{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Sumário","Destaques","Grafico_FDC","Demonstração de Resultados","Balanço Patrimonial - Ativo","Balanço Patrimonial - Passivo","Fluxo de Caixa_v.1","Fluxo de Caixa","Histórico da Base de Alunos ","Histórico de Alunos FIES","Evasão Total","Ticket Médio","CAPEX","Dividendos","Endividamento","Cronograma da Dívida","N.o Unidades - por região","Polos EAD"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":1,"defined_names":1,"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":"Sumário","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Destaques","index":1,"n_rows":19,"n_cols":57,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["DESTAQUES FINANCEIROS"]
[]
[]
["Destaques (Valores em R$ ('000))",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22"]
["Receita Líquida",121754,141296,183517,283285,456761,705067,1032448,1125380,1231785,1262486,1275986.30531,1250463,1407358,1676343,73289,73742,106987,113614,111604,124556,154530,175618,171058,203861,269498,273164,241276,248510,285125,289600,273255,277400,308820,326240,292730,303995,317249,339167,286003,320067,304164,332605,288910,350307.30530999997,308526,343020,269453.99999999988,329463,306724,385651,324083,390900,380210,464217,389661,442255]
["Lucro Bruto",80529,90893,111701,181098,276591,437772,554992,613994,675140,685496,695473.30530999997,669777.99999999988,761442,833499.49844999984,47745,45230,71469,68399,67434,68289,101402,111537,108829,116004,166487,145882,125314,117309,169147,151691,154289,138867,184904,178021,163584,148631,178378,185955,151057,170106,166103,185918,157736,185716.30530999997,153550,204714,134498.99999999988,177015,163369,212573,169245,216255,192970.44027000002,236749.99999999994,186867.58269999997,216911.47547999996]
["Margem Bruta",0.66100000000000003,0.64300000000000002,0.60899999999999999,0.63900000000000001,0.60599999999999998,0.62089418452430767,0.53754959087527898,0.54558815688922857,0.5480988971289632,0.5429731498012651,0.54504762505349558,0.53562400486859663,0.5410435724243583,0.49721297995100039,0.65100000000000002,0.61299999999999999,0.66800000000000004,0.60199999999999998,0.60399999999999998,0.55600000000000005,0.65600000000000003,0.63500000000000001,0.63621110968209615,0.5690347835044467,0.61776710773363808,0.53404548183508804,0.51938029476615988,0.47204941451048249,0.59323805348531344,0.52379488950276243,0.56463376699419954,0.50060201874549393,0.59874360468881549,0.54567496321726339,0.55882212277525367,0.48892580470073521,0.56226497167839773,0.54826973143023938,0.52816578847075035,0.5314699734743038,0.54609684249286572,0.5589753611641437,0.54596933301028006,0.53015253320410405,0.49768901162300744,0.596799020465279,0.49915384444098043,0.5372833975287058,0.53262542220367493,0.55120562373752435,0.52222733065295002,0.5532233307751343,0.50753646739959501,0.50999855670946981,0.47956450016809476,0.49046698280403833]
["Resultado Operacional",38933,44876,45329,76405,137378,229349,230285,296995,256034.92192999995,235685,260270.30530999997,313193.99999999988,177466,-24228,24038,7173,43779,33307,34594,25698,58436,60629,59161,51123,94273,61205,41898,32909,99006,80169,67375,50445,99203,85084,52898,18849.921929999953,60369,80415,52128,42773,75478,88970,47251,48571.305309999967,40222,89326,9728.9999999998836,173917,40293,61275,32172,43726,20568,7360,24414,-76570]
["Margem Operacional",0.32,0.318,0.247,0.27,0.30099999999999999,0.32528681671387261,0.22304755300024795,0.26390641383354957,0.20785682723040136,0.18668325826979468,0.20397578267641947,0.25046242871640334,0.12609868988558703,-1.4452889414636504E-2,0.32800000000000001,9.7269999999999995E-2,0.40899999999999997,0.29299999999999998,0.31,0.20599999999999999,0.378,0.34499999999999997,0.34585345321469912,0.2507738115676858,0.34980964608271675,0.22405953932436193,0.17365175152107959,0.13242525451692086,0.34723717667689608,0.27682665745856355,0.24656456423487219,0.18184931506849314,0.32123243313256916,0.26080186365865621,0.1807057698220203,6.7820194411092286E-2,0.19028901588342281,0.23709559007804415,0.18226382240745725,0.13363764461815808,0.24814902486816323,0.26749447542881194,0.16354920217368732,0.13865341822380042,0.13036826718007558,0.26041047169261267,3.6106348393417385E-2,0.52788021720193168,0.13136565772486014,0.15888718037811389,9.9270865796724908E-2,0.11185981069327193,5.4096420399253047E-2,1.5854654181126498E-2,6.2654461185492005E-2,-0.1731354083051633]
["EBITDA","-",53946,56463,89858,157037,253972,286385,357272,321124.92192999995,309604.25639,391176.30530999997,488844.99999999988,362336,190090,26912,12315,47328,38164,39719,31826,63077,66369,65735,58791,106599,76169,56441,47176,113518,94980,82646,66128,113731,101575,69662,36156.921929999953,77753,98491,70967,62393.256389999995,101966,123268,77502,88440.305309999967,84119,133699,53501.999999999884,217525,82927,107800,79036,92573,70137,59325,80343,-19715]
["Margem EBITDA",0,0.38200000000000001,0.308,0.317,0.34399999999999997,0.3602097389326121,0.27738443001487728,0.31746787751692762,0.26069884105586605,0.24523381359476462,0.30656779283768565,0.39093119908385926,0.25745830129931402,0.11339564754945736,0.36720000000000003,0.16700000000000001,0.442,0.33600000000000002,0.35588999999999998,0.25600000000000001,0.40799999999999997,0.378,0.38428486244431714,0.28838767591643327,0.39554653466816081,0.27883981783836814,0.2339271208077057,0.18983541909782303,0.39813415168785621,0.3279696132596685,0.30245009240453058,0.23838500360490267,0.36827601839259116,0.3113505394801373,0.23797355925255353,0.11893919942762202,0.24508509089075142,0.29039086939472297,0.24813376083467656,0.19493811105174852,0.33523362396601836,0.37061379113362697,0.26825655048284935,0.25246491857124093,0.2726480102163189,0.38977027578566847,0.19855708209935613,0.66024105893529772,0.27036358419947576,0.2795273446717369,0.24387579724947003,0.23682015860833974,0.18446910917650772,0.12779583686077847,0.20618691631957009,-4.457835411696872E-2]
["EBITDA Ajustado","-",52411,54241,87637,154467,247816,297831.47385687719,354102.15003000002,331499.74254000001,320129.87163000001,334795.90739777475,316737.24436632951,317464.52058000001,292568.74557000003,25604,14149,47821,38155,37046,31443,62749,65380,64934,54752,104566,78434,61422.549746877194,53408.92411,113087,91001.063840000003,81402,68612.086190000002,112162,102570.98603,75468,41298.756509999948,78219.943979999996,105516.44583000001,75386.840530000001,61006.64129,97067.017590000003,88400.099589999998,68308.647354999994,81020.142862774723,77626.580400000006,108651.71044999998,54815.66042632953,75643.293089999977,67863.246140000003,97197.228589999999,67956.236780000007,84447.809069999988,65710.899290000001,100747.29457,54788.783099999993,71321.768610000057]
["Margem EBITDA Ajustada",0,0.371,0.29599999999999999,0.309,0.33800000000000002,0.35147865380169546,0.28847116160511443,0.3146511845154526,0.26912143153228851,0.25357102702921064,0.26238205379205565,0.25329597466404807,0.2255748150648236,0.1745279728373012,0.34899999999999998,0.192,0.44700000000000001,0.33600000000000002,0.33200000000000002,0.252,0.40600000000000003,0.372,0.37960224017584676,0.2685751566018022,0.38800287942767664,0.2871315400272364,0.25457380654054773,0.21491659937225865,0.39662253397632619,0.31423019281767955,0.29789756820552232,0.24733989253785149,0.36319538889968267,0.31440346379965667,0.25780753595463396,0.13585340716130181,0.24655694416688467,0.31110469423617276,0.26358758659874199,0.19060584593225793,0.31912723921963154,0.26578103032125194,0.23643573207919419,0.23128305243613742,0.2516046634643434,0.31675036572211529,0.20343234996077086,0.22959571511823779,0.22125182946231792,0.25203416713557075,0.20968775523554153,0.21603430306983881,0.17282790902396045,0.21702629281133606,0.14060627853441837,0.16126842796576649]
["Lucro Líquido",29707,35719,31552,64256,116297,213864,172155,230448,197474.92192999995,201279,136372.30530999997,165033.99999999988,52482.7,-222148,20168,6415,39734,29075,25958,21530,58706,53721,57663,43774,82844,49006,24156,16149,85913,63759,48621,32155,80225,64895,48033,4321.9219299999531,58220,73023,36931,33105,56092,59006,23837,-2562.694690000033,16766,54716,-27978.000000000116,121530,30067.699999999997,25698,-6777,3494,-18319,-39093,-39345,-125391]
["Margem Líquida",0.24399999999999999,0.253,0.17199999999999999,0.22700000000000001,0.255,0.30332436491851128,0.16674447526655095,0.2047734987293181,0.16031606321720102,0.15943067883525044,0.10687599446991589,0.13197831523203796,3.7291648606822145E-2,-0.13251941875857148,0.27500000000000002,8.6989999999999998E-2,0.371,0.25600000000000001,0.23300000000000001,0.17299999999999999,0.38,0.30599999999999999,0.33709618959651111,0.21472473891524127,0.30740116809772244,0.1794013852484222,0.10011770752167642,6.4983300470805999E-2,0.30131696624287591,0.22016229281767954,0.17793270022506449,0.1159156452775775,0.2597791593808691,0.19891797449730261,0.16408635944385611,1.421708228753747E-2,0.18351515686416664,0.21530101690317749,0.12912801613969085,0.10343146903617055,0.18441367157191516,0.17740563130440012,8.2506662974628775E-2,-7.3155616544513941E-3,5.4342259647485139E-2,0.15951256486502244,-0.10383219399229601,0.36887298421977582,9.8028520754815399E-2,6.6635377582321839E-2,-2.0911309757068404E-2,8.9383474034279865E-3,-4.8181268246495358E-2,-8.4212771182442692E-2,-0.10097238368735902,-0.2835264722840895]
["Lucro Líquido Ajustado",0,0,0,0,0,0,194144,243958,217478,237805.22312034451,188770.58505505093,118943.87358318447,109199,834.63659183416894,0,6733.9689550731955,40019.013461727423,29553.156498673743,26197.475634253402,23279.89050787501,59574.541120727168,56594.221660577547,59640.88654353562,44602.114101503685,84130,56616,30777,22621,87405,61667,54852,40034,82799,66844,51798,16037,62836,86195,49858,38916.223120344497,63926.24052084038,53794.491620192122,36184.805781468938,34865.047132549487,29445.84247292002,58261.072353934993,-1301.3395736704842,32538.298329999954,36220.606275687918,41756.057408111556,7455.2830426391356,30758.114582407892,639.32332871463223,31021.381452703441,-30384.57871999999,-441.48946958391389]
["Margem Líquida Ajustada",0,0,0,0,0,0,0.18804240019836349,0.21677833265208196,0.17655516181801206,0.18836266154265829,0.14794091775866611,9.5119866468007824E-2,7.7591487027465642E-2,4.9789129780371255E-4,0,9.1317959305052696E-2,0.37405491752948883,0.2601189686013497,0.23473599184844093,0.18690300353154413,0.38552087698652149,0.3222575229223516,0.34865885573042837,0.21878688960371864,0.31217300313916985,0.20726010748122006,0.12755930967025314,9.1026518047563482E-2,0.30654975887768521,0.21293853591160222,0.20073557665916453,0.1443186733958183,0.26811411178032513,0.20489210397253554,0.17694804085676222,5.2754157140742448E-2,0.19806524212842277,0.25413734237116231,0.17432684272542595,0.12158773981805215,0.21017030457529615,0.16173686992135453,0.12524594434761324,9.9527034132776956E-2,9.5440392294069282E-2,0.16984745016015099,-4.8295426071629476E-3,9.876161611470774E-2,0.11808859520509617,0.10827421012291309,2.3004239786224935E-2,7.8685378824271915E-2,1.6815005620962947E-3,6.682517325454139E-2,-7.7976956174726206E-2,-9.9826902936973883E-4]

{"sheet":"Grafico_FDC","index":2,"n_rows":9,"n_cols":23,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"A2","v":"Caixa - Início do Período"},{"$f":"A3","v":"Fluxo de Caixa Operacional"},{"$f":"A4","v":"Res. Financeiro"},{"$f":"A5","v":"Var. Outros Ativos e Passivos"},{"$f":"A6","v":"Var. Patrimônio Líquido (OPA e Outros)"},{"$f":"A7","v":"Empréstimos"},{"$f":"A8","v":"IR"},{"$f":"A9","v":"Caixa - Fim  do Período"},"Total",null,null,null,null,{"$f":"N2","v":"Cash - Beginning of Period"},{"$f":"N3","v":"Operating Cash Flow"},{"$f":"N4","v":"Financial Result"},{"$f":"N5","v":"Chg. In Other Assets & Liabilities"},{"$f":"N6","v":"Chg. In Shareholders' Equity (Tender Offer & Others)"},{"$f":"N7","v":"Loans"},{"$f":"N8","v":"Income Tax"},{"$f":"N9","v":"Cash - End of Period"},"Total"]
["Caixa - Início do Período",2.7,{"$f":"J2","v":2.7},{"$f":"J2+J3+J4","v":131.83799999999999},{"$f":"J2+J3+J4+J5","v":107.833},{"$f":"J2+J3+J4+J5","v":107.833},{"$f":"J2+J3+J4+J5+J6+J7","v":685.53300000000002},{"$f":"J2+J3+J4+J5+J6+J7+J8","v":650.53300000000002},{"$f":"J9","v":650.53300000000002},2.7,null,null,null,"Cash - Beginning of Period"]
["Fluxo de Caixa Operacional",null,{"$f":"J3","v":139.34800000000001},null,null,null,null,null,null,{"$f":"115.343-J5","v":139.34800000000001},null,null,null,"Operating Cash Flow"]
["Res. Financeiro",null,null,{"$f":"-J4","v":10.210000000000008},null,null,null,null,null,{"$f":"105.133-115.343","v":-10.210000000000008},null,null,null,"Financial Result"]
["Var. Outros Ativos e Passivos",null,null,null,{"$f":"-J5","v":24.004999999999999},null,null,null,null,-24.004999999999999,null,null,null,"Chg. In Other Assets & Liabilities"]
["Var. Patrimônio Líquido (OPA e Outros)",null,null,null,null,{"$f":"J6","v":617.70000000000005},null,null,null,617.70000000000005,null,null,null,"Chg. In Shareholders' Equity (Tender Offer & Others)"]
["Empréstimos",null,null,null,null,null,{"$f":"-J7","v":40},null,null,-40,null,null,null,"Loans"]
["IR",null,null,null,null,null,null,{"$f":"-J8","v":35},null,-35,null,null,null,"Income Tax"]
["Caixa - Fim  do Período",null,null,null,null,null,null,null,null,{"$f":"SUM(J2:J8)","v":650.53300000000002},null,null,null,"Cash - End of Period"]

