{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Dashboard","Microsoft","Apple","Google","Amazon","Control"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":11,"defined_names":472,"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":"Dashboard","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B3),B3),B3)","v":"Revenue"},"Revenue"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B4),B4),B4)","v":"Cost Of Services"},"Cost Of Services"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B5),B5),B5)","v":"Gross Profit"},"Gross Profit"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B6),B6),B6)","v":"Admin Expenses"},"Admin Expenses"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B7),B7),B7)","v":"Selling & Marketing"},"Selling & Marketing"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B8),B8),B8)","v":"Depreciation"},"Depreciation"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B9),B9),B9)","v":"Impairment loss"},"Impairment loss"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B10),B10),B10)","v":"Operating expenses"},"Operating expenses"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B11),B11),B11)","v":"Operating income"},"Operating income"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B12),B12),B12)","v":"Finance Cost"},"Finance Cost"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_ITEMs(B13),B13),B13)","v":"Net income"},"Net income"]
[]
[]
[{"$f":"IFERROR(HYPERLINK(MouseMove_TRENDs(B16),B16),B16)","v":"Monthly "},"Monthly "]
[{"$f":"IFERROR(HYPERLINK(MouseMove_TRENDs(B17),B17),B17)","v":"Quarterly"},"Quarterly"]
[{"$f":"IFERROR(HYPERLINK(MouseMove_TRENDs(B18),B18),B18)","v":"Yearly"},"Yearly",null,{"$f":"IFERROR(HYPERLINK(MouseMove_COMPANIES(D19),D19),D19)","v":"Microsoft"},{"$f":"IFERROR(HYPERLINK(MouseMove_COMPANIES(E19),E19),E19)","v":"Apple"},{"$f":"IFERROR(HYPERLINK(MouseMove_COMPANIES(F19),F19),F19)","v":"Google"},{"$f":"IFERROR(HYPERLINK(MouseMove_COMPANIES(G19),G19),G19)","v":"Amazon"}]
[null,null,null,"Microsoft","Apple","Google","Amazon"]

{"sheet":"Microsoft","index":1,"n_rows":14,"n_cols":39,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,2013,2013,2013,2013,2014,2014,2014,2014,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014]
[null,null,null,null,null,null,null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,2009,2010,2011,2012,2013,2014,{"$f":"H2&CHAR(10)&H1","v":"Q1\n2013"},{"$f":"I2&CHAR(10)&I1","v":"Q2\n2013"},"Q3\n2013","Q4\n2013","Q1\n2014","Q2\n2014","Q3\n2014","Q4\n2014","Jan\n2013","Feb\n2013","Mar\n2013","Apr\n2013","May\n2013","Jun\n2013","Jul\n2013","Aug\n2013","Sep\n2013","Oct\n2013","Nov\n2013","Dec\n2013","Jan\n2014","Feb\n2014","Mar\n2014","Apr\n2014","May\n2014","Jun\n2014","Jul\n2014","Aug\n2014","Sep\n2014","Oct\n2014","Nov\n2014","Dec\n2014"]
["Revenue",602,722.4,866.87999999999988,1040.2559999999999,1248.3071999999997,1497.9686399999996,165.55,198.65999999999997,238.39199999999997,286.07039999999995,343.28447999999992,201.97099999999998,315.54431999999991,249.07549333333327,55.183333333333337,66.219999999999985,79.463999999999984,95.356799999999978,114.42815999999998,45.526249999999997,54.631499999999988,65.557799999999986,78.669359999999983,68.15693499999999,64.689414999999983,70.577476666666655,49.665000000000006,66.219999999999985,79.463999999999984,95.356799999999978,102.98534399999998,45.526249999999997,54.631499999999981,65.557799999999986,70.802423999999988,68.15693499999999,58.220473499999983,63.519728999999984]
["Cost Of Services",180.6,216.72,260.06399999999996,312.07679999999993,374.4921599999999,449.39059199999986,49.664999999999999,59.597999999999985,71.517599999999987,85.821119999999979,102.98534399999997,60.59129999999999,94.663295999999974,74.722647999999978,16.555,19.865999999999996,23.839199999999995,28.607039999999994,34.328447999999995,13.657874999999999,16.389449999999997,19.667339999999996,23.600807999999994,20.447080499999995,19.406824499999995,21.173242999999996,14.899500000000002,19.865999999999996,23.839199999999995,28.607039999999994,30.895603199999993,13.657874999999999,16.389449999999993,19.667339999999996,21.240727199999995,20.447080499999995,17.466142049999995,19.055918699999996]
["Gross Profit",421.4,505.67999999999995,606.81599999999992,728.17919999999992,873.81503999999984,1048.5780479999999,115.88500000000002,139.06199999999998,166.87439999999998,200.24927999999997,240.29913599999995,141.37969999999999,220.88102399999994,174.35284533333328,38.628333333333337,46.353999999999985,55.624799999999993,66.749759999999981,80.099711999999982,31.868375,38.242049999999992,45.89045999999999,55.06855199999999,47.709854499999992,45.282590499999984,49.404233666666656,34.765500000000003,46.353999999999985,55.624799999999993,66.749759999999981,72.089740799999987,31.868375,38.242049999999992,45.89045999999999,49.561696799999993,47.709854499999992,40.754331449999988,44.463810299999992]
