{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Index sheet","1.RawDataIReceive","2.1stAnalysis-Vertical","3.2ndAnalysis-Horizontal","4.3rdAnalysis-Ratio(Amount)","5.4thAnalysis-Ratio(Times)","6.5thAnalysis-Ratio(%)","7.ALL","Sparklines-Inside-PivotTables"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":3,"comments":0,"pivot_tables":1},"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":"Index sheet","index":0,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Sheet index:"]
["RawDataIReceive"]
["1stAnalysis-Vertical"]
["2ndAnalysis-Horizontal"]
["3rdAnalysis-Ratio(Amount)"]
["4thAnalysis-Ratio(Times)"]
["5thAnalysis-Ratio(%)"]
["ALL"]

{"sheet":"1.RawDataIReceive","index":1,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["No.","Company","Financial Statement/ Ratio","Main item in Financial Statement/ Ratio","Detailed item in Financial Statement/ Ratio","2016","2017","2018","2019","2020","2021"]
[1,"Hero","Balance Sheet","Non Current Asset","Fixed Assets",227339503,455075469,737983522,158516489,949673811,122355205]
[2,"Hero","Balance Sheet","Non Current Asset","Investments",4646071302,5948368946,3443879482,5432143898,5522205033,3109044508]
[3,"Hero","Balance Sheet","Non Current Asset","Property, plant, and equipment",746852209,649847449,785944929,574688129,272007072,234186671]
[4,"Hero","Balance Sheet","Non Current Asset","Intangible assets",828390929,643895802,282559286,150923767,280775748,990658996]
[5,"Hero","Balance Sheet","Non Current Asset","Other assets",334111497,285715422,985436651,660299816,817987615,847334691]
[6,"Hero","Balance Sheet","Balance Sheet Totals","Total  Non current asset ",{"$f":"SUM(F2:F6)","v":6782765440},{"$f":"SUM(G2:G6)","v":7982903088},6235803870,6976572099,7842649279,5303580071]
[7,"Hero","Balance Sheet","Current Assets","Inventory",62120567,614738586,945192391,508173456,600298289,13659048]
[8,"Hero","Balance Sheet","Current Assets","Clients",193186705,929932027,82975532,379236925,941063873,358344789]
[9,"Hero","Balance Sheet","Current Assets","Short term derivatives",841606422,133855977,555904841,493374828,120153333,399195881]
[10,"Hero","Balance Sheet","Current Assets","Accounts receivables",227758168,949945896,445161328,572082814,874781478,90087448]
[11,"Hero","Balance Sheet","Current Assets","Cash",220888884,13946342,101678631,870691375,39099833,537196821]
[12,"Hero","Balance Sheet","Current Assets","Bank Deposits",541493663,774698823,505566091,774321336,54347354,653669028]
[13,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Assets ",{"$f":"SUM(F8:F13)","v":2087054409},{"$f":"SUM(G8:G13)","v":3417117651},2636478814,3597880734,2629744160,2052153015]
[14,"Hero","Balance Sheet","Balance Sheet Totals","Total  Assets",{"$f":"SUM(F14,F7)","v":8869819849},{"$f":"SUM(G14,G7)","v":11400020739},8872282684,10574452833,10472393439,7355733086]
[15,"Hero","Balance Sheet","Current Liabilities","Accounts payable",357759805,493407935,344776389,923347988,871555042,966975322]
[16,"Hero","Balance Sheet","Current Liabilities","Short-term debt",150370338,615334819,638431384,956351084,463385129,123111329]
[17,"Hero","Balance Sheet","Current Liabilities","Dividends payable",334942436,593990745,64976326,653795991,39021794,731454224]
[18,"Hero","Balance Sheet","Current Liabilities","Notes payable",999301227,642551804,390362981,880965837,645192107,647266714]
[19,"Hero","Balance Sheet","Current Liabilities","The current portion of deferred revenue",233081611,916398213,487845343,244880889,380590035,133894516]
[20,"Hero","Balance Sheet","Current Liabilities","Current maturities of long-term debt",872753992,983620671,25983278,877290617,932426949,247967907]
[21,"Hero","Balance Sheet","Current Liabilities","Interest payable on outstanding debts",257784384,95396253,619534515,715685671,233621024,680936048]
[22,"Hero","Balance Sheet","Current Liabilities","Income taxes owed within the next year",377787846,995692434,477722183,24995021,76944473,108647941]
[23,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Liabilities ",{"$f":"SUM(F16:F23)","v":3583781639},{"$f":"SUM(G16:G23)","v":5336392874},3049632399,5277313098,3642736553,3640254001]
[24,"Hero","Balance Sheet","Non Current Liabilities","Debentures",813127084,605968357,89386021,942051957,634150419,464274689]
[25,"Hero","Balance Sheet","Non Current Liabilities","Bonds payable",214327045,526075613,277484005,363903955,735256919,41740022]
[26,"Hero","Balance Sheet","Non Current Liabilities","Long-term loans",289975883,554978808,128651546,364666007,209645345,846019529]
[27,"Hero","Balance Sheet","Non Current Liabilities","Deferred tax liabilities",182203687,760697495,727179591,953902248,991456615,566692023]
[28,"Hero","Balance Sheet","Non Current Liabilities","Long-term lease",974498778,889257259,126133075,601893222,796901469,209876456]
[29,"Hero","Balance Sheet","Non Current Liabilities","Pension benefit obligations",832575942,641360556,528051958,227853677,536834492,4530586]
[30,"Hero","Balance Sheet","Non Current Liabilities","Differed Revenue",711951037,562764498,703019658,70639543,507990745,587718804]
[31,"Hero","Balance Sheet","Balance Sheet Totals","Total Non Current Liabilities ",{"$f":"SUM(F25:F31)","v":4018659456},{"$f":"SUM(G25:G31)","v":4541102586},2579905854,3524910609,4412236004,2720852109]
[32,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities ",{"$f":"SUM(F32,F24)","v":7602441095},{"$f":"SUM(G32,G24)","v":9877495460},5629538253,8802223707,8054972557,6361106110]
[33,"Hero","Balance Sheet","Owners Equity","Retained earnings",733777818,258066039,928511189,151752686,488920934,449605915]
[34,"Hero","Balance Sheet","Owners Equity","Outstanding shares",7966065,227416809,852521978,315788677,526676875,170605845]
[35,"Hero","Balance Sheet","Owners Equity","Treasury stock",90193663,118066838,763466101,959972014,834966868,214381235]
[36,"Hero","Balance Sheet","Owners Equity","Additional paid-in capital",435441208,918975593,698245163,344715749,566856205,160033981]
[37,"Hero","Balance Sheet","Balance Sheet Totals","Total Owners Equity",{"$f":"SUM(F34:F37)","v":1267378754},{"$f":"SUM(G34:G37)","v":1522525279},3242744431,1772229126,2417420882,994626976]
[38,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities & Owners Equity",{"$f":"SUM(F38,F33)","v":8869819849},{"$f":"SUM(G38,G33)","v":11400020739},8872282684,10574452833,10472393439,7355733086]
[39,"Hero","Income Statement","Income","operating income",10195553186,11877329244,13342929078,15340510909,17547391128,20992787274]
[40,"Hero","Income Statement","Income","Other income",25042524,49098174,70362581,139908779,160691571,189967562]
[41,"Hero","Income Statement","Income Statement Totals","Total revenue",{"$f":"SUM(F40:F41)","v":10220595710},{"$f":"SUM(G40:G41)","v":11926427418},{"$f":"SUM(H40:H41)","v":13413291659},15480419688,17708082699,21182754836]
[42,"Hero","Income Statement","Income","activity expenses",-3840463547,-4877526063,-6022404941,-7284007661,-7618358388,-9259931780]
[43,"Hero","Income Statement","Income","change in stock",-431999761,-560479596,-329165574,-404230813,-409292466,-498877943]
[44,"Hero","Income Statement","Income","Salaries, wages and other benefits",-750419677,-892642621,-879109943,-935612907,-1053701205,-1198891415]
[45,"Hero","Income Statement","Income","Depreciation and amortization",-1901596942,-2158735307,-2674743878,-2853492329,-3077866825,-3785497514]
[46,"Hero","Income Statement","Income","advertising expenses",-285579483,-274481700,-412438319,-428057267,-353825863,-554883285]
[47,"Hero","Income Statement","Income","Operating rentals",-464821104,-535247697,-594665144,-706692047,-777829289,-106721467]
[48,"Hero","Income Statement","Income","allotments",-704202705,-475977097,-363442946,-437247860,-463935172,-550980040]
[49,"Hero","Income Statement","Income","Allowances that are not intended",155760050,350525781,816333813,510079616,57215667,103935665]
[50,"Hero","Income Statement","Income","Losses of disposal / sale / impairment of assets",-159172507,-173712269,-91164041,-47541553,-21559014,-58791781]
[51,"Hero","Income Statement","Income","Fixed asset decay response",40789882,6139834,0,0,0,0]
[52,"Hero","Income Statement","Income","net loss / sale / return of fixed assets",-118382625,-167572435,-91164041,-47541553,-21559014,-58791781]
[53,"Hero","Income Statement","Income Statement Totals","Activity Profits",{"$f":"SUM(F42:F52)","v":1878889916},{"$f":"SUM(G42:G52)","v":2334290683},{"$f":"SUM(H42:H52)","v":2862490686},2893616867,3988930144,5272115276]
[54,"Hero","Income Statement","Income","Gain (loss) on sale of fixed assets",0,0,0,0,0,0]
[55,"Hero","Income Statement","Income","financing income",77127609,94175889,256194382,81858510,74046389,98847147]
[56,"Hero","Income Statement","Income","financing costs",-685718087,-1278642758,-1094318864,-513342379,-357736072,-1021989065]
[57,"Hero","Income Statement","Income","Losses of foreign currency valuation differences",-2450775108,209867458,-42507616,504206862,51411660,10166306]
[58,"Hero","Income Statement","Income Statement Totals","net profit before taxes",{"$f":"SUM(F54:F58)","v":-1180475670},{"$f":"SUM(G54:G58)","v":1359691272},1981858588,2966339860,3756652121,4359139664]
[59,"Hero","Income Statement","Income","Income Taxes",197613719,-418095793,-527258068,-741198704,-964958593,-1122839271]
[60,"Hero","Income Statement","Income Statement Totals","general net profit",{"$f":"SUM(F59:F60)","v":-982861951},{"$f":"SUM(G59:G60)","v":941595479},{"$f":"SUM(H59:H60)","v":1454600520},2225141156,2791693528,3236300393]
[61,"Hero","Income Statement","Income","Basic and diluted earnings per share",0,0,0,0,12.24,14.75]

{"sheet":"2.1stAnalysis-Vertical","index":2,"n_rows":62,"n_cols":17,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["No.","Company","Financial Statement/ Ratio","Main item in Financial Statement/ Ratio","Detailed item in Financial Statement/ Ratio","2016","2017","2018","2019","2020","2021","2016 Vertical","2017 Vertical","2018 Vertical","2019 Vertical","2020 Vertical","2021 Vertical"]
[1,"Hero","Balance Sheet","Non Current Asset","Fixed Assets",227339503,455075469,737983522,158516489,949673811,122355205,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":2.5630678736460546E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":3.9918828168721283E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":8.3178540211625199E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":1.4990514545141572E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":9.0683549709213704E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":1.6633991958310165E-2}]
[2,"Hero","Balance Sheet","Non Current Asset","Investments",4646071302,5948368946,3443879482,5432143898,5522205033,3109044508,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.52380672675373519},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":0.52178580041090217},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.38816160447756987},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":0.51370448984818884},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":0.52731069217041471},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.4226695655824399}]
[3,"Hero","Balance Sheet","Non Current Asset","Property, plant, and equipment",746852209,649847449,785944929,574688129,272007072,234186671,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":8.4201508228400099E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":5.700405849059921E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":8.85842975243957E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":5.4346843101569682E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":2.59737254510535E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":3.1837298643383645E-2}]
[4,"Hero","Balance Sheet","Non Current Asset","Intangible assets",828390929,643895802,282559286,150923767,280775748,990658996,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":9.3394335296831804E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":5.6481985142114922E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":3.1847416957257083E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":1.4272489497424193E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":2.6811038912496307E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.13467848607577929}]
[5,"Hero","Balance Sheet","Non Current Asset","Other assets",334111497,285715422,985436651,660299816,817987615,847334691,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":3.7668352084700839E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":2.5062710721442311E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.11106912235529938},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":6.2442929807146455E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":7.8108946132003698E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.11519377893315799}]
[6,"Hero","Balance Sheet","Balance Sheet Totals","Total  Non current asset ",{"$f":"SUM(F2:F6)","v":6782765440},{"$f":"SUM(G2:G6)","v":7982903088},6235803870,6976572099,7842649279,5303580071,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.76470160110012853},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":0.70025338293377992},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.70284098152614727},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":0.65975726679947067},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":0.74888795237518191},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.72101312119307093}]
[7,"Hero","Balance Sheet","Current Assets","Inventory",62120567,614738586,945192391,508173456,600298289,13659048,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":7.0035883543907137E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":5.3924339268695429E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.10653316904617238},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":4.8056714047097403E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":5.7321976346347239E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":1.8569254539696331E-3}]
[8,"Hero","Balance Sheet","Current Assets","Clients",193186705,929932027,82975532,379236925,941063873,358344789,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":2.1780228718149244E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":8.1572836426398718E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":9.3522191475746714E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":3.5863503387759635E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":8.9861394005252476E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":4.8716393704120328E-2}]
[9,"Hero","Balance Sheet","Current Assets","Short term derivatives",841606422,133855977,555904841,493374828,120153333,399195881,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":9.4884274576882671E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":1.1741731007740406E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":6.2656349081674501E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":4.6657244189534888E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":1.1473340234959063E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":5.4270033500777845E-2}]
[10,"Hero","Balance Sheet","Current Assets","Accounts receivables",227758168,949945896,445161328,572082814,874781478,90087448,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":2.5677879807860796E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":8.3328435776453547E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":5.0174385088382067E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":5.4100464868941933E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":8.3532144117336768E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":1.2247242653687557E-2}]
[11,"Hero","Balance Sheet","Current Assets","Cash",220888884,13946342,101678631,870691375,39099833,537196821,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":2.4903423943261196E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":1.2233611077819286E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":1.1460256015440547E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":8.2339142152377698E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":3.7336100126251189E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":7.3031037793151371E-2}]
[12,"Hero","Balance Sheet","Current Assets","Bank Deposits",541493663,774698823,505566091,774321336,54347354,653669028,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":6.1049003499326876E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":6.7955913479150032E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":5.69826400946086E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":7.3225664554817729E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":5.1895829082973782E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":8.8865245701222284E-2}]
[13,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Assets ",{"$f":"SUM(F8:F13)","v":2087054409},{"$f":"SUM(G8:G13)","v":3417117651},2636478814,3597880734,2629744160,2052153015,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.2352983988998715},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":0.29974661706622008},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.29715901847385279},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":0.34024273320052928},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":0.25111204762481804},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.27898687880692902}]
[14,"Hero","Balance Sheet","Balance Sheet Totals","Total  Assets",{"$f":"SUM(F14,F7)","v":8869819849},{"$f":"SUM(G14,G7)","v":11400020739},8872282684,10574452833,10472393439,7355733086,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":1}]
[15,"Hero","Balance Sheet","Current Liabilities","Accounts payable",357759805,493407935,344776389,923347988,871555042,966975322,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":4.0334506347424241E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":4.3281319069186301E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":3.885994183005001E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":8.7318748552027328E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":8.3224054470133049E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.13145872895258015}]
[16,"Hero","Balance Sheet","Current Liabilities","Short-term debt",150370338,615334819,638431384,956351084,463385129,123111329,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":1.6953031804468163E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":5.3976640313899697E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":7.195796242508451E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":9.0439770180400031E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":4.4248254393720356E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":1.6736785791522941E-2}]
[17,"Hero","Balance Sheet","Current Liabilities","Dividends payable",334942436,593990745,64976326,653795991,39021794,731454224,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":3.7762033694265167E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":5.2104356526995611E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":7.3235184579021921E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":6.1827879070932158E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":3.7261581344604409E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":9.9440017119729399E-2}]
[18,"Hero","Balance Sheet","Current Liabilities","Notes payable",999301227,642551804,390362981,880965837,645192107,647266714,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.11266308042464505},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":5.6364090795186055E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":4.399803240083508E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":8.3310772757030457E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":6.1608849090529286E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":8.7994861481845779E-2}]
[19,"Hero","Balance Sheet","Current Liabilities","The current portion of deferred revenue",233081611,916398213,487845343,244880889,380590035,133894516,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":2.6278054680702229E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":8.0385661919452414E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":5.4985324563628389E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":2.3157783468076301E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":3.6342220832026172E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":1.820274260016835E-2}]
[20,"Hero","Balance Sheet","Current Liabilities","Current maturities of long-term debt",872753992,983620671,25983278,877290617,932426949,247967907,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":9.8395909596562539E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":8.6282358034226028E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":2.9285899610544917E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":8.2963216239635013E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":8.9036661430955233E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":3.3710835358062637E-2}]
[21,"Hero","Balance Sheet","Current Liabilities","Interest payable on outstanding debts",257784384,95396253,619534515,715685671,233621024,680936048,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":2.906309129029978E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":8.3680771451270248E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":6.9828085630910905E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":6.7680633911055818E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":2.2308274164908406E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":9.2572152909682126E-2}]