{"sheet":"Demonstração de Resultados","index":3,"n_rows":64,"n_cols":57,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["DEMONSTRAÇÃO DE RESULTADOS (CONSOLIDADO)"]
["Voltar "]
[]
["Demonstração de Resultados (Valores em R$ ('000))",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22"]
["Receita Bruta de Venda de Bens e/ou Serviços",158930,179131,227820,342030,552816,833080,1289286,1426045,1640921.92193,1847993,2122024.3053099997,2439015,2804769,3428929,87489,90219,124254,137758,136190,154614,181461,209922,201751,239946,323306,346963,305960,313057,352063,368981,349492,355509,405005,434899,394073,406944.92193000001,437179,471604,450430,488780,496858,562017,500902,562247.30530999997,601697,621802,568993,646523,645761,734851,695578,728579,861011,916777,817185,833956]
["Mensalidades de Ensino Híbrido",153575,172382,214280,332498,526008,731205,1226945,1387829,1591583,1760765,1971517,2210112,2469642,2824456,84918,87586,121071,135637,133218,136082,160816,188628,175064,206697,297978,329878,296088,303001,341826,361072,339054,345877,393437,423809,380731,393606,417247,449163,427614,466741,462394,526026,459550,523547,550108,571991,510400,577613,573937,655468,607514,632723,690990,742423,682457,708586]
["Mensalidades de EAD",0,0,0,0,0,5133,9430,18316,32984,70786,134173,218080,308131,543162,0,0,0,0,0,0,0,995,1682,2089,2221,2491,2141,2577,2954,3989,5845,5528,6576,7529,9319,9560,15605,18927,17771,18483,29869,32854,36537,34913,47477,48462,56161,65980,67586,76049,80025,84471,155550,159718,118606,109288]
["Outras",5355,6749,13540,9532,26808,96742,52911,19900,16354.92193,16442,16334.305310000002,10823,26996,61311,2571,2633,3183,2121,2972,18532,20645,20299,25005,31160,23107,14594,7731,7479,7283,3920,4593,4104,4992,3561,4023,3778.9219300000004,4327,3514,5045,3556.0000000000009,4595,3137,4815.0000000000009,3787.3053099999988,4112,1349,2432,2930.0000000000009,4238,3334.0000000000005,8039,11385,14471,14635.999999999998,16122,16082]
["Deduções da Receita Bruta",-37176,-37835,-44303,-58745,-96055,-128013,-256838,-300665,-409137,-585507,-846038,-1188552,-1397411,-1752586,-14200,-16477,-17267,-24144,-24586,-30058,-26931,-34304,-30693,-36085,-53808,-73799,-64684,-64547,-66938,-79381,-76237,-78109,-96185,-108659,-101343,-102950,-119930,-132437,-164427,-168713,-192694,-229412,-211992,-211940,-293171,-278782,-299539,-317060,-339037,-349200,-371495,-337679,-480801,-452560,-427524,-391701]
["Descontos e Bolsas",-31922,-29763,-34550,-44239,-73095,-91990,-213340,-258190,-365249,-542315,-803987,-1145579,-1349857,-1693886,-10511,-12710,-12057,-18598,-18958,-23482,-19195,-25526,-21747,-25522,-42306,-62074,-53726,-55234,-54607,-68818,-66791,-67974,-85055,-96572,-91241,-92381,-108979,-120521,-155032,-157783,-182770,-218468,-202085,-200664,-282786,-266852,-290188,-305753,-328955,-336551,-359821,-324530,-467584,-436108,-413774,-376420]
["Impostos",-5254,-8072,-9753,-14506,-22960,-36023,-43498,-42475,-43888,-43192,-42051,-42973,-47554,-58700,-3689,-3767,-5210,-5546,-5628,-6576,-7736,-8778,-8946,-10563,-11502,-11725,-10958,-9313,-12331,-10563,-9446,-10135,-11130,-12087,-10102,-10569,-10951,-11916,-9395,-10930,-9924,-10944,-9907,-11276,-10385,-11930,-9351,-11307,-10082,-12649,-11674,-13149,-13217,-16452,-13750,-15281]
["% Descontos e Bolsas/ Receita Operacional Bruta",0.20085572264518969,0.16615214563643368,0.15165481520498639,0.12934245534017483,0.13222301814708692,0.11042156815671965,0.16547143147447502,0.18105319257106192,0.22258767776738933,0.29346160943250327,0.37887737571533053,0.46968919830341349,0.48127207623872054,0.49399856339982545,0.12014081770279693,0.14087941564415477,9.7035105509681779E-2,0.13500486360138794,0.13920258462442175,0.15187499191535048,0.1057803054099779,0.12159754575508999,0.10779128727986478,0.10636559892642511,0.13085436088411598,0.1789066845744359,0.17559811740096745,0.17559811740096745,0.15510576232094825,0.18650824839219363,0.19110880935758187,0.19120191050015611,0.21000975296601276,0.22205615556715466,0.23153324384060822,0.22701106469609852,0.24927775579339356,0.25555550843504293,0.34418666607463977,0.32280985310364579,0.36785157932447499,0.38872133761078403,0.40344219028871914,0.35689633032453955,0.46998073781321831,0.4291591213923403,0.51000275926065874,0.47291898354737572,0.50940673097322386,0.45798536029752968,0.51729784438265725,0.44542870436836635,0.54306390975260477,0.47569692520645696,0.50634066949344392,0.45136673877278899]
["Receita Líquida de Venda de Bens e/ou Serviços",121754,141296,183517,283285,456761,705067,1032448,1125380,1231784.92193,1262486,1275986.30531,1250463,1407358,1676343,73289,73742,106987,113614,111604,124556,154530,175618,171058,203861,269498,273164,241276,248510,285125,289600,273255,277400,308820,326240,292730,303994.92193000001,317249,339167,286003,320067,304164,332605,288910,350307.30530999997,308526,343020,269454,329463,306724,385651,324083,390900,380210,464217,389661,442255]
["Custo dos Bens e/ou Serviços Vendidos",-41225,-50403,-71816,-102187,-180170,-267295,-477456,-511386,-556645,-576990,-580513,-580685,-645916,-842844,-25544,-28512,-35518,-45215,-44170,-55267,-53128,-64081,-62229,-87857,-103011,-127282,-115962,-131201,-115978,-137909,-118966,-138533,-123916,-148219,-129146,-155364,-138871,-153212,-134946,-149961,-138061,-146687,-131174,-164591,-154976,-138306,-134955,-152448,-143355,-173078,-154838,-174645,-187240,-227467,-202793,-225344]
["Pessoal e encargos",-29536,-36938,-50915,-69608,-118377,-182573,-343197,-360429,-377659,-380387,-370025,-376867,-386014,-456041,-17651,-18895,-25232,-28283,-27743,-37119,-36311,-44171,-41215,-60876,-74973,-91996,-81547,-94681,-82524,-96929,-82814,-98162,-86737,-101497,-85504,-103921,-91755,-103752,-88561,-96319,-89139,-94175,-84027,-102684,-96401,-92838,-88758,-98870,-88160,-104866,-90505,-102483,-102818,-118932,-107237,-127054]
["Aluguéis",-2339,-3354,-8222,-13133,-34909,-49327,-59893,-64578,-79741,-75275,-16335,11260,-13138,-15100,-3445,-3423,-4669,-8870,-11099,-10271,-11108,-11515,-12805,-13899,-14239,-14586,-15565,-15503,-15199,-16842,-15493,-17044,-17875,-19850,-19894,-22122,-20218,-18955,-17362,-18740,-9968,2317,-4474,-4210,-2115,6486,3202,3687,169,-6225,-4011,-3071,-6151,-8744,-417,212]
["Concessionárias",-4091,-4686,-6259,-8968,-11998,-15256,-28849,-30126,-33394,-37361,-40209,-29408,-26534,-37245,-2022,-2143,-2895,-3963,-1625,-3515,-2826,-3411,-3172,-5847,-4417,-7993,-7231,-9208,-5989,-8988,-6800,-8349,-7084,-8893,-7296,-10121,-9201,-9344,-8936,-9880,-9109,-10983,-8490,-11627,-10096,-5167,-6303,-7842,-6647,-5668,-6131,-8088,-8001,-10939,-8293,-10012]
["Serviço de terceiros e outros",-3263,-2999,-3403,-5577,-7781,-9949,-11312,-19116,-26134,-34493,-37436,-24033,-49066,-135690,-1268,-2044,-1190,-2213,-2020,-2358,-1682,-2510,-2238,-3519,-2112,-3224,-2739,-3237,-3211,-5921,-4410,-5574,-3884,-7826,-6063,-8361,-6792,-9618,-8122,-9961,-7210,-13289,-7159,-9778,-6112,-5960,-2788,-9173,-9367,-13069,-10903,-15727,-24643,-40676,-34721,-35650]
["Serviços Prestados por Pessoa Física e Jurídica",-2840,-2201,-2311,-3886,-5437,-5946,-9141,-13683,-14761,-19993,-22493,-14826,-32257,-108629,-825,-1108,-1015,-1866,-1085,-1471,-1036,-1692,-1171,-2047,-1662,-2543,-2112,-2824,-2321,-4604,-2577,-4181,-2031,-4753,-3349,-4628,-3076,-5868,-4684,-6365,-4234,-6924,-4635,-6700,-3548,-4258,-882,-6138,-5789,-8800,-6319,-11349,-19537,-32595,-27168,-29329]
["Outros",-423,-798,-1092,-1691,-2344,-4003,-2171,-5433,-11373,-14500,-14943,-9207,-16809,-27061,-443,-936,-175,-347,-935,-887,-646,-818,-1067,-1472,-450,-681,-627,-413,-890,-1317,-1833,-1393,-1853,-3073,-2714,-3733,-3716,-3750,-3438,-3596,-2976,-6365,-2524,-3078,-2564,-1702,-1906,-3035,-3578,-4269,-4584,-4378,-5106,-8081,-7553,-6321]
["Depreciação e Amortização",-1996,-2426,-3017,-4901,-7105,-10190,-34205,-37137,-39717,-49474,-116508,-161637,-171164,-198768,-1158,-2007,-1532,-1886,-1683,-2004,-1201,-2474,-2799,-3716,-7270,-9483,-8880,-8572,-9055,-9229,-9449,-9404,-8336,-10153,-10389,-10839,-10905,-11543,-11965,-15061,-22635,-30557,-27024,-36292,-40252,-40827,-40308,-40250,-39350,-43250,-43288,-45276,-45627,-48176,-52125,-52840]
["Lucro Bruto",80529,90893,111701,181098,276591,437772,554992,613994,675139.92192999995,685496,695473.30530999997,669778,761442,833499,47745,45230,71469,68399,67434,69289,101402,111537,108829,116004,166487,145882,125314,117309,169147,151691,154289,138867,184904,178021,163584,148630.92193000001,178378,185955,151057,170106,166103,185918,157736,185716.30530999997,153550,204714,134499,177015,163369,212573,169245,216255,192970,236750,186868,216911]
["Despesas/Receitas Operacionais",-41596,-46017,-66372,-104693,-139213,-208423,-324707,-316999,-419105,-449811,-435203,-356584,-583976,-857727,-23707,-38057,-27690,-35092,-32840,-43591,-42966,-50908,-49668,-64881,-72214,-84677,-83416,-84400,-70141,-71522,-86914,-88422,-85701,-92937,-110686,-129781,-118009,-105540,-98929,-127333,-90625,-96948,-110485,-137145,-113328,-115388,-124770,-3098,-123076,-151298,-137073,-172529,-172402,-229390,-162454,-293481]
["Despesas Gerais e Administrativas",-40811,-45633,-67112,-99106,-135115,-200317,-313726,-322072,-417564,-446849,-440001,-484506,-541495,-648553,-23086,-34106,-26191,-33497,-32935,-42492,-41423,-48672,-48393,-61829,-70168,-82385,-80011,-81162,-69941,-75672,-87350,-89109,-85059,-93432,-111059,-128014,-118971,-104939,-97869,-125070,-89123,-113937,-104705,-132236,-111522,-116944,-111531,-144509,-119166,-138179,-129373,-154777,-155589,-158944,-154539,-179481]
["Pessoal e encargos",-14864,-16708,-23985,-33865,-51978,-78456,-124899,-109056,-136062,-143038,-148980,-148931,-167341,-209191,-8439,-10471,-10218,-16380,-13837,-15021,-16380,-17435,-19976,-24665,-33292,-34976,-28984,-27647,-26168,-26566,-27025,-29297,-30990,-31949,-35063,-38060,-35110,-36538,-35630,-35760,-34899,-35573,-37408,-41100,-40625,-33346,-38472,-36488,-39450,-40731,-43484,-43676,-50881,-50552,-55189,-52569]
["Serviços Prestados por Pessoa Física e Jurídica",-6754,-6122,-8805,-10599,-16180,-25062,-28625,-26720,-32453,-35227,-60489,-66631,-62656,-74176,-2477,-3567,-3552,-5049,-3769,-5110,-5049,-6312,-7414,-6287,-6238,-7806,-8158,-6423,-6806,-7325,-5842,-6747,-7119,-7849,-7507,-9978,-8204,-8238,-8767,-10018,-12785,-16651,-13122,-17931,-14932,-9152,-8544,-34003,-14209,-12995,-16585,-18867,-17577,-15957,-19916,-20726]
["Publicidade",-9836,-9789,-12041,-19637,-18668,-34287,-51249,-66191,-92517,-83548,-80170,-90747,-130896,-162176,-5151,-5200,-4934,-7757,-5347,-5466,-7757,-8010,-7652,-10868,-12197,-9317,-16922,-12813,-15677,-13381,-18394,-18739,-20742,-15824,-27794,-28157,-35771,-16486,-14134,-17157,-19727,-22473,-20134,-17836,-25355,-15973,-23919,-25500,-35096,-30723,-29153,-35924,-37969,-43121,-39411,-41675]
["PDD",1645,-2197,-6741,-15566,-20001,-25468,-47659,-48732,-64195,-88243,-80040,-122966,-117823,-113270,-2467,-8285,-2622,-4843,-2710,-8226,-4843,-7556,-4989,-8080,-4595,-14239,-10670,-18155,-6390,-13058,-14849,-14435,-7303,-15169,-14929,-26794,-15689,-21880,-18321,-32353,-6528,-22311,-17923,-33278,-13741,-47475,-28925,-32825,-17306,-40314,-22195,-38008,-28787,-27463,-16535,-40485]
["Depreciação e Amortização",-5392,-6644,-8293,-8552,-12554,-14433,-21895,-23140,-25373,-26874,-14398,-14014,-13706,-15550,-1716,-3135,-2017,-3440,-3442,-4124,-3440,-3266,-3775,-3952,-5056,-5481,-5663,-5695,-5457,-5582,-5822,-6279,-6192,-6338,-6375,-6468,-6479,-6533,-6874,-6988,-3853,-3741,-3227,-3577,-3645,-3546,-3465,-3358,-3284,-3275,-3576,-3571,-3942,-3789,-3804,-4015]
["Materiais de Expediente",-1370,-1331,-2832,-4070,-6804,-8538,-14385,-15295,-18003,-17557,-13451,-7853,-9034,-18390,-1014,-1262,-960,-1323,-1551,-2753,-1323,-2657,-1423,-3135,-3503,-3928,-3076,-3878,-3165,-4028,-3929,-4173,-4124,-4877,-4747,-4255,-5448,-4466,-3510,-4133,-3377,-3556,-3440,-3078,-2953,-750,-1644,-2506,-1938,-1678,-2609,-2809,-4254,-4295,-4625,-5216]
["Outros",-4240,-2842,-4415,-6817,-8930,-14073,-25014,-32938,-48961,-52362,-42473,-33364,-40039,-55800,-1822,-2186,-1888,-2631,-2279,-1792,-2631,-3436,-3164,-4842,-5287,-6638,-6538,-6551,-6278,-5732,-11489,-9439,-8589,-11426,-14644,-14302,-12270,-10798,-10633,-18661,-7954,-9632,-9451,-15436,-10271,-6702,-6562,-9829,-7883,-8463,-11771,-11922,-12179,-13767,-15059,-14795]
["Tributos",-1416,-716,-1564,0,0,0,-4769,-8194,-7354,-8624,-12214,0,0,0,-562,0,0,0,-675,0,0,0,0,0,-743,-1274,-1511,-1241,-871,-2036,-2512,-2775,-1211,-1729,-2367,-2047,-1648,-1678,-941,-4357,178,-1475,-2206,-8711,0,0,0,0,0,0,0,0,0,0,0,0]
["Outros ",-2824,-2126,-2851,-6817,-8930,0,-20245,-24744,-41607,-43738,-30259,-33364,-40039,-55800,-1260,-2186,0,0,-1604,-1792,0,0,0,0,-4544,-5364,-5027,-5310,-5407,-3696,-8977,-6664,-7378,-9697,-12277,-12255,-10622,-9120,-9692,-14304,-8132,-8157,-7245,-6725,-10271,-6702,-6562,-9829,-7883,-8463,-11771,-11922,-12179,-13767,-15059,-14795]
["Outras Despesas/Receitas Operacionais",-785,-384,740,-5587,-4098,-8106,-10981,5073,-1541,-2962,4798,127922,-42481,-209174,-621,-3951,-1499,-1595,95,-1099,-1543,-2236,-1275,-3052,-2046,-2292,-3405,-3238,-200,4150,436,687,-642,495,373,-1767,962,-601,-1060,-2263,-1502,16989,-5780,-4909,-1806,1556,-13239,141411,-3910,-13013,-7575,-17983,-16813,-70446,-7915,-114000]
["Perda no valor de recuperação de ativos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Participação nos lucros de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-106,-125,231,0,0,0,0]
["Lucro Operacional",38933,44876,45329,76405,137378,229349,230285,296995,256034.92193000001,235685,260270.30530999997,313194,177466,-24228,24038,7173,43779,33307,34594,25698,58436,60629,59161,51123,94273,61205,41898,32909,99006,80169,67375,50445,99203,85084,52898,18849.921930000011,60369,80415,52128,42773,75478,88970,47251,48571.305309999967,40222,89326,9729,173917,40293,61275,32172,43726,20568,7360,24414,-76570]
["Resultado Financeiro",-8766,-8121,-12045,-9418,-15882,813,-46652,-61102,-54120,-27074,-123360,-103635,-131168,-190683,-3418,751,-3071,-3147,-7712,-1952,3613,-686,1858,-3972,-8325,-10318,-15714,-12295,-11023,-14696,-17726,-17657,-17689,-21613,-5183,-9635,-721,-6256,-12943.000000000004,-7153.9999999999964,-16601,-28178,-21750,-56831,-21787,-28754,-32768,-20326,-15274,-38187,-37373,-40334,-40535,-44399,-59797,-45952]
["Receitas Financeiras",5355,8118,6768,8944,15236,42260,60714,80363,80607,74396,49881,30988,34303,126752,1022,6211,2657,2454,2817,7308,12626,9526,11629,8023,8474,10117,16614,25509,26697,19955,18789,14922,20126,17238,22263,20980,22640,17544,15766.8,18445.2,17928,12625,13241,6087,10265,5399,7675,7649,10657,5238,9795,8613,48321,25036,26422,26973]
["Juros sobre Mensalidades e Acordos",3034,5738,4566,5522,9058,12081,24393,25941,27854,15526,12400,17728,15003,24840,764,3512,2273,1567,2305,2913,4691,1742,3043,2605,5912,4405,6955,7121,7791,5444,8506,4200,5566,6091,10830,5367,5593,3399,1995,4539,5101,1835,4265,1199,8003,1934,3891,3900,7512,2146,3875,1470,5965,4132,6508,8235]
["Rendimentos de aplicações financeiras",1907,1366,1824,537,5197,27852,20621,37023,42444,55276,38580,12719,18820,25408,99,154,281,538,227,4151,7522,7267,8169,4894,1647,1427,7374,10173,7864,6847,12015,10297,10701,8757,9656,13330,13700,12715,15186,13675,13472,11177,9539,4392,2397,3204,3642,3476,2989,3568,5489,6774,4375,4169,7570,9294]
["Variação cambial ativa",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36105,16199,12275,9730]
["Outros",414,1014,378,2885,981,2327,15700,17399,10309,3594,-1099,541,480,2195,159,2545,103,349,285,244,413,517,417,524,915,4285,2285,8215,11042,7664,-1732,425,3859,2390,1777,2283,3347,1430,-1414.1999999999998,231.19999999999993,-645,-387,-563,496,-135,261,142,273,156,-476,431,369,1876,536,69,-286]
["Despesas Financeiras",-14121,-16239,-18813,-18362,-31118,-41447,-107366,-141465,-134727,-101470,-173241,-134623,-165471,-317435,-4440,-5460,-5728,-5601,-10529,-9260,-9013,-10212,-9771,-11995,-16799,-20435,-32328,-37804,-37720,-34651,-36515,-32579,-37815,-38851,-27446,-30615,-23361,-23800,-28709.800000000003,-25599.199999999997,-34529,-40803,-34991,-62918,-32052,-34153,-40443,-27975,-25931,-43425,-47168,-48947,-88856,-69435,-86219,-72925]
["Despesas de Juros",-4962,-5226,-6406,-7474,-11008,-14757,-39625,-58291,-36469,-23133,-20121,-24305,-37767,-73571,-1740,-2401,-1954,-2008,-3520,-3526,-2975,-4112,-3429,-3785,-4013,-7725,-12817,-15070,-14946,-15713,-14770,-12862,-11886,-9174,-7974,-7435,-6448,-5396,-5813,-5476,-5304,-5280,-5320,-4217,-3177,-5829,-8254,-7045,-6823,-8284,-10353,-12307,-13700,-15664,-20712,-23495]
["Juros de Arrendamentos Mercantis",-6377,-7228,-7124,-7214,-14019,-22271,-34242,-34308,-33704,-33017,-68853,-70289,-67534,-74303,-1824,-1821,-1885,-1855,-5067,-5212,-5242,-5229,-5209,-6591,-8157,-8727,-8695,-8663,-8631,-8593,-8561,-8523,-8486,-8446,-8407,-8365,-8322,-8278,-8232,-8185,-13507,-21576,-16223,-17547,-17882,-17879,-17596,-16932,-16903,-16879,-16835,-16917,-16324,-17477,-20704,-19798]
["Descontos Concedidos",-2111,-1798,-2657,-2477,-4598,-1764,-17646,-22318,-34743,-24623,-44635,-31563,-41363,-49997,-585,-869,-1555,-974,-1365,-704,-541,-507,-316,-400,-756,-3386,-5772,-7732,-8119,-3990,-4460,-5749,-10298,-12350,-4707,-7388,-3360,-5835,-10638,-4790,-12567,-8621,-9585,-13862,-9030,-7414,-13898,-1221,-1417,-14159,-17793,-7994,-11812,-5779,-25697,-6709]
["Variação Monetária Passiva",0,0,0,0,0,0,-8417,-18882,-14100,-10492,-29906,-1584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4130,-4287,-4070,-4049,-6207,-4556,-3665,-3300,-3503,-3632,-2799,-2454,-2572.3999999999996,-2666.6000000000004,-1891,-1711,-3289,-23015,-1578,0,-6,0,0,0,0,0,0,0,0,0]
["Juros de compromissos a pagar",0,0,0,0,0,0,0,0,0,0,0,0,-11982,-10901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1196,-686,-10100,-3859,-5495,657,-2204]
["Juros e resultado swap sobre empréstimos",0,0,0,0,0,0,0,0,0,0,0,0,0,-100692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41014,-22607,-20281,-16790]
["Outros ",-671,-1987,-2626,-1197,-1493,-2655,-7436,-7666,-15711,-10205,-9726,-6882,-6825,-7971,-291,-369,-334,-764,-577,182,-255,-364,-817,-1219,-3873,-597,-914,-2052,-1954,-2306,-2517,-889,-3480,-5581,-2855,-3795,-2432,-1837,-1454.3999999999996,-4481.6000000000004,-1260,-3615,-574,-4277,-385,-3031,-689,-2777,-788,-2907,-1501,-1629,-2147,-2413,518,-3929]
["Resultado Antes dos Tributos sobre o Lucro",30167,36755,33284,66987,121496,230162,183633,235893,201914.92193000001,208611,136910.30530999997,209559,46298,-214911,20620,7924,40708,30160,26882,23746,62049,59943,61019,47151,85948,50887,26184,20614,87983,65473,49649,32788,81514,63471,47715,9214.9219300000113,59648,74159,39185,35619,58877,60792,25501,-8259.694690000033,18435,60572,-23039,153591,25019,23088,-5201,3392,-19967,-37039,-35383,-122522]
["Imposto de Renda e Contribuição Social sobre o Lucro",-460,-1036,-1732,-2731,-46740,-16298,-11478,-5445,-4440,-7332,-538,-44525,6185,-7237,-452,-1509,-974,-1085,-924,-2216,-3343,-6222,-3356,-3377,-3104,-1881,-2028,-4465,-2070,-1714,-1028,-633,-1289,1424,318,-4893,-1428,-1136,-2254,-2514,-2785,-1786,-1664,5697,-1669,-5856,-4939,-32061,5049,2610,-1576,102,1648,-2054,-3962,-2869]
["Lucro/Prejuízo Consolidado do Período",29707,35719,31552,64256,116297,213864,172155,230448,197474.92193000001,201279,136372.30530999997,165034,52483,-222148,20168,6415,39734,29075,25958,21530,58706,53721,57663,43774,82844,49006,24156,16149,85913,63759,48621,32155,80225,64895,48033,4321.9219300000113,58220,73023,36931,33105,56092,59006,23837,-2562.694690000033,16766,54716,-27978,121530,30068,25698,-6777,3494,-18319,-39093,-39345,-125391]
["Atribuído a Acionistas da Controladora",29707,35712,31553,64239,116320,213864,172155,230448,197475,202989,136372.30530999997,165034,52483,-222148,20143,6441,39757,29075,25958,21530,58706,53721,57663,43774,82844,49006,24156,16149,85913,63759,48621,32155,80225,64895,48033,4322,59930,73023,36931,33105,56092,59006,23837,-2562.694690000033,16766,54716,-27978,121530,30068,25698,-6777,3494,-18319,-39093,-39345,-125391]
["Atribuído a Acionistas Não Controladores","-",7,-1,17,-23,0,0,0,0,0,0,0,0,0,25,-26,-23,"-","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Média Ponderada de Ações no Período (em milhares)",107515,107515,107515,107515,110635,110635,125038,124836,127225,135829,135829,128721.56,128721.56,128566,107515,107515,107515,107515,107515,110635,125213,125213,125213.24400000001,110635,125038,125038,125038,125038,124836,124836,124836,124836,124836,124836,124836,127225,138812,137902.27777777801,136676,130817,128721.56,128721.56,128721.56,128721.56,128721.56,128721.56,128721.56,128721.56,128721.56,128721.56,128721.56,128721.56,128721.56,128597,128597,128566]
["Lucro por Ação Atribuído aos Controladores - (Reais / Ação)",0.27630563177231082,0.33222341068688088,0.29346602799609356,0.59764683997581736,1.0511772947078231,1.9330591584941474,1.3768214462803308,1.8460059598192828,1.552170736333268,1.4818558628864233,1.0039999212981026,1.2821006830557367,0.40772501514120868,-1.7278907331642892,0.18758312793563689,5.9666093103287916E-2,0.36956703715760592,0.27042738222573592,0.24143607868669487,0.19460387761558276,0.46884908116569368,0.42903692108646868,0.46051837775243648,0.39566140913815701,0.66255058462227479,0.39192885362849694,0.19318927046177961,0.1291527375677794,0.68820692748886536,0.51074209362683842,0.38947899644333367,0.25757794226024544,0.6426431478099266,0.51984203274696406,0.38476881668749402,3.3970697032815966E-2,0.41941618880212084,0.52952714905603349,0.27020837601334541,0.25306343976700274,0.43576227634282866,0.45840028663418936,0.18518265316237623,-1.9908822500286923E-2,0.13025013059195367,0.42507253641114978,-0.21735286613990695,0.94413088219254027,0.23358946240241341,0.19964021567171808,-5.2648522904787672E-2,2.7143859971864855E-2,-0.1423149315468209,-0.30399620519918819,-0.30595581545448181,-0.97530451285720954]
["Lucro Básico por Ação"]
["ON"]
["Lucro Diluído por Ação"]
["ON"]

