Task: Formula-prediction-context (source dataset: enron-random)

You are given an table region extracted from a real Excel spreadsheet, which is centered around a cell called "Target Cell" (labeled as "[Target Cell]" shown in the table below). The table region below includes up to 10 rows above/below the Target Cell, and 10 columns to the left/right of the Target Cell. 

Your task is to analyze the table context surrounding the Target Cell, and predict the most likely Excel formula that should go in the Target Cell. If multiple formulas are possible, choose the most reasonable or commonly used based on context.

1. Please follow the standard formula syntax in Excel, e.g. always begins with an equal sign (=).
2. Base your predicted formula on the surrounding table context, e.g., column headers, annotations, and data values in nearby cells.
3. No explanation — just output the formula itself in a JSON format: {"formula": "your_formula_here"}.

Input Excel Snippet in Markdown format:
|    | A                                                            | B      | C      | D      | E      | F      | G   | H                                                            | I                     | J                     | K                      | L                    | M   | N                     | O   | P   | Q   | R   | S   |
|---:|:-------------------------------------------------------------|:-------|:-------|:-------|:-------|:-------|:----|:-------------------------------------------------------------|:----------------------|:----------------------|:-----------------------|:---------------------|:----|:----------------------|:----|:----|:----|:----|:----|
| 23 | Less: Accumulated depreciation............................   | 807.6  | 745.2  | 748.6  | 748.4  | 742.6  |     | Less: Accumulated depreciation............................   | 0.08373590982286631   | -0.00454181138124496  | 0.00026723677177985765 | 0.007810395906275188 |     | 0.0218179327799191    |     |     |     |     |     |
| 24 |                                                              |        |        |        |        |        |     |                                                              |                       |                       |                        |                      |     |                       |     |     |     |     |     |
| 25 | PROPERTY -- NET........................................      | 1120.0 | 1106.7 | 1070.2 | 1164.7 | 1200.7 |     | PROPERTY -- NET........................................      | 0.012017710309930383  | 0.03410577462156606   | -0.08113677341804756   | -0.02998251020238194 |     | -0.016248949672233268 |     |     |     |     |     |
| 26 | INTANGIBLE ASSETS -- NET OF AMORTIZATION.................... | 229.2  | 236.9  | 245.7  | 350.5  | 2237.2 |     | INTANGIBLE ASSETS -- NET OF AMORTIZATION.................... | -0.032503165892781835 | -0.03581603581603575  | -0.2990014265335236    | -0.843330949401037   |     | -0.30266289441084454  |     |     |     |     |     |
| 27 | OTHER ASSETS................................................ | 55.9   | 55.9   | 79.4   | 48.8   | 66.8   |     | OTHER ASSETS................................................ | 0.0                   | -0.29596977329974816  | 0.627049180327869      | -0.2694610778443114  |     | 0.015404582295952374  |     |     |     |     |     |
| 28 |                                                              |        |        |        |        |        |     |                                                              |                       |                       |                        |                      |     |                       |     |     |     |     |     |
| 29 | TOTAL ASSETS......................................           | 2418.8 | 2396.2 | 2510.3 | 2697.0 | 4394.4 |     | TOTAL ASSETS......................................           | 0.009431600033386348  | -0.04545273473290059  | -0.06922506488691131   | -0.38626433642818125 |     | -0.1228776340036517   |     |     |     |     |     |
| 30 |                                                              |        |        |        |        |        |     |                                                              |                       |                       |                        |                      |     |                       |     |     |     |     |     |
| 31 | LIABILITIES AND SHAREHOLDERS' EQUITY                         |        |        |        |        |        |     | LIABILITIES AND SHAREHOLDERS' EQUITY                         |                       |                       |                        |                      |     |                       |     |     |     |     |     |
| 32 | CURRENT LIABILITIES:                                         |        |        |        |        |        |     | CURRENT LIABILITIES:                                         |                       |                       |                        |                      |     |                       |     |     |     |     |     |
| 33 | Short-term debt...........................................   | 81.6   | 73.3   | 41.3   | 61.0   | 517.0  |     | Short-term debt...........................................   | [Target Cell]         | 0.7748184019370461    | -0.3229508196721312    | -0.8820116054158608  |     | -0.10753600578773646  |     |     |     |     |     |
| 34 | Current portion of long-term debt.........................   | 48.0   | 81.2   | 95.2   | 108.4  | 51.1   |     | Current portion of long-term debt.........................   | -0.4088669950738916   | -0.14705882352941177  | -0.12177121771217714   | 1.1213307240704502   |     | 0.11090842193874242   |     |     |     |     |     |
| 35 | Trade accounts payable....................................   | 212.3  | 213.6  | 168.4  | 191.3  | 210.2  |     | Trade accounts payable....................................   | -0.006086142322097299 | 0.26840855106888356   | -0.11970726607422898   | -0.08991436726926726 |     | 0.013175193850822501  |     |     |     |     |     |
| 36 | Accrued payroll, benefits and bonus.......................   | 135.9  | 139.1  | 131.4  | 132.3  | 111.3  |     | Accrued payroll, benefits and bonus.......................   | -0.02300503235082666  | 0.05859969558599687   | -0.006802721088435416  | 0.188679245283019    |     | 0.05436779685743845   |     |     |     |     |     |
| 37 | Accrued advertising and merchandising.....................   | 126.7  | 138.7  | 125.6  | 123.0  | 130.2  |     | Accrued advertising and merchandising.....................   | -0.08651766402307128  | 0.1042993630573248    | 0.021138211382113775   | -0.05529953917050683 |     | -0.004094907188534882 |     |     |     |     |     |
| 38 | Income taxes payable......................................   | 15.6   | 40.1   | 63.7   | 73.8   | 42.4   |     | Income taxes payable......................................   | -0.6109725685785536   | -0.3704866562009419   | -0.13685636856368558   | 0.7405660377358491   |     | -0.09443738890183304  |     |     |     |     |     |
| 39 | Other accrued liabilities.................................   | 240.3  | 252.3  | 383.5  | 255.9  | 292.5  |     | Other accrued liabilities.................................   | -0.047562425683709865 | -0.34211212516297257  | 0.498632278233685      | -0.1251282051282051  |     | -0.00404261943530064  |     |     |     |     |     |
| 40 |                                                              |        |        |        |        |        |     |                                                              |                       |                       |                        |                      |     |                       |     |     |     |     |     |
| 41 | TOTAL CURRENT LIABILITIES.........................           | 860.4  | 938.3  | 1009.1 | 945.7  | 1354.7 |     | TOTAL CURRENT LIABILITIES.........................           | -0.08302248747735264  | -0.07016153007630568  | 0.0670402876176377     | -0.3019118624049605  |     | -0.09701389808524527  |     |     |     |     |     |
| 42 | LONG-TERM DEBT.............................................. | 664.1  | 715.0  | 795.1  | 887.6  | 993.5  |     | LONG-TERM DEBT.............................................. | -0.07118881118881115  | -0.10074204502578295  | -0.10421360973411446   | -0.10659285354806239 |     | -0.09568432987419273  |     |     |     |     |     |
| 43 | OTHER LIABILITIES........................................... | 518.0  | 523.1  | 533.4  | 578.9  | 558.9  |     | OTHER LIABILITIES........................................... | -0.009749569871917458 | -0.019310086239220012 | -0.07859733978234583   | 0.035784576847378784 |     | -0.017968104761526126 |     |     |     |     |     |



min_row: 23
max_row: 43
min_col: 1
max_col: 19
target_cell_row_idx: 33
target_cell_col_idx: 9
target_cell_value: 0.11323328785811729
formula: =(B33-C33)/C33