[22,"Hero","Balance Sheet","Current Liabilities","Income taxes owed within the next year",377787846,995692434,477722183,24995021,76944473,108647941,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":4.2592504969826701E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":8.7341282686766525E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":5.3844337473772041E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":2.3637176688705176E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":7.3473627063563958E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":1.4770511617229174E-2}]
[23,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Liabilities ",{"$f":"SUM(F16:F23)","v":3583781639},{"$f":"SUM(G16:G23)","v":5336392874},3049632399,5277313098,3642736553,3640254001,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.40404221280819386},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":0.46810378649083967},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.34372579274323761},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":0.49906252184802763},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":0.34784183522308937},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.4948866358308206}]
[24,"Hero","Balance Sheet","Non Current Liabilities","Debentures",813127084,605968357,89386021,942051957,634150419,464274689,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":9.1673460999512124E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":5.315502233491156E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":1.0074748988915331E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":8.9087536904047776E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":6.0554487633970568E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":6.3117392049426527E-2}]
[25,"Hero","Balance Sheet","Non Current Liabilities","Bonds payable",214327045,526075613,277484005,363903955,735256919,41740022,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":2.4163630000237673E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":4.6146899645565634E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":3.1275379164868819E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":3.4413502121296943E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":7.020906188091125E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":5.674488390483178E-3}]
[26,"Hero","Balance Sheet","Non Current Liabilities","Long-term loans",289975883,554978808,128651546,364666007,209645345,846019529,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":3.269242080860215E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":4.8682263015662045E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":1.4500388522562092E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":3.4485567504918671E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":2.0018856837374404E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.11501498478924008}]
[27,"Hero","Balance Sheet","Non Current Liabilities","Deferred tax liabilities",182203687,760697495,727179591,953902248,991456615,566692023,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":2.0541982825112506E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":6.6727729046809417E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":8.196082303727463E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":9.0208189781993228E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":9.4673354355436945E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":7.7040862735839627E-2}]
[28,"Hero","Balance Sheet","Non Current Liabilities","Long-term lease",974498778,889257259,126133075,601893222,796901469,209876456,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.10986680615727125},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":7.8004880811997968E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":1.4216530231556359E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":5.6919561844529155E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":7.6095447868896673E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":2.8532364285954463E-2}]
[29,"Hero","Balance Sheet","Non Current Liabilities","Pension benefit obligations",832575942,641360556,528051958,227853677,536834492,4530586,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":9.3866161452407199E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":5.6259595546688419E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":5.9517034883511157E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":2.1547561902109057E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":5.1261871999650717E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":6.1592582914991325E-4}]
[30,"Hero","Balance Sheet","Non Current Liabilities","Differed Revenue",711951037,562764498,703019658,70639543,507990745,587718804,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":8.0266685132310403E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":4.9365217036382796E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":7.9237743322561616E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":6.6802078666002591E-3},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":4.8507606972461835E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":7.9899419558682988E-2}]
[31,"Hero","Balance Sheet","Balance Sheet Totals","Total Non Current Liabilities ",{"$f":"SUM(F25:F31)","v":4018659456},{"$f":"SUM(G25:G31)","v":4541102586},2579905854,3524910609,4412236004,2720852109,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.45307114737545329},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":0.39834160743801783},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.29078264815124999},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":0.33334212792549511},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":0.42132068754870239},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.36989543763877675}]
[32,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities ",{"$f":"SUM(F32,F24)","v":7602441095},{"$f":"SUM(G32,G24)","v":9877495460},5629538253,8802223707,8054972557,6361106110,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.85711336018364714},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":0.86644539392885744},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.63450844089448766},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":0.83240464977352269},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":0.76916252277179176},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.86478207346959735}]
[33,"Hero","Balance Sheet","Owners Equity","Retained earnings",733777818,258066039,928511189,151752686,488920934,449605915,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":8.2727477050475548E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":2.2637330660035038E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.10465302133288069},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":1.4350878328798349E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":4.668664683464057E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":6.1123195981067441E-2}]
[34,"Hero","Balance Sheet","Owners Equity","Outstanding shares",7966065,227416809,852521978,315788677,526676875,170605845,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":8.9810899608046822E-4},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":1.994880660365788E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":9.6088234377091228E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":2.9863358604665498E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":5.0291929735815193E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":2.3193588321565154E-2}]
[35,"Hero","Balance Sheet","Owners Equity","Treasury stock",90193663,118066838,763466101,959972014,834966868,214381235,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":1.0168601452505104E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":1.0356721334382127E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":8.6050696105164817E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":9.0782192626004024E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":7.9730280652989899E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":2.9144781695250328E-2}]
[36,"Hero","Balance Sheet","Owners Equity","Additional paid-in capital",435441208,918975593,698245163,344715749,566856205,160033981,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":4.9092452317291702E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":8.0611747473067472E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":7.8699607290375645E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":3.2598920667009416E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":5.4128620004762602E-2},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":2.1756360532519736E-2}]
[37,"Hero","Balance Sheet","Balance Sheet Totals","Total Owners Equity",{"$f":"SUM(F34:F37)","v":1267378754},{"$f":"SUM(G34:G37)","v":1522525279},3242744431,1772229126,2417420882,994626976,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":0.14288663981635283},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":0.13355460607114253},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":0.3654915591055124},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":0.16759535022647729},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":0.23083747722820824},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":0.13521792653040265}]
[38,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities & Owners Equity",{"$f":"SUM(F38,F33)","v":8869819849},{"$f":"SUM(G38,G33)","v":11400020739},8872282684,10574452833,10472393439,7355733086,{"$f":"(Table_RawDataIReceive10[[#This Row],[2016]]/F$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2017]]/G$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2018]]/H$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2019]]/I$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2020]]/J$15)","v":1},{"$f":"(Table_RawDataIReceive10[[#This Row],[2021]]/K$15)","v":1}]
[39,"Hero","Income Statement","Income","operating income",10195553186,11877329244,13342929078,15340510909,17547391128,20992787274,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":0.99754979800487575},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":0.99588324547836526},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":0.99475426444240567},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":0.99096221021007247},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":0.99092552402586898},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":0.9910319708899642}]
[40,"Hero","Income Statement","Income","Other income",25042524,49098174,70362581,139908779,160691571,189967562,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":2.4502019951242156E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":4.1167545216347365E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":5.2457355575943497E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":9.0377897899275618E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":9.074475974130981E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":8.9680291100358179E-3}]
[41,"Hero","Income Statement","Income Statement Totals","Total revenue",{"$f":"SUM(F40:F41)","v":10220595710},{"$f":"SUM(G40:G41)","v":11926427418},{"$f":"SUM(H40:H41)","v":13413291659},15480419688,17708082699,21182754836,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":1},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":1},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":1},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":1},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":1},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":1}]
[42,"Hero","Income Statement","Income","activity expenses",-3840463547,-4877526063,-6022404941,-7284007661,-7618358388,-9259931780,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-0.37575730964902826},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-0.40896790732475158},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-0.44898784683915444},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-0.47053037371114459},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-0.43021926865240012},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-0.43714483086320699}]
[43,"Hero","Income Statement","Income","change in stock",-431999761,-560479596,-329165574,-404230813,-409292466,-498877943,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-4.2267571603221157E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-4.6994760153748497E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-2.4540253233003975E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-2.6112393665486261E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-2.3113313448841828E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-2.3551136141752398E-2}]
[44,"Hero","Income Statement","Income","Salaries, wages and other benefits",-750419677,-892642621,-879109943,-935612907,-1053701205,-1198891415,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-7.3422303189801058E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-7.4845768117682593E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-6.5540209319920217E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-6.0438471685962211E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-5.9503969058124176E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-5.65975211572807E-2}]
[45,"Hero","Income Statement","Income","Depreciation and amortization",-1901596942,-2158735307,-2674743878,-2853492329,-3077866825,-3785497514,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-0.18605539206872707},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-0.18100435539832505},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-0.19940995439440179},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-0.18432913231751394},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-0.17381141015191959},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-0.17870657255431968}]
[46,"Hero","Income Statement","Income","advertising expenses",-285579483,-274481700,-412438319,-428057267,-353825863,-554883285,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-2.794156926886212E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-2.3014578496971992E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-3.0748479156737316E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-2.7651528552021E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-1.9981037417448985E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-2.6195048250144418E-2}]
[47,"Hero","Income Statement","Income","Operating rentals",-464821104,-535247697,-594665144,-706692047,-777829289,-106721467,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-4.5478866123743779E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-4.4879130878051177E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-4.4334020247818427E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-4.565070335578876E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-4.3925099188966692E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-5.0381297346003048E-3}]
[48,"Hero","Income Statement","Income","allotments",-704202705,-475977097,-363442946,-437247860,-463935172,-550980040,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-6.890035815730354E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-3.9909444825164488E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-2.7095731252226848E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-2.824522001421852E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-2.6199062873486528E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-2.601078302920316E-2}]
[49,"Hero","Income Statement","Income","Allowances that are not intended",155760050,350525781,816333813,510079616,57215667,103935665,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":1.5239821084753582E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":2.9390677418701917E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":6.0860065802882876E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":3.2949986258796318E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":3.2310481023013885E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":4.9066170007010506E-3}]
[50,"Hero","Income Statement","Income","Losses of disposal / sale / impairment of assets",-159172507,-173712269,-91164041,-47541553,-21559014,-58791781,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-1.5573701525466171E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-1.4565323119128212E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-6.7965450478243419E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-3.0710764926388215E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-1.2174674337395921E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-2.7754549139228871E-3}]
[51,"Hero","Income Statement","Income","Fixed asset decay response",40789882,6139834,0,0,0,0,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":3.9909495647196475E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":5.1480915321996891E-4},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":0}]
[52,"Hero","Income Statement","Income","net loss / sale / return of fixed assets",-118382625,-167572435,-91164041,-47541553,-21559014,-58791781,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-1.1582751960746523E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-1.4050513965908245E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-6.7965450478243419E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-3.0710764926388215E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-1.2174674337395921E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-2.7754549139228871E-3}]
[53,"Hero","Income Statement","Income Statement Totals","Activity Profits",{"$f":"SUM(F42:F52)","v":1878889916},{"$f":"SUM(G42:G52)","v":2334290683},{"$f":"SUM(H42:H52)","v":2862490686},2893616867,3988930144,5272115276,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":0.18383369906332006},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":0.19572421825809833},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":0.21340702631179548},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":0.18692108646402222},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":0.22526041987737389},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":0.24888714035627052}]
[54,"Hero","Income Statement","Income","Gain (loss) on sale of fixed assets",0,0,0,0,0,0,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":0}]
[55,"Hero","Income Statement","Income","financing income",77127609,94175889,256194382,81858510,74046389,98847147,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":7.5462929156406289E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":7.8964039858126101E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":1.9100038119882354E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":5.2878740789860171E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":4.1815023262897627E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":4.6663971596371265E-3}]
[56,"Hero","Income Statement","Income","financing costs",-685718087,-1278642758,-1094318864,-513342379,-357736072,-1021989065,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-6.7091792538969339E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-0.10721087826101253},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-8.1584661828011329E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-3.316075334817499E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-2.020185234509899E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-4.8246277356858894E-2}]
[57,"Hero","Income Statement","Income","Losses of foreign currency valuation differences",-2450775108,209867458,-42507616,504206862,51411660,10166306,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-0.23978789275483434},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":1.7596841924620011E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-3.1690667049261096E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":3.2570619670657087E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":2.9032877739442278E-3},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":4.7993313800348607E-4}]
[58,"Hero","Income Statement","Income Statement Totals","net profit before taxes",{"$f":"SUM(F54:F58)","v":-1180475670},{"$f":"SUM(G54:G58)","v":1359691272},1981858588,2966339860,3756652121,4359139664,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-0.115499693314843},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":0.11400658590751842},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":0.1477533358987404},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":0.19161882686549034},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":0.21214335763250888},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":0.20578719329705222}]
[59,"Hero","Income Statement","Income","Income Taxes",197613719,-418095793,-527258068,-741198704,-964958593,-1122839271,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":1.9334853330188129E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":-3.5056247637828872E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":-3.9308626204830367E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":-4.7879755131868748E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":-5.4492550627996135E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":-5.300723535220922E-2}]