{"sheet":"Balanço Patrimonial - Ativo","index":4,"n_rows":30,"n_cols":45,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["BALANÇO PATRIMONIAL - ATIVO (CONSOLIDADO)"]
[]
[]
["Balanço Patrimonial - ATIVO (Valores em R$ ('000))","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31"]
["Ativo Total",183772,211031,286912,379291,454827,373594,488205,803365,874403,932469,978063,1249163,1501718,1543685,1843160,1848588,1929063,1972461,2023206,2018564,2055916,2071153,2102770,2507874,2517109,2519244,2522888,2429560,2742672,2599205,2503973,2559156,2482046,3026129,2929329,3091485,3151606,3257810,3174687,3092589,3333740,3293902,3476907,3392077]
["Ativo Circulante",41027,27606,56545,74055,106187,140497,119358,406410,436698,470722,445485,359356,369882,413336,702275,497460,567054,678084,720334,702195,712514,710398,862105,1265461,1263302,1252836,1245768,1143639,1172076,936939,816268,644545,562590,1133904,1082120,1082299,989329,910943,800559,717202,615082,625528,774258,752637]
["Caixa e Equivalentes de Caixa",17485,2403,3387,17182,19833,61476,19887,217260,221604,195819,70267,73248,45711,34128,82824,69999,56973,65765,100742,62036,51124,68719,166388,279286,300229,281991,358183,314731,516989,313825,276850,215173,170934,699537,704012,679933,551991,457511,390368,213704,107269,88344,226051,180764]
["Títulos e Valores mobiliários","-","-",9175,"-","-","-","-",84311,86377,88619,207316,63418,0,0,256897,213135,168657,183037,271140,337547,285666,272596,259438,632427,556513,532980,618139,606167,359460,242985,228756,91290,11356,624,654,1176,36995,15022,16998,77360,73342,46305,43570,60251]
["Caixa Restrito",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000,7000,6946,6931]
["Contas a receber de clientes",7254,18393,28667,47454,77501,67541,83986,90641,115795,172220,155653,201321,304528,362643,347646,192251,317486,395796,321650,272773,340275,316295,394273,317358,370061,395218,237588,185560,258645,331739,274858,286967,320409,378562,338421,363718,360519,399079,350007,383031,377116,434985,440376,438743]
["Tributos a recuperar",3180,3648,6211,4425,3079,2231,4194,2513,2163,2568,3581,3289,5432,3890,2229,7308,9216,11419,13599,10758,9205,11995,14279,11544,10992,12735,10228,8254,9145,13138,10987,13917,14816,16040,13974,12556,16343,17135,18797,22422,19176,21028,21303,24922]
["Adiantamentos a fornecedores","-",1453,4363,1945,2883,4255,5982,5499,6561,3112,3598,9066,4535,4175,4125,5599,5105,1073,1169,3250,4706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Partes relacionadas",11327,21,171,171,"-","-",30,2270,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1952,1952,1952,1952,1952,1952,1952,1952,1952,1952,1952,1952,1952,1952,1952]
["Outros Ativos",1781,1688,4571,2878,2891,4994,5279,3916,4198,8384,5070,9014,9676,8500,8554,9168,9617,20994,12034,15831,21538,40793,27727,24846,25507,29912,21630,28927,27837,33300,22865,35246,43123,37189,23107,22964,21529,20244,22437,18733,29227,25914,34060,39074]
["Ativo Não Circulante",142745,183425,230367,305236,348640,233097,368847,396955,437705,461747,532578,889807,1131836,1130349,1140885,1351128,1362009,1294377,1302872,1316369,1343402,1360755,1240665,1242413,1253807,1266408,1277120,1285921,1570596,1662266,1687705,1914611,1919456,1892225,1847209,2009186,2162277,2346867,2374128,2375387,2718658,2668374,2702649,2639440]
["Ativo Realizável a Longo Prazo",17435,7395,10062,8136,10349,9414,12180,10589,10309,10924,36891,122205,120020,120705,119346,306523,315354,245507,251935,257007,266348,271699,143555,147067,149433,159277,164173,171663,177532,207129,213166,227438,233813,246193,256914,268625,283869,286720,294561,303738,373571,380481,395601,354598]
["Contas a receber de clientes  ",2944,5668,8942,7695,5716,4941,6211,5476,4951,4925,5144,4173,3777,3224,2646,189102,196376,125412,130621,132483,135168,139498,9745,11709,13097,21038,23767,28867,31332,38175,40217,46922,49662,56496,61087,66275,69605,74492,76636,79209,74986,77716,55495,73332]
["Partes relacionadas  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8949,8461,7972,7484,6996,6508,6020,5532,5044,4556,4068,3579,3091,2603,2115]
["Adiantamento para investimentos",0,0,0,0,0,0,0,0,0,0,24300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outros Ativos  ",1120,1012,400,441,1384,1224,2720,1864,2109,2750,4198,6017,4228,5466,4685,5406,6963,8080,9299,12509,19165,20186,21795,23343,24321,26224,28391,29380,32484,40947,45208,50562,53575,52159,56082,58636,59977,53116,52754,44346,47495,53596,86623,21998]
["Ativos de indenização",13371,715,720,"-",3249,3249,3249,3249,3249,3249,3249,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,112015,108766,116282,115282,115282,115282,115282]
["Fundo garantidor FG-FIES",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401,1401,7043,7265,9070,10073,12097,14303,18631,22265,24215,31930,35148,39315,38452,44957,52028]
["Outras Contas a Receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,0,0,897,1004,6430,6919,7048,14475,17838,19919,24685,29914,29344,27641,26843]
["Caixa Restrito",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,63000,63000,63000,63000]
["Investimentos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1309,1548,0,0,0,0,0]
["Intangível",14315,23755,25162,30046,60289,57452,67473,70849,75436,76491,85167,241815,415337,406025,414252,432106,431395,433272,435257,434845,435713,436147,435295,428511,427951,425946,424487,424367,422275,420432,423782,560646,556720,551812,554771,716735,850575,1000854,1035414,1063444,1356325,1282457,1291578,1203974]
["Direito de Uso",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460726,543298,564670,616110,624980,603422,572323,570737,581088,568273,547233,517860,502298,516525,521706,593228]
["Imobilizado",110995,152275,195143,267054,278002,166231,289194,315517,351960,374332,410520,525787,596479,603619,607287,612499,615260,615598,615680,624517,641341,652909,661815,666835,676423,681185,688460,689891,510063,491407,486087,510417,503943,490798,463201,453089,446745,489711,495372,490345,486464,488911,493764,487640]