["Admin Expenses",66.22,79.463999999999999,95.356799999999993,114.42815999999999,137.31379199999998,164.77655039999996,18.2105,21.852599999999995,26.223119999999998,31.467743999999996,37.761292799999993,22.216809999999999,34.709875199999992,27.39830426666666,6.0701666666666672,7.2841999999999985,8.7410399999999981,10.489247999999998,12.587097599999998,5.0078874999999998,6.0094649999999987,7.2113579999999988,8.6536295999999986,7.4972628499999994,7.1158356499999984,7.7635224333333319,5.4631500000000006,7.2841999999999985,8.7410399999999981,10.489247999999998,11.328387839999998,5.0078874999999998,6.0094649999999978,7.2113579999999988,7.7882666399999989,7.4972628499999994,6.4042520849999978,6.9871701899999978]
["Selling & Marketing",42.14,36.119999999999997,43.343999999999994,52.012799999999999,62.415359999999993,74.898431999999985,11.588500000000002,9.9329999999999998,11.919599999999999,14.303519999999999,17.164223999999997,10.098549999999999,22.088102399999997,12.453774666666664,2.7591666666666672,3.3109999999999995,3.9731999999999994,4.7678399999999987,5.7214079999999994,2.2763125,2.7315749999999994,3.2778899999999993,3.9334679999999995,3.4078467499999996,3.2344707499999994,3.5288738333333329,2.4832500000000004,3.3109999999999995,3.9731999999999994,4.7678399999999987,5.1492671999999997,2.2763125,2.7315749999999994,3.2778899999999993,3.5401211999999997,3.4078467499999996,2.9110236749999991,3.1759864499999995]
["Depreciation",18.059999999999999,36.119999999999997,43.343999999999994,52.012799999999999,62.415359999999993,74.898431999999985,4.9664999999999999,9.9329999999999998,11.919599999999999,14.303519999999999,17.164223999999997,10.098549999999999,9.4663295999999963,12.453774666666664,2.7591666666666672,3.3109999999999995,3.9731999999999994,4.7678399999999987,5.7214079999999994,2.2763125,2.7315749999999994,3.2778899999999993,3.9334679999999995,3.4078467499999996,3.2344707499999994,3.5288738333333329,2.4832500000000004,3.3109999999999995,3.9731999999999994,4.7678399999999987,5.1492671999999997,2.2763125,2.7315749999999994,3.2778899999999993,3.5401211999999997,3.4078467499999996,2.9110236749999991,3.1759864499999995]
["Impairment loss",6.0200000000000005,36.119999999999997,43.343999999999994,52.012799999999999,62.415359999999993,74.898431999999985,1.6555000000000002,9.9329999999999998,11.919599999999999,14.303519999999999,17.164223999999997,10.098549999999999,3.1554431999999992,12.453774666666664,2.7591666666666672,3.3109999999999995,3.9731999999999994,4.7678399999999987,5.7214079999999994,2.2763125,2.7315749999999994,3.2778899999999993,3.9334679999999995,3.4078467499999996,3.2344707499999994,3.5288738333333329,2.4832500000000004,3.3109999999999995,3.9731999999999994,4.7678399999999987,5.1492671999999997,2.2763125,2.7315749999999994,3.2778899999999993,3.5401211999999997,3.4078467499999996,2.9110236749999991,3.1759864499999995]
["Operating expenses",132.44,187.82400000000001,225.38879999999997,270.46655999999996,324.55987199999993,389.47184639999989,36.421000000000006,51.651599999999995,61.981920000000002,74.378303999999986,89.253964799999977,52.512460000000004,69.419750399999984,64.759628266666653,14.347666666666669,17.217199999999998,20.660639999999994,24.792767999999995,29.751321599999997,11.836824999999999,14.204189999999997,17.045027999999995,20.454033599999995,17.720803099999998,16.819247899999997,18.350143933333328,12.9129,17.217199999999998,20.660639999999994,24.792767999999995,26.77618944,11.836824999999999,14.204189999999997,17.045027999999995,18.408630239999997,17.720803099999998,15.137323109999995,16.515129539999997]
["Operating income",288.95999999999998,317.85599999999994,381.42719999999997,457.71263999999996,549.25516799999991,659.10620159999996,79.464000000000013,87.410399999999981,104.89247999999998,125.87097599999998,151.04517119999997,88.867239999999981,151.46127359999997,109.59321706666663,24.280666666666669,29.136799999999987,34.96416,41.956991999999985,50.348390399999985,20.031550000000003,24.037859999999995,28.845431999999995,34.614518399999994,29.989051399999994,28.463342599999987,31.054089733333328,21.852600000000002,29.136799999999987,34.96416,41.956991999999985,45.313551359999991,20.031550000000003,24.037859999999995,28.845431999999995,31.153066559999996,29.989051399999994,25.617008339999991,27.948680759999995]
