.1674322179886},{"$f":"Consolidated!P416","v":1530.1127767171326},{"$f":"Consolidated!Q416","v":1796.052240377001},{"$f":"Consolidated!R416","v":2140.3527558560295},{"$f":"Consolidated!S416","v":2512.0147508313567},{"$f":"Consolidated!T416","v":3033.0941361073101}]
[{"$f":"Consolidated!C417","v":"Deferred tax liability/(asset)"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I417","v":295.84200000000004},{"$f":"Consolidated!J417","v":272.59899999999999},{"$f":"Consolidated!K417","v":121.61},{"$f":"Consolidated!L417","v":206.5},{"$f":"Consolidated!M417","v":178.1},{"$f":"Consolidated!N417","v":-85.5},{"$f":"Consolidated!O417","v":-117.97326584982081},{"$f":"Consolidated!P417","v":-135.90988160829542},{"$f":"Consolidated!Q417","v":-165.01114153484102},{"$f":"Consolidated!R417","v":-217.0856732534873},{"$f":"Consolidated!S417","v":-278.58430744620557},{"$f":"Consolidated!T417","v":-326.68970411799501}]
[{"$f":"Consolidated!B418","v":"Liabilities"}]
[{"$f":"Consolidated!C419","v":"Secured loans"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I419","v":1695.7260000000001},{"$f":"Consolidated!J419","v":1650},{"$f":"Consolidated!K419","v":2207.9},{"$f":"Consolidated!L419","v":3698.7},{"$f":"Consolidated!M419","v":3125},{"$f":"Consolidated!N419","v":2838.9},{"$f":"Consolidated!O419","v":3122.5},{"$f":"Consolidated!P419","v":3122.5},{"$f":"Consolidated!Q419","v":3122.5},{"$f":"Consolidated!R419","v":3122.5},{"$f":"Consolidated!S419","v":3122.5},{"$f":"Consolidated!T419","v":3122.5}]
[{"$f":"Consolidated!C420","v":"Unsecured loans"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I420","v":0},{"$f":"Consolidated!J420","v":7.55},{"$f":"Consolidated!K420","v":22.77},{"$f":"Consolidated!L420","v":7.5},{"$f":"Consolidated!M420","v":895.9},{"$f":"Consolidated!N420","v":283.60000000000002},{"$f":"Consolidated!O420","v":0},{"$f":"Consolidated!P420","v":0},{"$f":"Consolidated!Q420","v":0},{"$f":"Consolidated!R420","v":0},{"$f":"Consolidated!S420","v":0},{"$f":"Consolidated!T420","v":0}]
[{"$f":"Consolidated!D421","v":"Total borrowings"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I421","v":1695.7260000000001},{"$f":"Consolidated!J421","v":1657.55},{"$f":"Consolidated!K421","v":2230.67},{"$f":"Consolidated!L421","v":3706.2},{"$f":"Consolidated!M421","v":4020.9},{"$f":"Consolidated!N421","v":3122.5},{"$f":"Consolidated!O421","v":3122.5},{"$f":"Consolidated!P421","v":3122.5},{"$f":"Consolidated!Q421","v":3122.5},{"$f":"Consolidated!R421","v":3122.5},{"$f":"Consolidated!S421","v":3122.5},{"$f":"Consolidated!T421","v":3122.5}]
[{"$f":"Consolidated!C422","v":"Currrent liabilities"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I422","v":1809.4060000000002},{"$f":"Consolidated!J422","v":2112.5070000000001},{"$f":"Consolidated!K422","v":2803.7},{"$f":"Consolidated!L422","v":5399},{"$f":"Consolidated!M422","v":5764.5},{"$f":"Consolidated!N422","v":6037},{"$f":"Consolidated!O422","v":6536.7515124034389},{"$f":"Consolidated!P422","v":7416.582460242922},{"$f":"Consolidated!Q422","v":8189.4993953174808},{"$f":"Consolidated!R422","v":8683.8165223316937},{"$f":"Consolidated!S422","v":9198.8789421802612},{"$f":"Consolidated!T422","v":9952.1954329285873}]
[{"$f":"Consolidated!D423","v":"Total capital"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I423","v":10733.322},{"$f":"Consolidated!J423","v":11684.817999999999},{"$f":"Consolidated!K423","v":13685.27},{"$f":"Consolidated!L423","v":17727.7},{"$f":"Consolidated!M423","v":19893},{"$f":"Consolidated!N423","v":23394.799999999999},{"$f":"Consolidated!O423","v":25491.649236157158},{"$f":"Consolidated!P423","v":27818.900439770128},{"$f":"Consolidated!Q423","v":30422.259410102724},{"$f":"Consolidated!R423","v":32004.821250600005},{"$f":"Consolidated!S423","v":32817.503854552204},{"$f":"Consolidated!T423","v":34208.472378819919}]
[{"$f":"Consolidated!B424","v":"Assets"}]
[{"$f":"Consolidated!C425","v":"Cash"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I425","v":2677.5039999999999},{"$f":"Consolidated!J425","v":1104.1389999999999},{"$f":"Consolidated!K425","v":773.97},{"$f":"Consolidated!L425","v":705.4},{"$f":"Consolidated!M425","v":1086.8},{"$f":"Consolidated!N425","v":1152.4000000000001},{"$f":"Consolidated!O425","v":3002.6113949743922},{"$f":"Consolidated!P425","v":4117.1119092033186},{"$f":"Consolidated!Q425","v":5568.1564721546129},{"$f":"Consolidated!R425","v":6864.9729804938415},{"$f":"Consolidated!S425","v":7233.9023455903734},{"$f":"Consolidated!T425","v":7367.7630091526389}]
[{"$f":"Consolidated!C426","v":"Current assets"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I426","v":3275.5940000000001},{"$f":"Consolidated!J426","v":2863.0309999999999},{"$f":"Consolidated!K426","v":4424.8999999999996},{"$f":"Consolidated!L426","v":6270.3},{"$f":"Consolidated!M426","v":5622.8},{"$f":"Consolidated!N426","v":6403.7999999999993},{"$f":"Consolidated!O426","v":7763.8628411827631},{"$f":"Consolidated!P426","v":8960.8016407140258},{"$f":"Consolidated!Q426","v":10098.232811915092},{"$f":"Consolidated!R426","v":10609.14742195323},{"$f":"Consolidated!S426","v":11261.96461755917},{"$f":"Consolidated!T426","v":12370.474193384061}]
[{"$f":"Consolidated!C427","v":"Gross block"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I427","v":4387.8050000000003},{"$f":"Consolidated!J427","v":5000.9449999999997},{"$f":"Consolidated!K427","v":5614.27},{"$f":"Consolidated!L427","v":6721.5},{"$f":"Consolidated!M427","v":8777.6},{"$f":"Consolidated!N427","v":10527.5},{"$f":"Consolidated!O427","v":11357.5},{"$f":"Consolidated!P427","v":12229},{"$f":"Consolidated!Q427","v":13144.075000000001},{"$f":"Consolidated!R427","v":13861.802500000002},{"$f":"Consolidated!S427","v":14615.416375000003},{"$f":"Consolidated!T427","v":15741.734853906253}]
[{"$f":"Consolidated!C428","v":"Less: accumulated depreciation"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I428","v":661.91800000000001},{"$f":"Consolidated!J428","v":1080.7360000000001},{"$f":"Consolidated!K428","v":1451.83},{"$f":"Consolidated!L428","v":1949.6},{"$f":"Consolidated!M428","v":2493.8000000000002},{"$f":"Consolidated!N428","v":3162.2},{"$f":"Consolidated!O428","v":4055.625},{"$f":"Consolidated!P428","v":4911.31311014722},{"$f":"Consolidated!Q428","v":5811.5048739669892},{"$f":"Consolidated!R428","v":6754.4016518470708},{"$f":"Consolidated!S428","v":7717.0794835973447},{"$f":"Consolidated!T428","v":8694.7996776230339}]
[{"$f":"Consolidated!C429","v":"Net fixed assets"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I429","v":3725.8870000000002},{"$f":"Consolidated!J429","v":3920.2089999999998},{"$f":"Consolidated!K429","v":4162.4400000000005},{"$f":"Consolidated!L429","v":4771.8999999999996},{"$f":"Consolidated!M429","v":6283.8},{"$f":"Consolidated!N429","v":7365.3},{"$f":"Consolidated!O429","v":7301.875},{"$f":"Consolidated!P429","v":7317.68688985278},{"$f":"Consolidated!Q429","v":7332.5701260330115},{"$f":"Consolidated!R429","v":7107.4008481529308},{"$f":"Consolidated!S429","v":6898.3368914026578},{"$f":"Consolidated!T429","v":7046.9351762832193}]
[{"$f":"Consolidated!C430","v":"Capital work-in-progress"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I430","v":10.516},{"$f":"Consolidated!J430","v":188.488},{"$f":"Consolidated!K430","v":589.16},{"$f":"Consolidated!L430","v":1946.1},{"$f":"Consolidated!M430","v":1288.7},{"$f":"Consolidated!N430","v":193.6},{"$f":"Consolidated!O430","v":193.6},{"$f":"Consolidated!P430","v":193.6},{"$f":"Consolidated!Q430","v":193.6},{"$f":"Consolidated!R430","v":193.6},{"$f":"Consolidated!S430","v":193.6},{"$f":"Consolidated!T430","v":193.6}]
[{"$f":"Consolidated!D431","v":"Total fixed assets"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I431","v":3736.4030000000002},{"$f":"Consolidated!J431","v":4108.6970000000001},{"$f":"Consolidated!K431","v":4751.6000000000004},{"$f":"Consolidated!L431","v":6718},{"$f":"Consolidated!M431","v":7572.5},{"$f":"Consolidated!N431","v":7558.9000000000005},{"$f":"Consolidated!O431","v":7495.4750000000004},{"$f":"Consolidated!P431","v":7511.2868898527804},{"$f":"Consolidated!Q431","v":7526.1701260330119},{"$f":"Consolidated!R431","v":7301.0008481529312},{"$f":"Consolidated!S431","v":7091.9368914026581},{"$f":"Consolidated!T431","v":7240.5351762832197}]
[{"$f":"Consolidated!C432","v":"Intangible assets"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I432","v":182.41900000000001},{"$f":"Consolidated!J432","v":1098.18},{"$f":"Consolidated!K432","v":1077.75},{"$f":"Consolidated!L432","v":998.2},{"$f":"Consolidated!M432","v":834.3},{"$f":"Consolidated!N432","v":684.7},{"$f":"Consolidated!O432","v":684.7},{"$f":"Consolidated!P432","v":684.7},{"$f":"Consolidated!Q432","v":684.7},{"$f":"Consolidated!R432","v":684.7},{"$f":"Consolidated!S432","v":684.7},{"$f":"Consolidated!T432","v":684.7}]
[{"$f":"Consolidated!C433","v":"Investments"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I433","v":861.40200000000004},{"$f":"Consolidated!J433","v":2510.0169999999998},{"$f":"Consolidated!K433","v":2656.36},{"$f":"Consolidated!L433","v":3035},{"$f":"Consolidated!M433","v":4754.7},{"$f":"Consolidated!N433","v":7595},{"$f":"Consolidated!O433","v":6595},{"$f":"Consolidated!P433","v":6595},{"$f":"Consolidated!Q433","v":6595},{"$f":"Consolidated!R433","v":6595},{"$f":"Consolidated!S433","v":6595},{"$f":"Consolidated!T433","v":6595}]
[{"$f":"Consolidated!C434","v":"Misc. expenses"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I434","v":0},{"$f":"Consolidated!J434","v":0.754},{"$f":"Consolidated!K434","v":0.69},{"$f":"Consolidated!L434","v":0.8},{"$f":"Consolidated!M434","v":21.9},{"$f":"Consolidated!N434","v":0},{"$f":"Consolidated!O434","v":0},{"$f":"Consolidated!P434","v":0},{"$f":"Consolidated!Q434","v":0},{"$f":"Consolidated!R434","v":0},{"$f":"Consolidated!S434","v":0},{"$f":"Consolidated!T434","v":0}]
[{"$f":"Consolidated!D435","v":"Total assets"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I435","v":10733.322},{"$f":"Consolidated!J435","v":11684.818000000001},{"$f":"Consolidated!K435","v":13685.270000000002},{"$f":"Consolidated!L435","v":17727.7},{"$f":"Consolidated!M435","v":19893},{"$f":"Consolidated!N435","v":23394.799999999999},{"$f":"Consolidated!O435","v":25541.649236157155},{"$f":"Consolidated!P435","v":27868.900439770125},{"$f":"Consolidated!Q435","v":30472.259410102717},{"$f":"Consolidated!R435","v":32054.821250600002},{"$f":"Consolidated!S435","v":32867.503854552197},{"$f":"Consolidated!T435","v":34258.472378819919}]