{"sheet":"Balanço Patrimonial - Passivo","index":5,"n_rows":41,"n_cols":45,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["BALANÇO PATRIMONIAL - PASSIVO (CONSOLIDADO)"]
[]
[]
["Balanço Patrimonial - PASSIVO                       (Valores em R$ ('000))","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31"]
["Passivo Total",86804,95201,145976,186093,221895,264754,353407,351999,364331,372735,385917,622511,798439,794705,1070679,1091355,1085917,1068603,1070727,1068164,1025291,975633,959217,999484,976256,946388,977831,959017,1216037,1273125,1186859,1250668,1156792,1666531,1597709,1664998,1695051,1791450,1715104,1629512,1890069,1890635,2112985,2154546]
["Passivo Circulante",23443,24767,42599,86131,110592,102452,94300,92442,107199,119086,133288,196679,237339,239223,249679,270766,309562,323981,340368,365048,370992,348526,346673,295187,303133,281079,416100,407265,462585,458567,375428,406439,327898,362898,345859,449744,463769,557994,547398,518740,566412,498266,537337,552227]
["Fornecedores",2269,2089,6241,3648,5105,5226,11810,11377,13069,14238,12653,17314,18931,16536,21157,18219,19153,24939,26603,29734,28486,31494,29648,31422,35849,30784,30830,33921,31528,35474,31026,32501,32173,39839,31171,38170,36416,42907,31957,34069,31930,33028,29161,32255]
["Compromissos a Pagar",0,0,8390,12763,21338,12207,14594,14600,19537,18625,17764,52820,70038,68234,67404,70736,88205,82916,86046,80047,77992,78134,79403,80720,78758,80037,81379,82770,79386,81096,83638,94537,27155,1941,0,2400,27400,44596,46608,54354,111741,113308,116025,60871]
["Empréstimos e financiamentos",2153,4703,4603,38854,42163,16783,19187,17836,18015,18713,23675,33264,35066,38464,41407,44450,49526,52680,53886,55764,55810,49607,52180,26569,28070,25429,27119,24970,26501,24688,26003,24377,25161,27079,31542,113624,167520,210986,212222,201307,152416,72406,104591,180340]
["Instrumentos financeiros derivativos - swap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4906,11317,6550,13610]
["Debêntures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4461,5034,4838,22505,33240,43495,43118,42806,42665,2636,0,0,106447,108476,147149,151340,65913,67760,49753,50556,49658,50166,24839,25221,0,0,0,0,3660,11208]
["Salários e encargos sociais",6964,10556,12024,16585,26228,29786,34402,31331,35608,46044,53107,55270,76673,83451,84371,66406,73445,89824,85307,71873,76988,94418,90879,74831,79591,93846,90434,73692,77310,92050,90808,82000,89758,124781,116927,92945,91139,114260,120088,100329,109292,123512,127923,113861]
["Tributos a recolher",3389,4348,4874,3835,5075,4758,6496,8267,10149,10435,9751,11991,16348,15218,15688,16209,18005,16091,17934,14620,14311,14728,14023,16220,16062,15722,15016,15648,15560,10895,11270,23688,20158,21132,18640,49013,15655,14386,18303,21313,26438,28614,26767,30105]
["Imposto de renda e contribuição social a recolher",875,1271,1055,2016,2013,2832,2799,2579,5346,3989,4246,3789,3569,3004,3112,11609,7640,3943,3912,1852,1492,1552,1982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Parcelamentos de tributos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações de Arrendamento Mercantil",343,859,978,1120,1173,1212,2772,2867,2955,3040,3126,3816,4285,4414,4548,4691,15238,15400,15568,15737,15909,16085,16264,16446,16632,16820,17013,17209,30771,36500,39539,43931,47298,47704,47377,49320,52397,57165,63492,70364,77098,77408,75282,66913]
["Juros sobre Capital Próprio / Dividendos a pagar",4586,790,1905,6573,6573,27463,0,0,0,0,5967,8232,1925,3960,0,20070,20070,0,0,34234,34234,0,0,27034,27034,0,0,27119,27119,0,0,6063,6063,20372,20372,24718,11197,15893,15893,0,0,0,0,0]
["Recompras de Ações a Liquidar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outros Passivos",2864,151,2529,737,924,2185,2240,3585,2520,4002,2999,10183,10504,5942,6967,13342,13442,15683,17872,17692,22652,19702,19629,19309,21137,18441,20913,23460,27261,26524,27231,31582,30379,29494,30172,29388,37206,32580,38835,37004,52591,38673,47378,43064]
["Passivo Não Circulante",63361,70434,103377,99962,111303,162302,259107,259557,257132,253649,252629,425832,561100,555482,821000,820589,776355,744622,730359,703116,654299,627107,612544,704297,673123,665309,561731,551752,753452,814558,811431,844229,828894,1303633,1251850,1215254,1231282,1233456,1167706,1110772,1323657,1392369,1575648,1602319]
["Empréstimos e financiamentos  ",8627,11443,47245,42542,40550,91598,89286,90000,87653,86672,83970,74673,87422,81365,194372,185591,177128,161578,156354,140534,135421,119602,114244,87410,86922,75645,75157,63880,63392,52115,51627,40351,39862,528146,527765,427268,376845,326419,275326,234758,426057,488062,443629,375280]
["Instrumentos financeiros derivativos - swap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36105,28993,35036,26336]
["Debêntures ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,148375,147649,147649,130079,119537,108995,98453,87911,77369,198245,204932,209007,106765,108892,74381,74484,49587,49690,24794,24897,0,0,0,0,0,0,0,0,199049,199111]
["Obrigações de Arrendamento Mercantil  ",52393,55009,54136,54981,54673,54357,158464,158355,157808,157016,156201,217531,253103,251951,250761,249534,237866,236549,235194,233798,232363,230883,229361,227794,226181,224521,222811,221050,492505,565712,588381,623946,637018,622866,597198,601707,617130,607650,588294,556599,541019,556444,564296,638817]
["Compromissos a pagar  ",1210,3100,1471,1396,11535,11535,5568,5097,5590,3765,4887,12952,99479,101390,106160,109675,81491,84394,85735,88888,56886,59017,61250,63566,31002,32177,33408,34684,0,0,0,0,0,0,0,59600,109792,170223,176999,185239,183507,184114,197540,228624]
["Tributos a recolher  ",0,0,352,78,64,180,0,0,0,0,0,0,0,0,0,331,331,953,2081,1661,2333,1413,1917,1777,1634,1483,1341,1154,1020,962,829,7127,4758,6101,5668,5261,4853,4848,5216,4804,4459,3823,3284,2790]
["Imposto de renda e contribuição social a recolher ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4594,4075,3977,3902,3815,3729,3642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Parcelamentos de tributos  ",1123,861,0,0,0,0,1157,99,75,50,374,409,409,517,645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Provisão para contingências  ",8,21,173,965,4481,4632,4632,6006,6006,6146,7197,120267,120687,120259,120687,121253,120735,121288,122128,120346,120346,120227,120751,121845,119106,119464,119602,119759,120140,119614,119670,122111,121783,121181,121207,121406,122650,124304,121859,129360,132498,130703,131499,131349]
["Outros Passivos ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6556,6561,5706,5353,4992,4682,4325,4010,3660,3346,3012,2647,2333,2014,1671,1337,1004,679,442,12,12,12,12,12,12,12,230,1315,12]
["Patrimônio Líquido Consolidado",96968,115830,140936,193198,232932,108840,134798,451366,510072,559734,315849,626652,703279,748325,772481,757233,843146,903858,952479,950400,1030625,1095520,1143553,1508390,1540853,1572856,1545057,1470543,1526635,1326080,1317114,1308488,1325254,1359598,1331620,1426487,1456555,1466360,1459583,1463077,1443671,1403267,1363922,1237531]
["Capital Social Realizado",70971,70971,70971,70971,70971,82010,82010,100751,100751,100751,100751,377048,377048,377048,377048,377048,377048,377048,377048,377048,377048,377048,600000,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549,987549]
["Reservas de Capital",0,0,0,0,0,0,0,276297,276297,276297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Reservas de Lucros",37497,54163,77079,127133,135156,6872,9548,"-",92673,92924,102301,250190,260665,263825,264323,386639,394609,394750,398228,579806,588438,592654,372681,527295,504450,499198,501046,548521,551326,229188,197577,320939,321777,324513,323114,438938,440441,441726,441387,475528,475528,475528,475528,253380]
["Lucros acumulados",0,0,0,0,31186,23793,46525,77059,42544,91407,113925,0,71783,113669,137327,0,77943,138514,183657,0,71593,132272,177326,0,55308,122770,137168,0,53287,109343,131988,0,15928,47536,20957,0,28565,37085,30647,0,-18319,-57412,-96757,0]
["Ajustes de Avaliação Patrimonial",-11500,-9311,-7120,-4929,-4381,-3835,-3285,-2741,-2193,-1645,-1128,-586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Participação dos Acionistas Não Controladores",0,7,6,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,-6217,-6217,-6217,-6454,-6454,-6454,-6454,-6454,-6454,-6454,-6454,-6454,-6454,-36661,-80706,-65527,-65527,0,0,0,0,0,0,0,0,0,0,0,-1087,-2398,-2398,-3398]
["Total do Passivo e do Patrimonio Líquido",183772,211031,286912,379291,454827,373594,488205,803365,874403,932469,701766,1249163,1501718,1543685,1843160,1848588,1929063,1972461,2023206,2018564,2055916,2071153,2102770,2507874,2517109,2519244,2522888,2429560,2742672,2599205,2503973,2559156,2482046,3026129,2929329,3091485,3151606,3257810,3174687,3092589,3333740,3293902,3476907,3392077]

{"sheet":"Fluxo de Caixa_v.1","index":6,"n_rows":45,"n_cols":19,"rows_kept":45,"cut":false,"hidden":true,"merged":[[2,0,2,18],[1,0,1,18]]}
[]
["GRUPO SER EDUCACIONAL"]
["FLUXO DE CAIXA (CONSOLIDADO)"]
[]
[]
["Fluxo de Caixa (Valores em R$ ('000))","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-31","2012-09-30","2011-12-31","2010-12-31","2009-12-31"]
["Lucro Líquido Consolidado do Período Antes do I.R. e da Cont. Social",null,{"$f":"VLOOKUP($A7,[1]FDC!$B$2:$C$62,2,0)","v":172543},163019,136835,85948,230162,183011,121992,62049,121496,97750,70868,40708,66987,59063,33284,36755,30167]
["Caixa Líquido Atividades Operacionais",null,{"$f":"VLOOKUP($A8,[1]FDC!$B$2:$C$62,2,0)","v":77060},84596,20581,9554,177040,143956,63014,48760,130934,107194,77261,27404,71411,63218,33578,58224,24427]
["Caixa Gerado nas Operações",null,{"$f":"VLOOKUP($A9,[1]FDC!$B$2:$C$62,2,0)","v":-24082},-15495,-82648,{"$f":"SUM(F10:F15)","v":-60763},-3941,-752,-35270,-2917,35937,16814,11709,-10338,16765,9339,11168,31518,6454]
["Depreciações e Amortizações",null,{"$f":"VLOOKUP($A10,[1]FDC!$B$2:$C$62,2,0)","v":56100},41833,27290,12326,24623,16955,10381,4641,19659,13531,8406,3549,13453,8311,11134,9070,7388]
["Provisão para Créditos de Liquidação Duvidosa",null,{"$f":"VLOOKUP($A11,[1]FDC!$B$2:$C$62,2,0)","v":47659},29504,18834,4595,25468,17388,12399,4843,20001,11775,9065,2622,15566,7281,6741,2197,-1645]
["Ajuste a valor presente do contas a receber",null,{"$f":"VLOOKUP($A12,[1]FDC!$B$2:$C$62,2,0)","v":12187},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Provisão para Contingências",null,{"$f":"VLOOKUP($A13,[1]FDC!$B$2:$C$62,2,0)","v":986},424,-5,421,-603,221,140,0,931,418,418,267,2354,-3421,0,0,0]
["Juros e Variação Cambial Líquida",null,{"$f":"VLOOKUP($A14,[1]FDC!$B$2:$C$62,2,0)","v":72222},56760,28622,12170,36985,26658,18014,8672,24977,16292,7701,3839,14688,10469,13530,12454,11339]
["Variações nos Ativos e Passivos",null,{"$f":"VLOOKUP($A15,[1]FDC!$B$2:$C$62,2,0)","v":-213236},-144016,-157389,{"$f":"SUM(F16:F24)","v":-90275},-90414,-61974,-76204,-21073,-29631,-25202,-13881,-20615,-58013,-30545,-40474,-11524,-22050]
["Contas a Receber de Clientes",null,{"$f":"VLOOKUP($A16,[1]FDC!$B$2:$C$62,2,0)","v":-228435},-171987,-178272,-105546,-100575,-81988,-93255,-30864,-53597,-47083,-24020,-30042,-33043,-30342,-20480,-16440,1648]
["Impostos a Recuperar",null,{"$f":"VLOOKUP($A17,[1]FDC!$B$2:$C$62,2,0)","v":-4015},1703,-600,-2139,-485,-780,-46,359,2413,732,3055,2207,1784,-765,-2563,-468,-1491]
["Adiantamentos",null,{"$f":"VLOOKUP($A18,[1]FDC!$B$2:$C$62,2,0)","v":3481},5759,5709,5384,-2413,-835,2437,-2904,-3374,-3853,-2228,-856,-26942,-16722,-20237,-5762,-11025]
["Outros ativos",null,{"$f":"VLOOKUP($A19,[1]FDC!$B$2:$C$62,2,0)","v":657},-64,-74,-612,-3430,-1958,-5032,-416,-1236,-2545,-2901,-961,1852,1300,-4714,-1393,-2655]
["Fornecedores",null,{"$f":"VLOOKUP($A20,[1]FDC!$B$2:$C$62,2,0)","v":519},3457,-1164,1231,5264,715,2489,1545,7317,7259,1806,682,-2733,8467,4152,-180,-1067]
["Salários, Encargos e Contr. Social",null,{"$f":"VLOOKUP($A21,[1]FDC!$B$2:$C$62,2,0)","v":1453},20591,19673,11815,7100,18428,14607,4211,12631,16365,11068,7510,4280,8036,1468,3592,166]
["Tributos a recolher",null,{"$f":"VLOOKUP($A22,[1]FDC!$B$2:$C$62,2,0)","v":2568},4508,4030,4637,-1417,-418,1966,4558,1527,206,216,415,-1401,-38,-10,1142,-1337]
["Imposto de Renda e Contribuição Social a Recolher",null,{"$f":"VLOOKUP($A23,[1]FDC!$B$2:$C$62,2,0)","v":5377},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outros passivos",null,{"$f":"VLOOKUP($A24,[1]FDC!$B$2:$C$62,2,0)","v":5159},-7983,-5769,-5045,5542,4862,630,2438,4688,3717,-877,430,-1810,-481,1910,7985,-6289]
["Outros",null,{"$f":"VLOOKUP($A25,[1]FDC!$B$2:$C$62,2,0)","v":-71401},-62928,-33606,-15274,-50247,-39579,-24974,-10372,-27025,-8149,-6095,-2926,-12341,-5184,-10874,-10049,-12194]
["Juros pagos de empréstimos",null,{"$f":"VLOOKUP($A26,[1]FDC!$B$2:$C$62,2,0)","v":-62366},-54270,-28622,-12170,-33949,-26658,-15409,-6996,-21868,-5184,-3961,-1956,-9610,-3962,-9142,-8947,-11734]
["Imposto de Renda e Contribuição Social Pagos",null,{"$f":"VLOOKUP($A27,[1]FDC!$B$2:$C$62,2,0)","v":-9035},-8658,{"$f":"-4984-922","v":-5906},{"$f":"-3104-357","v":-3461},{"$f":"-16298+1066","v":-15232},{"$f":"-12921+1276","v":-11645},{"$f":"-9565+1266","v":-8299},-3376,{"$f":"-5157+526","v":-4631},{"$f":"-2965+779","v":-2186},{"$f":"-2134+779","v":-1355},{"$f":"-970-40","v":-1010},{"$f":"-2731+961","v":-1770},{"$f":"-1222+522","v":-700},-1732,-1102,-460]
["Caixa Líquido Atividades de Investimento",null,{"$f":"VLOOKUP($A28,[1]FDC!$B$2:$C$62,2,0)","v":-319839},-317218,-49151,{"$f":"SUM(F29:F33)","v":-37056},-274675,-261106,-77095,-44039,-203833,-83638,-44735,-21675,-72959,-63423,-58891,-63304,-24950]
["Títulos e valores mobiliários",null,{"$f":"VLOOKUP($A29,[1]FDC!$B$2:$C$62,2,0)","v":-149717},-193479,63418,63418,20893,-123005,-4308,-2066,-84291,0,0,0,9175,0,-9175,0,0]
["Adições de Investimentos",null,{"$f":"VLOOKUP($A30,[1]FDC!$B$2:$C$62,2,0)","v":-18840},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adições ao imobilizado",null,{"$f":"VLOOKUP($A31,[1]FDC!$B$2:$C$62,2,0)","v":-72042},-48102,-41836,-35584,-150800,-89388,-59997,-31969,-95528,-65053,-34373,-12954,-77797,-59594,-47010,-60758,-23953]
["Adições ao intangível",null,{"$f":"VLOOKUP($A32,[1]FDC!$B$2:$C$62,2,0)","v":-26971},-13266,-8362,-2519,-10474,-7705,-4577,-2975,-6937,-5845,-3147,-1451,-2213,-1705,-2706,-2546,-997]
["Aquisição de Controladas",null,{"$f":"VLOOKUP($A33,[1]FDC!$B$2:$C$62,2,0)","v":-52269},-62371,-62371,-62371,-134294,-41008,-8213,-7029,-17077,-12740,-7215,-7270,-2124,-2124,0,0,0]
["Caixa Líquido Atividades de Financiamento",null,{"$f":"VLOOKUP($A34,[1]FDC!$B$2:$C$62,2,0)","v":239530},242198,-10550,{"$f":"SUM(F35:F42)","v":-35},-46377,-29843,-7360,-377,272977,-20851,11768,-3078,15343,-10542,26297,-10002,-5302]
["Captação de Debêntures",null,{"$f":"VLOOKUP($A35,[1]FDC!$B$2:$C$62,2,0)","v":147649},148375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Captação de empréstimos e financiamentos",null,{"$f":"VLOOKUP($A36,[1]FDC!$B$2:$C$62,2,0)","v":137213},141431,18376,18674,0,0,0,0,54669,54380,54380,0,25175,168,35061,6234,"-"]
["Amortização de empréstimos e financiamentos",null,{"$f":"VLOOKUP($A37,[1]FDC!$B$2:$C$62,2,0)","v":-22653},-22602,-7119,-1779,-8815,-5657,-4405,-2188,-39565,-38271,-35677,-2831,-1508,-2214,-2679,-3012,-1863]
["Amortização de arrendamentos mercantis",null,{"$f":"VLOOKUP($A38,[1]FDC!$B$2:$C$62,2,0)","v":-4033},-9444,-6245,-3199,-8328,-1895,-1166,-459,-859,-2925,-533,-255,-996,-725,-754,-759,-140]
["Partes relacionadas",null,{"$f":"VLOOKUP($A39,[1]FDC!$B$2:$C$62,2,0)","v":0},0,0,-95,0,0,2270,2270,-2271,0,171,8,-2,-441,"-",7168,-3299]
["Ações em Tesouraria",null,{"$f":"VLOOKUP($A40,[1]FDC!$B$2:$C$62,2,0)","v":-6454},-6217,-6217,-6217,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Patrimônio Líquido",null,{"$f":"IFERROR(VLOOKUP($A41,[1]FDC!$B$2:$C$62,2,0),0)","v":0},0,0,0,0,0,0,0,295038,0,0,0,0,0,0,0,0]
["Dividendos",null,{"$f":"VLOOKUP($A42,[1]FDC!$B$2:$C$62,2,0)","v":-12192},-9345,-9345,-7419,-29234,-22291,-4059,"-",-34035,-34035,-6573,0,-7326,-7330,-5331,-19633,"-"]
["Aumento (Redução) de Caixa e Equivalentes",null,{"$f":"VLOOKUP($A43,[1]FDC!$B$2:$C$62,2,0)","v":-3249},9576,-39120,{"$f":"F45-F44","v":-27537},-144012,-146993,-21441,4344,200078,2705,44294,2651,13795,-10747,984,-15082,-5825]
["Saldo Inicial de Caixa e Equivalentes",null,{"$f":"VLOOKUP($A44,[1]FDC!$B$2:$C$62,2,0)","v":73248},73248,73248,73248,217260,217260,217260,217260,17182,17182,17182,17182,3387,12744,2403,17485,23311]
["Saldo Final de Caixa e Equivalentes",null,{"$f":"VLOOKUP($A45,[1]FDC!$B$2:$C$62,2,0)","v":69999},82824,34128,45711,73248,70267,195819,221604,217260,19887,61476,19833,17182,1997,3387,2403,17486]