[60,"Hero","Income Statement","Income Statement Totals","general net profit",{"$f":"SUM(F59:F60)","v":-982861951},{"$f":"SUM(G59:G60)","v":941595479},{"$f":"SUM(H59:H60)","v":1454600520},2225141156,2791693528,3236300393,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":-9.6164839984654873E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":7.8950338269689543E-2},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":0.10844470969391004},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":0.1437390717336216},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":0.15765080700451273},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":0.152779957944843}]
[61,"Hero","Income Statement","Income","Basic and diluted earnings per share",0,0,0,0,12.24,14.75,{"$f":"Table_RawDataIReceive10[[#This Row],[2016]]/F$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2017]]/G$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2018]]/H$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2019]]/I$42","v":0},{"$f":"Table_RawDataIReceive10[[#This Row],[2020]]/J$42","v":6.9120978301570787E-10},{"$f":"Table_RawDataIReceive10[[#This Row],[2021]]/K$42","v":6.9632114020091663E-10}]

{"sheet":"3.2ndAnalysis-Horizontal","index":3,"n_rows":62,"n_cols":16,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["No.","Company","Financial Statement/ Ratio","Main item in Financial Statement/ Ratio","Detailed item in Financial Statement/ Ratio","2016","2017","2018","2019","2020","2021","2017 Horizontal","2018 Horizontal","2019 Horizontal","2020 Horizontal","2021 Horizontal"]
[1,"Hero","Balance Sheet","Non Current Asset","Fixed Assets",227339503,455075469,737983522,158516489,949673811,122355205,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":1.0017439248118705},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.6216728263153205},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.7852032135210737},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":4.9910096229799787},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.87116080955084907}]
[2,"Hero","Balance Sheet","Non Current Asset","Investments",4646071302,5948368946,3443879482,5432143898,5522205033,3109044508,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.28030083038962367},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.42103801676325947},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.57733275115810223},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":1.6579298466883139E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.43699219977875819}]
[3,"Hero","Balance Sheet","Non Current Asset","Property, plant, and equipment",746852209,649847449,785944929,574688129,272007072,234186671,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.12988481366331475},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.20942989036800852},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.26879338768530942},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.52668750531995068},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.13904197682036737}]
[4,"Hero","Balance Sheet","Non Current Asset","Intangible assets",828390929,643895802,282559286,150923767,280775748,990658996,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.22271504979263237},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.56117234322332177},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.4658686708317914},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.86038126122309155},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":2.5282926073800365}]
[5,"Hero","Balance Sheet","Non Current Asset","Other assets",334111497,285715422,985436651,660299816,817987615,847334691,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.14485007380634973},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":2.4490145617690877},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.32994189395133428},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.23881242305237899},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":3.5877164228213895E-2}]
[6,"Hero","Balance Sheet","Balance Sheet Totals","Total  Non current asset ",{"$f":"SUM(F2:F6)","v":6782765440},{"$f":"SUM(G2:G6)","v":7982903088},6235803870,6976572099,7842649279,5303580071,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.17693928215804555},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.21885512059218926},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.11879274018924524},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.12414079116650149},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.32375146684154049}]
[7,"Hero","Balance Sheet","Current Assets","Inventory",62120567,614738586,945192391,508173456,600298289,13659048,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":8.8958946398541396},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.5375517537465917},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.46235976840401799},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.18128619649901587},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.97724623199783933}]
[8,"Hero","Balance Sheet","Current Assets","Clients",193186705,929932027,82975532,379236925,941063873,358344789,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":3.8136440186191902},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.91077247627691393},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":3.5704669299378522},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":1.4814668903878492},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.61921310627126791}]
[9,"Hero","Balance Sheet","Current Assets","Short term derivatives",841606422,133855977,555904841,493374828,120153333,399195881,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.84095181132066033},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":3.1530072355304686},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.11248330359476039},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.75646643042761796},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":2.3223870785174139}]
[10,"Hero","Balance Sheet","Current Assets","Accounts receivables",227758168,949945896,445161328,572082814,874781478,90087448,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":3.170853253438533},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.53138243991108314},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.28511345891213624},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.52911686314002782},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.89701719770523081}]
[11,"Hero","Balance Sheet","Current Assets","Cash",220888884,13946342,101678631,870691375,39099833,537196821,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.93686263542351911},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":6.2907025369089613},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":7.5631697283571802},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.95509334981066052},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":12.739107811534643}]
[12,"Hero","Balance Sheet","Current Assets","Bank Deposits",541493663,774698823,505566091,774321336,54347354,653669028,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.43067015541417331},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.34740304749372258},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.53159270327724573},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.92981291942599908},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":11.027614591871391}]
[13,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Assets ",{"$f":"SUM(F8:F13)","v":2087054409},{"$f":"SUM(G8:G13)","v":3417117651},2636478814,3597880734,2629744160,2052153015,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.63729207837820201},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.22844950532257807},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.36465376277436684},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.26908523255123551},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.21963777077082661}]
[14,"Hero","Balance Sheet","Balance Sheet Totals","Total  Assets",{"$f":"SUM(F14,F7)","v":8869819849},{"$f":"SUM(G14,G7)","v":11400020739},8872282684,10574452833,10472393439,7355733086,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.28525955803772718},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.22173100495795511},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.19185256034161771},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-9.6515059087975037E-3},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.29760726343543559}]
[15,"Hero","Balance Sheet","Current Liabilities","Accounts payable",357759805,493407935,344776389,923347988,871555042,966975322,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.37915978291636199},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.3012346082354756},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":1.6781067888033365},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-5.6092553049457664E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.10948279271155889}]
[16,"Hero","Balance Sheet","Current Liabilities","Short-term debt",150370338,615334819,638431384,956351084,463385129,123111329,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":3.0921289875666838},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":3.7534955420749562E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.49797003713714677},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.51546546372712643},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.73432179563966971}]
[17,"Hero","Balance Sheet","Current Liabilities","Dividends payable",334942436,593990745,64976326,653795991,39021794,731454224,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.77341143180794203},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.89061054141508555},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":9.0620646202741604},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.9403150301666503},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":17.744761555555339}]
[18,"Hero","Balance Sheet","Current Liabilities","Notes payable",999301227,642551804,390362981,880965837,645192107,647266714,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.35699888418129599},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.39248014157003286},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":1.2567863242134634},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.26763095695389605},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":3.215487259517885E-3}]
[19,"Hero","Balance Sheet","Current Liabilities","The current portion of deferred revenue",233081611,916398213,487845343,244880889,380590035,133894516,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":2.9316624296028229},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.46764917687590474},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.49803581706016203},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.55418430794736295},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.64819227071985741}]
[20,"Hero","Balance Sheet","Current Liabilities","Current maturities of long-term debt",872753992,983620671,25983278,877290617,932426949,247967907,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.12703084719892063},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.97358404640522245},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":32.763662036791509},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":6.2848423238065929E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.73406184016245113}]
[21,"Hero","Balance Sheet","Current Liabilities","Interest payable on outstanding debts",257784384,95396253,619534515,715685671,233621024,680936048,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.62993781267991777},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":5.4943275602239847},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.15519903035587937},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.67357034873484289},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":1.9147036355769076}]
[22,"Hero","Balance Sheet","Current Liabilities","Income taxes owed within the next year",377787846,995692434,477722183,24995021,76944473,108647941,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":1.6355862014682176},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.52021109462402526},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.94767875160614012},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":2.0783920125532203},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.41203047813453736}]
[23,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Liabilities ",{"$f":"SUM(F16:F23)","v":3583781639},{"$f":"SUM(G16:G23)","v":5336392874},3049632399,5277313098,3642736553,3640254001,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.48903962672486923},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.42852176160821398},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.73047515488439696},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.30973651072919534},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-6.8150742275212783E-4}]
[24,"Hero","Balance Sheet","Non Current Liabilities","Debentures",813127084,605968357,89386021,942051957,634150419,464274689,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.25476795826419674},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.85249061280604133},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":9.5391418754393378},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.32684135488718058},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.2678792363929669}]
[25,"Hero","Balance Sheet","Non Current Liabilities","Bonds payable",214327045,526075613,277484005,363903955,735256919,41740022,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":1.4545461026628721},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.47253969174199301},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.31144119460146902},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":1.0204697115754073},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.94323069811193438}]
[26,"Hero","Balance Sheet","Non Current Liabilities","Long-term loans",289975883,554978808,128651546,364666007,209645345,846019529,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.91387918973937565},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.76818656109838346},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":1.8345248723245036},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.42510313279625211},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":3.0354796764030225}]
[27,"Hero","Balance Sheet","Non Current Liabilities","Deferred tax liabilities",182203687,760697495,727179591,953902248,991456615,566692023,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":3.1749840934887339},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-4.4062067011276275E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.31178358112088433},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":3.9369198551254488E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.42842478992386368}]
[28,"Hero","Balance Sheet","Non Current Liabilities","Long-term lease",974498778,889257259,126133075,601893222,796901469,209876456,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-8.747216612723141E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.85815907182827955},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":3.7718904973972927},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.32399143215472198},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.73663437179584368}]
[29,"Hero","Balance Sheet","Non Current Liabilities","Pension benefit obligations",832575942,641360556,528051958,227853677,536834492,4530586,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.22966720073686683},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.17666910903700789},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.56850140682557604},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":1.3560492815746836},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.99156055345266447}]
[30,"Hero","Balance Sheet","Non Current Liabilities","Differed Revenue",711951037,562764498,703019658,70639543,507990745,587718804,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.2095460660168966},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.24922531627075026},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.89951981826374472},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":6.1913084856735274},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.15694785738665376}]
[31,"Hero","Balance Sheet","Balance Sheet Totals","Total Non Current Liabilities ",{"$f":"SUM(F25:F31)","v":4018659456},{"$f":"SUM(G25:G31)","v":4541102586},2579905854,3524910609,4412236004,2720852109,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.13000432998122646},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.43187677328547364},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.36629427912449708},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.25172989996808171},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.38333939831564823}]
[32,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities ",{"$f":"SUM(F32,F24)","v":7602441095},{"$f":"SUM(G32,G24)","v":9877495460},5629538253,8802223707,8054972557,6361106110,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.29925313942863241},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.43006420242890198},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.56357827434768126},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-8.4893451345226079E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.21028829521312048}]
[33,"Hero","Balance Sheet","Owners Equity","Retained earnings",733777818,258066039,928511189,151752686,488920934,449605915,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.64830493281550794},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":2.597959625365506},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.83656342777792847},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":2.2218272169495572},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-8.0411813579657446E-2}]
[34,"Hero","Balance Sheet","Owners Equity","Outstanding shares",7966065,227416809,852521978,315788677,526676875,170605845,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":27.548199016703983},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":2.748720166063011},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.6295829490040431},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.66781431178420625},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.67607112995040841}]
[35,"Hero","Balance Sheet","Owners Equity","Treasury stock",90193663,118066838,763466101,959972014,834966868,214381235,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.30903695529030684},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":5.4663889872277265},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.25738655945904271},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.13021748986111589},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.74324581822808322}]
[36,"Hero","Balance Sheet","Owners Equity","Additional paid-in capital",435441208,918975593,698245163,344715749,566856205,160033981,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":1.1104470043634456},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.24019183064418992},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.5063112968531942},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.64441632459328102},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.71768152207136904}]
[37,"Hero","Balance Sheet","Balance Sheet Totals","Total Owners Equity",{"$f":"SUM(F34:F37)","v":1267378754},{"$f":"SUM(G34:G37)","v":1522525279},3242744431,1772229126,2417420882,994626976,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.20131829115386923},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":1.1298460365333611},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.45347863092205554},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.36405662593765542},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.5885586231979939}]
[38,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities & Owners Equity",{"$f":"SUM(F38,F33)","v":8869819849},{"$f":"SUM(G38,G33)","v":11400020739},8872282684,10574452833,10472393439,7355733086,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.28525955803772718},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.22173100495795511},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.19185256034161771},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-9.6515059087975037E-3},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.29760726343543559}]
[39,"Hero","Income Statement","Income","operating income",10195553186,11877329244,13342929078,15340510909,17547391128,20992787274,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.16495191848043389},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.12339472990027353},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.14971089326208289},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.14385962971450081},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.19634805657818014}]
[40,"Hero","Income Statement","Income","Other income",25042524,49098174,70362581,139908779,160691571,189967562,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.96059207131038393},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.43309975234516868},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.98839748359998336},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.14854530322218021},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.18218747142623928}]
