{ "companies": [ { "id": 1, "company_name": "Bins-Dach Group", "sector": "industrial", "base_revenue": 193.97, "cogs_ratio": 0.44 }, { "id": 2, "company_name": "Steuber LLC", "sector": "industrial", "base_revenue": 154.07, "cogs_ratio": 0.49 }, { "id": 3, "company_name": "Roberts, Kiehn and McLaughlin", "sector": "consumer", "base_revenue": 77.57, "cogs_ratio": 0.54 }, { "id": 4, "company_name": "Koelpin, Prohaska and Green", "sector": "consumer", "base_revenue": 59.71, "cogs_ratio": 0.59 }, { "id": 5, "company_name": "Gerlach - Pollich", "sector": "consumer", "base_revenue": 98.65, "cogs_ratio": 0.64 }, { "id": 6, "company_name": "Jaskolski - Lowe", "sector": "industrial", "base_revenue": 63.28, "cogs_ratio": 0.69 }, { "id": 7, "company_name": "Waelchi Inc", "sector": "healthcare", "base_revenue": 154.94, "cogs_ratio": 0.74 }, { "id": 8, "company_name": "Shanahan LLC", "sector": "technology", "base_revenue": 97.58, "cogs_ratio": 0.79 } ], "periods": [ { "id": 1, "ledger_set": "quarters", "period_label": "2022 Q1", "period_end": "2022-03-31", "seasonal_index": 0.94, "growth_index": 1 }, { "id": 2, "ledger_set": "quarters", "period_label": "2022 Q2", "period_end": "2022-06-30", "seasonal_index": 1, "growth_index": 1.015 }, { "id": 3, "ledger_set": "quarters", "period_label": "2022 Q3", "period_end": "2022-09-30", "seasonal_index": 0.97, "growth_index": 1.03 }, { "id": 4, "ledger_set": "quarters", "period_label": "2022 Q4", "period_end": "2022-12-31", "seasonal_index": 1.12, "growth_index": 1.045 }, { "id": 5, "ledger_set": "quarters", "period_label": "2023 Q1", "period_end": "2023-03-31", "seasonal_index": 0.94, "growth_index": 1.06 }, { "id": 6, "ledger_set": "quarters", "period_label": "2023 Q2", "period_end": "2023-06-30", "seasonal_index": 1, "growth_index": 1.075 }, { "id": 7, "ledger_set": "quarters", "period_label": "2023 Q3", "period_end": "2023-09-30", "seasonal_index": 0.97, "growth_index": 1.09 }, { "id": 8, "ledger_set": "quarters", "period_label": "2023 Q4", "period_end": "2023-12-31", "seasonal_index": 1.12, "growth_index": 1.105 }, { "id": 9, "ledger_set": "quarters", "period_label": "2024 Q1", "period_end": "2024-03-31", "seasonal_index": 0.94, "growth_index": 1.12 }, { "id": 10, "ledger_set": "quarters", "period_label": "2024 Q2", "period_end": "2024-06-30", "seasonal_index": 1, "growth_index": 1.135 }, { "id": 11, "ledger_set": "quarters", "period_label": "2024 Q3", "period_end": "2024-09-30", "seasonal_index": 0.97, "growth_index": 1.15 }, { "id": 12, "ledger_set": "quarters", "period_label": "2024 Q4", "period_end": "2024-12-31", "seasonal_index": 1.12, "growth_index": 1.165 } ], "income_statements": [ { "company_id": 1, "period_id": 3, "statement_no": 1, "underlying_revenue": 199.79, "seasonal_revenue": 193.8, "demand_noise": 1.015, "revenue": 196.71, "cogs_noise": 0.981, "cogs_ratio_applied": 0.432, "cost_of_sales": 84.98, "gross_profit": 111.73, "selling_share": 0.102, "development_share": 0.057, "admin_share": 0.075, "selling_expense": 20.06, "development_expense": 11.21, "admin_expense": 14.75, "selling_and_development": 31.27, "total_opex": 46.02, "operating_income": 65.71, "interest_share": 0.0089, "interest_expense": 1.75, "pretax_income": 63.96, "tax_rate": 0.26, "income_tax": 16.63, "net_income": 47.33 }, { "company_id": 4, "period_id": 12, "statement_no": 2, "underlying_revenue": 69.56, "seasonal_revenue": 77.91, "demand_noise": 1.01, "revenue": 78.69, "cogs_noise": 1.001, "cogs_ratio_applied": 0.591, "cost_of_sales": 46.51, "gross_profit": 32.18, "selling_share": 0.085, "development_share": 0.086, "admin_share": 0.073, "selling_expense": 6.69, "development_expense": 6.77, "admin_expense": 5.74, "selling_and_development": 13.46, "total_opex": 19.2, "operating_income": 12.98, "interest_share": 0.0047, "interest_expense": 0.37, "pretax_income": 12.61, "tax_rate": 0.251, "income_tax": 3.17, "net_income": 9.44 }, { "company_id": 7, "period_id": 9, "statement_no": 3, "underlying_revenue": 173.53, "seasonal_revenue": 163.12, "demand_noise": 0.976, "revenue": 159.21, "cogs_noise": 1.003, "cogs_ratio_applied": 0.742, "cost_of_sales": 118.13, "gross_profit": 41.08, "selling_share": 0.102, "development_share": 0.071, "admin_share": 0.052, "selling_expense": 16.24, "development_expense": 11.3, "admin_expense": 8.28, "selling_and_development": 27.54, "total_opex": 35.82, "operating_income": 5.26, "interest_share": 0.0077, "interest_expense": 1.23, "pretax_income": 4.03, "tax_rate": 0.242, "income_tax": 0.98, "net_income": 3.05 }, { "company_id": 8, "period_id": 8, "statement_no": 4, "underlying_revenue": 107.83, "seasonal_revenue": 120.77, "demand_noise": 0.991, "revenue": 119.68, "cogs_noise": 0.993, "cogs_ratio_applied": 0.784, "cost_of_sales": 93.83, "gross_profit": 25.85, "selling_share": 0.105, "development_share": 0.091, "admin_share": 0.062, "selling_expense": 12.57, "development_expense": 10.89, "admin_expense": 7.42, "selling_and_development": 23.46, "total_opex": 30.88, "operating_income": -5.03, "interest_share": 0.0159, "interest_expense": 1.9, "pretax_income": -6.93, "tax_rate": 0.267, "income_tax": -1.85, "net_income": -5.08 }, { "company_id": 2, "period_id": 6, "statement_no": 5, "underlying_revenue": 165.63, "seasonal_revenue": 165.63, "demand_noise": 0.975, "revenue": 161.49, "cogs_noise": 1.013, "cogs_ratio_applied": 0.496, "cost_of_sales": 80.1, "gross_profit": 81.39, "selling_share": 0.109, "development_share": 0.057, "admin_share": 0.05, "selling_expense": 17.6, "development_expense": 9.2, "admin_expense": 8.07, "selling_and_development": 26.8, "total_opex": 34.87, "operating_income": 46.52, "interest_share": 0.0127, "interest_expense": 2.05, "pretax_income": 44.47, "tax_rate": 0.239, "income_tax": 10.63, "net_income": 33.84 }, { "company_id": 1, "period_id": 2, "statement_no": 6, "underlying_revenue": 196.88, "seasonal_revenue": 196.88, "demand_noise": 0.988, "revenue": 194.52, "cogs_noise": 1.026, "cogs_ratio_applied": 0.451, "cost_of_sales": 87.73, "gross_profit": 106.79, "selling_share": 0.116, "development_share": 0.093, "admin_share": 0.052, "selling_expense": 22.56, "development_expense": 18.09, "admin_expense": 10.12, "selling_and_development": 40.65, "total_opex": 50.77, "operating_income": 56.02, "interest_share": 0.0061, "interest_expense": 1.19, "pretax_income": 54.83, "tax_rate": 0.239, "income_tax": 13.1, "net_income": 41.73 }, { "company_id": 6, "period_id": 4, "statement_no": 7, "underlying_revenue": 66.13, "seasonal_revenue": 74.07, "demand_noise": 1.008, "revenue": 74.66, "cogs_noise": 0.995, "cogs_ratio_applied": 0.687, "cost_of_sales": 51.29, "gross_profit": 23.37, "selling_share": 0.082, "development_share": 0.046, "admin_share": 0.061, "selling_expense": 6.12, "development_expense": 3.43, "admin_expense": 4.55, "selling_and_development": 9.55, "total_opex": 14.1, "operating_income": 9.27, "interest_share": 0.0075, "interest_expense": 0.56, "pretax_income": 8.71, "tax_rate": 0.239, "income_tax": 2.08, "net_income": 6.63 }, { "company_id": 1, "period_id": 8, "statement_no": 8, "underlying_revenue": 214.34, "seasonal_revenue": 240.06, "demand_noise": 0.992, "revenue": 238.14, "cogs_noise": 1.012, "cogs_ratio_applied": 0.445, "cost_of_sales": 105.97, "gross_profit": 132.17, "selling_share": 0.088, "development_share": 0.072, "admin_share": 0.052, "selling_expense": 20.96, "development_expense": 17.15, "admin_expense": 12.38, "selling_and_development": 38.11, "total_opex": 50.49, "operating_income": 81.68, "interest_share": 0.0127, "interest_expense": 3.02, "pretax_income": 78.66, "tax_rate": 0.185, "income_tax": 14.55, "net_income": 64.11 }, { "company_id": 7, "period_id": 1, "statement_no": 9, "underlying_revenue": 154.94, "seasonal_revenue": 145.64, "demand_noise": 1.001, "revenue": 145.79, "cogs_noise": 0.995, "cogs_ratio_applied": 0.736, "cost_of_sales": 107.3, "gross_profit": 38.49, "selling_share": 0.085, "development_share": 0.077, "admin_share": 0.083, "selling_expense": 12.39, "development_expense": 11.23, "admin_expense": 12.1, "selling_and_development": 23.62, "total_opex": 35.72, "operating_income": 2.77, "interest_share": 0.0128, "interest_expense": 1.87, "pretax_income": 0.9, "tax_rate": 0.253, "income_tax": 0.23, "net_income": 0.67 }, { "company_id": 6, "period_id": 7, "statement_no": 10, "underlying_revenue": 68.98, "seasonal_revenue": 66.91, "demand_noise": 1.017, "revenue": 68.05, "cogs_noise": 1.004, "cogs_ratio_applied": 0.693, "cost_of_sales": 47.16, "gross_profit": 20.89, "selling_share": 0.102, "development_share": 0.093, "admin_share": 0.078, "selling_expense": 6.94, "development_expense": 6.33, "admin_expense": 5.31, "selling_and_development": 13.27, "total_opex": 18.58, "operating_income": 2.31, "interest_share": 0.0197, "interest_expense": 1.34, "pretax_income": 0.97, "tax_rate": 0.224, "income_tax": 0.22, "net_income": 0.75 }, { "company_id": 5, "period_id": 12, "statement_no": 11, "underlying_revenue": 114.93, "seasonal_revenue": 128.72, "demand_noise": 0.993, "revenue": 127.82, "cogs_noise": 0.976, "cogs_ratio_applied": 0.625, "cost_of_sales": 79.89, "gross_profit": 47.93, "selling_share": 0.085, "development_share": 0.051, "admin_share": 0.076, "selling_expense": 10.86, "development_expense": 6.52, "admin_expense": 9.71, "selling_and_development": 17.38, "total_opex": 27.09, "operating_income": 20.84, "interest_share": 0.0171, "interest_expense": 2.19, "pretax_income": 18.65, "tax_rate": 0.262, "income_tax": 4.89, "net_income": 13.76 }, { "company_id": 3, "period_id": 5, "statement_no": 12, "underlying_revenue": 82.22, "seasonal_revenue": 77.29, "demand_noise": 0.966, "revenue": 74.66, "cogs_noise": 1.008, "cogs_ratio_applied": 0.544, "cost_of_sales": 40.62, "gross_profit": 34.04, "selling_share": 0.089, "development_share": 0.092, "admin_share": 0.07, "selling_expense": 6.64, "development_expense": 6.87, "admin_expense": 5.23, "selling_and_development": 13.51, "total_opex": 18.74, "operating_income": 15.3, "interest_share": 0.0126, "interest_expense": 0.94, "pretax_income": 14.36, "tax_rate": 0.247, "income_tax": 3.55, "net_income": 10.81 }, { "company_id": 5, "period_id": 9, "statement_no": 13, "underlying_revenue": 110.49, "seasonal_revenue": 103.86, "demand_noise": 0.98, "revenue": 101.78, "cogs_noise": 0.994, "cogs_ratio_applied": 0.636, "cost_of_sales": 64.73, "gross_profit": 37.05, "selling_share": 0.113, "development_share": 0.077, "admin_share": 0.052, "selling_expense": 11.5, "development_expense": 7.84, "admin_expense": 5.29, "selling_and_development": 19.34, "total_opex": 24.63, "operating_income": 12.42, "interest_share": 0.0073, "interest_expense": 0.74, "pretax_income": 11.68, "tax_rate": 0.224, "income_tax": 2.62, "net_income": 9.06 }, { "company_id": 1, "period_id": 6, "statement_no": 14, "underlying_revenue": 208.52, "seasonal_revenue": 208.52, "demand_noise": 1.005, "revenue": 209.56, "cogs_noise": 0.988, "cogs_ratio_applied": 0.435, "cost_of_sales": 91.16, "gross_profit": 118.4, "selling_share": 0.088, "development_share": 0.089, "admin_share": 0.051, "selling_expense": 18.44, "development_expense": 18.65, "admin_expense": 10.69, "selling_and_development": 37.09, "total_opex": 47.78, "operating_income": 70.62, "interest_share": 0.0085, "interest_expense": 1.78, "pretax_income": 68.84, "tax_rate": 0.251, "income_tax": 17.28, "net_income": 51.56 }, { "company_id": 7, "period_id": 2, "statement_no": 15, "underlying_revenue": 157.26, "seasonal_revenue": 157.26, "demand_noise": 1.02, "revenue": 160.41, "cogs_noise": 0.987, "cogs_ratio_applied": 0.73, "cost_of_sales": 117.1, "gross_profit": 43.31, "selling_share": 0.074, "development_share": 0.051, "admin_share": 0.053, "selling_expense": 11.87, "development_expense": 8.18, "admin_expense": 8.5, "selling_and_development": 20.05, "total_opex": 28.55, "operating_income": 14.76, "interest_share": 0.0147, "interest_expense": 2.36, "pretax_income": 12.4, "tax_rate": 0.244, "income_tax": 3.03, "net_income": 9.37 }, { "company_id": 8, "period_id": 7, "statement_no": 16, "underlying_revenue": 106.36, "seasonal_revenue": 103.17, "demand_noise": 0.975, "revenue": 100.59, "cogs_noise": 0.995, "cogs_ratio_applied": 0.786, "cost_of_sales": 79.06, "gross_profit": 21.53, "selling_share": 0.084, "development_share": 0.096, "admin_share": 0.087, "selling_expense": 8.45, "development_expense": 9.66, "admin_expense": 8.75, "selling_and_development": 18.11, "total_opex": 26.86, "operating_income": -5.33, "interest_share": 0.018, "interest_expense": 1.81, "pretax_income": -7.14, "tax_rate": 0.247, "income_tax": -1.76, "net_income": -5.38 }, { "company_id": 6, "period_id": 1, "statement_no": 17, "underlying_revenue": 63.28, "seasonal_revenue": 59.48, "demand_noise": 0.979, "revenue": 58.23, "cogs_noise": 1.004, "cogs_ratio_applied": 0.693, "cost_of_sales": 40.35, "gross_profit": 17.88, "selling_share": 0.074, "development_share": 0.055, "admin_share": 0.067, "selling_expense": 4.31, "development_expense": 3.2, "admin_expense": 3.9, "selling_and_development": 7.51, "total_opex": 11.41, "operating_income": 6.47, "interest_share": 0.017, "interest_expense": 0.99, "pretax_income": 5.48, "tax_rate": 0.258, "income_tax": 1.41, "net_income": 4.07 }, { "company_id": 6, "period_id": 10, "statement_no": 18, "underlying_revenue": 71.82, "seasonal_revenue": 71.82, "demand_noise": 1.014, "revenue": 72.83, "cogs_noise": 0.983, "cogs_ratio_applied": 0.678, "cost_of_sales": 49.38, "gross_profit": 23.45, "selling_share": 0.086, "development_share": 0.046, "admin_share": 0.062, "selling_expense": 6.26, "development_expense": 3.35, "admin_expense": 4.52, "selling_and_development": 9.61, "total_opex": 14.13, "operating_income": 9.32, "interest_share": 0.0152, "interest_expense": 1.11, "pretax_income": 8.21, "tax_rate": 0.27, "income_tax": 2.22, "net_income": 5.99 }, { "company_id": 6, "period_id": 12, "statement_no": 19, "underlying_revenue": 73.72, "seasonal_revenue": 82.57, "demand_noise": 1.006, "revenue": 83.07, "cogs_noise": 0.986, "cogs_ratio_applied": 0.68, "cost_of_sales": 56.49, "gross_profit": 26.58, "selling_share": 0.103, "development_share": 0.093, "admin_share": 0.074, "selling_expense": 8.56, "development_expense": 7.73, "admin_expense": 6.15, "selling_and_development": 16.29, "total_opex": 22.44, "operating_income": 4.14, "interest_share": 0.0076, "interest_expense": 0.63, "pretax_income": 3.51, "tax_rate": 0.236, "income_tax": 0.83, "net_income": 2.68 }, { "company_id": 6, "period_id": 2, "statement_no": 20, "underlying_revenue": 64.23, "seasonal_revenue": 64.23, "demand_noise": 1.006, "revenue": 64.62, "cogs_noise": 