{"sheet":"Fluxo de Caixa","index":7,"n_rows":66,"n_cols":77,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["FLUXO DE CAIXA (CONSOLIDADO)"]
[]
[]
["Fluxo de Caixa (Valores em R$ ('000))","12M09","12M10","12M11","9M12","4T12","12M12","3M13","2T13","6M13","3T13","9M13","4T13","12M13","3M14","2T14","6M14","3T14","9M14","4T14","12M14","3M15","2T15","6M15","3T15","9M15","4T15","12M15","3M16","2T16","6M16","3T16","9M16","4T16","12M16","3M17","2T17","6M17","3T17","9M17","4T17","12M17","3M18","2T18","6M18","3T18","9M18","4T18","12M18","3M19","2T19","6M19","3T19","9M19","4T19","12M19","3M20","2T20","6M20","3T20","9M20","4T20","12M20","3M21","2T21","6M21","3T21","9M21","4T21","12M21","3M22","2T22","6M22","3T22","9M22","4T22","12M22"]
["Lucro Líquido Consolidado do Período Antes do I.R. e da Cont. Social",30167,36755,33284,59063,7924,66987,40708,30160,70868,26882,97750,23746,121496,62049,59943,121992,61019,183011,47151,230162,85948,50887,136835,26184,163019,9524,172543,87983,65473,153456,49649,203105,32788,235893,81514,63471,144985,47715,192700,9215,201915,59648,74159,133807,39185,172992,35619,208611,58877,60792,119669,25501,145170,-8260,136910,18435,60572,79007,-23039,55968,153591,209559,25019,23088,48107,-5201,42906,3392,46298,-19967,-37039,-57006,-35383,-92389,-122522,-214911]
["Depreciações e Amortizações",7388,9070,11134,8311,5142,13453,3549,4857,8406,5125,13531,6128,19659,4641,5740,10381,6574,16955,7668,24623,12326,14964,27290,14543,41833,14267,56100,14512,14811,29323,15271,44594,15683,60277,14528,16491,31019,16764,47783,17307,65090,17384,18076,35460,18839,54299,22049,76348,26488,34298,60786,30251,91037,39869,130906,43897,44373,88270,43773,132043,43608,175651,42634,46525,89159,46864,136023,48847,184870,49569,51965,101534,55929,157463,56855,214318]
["Ganho ou perda na alienação de imobilizado e intangível",397,13559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Provisão para Contingências",0,0,0,-3421,4235,814,267,151,418,0,418,513,931,0,140,140,81,221,-824,-603,421,-426,-5,429,424,562,986,-518,553,35,840,875,-1782,-907,0,-119,-119,524,405,1094,1499,-2739,358,-2381,138,-2243,157,-2086,381,-526,-145,56,-89,-351,-440,-328,-602,-930,26,-904,199,-705,1244,1654,2898,804,3702,985,4687,-16,-1795,-1811,796,-1015,-150,-1165]
["Participação nos lucros de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106,106,125,231,-231,0,0,0,0,0,0,0,0]
["Ajuste a valor presente do contas a receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12187,12187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2727,-2727,-1938,-4665,7392,2727,1294,1196,2490,0,2490,0,2490,376,3794,4170,1204,5374,2749,8123,524,1789,2313,-377,1936,718,2654,1752,-425,1327,2650,3977,-400,3577]
["Ajuste a valor presente de compromissos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,793,793,927,1720,749,2469,5475,640,6115,640,6755,640,7395]
["Provisão para Créditos de Liquidação Duvidosa",-1645,2197,6741,7281,8285,15566,2622,6443,9065,2710,11775,8226,20001,4843,7556,12399,4989,17388,8080,25468,4595,14239,18834,10670,29504,18155,47659,6390,13058,19448,14849,34297,14435,48732,7303,15169,22472,14929,37401,26794,64195,15689,21880,37569,18321,55890,32353,88243,6528,22311,28839,17923,46762,33278,80040,13741,47475,61216,28925,90141,32825,122966,17306,40314,57620,22195,79815,38008,117823,28787,27463,56250,16535,72785,40485,113270]
["Baixa de ativos não circulantes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37,37,340,377,3573,3950,782,1435,2217,1109,3326,5766,9092,46,120,166,0,166,1900,2066,95,6582,6677,11038,17715,-1176,16539,-2544,-7,-2551,12500,9949,10478,20427,2571,99,2670,8,2678,4109,6787,0,63754,63754,6782,70536,111425,181961]
["Rendimentos de aplicações financeiras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-128,-128,-186,-314,-612,-926,-1756,-709,-2465,-13649,-16114,-8835,-24949]
["Juros e Variação Cambial Líquida",11339,12454,13530,10469,4219,14688,3839,3862,7701,8591,16292,8685,24977,8672,9342,18014,8644,26658,10327,36985,12170,16452,28622,28138,56760,15462,72222,26147,10829,36976,26563,63539,25792,89331,20960,19111,40071,18900,58971,19268,78239,15624,16235,31859,16051,47910,18494,66404,21311,29167,50478,25750,76228,41410,117638,21986,23667,45653,25287,70940,22017,92957,23472,26364,49836,27957,77793,39490,117283,38696,43986,82682,49961,132643,52515,185158]
["Lucro Líquido Ajustado",47646,74035,64689,81703,29805,111508,50985,45473,96458,43308,139766,47298,187064,80205,82721,162926,81307,244233,72402,316635,115460,96116,211576,79964,291540,70157,361697,134514,104761,239275,107512,346787,90489,437276,125087,115558,240645,99941,340586,79444,420030,105652,128101,233753,90596,324349,117964,442313,114974,153820,268794,110519,379313,104770,484083,95563,179272,274835,88676,363511,265467,628978,112770,140604,253374,93116,346490,135455,481945,102540,147840,250380,84261,334641,130013,464654]
[]
["Variações nos Ativos e Passivos",-11025,-5762,-20237,-13823,-13933,-27756,-20615,6734,-13881,-11321,-25202,-4429,-29631,-21073,-55131,-76204,14230,-61974,-28440,-90414,-90275,-66192,-156467,12451,-144016,-69220,-213236,-132048,412,-131636,66982,-64654,16298,-48356,-77663,7955,-69708,43784,-25924,32857,6933,-83891,-53027,-136918,143064,6146,-12687,-6541,-82508,-123606,-206114,41269,-164845,-32385,-197230,-62694,-78254,-140948,-5041,-145989,-87738,-233727,-21816,-57943,-79759,14514,-65245,-90366,-155611,-18233,-72405,-90638,-14636,-105274,-76490,-181764]
["Contas a Receber de Clientes",1648,-16440,-20480,-30342,-2701,-33043,-30042,6022,-24020,-23063,-47083,-6514,-53597,-30864,-62391,-93255,11267,-81988,-18587,-100575,-105546,-72726,-178272,6285,-171987,-56448,-228435,-138899,-4236,-143135,55171,-87964,35425,-52539,-74181,6952,-67229,38265,-28964,50192,21228,-93215,-50973,-144188,136977,-7211,7183,-28,-83372,-103444,-186816,36916,-149900,-19067,-168967,-50299,-116256,-166555,5421,-161134,-61464,-222598,-13566,-84016,-97582,25573,-72009,-69344,-141353,-3229,-87637,-90866,-2355,-93221,-56289,-149510]
["Tributos a Recuperar ",-1491,-468,-2563,-765,2549,1784,2207,848,3055,-2323,732,1681,2413,359,-405,-46,-734,-780,295,-485,-2139,1539,-600,2303,1703,-5718,-4015,-1908,-2203,-4111,-2180,-6291,2841,-3450,1553,-2790,-1237,-2284,-3521,2735,-786,552,-1743,-1191,2507,1316,1974,3290,-891,-3993,-4884,2151,-2733,1767,-966,-899,-5293,-6192,885,-5307,2447,-2860,-3388,-399,-3787,-680,-4467,-2823,-7290,4278,-1459,2819,119,2938,-3225,-287]
["Tributos Diferidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-7897,-7897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Partes relacionadas (Contas a Receber)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10901,-10901,488,-10413,489,-9924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adiantamentos a Fornecedores",0,0,0,0,2354,2354,-856,-1372,-2228,-1625,-3853,479,-3374,-2904,5341,2437,-3272,-835,-1578,-2413,5384,325,5709,50,5759,-2278,3481,494,4032,4526,-96,4430,-2081,2349,-1456,1456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outros ativos",-2655,-1393,-4714,1300,552,1852,-961,-1940,-2901,356,-2545,1309,-1236,-416,-4616,-5032,3074,-1958,-1472,-3430,-612,538,-74,10,-64,721,657,-1390,-11333,-12723,9201,-3522,-10244,-13766,-12363,-17026,-29389,11457,-17932,1333,-16599,-1639,-6308,-7947,6115,-1832,-9687,-11519,-2314,-19268,-21582,5952,-15630,-2608,-18238,-12000,3969,-8031,8645,614,-5662,-5048,-4694,6513,1819,-10234,-8415,4752,-3663,-10890,-3142,-14032,-16982,-31014,-3645,-34659]
["Fornecedores",-1067,-180,4152,8467,-11200,-2733,682,1124,1806,5453,7259,58,7317,1545,944,2489,-1774,715,4549,5264,1231,-2395,-1164,4621,3457,-2938,519,934,5786,6720,1664,8384,3131,11515,-1248,3008,1760,-1846,-86,1774,1688,4427,-5065,-638,46,-592,3091,2499,-2393,3946,1553,-4448,-2895,-810,-3705,-328,7666,7338,-8668,-1330,6659,5329,-1754,6381,4627,-11364,-6737,-2016,-8753,-13509,4193,-9316,-3867,-13183,3094,-10089]
["Aluguéis a pagar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Salários, Encargos e Contr. Social",166,3592,1468,8036,-3756,4280,7510,3558,11068,5297,16365,-3734,12631,4211,10396,14607,3821,18428,-11328,7100,11815,7858,19673,918,20591,-19138,1453,7039,16379,23418,-4517,18901,-13434,5467,5115,17430,22545,-3539,19006,-16048,2958,4760,14255,19015,-3412,15603,-16742,-1139,3618,14740,18358,-1242,17116,-19691,-2575,7758,35023,42781,-7854,34927,-30763,4164,-3221,21091,17870,5095,22965,-20855,2110,-8200,29794,21594,4411,26005,-14062,11943]
["Tributos a recolher",-1337,1142,-10,-38,-402,-440,415,-199,216,-10,206,1321,1527,4558,-2592,1966,-2384,-418,-999,-1417,4637,-607,4030,478,4508,-1940,2568,1796,-5863,-4067,7542,3475,-3734,-259,363,-503,-140,-201,-341,-3697,-4038,-301,-491,-792,-848,-1640,445,-1195,-222,-4723,-4945,242,-4703,6701,1998,-5899,2317,-3582,-2925,-6507,27406,20899,-2640,-1481,-4121,-122,-4243,1774,-2469,1266,1004,2270,-4028,-1758,2127,369]
["Imposto de Renda e Contribuição Social a Recolher",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5377,5377,-219,-2562,-2781,2725,-56,-403,-459,-96,2735,2639,2320,4959,-2762,2197,11,328,339,-428,-89,-1184,-1273,-416,1117,701,837,1538,7306,8844,501,-4558,-4057,-793,-4850,-25052,-29902,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outros passivos",-6289,7985,1910,-481,-1329,-1810,430,-1307,-877,4594,3717,971,4688,2438,-1808,630,4232,4862,680,5542,-5045,-724,-5769,-2214,-7983,13142,5159,105,412,517,-2528,-2011,4797,2786,4650,-3307,1343,-388,955,-670,285,1514,-3030,-1516,2107,591,2233,2824,3482,-1080,2402,373,2775,1425,4200,-1528,-1122,-2650,248,-2402,-1309,-3711,7447,-6032,1415,6246,7661,-1854,5807,12051,-15158,-3107,8066,4959,-4490,469]
["Caixa aplicado nas (gerado pelas) operações",36621,68273,44452,67880,15872,83752,30370,52207,82577,31987,114564,42869,157433,59132,27590,86722,95537,182259,43962,226221,25185,29924,55109,92415,147524,937,148461,2466,105173,107639,174494,282133,106787,388920,47424,123513,170937,143725,314662,112301,426963,21761,75074,96835,233660,330495,105277,435772,32466,30214,62680,151788,214468,72385,286853,32869,101018,133887,83635,217522,177729,395251,90954,82661,173615,107630,281245,45089,326334,84307,75435,159742,69625,229367,53523,282890]
["Outros",-12194,-10049,-10874,-4662,-7679,-12341,-2966,-2350,-5316,-2054,-7370,-19129,-26499,-10372,-13336,-23708,-14595,-38303,-10878,-49181,-15631,-18897,-34528,-28400,-62928,-8473,-71401,-23745,-27064,-50809,-26156,-76965,-24185,-101150,-33206,-30430,-63636,-598,-64234,-6131,-70365,-9761,-14044,-23805,-10058,-33863,-13179,-47042,-15876,-27592,-43468,-33192,-76660,-21753,-98413,-39555,-21626,-61181,-25463,-86644,-35355,-121999,-52412,-21432,-73844,-25312,-99156,-31463,-130619,-30681,-37836,-68517,-42281,-110798,-25325,-136123]
["Juros pagos de empréstimos e arrendamentos",-11734,-8947,-9142,-3962,-5648,-9610,-1956,-2005,-3961,-1223,-5184,-16684,-21868,-6996,-8413,-15409,-11249,-26658,-7291,-33949,-12170,-16452,-28622,-25648,-54270,-8096,-62366,-22519,-23696,-46215,-22274,-68489,-21820,-90309,-31566,-29093,-60659,1061,-59598,-4130,-63728,-8322,-12580,-20902,-8232,-29134,-11849,-40983,-13507,-24689,-38196,-30691,-68887,-20144,-89031,-37385,-20328,-57713,-21317,-79030,-28346,-107376,-19729,-20168,-39897,-24833,-64730,-28614,-93344,-29007,-33343,-62350,-41001,-103351,-22802,-126153]
["Juros pagos sobre aquisição de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3101,-3101,-78,-3179,-1219,-4398]
["Imposto de Renda e Contribuição Social Pagos",-460,-1102,-1732,-700,-2031,-2731,-1010,-345,-1355,-831,-2186,-2445,-4631,-3376,-4923,-8299,-3346,-11645,-3587,-15232,-3461,-2445,-5906,-2752,-8658,-377,-9035,-1226,-3368,-4594,-3882,-8476,-2365,-10841,-1640,-1337,-2977,-1659,-4636,-2001,-6637,-1439,-1464,-2903,-1826,-4729,-1330,-6059,-2369,-2903,-5272,-2501,-7773,-1609,-9382,-2170,-1298,-3468,-4146,-7614,-7009,-14623,-32683,-1264,-33947,-479,-34426,-2849,-37275,-1674,-1392,-3066,-1202,-4268,-1304,-5572]
["Caixa Líquido Atividades Operacionais",24427,58224,33578,63218,8193,71411,27404,49857,77261,29933,107194,23740,130934,48760,14254,63014,80942,143956,33084,177040,9554,11027,20581,64015,84596,-7536,77060,-21279,78109,56830,148338,205168,82602,287770,14218,93083,107301,143127,250428,106170,356598,12000,61030,73030,223602,296632,92098,388730,16590,2622,19212,118596,137808,50632,188440,-6686,79392,72706,58172,130878,142374,273252,38542,61229,99771,82318,182089,13626,195715,53626,37599,91225,27344,118569,28198,146767]
[]
["Caixa Líquido Atividades de Investimento",-24950,-63304,-58891,-63423,-9536,-72959,-21675,-23060,-44735,-38903,-83638,-120195,-203833,-44039,-33056,-77095,-184011,-261106,-13569,-274675,-37056,-12095,-49151,-268067,-317218,-2621,-319839,12761,-32649,-19888,-108156,-128044,-106139,-234183,-18800,-17928,-36728,-12770,-49498,-394296,-443794,11679,2053,13732,-107243,-93511,-14879,-108390,191039,102215,293254,-5848,287406,-101235,186171,-2756,-20233,-22989,-16850,-39839,-123291,-163130,-116049,-120276,-236325,-57969,-294294,-104568,-398862,-320135,-19152,-339287,-50841,-390128,-32135,-422263]
["Títulos e valores mobiliários",0,0,-9175,0,9175,9175,0,0,0,0,0,-84291,-84291,-2066,-2242,-4308,-118697,-123005,143898,20893,63418,0,63418,-256897,-193479,43762,-149717,44478,-14380,30098,-88103,-58005,-66407,-124412,51881,13070,64951,13158,78109,-372989,-294880,75914,23533,99447,-85159,14288,11972,26260,246707,116475,363182,14229,377411,137466,514877,79934,10732,90666,-30,90636,-522,90114,-35819,35819,0,0,0,0,0,0,0,0,0,0,0,0]
["Aplicações de títulos e valores mobiliários",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-150081,-150081,-50086,-200167,-203552,-403719,-566536,-102767,-669303,-93855,-763158,-120711,-883869]
["Resgate de títulos e valores mobiliários",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136363,136363,48296,184659,143802,328461,502310,130276,632586,79792,712378,146367,858745]
["Adições de Investimentos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18840,-18840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adições ao imobilizado",-23953,-60758,-47010,-59594,-18203,-77797,-12954,-21419,-34373,-30680,-65053,-30475,-95528,-31969,-28028,-59997,-29391,-89388,-61412,-150800,-35584,-6252,-41836,-6266,-48102,-23940,-72042,-14297,-12895,-27192,-13733,-40925,-23626,-64551,-29301,-25994,-55295,-23247,-78542,-19493,-98035,-23777,-19433,-43210,-19293,-62503,-20893,-83396,-13658,-11788,-25446,-11275,-36721,-10584,-47305,-10425,-3836,-14261,-4963,-19224,-5535,-24759,-6238,-12534,-18772,-18181,-36953,-16897,-53850,-9370,-19656,-29026,-23010,-52036,-18520,-70556]
["Adições ao intangível",-997,-2546,-2706,-1705,-508,-2213,-1451,-1696,-3147,-2698,-5845,-1092,-6937,-2975,-1602,-4577,-3128,-7705,-2769,-10474,-2519,-5843,-8362,-4904,-13266,-13705,-26971,-1805,-5104,-6909,-5354,-12263,-4289,-16552,-3901,-3934,-7835,-2680,-10515,-1816,-12331,-3134,-2047,-5181,-2791,-7972,-5958,-13930,-1997,-2472,-4469,-7433,-11902,-6028,-17930,-3305,-7040,-10345,-9911,-20256,-5830,-26086,-3992,-5802,-9794,-4871,-14665,-3431,-18096,-6313,-7338,-13651,-13048,-26699,-11371,-38070]
["Caixa líquido oriundo da combinação de negócios",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2591,2591,0,5959,5959,1897,7856,215,8071,6697,0,6697,0,6697,0,6697]
["Pagamento de aquisição de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15615,-270,-15885,-966,-16851,-11817,-28668,-37479,-1070,-38549,-1,-38550,2,-38548,-37324,37324,0,0,0,0,0,0,-40013,-40013,-1369,-41382,-222089,-263471,-68960,-20089,-89049,-1946,-90995,-113995,-204990,-70000,-130000,-200000,-35024,-235024,-24705,-259729,-246923,-19667,-266590,-720,-267310,-27900,-295210]
["Aquisição de Controladas",0,0,0,-2124,0,-2124,-7270,55,-7215,-5525,-12740,-4337,-17077,-7029,-1184,-8213,-32795,-41008,-93286,-134294,-62371,0,-62371,0,-62371,10102,-52269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-37324,-37324,0,-37324,0,-37324,-40013,40013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Caixa Líquido Atividades de Financiamento",-5302,-10002,26297,-10542,25885,15343,-3078,14846,11768,-32619,-20851,293828,272977,-377,-6983,-7360,-22483,-29843,-16534,-46377,-35,-10515,-10550,252748,242198,-2668,239530,-4508,-36668,-41176,-5205,-46381,-15169,-61550,-6330,-57560,-63890,-32688,-96578,401024,304446,-2736,-81321,-84057,-40167,-124224,-120671,-244895,-5371,-308001,-313372,-149723,-463095,-11074,-474169,-34797,469444,434647,-36847,397800,-43162,354638,-50435,-35433,-85868,-91492,-177360,-85445,-262805,164262,-41560,122702,162444,283906,-42590,242556]
["Caixa liquido gerado pela emissão de ações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,387549,387549,0,0,0,0,0,0,0,0,0,0,0,0,3474,3474,0,0,0,0,0,0,0,480,-480,0,0,0,0,0,0,0,0,0,0,0,0]
["Captação de Debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148375,148375,-726,147649,0,0,0,0,0,0,0,0,0,0,0,0,196335,196335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200000,200000,-1240,198760]
["Custo de Transação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1240,null,0]
["Captação de empréstimos e financiamentos",0,6234,35061,168,25007,25175,0,54380,54380,0,54380,289,54669,0,0,0,0,0,0,0,18674,-298,18376,123055,141431,-4218,137213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499299,499299,0,499299,0,499299,0,0,0,0,0,0,0,231000,0,231000,50000,281000,0,281000]
["Amortização de debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28560,-28560,-124950,-153510,0,0,0,0,0,0,0,0,0,0,-100000,-100000,0,-100000,-25000,0,-25000,-25000,-50000,0,-50000,-25000,0,-25000,-25000,-50000,0,-50000,0,0,0,0,0,0,0]
["Amortização de empréstimos e financiamentos",-1863,-3012,-2679,-2214,706,-1508,-2831,-32846,-35677,-2594,-38271,-1294,-39565,-2188,-2217,-4405,-1252,-5657,-3158,-8815,-1779,-5340,-7119,-15483,-22602,-51,-22653,-3387,-12396,-15783,-4018,-19801,-13942,-33743,-5067,-22022,-27089,-2785,-29874,-56525,-86399,-1309,-11795,-13104,-869,-13973,-11657,-25630,-654,-11564,-12218,-645,-12863,-11384,-24247,-631,-11531,-12162,-678,-12840,-11576,-24416,-657,-11578,-12235,-53951,-66186,-56497,-122683,-53537,-23854,-77391,-64917,-142308,-15267,-157575]
["Amortização de arrendamentos mercantis",-140,-759,-754,-725,-271,-996,-255,-278,-533,-2392,-2925,2066,-859,-459,-707,-1166,-729,-1895,-6433,-8328,-3199,-3046,-6245,-3199,-9444,5411,-4033,-1121,-1155,-2276,-1187,-3463,-1227,-4690,-1263,-1304,-2567,-1343,-3910,-1385,-5295,-1427,-1472,-2899,-1517,-4416,-1565,-5981,-4717,-9757,-14474,-16275,-30749,-3164,-33913,-9654,-12749,-22403,-11657,-34060,-11737,-45797,-12226,-12666,-24892,-13029,-37921,-13543,-51464,-13690,-15796,-29486,-23127,-52613,-25571,-78184]
["Partes relacionadas",-3299,7168,"-",-441,439,-2,8,163,171,-171,0,-2271,-2271,2270,0,2270,-2270,0,0,0,-95,95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,488,488,976,488,1464,523,1987,488,488,976,488,1464,488,1952,489,488,977,488,1465,488,1953]
["Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6217,0,-6217,0,-6217,-237,-6454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30207,-30207,-17096,-47303,-107449,-154752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2398,-2398,0,-2398,-1000,-3398]
["Patrimônio Líquido",0,0,0,0,0,0,0,0,0,0,0,295038,295038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dividendos","-",-19633,-5331,-7330,4,-7326,0,-6573,-6573,-27462,-34035,0,-34035,0,-4059,-4059,-18232,-22291,-6943,-29234,-7419,-1926,-9345,0,-9345,-2847,-12192,0,-23117,-23117,0,-23117,0,-23117,0,-34234,-34234,0,-34234,0,-34234,0,-37847,-37847,-20685,-58532,0,-58532,0,-286680,-286680,-32803,-319483,0,-319483,0,-6063,-6063,0,-6063,-20372,-26435,-13520,-11197,-24717,0,-24717,-15893,-40610,0,0,0,0,0,0,0]
["Aumento (Redução) de Caixa e Equivalentes",-5825,-15082,984,-10747,15185,13795,2651,41643,44294,-41589,2705,197373,200078,4344,-25785,-21441,-125552,-146993,2981,-144012,-27537,-11583,-39120,48696,9576,-12825,-3249,-13026,8792,-4234,34977,30743,-38706,-7963,-10912,17595,6683,97669,104352,112898,217250,20943,-18238,2705,76192,78897,-43452,35445,202258,-203164,-906,-36975,-37881,-61677,-99558,-44239,528603,484364,4475,488839,-24079,464760,-127942,-94480,-222422,-67143,-289565,-176664,-466229,-106435,-18925,-125360,137707,12347,-45287,-32940]
["Saldo Inicial de Caixa e Equivalentes",23311,17485,2403,12744,1997,3387,17182,19833,17182,61476,17182,19887,17182,217260,221604,217260,195819,217260,70267,217260,73248,45711,73248,34128,73248,82824,73248,69999,56973,69999,65765,69999,100742,69999,62036,51124,62036,68719,62036,166388,62036,279286,300229,279286,281991,279286,358183,279286,314731,516989,314731,313825,314731,276850,314731,215173,170934,215173,699537,215173,704012,215173,679933,551991,679933,457511,679933,390368,679933,213704,107269,213704,88344,213704,226051,213704]
["Saldo Final de Caixa e Equivalentes",17486,2403,3387,1997,17182,17182,19833,61476,61476,19887,19887,217260,217260,221604,195819,195819,70267,70267,73248,73248,45711,34128,34128,82824,82824,69999,69999,56973,65765,65765,100742,100742,62036,62036,51124,68719,68719,166388,166388,279286,279286,300229,281991,281991,358183,358183,314731,314731,516989,313825,313825,276850,276850,215173,215173,170934,699537,699537,704012,704012,679933,679933,551991,457511,457511,390368,390368,213704,213704,107269,88344,88344,226051,226051,180764,180764]
[]
["Variação de caixa e Títulos e Valores Mobiliários",-5825,-15082,10159,-10747,6010,4620,2651,41643,44294,-41589,2705,281664,284369,6410,-23543,-17133,-6855,-23988,-140917,-164905,-90955,-11583,-102538,305593,203055,-56587,146468,-57504,23172,-34332,123080,88748,27701,116449,-62793,4525,-58268,84511,26243,485887,512130,-54971,-41771,-96742,161351,64609,-55424,9185,-44449,-319639,-364088,-51204,-415292,-199143,-614435,-124173,517871,393698,4505,398203,-23557,374646,-92123,-80634,-208576,-65167,-273743,-116302,-390045,-40453,-45725,-86178,165419,79241,-62108,17133]