[]
[{"$f":"Consolidated!D443","v":"Leverage ratios (%)"}]
[{"$f":"Consolidated!D444","v":"Debt/equity"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I444","v":23.459897982759173},{"$f":"Consolidated!J444","v":20.942800650893982},{"$f":"Consolidated!K444","v":25.786959648015461},{"$f":"Consolidated!L444","v":42.639699030131503},{"$f":"Consolidated!M444","v":40.658685056727407},{"$f":"Consolidated!N444","v":24.137131372473235},{"$f":"Consolidated!O444","v":21.580277161160485},{"$f":"Consolidated!P444","v":19.82576790988368},{"$f":"Consolidated!Q444","v":18.034322105197905},{"$f":"Consolidated!R444","v":17.291359629547319},{"$f":"Consolidated!S444","v":17.362549339124573},{"$f":"Consolidated!T444","v":17.250730443782949}]
[{"$f":"Consolidated!D445","v":"Debt/capitalization"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I445","v":19.002039015158818},{"$f":"Consolidated!J445","v":17.316285498750915},{"$f":"Consolidated!K445","v":20.500503168352317},{"$f":"Consolidated!L445","v":29.893290100902558},{"$f":"Consolidated!M445","v":28.905918635831007},{"$f":"Consolidated!N445","v":19.443925524627932},{"$f":"Consolidated!O445","v":17.749817375851837},{"$f":"Consolidated!P445","v":16.545496228151755},{"$f":"Consolidated!Q445","v":15.278879722056473},{"$f":"Consolidated!R445","v":14.742227973279787},{"$f":"Consolidated!S445","v":14.793943584980143},{"$f":"Consolidated!T445","v":14.712684840845395}]
[{"$f":"Consolidated!D446","v":"Net debt/equity"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I446","v":-13.582625802586815},{"$f":"Consolidated!J446","v":6.9922332665753011},{"$f":"Consolidated!K446","v":16.839722648022398},{"$f":"Consolidated!L446","v":34.524097147919328},{"$f":"Consolidated!M446","v":29.669140696098857},{"$f":"Consolidated!N446","v":15.229003207977426},{"$f":"Consolidated!O446","v":0.82857624496958038},{"$f":"Consolidated!P446","v":-6.3151144506873642},{"$f":"Consolidated!Q446","v":-14.125142218574304},{"$f":"Consolidated!R446","v":-20.724562437016122},{"$f":"Consolidated!S446","v":-22.861305389369207},{"$f":"Consolidated!T446","v":-23.453606992427556}]
[{"$f":"Consolidated!D447","v":"Net debt/capitalization"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I447","v":-15.717471085800936},{"$f":"Consolidated!J447","v":6.5352718165568913},{"$f":"Consolidated!K447","v":14.412669138861075},{"$f":"Consolidated!L447","v":25.663875751537287},{"$f":"Consolidated!M447","v":22.880648808827548},{"$f":"Consolidated!N447","v":13.216293453906323},{"$f":"Consolidated!O447","v":0.82176727652734127},{"$f":"Consolidated!P447","v":-6.7408039340169719},{"$f":"Consolidated!Q447","v":-16.448518907043244},{"$f":"Consolidated!R447","v":-26.142476250037188},{"$f":"Consolidated!S447","v":-29.636624659990808},{"$f":"Consolidated!T447","v":-30.639728497863221}]
[{"$f":"Consolidated!D448","v":"RoAE"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I448","v":0},{"$f":"Consolidated!J448","v":12.799063916269265},{"$f":"Consolidated!K448","v":12.233721478248796},{"$f":"Consolidated!L448","v":0.91228717834925943},{"$f":"Consolidated!M448","v":14.790612030821046},{"$f":"Consolidated!N448","v":15.851291734389457},{"$f":"Consolidated!O448","v":12.22231073260482},{"$f":"Consolidated!P448","v":12.220334679746072},{"$f":"Consolidated!Q448","v":16.26931351638823},{"$f":"Consolidated!R448","v":16.895014927531232},{"$f":"Consolidated!S448","v":18.176177794541694},{"$f":"Consolidated!T448","v":22.174382699629291}]
[{"$f":"Consolidated!D469","v":"RoACE"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Consolidated!I469","v":21.875404856439328},{"$f":"Consolidated!J469","v":10.62623992217233},{"$f":"Consolidated!K469","v":9.5982093187231889},{"$f":"Consolidated!L469","v":3.5738979778230333},{"$f":"Consolidated!M469","v":11.800386707697493},{"$f":"Consolidated!N469","v":11.945522578938151},{"$f":"Consolidated!O469","v":11.560110260651443},{"$f":"Consolidated!P469","v":12.04446629894808},{"$f":"Consolidated!Q469","v":15.883346685748842},{"$f":"Consolidated!R469","v":16.690942137446431},{"$f":"Consolidated!S469","v":17.865857488240845},{"$f":"Consolidated!T469","v":22.04242244232336}]
[]
["Source: Kotak Institutional Equities estimates."]

{"sheet":"Kotakval","index":38,"n_rows":129,"n_cols":25,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
["Company Name ","HT Media LTd.","In case where the year ending is December say 1991, this should be included in FY92"]
["Reuters Code "]
[130,"Rs"]
["ADD","FY91","FY92","FY93","FY94","FY95","FY96","FY97","FY98","FY99","FY00","FY01","FY02","FY03","FY04","FY05","FY06","FY07","FY08","FY09","FY10","FY11","FY12","FY13","FY14"]
["Year end ","March ","March ","March ","March ","March ","March ","March ","March ","March ","March ","March ","March ","March","March","March","March","March","March","March","March","March","March","March","March"]
["Enter figures for expense as positive figures ","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths","12 mths"]
["Accounting standard"]
[]
["Profit and loss items"]
[]
["Exports"]
["Domestic Sales (including captive)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I322","v":8210.1050000000014},{"$f":"+Consolidated!J322","v":10396.574999999999},{"$f":"+Consolidated!K322","v":12032.51},{"$f":"+Consolidated!L322","v":13466.1},{"$f":"+Consolidated!M322","v":14129.199999999999},{"$f":"+Consolidated!N322","v":17673.900000000001},{"$f":"+Consolidated!O322","v":20010.086386822586},{"$f":"+Consolidated!P322","v":23529.706641501765},{"$f":"+Consolidated!Q322","v":27652.077327222552}]
["Captive Sales "]
["Gross Sales ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q11+Q12","v":8210.1050000000014},{"$f":"+R11+R12","v":10396.574999999999},{"$f":"+S11+S12","v":12032.51},13466.1,14129.199999999999,17673.900000000001,20010.086386822586,23529.706641501765,{"$f":"+Y11+Y12","v":27652.077327222552}]
["Sales (net of excise duty)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I322","v":8210.1050000000014},{"$f":"+Consolidated!J322","v":10396.574999999999},{"$f":"+Consolidated!K322","v":12032.51},{"$f":"+Consolidated!L322","v":13466.1},{"$f":"+Consolidated!M322","v":14129.199999999999},{"$f":"+Consolidated!N322","v":17673.900000000001},{"$f":"+Consolidated!O322","v":20010.086386822586},{"$f":"+Consolidated!P322","v":23529.706641501765},{"$f":"+Consolidated!Q322","v":27652.077327222552}]
["Operating PBDIT (excl. operational other income and before non-recurring expense)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I326","v":1183.9880000000012},{"$f":"+Consolidated!J326","v":1680.3719999999985},{"$f":"+Consolidated!K326","v":1698.9700000000007},{"$f":"+Consolidated!L326","v":878.80000000000109},{"$f":"+Consolidated!M326","v":2498.7999999999975},{"$f":"+Consolidated!N326","v":3171.2000000000016},{"$f":"+Consolidated!O326","v":2798.1906642505373},{"$f":"+Consolidated!P326","v":3128.1144169801482},{"$f":"+Consolidated!Q326","v":4532.4487939783994}]
["Operational other income (operational subsidiary dividends, scrap sales etc)  (i)"]
["Gross other Income  (excl. operational and non-recurring income) (ii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I327","v":177.33800000000002},{"$f":"+Consolidated!J327","v":366.85599999999999},{"$f":"+Consolidated!K327","v":438.65999999999997},{"$f":"+Consolidated!L327","v":330.4},{"$f":"+Consolidated!M327","v":408.8},{"$f":"+Consolidated!N327","v":477.7},{"$f":"+Consolidated!O327","v":796.75845579897555},{"$f":"+Consolidated!P327","v":805.34693216832557},{"$f":"+Consolidated!Q327","v":859.5423933581518}]
["Total other income (excludes non-recurring) (i+ii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q18+Q17","v":177.33800000000002},366.85599999999999,438.65999999999997,330.4,408.8,477.7,796.75845579897555,805.34693216832557,859.5423933581518]
["EBITDA (excl. non-recurring items)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q19+Q16","v":1361.3260000000012},2047.2279999999985,2137.6300000000006,1209.2000000000012,2907.5999999999976,3648.9000000000015,3594.9491200495131,3933.4613491484738,5391.9911873365509]
["Gross Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!I328","v":135.4},{"$f":"-Consolidated!J328","v":142.9},{"$f":"-Consolidated!K328","v":177.9},{"$f":"-Consolidated!L328","v":322.8},{"$f":"-Consolidated!M328","v":295.10000000000002},{"$f":"-Consolidated!N328","v":236},{"$f":"-Consolidated!O328","v":331.02499999999998},{"$f":"-Consolidated!P328","v":281.02499999999998},{"$f":"-Consolidated!Q328","v":281.02499999999998}]
["EBDT (excl. non-recurring)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q20-Q21","v":1225.9260000000011},1904.3279999999984,1959.7300000000005,886.40000000000123,2612.4999999999977,3412.9000000000015,3263.924120049513,3652.4363491484737,5110.9661873365512]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!I329","v":385.36399999999998},{"$f":"-Consolidated!J329","v":435.988},{"$f":"-Consolidated!K329","v":569.87},{"$f":"-Consolidated!L329","v":688.1},{"$f":"-Consolidated!M329","v":706.9},{"$f":"-Consolidated!N329","v":841.9},{"$f":"-Consolidated!O329","v":893.42499999999995},{"$f":"-Consolidated!P329","v":855.68811014721985},{"$f":"-Consolidated!Q329","v":900.19176381976956}]
["Amortisation "]
["PBT (excl. non-recurring)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22-Q23-Q24","v":840.56200000000104},1468.3399999999983,1389.8600000000006,198.30000000000121,1905.5999999999976,2571.0000000000014,2370.4991200495133,2796.7482390012538,4210.774423516782]
["Tax  (on recurring PBT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!I332-Consolidated!I333","v":238.96799999999999},{"$f":"-Consolidated!J332-Consolidated!J333","v":545.76499999999999},{"$f":"-Consolidated!K332-Consolidated!K333","v":376.60000000000008},{"$f":"-Consolidated!L332-Consolidated!L333","v":124.9},{"$f":"-Consolidated!M332-Consolidated!M333","v":536.5},{"$f":"-Consolidated!N332-Consolidated!N333","v":712.8},{"$f":"-Consolidated!O332-Consolidated!O333","v":631.32493044597379},{"$f":"-Consolidated!P332-Consolidated!P333","v":783.37536746929197},{"$f":"-Consolidated!Q332-Consolidated!Q333","v":1255.1991283322034}]
["Net Profit (excluding extraordinary/recurring items)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q25-Q26","v":601.59400000000107},922.57499999999834,1013.2600000000004,73.400000000001199,1369.0999999999976,1858.2000000000014,1739.1741896035396,2013.3728715319617,2955.5752951845789]
