{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["data","analysis"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"data","index":0,"n_rows":78,"n_cols":12,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[]
["ticker","company name","year","period","revenue","cost of revenue","profit margin","assets","operating leverage","equity","financial leverage","return on equity"]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A3, 2018, 0)","v":"Dupont E I De Nemours & Co"},2009,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A3,C3,D3)","v":6858000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A3,C3,D3)","v":6510000000},{"$f":"(E3-F3)/E3","v":5.0743657042869643E-2},{"$f":"_xll.CalcbenchData(\"assets\", A3,C3,D3)","v":35258000000},{"$f":"E3/H3","v":0.19450904759203586},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A3,C3,D3)","v":7474000000},{"$f":"H3/J3","v":4.7174203906877175},{"$f":"G3*I3*K3","v":4.6561412898046564E-2}]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A4, 2018, 0)","v":"Dupont E I De Nemours & Co"},2009,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A4,C4,D4)","v":5961000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A4,C4,D4)","v":5665000000},{"$f":"(E4-F4)/E4","v":4.9656097970139236E-2},{"$f":"_xll.CalcbenchData(\"assets\", A4,C4,D4)","v":36168000000},{"$f":"E4/H4","v":0.16481420039814201},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A4,C4,D4)","v":8083000000},{"$f":"H4/J4","v":4.4745762711864403},{"$f":"G4*I4*K4","v":3.6620066806878626E-2}]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A5, 2018, 0)","v":"Dupont E I De Nemours & Co"},2009,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A5,C5,D5)","v":26109000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A5,C5,D5)","v":19708000000},{"$f":"(E5-F5)/E5","v":0.24516450266191733},{"$f":"_xll.CalcbenchData(\"assets\", A5,C5,D5)","v":38185000000},{"$f":"E5/H5","v":0.6837501636768365},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A5,C5,D5)","v":7215000000},{"$f":"H5/J5","v":5.2924462924462921},{"$f":"G5*I5*K5","v":0.88717948717948714}]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A6, 2018, 0)","v":"Dupont E I De Nemours & Co"},2010,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A6,C6,D6)","v":8484000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A6,C6,D6)","v":5796000000},0.31683168316831684,{"$f":"_xll.CalcbenchData(\"assets\", A6,C6,D6)","v":37986000000},0.22334544305796872,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A6,C6,D6)","v":8423000000},4.5097946099964386,0.3191262020657723]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A7, 2018, 0)","v":"Dupont E I De Nemours & Co"},2010,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A7,C7,D7)","v":8616000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A7,C7,D7)","v":5984000000},0.30547818012999073,{"$f":"_xll.CalcbenchData(\"assets\", A7,C7,D7)","v":37712000000},0.22846839202375901,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A7,C7,D7)","v":9276000000},4.0655454937473046,0.28374299266925396]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A8, 2018, 0)","v":"Dupont E I De Nemours & Co"},2010,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A8,C8,D8)","v":7001000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A8,C8,D8)","v":5443000000},{"$f":"(E8-F8)/E8","v":0.22253963719468647},{"$f":"_xll.CalcbenchData(\"assets\", A8,C8,D8)","v":39918000000},0.17538453830352221,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A8,C8,D8)","v":9651000000},4.136151694124961,0.16143404828515179]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A9, 2018, 0)","v":"Dupont E I De Nemours & Co"},2010,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A9,C9,D9)","v":27700000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A9,C9,D9)","v":20574000000},{"$f":"(E9-F9)/E9","v":0.25725631768953067},{"$f":"_xll.CalcbenchData(\"assets\", A9,C9,D9)","v":40410000000},{"$f":"E9/H9","v":0.68547389260084135},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A9,C9,D9)","v":9800000000},{"$f":"H9/J9","v":4.1234693877551019},{"$f":"G9*I9*K9","v":0.72714285714285698}]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A10, 2018, 0)","v":"Dupont E I De Nemours & Co"},2011,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A10,C10,D10)","v":9041000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A10,C10,D10)","v":6831000000},0.24444198650591747,{"$f":"_xll.CalcbenchData(\"assets\", A10,C10,D10)","v":42600000000},0.21223004694835682,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A10,C10,D10)","v":11279000000},3.7769305789520349,0.19593935632591541]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A11, 2018, 0)","v":"Dupont E I De Nemours & Co"},2011,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A11,C11,D11)","v":9159000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A11,C11,D11)","v":7191000000},0.2148706190632165,{"$f":"_xll.CalcbenchData(\"assets\", A11,C11,D11)","v":47736000000},0.1918677727501257,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A11,C11,D11)","v":12502000000},3.8182690769476886,0.15741481362981924]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A12, 2018, 0)","v":"Dupont E I De Nemours & Co"},2011,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A12,C12,D12)","v":8138000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A12,C12,D12)","v":6345000000},0.22032440403047432,{"$f":"_xll.CalcbenchData(\"assets\", A12,C12,D12)","v":47794000000},0.17027241913210864,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A12,C12,D12)","v":12024000000},3.9748835662009316,0.14911842980705256]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A13, 