{"sheet":"Histórico da Base de Alunos ","index":8,"n_rows":80,"n_cols":69,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["HISTÓRICO DA MOVIMENTAÇÃO DA BASE DE ALUNOS"]
[]
[]
[]
["MOVIMENTAÇÃO DA BASE DE ALUNOS DE GRADUAÇÃO"]
["Número de Alunos","2013.1","3T13","4T13","2013.2",2013,"1T14","2T14","2014.1","3T14","4T14","2014.2",2014,"1T15","2T15","2015.1","3T15","4T15","2015.2",2015,"1T16","2T16","2016.1","3T16","4T16","2016.2",2016,"1T17","2T17","2017.1","3T17","4T17","2017.2",2017,"1T18","2T18","2018.1","3T18","4T18","2018.2",2018,"1T19","2T19","2019.1","3T19","4T19","2019.2",2019,"1T20","2T20","2020.1","3T20","4T20","2020.2",2020,"1T21","2T21","2021.1","3T21","4T21","2021.2",2021,"1T22","2T22","2022.1","3T22","4T22","2022.2",2022]
["Base Inicial",48670,66857,69916,66857,48670,70255,84895,70255,86503,87710,86503,70255,101195,135622,101195,132311,122048,132311,101195,123988,135359,123988,136400,129329,136400,123988,131092,140159,131092,142468,131275,142468,131092,133945,135694,133945,138670,123268,138670,133945,127837,127829,127837,132546,123800,132546,127837,145496,140671,145496,138712,124953,138712,145496,131613,129739,131613,134766,132578,134766,131613,132711,138397,132711,139624,135565,139624,132711]
["Captação",25570,13996,52,14048,39618,27334,1329,28663,13110,2360,15470,44133,39796,2709,42505,14551,1314,15865,58370,37305,1803,39108,15167,859,16026,55134,42044,4675,46719,17441,1933,19374,66093,35553,5370,40923,16117,1606,17723,58646,37014,5430,42444,20817,859,21676,64120,41893,2668,44561,18269,2676,20945,65506,33827,5742,39569,24102,1580,25682,65251,42801,5847,48648,22004,1757,23761,72409]
["Aquisições",3708,0,421,421,4129,350,0,350,1550,11417,12967,13317,18028,0,18028,350,0,350,18378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20924,20924,20924,0,0,0,0,4373,4373,4373,3143,1825,4968,0,0,0,4968,0,0,0,0,0,0,0]
["Egressos",-2078,-2000,-119,-2119,-4197,-2733,-437,-3170,-2098,-324,-2422,-5592,-3693,-2252,-5945,-4662,-251,-4913,-10858,-7943,-544,-8487,-6055,-196,-6251,-14738,-10569,-456,-11025,-6488,-199,-6687,-17712,-12122,-322,-12444,-7526,-186,-7712,-20156,-12677,-387,-13064,-7656,-189,-7845,-20909,-14992,-241,-15233,-6471,-1117,-7588,-22821,-12692,-1852,-14544,-7287,-628,-7915,-22459,-14636,-857,-15493,-5871,-281,-6152,-21645]
["Evasão",-9013,-8937,-15,-8952,-17965,-10311,716,-9595,-11355,32,-11323,-20918,-19704,-3768,-23472,-20502,877,-19625,-43097,-17991,-218,-18209,-16183,1100,-15083,-33292,-22408,-1910,-24318,-22146,936,-21210,-45528,-21682,-2072,-23754,-23993,3149,-20844,-44598,-24345,-326,-24671,-21907,102,-21805,-46476,-31726,-4386,-36112,-25557,728,-24829,-60941,-26152,-688,-26840,-19003,-819,-19822,-46662,-22479,-3763,-26242,-20192,-941,-21133,-47375]
["Base Final",66857,69916,70255,70255,70255,84895,86503,86503,87710,101195,101195,101195,135622,132311,132311,122048,123988,123988,123988,135359,136400,136400,129329,131092,131092,131092,140159,142468,142468,131275,133945,133945,133945,135694,138670,138670,123268,127837,127837,127837,127829,132546,132546,123800,145496,145496,145496,140671,138712,138712,124953,131613,131613,131613,129739,134766,134766,132578,132711,132711,132711,138397,139624,139624,135565,136100,136100,136100]
[]
[]
[]
["MOVIMENTAÇÃO DA BASE DE ALUNOS DE EAD (GRADUAÇÃO)"]
["Número de Alunos","2013.1","3T13","4T13","2013.2",2013,"1T14","2T14","2014.1","3T14","4T14","2014.2",2014,"1T15","2T15","2015.1","3T15","4T15","2015.2",2015,"1T16","2T16","2016.1","3T16","4T16","2016.2",2016,"1T17","2T17","2017.1","3T17","4T17","2017.2",2017,"1T18","2T18","2018.1","3T18","4T18","2018.2",2018,"1T19","2T19","2019.1","3T19","4T19","2019.2",2019,"1T20","2T20","2020.1","3T20","4T20","2020.2",2020,"1T21","2T21","2021.1","3T21","4T21","2021.2",2021,"1T22","2T22","2022.1","3T22","4T22","2022.2",2022]
["Base Inicial",0,0,0,0,0,0,713,0,998,1851,998,0,2048,2563,2048,2838,2752,2838,2048,3089,4456,3089,5006,6335,5006,3089,6102,7652,6102,7389,9869,7389,6102,9462,15832,9462,14700,14169,14700,9462,13759,22547,13759,20310,23506,20310,13759,23470,28279,23470,28343,38171,28343,23470,38997,67262,38997,72591,88537,72591,38997,74251,162017,74251,153329,137820,153329,74251]
["Captação",0,0,0,0,0,725,530,1255,1095,715,1810,3065,1589,647,2236,1419,588,2007,4243,2634,1158,3792,3224,413,3637,7429,4013,635,4648,5707,877,6584,11232,10243,2294,12537,5842,1039,6881,19418,14764,2908,17672,12904,1378,14282,31954,16465,3334,19799,19113,5631,24744,44543,43680,14433,58113,25241,3498,28739,86852,32791,8700,41491,24301,3297,27598,69089]
["Aquisições",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1892,1892,1892,0,0,0,0,170,170,170,0,0,0,0,0,0,0,70034,0,70034,0,0,0,70034]
["Egressos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4,-4,-50,-4,-54,-58,0,0,0,-27,-8,-35,-35,-60,-11,-71,-99,-19,-118,-189,-253,-14,-267,-216,-25,-241,-508,-505,-23,-528,-501,-91,-592,-1120,-729,-178,-907,-697,-113,-810,-1717,-1351,-274,-1625,-2871,-853,-3724,-5349]
["Evasão",0,0,0,0,0,-12,-245,-257,-242,-518,-760,-1017,-1074,-372,-1446,-1505,-251,-1756,-3202,-1267,-604,-1871,-1845,-642,-2487,-4358,-2463,-898,-3361,-3200,-1276,-4476,-7837,-3813,-3415,-7228,-6274,-1430,-7704,-14932,-5723,-5131,-10854,-9492,-3281,-12773,-23627,-11151,-3247,-14398,-8784,-4884,-13668,-28066,-14686,-8926,-23612,-8598,-17671,-26269,-49881,-13708,-17114,-30822,-36939,-13915,-50854,-81676]
["Base Final",0,0,0,0,0,713,998,998,1851,2048,2048,2048,2563,2838,2838,2752,3089,3089,3089,4456,5006,5006,6335,6102,6102,6102,7652,7389,7389,9869,9462,9462,9462,15832,14700,14700,14169,13759,13759,13759,22547,20310,20310,23506,23470,23470,23470,28279,28343,28343,38171,38997,38997,38997,67262,72591,72591,88537,74251,74251,74251,162017,153329,153329,137820,126349,126349,126349]
[]
[]
[]
["MOVIMENTAÇÃO DA BASE DE ALUNOS DE PÓS-GRADUAÇÃO"]
["Número de Alunos","2013.1","3T13","4T13","2013.2",2013,"1T14","2T14","2014.1","3T14","4T14","2014.2",2014,"1T15","2T15","2015.1","3T15","4T15","2015.2",2015,"1T16","2T16","2016.1","3T16","4T16","2016.2",2016,"1T17","2T17","2017.1","3T17","4T17","2017.2",2017,"1T18","2T18","2018.1","3T18","4T18","2018.2",2018,"1T19","2T19","2019.1","3T19","4T19","2019.2",2019,"1T20","2T20","2020.1","3T20","4T20","2020.2",2020,"1T21","2T21","2021.1","3T21","4T21","2021.2",2021,"1T22","2T22","2022.1","3T22","4T22","2022.2",2022]
["Base Inicial",7279,8476,8187,8476,7279,7678,8213,7678,7834,7396,7834,7678,8294,8747,8294,9812,9028,9812,8294,10388,10247,10388,9861,9367,9861,10388,9501,7778,9501,7105,7178,7105,9501,6433,5531,6433,6320,6166,6320,6433,5235,4799,5235,4865,5389,4865,5235,6594,5751,6594,5016,4565,5016,6594,4487,3064,4487,2371,2046,2371,4487,1421,1301,1421,1181,1170,1181,1421]
["Captação",1226,1069,0,1069,2295,1991,670,2661,885,1393,2278,4939,1066,2606,3672,1165,2480,3645,7317,2173,1473,3646,1642,720,2362,6008,2358,1539,3897,1012,526,1538,5435,939,1341,2280,576,288,864,3144,448,1165,1613,977,495,1472,3085,731,161,892,193,177,370,1262,37,258,295,209,216,425,720,167,29,196,219,52,271,467]
["Aquisições",554,0,109,109,663,0,0,0,0,1480,1480,1480,527,0,527,0,0,0,527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1535,1535,1535,0,0,0,0,0,0,0,0,0,0,0,135,135,135,0,0,0,0,0,0,0]
["Egressos",-533,-1315,-618,-1933,-2466,-1439,-971,-2410,-1260,-1955,-3215,-5625,-1122,-1517,-2639,-1877,-1023,-2900,-5539,-2115,-1245,-3360,-1217,-328,-1545,-4905,-2770,-1783,-4553,-585,-1152,-1737,-6290,-1695,-379,-2074,-536,-1147,-1683,-3757,-817,-1043,-1860,-393,-776,-1169,-3029,-1481,-812,-2293,-568,-99,-667,-2960,-1435,-894,-2329,-507,-961,-1468,-3797,-275,-143,-418,-215,-45,-260,-678]
["Evasão",-50,-43,0,-43,-93,-17,-78,-95,-63,-20,-83,-178,-18,-24,-42,-72,-97,-169,-211,-199,-614,-813,-919,-258,-1177,-1990,-1311,-429,-1740,-354,-119,-473,-2213,-146,-173,-319,-194,-72,-266,-585,-67,-56,-123,-60,-49,-109,-232,-93,-84,-177,-76,-156,-232,-409,-25,-57,-82,-27,-15,-42,-124,-12,-6,-18,-15,-38,-53,-71]
["Base Final",8476,8187,7678,7678,7678,8213,7834,7834,7396,8294,8294,8294,8747,9812,9812,9028,10388,10388,10388,10247,9861,9861,9367,9501,9501,9501,7778,7105,7105,7178,6433,6433,6433,5531,6320,6320,6166,5235,5235,5235,4799,4865,4865,5389,6594,6594,6594,5751,5016,5016,4565,4487,4487,4487,3064,2371,2371,2046,1421,1421,1421,1301,1181,1181,1170,1139,1139,1139]
[]
[]
[]
["MOVIMENTAÇÃO DA BASE DE ALUNOS DE EAD (PÓS-GRADUAÇÃO)"]
["Número de Alunos","2013.1","3T13","4T13","2013.2",2013,"1T14","2T14","2014.1","3T14","4T14","2014.2",2014,"1T15","2T15","2015.1","3T15","4T15","2015.2",2015,"1T16","2T16","2016.1","3T16","4T16","2016.2",2016,"1T17","2T17","2017.1","3T17","4T17","2017.2",2017,"1T18","2T18","2018.1","3T18","4T18","2018.2",2018,"1T19","2T19","2019.1","3T19","4T19","2019.2",2019,"1T20","2T20","2020.1","3T20","4T20","2020.2",2020,"1T21","2T21","2021.1","3T21","4T21","2021.2",2021,"1T22","2T22","2022.1","3T22","4T22","2022.2",2022]
["Base Inicial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81,200,81,0,231,337,231,395,523,395,231,805,1256,805,1330,1661,1330,805,2256,2523,2256,3018,2982,3018,2256,3123,5452,3123,6419,7894,6419,3123,8017,9285,8017,10145,12913,10145,8017,14836,16549,14836,12603,15012,12603,14836,13478,32075,13478,28669,30490,28669,13478]
["Captação",0,0,0,0,0,0,0,0,0,0,0,0,0,85,85,217,43,260,345,141,104,245,128,375,503,748,510,104,614,729,630,1359,1973,680,628,1308,653,319,972,2280,2617,1085,3702,1969,203,2172,5874,1404,1509,2913,3493,3004,6497,9410,4458,1110,5568,3575,445,4020,9588,3300,1184,4484,3925,729,4654,9138]
["Aquisições",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17064,0,17064,0,0,0,17064]
["Egressos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-49,-49,-450,-124,-574,-623,-271,-82,-353,-487,-72,-559,-912,-135,-609,-744,-101,-543,-644,-1388,-1512,-3978,-5490,-586,-1387,-1973,-7463,-1453,-4134,-5587,-1435,-1107,-2542,-8129]
["Evasão",0,0,0,0,0,0,0,0,0,0,0,0,0,-4,-4,-98,-12,-110,-114,-35,-46,-81,0,-93,-93,-174,-59,-30,-89,-398,-35,-433,-522,-413,-84,-497,-239,-54,-293,-790,-17,-36,-53,-7,-8,-15,-68,-1,-40,-41,-624,-538,-1162,-1203,-1233,-1078,-2311,-580,-592,-1172,-3483,-314,-456,-770,-669,-479,-1148,-1918]
["Base Final",0,0,0,0,0,0,0,0,0,0,0,0,0,81,81,200,231,231,231,337,395,395,523,805,805,805,1256,1330,1330,1661,2256,2256,2256,2523,3018,3018,2982,3123,3123,3123,5452,6419,6419,7894,8017,8017,8017,9285,10145,10145,12913,14836,14836,14836,16549,12603,12603,15012,13478,13478,13478,32075,28669,28669,30490,29633,29633,29633]
[]
[]
[]
["MOVIMENTAÇÃO DA BASE DE ALUNOS DE CURSOS TÉCNICOS"]
["Número de Alunos","2013.1","3T13","4T13","2013.2",2013,"1T14","2T14","2014.1","3T14","4T14","2014.2",2014,"1T15","2T15","2015.1","3T15","4T15","2015.2",2015,"1T16","2T16","2016.1","3T16","4T16","2016.2",2016,"1T17","2T17","2017.1","3T17","4T17","2017.2",2017,"1T18","2T18","2018.1","3T18","4T18","2018.2",2018,"1T19","2T19","2019.1","3T19","4T19","2019.2",2019,"1T20","2T20","2020.1","3T20","4T20","2020.2",2020,"1T21","2T21","2021.1","3T21","4T21","2021.2",2021,"1T22","2T22","2022.1","3T22","4T22","2022.2",2022]
["Base Inicial",738,873,35477,873,738,20880,19702,20880,20552,21987,20552,20880,16921,16032,16921,4809,4701,4809,16921,3005,791,3005,772,366,772,3005,362,104,362,82,207,82,362,229,329,229,199,239,199,229,183,1204,183,1281,1179,1281,183,1169,1148,1169,1291,1294,1291,1169,1276,1468,1276,1471,1792,1471,1276,1726,2025,1726,1860,1661,1860,1726]
["Captação",739,35183,370,35553,36292,20,5235,5255,6207,0,6207,11462,0,0,0,1418,0,1418,1418,0,0,0,0,0,0,0,121,0,121,127,22,149,270,155,3,158,156,12,168,326,1021,209,1230,86,91,177,1407,63,244,307,224,148,372,679,312,121,433,409,58,467,900,374,152,526,338,63,401,927]
["Aquisições",0,0,0,0,0,0,0,0,0,0,0,0,290,0,290,0,0,0,290,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Egressos",-243,-516,0,-516,-759,-126,0,-126,0,-2579,-2579,-2705,0,-10556,-10556,-1015,-1526,-2541,-13097,-1966,0,-1966,-374,0,-374,-2340,-362,0,-362,0,0,0,-362,0,-92,-92,0,0,0,-92,0,-14,-14,-61,-40,-101,-115,-59,-20,-79,-152,-134,-286,-365,-28,-39,-67,-21,-99,-120,-187,-59,-77,-136,-432,-41,-473,-609]
["Evasão",-361,-63,-14967,-15030,-15391,-1072,-4385,-5457,-4772,-2487,-7259,-12716,-1179,-667,-1846,-511,-170,-681,-2527,-248,-19,-267,-32,-4,-36,-303,-17,-22,-39,-2,0,-2,-41,-55,-41,-96,-116,-68,-184,-280,0,-118,-118,-127,-61,-188,-306,-25,-81,-106,-69,-32,-101,-207,-92,-79,-171,-67,-25,-92,-263,-16,-240,-256,-105,-174,-279,-535]
["Base Final",873,35477,20880,20880,20880,19702,20552,20552,21987,16921,16921,16921,16032,4809,4809,4701,3005,3005,3005,791,772,772,366,362,362,362,104,82,82,207,229,229,229,329,199,199,239,183,183,183,1204,1281,1281,1179,1169,1169,1169,1148,1291,1291,1294,1276,1276,1276,1468,1471,1471,1792,1726,1726,1726,2025,1860,1860,1661,1509,1509,1509]
[]
[]
[]
["MOVIMENTAÇÃO DA BASE DE ALUNOS  DE EAD (CURSOS TÉCNICOS)"]
["Número de Alunos","2013.1","3T13","4T13","2013.2",2013,"1T14","2T14","2014.1","3T14","4T14","2014.2",2014,"1T15","2T15","2015.1","3T15","4T15","2015.2",2015,"1T16","2T16","2016.1","3T16","4T16","2016.2",2016,"1T17","2T17","2017.1","3T17","4T17","2017.2",2017,"1T18","2T18","2018.1","3T18","4T18","2018.2",2018,"1T19","2T19","2019.1","3T19","4T19","2019.2",2019,"1T20","2T20","2020.1","3T20","4T20","2020.2",2020,"1T21","2T21","2021.1","3T21","4T21","2021.2",2021,"1T22","2T22","2022.1","3T22","4T22","2022.2",2022]
["Base Inicial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54,0,44,80,44,0,98,110,98,69,73,69,98,72,78,72,61,67,61,72,65,73,65,29,28,29,65,28,27,28,0,3,0,28,0,408,0,408,446,408,0]
["Captação",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81,0,81,94,18,112,193,38,5,43,50,0,50,93,6,8,14,6,2,8,22,8,0,8,0,0,0,8,2,0,2,3,11,14,16,0,0,0,43,0,43,43]
["Aquisições",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408,0,408,0,0,0,408]
["Egressos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-44,-44,0,0,0,-44,-1,-27,-28,0,0,0,-28,0,0,0,0,-2,-2,-2]
["Evasão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27,-10,-37,-58,0,-58,-95,-26,-46,-72,-46,-1,-47,-119,0,-25,-25,0,-4,-4,-29,0,0,0,-1,0,-1,-1,-2,0,-2,0,-14,-14,-16,0,0,0,-5,-12,-17,-17]
["Base Final",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54,44,44,80,98,98,98,110,69,69,73,72,72,72,78,61,61,67,65,65,65,73,29,29,28,28,28,28,27,0,0,3,0,0,0,408,408,408,446,432,432,432]
[]
[]
[]
["MOVIMENTAÇÃO DA BASE DE ALUNOS TOTAL"]
["Número de Alunos","2013.1","3T13","4T13","2013.2",2013,"1T14","2T14","2014.1","3T14","4T14","2014.2",2014,"1T15","2T15","2015.1","3T15","4T15","2015.2",2015,"1T16","2T16","2016.1","3T16","4T16","2016.2",2016,"1T17","2T17","2017.1","3T17","4T17","2017.2",2017,"1T18","2T18","2018.1","3T18","4T18","2018.2",2018,"1T19","2T19","2019.1","3T19","4T19","2019.2",2019,"1T20","2T20","2020.1","3T20","4T20","2020.2",2020,"1T21","2T21","2021.1","3T21","4T21","2021.2",2021,"1T22","2T22","2022.1","3T22","4T22","2022.2",2022]
["Base Inicial",56687,76206,113580,76206,56687,98813,113523,98813,115887,118944,115887,98813,128458,162964,128458,149851,138729,149851,128458,140701,151190,140701,152434,145920,152434,140701,147862,157003,147862,158418,150270,158418,147862,152423,160019,152423,162976,146897,162976,152423,150209,161909,150209,165482,161835,165482,150209,184811,185207,184811,183536,181924,183536,184811,191237,218109,191237,223802,239968,223802,191237,223587,336223,223587,325071,307152,325071,223587]
["Captação",27535,50248,422,50670,78205,30070,7764,37834,21297,4468,25765,63599,42451,6047,48498,18770,4425,23195,71693,42253,4538,46791,20161,2367,22528,69319,49127,6953,56080,25110,4006,29116,85196,47608,9641,57249,23394,3264,26658,83907,55870,10805,66675,36759,3028,39787,106462,60564,7916,68480,41292,11636,52928,121408,82316,21664,103980,53539,5808,59347,163327,79433,15912,95345,50830,5898,56728,152073]
["Aquisições",4262,0,530,530,4792,350,0,350,1550,12897,14447,14797,18845,0,18845,350,0,350,19195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24351,24351,24351,0,0,0,0,4543,4543,4543,3143,1825,4968,0,135,135,5103,87506,0,87506,0,0,0,87506]
["Egressos",-2854,-3831,-737,-4568,-7422,-4298,-1408,-5706,-3358,-4858,-8216,-13922,-4815,-14325,-19140,-7554,-2800,-10354,-29494,-12024,-1793,-13817,-7696,-528,-8224,-22041,-13701,-2239,-15940,-7100,-1359,-8459,-24399,-13877,-853,-14730,-8611,-1476,-10087,-24817,-14018,-1540,-15558,-8813,-1102,-9915,-25473,-17172,-1749,-18921,-7793,-1984,-9777,-28698,-16397,-6968,-23365,-9098,-3188,-12286,-35651,-17774,-5485,-23259,-10824,-2329,-13153,-36412]
["Evasão",-9424,-9043,-14982,-24025,-33449,-11412,-3992,-15404,-16432,-2993,-19425,-34829,-21975,-4835,-26810,-22688,347,-22341,-49151,-19740,-1501,-21241,-18979,103,-18876,-40117,-26285,-3299,-29584,-26158,-494,-26652,-56236,-26135,-5831,-31966,-30862,1524,-29338,-61304,-30152,-5692,-35844,-31593,-3301,-34894,-70738,-42996,-7838,-50834,-35111,-4882,-39993,-90827,-42190,-10828,-53018,-28275,-19136,-47411,-100429,-36529,-21579,-58108,-57925,-15559,-73484,-131592]
["Base Final",76206,113580,98813,98813,98813,113523,115887,115887,118944,128458,128458,128458,162964,149851,149851,138729,140701,140701,140701,151190,152434,152434,145920,147862,147862,147862,157003,158418,158418,150270,152423,152423,152423,160019,162976,162976,146897,150209,150209,150209,161909,165482,165482,161835,184811,184811,184811,185207,183536,183536,181924,191237,191237,191237,218109,223802,223802,239968,223587,223587,223587,336223,325071,325071,307152,295162,295162,295162]