["Minority interest ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consolidated!I335","v":0},{"$f":"Consolidated!J335","v":-45.691000000000003},{"$f":"Consolidated!K335","v":0},{"$f":"Consolidated!L335","v":-125},{"$f":"Consolidated!M335","v":-10.9},{"$f":"Consolidated!N335","v":49.1},{"$f":"Consolidated!O335","v":64.367432217988579},{"$f":"Consolidated!P335","v":166.94534449914414},{"$f":"Consolidated!Q335","v":265.9394636598683}]
["Share of Profits from equity investments"]
["Net Profit (excl. extraordinary items, minority interest and share of profits) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q27-Q28-Q29","v":601.59400000000107},968.26599999999837,1013.2600000000004,198.4000000000012,1379.9999999999977,1809.1000000000015,1674.806757385551,1846.4275270328176,2689.6358315247107]
["Preference Dividend ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
["Equity Dividend ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I161","v":56.215000000000003},{"$f":"+Consolidated!J161","v":70.268699999999995},{"$f":"+Consolidated!K161","v":93.7},{"$f":"+Consolidated!L161","v":70.5},{"$f":"+Consolidated!M161","v":84.6},{"$f":"+Consolidated!N161","v":84.6},{"$f":"+Consolidated!O161","v":94.08},{"$f":"+Consolidated!P161","v":470.4},{"$f":"+Consolidated!Q161","v":940.8}]
["Dividend Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I162","v":8.1649999999999991},{"$f":"+Consolidated!J162","v":11.942165565},{"$f":"+Consolidated!K162","v":15.92},{"$f":"+Consolidated!L162","v":12},{"$f":"+Consolidated!M162","v":14.1},{"$f":"+Consolidated!N162","v":25.6},{"$f":"+Consolidated!O162","v":15.523200000000001},{"$f":"+Consolidated!P162","v":77.616},{"$f":"+Consolidated!Q162","v":155.232}]
["Net Profit after preference dividend and dividend tax (a) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q30-Q31-Q33","v":593.42900000000111},956.32383443499839,997.34000000000049,186.4000000000012,1365.8999999999978,1783.5000000000016,1659.2835573855509,1768.8115270328176,2534.4038315247108]
["EPS (recurring) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q30/Q115","v":2.5684010092687117},{"$f":"+R30/R115","v":4.1338433755000379},{"$f":"+S30/S115","v":4.3255496264674509},0.84425531914894125,5.8698426201616245,7.6917517006802791,7.1207770297004727,7.8504571727585786,{"$f":"+Y30/Y115","v":11.435526494577852}]
["Return on average equity (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q30/AVERAGE(P100:Q100)*100","v":8.322885812354146},12.788339604347904,12.233257700975535,2.2971736890247572,14.73563942531004,14.863471484498572,11.140239420874853,11.152545897735648,14.782248237803088]
["Pretax return on average capital employed (%)  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(Q25+Q21)/AVERAGE(P102:Q102)*100","v":10.936476766477869},17.422364031323777,15.329706865899931,4.4902536678806513,16.635925192386175,17.82997684707318,14.879225667016904,15.64019803740681,21.070909846188112]
[]
["Details"]
["Extra-ordinary/non-recurring income  (gross of tax)"]
["xxxx"]
["xxxx"]
["xxxx"]
["xxxx"]
["xxxx"]
[]
[]
["Extra-ordinary/non-recurring expense  (gross of tax)"]
["xxxxx"]
["xxxxx"]
["xxxxx"]
["xxxxx"]
["xxxxx"]
["xxxxx"]
[]
[]
["Tax (Actuals-Gross)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!I332","v":64.84},{"$f":"-Consolidated!J332","v":572.77599999999995},{"$f":"-Consolidated!K332","v":519.67000000000007},{"$f":"-Consolidated!L332","v":40},{"$f":"-Consolidated!M332","v":561.5},{"$f":"-Consolidated!N332","v":931.5},{"$f":"-Consolidated!O332","v":663.79819629579458},{"$f":"-Consolidated!P332","v":801.31198322776663},{"$f":"-Consolidated!Q332","v":1284.3003882587491}]
["Deferred Tax"]
["Extra-ordinary item,if any",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I331","v":-228.88800000000001},{"$f":"+Consolidated!J331","v":2.1659999999999999},{"$f":"+Consolidated!K331","v":0},{"$f":"+Consolidated!L331","v":-189.4},{"$f":"+Consolidated!M331","v":-20.8},{"$f":"+Consolidated!N331","v":0},{"$f":"+Consolidated!O331","v":0},{"$f":"+Consolidated!P331","v":0},{"$f":"+Consolidated!Q331","v":0}]
["Net profit (including extra-ordinary items, minority interest, share of profits)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I334-Q59","v":601.59400000000096},{"$f":"+Consolidated!J334-R59","v":922.57499999999823},{"$f":"+Consolidated!K334-S59","v":1013.2600000000004},{"$f":"+Consolidated!L334-T59","v":73.400000000001199},{"$f":"+Consolidated!M334-U59","v":1369.0999999999976},{"$f":"+Consolidated!N334-V59","v":1858.2000000000014},{"$f":"+Consolidated!O334-W59","v":1739.1741896035394},{"$f":"+Consolidated!P334-X59","v":2013.3728715319617},{"$f":"+Consolidated!Q334-Y59","v":2955.5752951845784}]
["Net profit (including extra-ordinary items but after prefrence dividend and dividend tax) (b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q60-Q31-Q33","v":593.429000000001},910.63283443499824,997.34000000000049,61.400000000001199,1354.9999999999977,1832.6000000000015,1723.6509896035393,1935.7568715319617,2800.3432951845784]
["Fully diluted EPS (based on (b))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q61/Q115","v":2.533541961072288},3.8877885933637515,4.2575880469583796,0.26127659574468598,5.7635048915355078,7.7916666666666732,7.3284480850490619,8.2302588075338505,11.906221493131712]
[]
[]
["Balance sheet items"]
["Assets"]
["Gross Block",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I427","v":4387.8050000000003},{"$f":"+Consolidated!J427","v":5000.9449999999997},{"$f":"+Consolidated!K427","v":5614.27},{"$f":"+Consolidated!L427","v":6721.5},{"$f":"+Consolidated!M427","v":8777.6},{"$f":"+Consolidated!N427","v":10527.5},{"$f":"+Consolidated!O427","v":11357.5},{"$f":"+Consolidated!P427","v":12229},{"$f":"+Consolidated!Q427","v":13144.075000000001}]
["Accumulated depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I428","v":661.91800000000001},{"$f":"+Consolidated!J428","v":1080.7360000000001},{"$f":"+Consolidated!K428","v":1451.83},{"$f":"+Consolidated!L428","v":1949.6},{"$f":"+Consolidated!M428","v":2493.8000000000002},{"$f":"+Consolidated!N428","v":3162.2},{"$f":"+Consolidated!O428","v":4055.625},{"$f":"+Consolidated!P428","v":4911.31311014722},{"$f":"+Consolidated!Q428","v":5811.5048739669892}]
["Net Block",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q67-Q68","v":3725.8870000000002},3920.2089999999998,4162.4400000000005,4771.8999999999996,6283.8,7365.3,7301.875,7317.68688985278,7332.5701260330115]
["Capital Work in progress",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I430","v":10.516},{"$f":"+Consolidated!J430","v":188.488},{"$f":"+Consolidated!K430","v":589.16},{"$f":"+Consolidated!L430","v":1946.1},{"$f":"+Consolidated!M430","v":1288.7},{"$f":"+Consolidated!N430","v":193.6},{"$f":"+Consolidated!O430","v":193.6},{"$f":"+Consolidated!P430","v":193.6},{"$f":"+Consolidated!Q430","v":193.6}]
["Intangible Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I432","v":182.41900000000001},{"$f":"+Consolidated!J432","v":1098.18},{"$f":"+Consolidated!K432","v":1077.75},{"$f":"+Consolidated!L432","v":998.2},{"$f":"+Consolidated!M432","v":834.3},{"$f":"+Consolidated!N432","v":684.7},{"$f":"+Consolidated!O432","v":684.7},{"$f":"+Consolidated!P432","v":684.7},{"$f":"+Consolidated!Q432","v":684.7}]
["Investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Q73:Q75)","v":861.40200000000004},{"$f":"+SUM(R73:R75)","v":2510.0169999999998},{"$f":"+SUM(S73:S75)","v":2656.36},3035,4754.7,7595,6595,6595,{"$f":"+SUM(Y73:Y75)","v":6595}]
["   Strategic"]
["   Minority interest "]
["   Marketable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I433","v":861.40200000000004},{"$f":"+Consolidated!J433","v":2510.0169999999998},{"$f":"+Consolidated!K433","v":2656.36},{"$f":"+Consolidated!L433","v":3035},{"$f":"+Consolidated!M433","v":4754.7},{"$f":"+Consolidated!N433","v":7595},{"$f":"+Consolidated!O433","v":6595},{"$f":"+Consolidated!P433","v":6595},{"$f":"+Consolidated!Q433","v":6595}]
["Total Current Assets (including cash and bank balance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consolidated!I426+Consolidated!I425","v":5953.098},{"$f":"Consolidated!J426+Consolidated!J425","v":3967.17},{"$f":"Consolidated!K426+Consolidated!K425","v":5198.87},{"$f":"Consolidated!L426+Consolidated!L425","v":6975.7},{"$f":"Consolidated!M426+Consolidated!M425","v":6709.6},{"$f":"Consolidated!N426+Consolidated!N425","v":7556.1999999999989},{"$f":"Consolidated!O426+Consolidated!O425","v":10766.474236157155},{"$f":"Consolidated!P426+Consolidated!P425","v":13077.913549917344},{"$f":"Consolidated!Q426+Consolidated!Q425","v":15666.389284069704}]
["   Receivables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I207","v":1212.1600000000001},{"$f":"+Consolidated!J207","v":1485.13},{"$f":"+Consolidated!K207","v":1983.18},{"$f":"+Consolidated!L207","v":2199.1},{"$f":"+Consolidated!M207","v":2422.5},{"$f":"+Consolidated!N207","v":2525.1},{"$f":"+Consolidated!O207","v":3335.014397803764},{"$f":"+Consolidated!P207","v":3921.6177735836272},{"$f":"+Consolidated!Q207","v":4608.6795545370915}]
["   Inventories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I206","v":1084.5219999999999},{"$f":"+Consolidated!J206","v":1032.0119999999999},{"$f":"+Consolidated!K206","v":1154.77},{"$f":"+Consolidated!L206","v":1756.1},{"$f":"+Consolidated!M206","v":1200.3},{"$f":"+Consolidated!N206","v":1455.9},{"$f":"+Consolidated!O206","v":1861.0084433789998},{"$f":"+Consolidated!P206","v":2316.6618671304004},{"$f":"+Consolidated!Q206","v":2601.9861573780008}]
["   Cash and Bank Balances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I205","v":2677.5039999999999},{"$f":"+Consolidated!J205","v":1104.1389999999999},{"$f":"+Consolidated!K205","v":773.97},{"$f":"+Consolidated!L205","v":705.4},{"$f":"+Consolidated!M205","v":1086.8},{"$f":"+Consolidated!N205","v":1152.4000000000001},{"$f":"+Consolidated!O205","v":3002.6113949743922},{"$f":"+Consolidated!P205","v":4117.1119092033186},{"$f":"+Consolidated!Q205","v":5568.1564721546129}]
["   Loans&Advances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Consolidated!I208:I211)","v":978.91200000000003},{"$f":"SUM(Consolidated!J208:J211)","v":345.88900000000001},{"$f":"SUM(Consolidated!K208:K211)","v":1064.1500000000001},{"$f":"SUM(Consolidated!L208:L211)","v":2166.6999999999998},{"$f":"SUM(Consolidated!M208:M211)","v":1959.3999999999999},{"$f":"SUM(Consolidated!N208:N211)","v":2109.6},{"$f":"SUM(Consolidated!O208:O211)","v":2223.3200000000002},{"$f":"SUM(Consolidated!P208:P211)","v":2343.5500000000002},{"$f":"SUM(Consolidated!Q208:Q211)","v":2470.6979000000006}]