0.991, "cogs_ratio_applied": 0.684, "cost_of_sales": 44.2, "gross_profit": 20.42, "selling_share": 0.077, "development_share": 0.049, "admin_share": 0.063, "selling_expense": 4.98, "development_expense": 3.17, "admin_expense": 4.07, "selling_and_development": 8.15, "total_opex": 12.22, "operating_income": 8.2, "interest_share": 0.015, "interest_expense": 0.97, "pretax_income": 7.23, "tax_rate": 0.195, "income_tax": 1.41, "net_income": 5.82 }, { "company_id": 8, "period_id": 9, "statement_no": 21, "underlying_revenue": 109.29, "seasonal_revenue": 102.73, "demand_noise": 0.992, "revenue": 101.91, "cogs_noise": 1.012, "cogs_ratio_applied": 0.799, "cost_of_sales": 81.43, "gross_profit": 20.48, "selling_share": 0.08, "development_share": 0.05, "admin_share": 0.068, "selling_expense": 8.15, "development_expense": 5.1, "admin_expense": 6.93, "selling_and_development": 13.25, "total_opex": 20.18, "operating_income": 0.3, "interest_share": 0.0188, "interest_expense": 1.92, "pretax_income": -1.62, "tax_rate": 0.213, "income_tax": -0.35, "net_income": -1.27 }, { "company_id": 5, "period_id": 7, "statement_no": 22, "underlying_revenue": 107.53, "seasonal_revenue": 104.3, "demand_noise": 1.018, "revenue": 106.18, "cogs_noise": 0.983, "cogs_ratio_applied": 0.629, "cost_of_sales": 66.79, "gross_profit": 39.39, "selling_share": 0.086, "development_share": 0.096, "admin_share": 0.075, "selling_expense": 9.13, "development_expense": 10.19, "admin_expense": 7.96, "selling_and_development": 19.32, "total_opex": 27.28, "operating_income": 12.11, "interest_share": 0.0152, "interest_expense": 1.61, "pretax_income": 10.5, "tax_rate": 0.202, "income_tax": 2.12, "net_income": 8.38 }, { "company_id": 1, "period_id": 10, "statement_no": 23, "underlying_revenue": 220.16, "seasonal_revenue": 220.16, "demand_noise": 0.999, "revenue": 219.94, "cogs_noise": 0.993, "cogs_ratio_applied": 0.437, "cost_of_sales": 96.11, "gross_profit": 123.83, "selling_share": 0.109, "development_share": 0.064, "admin_share": 0.075, "selling_expense": 23.97, "development_expense": 14.08, "admin_expense": 16.5, "selling_and_development": 38.05, "total_opex": 54.55, "operating_income": 69.28, "interest_share": 0.0161, "interest_expense": 3.54, "pretax_income": 65.74, "tax_rate": 0.216, "income_tax": 14.2, "net_income": 51.54 }, { "company_id": 6, "period_id": 9, "statement_no": 24, "underlying_revenue": 70.87, "seasonal_revenue": 66.62, "demand_noise": 0.991, "revenue": 66.02, "cogs_noise": 0.998, "cogs_ratio_applied": 0.689, "cost_of_sales": 45.49, "gross_profit": 20.53, "selling_share": 0.085, "development_share": 0.064, "admin_share": 0.087, "selling_expense": 5.61, "development_expense": 4.23, "admin_expense": 5.74, "selling_and_development": 9.84, "total_opex": 15.58, "operating_income": 4.95, "interest_share": 0.0128, "interest_expense": 0.85, "pretax_income": 4.1, "tax_rate": 0.251, "income_tax": 1.03, "net_income": 3.07 }, { "company_id": 4, "period_id": 4, "statement_no": 25, "underlying_revenue": 62.4, "seasonal_revenue": 69.89, "demand_noise": 1.005, "revenue": 70.24, "cogs_noise": 0.996, "cogs_ratio_applied": 0.588, "cost_of_sales": 41.3, "gross_profit": 28.94, "selling_share": 0.103, "development_share": 0.073, "admin_share": 0.061, "selling_expense": 7.23, "development_expense": 5.13, "admin_expense": 4.28, "selling_and_development": 12.36, "total_opex": 16.64, "operating_income": 12.3, "interest_share": 0.0179, "interest_expense": 1.26, "pretax_income": 11.04, "tax_rate": 0.196, "income_tax": 2.16, "net_income": 8.88 }, { "company_id": 2, "period_id": 5, "statement_no": 26, "underlying_revenue": 163.31, "seasonal_revenue": 153.51, "demand_noise": 1.011, "revenue": 155.2, "cogs_noise": 0.998, "cogs_ratio_applied": 0.489, "cost_of_sales": 75.89, "gross_profit": 79.31, "selling_share": 0.096, "development_share": 0.081, "admin_share": 0.08, "selling_expense": 14.9, "development_expense": 12.57, "admin_expense": 12.42, "selling_and_development": 27.47, "total_opex": 39.89, "operating_income": 39.42, "interest_share": 0.0086, "interest_expense": 1.33, "pretax_income": 38.09, "tax_rate": 0.192, "income_tax": 7.31, "net_income": 30.78 }, { "company_id": 6, "period_id": 5, "statement_no": 27, "underlying_revenue": 67.08, "seasonal_revenue": 63.06, "demand_noise": 1.011, "revenue": 63.75, "cogs_noise": 0.999, "cogs_ratio_applied": 0.689, "cost_of_sales": 43.92, "gross_profit": 19.83, "selling_share": 0.096, "development_share": 0.061, "admin_share": 0.063, "selling_expense": 6.12, "development_expense": 3.89, "admin_expense": 4.02, "selling_and_development": 10.01, "total_opex": 14.03, "operating_income": 5.8, "interest_share": 0.0087, "interest_expense": 0.55, "pretax_income": 5.25, "tax_rate": 0.205, "income_tax": 1.08, "net_income": 4.17 }, { "company_id": 4, "period_id": 1, "statement_no": 28, "underlying_revenue": 59.71, "seasonal_revenue": 56.13, "demand_noise": 0.991, "revenue": 55.62, "cogs_noise": 0.993, "cogs_ratio_applied": 0.586, "cost_of_sales": 32.59, "gross_profit": 23.03, "selling_share": 0.07, "development_share": 0.084, "admin_share": 0.082, "selling_expense": 3.89, "development_expense": 4.67, "admin_expense": 4.56, "selling_and_development": 8.56, "total_opex": 13.12, "operating_income": 9.91, "interest_share": 0.0146, "interest_expense": 0.81, "pretax_income": 9.1, "tax_rate": 0.231, "income_tax": 2.1, "net_income": 7 }, { "company_id": 8, "period_id": 2, "statement_no": 29, "underlying_revenue": 99.04, "seasonal_revenue": 99.04, "demand_noise": 0.989, "revenue": 97.95, "cogs_noise": 0.996, "cogs_ratio_applied": 0.787, "cost_of_sales": 77.09, "gross_profit": 20.86, "selling_share": 0.078, "development_share": 0.042, "admin_share": 0.065, "selling_expense": 7.64, "development_expense": 4.11, "admin_expense": 6.37, "selling_and_development": 11.75, "total_opex": 18.12, "operating_income": 2.74, "interest_share": 0.0189, "interest_expense": 1.85, "pretax_income": 0.89, "tax_rate": 0.266, "income_tax": 0.24, "net_income": 0.65 }, { "company_id": 2, "period_id": 4, "statement_no": 30, "underlying_revenue": 161, "seasonal_revenue": 180.32, "demand_noise": 1.008, "revenue": 181.76, "cogs_noise": 1.005, "cogs_ratio_applied": 0.492, "cost_of_sales": 89.43, "gross_profit": 92.33, "selling_share": 0.077, "development_share": 0.092, "admin_share": 0.052, "selling_expense": 14, "development_expense": 16.72, "admin_expense": 9.45, "selling_and_development": 30.72, "total_opex": 40.17, "operating_income": 52.16, "interest_share": 0.0119, "interest_expense": 2.16, "pretax_income": 50, "tax_rate": 0.229, "income_tax": 11.45, "net_income": 38.55 }, { "company_id": 6, "period_id": 6, "statement_no": 31, "underlying_revenue": 68.03, "seasonal_revenue": 68.03, "demand_noise": 0.996, "revenue": 67.76, "cogs_noise": 1.002, "cogs_ratio_applied": 0.691, "cost_of_sales": 46.82, "gross_profit": 20.94, "selling_share": 0.096, "development_share": 0.046, "admin_share": 0.065, "selling_expense": 6.5, "development_expense": 3.12, "admin_expense": 4.4, "selling_and_development": 9.62, "total_opex": 14.02, "operating_income": 6.92, "interest_share": 0.0173, "interest_expense": 1.17, "pretax_income": 5.75, "tax_rate": 0.181, "income_tax": 1.04, "net_income": 4.71 }, { "company_id": 1, "period_id": 1, "statement_no": 32, "underlying_revenue": 193.97, "seasonal_revenue": 182.33, "demand_noise": 1.026, "revenue": 187.07, "cogs_noise": 1.009, "cogs_ratio_applied": 0.444, "cost_of_sales": 83.06, "gross_profit": 104.01, "selling_share": 0.11, "development_share": 0.087, "admin_share": 0.069, "selling_expense": 20.58, "development_expense": 16.28, "admin_expense": 12.91, "selling_and_development": 36.86, "total_opex": 49.77, "operating_income": 54.24, "interest_share": 0.0109, "interest_expense": 2.04, "pretax_income": 52.2, "tax_rate": 0.215, "income_tax": 11.22, "net_income": 40.98 }, { "company_id": 4, "period_id": 9, "statement_no": 33, "underlying_revenue": 66.88, "seasonal_revenue": 62.87, "demand_noise": 0.985, "revenue": 61.93, "cogs_noise": 0.989, "cogs_ratio_applied": 0.584, "cost_of_sales": 36.17, "gross_profit": 25.76, "selling_share": 0.104, "development_share": 0.074, "admin_share": 0.071, "selling_expense": 6.44, "development_expense": 4.58, "admin_expense": 4.4, "selling_and_development": 11.02, "total_opex": 15.42, "operating_income": 10.34, "interest_share": 0.0153, "interest_expense": 0.95, "pretax_income": 9.39, "tax_rate": 0.189, "income_tax": 1.77, "net_income": 7.62 }, { "company_id": 1, "period_id": 9, "statement_no": 34, "underlying_revenue": 217.25, "seasonal_revenue": 204.21, "demand_noise": 1.025, "revenue": 209.32, "cogs_noise": 1.012, "cogs_ratio_applied": 0.445, "cost_of_sales": 93.15, "gross_profit": 116.17, "selling_share": 0.119, "development_share": 0.094, "admin_share": 0.077, "selling_expense": 24.91, "development_expense": 19.68, "admin_expense": 16.12, "selling_and_development": 44.59, "total_opex": 60.71, "operating_income": 55.46, "interest_share": 0.0076, "interest_expense": 1.59, "pretax_income": 53.87, "tax_rate": 0.24, "income_tax": 12.93, "net_income": 40.94 }, { "company_id": 5, "period_id": 10, "statement_no": 35, "underlying_revenue": 111.97, "seasonal_revenue": 111.97, "demand_noise": 1.018, "revenue": 113.99, "cogs_noise": 0.997, "cogs_ratio_applied": 0.638, "cost_of_sales": 72.73, "gross_profit": 41.26, "selling_share": 0.091, "development_share": 0.065, "admin_share": 0.079, "selling_expense": 10.37, "development_expense": 7.41, "admin_expense": 9.01, "selling_and_development": 17.78, "total_opex": 26.79, "operating_income": 14.47, "interest_share": 0.0149, "interest_expense": 1.7, "pretax_income": 12.77, "tax_rate": 0.263, "income_tax": 3.36, "net_income": 9.41 }, { "company_id": 7, "period_id": 11, "statement_no": 36, "underlying_revenue": 178.18, "seasonal_revenue": 172.83, "demand_noise": 1.003, "revenue": 173.35, "cogs_noise": 0.986, "cogs_ratio_applied": 0.73, "cost_of_sales": 126.55, "gross_profit": 46.8, "selling_share": 0.096, "development_share": 0.098, "admin_share": 0.064, "selling_expense": 16.64, "development_expense": 16.99, "admin_expense": 11.09, "selling_and_development": 33.63, "total_opex": 44.72, "operating_income": 2.08, "interest_share": 0.0076, "interest_expense": 1.32, "pretax_income": 0.76, "tax_rate": 0.266, "income_tax": 0.2, "net_income": 0.56 }, { "company_id": 5, "period_id": 8, "statement_no": 37, "underlying_revenue": 109.01, "seasonal_revenue": 122.09, "demand_noise": 1.043, "revenue": 127.34, "cogs_noise": 1.004, "cogs_ratio_applied": 0.643, "cost_of_sales": 81.88, "gross_profit": 45.46, "selling_share": 0.107, "development_share": 0.082, "admin_share": 0.061, "selling_expense": 13.63, "development_expense": 10.44, "admin_expense": 7.77, "selling_and_development": 24.07, "total_opex": 31.84, "operating_income": 13.62, "interest_share": 0.0171, "interest_expense": 2.18, "pretax_income": 11.44, "tax_rate": 0.213, "income_tax": 2.44, "net_income": 9 }, { "company_id": 8, "period_id": 3, "statement_no": 38, "underlying_revenue": 100.51, "seasonal_revenue": 97.49, "demand_noise": 1.001, "revenue": 97.59, "cogs_noise": 0.996, "cogs_ratio_applied": 0.787, "cost_of_sales": 76.8, "gross_profit": 20.79, "selling_share": 0.113, "development_share": 0.055, "admin_share": 0.064, "selling_expense": 11.03, "development_expense": 5.37, "admin_expense": 6.25, "selling_and_development": 16.4, "total_opex": 22.65, "operating_income": -1.86, "interest_share": 0.006, "interest_expense": 0.59, "pretax_income": -2.45, "tax_rate": 0.192, "income_tax": -0.47, "net_income": -1.98 }, { "company_id": 8, "period_id": 1, "statement_no": 39, "underlying_revenue": 97.58, "seasonal_revenue": 91.73, "demand_noise": 0.998, "revenue": 91.55, "cogs_noise": 0.99, "cogs_ratio_applied": 0.782, "cost_of_sales": 71.59, "gross_profit": 19.96, "selling_share": 0.113, "development_share": 0.082, "admin_share": 0.065, "selling_expense": 10.35, "development_expense": 7.51, "admin_expense": 5.95, "selling_and_development": 17.86, "total_opex": 23.81, "operating_income": -3.85, "interest_share": 0.0149, "interest_expense": 1.36, "pretax_income": -5.21, "tax_rate": 0.206, "income_tax": -1.07, "net_income": -4.14 }, { "company_id": 3, "period_id": 3, "statement_no": 40, "underlying_revenue": 79.9, "seasonal_revenue": 77.5, "demand_noise": 0.981, "revenue": 76.03, "cogs_noise": 0.986, "cogs_ratio_applied": 0.532, "cost_of_sales": 40.45, "gross_profit": 35.58, "selling_share": 0.106, "development_share": 0.069, "admin_share": 0.085, "selling_expense": 8.06, "development_expense": 5.25, "admin_expense": 6.46, "selling_and_development": 13.31, "total_opex": 19.77, "operating_income": 15.81, "interest_share": 0.0188, "interest_expense": 1.43, "pretax_income": 14.38, "tax_rate": 0.254, "income_tax": 3.65, "net_income": 10.73 }, { "company_id": 3, "period_id": 12, "statement_no": 41, "underlying_revenue": 90.37, "seasonal_revenue": 101.21, "demand_noise": 1.013, "revenue": 102.53, "cogs_noise": 1.004, "cogs_ratio_applied": 0.542, "cost_of_sales": 55.57, "gross_profit": 46.96, "selling_share": 0.091, "development_share": 0.076, "admin_share": 0.081, "selling_expense": 9.33, "development_expense": 7.79, "admin_expense": 8.3, "selling_and_development": 17.12, "total_opex": 25.42, "operating_income": 21.54, "interest_share": 0.0178, "interest_expense": 1.83, "pretax_income": 19.71, "tax_rate": 0.26, "income_tax": 5.12, "net_income": 14.59 }, { "company_id": 7, "period_id": 8, "statement_no": 42, "underlying_revenue": 171.21, "seasonal_revenue": 191.76, "demand_noise": 0.997, "revenue": 191.18, "cogs_noise": 1.011, "cogs_ratio_applied": 0.748, "cost_of_sales": 143, "gross_profit": 48.18, "selling_share": 0.094, "development_share": 0.053, "admin_share": 0.077, "selling_expense": 17.97, "development_expense": 10.13, "admin_expense": 14.72, "selling_and_development": 28.1, "total_opex": 42.82, "operating_income": 5.36, "interest_share": 0.0084, "interest_expense": 1.61, "pretax_income": 3.75, "tax_rate": 0.198, "income_tax": 0.74, "net_income": 3.01 }, { "company_id": 8, "period_id": 12, "statement_no": 43, "underlying_revenue": 113.68, "seasonal_revenue": 127.32, "demand_noise": 0.99, "revenue": 126.05, "cogs_noise": 0.995, "cogs_ratio_applied": 0.786, "cost_of_sales": 99.08, "gross_profit": 26.97, "selling_share": 0.073, "development_share": 0.053, "admin_share": 0.086, "selling_expense": 9.2, "development_expense": 6.68, "admin_expense": 10.84, "selling_and_development": 15.88, "total_opex": 26.72, "operating_income": 0.25, "interest_share": 0.0107, "interest_expense": 