{"sheet":"Histórico de Alunos FIES","index":9,"n_rows":23,"n_cols":43,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["HISTÓRICO DE ALUNOS FIES"]
[]
[]
[]
["FIES ('000)","Dez/10","Dez/11","Dez/12","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22"]
["Alunos de Graduação Híbrida (presencial)",28079,33483,48670,66857,69916,70255,84895,86503,87710,101195,135622,132311,122048,123988,135359,136400,129329,131092,140159,142468,131275,133945,135694,138670,123268,127837,127829,132546,123800,145496,140671,138712,124953,131613,129739,134766,132578,132711,138397,139624,135565,136100]
[]
["Alunos FIES",1017,2896,15916,26348,28477,31432,37329,44992,44942,48048,47758,56694,52486,56089,57842,61408,58802,58840,52236,58673,54669,55565,44858,48154,39619,40427,31243,34554,29100,34156,23419,25612,20656,20137,14487,15292,15410,16319,10521,13399,13534,14321]
["% de Alunos FIES",3.6219238576872398E-2,8.6491652480363168E-2,0.32701869734949662,0.39409485917704951,0.40730304937353395,0.4473987616539748,0.43970787443312326,0.52012068945585699,0.51239311367004903,0.47480606749345322,0.35214050817713938,0.42849045052943446,0.43004391714735185,0.45237442333129013,0.42732289688901365,0.45020527859237536,0.45466987295966099,0.44884508589387606,0.37269101520416098,0.41183283263610077,0.41644639116358789,0.41483444697450444,0.33058204489513171,0.34725607557510635,0.32140539312717009,0.31623864765287046,0.24441245726713032,0.2606944004345661,0.23505654281098545,0.23475559465552318,0.16648065343958598,0.18464155949016667,0.1653101566188887,0.1530016031850957,0.11166264577343744,0.11347075671905377,0.11623346256543318,0.12296644588617371,7.6020433968944409E-2,9.5964877098493093E-2,9.9834027957068569E-2,0.10522409992652461]
["Alunos EDUCRED",null,null,null,null,null,null,null,null,null,null,null,419,505,754,921,1021,1914,1922,1385.0293026353345,2548,2189,2390,3104,3905,4037,3952,4007,4439,3350,4464,3189,4970,3084,3779,2168,3335,2368,2885,1623,2135,1488,1738]
["% de Alunos EDUCRED",null,null,null,null,null,null,null,null,null,null,null,3.1667812955838894E-3,4.1377163083377031E-3,6.0812336677743004E-3,6.804128281089547E-3,7.4853372434017596E-3,1.4799464930526023E-2,1.4661459127940682E-2,9.8818434965670023E-3,1.788471797175506E-2,1.6674919063035611E-2,1.7843144574265557E-2,2.2874998157619349E-2,2.8160380760077881E-2,3.274978096505176E-2,3.0914367514882232E-2,3.134656455107996E-2,3.3490259985212684E-2,2.7059773828756059E-2,3.0681255842085007E-2,2.2669917751348891E-2,3.5829632620104968E-2,2.4681280161340663E-2,2.8712969083601166E-2,1.671047256414802E-2,2.4746597806568422E-2,1.786118360512302E-2,2.1738966626730263E-2,1.1727132813572549E-2,1.5291067438262763E-2,1.0976284439198907E-2,1.2770022042615724E-2]
["Alunos PRAVALER",null,null,null,null,null,null,null,null,null,null,null,500,814,954,1114,1561,1178,1794,1447.025853867377,1890,1598,2873,2520,3352,2983,3265,2643,1841,2273,2168,1657,1848,1200,1612,772,839,641,356,377,563,777,1071]
["% de Alunos PRAVALER",null,null,null,null,null,null,null,null,null,null,null,3.7789752930595341E-3,6.6695070791819612E-3,7.6942929960963965E-3,8.229966237930245E-3,1.1444281524926686E-2,9.1085526061440211E-3,1.3685045616818723E-2,1.0324173644699071E-2,1.3266136957071061E-2,1.2172919443915445E-2,2.1449102243458137E-2,1.857119695786107E-2,2.4172495853465061E-2,2.4199305578090014E-2,2.5540336522290104E-2,2.0676059423135596E-2,1.3889517601436483E-2,1.8360258481421646E-2,1.4900753285313685E-2,1.1779257984943592E-2,1.3322567622123537E-2,9.6036109577201031E-3,1.2248030209781708E-2,5.950408127085919E-3,6.2256058649807818E-3,4.8348896498664933E-3,2.6825206652048438E-3,2.7240474865784662E-3,4.0322580645161289E-3,5.7315678825655587E-3,7.8692138133725203E-3]
["Total de Alunos com Financiamento",null,null,null,null,null,null,null,null,null,null,null,57613,53805,57797,59877,63990,61894,62556,55068.055156502713,63111,58456,60828,50482,55411,46639,47644,37893,40834,34723,40788,28265,32430,24940,25528,17427,19466,18419,19560,12521,16097,15799,17130]
["% de Alunos com Financiamento",null,null,null,null,null,null,null,null,null,null,null,0.43543620711807784,0.44085114053487151,0.46614994999516079,0.44235699140803347,0.4691348973607038,0.47857789049633104,0.47719159063863548,0.39289703234542706,0.44298368756492684,0.44529422967053894,0.45412669379222814,0.37202824001061213,0.39958895218864932,0.37835447967031183,0.37269335169004281,0.29643508124134588,0.30807417802121528,0.28047657512116314,0.28033760378292188,0.20092982917587845,0.23379375973239519,0.19959504773794948,0.19396260247847857,0.13432352646467138,0.14444296039060298,0.13892953582042269,0.14738793317810883,9.0471614269095432E-2,0.11528820260127198,0.11654188027883303,0.12586333578251285]
[]
["Alunos de Graduação Digital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38997,67262,72591,51112,74251,162017,153329,137820,126349]
["PROUNI Graduação Híbrida",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14177,15969,15868,16085,15630,13933,13430,15912,12123]
["PROUNI Graduação Digital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,592,588,502,799,850,2135,4837,7257,5196]
["Total de Alunos com PROUNI",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14769,16557,16370,16884,16480,16068,18267,23169,17319]
["% de Alunos PROUNI",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.656585194302796E-2,8.4045258653509369E-2,7.8945972405079168E-2,9.1915727584517395E-2,7.9628144297020712E-2,5.3486189059098445E-2,6.2354712189327297E-2,8.4748614591144356E-2,6.598996376438851E-2]