["Finance Cost",75.25,90.3,108.35999999999999,130.03199999999998,156.03839999999997,187.24607999999995,20.693750000000001,24.832499999999996,29.798999999999996,35.758799999999994,42.91055999999999,25.246374999999997,39.443039999999989,31.134436666666659,6.8979166666666671,8.2774999999999981,9.9329999999999981,11.919599999999997,14.303519999999997,5.6907812499999997,6.8289374999999986,8.1947249999999983,9.8336699999999979,8.5196168749999988,8.0861768749999978,8.8221845833333319,6.2081250000000008,8.2774999999999981,9.9329999999999981,11.919599999999997,12.873167999999998,5.6907812499999997,6.8289374999999977,8.1947249999999983,8.8503029999999985,8.5196168749999988,7.2775591874999979,7.939966124999998]
["Net income",213.70999999999998,227.55599999999993,273.06719999999996,327.68063999999998,393.21676799999995,471.86012160000001,58.770250000000011,62.577899999999985,75.093479999999985,90.112175999999991,108.13461119999998,63.620864999999981,112.01823359999997,78.458780399999966,17.382750000000001,20.85929999999999,25.03116,30.03739199999999,36.044870399999986,14.340768750000002,17.208922499999996,20.650706999999997,24.780848399999996,21.469434524999997,20.37716572499999,22.231905149999996,15.644475000000002,20.85929999999999,25.03116,30.03739199999999,32.440383359999991,14.340768750000002,17.208922499999996,20.650706999999997,22.302763559999995,21.469434524999997,18.339449152499995,20.008714634999997]

{"sheet":"Apple","index":2,"n_rows":14,"n_cols":39,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,2013,2013,2013,2013,2014,2014,2014,2014,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014]
[null,null,null,null,null,null,null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,2009,2010,2011,2012,2013,2014,{"$f":"H2&CHAR(10)&H1","v":"Q1\n2013"},{"$f":"I2&CHAR(10)&I1","v":"Q2\n2013"},"Q3\n2013","Q4\n2013","Q1\n2014","Q2\n2014","Q3\n2014","Q4\n2014","Jan\n2013","Feb\n2013","Mar\n2013","Apr\n2013","May\n2013","Jun\n2013","Jul\n2013","Aug\n2013","Sep\n2013","Oct\n2013","Nov\n2013","Dec\n2013","Jan\n2014","Feb\n2014","Mar\n2014","Apr\n2014","May\n2014","Jun\n2014","Jul\n2014","Aug\n2014","Sep\n2014","Oct\n2014","Nov\n2014","Dec\n2014"]
["Revenue",300,317.64705882352939,336.3321799307958,395.68491756564208,465.51166772428479,492.89470700218385,77.205882352941174,81.747404844290656,91.502137187054728,107.64957316124085,119.80079684080857,84.354009769997958,112.84094102434256,96.169605460268158,25.735294117647058,27.249134948096884,30.500712395684911,35.883191053746948,39.933598946936193,19.869160899653977,21.656192753918173,24.893963793536948,28.431296250256178,25.519350826350816,24.649368849292564,26.126318310576337,25.735294117647062,27.249134948096884,30.500712395684911,32.294871948372254,39.933598946936193,17.882244809688579,19.490573478526354,22.404567414183255,25.58816662523056,22.967415743715737,24.649368849292564,26.126318310576334]
["Cost Of Services",90,95.294117647058812,100.89965397923874,118.70547526969261,139.65350031728542,147.86841210065515,23.161764705882351,24.524221453287197,27.450641156116419,32.294871948372254,35.940239052242568,25.306202930999387,33.852282307302765,28.850881638080445,7.7205882352941169,8.1747404844290656,9.1502137187054728,10.764957316124084,11.980079684080858,5.9607482698961931,6.4968578261754519,7.4681891380610841,8.5293888750768527,7.6558052479052447,7.3948106547877686,7.8378954931729012,7.7205882352941178,8.1747404844290656,9.1502137187054728,9.6884615845116766,11.980079684080858,5.3646734429065734,5.8471720435579062,6.7213702242549767,7.6764499875691676,6.8902247231147209,7.3948106547877686,7.8378954931728995]
["Gross Profit",210,222.35294117647058,235.43252595155707,276.97944229594947,325.85816740699937,345.02629490152867,54.044117647058826,57.22318339100346,64.05149603093831,75.354701212868605,83.860557788566013,59.047806838998568,78.988658717039783,67.318723822187707,18.014705882352942,19.074394463667819,21.350498676979438,25.118233737622866,27.953519262855338,13.908412629757784,15.159334927742721,17.425774655475863,19.901907375179327,17.863545578445571,17.254558194504796,18.288422817403436,18.014705882352942,19.074394463667819,21.350498676979438,22.606410363860576,27.953519262855338,12.517571366782006,13.643401434968448,15.683197189928279,17.911716637661392,16.077191020601017,17.254558194504796,18.288422817403436]