[41,"Hero","Income Statement","Income Statement Totals","Total revenue",{"$f":"SUM(F40:F41)","v":10220595710},{"$f":"SUM(G40:G41)","v":11926427418},{"$f":"SUM(H40:H41)","v":13413291659},15480419688,17708082699,21182754836,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.16690139757029876},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.12466970945179653},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.15411042133069597},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.14390197784668743},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.19621955668843921}]
[42,"Hero","Income Statement","Income","activity expenses",-3840463547,-4877526063,-6022404941,-7284007661,-7618358388,-9259931780,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.27003576607571428},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.23472532247133171},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.20948487063882409},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":4.5902028465755071E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.21547599999833456}]
[43,"Hero","Income Statement","Income","change in stock",-431999761,-560479596,-329165574,-404230813,-409292466,-498877943,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.29740719000073707},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.41270730219410162},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.22804705269695064},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":1.2521690176052957E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.21887888109819251}]
[44,"Hero","Income Statement","Income","Salaries, wages and other benefits",-750419677,-892642621,-879109943,-935612907,-1053701205,-1198891415,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.18952453987956927},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-1.5160241827619388E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":6.4272921094694069E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.12621490908953439},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.13779068421963131}]
[45,"Hero","Income Statement","Income","Depreciation and amortization",-1901596942,-2158735307,-2674743878,-2853492329,-3077866825,-3785497514,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.13522232778180393},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.23903281209454921},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":6.6828249414914637E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":7.8631539927297281E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.22990945652757408}]
[46,"Hero","Income Statement","Income","advertising expenses",-285579483,-274481700,-412438319,-428057267,-353825863,-554883285,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-3.8860575288596627E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.50260771118803182},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":3.7869779020217563E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.17341465668891448},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.56823834271266938}]
[47,"Hero","Income Statement","Income","Operating rentals",-464821104,-535247697,-594665144,-706692047,-777829289,-106721467,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.15151332930873121},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.11100925297395535},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.18838653001663067},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.100662293147329},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.86279577214531966}]
[48,"Hero","Income Statement","Income","allotments",-704202705,-475977097,-363442946,-437247860,-463935172,-550980040,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.3240907857631703},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.23642765945942143},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.2030715269405724},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":6.1034745830431281E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.18762291210807358}]
[49,"Hero","Income Statement","Income","Allowances that are not intended",155760050,350525781,816333813,510079616,57215667,103935665,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":1.2504216004039548},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":1.3288838004186632},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.37515804456822127},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.88782992849492737},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.81655952730569403}]
[50,"Hero","Income Statement","Income","Losses of disposal / sale / impairment of assets",-159172507,-173712269,-91164041,-47541553,-21559014,-58791781,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":9.1345938278147493E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.47520090823291244},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.47850542298799587},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.54652272297457338},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":1.7270162262522766}]
[51,"Hero","Income Statement","Income","Fixed asset decay response",40789882,6139834,0,0,0,0,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-0.84947654420770324},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-1},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":""}]
[52,"Hero","Income Statement","Income","net loss / sale / return of fixed assets",-118382625,-167572435,-91164041,-47541553,-21559014,-58791781,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.41551545254212768},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.45597233220368255},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.47850542298799587},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.54652272297457338},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":1.7270162262522766}]
[53,"Hero","Income Statement","Income Statement Totals","Activity Profits",{"$f":"SUM(F42:F52)","v":1878889916},{"$f":"SUM(G42:G52)","v":2334290683},{"$f":"SUM(H42:H52)","v":2862490686},2893616867,3988930144,5272115276,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.24237756726562792},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.22627858940051299},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":1.0873810403028854E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.37852740267428087},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.3216865389157339}]
[54,"Hero","Income Statement","Income","Gain (loss) on sale of fixed assets",0,0,0,0,0,0,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":""}]
[55,"Hero","Income Statement","Income","financing income",77127609,94175889,256194382,81858510,74046389,98847147,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.22103991321706862},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":1.7203818803345727},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.68048280621547741},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-9.5434439253780701E-2},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.33493541460880694}]
[56,"Hero","Income Statement","Income","financing costs",-685718087,-1278642758,-1094318864,-513342379,-357736072,-1021989065,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":0.86467701850191969},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-0.14415589721738367},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-0.530902376000712},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.30312382800563598},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":1.8568241924454294}]
[57,"Hero","Income Statement","Income","Losses of foreign currency valuation differences",-2450775108,209867458,-42507616,504206862,51411660,10166306,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-1.0856330951440363},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":-1.2025450558418638},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":-12.861565278090401},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":-0.89803458882715481},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":-0.80225680322323767}]
[58,"Hero","Income Statement","Income Statement Totals","net profit before taxes",{"$f":"SUM(F54:F58)","v":-1180475670},{"$f":"SUM(G54:G58)","v":1359691272},1981858588,2966339860,3756652121,4359139664,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-2.1518164300667038},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.45757984096260346},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.49674647725168575},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.26642674079833861},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.16037884893095217}]
[59,"Hero","Income Statement","Income","Income Taxes",197613719,-418095793,-527258068,-741198704,-964958593,-1122839271,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-3.1157225070998233},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.26109393308341661},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.40576076305768355},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.3018892070269999},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.1636139406864684}]
[60,"Hero","Income Statement","Income Statement Totals","general net profit",{"$f":"SUM(F59:F60)","v":-982861951},{"$f":"SUM(G59:G60)","v":941595479},{"$f":"SUM(H59:H60)","v":1454600520},2225141156,2791693528,3236300393,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":-1.9580139693493943},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":0.54482530177908806},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":0.52972663312398649},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":0.25461412660150357},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.15926062819600448}]
[61,"Hero","Income Statement","Income","Basic and diluted earnings per share",0,0,0,0,12.24,14.75,{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2017]]-Table_RawDataIReceive1011[[#This Row],[2016]])/Table_RawDataIReceive1011[[#This Row],[2016]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2018]]-Table_RawDataIReceive1011[[#This Row],[2017]])/Table_RawDataIReceive1011[[#This Row],[2017]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2019]]-Table_RawDataIReceive1011[[#This Row],[2018]])/Table_RawDataIReceive1011[[#This Row],[2018]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2020]]-Table_RawDataIReceive1011[[#This Row],[2019]])/Table_RawDataIReceive1011[[#This Row],[2019]],\"\")","v":""},{"$f":"IFERROR((Table_RawDataIReceive1011[[#This Row],[2021]]-Table_RawDataIReceive1011[[#This Row],[2020]])/Table_RawDataIReceive1011[[#This Row],[2020]],\"\")","v":0.20506535947712415}]

{"sheet":"4.3rdAnalysis-Ratio(Amount)","index":4,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["No.","Company","Financial Statement/ Ratio","Main item in Financial Statement/ Ratio","Detailed item in Financial Statement/ Ratio","2016","2017","2018","2019","2020","2021","2016 Ratio(Amount)","2017 Ratio(Amount)","2018 Ratio(Amount)","2019 Ratio(Amount)","2020 Ratio(Amount)","2021 Ratio(Amount)"]
[1,"Hero","Balance Sheet","Non Current Asset","Fixed Assets",227339503,455075469,737983522,158516489,949673811,122355205]
[2,"Hero","Balance Sheet","Non Current Asset","Investments",4646071302,5948368946,3443879482,5432143898,5522205033,3109044508]
[3,"Hero","Balance Sheet","Non Current Asset","Property, plant, and equipment",746852209,649847449,785944929,574688129,272007072,234186671]
[4,"Hero","Balance Sheet","Non Current Asset","Intangible assets",828390929,643895802,282559286,150923767,280775748,990658996]
[5,"Hero","Balance Sheet","Non Current Asset","Other assets",334111497,285715422,985436651,660299816,817987615,847334691]
[6,"Hero","Balance Sheet","Balance Sheet Totals","Total  Non current asset ",{"$f":"SUM(F2:F6)","v":6782765440},{"$f":"SUM(G2:G6)","v":7982903088},6235803870,6976572099,7842649279,5303580071]
[7,"Hero","Balance Sheet","Current Assets","Inventory",62120567,614738586,945192391,508173456,600298289,13659048]
[8,"Hero","Balance Sheet","Current Assets","Clients",193186705,929932027,82975532,379236925,941063873,358344789]
[9,"Hero","Balance Sheet","Current Assets","Short term derivatives",841606422,133855977,555904841,493374828,120153333,399195881]
[10,"Hero","Balance Sheet","Current Assets","Accounts receivables",227758168,949945896,445161328,572082814,874781478,90087448]
[11,"Hero","Balance Sheet","Current Assets","Cash",220888884,13946342,101678631,870691375,39099833,537196821]
[12,"Hero","Balance Sheet","Current Assets","Bank Deposits",541493663,774698823,505566091,774321336,54347354,653669028]
[13,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Assets ",{"$f":"SUM(F8:F13)","v":2087054409},{"$f":"SUM(G8:G13)","v":3417117651},2636478814,3597880734,2629744160,2052153015]
[14,"Hero","Balance Sheet","Balance Sheet Totals","Total  Assets",{"$f":"SUM(F14,F7)","v":8869819849},{"$f":"SUM(G14,G7)","v":11400020739},8872282684,10574452833,10472393439,7355733086]
[15,"Hero","Balance Sheet","Current Liabilities","Accounts payable",357759805,493407935,344776389,923347988,871555042,966975322]
[16,"Hero","Balance Sheet","Current Liabilities","Short-term debt",150370338,615334819,638431384,956351084,463385129,123111329]
[17,"Hero","Balance Sheet","Current Liabilities","Dividends payable",334942436,593990745,64976326,653795991,39021794,731454224]
[18,"Hero","Balance Sheet","Current Liabilities","Notes payable",999301227,642551804,390362981,880965837,645192107,647266714]
[19,"Hero","Balance Sheet","Current Liabilities","The current portion of deferred revenue",233081611,916398213,487845343,244880889,380590035,133894516]
[20,"Hero","Balance Sheet","Current Liabilities","Current maturities of long-term debt",872753992,983620671,25983278,877290617,932426949,247967907]
[21,"Hero","Balance Sheet","Current Liabilities","Interest payable on outstanding debts",257784384,95396253,619534515,715685671,233621024,680936048]
[22,"Hero","Balance Sheet","Current Liabilities","Income taxes owed within the next year",377787846,995692434,477722183,24995021,76944473,108647941]
[23,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Liabilities ",{"$f":"SUM(F16:F23)","v":3583781639},{"$f":"SUM(G16:G23)","v":5336392874},3049632399,5277313098,3642736553,3640254001]
[24,"Hero","Balance Sheet","Non Current Liabilities","Debentures",813127084,605968357,89386021,942051957,634150419,464274689]
[25,"Hero","Balance Sheet","Non Current Liabilities","Bonds payable",214327045,526075613,277484005,363903955,735256919,41740022]
[26,"Hero","Balance Sheet","Non Current Liabilities","Long-term loans",289975883,554978808,128651546,364666007,209645345,846019529]
[27,"Hero","Balance Sheet","Non Current Liabilities","Deferred tax liabilities",182203687,760697495,727179591,953902248,991456615,566692023]
[28,"Hero","Balance Sheet","Non Current Liabilities","Long-term lease",974498778,889257259,126133075,601893222,796901469,209876456]
[29,"Hero","Balance Sheet","Non Current Liabilities","Pension benefit obligations",832575942,641360556,528051958,227853677,536834492,4530586]
[30,"Hero","Balance Sheet","Non Current Liabilities","Differed Revenue",711951037,562764498,703019658,70639543,507990745,587718804]
[31,"Hero","Balance Sheet","Balance Sheet Totals","Total Non Current Liabilities ",{"$f":"SUM(F25:F31)","v":4018659456},{"$f":"SUM(G25:G31)","v":4541102586},2579905854,3524910609,4412236004,2720852109]
[32,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities ",{"$f":"SUM(F32,F24)","v":7602441095},{"$f":"SUM(G32,G24)","v":9877495460},5629538253,8802223707,8054972557,6361106110]
[33,"Hero","Balance Sheet","Owners Equity","Retained earnings",733777818,258066039,928511189,151752686,488920934,449605915]
[34,"Hero","Balance Sheet","Owners Equity","Outstanding shares",7966065,227416809,852521978,315788677,526676875,170605845]
[35,"Hero","Balance Sheet","Owners Equity","Treasury stock",90193663,118066838,763466101,959972014,834966868,214381235]
[36,"Hero","Balance Sheet","Owners Equity","Additional paid-in capital",435441208,918975593,698245163,344715749,566856205,160033981]
[37,"Hero","Balance Sheet","Balance Sheet Totals","Total Owners Equity",{"$f":"SUM(F34:F37)","v":1267378754},{"$f":"SUM(G34:G37)","v":1522525279},3242744431,1772229126,2417420882,994626976]
[38,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities & Owners Equity",{"$f":"SUM(F38,F33)","v":8869819849},{"$f":"SUM(G38,G33)","v":11400020739},8872282684,10574452833,10472393439,7355733086]
[39,"Hero","Income Statement","Income","operating income",10195553186,11877329244,13342929078,15340510909,17547391128,20992787274]
[40,"Hero","Income Statement","Income","Other income",25042524,49098174,70362581,139908779,160691571,189967562]
[41,"Hero","Income Statement","Income Statement Totals","Total revenue",{"$f":"SUM(F40:F41)","v":10220595710},{"$f":"SUM(G40:G41)","v":11926427418},{"$f":"SUM(H40:H41)","v":13413291659},15480419688,17708082699,21182754836]
[42,"Hero","Income Statement","Income","activity expenses",-3840463547,-4877526063,-6022404941,-7284007661,-7618358388,-9259931780]
[43,"Hero","Income Statement","Income","change in stock",-431999761,-560479596,-329165574,-404230813,-409292466,-498877943]
[44,"Hero","Income Statement","Income","Salaries, wages and other benefits",-750419677,-892642621,-879109943,-935612907,-1053701205,-1198891415]
[45,"Hero","Income Statement","Income","Depreciation and amortization",-1901596942,-2158735307,-2674743878,-2853492329,-3077866825,-3785497514]
[46,"Hero","Income Statement","Income","advertising expenses",-285579483,-274481700,-412438319,-428057267,-353825863,-554883285]
[47,"Hero","Income Statement","Income","Operating rentals",-464821104,-535247697,-594665144,-706692047,-777829289,-106721467]
[48,"Hero","Income Statement","Income","allotments",-704202705,-475977097,-363442946,-437247860,-463935172,-550980040]
[49,"Hero","Income Statement","Income","Allowances that are not intended",155760050,350525781,816333813,510079616,57215667,103935665]
[50,"Hero","Income Statement","Income","Losses of disposal / sale / impairment of assets",-159172507,-173712269,-91164041,-47541553,-21559014,-58791781]
[51,"Hero","Income Statement","Income","Fixed asset decay response",40789882,6139834,0,0,0,0]
[52,"Hero","Income Statement","Income","net loss / sale / return of fixed assets",-118382625,-167572435,-91164041,-47541553,-21559014,-58791781]
[53,"Hero","Income Statement","Income Statement Totals","Activity Profits",{"$f":"SUM(F42:F52)","v":1878889916},{"$f":"SUM(G42:G52)","v":2334290683},{"$f":"SUM(H42:H52)","v":2862490686},2893616867,3988930144,5272115276]
[54,"Hero","Income Statement","Income","Gain (loss) on sale of fixed assets",0,0,0,0,0,0]
[55,"Hero","Income Statement","Income","financing income",77127609,94175889,256194382,81858510,74046389,98847147]
[56,"Hero","Income Statement","Income","financing costs",-685718087,-1278642758,-1094318864,-513342379,-357736072,-1021989065]
[57,"Hero","Income Statement","Income","Losses of foreign currency valuation differences",-2450775108,209867458,-42507616,504206862,51411660,10166306]
[58,"Hero","Income Statement","Income Statement Totals","net profit before taxes",{"$f":"SUM(F54:F58)","v":-1180475670},{"$f":"SUM(G54:G58)","v":1359691272},1981858588,2966339860,3756652121,4359139664]
[59,"Hero","Income Statement","Income","Income Taxes",197613719,-418095793,-527258068,-741198704,-964958593,-1122839271]
[60,"Hero","Income Statement","Income Statement Totals","general net profit",{"$f":"SUM(F59:F60)","v":-982861951},{"$f":"SUM(G59:G60)","v":941595479},{"$f":"SUM(H59:H60)","v":1454600520},2225141156,2791693528,3236300393]
[61,"Hero","Income Statement","Income","Basic and diluted earnings per share",0,0,0,0,12.24,14.75]
[62,"Hero","Ratios","Ratios (Amount)","Total Investment",null,null,null,null,null,null,{"$f":"F15-F24","v":5286038210},{"$f":"G15-G24","v":6063627865},5822650285,5297139735,6829656886,3715479085]
[63,"Hero","Ratios","Ratios (Amount)","Working Capital",null,null,null,null,null,null,{"$f":"F14-F24","v":-1496727230},{"$f":"G14-G24","v":-1919275223},-413153585,-1679432364,-1012992393,-1588100986]

{"sheet":"5.4thAnalysis-Ratio(Times)","index":5,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["No.","Company","Financial Statement/ Ratio","Main item in Financial Statement/ Ratio","Detailed item in Financial Statement/ Ratio","2016","2017","2018","2019","2020","2021","2016 Ratio(Times)","2017 Ratio(Times)","2018 Ratio(Times)","2019 Ratio(Times)","2020 Ratio(Times)","2021 Ratio(Times)"]
[1,"Hero","Balance Sheet","Non Current Asset","Fixed Assets",227339503,455075469,737983522,158516489,949673811,122355205]
[2,"Hero","Balance Sheet","Non Current Asset","Investments",4646071302,5948368946,3443879482,5432143898,5522205033,3109044508]
[3,"Hero","Balance Sheet","Non Current Asset","Property, plant, and equipment",746852209,649847449,785944929,574688129,272007072,234186671]
[4,"Hero","Balance Sheet","Non Current Asset","Intangible assets",828390929,643895802,282559286,150923767,280775748,990658996]
[5,"Hero","Balance Sheet","Non Current Asset","Other assets",334111497,285715422,985436651,660299816,817987615,847334691]
[6,"Hero","Balance Sheet","Balance Sheet Totals","Total  Non current asset ",{"$f":"SUM(F2:F6)","v":6782765440},{"$f":"SUM(G2:G6)","v":7982903088},6235803870,6976572099,7842649279,5303580071]
[7,"Hero","Balance Sheet","Current Assets","Inventory",62120567,614738586,945192391,508173456,600298289,13659048]
[8,"Hero","Balance Sheet","Current Assets","Clients",193186705,929932027,82975532,379236925,941063873,358344789]
[9,"Hero","Balance Sheet","Current Assets","Short term derivatives",841606422,133855977,555904841,493374828,120153333,399195881]