1.35, "pretax_income": -1.1, "tax_rate": 0.185, "income_tax": -0.2, "net_income": -0.9 }, { "company_id": 3, "period_id": 9, "statement_no": 44, "underlying_revenue": 86.88, "seasonal_revenue": 81.67, "demand_noise": 0.963, "revenue": 78.65, "cogs_noise": 1, "cogs_ratio_applied": 0.54, "cost_of_sales": 42.47, "gross_profit": 36.18, "selling_share": 0.085, "development_share": 0.074, "admin_share": 0.071, "selling_expense": 6.69, "development_expense": 5.82, "admin_expense": 5.58, "selling_and_development": 12.51, "total_opex": 18.09, "operating_income": 18.09, "interest_share": 0.0194, "interest_expense": 1.53, "pretax_income": 16.56, "tax_rate": 0.264, "income_tax": 4.37, "net_income": 12.19 }, { "company_id": 4, "period_id": 8, "statement_no": 45, "underlying_revenue": 65.98, "seasonal_revenue": 73.9, "demand_noise": 0.973, "revenue": 71.9, "cogs_noise": 0.994, "cogs_ratio_applied": 0.586, "cost_of_sales": 42.13, "gross_profit": 29.77, "selling_share": 0.097, "development_share": 0.057, "admin_share": 0.061, "selling_expense": 6.97, "development_expense": 4.1, "admin_expense": 4.39, "selling_and_development": 11.07, "total_opex": 15.46, "operating_income": 14.31, "interest_share": 0.0081, "interest_expense": 0.58, "pretax_income": 13.73, "tax_rate": 0.181, "income_tax": 2.49, "net_income": 11.24 }, { "company_id": 4, "period_id": 5, "statement_no": 46, "underlying_revenue": 63.29, "seasonal_revenue": 59.49, "demand_noise": 0.981, "revenue": 58.36, "cogs_noise": 0.987, "cogs_ratio_applied": 0.582, "cost_of_sales": 33.97, "gross_profit": 24.39, "selling_share": 0.075, "development_share": 0.091, "admin_share": 0.083, "selling_expense": 4.38, "development_expense": 5.31, "admin_expense": 4.84, "selling_and_development": 9.69, "total_opex": 14.53, "operating_income": 9.86, "interest_share": 0.0163, "interest_expense": 0.95, "pretax_income": 8.91, "tax_rate": 0.268, "income_tax": 2.39, "net_income": 6.52 }, { "company_id": 2, "period_id": 3, "statement_no": 47, "underlying_revenue": 158.69, "seasonal_revenue": 153.93, "demand_noise": 1.009, "revenue": 155.32, "cogs_noise": 0.984, "cogs_ratio_applied": 0.482, "cost_of_sales": 74.86, "gross_profit": 80.46, "selling_share": 0.084, "development_share": 0.057, "admin_share": 0.075, "selling_expense": 13.05, "development_expense": 8.85, "admin_expense": 11.65, "selling_and_development": 21.9, "total_opex": 33.55, "operating_income": 46.91, "interest_share": 0.0099, "interest_expense": 1.54, "pretax_income": 45.37, "tax_rate": 0.223, "income_tax": 10.12, "net_income": 35.25 }, { "company_id": 1, "period_id": 11, "statement_no": 48, "underlying_revenue": 223.07, "seasonal_revenue": 216.38, "demand_noise": 0.984, "revenue": 212.92, "cogs_noise": 0.999, "cogs_ratio_applied": 0.44, "cost_of_sales": 93.68, "gross_profit": 119.24, "selling_share": 0.118, "development_share": 0.094, "admin_share": 0.056, "selling_expense": 25.12, "development_expense": 20.01, "admin_expense": 11.92, "selling_and_development": 45.13, "total_opex": 57.05, "operating_income": 62.19, "interest_share": 0.0167, "interest_expense": 3.56, "pretax_income": 58.63, "tax_rate": 0.257, "income_tax": 15.07, "net_income": 43.56 }, { "company_id": 5, "period_id": 6, "statement_no": 49, "underlying_revenue": 106.05, "seasonal_revenue": 106.05, "demand_noise": 1.012, "revenue": 107.32, "cogs_noise": 1.009, "cogs_ratio_applied": 0.646, "cost_of_sales": 69.33, "gross_profit": 37.99, "selling_share": 0.07, "development_share": 0.072, "admin_share": 0.083, "selling_expense": 7.51, "development_expense": 7.73, "admin_expense": 8.91, "selling_and_development": 15.24, "total_opex": 24.15, "operating_income": 13.84, "interest_share": 0.02, "interest_expense": 2.15, "pretax_income": 11.69, "tax_rate": 0.261, "income_tax": 3.05, "net_income": 8.64 }, { "company_id": 1, "period_id": 12, "statement_no": 50, "underlying_revenue": 225.98, "seasonal_revenue": 253.1, "demand_noise": 1.025, "revenue": 259.43, "cogs_noise": 1.009, "cogs_ratio_applied": 0.444, "cost_of_sales": 115.19, "gross_profit": 144.24, "selling_share": 0.077, "development_share": 0.079, "admin_share": 0.084, "selling_expense": 19.98, "development_expense": 20.49, "admin_expense": 21.79, "selling_and_development": 40.47, "total_opex": 62.26, "operating_income": 81.98, "interest_share": 0.0114, "interest_expense": 2.96, "pretax_income": 79.02, "tax_rate": 0.253, "income_tax": 19.99, "net_income": 59.03 }, { "company_id": 7, "period_id": 10, "statement_no": 51, "underlying_revenue": 175.86, "seasonal_revenue": 175.86, "demand_noise": 0.996, "revenue": 175.16, "cogs_noise": 1.024, "cogs_ratio_applied": 0.758, "cost_of_sales": 132.77, "gross_profit": 42.39, "selling_share": 0.098, "development_share": 0.06, "admin_share": 0.055, "selling_expense": 17.17, "development_expense": 10.51, "admin_expense": 9.63, "selling_and_development": 27.68, "total_opex": 37.31, "operating_income": 5.08, "interest_share": 0.0071, "interest_expense": 1.24, "pretax_income": 3.84, "tax_rate": 0.245, "income_tax": 0.94, "net_income": 2.9 }, { "company_id": 3, "period_id": 4, "statement_no": 52, "underlying_revenue": 81.06, "seasonal_revenue": 90.79, "demand_noise": 0.978, "revenue": 88.79, "cogs_noise": 1, "cogs_ratio_applied": 0.54, "cost_of_sales": 47.95, "gross_profit": 40.84, "selling_share": 0.089, "development_share": 0.059, "admin_share": 0.089, "selling_expense": 7.9, "development_expense": 5.24, "admin_expense": 7.9, "selling_and_development": 13.14, "total_opex": 21.04, "operating_income": 19.8, "interest_share": 0.0073, "interest_expense": 0.65, "pretax_income": 19.15, "tax_rate": 0.232, "income_tax": 4.44, "net_income": 14.71 }, { "company_id": 7, "period_id": 12, "statement_no": 53, "underlying_revenue": 180.51, "seasonal_revenue": 202.17, "demand_noise": 0.993, "revenue": 200.75, "cogs_noise": 0.998, "cogs_ratio_applied": 0.739, "cost_of_sales": 148.35, "gross_profit": 52.4, "selling_share": 0.089, "development_share": 0.091, "admin_share": 0.052, "selling_expense": 17.87, "development_expense": 18.27, "admin_expense": 10.44, "selling_and_development": 36.14, "total_opex": 46.58, "operating_income": 5.82, "interest_share": 0.0107, "interest_expense": 2.15, "pretax_income": 3.67, "tax_rate": 0.202, "income_tax": 0.74, "net_income": 2.93 }, { "company_id": 7, "period_id": 4, "statement_no": 54, "underlying_revenue": 161.91, "seasonal_revenue": 181.34, "demand_noise": 1.002, "revenue": 181.7, "cogs_noise": 1.002, "cogs_ratio_applied": 0.741, "cost_of_sales": 134.64, "gross_profit": 47.06, "selling_share": 0.106, "development_share": 0.066, "admin_share": 0.067, "selling_expense": 19.26, "development_expense": 11.99, "admin_expense": 12.17, "selling_and_development": 31.25, "total_opex": 43.42, "operating_income": 3.64, "interest_share": 0.0162, "interest_expense": 2.94, "pretax_income": 0.7, "tax_rate": 0.235, "income_tax": 0.16, "net_income": 0.54 }, { "company_id": 8, "period_id": 10, "statement_no": 55, "underlying_revenue": 110.75, "seasonal_revenue": 110.75, "demand_noise": 0.984, "revenue": 108.98, "cogs_noise": 1.014, "cogs_ratio_applied": 0.801, "cost_of_sales": 87.29, "gross_profit": 21.69, "selling_share": 0.093, "development_share": 0.093, "admin_share": 0.078, "selling_expense": 10.14, "development_expense": 10.14, "admin_expense": 8.5, "selling_and_development": 20.28, "total_opex": 28.78, "operating_income": -7.09, "interest_share": 0.0189, "interest_expense": 2.06, "pretax_income": -9.15, "tax_rate": 0.203, "income_tax": -1.86, "net_income": -7.29 }, { "company_id": 6, "period_id": 3, "statement_no": 56, "underlying_revenue": 65.18, "seasonal_revenue": 63.22, "demand_noise": 1.012, "revenue": 63.98, "cogs_noise": 0.992, "cogs_ratio_applied": 0.684, "cost_of_sales": 43.76, "gross_profit": 20.22, "selling_share": 0.081, "development_share": 0.07, "admin_share": 0.069, "selling_expense": 5.18, "development_expense": 4.48, "admin_expense": 4.41, "selling_and_development": 9.66, "total_opex": 14.07, "operating_income": 6.15, "interest_share": 0.0141, "interest_expense": 0.9, "pretax_income": 5.25, "tax_rate": 0.228, "income_tax": 1.2, "net_income": 4.05 }, { "company_id": 8, "period_id": 11, "statement_no": 57, "underlying_revenue": 112.22, "seasonal_revenue": 108.85, "demand_noise": 1.017, "revenue": 110.7, "cogs_noise": 0.999, "cogs_ratio_applied": 0.789, "cost_of_sales": 87.34, "gross_profit": 23.36, "selling_share": 0.095, "development_share": 0.095, "admin_share": 0.071, "selling_expense": 10.52, "development_expense": 10.52, "admin_expense": 7.86, "selling_and_development": 21.04, "total_opex": 28.9, "operating_income": -5.54, "interest_share": 0.0198, "interest_expense": 2.19, "pretax_income": -7.73, "tax_rate": 0.256, "income_tax": -1.98, "net_income": -5.75 }, { "company_id": 3, "period_id": 11, "statement_no": 58, "underlying_revenue": 89.21, "seasonal_revenue": 86.53, "demand_noise": 0.978, "revenue": 84.63, "cogs_noise": 1.005, "cogs_ratio_applied": 0.543, "cost_of_sales": 45.95, "gross_profit": 38.68, "selling_share": 0.092, "development_share": 0.089, "admin_share": 0.052, "selling_expense": 7.79, "development_expense": 7.53, "admin_expense": 4.4, "selling_and_development": 15.32, "total_opex": 19.72, "operating_income": 18.96, "interest_share": 0.0102, "interest_expense": 0.86, "pretax_income": 18.1, "tax_rate": 0.261, "income_tax": 4.72, "net_income": 13.38 }, { "company_id": 4, "period_id": 10, "statement_no": 59, "underlying_revenue": 67.77, "seasonal_revenue": 67.77, "demand_noise": 1.012, "revenue": 68.58, "cogs_noise": 1.001, "cogs_ratio_applied": 0.591, "cost_of_sales": 40.53, "gross_profit": 28.05, "selling_share": 0.113, "development_share": 0.094, "admin_share": 0.083, "selling_expense": 7.75, "development_expense": 6.45, "admin_expense": 5.69, "selling_and_development": 14.2, "total_opex": 19.89, "operating_income": 8.16, "interest_share": 0.0072, "interest_expense": 0.49, "pretax_income": 7.67, "tax_rate": 0.245, "income_tax": 1.88, "net_income": 5.79 }, { "company_id": 6, "period_id": 11, "statement_no": 60, "underlying_revenue": 72.77, "seasonal_revenue": 70.59, "demand_noise": 1.017, "revenue": 71.79, "cogs_noise": 0.987, "cogs_ratio_applied": 0.681, "cost_of_sales": 48.89, "gross_profit": 22.9, "selling_share": 0.108, "development_share": 0.099, "admin_share": 0.059, "selling_expense": 7.75, "development_expense": 7.11, "admin_expense": 4.24, "selling_and_development": 14.86, "total_opex": 19.1, "operating_income": 3.8, "interest_share": 0.0044, "interest_expense": 0.32, "pretax_income": 3.48, "tax_rate": 0.201, "income_tax": 0.7, "net_income": 2.78 }, { "company_id": 4, "period_id": 2, "statement_no": 61, "underlying_revenue": 60.61, "seasonal_revenue": 60.61, "demand_noise": 0.996, "revenue": 60.37, "cogs_noise": 1.002, "cogs_ratio_applied": 0.591, "cost_of_sales": 35.68, "gross_profit": 24.69, "selling_share": 0.071, "development_share": 0.064, "admin_share": 0.086, "selling_expense": 4.29, "development_expense": 3.86, "admin_expense": 5.19, "selling_and_development": 8.15, "total_opex": 13.34, "operating_income": 11.35, "interest_share": 0.013, "interest_expense": 0.78, "pretax_income": 10.57, "tax_rate": 0.267, "income_tax": 2.82, "net_income": 7.75 }, { "company_id": 4, "period_id": 3, "statement_no": 62, "underlying_revenue": 61.5, "seasonal_revenue": 59.66, "demand_noise": 1.008, "revenue": 60.14, "cogs_noise": 1.013, "cogs_ratio_applied": 0.598, "cost_of_sales": 35.96, "gross_profit": 24.18, "selling_share": 0.112, "development_share": 0.077, "admin_share": 0.058, "selling_expense": 6.74, "development_expense": 4.63, "admin_expense": 3.49, "selling_and_development": 11.37, "total_opex": 14.86, "operating_income": 9.32, "interest_share": 0.0125, "interest_expense": 0.75, "pretax_income": 8.57, "tax_rate": 0.26, "income_tax": 2.23, "net_income": 6.34 }, { "company_id": 7, "period_id": 5, "statement_no": 63, "underlying_revenue": 164.24, "seasonal_revenue": 154.39, "demand_noise": 1.014, "revenue": 156.55, "cogs_noise": 1.014, "cogs_ratio_applied": 0.75, "cost_of_sales": 117.41, "gross_profit": 39.14, "selling_share": 0.105, "development_share": 0.054, "admin_share": 0.052, "selling_expense": 16.44, "development_expense": 8.45, "admin_expense": 8.14, "selling_and_development": 24.89, "total_opex": 33.03, "operating_income": 6.11, "interest_share": 0.0041, "interest_expense": 0.64, "pretax_income": 5.47, "tax_rate": 0.22, "income_tax": 1.2, "net_income": 4.27 }, { "company_id": 5, "period_id": 3, "statement_no": 64, "underlying_revenue": 101.61, "seasonal_revenue": 98.56, "demand_noise": 1.012, "revenue": 99.74, "cogs_noise": 1.01, "cogs_ratio_applied": 0.646, "cost_of_sales": 64.43, "gross_profit": 35.31, "selling_share": 0.075, "development_share": 0.053, "admin_share": 0.075, "selling_expense": 7.48, "development_expense": 5.29, "admin_expense": 7.48, "selling_and_development": 12.77, "total_opex": 20.25, "operating_income": 15.06, "interest_share": 0.014, "interest_expense": 1.4, "pretax_income": 13.66, "tax_rate": 0.228, "income_tax": 3.11, "net_income": 10.55 }, { "company_id": 1, "period_id": 5, "statement_no": 65, "underlying_revenue": 205.61, "seasonal_revenue": 193.27, "demand_noise": 0.993, "revenue": 191.92, "cogs_noise": 0.982, "cogs_ratio_applied": 0.432, "cost_of_sales": 82.91, "gross_profit": 109.01, "selling_share": 0.093, "development_share": 0.051, "admin_share": 0.054, "selling_expense": 17.85, "development_expense": 9.79, "admin_expense": 10.36, "selling_and_development": 27.64, "total_opex": 38, "operating_income": 71.01, "interest_share": 0.0082, "interest_expense": 1.57, "pretax_income": 69.44, "tax_rate": 0.244, "income_tax": 16.94, "net_income": 52.5 }, { "company_id": 3, "period_id": 10, "statement_no": 66, "underlying_revenue": 88.04, "seasonal_revenue": 88.04, "demand_noise": 0.984, "revenue": 86.63, "cogs_noise": 0.989, "cogs_ratio_applied": 0.534, "cost_of_sales": 46.26, "gross_profit": 40.37, "selling_share": 0.094, "development_share": 0.092, "admin_share": 0.062, "selling_expense": 8.14, "development_expense": 7.97, "admin_expense": 5.37, "selling_and_development": 16.11, "total_opex": 21.48, "operating_income": 18.89, "interest_share": 0.0185, "interest_expense": 1.6, "pretax_income": 17.29, "tax_rate": 0.242, "income_tax": 4.18, "net_income": 13.11 }, { "company_id": 7, "period_id": 6, "statement_no": 67, "underlying_revenue": 166.56, "seasonal_revenue": 166.56, "demand_noise": 1.029, "revenue": 171.39, "cogs_noise": 0.999, "cogs_ratio_applied": 0.739, "cost_of_sales": 126.66, "gross_profit": 44.73, "selling_share": 