2018, 0)","v":"Dupont E I De Nemours & Co"},2011,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A13,C13,D13)","v":33681000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A13,C13,D13)","v":21264000000},{"$f":"(E13-F13)/E13","v":0.36866482586621535},{"$f":"_xll.CalcbenchData(\"assets\", A13,C13,D13)","v":48643000000},{"$f":"E13/H13","v":0.69241206340069483},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A13,C13,D13)","v":9208000000},{"$f":"H13/J13","v":5.2826889661164209},{"$f":"G13*I13*K13","v":1.348501303214596}]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A14, 2018, 0)","v":"Dupont E I De Nemours & Co"},2012,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A14,C14,D14)","v":10180000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A14,C14,D14)","v":6816000000},0.33045186640471513,{"$f":"_xll.CalcbenchData(\"assets\", A14,C14,D14)","v":50223000000},0.20269597594727515,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A14,C14,D14)","v":10427000000},4.8166299031360893,0.32262395703462166]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A15, 2018, 0)","v":"Dupont E I De Nemours & Co"},2012,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A15,C15,D15)","v":9917000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A15,C15,D15)","v":5844000000},0.41070888373500053,{"$f":"_xll.CalcbenchData(\"assets\", A15,C15,D15)","v":50031000000},0.19821710539465531,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A15,C15,D15)","v":10645000000},4.6999530295913576,0.38262094880225461]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A16, 2018, 0)","v":"Dupont E I De Nemours & Co"},2012,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A16,C16,D16)","v":7390000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A16,C16,D16)","v":4779000000},0.35331529093369418,{"$f":"_xll.CalcbenchData(\"assets\", A16,C16,D16)","v":50607000000},0.1460272294346632,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A16,C16,D16)","v":10711000000},4.7247689291382695,0.24376808888059007]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A17, 2018, 0)","v":"Dupont E I De Nemours & Co"},2012,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A17,C17,D17)","v":34812000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A17,C17,D17)","v":21400000000},{"$f":"(E17-F17)/E17","v":0.38526944731701712},{"$f":"_xll.CalcbenchData(\"assets\", A17,C17,D17)","v":49859000000},{"$f":"E17/H17","v":0.69820894923684795},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A17,C17,D17)","v":10299000000},{"$f":"H17/J17","v":4.841149626177299},{"$f":"G17*I17*K17","v":1.302262355568502}]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A18, 2018, 0)","v":"Dupont E I De Nemours & Co"},2013,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A18,C18,D18)","v":10408000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A18,C18,D18)","v":6193000000},0.40497694081475788,{"$f":"_xll.CalcbenchData(\"assets\", A18,C18,D18)","v":50564000000},0.20583814571631992,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A18,C18,D18)","v":12315000000},4.1058871295168498,0.34226552984165659]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A19, 2018, 0)","v":"Dupont E I De Nemours & Co"},2013,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A19,C19,D19)","v":9844000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A19,C19,D19)","v":6057000000},0.38470134091832586,{"$f":"_xll.CalcbenchData(\"assets\", A19,C19,D19)","v":51349000000},0.19170772556427584,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A19,C19,D19)","v":13355000000},3.8449269936353425,0.28356420816173716]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A20, 2018, 0)","v":"Dupont E I De Nemours & Co"},2013,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A20,C20,D20)","v":7735000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A20,C20,D20)","v":5165000000},0.33225597931480283,{"$f":"_xll.CalcbenchData(\"assets\", A20,C20,D20)","v":51990000000},0.14877861127139835,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A20,C20,D20)","v":13900000000},3.7402877697841728,0.18489208633093526]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A21, 2018, 0)","v":"Dupont E I De Nemours & Co"},2014,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A21,C21,D21)","v":8594000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A21,C21,D21)","v":4862000000},0.43425645799394924,{"$f":"_xll.CalcbenchData(\"assets\", A21,C21,D21)","v":47800000000},0.17979079497907949,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A21,C21,D21)","v":16442000000},2.9071889064590684,0.22697968616956571]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A22, 2018, 0)","v":"Dupont E I De Nemours & Co"},2014,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A22,C22,D22)","v":8058000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A22,C22,D22)","v":4790000000},{"$f":"(E22-F22)/E22","v":0.40555969223132293},{"$f":"_xll.CalcbenchData(\"assets\", A22,C22,D22)","v":48314000000},{"$f":"E22/H22","v":0.16678395496129486},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A22,C22,D22)","v":17128000000},{"$f":"H22/J22","v":2.8207613264829519},{"$f":"G22*I22*K22","v":0.19079869219990658}]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A23, 2018, 0)","v":"Dupont E I De Nemours & Co"},2014,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A23,C23,D23)","v":5905000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A23,C23,D23)","v":3698000000},0.37375105842506351,{"$f":"_xll.CalcbenchData(\"assets\", A23,C23,D23)","v":47911000000},0.12324935818496796,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A23,C23,D23)","v":15982000000},2.9978100362908271,0.13809285446126893]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A24, 2018, 0)","v":"Dupont E I De Nemours & Co"},2014,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A24,C24,D24)","v":28406000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A24,C24,D24)","v":17023000000},0.40072519890164049,{"$f":"_xll.CalcbenchData(\"assets\", A24,C24,D24)","v":50490000000},0.56260645672410381,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A24,C24,D24)","v":13378000000},3.7741067424129167,0.8508745701898639]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A25, 2018, 0)","v":"Dupont E I De Nemours & Co"},2015,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A25,C25,D25)","v":7837000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A25,C25,D25)","v":4516000000},0.42375909148909019,{"$f":"_xll.CalcbenchData(\"assets\", A25,C25,D25)","v":46175000000},0.16972387655657822,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A25,C25,D25)","v":12862000000},3.590032654330586,0.2582024568496345]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A26, 2018, 0)","v":"Dupont E I De Nemours & Co"},2015,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A26,C26,D26)","v":7121000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A26,C26,D26)","v":4103000000},0.42381687965173431,{"$f":"_xll.CalcbenchData(\"assets\", A26,C26,D26)","v":48106000000},0.14802727310522595,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A26,C26,D26)","v":13653000000},3.5234746942064015,0.22105031861129421]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A27, 2018, 0)","v":"Dupont E I De Nemours & Co"},2015,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A27,C27,D27)","v":4873000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A27,C27,D27)","v":3084000000},0.36712497434845065,{"$f":"_xll.CalcbenchData(\"assets\", A27,C27,D27)","v":40302000000},0.12091211354275222,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A27,C27,D27)","v":11222000000},3.5913384423453931,0.15941899839600784]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A28, 2018, 0)","v":"Dupont E I De Nemours & Co"},2015,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A28,C28,D28)","v":23657000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A28,C28,D28)","v":14591000000},0.38322695185357397,{"$f":"_xll.CalcbenchData(\"assets\", A28,C28,D28)","v":41166000000},0.57467327406111834,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A28,C28,D28)","v":10200000000},4.0358823529411767,0.88882352941176457]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A29, 2018, 0)","v":"Dupont E I De Nemours & Co"},2016,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A29,C29,D29)","v":7014000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A29,C29,D29)","v":4103000000},0.41502708867978327,{"$f":"_xll.CalcbenchData(\"assets\", A29,C29,D29)","v":41801000000},0.16779502882706154,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A29,C29,D29)","v":10598000000},3.9442347612757125,0.27467446688054348]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A30, 2018, 0)","v":"Dupont E I De Nemours & Co"},2016,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A30,C30,D30)","v":6646000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A30,C30,D30)","v":3823000000},0.42476677700872706,{"$f":"_xll.CalcbenchData(\"assets\", A30,C30,D30)","v":42266000000},0.1572422277953911,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A30,C30,D30)","v":10541000000},4.0096765012807136,0.2678114030926857]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A31, 2018, 0)","v":"Dupont E I De Nemours & Co"},2016,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A31,C31,D31)","v":4646000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A31,C31,D31)","v":2997000000},0.35492897115798538,{"$f":"_xll.CalcbenchData(\"assets\", A31,C31,D31)","v":42481000000},0.10936654033567948,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A31,C31,D31)","v":9954000000},4.2677315651999193,0.16566204540888085]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A32, 2018, 0)","v":"Dupont E I De Nemours & Co"},2016,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A32,C32,D32)","v":23209000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A32,C32,D32)","v":13955000000},0.3987246326855961,{"$f":"_xll.CalcbenchData(\"assets\", A32,C32,D32)","v":39964000000},0.58074767290561502,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A32,C32,D32)","v":10196000000},3.9195763044331109,0.90761082777559821]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A33, 2018, 0)","v":"Dupont E I De Nemours & Co"},2017,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A33,C33,D33)","v":7319000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A33,C33,D33)","v":4152000000},0.43270938652821422,{"$f":"_xll.CalcbenchData(\"assets\", A33,C33,D33)","v":41850000000},0.17488649940262843,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A33,C33,D33)","v":11635000000},3.5969058874086808,0.27219596046411687]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A34, 2018, 0)","v":"Dupont E I De Nemours & Co"},2017,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A34,C34,D34)","v":6971000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A34,C34,D34)","v":3963000000},0.43150193659446279,{"$f":"_xll.CalcbenchData(\"assets\", A34,C34,D34)","v":43206000000},0.16134333194463732,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A34,C34,D34)","v":12594000000},3.4306812767984756,0.23884389391773864]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A35, 2018, 0)","v":"Dupont E I De Nemours & Co"},2017,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A35,C35,D35)","v":{"$error":"#N/A"}},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A35,C35,D35)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"_xll.CalcbenchData(\"assets\", A35,C35,D35)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A35,C35,D35)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A36, 2018, 0)","v":"Dupont E I De Nemours & Co"},2017,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A36,C36,D36)","v":24334000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A36,C36,D36)","v":16370000000},0.32727870469302212,{"$f":"_xll.CalcbenchData(\"assets\", A36,C36,D36)","v":112964000000},0.21541376013597252,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A36,C36,D36)","v":74932000000},1.5075535151871029,0.10628302994715208]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A37, 2018, 0)","v":"Dupont E I De Nemours & Co"},2018,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A37,C37,D37)","v":6699000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A37,C37,D37)","v":4847000000},0.27645917301089717,{"$f":"_xll.CalcbenchData(\"assets\", A37,C37,D37)","v":111888000000},5.9872372372372369E-2,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A37,C37,D37)","v":74966000000},1.4925166075287464,2.4704532721500413E-2]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A38, 2018, 0)","v":"Dupont E I De Nemours & Co"},2018,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A38,C38,D38)","v":8545000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A38,C38,D38)","v":5669000000},0.33657109420713865,{"$f":"_xll.CalcbenchData(\"assets\", A38,C38,D38)","v":108010000000},7.9113045088417738E-2,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A38,C38,D38)","v":72767000000},1.4843266865474734,3.9523410337103354E-2]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A39, 2018, 0)","v":"Dupont E I De Nemours & Co"},2018,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A39,C39,D39)","v":5294000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A39,C39,D39)","v":3686000000},0.30374008311295808,{"$f":"_xll.CalcbenchData(\"assets\", A39,C39,D39)","v":101724000000},5.2042782430891429E-2,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A39,C39,D39)","v":66974000000},1.5188580643234688,2.4009317048406843E-2]
["DD",{"$f":"_xll.CalcbenchData(\"entity_name\", A40, 2018, 0)","v":"Dupont E I De Nemours & Co"},2018,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A40,C40,D40)","v":26279000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A40,C40,D40)","v":18182000000},0.30811674721260324,{"$f":"_xll.CalcbenchData(\"assets\", A40,C40,D40)","v":101025000000},0.26012373174956693,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A40,C40,D40)","v":70088000000},1.4414022371875357,0.11552619563976717]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A41, 2018, 0)","v":"DowDuPont Inc."},2009,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A41,C41,D41)","v":11322000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A41,C41,D41)","v":9764000000},{"$f":"(E41-F41)/E41","v":0.13760819643172584},{"$f":"_xll.CalcbenchData(\"assets\", A41,C41,D41)","v":66168000000},{"$f":"E41/H41","v":0.17110990206746463},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A41,C41,D41)","v":20223000000},{"$f":"H41/J41","v":3.2719181130396082},{"$f":"G41*I41*K41","v":7.7040992928843394E-2}]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A42, 2018, 0)","v":"DowDuPont Inc."},2009,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A42,C42,D42)","v":12046000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A42,C42,D42)","v":10386000000},0.13780508052465548,{"$f":"_xll.CalcbenchData(\"assets\", A42,C42,D42)","v":67030000000},0.17971057735342383,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A42,C42,D42)","v":21245000000},3.1550953165450695,7.8136032007531178E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A43, 2018, 0)","v":"DowDuPont Inc."},2009,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A43,C43,D43)","v":44875000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A43,C43,D43)","v":39148000000},0.12762116991643455,{"$f":"_xll.CalcbenchData(\"assets\", A43,C43,D43)","v":66018000000},0.67973885909903364,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A43,C43,D43)","v":21124000000},3.1252603673546675,0.27111342548759709]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A44, 2018, 0)","v":"DowDuPont Inc."},2010,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A44,C44,D44)","v":13417000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A44,C44,D44)","v":11541000000},0.13982261310278005,{"$f":"_xll.CalcbenchData(\"assets\", A44,C44,D44)","v":67546000000},0.19863500429337044,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A44,C44,D44)","v":21092000000},3.2024464251849043,8.8943675327138247E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A45, 2018, 0)","v":"DowDuPont Inc."