{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Cover","Índice","Index","Dados Operacionais","DRE","Balanço Patrimonial","CapEx PT","Fluxo de Caixa","Endividamento","Valor Adicionado","Indicadores","Dividendos","Operational Data","Financial Statements","Balance Sheet","CapEx Eng","Cashflow","Debt","Added Value","Indicators","Dividends"],"not_rendered":{"charts":0,"images":28,"macros":1,"external_links":30,"defined_names":9283,"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":"Cover","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

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

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

{"sheet":"Dados Operacionais","index":3,"n_rows":55,"n_cols":46,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020]
[]
["TERMINAIS PORTUÁRIOS"]
["Total movimentado - Contêineres",{"$f":"B26+B32+B37","v":243047},279375,305240,310911,1142368,281714,308439,314552,267660,1177247,251949,258657,227978,218989,958502,208488,228169,235853,247412,923092,228228,245074,275682,267983,1016394,251807,229425,238559,248903,968694,253157,266121,288798,276411,1084487,254929,320079,304143,289863,1169014,265321,{"$f":"AQ26+AQ32+AQ37","v":256725},254211,{"$f":"AS26+AS32+AS37","v":302735},1078992]
["Contêiner cheio",{"$f":"+B27+B33+B38","v":181284.13160000002},214878.58050000001,230282.13849999997,236365.34079999998,863477,215966.91269999999,222299.49089999998,237930.83720000004,197109.82120000001,874511,178181.14110000001,185630.9472,177345.60559999998,161853.32520000002,704197.41740000003,154960.49190000002,169173.0563,186768.87349999999,196700.00879999998,709105.53630000004,172815,188558,211846,209942,783094,197334,181427,193447,192000,764208,193755,202984,226448,214110,837297,200651,241737,234865,220793,898046,204757,{"$f":"+AQ27+AQ33+AQ38","v":187514},185389,{"$f":"+AS27+AS33+AS38","v":229628},807288]
["Contêiner vazio",{"$f":"+B28+B34+B39","v":61762.868399999985},64496.419499999996,74957.861500000014,74545.659200000009,278891,65747.087300000028,86139.50910000001,76621.162799999976,70550.178799999994,302736,73767.858899999992,73026.052800000019,50632.394400000027,57135.674799999993,254304.58260000002,53527.508099999992,58995.943700000003,49084.126499999998,50711.991200000033,213986.46370000002,55413,56516,63836,58041,233300,54473,47998,45112,56903,204486,59402,63137,62350,62301,247190,54278,78342,69278,69070,270968,60564,{"$f":"+AQ28+AQ34+AQ39","v":69211},68822,{"$f":"+AS28+AS34+AS39","v":73107},271704]
["% Contêiner cheio",{"$f":"B13/B12","v":0.74588096787864089},{"$f":"C13/C12","v":0.76914033288590611},0.75442975527453793,0.76023473212591375,0.75586588559903634,0.7666176075736385,0.72072432766284411,0.7564117767491545,0.73641866995441985,0.74284411002958595,0.70721114630341864,0.71767223465825392,0.7779066646781706,0.73909340286498415,0.73468539178843661,0.74325856596063089,0.74143751473688357,0.79188678329298323,0.79503018770310241,0.76818511730141747,0.75720332299279669,0.76939210197736196,0.76844335139762476,0.78341536590007577,0.77046302910091957,0.78367162151965597,0.79079001852457231,0.8108979330060907,0.77138483666327851,0.78890547479389772,0.76535509584961114,0.76275077878108077,0.78410515308277762,0.77460737814341685,0.77206734612770833,0.78708581605074357,0.75524167471155557,0.77221898909394593,0.76171501709428246,0.76820807962949977,0.77173310819724028,{"$f":"AQ13/AQ12","v":0.73040802415035544},0.72927214007261687,{"$f":"AS13/AS12","v":0.75851156952450161},0.74818719693936564]
[]
["Total movimentado - Carga geral (ton)",{"$f":"SUM(B18:B20)","v":8007},7925,4320,1650,21902,23473,8555,23527,26215,81770,20095,24896,18448,15126,78565,27579,96651,33742,3738,161710,8515,36790,29377,28301,102983,13269,10854,26867,5545.6,56535.6,37170,46095,39527,{"$f":"SUM(AI18:AI20)","v":13175},135967,{"$f":"SUM(AK18:AK20)","v":68425},94676,{"$f":"SUM(AM18:AM20)","v":12621},16023,191745,{"$f":"SUM(AP18:AP20)","v":16725},81086.244999999995,84802,{"$f":"SUM(AS18:AS20)","v":98810},281423.245]
["Tecon Santos",0,0,0,0,{"$f":"SUM(B18:E18)","v":0},0,0,0,0,{"$f":"SUM(G18:J18)","v":0},0,0,0,0,{"$f":"SUM(L18:O18)","v":0},0,0,0,0,{"$f":"SUM(Q18:T18)","v":0},0,0,0,0,{"$f":"SUM(V18:Y18)","v":0},0,0,0,0,{"$f":"SUM(AA18:AD18)","v":0},0,0,0,0,{"$f":"SUM(AF18:AI18)","v":0},0,0,0,0,{"$f":"SUM(AK18:AN18)","v":0},0,0,0,0,{"$f":"SUM(AP18:AS18)","v":0}]
["Tecon Imbituba",679,1197,287,357,{"$f":"SUM(B19:E19)","v":2520},19036,6238,22956,25636,{"$f":"SUM(G19:J19)","v":73866},18556,20279,13959,12314,{"$f":"SUM(L19:O19)","v":65108},17947,93978,33381,3738,{"$f":"SUM(Q19:T19)","v":149044},8515,36790,14184,27597,{"$f":"SUM(V19:Y19)","v":87086},13139,10854,26867,5461,{"$f":"SUM(AA19:AD19)","v":56321},37077,45288,39460,13124,{"$f":"SUM(AF19:AI19)","v":134949},68425,94676,11042,16023,{"$f":"SUM(AK19:AN19)","v":190166},16698,81086.244999999995,84802,98758,{"$f":"SUM(AP19:AS19)","v":281344.245}]
["Tecon Vila do Conde",7328,6728,4033,1293,19382,4437,2317,571,579,7904,1539,4617,4489,2812,13457,9632,2673,361,0,12666,0,0,15193,704,15897,130,0,0,84.6,214.6,93,807,67,51,1018,0,0,1579,0,1579,27,0,0,52,79]
[]
["Armazenagem Terminais (# cntrs)",36797,41876,47698,46186,{"$f":"SUM(B22:E22)","v":172557},50140,50285,47733,35653,{"$f":"SUM(G22:J22)","v":183811},34987,33132,31142,26449,{"$f":"SUM(L22:O22)","v":125710},27802,27822,28385,26866,{"$f":"SUM(Q22:T22)","v":110875},24593,27445,34862,32609,{"$f":"SUM(V22:Y22)","v":119509},33155,29432,29774,31065,{"$f":"SUM(AA22:AD22)","v":123426},26791,28083,33454,27181,{"$f":"SUM(AF22:AI22)","v":115509},29738,36978,38125,36168,{"$f":"SUM(AK22:AN22)","v":141009},34620,27935,26750,38302,{"$f":"SUM(AP22:AS22)","v":127607}]
["Dwell time importação (dias)",15.2,16.2,16,14.8,null,15.9,12.8,13.8,13.9,null,16.100000000000001,12.7,13.2,12.2,null,13.9,14.9,13.1,15.6,null,12.5,12,13.9,13.4,null,14.8,12.8,11.8,12.7,null,11.9,14.3,14.1,13.5,null,12.8,11.7,10.5,10.9,null,12,12.8,9.5,9]
[]
["Tecon Santos"]
["Total movimentado (# cntrs)",{"$f":"B27+B28","v":235803},{"$f":"C27+C28","v":270101},294869,297869,1102461,273437,299665,304346,258562,1140773,238146,238343,208892,202340,887721,189264,211973,218123,230101,{"$f":"U27+U28","v":849461},208953,222586,251998,242660,926197,226973,204573,204699,214429,850674,215367,228870,241892,231198,917327,218533,282496,262993,252771,1016793,233779,{"$f":"AQ27+AQ28","v":220362},214857,{"$f":"AS27+AS28","v":268426},937424]
["Contêiner cheio",177040.89240000001,209355.28510000001,224306.84829999998,228346.37539999999,839760,211120.70769999997,217227.15849999999,232094.25960000002,191568.5858,853150,169536.13740000001,171511.62279999998,164732.23119999998,151532.42600000001,{"$f":"SUM(L27:O27)","v":657312.41740000003},143840.64000000001,158979.75,176832.3161,186427.83019999997,{"$f":"SUM(Q27:T27)","v":666080.53630000004},162660,176657,199187,196127,734631,182942,167538,174513,172856,697849,171817,181753,199386,189282,742238,179609,220669,211968,199154,811400,184699,166949,162656,208928,{"$f":"SUM(AP27:AS27)","v":723232}]
["Contêiner vazio",58762.107599999988,60745.714899999992,70562.151700000017,69522.62460000001,262701,62316.29230000003,82437.84150000001,72251.740399999981,66993.414199999999,287623,68609.862599999993,66831.377200000017,44159.76880000002,50807.573999999993,{"$f":"SUM(L28:O28)","v":230408.58260000002},45423.359999999986,52993.25,41290.683900000004,43673.169800000032,{"$f":"SUM(Q28:T28)","v":183380.46370000002},46293,45929,52811,46533,191566,44031,37035,30186,41573,152825,43550,47117,42506,41916,175089,38924,61827,51025,53617,205393,49080,53413,52201,59498,{"$f":"SUM(AP28:AS28)","v":214192}]
["Contêiner cheio de importação",76522,91090,95268,93234,{"$f":"SUM(B29:E29)","v":356114},92403,92529,83542,57106,{"$f":"SUM(G29:J29)","v":325580},61639,59043,55673,51843,{"$f":"SUM(L29:O29)","v":228198},52171,52960,51965,46846,{"$f":"SUM(Q29:T29)","v":203942},45155,49947,59711,56864,{"$f":"SUM(V29:Y29)","v":211677},53387,46078,45708,42609,{"$f":"SUM(AA29:AD29)","v":187782},38699,40895,49346,39579,168519,47147,58573,66328,58177,230225,53129,45977,44533,44534,{"$f":"SUM(AP29:AS29)","v":188173}]
[]
["Tecon Imbituba"]
