{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Introduction","Debt-Asset Ratio"],"not_rendered":{"charts":1,"images":1,"macros":0,"external_links":0,"defined_names":6,"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":"Introduction","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Debt-Asset Ratio","index":1,"n_rows":44,"n_cols":14,"rows_kept":44,"cut":false,"hidden":false,"merged":[[22,1,22,2],[22,3,22,4],[1,1,2,9],[23,1,23,4],[24,1,24,2],[24,3,24,4],[26,1,26,2],[26,3,26,4],[25,1,25,2],[25,3,25,4],[28,11,28,12],[28,13,28,14],[22,11,22,12],[22,13,22,14],[23,11,23,14],[26,11,26,12],[26,13,26,14],[24,11,24,12],[24,13,24,14],[25,11,25,12],[25,13,25,14],[27,11,27,12],[27,13,27,14],[40,1,40,2],[40,3,40,4],[22,6,22,7],[22,8,22,9],[23,6,23,9],[24,6,24,7],[24,8,24,9],[25,6,25,7],[25,8,25,9],[28,6,28,7],[28,8,28,9],[27,6,27,7],[27,8,27,9],[26,6,26,7],[28,1,28,2],[28,3,28,4],[26,8,26,9],[37,1,37,4],[38,1,38,4],[39,1,39,2],[39,3,39,4],[27,1,27,2],[27,3,27,4],[41,1,41,2],[41,3,41,4],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4]]}
[]
[null,"DEBT-ASSET RATIO"]
[]
[null,"YEARS",2009,2010,2011,2012,2013,2014,2015,2016]
[null,"Total Debt",1.91,1925.8,971.32,3599.13,4501.54,1.91,1925.8,971.32]
[null,"Total Assets",5134.8099999999995,9393.9499999999989,12028.499999999998,15664.429999999997,16124.809999999996,5134.8099999999995,9393.9499999999989,12028.499999999998]
[null,"Debt-Asset Ratio",{"$f":"C5/C6","v":3.719709200535171E-4},{"$f":"D5/D6","v":0.20500428467258183},8.0751548405869414E-2,0.22976450467715714,0.27916856074583213,{"$f":"H5/H6","v":3.719709200535171E-4},{"$f":"I5/I6","v":0.20500428467258183},{"$f":"J5/J6","v":8.0751548405869414E-2}]
[null,null,"No of Years on Chart",null,null,null,null,null,6,"DAZV"]
[]
[null,null,"Starting from",null,null,null,null,null,2,"DASV"]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Y-VALUES",null,"TOTAL DEBT",null,null,"Y-VALUES",null,"TOTAL ASSETS",null,null,"X-VALUES",null,"YEARS"]
[null,"OFFSET FUNCTION ARGUMENTS",null,null,null,null,"OFFSET FUNCTION ARGUMENTS",null,null,null,null,"OFFSET FUNCTION ARGUMENTS"]
[null,"Reference",null,"Debt_Asset_Ratio",null,null,"Reference",null,"Debt_Asset_Ratio",null,null,"Reference",null,"Debt_Asset_Ratio"]
[null,"Rows",null,-2,null,null,"Rows",null,-1,null,null,"Rows",null,-3]
[null,"Cols",null,0,null,null,"Cols",null,0,null,null,"Cols",null,0]
[null,"Height",null,null,null,null,"Height",null,null,null,null,"Height"]
[null,"Width",null,null,null,null,"Width",null,null,null,null,"Width"]
[]
[null,"Name it as DAD",null,null,null,null,"DAA",null,null,null,null,"DAY"]
[null," =OFFSET(Debt_Asset_Ratio.xlsm!Debt_Asset_Ratio,-2,0)"]
[]
[]
[]
[null,"Debt_Asset_Ratio",null,"  =OFFSET('Debt-Asset Ratio'!$C$7,0,'Debt-Asset Ratio'!DASV,1,'Debt-Asset Ratio'!DAZV)"]
[]
[null,"Y-values for Debt-Asset Ratio"]
[null,"OFFSET FUNCTION ARGUMENTS",null,null,null,null,null,"Name Y values as DAR  = Debt Asset Ratio"]
[null,"Reference",null,"$C$7"]
[null,"Rows",null,0,null,null,null,"DAD = Debt Assets Debt"]
[null,"Cols",null,"DASV",null,null,null,"DAA = Debt Assets Assets"]
[null,"Height",null,1,null,null,null,"DAY  = Debt Assets Years"]
[null,"Width",null,"DAZV"]