["Admin Expenses",33,34.941176470588232,36.996539792387537,43.525340932220629,51.206283449671325,54.218417770240222,8.492647058823529,8.9922145328719729,10.065235090576021,11.841453047736493,13.178087652488943,9.2789410746997749,12.412503512677681,10.578656600629497,2.8308823529411762,2.9974048442906573,3.3550783635253403,3.9471510159121643,4.3926958841629817,2.1856076989619373,2.3821812029309992,2.7383360172890643,3.1274425875281797,2.8071285908985897,2.7114305734221822,2.8738950141633972,2.8308823529411766,2.9974048442906573,3.3550783635253403,3.5524359143209479,4.3926958841629817,1.9670469290657437,2.143963082637899,2.4645024155601583,2.8146983287753615,2.526415731808731,2.7114305734221822,2.8738950141633968]
["Selling & Marketing",21.000000000000004,15.882352941176471,16.816608996539792,19.784245878282107,23.27558338621424,24.644735350109194,5.4044117647058822,4.0873702422145328,4.5751068593527364,5.382478658062043,5.9900398420404288,4.2177004884998981,7.8988658717039799,4.8084802730134086,1.286764705882353,1.3624567474048443,1.5250356197842456,1.7941595526873475,1.9966799473468098,0.99345804498269885,1.0828096376959087,1.2446981896768474,1.4215648125128091,1.2759675413175409,1.2324684424646284,1.3063159155288169,1.2867647058823533,1.3624567474048443,1.5250356197842456,1.6147435974186128,1.9966799473468098,0.89411224048442905,0.9745286739263177,1.1202283707091627,1.2794083312615281,1.1483707871857869,1.2324684424646284,1.3063159155288169]
["Depreciation",9,15.882352941176471,16.816608996539792,19.784245878282107,23.27558338621424,24.644735350109194,2.3161764705882351,4.0873702422145328,4.5751068593527364,5.382478658062043,5.9900398420404288,4.2177004884998981,3.3852282307302763,4.8084802730134086,1.286764705882353,1.3624567474048443,1.5250356197842456,1.7941595526873475,1.9966799473468098,0.99345804498269885,1.0828096376959087,1.2446981896768474,1.4215648125128091,1.2759675413175409,1.2324684424646284,1.3063159155288169,1.2867647058823533,1.3624567474048443,1.5250356197842456,1.6147435974186128,1.9966799473468098,0.89411224048442905,0.9745286739263177,1.1202283707091627,1.2794083312615281,1.1483707871857869,1.2324684424646284,1.3063159155288169]
["Impairment loss",3,15.882352941176471,16.816608996539792,19.784245878282107,23.27558338621424,24.644735350109194,0.7720588235294118,4.0873702422145328,4.5751068593527364,5.382478658062043,5.9900398420404288,4.2177004884998981,1.1284094102434257,4.8084802730134086,1.286764705882353,1.3624567474048443,1.5250356197842456,1.7941595526873475,1.9966799473468098,0.99345804498269885,1.0828096376959087,1.2446981896768474,1.4215648125128091,1.2759675413175409,1.2324684424646284,1.3063159155288169,1.2867647058823533,1.3624567474048443,1.5250356197842456,1.6147435974186128,1.9966799473468098,0.89411224048442905,0.9745286739263177,1.1202283707091627,1.2794083312615281,1.1483707871857869,1.2324684424646284,1.3063159155288169]
["Operating expenses",66,82.588235294117652,87.446366782006919,102.87807856706695,121.03303360831404,128.15262382056778,16.985294117647058,21.254325259515571,23.79055566863423,27.988889021922617,31.148207178610228,21.932042540199468,24.825007025355362,25.004097419669723,6.6911764705882355,7.0847750865051911,7.9301852228780785,9.3296296739742068,10.382735726203411,5.1659818339100338,5.6306101160187252,6.4724305863196063,7.3921370250666065,6.6350312148512121,6.4088359008160678,6.7928427607498474,6.6911764705882364,7.0847750865051911,7.9301852228780785,8.3966667065767862,10.382735726203411,4.6493836505190309,5.0675491044168526,5.825187527687647,6.6529233225599462,5.971528093366091,6.4088359008160678,6.7928427607498474]
["Operating income",144,139.76470588235293,147.98615916955015,174.10136372888252,204.82513379868533,216.87367108096089,37.058823529411768,35.968858131487892,40.260940362304083,47.365812190945988,52.712350609955784,37.1157642987991,54.163651691684422,42.314626402517987,11.323529411764707,11.989619377162628,13.420313454101359,15.788604063648659,17.570783536651927,8.7424307958477492,9.5287248117239969,10.953344069156255,12.509770350112721,11.228514363594359,10.845722293688727,11.495580056653589,11.323529411764707,11.989619377162628,13.420313454101359,14.20974365728379,17.570783536651927,7.868187716262975,8.5758523305515943,9.858009662240633,11.258793315101446,10.105662927234926,10.845722293688727,11.495580056653589]
["Finance Cost",37.5,39.705882352941174,42.041522491349475,49.46061469570526,58.188958465535599,61.611838375272981,9.6507352941176467,10.218425605536332,11.437767148381841,13.456196645155106,14.975099605101072,10.544251221249745,14.105117628042819,12.02120068253352,3.2169117647058822,3.4061418685121105,3.8125890494606138,4.4853988817183685,4.9916998683670242,2.4836451124567471,2.7070240942397716,3.1117454741921184,3.5539120312820223,3.1899188532938521,3.0811711061615705,3.2657897888220422,3.2169117647058827,3.4061418685121105,3.8125890494606138,4.0368589935465318,4.9916998683670242,2.2352806012110724,2.4363216848157943,2.8005709267729069,3.19852082815382,2.8709269679644671,3.0811711061615705,3.2657897888220417]