[10,"Hero","Balance Sheet","Current Assets","Accounts receivables",227758168,949945896,445161328,572082814,874781478,90087448]
[11,"Hero","Balance Sheet","Current Assets","Cash",220888884,13946342,101678631,870691375,39099833,537196821]
[12,"Hero","Balance Sheet","Current Assets","Bank Deposits",541493663,774698823,505566091,774321336,54347354,653669028]
[13,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Assets ",{"$f":"SUM(F8:F13)","v":2087054409},{"$f":"SUM(G8:G13)","v":3417117651},2636478814,3597880734,2629744160,2052153015]
[14,"Hero","Balance Sheet","Balance Sheet Totals","Total  Assets",{"$f":"SUM(F14,F7)","v":8869819849},{"$f":"SUM(G14,G7)","v":11400020739},8872282684,10574452833,10472393439,7355733086]
[15,"Hero","Balance Sheet","Current Liabilities","Accounts payable",357759805,493407935,344776389,923347988,871555042,966975322]
[16,"Hero","Balance Sheet","Current Liabilities","Short-term debt",150370338,615334819,638431384,956351084,463385129,123111329]
[17,"Hero","Balance Sheet","Current Liabilities","Dividends payable",334942436,593990745,64976326,653795991,39021794,731454224]
[18,"Hero","Balance Sheet","Current Liabilities","Notes payable",999301227,642551804,390362981,880965837,645192107,647266714]
[19,"Hero","Balance Sheet","Current Liabilities","The current portion of deferred revenue",233081611,916398213,487845343,244880889,380590035,133894516]
[20,"Hero","Balance Sheet","Current Liabilities","Current maturities of long-term debt",872753992,983620671,25983278,877290617,932426949,247967907]
[21,"Hero","Balance Sheet","Current Liabilities","Interest payable on outstanding debts",257784384,95396253,619534515,715685671,233621024,680936048]
[22,"Hero","Balance Sheet","Current Liabilities","Income taxes owed within the next year",377787846,995692434,477722183,24995021,76944473,108647941]
[23,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Liabilities ",{"$f":"SUM(F16:F23)","v":3583781639},{"$f":"SUM(G16:G23)","v":5336392874},3049632399,5277313098,3642736553,3640254001]
[24,"Hero","Balance Sheet","Non Current Liabilities","Debentures",813127084,605968357,89386021,942051957,634150419,464274689]
[25,"Hero","Balance Sheet","Non Current Liabilities","Bonds payable",214327045,526075613,277484005,363903955,735256919,41740022]
[26,"Hero","Balance Sheet","Non Current Liabilities","Long-term loans",289975883,554978808,128651546,364666007,209645345,846019529]
[27,"Hero","Balance Sheet","Non Current Liabilities","Deferred tax liabilities",182203687,760697495,727179591,953902248,991456615,566692023]
[28,"Hero","Balance Sheet","Non Current Liabilities","Long-term lease",974498778,889257259,126133075,601893222,796901469,209876456]
[29,"Hero","Balance Sheet","Non Current Liabilities","Pension benefit obligations",832575942,641360556,528051958,227853677,536834492,4530586]
[30,"Hero","Balance Sheet","Non Current Liabilities","Differed Revenue",711951037,562764498,703019658,70639543,507990745,587718804]
[31,"Hero","Balance Sheet","Balance Sheet Totals","Total Non Current Liabilities ",{"$f":"SUM(F25:F31)","v":4018659456},{"$f":"SUM(G25:G31)","v":4541102586},2579905854,3524910609,4412236004,2720852109]
[32,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities ",{"$f":"SUM(F32,F24)","v":7602441095},{"$f":"SUM(G32,G24)","v":9877495460},5629538253,8802223707,8054972557,6361106110]
[33,"Hero","Balance Sheet","Owners Equity","Retained earnings",733777818,258066039,928511189,151752686,488920934,449605915]
[34,"Hero","Balance Sheet","Owners Equity","Outstanding shares",7966065,227416809,852521978,315788677,526676875,170605845]
[35,"Hero","Balance Sheet","Owners Equity","Treasury stock",90193663,118066838,763466101,959972014,834966868,214381235]
[36,"Hero","Balance Sheet","Owners Equity","Additional paid-in capital",435441208,918975593,698245163,344715749,566856205,160033981]
[37,"Hero","Balance Sheet","Balance Sheet Totals","Total Owners Equity",{"$f":"SUM(F34:F37)","v":1267378754},{"$f":"SUM(G34:G37)","v":1522525279},3242744431,1772229126,2417420882,994626976]
[38,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities & Owners Equity",{"$f":"SUM(F38,F33)","v":8869819849},{"$f":"SUM(G38,G33)","v":11400020739},8872282684,10574452833,10472393439,7355733086]
[39,"Hero","Income Statement","Income","operating income",10195553186,11877329244,13342929078,15340510909,17547391128,20992787274]
[40,"Hero","Income Statement","Income","Other income",25042524,49098174,70362581,139908779,160691571,189967562]
[41,"Hero","Income Statement","Income Statement Totals","Total revenue",{"$f":"SUM(F40:F41)","v":10220595710},{"$f":"SUM(G40:G41)","v":11926427418},{"$f":"SUM(H40:H41)","v":13413291659},15480419688,17708082699,21182754836]
[42,"Hero","Income Statement","Income","activity expenses",-3840463547,-4877526063,-6022404941,-7284007661,-7618358388,-9259931780]
[43,"Hero","Income Statement","Income","change in stock",-431999761,-560479596,-329165574,-404230813,-409292466,-498877943]
[44,"Hero","Income Statement","Income","Salaries, wages and other benefits",-750419677,-892642621,-879109943,-935612907,-1053701205,-1198891415]
[45,"Hero","Income Statement","Income","Depreciation and amortization",-1901596942,-2158735307,-2674743878,-2853492329,-3077866825,-3785497514]
[46,"Hero","Income Statement","Income","advertising expenses",-285579483,-274481700,-412438319,-428057267,-353825863,-554883285]
[47,"Hero","Income Statement","Income","Operating rentals",-464821104,-535247697,-594665144,-706692047,-777829289,-106721467]
[48,"Hero","Income Statement","Income","allotments",-704202705,-475977097,-363442946,-437247860,-463935172,-550980040]
[49,"Hero","Income Statement","Income","Allowances that are not intended",155760050,350525781,816333813,510079616,57215667,103935665]
[50,"Hero","Income Statement","Income","Losses of disposal / sale / impairment of assets",-159172507,-173712269,-91164041,-47541553,-21559014,-58791781]
[51,"Hero","Income Statement","Income","Fixed asset decay response",40789882,6139834,0,0,0,0]
[52,"Hero","Income Statement","Income","net loss / sale / return of fixed assets",-118382625,-167572435,-91164041,-47541553,-21559014,-58791781]
[53,"Hero","Income Statement","Income Statement Totals","Activity Profits",{"$f":"SUM(F42:F52)","v":1878889916},{"$f":"SUM(G42:G52)","v":2334290683},{"$f":"SUM(H42:H52)","v":2862490686},2893616867,3988930144,5272115276]
[54,"Hero","Income Statement","Income","Gain (loss) on sale of fixed assets",0,0,0,0,0,0]
[55,"Hero","Income Statement","Income","financing income",77127609,94175889,256194382,81858510,74046389,98847147]
[56,"Hero","Income Statement","Income","financing costs",-685718087,-1278642758,-1094318864,-513342379,-357736072,-1021989065]
[57,"Hero","Income Statement","Income","Losses of foreign currency valuation differences",-2450775108,209867458,-42507616,504206862,51411660,10166306]
[58,"Hero","Income Statement","Income Statement Totals","net profit before taxes",{"$f":"SUM(F54:F58)","v":-1180475670},{"$f":"SUM(G54:G58)","v":1359691272},1981858588,2966339860,3756652121,4359139664]
[59,"Hero","Income Statement","Income","Income Taxes",197613719,-418095793,-527258068,-741198704,-964958593,-1122839271]
[60,"Hero","Income Statement","Income Statement Totals","general net profit",{"$f":"SUM(F59:F60)","v":-982861951},{"$f":"SUM(G59:G60)","v":941595479},{"$f":"SUM(H59:H60)","v":1454600520},2225141156,2791693528,3236300393]
[61,"Hero","Income Statement","Income","Basic and diluted earnings per share",0,0,0,0,12.24,14.75]
[62,"Hero","Ratios","Ratios (Times)","Total Assets TurnOver",null,null,null,null,null,null,{"$f":"F42/F15","v":1.1522889848943538},{"$f":"G42/G15","v":1.0461759404699273},1.5118196902347483,1.4639452208524499,1.6909298530604986,2.8797612132387806]
[63,"Hero","Ratios","Ratios (Times)","Fixed Assets TurnOver",null,null,null,null,null,null,{"$f":"F42/F2","v":44.957412042903954},{"$f":"G42/G2","v":26.207581446232602},18.175597773035371,97.658103492312392,18.6464894513133,173.12508148713411]

{"sheet":"6.5thAnalysis-Ratio(%)","index":6,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["No.","Company","Financial Statement/ Ratio","Main item in Financial Statement/ Ratio","Detailed item in Financial Statement/ Ratio","2016","2017","2018","2019","2020","2021","2016 Ratio(%)","2017 Ratio(%)","2018 Ratio(%)","2019 Ratio(%)","2020 Ratio(%)","2021 Ratio(%)"]
[1,"Hero","Balance Sheet","Non Current Asset","Fixed Assets",227339503,455075469,737983522,158516489,949673811,122355205]
[2,"Hero","Balance Sheet","Non Current Asset","Investments",4646071302,5948368946,3443879482,5432143898,5522205033,3109044508]
[3,"Hero","Balance Sheet","Non Current Asset","Property, plant, and equipment",746852209,649847449,785944929,574688129,272007072,234186671]
[4,"Hero","Balance Sheet","Non Current Asset","Intangible assets",828390929,643895802,282559286,150923767,280775748,990658996]
[5,"Hero","Balance Sheet","Non Current Asset","Other assets",334111497,285715422,985436651,660299816,817987615,847334691]
[6,"Hero","Balance Sheet","Balance Sheet Totals","Total  Non current asset ",{"$f":"SUM(F2:F6)","v":6782765440},{"$f":"SUM(G2:G6)","v":7982903088},6235803870,6976572099,7842649279,5303580071]
[7,"Hero","Balance Sheet","Current Assets","Inventory",62120567,614738586,945192391,508173456,600298289,13659048]
[8,"Hero","Balance Sheet","Current Assets","Clients",193186705,929932027,82975532,379236925,941063873,358344789]
[9,"Hero","Balance Sheet","Current Assets","Short term derivatives",841606422,133855977,555904841,493374828,120153333,399195881]
[10,"Hero","Balance Sheet","Current Assets","Accounts receivables",227758168,949945896,445161328,572082814,874781478,90087448]
[11,"Hero","Balance Sheet","Current Assets","Cash",220888884,13946342,101678631,870691375,39099833,537196821]
[12,"Hero","Balance Sheet","Current Assets","Bank Deposits",541493663,774698823,505566091,774321336,54347354,653669028]
[13,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Assets ",{"$f":"SUM(F8:F13)","v":2087054409},{"$f":"SUM(G8:G13)","v":3417117651},2636478814,3597880734,2629744160,2052153015]
[14,"Hero","Balance Sheet","Balance Sheet Totals","Total  Assets",{"$f":"SUM(F14,F7)","v":8869819849},{"$f":"SUM(G14,G7)","v":11400020739},8872282684,10574452833,10472393439,7355733086]
[15,"Hero","Balance Sheet","Current Liabilities","Accounts payable",357759805,493407935,344776389,923347988,871555042,966975322]
[16,"Hero","Balance Sheet","Current Liabilities","Short-term debt",150370338,615334819,638431384,956351084,463385129,123111329]
[17,"Hero","Balance Sheet","Current Liabilities","Dividends payable",334942436,593990745,64976326,653795991,39021794,731454224]
[18,"Hero","Balance Sheet","Current Liabilities","Notes payable",999301227,642551804,390362981,880965837,645192107,647266714]
[19,"Hero","Balance Sheet","Current Liabilities","The current portion of deferred revenue",233081611,916398213,487845343,244880889,380590035,133894516]
[20,"Hero","Balance Sheet","Current Liabilities","Current maturities of long-term debt",872753992,983620671,25983278,877290617,932426949,247967907]
[21,"Hero","Balance Sheet","Current Liabilities","Interest payable on outstanding debts",257784384,95396253,619534515,715685671,233621024,680936048]
[22,"Hero","Balance Sheet","Current Liabilities","Income taxes owed within the next year",377787846,995692434,477722183,24995021,76944473,108647941]
[23,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Liabilities ",{"$f":"SUM(F16:F23)","v":3583781639},{"$f":"SUM(G16:G23)","v":5336392874},3049632399,5277313098,3642736553,3640254001]
[24,"Hero","Balance Sheet","Non Current Liabilities","Debentures",813127084,605968357,89386021,942051957,634150419,464274689]
[25,"Hero","Balance Sheet","Non Current Liabilities","Bonds payable",214327045,526075613,277484005,363903955,735256919,41740022]
[26,"Hero","Balance Sheet","Non Current Liabilities","Long-term loans",289975883,554978808,128651546,364666007,209645345,846019529]
[27,"Hero","Balance Sheet","Non Current Liabilities","Deferred tax liabilities",182203687,760697495,727179591,953902248,991456615,566692023]
[28,"Hero","Balance Sheet","Non Current Liabilities","Long-term lease",974498778,889257259,126133075,601893222,796901469,209876456]
[29,"Hero","Balance Sheet","Non Current Liabilities","Pension benefit obligations",832575942,641360556,528051958,227853677,536834492,4530586]
[30,"Hero","Balance Sheet","Non Current Liabilities","Differed Revenue",711951037,562764498,703019658,70639543,507990745,587718804]
[31,"Hero","Balance Sheet","Balance Sheet Totals","Total Non Current Liabilities ",{"$f":"SUM(F25:F31)","v":4018659456},{"$f":"SUM(G25:G31)","v":4541102586},2579905854,3524910609,4412236004,2720852109]
[32,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities ",{"$f":"SUM(F32,F24)","v":7602441095},{"$f":"SUM(G32,G24)","v":9877495460},5629538253,8802223707,8054972557,6361106110]
[33,"Hero","Balance Sheet","Owners Equity","Retained earnings",733777818,258066039,928511189,151752686,488920934,449605915]
[34,"Hero","Balance Sheet","Owners Equity","Outstanding shares",7966065,227416809,852521978,315788677,526676875,170605845]
[35,"Hero","Balance Sheet","Owners Equity","Treasury stock",90193663,118066838,763466101,959972014,834966868,214381235]
[36,"Hero","Balance Sheet","Owners Equity","Additional paid-in capital",435441208,918975593,698245163,344715749,566856205,160033981]
[37,"Hero","Balance Sheet","Balance Sheet Totals","Total Owners Equity",{"$f":"SUM(F34:F37)","v":1267378754},{"$f":"SUM(G34:G37)","v":1522525279},3242744431,1772229126,2417420882,994626976]
[38,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities & Owners Equity",{"$f":"SUM(F38,F33)","v":8869819849},{"$f":"SUM(G38,G33)","v":11400020739},8872282684,10574452833,10472393439,7355733086]
[39,"Hero","Income Statement","Income","operating income",10195553186,11877329244,13342929078,15340510909,17547391128,20992787274]
[40,"Hero","Income Statement","Income","Other income",25042524,49098174,70362581,139908779,160691571,189967562]
[41,"Hero","Income Statement","Income Statement Totals","Total revenue",{"$f":"SUM(F40:F41)","v":10220595710},{"$f":"SUM(G40:G41)","v":11926427418},{"$f":"SUM(H40:H41)","v":13413291659},15480419688,17708082699,21182754836]
[42,"Hero","Income Statement","Income","activity expenses",-3840463547,-4877526063,-6022404941,-7284007661,-7618358388,-9259931780]
[43,"Hero","Income Statement","Income","change in stock",-431999761,-560479596,-329165574,-404230813,-409292466,-498877943]
[44,"Hero","Income Statement","Income","Salaries, wages and other benefits",-750419677,-892642621,-879109943,-935612907,-1053701205,-1198891415]
[45,"Hero","Income Statement","Income","Depreciation and amortization",-1901596942,-2158735307,-2674743878,-2853492329,-3077866825,-3785497514]
[46,"Hero","Income Statement","Income","advertising expenses",-285579483,-274481700,-412438319,-428057267,-353825863,-554883285]
[47,"Hero","Income Statement","Income","Operating rentals",-464821104,-535247697,-594665144,-706692047,-777829289,-106721467]
[48,"Hero","Income Statement","Income","allotments",-704202705,-475977097,-363442946,-437247860,-463935172,-550980040]
[49,"Hero","Income Statement","Income","Allowances that are not intended",155760050,350525781,816333813,510079616,57215667,103935665]
[50,"Hero","Income Statement","Income","Losses of disposal / sale / impairment of assets",-159172507,-173712269,-91164041,-47541553,-21559014,-58791781]
[51,"Hero","Income Statement","Income","Fixed asset decay response",40789882,6139834,0,0,0,0]
[52,"Hero","Income Statement","Income","net loss / sale / return of fixed assets",-118382625,-167572435,-91164041,-47541553,-21559014,-58791781]
[53,"Hero","Income Statement","Income Statement Totals","Activity Profits",{"$f":"SUM(F42:F52)","v":1878889916},{"$f":"SUM(G42:G52)","v":2334290683},{"$f":"SUM(H42:H52)","v":2862490686},2893616867,3988930144,5272115276]
[54,"Hero","Income Statement","Income","Gain (loss) on sale of fixed assets",0,0,0,0,0,0]
[55,"Hero","Income Statement","Income","financing income",77127609,94175889,256194382,81858510,74046389,98847147]
[56,"Hero","Income Statement","Income","financing costs",-685718087,-1278642758,-1094318864,-513342379,-357736072,-1021989065]
[57,"Hero","Income Statement","Income","Losses of foreign currency valuation differences",-2450775108,209867458,-42507616,504206862,51411660,10166306]
[58,"Hero","Income Statement","Income Statement Totals","net profit before taxes",{"$f":"SUM(F54:F58)","v":-1180475670},{"$f":"SUM(G54:G58)","v":1359691272},1981858588,2966339860,3756652121,4359139664]
[59,"Hero","Income Statement","Income","Income Taxes",197613719,-418095793,-527258068,-741198704,-964958593,-1122839271]
[60,"Hero","Income Statement","Income Statement Totals","general net profit",{"$f":"SUM(F59:F60)","v":-982861951},{"$f":"SUM(G59:G60)","v":941595479},{"$f":"SUM(H59:H60)","v":1454600520},2225141156,2791693528,3236300393]
[61,"Hero","Income Statement","Income","Basic and diluted earnings per share",0,0,0,0,12.24,14.75]
[62,"Hero","Ratios","Ratios (%)","Profit To Owners Equity",null,null,null,null,null,null,{"$f":"F61/F38","v":-0.77550767511130303},{"$f":"G61/G38","v":0.61844324819253127},0.44857081738983334,1.2555606514730082,1.1548231211150761,3.2537830474044975]
[63,"Hero","Ratios","Ratios (%)","Profit To Total Assets",null,null,null,null,null,null,{"$f":"F61/F15","v":-0.11080968584844592},{"$f":"G61/G15","v":8.2595944389711337E-2},0.16394884741704427,0.2104261271142028,0.26657645592300977,0.43996979704981098]

{"sheet":"7.ALL","index":7,"n_rows":68,"n_cols":40,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["No.","Company","Financial Statement/ Ratio","Main item in Financial Statement/ Ratio","Detailed item in Financial Statement/ Ratio","2016","2017","2018","2019","2020","2021","2016 Vertical","2017 Vertical","2018 Vertical","2019 Vertical","2020 Vertical","2021 Vertical","2017 Horizontal","2018 Horizontal","2019 Horizontal","2020 Horizontal","2021 Horizontal","2016 Ratio(Amount)","2017 Ratio(Amount)","2018 Ratio(Amount)","2019 Ratio(Amount)","2020 Ratio(Amount)","2021 Ratio(Amount)","2016 Ratio(Times)","2017 Ratio(Times)","2018 Ratio(Times)","2019 Ratio(Times)","2020 Ratio(Times)","2021 Ratio(Times)","2016 Ratio(%)","2017 Ratio(%)","2018 Ratio(%)","2019 Ratio(%)","2020 Ratio(%)","2021 Ratio(%)"]
[1,"Hero","Balance Sheet","Non Current Asset","Fixed Assets",227339503,455075469,737983522,158516489,949673811,122355205,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":2.5630678736460546E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":3.9918828168721283E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":8.3178540211625199E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":1.4990514545141572E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":9.0683549709213704E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":1.6633991958310165E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":1.0017439248118705},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.6216728263153205},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.7852032135210737},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":4.9910096229799787},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.87116080955084907}]
[2,"Hero","Balance Sheet","Non Current Asset","Investments",4646071302,5948368946,3443879482,5432143898,5522205033,3109044508,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.52380672675373519},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":0.52178580041090217},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.38816160447756987},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":0.51370448984818884},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":0.52731069217041471},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.4226695655824399},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.28030083038962367},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.42103801676325947},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.57733275115810223},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":1.6579298466883139E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.43699219977875819}]
[3,"Hero","Balance Sheet","Non Current Asset","Property, plant, and equipment",746852209,649847449,785944929,574688129,272007072,234186671,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":8.4201508228400099E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":5.700405849059921E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":8.85842975243957E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":5.4346843101569682E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":2.59737254510535E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":3.1837298643383645E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.12988481366331475},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.20942989036800852},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.26879338768530942},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.52668750531995068},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.13904197682036737}]
[4,"Hero","Balance Sheet","Non Current Asset","Intangible assets",828390929,643895802,282559286,150923767,280775748,990658996,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":9.3394335296831804E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":5.6481985142114922E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":3.1847416957257083E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":1.4272489497424193E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":2.6811038912496307E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.13467848607577929},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.22271504979263237},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.56117234322332177},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.4658686708317914},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.86038126122309155},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":2.5282926073800365}]