["Total movimentado (# cntrs)",{"$f":"B33+B34","v":1944},{"$f":"C33+C34","v":3910},{"$f":"D33+D34","v":4261},{"$f":"E33+E34","v":5926},{"$f":"F33+F34","v":16041},{"$f":"G33+G34","v":3161},{"$f":"H33+H34","v":3225},{"$f":"I33+I34","v":2744},{"$f":"J33+J34","v":2332},{"$f":"K33+K34","v":11466},{"$f":"L33+L34","v":5070},{"$f":"M33+M34","v":12396},{"$f":"N33+N34","v":8638},{"$f":"O33+O34","v":5631},{"$f":"P33+P34","v":32046},{"$f":"Q33+Q34","v":6597},{"$f":"R33+R34","v":5949},{"$f":"S33+S34","v":6494},{"$f":"T33+T34","v":6395},{"$f":"U33+U34","v":25373},{"$f":"V33+V34","v":5825},{"$f":"W33+W34","v":5542},{"$f":"X33+X34","v":6728},{"$f":"Y33+Y34","v":6316},{"$f":"Z33+Z34","v":24411},{"$f":"AA33+AA34","v":7476},{"$f":"AB33+AB34","v":7648},{"$f":"AC33+AC34","v":12579},{"$f":"AD33+AD34","v":12494},{"$f":"AE33+AE34","v":40197},{"$f":"AF33+AF34","v":13798},{"$f":"AG33+AG34","v":14723},{"$f":"AH33+AH34","v":19991},{"$f":"AI33+AI34","v":15782},{"$f":"AJ33+AJ34","v":64294},{"$f":"AK33+AK34","v":12649},{"$f":"AL33+AL34","v":10313},{"$f":"AM33+AM34","v":11740},{"$f":"AN33+AN34","v":13257},{"$f":"AO33+AO34","v":47959},{"$f":"AP33+AP34","v":10211},10789,13005,{"$f":"AS33+AS34","v":7673},41678]
["Contêiner cheio",1305.9792000000002,2390.1830000000004,2583.0182,3419.8946000000005,9689,1954.1301999999998,1992.0825,1651.8879999999999,1286.098,6913,3441.0090000000005,9889.5288,6633.9840000000004,3321.1637999999998,23959,3758.3108999999999,4376.0844000000006,3456.7561999999998,3585.0369999999998,15014,3312,3050,3649,3888,13899,4312,4558,7230,7014,23114,7586,9023,13573,9599,39781,7288,5997,7272,7537,28094,6711,6170,7417,5210,{"$f":"SUM(AP33:AS33)","v":25508}]
["Contêiner vazio",638.02079999999978,1519.8169999999996,1677.9818,2506.1053999999995,6352,1206.8698000000002,1232.9175,1092.1120000000001,1045.902,4553,1628.9909999999995,2506.4712,2004.0159999999996,2309.8362000000002,8087,2838.6891000000001,1572.9155999999994,3037.2438000000002,2809.9630000000002,10359,2513,2492,3079,2428,10512,3164,3090,5349,5480,17083,6212,5700,6418,6183,24513,5361,4316,4468,5720,19865,3500,4619,5588,2463,{"$f":"SUM(AP34:AS34)","v":16170}]
[]
["Tecon Vila do Conde"]
["Total movimentado (# cntrs)",{"$f":"B38+B39","v":5300},{"$f":"C38+C39","v":5364},{"$f":"D38+D39","v":6110},{"$f":"E38+E39","v":7116},{"$f":"F38+F39","v":23866},{"$f":"G38+G39","v":5116},{"$f":"H38+H39","v":5549},{"$f":"I38+I39","v":7462},{"$f":"J38+J39","v":6766},{"$f":"K38+K39","v":25008},{"$f":"L38+L39","v":8733},{"$f":"M38+M39","v":7918},{"$f":"N38+N39","v":10448},{"$f":"O38+O39","v":11018},{"$f":"P38+P39","v":38735},{"$f":"Q38+Q39","v":12627},{"$f":"R38+R39","v":10247},{"$f":"S38+S39","v":11236},{"$f":"T38+T39","v":10916},{"$f":"U38+U39","v":48258},{"$f":"V38+V39","v":13450},{"$f":"W38+W39","v":16946},{"$f":"X38+X39","v":16956},{"$f":"Y38+Y39","v":19007},{"$f":"Z38+Z39","v":65786},{"$f":"AA38+AA39","v":17358},{"$f":"AB38+AB39","v":17204},{"$f":"AC38+AC39","v":21281},{"$f":"AD38+AD39","v":21980},{"$f":"AE38+AE39","v":77823},{"$f":"AF38+AF39","v":23992},{"$f":"AG38+AG39","v":22528},{"$f":"AH38+AH39","v":26915},{"$f":"AI38+AI39","v":29431},{"$f":"AJ38+AJ39","v":102866},{"$f":"AK38+AK39","v":23747},{"$f":"AL38+AL39","v":27270},{"$f":"AM38+AM39","v":29410},{"$f":"AN38+AN39","v":23835},{"$f":"AO38+AO39","v":104262},{"$f":"AP38+AP39","v":21331},25574,26349,{"$f":"AS38+AS39","v":26636},99890]
["Contêiner cheio",2937.26,3133.1123999999995,3392.2720000000004,4599.0707999999995,14028,2892.0748000000003,3080.2498999999998,4184.6895999999997,4255.1374000000005,14448,5203.9947000000002,4229.7956000000004,5979.3903999999993,6999.7353999999996,22926,7361.5409999999993,5817.2218999999996,6479.8011999999999,6687.1415999999999,28011,6843,8851,9010,9927,34564,10080,9331,11704,12130,43245,14352,12208,13489,15229,55278,13754,15071,15625,14102,58552,13347,14395,15316,15490,{"$f":"SUM(AP38:AS38)","v":58548}]
["Contêiner vazio",2362.7399999999998,2230.8876000000005,2717.7279999999996,2516.9292000000005,9838,2223.9251999999997,2468.7501000000002,3277.3104000000003,2510.8625999999995,10560,3529.0052999999998,3688.2043999999996,4468.6096000000007,4018.2646000000004,15809,5265.4590000000007,4429.7781000000004,4756.1988000000001,4228.8584000000001,20247,6607,8095,7946,9080,31222,7278,7873,9577,9850,34578,9640,10320,13426,14202,47588,9993,12199,13785,9733,45710,7984,11179,11033,11146,{"$f":"SUM(AP39:AS39)","v":41342}]
[]
["SANTOS BRASIL LOGÍSTICA - SBLog"]
["Contêineres armazenados",17888,18838,19935,19947,{"$f":"SUM(B42:E42)","v":76608},19702,21811,23704,23600,{"$f":"SUM(G42:J42)","v":88817},21118,18408,21652,18347,{"$f":"SUM(L42:O42)","v":79525},14240,13785,14077,10809,{"$f":"SUM(Q42:T42)","v":52911},9058,8798,9268,8822,{"$f":"SUM(V42:Y42)","v":35946},9097,10247,12673,12609,{"$f":"SUM(AA42:AD42)","v":44626},12548,13506,14691,13543,{"$f":"SUM(AF42:AI42)","v":54288},13262,14715,13988,13129,{"$f":"SUM(AK42:AN42)","v":55094},12109,10220,10144,14040,{"$f":"SUM(AP42:AS42)","v":46513}]
[]
["TERMINAL DE VEÍCULOS (TEV)"]
["Veículos movimentados",{"$f":"SUM(B46:B47)","v":50772},40721,49962,54286,{"$f":"SUM(B45:E45)","v":195741},{"$f":"SUM(G46:G47)","v":50687},71684,65015,69518,{"$f":"SUM(G45:J45)","v":256904},{"$f":"SUM(L46:L47)","v":39572},49255,56677,45228,{"$f":"SUM(L45:O45)","v":190732},{"$f":"SUM(Q46:Q47)","v":44802},56146,47714,62488,{"$f":"SUM(Q45:T45)","v":211150},{"$f":"SUM(V46:V47)","v":38426},{"$f":"SUM(W46:W47)","v":52749},{"$f":"SUM(X46:X47)","v":36346},{"$f":"SUM(Y46:Y47)","v":54521},{"$f":"SUM(V45:Y45)","v":182042},{"$f":"SUM(AA46:AA47)","v":73380},{"$f":"SUM(AB46:AB47)","v":72039},{"$f":"SUM(AC46:AC47)","v":74080},{"$f":"SUM(AD46:AD47)","v":69674},{"$f":"SUM(AA45:AD45)","v":289173},{"$f":"SUM(AF46:AF47)","v":71560},{"$f":"SUM(AG46:AG47)","v":80802},56118,{"$f":"SUM(AI46:AI47)","v":33441},{"$f":"SUM(AF45:AI45)","v":241921},48948,53435,{"$f":"SUM(AM46:AM47)","v":39660},35656,{"$f":"SUM(AK45:AN45)","v":177699},{"$f":"SUM(AP46:AP47)","v":48422},13897,38701,{"$f":"SUM(AS46:AS47)","v":52491},{"$f":"SUM(AP45:AS45)","v":153511}]
["Importação",20326,17115,19976,16582,{"$f":"SUM(B46:E46)","v":73999},16635,28596,19205,47498,{"$f":"SUM(G46:J46)","v":111934},15235.220000000001,15318.305,17229.808000000005,19131.443999999996,{"$f":"SUM(L46:O46)","v":66914.777000000002},9058,14878,16513,8710,{"$f":"SUM(Q46:T46)","v":49159},3615,5750,3962,1941,{"$f":"SUM(V46:Y46)","v":15268},3227,4164,3463,1965,{"$f":"SUM(AA46:AD46)","v":12819},7711,8568,15063,3658,{"$f":"SUM(AF46:AI46)","v":35000},5923,9457,3837,4617,{"$f":"SUM(AK46:AN46)","v":23834},11154,318,1975,5813,{"$f":"SUM(AP46:AS46)","v":19260}]
["Exportação",30446,23606,29986,37704,121742,34052,43088,45810,22020,144970,24336.78,33936.695,39447.191999999995,26096.556000000004,123817.223,35744,41268,31201,53778,161991,34811,46999,32384,52580,{"$f":"SUM(V47:Y47)","v":166774},70153,67875,70617,67709,{"$f":"SUM(AA47:AD47)","v":276354},63849,72234,41055,29783,{"$f":"SUM(AF47:AI47)","v":206921},43025,43978,35823,31039,{"$f":"SUM(AK47:AN47)","v":153865},37268,13579,36726,46678,{"$f":"SUM(AP47:AS47)","v":134251}]
["Veículos leves",46782,36866,45509,50994,180151,48520,68389,61504.189999999995,65624.991999999998,244038.182,35456.511999999995,46151.935000000005,52709.61,42921.372000000003,177239.429,42382.691999999995,50195.417999999998,42720.013999999996,59176.136000000006,194474.25999999998,35006.085999999996,48740,31149,50540.967000000004,{"$f":"SUM(V48:Y48)","v":165436.05300000001},68610.3,65699.567999999999,67635.040000000008,62845.948000000004,{"$f":"SUM(AA48:AD48)","v":264790.85600000003},65262.720000000001,75065,50113.373999999996,28400,{"$f":"SUM(AF48:AI48)","v":218841.09399999998},45276.9,48412.11,34991,30968,{"$f":"SUM(AK48:AN48)","v":159648.01},45129.303999999996,11672,35221,48786,{"$f":"SUM(AP48:AS48)","v":140808.304}]
["Veículos pesados",3990,3855,4453,3292,15590,2167,3295,3510.8100000000049,3893.0080000000016,12865.818000000007,4115.4880000000048,3103.0649999999951,3967.3899999999994,2306.627999999997,13492.570999999996,2419.3080000000045,5951.5820000000022,4693.9860000000044,3311.8639999999941,16376.740000000005,3419.9140000000043,4009,5197,3980.0329999999958,{"$f":"SUM(V49:Y49)","v":16605.947},4769.6999999999971,6339.4320000000007,6444.9599999999991,6828.051999999996,24382.143999999993,6297.2799999999988,5736.8709999999992,6004.6260000000002,5041,23079.776999999998,3671.1,5022.8900000000003,4669,4688,18050.989999999998,3292.6960000000004,2225,3480,3705,12702.696]
["Dwell time importação (dias)",21.533769751693001,23.094280161773202,24.4399779182977,19.671573084791998,null,18.280701754385966,13.523682989582015,15.055574956348217,14.891255119248374,null,16.682699163803722,14.631199227404419,19.555430667297681,13.961159597815547,null,11.847431525684744,13.633346051125525,14.056136138963423,13.108516129032258,null,4.67,20.95,22.82,29.22,null,29.11,16.46,13.33,14.22,null,9.65,11.16,12.7,11.64,null,11.74,15.27,20.02,19.489999999999998,null,10.94,31.46,10.88,7.27]