0.095, "development_share": 0.073, "admin_share": 0.074, "selling_expense": 16.28, "development_expense": 12.51, "admin_expense": 12.68, "selling_and_development": 28.79, "total_opex": 41.47, "operating_income": 3.26, "interest_share": 0.0149, "interest_expense": 2.55, "pretax_income": 0.71, "tax_rate": 0.186, "income_tax": 0.13, "net_income": 0.58 }, { "company_id": 2, "period_id": 11, "statement_no": 68, "underlying_revenue": 177.18, "seasonal_revenue": 171.86, "demand_noise": 1, "revenue": 171.86, "cogs_noise": 1.015, "cogs_ratio_applied": 0.497, "cost_of_sales": 85.41, "gross_profit": 86.45, "selling_share": 0.091, "development_share": 0.045, "admin_share": 0.052, "selling_expense": 15.64, "development_expense": 7.73, "admin_expense": 8.94, "selling_and_development": 23.37, "total_opex": 32.31, "operating_income": 54.14, "interest_share": 0.0101, "interest_expense": 1.74, "pretax_income": 52.4, "tax_rate": 0.2, "income_tax": 10.48, "net_income": 41.92 }, { "company_id": 4, "period_id": 7, "statement_no": 69, "underlying_revenue": 65.08, "seasonal_revenue": 63.13, "demand_noise": 0.998, "revenue": 63, "cogs_noise": 1.013, "cogs_ratio_applied": 0.598, "cost_of_sales": 37.67, "gross_profit": 25.33, "selling_share": 0.1, "development_share": 0.085, "admin_share": 0.064, "selling_expense": 6.3, "development_expense": 5.36, "admin_expense": 4.03, "selling_and_development": 11.66, "total_opex": 15.69, "operating_income": 9.64, "interest_share": 0.0073, "interest_expense": 0.46, "pretax_income": 9.18, "tax_rate": 0.182, "income_tax": 1.67, "net_income": 7.51 }, { "company_id": 8, "period_id": 4, "statement_no": 70, "underlying_revenue": 101.97, "seasonal_revenue": 114.21, "demand_noise": 0.998, "revenue": 113.98, "cogs_noise": 0.986, "cogs_ratio_applied": 0.779, "cost_of_sales": 88.79, "gross_profit": 25.19, "selling_share": 0.1, "development_share": 0.06, "admin_share": 0.083, "selling_expense": 11.4, "development_expense": 6.84, "admin_expense": 9.46, "selling_and_development": 18.24, "total_opex": 27.7, "operating_income": -2.51, "interest_share": 0.0086, "interest_expense": 0.98, "pretax_income": -3.49, "tax_rate": 0.2, "income_tax": -0.7, "net_income": -2.79 }, { "company_id": 4, "period_id": 6, "statement_no": 71, "underlying_revenue": 64.19, "seasonal_revenue": 64.19, "demand_noise": 0.988, "revenue": 63.42, "cogs_noise": 1.005, "cogs_ratio_applied": 0.593, "cost_of_sales": 37.61, "gross_profit": 25.81, "selling_share": 0.113, "development_share": 0.053, "admin_share": 0.055, "selling_expense": 7.17, "development_expense": 3.36, "admin_expense": 3.49, "selling_and_development": 10.53, "total_opex": 14.02, "operating_income": 11.79, "interest_share": 0.0055, "interest_expense": 0.35, "pretax_income": 11.44, "tax_rate": 0.232, "income_tax": 2.65, "net_income": 8.79 }, { "company_id": 5, "period_id": 5, "statement_no": 72, "underlying_revenue": 104.57, "seasonal_revenue": 98.3, "demand_noise": 0.977, "revenue": 96.04, "cogs_noise": 1.006, "cogs_ratio_applied": 0.644, "cost_of_sales": 61.85, "gross_profit": 34.19, "selling_share": 0.103, "development_share": 0.099, "admin_share": 0.07, "selling_expense": 9.89, "development_expense": 9.51, "admin_expense": 6.72, "selling_and_development": 19.4, "total_opex": 26.12, "operating_income": 8.07, "interest_share": 0.0109, "interest_expense": 1.05, "pretax_income": 7.02, "tax_rate": 0.199, "income_tax": 1.4, "net_income": 5.62 }, { "company_id": 2, "period_id": 7, "statement_no": 73, "underlying_revenue": 167.94, "seasonal_revenue": 162.9, "demand_noise": 1, "revenue": 162.9, "cogs_noise": 0.999, "cogs_ratio_applied": 0.49, "cost_of_sales": 79.82, "gross_profit": 83.08, "selling_share": 0.083, "development_share": 0.096, "admin_share": 0.088, "selling_expense": 13.52, "development_expense": 15.64, "admin_expense": 14.34, "selling_and_development": 29.16, "total_opex": 43.5, "operating_income": 39.58, "interest_share": 0.0192, "interest_expense": 3.13, "pretax_income": 36.45, "tax_rate": 0.248, "income_tax": 9.04, "net_income": 27.41 }, { "company_id": 3, "period_id": 7, "statement_no": 74, "underlying_revenue": 84.55, "seasonal_revenue": 82.01, "demand_noise": 0.989, "revenue": 81.11, "cogs_noise": 0.998, "cogs_ratio_applied": 0.539, "cost_of_sales": 43.72, "gross_profit": 37.39, "selling_share": 0.109, "development_share": 0.053, "admin_share": 0.052, "selling_expense": 8.84, "development_expense": 4.3, "admin_expense": 4.22, "selling_and_development": 13.14, "total_opex": 17.36, "operating_income": 20.03, "interest_share": 0.0086, "interest_expense": 0.7, "pretax_income": 19.33, "tax_rate": 0.21, "income_tax": 4.06, "net_income": 15.27 }, { "company_id": 5, "period_id": 11, "statement_no": 75, "underlying_revenue": 113.45, "seasonal_revenue": 110.05, "demand_noise": 1.036, "revenue": 114.01, "cogs_noise": 1.015, "cogs_ratio_applied": 0.65, "cost_of_sales": 74.11, "gross_profit": 39.9, "selling_share": 0.102, "development_share": 0.04, "admin_share": 0.083, "selling_expense": 11.63, "development_expense": 4.56, "admin_expense": 9.46, "selling_and_development": 16.19, "total_opex": 25.65, "operating_income": 14.25, "interest_share": 0.0114, "interest_expense": 1.3, "pretax_income": 12.95, "tax_rate": 0.235, "income_tax": 3.04, "net_income": 9.91 }, { "company_id": 2, "period_id": 8, "statement_no": 76, "underlying_revenue": 170.25, "seasonal_revenue": 190.68, "demand_noise": 1.004, "revenue": 191.44, "cogs_noise": 1.005, "cogs_ratio_applied": 0.492, "cost_of_sales": 94.19, "gross_profit": 97.25, "selling_share": 0.09, "development_share": 0.083, "admin_share": 0.087, "selling_expense": 17.23, "development_expense": 15.89, "admin_expense": 16.66, "selling_and_development": 33.12, "total_opex": 49.78, "operating_income": 47.47, "interest_share": 0.0075, "interest_expense": 1.44, "pretax_income": 46.03, "tax_rate": 0.258, "income_tax": 11.88, "net_income": 34.15 }, { "company_id": 5, "period_id": 4, "statement_no": 77, "underlying_revenue": 103.09, "seasonal_revenue": 115.46, "demand_noise": 0.98, "revenue": 113.15, "cogs_noise": 0.982, "cogs_ratio_applied": 0.628, "cost_of_sales": 71.06, "gross_profit": 42.09, "selling_share": 0.093, "development_share": 0.1, "admin_share": 0.078, "selling_expense": 10.52, "development_expense": 11.32, "admin_expense": 8.83, "selling_and_development": 21.84, "total_opex": 30.67, "operating_income": 11.42, "interest_share": 0.0172, "interest_expense": 1.95, "pretax_income": 9.47, "tax_rate": 0.22, "income_tax": 2.08, "net_income": 7.39 }, { "company_id": 8, "period_id": 5, "statement_no": 78, "underlying_revenue": 103.43, "seasonal_revenue": 97.22, "demand_noise": 0.981, "revenue": 95.37, "cogs_noise": 0.996, "cogs_ratio_applied": 0.787, "cost_of_sales": 75.06, "gross_profit": 20.31, "selling_share": 0.116, "development_share": 0.043, "admin_share": 0.075, "selling_expense": 11.06, "development_expense": 4.1, "admin_expense": 7.15, "selling_and_development": 15.16, "total_opex": 22.31, "operating_income": -2, "interest_share": 0.0143, "interest_expense": 1.36, "pretax_income": -3.36, "tax_rate": 0.247, "income_tax": -0.83, "net_income": -2.53 }, { "company_id": 7, "period_id": 7, "statement_no": 79, "underlying_revenue": 168.88, "seasonal_revenue": 163.81, "demand_noise": 1.031, "revenue": 168.89, "cogs_noise": 0.996, "cogs_ratio_applied": 0.737, "cost_of_sales": 124.47, "gross_profit": 44.42, "selling_share": 0.099, "development_share": 0.043, "admin_share": 0.086, "selling_expense": 16.72, "development_expense": 7.26, "admin_expense": 14.52, "selling_and_development": 23.98, "total_opex": 38.5, "operating_income": 5.92, "interest_share": 0.0065, "interest_expense": 1.1, "pretax_income": 4.82, "tax_rate": 0.266, "income_tax": 1.28, "net_income": 3.54 }, { "company_id": 3, "period_id": 8, "statement_no": 80, "underlying_revenue": 85.71, "seasonal_revenue": 96, "demand_noise": 0.992, "revenue": 95.23, "cogs_noise": 1.003, "cogs_ratio_applied": 0.542, "cost_of_sales": 51.61, "gross_profit": 43.62, "selling_share": 0.076, "development_share": 0.063, "admin_share": 0.075, "selling_expense": 7.24, "development_expense": 6, "admin_expense": 7.14, "selling_and_development": 13.24, "total_opex": 20.38, "operating_income": 23.24, "interest_share": 0.0043, "interest_expense": 0.41, "pretax_income": 22.83, "tax_rate": 0.211, "income_tax": 4.82, "net_income": 18.01 }, { "company_id": 2, "period_id": 10, "statement_no": 81, "underlying_revenue": 174.87, "seasonal_revenue": 174.87, "demand_noise": 0.993, "revenue": 173.65, "cogs_noise": 0.983, "cogs_ratio_applied": 0.482, "cost_of_sales": 83.7, "gross_profit": 89.95, "selling_share": 0.087, "development_share": 0.047, "admin_share": 0.068, "selling_expense": 15.11, "development_expense": 8.16, "admin_expense": 11.81, "selling_and_development": 23.27, "total_opex": 35.08, "operating_income": 54.87, "interest_share": 0.0128, "interest_expense": 2.22, "pretax_income": 52.65, "tax_rate": 0.233, "income_tax": 12.27, "net_income": 40.38 }, { "company_id": 7, "period_id": 3, "statement_no": 82, "underlying_revenue": 159.59, "seasonal_revenue": 154.8, "demand_noise": 0.977, "revenue": 151.24, "cogs_noise": 0.99, "cogs_ratio_applied": 0.733, "cost_of_sales": 110.86, "gross_profit": 40.38, "selling_share": 0.092, "development_share": 0.065, "admin_share": 0.076, "selling_expense": 13.91, "development_expense": 9.83, "admin_expense": 11.49, "selling_and_development": 23.74, "total_opex": 35.23, "operating_income": 5.15, "interest_share": 0.0118, "interest_expense": 1.78, "pretax_income": 3.37, "tax_rate": 0.266, "income_tax": 0.9, "net_income": 2.47 }, { "company_id": 2, "period_id": 2, "statement_no": 83, "underlying_revenue": 156.38, "seasonal_revenue": 156.38, "demand_noise": 1.004, "revenue": 157.01, "cogs_noise": 1.015, "cogs_ratio_applied": 0.497, "cost_of_sales": 78.03, "gross_profit": 78.98, "selling_share": 0.11, "development_share": 0.098, "admin_share": 0.053, "selling_expense": 17.27, "development_expense": 15.39, "admin_expense": 8.32, "selling_and_development": 32.66, "total_opex": 40.98, "operating_income": 38, "interest_share": 0.0061, "interest_expense": 0.96, "pretax_income": 37.04, "tax_rate": 0.221, "income_tax": 8.19, "net_income": 28.85 }, { "company_id": 5, "period_id": 2, "statement_no": 84, "underlying_revenue": 100.13, "seasonal_revenue": 100.13, "demand_noise": 1.006, "revenue": 100.73, "cogs_noise": 1.002, "cogs_ratio_applied": 0.641, "cost_of_sales": 64.57, "gross_profit": 36.16, "selling_share": 0.076, "development_share": 0.061, "admin_share": 0.068, "selling_expense": 7.66, "development_expense": 6.14, "admin_expense": 6.85, "selling_and_development": 13.8, "total_opex": 20.65, "operating_income": 15.51, "interest_share": 0.0069, "interest_expense": 0.7, "pretax_income": 14.81, "tax_rate": 0.247, "income_tax": 3.66, "net_income": 11.15 }, { "company_id": 3, "period_id": 2, "statement_no": 85, "underlying_revenue": 78.73, "seasonal_revenue": 78.73, "demand_noise": 0.964, "revenue": 75.9, "cogs_noise": 1.005, "cogs_ratio_applied": 0.543, "cost_of_sales": 41.21, "gross_profit": 34.69, "selling_share": 0.093, "development_share": 0.086, "admin_share": 0.068, "selling_expense": 7.06, "development_expense": 6.53, "admin_expense": 5.16, "selling_and_development": 13.59, "total_opex": 18.75, "operating_income": 15.94, "interest_share": 0.0148, "interest_expense": 1.12, "pretax_income": 14.82, "tax_rate": 0.244, "income_tax": 3.62, "net_income": 11.2 }, { "company_id": 3, "period_id": 1, "statement_no": 86, "underlying_revenue": 77.57, "seasonal_revenue": 72.92, "demand_noise": 1.009, "revenue": 73.58, "cogs_noise": 1.008, "cogs_ratio_applied": 0.544, "cost_of_sales": 40.03, "gross_profit": 33.55, "selling_share": 0.074, "development_share": 0.079, "admin_share": 0.08, "selling_expense": 5.44, "development_expense": 5.81, "admin_expense": 5.89, "selling_and_development": 11.25, "total_opex": 17.14, "operating_income": 16.41, "interest_share": 0.012, "interest_expense": 0.88, "pretax_income": 15.53, "tax_rate": 0.222, "income_tax": 3.45, "net_income": 12.08 }, { "company_id": 2, "period_id": 1, "statement_no": 87, "underlying_revenue": 154.07, "seasonal_revenue": 144.83, "demand_noise": 1.001, "revenue": 144.97, "cogs_noise": 0.993, "cogs_ratio_applied": 0.487, "cost_of_sales": 70.6, "gross_profit": 74.37, "selling_share": 0.08, "development_share": 0.05, "admin_share": 0.066, "selling_expense": 11.6, "development_expense": 7.25, "admin_expense": 9.57, "selling_and_development": 18.85, "total_opex": 28.42, "operating_income": 45.95, "interest_share": 0.0181, "interest_expense": 2.62, "pretax_income": 43.33, "tax_rate": 0.229, "income_tax": 9.92, "net_income": 33.41 }, { "company_id": 1, "period_id": 7, "statement_no": 88, "underlying_revenue": 211.43, "seasonal_revenue": 205.09, "demand_noise": 1.014, "revenue": 207.96, "cogs_noise": 0.998, "cogs_ratio_applied": 0.439, "cost_of_sales": 91.29, "gross_profit": 116.67, "selling_share": 0.114, "development_share": 0.097, "admin_share": 0.086, "selling_expense": 23.71, "development_expense": 20.17, "admin_expense": 17.88, "selling_and_development": 43.88, "total_opex": 61.76, "operating_income": 54.91, "interest_share": 0.0061, "interest_expense": 1.27, "pretax_income": 53.64, "tax_rate": 0.211, "income_tax": 11.32, "net_income": 42.32 }, { "company_id": 8, "period_id": 6, "statement_no": 89, "underlying_revenue": 104.9, "seasonal_revenue": 104.9, "demand_noise": 0.991, "revenue": 103.96, "cogs_noise": 1.001, "cogs_ratio_applied": 0.791, "cost_of_sales": 82.23, "gross_profit": 21.73, "selling_share": 0.105, "development_share": 0.068, "admin_share": 0.074, "selling_expense": 10.92, "development_expense": 7.07, "admin_expense": 7.69, "selling_and_development": 17.99, "total_opex": 25.68, "operating_income": -3.95, "interest_share": 0.0114, "interest_expense": 1.19, "pretax_income": -5.14, "tax_rate": 0.234, "income_tax": -1.2, "net_income": -3.94 }, { "company_id": 6, "period_id": 8, "statement_no": 90, "underlying_revenue": 69.92, "seasonal_revenue": 78.31, "demand_noise": 1.012, "revenue": 79.25, "cogs_noise": 1.003, "cogs_ratio_applied": 0.692, "cost_of_sales": 54.84, "gross_profit": 24.41, "selling_share": 0.116, "development_share": 0.046, "admin_share": 0.088, "selling_expense": 9.19, "development_expense": 3.65, "admin_expense": 6.97, "selling_and_development": 12.84, "total_opex": 19.81, "operating_income": 4.6, "interest_share": 0.0166, "interest_expense": 1.32, "pretax_income": 3.28, "tax_rate": 0.263, "income_tax": 0.86, "net_income": 2.42 }, { "company_id": 1, "period_id": 