["   Other Current assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I212","v":0},{"$f":"+Consolidated!J212","v":0},{"$f":"+Consolidated!K212","v":222.8},{"$f":"+Consolidated!L212","v":148.4},{"$f":"+Consolidated!M212","v":40.6},{"$f":"+Consolidated!N212","v":313.2},{"$f":"+Consolidated!O212","v":344.52000000000004},{"$f":"+Consolidated!P212","v":378.97200000000009},{"$f":"+Consolidated!Q212","v":416.86920000000015}]
["Total Current Liabilities and provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I176","v":1809.4060000000002},{"$f":"+Consolidated!J176","v":2112.5070000000001},{"$f":"+Consolidated!K176","v":2803.7},{"$f":"+Consolidated!L176","v":5399},{"$f":"+Consolidated!M176","v":5764.5},{"$f":"+Consolidated!N176","v":6037},{"$f":"+Consolidated!O176","v":6536.7515124034389},{"$f":"+Consolidated!P176","v":7416.582460242922},{"$f":"+Consolidated!Q176","v":8189.4993953174808}]
["Net Current Assets and Liabilities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q76-Q82","v":4143.692},1854.663,2395.17,1576.6999999999998,945.10000000000036,1519.1999999999989,4229.7227237537163,5661.3310896744224,7476.8898887522237]
["Deferred Expenditure "]
["Miscellaneous expenditure ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I227","v":0},{"$f":"+Consolidated!J227","v":0.754},{"$f":"+Consolidated!K227","v":0.69},{"$f":"+Consolidated!L227","v":0.8},{"$f":"+Consolidated!M227","v":21.9},{"$f":"+Consolidated!N227","v":0},{"$f":"+Consolidated!O227","v":0},{"$f":"+Consolidated!P227","v":0},{"$f":"+Consolidated!Q227","v":0}]
["Accumulated losses"]
["Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q69+Q70+Q71+Q72+Q83+Q84+Q85+Q86","v":8923.9160000000011},9572.3110000000015,10881.570000000002,12328.7,14128.5,17357.8,19004.897723753715,20452.317979527201,22282.760014785235]
[]
["Details"]
[]
["Cash equivalents (other than cash and bank balances, but includes marketable securities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I223","v":0},{"$f":"+Consolidated!J223","v":0},{"$f":"+Consolidated!K223","v":0},{"$f":"+Consolidated!L223","v":1025},{"$f":"+Consolidated!M223","v":1723.2999999999997},{"$f":"+Consolidated!N223","v":1860.7000000000007},{"$f":"+Consolidated!O223","v":1860.7000000000007},{"$f":"+Consolidated!P223","v":1860.7000000000007},{"$f":"+Consolidated!Q223","v":1860.7000000000007}]
["                            which may be classified in investments or other current assets)"]
["Fiscal incentives included in total debt"]
[]
["Liabilities"]
["Equity ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I189","v":468.45800000000003},{"$f":"+Consolidated!J189","v":468.45800000000003},{"$f":"+Consolidated!K189","v":468.5},{"$f":"+Consolidated!L189","v":470},{"$f":"+Consolidated!M189","v":470.2},{"$f":"+Consolidated!N189","v":470.4},{"$f":"+Consolidated!O189","v":470.4},{"$f":"+Consolidated!P189","v":470.4},{"$f":"+Consolidated!Q189","v":470.4}]
["Preference Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I413","v":0},{"$f":"+Consolidated!J413","v":0},{"$f":"+Consolidated!K413","v":0},{"$f":"+Consolidated!L413","v":0},{"$f":"+Consolidated!M413","v":0},{"$f":"+Consolidated!N413","v":0},{"$f":"+Consolidated!O413","v":0},{"$f":"+Consolidated!P413","v":0},{"$f":"+Consolidated!Q413","v":0}]
["Reserves & Surplus (excl. revaluation reserves)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Consolidated!I191:I195)","v":6463.89},{"$f":"+SUM(Consolidated!J191:J195)","v":7173.5959999999995},{"$f":"+SUM(Consolidated!K191:K195)","v":8060.2699999999995},{"$f":"+SUM(Consolidated!L191:L195)","v":8015.4},{"$f":"+SUM(Consolidated!M191:M195)","v":9241.0999999999985},{"$f":"+SUM(Consolidated!N191:N195)","v":12551.6},{"$f":"+SUM(Consolidated!O191:O195)","v":14116.803557385552},{"$f":"+SUM(Consolidated!P191:P195)","v":15415.215084418367},{"$f":"+SUM(Consolidated!Q191:Q195)","v":17008.81891594308}]
["Revaluation Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I417","v":295.84200000000004},{"$f":"+Consolidated!J417","v":272.59899999999999},{"$f":"+Consolidated!K417","v":121.61},{"$f":"+Consolidated!L417","v":206.5},{"$f":"+Consolidated!M417","v":178.1},{"$f":"+Consolidated!N417","v":-85.5},{"$f":"+Consolidated!O417","v":-117.97326584982081},{"$f":"+Consolidated!P417","v":-135.90988160829542},{"$f":"+Consolidated!Q417","v":-165.01114153484102}]
["Shareholder's Funds or Networth ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Q96:Q99)","v":7228.19},{"$f":"+SUM(R96:R99)+Consolidated!J416","v":7914.7609999999995},{"$f":"+SUM(S96:S99)+Consolidated!K416","v":8650.9000000000015},{"$f":"+SUM(T96:T99)+Consolidated!L416","v":8622.5},{"$f":"+SUM(U96:U99)+Consolidated!M416","v":10107.6},{"$f":"+SUM(V96:V99)+Consolidated!N416","v":14235.3},{"$f":"+SUM(W96:W99)+Consolidated!O416","v":15832.397723753718},{"$f":"+SUM(X96:X99)+Consolidated!P416","v":17279.817979527204},{"$f":"+SUM(Y96:Y99)+Consolidated!Q416","v":19110.260014785243}]
["Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I421","v":1695.7260000000001},{"$f":"+Consolidated!J421","v":1657.55},{"$f":"+Consolidated!K421","v":2230.67},{"$f":"+Consolidated!L421","v":3706.2},{"$f":"+Consolidated!M421","v":4020.9},{"$f":"+Consolidated!N421","v":3122.5},{"$f":"+Consolidated!O421","v":3122.5},{"$f":"+Consolidated!P421","v":3122.5},{"$f":"+Consolidated!Q421","v":3122.5}]
["Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q101+Q100","v":8923.9159999999993},9572.3109999999997,10881.570000000002,12328.7,14128.5,17357.8,18954.897723753718,20402.317979527204,22232.760014785243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q102-Q87","v":0},0,0,0,0,0,-49.999999999996362,-49.999999999996362,-49.999999999992724]
["Free Cash flows"]
["EBIT (recurring)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I42-Consolidated!I149","v":798.62400000000116},{"$f":"+Consolidated!J42-Consolidated!J149","v":1244.3839999999984},{"$f":"+Consolidated!K42-Consolidated!K149","v":1129.1000000000008},{"$f":"+Consolidated!L42-Consolidated!L149","v":190.70000000000107},{"$f":"+Consolidated!M42-Consolidated!M149","v":1791.8999999999974},{"$f":"+Consolidated!N42-Consolidated!N149","v":2329.3000000000015},{"$f":"+Consolidated!O42-Consolidated!O149","v":1904.7656642505374},{"$f":"+Consolidated!P42-Consolidated!P149","v":2272.4263068329283},{"$f":"+Consolidated!Q42-Consolidated!Q149","v":3632.2570301586297}]
["Effective tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I354%","v":0},{"$f":"+Consolidated!J354%","v":0.37168843728291856},{"$f":"+Consolidated!K354%","v":0.27096254298994138},{"$f":"+Consolidated!L354%","v":0.62985375693393464},{"$f":"+Consolidated!M354%","v":0.28153862300587779},{"$f":"+Consolidated!N354%","v":0.27724620770128339},{"$f":"+Consolidated!O354%","v":0.26632573921089964},{"$f":"+Consolidated!P354%","v":0.28010221175612254},{"$f":"+Consolidated!Q354%","v":0.29809222771992566}]
["EBIT (1-T)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q105*(1-Q106)","v":798.62400000000116},781.86085566013173,823.15619271005778,70.586888552699065,1287.4109414357656,1683.5104084014017,1397.4775406954727,1635.9146722362279,2549.5094403872827]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q23","v":385.36399999999998},{"$f":"+R23","v":435.988},{"$f":"+S23","v":569.87},688.1,706.9,841.9,893.42499999999995,855.68811014721985,{"$f":"+Y23","v":900.19176381976956}]
["Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!I373","v":328.49299999999999},{"$f":"-Consolidated!J373","v":870.07799999999997},{"$f":"-Consolidated!K373","v":1204.71},{"$f":"-Consolidated!L373","v":2600.6},{"$f":"-Consolidated!M373","v":1603.6},{"$f":"-Consolidated!N373","v":776.1},{"$f":"-Consolidated!O373","v":830},{"$f":"-Consolidated!P373","v":871.5},{"$f":"-Consolidated!Q373","v":915.07500000000073}]
["Investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!I375","v":-387.678},{"$f":"-Consolidated!J375","v":319.22199999999998},{"$f":"-Consolidated!K375","v":325.33},{"$f":"-Consolidated!L375","v":1126.4000000000001},{"$f":"-Consolidated!M375","v":1778.4},{"$f":"-Consolidated!N375","v":3097.7},{"$f":"-Consolidated!O375","v":-1000},{"$f":"-Consolidated!P375","v":0},{"$f":"-Consolidated!Q375","v":0}]
["Cash acquisitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!I374","v":-1.456},{"$f":"-Consolidated!J374","v":-3.3839999999999999},{"$f":"-Consolidated!K374","v":-8.33},{"$f":"-Consolidated!L374","v":-3.6},{"$f":"-Consolidated!M374","v":-28.8},{"$f":"-Consolidated!N374","v":-2.9},{"$f":"-Consolidated!O374","v":0},{"$f":"-Consolidated!P374","v":0},{"$f":"-Consolidated!Q374","v":0}]
["Change in Net Working Capital (excl. marketable securiites)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Consolidated!I369","v":231.62299999999999},{"$f":"-Consolidated!J369","v":226.03399999999999},{"$f":"-Consolidated!K369","v":130.91},{"$f":"-Consolidated!L369","v":-1313.2},{"$f":"-Consolidated!M369","v":-1695.1},{"$f":"-Consolidated!N369","v":328.1},{"$f":"-Consolidated!O369","v":860.31132877932578},{"$f":"-Consolidated!P369","v":317.10785169178052},{"$f":"-Consolidated!Q369","v":364.51423612650706}]
["Free cash flow (recurring)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q107+Q108-Q109-Q110-Q111-Q112","v":1013.006000000001},-194.10114433986826,-259.59380728994222,-1651.5131114473008,336.21094143576533,-1673.589591598598,1600.5912119161467,1302.9949306916674,2170.1119680805446]
[]
["Fully diluted number of shares outstanding  (m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I344","v":234.22900000000001},{"$f":"+Consolidated!J344","v":234.22900000000001},{"$f":"+Consolidated!K344","v":234.25},{"$f":"+Consolidated!L344","v":235},{"$f":"+Consolidated!M344","v":235.09999999999997},{"$f":"+Consolidated!N344","v":235.2},{"$f":"+Consolidated!O344","v":235.2},{"$f":"+Consolidated!P344","v":235.2},{"$f":"+Consolidated!Q344","v":235.2}]
["Weighted shares outstanding  (m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consolidated!I343","v":234.22900000000001},{"$f":"+Consolidated!J343","v":234.22900000000001},{"$f":"+Consolidated!K343","v":234.25},{"$f":"+Consolidated!L343","v":235},{"$f":"+Consolidated!M343","v":235.09999999999997},{"$f":"+Consolidated!N343","v":235.2},{"$f":"+Consolidated!O343","v":235.2},{"$f":"+Consolidated!P343","v":235.2},{"$f":"+Consolidated!Q343","v":235.2}]