[]
["% Importação",{"$f":"B46/SUM(B46:B47)","v":0.40033876940045693},0.42029910856806069,0.39982386613826509,0.30545628707217332,0.37804547846388853,0.32819066032710559,0.3989174711232632,0.29539337076059369,0.68324750424350533,0.4357036091302588,{"$f":"L46/SUM(L46:L47)","v":0.38500000000000001},0.311,0.3040000000000001,0.42299999999999993,0.35083141266279388,0.20217847417526003,0.26498771061161969,0.34608291067611185,0.13938676225835361,0.23281553398058252,9.4076927080622499E-2,0.109006805816224,0.10900786881637595,3.5600961097558739E-2,8.3870755100471317E-2,4.3976560370673205E-2,5.7802023903718816E-2,4.6746760259179267E-2,2.8202772913855957E-2,4.432986482140449E-2,0.10775572945779766,0.10603697928269103,0.26841655083930288,{"$f":"AI46/SUM(AI46:AI47)","v":0.10938668102030441},0.14467532789629672,{"$f":"AK46/SUM(AK46:AK47)","v":0.12100596551442347},0.17698137924581267,{"$f":"AM46/SUM(AM46:AM47)","v":9.6747352496217853E-2},0.12948732331164461,{"$f":"AO46/SUM(AO46:AO47)","v":0.1341256844439192},{"$f":"AP46/SUM(AP46:AP47)","v":0.23034984098137209},2.2882636540260487E-2,5.1032273067879386E-2,{"$f":"AS46/SUM(AS46:AS47)","v":0.11074279400278143},0.12546332184664291]
["% Exportação",{"$f":"B47/SUM(B46:B47)","v":0.59966123059954302},0.57970089143193926,0.60017613386173496,0.69454371292782668,0.62195452153611153,0.67180933967289447,0.60108252887673674,0.70460662923940631,0.31675249575649472,0.56429639086974126,{"$f":"L47/SUM(L46:L47)","v":0.61499999999999999},0.68899999999999995,0.69599999999999995,0.57700000000000007,0.64916858733720617,0.79782152582473997,0.73501228938838026,0.65391708932388815,0.86061323774164644,0.76718446601941748,0.90592307291937746,0.89099319418377598,0.89099213118362408,0.96439903890244127,0.91612924489952863,0.95602343962932679,0.9421979760962812,0.95325323974082077,0.97179722708614402,0.95567013517859556,0.89224427054220234,0.89396302071730893,{"$f":"AH47/SUM(AH46:AH47)","v":0.73158344916069706},{"$f":"AI47/SUM(AI46:AI47)","v":0.89061331897969553},{"$f":"AJ47/SUM(AJ46:AJ47)","v":0.85532467210370322},0.87899403448557656,0.8230186207541873,{"$f":"AM47/SUM(AM46:AM47)","v":0.9032526475037822},0.87051267668835541,0.86587431555608074,{"$f":"AP47/SUM(AP46:AP47)","v":0.76965015901862788},0.97711736345973954,0.94896772693212061,{"$f":"AS47/SUM(AS46:AS47)","v":0.88925720599721858},0.87453667815335712]
["% Veículos leves",{"$f":"B48/SUM(B48:B49)","v":0.92141337745213903},0.90533140148817559,0.91087226291981904,0.93935821390413732,0.92035393709033875,0.95724742044311162,0.95403437308185923,0.94599999999999995,0.94399999999999995,0.94991974434029836,{"$f":"L48/SUM(L48:L49)","v":0.89599999999999991},0.93700000000000006,0.93,0.94900000000000007,0.92925900740305767,0.94599999999999995,0.89400000000000002,0.90099999999999991,0.94700000000000006,0.9223302711393353,0.91099999999999992,0.92399855921439267,0.85701315137841849,0.92700000000000005,0.90877958383230251,0.93500000000000005,0.91200000000000003,0.91300000000000014,0.90200000000000002,0.91568319310585711,0.91200000000000003,0.92900076534118869,0.8929999999999999,{"$f":"AI48/SUM(AI48:AI49)","v":0.84925690021231426},0.90459782612141804,{"$f":"AK48/SUM(AK48:AK49)","v":0.92500000000000004},0.90600000000000003,{"$f":"AM48/SUM(AM48:AM49)","v":0.88227433182047399},0.86852142696881307,0.89841816780060668,{"$f":"AP48/SUM(AP48:AP49)","v":0.93199999999999994},0.83989350219471826,0.91007984289811628,{"$f":"AS48/SUM(AS48:AS49)","v":0.92941647139509631},0.91725220993935286]
["% Veículos pesados",{"$f":"B49/SUM(B48:B49)","v":7.8586622547861029E-2},9.4668598511824367E-2,8.9127737080180944E-2,6.0641786095862654E-2,7.9646062909661239E-2,4.2752579556888354E-2,4.5965626918140726E-2,5.4000000000000076E-2,5.6000000000000022E-2,5.0080255659701707E-2,{"$f":"L49/SUM(L48:L49)","v":0.10400000000000012},6.2999999999999903E-2,6.9999999999999993E-2,5.0999999999999934E-2,7.074099259694229E-2,5.4000000000000103E-2,0.10600000000000004,9.9000000000000088E-2,5.2999999999999908E-2,7.7669728860664658E-2,8.9000000000000107E-2,7.6001440785607305E-2,0.14298684862158148,7.2999999999999926E-2,9.1220416167697563E-2,6.4999999999999961E-2,8.8000000000000009E-2,8.6999999999999994E-2,9.7999999999999948E-2,8.4316806894142934E-2,8.7999999999999981E-2,7.0999234658811292E-2,0.107,{"$f":"AI49/SUM(AI48:AI49)","v":0.15074309978768577},9.5402173878581978E-2,{"$f":"AK49/SUM(AK48:AK49)","v":7.4999999999999997E-2},9.4E-2,{"$f":"AM49/SUM(AM48:AM49)","v":0.11772566817952597},0.1314785730311869,0.10158183219939335,{"$f":"AP49/SUM(AP48:AP49)","v":6.8000000000000005E-2},0.16010649780528172,8.9920157101883669E-2,{"$f":"AS49/SUM(AS48:AS49)","v":7.0583528604903703E-2},8.2747790060647114E-2]

{"sheet":"DRE","index":4,"n_rows":108,"n_cols":55,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"V8+1","v":7},{"$f":"W8+1","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,null,{"$f":"AN8+1","v":25},{"$f":"AO8+1","v":1},2,{"$f":"AR8+1","v":3},{"$f":"AS8+1","v":4},5,6,7,8,9,10,11,12,13]
["(R$ Milhões)","1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020]
[]
["RESULTADOS CONSOLIDADOS¹"]
["RECEITA BRUTA",{"$f":"B35+B59+B80","v":315.81800000000004},361.42700000000002,404.47699999999998,389.95699999999999,1471.6790000000001,401.24700000000001,377.37200000000001,381.15200000000004,453.30399999999997,1613.075,323.8,304.3,288.5,247.80099999999999,1164.4010000000003,342.11499999999995,269.89999999999998,263.89999999999998,250.89999999999998,1126.8149999999998,230.00000000000003,235.49999999999997,260.2,246.39999999999998,972.1,251.9,220.4,244.9,249.89999999999998,967.1,250.6,275.10000000000002,308.5,265.5,1099.7,266.5,309.59999999999997,298.60000000000002,270.5,1145.2,263.60000000000002,{"$f":"AQ35+AQ59+AQ80","v":265.7},259.8971163399998,{"$f":"AS35+AS59+AS80","v":308.8},1097.9971163399998]
["ELIMINAÇÕES RECEITA BRUTA",0,0,0,-0.1,{"$f":"SUM(B13:E13)","v":-0.1},-0.1,-0.1,-0.2,-11.5,{"$f":"SUM(G13:J13)","v":-11.9},-2.2000000000000002,-3.1,-3.5,-3.3,{"$f":"SUM(L13:O13)","v":-12.100000000000001},-3.8,-3.3,-6,-4.2,{"$f":"SUM(Q13:T13)","v":-17.3},-3.5,-3.5,-4.4000000000000004,-4.0999999999999996,{"$f":"SUM(V13:Y13)","v":-15.5},-3.6,-2.7,-3.8,-4,{"$f":"SUM(AA13:AD13)","v":-14.100000000000001},-4.0353478099999993,-3.4470261099999999,-4.2180536700000006,-2.5,{"$f":"SUM(AF13:AI13)","v":-14.20042759},-2.2000000000000002,-2.9,-2.714,-2,{"$f":"SUM(AK13:AN13)","v":-9.8140000000000001},-2.4,-3,-2.7451761800000001,-2.8000000000000114,{"$f":"SUM(AP13:AS13)","v":-10.945176180000011}]
["RECEITA BRUTA APÓS ELIMINAÇÕES",{"$f":"B12+B13","v":315.81800000000004},361.42700000000002,404.47699999999998,389.85699999999997,1471.5790000000002,401.14699999999999,377.27199999999999,380.95200000000006,441.80399999999997,1601.175,321.60000000000002,301.2,285,244.50099999999998,1152.3010000000004,338.31499999999994,266.59999999999997,257.89999999999998,246.7,1109.5149999999999,226.50000000000003,231.99999999999997,255.79999999999998,242.29999999999998,956.6,248.3,217.70000000000002,241.1,245.89999999999998,953,246.56465219,271.65297389,{"$f":"AH12+AH13","v":304.28194632999998},{"$f":"AI12+AI13","v":263},{"$f":"AJ12+AJ13","v":1085.4995724100002},{"$f":"AK12+AK13","v":264.3},{"$f":"AL12+AL13","v":306.7},{"$f":"AM12+AM13","v":295.88600000000002},{"$f":"AN12+AN13","v":268.5},{"$f":"AO12+AO13","v":1135.386},{"$f":"AP12+AP13","v":261.20000000000005},{"$f":"AQ12+AQ13","v":262.7},{"$f":"AR12+AR13","v":257.15194015999981},{"$f":"AS12+AS13","v":306},{"$f":"AT12+AT13","v":1087.0519401599997}]
["RECEITA LÍQUIDA",{"$f":"B39+B61+B82","v":277.60699999999997},318.51599999999996,354.34300000000002,342.79599999999999,1293.2619999999999,353.59699999999998,332.57600000000002,336.012,366.10880390785002,1388.2938039078501,282.15199999999999,265.255,251.697,215.33300000000003,1014.4370000000001,300.33100000000002,235.126,230.57,214,980.02700000000004,200.4,205.39999999999998,226.7,215.7,848.19999999999993,219.39999999999998,192.06999999999996,210.79999999999998,214.6,836.87,217.4,233.7,259.5,223.8,934.4,229.20000000000002,267.5,252.59999999999997,232.10000000000002,981.40000000000009,226.00000000000003,{"$f":"AQ39+AQ61+AQ82","v":227.60000000000002},222.76111633999977,{"$f":"AS39+AS61+AS82","v":263.10000000000002},939.46111633999965]
