{"version":"0.0.3","pod":"zukunft.com","time":"2024-04-27 00:42:07","user":"18.222.67.251","selection":["forecast"],"words":[{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"name":"forecast","plural":null,"description":null,"type_id":null,"view_id":null,"values":null,"excluded":null,"type_name":"","is_wrd":null,"is_wrd_id":null,"dsp_pos":null,"dsp_lnk_id":null,"link_type_id":null,"type":"default"},{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"name":"max","plural":"max","description":"used to define the number of forecast periods","type_id":null,"view_id":null,"values":null,"excluded":null,"type_name":"","is_wrd":null,"is_wrd_id":null,"dsp_pos":null,"dsp_lnk_id":null,"link_type_id":null,"type":"default"},{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"name":"Year","plural":"Years","description":null,"type_id":null,"view_id":null,"values":null,"excluded":null,"type_name":"","is_wrd":null,"is_wrd_id":null,"dsp_pos":null,"dsp_lnk_id":null,"link_type_id":null,"type":"default"},{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"name":"2015","plural":"2015","description":null,"type_id":null,"view_id":null,"values":null,"excluded":null,"type_name":"","is_wrd":null,"is_wrd_id":null,"dsp_pos":null,"dsp_lnk_id":null,"link_type_id":null,"type":"time"}],"triples":[{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"from_id":null,"verb_id":null,"to_id":null,"description":"","name":"Company has a balance sheet","excluded":null,"from":"Company","from_name":"","verb":null,"verb_name":"","to":"balance sheet","to_name":""},{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"from_id":null,"verb_id":null,"to_id":null,"description":"","name":"Company has a forecast","excluded":null,"from":"Company","from_name":"","verb":null,"verb_name":"","to":"forecast","to_name":""},{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"from_id":null,"verb_id":null,"to_id":null,"description":"","name":"","excluded":null,"from":"2015","from_name":"","verb":null,"verb_name":"","to":"Year","to_name":""},{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"from_id":null,"verb_id":null,"to_id":null,"description":"","name":"2015 is follower of 2014","excluded":null,"from":"2015","from_name":"","verb":null,"verb_name":"","to":"2014","to_name":""},{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"from_id":null,"verb_id":null,"to_id":null,"description":"","name":"Company uses employee","excluded":null,"from":"Company","from_name":"","verb":null,"verb_name":"","to":"employee","to_name":""},{"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"from_id":null,"verb_id":null,"to_id":null,"description":"","name":"","excluded":null,"from":"Company","from_name":"","verb":null,"verb_name":"","to":"Energy","to_name":""}],"formulas":[{"ref_text":"","usr_text":"","description":"","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Net profit","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"=\"Profit before income taxes\" + \"Income taxes\" + \"Income from associates and joint ventures\"","assigned_word":"\"2013\""},{"ref_text":"","usr_text":"","description":"","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Operating expenses","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"= \"Selling expenses\" + \"General administrative expenses\"","assigned_word":"\"Company\""},{"ref_text":"","usr_text":"","description":"","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Interest income\/expense, net","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"=\"Interest income\" + \"Interest expense\"","assigned_word":"\"Company\""},{"ref_text":"","usr_text":"","description":"todo: restore Operating income","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Profit before income taxes","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"=\"Operating Profit\" + \"Operating expenses\"  + \"Operating income\" + \"Financial income\/expense, net\" + \"Interest income\/expense, net\"","assigned_word":"\"Company\""},{"ref_text":"","usr_text":"","description":"","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Price Earning ratio","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"= \"Share price\" \/ \"Earnings per share\"","assigned_word":"\"Company\""},{"ref_text":"","usr_text":"","description":"","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Other trading net","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"= \"Other trading income\" + \"Other trading expenses\" + \"Other revenues\"","assigned_word":"\"Company\""},{"ref_text":"","usr_text":"","description":"","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Cost