["Promoter Holding (%)"]
["FDI holding (%)"]
["FII holding  (%)"]
["Free Float (%)"]
[]
["Chk"]
["Revenue with 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q15-Consolidated!I322","v":0},{"$f":"R15-Consolidated!J322","v":0},{"$f":"S15-Consolidated!K322","v":0},{"$f":"T15-Consolidated!L322","v":0},{"$f":"U15-Consolidated!M322","v":0},{"$f":"V15-Consolidated!N322","v":0},{"$f":"W15-Consolidated!O322","v":0},{"$f":"X15-Consolidated!P322","v":0},{"$f":"Y15-Consolidated!Q322","v":0}]
["EBITDA with 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q20-Consolidated!I326-Consolidated!I327","v":0},{"$f":"+R20-Consolidated!J326-Consolidated!J327","v":0},{"$f":"+S20-Consolidated!K326-Consolidated!K327","v":0},{"$f":"+T20-Consolidated!L326-Consolidated!L327","v":0},{"$f":"+U20-Consolidated!M326-Consolidated!M327","v":0},{"$f":"+V20-Consolidated!N326-Consolidated!N327","v":0},{"$f":"+W20-Consolidated!O326-Consolidated!O327","v":0},{"$f":"+X20-Consolidated!P326-Consolidated!P327","v":0},{"$f":"+Y20-Consolidated!Q326-Consolidated!Q327","v":0}]
["EPS with 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consolidated!I340-Q35","v":0},{"$f":"Consolidated!J340-R35","v":3.4371369691825748E-3},{"$f":"Consolidated!K340-S35","v":0},{"$f":"Consolidated!L340-T35","v":-0.50763532580122217},{"$f":"Consolidated!M340-U35","v":-2.4908563838886622E-2},{"$f":"Consolidated!N340-V35","v":0},{"$f":"Consolidated!O340-W35","v":0},{"$f":"Consolidated!P340-X35","v":0},{"$f":"Consolidated!Q340-Y35","v":0}]
["Dividend with 32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q32-Consolidated!I161","v":0},{"$f":"R32-Consolidated!J161","v":0},{"$f":"S32-Consolidated!K161","v":0},{"$f":"T32-Consolidated!L161","v":0},{"$f":"U32-Consolidated!M161","v":0},{"$f":"V32-Consolidated!N161","v":0},{"$f":"W32-Consolidated!O161","v":0},{"$f":"X32-Consolidated!P161","v":0},{"$f":"Y32-Consolidated!Q161","v":0}]
["Cash with 75+79",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q75+Q79-Consolidated!I425","v":861.40200000000004},{"$f":"+R75+R79-Consolidated!J425","v":2510.0169999999998},{"$f":"+S75+S79-Consolidated!K425","v":2656.3599999999997},{"$f":"+T75+T79-Consolidated!L425","v":3035},{"$f":"+U75+U79-Consolidated!M425","v":4754.7},{"$f":"+V75+V79-Consolidated!N425","v":7595},{"$f":"+W75+W79-Consolidated!O425","v":6595},{"$f":"+X75+X79-Consolidated!P425","v":6595},{"$f":"+Y75+Y79-Consolidated!Q425","v":6595}]
["Net worth with 100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q100-Consolidated!I415","v":295.84199999999964},{"$f":"+R100-Consolidated!J415","v":272.70700000000033},{"$f":"+S100-Consolidated!K415","v":122.13000000000102},{"$f":"+T100-Consolidated!L415","v":137.10000000000036},{"$f":"+U100-Consolidated!M415","v":396.30000000000109},{"$f":"+V100-Consolidated!N415","v":1213.2999999999993},{"$f":"+W100-Consolidated!O415","v":1245.1941663681664},{"$f":"+X100-Consolidated!P415","v":1394.2028951088378},{"$f":"+Y100-Consolidated!Q415","v":1631.0410988421609}]
["Debt with 101",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q101-Consolidated!I421","v":0},{"$f":"+R101-Consolidated!J421","v":0},{"$f":"+S101-Consolidated!K421","v":0},{"$f":"+T101-Consolidated!L421","v":0},{"$f":"+U101-Consolidated!M421","v":0},{"$f":"+V101-Consolidated!N421","v":0},{"$f":"+W101-Consolidated!O421","v":0},{"$f":"+X101-Consolidated!P421","v":0},{"$f":"+Y101-Consolidated!Q421","v":0}]

{"sheet":"interim_quarterly","index":39,"n_rows":27,"n_cols":62,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
["Profit & Loss Statement"]
["Qtr Ended",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-06-01","2004-09-01","2004-12-01","2005-03-31","Jun-05","Sep-05","Dec-05","Mar-06","Jun-06","Sep-06","Dec-06","Mar-07",null,null,null,null,null,null,{"$f":"interim_cons_qtr!L4","v":"3QFY09"},{"$f":"interim_cons_qtr!M4","v":"4QFY09"},{"$f":"interim_cons_qtr!N4","v":"1QFY10"},{"$f":"interim_cons_qtr!O4","v":"2QFY10"},{"$f":"interim_cons_qtr!P4","v":"3QFY10"},{"$f":"interim_cons_qtr!Q4","v":"4QFY10"},{"$f":"interim_cons_qtr!R4","v":"1QFY11"},{"$f":"interim_cons_qtr!S4","v":"2QFY11"},{"$f":"interim_cons_qtr!T4","v":"3QFY11"},{"$f":"interim_cons_qtr!U4","v":"4QFY11"},{"$f":"interim_cons_qtr!V4","v":"1QFY12"},{"$f":"interim_cons_qtr!W4","v":"2QFY12"},{"$f":"interim_cons_qtr!X4","v":"3QFY12"},{"$f":"interim_cons_qtr!Y4","v":"4QFY12"}]
["Total volumes"]
["Realisations/Spreads/Margins*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1Q 2005","2Q 2005","3Q 2005","4Q 2005","1Q 2006","2Q 2006","3Q 2006","4Q 2006","1Q 2007","2Q 2007","3Q 2007","4Q 2007"]
["Net Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"interim_cons_qtr!L5","v":3435.3},{"$f":"interim_cons_qtr!M5","v":3380.9},{"$f":"interim_cons_qtr!N5","v":3295.5},{"$f":"interim_cons_qtr!O5","v":3496.3},{"$f":"interim_cons_qtr!P5","v":3594.4},{"$f":"interim_cons_qtr!Q5","v":3743},{"$f":"interim_cons_qtr!R5","v":4028.4},{"$f":"interim_cons_qtr!S5","v":4310},{"$f":"interim_cons_qtr!T5","v":4621.5},{"$f":"interim_cons_qtr!U5","v":4672.7},{"$f":"interim_cons_qtr!V5","v":4944.2},{"$f":"interim_cons_qtr!W5","v":4889},{"$f":"interim_cons_qtr!X5","v":5238.1000000000004},{"$f":"interim_cons_qtr!Y5","v":4941},{"$f":"BI6/BE6*100","v":105.74186230658935}]
["Operating profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"interim_cons_qtr!L13","v":196.5},{"$f":"interim_cons_qtr!M13","v":207.90000000000009},{"$f":"interim_cons_qtr!N13","v":507.5},{"$f":"interim_cons_qtr!O13","v":507.80000000000018},{"$f":"interim_cons_qtr!P13","v":677.5},{"$f":"interim_cons_qtr!Q13","v":805.90000000000009},{"$f":"interim_cons_qtr!R13","v":785.49999999999955},{"$f":"interim_cons_qtr!S13","v":645.19999999999982},{"$f":"interim_cons_qtr!T13","v":868.10000000000036},{"$f":"interim_cons_qtr!U13","v":862.29999999999927},{"$f":"interim_cons_qtr!V13","v":877.69999999999982},{"$f":"interim_cons_qtr!W13","v":671},{"$f":"interim_cons_qtr!X13","v":771.60000000000036},{"$f":"interim_cons_qtr!Y13","v":481.89999999999964},{"$f":"BI7/BE7*100","v":55.885422706714607}]
["Other income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"interim_cons_qtr!L14","v":71.900000000000006},{"$f":"interim_cons_qtr!M14","v":96.8},{"$f":"interim_cons_qtr!N14","v":136.30000000000001},{"$f":"interim_cons_qtr!O14","v":33.299999999999997},{"$f":"interim_cons_qtr!P14","v":86.1},{"$f":"interim_cons_qtr!Q14","v":153.1},{"$f":"interim_cons_qtr!R14","v":71.7},{"$f":"interim_cons_qtr!S14","v":206.5},{"$f":"interim_cons_qtr!T14","v":79.099999999999994},{"$f":"interim_cons_qtr!U14","v":138.1},{"$f":"interim_cons_qtr!V14","v":171},{"$f":"interim_cons_qtr!W14","v":246},{"$f":"interim_cons_qtr!X14","v":195.7},{"$f":"interim_cons_qtr!Y14","v":178.5},129.25416364952932]
["EBITDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD8+AD7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AM8+AM7","v":{"$error":"#REF!"}},{"$f":"AN8+AN7","v":{"$error":"#REF!"}},{"$f":"AO8+AO7","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AV8+AV7","v":268.39999999999998},304.7000000000001,643.79999999999995,541.10000000000014,763.6,959.00000000000011,857.19999999999959,851.69999999999982,947.20000000000039,1000.3999999999993,1048.6999999999998,{"$f":"BG8+BG7","v":917},{"$f":"BH8+BH7","v":967.30000000000041},{"$f":"BI8+BI7","v":660.39999999999964},66.013594562175143]
["Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"interim_cons_qtr!L15","v":-103.6},{"$f":"interim_cons_qtr!M15","v":-91.2},{"$f":"interim_cons_qtr!N15","v":-78.7},{"$f":"interim_cons_qtr!O15","v":-73.900000000000006},{"$f":"interim_cons_qtr!P15","v":-71.599999999999994},{"$f":"interim_cons_qtr!Q15","v":-70.900000000000006},{"$f":"interim_cons_qtr!R15","v":-64},{"$f":"interim_cons_qtr!S15","v":-54.7},{"$f":"interim_cons_qtr!T15","v":-46.3},{"$f":"interim_cons_qtr!U15","v":-78.599999999999994},{"$f":"interim_cons_qtr!V15","v":-52.8},{"$f":"interim_cons_qtr!W15","v":-75},{"$f":"interim_cons_qtr!X15","v":-106.1},{"$f":"interim_cons_qtr!Y15","v":-103.6},131.80661577608143]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"interim_cons_qtr!L16","v":-180.8},{"$f":"interim_cons_qtr!M16","v":-166.8},{"$f":"interim_cons_qtr!N16","v":-174.8},{"$f":"interim_cons_qtr!O16","v":-186.6},{"$f":"interim_cons_qtr!P16","v":-164.8},{"$f":"interim_cons_qtr!Q16","v":-180.7},{"$f":"interim_cons_qtr!R16","v":-194.2},{"$f":"interim_cons_qtr!S16","v":-211},{"$f":"interim_cons_qtr!T16","v":-217.2},{"$f":"interim_cons_qtr!U16","v":-219.6},{"$f":"interim_cons_qtr!V16","v":-213.6},{"$f":"interim_cons_qtr!W16","v":-233},{"$f":"interim_cons_qtr!X16","v":-219.7},{"$f":"interim_cons_qtr!Y16","v":-249.3},113.52459016393443]
["PBT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD9+AD10+AD11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AM9+AM10+AM11","v":{"$error":"#REF!"}},{"$f":"AN9+AN10+AN11","v":{"$error":"#REF!"}},{"$f":"AO9+AO10+AO11","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AV9+AV10+AV11","v":-16.000000000000028},46.700000000000102,390.2999999999999,280.60000000000014,527.20000000000005,707.40000000000009,598.99999999999955,585.99999999999977,683.7000000000005,702.19999999999925,782.29999999999984,{"$f":"BG9+BG10+BG11","v":609},{"$f":"BH9+BH10+BH11","v":641.50000000000045},{"$f":"BI9+BI10+BI11","v":307.4999999999996},43.79094275135288]
["Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"interim_cons_qtr!L19","v":-24.4},{"$f":"interim_cons_qtr!M19","v":67.5},{"$f":"interim_cons_qtr!N19","v":-110.6},{"$f":"interim_cons_qtr!O19","v":-43.9},{"$f":"interim_cons_qtr!P19","v":-159.70000000000002},{"$f":"interim_cons_qtr!Q19","v":-222.3},{"$f":"interim_cons_qtr!R19","v":-197.5},{"$f":"interim_cons_qtr!S19","v":-165.5},{"$f":"interim_cons_qtr!T19","v":-183.5},{"$f":"interim_cons_qtr!U19","v":-166.4},{"$f":"interim_cons_qtr!V19","v":-242.8},{"$f":"interim_cons_qtr!W19","v":-140},{"$f":"interim_cons_qtr!X19","v":-160.9},{"$f":"interim_cons_qtr!Y19","v":-81.3},48.858173076923073]