["ELIMINAÇÕES RECEITA LÍQUIDA",0,0,0,-0.1,{"$f":"SUM(B16:E16)","v":-0.1},-0.2,-0.1,-0.1,-10.4,{"$f":"SUM(G16:J16)","v":-10.8},-2.1,-2.9,-3.1,-2.9,{"$f":"SUM(L16:O16)","v":-11},-3.3,-3,-5.5,-3.9,{"$f":"SUM(Q16:T16)","v":-15.700000000000001},-3.2,-3.1,-4.0999999999999996,-3.7,{"$f":"SUM(V16:Y16)","v":-14.100000000000001},-3.2,-2.5,-3.4,-3.7,{"$f":"SUM(AA16:AD16)","v":-12.8},-3.6621085799999995,-3.1289004199999999,-3.8294025,-2.2999999999999998,{"$f":"SUM(AF16:AI16)","v":-12.9204115},-2,-2.6,-2.4620000000000002,-1.8,{"$f":"SUM(AK16:AN16)","v":-8.8620000000000001},-2.2000000000000002,-2.8,-2.4902602699999998,-2.5,{"$f":"SUM(AP16:AS16)","v":-9.9902602700000003}]
["RECEITA LÍQUIDA APÓS ELIMINAÇÕES",{"$f":"B15+B16","v":277.60699999999997},318.51599999999996,354.34300000000002,342.69599999999997,1293.162,353.39699999999999,332.476,335.91199999999998,355.70880390785004,1377.4938039078502,280.05199999999996,262.35500000000002,248.59700000000001,212.43300000000002,1003.4370000000001,297.03100000000001,232.126,225.07,210.1,964.327,197.20000000000002,202.29999999999998,222.6,212,834.09999999999991,216.2,189.56999999999996,207.39999999999998,210.9,824.07,213.73789142000001,230.57109957999998,{"$f":"AH15+AH16","v":255.67059750000001},{"$f":"AI15+AI16","v":221.5},{"$f":"AJ15+AJ16","v":921.47958849999998},{"$f":"AK15+AK16","v":227.20000000000002},{"$f":"AL15+AL16","v":264.89999999999998},{"$f":"AM15+AM16","v":250.13799999999998},{"$f":"AN15+AN16","v":230.3},{"$f":"AO15+AO16","v":972.53800000000012},{"$f":"AP15+AP16","v":223.80000000000004},{"$f":"AQ15+AQ16","v":224.8},{"$f":"AR15+AR16","v":220.27085606999978},{"$f":"AS15+AS16","v":260.60000000000002},{"$f":"AT15+AT16","v":929.47085606999963}]
["CUSTOS",{"$f":"B40+B62+B83","v":155.80000000000001},168.30299999999997,179.7,187.25899999999999,691.06200000000001,184.709,194.768,209.816,223.9,813.19299999999998,184.99999999999997,187.1,181.89999999999998,170.70000000000002,724.7,177.8,183.4,186.89999999999998,172,720.1,174,183.1,183.00000000000003,183.3,723.40000000000009,164.9,168.4,163.5,162.39999999999998,659.2,168,173.5,179.9,165.7,687.2,182.79999999999998,194.1,179.59999999999997,175.1,731.6,176.10000000000002,{"$f":"AQ40+AQ62+AQ83","v":177.5},175.90849675000015,{"$f":"AS40+AS62+AS83","v":188.9},718.40849675000015]
["ELIMINAÇÕES CUSTOS",0,0,0,-0.1,{"$f":"SUM(B19:E19)","v":-0.1},0,-0.1,-0.1,-10.5,{"$f":"SUM(G19:J19)","v":-10.7},-2,-2.8,-3.1,-2.9,{"$f":"SUM(L19:O19)","v":-10.8},-3.4,-3,-5.5,-3.8,{"$f":"SUM(Q19:T19)","v":-15.7},-3.2,-3.1,-4,-3.7,{"$f":"SUM(V19:Y19)","v":-14},-3.2,-2.5,-3.4,-3.7,{"$f":"SUM(AA19:AD19)","v":-12.8},-3.6621085799999995,-3.1289004199999999,-3.8294025,-2.2999999999999998,{"$f":"SUM(AF19:AI19)","v":-12.9204115},-2,-2.6,-2.4620000000000002,-1.8,{"$f":"SUM(AK19:AN19)","v":-8.8620000000000001},-2.2000000000000002,-2.8,-2.4902602699999998,-2.4980000000000189,{"$f":"SUM(AP19:AS19)","v":-9.9882602700000191}]
["CUSTOS APÓS ELIMINAÇÕES",{"$f":"B18+B19","v":155.80000000000001},168.30299999999997,179.7,187.15899999999999,690.96199999999999,184.709,194.66800000000001,209.71600000000001,213.4,802.49299999999994,182.99999999999997,184.29999999999998,178.79999999999998,167.8,713.90000000000009,174.4,180.4,181.39999999999998,168.2,704.4,170.8,180,179.00000000000003,179.60000000000002,709.40000000000009,161.70000000000002,165.9,160.1,158.69999999999999,646.40000000000009,164.33789142000001,170.37109957999999,{"$f":"AH18+AH19","v":176.07059750000002},{"$f":"AI18+AI19","v":163.39999999999998},{"$f":"AJ18+AJ19","v":674.27958850000005},{"$f":"AK18+AK19","v":180.79999999999998},{"$f":"AL18+AL19","v":191.5},{"$f":"AM18+AM19","v":177.13799999999998},{"$f":"AN18+AN19","v":173.29999999999998},{"$f":"AO18+AO19","v":722.73800000000006},{"$f":"AP18+AP19","v":173.90000000000003},{"$f":"AQ18+AQ19","v":174.7},{"$f":"AR18+AR19","v":173.41823648000016},{"$f":"AS18+AS19","v":186.40199999999999},{"$f":"AT18+AT19","v":708.42023648000009}]
["DESPESAS",{"$f":"B46+B67+B88+B101","v":46.1},37.957000000000001,42.062999999999995,51.302000000000007,177.42200000000003,46.413000000000004,39.135999999999996,49.638999999999996,47.199999999999996,182.38800000000001,42.300000000000004,32.299999999999997,31.799999999999997,30.799999999999997,137.19999999999999,86.7,38.200000000000003,40.4,79.599999999999994,244.89999999999998,38.799999999999997,24.2,39.700000000000003,30.799999999999997,133.50000000000003,35.064,42.040000000000006,31.700000000000003,37.300000000000004,146.10399999999998,43.699999999999996,48.8,49.699999999999996,39.6,181.8,46,47.4,47,23.3,163.69999999999999,46.400000000000006,{"$f":"AQ46+AQ67+AQ88+AQ101","v":44.3},36.512204329999911,{"$f":"AS46+AS67+AS88+AS101","v":34.313000000000002},161.52520432999989]
["EBIT",{"$f":"B17-B20-B21","v":75.706999999999965},112.256,132.58000000000004,104.23499999999997,424.77800000000002,122.27499999999998,98.671999999999997,76.556999999999974,95.108803907850046,392.61280390785021,54.751999999999988,45.755000000000038,37.997000000000028,13.833000000000013,152.33700000000005,35.930999999999997,13.525999999999996,3.2700000000000173,-37.699999999999989,15.027000000000044,-12.399999999999991,-1.9000000000000163,3.8999999999999631,1.5999999999999801,-8.8000000000002103,19.435999999999972,{"$f":"AB17-AB20-AB21","v":-18.370000000000047},{"$f":"AC17-AC20-AC21","v":15.59999999999998},14.900000000000013,31.565999999999974,5.7000000000000099,11.399999999999991,29.9,18.500000000000021,{"$f":"AJ17-AJ20-AJ21","v":65.39999999999992},{"$f":"AK17-AK20-AK21","v":0.40000000000003411},25.999999999999979,{"$f":"AM17-AM20-AM21","v":26},33.700000000000031,{"$f":"AO17-AO20-AO21","v":86.10000000000008},{"$f":"AP17-AP20-AP21","v":3.5},5.8000000000000256,10.340415259999709,{"$f":"AS17-AS20-AS21","v":39.885000000000034},{"$f":"AT17-AT20-AT21","v":59.525415259999647}]
["D&A (Custos + Despesas)",{"$f":"B51+B72+B93+B105","v":30},31.521999999999998,32.445,32.904000000000003,126.871,33.402000000000001,34.052,34.08,34.1,135.63400000000001,35.300000000000004,35.1,34.6,35.300000000000004,140.30000000000001,35.100000000000009,34.900000000000006,37.200000000000003,24.400000000000002,131.6,24.100000000000005,24.200000000000003,24.100000000000005,23.900000000000006,96.300000000000011,33.5,33.700000000000003,33.9,32.099999999999994,133.19999999999999,30.999999999999996,30.799999999999997,30.799999999999997,31.4,124,32.5,32.799999999999997,33.299999999999997,36.999999999999993,135.6,35,{"$f":"AQ51+AQ72+AQ93+AQ105","v":36.4},39.309226200000019,{"$f":"AS51+AS72+AS93+AS105","v":41.495000000000005},152.20422620000005]
["EBITDA",{"$f":"B22+B23","v":105.70699999999997},143.77799999999999,165.02500000000003,137.13899999999998,551.649,155.67699999999996,132.72399999999999,110.63699999999997,129.20880390785004,528.24680390785022,90.051999999999992,80.855000000000047,72.597000000000037,49.133000000000017,292.63700000000006,71.031000000000006,48.426000000000002,40.47000000000002,-13.299999999999986,146.62700000000004,11.700000000000014,22.299999999999986,27.999999999999968,25.499999999999986,87.499999999999801,52.935999999999972,15.329999999999956,49.499999999999979,47.000000000000007,164.76599999999996,36.700000000000003,42.199999999999989,{"$f":"AH22+AH23","v":60.699999999999996},{"$f":"AI22+AI23","v":49.90000000000002},{"$f":"AJ22+AJ23","v":189.39999999999992},{"$f":"AK22+AK23","v":32.900000000000034},{"$f":"AL22+AL23","v":58.799999999999976},{"$f":"AM22+AM23","v":59.3},{"$f":"AN22+AN23","v":70.700000000000017},{"$f":"AO22+AO23","v":221.70000000000007},{"$f":"AP22+AP23","v":38.5},{"$f":"AQ22+AQ23","v":42.200000000000024},{"$f":"AR22+AR23","v":49.649641459999728},{"$f":"AS22+AS23","v":81.380000000000038},211.7296414599997]
["Margem EBITDA (%)",{"$f":"B24/B17","v":0.38077930311555536},0.45139961571789172,0.46572106687588022,0.40017683311156244,0.42658924403902992,0.44051590703939186,0.39919873915711207,0.32936304746481215,0.36324319917963821,0.38348397822861513,0.32155456843729024,0.30818928551009145,0.29202685470862494,0.23128704109060275,0.2916346517020999,0.23913665576993648,0.20861945667439236,0.17981072555205058,-6.3303188957639159E-2,0.15205111958910209,5.9330628803245501E-2,0.11023232822540775,0.12578616352201244,0.12028301886792446,0.10490348879031268,0.2448473635522663,8.0867225826871128E-2,0.23866923818707803,0.2228544333807492,0.19994175252102364,0.1717056332696931,0.18302380513806799,0.23741486347486629,0.22528216704288948,{"$f":"AJ24/AJ17","v":0.2055390074437877},0.14480633802816914,0.22197055492638723,{"$f":"AM24/AM17","v":0.23706913783591457},0.30699088145896664,0.22796024422696085,{"$f":"AP24/AP17","v":0.1720285969615728},0.18772241992882571,0.22540268079868719,{"$f":"AS24/AS17","v":0.3122793553338451},0.22779589061591196]