["Net income",106.5,100.05882352941175,105.94463667820068,124.64074903317726,146.63617533314974,155.26183270568791,27.408088235294123,25.75043252595156,28.823173213922242,33.909615545790885,37.737251004854713,26.571513077549355,40.058534063641602,30.293425719984469,8.1066176470588243,8.5834775086505175,9.6077244046407451,11.303205181930291,12.579083668284902,6.2587856833910021,6.8217007174842248,7.8415985949641369,8.9558583188306979,8.0385955103005067,7.7645511875271565,8.2297902678315467,8.1066176470588243,8.5834775086505175,9.6077244046407451,10.172884663737257,12.579083668284902,5.6329071150519026,6.1395306457357997,7.0574387354677262,8.0602724869476265,7.2347359592704592,7.7645511875271565,8.2297902678315467]

{"sheet":"Google","index":3,"n_rows":14,"n_cols":39,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,2013,2013,2013,2013,2014,2014,2014,2014,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014]
[null,null,null,null,null,null,null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,2009,2010,2011,2012,2013,2014,{"$f":"H2&CHAR(10)&H1","v":"Q1\n2013"},{"$f":"I2&CHAR(10)&I1","v":"Q2\n2013"},"Q3\n2013","Q4\n2013","Q1\n2014","Q2\n2014","Q3\n2014","Q4\n2014","Jan\n2013","Feb\n2013","Mar\n2013","Apr\n2013","May\n2013","Jun\n2013","Jul\n2013","Aug\n2013","Sep\n2013","Oct\n2013","Nov\n2013","Dec\n2013","Jan\n2014","Feb\n2014","Mar\n2014","Apr\n2014","May\n2014","Jun\n2014","Jul\n2014","Aug\n2014","Sep\n2014","Oct\n2014","Nov\n2014","Dec\n2014"]
["Revenue",1523,1827.6,2436.8000000000002,3249.0666666666666,3898.8799999999997,4678.6559999999999,418.82499999999999,533.04999999999995,710.73333333333335,893.49333333333334,1072.192,564.7791666666667,985.55022222222215,733.91677777777784,139.60833333333332,177.68333333333331,236.91111111111113,297.83111111111111,357.39733333333334,118.984375,155.47291666666666,200.52833333333334,245.71066666666667,204.62139583333334,193.79117361111111,214.93337500000001,139.60833333333332,177.68333333333331,213.22000000000003,297.83111111111111,321.6576,118.984375,139.925625,200.52833333333334,245.71066666666667,184.15925625,174.41205625000001,193.44003750000002]
["Cost Of Services",456.9,548.28,731.04000000000008,974.71999999999991,1169.6639999999998,1403.5968,125.64749999999999,159.91499999999999,213.22,268.048,321.6576,169.43375,295.66506666666663,220.17503333333335,41.882499999999993,53.304999999999993,71.073333333333338,89.349333333333334,107.2192,35.6953125,46.641874999999999,60.158499999999997,73.713200000000001,61.386418749999997,58.137352083333326,64.480012500000001,41.882499999999993,53.304999999999993,63.966000000000008,89.349333333333334,96.497280000000003,35.6953125,41.977687499999995,60.158499999999997,73.713200000000001,55.247776875,52.323616874999999,58.032011250000004]
["Gross Profit",1066.0999999999999,1279.32,1705.7600000000002,2274.3466666666668,2729.2159999999999,3275.0591999999997,293.17750000000001,373.13499999999999,497.51333333333332,625.44533333333334,750.53440000000001,395.34541666666667,689.88515555555546,513.74174444444452,97.725833333333327,124.37833333333332,165.83777777777777,208.48177777777778,250.17813333333334,83.2890625,108.83104166666666,140.36983333333333,171.99746666666667,143.23497708333335,135.65382152777778,150.45336250000003,97.725833333333327,124.37833333333332,149.25400000000002,208.48177777777778,225.16032000000001,83.2890625,97.947937499999995,140.36983333333333,171.99746666666667,128.911479375,122.08843937500001,135.40802625000001]
["Admin Expenses",167.53,201.036,268.048,357.39733333333334,428.87679999999995,514.65215999999998,46.070749999999997,58.635499999999993,78.180666666666667,98.284266666666667,117.94112,62.125708333333336,108.41052444444443,80.730845555555561,15.356916666666665,19.545166666666663,26.060222222222222,32.761422222222222,39.313706666666668,13.08828125,17.102020833333334,22.058116666666667,27.028173333333335,22.508353541666668,21.317029097222221,23.642671250000003,15.356916666666665,19.545166666666663,23.454200000000004,32.761422222222222,35.382336000000002,13.08828125,15.391818750000001,22.058116666666667,27.028173333333335,20.257518187500001,19.185326187499999,21.278404125000002]