["PAT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD12+AD13","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AM12+AM13","v":{"$error":"#REF!"}},{"$f":"AN12+AN13","v":{"$error":"#REF!"}},{"$f":"AO12+AO13","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AV12+AV13+interim_cons_qtr!L20","v":-0.400000000000027},{"$f":"AW12+AW13+interim_cons_qtr!M20","v":137.50000000000011},{"$f":"AX12+AX13+interim_cons_qtr!N20","v":286.99999999999994},{"$f":"AY12+AY13+interim_cons_qtr!O20","v":241.10000000000014},{"$f":"AZ12+AZ13+interim_cons_qtr!P20","v":372.2},{"$f":"BA12+BA13+interim_cons_qtr!Q20","v":479.60000000000008},{"$f":"BB12+BB13+interim_cons_qtr!R20","v":413.69999999999953},{"$f":"BC12+BC13+interim_cons_qtr!S20","v":387.99999999999977},{"$f":"BD12+BD13+interim_cons_qtr!T20","v":477.90000000000049},{"$f":"BE12+BE13+interim_cons_qtr!U20","v":529.3999999999993},{"$f":"BF12+BF13+interim_cons_qtr!V20","v":514.89999999999975},{"$f":"BG12+BG13+interim_cons_qtr!W20","v":438},{"$f":"BH12+BH13+interim_cons_qtr!X20","v":481.60000000000048},{"$f":"BI12+BI13+interim_cons_qtr!Y20","v":219.89999999999958},41.537589724216069]
["Extraordinaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"interim_cons_qtr!L18","v":-127.9},{"$f":"interim_cons_qtr!M18","v":-61.6},{"$f":"interim_cons_qtr!N18","v":0},{"$f":"interim_cons_qtr!O18","v":0},{"$f":"interim_cons_qtr!P18","v":-14.3},{"$f":"interim_cons_qtr!Q18","v":0},{"$f":"interim_cons_qtr!R18","v":0},{"$f":"interim_cons_qtr!S18","v":0},{"$f":"interim_cons_qtr!T18","v":0},{"$f":"interim_cons_qtr!U18","v":0},{"$f":"interim_cons_qtr!V18","v":0},{"$f":"interim_cons_qtr!W18","v":0},{"$f":"interim_cons_qtr!X18","v":0},{"$f":"interim_cons_qtr!Y18","v":0},{"$error":"#DIV/0!"}]
["Reported PAT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD14+AD15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AM14+AM15","v":{"$error":"#REF!"}},{"$f":"AN14+AN15","v":{"$error":"#REF!"}},{"$f":"AO14+AO15","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AV14+AV15","v":-128.30000000000004},75.900000000000119,286.99999999999994,241.10000000000014,357.9,479.60000000000008,413.69999999999953,387.99999999999977,477.90000000000049,529.3999999999993,514.89999999999975,{"$f":"BG14+BG15","v":438},{"$f":"BH14+BH15","v":481.60000000000048},{"$f":"BI14+BI15","v":219.89999999999958},41.537589724216069]
["Recurring EPS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD14/AD19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AL14/AL19","v":{"$error":"#REF!"}},{"$f":"AM14/AM19","v":{"$error":"#REF!"}},{"$f":"AN14/AN19","v":{"$error":"#REF!"}},{"$f":"AO14/AO19","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AV14/AV19","v":-1.702127659574583E-3},{"$f":"AW14/AW19","v":0.58510638297872386},1.2207571246278179,1.0255210548702687,1.5831561037856232,2.0399829859634204,1.759676733304975,1.6503615482773282,{"$f":"BD14/BD19","v":2.0327520204168463},2.2518077413866413,2.1901318587834955,1.8630370055295622,2.0484900042535115,0.93534666099531949,41.537589724216069]
["Reported EPS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD16/AD19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AL16/AL19","v":{"$error":"#REF!"}},{"$f":"AM16/AM19","v":{"$error":"#REF!"}},{"$f":"AN16/AN19","v":{"$error":"#REF!"}},{"$f":"AO16/AO19","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AV16/AV19","v":-0.54595744680851077},{"$f":"AW16/AW19","v":0.32297872340425582},1.2207571246278179,1.0255210548702687,1.5223309230114845,2.0399829859634204,1.759676733304975,1.6503615482773282,{"$f":"BD16/BD19","v":2.0327520204168463},2.2518077413866413,2.1901318587834955,1.8630370055295622,2.0484900042535115,0.93534666099531949,41.537589724216069]
["Shares O/S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE19","v":234.22900000000001},{"$f":"AF19","v":234.22900000000001},{"$f":"AG19","v":234.22900000000001},{"$f":"AH19","v":234.22900000000001},{"$f":"Consolidated!$I344","v":234.22900000000001},{"$f":"AH19","v":234.22900000000001},{"$f":"AI19","v":234.22900000000001},{"$f":"AJ19","v":234.22900000000001},{"$f":"Consolidated!$J344","v":234.22900000000001},{"$f":"Consolidated!$J344","v":234.22900000000001},{"$f":"Consolidated!$J344","v":234.22900000000001},{"$f":"Consolidated!$J344","v":234.22900000000001},null,null,null,null,null,null,{"$f":"Consolidated!$L$344","v":235},{"$f":"Consolidated!$L$344","v":235},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},{"$f":"Consolidated!$M$344","v":235.09999999999997},100]
[]
[]
["Balance Sheet Statement"]
["Capital Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"We expect 22% yoy growth in ad revenues propelled by a strong macro-environment",null,"Revenues to grow 8% qoq driven by strong growth in ad revenues; 3Q is strongest quarter",null,null,null,null,null,null,null,"Modest 10% yoy growth in total revenues driven largely by the Hindi print media business","Moderate 6% yoy revenTe growth led by modest recovery in ad spending","Moderate 6% yoy revenve growth led by radio buRineRR, circulation","Weak 1% yoy revenue growth due to weak advertising market in Delhi/Mumbai","Modest 7% yoy revenue growth led by continued weakness in advertising","Modest 7% yoy revenue growth led by continued weakness in advertising","Robust 14% yoy advertising revenue growth led by robust advertising recovery and favorable base. Strong 19% yoy revenue growth but consolidated (1QFY11) and standalone (1QFY10) financials not comparable (internet business).","Yoy comparisons are invalid given demerger and subsequent listing of HMVL. We expect flat qoq advertising revenues (cyclically weak quarter) and marginal weakness in circulation revenues (competition in BJH market).",null,null,"Robust 15% yoy advertising growth led by (1) contribution from new markets but partially negated by (2) weak education advertising in 1QFY12.","Robust 15% yoy advertising growth led by (1) contribution from new markets but partially negated by (2) weak education advertising in 1QFY12.","Robust 15% yoy advertising growth led by (1) contribution from new markets but partially negated by (2) weak education advertising in 1QFY12.","Robust 10% yoy revenue growth led by (1) Hindi Hindustan advertising (UP elections) despite (2) weakness in HT Delhi advertising."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM costs to jump up sharply yoy but moderately qoq",null,"Costs likely to grow at a lower pace relative to revenues given flat newspring prices",null,null,null,null,null,null,null,"Sharp 20% qoq increase in RM costs on peak newsprint prices and depreciating rupee","RobTst 10% qoq decline in RM consTmption and costs to sTpport financials","ModeRt qoq decline in RM and employee coRtR to Rupport financialR","Strong 69% yoy EBITDA growth led by significantly lower RM costs, favorable base","Strong 97% yoy EBITDA growth led by significantly lower RM costs, small base","Strong 97% yoy EBITDA growth led by significantly lower RM costs, small base","Strong 30% yoy EBITDA growth led by robust revenue growth, turnaround in FM radio and continued positive operating leverage on newsprint. EBITDA margin capped at 23% due to continued losses in internet and media inflation.","We expect 6% qoq decline in EBITDA due to (1) relatively weak advertising and circulation revenues and (2) media cost inflation (newsprint prices) but supported by likely lower overhead expenses (high base in 1QFY11).",null,null,"Modest 5% yoy growth in EBITDA led by (1) improved Fever FM financials despite (2) moderate advertising growth and (3) cost of expansion in new markets.","Modest 5% yoy growth in EBITDA led by (1) improved Fever FM financials despite (2) moderate advertising growth and (3) cost of expansion in new markets.","Modest 5% yoy growth in EBITDA led by (1) improved Fever FM financials despite (2) moderate advertising growth and (3) cost of expansion in new markets.","Likely 17% yoy EBITDA decline led by (1) weak advertising environment and (2) Rupee depreciation resulting in higher newsprint prices."]
[]
[]
["* realizations need not be sales/volume. Basically, a parameter which captures the price behaviour in the quarter, for eg, cement prices, banking spreads, refining margins, etc."]

{"sheet":"short model","index":40,"n_rows":46,"n_cols":16,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Key assumptions for HT Media, March fiscal year-ends, 2007-20E"]
[]
[null,2006,2007,2008,2009,2010,"2011E","2012E","2013E","2014E","2015E","2016E","2017E","2018E","2019E","2020E"]
["Profit model assumptions"]
["Revenue model assumptions"]
["Advertising"]
["Advertising growth (%)",null,null,{"$f":"(Consolidated!K7/Consolidated!J7-1)*100","v":15.137802902930474},{"$f":"(Consolidated!L7/Consolidated!K7-1)*100","v":11.997704871489677},{"$f":"(Consolidated!M7/Consolidated!L7-1)*100","v":1.1309951161574627},{"$f":"(Consolidated!N7/Consolidated!M7-1)*100","v":22.244230786085527},{"$f":"(Consolidated!O7/Consolidated!N7-1)*100","v":10.05167252538115},{"$f":"(Consolidated!P7/Consolidated!O7-1)*100","v":14.895584024699748},{"$f":"(Consolidated!Q7/Consolidated!P7-1)*100","v":18.524204859484783},{"$f":"(Consolidated!R7/Consolidated!Q7-1)*100","v":5.9374941167968265},{"$f":"(Consolidated!S7/Consolidated!R7-1)*100","v":4.9624008233476236},{"$f":"(Consolidated!T7/Consolidated!S7-1)*100","v":13.518346174737239},{"$f":"(Consolidated!U7/Consolidated!T7-1)*100","v":11.639557958682412},{"$f":"(Consolidated!V7/Consolidated!U7-1)*100","v":9.4708450086697926},{"$f":"(Consolidated!W7/Consolidated!V7-1)*100","v":9.3006692079054432}]
[]
["Circulation"]
["Circulation copies (mn)",null,{"$f":"'HT Delhi-NCR'!D63+'HT Mumbai'!D63+'HT Others'!D63+'HT Mint'!D63+Hindustan!D38","v":2.5489999999999995},{"$f":"'HT Delhi-NCR'!E63+'HT Mumbai'!E63+'HT Others'!E63+'HT Mint'!E63+Hindustan!E38","v":2.8195000000000001},{"$f":"'HT Delhi-NCR'!F63+'HT Mumbai'!F63+'HT Others'!F63+'HT Mint'!F63+Hindustan!F38","v":3.0065999999999997},{"$f":"'HT Delhi-NCR'!G63+'HT Mumbai'!G63+'HT Others'!G63+'HT Mint'!G63+Hindustan!G38","v":3.3249},{"$f":"'HT Delhi-NCR'!H63+'HT Mumbai'!H63+'HT Others'!H63+'HT Mint'!H63+Hindustan!H38","v":3.6036999999999995},{"$f":"'HT Delhi-NCR'!I63+'HT Mumbai'!I63+'HT Others'!I63+'HT Mint'!I63+Hindustan!I38","v":3.8896500000000001},{"$f":"'HT Delhi-NCR'!J63+'HT Mumbai'!J63+'HT Others'!J63+'HT Mint'!J63+Hindustan!J38","v":4.1498749999999998},{"$f":"'HT Delhi-NCR'!K63+'HT Mumbai'!K63+'HT Others'!K63+'HT Mint'!K63+Hindustan!K38","v":4.4090000000000007},{"$f":"'HT Delhi-NCR'!L63+'HT Mumbai'!L63+'HT Others'!L63+'HT Mint'!L63+Hindustan!L38","v":4.5486250000000004},{"$f":"'HT Delhi-NCR'!M63+'HT Mumbai'!M63+'HT Others'!M63+'HT Mint'!M63+Hindustan!M38","v":4.5104500000000005},{"$f":"'HT Delhi-NCR'!N63+'HT Mumbai'!N63+'HT Others'!N63+'HT Mint'!N63+Hindustan!N38","v":4.6650499999999999},{"$f":"'HT Delhi-NCR'!O63+'HT Mumbai'!O63+'HT Others'!O63+'HT Mint'!O63+Hindustan!O38","v":4.8679000000000006},{"$f":"'HT Delhi-NCR'!P63+'HT Mumbai'!P63+'HT Others'!P63+'HT Mint'!P63+Hindustan!P38","v":5.0465},{"$f":"'HT Delhi-NCR'!Q63+'HT Mumbai'!Q63+'HT Others'!Q63+'HT Mint'!Q63+Hindustan!Q38","v":5.1669999999999998}]