},2010,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A45,C45,D45)","v":13618000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A45,C45,D45)","v":11580000000},0.14965486855632251,{"$f":"_xll.CalcbenchData(\"assets\", A45,C45,D45)","v":64594000000},0.21082453478651267,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A45,C45,D45)","v":21167000000},3.0516369820947702,9.6281948315774565E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A46, 2018, 0)","v":"DowDuPont Inc."},2010,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A46,C46,D46)","v":12868000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A46,C46,D46)","v":10841000000},0.15752253652471246,{"$f":"_xll.CalcbenchData(\"assets\", A46,C46,D46)","v":66001000000},0.19496674292813745,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A46,C46,D46)","v":22604000000},2.9198814369138204,8.9674393912581835E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A47, 2018, 0)","v":"DowDuPont Inc."},2010,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A47,C47,D47)","v":53674000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A47,C47,D47)","v":45780000000},0.1470730707605172,{"$f":"_xll.CalcbenchData(\"assets\", A47,C47,D47)","v":69588000000},0.77131114559981606,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A47,C47,D47)","v":22642000000},3.073403409592792,0.34864411271089124]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A48, 2018, 0)","v":"DowDuPont Inc."},2011,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A48,C48,D48)","v":14733000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A48,C48,D48)","v":12117000000},0.17756057829362656,{"$f":"_xll.CalcbenchData(\"assets\", A48,C48,D48)","v":68442000000},0.21526255807837294,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A48,C48,D48)","v":23837000000},2.871250576834333,0.10974535386164368]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A49, 2018, 0)","v":"DowDuPont Inc."},2011,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A49,C49,D49)","v":16046000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A49,C49,D49)","v":13551000000},0.15549046491337404,{"$f":"_xll.CalcbenchData(\"assets\", A49,C49,D49)","v":68447000000},0.23442955863660936,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A49,C49,D49)","v":25039000000},2.7336155597268261,9.9644554494987811E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A50, 2018, 0)","v":"DowDuPont Inc."},2011,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A50,C50,D50)","v":15109000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A50,C50,D50)","v":12928000000},0.1443510490436164,{"$f":"_xll.CalcbenchData(\"assets\", A50,C50,D50)","v":66951000000},0.22567250675867426,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A50,C50,D50)","v":25141000000},2.6630205640189333,8.6750725905890794E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A51, 2018, 0)","v":"DowDuPont Inc."},2011,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A51,C51,D51)","v":59985000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A51,C51,D51)","v":51029000000},0.14930399266483288,{"$f":"_xll.CalcbenchData(\"assets\", A51,C51,D51)","v":69224000000},0.86653472784005547,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A51,C51,D51)","v":23291000000},2.9721351595036709,0.38452621184148383]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A52, 2018, 0)","v":"DowDuPont Inc."},2012,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A52,C52,D52)","v":14719000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A52,C52,D52)","v":12285000000},0.16536449487057545,{"$f":"_xll.CalcbenchData(\"assets\", A52,C52,D52)","v":69598000000},0.21148596224029426,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A52,C52,D52)","v":24051000000},2.893767410918465,0.10120161323853477]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A53, 2018, 0)","v":"DowDuPont Inc."},2012,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A53,C53,D53)","v":14513000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A53,C53,D53)","v":12200000000},0.1593743540274237,{"$f":"_xll.CalcbenchData(\"assets\", A53,C53,D53)","v":68842000000},0.21081607158420732,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A53,C53,D53)","v":24224000000},2.8418923381770145,9.5483817701453116E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A54, 2018, 0)","v":"DowDuPont Inc."},2012,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A54,C54,D54)","v":13637000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A54,C54,D54)","v":11368000000},0.16638556867346191,{"$f":"_xll.CalcbenchData(\"assets\", A54,C54,D54)","v":69368000000},0.19658920539730135,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A54,C54,D54)","v":24961000000},2.7790553263090421,9.0901806818637076E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A55, 2018, 0)","v":"DowDuPont Inc."},2012,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A55,C55,D55)","v":56786000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A55,C55,D55)","v":47792000000},0.15838410875920123,{"$f":"_xll.CalcbenchData(\"assets\", A55,C55,D55)","v":69605000000},0.81583219596293366,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A55,C55,D55)","v":21867000000},3.1831069648328532,0.4113047057209494]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A56, 2018, 0)","v":"DowDuPont Inc."},2013,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A56,C56,D56)","v":14383000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A56,C56,D56)","v":11707000000},0.18605297921156921,{"$f":"_xll.CalcbenchData(\"assets\", A56,C56,D56)","v":69304000000},0.20753491861941592,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A56,C56,D56)","v":21996000000},3.1507546826695765,0.12165848336061105]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A57, 2018, 0)","v":"DowDuPont Inc."