["RESULTADOS FINANCEIROS",-6.8390000000000004,-19.925000000000001,-9.0060000000000002,-7.8819999999999997,-43.652000000000001,-4.8040000000000003,-11.765000000000001,-5.7389999999999999,-6.2770000000000001,-28.585000000000004,-2.9,-4.7569999999999997,-10.6,-7.1,-25.5,-10.178000000000001,-2.9,-13.1,-3.1,-29.2,-2.2999999999999998,-3.4,-4.5999999999999996,-3.3,-13.599999999999998,-18.100000000000001,-14.4,-15.7,-14.5,-62.7,-14.6,-16.2,-15,-11.4,{"$f":"SUM(AF26:AI26)","v":-57.199999999999996},-13,-14.917999999999999,-15.163,-17.899999999999999,{"$f":"SUM(AK26:AN26)","v":-60.981000000000002},-22.4,-17.899999999999999,-18.584,-18.259,{"$f":"SUM(AP26:AS26)","v":-77.143000000000001}]
["IR/CSLL",-24.678000000000001,-32.201000000000001,-44.091000000000001,-10.071999999999999,-111.042,-42.191000000000003,-31.178999999999998,-25.568000000000001,-9.8370000000000033,-108.77500000000001,-19.853000000000002,-15.914,-11.31,11.5,-35.6,-9.859,-5.8,-0.8,12.6,-3.9,2.1,-0.4,-0.5,1.3,2.2999999999999998,-1.3,10,-0.8,18,25.9,3.1,0.8,-5.8,-3.2,-5.2,3.6,-4.7,-3.1920000000000002,-5.4,-9.6,5.7,2.8,2.7650000000000001,-7.4210000000000003,{"$f":"SUM(AP27:AS27)","v":3.8440000000000003}]
["LUCRO LÍQUIDO",{"$f":"B22+SUM(B26:B27)","v":44.189999999999962},60.129999999999995,79.483000000000033,86.280999999999977,270.084,75.279999999999973,55.727999999999994,45.249999999999972,78.994803907850041,255.25280390785019,31.998999999999988,25.084000000000039,16.087000000000028,18.233000000000011,91.237000000000052,15.893999999999998,4.825999999999997,-10.629999999999983,-28.199999999999989,-18.072999999999958,-12.599999999999991,-5.7000000000000162,-1.2000000000000366,-0.40000000000001967,-20.100000000000207,-0.01,-22.770000000000046,-0.9000000000000199,18.5,-5.2340000000000302,-5.7999999999999901,-4.0000000000000071,9.0999999999999979,3.9000000000000199,{"$f":"AJ22+SUM(AJ26:AJ27)","v":2.9999999999999218},{"$f":"AK22+SUM(AK26:AK27)","v":-8.9999999999999662},6.3819999999999801,{"$f":"AM22+SUM(AM26:AM27)","v":7.6449999999999996},{"$f":"AN22+SUM(AN26:AN27)","v":10.400000000000034},{"$f":"AO22+SUM(AO26:AO27)","v":15.519000000000077},{"$f":"AP22+SUM(AP26:AP27)","v":-13.2},{"$f":"AQ22+SUM(AQ26:AQ27)","v":-9.2999999999999723},{"$f":"AR22+SUM(AR26:AR27)","v":-5.4785847400002901},{"$f":"AS22+SUM(AS26:AS27)","v":14.205000000000034},{"$f":"AT22+SUM(AT26:AT27)","v":-13.773584740000359}]
["Margem Líquida",{"$f":"B28/B17","v":0.15918186501060841},0.18878172525085082,0.22431090779273199,0.25177124915376892,0.20885550302282313,0.21301822030181347,0.16761510605276769,0.13470789968801344,0.22207716829048302,0.18530232454310608,0.11426092297144813,9.561090888300218E-2,6.4711159024445297E-2,8.5829414450673908E-2,9.0924492519211517E-2,5.3509566341560302E-2,2.0790432782195861E-2,-4.7229750744212838E-2,-0.13422179914326507,-1.8741567953609053E-2,-6.3894523326571959E-2,-2.8175976272862169E-2,-5.390835579514989E-3,-1.8867924528302815E-3,-2.4097829996403562E-2,-4.6253469010175768E-5,-0.12011394207944322,-4.3394406943106072E-3,8.771929824561403E-2,-6.3514021867074758E-3,-2.71360401352648E-2,-1.7348227975172357E-2,3.5592673107434643E-2,1.7607223476298058E-2,{"$f":"AJ28/AJ17","v":3.2556336976311893E-3},-3.9612676056337878E-2,2.4092110230275503E-2,{"$f":"AM28/AM17","v":3.0563129152707705E-2},4.5158488927486036E-2,1.5957217095887332E-2,{"$f":"AP28/AP17","v":-5.8981233243967812E-2},-4.137010676156571E-2,-2.4872036354456502E-2,{"$f":"AS28/AS17","v":5.4508825786646328E-2},-1.4818737618345564E-2]
[]
["EBITDA Pró-Forma¹",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,32.799999999999997,-4.9000000000000004,29,26.8,{"$f":"SUM(AA31:AD31)","v":83.7},16.600000000000001,21.9,40,28.5,{"$f":"SUM(AF31:AI31)","v":107},9.6999999999999993,35,35.5,44,{"$f":"SUM(AK31:AN31)","v":124.2},13.1,15.068,{"$f":"AR55+AR76+AR97+AR106","v":20.904398250000032},{"$f":"AS55+AS76+AS97+AS106","v":51.19},{"$f":"SUM(AP31:AS31)","v":100.26239825000003}]
["Margem EBITDA Pró-Forma",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,{"$f":"AA31/AA17","v":0.1517113783533765},{"$f":"AB31/AB17","v":-2.5847971725483997E-2},0.13982642237222759,0.12707444286391656,0.1015690414649241,7.7665218318171803E-2,9.498154816406848E-2,0.15645131036235013,0.12866817155756208,0.11611760188218212,4.2693661971830978E-2,0.1321253303133258,0.14192165924409728,0.19105514546244029,0.1277070921650362,5.85344057193923E-2,{"$f":"AQ31/AQ17","v":6.7028469750889677E-2},9.4903150707131373E-2,{"$f":"AS31/AS17","v":0.19643131235610128},0.10787040561328708]
[]
["TERMINAIS PORTUÁRIOS¹"]
["RECEITA BRUTA",{"$f":"B36+B37","v":238.3},278,309.8,302.55599999999998,1128.6559999999999,316.416,289,288.5,353,1246.9160000000002,233.7,215.7,194.6,167.4,811.40000000000009,264.29999999999995,190,185.7,184.39999999999998,824.4,172.8,178.2,204.9,188.5,744.4,190,153,162.5,167.7,673.2,163.69999999999999,180.9,205.3,180.5,{"$f":"AJ36+AJ37","v":730.4},181.8,218.7,{"$f":"AM36+AM37","v":202.10000000000002},185.8,788.40000000000009,{"$f":"AP36+AP37","v":179.9},189.3,178.99711633999976,{"$f":"AS36+AS37","v":222.10000000000002},770.29711633999977]
["Operações de Cais",140.30000000000001,161.30000000000001,176.3,175.339,{"$f":"SUM(B36:E36)","v":653.23900000000003},169.36600000000001,177.2,169.2,250,{"$f":"SUM(G36:J36)","v":765.76600000000008},131.1,128,111.8,98.9,{"$f":"SUM(L36:O36)","v":469.80000000000007},178.2,107.1,105.7,112.3,{"$f":"SUM(Q36:T36)","v":503.29999999999995},100.2,111.6,126.9,110.4,{"$f":"SUM(V36:Y36)","v":449.1},99.5,87.2,91.6,90.2,{"$f":"SUM(AA36:AD36)","v":368.49999999999994},95,95.7,108.6,102.9,{"$f":"SUM(AF36:AI36)","v":402.19999999999993},99.3,129.5,110.2,99.7,{"$f":"SUM(AK36:AN36)","v":438.7},93.7,97.5,97.102477509999986,115.7,{"$f":"SUM(AP36:AS36)","v":404.00247750999995}]
["Armazenagem",98,116.7,133.5,127.217,475.41699999999997,147.04999999999998,111.8,119.3,103,481.15,102.6,87.7,82.8,68.5,341.6,86.1,82.9,80,72.099999999999994,321.10000000000002,72.599999999999994,66.599999999999994,78,78.099999999999994,{"$f":"SUM(V37:Y37)","v":295.29999999999995},90.5,65.8,70.900000000000006,77.5,{"$f":"SUM(AA37:AD37)","v":304.70000000000005},68.7,85.2,96.7,77.599999999999994,{"$f":"SUM(AF37:AI37)","v":328.20000000000005},82.5,89.2,91.9,86.1,{"$f":"SUM(AK37:AN37)","v":349.70000000000005},86.2,91.8,81.894638829999792,106.4,{"$f":"SUM(AP37:AS37)","v":366.29463882999983}]
["ELIMINAÇÕES",-27.222000000000016,-30.547999999999991,-36.999999999999986,-35.08,{"$f":"SUM(B38:E38)","v":-129.85},-34.836000000000027,-32.24499999999999,-32.657000000000011,-72.781196092150012,{"$f":"SUM(G38:J38)","v":-172.51919609215003},-28.353999999999999,-25.856000000000002,-22.709,-20.231000000000002,{"$f":"SUM(L38:O38)","v":-97.15},-30.372999999999966,-23.08400000000001,-21.599999999999987,-26.999999999999968,{"$f":"SUM(Q38:T38)","v":-102.05699999999993},-20.700000000000014,-21.000000000000004,-24.700000000000006,-21.9,{"$f":"SUM(V38:Y38)","v":-88.300000000000011},-21.900000000000002,-16.900000000000009,-20.099999999999994,-21,{"$f":"SUM(AA38:AD38)","v":-79.900000000000006},-18.899999999999977,-25,-28.700000000000017,-25.5,{"$f":"SUM(AF38:AI38)","v":-98.1},-21.8,-26.1,-27.400000000000034,-22.400000000000006,{"$f":"SUM(AK38:AN38)","v":-97.700000000000045},-22.7,-24.2,-22.599999999999994,-29.900000000000034,{"$f":"SUM(AP38:AS38)","v":-99.400000000000034}]
["RECEITA LÍQUIDA",{"$f":"B35+B38","v":211.078},247.452,272.8,267.476,998.80599999999993,281.58,256.755,255.84299999999999,280.21880390784997,1074.3968039078502,205.346,189.84399999999999,171.89099999999999,147.16900000000001,714.25000000000011,233.92699999999999,166.916,164.1,157.4,722.34300000000007,152.1,157.19999999999999,180.2,166.6,656.09999999999991,168.1,136.1,142.4,146.69999999999999,593.30000000000007,144.80000000000001,155.9,{"$f":"AH35+AH38","v":176.6},{"$f":"AI35+AI38","v":155},{"$f":"AJ35+AJ38","v":632.29999999999995},{"$f":"AK35+AK38","v":160},{"$f":"AL35+AL38","v":192.6},{"$f":"AM35+AM38","v":174.7},{"$f":"AN35+AN38","v":163.4},{"$f":"AO35+AO38","v":690.7},{"$f":"AP35+AP38","v":157.20000000000002},{"$f":"AQ35+AQ38","v":165.10000000000002},{"$f":"AR35+AR38","v":156.39711633999977},{"$f":"AS35+AS38","v":192.2},{"$f":"AT35+AT38","v":670.89711633999968}]
["CUSTOS",{"$f":"SUM(B41:B45)","v":116.3},123.90299999999999,133.4,143.20099999999999,516.80399999999997,136.74700000000001,142.904,153.61600000000001,159.5,592.76700000000005,134.69999999999999,133.19999999999999,128.19999999999999,121.9,518,130.30000000000001,133.5,134.6,126.19999999999999,524.6,128.5,136.5,137.30000000000001,140.80000000000001,543.1,123.7,122.2,115.69999999999999,112.6,474.2,118.60000000000001,122.4,126.60000000000001,127.9,{"$f":"SUM(AJ41:AJ45)","v":495.5},136,142.9,{"$f":"SUM(AM41:AM45)","v":127.69999999999999},125.50000000000001,532.1,{"$f":"SUM(AP41:AP45)","v":126.30000000000001},131.6,{"$f":"SUM(AR41:AR45)","v":130.27047597000021},{"$f":"SUM(AS41:AS45)","v":139.1},527.27047597000023]