["Increase in copies (%)",null,null,{"$f":"(D10/C10-1)*100","v":10.61200470772854},{"$f":"(E10/D10-1)*100","v":6.6359283560914806},10.586709239672732,8.3852145929200752,7.9349002414185632,6.6901906341187534,6.2441639808428206,3.1668178725334561,-0.83926461293247767,3.4275959161502501,4.3482920869015507,3.6689332155549481,2.3877935202615719]
["Per-copy realization (Rs)",null,{"$f":"Consolidated!J8/C10/360","v":1.4847837932086663},{"$f":"Consolidated!K8/D10/360","v":1.4670055762448029},{"$f":"Consolidated!L8/E10/360","v":1.422703385884388},{"$f":"Consolidated!M8/F10/360","v":1.5312908324728229},{"$f":"Consolidated!N8/G10/360","v":1.4088143975481993},{"$f":"Consolidated!O8/H10/360","v":1.4152443021865722},{"$f":"Consolidated!P8/I10/360","v":1.4826288442422964},{"$f":"Consolidated!Q8/J10/360","v":1.470814924019052},{"$f":"Consolidated!R8/K10/360","v":1.4441191568880707},{"$f":"Consolidated!S8/L10/360","v":1.5737878149630302},{"$f":"Consolidated!T8/M10/360","v":1.6545112056676781},{"$f":"Consolidated!U8/N10/360","v":1.6886090511308782},{"$f":"Consolidated!V8/O10/360","v":1.7553452888140295},{"$f":"Consolidated!W8/P10/360","v":1.8050996709889691}]
["Increase in realization (%)",null,null,{"$f":"(D12/C12-1)*100","v":-1.1973606558193906},-3.0199060642849274,7.6324726338465876,-7.998247774189382,0.45640537529734182,4.7613363962401456,-0.79682250005610467,-1.815032380690984,8.9790830248649414,5.1292423246105834,2.0609014521264513,3.9521426015368899,2.8344498653342098]
[]
["Others"]
["HT-Burda premium (%)",null,null,null,null,{"$f":"-('HT-Burda'!G4/'HT-Burda'!G5+1)*100","v":28.57142857142858},{"$f":"-('HT-Burda'!H4/'HT-Burda'!H5+1)*100","v":10.000000000000009},{"$f":"-('HT-Burda'!I4/'HT-Burda'!I5+1)*100","v":24.999999999999979},{"$f":"-('HT-Burda'!J4/'HT-Burda'!J5+1)*100","v":30.000000000000004},{"$f":"-('HT-Burda'!K4/'HT-Burda'!K5+1)*100","v":35.000000000000007},{"$f":"-('HT-Burda'!L4/'HT-Burda'!L5+1)*100","v":39.999999999999993},{"$f":"-('HT-Burda'!M4/'HT-Burda'!M5+1)*100","v":39.999999999999993},{"$f":"-('HT-Burda'!N4/'HT-Burda'!N5+1)*100","v":39.999999999999993},{"$f":"-('HT-Burda'!O4/'HT-Burda'!O5+1)*100","v":39.999999999999993},{"$f":"-('HT-Burda'!P4/'HT-Burda'!P5+1)*100","v":39.999999999999972},{"$f":"-('HT-Burda'!Q4/'HT-Burda'!Q5+1)*100","v":39.999999999999993}]
["Other ops growth (%)",null,null,{"$f":"(SUM(Consolidated!K10:K16)/SUM(Consolidated!J10:J16)-1)*100","v":23.258009456272344},{"$f":"(SUM(Consolidated!L10:L16)/SUM(Consolidated!K10:K16)-1)*100","v":44.330684944076395},{"$f":"(SUM(Consolidated!M10:M16)/SUM(Consolidated!L10:L16)-1)*100","v":28.533462480102443},{"$f":"(SUM(Consolidated!N10:N16)/SUM(Consolidated!M10:M16)-1)*100","v":54.481055200474771},{"$f":"(SUM(Consolidated!O10:O16)/SUM(Consolidated!N10:N16)-1)*100","v":20.564534390880908},{"$f":"(SUM(Consolidated!P10:P16)/SUM(Consolidated!O10:O16)-1)*100","v":16.156968580926812},{"$f":"(SUM(Consolidated!Q10:Q16)/SUM(Consolidated!P10:P16)-1)*100","v":12.573681353038291},{"$f":"(SUM(Consolidated!R10:R16)/SUM(Consolidated!Q10:Q16)-1)*100","v":14.169953487539445},{"$f":"(SUM(Consolidated!S10:S16)/SUM(Consolidated!R10:R16)-1)*100","v":8.2633726204697666},{"$f":"(SUM(Consolidated!T10:T16)/SUM(Consolidated!S10:S16)-1)*100","v":1.2520066733940682},{"$f":"(SUM(Consolidated!U10:U16)/SUM(Consolidated!T10:T16)-1)*100","v":-16.8874796894548},{"$f":"(SUM(Consolidated!V10:V16)/SUM(Consolidated!U10:U16)-1)*100","v":-2.8813757366160875},{"$f":"(SUM(Consolidated!W10:W16)/SUM(Consolidated!V10:V16)-1)*100","v":8.0878557665568174}]
[]
["Yield on cash balances (%)",null,null,{"$f":"Consolidated!K327/(AVERAGE(Consolidated!J425:K425)+AVERAGE(Consolidated!J433:K433))*100","v":12.45399593384102},{"$f":"Consolidated!L327/(AVERAGE(Consolidated!K425:L425)+AVERAGE(Consolidated!K433:L433))*100","v":9.2152402893429244},{"$f":"Consolidated!M327/(AVERAGE(Consolidated!L425:M425)+AVERAGE(Consolidated!L433:M433))*100","v":8.5327544641459419},{"$f":"Consolidated!N327/(AVERAGE(Consolidated!M425:N425)+AVERAGE(Consolidated!M433:N433))*100","v":6.5488145096614545},{"$f":"Consolidated!O327/(AVERAGE(Consolidated!N425:O425)+AVERAGE(Consolidated!N433:O433))*100","v":8.686377333265078},{"$f":"Consolidated!P327/(AVERAGE(Consolidated!O425:P425)+AVERAGE(Consolidated!O433:P433))*100","v":7.9306539050944691},{"$f":"Consolidated!Q327/(AVERAGE(Consolidated!P425:Q425)+AVERAGE(Consolidated!P433:Q433))*100","v":7.5150365803675641},{"$f":"Consolidated!R327/(AVERAGE(Consolidated!Q425:R425)+AVERAGE(Consolidated!Q433:R433))*100","v":7.4598033208574845},{"$f":"Consolidated!S327/(AVERAGE(Consolidated!R425:S425)+AVERAGE(Consolidated!R433:S433))*100","v":7.4317363730915691},{"$f":"Consolidated!T327/(AVERAGE(Consolidated!S425:T425)+AVERAGE(Consolidated!S433:T433))*100","v":7.423925664772181},{"$f":"Consolidated!U327/(AVERAGE(Consolidated!T425:U425)+AVERAGE(Consolidated!T433:U433))*100","v":7.4234623184859743},{"$f":"Consolidated!V327/(AVERAGE(Consolidated!U425:V425)+AVERAGE(Consolidated!U433:V433))*100","v":7.429056073981573},{"$f":"Consolidated!W327/(AVERAGE(Consolidated!V425:W425)+AVERAGE(Consolidated!V433:W433))*100","v":7.4392503485013055}]
[]
["Cost model assumptions"]
["Newsprint"]
["Newsprint price (Rs/Kg)",null,{"$f":"Consolidated!J20/(4.6*C27*C25*360)*10^3","v":31.219602185039236},{"$f":"Consolidated!K20/(4.5*D27*D25*360)*10^3","v":28.716474882523709},{"$f":"Consolidated!L20/(4.5*E27*E25*360)*10^3","v":34.857984142134391},{"$f":"Consolidated!M20/(4.5*F27*F25*360)*10^3","v":29.175959788745043},{"$f":"(Consolidated!N20+'HT-Burda'!H5)/(4.4*G27*G25*360)*10^3","v":30.088697369316055},{"$f":"(Consolidated!O20+'HT-Burda'!I5)/(4.4*H27*H25*360)*10^3","v":32.68182642801743},{"$f":"(Consolidated!P20+'HT-Burda'!J5)/(4.4*I27*I25*360)*10^3","v":35.671871766742342},{"$f":"(Consolidated!Q20+'HT-Burda'!K5)/(4.4*J27*J25*360)*10^3","v":35.917021159325365},{"$f":"(Consolidated!R20+'HT-Burda'!L5)/(4.3*K27*K25*360)*10^3","v":36.356684735228811},{"$f":"(Consolidated!S20+'HT-Burda'!M5)/(4.3*L27*L25*360)*10^3","v":37.346169458735922},{"$f":"(Consolidated!T20+'HT-Burda'!N5)/(4.3*M27*M25*360)*10^3","v":38.199431128502724},{"$f":"(Consolidated!U20+'HT-Burda'!O5)/(4.2*N27*N25*360)*10^3","v":39.64876743555147},{"$f":"(Consolidated!V20+'HT-Burda'!P5)/(4.2*O27*O25*360)*10^3","v":40.823997462059076},{"$f":"(Consolidated!W20+'HT-Burda'!Q5)/(4.2*P27*P25*360)*10^3","v":42.005310175664576}]
["NP price inflation (%)",null,null,{"$f":"(D23/C23-1)*100","v":-8.0178065296266041},{"$f":"(E23/D23-1)*100","v":21.386710188959455},-16.300496122267816,3.1283892190004714,8.6182828949777246,9.1489542217310316,0.6872344523608076,1.2241092432279554,2.7216032779477262,2.2847367805942653,3.7941306041264999,2.9641022975504194,2.8936723178649704]
["Print order (mn)",null,{"$f":"'HT Delhi-NCR'!D60+'HT Mumbai'!D60+'HT Others'!D60+'HT Mint'!D60+Hindustan!D37","v":2.67},{"$f":"'HT Delhi-NCR'!E60+'HT Mumbai'!E60+'HT Others'!E60+'HT Mint'!E60+Hindustan!E37","v":2.96},{"$f":"'HT Delhi-NCR'!F60+'HT Mumbai'!F60+'HT Others'!F60+'HT Mint'!F60+Hindustan!F37","v":3.17},{"$f":"'HT Delhi-NCR'!G60+'HT Mumbai'!G60+'HT Others'!G60+'HT Mint'!G60+Hindustan!G37","v":3.42},{"$f":"'HT Delhi-NCR'!H60+'HT Mumbai'!H60+'HT Others'!H60+'HT Mint'!H60+Hindustan!H37","v":3.7649999999999997},{"$f":"'HT Delhi-NCR'!I60+'HT Mumbai'!I60+'HT Others'!I60+'HT Mint'!I60+Hindustan!I37","v":4.0600000000000005},{"$f":"'HT Delhi-NCR'!J60+'HT Mumbai'!J60+'HT Others'!J60+'HT Mint'!J60+Hindustan!J37","v":4.33},{"$f":"'HT Delhi-NCR'!K60+'HT Mumbai'!K60+'HT Others'!K60+'HT Mint'!K60+Hindustan!K37","v":4.5999999999999996},{"$f":"'HT Delhi-NCR'!L60+'HT Mumbai'!L60+'HT Others'!L60+'HT Mint'!L60+Hindustan!L37","v":4.745000000000001},{"$f":"'HT Delhi-NCR'!M60+'HT Mumbai'!M60+'HT Others'!M60+'HT Mint'!M60+Hindustan!M37","v":4.6700000000000008},{"$f":"'HT Delhi-NCR'!N60+'HT Mumbai'!N60+'HT Others'!N60+'HT Mint'!N60+Hindustan!N37","v":4.83},{"$f":"'HT Delhi-NCR'!O60+'HT Mumbai'!O60+'HT Others'!O60+'HT Mint'!O60+Hindustan!O37","v":5.0400000000000009},{"$f":"'HT Delhi-NCR'!P60+'HT Mumbai'!P60+'HT Others'!P60+'HT Mint'!P60+Hindustan!P37","v":5.2250000000000005},{"$f":"'HT Delhi-NCR'!Q60+'HT Mumbai'!Q60+'HT Others'!Q60+'HT Mint'!Q60+Hindustan!Q37","v":5.3500000000000005}]
["Print wastage (%)",null,{"$f":"(1-C10/C25)*100","v":4.5318352059925289},{"$f":"(1-D10/D25)*100","v":4.7466216216216157},5.1545741324921179,2.7807017543859613,4.2841965471447585,4.1958128078817829,4.1599307159353449,4.1521739130434554,4.1385669125395319,3.4164882226980775,3.4151138716356111,3.4146825396825453,3.4162679425837394,3.4205607476635591]
["Average pages (#)",null,{"$f":"('HT Delhi-NCR'!D76*'HT Delhi-NCR'!D77+'HT Mumbai'!D76*'HT Mumbai'!D77+'HT Others'!D76*'HT Others'!D77+'HT Mint'!D76*'HT Mint'!D77+Hindustan!D37*Hindustan!D41)/C25","v":31.507490636704119},{"$f":"('HT Delhi-NCR'!E76*'HT Delhi-NCR'!E77+'HT Mumbai'!E76*'HT Mumbai'!E77+'HT Others'!E76*'HT Others'!E77+'HT Mint'!E76*'HT Mint'!E77+Hindustan!E37*Hindustan!E41)/D25","v":33.719594594594597},{"$f":"('HT Delhi-NCR'!F76*'HT Delhi-NCR'!F77+'HT Mumbai'!F76*'HT Mumbai'!F77+'HT Others'!F76*'HT Others'!F77+'HT Mint'!F76*'HT Mint'!F77+Hindustan!F37*Hindustan!F41)/E25","v":31.214511041009462},{"$f":"('HT Delhi-NCR'!G76*'HT Delhi-NCR'!G77+'HT Mumbai'!G76*'HT Mumbai'!G77+'HT Others'!G76*'HT Others'!G77+'HT Mint'!G76*'HT Mint'!G77+Hindustan!G37*Hindustan!G41)/F25","v":29.448830409356727},{"$f":"('HT Delhi-NCR'!H76*'HT Delhi-NCR'!H77+'HT Mumbai'!H76*'HT Mumbai'!H77+'HT Others'!H76*'HT Others'!H77+'HT Mint'!H76*'HT Mint'!H77+Hindustan!H37*Hindustan!H41)/G25","v":31.553784860557773},{"$f":"('HT Delhi-NCR'!I76*'HT Delhi-NCR'!I77+'HT Mumbai'!I76*'HT Mumbai'!I77+'HT Others'!I76*'HT Others'!I77+'HT Mint'!I76*'HT Mint'!I77+Hindustan!I37*Hindustan!I41)/H25","v":31.179802955665021},{"$f":"('HT Delhi-NCR'!J76*'HT Delhi-NCR'!J77+'HT Mumbai'!J76*'HT Mumbai'!J77+'HT Others'!J76*'HT Others'!J77+'HT Mint'!J76*'HT Mint'!J77+Hindustan!J37*Hindustan!J41)/I25","v":32.111431870669747},{"$f":"('HT Delhi-NCR'!K76*'HT Delhi-NCR'!K77+'HT Mumbai'!K76*'HT Mumbai'!K77+'HT Others'!K76*'HT Others'!K77+'HT Mint'!K76*'HT Mint'!K77+Hindustan!K37*Hindustan!K41)/J25","v":33.190217391304351},{"$f":"('HT Delhi-NCR'!L76*'HT Delhi-NCR'!L77+'HT Mumbai'!L76*'HT Mumbai'!L77+'HT Others'!L76*'HT Others'!L77+'HT Mint'!L76*'HT Mint'!L77+Hindustan!L37*Hindustan!L41)/K25","v":31.70021074815595},{"$f":"('HT Delhi-NCR'!M76*'HT Delhi-NCR'!M77+'HT Mumbai'!M76*'HT Mumbai'!M77+'HT Others'!M76*'HT Others'!M77+'HT Mint'!M76*'HT Mint'!M77+Hindustan!M37*Hindustan!M41)/L25","v":32.645610278372587},{"$f":"('HT Delhi-NCR'!N76*'HT Delhi-NCR'!N77+'HT Mumbai'!N76*'HT Mumbai'!N77+'HT Others'!N76*'HT Others'!N77+'HT Mint'!N76*'HT Mint'!N77+Hindustan!N37*Hindustan!N41)/M25","v":33.85507246376811},{"$f":"('HT Delhi-NCR'!O76*'HT Delhi-NCR'!O77+'HT Mumbai'!O76*'HT Mumbai'!O77+'HT Others'!O76*'HT Others'!O77+'HT Mint'!O76*'HT Mint'!O77+Hindustan!O37*Hindustan!O41)/N25","v":35.236111111111114},{"$f":"('HT Delhi-NCR'!P76*'HT Delhi-NCR'!P77+'HT Mumbai'!P76*'HT Mumbai'!P77+'HT Others'!P76*'HT Others'!P77+'HT Mint'!P76*'HT Mint'!P77+Hindustan!P37*Hindustan!P41)/O25","v":36.311004784688997},{"$f":"('HT Delhi-NCR'!Q76*'HT Delhi-NCR'!Q77+'HT Mumbai'!Q76*'HT Mumbai'!Q77+'HT Others'!Q76*'HT Others'!Q77+'HT Mint'!Q76*'HT Mint'!Q77+Hindustan!Q37*Hindustan!Q41)/P25","v":37.495327102803742}]