[5,"Hero","Balance Sheet","Non Current Asset","Other assets",334111497,285715422,985436651,660299816,817987615,847334691,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":3.7668352084700839E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":2.5062710721442311E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.11106912235529938},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":6.2442929807146455E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":7.8108946132003698E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.11519377893315799},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.14485007380634973},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":2.4490145617690877},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.32994189395133428},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.23881242305237899},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":3.5877164228213895E-2}]
[6,"Hero","Balance Sheet","Balance Sheet Totals","Total  Non current asset ",{"$f":"SUM(F2:F6)","v":6782765440},{"$f":"SUM(G2:G6)","v":7982903088},6235803870,6976572099,7842649279,5303580071,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.76470160110012853},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":0.70025338293377992},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.70284098152614727},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":0.65975726679947067},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":0.74888795237518191},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.72101312119307093},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.17693928215804555},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.21885512059218926},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.11879274018924524},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.12414079116650149},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.32375146684154049}]
[7,"Hero","Balance Sheet","Current Assets","Inventory",62120567,614738586,945192391,508173456,600298289,13659048,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":7.0035883543907137E-3},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":5.3924339268695429E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.10653316904617238},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":4.8056714047097403E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":5.7321976346347239E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":1.8569254539696331E-3},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":8.8958946398541396},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.5375517537465917},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.46235976840401799},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.18128619649901587},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.97724623199783933}]
[8,"Hero","Balance Sheet","Current Assets","Clients",193186705,929932027,82975532,379236925,941063873,358344789,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":2.1780228718149244E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":8.1572836426398718E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":9.3522191475746714E-3},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":3.5863503387759635E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":8.9861394005252476E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":4.8716393704120328E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":3.8136440186191902},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.91077247627691393},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":3.5704669299378522},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":1.4814668903878492},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.61921310627126791}]
[9,"Hero","Balance Sheet","Current Assets","Short term derivatives",841606422,133855977,555904841,493374828,120153333,399195881,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":9.4884274576882671E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":1.1741731007740406E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":6.2656349081674501E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":4.6657244189534888E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":1.1473340234959063E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":5.4270033500777845E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.84095181132066033},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":3.1530072355304686},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.11248330359476039},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.75646643042761796},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":2.3223870785174139}]
[10,"Hero","Balance Sheet","Current Assets","Accounts receivables",227758168,949945896,445161328,572082814,874781478,90087448,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":2.5677879807860796E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":8.3328435776453547E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":5.0174385088382067E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":5.4100464868941933E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":8.3532144117336768E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":1.2247242653687557E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":3.170853253438533},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.53138243991108314},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.28511345891213624},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.52911686314002782},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.89701719770523081}]
[11,"Hero","Balance Sheet","Current Assets","Cash",220888884,13946342,101678631,870691375,39099833,537196821,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":2.4903423943261196E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":1.2233611077819286E-3},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":1.1460256015440547E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":8.2339142152377698E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":3.7336100126251189E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":7.3031037793151371E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.93686263542351911},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":6.2907025369089613},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":7.5631697283571802},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.95509334981066052},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":12.739107811534643}]
[12,"Hero","Balance Sheet","Current Assets","Bank Deposits",541493663,774698823,505566091,774321336,54347354,653669028,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":6.1049003499326876E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":6.7955913479150032E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":5.69826400946086E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":7.3225664554817729E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":5.1895829082973782E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":8.8865245701222284E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.43067015541417331},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.34740304749372258},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.53159270327724573},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.92981291942599908},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":11.027614591871391}]
[13,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Assets ",{"$f":"SUM(F8:F13)","v":2087054409},{"$f":"SUM(G8:G13)","v":3417117651},2636478814,3597880734,2629744160,2052153015,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.2352983988998715},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":0.29974661706622008},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.29715901847385279},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":0.34024273320052928},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":0.25111204762481804},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.27898687880692902},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.63729207837820201},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.22844950532257807},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.36465376277436684},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.26908523255123551},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.21963777077082661}]
[14,"Hero","Balance Sheet","Balance Sheet Totals","Total  Assets",{"$f":"SUM(F14,F7)","v":8869819849},{"$f":"SUM(G14,G7)","v":11400020739},8872282684,10574452833,10472393439,7355733086,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":1},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.28525955803772718},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.22173100495795511},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.19185256034161771},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-9.6515059087975037E-3},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.29760726343543559}]
[15,"Hero","Balance Sheet","Current Liabilities","Accounts payable",357759805,493407935,344776389,923347988,871555042,966975322,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":4.0334506347424241E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":4.3281319069186301E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":3.885994183005001E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":8.7318748552027328E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":8.3224054470133049E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.13145872895258015},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.37915978291636199},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.3012346082354756},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":1.6781067888033365},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-5.6092553049457664E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.10948279271155889}]
[16,"Hero","Balance Sheet","Current Liabilities","Short-term debt",150370338,615334819,638431384,956351084,463385129,123111329,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":1.6953031804468163E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":5.3976640313899697E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":7.195796242508451E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":9.0439770180400031E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":4.4248254393720356E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":1.6736785791522941E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":3.0921289875666838},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":3.7534955420749562E-2},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.49797003713714677},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.51546546372712643},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.73432179563966971}]
[17,"Hero","Balance Sheet","Current Liabilities","Dividends payable",334942436,593990745,64976326,653795991,39021794,731454224,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":3.7762033694265167E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":5.2104356526995611E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":7.3235184579021921E-3},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":6.1827879070932158E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":3.7261581344604409E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":9.9440017119729399E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.77341143180794203},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.89061054141508555},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":9.0620646202741604},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.9403150301666503},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":17.744761555555339}]
[18,"Hero","Balance Sheet","Current Liabilities","Notes payable",999301227,642551804,390362981,880965837,645192107,647266714,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.11266308042464505},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":5.6364090795186055E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":4.399803240083508E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":8.3310772757030457E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":6.1608849090529286E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":8.7994861481845779E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.35699888418129599},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.39248014157003286},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":1.2567863242134634},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.26763095695389605},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":3.215487259517885E-3}]
[19,"Hero","Balance Sheet","Current Liabilities","The current portion of deferred revenue",233081611,916398213,487845343,244880889,380590035,133894516,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":2.6278054680702229E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":8.0385661919452414E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":5.4985324563628389E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":2.3157783468076301E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":3.6342220832026172E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":1.820274260016835E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":2.9316624296028229},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.46764917687590474},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.49803581706016203},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.55418430794736295},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.64819227071985741}]
[20,"Hero","Balance Sheet","Current Liabilities","Current maturities of long-term debt",872753992,983620671,25983278,877290617,932426949,247967907,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":9.8395909596562539E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":8.6282358034226028E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":2.9285899610544917E-3},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":8.2963216239635013E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":8.9036661430955233E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":3.3710835358062637E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.12703084719892063},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.97358404640522245},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":32.763662036791509},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":6.2848423238065929E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.73406184016245113}]
[21,"Hero","Balance Sheet","Current Liabilities","Interest payable on outstanding debts",257784384,95396253,619534515,715685671,233621024,680936048,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":2.906309129029978E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":8.3680771451270248E-3},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":6.9828085630910905E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":6.7680633911055818E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":2.2308274164908406E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":9.2572152909682126E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.62993781267991777},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":5.4943275602239847},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.15519903035587937},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.67357034873484289},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":1.9147036355769076}]
[22,"Hero","Balance Sheet","Current Liabilities","Income taxes owed within the next year",377787846,995692434,477722183,24995021,76944473,108647941,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":4.2592504969826701E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":8.7341282686766525E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":5.3844337473772041E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":2.3637176688705176E-3},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":7.3473627063563958E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":1.4770511617229174E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":1.6355862014682176},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.52021109462402526},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.94767875160614012},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":2.0783920125532203},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.41203047813453736}]
[23,"Hero","Balance Sheet","Balance Sheet Totals","Total  Current Liabilities ",{"$f":"SUM(F16:F23)","v":3583781639},{"$f":"SUM(G16:G23)","v":5336392874},3049632399,5277313098,3642736553,3640254001,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.40404221280819386},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":0.46810378649083967},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.34372579274323761},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":0.49906252184802763},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":0.34784183522308937},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.4948866358308206},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.48903962672486923},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.42852176160821398},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.73047515488439696},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.30973651072919534},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-6.8150742275212783E-4}]
[24,"Hero","Balance Sheet","Non Current Liabilities","Debentures",813127084,605968357,89386021,942051957,634150419,464274689,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":9.1673460999512124E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":5.315502233491156E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":1.0074748988915331E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":8.9087536904047776E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":6.0554487633970568E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":6.3117392049426527E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.25476795826419674},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.85249061280604133},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":9.5391418754393378},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.32684135488718058},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.2678792363929669}]
[25,"Hero","Balance Sheet","Non Current Liabilities","Bonds payable",214327045,526075613,277484005,363903955,735256919,41740022,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":2.4163630000237673E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":4.6146899645565634E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":3.1275379164868819E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":3.4413502121296943E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":7.020906188091125E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":5.674488390483178E-3},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":1.4545461026628721},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.47253969174199301},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.31144119460146902},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":1.0204697115754073},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.94323069811193438}]
[26,"Hero","Balance Sheet","Non Current Liabilities","Long-term loans",289975883,554978808,128651546,364666007,209645345,846019529,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":3.269242080860215E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":4.8682263015662045E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":1.4500388522562092E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":3.4485567504918671E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":2.0018856837374404E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.11501498478924008},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.91387918973937565},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.76818656109838346},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":1.8345248723245036},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.42510313279625211},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":3.0354796764030225}]
[27,"Hero","Balance Sheet","Non Current Liabilities","Deferred tax liabilities",182203687,760697495,727179591,953902248,991456615,566692023,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":2.0541982825112506E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":6.6727729046809417E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":8.196082303727463E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":9.0208189781993228E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":9.4673354355436945E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":7.7040862735839627E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":3.1749840934887339},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-4.4062067011276275E-2},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.31178358112088433},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":3.9369198551254488E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.42842478992386368}]