4, "statement_no": 91, "underlying_revenue": 202.7, "seasonal_revenue": 227.02, "demand_noise": 1.007, "revenue": 228.61, "cogs_noise": 0.982, "cogs_ratio_applied": 0.432, "cost_of_sales": 98.76, "gross_profit": 129.85, "selling_share": 0.099, "development_share": 0.098, "admin_share": 0.079, "selling_expense": 22.63, "development_expense": 22.4, "admin_expense": 18.06, "selling_and_development": 45.03, "total_opex": 63.09, "operating_income": 66.76, "interest_share": 0.0068, "interest_expense": 1.55, "pretax_income": 65.21, "tax_rate": 0.181, "income_tax": 11.8, "net_income": 53.41 }, { "company_id": 2, "period_id": 9, "statement_no": 92, "underlying_revenue": 172.56, "seasonal_revenue": 162.21, "demand_noise": 1.004, "revenue": 162.86, "cogs_noise": 1.003, "cogs_ratio_applied": 0.491, "cost_of_sales": 79.96, "gross_profit": 82.9, "selling_share": 0.104, "development_share": 0.068, "admin_share": 0.074, "selling_expense": 16.94, "development_expense": 11.07, "admin_expense": 12.05, "selling_and_development": 28.01, "total_opex": 40.06, "operating_income": 42.84, "interest_share": 0.0158, "interest_expense": 2.57, "pretax_income": 40.27, "tax_rate": 0.228, "income_tax": 9.18, "net_income": 31.09 }, { "company_id": 3, "period_id": 6, "statement_no": 93, "underlying_revenue": 83.39, "seasonal_revenue": 83.39, "demand_noise": 1.022, "revenue": 85.22, "cogs_noise": 1.02, "cogs_ratio_applied": 0.551, "cost_of_sales": 46.96, "gross_profit": 38.26, "selling_share": 0.092, "development_share": 0.059, "admin_share": 0.086, "selling_expense": 7.84, "development_expense": 5.03, "admin_expense": 7.33, "selling_and_development": 12.87, "total_opex": 20.2, "operating_income": 18.06, "interest_share": 0.005, "interest_expense": 0.43, "pretax_income": 17.63, "tax_rate": 0.268, "income_tax": 4.72, "net_income": 12.91 }, { "company_id": 2, "period_id": 12, "statement_no": 94, "underlying_revenue": 179.49, "seasonal_revenue": 201.03, "demand_noise": 1.03, "revenue": 207.06, "cogs_noise": 1.004, "cogs_ratio_applied": 0.492, "cost_of_sales": 101.87, "gross_profit": 105.19, "selling_share": 0.08, "development_share": 0.066, "admin_share": 0.085, "selling_expense": 16.56, "development_expense": 13.67, "admin_expense": 17.6, "selling_and_development": 30.23, "total_opex": 47.83, "operating_income": 57.36, "interest_share": 0.0105, "interest_expense": 2.17, "pretax_income": 55.19, "tax_rate": 0.182, "income_tax": 10.04, "net_income": 45.15 }, { "company_id": 5, "period_id": 1, "statement_no": 95, "underlying_revenue": 98.65, "seasonal_revenue": 92.73, "demand_noise": 1.024, "revenue": 94.96, "cogs_noise": 0.99, "cogs_ratio_applied": 0.634, "cost_of_sales": 60.2, "gross_profit": 34.76, "selling_share": 0.113, "development_share": 0.087, "admin_share": 0.07, "selling_expense": 10.73, "development_expense": 8.26, "admin_expense": 6.65, "selling_and_development": 18.99, "total_opex": 25.64, "operating_income": 9.12, "interest_share": 0.0145, "interest_expense": 1.38, "pretax_income": 7.74, "tax_rate": 0.198, "income_tax": 1.53, "net_income": 6.21 }, { "company_id": 4, "period_id": 11, "statement_no": 96, "underlying_revenue": 68.67, "seasonal_revenue": 66.61, "demand_noise": 1.004, "revenue": 66.88, "cogs_noise": 1.017, "cogs_ratio_applied": 0.6, "cost_of_sales": 40.13, "gross_profit": 26.75, "selling_share": 0.097, "development_share": 0.087, "admin_share": 0.051, "selling_expense": 6.49, "development_expense": 5.82, "admin_expense": 3.41, "selling_and_development": 12.31, "total_opex": 15.72, "operating_income": 11.03, "interest_share": 0.018, "interest_expense": 1.2, "pretax_income": 9.83, "tax_rate": 0.192, "income_tax": 1.89, "net_income": 7.94 } ], "balance_sheets": [ { "id": 1, "statement_id": 17, "company_id": 6, "period_id": 1, "cash_share": 0.632, "receivables_share": 0.375, "inventory_share": 0.258, "ppe_share": 1.246, "payables_share": 0.151, "short_debt_share": 0.064, "long_debt_share": 0.523, "cash": 36.8, "receivables": 21.84, "inventory": 10.41, "cash_and_receivables": 58.64, "total_current_assets": 69.05, "property_equipment": 72.55, "total_assets": 141.6, "payables": 6.09, "short_term_debt": 3.73, "total_current_liabilities": 9.82, "long_term_debt": 30.45, "total_liabilities": 40.27, "total_equity": 101.33 }, { "id": 2, "statement_id": 71, "company_id": 4, "period_id": 6, "cash_share": 0.59, "receivables_share": 0.442, "inventory_share": 0.366, "ppe_share": 1.48, "payables_share": 0.193, "short_debt_share": 0.144, "long_debt_share": 0.789, "cash": 37.42, "receivables": 28.03, "inventory": 13.77, "cash_and_receivables": 65.45, "total_current_assets": 79.22, "property_equipment": 93.86, "total_assets": 173.08, "payables": 7.26, "short_term_debt": 9.13, "total_current_liabilities": 16.39, "long_term_debt": 50.04, "total_liabilities": 66.43, "total_equity": 106.65 }, { "id": 3, "statement_id": 53, "company_id": 7, "period_id": 12, "cash_share": 0.789, "receivables_share": 0.405, "inventory_share": 0.25, "ppe_share": 1.17, "payables_share": 0.215, "short_debt_share": 0.153, "long_debt_share": 0.763, "cash": 158.39, "receivables": 81.3, "inventory": 37.09, "cash_and_receivables": 239.69, "total_current_assets": 276.78, "property_equipment": 234.88, "total_assets": 511.66, "payables": 31.9, "short_term_debt": 30.71, "total_current_liabilities": 62.61, "long_term_debt": 153.17, "total_liabilities": 215.78, "total_equity": 295.88 }, { "id": 4, "statement_id": 66, "company_id": 3, "period_id": 10, "cash_share": 0.889, "receivables_share": 0.252, "inventory_share": 0.377, "ppe_share": 1.543, "payables_share": 0.221, "short_debt_share": 0.186, "long_debt_share": 0.747, "cash": 77.01, "receivables": 21.83, "inventory": 17.44, "cash_and_receivables": 98.84, "total_current_assets": 116.28, "property_equipment": 133.67, "total_assets": 249.95, "payables": 10.22, "short_term_debt": 16.11, "total_current_liabilities": 26.33, "long_term_debt": 64.71, "total_liabilities": 91.04, "total_equity": 158.91 }, { "id": 5, "statement_id": 12, "company_id": 3, "period_id": 5, "cash_share": 0.811, "receivables_share": 0.407, "inventory_share": 0.257, "ppe_share": 1.075, "payables_share": 0.299, "short_debt_share": 0.158, "long_debt_share": 0.63, "cash": 60.55, "receivables": 30.39, "inventory": 10.44, "cash_and_receivables": 90.94, "total_current_assets": 101.38, "property_equipment": 80.26, "total_assets": 181.64, "payables": 12.15, "short_term_debt": 11.8, "total_current_liabilities": 23.95, "long_term_debt": 47.04, "total_liabilities": 70.99, "total_equity": 110.65 }, { "id": 6, "statement_id": 2, "company_id": 4, "period_id": 12, "cash_share": 0.283, "receivables_share": 0.333, "inventory_share": 0.449, "ppe_share": 1.415, "payables_share": 0.247, "short_debt_share": 0.086, "long_debt_share": 0.393, "cash": 22.27, "receivables": 26.2, "inventory": 20.88, "cash_and_receivables": 48.47, "total_current_assets": 69.35, "property_equipment": 111.35, "total_assets": 180.7, "payables": 11.49, "short_term_debt": 6.77, "total_current_liabilities": 18.26, "long_term_debt": 30.93, "total_liabilities": 49.19, "total_equity": 131.51 }, { "id": 7, "statement_id": 3, "company_id": 7, "period_id": 9, "cash_share": 0.738, "receivables_share": 0.438, "inventory_share": 0.443, "ppe_share": 1.178, "payables_share": 0.184, "short_debt_share": 0.179, "long_debt_share": 0.654, "cash": 117.5, "receivables": 69.73, "inventory": 52.33, "cash_and_receivables": 187.23, "total_current_assets": 239.56, "property_equipment": 187.55, "total_assets": 427.11, "payables": 21.74, "short_term_debt": 28.5, "total_current_liabilities": 50.24, "long_term_debt": 104.12, "total_liabilities": 154.36, "total_equity": 272.75 }, { "id": 8, "statement_id": 49, "company_id": 5, "period_id": 6, "cash_share": 0.629, "receivables_share": 0.345, "inventory_share": 0.467, "ppe_share": 1.937, "payables_share": 0.216, "short_debt_share": 0.159, "long_debt_share": 0.836, "cash": 67.5, "receivables": 37.03, "inventory": 32.38, "cash_and_receivables": 104.53, "total_current_assets": 136.91, "property_equipment": 207.88, "total_assets": 344.79, "payables": 14.98, "short_term_debt": 17.06, "total_current_liabilities": 32.04, "long_term_debt": 89.72, "total_liabilities": 121.76, "total_equity": 223.03 }, { "id": 9, "statement_id": 67, "company_id": 7, "period_id": 6, "cash_share": 0.676, "receivables_share": 0.315, "inventory_share": 0.321, "ppe_share": 1.189, "payables_share": 0.199, "short_debt_share": 0.191, "long_debt_share": 0.535, "cash": 115.86, "receivables": 53.99, "inventory": 40.66, "cash_and_receivables": 169.85, "total_current_assets": 210.51, "property_equipment": 203.78, "total_assets": 414.29, "payables": 25.21, "short_term_debt": 32.74, "total_current_liabilities": 57.95, "long_term_debt": 91.69, "total_liabilities": 149.64, "total_equity": 264.65 }, { "id": 10, "statement_id": 42, "company_id": 7, "period_id": 8, "cash_share": 0.255, "receivables_share": 0.314, "inventory_share": 0.393, "ppe_share": 1.508, "payables_share": 0.223, "short_debt_share": 0.121, "long_debt_share": 0.609, "cash": 48.75, "receivables": 60.03, "inventory": 56.2, "cash_and_receivables": 108.78, "total_current_assets": 164.98, "property_equipment": 288.3, "total_assets": 453.28, "payables": 31.89, "short_term_debt": 23.13, "total_current_liabilities": 55.02, "long_term_debt": 116.43, "total_liabilities": 171.45, "total_equity": 281.83 }, { "id": 11, "statement_id": 9, "company_id": 7, "period_id": 1, "cash_share": 0.493, "receivables_share": 0.266, "inventory_share": 0.395, "ppe_share": 1.942, "payables_share": 0.29, "short_debt_share": 0.168, "long_debt_share": 0.741, "cash": 71.87, "receivables": 38.78, "inventory": 42.38, "cash_and_receivables": 110.65, "total_current_assets": 153.03, "property_equipment": 283.12, "total_assets": 436.15, "payables": 31.12, "short_term_debt": 24.49, "total_current_liabilities": 55.61, "long_term_debt": 108.03, "total_liabilities": 163.64, "total_equity": 272.51 }, { "id": 12, "statement_id": 39, "company_id": 8, "period_id": 1, "cash_share": 0.38, "receivables_share": 0.405, "inventory_share": 0.429, "ppe_share": 1.532, "payables_share": 0.232, "short_debt_share": 0.141, "long_debt_share": 0.873, "cash": 34.79, "receivables": 37.08, "inventory": 30.71, "cash_and_receivables": 71.87, "total_current_assets": 102.58, "property_equipment": 140.25, "total_assets": 242.83, "payables": 16.61, "short_term_debt": 12.91, "total_current_liabilities": 29.52, "long_term_debt": 79.92, "total_liabilities": 109.44, "total_equity": 133.39 }, { "id": 13, "statement_id": 74, "company_id": 3, "period_id": 7, "cash_share": 0.862, "receivables_share": 0.378, "inventory_share": 0.201, "ppe_share": 1.329, "payables_share": 0.24, "short_debt_share": 0.099, "long_debt_share": 0.929, "cash": 69.92, "receivables": 30.66, "inventory": 8.79, "cash_and_receivables": 100.58, "total_current_assets": 109.37, "property_equipment": 107.8, "total_assets": 217.17, "payables": 10.49, "short_term_debt": 8.03, "total_current_liabilities": 18.52, "long_term_debt": 75.35, "total_liabilities": 93.87, "total_equity": 123.3 }, { "id": 14, "statement_id": 14, "company_id": 1, "period_id": 6, "cash_share": 0.765, "receivables_share": 0.421, "inventory_share": 0.353, "ppe_share": 1.58, "payables_share": 0.294, "short_debt_share": 0.067, "long_debt_share": 0.93, "cash": 160.31, "receivables": 88.22, "inventory": 32.18, "cash_and_receivables": 248.53, "total_current_assets": 280.71, "property_equipment": 331.1, "total_assets": 611.81, "payables": 26.8, "short_term_debt": 14.04, "total_current_liabilities": 40.84, "long_term_debt": 194.89, "total_liabilities": 235.73, "total_equity": 376.08 }, { "id": 15, "statement_id": 24, "company_id": 6, "period_id": 9, "cash_share": 0.804, "receivables_share": 0.286, "inventory_share": 0.248, "ppe_share": 1.955, "payables_share": 0.244, "short_debt_share": 0.06, "long_debt_share": 0.966, "cash": 53.08, "receivables": 18.88, "inventory": 11.28, "cash_and_receivables": 71.96, "total_current_assets": 83.24, "property_equipment": 129.07, "total_assets": 212.31, "payables": 11.1, "short_term_debt": 3.96, "total_current_liabilities": 15.06, "long_term_debt": 63.78, "total_liabilities": 78.84, "total_equity": 133.47 }, { "id": 16, "statement_id": 33, "company_id": 4, "period_id": 9, "cash_share": 0.78, "receivables_share": 0.329, "inventory_share": 0.462, "ppe_share": 1.726, "payables_share": 0.282, "short_debt_share": 0.144, "long_debt_share": 0.447, "cash": 48.31, "receivables": 20.37, "inventory": 16.71, "cash_and_receivables": 68.68, "total_current_assets": 85.39, "property_equipment": 106.89, "total_assets": 192.28, "payables": 10.2, "short_term_debt": 8.92, "total_current_liabilities": 19.12, "long_term_debt": 27.68, "total_liabilities": 46.8, "total_equity": 145.48 }, { "id": 17, "statement_id": 58, "company_id": 3, "period_id": 11, "cash_share": 0.354, "receivables_share": 0.349, "inventory_share": 0.325, "ppe_share": 1.547, "payables_share": 0.197, "short_debt_share": 0.179, "long_debt_share": 0.403, "cash": 29.96, "receivables": 29.54, "inventory": 14.93, "cash_and_receivables": 59.5, "total_current_assets": 74.43, "property_equipment": 130.92, "total_assets": 205.35, "payables": 9.05, "short_term_debt": 15.15, "total_current_liabilities": 24.2, "long_term_debt": 34.11, "total_liabilities": 58.31, "total_equity": 147.04 }, { "id": 18, "statement_id": 73, "company_id": 2, "period_id": 7, "cash_share": 0.859, "receivables_share": 0.27, "inventory_share": 0.234, "ppe_share": 1.58, "payables_share": 0.276, "short_debt_share": 0.114, "long_debt_share": 0.324, "cash": 139.93, "receivables": 43.98, "inventory": 18.68, "cash_and_receivables": 183.91, "total_current_assets": 202.59, "property_equipment": 257.38, "total_assets": 459.97, "payables": 22.03, "short_term_debt": 18.57, "total_current_liabilities": 40.6, "long_term_debt": 52.78, "total_liabilities": 93.38, "total_equity": 366.59 }, { "id": 19, "statement_id": 34, "company_id": 1, "period_id": 9, "cash_share": 0.32, "receivables_share": 0.436, "inventory_share": 0.47, "ppe_share": 1.118, "payables_share": 0.295, "short_debt_share": 0.179, "long_debt_share": 0.635, "cash": 66.98, "receivables": 91.26, "inventory": 43.78, "cash_and_receivables": 158.24, "total_current_assets": 202.02, "property_equipment": 234.02, "total_assets": 436.04, "payables": 27.48, "short_term_debt": 37.47, "total_current_liabilities": 64.95, "long_term_debt": 132.92, "total_liabilities": 197.87, "total_equity": 238.17 }, { "id": 20, "statement_id": 15, "company_id": 7, "period_id": 2, "cash_share": 