["Page inflation (%)",null,null,{"$f":"(D27/C27-1)*100","v":7.0208826954740955},{"$f":"(E27/D27-1)*100","v":-7.429162727794802},-5.6566019225256952,7.1478371872189639,-1.1852204309101055,2.9879243186027304,3.3595061253558045,-4.4892946182954923,2.9823130758575012,3.7048233287180432,4.0792665525114513,3.0505457034926131,3.2616071219657705]
[]
["Employee"]
["Cost inflation (%)",null,null,{"$f":"(Consolidated!K24/Consolidated!J24-1)*100","v":24.217528366945995},{"$f":"(Consolidated!L24/Consolidated!K24-1)*100","v":22.009895147746363},{"$f":"(Consolidated!M24/Consolidated!L24-1)*100","v":4.1583994708994876},{"$f":"(Consolidated!N24/Consolidated!M24-1)*100","v":19.41423922533534},{"$f":"(Consolidated!O24/Consolidated!N24-1)*100","v":17.903531453639076},{"$f":"(Consolidated!P24/Consolidated!O24-1)*100","v":20.263491903078169},{"$f":"(Consolidated!Q24/Consolidated!P24-1)*100","v":18.336725736815485},{"$f":"(Consolidated!R24/Consolidated!Q24-1)*100","v":15.023534711434138},{"$f":"(Consolidated!S24/Consolidated!R24-1)*100","v":5.9074628134142992},{"$f":"(Consolidated!T24/Consolidated!S24-1)*100","v":9.1384355210507593},{"$f":"(Consolidated!U24/Consolidated!T24-1)*100","v":5.8190852799265169},{"$f":"(Consolidated!V24/Consolidated!U24-1)*100","v":8.4109240512167496},{"$f":"(Consolidated!W24/Consolidated!V24-1)*100","v":9.6580350645007798}]
[]
["Overheads"]
["Share of revenues (%)",null,{"$f":"Consolidated!J40/Consolidated!J17*100","v":26.650555591625132},{"$f":"Consolidated!K40/Consolidated!K17*100","v":30.812523737773745},{"$f":"Consolidated!L40/Consolidated!L17*100","v":34.014302582039342},{"$f":"Consolidated!M40/Consolidated!M17*100","v":30.789428983948142},{"$f":"Consolidated!N40/Consolidated!N17*100","v":29.675397054413573},{"$f":"Consolidated!O40/Consolidated!O17*100","v":31.085046647835835},{"$f":"Consolidated!P40/Consolidated!P17*100","v":29.190062584246686},{"$f":"Consolidated!Q40/Consolidated!Q17*100","v":27.711187203350018},{"$f":"Consolidated!R40/Consolidated!R17*100","v":28.252495350838068},{"$f":"Consolidated!S40/Consolidated!S17*100","v":28.112143089175522},{"$f":"Consolidated!T40/Consolidated!T17*100","v":27.26668804319165},{"$f":"Consolidated!U40/Consolidated!U17*100","v":26.481591470820703},{"$f":"Consolidated!V40/Consolidated!V17*100","v":26.200715475655279},{"$f":"Consolidated!W40/Consolidated!W17*100","v":26.272208156195575}]
[]
["Rate on outstanding debt (%)",null,null,{"$f":"-Consolidated!K328/AVERAGE(Consolidated!J421:K421)%","v":9.1507167804290894},{"$f":"-Consolidated!L328/AVERAGE(Consolidated!K421:L421)%","v":10.874416990771232},{"$f":"-Consolidated!M328/AVERAGE(Consolidated!L421:M421)%","v":7.6380530858925084},{"$f":"-Consolidated!N328/AVERAGE(Consolidated!M421:N421)%","v":6.6074978301649079},{"$f":"-Consolidated!O328/AVERAGE(Consolidated!N421:O421)%","v":10.601281024819855},{"$f":"-Consolidated!P328/AVERAGE(Consolidated!O421:P421)%","v":8.9999999999999982},{"$f":"-Consolidated!Q328/AVERAGE(Consolidated!P421:Q421)%","v":8.9999999999999982},{"$f":"-Consolidated!R328/AVERAGE(Consolidated!Q421:R421)%","v":8.9999999999999982},{"$f":"-Consolidated!S328/AVERAGE(Consolidated!R421:S421)%","v":8.9999999999999982},{"$f":"-Consolidated!T328/AVERAGE(Consolidated!S421:T421)%","v":8.9999999999999982},{"$f":"-Consolidated!U328/AVERAGE(Consolidated!T421:U421)%","v":8.9999999999999982},{"$f":"-Consolidated!V328/AVERAGE(Consolidated!U421:V421)%","v":8.9999999999999982},{"$f":"-Consolidated!W328/AVERAGE(Consolidated!V421:W421)%","v":8.9999999999999982}]
[]
["Tax rate (%)",null,{"$f":"SUM(Consolidated!J154:J155)/Consolidated!J151*100","v":37.114095420215939},{"$f":"SUM(Consolidated!K154:K155)/Consolidated!K151*100","v":27.09625429899414},{"$f":"SUM(Consolidated!L154:L155)/Consolidated!L151*100","v":1403.3707865166828},{"$f":"SUM(Consolidated!M154:M155)/Consolidated!M151*100","v":28.464558573854028},{"$f":"SUM(Consolidated!N154:N155)/Consolidated!N151*100","v":27.72462077012834},{"$f":"SUM(Consolidated!O154:O155)/Consolidated!O151*100","v":26.632573921089975},{"$f":"SUM(Consolidated!P154:P155)/Consolidated!P151*100","v":28.010221175612255},{"$f":"SUM(Consolidated!Q154:Q155)/Consolidated!Q151*100","v":29.809222771992566},{"$f":"SUM(Consolidated!R154:R155)/Consolidated!R151*100","v":30.284646877219242},{"$f":"SUM(Consolidated!S154:S155)/Consolidated!S151*100","v":30.588402888610407},{"$f":"SUM(Consolidated!T154:T155)/Consolidated!T151*100","v":31.126793343902371},{"$f":"SUM(Consolidated!U154:U155)/Consolidated!U151*100","v":31.367189846067994},{"$f":"SUM(Consolidated!V154:V155)/Consolidated!V151*100","v":31.48779241675388},{"$f":"SUM(Consolidated!W154:W155)/Consolidated!W151*100","v":31.601619433603272}]
[]
[]
["Capital expenditure (Rs mn)",null,{"$f":"-SUM(Consolidated!J373:J374)","v":866.69399999999996},{"$f":"-SUM(Consolidated!K373:K374)","v":1196.3800000000001},{"$f":"-SUM(Consolidated!L373:L374)","v":2597},{"$f":"-SUM(Consolidated!M373:M374)","v":1574.8},{"$f":"-SUM(Consolidated!N373:N374)","v":773.2},{"$f":"-SUM(Consolidated!O373:O374)","v":830},{"$f":"-SUM(Consolidated!P373:P374)","v":871.5},{"$f":"-SUM(Consolidated!Q373:Q374)","v":915.07500000000073},{"$f":"-SUM(Consolidated!R373:R374)","v":717.72750000000087},{"$f":"-SUM(Consolidated!S373:S374)","v":753.61387500000092},{"$f":"-SUM(Consolidated!T373:T374)","v":1126.3184789062507},{"$f":"-SUM(Consolidated!U373:U374)","v":1464.054487382813},{"$f":"-SUM(Consolidated!V373:V374)","v":1537.2572117519558},{"$f":"-SUM(Consolidated!W373:W374)","v":1614.1200723395523}]
[]
["D&A to net block (%)",null,null,{"$f":"-Consolidated!K329/AVERAGE(Consolidated!J427:K427)%","v":10.736852715653898},{"$f":"-Consolidated!L329/AVERAGE(Consolidated!K427:L427)%","v":11.156174280162487},{"$f":"-Consolidated!M329/AVERAGE(Consolidated!L427:M427)%","v":9.1218199766438044},{"$f":"-Consolidated!N329/AVERAGE(Consolidated!M427:N427)%","v":8.7220475418412757},{"$f":"-Consolidated!O329/AVERAGE(Consolidated!N427:O427)%","v":8.1647246972812422},{"$f":"-Consolidated!P329/AVERAGE(Consolidated!O427:P427)%","v":7.2557446857076702},{"$f":"-Consolidated!Q329/AVERAGE(Consolidated!P427:Q427)%","v":7.0956457884570128},{"$f":"-Consolidated!R329/AVERAGE(Consolidated!Q427:R427)%","v":6.9829005029003888},{"$f":"-Consolidated!S329/AVERAGE(Consolidated!R427:S427)%","v":6.7610382599222429},{"$f":"-Consolidated!T329/AVERAGE(Consolidated!S427:T427)%","v":6.4414489136562816},{"$f":"-Consolidated!U329/AVERAGE(Consolidated!T427:U427)%","v":6.158882382820356},{"$f":"-Consolidated!V329/AVERAGE(Consolidated!U427:V427)%","v":5.9452356749825155},{"$f":"-Consolidated!W329/AVERAGE(Consolidated!V427:W427)%","v":5.7064496394342532}]
[]
["Current asset days",null,{"$f":"(Consolidated!J426+Consolidated!J432)/Consolidated!J322*360","v":137.16401411041619},{"$f":"(Consolidated!K426+Consolidated!K432)/Consolidated!K322*360","v":164.63348046251363},{"$f":"(Consolidated!L426+Consolidated!L432)/Consolidated!L322*360","v":194.31461224853521},{"$f":"(Consolidated!M426+Consolidated!M432)/Consolidated!M322*360","v":164.5214166407157},{"$f":"(Consolidated!N426+Consolidated!N432)/Consolidated!N322*360","v":144.38578921460456},{"$f":"(Consolidated!O426+Consolidated!O432)/Consolidated!O322*360","v":151.99747587440345},{"$f":"(Consolidated!P426+Consolidated!P432)/Consolidated!P322*360","v":147.57432566254158},{"$f":"(Consolidated!Q426+Consolidated!Q432)/Consolidated!Q322*360","v":140.38206845559031},{"$f":"(Consolidated!R426+Consolidated!R432)/Consolidated!R322*360","v":137.13449468713381},{"$f":"(Consolidated!S426+Consolidated!S432)/Consolidated!S322*360","v":136.43898958118842},{"$f":"(Consolidated!T426+Consolidated!T432)/Consolidated!T322*360","v":133.23027144834802},{"$f":"(Consolidated!U426+Consolidated!U432)/Consolidated!U322*360","v":132.36065544005683},{"$f":"(Consolidated!V426+Consolidated!V432)/Consolidated!V322*360","v":131.51947590802368},{"$f":"(Consolidated!W426+Consolidated!W432)/Consolidated!W322*360","v":130.21745363124626}]
["Current liability days",null,{"$f":"-Consolidated!J422/SUM(Consolidated!J323:J325)*360","v":87.251584204727664},{"$f":"-Consolidated!K422/SUM(Consolidated!K323:K325)*360","v":97.675336815844332},{"$f":"-Consolidated!L422/SUM(Consolidated!L323:L325)*360","v":154.41278113654241},{"$f":"-Consolidated!M422/SUM(Consolidated!M323:M325)*360","v":178.43066446553857},{"$f":"-Consolidated!N422/SUM(Consolidated!N323:N325)*360","v":149.85623366683444},{"$f":"-Consolidated!O422/SUM(Consolidated!O323:O325)*360","v":136.72117135703775},{"$f":"-Consolidated!P422/SUM(Consolidated!P323:P325)*360","v":130.87065246203147},{"$f":"-Consolidated!Q422/SUM(Consolidated!Q323:Q325)*360","v":127.52020552903744},{"$f":"-Consolidated!R422/SUM(Consolidated!R323:R325)*360","v":127.0804054328342},{"$f":"-Consolidated!S422/SUM(Consolidated!S323:S325)*360","v":127.18508042088445},{"$f":"-Consolidated!T422/SUM(Consolidated!T323:T325)*360","v":125.78427901100284},{"$f":"-Consolidated!U422/SUM(Consolidated!U323:U325)*360","v":125.24635196936686},{"$f":"-Consolidated!V422/SUM(Consolidated!V323:V325)*360","v":124.18328757868828},{"$f":"-Consolidated!W422/SUM(Consolidated!W323:W325)*360","v":123.30101808176053}]