["Selling & Marketing",106.61000000000001,91.38,121.84000000000002,162.45333333333335,194.94399999999999,233.93280000000001,29.317750000000004,26.6525,35.536666666666669,44.674666666666667,53.6096,28.238958333333336,68.988515555555551,36.695838888888893,6.9804166666666667,8.8841666666666654,11.845555555555556,14.891555555555556,17.869866666666667,5.94921875,7.7736458333333331,10.026416666666668,12.285533333333333,10.231069791666668,9.6895586805555567,10.746668750000001,6.9804166666666667,8.8841666666666654,10.661000000000001,14.891555555555556,16.082879999999999,5.94921875,6.99628125,10.026416666666668,12.285533333333333,9.2079628124999999,8.720602812500001,9.6720018750000012]
["Depreciation",45.69,91.38,121.84000000000002,162.45333333333335,194.94399999999999,233.93280000000001,12.564749999999998,26.6525,35.536666666666669,44.674666666666667,53.6096,28.238958333333336,29.566506666666662,36.695838888888893,6.9804166666666667,8.8841666666666654,11.845555555555556,14.891555555555556,17.869866666666667,5.94921875,7.7736458333333331,10.026416666666668,12.285533333333333,10.231069791666668,9.6895586805555567,10.746668750000001,6.9804166666666667,8.8841666666666654,10.661000000000001,14.891555555555556,16.082879999999999,5.94921875,6.99628125,10.026416666666668,12.285533333333333,9.2079628124999999,8.720602812500001,9.6720018750000012]
["Impairment loss",15.23,91.38,121.84000000000002,162.45333333333335,194.94399999999999,233.93280000000001,4.18825,26.6525,35.536666666666669,44.674666666666667,53.6096,28.238958333333336,9.8555022222222224,36.695838888888893,6.9804166666666667,8.8841666666666654,11.845555555555556,14.891555555555556,17.869866666666667,5.94921875,7.7736458333333331,10.026416666666668,12.285533333333333,10.231069791666668,9.6895586805555567,10.746668750000001,6.9804166666666667,8.8841666666666654,10.661000000000001,14.891555555555556,16.082879999999999,5.94921875,6.99628125,10.026416666666668,12.285533333333333,9.2079628124999999,8.720602812500001,9.6720018750000012]
["Operating expenses",335.06,475.17599999999999,633.5680000000001,844.75733333333346,1013.7087999999999,1216.45056,92.141499999999994,138.59299999999999,184.79066666666665,232.30826666666667,278.76992000000001,146.84258333333332,216.82104888888887,190.81836222222222,36.298166666666667,46.197666666666656,61.596888888888891,77.436088888888889,92.923306666666662,30.935937500000001,40.422958333333334,52.137366666666672,63.884773333333335,53.201562916666674,50.385705138888888,55.8826775,36.298166666666667,46.197666666666656,55.437200000000004,77.436088888888889,83.630976000000004,30.935937500000001,36.3806625,52.137366666666672,63.884773333333335,47.881406624999997,45.34713462500001,50.29440975]
["Operating income",731.04,804.14400000000001,1072.192,1429.5893333333333,1715.5072,2058.6086399999995,201.036,234.542,312.72266666666667,393.13706666666667,471.76447999999999,248.50283333333334,473.06410666666659,322.9233822222223,61.42766666666666,78.180666666666667,104.24088888888889,131.04568888888889,157.25482666666667,52.353124999999999,68.408083333333337,88.232466666666653,108.11269333333334,90.033414166666674,85.268116388888899,94.570685000000026,61.42766666666666,78.180666666666667,93.816800000000015,131.04568888888889,141.52934400000001,52.353124999999999,61.567274999999995,88.232466666666653,108.11269333333334,81.030072750000002,76.741304749999998,85.113616500000006]
["Finance Cost",190.375,228.45,304.60000000000002,406.13333333333333,487.35999999999996,584.83199999999999,52.353124999999999,66.631249999999994,88.841666666666669,111.68666666666667,134.024,70.597395833333337,123.19377777777777,91.73959722222223,17.451041666666665,22.210416666666664,29.613888888888891,37.228888888888889,44.674666666666667,14.873046875,19.434114583333333,25.066041666666667,30.713833333333334,25.577674479166667,24.223896701388888,26.866671875000002,17.451041666666665,22.210416666666664,26.652500000000003,37.228888888888889,40.2072,14.873046875,17.490703125,25.066041666666667,30.713833333333334,23.01990703125,21.801507031250001,24.180004687500002]
["Net income",540.66499999999996,575.69399999999996,767.59199999999998,1023.456,1228.1472000000001,1473.7766399999996,148.682875,167.91075000000001,223.881,281.4504,337.74047999999999,177.90543750000001,349.87032888888882,231.18378500000006,43.976624999999999,55.970250000000007,74.626999999999995,93.816800000000001,112.58016000000001,37.480078124999999,48.973968750000004,63.16642499999999,77.398860000000013,64.455739687499999,61.044219687500011,67.704013125000017,43.976624999999999,55.970250000000007,67.164300000000011,93.816800000000001,101.32214400000001,37.480078124999999,44.076571874999999,63.16642499999999,77.398860000000013,58.010165718750002,54.93979771875,60.933611812500004]