},2013,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A57,C57,D57)","v":14577000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A57,C57,D57)","v":12103000000},0.1697194210056939,{"$f":"_xll.CalcbenchData(\"assets\", A57,C57,D57)","v":70142000000},0.2078212768384135,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A57,C57,D57)","v":24200000000},2.8984297520661157,0.10223140495867768]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A58, 2018, 0)","v":"DowDuPont Inc."},2013,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A58,C58,D58)","v":13734000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A58,C58,D58)","v":11716000000},0.14693461482452308,{"$f":"_xll.CalcbenchData(\"assets\", A58,C58,D58)","v":70206000000},0.19562430561490471,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A58,C58,D58)","v":25018000000},2.8062195219442003,8.0661923415141099E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A59, 2018, 0)","v":"DowDuPont Inc."},2014,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A59,C59,D59)","v":14461000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A59,C59,D59)","v":11733000000},0.18864532190028352,{"$f":"_xll.CalcbenchData(\"assets\", A59,C59,D59)","v":69233000000},0.2088743807143992,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A59,C59,D59)","v":27723000000},2.4973127006456735,9.8402048840313103E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A60, 2018, 0)","v":"DowDuPont Inc."},2014,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A60,C60,D60)","v":14917000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A60,C60,D60)","v":12344000000},{"$f":"(E60-F60)/E60","v":0.1724877656365221},{"$f":"_xll.CalcbenchData(\"assets\", A60,C60,D60)","v":68756000000},{"$f":"E60/H60","v":0.21695561114666356},{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A60,C60,D60)","v":27735000000},{"$f":"H60/J60","v":2.479033711916351},{"$f":"G60*I60*K60","v":9.2770867135388499E-2}]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A61, 2018, 0)","v":"DowDuPont Inc."},2014,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A61,C61,D61)","v":14405000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A61,C61,D61)","v":11776000000},0.18250607427976398,{"$f":"_xll.CalcbenchData(\"assets\", A61,C61,D61)","v":69573000000},0.20704871142540929,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A61,C61,D61)","v":26711000000},2.6046572573097224,9.8423870315600306E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A62, 2018, 0)","v":"DowDuPont Inc."},2014,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A62,C62,D62)","v":58167000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A62,C62,D62)","v":47464000000},0.18400467619096739,{"$f":"_xll.CalcbenchData(\"assets\", A62,C62,D62)","v":68639000000},0.84743367473302345,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A62,C62,D62)","v":23354000000},2.9390682538323198,0.45829408238417396]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A63, 2018, 0)","v":"DowDuPont Inc."},2015,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A63,C63,D63)","v":12370000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A63,C63,D63)","v":9535000000},0.22918350848827809,{"$f":"_xll.CalcbenchData(\"assets\", A63,C63,D63)","v":67789000000},0.182477983153609,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A63,C63,D63)","v":23214000000},2.9201774791074353,0.12212457999483071]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A64, 2018, 0)","v":"DowDuPont Inc."},2015,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A64,C64,D64)","v":12910000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A64,C64,D64)","v":10146000000},0.21409759876065065,{"$f":"_xll.CalcbenchData(\"assets\", A64,C64,D64)","v":69334000000},0.18620013269103181,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A64,C64,D64)","v":24451000000},2.8356304445625944,0.11304241135331887]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A65, 2018, 0)","v":"DowDuPont Inc."},2015,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A65,C65,D65)","v":12036000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A65,C65,D65)","v":9349000000},0.22324692588899966,{"$f":"_xll.CalcbenchData(\"assets\", A65,C65,D65)","v":69884000000},0.17222826398031024,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A65,C65,D65)","v":25166000000},2.7769212429468331,0.10677104029245808]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A66, 2018, 0)","v":"DowDuPont Inc."},2015,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A66,C66,D66)","v":48778000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A66,C66,D66)","v":37745000000},0.22618803558981507,{"$f":"_xll.CalcbenchData(\"assets\", A66,C66,D66)","v":67938000000},0.71797815655450559,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A66,C66,D66)","v":26183000000},2.5947370431195815,0.42138028491769469]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A67, 2018, 0)","v":"DowDuPont Inc."},2016,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A67,C67,D67)","v":10703000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A67,C67,D67)","v":7951000000},0.25712417079323552,{"$f":"_xll.CalcbenchData(\"assets\", A67,C67,D67)","v":68440000000},0.15638515488018703,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A67,C67,D67)","v":26434000000},2.5890898085798595,0.10410834531285466]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A68, 2018, 0)","v":"DowDuPont Inc."