["Custos de movimentação",31,35.299999999999997,39.799999999999997,39.6,{"$f":"SUM(B41:E41)","v":145.69999999999999},38.235999999999997,39.1,46.2,40.700000000000003,{"$f":"SUM(G41:J41)","v":164.23599999999999},31,32.299999999999997,28,21.8,{"$f":"SUM(L41:O41)","v":113.1},24.1,28,30.8,30.7,{"$f":"SUM(Q41:T41)","v":113.60000000000001},28,32.5,32.799999999999997,32.1,{"$f":"SUM(V41:Y41)","v":125.4},29.3,27.9,26.3,28.7,{"$f":"SUM(AA41:AD41)","v":112.2},30.3,30.3,34.6,31.4,{"$f":"SUM(AF41:AI41)","v":126.6},31.6,34.6,22.2,16.5,{"$f":"SUM(AK41:AN41)","v":104.9},17.5,20,20.72768757999998,22.9,{"$f":"SUM(AP41:AS41)","v":81.127687579999986}]
["Pessoal",35.799999999999997,36.9,39.1,49.3,161.09999999999997,43.292000000000002,44.1,46.1,48.7,182.19200000000001,45.1,40.5,38.6,37.4,161.6,48.3,45.9,44.1,45.4,183.7,47.6,50.7,50.6,49.7,{"$f":"SUM(V42:Y42)","v":198.60000000000002},50.2,51.5,47.9,44.1,{"$f":"SUM(AA42:AD42)","v":193.7},46.1,48.3,49.7,49.1,{"$f":"SUM(AF42:AI42)","v":193.20000000000002},60.2,61.5,56.9,57.4,{"$f":"SUM(AK42:AN42)","v":236},58.3,60.4,56.726315450000151,59.1,{"$f":"SUM(AP42:AS42)","v":234.52631545000014}]
["Arrendamento e Infraestrutura",14.4,12.3,13.8,14.1,54.6,15.54,14.9,14.9,14.3,59.64,15.1,15,15.3,15.8,61.2,15.7,16.100000000000001,16.5,17.3,65.599999999999994,17.2,17.8,18.5,18,{"$f":"SUM(V43:Y43)","v":71.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciação e Amortização - Custos",21.9,23.003,23.8,24.09,92.793000000000006,24.355,24.704000000000001,24.416,24.4,97.875,25.2,25.2,24.6,25.3,100.3,25.6,25.7,25.8,16.7,93.8,16.3,16.3,16.3,16.100000000000001,{"$f":"SUM(V44:Y44)","v":65},24.5,24.6,24.9,23.5,97.5,23,22.9,23,23.7,92.600000000000009,23.5,23.9,24.7,27.9,100,26.1,27.3,29.909009380000011,32.299999999999997,115.60900938000002]
["Outros",13.2,16.399999999999999,16.899999999999999,16.111000000000001,62.611000000000004,15.324000000000023,20.100000000000001,22,31.4,88.824000000000012,18.3,20.2,21.7,21.6,81.800000000000011,16.600000000000001,17.8,17.399999999999999,16.100000000000001,67.900000000000006,19.399999999999999,19.2,19.100000000000001,24.9,{"$f":"SUM(V45:Y45)","v":82.6},19.7,18.2,16.600000000000001,16.3,70.8,19.2,20.9,19.3,23.7,83.1,20.7,22.9,23.9,23.7,91.2,24.4,23.9,22.90746356000006,24.8,96.007463560000062]
["DESPESAS",{"$f":"SUM(B47:B49)","v":18.600000000000001},15.734999999999999,16.599999999999998,20.167000000000002,71.102000000000004,17.058000000000003,14.556999999999999,23.178000000000001,20.399999999999999,75.192999999999998,19.900000000000002,11.6,10.1,11.6,53.2,63.900000000000006,11.2,13.299999999999999,45.8,134.19999999999999,18.2,4.3999999999999995,16.400000000000002,12.799999999999999,51.800000000000004,14.664,17.700000000000003,7,10.3,49.663999999999994,16,18,16.7,{"$f":"SUM(AI47:AI49)","v":11.7},{"$f":"SUM(AJ47:AJ49)","v":62.4},16.600000000000001,21.9,{"$f":"SUM(AM47:AM49)","v":17.7},-3.8999999999999986,52.300000000000004,{"$f":"SUM(AP47:AP49)","v":15.6},15.1,11.4,{"$f":"SUM(AS47:AS49)","v":8.1},50.199999999999996]
["Vendas",9.9,5.4119999999999999,6.1,5.9059999999999997,{"$f":"SUM(B47:E47)","v":27.317999999999998},6.8819999999999997,5.9859999999999998,8.2260000000000009,11.7,{"$f":"SUM(G47:J47)","v":32.793999999999997},8.8000000000000007,6,5.4,4.2,{"$f":"SUM(L47:O47)","v":24.400000000000002},64.7,6.3,7.1,5.8,{"$f":"SUM(Q47:T47)","v":83.899999999999991},15.2,5,8.9,9.4,{"$f":"SUM(V47:Y47)","v":38.5},10.964,9,10.8,8.8000000000000007,{"$f":"SUM(AA47:AD47)","v":39.564},10.5,11.2,12.6,8.1,{"$f":"SUM(AF47:AI47)","v":42.4},12.1,9,11.5,8.3000000000000007,{"$f":"SUM(AK47:AN47)","v":40.900000000000006},11.1,10.199999999999999,8.8000000000000007,8.1999999999999993,{"$f":"SUM(AP47:AS47)","v":38.299999999999997}]
["Gerais, Administrativas & Outras",8.3000000000000007,10.352,10.3,14.071,43.023000000000003,9.9860000000000007,8.42,14.818,8.6,41.823999999999998,11,5.5,4.5999999999999996,7.3,28.400000000000002,-0.9,4.8,6.1,39.9,49.9,2.9,-0.7,7.4,3.3,12.900000000000002,3.6,8.6,-3.9,1.5,{"$f":"SUM(AA48:AD48)","v":9.7999999999999989},5.5,6.8,4.0999999999999996,3.6,{"$f":"SUM(AF48:AI48)","v":20},4.5,12.9,6.2,-12.2,{"$f":"SUM(AK48:AN48)","v":11.399999999999999},4.5,4.8,2.5,-0.2,{"$f":"SUM(AP48:AS48)","v":11.600000000000001}]
["Depreciação e Amortização - Despesas",0.4,-2.9000000000000001E-2,0.2,0.19,0.7609999999999999,0.19,0.151,0.13400000000000001,0.1,0.57499999999999996,0.1,0.1,0.1,0.1,0.4,0.1,0.1,0.1,0.1,0.4,0.1,0.1,0.1,0.1,0.4,0.1,0.1,0.1,0,0.30000000000000004,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.30000000000000004]
["EBIT",{"$f":"B39-B40-B46","v":76.177999999999997},107.81400000000001,122.80000000000001,104.108,410.9,127.77499999999996,99.293999999999997,79.048999999999978,100.31880390784997,406.43680390785016,50.746000000000009,45.044000000000004,33.591000000000001,13.669000000000006,143.05000000000013,39.726999999999975,22.215999999999998,16.200000000000003,-14.59999999999998,{"$f":"U39-U40-U46","v":63.543000000000063},5.399999999999995,16.29999999999999,26.499999999999975,12.999999999999984,61.199999999999882,29.73599999999999,-3.8000000000000114,19.700000000000017,23.799999999999994,69.436000000000092,10.200000000000003,15.5,33.299999999999983,15.399999999999995,{"$f":"AJ39-AJ40-AJ46","v":74.399999999999949},7.3999999999999986,27.79999999999999,{"$f":"AM39-AM40-AM46","v":29.3},41.79999999999999,106.30000000000001,{"$f":"AP39-AP40-AP46","v":15.300000000000006},18.400000000000027,14.726640369999563,{"$f":"AS39-AS40-AS46","v":44.999999999999993},93.426640369999461]
["D&A   (Custos + Despesas)",{"$f":"B44+B49","v":22.299999999999997},22.974,24,24.28,93.554000000000002,24.545000000000002,24.855,24.55,24.5,98.45,25.3,25.3,24.700000000000003,25.400000000000002,100.7,25.700000000000003,25.8,25.900000000000002,16.8,94.2,16.400000000000002,16.400000000000002,16.400000000000002,16.200000000000003,65.400000000000006,24.6,24.700000000000003,25,23.5,97.8,23,22.9,23,23.7,{"$f":"AJ44+AJ49","v":92.600000000000009},23.5,23.9,{"$f":"AM44+AM49","v":24.7},27.9,100,{"$f":"AP44+AP49","v":26.1},27.400000000000002,30.009009380000013,{"$f":"AS44+AS49","v":32.4},115.90900938000001]
["EBITDA",{"$f":"B50+B51","v":98.477999999999994},130.78800000000001,146.80000000000001,128.38800000000001,504.45399999999995,152.31999999999996,124.149,103.59899999999998,124.81880390784997,504.88680390785015,76.046000000000006,70.344000000000008,58.291000000000004,39.06900000000001,243.75000000000011,65.426999999999978,48.015999999999998,42.100000000000009,2.2000000000000206,157.74300000000005,21.799999999999997,32.699999999999989,42.899999999999977,29.199999999999989,126.59999999999988,54.335999999999991,20.899999999999991,44.700000000000017,47.3,167.2360000000001,33.200000000000003,38.4,56.299999999999983,39.099999999999994,{"$f":"AJ50+AJ51","v":166.99999999999994},30.9,51.699999999999989,{"$f":"AM50+AM51","v":54},69.699999999999989,206.3,{"$f":"AP50+AP51","v":41.400000000000006},45.800000000000026,44.735649749999574,{"$f":"AS50+AS51","v":77.399999999999991},209.33564974999948]
["Margem EBITDA (%)",{"$f":"B52/B39","v":0.46654791119870376},0.52853886814412498,0.53812316715542519,0.47999820544646998,0.50505703810349556,0.54094751047659628,0.48353099258047555,0.4049319309107538,0.44543336195559763,0.46992582449189202,0.37033105100659375,0.37053580834790678,0.3391160677406031,0.26547030964401475,0.34126706335316775,0.27968981776366125,0.28766565218433221,0.2565508836075564,1.397712833545121E-2,0.21837686528422098,0.14332675871137407,0.20801526717557245,0.23806881243063252,0.17527010804321722,0.19295839048925453,0.32323616894705526,0.15356355620867004,0.31390449438202256,0.32242672119972732,0.28187426259902254,0.2292817679558011,0.24631173829377803,0.31879954699886742,0.25225806451612898,{"$f":"AJ52/AJ39","v":0.26411513522062308},0.19312499999999999,0.26843198338525437,{"$f":"AM52/AM39","v":0.30910131654264456},0.42656058751529979,0.29868249601853192,{"$f":"AP52/AP39","v":0.26335877862595419},0.27740763173834054,0.28603884008159353,{"$f":"AS52/AS39","v":0.40270551508844948},0.31202347521182605]
[]
["EBITDA Pró-Forma¹",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.5,2.9,26.5,29.3,{"$f":"SUM(AA55:AD55)","v":95.2},15.4,20.3,37.799999999999997,19.899999999999999,{"$f":"SUM(AF55:AI55)","v":93.4},11.8,32,34.200000000000003,46.9,{"$f":"SUM(AK55:AN55)","v":124.9},20.268999999999998,23,20.286999999999999,51.33,{"$f":"SUM(AP55:AS55)","v":114.886}]
