{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Key Statistics"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":9,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Key Statistics","index":0,"n_rows":31,"n_cols":29,"rows_kept":31,"cut":false,"hidden":false,"merged":[[17,2,17,4],[17,5,17,7],[17,8,17,10],[17,11,17,13],[24,2,24,4],[24,5,24,7],[24,8,24,10],[24,11,24,13],[3,2,3,4],[3,5,3,7],[3,8,3,10],[3,11,3,13],[10,2,10,4],[10,5,10,7],[10,8,10,10],[10,11,10,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Microsoft",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amazon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Google",{"$f":"INDEX(AB1:AB6,AC1)","v":"Google"}]
[null,null,"Net Income Margin",null,null,"EBITDA Margin",null,null,"Gross Profit Margin",null,null,"EBIT Margin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Facebook"]
[null,null,"Microsoft",0.21,{"$f":"D5","v":0.21},"Microsoft",0.02,{"$f":"G5","v":0.02},"Google",0.06,{"$f":"J5","v":0.06},"Facebook",9.9999999999999992E-2,{"$f":"M5","v":9.9999999999999992E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"WalMart"]
[null,null,"Amazon",0.18,{"$f":"D6","v":0.18},"Apple",0.02,{"$f":"G6","v":0.02},"Amazon",0.03,{"$f":"J6","v":0.03},"WalMart",0.09,{"$f":"M6","v":0.09},null,null,null,null,null,null,null,null,null,null,null,null,null,"Apple"]
[null,null,"Google",0.16999999999999998,{"$f":"D7","v":0.16999999999999998},"Amazon",0.01,{"$f":"G7","v":0.01},"Microsoft",0.02,{"$f":"J7","v":0.02},"Amazon",0.06,{"$f":"M7","v":0.06}]
[null,null,"Facebook",0.15999999999999998,{"$f":"D8","v":0.15999999999999998},"WalMart",0.01,{"$f":"G8","v":0.01},"Facebook",0.01,{"$f":"J8","v":0.01},"Apple",0.06,{"$f":"M8","v":0.06}]
[null,null,"WalMart",0.1,{"$f":"D9","v":0.1},"Facebook",-0.01,{"$f":"G9","v":-0.01},"Apple",0.01,{"$f":"J9","v":0.01},"Google",0.04,{"$f":"M9","v":0.04}]
[null,null,"Apple",0.05,{"$f":"D10","v":0.05},"Google",-0.02,{"$f":"G10","v":-0.02},"WalMart",-0.01,{"$f":"J10","v":-0.01},"Microsoft",0.02,{"$f":"M10","v":0.02}]
[null,null,"Net revenues Growth",null,null,"EBITDA Growth",null,null,"Net Income Growth",null,null,"EBIT Growth"]
[null,null,"Apple",0.11000000000000001,{"$f":"D12","v":0.11000000000000001},"WalMart",0.13,{"$f":"G12","v":0.13},"Apple",0.06,{"$f":"J12","v":0.06},"Apple",0.09,{"$f":"M12","v":0.09}]
[null,null,"WalMart",9.0000000000000011E-2,{"$f":"D13","v":9.0000000000000011E-2},"Apple",0.12000000000000001,{"$f":"G13","v":0.12000000000000001},"WalMart",0.04,{"$f":"J13","v":0.04},"Google",0.08,{"$f":"M13","v":0.08}]
[null,null,"Facebook",7.0000000000000007E-2,{"$f":"D14","v":7.0000000000000007E-2},"Amazon",0.1,{"$f":"G14","v":0.1},"Google",0.03,{"$f":"J14","v":0.03},"Facebook",7.0000000000000007E-2,{"$f":"M14","v":7.0000000000000007E-2}]
[null,null,"Google",0.05,{"$f":"D15","v":0.05},"Facebook",0.1,{"$f":"G15","v":0.1},"Facebook",0.03,{"$f":"J15","v":0.03},"WalMart",6.0000000000000005E-2,{"$f":"M15","v":6.0000000000000005E-2}]