},2016,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A68,C68,D68)","v":11952000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A68,C68,D68)","v":9275000000},0.22397925033467203,{"$f":"_xll.CalcbenchData(\"assets\", A68,C68,D68)","v":81524000000},0.1466071340954811,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A68,C68,D68)","v":30234000000},2.6964344777402922,8.8542700271217828E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A69, 2018, 0)","v":"DowDuPont Inc."},2016,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A69,C69,D69)","v":12483000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A69,C69,D69)","v":9840000000},0.21172795001201633,{"$f":"_xll.CalcbenchData(\"assets\", A69,C69,D69)","v":80624000000},0.15482982734669579,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A69,C69,D69)","v":30349000000},2.6565619954528978,8.7086889189100139E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A70, 2018, 0)","v":"DowDuPont Inc."},2016,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A70,C70,D70)","v":48158000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A70,C70,D70)","v":37668000000},0.21782466049254537,{"$f":"_xll.CalcbenchData(\"assets\", A70,C70,D70)","v":79511000000},0.60567720189659291,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A70,C70,D70)","v":27229000000},2.920085203275919,0.38525101913401155]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A71, 2018, 0)","v":"DowDuPont Inc."},2017,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A71,C71,D71)","v":13230000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A71,C71,D71)","v":10194000000},0.22947845804988662,{"$f":"_xll.CalcbenchData(\"assets\", A71,C71,D71)","v":80828000000},0.16368090265749494,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A71,C71,D71)","v":28334000000},2.8526858191571964,0.10715041999011789]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A72, 2018, 0)","v":"DowDuPont Inc."},2017,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A72,C72,D72)","v":13834000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A72,C72,D72)","v":10761000000},0.22213387306635823,{"$f":"_xll.CalcbenchData(\"assets\", A72,C72,D72)","v":82247000000},0.16820066385400076,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A72,C72,D72)","v":29589000000},2.7796478421034845,0.10385616276318903]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A73, 2018, 0)","v":"DowDuPont Inc."},2017,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A73,C73,D73)","v":15354000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A73,C73,D73)","v":12186000000},0.20633059788980071,{"$f":"_xll.CalcbenchData(\"assets\", A73,C73,D73)","v":198527000000},7.7339606199660502E-2,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A73,C73,D73)","v":104534000000},1.8991619951403371,3.0305929171370084E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A74, 2018, 0)","v":"DowDuPont Inc."},2017,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A74,C74,D74)","v":62484000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A74,C74,D74)","v":49791000000},0.2031400038409833,{"$f":"_xll.CalcbenchData(\"assets\", A74,C74,D74)","v":192419000000},0.32472884694338916,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A74,C74,D74)","v":101886000000},1.8885715407416133,0.12458041340321535]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A75, 2018, 0)","v":"DowDuPont Inc."},2018,"Q1",{"$f":"_xll.CalcbenchData(\"revenue\", A75,C75,D75)","v":21510000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A75,C75,D75)","v":16315000000},0.24151557415155742,{"$f":"_xll.CalcbenchData(\"assets\", A75,C75,D75)","v":192441000000},0.11177451790418881,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A75,C75,D75)","v":102924000000},1.8697388364229917,5.047413625587812E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A76, 2018, 0)","v":"DowDuPont Inc."},2018,"Q2",{"$f":"_xll.CalcbenchData(\"revenue\", A76,C76,D76)","v":24245000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A76,C76,D76)","v":17974000000},0.25865126830274282,{"$f":"_xll.CalcbenchData(\"assets\", A76,C76,D76)","v":187367000000},0.12939845330287617,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A76,C76,D76)","v":99882000000},1.8758835425802447,6.2784085220560254E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A77, 2018, 0)","v":"DowDuPont Inc."},2018,"Q3",{"$f":"_xll.CalcbenchData(\"revenue\", A77,C77,D77)","v":20123000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A77,C77,D77)","v":15477000000},0.23088008746210803,{"$f":"_xll.CalcbenchData(\"assets\", A77,C77,D77)","v":184453000000},0.10909554195377684,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A77,C77,D77)","v":99744000000},1.8492641161373116,4.6579242861726017E-2]
["DWDP",{"$f":"_xll.CalcbenchData(\"entity_name\", A78, 2018, 0)","v":"DowDuPont Inc."},2018,"Y",{"$f":"_xll.CalcbenchData(\"revenue\", A78,C78,D78)","v":85977000000},{"$f":"_xll.CalcbenchData(\"costofrevenue\",A78,C78,D78)","v":65333000000},0.24011072728753038,{"$f":"_xll.CalcbenchData(\"assets\", A78,C78,D78)","v":188030000000},0.45725150241982665,{"$f":"_xll.CalcbenchData(\"stockholdersequity\", A78,C78,D78)","v":96179000000},1.955000571850404,0.21464144979673319]

{"sheet":"analysis","index":1,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Column Labels"]