of Sales","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"= \"Cost of Sales (reported)\" + \"Cost of goods sold\"","assigned_word":"\"Company\""},{"ref_text":"","usr_text":"","description":"","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Target Price","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"= \"Earnings per share\" * \"Target Price Earning Ratio\"","assigned_word":"\"Company\""},{"ref_text":"","usr_text":"","description":"calculate the increase in precent e.g. yearly","type_id":null,"need_all_val":false,"last_update":null,"type_cl":"","type_name":"","name_wrd":null,"needs_fv_upd":false,"ref_text_r":"","obj_name":"formula","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"increase","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","expression":"\"percent\" = ( \"this\" - \"prior\" ) \/ \"prior\"","assigned_word":"\"Year\""}],"sources":[{"id":null,"usr":null,"owner_id":null,"name":"my estimates","url":"","comment":"","type_id":null,"code_id":"","type_name":"","back":null}],"values":[{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["Company","forecast","max","Year"]},{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["forecast","max","Year"]},{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["Company","forecast","max"]},{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["Company","forecast","Year"]},{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["Company","forecast"]},{"number":"-1100","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["Company","forecast"],"time":"2015"},{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["forecast","Year"]},{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["forecast","max"]},{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["forecast"]},{"number":"8","source_id":null,"grp_id":null,"time_id":null,"time_stamp":null,"last_update":null,"ids":null,"phr_lst":null,"wrd_lst":null,"wrd_ids":null,"lnk_lst":null,"lnk_ids":null,"grp":null,"time_phr":null,"update_time":null,"source":"my estimates","usr_value":"","obj_name":"value","type":"value","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"","fob":null,"tob":null,"from_name":"","to_name":"","words":["forecast"],"time":"2015"}],"views":[{"comment":"Show a word, all related words to edit the word tree and the linked formulas with some results","type_id":null,"code_id":"","type_name":"","cmp_lst":null,"back":null,"obj_name":"view","type":"word default","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"complete","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","view_components":[{"comment":"","order_nbr":null,"type_id":null,"word_id_row":null,"link_type_id":null,"formula_id":null,"word_id_col":null,"word_id_col2":null,"wrd_row":null,"wrd_col":null,"wrd_col2":null,"frm":null,"link_type_name":"","type_name":"","code_id":"dsp_comp_type_xml_export","back":null,"obj_name":"view_component","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"XML Export","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","pos":"0"},{"comment":"","order_nbr":null,"type_id":null,"word_id_row":null,"link_type_id":null,"formula_id":null,"word_id_col":null,"word_id_col2":null,"wrd_row":null,"wrd_col":null,"wrd_col2":null,"frm":null,"link_type_name":"","type_name":"","code_id":"dsp_comp_type_formula_list","back":null,"obj_name":"view_component","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"formulas","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","pos":"1"},{"comment":"","order_nbr":null,"type_id":null,"word_id_row":null,"link_type_id":null,"formula_id":null,"word_id_col":null,"word_id_col2":null,"wrd_row":null,"wrd_col":null,"wrd_col2":null,"frm":null,"link_type_name":"","type_name":"","code_id":"dsp_comp_type_word_name","back":null,"obj_name":"view_component","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"Name","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","pos":"1"},{"comment":"","order_nbr":null,"type_id":null,"word_id_row":null,"link_type_id":null,"formula_id":null,"word_id_col":null,"word_id_col2":null,"wrd_row":null,"wrd_col":null,"wrd_col2":null,"frm":null,"link_type_name":"","type_name":"","code_id":"dsp_comp_type_json_export","back":null,"obj_name":"view_component","type":"named","rename_can_switch":true,"id":null,"usr_cfg_id":null,"usr":null,"owner_id":null,"share_id":null,"protection_id":null,"excluded":null,"name":"JSON Export","number":null,"fob":null,"tob":null,"from_name":"","to_name":"","pos":"3"}]}]}