0.302, "receivables_share": 0.352, "inventory_share": 0.381, "ppe_share": 1.672, "payables_share": 0.3, "short_debt_share": 0.076, "long_debt_share": 0.45, "cash": 48.44, "receivables": 56.46, "inventory": 44.62, "cash_and_receivables": 104.9, "total_current_assets": 149.52, "property_equipment": 268.21, "total_assets": 417.73, "payables": 35.13, "short_term_debt": 12.19, "total_current_liabilities": 47.32, "long_term_debt": 72.18, "total_liabilities": 119.5, "total_equity": 298.23 }, { "id": 21, "statement_id": 5, "company_id": 2, "period_id": 6, "cash_share": 0.327, "receivables_share": 0.292, "inventory_share": 0.467, "ppe_share": 1.481, "payables_share": 0.249, "short_debt_share": 0.139, "long_debt_share": 0.837, "cash": 52.81, "receivables": 47.16, "inventory": 37.41, "cash_and_receivables": 99.97, "total_current_assets": 137.38, "property_equipment": 239.17, "total_assets": 376.55, "payables": 19.94, "short_term_debt": 22.45, "total_current_liabilities": 42.39, "long_term_debt": 135.17, "total_liabilities": 177.56, "total_equity": 198.99 }, { "id": 22, "statement_id": 56, "company_id": 6, "period_id": 3, "cash_share": 0.753, "receivables_share": 0.258, "inventory_share": 0.209, "ppe_share": 1.35, "payables_share": 0.276, "short_debt_share": 0.054, "long_debt_share": 0.683, "cash": 48.18, "receivables": 16.51, "inventory": 9.15, "cash_and_receivables": 64.69, "total_current_assets": 73.84, "property_equipment": 86.37, "total_assets": 160.21, "payables": 12.08, "short_term_debt": 3.45, "total_current_liabilities": 15.53, "long_term_debt": 43.7, "total_liabilities": 59.23, "total_equity": 100.98 }, { "id": 23, "statement_id": 65, "company_id": 1, "period_id": 5, "cash_share": 0.638, "receivables_share": 0.357, "inventory_share": 0.402, "ppe_share": 1.954, "payables_share": 0.187, "short_debt_share": 0.102, "long_debt_share": 0.666, "cash": 122.44, "receivables": 68.52, "inventory": 33.33, "cash_and_receivables": 190.96, "total_current_assets": 224.29, "property_equipment": 375.01, "total_assets": 599.3, "payables": 15.5, "short_term_debt": 19.58, "total_current_liabilities": 35.08, "long_term_debt": 127.82, "total_liabilities": 162.9, "total_equity": 436.4 }, { "id": 24, "statement_id": 6, "company_id": 1, "period_id": 2, "cash_share": 0.544, "receivables_share": 0.304, "inventory_share": 0.488, "ppe_share": 1.901, "payables_share": 0.22, "short_debt_share": 0.057, "long_debt_share": 0.422, "cash": 105.82, "receivables": 59.13, "inventory": 42.81, "cash_and_receivables": 164.95, "total_current_assets": 207.76, "property_equipment": 369.78, "total_assets": 577.54, "payables": 19.3, "short_term_debt": 11.09, "total_current_liabilities": 30.39, "long_term_debt": 82.09, "total_liabilities": 112.48, "total_equity": 465.06 }, { "id": 25, "statement_id": 85, "company_id": 3, "period_id": 2, "cash_share": 0.45, "receivables_share": 0.341, "inventory_share": 0.298, "ppe_share": 1.962, "payables_share": 0.161, "short_debt_share": 0.099, "long_debt_share": 0.795, "cash": 34.16, "receivables": 25.88, "inventory": 12.28, "cash_and_receivables": 60.04, "total_current_assets": 72.32, "property_equipment": 148.92, "total_assets": 221.24, "payables": 6.63, "short_term_debt": 7.51, "total_current_liabilities": 14.14, "long_term_debt": 60.34, "total_liabilities": 74.48, "total_equity": 146.76 }, { "id": 26, "statement_id": 68, "company_id": 2, "period_id": 11, "cash_share": 0.451, "receivables_share": 0.392, "inventory_share": 0.362, "ppe_share": 1.979, "payables_share": 0.291, "short_debt_share": 0.15, "long_debt_share": 0.926, "cash": 77.51, "receivables": 67.37, "inventory": 30.92, "cash_and_receivables": 144.88, "total_current_assets": 175.8, "property_equipment": 340.11, "total_assets": 515.91, "payables": 24.85, "short_term_debt": 25.78, "total_current_liabilities": 50.63, "long_term_debt": 159.14, "total_liabilities": 209.77, "total_equity": 306.14 }, { "id": 27, "statement_id": 50, "company_id": 1, "period_id": 12, "cash_share": 0.573, "receivables_share": 0.407, "inventory_share": 0.239, "ppe_share": 1.537, "payables_share": 0.166, "short_debt_share": 0.122, "long_debt_share": 0.613, "cash": 148.65, "receivables": 105.59, "inventory": 27.53, "cash_and_receivables": 254.24, "total_current_assets": 281.77, "property_equipment": 398.74, "total_assets": 680.51, "payables": 19.12, "short_term_debt": 31.65, "total_current_liabilities": 50.77, "long_term_debt": 159.03, "total_liabilities": 209.8, "total_equity": 470.71 }, { "id": 28, "statement_id": 23, "company_id": 1, "period_id": 10, "cash_share": 0.402, "receivables_share": 0.444, "inventory_share": 0.494, "ppe_share": 1.481, "payables_share": 0.21, "short_debt_share": 0.056, "long_debt_share": 0.913, "cash": 88.42, "receivables": 97.65, "inventory": 47.48, "cash_and_receivables": 186.07, "total_current_assets": 233.55, "property_equipment": 325.73, "total_assets": 559.28, "payables": 20.18, "short_term_debt": 12.32, "total_current_liabilities": 32.5, "long_term_debt": 200.81, "total_liabilities": 233.31, "total_equity": 325.97 }, { "id": 29, "statement_id": 4, "company_id": 8, "period_id": 8, "cash_share": 0.324, "receivables_share": 0.296, "inventory_share": 0.28, "ppe_share": 1.149, "payables_share": 0.261, "short_debt_share": 0.151, "long_debt_share": 0.379, "cash": 38.78, "receivables": 35.43, "inventory": 26.27, "cash_and_receivables": 74.21, "total_current_assets": 100.48, "property_equipment": 137.51, "total_assets": 237.99, "payables": 24.49, "short_term_debt": 18.07, "total_current_liabilities": 42.56, "long_term_debt": 45.36, "total_liabilities": 87.92, "total_equity": 150.07 }, { "id": 30, "statement_id": 80, "company_id": 3, "period_id": 8, "cash_share": 0.857, "receivables_share": 0.305, "inventory_share": 0.389, "ppe_share": 1.099, "payables_share": 0.16, "short_debt_share": 0.104, "long_debt_share": 0.695, "cash": 81.61, "receivables": 29.05, "inventory": 20.08, "cash_and_receivables": 110.66, "total_current_assets": 130.74, "property_equipment": 104.66, "total_assets": 235.4, "payables": 8.26, "short_term_debt": 9.9, "total_current_liabilities": 18.16, "long_term_debt": 66.18, "total_liabilities": 84.34, "total_equity": 151.06 }, { "id": 31, "statement_id": 63, "company_id": 7, "period_id": 5, "cash_share": 0.837, "receivables_share": 0.406, "inventory_share": 0.227, "ppe_share": 1.583, "payables_share": 0.166, "short_debt_share": 0.181, "long_debt_share": 0.438, "cash": 131.03, "receivables": 63.56, "inventory": 26.65, "cash_and_receivables": 194.59, "total_current_assets": 221.24, "property_equipment": 247.82, "total_assets": 469.06, "payables": 19.49, "short_term_debt": 28.34, "total_current_liabilities": 47.83, "long_term_debt": 68.57, "total_liabilities": 116.4, "total_equity": 352.66 }, { "id": 32, "statement_id": 78, "company_id": 8, "period_id": 5, "cash_share": 0.51, "receivables_share": 0.283, "inventory_share": 0.363, "ppe_share": 1.597, "payables_share": 0.248, "short_debt_share": 0.11, "long_debt_share": 0.572, "cash": 48.64, "receivables": 26.99, "inventory": 27.25, "cash_and_receivables": 75.63, "total_current_assets": 102.88, "property_equipment": 152.31, "total_assets": 255.19, "payables": 18.61, "short_term_debt": 10.49, "total_current_liabilities": 29.1, "long_term_debt": 54.55, "total_liabilities": 83.65, "total_equity": 171.54 }, { "id": 33, "statement_id": 45, "company_id": 4, "period_id": 8, "cash_share": 0.61, "receivables_share": 0.4, "inventory_share": 0.343, "ppe_share": 1.973, "payables_share": 0.25, "short_debt_share": 0.176, "long_debt_share": 0.367, "cash": 43.86, "receivables": 28.76, "inventory": 14.45, "cash_and_receivables": 72.62, "total_current_assets": 87.07, "property_equipment": 141.86, "total_assets": 228.93, "payables": 10.53, "short_term_debt": 12.65, "total_current_liabilities": 23.18, "long_term_debt": 26.39, "total_liabilities": 49.57, "total_equity": 179.36 }, { "id": 34, "statement_id": 31, "company_id": 6, "period_id": 6, "cash_share": 0.763, "receivables_share": 0.27, "inventory_share": 0.481, "ppe_share": 1.96, "payables_share": 0.259, "short_debt_share": 0.141, "long_debt_share": 0.454, "cash": 51.7, "receivables": 18.3, "inventory": 22.52, "cash_and_receivables": 70, "total_current_assets": 92.52, "property_equipment": 132.81, "total_assets": 225.33, "payables": 12.13, "short_term_debt": 9.55, "total_current_liabilities": 21.68, "long_term_debt": 30.76, "total_liabilities": 52.44, "total_equity": 172.89 }, { "id": 35, "statement_id": 16, "company_id": 8, "period_id": 7, "cash_share": 0.728, "receivables_share": 0.269, "inventory_share": 0.278, "ppe_share": 1.103, "payables_share": 0.175, "short_debt_share": 0.185, "long_debt_share": 0.824, "cash": 73.23, "receivables": 27.06, "inventory": 21.98, "cash_and_receivables": 100.29, "total_current_assets": 122.27, "property_equipment": 110.95, "total_assets": 233.22, "payables": 13.84, "short_term_debt": 18.61, "total_current_liabilities": 32.45, "long_term_debt": 82.89, "total_liabilities": 115.34, "total_equity": 117.88 }, { "id": 36, "statement_id": 22, "company_id": 5, "period_id": 7, "cash_share": 0.862, "receivables_share": 0.349, "inventory_share": 0.248, "ppe_share": 1.465, "payables_share": 0.197, "short_debt_share": 0.182, "long_debt_share": 0.97, "cash": 91.53, "receivables": 37.06, "inventory": 16.56, "cash_and_receivables": 128.59, "total_current_assets": 145.15, "property_equipment": 155.55, "total_assets": 300.7, "payables": 13.16, "short_term_debt": 19.32, "total_current_liabilities": 32.48, "long_term_debt": 102.99, "total_liabilities": 135.47, "total_equity": 165.23 }, { "id": 37, "statement_id": 10, "company_id": 6, "period_id": 7, "cash_share": 0.845, "receivables_share": 0.384, "inventory_share": 0.225, "ppe_share": 1.34, "payables_share": 0.177, "short_debt_share": 0.121, "long_debt_share": 0.988, "cash": 57.5, "receivables": 26.13, "inventory": 10.61, "cash_and_receivables": 83.63, "total_current_assets": 94.24, "property_equipment": 91.19, "total_assets": 185.43, "payables": 8.35, "short_term_debt": 8.23, "total_current_liabilities": 16.58, "long_term_debt": 67.23, "total_liabilities": 83.81, "total_equity": 101.62 }, { "id": 38, "statement_id": 18, "company_id": 6, "period_id": 10, "cash_share": 0.862, "receivables_share": 0.313, "inventory_share": 0.391, "ppe_share": 1.292, "payables_share": 0.178, "short_debt_share": 0.119, "long_debt_share": 0.371, "cash": 62.78, "receivables": 22.8, "inventory": 19.31, "cash_and_receivables": 85.58, "total_current_assets": 104.89, "property_equipment": 94.1, "total_assets": 198.99, "payables": 8.79, "short_term_debt": 8.67, "total_current_liabilities": 17.46, "long_term_debt": 27.02, "total_liabilities": 44.48, "total_equity": 154.51 }, { "id": 39, "statement_id": 54, "company_id": 7, "period_id": 4, "cash_share": 0.4, "receivables_share": 0.288, "inventory_share": 0.49, "ppe_share": 1.942, "payables_share": 0.249, "short_debt_share": 0.151, "long_debt_share": 0.944, "cash": 72.68, "receivables": 52.33, "inventory": 65.97, "cash_and_receivables": 125.01, "total_current_assets": 190.98, "property_equipment": 352.86, "total_assets": 543.84, "payables": 33.53, "short_term_debt": 27.44, "total_current_liabilities": 60.97, "long_term_debt": 171.52, "total_liabilities": 232.49, "total_equity": 311.35 }, { "id": 40, "statement_id": 59, "company_id": 4, "period_id": 10, "cash_share": 0.608, "receivables_share": 0.386, "inventory_share": 0.285, "ppe_share": 1.687, "payables_share": 0.195, "short_debt_share": 0.164, "long_debt_share": 0.511, "cash": 41.7, "receivables": 26.47, "inventory": 11.55, "cash_and_receivables": 68.17, "total_current_assets": 79.72, "property_equipment": 115.69, "total_assets": 195.41, "payables": 7.9, "short_term_debt": 11.25, "total_current_liabilities": 19.15, "long_term_debt": 35.04, "total_liabilities": 54.19, "total_equity": 141.22 }, { "id": 41, "statement_id": 93, "company_id": 3, "period_id": 6, "cash_share": 0.428, "receivables_share": 0.303, "inventory_share": 0.422, "ppe_share": 1.091, "payables_share": 0.207, "short_debt_share": 0.128, "long_debt_share": 0.469, "cash": 36.47, "receivables": 25.82, "inventory": 19.82, "cash_and_receivables": 62.29, "total_current_assets": 82.11, "property_equipment": 92.98, "total_assets": 175.09, "payables": 9.72, "short_term_debt": 10.91, "total_current_liabilities": 20.63, "long_term_debt": 39.97, "total_liabilities": 60.6, "total_equity": 114.49 }, { "id": 42, "statement_id": 96, "company_id": 4, "period_id": 11, "cash_share": 0.48, "receivables_share": 0.421, "inventory_share": 0.453, "ppe_share": 1.554, "payables_share": 0.204, "short_debt_share": 0.131, "long_debt_share": 0.575, "cash": 32.1, "receivables": 28.16, "inventory": 18.18, "cash_and_receivables": 60.26, "total_current_assets": 78.44, "property_equipment": 103.93, "total_assets": 182.37, "payables": 8.19, "short_term_debt": 8.76, "total_current_liabilities": 16.95, "long_term_debt": 38.46, "total_liabilities": 55.41, "total_equity": 126.96 }, { "id": 43, "statement_id": 91, "company_id": 1, "period_id": 4, "cash_share": 0.61, "receivables_share": 0.305, "inventory_share": 0.329, "ppe_share": 1.446, "payables_share": 0.283, "short_debt_share": 0.11, "long_debt_share": 0.631, "cash": 139.45, "receivables": 69.73, "inventory": 32.49, "cash_and_receivables": 209.18, "total_current_assets": 241.67, "property_equipment": 330.57, "total_assets": 572.24, "payables": 27.95, "short_term_debt": 25.15, "total_current_liabilities": 53.1, "long_term_debt": 144.25, "total_liabilities": 197.35, "total_equity": 374.89 }, { "id": 44, "statement_id": 40, "company_id": 3, "period_id": 3, "cash_share": 0.442, "receivables_share": 0.352, "inventory_share": 0.323, "ppe_share": 2.035, "payables_share": 0.273, "short_debt_share": 0.194, "long_debt_share": 0.376, "cash": 33.61, "receivables": 26.76, "inventory": 13.07, "cash_and_receivables": 60.37, "total_current_assets": 73.44, "property_equipment": 154.72, "total_assets": 228.16, "payables": 11.04, "short_term_debt": 14.75, "total_current_liabilities": 25.79, "long_term_debt": 28.59, "total_liabilities": 54.38, "total_equity": 173.78 }, { "id": 45, "statement_id": 30, "company_id": 2, "period_id": 4, "cash_share": 0.607, "receivables_share": 0.379, "inventory_share": 0.43, "ppe_share": 1.205, "payables_share": 0.156, "short_debt_share": 0.079, "long_debt_share": 0.686, "cash": 110.33, "receivables": 68.89, "inventory": 38.45, "cash_and_receivables": 179.22, "total_current_assets": 217.67, "property_equipment": 219.02, "total_assets": 436.69, "payables": 