["Margem EBITDA Pró-Forma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA55/AA39","v":0.21713265913146937},2.1307861866274799E-2,0.18609550561797752,0.19972733469665988,0.16045845272206302,0.10635359116022099,0.13021167415009621,0.21404303510758776,0.12838709677419355,0.14771469239285151,7.375000000000001E-2,0.16614745586708204,0.19576416714367489,0.28702570379436965,0.18083104097292602,0.12893765903307886,{"$f":"AQ55/AQ39","v":0.13930950938824951},0.1297146678580508,{"$f":"AS55/AS39","v":0.26706555671175858},0.17124235177331967]
[]
["LOGÍSTICA¹"]
["RECEITA BRUTA",57.862000000000002,61.094000000000001,65.748000000000005,67.061999999999998,{"$f":"SUM(B59:E59)","v":251.76600000000002},64.688999999999993,68.259,75.042000000000002,80.304000000000002,{"$f":"SUM(G59:J59)","v":288.29399999999998},76.900000000000006,69.3,73.099999999999994,66.099999999999994,{"$f":"SUM(L59:O59)","v":285.39999999999998},66.152000000000001,62.4,63.5,51.9,{"$f":"SUM(Q59:T59)","v":243.952},47.4,45.2,46,46.2,{"$f":"SUM(V59:Y59)","v":184.8},45.6,52.9,67,67.5,{"$f":"SUM(AA59:AD59)","v":233},71.099999999999994,75,83.5,70.5,{"$f":"SUM(AF59:AI59)","v":300.10000000000002},69,71.599999999999994,79.7,71.7,{"$f":"SUM(AK59:AN59)","v":292},68.400000000000006,68.5,68.8,72,{"$f":"SUM(AP59:AS59)","v":277.7}]
["ELIMINAÇÕES",-8.1890000000000001,-9.4470000000000027,-9.4660000000000082,-9.455999999999996,{"$f":"SUM(B60:E60)","v":-36.558000000000007},-9.9409999999999954,-9.7120000000000033,-10.293999999999997,-11.915999999999997,{"$f":"SUM(G60:J60)","v":-41.862999999999992},-11.375,-10.391999999999996,-11.295999999999992,-10.295999999999999,{"$f":"SUM(L60:O60)","v":-43.358999999999988},-9.8100000000000023,-9.3470000000000013,-9.732999999999997,-8,{"$f":"SUM(Q60:T60)","v":-36.89},-7.3999999999999986,-7.1000000000000014,-7.2999999999999972,-7.3000000000000043,{"$f":"SUM(V60:Y60)","v":-29.1},-8.5,-9.6000000000000014,-12.200000000000003,-12.5,{"$f":"SUM(AA60:AD60)","v":-42.800000000000004},-12.399999999999991,-13.700000000000003,-16.099999999999994,-13,{"$f":"SUM(AF60:AI60)","v":-55.199999999999989},-12.6,-13.2,-15,-14,{"$f":"SUM(AK60:AN60)","v":-54.8},-12.6,-12.7,-12.699999999999996,-13.700000000000003,{"$f":"SUM(AP60:AS60)","v":-51.699999999999996}]
["RECEITA LÍQUIDA",{"$f":"B59+B60","v":49.673000000000002},51.646999999999998,56.281999999999996,57.606000000000002,{"$f":"SUM(B61:E61)","v":215.20799999999997},{"$f":"G59+G60","v":54.747999999999998},58.546999999999997,64.748000000000005,68.388000000000005,{"$f":"SUM(G61:J61)","v":246.43100000000001},{"$f":"L59+L60","v":65.525000000000006},58.908000000000001,61.804000000000002,55.803999999999995,{"$f":"SUM(L61:O61)","v":242.04100000000003},{"$f":"Q59+Q60","v":56.341999999999999},53.052999999999997,53.767000000000003,43.9,{"$f":"SUM(Q61:T61)","v":207.06200000000001},{"$f":"V59+V60","v":40},38.1,38.700000000000003,38.9,{"$f":"SUM(V61:Y61)","v":155.69999999999999},{"$f":"AA59+AA60","v":37.1},43.3,54.8,55,{"$f":"SUM(AA61:AD61)","v":190.2},{"$f":"AF59+AF60","v":58.7},61.3,{"$f":"AH59+AH60","v":67.400000000000006},{"$f":"AI59+AI60","v":57.5},{"$f":"SUM(AF61:AI61)","v":244.9},{"$f":"AK59+AK60","v":56.4},{"$f":"AL59+AL60","v":58.399999999999991},{"$f":"AM59+AM60","v":64.7},{"$f":"AN59+AN60","v":57.7},{"$f":"SUM(AK61:AN61)","v":237.2},{"$f":"AP59+AP60","v":55.800000000000004},{"$f":"AQ59+AQ60","v":55.8},{"$f":"AR59+AR60","v":56.1},{"$f":"AS59+AS60","v":58.3},{"$f":"SUM(AP61:AS61)","v":226}]
["CUSTOS",{"$f":"SUM(B63:B66)","v":32.1},36.699999999999996,38.799999999999997,37.148000000000003,{"$f":"SUM(F63:F66)","v":144.74800000000002},39.854999999999997,42.81,46.8,54.300000000000004,{"$f":"SUM(K63:K66)","v":183.76499999999999},42.7,44.900000000000006,44.7,40.700000000000003,{"$f":"SUM(P63:P66)","v":173},39,40.6,43.8,36.5,{"$f":"SUM(U63:U66)","v":159.9},36.9,37.6,37.400000000000006,33.200000000000003,{"$f":"SUM(Z63:Z66)","v":145.1},31.400000000000002,36.1,37.799999999999997,39.199999999999996,144.5,39.299999999999997,39.9,{"$f":"SUM(AH63:AH66)-0.1","v":44.2},{"$f":"SUM(AI63:AI66)","v":30.1},{"$f":"SUM(AJ63:AJ66)","v":153.6},{"$f":"SUM(AK63:AK66)","v":37.6},{"$f":"SUM(AL63:AL66)","v":41.8},{"$f":"SUM(AM63:AM66)","v":43.199999999999996},{"$f":"SUM(AN63:AN66)","v":43.999999999999993},{"$f":"SUM(AO63:AO66)","v":166.60000000000002},{"$f":"SUM(AP63:AP66)","v":40.900000000000006},{"$f":"SUM(AQ63:AQ66)","v":39.200000000000003},{"$f":"SUM(AR63:AR66)","v":37.063313209999947},{"$f":"SUM(AS63:AS66)","v":40.9},158.06331320999996]
["Custos de movimentação",11.1,13,13,12.958,{"$f":"SUM(B63:E63)","v":50.058},13.003,12.9,16.899999999999999,22.5,{"$f":"SUM(G63:J63)","v":65.302999999999997},12.5,13.3,12.1,9.8000000000000007,{"$f":"SUM(L63:O63)","v":47.7},9.3000000000000007,10.199999999999999,11.5,8.6999999999999993,{"$f":"SUM(Q63:T63)","v":39.700000000000003},8,9.3000000000000007,9.8000000000000007,10,{"$f":"SUM(V63:Y63)","v":37.1},8.4,12.1,15.4,15.7,{"$f":"SUM(AA63:AD63)","v":51.599999999999994},14.6,15.6,19.2,13.5,{"$f":"SUM(AF63:AI63)","v":62.9},14.8,17.399999999999999,19.5,18.3,{"$f":"SUM(AK63:AN63)","v":70},16.100000000000001,13.3,12.34110013999997,16.3,{"$f":"SUM(AP63:AS63)","v":58.041100139999969}]
["Pessoal",12.3,14,14,12.5,52.8,14.146000000000001,15.4,16,17.2,62.745999999999995,14.5,16.399999999999999,17,15.7,63.599999999999994,15.2,15.7,16,14.1,61,14.7,14.2,13.4,11.4,53.699999999999996,11.8,12.4,11.5,12.6,48.300000000000004,12.9,13.1,13,13.7,52.7,12.5,13.7,13,14.6,53.800000000000004,13.6,14.2,13.22425318999999,13.5,54.524253189999989]
["Depreciação e Amortização - Custos",1.5,1.9,2,2.238,7.6379999999999999,2.4670000000000001,2.81,3.1,3.2,11.577000000000002,3.5,3.5,3.5,3.6,14.1,3.1,2.8,5,3.6,14.5,3.6,3.7,3.6,3.6,14.5,3.5,3.5,3.4,3.4,13.8,3.4,3.3,3.2,3.1,12.999999999999998,4.3,4.0999999999999996,3.8,4.3,16.5,4,4.0999999999999996,4.3498510400000034,4.2,16.649851040000001]
["Outros",7.2,7.8,9.8000000000000007,9.4520000000000053,34.25200000000001,10.238999999999997,11.7,10.8,11.4,44.138999999999996,12.2,11.7,12.1,11.6,47.6,11.4,11.9,11.3,10.1,44.7,10.6,10.4,10.6,8.1999999999999993,39.799999999999997,7.7,8.1,7.5,7.5,30.8,8.4,7.9,8.9,-0.2,25.000000000000004,6,6.6,6.9,6.8,26.3,7.2,7.6,7.148108839999983,6.9,28.848108839999981]
["DESPESAS",{"$f":"SUM(B68:B70)","v":6.5},5.1029999999999998,6.7999999999999989,8.8920000000000012,{"$f":"SUM(F68:F70)","v":27.295000000000002},6.3189999999999991,5.657,7.7670000000000003,7.8999999999999995,{"$f":"SUM(K68:K70)","v":27.643000000000001},6.4,6.8999999999999995,6.3000000000000007,6.1,{"$f":"SUM(P68:P70)","v":25.7},6.9,11.4,10.4,11.5,{"$f":"SUM(U68:U70)","v":40.199999999999996},8.5,8.3000000000000007,10,8.7000000000000011,{"$f":"SUM(Z68:Z70)","v":35.5},7.6000000000000005,11.399999999999999,16.600000000000001,14.4,50,18.399999999999999,18.8,22.099999999999998,16.8,{"$f":"SUM(AJ68:AJ70)","v":76.099999999999994},17.399999999999999,15.700000000000001,{"$f":"SUM(AM68:AM70)","v":19.799999999999997},17.399999999999999,70.3,{"$f":"SUM(AP68:AP70)","v":17},17.8,17.227088549999973,{"$f":"SUM(AS68:AS70)","v":16.600000000000001},68.627088549999954]
["Vendas",3.1,2.2879999999999998,3.3,3.0030000000000001,{"$f":"SUM(B68:E68)","v":11.690999999999999},2.9609999999999999,3.375,4.82,4.3,{"$f":"SUM(G68:J68)","v":15.456},3.6,4.0999999999999996,3.7,3.6,{"$f":"SUM(L68:O68)","v":14.999999999999998},5.4,8,8,8.9,{"$f":"SUM(Q68:T68)","v":30.299999999999997},6.2,7,7.9,6.9,{"$f":"SUM(V68:Y68)","v":28},6.4,9.1999999999999993,14.9,13.6,{"$f":"SUM(AA68:AD68)","v":44.1},16.399999999999999,17.5,19.7,17.3,{"$f":"SUM(AF68:AI68)","v":70.899999999999991},15.7,14.4,18.399999999999999,15.7,{"$f":"SUM(AK68:AN68)","v":64.2},15.6,16.2,16.23786806,15.4,{"$f":"SUM(AP68:AS68)","v":63.437868059999992}]
["Gerais, Administrativas & Outras",3.3,2.7250000000000001,3.4,5.8040000000000003,15.229000000000001,3.274,2.1989999999999998,2.8650000000000002,3.5,11.838000000000001,2.7,2.8,2.6,2.5,10.6,1.5,3.4,2.4,2.6,9.9,2.2999999999999998,1.3,2.1,1.8,7.4999999999999991,1.2,2.2000000000000002,1.7,0.8,5.9,2,1.3,2.4,-0.5,5.1999999999999993,1.7,1.3,1.4,1.7,6.1000000000000005,1.4,1.6,0.97001670999996958,1.2,5.1700167099999694]
["Depreciação e Amortização - Despesas",0.1,0.09,0.1,8.5000000000000006E-2,0.37500000000000006,8.4000000000000005E-2,8.3000000000000004E-2,8.2000000000000003E-2,0.1,0.34899999999999998,0.1,0,0,0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.920378E-2,0,1.920378E-2]