[28,"Hero","Balance Sheet","Non Current Liabilities","Long-term lease",974498778,889257259,126133075,601893222,796901469,209876456,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.10986680615727125},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":7.8004880811997968E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":1.4216530231556359E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":5.6919561844529155E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":7.6095447868896673E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":2.8532364285954463E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-8.747216612723141E-2},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.85815907182827955},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":3.7718904973972927},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.32399143215472198},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.73663437179584368}]
[29,"Hero","Balance Sheet","Non Current Liabilities","Pension benefit obligations",832575942,641360556,528051958,227853677,536834492,4530586,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":9.3866161452407199E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":5.6259595546688419E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":5.9517034883511157E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":2.1547561902109057E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":5.1261871999650717E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":6.1592582914991325E-4},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.22966720073686683},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.17666910903700789},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.56850140682557604},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":1.3560492815746836},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.99156055345266447}]
[30,"Hero","Balance Sheet","Non Current Liabilities","Differed Revenue",711951037,562764498,703019658,70639543,507990745,587718804,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":8.0266685132310403E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":4.9365217036382796E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":7.9237743322561616E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":6.6802078666002591E-3},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":4.8507606972461835E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":7.9899419558682988E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.2095460660168966},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.24922531627075026},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.89951981826374472},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":6.1913084856735274},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.15694785738665376}]
[31,"Hero","Balance Sheet","Balance Sheet Totals","Total Non Current Liabilities ",{"$f":"SUM(F25:F31)","v":4018659456},{"$f":"SUM(G25:G31)","v":4541102586},2579905854,3524910609,4412236004,2720852109,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.45307114737545329},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":0.39834160743801783},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.29078264815124999},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":0.33334212792549511},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":0.42132068754870239},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.36989543763877675},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.13000432998122646},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.43187677328547364},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.36629427912449708},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.25172989996808171},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.38333939831564823}]
[32,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities ",{"$f":"SUM(F32,F24)","v":7602441095},{"$f":"SUM(G32,G24)","v":9877495460},5629538253,8802223707,8054972557,6361106110,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.85711336018364714},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":0.86644539392885744},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.63450844089448766},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":0.83240464977352269},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":0.76916252277179176},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.86478207346959735},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.29925313942863241},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.43006420242890198},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.56357827434768126},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-8.4893451345226079E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.21028829521312048}]
[33,"Hero","Balance Sheet","Owners Equity","Retained earnings",733777818,258066039,928511189,151752686,488920934,449605915,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":8.2727477050475548E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":2.2637330660035038E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.10465302133288069},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":1.4350878328798349E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":4.668664683464057E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":6.1123195981067441E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.64830493281550794},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":2.597959625365506},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.83656342777792847},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":2.2218272169495572},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-8.0411813579657446E-2}]
[34,"Hero","Balance Sheet","Owners Equity","Outstanding shares",7966065,227416809,852521978,315788677,526676875,170605845,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":8.9810899608046822E-4},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":1.994880660365788E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":9.6088234377091228E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":2.9863358604665498E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":5.0291929735815193E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":2.3193588321565154E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":27.548199016703983},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":2.748720166063011},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.6295829490040431},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.66781431178420625},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.67607112995040841}]
[35,"Hero","Balance Sheet","Owners Equity","Treasury stock",90193663,118066838,763466101,959972014,834966868,214381235,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":1.0168601452505104E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":1.0356721334382127E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":8.6050696105164817E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":9.0782192626004024E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":7.9730280652989899E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":2.9144781695250328E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.30903695529030684},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":5.4663889872277265},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.25738655945904271},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.13021748986111589},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.74324581822808322}]
[36,"Hero","Balance Sheet","Owners Equity","Additional paid-in capital",435441208,918975593,698245163,344715749,566856205,160033981,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":4.9092452317291702E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":8.0611747473067472E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":7.8699607290375645E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":3.2598920667009416E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":5.4128620004762602E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":2.1756360532519736E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":1.1104470043634456},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.24019183064418992},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.5063112968531942},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.64441632459328102},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.71768152207136904}]
[37,"Hero","Balance Sheet","Balance Sheet Totals","Total Owners Equity",{"$f":"SUM(F34:F37)","v":1267378754},{"$f":"SUM(G34:G37)","v":1522525279},3242744431,1772229126,2417420882,994626976,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":0.14288663981635283},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":0.13355460607114253},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":0.3654915591055124},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":0.16759535022647729},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":0.23083747722820824},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":0.13521792653040265},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.20131829115386923},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":1.1298460365333611},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.45347863092205554},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.36405662593765542},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.5885586231979939}]
[38,"Hero","Balance Sheet","Balance Sheet Totals","Total  Liabilities & Owners Equity",{"$f":"SUM(F38,F33)","v":8869819849},{"$f":"SUM(G38,G33)","v":11400020739},8872282684,10574452833,10472393439,7355733086,{"$f":"IFERROR((All[[#This Row],[2016]]/F$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2017]]/G$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2018]]/H$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2019]]/I$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2020]]/J$15),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2021]]/K$15),\"\")","v":1},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.28525955803772718},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.22173100495795511},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.19185256034161771},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-9.6515059087975037E-3},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.29760726343543559}]
[39,"Hero","Income Statement","Income","operating income",10195553186,11877329244,13342929078,15340510909,17547391128,20992787274,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":0.99754979800487575},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":0.99588324547836526},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":0.99475426444240567},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":0.99096221021007247},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":0.99092552402586898},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":0.9910319708899642},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.16495191848043389},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.12339472990027353},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.14971089326208289},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.14385962971450081},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.19634805657818014}]
[40,"Hero","Income Statement","Income","Other income",25042524,49098174,70362581,139908779,160691571,189967562,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":2.4502019951242156E-3},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":4.1167545216347365E-3},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":5.2457355575943497E-3},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":9.0377897899275618E-3},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":9.074475974130981E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":8.9680291100358179E-3},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.96059207131038393},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.43309975234516868},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.98839748359998336},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.14854530322218021},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.18218747142623928}]
[41,"Hero","Income Statement","Income Statement Totals","Total revenue",{"$f":"SUM(F40:F41)","v":10220595710},{"$f":"SUM(G40:G41)","v":11926427418},{"$f":"SUM(H40:H41)","v":13413291659},15480419688,17708082699,21182754836,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":1},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":1},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.16690139757029876},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.12466970945179653},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.15411042133069597},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.14390197784668743},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.19621955668843921}]
[42,"Hero","Income Statement","Income","activity expenses",-3840463547,-4877526063,-6022404941,-7284007661,-7618358388,-9259931780,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-0.37575730964902826},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-0.40896790732475158},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-0.44898784683915444},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-0.47053037371114459},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-0.43021926865240012},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-0.43714483086320699},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.27003576607571428},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.23472532247133171},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.20948487063882409},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":4.5902028465755071E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.21547599999833456}]
[43,"Hero","Income Statement","Income","change in stock",-431999761,-560479596,-329165574,-404230813,-409292466,-498877943,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-4.2267571603221157E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-4.6994760153748497E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-2.4540253233003975E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-2.6112393665486261E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-2.3113313448841828E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-2.3551136141752398E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.29740719000073707},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.41270730219410162},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.22804705269695064},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":1.2521690176052957E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.21887888109819251}]
[44,"Hero","Income Statement","Income","Salaries, wages and other benefits",-750419677,-892642621,-879109943,-935612907,-1053701205,-1198891415,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-7.3422303189801058E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-7.4845768117682593E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-6.5540209319920217E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-6.0438471685962211E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-5.9503969058124176E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-5.65975211572807E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.18952453987956927},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-1.5160241827619388E-2},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":6.4272921094694069E-2},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.12621490908953439},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.13779068421963131}]
[45,"Hero","Income Statement","Income","Depreciation and amortization",-1901596942,-2158735307,-2674743878,-2853492329,-3077866825,-3785497514,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-0.18605539206872707},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-0.18100435539832505},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-0.19940995439440179},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-0.18432913231751394},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-0.17381141015191959},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-0.17870657255431968},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.13522232778180393},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.23903281209454921},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":6.6828249414914637E-2},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":7.8631539927297281E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.22990945652757408}]
[46,"Hero","Income Statement","Income","advertising expenses",-285579483,-274481700,-412438319,-428057267,-353825863,-554883285,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-2.794156926886212E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-2.3014578496971992E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-3.0748479156737316E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-2.7651528552021E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-1.9981037417448985E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-2.6195048250144418E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-3.8860575288596627E-2},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.50260771118803182},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":3.7869779020217563E-2},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.17341465668891448},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.56823834271266938}]
[47,"Hero","Income Statement","Income","Operating rentals",-464821104,-535247697,-594665144,-706692047,-777829289,-106721467,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-4.5478866123743779E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-4.4879130878051177E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-4.4334020247818427E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-4.565070335578876E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-4.3925099188966692E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-5.0381297346003048E-3},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.15151332930873121},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.11100925297395535},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.18838653001663067},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.100662293147329},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.86279577214531966}]
[48,"Hero","Income Statement","Income","allotments",-704202705,-475977097,-363442946,-437247860,-463935172,-550980040,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-6.890035815730354E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-3.9909444825164488E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-2.7095731252226848E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-2.824522001421852E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-2.6199062873486528E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-2.601078302920316E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.3240907857631703},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.23642765945942143},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.2030715269405724},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":6.1034745830431281E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.18762291210807358}]
[49,"Hero","Income Statement","Income","Allowances that are not intended",155760050,350525781,816333813,510079616,57215667,103935665,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":1.5239821084753582E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":2.9390677418701917E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":6.0860065802882876E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":3.2949986258796318E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":3.2310481023013885E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":4.9066170007010506E-3},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":1.2504216004039548},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":1.3288838004186632},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.37515804456822127},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.88782992849492737},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.81655952730569403}]
[50,"Hero","Income Statement","Income","Losses of disposal / sale / impairment of assets",-159172507,-173712269,-91164041,-47541553,-21559014,-58791781,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-1.5573701525466171E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-1.4565323119128212E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-6.7965450478243419E-3},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-3.0710764926388215E-3},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-1.2174674337395921E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-2.7754549139228871E-3},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":9.1345938278147493E-2},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.47520090823291244},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.47850542298799587},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.54652272297457338},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":1.7270162262522766}]
