{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Tabelle1","index":0,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Leh7",null,null,"Leh9","Leh10","Leh11",null,"Leh12","Aktie",null,"Index"]
["Aktie Bericht",9.2100000000000009,null,"Heute","Heute","Kurs-",null,"Ultimo-1",8.35,null,12118.25]
["Aktie Vortag",8.91,null,9.49,{"$f":"D3","v":9.49},"Moment",null,"Ultimo-2",8.27,{"$f":"(I2/I3-1)*100","v":0.96735187424425995},12325.12,{"$f":"(K2/K3-1)*100","v":-1.6784420760203589}]
[null,{"$f":"(B2/B3-1)*100","v":3.3670033670033739},null,"vor 6M","vor 1J",null,null,"Ultimo-3",7.76,{"$f":"(I3/I4-1)*100","v":6.5721649484536071},12615.06,{"$f":"(K3/K4-1)*100","v":-2.2983640188790067}]
["Index Bericht",376.83,null,7.14,7.43,null,null,"Ultimo-4",7.13,8.8359046283309937,12438.01,1.4234592189586559]
["Index Vortag",381.21,null,null,null,null,null,null,{"$f":"IF(AND(J3<L3,J4<L4,J5<L5),1,IF(AND(J3>L3,J4>L4,J5>L5),-1,0))","v":-1}]
[null,{"$f":"(B5/B6-1)*100","v":-1.1489730070040172},null,{"$f":"(D3/D5-1)*100","v":32.913165266106461},{"$f":"(E3/E5-1)*100","v":27.725437415881558},{"$f":"IF(AND(D7>5,E7<=5),1,IF(AND(D7<-5,E7>=-5),-1,0))","v":0}]
["2017-08-09",{"$f":"B4-B7","v":4.5159763740073906}]
[]
[]
["S&P500","STOXX50",null,"MDAX",null,"DAX",null,"EURO STOXX"]
[2470.3000000000002,3082.91,null,24452.3,null,12118.25,null,374.22,null,"usd",0.85415332099999997]
[2423.41,3122.17,null,25128.46,null,12325.12,null,372.86,null,"aud",0.67734358299999997]
[2411.8000000000002,3219.26,null,24615.79,null,12615.06,null,383.7,null,"nzd",0.62369421300000005]
[2384.1999999999998,3182.8,null,23904.080000000002,null,12438.01,null,381.1,null,"cad",0.67572069199999996]
[null,null,null,null,null,null,null,null,null,"nok",0.107590861]
["DivRendite",null,null,"FairValue","Kurs",7.79312667E-3,null,null,null,"chf",0.88275464400000003]
["Rendite/AJ",null,null,null,"EPS","Ums/Aktie","Umsatz","Gew.",null,"jpy",7.79312667E-3]
["Rendite/VJ",null,null,"AJ",null,null,null,4]
[null,{"$f":"(B18/B19-1)*100","v":{"$error":"#DIV/0!"}},null,"AJ-1",null,null,null,3]
[null,null,null,"AJ-2",null,null,null,2]
["KGV 5J",null,null,"AJ-3",null,null,null,1]
["KGV/2016",null,null,null,{"$f":"(SUMPRODUCT(E19:E22,H19:H22)/SUM(H19:H22))*F17","v":0},{"$f":"((((F19/F20-1)*100)*50+((F20/F21-1)*100)*30+((F21/F22-1)*100)*20)/100)","v":{"$error":"#DIV/0!"}},{"$f":"((((G19/G20-1)*100)*50+((G20/G21-1)*100)*30+((G21/G22-1)*100)*20)/100)","v":{"$error":"#DIV/0!"}}]
["KGV/2015"]
["KGV/2014",null,null,"Earn Estim"]
["KGV/2013",null,null,"EarnEst Akt"]
["KGV/2012",null,null,"EarnEst 90d"]
[null,{"$f":"AVERAGE(B23:B27)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(E26/E27-1)*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"Tabelle2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Tabelle3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}