[null,null,"Amazon",0.03,{"$f":"D16","v":0.03},"Google",9.0000000000000011E-2,{"$f":"G16","v":9.0000000000000011E-2},"Microsoft",0.02,{"$f":"J16","v":0.02},"Amazon",0.05,{"$f":"M16","v":0.05}]
[null,null,"Microsoft",0.01,{"$f":"D17","v":0.01},"Microsoft",7.0000000000000007E-2,{"$f":"G17","v":7.0000000000000007E-2},"Amazon",0.01,{"$f":"J17","v":0.01},"Microsoft",0.02,{"$f":"M17","v":0.02}]
[null,null,"Employee Costs",null,null,"Repairs & Maintenance",null,null,"Bad debt",null,null,"Operating Expenses"]
[null,null,"Google",0.04,{"$f":"D19","v":0.04},"Amazon",0.04,{"$f":"G19","v":0.04},"Microsoft",0.01,{"$f":"J19","v":0.01},"Google",0.03,{"$f":"M19","v":0.03}]
[null,null,"Amazon",0.02,{"$f":"D20","v":0.02},"Google",0.02,{"$f":"G20","v":0.02},"Facebook",-1.9999999999999993E-2,{"$f":"J20","v":-1.9999999999999993E-2},"Facebook",0.03,{"$f":"M20","v":0.03}]
[null,null,"Facebook",0.02,{"$f":"D21","v":0.02},"Microsoft",0.01,{"$f":"G21","v":0.01},"Amazon",-1.9999999999999997E-2,{"$f":"J21","v":-1.9999999999999997E-2},"Amazon",0.02,{"$f":"M21","v":0.02}]
[null,null,"Microsoft",0.01,{"$f":"D22","v":0.01},"Apple",0.01,{"$f":"G22","v":0.01},"WalMart",-2.9999999999999992E-2,{"$f":"J22","v":-2.9999999999999992E-2},"WalMart",1.9999999999999997E-2,{"$f":"M22","v":1.9999999999999997E-2}]
[null,null,"WalMart",0,{"$f":"D23","v":0},"Facebook",0,{"$f":"G23","v":0},"Google",-3.9999999999999994E-2,{"$f":"J23","v":-3.9999999999999994E-2},"Microsoft",0.01,{"$f":"M23","v":0.01}]
[null,null,"Apple",0,{"$f":"D24","v":0},"WalMart",0,{"$f":"G24","v":0},"Apple",-5.9999999999999991E-2,{"$f":"J24","v":-5.9999999999999991E-2},"Apple",9.9999999999999967E-3,{"$f":"M24","v":9.9999999999999967E-3}]
[null,null,"Employee Cost",null,null,"Repairs & Mainetance",null,null,"Bad debt",null,null,"Operating Expenses"]
[null,null,"Google",0.05,{"$f":"D26","v":0.05},"Microsoft",0.01,{"$f":"G26","v":0.01},"Facebook",0.03,{"$f":"J26","v":0.03},"Google",0.03,{"$f":"M26","v":0.03}]
[null,null,"Amazon",0.04,{"$f":"D27","v":0.04},"Apple",0.01,{"$f":"G27","v":0.01},"WalMart",1.9999999999999997E-2,{"$f":"J27","v":1.9999999999999997E-2},"Facebook",0.03,{"$f":"M27","v":0.03}]
[null,null,"Facebook",0.04,{"$f":"D28","v":0.04},"Amazon",0.01,{"$f":"G28","v":0.01},"Amazon",0.01,{"$f":"J28","v":0.01},"Amazon",1.9999999999999997E-2,{"$f":"M28","v":1.9999999999999997E-2}]
[null,null,"Microsoft",0.03,{"$f":"D29","v":0.03},"WalMart",0.01,{"$f":"G29","v":0.01},"Apple",9.9999999999999985E-3,{"$f":"J29","v":9.9999999999999985E-3},"WalMart",0.01,{"$f":"M29","v":0.01}]
[null,null,"WalMart",0.03,{"$f":"D30","v":0.03},"Facebook",-0.01,{"$f":"G30","v":-0.01},"Google",0,{"$f":"J30","v":0},"Microsoft",-1.0000000000000002E-2,{"$f":"M30","v":-1.0000000000000002E-2}]
[null,null,"Apple",0.01,{"$f":"D31","v":0.01},"Google",-0.04,{"$f":"G31","v":-0.04},"Microsoft",0,{"$f":"J31","v":0},"Apple",-2.0000000000000004E-2,{"$f":"M31","v":-2.0000000000000004E-2}]