[51,"Hero","Income Statement","Income","Fixed asset decay response",40789882,6139834,0,0,0,0,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":3.9909495647196475E-3},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":5.1480915321996891E-4},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":0},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-0.84947654420770324},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-1},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":""}]
[52,"Hero","Income Statement","Income","net loss / sale / return of fixed assets",-118382625,-167572435,-91164041,-47541553,-21559014,-58791781,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-1.1582751960746523E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-1.4050513965908245E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-6.7965450478243419E-3},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-3.0710764926388215E-3},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-1.2174674337395921E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-2.7754549139228871E-3},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.41551545254212768},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.45597233220368255},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.47850542298799587},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.54652272297457338},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":1.7270162262522766}]
[53,"Hero","Income Statement","Income Statement Totals","Activity Profits",{"$f":"SUM(F42:F52)","v":1878889916},{"$f":"SUM(G42:G52)","v":2334290683},{"$f":"SUM(H42:H52)","v":2862490686},2893616867,3988930144,5272115276,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":0.18383369906332006},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":0.19572421825809833},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":0.21340702631179548},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":0.18692108646402222},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":0.22526041987737389},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":0.24888714035627052},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.24237756726562792},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.22627858940051299},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":1.0873810403028854E-2},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.37852740267428087},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.3216865389157339}]
[54,"Hero","Income Statement","Income","Gain (loss) on sale of fixed assets",0,0,0,0,0,0,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":0},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":""}]
[55,"Hero","Income Statement","Income","financing income",77127609,94175889,256194382,81858510,74046389,98847147,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":7.5462929156406289E-3},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":7.8964039858126101E-3},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":1.9100038119882354E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":5.2878740789860171E-3},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":4.1815023262897627E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":4.6663971596371265E-3},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.22103991321706862},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":1.7203818803345727},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.68048280621547741},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-9.5434439253780701E-2},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.33493541460880694}]
[56,"Hero","Income Statement","Income","financing costs",-685718087,-1278642758,-1094318864,-513342379,-357736072,-1021989065,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-6.7091792538969339E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-0.10721087826101253},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-8.1584661828011329E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-3.316075334817499E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-2.020185234509899E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-4.8246277356858894E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":0.86467701850191969},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-0.14415589721738367},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-0.530902376000712},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.30312382800563598},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":1.8568241924454294}]
[57,"Hero","Income Statement","Income","Losses of foreign currency valuation differences",-2450775108,209867458,-42507616,504206862,51411660,10166306,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-0.23978789275483434},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":1.7596841924620011E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-3.1690667049261096E-3},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":3.2570619670657087E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":2.9032877739442278E-3},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":4.7993313800348607E-4},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-1.0856330951440363},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":-1.2025450558418638},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":-12.861565278090401},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":-0.89803458882715481},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":-0.80225680322323767}]
[58,"Hero","Income Statement","Income Statement Totals","net profit before taxes",{"$f":"SUM(F54:F58)","v":-1180475670},{"$f":"SUM(G54:G58)","v":1359691272},1981858588,2966339860,3756652121,4359139664,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-0.115499693314843},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":0.11400658590751842},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":0.1477533358987404},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":0.19161882686549034},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":0.21214335763250888},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":0.20578719329705222},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-2.1518164300667038},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.45757984096260346},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.49674647725168575},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.26642674079833861},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.16037884893095217}]
[59,"Hero","Income Statement","Income","Income Taxes",197613719,-418095793,-527258068,-741198704,-964958593,-1122839271,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":1.9334853330188129E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":-3.5056247637828872E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":-3.9308626204830367E-2},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":-4.7879755131868748E-2},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":-5.4492550627996135E-2},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":-5.300723535220922E-2},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-3.1157225070998233},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.26109393308341661},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.40576076305768355},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.3018892070269999},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.1636139406864684}]
[60,"Hero","Income Statement","Income Statement Totals","general net profit",{"$f":"SUM(F59:F60)","v":-982861951},{"$f":"SUM(G59:G60)","v":941595479},{"$f":"SUM(H59:H60)","v":1454600520},2225141156,2791693528,3236300393,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":-9.6164839984654873E-2},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":7.8950338269689543E-2},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":0.10844470969391004},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":0.1437390717336216},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":0.15765080700451273},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":0.152779957944843},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":-1.9580139693493943},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":0.54482530177908806},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":0.52972663312398649},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":0.25461412660150357},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.15926062819600448}]
[61,"Hero","Income Statement","Income","Basic and diluted earnings per share",0,0,0,0,12.24,14.75,{"$f":"IFERROR((All[[#This Row],[2016]]/F$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2017]]/G$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2018]]/H$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2019]]/I$42),\"\")","v":0},{"$f":"IFERROR((All[[#This Row],[2020]]/J$42),\"\")","v":6.9120978301570787E-10},{"$f":"IFERROR((All[[#This Row],[2021]]/K$42),\"\")","v":6.9632114020091663E-10},{"$f":"IFERROR(((All[[#This Row],[2017]]-All[[#This Row],[2016]])/All[[#This Row],[2016]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2018]]-All[[#This Row],[2017]])/All[[#This Row],[2017]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2019]]-All[[#This Row],[2018]])/All[[#This Row],[2018]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2020]]-All[[#This Row],[2019]])/All[[#This Row],[2019]]),\"\")","v":""},{"$f":"IFERROR(((All[[#This Row],[2021]]-All[[#This Row],[2020]])/All[[#This Row],[2020]]),\"\")","v":0.20506535947712415}]
[{"$f":"A62+1","v":62},"Hero","Ratios","Ratios (Amount)","Total Investment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15-F24","v":5286038210},{"$f":"G15-G24","v":6063627865},5822650285,5297139735,6829656886,3715479085]
[63,"Hero","Ratios","Ratios (Amount)","Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F14-F24","v":-1496727230},{"$f":"G14-G24","v":-1919275223},-413153585,-1679432364,-1012992393,-1588100986]
[{"$f":"A64+1","v":64},"Hero","Ratios","Ratios (Times)","Total Assets TurnOver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15/F42","v":0.86783785414010861},{"$f":"G15/G42","v":0.95586216554627923},0.66145454147691696,0.68308566861381848,0.59139058795966604,0.34725101352251708]
[65,"Hero","Ratios","Ratios (Times)","Fixed Assets TurnOver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F2/F42","v":2.224327323480443E-2},{"$f":"G2/G42","v":3.8156897539423737E-2},5.5018823176399848E-2,1.0239805650933203E-2,5.3629397780801495E-2,5.776170566448603E-3]
[{"$f":"A66+1","v":66},"Hero","Ratios","Ratios (%)","Profit To Owners Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F61/F38","v":-0.77550767511130303},{"$f":"G61/G38","v":0.61844324819253127},0.44857081738983334,1.2555606514730082,1.1548231211150761,3.2537830474044975]
[67,"Hero","Ratios","Ratios (%)","Profit To Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F61/F33","v":-0.12928241583435773},{"$f":"G61/G33","v":9.5327351231199661E-2},0.25838718108449454,0.2527930702591038,0.34658014142753835,0.50876378054948057]

{"sheet":"Sparklines-Inside-PivotTables","index":8,"n_rows":81,"n_cols":11,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["Type","(All)",null,null,null,null,null,null,null,null,"Manual"]
[]
["Sum of Value",null,null,null,"Years"]
["Company","Financial Statement/ Ratio","Main item in Financial Statement/ Ratio","Detailed item in Financial Statement/ Ratio","2016","2017","2018","2019","2020","2021"]
["Hero","Balance Sheet","Balance Sheet Totals","Total  Assets",8869819850,11400020740.285259,8872282684.7782688,10574452834.191853,10472393439.990349,7355733086.7023926]
[null,null,null,"Total  Current Assets ",2087054409.2352984,3417117651.9370384,2636478814.0687099,3597880734.7048965,2629744159.9820266,2052153015.0593491]
[null,null,null,"Total  Current Liabilities ",3583781639.4040422,5336392874.9571428,3049632398.915204,5277313099.229538,3642736553.038105,3640254001.494205]
[null,null,null,"Total  Liabilities ",7602441095.8571129,9877495461.165699,5629538253.2044439,8802223708.3959827,8054972557.684269,6361106110.6544943]
[null,null,null,"Total  Liabilities & Owners Equity",8869819850,11400020740.285259,8872282684.7782688,10574452834.191853,10472393439.990349,7355733086.7023926]
[null,null,null,"Total  Non current asset ",6782765440.7647018,7982903088.8771925,6235803870.4839859,6976572099.7785501,7842649279.8730288,5303580071.3972616]
[null,null,null,"Total Non Current Liabilities ",4018659456.4530711,4541102586.5283451,2579905853.8589058,3524910609.6996365,4412236004.6730509,2720852108.9865561]
[null,null,null,"Total Owners Equity",1267378754.1428866,1522525279.334873,3242744432.4953375,1772229125.7141168,2417420882.5948939,994626975.54665923]
[]
[null,null,"Current Assets","Accounts receivables",227758168.02567789,949945899.25418174,445161327.51879191,572082814.33921397,874781478.61264896,90087447.115230054]
[null,null,null,"Bank Deposits",541493663.06104898,774698823.49862611,505566090.70957959,774321336.60481834,54347353.07537666,653669039.11647987]
[null,null,null,"Cash",220888884.02490342,13946341.064360727,101678637.3021628,870691382.64550889,39099832.048640266,537196833.81213892]
[null,null,null,"Clients",193186705.02178022,929932030.89521694,82975531.098579749,379236928.60633045,941063874.57132828,358344788.42950326]
[null,null,null,"Inventory",62120567.00700359,614738594.94981897,945192391.64408493,508173455.58569694,600298289.23860824,13659047.024610693]
[null,null,null,"Short term derivatives",841606422.09488428,133855976.17078991,555904844.21566367,493374827.93417394,120153332.25500691,399195883.37665713]
[]
[null,null,"Current Liabilities","Accounts payable",357759805.04033452,493407935.42244112,344776388.73762536,923347989.76542556,871555042.02713156,966975322.24094152]
[null,null,null,"Current maturities of long-term debt",872753992.09839594,983620671.21331322,25983277.029344544,877290649.84662521,932426949.15188515,247967906.299649]
[null,null,null,"Dividends payable",334942436.03776205,593990745.82551575,64976325.11671298,653796000.12389255,39021793.063411124,731454241.84420156]
[null,null,null,"Income taxes owed within the next year",377787846.04259253,995692435.72292745,477722182.53363323,24995020.054684967,76944475.085739374,108647941.42680098]
[null,null,null,"Interest payable on outstanding debts",257784384.02906311,95396252.378430262,619534520.56415558,715685671.22287965,233621023.34873793,680936050.00727582]
[null,null,null,"Notes payable",999301227.11266303,642551803.69936514,390362980.65151787,880965838.34009707,645192106.79397786,647266714.09121025]
[null,null,null,"Short-term debt",150370338.01695302,615334822.14610565,638431384.1094929,956351084.58840978,463385128.52878284,123111328.28241499]
[null,null,null,"The current portion of deferred revenue",233081611.02627805,916398216.01204813,487845342.58733618,244880888.52512196,380590035.59052652,133894515.37001047]
[]
[null,null,"Non Current Asset","Fixed Assets",227339503.02563068,455075470.04166275,737983522.70485139,158516488.22978729,949673816.08169317,122355204.14547318]
[null,null,null,"Intangible assets",828390929.09339428,643895801.83376694,282559285.47067505,150923766.5484038,280775748.88719231,990658998.66297114]
[null,null,null,"Investments",4646071302.5238066,5948368946.8020868,3443879481.9671235,5432143899.0910368,5522205033.54389,3109044507.9856772]
[null,null,null,"Other assets",334111497.03766835,285715421.88021266,985436653.56008363,660299815.73250103,817987615.31692135,847334691.15107083]
[null,null,null,"Property, plant, and equipment",746852209.08420146,649847448.92711926,785944929.29801416,574688128.78555346,272007071.49928623,234186670.89279529]
[]
[null,null,"Non Current Liabilities","Bonds payable",214327045.02416363,526075614.50069302,277484004.55873573,363903955.3458547,735256920.09067869,41740021.062443793]
[null,null,null,"Debentures",813127084.09167349,605968356.79838705,89386020.157584131,942051966.62822938,634150418.73371315,464274688.79523814]
[null,null,null,"Deferred tax liabilities",182203687.020542,760697498.24171185,727179591.03789878,953902248.40199172,991456615.13404262,566692022.64861608]
[null,null,null,"Differed Revenue",711951037.08026671,562764497.83981907,703019658.32846296,70639542.107160389,507990751.23981613,587718804.23684728]
[null,null,null,"Long-term lease",974498778.10986686,889257258.99053264,126133074.15605746,601893225.8288101,796901469.40008688,209876455.29189798]
[null,null,null,"Long-term loans",289975883.03269243,554978808.96256137,128651545.24631384,364666008.86901045,209645344.59491572,846019532.15049469]
[null,null,null,"Pension benefit obligations",832575942.09386611,641360555.82659245,528051957.88284791,227853676.45304614,536834493.40731114,4530585.0090553723]
[]
[null,null,"Owners Equity","Additional paid-in capital",435441208.04909247,918975594.19105875,698245162.83850777,344715748.52628762,566856205.69854498,160033980.30407482]
[null,null,null,"Outstanding shares",7966065.0008981088,227416836.56814784,852521980.84480846,315788676.40028042,526676875.71810627,170605844.34712246]
[null,null,null,"Retained earnings",733777818.08272743,258066038.3743324,928511191.70261264,151752685.17778745,488920936.26851386,449605914.9807114]
[null,null,null,"Treasury stock",90193663.010168597,118066838.31939368,763466106.55243969,959972014.34816873,834966867.94951284,214381234.28589898]
[]
[null,"Income Statement","Income","activity expenses",-3840463547.3757572,-4877526063.1389322,-6022404941.214263,-7284007661.2610455,-7618358388.3843174,-9259931780.2216702]
[null,null,null,"advertising expenses",-285579483.02794158,-274481700.06187516,-412438318.52814078,-428057266.9897818,-353825863.19339567,-554883284.45795667]
[null,null,null,"allotments",-704202705.06890035,-475977097.3640002,-363442946.2635234,-437247859.82517368,-463935171.9651643,-550980039.83838785]
[null,null,null,"Allowances that are not intended",155760050.01523983,350525782.27981228,816333814.3897438,510079615.65779191,57215666.115401119,103935665.82146613]
[null,null,null,"Basic and diluted earnings per share",0,0,0,0,12.240000000691211,14.955065360173446]
[null,null,null,"change in stock",-431999761.04226756,-560479595.74958766,-329165574.43724757,-404230812.7980653,-409292466.01059163,-498877942.80467224]
[null,null,null,"Depreciation and amortization",-1901596942.1860554,-2158735307.0457821,-2674743877.9603772,-2853492329.1175008,-3077866825.09518,-3785497513.9487972]
[null,null,null,"financing costs",-685718087.06709182,-1278642757.2425339,-1094318864.2257407,-513342379.56406313,-357736072.32332569,-1021989063.1914221]
[null,null,null,"financing income",77127609.007546291,94175889.228936315,256194383.73948193,81858509.324805066,74046388.908747062,98847147.339601815]
[null,null,null,"Fixed asset decay response",40789882.003990948,6139833.1510382649,-1,0,0,0]
[null,null,null,"Gain (loss) on sale of fixed assets",0,0,0,0,0,0]
[null,null,null,"Income Taxes",197613719.01933485,-418095796.15077871,-527258067.77821469,-741198703.64211893,-964958592.75260341,-1122839270.8893931]
[null,null,null,"Losses of disposal / sale / impairment of assets",-159172507.01557371,-173712268.92321938,-91164041.481997445,-47541553.481576502,-21559014.547740187,-58791779.275759228]
[null,null,null,"Losses of foreign currency valuation differences",-2450775108.2397881,209867456.93196374,-42507617.205714121,504206849.17100531,51411659.104868703,10166305.198223129]
[null,null,null,"net loss / sale / return of fixed assets",-118382625.01158275,-167572434.59853506,-91164041.462768868,-47541553.481576502,-21559014.547740187,-58791779.275759228]
[null,null,null,"operating income",10195553186.997549,11877329245.160835,13342929079.118149,15340510910.140675,17547391129.134785,20992787275.187378]
[null,null,null,"Operating rentals",-464821104.04547888,-535247696.8933658,-594665143.93332481,-706692046.85726416,-777829288.9432627,-106721467.8678339]
[null,null,null,"Other income",25042524.002450202,49098174.96470882,70362581.438345477,139908779.99743527,160691571.15761977,189967562.19115549]
[null,null,null,"Salaries, wages and other benefits",-750419677.07342231,-892642620.88532126,-879109943.0807004,-935612906.99616563,-1053701204.9332891,-1198891414.9188068]
[]
[null,null,"Income Statement Totals","Activity Profits",1878889916.1838336,2334290683.4381018,2862490686.4396858,2893616867.1977949,3988930144.6037874,5272115276.5705738]
[null,null,null,"general net profit",-982861951.09616482,941595477.12093627,1454600520.65327,2225141156.6734657,2791693528.4122653,3236300393.3120408]
[null,null,null,"net profit before taxes",-1180475670.1154997,1359691269.9621902,1981858588.6053331,2966339860.6883655,3756652121.47857,4359139664.3661661]
[null,null,null,"Total revenue",10220595711,11926427419.166901,13413291660.12467,15480419689.15411,17708082700.143902,21182754837.19622]
[]
[null,"Ratios","Ratios (%)","Profit To Owners Equity",-0.77550767511130303,0.61844324819253127,0.44857081738983334,1.2555606514730082,1.1548231211150761,3.2537830474044975]
[null,null,null,"Profit To Total Liabilities",-0.12928241583435773,9.5327351231199661E-2,0.25838718108449454,0.2527930702591038,0.34658014142753835,0.50876378054948057]
[]
[null,null,"Ratios (Amount)","Total Investment",5286038210,6063627865,5822650285,5297139735,6829656886,3715479085]
[null,null,null,"Working Capital",-1496727230,-1919275223,-413153585,-1679432364,-1012992393,-1588100986]
[]
[null,null,"Ratios (Times)","Fixed Assets TurnOver",2.224327323480443E-2,3.8156897539423737E-2,5.5018823176399848E-2,1.0239805650933203E-2,5.3629397780801495E-2,5.776170566448603E-3]
[null,null,null,"Total Assets TurnOver",0.86783785414010861,0.95586216554627923,0.66145454147691696,0.68308566861381848,0.59139058795966604,0.34725101352251708]