{"sheet":"Amazon","index":4,"n_rows":14,"n_cols":39,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,2013,2013,2013,2013,2014,2014,2014,2014,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014]
[null,null,null,null,null,null,null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,2009,2010,2011,2012,2013,2014,{"$f":"H2&CHAR(10)&H1","v":"Q1\n2013"},{"$f":"I2&CHAR(10)&I1","v":"Q2\n2013"},"Q3\n2013","Q4\n2013","Q1\n2014","Q2\n2014","Q3\n2014","Q4\n2014","Jan\n2013","Feb\n2013","Mar\n2013","Apr\n2013","May\n2013","Jun\n2013","Jul\n2013","Aug\n2013","Sep\n2013","Oct\n2013","Nov\n2013","Dec\n2013","Jan\n2014","Feb\n2014","Mar\n2014","Apr\n2014","May\n2014","Jun\n2014","Jul\n2014","Aug\n2014","Sep\n2014","Oct\n2014","Nov\n2014","Dec\n2014"]
["Revenue",3600,4320,5184,6912,8294.4,9953.2799999999988,990,1188,1512,1900.8,2280.96,1251,2096.64,1594.32,330,396,504,633.6,760.32,272.25,337.5,426.6,522.72,441.495,418.45499999999998,461.37,297,356.4,453.6,570.24,684.28800000000001,272.25,303.75,426.6,522.72,397.34550000000002,418.45500000000004,461.37]
["Cost Of Services",1080,1296,1555.2,2073.6,2488.3199999999997,2985.9839999999995,297,356.4,453.59999999999997,570.24,684.28800000000001,375.3,628.99199999999996,478.29599999999994,99,118.8,151.19999999999999,190.08,228.096,81.674999999999997,101.25,127.98,156.816,132.4485,125.53649999999999,138.411,89.1,106.91999999999999,136.08000000000001,171.072,205.28639999999999,81.674999999999997,91.125,127.98,156.816,119.20365,125.5365,138.411]
["Gross Profit",2520,3024,3628.8,4838.3999999999996,5806.08,6967.2959999999994,693,831.6,1058.4000000000001,1330.56,1596.672,875.7,1467.6479999999999,1116.0239999999999,231,277.2,352.8,443.52,532.22400000000005,190.57499999999999,236.25,298.62,365.904,309.04650000000004,292.91849999999999,322.959,207.9,249.48,317.52,399.16800000000001,479.00160000000005,190.57499999999999,212.625,298.62,365.904,278.14185000000003,292.91850000000005,322.959]
["Admin Expenses",396,475.2,570.24,760.32,912.38400000000001,1094.8607999999999,108.9,130.68,166.32,209.08799999999999,250.90559999999999,137.61000000000001,230.63039999999998,175.37520000000001,36.299999999999997,43.56,55.44,69.695999999999998,83.635200000000012,29.947500000000002,37.125,46.926000000000002,57.499200000000002,48.564450000000001,46.030049999999996,50.750700000000002,32.67,39.204000000000001,49.896000000000001,62.726399999999998,75.271680000000003,29.947500000000002,33.412500000000001,46.926000000000002,57.499200000000002,43.708005,46.030050000000003,50.750700000000002]
["Selling & Marketing",252.00000000000003,216,259.2,345.6,414.72,497.66399999999999,69.300000000000011,59.400000000000006,75.600000000000009,95.04,114.048,62.550000000000004,146.76480000000001,79.716000000000008,16.5,19.8,25.200000000000003,31.680000000000003,38.016000000000005,13.612500000000001,16.875,21.330000000000002,26.136000000000003,22.074750000000002,20.922750000000001,23.0685,14.850000000000001,17.82,22.680000000000003,28.512,34.214400000000005,13.612500000000001,15.1875,21.330000000000002,26.136000000000003,19.867275000000003,20.922750000000004,23.0685]
["Depreciation",108,216,259.2,345.6,414.72,497.66399999999999,29.7,59.400000000000006,75.600000000000009,95.04,114.048,62.550000000000004,62.899199999999993,79.716000000000008,16.5,19.8,25.200000000000003,31.680000000000003,38.016000000000005,13.612500000000001,16.875,21.330000000000002,26.136000000000003,22.074750000000002,20.922750000000001,23.0685,14.850000000000001,17.82,22.680000000000003,28.512,34.214400000000005,13.612500000000001,15.1875,21.330000000000002,26.136000000000003,19.867275000000003,20.922750000000004,23.0685]
["Impairment loss",36,216,259.2,345.6,414.72,497.66399999999999,9.9,59.400000000000006,75.600000000000009,95.04,114.048,62.550000000000004,20.9664,79.716000000000008,16.5,19.8,25.200000000000003,31.680000000000003,38.016000000000005,13.612500000000001,16.875,21.330000000000002,26.136000000000003,22.074750000000002,20.922750000000001,23.0685,14.850000000000001,17.82,22.680000000000003,28.512,34.214400000000005,13.612500000000001,15.1875,21.330000000000002,26.136000000000003,19.867275000000003,20.922750000000004,23.0685]