13.95, "short_term_debt": 14.36, "total_current_liabilities": 28.31, "long_term_debt": 124.69, "total_liabilities": 153, "total_equity": 283.69 }, { "id": 46, "statement_id": 87, "company_id": 2, "period_id": 1, "cash_share": 0.756, "receivables_share": 0.443, "inventory_share": 0.269, "ppe_share": 1.642, "payables_share": 0.197, "short_debt_share": 0.09, "long_debt_share": 0.679, "cash": 109.6, "receivables": 64.22, "inventory": 18.99, "cash_and_receivables": 173.82, "total_current_assets": 192.81, "property_equipment": 238.04, "total_assets": 430.85, "payables": 13.91, "short_term_debt": 13.05, "total_current_liabilities": 26.96, "long_term_debt": 98.43, "total_liabilities": 125.39, "total_equity": 305.46 }, { "id": 47, "statement_id": 28, "company_id": 4, "period_id": 1, "cash_share": 0.423, "receivables_share": 0.311, "inventory_share": 0.478, "ppe_share": 1.046, "payables_share": 0.218, "short_debt_share": 0.156, "long_debt_share": 0.593, "cash": 23.53, "receivables": 17.3, "inventory": 15.58, "cash_and_receivables": 40.83, "total_current_assets": 56.41, "property_equipment": 58.18, "total_assets": 114.59, "payables": 7.1, "short_term_debt": 8.68, "total_current_liabilities": 15.78, "long_term_debt": 32.98, "total_liabilities": 48.76, "total_equity": 65.83 }, { "id": 48, "statement_id": 57, "company_id": 8, "period_id": 11, "cash_share": 0.423, "receivables_share": 0.392, "inventory_share": 0.215, "ppe_share": 2.068, "payables_share": 0.23, "short_debt_share": 0.109, "long_debt_share": 0.882, "cash": 46.83, "receivables": 43.39, "inventory": 18.78, "cash_and_receivables": 90.22, "total_current_assets": 109, "property_equipment": 228.93, "total_assets": 337.93, "payables": 20.09, "short_term_debt": 12.07, "total_current_liabilities": 32.16, "long_term_debt": 97.64, "total_liabilities": 129.8, "total_equity": 208.13 }, { "id": 49, "statement_id": 70, "company_id": 8, "period_id": 4, "cash_share": 0.8, "receivables_share": 0.292, "inventory_share": 0.232, "ppe_share": 1.049, "payables_share": 0.2, "short_debt_share": 0.102, "long_debt_share": 0.546, "cash": 91.18, "receivables": 33.28, "inventory": 20.6, "cash_and_receivables": 124.46, "total_current_assets": 145.06, "property_equipment": 119.57, "total_assets": 264.63, "payables": 17.76, "short_term_debt": 11.63, "total_current_liabilities": 29.39, "long_term_debt": 62.23, "total_liabilities": 91.62, "total_equity": 173.01 }, { "id": 50, "statement_id": 51, "company_id": 7, "period_id": 10, "cash_share": 0.275, "receivables_share": 0.327, "inventory_share": 0.448, "ppe_share": 1.034, "payables_share": 0.189, "short_debt_share": 0.088, "long_debt_share": 0.617, "cash": 48.17, "receivables": 57.28, "inventory": 59.48, "cash_and_receivables": 105.45, "total_current_assets": 164.93, "property_equipment": 181.12, "total_assets": 346.05, "payables": 25.09, "short_term_debt": 15.41, "total_current_liabilities": 40.5, "long_term_debt": 108.07, "total_liabilities": 148.57, "total_equity": 197.48 }, { "id": 51, "statement_id": 35, "company_id": 5, "period_id": 10, "cash_share": 0.289, "receivables_share": 0.327, "inventory_share": 0.418, "ppe_share": 1.462, "payables_share": 0.222, "short_debt_share": 0.108, "long_debt_share": 0.744, "cash": 32.94, "receivables": 37.27, "inventory": 30.4, "cash_and_receivables": 70.21, "total_current_assets": 100.61, "property_equipment": 166.65, "total_assets": 267.26, "payables": 16.15, "short_term_debt": 12.31, "total_current_liabilities": 28.46, "long_term_debt": 84.81, "total_liabilities": 113.27, "total_equity": 153.99 }, { "id": 52, "statement_id": 27, "company_id": 6, "period_id": 5, "cash_share": 0.774, "receivables_share": 0.273, "inventory_share": 0.425, "ppe_share": 1.061, "payables_share": 0.277, "short_debt_share": 0.164, "long_debt_share": 0.552, "cash": 49.34, "receivables": 17.4, "inventory": 18.67, "cash_and_receivables": 66.74, "total_current_assets": 85.41, "property_equipment": 67.64, "total_assets": 153.05, "payables": 12.17, "short_term_debt": 10.46, "total_current_liabilities": 22.63, "long_term_debt": 35.19, "total_liabilities": 57.82, "total_equity": 95.23 }, { "id": 53, "statement_id": 52, "company_id": 3, "period_id": 4, "cash_share": 0.471, "receivables_share": 0.331, "inventory_share": 0.323, "ppe_share": 1.452, "payables_share": 0.22, "short_debt_share": 0.16, "long_debt_share": 0.351, "cash": 41.82, "receivables": 29.39, "inventory": 15.49, "cash_and_receivables": 71.21, "total_current_assets": 86.7, "property_equipment": 128.92, "total_assets": 215.62, "payables": 10.55, "short_term_debt": 14.21, "total_current_liabilities": 24.76, "long_term_debt": 31.17, "total_liabilities": 55.93, "total_equity": 159.69 }, { "id": 54, "statement_id": 81, "company_id": 2, "period_id": 10, "cash_share": 0.376, "receivables_share": 0.377, "inventory_share": 0.379, "ppe_share": 1.548, "payables_share": 0.167, "short_debt_share": 0.099, "long_debt_share": 0.606, "cash": 65.29, "receivables": 65.47, "inventory": 31.72, "cash_and_receivables": 130.76, "total_current_assets": 162.48, "property_equipment": 268.81, "total_assets": 431.29, "payables": 13.98, "short_term_debt": 17.19, "total_current_liabilities": 31.17, "long_term_debt": 105.23, "total_liabilities": 136.4, "total_equity": 294.89 }, { "id": 55, "statement_id": 95, "company_id": 5, "period_id": 1, "cash_share": 0.394, "receivables_share": 0.383, "inventory_share": 0.217, "ppe_share": 1.617, "payables_share": 0.259, "short_debt_share": 0.091, "long_debt_share": 0.744, "cash": 37.41, "receivables": 36.37, "inventory": 13.06, "cash_and_receivables": 73.78, "total_current_assets": 86.84, "property_equipment": 153.55, "total_assets": 240.39, "payables": 15.59, "short_term_debt": 8.64, "total_current_liabilities": 24.23, "long_term_debt": 70.65, "total_liabilities": 94.88, "total_equity": 145.51 }, { "id": 56, "statement_id": 7, "company_id": 6, "period_id": 4, "cash_share": 0.587, "receivables_share": 0.261, "inventory_share": 0.405, "ppe_share": 1.797, "payables_share": 0.271, "short_debt_share": 0.165, "long_debt_share": 0.562, "cash": 43.83, "receivables": 19.49, "inventory": 20.77, "cash_and_receivables": 63.32, "total_current_assets": 84.09, "property_equipment": 134.16, "total_assets": 218.25, "payables": 13.9, "short_term_debt": 12.32, "total_current_liabilities": 26.22, "long_term_debt": 41.96, "total_liabilities": 68.18, "total_equity": 150.07 }, { "id": 57, "statement_id": 69, "company_id": 4, "period_id": 7, "cash_share": 0.635, "receivables_share": 0.36, "inventory_share": 0.384, "ppe_share": 2.197, "payables_share": 0.152, "short_debt_share": 0.168, "long_debt_share": 0.53, "cash": 40.01, "receivables": 22.68, "inventory": 14.47, "cash_and_receivables": 62.69, "total_current_assets": 77.16, "property_equipment": 138.41, "total_assets": 215.57, "payables": 5.73, "short_term_debt": 10.58, "total_current_liabilities": 16.31, "long_term_debt": 33.39, "total_liabilities": 49.7, "total_equity": 165.87 }, { "id": 58, "statement_id": 25, "company_id": 4, "period_id": 4, "cash_share": 0.363, "receivables_share": 0.402, "inventory_share": 0.489, "ppe_share": 1.101, "payables_share": 0.164, "short_debt_share": 0.196, "long_debt_share": 0.935, "cash": 25.5, "receivables": 28.24, "inventory": 20.2, "cash_and_receivables": 53.74, "total_current_assets": 73.94, "property_equipment": 77.33, "total_assets": 151.27, "payables": 6.77, "short_term_debt": 13.77, "total_current_liabilities": 20.54, "long_term_debt": 65.67, "total_liabilities": 86.21, "total_equity": 65.06 }, { "id": 59, "statement_id": 79, "company_id": 7, "period_id": 7, "cash_share": 0.409, "receivables_share": 0.256, "inventory_share": 0.446, "ppe_share": 1.343, "payables_share": 0.283, "short_debt_share": 0.161, "long_debt_share": 0.643, "cash": 69.08, "receivables": 43.24, "inventory": 55.51, "cash_and_receivables": 112.32, "total_current_assets": 167.83, "property_equipment": 226.82, "total_assets": 394.65, "payables": 35.23, "short_term_debt": 27.19, "total_current_liabilities": 62.42, "long_term_debt": 108.6, "total_liabilities": 171.02, "total_equity": 223.63 }, { "id": 60, "statement_id": 48, "company_id": 1, "period_id": 11, "cash_share": 0.898, "receivables_share": 0.308, "inventory_share": 0.455, "ppe_share": 1.662, "payables_share": 0.165, "short_debt_share": 0.058, "long_debt_share": 0.532, "cash": 191.2, "receivables": 65.58, "inventory": 42.62, "cash_and_receivables": 256.78, "total_current_assets": 299.4, "property_equipment": 353.87, "total_assets": 653.27, "payables": 15.46, "short_term_debt": 12.35, "total_current_liabilities": 27.81, "long_term_debt": 113.27, "total_liabilities": 141.08, "total_equity": 512.19 }, { "id": 61, "statement_id": 92, "company_id": 2, "period_id": 9, "cash_share": 0.712, "receivables_share": 0.337, "inventory_share": 0.21, "ppe_share": 1.32, "payables_share": 0.167, "short_debt_share": 0.067, "long_debt_share": 0.356, "cash": 115.96, "receivables": 54.88, "inventory": 16.79, "cash_and_receivables": 170.84, "total_current_assets": 187.63, "property_equipment": 214.98, "total_assets": 402.61, "payables": 13.35, "short_term_debt": 10.91, "total_current_liabilities": 24.26, "long_term_debt": 57.98, "total_liabilities": 82.24, "total_equity": 320.37 }, { "id": 62, "statement_id": 89, "company_id": 8, "period_id": 6, "cash_share": 0.569, "receivables_share": 0.356, "inventory_share": 0.219, "ppe_share": 1.969, "payables_share": 0.242, "short_debt_share": 0.181, "long_debt_share": 0.642, "cash": 59.15, "receivables": 37.01, "inventory": 18.01, "cash_and_receivables": 96.16, "total_current_assets": 114.17, "property_equipment": 204.7, "total_assets": 318.87, "payables": 19.9, "short_term_debt": 18.82, "total_current_liabilities": 38.72, "long_term_debt": 66.74, "total_liabilities": 105.46, "total_equity": 213.41 }, { "id": 63, "statement_id": 75, "company_id": 5, "period_id": 11, "cash_share": 0.253, "receivables_share": 0.379, "inventory_share": 0.392, "ppe_share": 1.091, "payables_share": 0.286, "short_debt_share": 0.179, "long_debt_share": 0.316, "cash": 28.84, "receivables": 43.21, "inventory": 29.05, "cash_and_receivables": 72.05, "total_current_assets": 101.1, "property_equipment": 124.38, "total_assets": 225.48, "payables": 21.2, "short_term_debt": 20.41, "total_current_liabilities": 41.61, "long_term_debt": 36.03, "total_liabilities": 77.64, "total_equity": 147.84 }, { "id": 64, "statement_id": 60, "company_id": 6, "period_id": 11, "cash_share": 0.863, "receivables_share": 0.396, "inventory_share": 0.237, "ppe_share": 2.029, "payables_share": 0.262, "short_debt_share": 0.13, "long_debt_share": 0.337, "cash": 61.95, "receivables": 28.43, "inventory": 11.59, "cash_and_receivables": 90.38, "total_current_assets": 101.97, "property_equipment": 145.66, "total_assets": 247.63, "payables": 12.81, "short_term_debt": 9.33, "total_current_liabilities": 22.14, "long_term_debt": 24.19, "total_liabilities": 46.33, "total_equity": 201.3 }, { "id": 65, "statement_id": 19, "company_id": 6, "period_id": 12, "cash_share": 0.355, "receivables_share": 0.414, "inventory_share": 0.204, "ppe_share": 1.32, "payables_share": 0.231, "short_debt_share": 0.055, "long_debt_share": 0.58, "cash": 29.49, "receivables": 34.39, "inventory": 11.52, "cash_and_receivables": 63.88, "total_current_assets": 75.4, "property_equipment": 109.65, "total_assets": 185.05, "payables": 13.05, "short_term_debt": 4.57, "total_current_liabilities": 17.62, "long_term_debt": 48.18, "total_liabilities": 65.8, "total_equity": 119.25 }, { "id": 66, "statement_id": 8, "company_id": 1, "period_id": 8, "cash_share": 0.562, "receivables_share": 0.444, "inventory_share": 0.345, "ppe_share": 1.147, "payables_share": 0.275, "short_debt_share": 0.125, "long_debt_share": 0.63, "cash": 133.83, "receivables": 105.73, "inventory": 36.56, "cash_and_receivables": 239.56, "total_current_assets": 276.12, "property_equipment": 273.15, "total_assets": 549.27, "payables": 29.14, "short_term_debt": 29.77, "total_current_liabilities": 58.91, "long_term_debt": 150.03, "total_liabilities": 208.94, "total_equity": 340.33 }, { "id": 67, "statement_id": 41, "company_id": 3, "period_id": 12, "cash_share": 0.703, "receivables_share": 0.292, "inventory_share": 0.37, "ppe_share": 1.309, "payables_share": 0.157, "short_debt_share": 0.2, "long_debt_share": 0.362, "cash": 72.08, "receivables": 29.94, "inventory": 20.56, "cash_and_receivables": 102.02, "total_current_assets": 122.58, "property_equipment": 134.21, "total_assets": 256.79, "payables": 8.72, "short_term_debt": 20.51, "total_current_liabilities": 29.23, "long_term_debt": 37.12, "total_liabilities": 66.35, "total_equity": 190.44 }, { "id": 68, "statement_id": 36, "company_id": 7, "period_id": 11, "cash_share": 0.629, "receivables_share": 0.367, "inventory_share": 0.324, "ppe_share": 1.634, "payables_share": 0.226, "short_debt_share": 0.077, "long_debt_share": 0.743, "cash": 109.04, "receivables": 63.62, "inventory": 41, "cash_and_receivables": 172.66, "total_current_assets": 213.66, "property_equipment": 283.25, "total_assets": 496.91, "payables": 28.6, "short_term_debt": 13.35, "total_current_liabilities": 41.95, "long_term_debt": 128.8, "total_liabilities": 170.75, "total_equity": 326.16 }, { "id": 69, "statement_id": 21, "company_id": 8, "period_id": 9, "cash_share": 0.426, "receivables_share": 0.319, "inventory_share": 0.22, "ppe_share": 1.855, "payables_share": 0.209, "short_debt_share": 0.087, "long_debt_share": 0.586, "cash": 43.41, "receivables": 32.51, "inventory": 17.91, "cash_and_receivables": 75.92, "total_current_assets": 93.83, "property_equipment": 189.04, "total_assets": 282.87, "payables": 17.02, "short_term_debt": 8.87, "total_current_liabilities": 25.89, "long_term_debt": 59.72, "total_liabilities": 85.61, "total_equity": 197.26 }, { "id": 70, "statement_id": 77, "company_id": 5, "period_id": 4, "cash_share": 0.64, "receivables_share": 0.412, "inventory_share": 0.463, "ppe_share": 1.597, "payables_share": 0.295, "short_debt_share": 0.105, "long_debt_share": 0.832, "cash": 72.42, "receivables": 46.62, "inventory": 32.9, "cash_and_receivables": 119.04, "total_current_assets": 151.94, "property_equipment": 180.7, "total_assets": 332.64, "payables": 20.96, "short_term_debt": 11.88, "total_current_liabilities": 32.84, "long_term_debt": 94.14, "total_liabilities": 126.98, "total_equity": 205.66 }, { "id": 71, "statement_id": 55, "company_id": 8, "period_id": 10, "cash_share": 0.77, "receivables_share": 0.379, "inventory_share": 0.469, "ppe_share": 1.169, "payables_share": 0.25, "short_debt_share": 0.074, "long_debt_share": 