[null,"DD",null,null,null,"DOW",null,null,null,"Total %change profit margin","Total Sum of operating leverage","Total _Financial Leverage","Total ROE"]
["Row Labels","%change profit margin","Sum of operating leverage","_Financial Leverage","ROE","%change profit margin","Sum of operating leverage","_Financial Leverage","ROE"]
[2009]
["Q2"]
["Q3"]
["Y"]
[2010,8.6788787317543359E-2,0.54606282248856808,0.18699444161531142,0.14517617874330702,0.45659608456296397,null,null,{"$error":"#VALUE!"},0.20671350331993049,null,null,{"$error":"#VALUE!"}]
["Q1"]
["Q2",0.16135964791579793,0.19767848472107966,-0.13818461001000187,5.5332656443155548E-2,8.7543274579386113E-2,null,null,{"$error":"#VALUE!"},0.13780290574429244,null,null,{"$error":"#VALUE!"}]
["Q3",-0.11362671572095646,4.0140963438987501E-2,-7.563276532813365E-2,-2.9178723443476079E-2,0.14308221384137731,8.4892975134738036E-2,-7.4550482959359787E-2,1.1538361905050656E-2,-2.4533359392389528E-2,6.3124774784833124E-2,-7.5185209493831673E-2,-1.7640361538425409E-2]
["Y",{"$error":"#NULL!"},8.9940973073974376E-2,-0.17379430965786863,-0.24284407267023916,0.100825158867521,4.8012262607612169E-2,-1.6592844008631855E-2,1.0228363565030651E-2,-0.66094830249650238,6.7759352273864384E-2,-0.11326094633075943,-0.23261570910520851]
[2011,0.74992899187382644,-6.3839758911858155E-2,1.0579770512615916E-3,0.43178764503332379,1.1245557994241892E-2,9.5583196441117027E-2,-8.2250028971824429E-2,6.428890950208821E-3,0.46077676119119892,1.4335385601650276E-2,-3.4025314002815492E-2,0.43821653598353238]
["Q1",-6.8865347990165152E-2,1.4191669692510596E-2,-0.16250496850121129,-7.5670733698909809E-2,0.26989886938464164,8.3709081610030461E-2,-0.10341963748275618,2.080167853450543E-2,2.8906604614873675E-2,4.6196183400698081E-2,-0.13797025722367803,-5.4869055164404379E-2]
["Q2",-7.7083750431873918E-2,-8.7049218572929396E-2,-6.0822444904360361E-2,-6.9646812525519797E-2,3.8993695382888952E-2,0.11196525999215345,-0.10421338587581311,3.3626061792132456E-3,-4.1676689671288805E-2,5.8591986042276631E-3,-7.9427194832555698E-2,-6.6284206346306551E-2]
["Q3",2.6187489951106768E-2,-1.871459111354493E-2,-3.8989896853419692E-2,-5.4317331558000614E-3,-8.3616527334358232E-2,0.15749231571178579,-8.7969624261996462E-2,-2.9236680066910409E-3,-1.8469312087314758E-2,7.3635020095303858E-2,-5.9258366996550592E-2,-8.3554011624911162E-3]
["Y",null,-0.17609788659352599,0.28112724246327464,0.58253692441355343,-0.1676809070763858,2.9055707009127733E-2,-3.294987237049319E-2,-1.48117257568188E-2,4.983164030671154,-6.9572313342678285E-2,0.14700153220188381,0.56772519865673465]
[2012,-8.7777917490835244E-2,-0.10471000634312566,0.13230638110594631,-7.1365420545485891E-2,6.35013940604396E-2,-6.8456834864964566E-2,4.0729474181840995E-2,1.045863629660343E-2,-4.6783898048314586E-2,-8.5508839179887816E-2,9.5666151090517987E-2,-6.0906784248882406E-2]
["Q1",3.2609932367826368E-2,-0.14039928296178403,0.2752762600345528,3.7771040392936051E-2,-6.8686887259867019E-2,-1.7544137130915717E-2,7.8421696336088021E-3,-8.5437406231089058E-3,-3.4733261174469841E-3,-8.1811026943184553E-2,0.15977545337248622,2.9227299769827131E-2]
["Q2",0.35852202711760139,-7.1786608284946596E-2,0.23091194854933697,0.14583998547080756,2.4978310510637616E-2,-0.10072743040482129,3.9609365722592167E-2,-4.1607367935346945E-3,0.24821691081380309,-8.6722641802879377E-2,0.15109556806792671,0.14167924867727283]
["Q3",0.47806575768343496,-0.16557545415279012,0.18865593178973408,7.5885558109188511E-2,0.15264537234632544,-0.12887392345259632,4.3572612190043838E-2,4.1510809127462828E-3,0.35450302341050355,-0.14483788873587272,0.13045083331126156,8.0036639021934808E-2]
["Y",-0.51559108504936202,-2.6780305972853021E-2,-8.358230870134313E-2,-0.33086200451841796,0.20407638209494741,-1.8172526425565109E-2,7.0983247398618748E-2,1.9012032800500789E-2,-0.4154780060179995,-2.1836947016685662E-2,-2.7931247365324E-2,-0.31184997171791717]
[2013,-0.21787181376632347,-0.20932823428254965,-0.38733913369471284,-0.38919180121857877,-0.20615107446569925,-0.25384061832674654,-0.24298694866277867,-7.3491364195869269E-2,-0.21432823032902021,-0.23334342004008277,-0.33247921092387117,-0.46268316541444809]
["Q1",0.23785722743804455,2.3071292023735587E-2,-0.14756017960949785,2.5769469086179275E-2,0.12510838168245164,-1.868229729777094E-2,8.8807162172562168E-2,2.0456870122076282E-2,0.20032288311516608,1.7657783221691405E-3,-5.8849821012598093E-2,4.6226339208255585E-2]
["Q2",-7.7252809491707944E-2,-4.5234317533021824E-2,-0.18192225125925487,-0.11448786515711878,6.4910487270054218E-2,-1.4205723137183044E-2,1.9894284216751247E-2,6.7475872572245604E-3,-3.8646792927270773E-2,-2.9466369733378187E-2,-0.10587443564931995,-0.10774027789989421]
["Q3",-2.9580278177727164E-2,3.5629374556762912E-2,-0.20836599082818047,-4.8798485252503826E-2,-0.11690289010047546,-4.9082032782349514E-3,9.7746149124839313E-3,-1.0239883403495978E-2,-5.7795612774981242E-2,1.2296730794799156E-2,-0.12757721011709267,-5.9038368655999818E-2]
[2014,-0.64251497889868892,-0.61591829101505202,-0.75133319912167051,-0.58303572834294726,-0.62474101960840378,-0.65813249302119092,-0.71798997393429165,-0.20614976289411674,-0.63708536996529053,-0.63808465270546433,-0.73696249636501188,-0.78918549123706394]
["Q1",-3.9367641453396385E-3,2.205973301454477E-2,-0.2919462189889363,-9.7637809313887436E-2,1.3933357582876626E-2,6.4541528909630511E-3,-0.20739221165586069,-2.325643452029795E-2,1.6394637466145084E-3,1.4259248940479582E-2,-0.25523379174803662,-0.1208942438341854]
["Grand Total"]