["Operating expenses",792,1123.2,1347.8400000000001,1797.12,2156.5439999999999,2587.8527999999997,217.8,308.88,393.12000000000006,494.20800000000003,593.04960000000005,325.26000000000005,461.26080000000002,414.52320000000003,85.8,102.96,131.04000000000002,164.73600000000002,197.68320000000006,70.784999999999997,87.75,110.916,135.90719999999999,114.78870000000001,108.79830000000001,119.9562,77.22,92.663999999999987,117.93600000000002,148.26240000000001,177.91488000000004,70.784999999999997,78.974999999999994,110.916,135.90719999999999,103.30983000000002,108.79830000000003,119.9562]
["Operating income",1728,1900.8,2280.96,3041.2799999999997,3649.5360000000001,4379.4431999999997,475.2,522.72,665.28,836.35199999999986,1003.6224,550.44000000000005,1006.3871999999999,701.5007999999998,145.19999999999999,174.24,221.76,278.78399999999999,334.54079999999999,119.78999999999999,148.5,187.70400000000001,229.99680000000001,194.25780000000003,184.12019999999998,203.00280000000001,130.68,156.816,199.58399999999995,250.90559999999999,301.08672000000001,119.78999999999999,133.65,187.70400000000001,229.99680000000001,174.83202,184.12020000000001,203.00280000000001]
["Finance Cost",450,540,648,864,1036.8,1244.1599999999999,123.75,148.5,189,237.6,285.12,156.375,262.08,199.29,41.25,49.5,63,79.2,95.04,34.03125,42.1875,53.325000000000003,65.34,55.186875000000001,52.306874999999998,57.671250000000001,37.125,44.55,56.7,71.28,85.536000000000001,34.03125,37.96875,53.325000000000003,65.34,49.668187500000002,52.306875000000005,57.671250000000001]
["Net income",1278,1360.8,1632.96,2177.2799999999997,2612.7359999999999,3135.2831999999999,351.45,374.22,476.28,598.75199999999984,718.50239999999997,394.06500000000005,744.30719999999997,502.21079999999984,103.94999999999999,124.74000000000001,158.76,199.584,239.50079999999997,85.758749999999992,106.3125,134.37900000000002,164.6568,139.07092500000005,131.81332499999999,145.33154999999999,93.555000000000007,112.26600000000001,142.88399999999996,179.62559999999999,215.55072000000001,85.758749999999992,95.681250000000006,134.37900000000002,164.6568,125.1638325,131.81332500000002,145.33154999999999]

{"sheet":"Control","index":5,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
["Jan\n2013","Q1\n2013",2009,null,null,"Selling & Marketing"]
["Feb\n2013","Q2\n2013",2010,null,null,"Apple"]
["Mar\n2013","Q3\n2013",2011,null,null,"Quarterly",{"$f":"MATCH(TRENDSELECTED,TRENDS,0)","v":2}]
["Apr\n2013","Q4\n2013",2012]
["May\n2013","Q1\n2014",2013]
["Jun\n2013","Q2\n2014",2014,null,null,"Jan\n2013",{"$f":"INDEX(INDIRECT(COMPANYSELECTED),MATCH(ITEMSELECTED,ITEMS,0),MATCH(F7,PERIODS,0))","v":1.286764705882353},null,null,"Q1\n2013",{"$f":"INDEX(INDIRECT(COMPANYSELECTED),MATCH(ITEMSELECTED,ITEMS,0),MATCH(J7,PERIODS,0))","v":5.4044117647058822},null,null,2009,{"$f":"INDEX(INDIRECT(COMPANYSELECTED),MATCH(ITEMSELECTED,ITEMS,0),MATCH(N7,PERIODS,0))","v":21.000000000000004}]
["Jul\n2013","Q3\n2014",null,null,null,"Feb\n2013",1.3624567474048443,null,null,"Q2\n2013",4.0873702422145328,null,null,2010,15.882352941176471]
["Aug\n2013","Q4\n2014",null,null,null,"Mar\n2013",1.5250356197842456,null,null,"Q3\n2013",4.5751068593527364,null,null,2011,16.816608996539792]
["Sep\n2013",null,null,null,null,"Apr\n2013",1.7941595526873475,null,null,"Q4\n2013",5.382478658062043,null,null,2012,19.784245878282107]
["Oct\n2013",null,null,null,null,"May\n2013",1.9966799473468098,null,null,"Q1\n2014",5.9900398420404288,null,null,2013,23.27558338621424]
["Nov\n2013",null,null,null,null,"Jun\n2013",0.99345804498269885,null,null,"Q2\n2014",4.2177004884998981,null,null,2014,24.644735350109194]
["Dec\n2013",null,null,null,null,"Jul\n2013",1.0828096376959087,null,null,"Q3\n2014",7.8988658717039799]
["Jan\n2014",null,null,null,null,"Aug\n2013",1.2446981896768474,null,null,"Q4\n2014",4.8084802730134086]
["Feb\n2014",null,null,null,null,"Sep\n2013",1.4215648125128091]
["Mar\n2014",null,null,null,null,"Oct\n2013",1.2759675413175409]
["Apr\n2014",null,null,null,null,"Nov\n2013",1.2324684424646284]
["May\n2014",null,null,null,null,"Dec\n2013",1.3063159155288169]
["Jun\n2014",null,null,null,null,"Jan\n2014",1.2867647058823533]
["Jul\n2014",null,null,null,null,"Feb\n2014",1.3624567474048443]
["Aug\n2014",null,null,null,null,"Mar\n2014",1.5250356197842456]
["Sep\n2014",null,null,null,null,"Apr\n2014",1.6147435974186128]
["Oct\n2014",null,null,null,null,"May\n2014",1.9966799473468098]
["Nov\n2014",null,null,null,null,"Jun\n2014",0.89411224048442905]
["Dec\n2014",null,null,null,null,"Jul\n2014",0.9745286739263177]
[null,null,null,null,null,"Aug\n2014",1.1202283707091627]
[null,null,null,null,null,"Sep\n2014",1.2794083312615281]
[null,null,null,null,null,"Oct\n2014",1.1483707871857869]
[null,null,null,null,null,"Nov\n2014",1.2324684424646284]
[null,null,null,null,null,"Dec\n2014",1.3063159155288169]