{"sheet":"Evasão Total","index":10,"n_rows":14,"n_cols":16,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,0,2,15],[1,0,1,15]]}
[]
["GRUPO SER EDUCACIONAL"]
["HISTÓRICO DA EVASÃO TOTAL DE GRADUAÇÃO PRESENCIAL"]
[]
[]
[]
[null,"1S13","3T13","2S13","1T14","1S14","3T14","2S14","1T15","1S15","3T15","2S15","1T16","1S16","3T16","2S16"]
[null,0.11899999999999999,0.113,0.113,0.108,0.1,0.115,0.10100000000000001,0.121,0.15,0.14399999999999999,0.13665197440343144,0.1173198565373329,0.11777451506704008,0.111,0.10318453907987002]
[]
["1T17","1S17","3T17","2S17","1T18","1S18","3T18","2S18","1T19","1S19","3T19","2S19","1T20","1S20","3T20","2S20"]
[0.13783855271980169,0.13783855271980169,0.14399999999999999,0.1367020076697496,0.13777196014640097,0.14624686006994039,0.16300000000000001,0.14019276168441158,0.15998133715352161,0.15692323349256124,0.15,0.1303339489901435,0.18402872439775633,0.2065620280968288,0.16980267091887583,0.15871057644366601]
[]
["1T21","1S21","3T21","2S21","1T22","1S22","3T22","2S22"]
[0.16775824133529196,0.16608294246500749,0.12536531623356489,0.12995220706338956,0.13972873517491732,0.15821205069152208,0.12963783329160167,0.13440562731742065]

{"sheet":"Ticket Médio","index":11,"n_rows":10,"n_cols":41,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["HISTÓRICO DE TICKET MÉDIO"]
[]
[]
["Ticket Médio Líquido","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22"]
["Ensino Híbrido (Graduação)",535.78,521.75,505.19,492.92,562.79999999999995,542.09,555.54999999999995,573.38,625.75,630.53,639.98,632.29999999999995,675.31,678.86363636363637,684.05968944778772,699.02088574426512,720.91709165420775,731.82,705.61231717133262,716.8674736147924,734.55,763.77,731.69526313714903,784.27673275402606,729.02174775334754,769.09259816717702,720.43182000000002,731.31595269514855,651.21456175520632,746.08855254051525,628.67453701258341,726.85801450717793,664.49176598144516,812.33798759825629,649.64324304686056,803.01830189911436,651.37803543429413,834.5441420290681,721.56645916472996,839.09083752143079]
["Ensino Híbrido (Graduação + Pós)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.19206230712609,659.14,806.05216232749478,646.28,799.76908967782992,650.38946288899388,831.81955190985138,719.81297478090175,836.33813204215573]
["Ensino Digital (graduação + pós)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203.37919252640123,241.25948764078638,236.94837263060558,null,209.57354109532116,235.38019907925852,225.8179620761214,248.57262129457425,213.37893978443194,218.01501103408884,177.61489265404089,222.09005990729244,159.33576286011908,197.35838177179934,178.4751426980325,222.29581544681153,161.01060579263074,182.18969997331965,175.76527574977209,177.12504656445927]
["Ticket Médio Líquido Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655.9425034243161,685.22449666672765,641.4296142857138,null,623.92998235776042,664.90022377056107,594.86789365630364,640.19080691679858,549.13579684713125,621.39843868959395,490.38190931377943,570.01510619458156,463.13986673207819,570.21394080481821,440.01785971462868,567.41064115236281,363.6301117115724,462.8508940303297,432.41122008736221,483.03955213295325]

{"sheet":"CAPEX","index":12,"n_rows":15,"n_cols":68,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["CAPEX"]
[]
[]
["CAPEX (Valores em R$ ('000))","12M12","9M13","4T13","12M13","3M14","2T14","6M14","3T14","9M14","4T14","12M14","3M15","2T15","6M15","3T15","9M15","4T15","12M15","3M16","2T16","6M16","3T16","9M16","4T16","12M16","3M17","2T17","6M17","3T17","9M17","4T17","12M17","3M18","2T18","6M18","3T18","9M18","4T18","12M18","3M19","2T19","6M19","3T19","9M19","4T19","12M19","3M20","2T20","6M20","3T20","9M20","4T20","12M20","3M21","2T21","6M21","3T21","9M21","4T21","12M21","3M22","2T22","6M22","3T22","9M22","4T22","12M22"]
["CAPEX Ex-Aquisições",80010,70898,31567,102465,34944,29630,64574,32519,97093,64183,161276,38105,12095,50200,11170,61370,37578,98948,16102,17999,34101,19087,53188,27915,81103,33202,29928,63130,25927,89057,21309,110366,26458,21933,48391,22084,70475,26851,97326,15655,14260,29915,18708,48623,16612,65235,13730,10876,24606,14874,39480,11365,50845,10230,18336,28566,23052,51618,20328,71946,15683,26994,42677,36058,78735,29891,108626]
["Aquisição de Imóveis / Construção / Reforma de Campi",65943,50737,1468,52205,21483,18769,40252,19969,60221,21460,81681,17672,819,18491,1729,20220,25465,45685,11102,8165,19267,8664,27931,14040,41971,19120,10772,29892,12327,42219,9925,52144,10610,10104,20714,9093,29807,9762,39569,4800,3072,7872,3409,11281,5186,16467,4127,715,4842,1955,6797,2577,9374,2928,7030,9958,5829,15787,8227,24014,4543,9658,14201,10067,24268,5849,30117]
["Equipamentos / Biblioteca / TI",9980,13116,23964,37080,10403,9230,19633,9386,29019,14202,43221,17912,5433,23345,4537,27882,-1590,26292,3195,4730,7925,5069,12994,9318,22312,10121,15140,25261,10712,35973,9423,45396,11939,9778,21717,10192,31909,11131,43040,8263,8717,16980,7867,24847,5397,30244,6298,3121,9419,3008,12427,2958,15385,3304,5245,8549,12277,20826,8483,29309,4827,9998,14825,12942,27767,12669,40436]
["Licença MEC",1018,2547,-55,2492,988,757,1745,1256,3001,787,3788,717,845,1562,489,2051,11577,13628,46,1424,1470,1366,2836,1419,4255,179,1443,1622,1936,3558,842,4400,953,971,1924,400,2324,529,2853,0,939,939,0,939,1246,2185,14,195,209,233,442,695,1137,112,961,1073,375,1448,452,1900,99,534,633,600,1233,188,1421]
["Licenças de Software",1195,3298,147,3445,1841,770,2611,826,3437,847,4284,1510,2134,3644,3318,6962,1950,8912,1442,2338,3780,1281,5061,837,5898,2383,2180,4563,266,4829,153,4982,67,238,305,1969,2274,1363,3637,237,543,780,4242,5022,1128,6150,796,2513,3309,1060,4369,884,5253,1198,3663,4861,3737,8598,1837,10435,2401,3291,5692,7888,13580,7617,21197]
["Convênios",0,0,593,593,47,4,51,685,736,824,1560,213,46,259,172,431,298,729,119,145,264,928,1192,150,1342,150,16,166,18,184,430,614,702,271,973,247,1220,791,2011,838,263,1101,467,1568,599,2167,305,27,332,49,381,2446,2827,1588,319,1907,759,2666,1142,3808,593,1171,1764,850,2614,953,3567]
["Intangíveis e Outros",1874,1200,5450,6650,182,100,282,397,679,26063,26742,81,2818,2899,925,3824,-122,3702,198,1197,1395,1779,3174,2151,5325,1249,377,1626,668,2294,536,2830,2187,571,2758,183,2941,3275,6216,1517,726,2243,2723,4966,3056,8022,2190,4305,6495,8569,15064,1805,16869,1100,1118,2218,75,2293,187,2480,3220,2342,5562,3711,9273,2615,11888]
["Pagamento de Dívida de Aquisições (Compromissos a Pagar)",2124,12740,4337,17077,7029,1184,8213,32795,41008,93284,134292,62369,0,62369,0,62369,8740,71109,15615,270,15885,966,16851,11817,28668,37479,1070,38549,0,38549,-1,38548,37324,0,37324,0,37324,0,37324,40013,0,40013,1369,41382,222089,263471,68960,20089,89049,1946,90995,113995,204990,70000,130000,200000,35024,235024,24705,259729,246923,19667,266590,720,267310,27900,295210]
["Total CAPEX e Pagamento de Dívida de Aquisições",82134,83638,35904,119542,41973,30814,72787,65314,138101,157467,295568,100474,12095,112569,11170,123739,46318,170057,31717,18269,49986,20053,70039,39732,109771,70681,30998,101679,25927,127606,21308,148914,63782,21933,85715,22084,107799,26851,134650,55668,14260,69928,20077,90005,238701,328706,82690,30965,113655,16820,130475,125360,255835,80230,148336,228566,58076,286642,45033,331675,262606,46661,309267,36778,346045,57791,403836]

{"sheet":"Dividendos","index":13,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,0,2,6],[1,0,1,6]]}
[]
["GRUPO SER EDUCACIONAL"]
["HISTÓRICO DE PAGAMENTO DE DIVIDENDOS"]
[]
[]
["Data de Distribuição","Exercício Social de Competência","Dividendo/JCP","Valor Bruto (R$)","R$/ação (bruto)","Valor Líquido (R$)","R$/ação (líquido)"]
["2021-12-10",2021,"Dividendo",15893279,0.12347021699999999,15893279,0.12347021742123075]
["2021-05-28",2020,"Dividendo",11196750.869999999,8.6984270000000002E-2,11196750.869999999,8.6984269534955916E-2]
["2021-01-20",2020,"JCP",15465327.128312599,0.120145585,13519665.82,0.10503031364753504]
["2020-12-11",2020,"Dividendo",20372508,0.158268032,20372508,0.15826803217736019]
["2020-06-30",2019,"Dividendo",6063113,4.7102544437777165E-2,6063113,4.7102544437777165E-2]
["2019-09-10",2019,"Dividendo",32803043,0.25483699999999998,32803043,0.25483720831226719]
["2019-05-24",2019,"Dividendo",250000000,1.9421765864242166,250000000,1.9421765864242166]
["2019-05-24",2018,"Dividendo",36679381,0.28495133993093308,36679381,0.28495133993093308]
["2018-09-25",2018,"Dividendo",20685235,0.15128029100000001,20685235,0.15128029136757731]
["2018-05-07",2017,"Dividendo",37847153,0.27339393699999998,37847153,0.27339393720495975]
["2017-05-05",2016,"Dividendo",34233511,0.27422843699999999,34233511,0.2742284373296161]
["2016-05-06","2015","Dividendo",23116119.399999999,0.18517227999999999,23116119.399999999,0.18517228046480019]
["2015-09-15","2015","JCP",3960439.79,3.1718040000000003E-2,3366373.8215000001,2.6960335495249132E-2]
["2015-05-08",2014,"Dividendo",1925000,1.5414676E-2,1925000,1.5414676E-2]
["2015-01-12",2014,"JCP",7419000,5.9250035E-2,6306150,5.036328265722434E-2]
["2014-11-28",2014,"JCP",7020000,5.6062474000000001E-2,5967000,4.7654703363487649E-2]
["2014-08-27",2014,"Dividendo",18156000,0.14499999999999999,18156000,0.14499999999999999]
["2014-05-16",2013,"Dividendo",4058500,3.2412705E-2,4058500,3.2412705E-2]

{"sheet":"Endividamento","index":14,"n_rows":20,"n_cols":42,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
["GRUPO SER EDUCACIONAL"]
["HISTÓRICO DO ENDIVIDAMENTO"]
[]
[]
["Endividamento (Valores em R$ ('000))","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31"]
["Patrimônio líquido",193198,232932,108840,134798,451366,510072,559734,592146,626652,703279,748325,772481,757233,843146,903858,952479,950400,1030625,1095520,1143553,1508390,1540853,1572856,1545057,1470543,1526635,1326080,1317114,1308488,1325254,1359598,1331620,1426487,1456555,1466360,1459583,1463077,1443671,1403267,1363922,1237531]
["Caixa e disponibilidades",17182,19833,61476,19887,217260,221604,195819,70267,73248,45711,34128,82824,69999,56973,65765,100742,62036,51124,68719,166388,279286,300229,281991,358183,314731,516989,313825,276850,215173,170934,699537,704012,679933,551991,457511,390368,213704,107269,88344,226051,180764]
["Títulos e valores mobiliários",0,0,0,0,84311,86377,88619,207316,63418,0,0,256897,213135,168657,183037,271140,337547,285666,272596,259438,632427,556513,532980,618139,606167,359460,242985,228756,91290,11356,624,654,1176,36995,15022,16998,77360,73342,46305,77601,60795]
["Endividamento bruto",-95555,-115586,-132123,-128635,-127533,-130795,-127775,-130296,-173709,-292005,-289453,-562179,-563135,-548837,-534152,-534798,-517723,-467680,-437077,-427111,-459146,-429684,-422295,-430275,-423672,-390809,-383723,-276768,-276715,-166725,-632619,-608965,-653058,-706396,-777445,-711155,-675658,-844732,-828200,-1036134,-1025449]
["Empréstimos e Financiamentos",-81396,-82713,-108381,-108473,-107836,-105668,-105385,-107645,-107937,-122488,-119829,-388615,-382724,-379141,-366842,-363017,-348788,-332802,-299926,-286458,-314860,-319924,-310081,-315488,-306218,-311423,-302627,-193130,-182178,-139570,-630678,-608965,-591058,-569204,-562626,-487548,-436065,-619484,-600778,-792515,-595566]
["Curto prazo",-38854,-42163,-16783,-19187,-17836,-18015,-18713,-23675,-33264,-35066,-38464,-45868,-49484,-54364,-75185,-87126,-99259,-98928,-92413,-94845,-29205,-28070,-25429,-133566,-133446,-173650,-176028,-91916,-92137,-74914,-77635,-81200,-163790,-192359,-236207,-212222,-201307,-157322,-83723,-114801,-193950]
["Longo prazo",-42542,-40550,-91598,-89286,-90000,-87653,-86672,-83970,-74673,-87422,-81365,-342747,-333240,-324777,-291657,-275891,-249529,-233874,-207513,-191613,-285655,-291854,-284652,-181922,-172772,-137773,-126599,-101214,-90041,-64656,-553043,-527765,-427268,-376845,-326419,-275326,-234758,-462162,-517055,-677714,-401616]
["Debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-210319]
["Curto prazo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11208]
["Longo prazo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-199111]
["Compromissos a pagar *",-14159,-32873,-23742,-20162,-19697,-25127,-22390,-22651,-65772,-169517,-169624,-173564,-180411,-169696,-167310,-171781,-168935,-134878,-137151,-140653,-144286,-109760,-112214,-114787,-117454,-79386,-81096,-83638,-94537,-27155,-1941,0,-62000,-137192,-214819,-223607,-239593,-225248,-227422,-243619,-219564]
["Caixa (dívida) líquido",-78373,-95753,-70647,-108748,174038,177186,156663,147287,-37043,-246294,-255325,-222458,-280001,-323207,-285350,-162916,-118140,-130890,-95762,-1285,452567,427058,392676,546047,497226,485640,173087,228838,29748,15565,67542,95701,28051,-117410,-304912,-303789,-384594,-664121,-693551,-732482,-783890]
[]
["* Compromissos a pagar referem-se a parcelas a vencer de aquisições de imóveis e investimentos."]

{"sheet":"Cronograma da Dívida","index":15,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,0,2,8],[1,0,1,8]]}
[]
["GRUPO SER EDUCACIONAL"]
["CRONOGRAMA DA DÍVIDA"]
[]
[]
["Cronograma da Dívida (Valores em R$ ('000))","Empréstimos e Financiamentos","A.V. (%)","Compromissos a Pagar","A.V. (%)","Debêntures","A.V. (%)","Total","A.V. (%)"]
["Curto Prazo",193950,0.32565660229092996,60871,0.21026615312872415,11208,5.329047779801159E-2,266029,0.24286457667658712]
["Longo Prazo",401616,0.67434339770907004,228624,0.78973384687127579,199111,0.94670952220198845,829351,0.75713542332341288]
["Entre um e dois anos",176673,0.29664722297780599,87726,0.30303114043420437,28323,0.13466686319352983,292722,0.2672332889043072]
["Entre dois e três anos",129478,0.21740327688283079,71548,0.24714761912986408,56895,0.2705176422482039,257921,0.23546257919626065]
["Entre três e quatro anos",74419,0.12495508474291682,25119,8.6768337967840545E-2,56895,0.2705176422482039,156433,0.14281162701528236]
["Entre quatro e cinco anos",21046,3.5337813105516432E-2,44231,0.15278674933936684,56998,0.27100737451205076,122275,0.11162792820756268]
["Acima de cinco anos",0,0,0,0,0,0,0,0]
["Total da Dívida",595566,1,289495,1,210319,1,1095380,1]
["Escrow FAEL",0,null,-69931,null,0,null,-69931]
["Total da Dívida                  (Ex-Escrow FAEL)",595566,null,219564,null,null,null,1025449]

{"sheet":"N.o Unidades - por região","index":16,"n_rows":9,"n_cols":39,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GRUPO SER EDUCACIONAL"]
[null,"NÚMERO DE UNIDADES CREDENCIADAS E EM OPERAÇÃO"]
[]
[]
[]
[null,"UNIDADES","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22"]
[null,"Unidades Credenciadas",24,25,25,26,31,36,38,39,42,42,43,44,46,61,61,71,73,76,79,83,88,95,97,105,108,108,108,112,112,116,117,115,115,115,115,115,65]
[null,"Campi em Operação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,58,54,56,61,62,63,62,61,63,62,61]

{"sheet":"Polos EAD","index":17,"n_rows":8,"n_cols":38,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GRUPO SER EDUCACIONAL"]
[null,"NÚMERO DE POLOS ATIVOS E EM OPERAÇÃO"]
[]
[]
[null,"POLOS","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22"]
[null,"Polos Ativos",9,9,9,9,9,9,9,9,15,15,15,15,15,15,571,567,514,423,386,399,399,399,331,335,362,328,432,456,653,653,516,675,1164,1185,1042,1052]
[null,"Polos com alunos captados",9,9,9,9,9,9,9,9,15,15,15,15,15,15,119,119,190,203,209,205,246,226,244,273,273,242,336,351,447,462,508,516,1015,1022,986,948]