0.996, "cash": 83.91, "receivables": 41.3, "inventory": 40.94, "cash_and_receivables": 125.21, "total_current_assets": 166.15, "property_equipment": 127.4, "total_assets": 293.55, "payables": 21.82, "short_term_debt": 8.06, "total_current_liabilities": 29.88, "long_term_debt": 108.54, "total_liabilities": 138.42, "total_equity": 155.13 }, { "id": 72, "statement_id": 1, "company_id": 1, "period_id": 3, "cash_share": 0.536, "receivables_share": 0.322, "inventory_share": 0.465, "ppe_share": 2.102, "payables_share": 0.224, "short_debt_share": 0.074, "long_debt_share": 0.497, "cash": 105.44, "receivables": 63.34, "inventory": 39.52, "cash_and_receivables": 168.78, "total_current_assets": 208.3, "property_equipment": 413.48, "total_assets": 621.78, "payables": 19.04, "short_term_debt": 14.56, "total_current_liabilities": 33.6, "long_term_debt": 97.76, "total_liabilities": 131.36, "total_equity": 490.42 }, { "id": 73, "statement_id": 64, "company_id": 5, "period_id": 3, "cash_share": 0.73, "receivables_share": 0.298, "inventory_share": 0.442, "ppe_share": 1.703, "payables_share": 0.224, "short_debt_share": 0.174, "long_debt_share": 0.634, "cash": 72.81, "receivables": 29.72, "inventory": 28.48, "cash_and_receivables": 102.53, "total_current_assets": 131.01, "property_equipment": 169.86, "total_assets": 300.87, "payables": 14.43, "short_term_debt": 17.35, "total_current_liabilities": 31.78, "long_term_debt": 63.24, "total_liabilities": 95.02, "total_equity": 205.85 }, { "id": 74, "statement_id": 11, "company_id": 5, "period_id": 12, "cash_share": 0.697, "receivables_share": 0.329, "inventory_share": 0.428, "ppe_share": 2.081, "payables_share": 0.189, "short_debt_share": 0.081, "long_debt_share": 0.567, "cash": 89.09, "receivables": 42.05, "inventory": 34.19, "cash_and_receivables": 131.14, "total_current_assets": 165.33, "property_equipment": 265.99, "total_assets": 431.32, "payables": 15.1, "short_term_debt": 10.35, "total_current_liabilities": 25.45, "long_term_debt": 72.47, "total_liabilities": 97.92, "total_equity": 333.4 }, { "id": 75, "statement_id": 44, "company_id": 3, "period_id": 9, "cash_share": 0.833, "receivables_share": 0.256, "inventory_share": 0.441, "ppe_share": 1.428, "payables_share": 0.175, "short_debt_share": 0.146, "long_debt_share": 0.499, "cash": 65.52, "receivables": 20.13, "inventory": 18.73, "cash_and_receivables": 85.65, "total_current_assets": 104.38, "property_equipment": 112.31, "total_assets": 216.69, "payables": 7.43, "short_term_debt": 11.48, "total_current_liabilities": 18.91, "long_term_debt": 39.25, "total_liabilities": 58.16, "total_equity": 158.53 }, { "id": 76, "statement_id": 84, "company_id": 5, "period_id": 2, "cash_share": 0.371, "receivables_share": 0.421, "inventory_share": 0.202, "ppe_share": 1.144, "payables_share": 0.193, "short_debt_share": 0.054, "long_debt_share": 0.808, "cash": 37.37, "receivables": 42.41, "inventory": 13.04, "cash_and_receivables": 79.78, "total_current_assets": 92.82, "property_equipment": 115.24, "total_assets": 208.06, "payables": 12.46, "short_term_debt": 5.44, "total_current_liabilities": 17.9, "long_term_debt": 81.39, "total_liabilities": 99.29, "total_equity": 108.77 }, { "id": 77, "statement_id": 72, "company_id": 5, "period_id": 5, "cash_share": 0.304, "receivables_share": 0.265, "inventory_share": 0.357, "ppe_share": 1.223, "payables_share": 0.159, "short_debt_share": 0.129, "long_debt_share": 0.852, "cash": 29.2, "receivables": 25.45, "inventory": 22.08, "cash_and_receivables": 54.65, "total_current_assets": 76.73, "property_equipment": 117.46, "total_assets": 194.19, "payables": 9.83, "short_term_debt": 12.39, "total_current_liabilities": 22.22, "long_term_debt": 81.83, "total_liabilities": 104.05, "total_equity": 90.14 }, { "id": 78, "statement_id": 88, "company_id": 1, "period_id": 7, "cash_share": 0.497, "receivables_share": 0.363, "inventory_share": 0.432, "ppe_share": 1.012, "payables_share": 0.245, "short_debt_share": 0.054, "long_debt_share": 0.657, "cash": 103.36, "receivables": 75.49, "inventory": 39.44, "cash_and_receivables": 178.85, "total_current_assets": 218.29, "property_equipment": 210.46, "total_assets": 428.75, "payables": 22.37, "short_term_debt": 11.23, "total_current_liabilities": 33.6, "long_term_debt": 136.63, "total_liabilities": 170.23, "total_equity": 258.52 }, { "id": 79, "statement_id": 32, "company_id": 1, "period_id": 1, "cash_share": 0.495, "receivables_share": 0.315, "inventory_share": 0.21, "ppe_share": 1.359, "payables_share": 0.162, "short_debt_share": 0.197, "long_debt_share": 0.918, "cash": 92.6, "receivables": 58.93, "inventory": 17.44, "cash_and_receivables": 151.53, "total_current_assets": 168.97, "property_equipment": 254.23, "total_assets": 423.2, "payables": 13.46, "short_term_debt": 36.85, "total_current_liabilities": 50.31, "long_term_debt": 171.73, "total_liabilities": 222.04, "total_equity": 201.16 }, { "id": 80, "statement_id": 29, "company_id": 8, "period_id": 2, "cash_share": 0.82, "receivables_share": 0.312, "inventory_share": 0.316, "ppe_share": 1.816, "payables_share": 0.192, "short_debt_share": 0.107, "long_debt_share": 0.852, "cash": 80.32, "receivables": 30.56, "inventory": 24.36, "cash_and_receivables": 110.88, "total_current_assets": 135.24, "property_equipment": 177.88, "total_assets": 313.12, "payables": 14.8, "short_term_debt": 10.48, "total_current_liabilities": 25.28, "long_term_debt": 83.45, "total_liabilities": 108.73, "total_equity": 204.39 }, { "id": 81, "statement_id": 38, "company_id": 8, "period_id": 3, "cash_share": 0.252, "receivables_share": 0.277, "inventory_share": 0.454, "ppe_share": 2.118, "payables_share": 0.194, "short_debt_share": 0.133, "long_debt_share": 0.769, "cash": 24.59, "receivables": 27.03, "inventory": 34.87, "cash_and_receivables": 51.62, "total_current_assets": 86.49, "property_equipment": 206.7, "total_assets": 293.19, "payables": 14.9, "short_term_debt": 12.98, "total_current_liabilities": 27.88, "long_term_debt": 75.05, "total_liabilities": 102.93, "total_equity": 190.26 }, { "id": 82, "statement_id": 94, "company_id": 2, "period_id": 12, "cash_share": 0.418, "receivables_share": 0.32, "inventory_share": 0.314, "ppe_share": 1.758, "payables_share": 0.263, "short_debt_share": 0.078, "long_debt_share": 0.507, "cash": 86.55, "receivables": 66.26, "inventory": 31.99, "cash_and_receivables": 152.81, "total_current_assets": 184.8, "property_equipment": 364.01, "total_assets": 548.81, "payables": 26.79, "short_term_debt": 16.15, "total_current_liabilities": 42.94, "long_term_debt": 104.98, "total_liabilities": 147.92, "total_equity": 400.89 }, { "id": 83, "statement_id": 90, "company_id": 6, "period_id": 8, "cash_share": 0.641, "receivables_share": 0.388, "inventory_share": 0.267, "ppe_share": 1.367, "payables_share": 0.216, "short_debt_share": 0.182, "long_debt_share": 0.399, "cash": 50.8, "receivables": 30.75, "inventory": 14.64, "cash_and_receivables": 81.55, "total_current_assets": 96.19, "property_equipment": 108.33, "total_assets": 204.52, "payables": 11.85, "short_term_debt": 14.42, "total_current_liabilities": 26.27, "long_term_debt": 31.62, "total_liabilities": 57.89, "total_equity": 146.63 }, { "id": 84, "statement_id": 43, "company_id": 8, "period_id": 12, "cash_share": 0.567, "receivables_share": 0.428, "inventory_share": 0.372, "ppe_share": 1.153, "payables_share": 0.211, "short_debt_share": 0.117, "long_debt_share": 0.352, "cash": 71.47, "receivables": 53.95, "inventory": 36.86, "cash_and_receivables": 125.42, "total_current_assets": 162.28, "property_equipment": 145.34, "total_assets": 307.62, "payables": 20.91, "short_term_debt": 14.75, "total_current_liabilities": 35.66, "long_term_debt": 44.37, "total_liabilities": 80.03, "total_equity": 227.59 }, { "id": 85, "statement_id": 76, "company_id": 2, "period_id": 8, "cash_share": 0.58, "receivables_share": 0.31, "inventory_share": 0.389, "ppe_share": 1.777, "payables_share": 0.172, "short_debt_share": 0.166, "long_debt_share": 0.505, "cash": 111.04, "receivables": 59.35, "inventory": 36.64, "cash_and_receivables": 170.39, "total_current_assets": 207.03, "property_equipment": 340.19, "total_assets": 547.22, "payables": 16.2, "short_term_debt": 31.78, "total_current_liabilities": 47.98, "long_term_debt": 96.68, "total_liabilities": 144.66, "total_equity": 402.56 }, { "id": 86, "statement_id": 47, "company_id": 2, "period_id": 3, "cash_share": 0.426, "receivables_share": 0.295, "inventory_share": 0.446, "ppe_share": 1.504, "payables_share": 0.173, "short_debt_share": 0.104, "long_debt_share": 0.485, "cash": 66.17, "receivables": 45.82, "inventory": 33.39, "cash_and_receivables": 111.99, "total_current_assets": 145.38, "property_equipment": 233.6, "total_assets": 378.98, "payables": 12.95, "short_term_debt": 16.15, "total_current_liabilities": 29.1, "long_term_debt": 75.33, "total_liabilities": 104.43, "total_equity": 274.55 }, { "id": 87, "statement_id": 13, "company_id": 5, "period_id": 9, "cash_share": 0.836, "receivables_share": 0.436, "inventory_share": 0.283, "ppe_share": 1.548, "payables_share": 0.215, "short_debt_share": 0.165, "long_debt_share": 0.744, "cash": 85.09, "receivables": 44.38, "inventory": 18.32, "cash_and_receivables": 129.47, "total_current_assets": 147.79, "property_equipment": 157.56, "total_assets": 305.35, "payables": 13.92, "short_term_debt": 16.79, "total_current_liabilities": 30.71, "long_term_debt": 75.72, "total_liabilities": 106.43, "total_equity": 198.92 }, { "id": 88, "statement_id": 26, "company_id": 2, "period_id": 5, "cash_share": 0.554, "receivables_share": 0.269, "inventory_share": 0.336, "ppe_share": 1.349, "payables_share": 0.156, "short_debt_share": 0.064, "long_debt_share": 0.465, "cash": 85.98, "receivables": 41.75, "inventory": 25.5, "cash_and_receivables": 127.73, "total_current_assets": 153.23, "property_equipment": 209.36, "total_assets": 362.59, "payables": 11.84, "short_term_debt": 9.93, "total_current_liabilities": 21.77, "long_term_debt": 72.17, "total_liabilities": 93.94, "total_equity": 268.65 }, { "id": 89, "statement_id": 86, "company_id": 3, "period_id": 1, "cash_share": 0.486, "receivables_share": 0.392, "inventory_share": 0.325, "ppe_share": 1.643, "payables_share": 0.24, "short_debt_share": 0.062, "long_debt_share": 0.66, "cash": 35.76, "receivables": 28.84, "inventory": 13.01, "cash_and_receivables": 64.6, "total_current_assets": 77.61, "property_equipment": 120.89, "total_assets": 198.5, "payables": 9.61, "short_term_debt": 4.56, "total_current_liabilities": 14.17, "long_term_debt": 48.56, "total_liabilities": 62.73, "total_equity": 135.77 }, { "id": 90, "statement_id": 82, "company_id": 7, "period_id": 3, "cash_share": 0.519, "receivables_share": 0.409, "inventory_share": 0.402, "ppe_share": 1.14, "payables_share": 0.287, "short_debt_share": 0.101, "long_debt_share": 0.509, "cash": 78.49, "receivables": 61.86, "inventory": 44.57, "cash_and_receivables": 140.35, "total_current_assets": 184.92, "property_equipment": 172.41, "total_assets": 357.33, "payables": 31.82, "short_term_debt": 15.28, "total_current_liabilities": 47.1, "long_term_debt": 76.98, "total_liabilities": 124.08, "total_equity": 233.25 }, { "id": 91, "statement_id": 83, "company_id": 2, "period_id": 2, "cash_share": 0.868, "receivables_share": 0.374, "inventory_share": 0.28, "ppe_share": 1.094, "payables_share": 0.197, "short_debt_share": 0.154, "long_debt_share": 0.392, "cash": 136.28, "receivables": 58.72, "inventory": 21.85, "cash_and_receivables": 195, "total_current_assets": 216.85, "property_equipment": 171.77, "total_assets": 388.62, "payables": 15.37, "short_term_debt": 24.18, "total_current_liabilities": 39.55, "long_term_debt": 61.55, "total_liabilities": 101.1, "total_equity": 287.52 }, { "id": 92, "statement_id": 62, "company_id": 4, "period_id": 3, "cash_share": 0.747, "receivables_share": 0.304, "inventory_share": 0.212, "ppe_share": 1.425, "payables_share": 0.225, "short_debt_share": 0.112, "long_debt_share": 0.651, "cash": 44.92, "receivables": 18.28, "inventory": 7.62, "cash_and_receivables": 63.2, "total_current_assets": 70.82, "property_equipment": 85.7, "total_assets": 156.52, "payables": 8.09, "short_term_debt": 6.74, "total_current_liabilities": 14.83, "long_term_debt": 39.15, "total_liabilities": 53.98, "total_equity": 102.54 }, { "id": 93, "statement_id": 37, "company_id": 5, "period_id": 8, "cash_share": 0.595, "receivables_share": 0.443, "inventory_share": 0.285, "ppe_share": 1.466, "payables_share": 0.25, "short_debt_share": 0.178, "long_debt_share": 0.792, "cash": 75.77, "receivables": 56.41, "inventory": 23.34, "cash_and_receivables": 132.18, "total_current_assets": 155.52, "property_equipment": 186.68, "total_assets": 342.2, "payables": 20.47, "short_term_debt": 22.67, "total_current_liabilities": 43.14, "long_term_debt": 100.85, "total_liabilities": 143.99, "total_equity": 198.21 }, { "id": 94, "statement_id": 46, "company_id": 4, "period_id": 5, "cash_share": 0.782, "receivables_share": 0.446, "inventory_share": 0.396, "ppe_share": 2.178, "payables_share": 0.294, "short_debt_share": 0.181, "long_debt_share": 0.634, "cash": 45.64, "receivables": 26.03, "inventory": 13.45, "cash_and_receivables": 71.67, "total_current_assets": 85.12, "property_equipment": 127.11, "total_assets": 212.23, "payables": 9.99, "short_term_debt": 10.56, "total_current_liabilities": 20.55, "long_term_debt": 37, "total_liabilities": 57.55, "total_equity": 154.68 }, { "id": 95, "statement_id": 20, "company_id": 6, "period_id": 2, "cash_share": 0.517, "receivables_share": 0.329, "inventory_share": 0.201, "ppe_share": 2.196, "payables_share": 0.261, "short_debt_share": 0.052, "long_debt_share": 0.862, "cash": 33.41, "receivables": 21.26, "inventory": 8.88, "cash_and_receivables": 54.67, "total_current_assets": 63.55, "property_equipment": 141.91, "total_assets": 205.46, "payables": 11.54, "short_term_debt": 3.36, "total_current_liabilities": 14.9, "long_term_debt": 55.7, "total_liabilities": 70.6, "total_equity": 134.86 }, { "id": 96, "statement_id": 61, "company_id": 4, "period_id": 2, "cash_share": 0.256, "receivables_share": 0.298, "inventory_share": 0.375, "ppe_share": 2.179, "payables_share": 0.217, "short_debt_share": 0.183, "long_debt_share": 0.714, "cash": 15.45, "receivables": 17.99, "inventory": 13.38, "cash_and_receivables": 33.44, "total_current_assets": 46.82, "property_equipment": 131.55, "total_assets": 178.37, "payables": 7.74, "short_term_debt": 11.05, "total_current_liabilities": 18.79, "long_term_debt": 43.1, "total_liabilities": 61.89, "total_equity": 116.48 } ] }