["EBIT",{"$f":"B61-B62-B67","v":11.073},9.844000000000003,10.682,11.565999999999997,{"$f":"F61-F62-F67","v":43.164999999999949},8.5740000000000016,10.079999999999995,10.181000000000008,6.1880000000000015,{"$f":"K61-K62-K67","v":35.023000000000025},16.425000000000004,7.1079999999999961,10.803999999999998,9.0039999999999925,{"$f":"P61-P62-P67","v":43.341000000000022},10.441999999999998,1.0529999999999955,-0.4329999999999945,-4.1000000000000014,{"$f":"U61-U62-U67","v":6.9620000000000104},-5.3999999999999986,-7.8000000000000007,-8.7000000000000028,-3.0000000000000053,{"$f":"Z61-Z62-Z67","v":-24.900000000000006},-1.9000000000000012,-4.2000000000000028,0.39999999999999858,1.4000000000000039,-4.3000000000000114,1.0000000000000071,2.5999999999999979,1.100000000000005,10.599999999999998,{"$f":"AJ61-AJ62-AJ67","v":15.200000000000017},1.3999999999999986,{"$f":"AL61-AL62-AL67","v":0.89999999999999325},1.7000000000000099,{"$f":"AN61-AN62-AN67","v":-3.6999999999999886},0.29999999999996874,-2.1000000000000014,{"$f":"AQ61-AQ62-AQ67","v":-1.2000000000000064},1.8095982400000814,{"$f":"AS61-AS62-AS67","v":0.79999999999999716},-0.69040175999991504]
["D&A   (Custos + Despesas)",{"$f":"B65+B70","v":1.6},1.99,2.1,2.323,8.0129999999999999,2.5510000000000002,2.8930000000000002,3.1819999999999999,3.3000000000000003,11.926000000000002,3.6,3.5,3.5,3.6,14.2,3.1,2.8,5,3.6,14.5,3.6,3.7,3.6,3.6,14.5,3.5,{"$f":"AB65+AB70","v":3.5},{"$f":"AC65+AC70","v":3.4},3.4,13.8,3.4,3.3,3.2,3.1,{"$f":"AJ65+AJ70","v":12.999999999999998},4.3,{"$f":"AL65+AL70","v":4.0999999999999996},3.8,{"$f":"AN65+AN70","v":4.3},16.5,4,{"$f":"AQ65+AQ70","v":4.0999999999999996},4.3690548200000032,{"$f":"AS65+AS70","v":4.2},16.669054820000003]
["EBITDA",{"$f":"B71+B72","v":12.673},11.834000000000003,12.782,13.888999999999998,{"$f":"F71+F72","v":51.177999999999948},11.125000000000002,12.972999999999995,13.363000000000008,9.4880000000000013,{"$f":"K71+K72","v":46.949000000000026},20.025000000000006,10.607999999999997,14.303999999999998,12.603999999999992,{"$f":"P71+P72","v":57.541000000000025},13.541999999999998,3.8529999999999953,4.5670000000000055,-0.50000000000000133,{"$f":"U71+U72","v":21.46200000000001},-1.7999999999999985,-4.1000000000000005,-5.1000000000000032,0.59999999999999476,{"$f":"Z71+Z72","v":-10.400000000000006},1.5999999999999988,-0.70000000000000284,3.7999999999999985,4.8000000000000043,9.4999999999999893,4.4000000000000075,5.8999999999999977,4.3000000000000052,13.699999999999998,{"$f":"AJ71+AJ72","v":28.200000000000017},5.6999999999999984,{"$f":"AL71+AL72","v":4.9999999999999929},5.5000000000000098,{"$f":"AN71+AN72","v":0.60000000000001119},16.799999999999969,1.8999999999999986,{"$f":"AQ71+AQ72","v":2.8999999999999932},6.1786530600000846,{"$f":"AS71+AS72+0.1","v":5.099999999999997},{"$f":"AT71+AT72","v":15.978653060000088}]
["Margem EBITDA (%)",{"$f":"B73/B61","v":0.25512854065588952},0.2291323794218445,0.22710635727230732,0.24110335728917121,{"$f":"F73/F61","v":0.2378071447158096},0.20320377000073067,0.22158266008505981,0.20638475319701005,0.1387377902556004,{"$f":"K73/K61","v":0.1905158036123703},0.3056085463563526,0.1800774088409044,0.23144133065820979,0.22586194538025936,{"$f":"P73/P61","v":0.2377324502873481},0.24035355507436723,7.2625487719827256E-2,8.4940576933807077E-2,-1.1389521640091146E-2,{"$f":"U73/U61","v":0.10365011445847142},-4.4999999999999964E-2,-0.10761154855643046,-0.13178294573643418,1.542416452442146E-2,{"$f":"Z73/Z61","v":-6.679511881824024E-2},4.3126684636118566E-2,-1.6166281755196372E-2,6.9343065693430628E-2,8.7272727272727349E-2,4.9947423764458411E-2,7.4957410562180707E-2,9.6247960848287073E-2,6.3798219584569799E-2,0.23826086956521736,{"$f":"AJ73/AJ61","v":0.1151490404246632},0.10106382978723402,{"$f":"AL73/AL61","v":8.5616438356164268E-2},8.5007727975270633E-2,{"$f":"AN73/AN61","v":1.0398613518197767E-2},7.0826306913996495E-2,3.4050179211469508E-2,{"$f":"AQ73/AQ61","v":5.1971326164874432E-2},0.11013641818181968,{"$f":"AS73/AS61","v":8.7478559176672341E-2},7.0702004690265871E-2]
[]
["EBITDA Pró-Forma¹",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,1.5,-0.7,3.9,4.9000000000000004,{"$f":"SUM(AA76:AD76)","v":9.6000000000000014},4.4000000000000004,5.9,4.3,13.7,{"$f":"SUM(AF76:AI76)","v":28.3},4.0149999999999997,3.4,3.9,-1,{"$f":"SUM(AK76:AN76)","v":10.315},0.17299999999999999,1.173,4.452,3.3889999999999998,{"$f":"SUM(AP76:AS76)","v":9.1869999999999994}]
["Margem EBITDA Pró-Forma",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,{"$f":"AA76/AA61","v":4.0431266846361183E-2},-1.6166281755196306E-2,7.1167883211678828E-2,8.9090909090909096E-2,5.0473186119873829E-2,7.4957410562180582E-2,9.6247960848287128E-2,6.3798219584569729E-2,0.23826086956521739,0.11555737035524705,7.1187943262411346E-2,5.8219178082191785E-2,6.0278207109737247E-2,-1.7331022530329289E-2,4.3486509274873526E-2,3.1003584229390676E-3,{"$f":"AQ76/AQ61","v":2.1021505376344087E-2},7.9358288770053478E-2,{"$f":"AS76/AS61","v":5.8130360205831906E-2},4.0650442477876102E-2]
[]
["TERMINAL DE VEÍCULOS¹"]
["RECEITA BRUTA",19.655999999999999,22.332999999999998,28.928999999999998,20.338999999999999,{"$f":"SUM(B80:E80)","v":91.256999999999991},20.141999999999999,20.113,17.61,20,{"$f":"SUM(G80:J80)","v":77.864999999999995},13.2,19.3,20.8,14.301,{"$f":"SUM(L80:O80)","v":67.600999999999999},11.663,17.5,14.7,14.6,{"$f":"SUM(Q80:T80)","v":58.463000000000001},9.8000000000000007,12.1,9.3000000000000007,11.7,{"$f":"SUM(V80:Y80)","v":42.9},16.3,14.5,15.4,14.7,{"$f":"SUM(AA80:AD80)","v":60.900000000000006},15.8,19.2,19.7,14.5,{"$f":"SUM(AF80:AI80)","v":69.2},15.7,19.3,16.8,13,{"$f":"SUM(AK80:AN80)","v":64.8},15.3,7.9,12.1,14.7,{"$f":"SUM(AP80:AS80)","v":50}]
["ELIMINAÇÕES",-2.7999999999999972,-2.9159999999999968,-3.6679999999999993,-2.625,{"$f":"SUM(B81:E81)","v":-12.008999999999993},-2.8730000000000011,-2.8389999999999986,-2.1890000000000001,-2.4980000000000011,{"$f":"SUM(G81:J81)","v":-10.399000000000001},-1.9189999999999987,-2.7970000000000006,-2.7980000000000018,-1.9410000000000007,{"$f":"SUM(L81:O81)","v":-9.4550000000000018},-1.6010000000000009,-2.343,-1.9969999999999999,-1.9000000000000004,{"$f":"SUM(Q81:T81)","v":-7.8410000000000011},-1.5,-2,-1.5000000000000009,-1.5,{"$f":"SUM(V81:Y81)","v":-6.5000000000000009},-2.1000000000000014,-1.83,-1.8000000000000007,-1.7999999999999989,{"$f":"SUM(AA81:AD81)","v":-7.5300000000000011},-1.9000000000000004,-2.6999999999999993,-4.1999999999999993,-3.1999999999999993,{"$f":"SUM(AF81:AI81)","v":-11.999999999999998},-2.9,-2.8,-3.6000000000000014,-2,{"$f":"SUM(AK81:AN81)","v":-11.3},-2.2999999999999998,-1.2,-1.8360000000000001,-2.0999999999999996,{"$f":"SUM(AP81:AS81)","v":-7.4359999999999999}]
["RECEITA LÍQUIDA",{"$f":"B80+B81","v":16.856000000000002},19.417000000000002,25.260999999999999,17.713999999999999,{"$f":"SUM(B82:E82)","v":79.248000000000005},{"$f":"G80+G81","v":17.268999999999998},17.274000000000001,15.420999999999999,17.501999999999999,{"$f":"SUM(G82:J82)","v":67.465999999999994},{"$f":"L80+L81","v":11.281000000000001},16.503,18.001999999999999,12.36,{"$f":"SUM(L82:O82)","v":58.146000000000001},{"$f":"Q80+Q81","v":10.061999999999999},15.157,12.702999999999999,12.7,{"$f":"SUM(Q82:T82)","v":50.622},{"$f":"V80+V81","v":8.3000000000000007},10.1,7.8,10.199999999999999,{"$f":"SUM(V82:Y82)","v":36.4},{"$f":"AA80+AA81","v":14.2},12.67,13.6,12.9,{"$f":"SUM(AA82:AD82)","v":53.37},{"$f":"AF80+AF81","v":13.9},16.5,{"$f":"AH80+AH81","v":15.5},{"$f":"AI80+AI81","v":11.3},{"$f":"SUM(AF82:AI82)","v":57.2},{"$f":"AK80+AK81","v":12.799999999999999},{"$f":"AL80+AL81","v":16.5},{"$f":"AM80+AM81","v":13.2},{"$f":"AN80+AN81","v":11},{"$f":"SUM(AK82:AN82)","v":53.5},{"$f":"AP80+AP81","v":13},{"$f":"AQ80+AQ81","v":6.7},{"$f":"AR80+AR81","v":10.263999999999999},{"$f":"AS80+AS81","v":12.6},{"$f":"SUM(AP82:AS82)","v":42.564}]
["CUSTOS",{"$f":"SUM(B84:B87)","v":7.3999999999999995},{"$f":"SUM(C84:C87)","v":7.6999999999999993},{"$f":"SUM(D84:D87)","v":7.5},{"$f":"SUM(E84:E87)","v":6.91},29.509999999999998,{"$f":"SUM(G84:G87)","v":8.1070000000000011},{"$f":"SUM(H84:H87)","v":9.0540000000000003},{"$f":"SUM(I84:I87)","v":9.4},{"$f":"SUM(J84:J87)","v":10.1},36.661000000000001,{"$f":"SUM(L84:L87)","v":7.6},{"$f":"SUM(M84:M87)","v":9},{"$f":"SUM(N84:N87)","v":9},{"$f":"SUM(O84:O87)","v":8.1},33.699999999999996,{"$f":"SUM(Q84:Q87)","v":8.5},{"$f":"SUM(R84:R87)","v":9.2999999999999989},{"$f":"SUM(S84:S87)","v":8.5},{"$f":"SUM(T84:T87)","v":9.3000000000000007},35.6,{"$f":"SUM(V84:V87)","v":8.6},{"$f":"SUM(W84:W87)","v":9},{"$f":"SUM(X84:X87)","v":8.2999999999999989},{"$f":"SUM(Y84:Y87)","v":9.3000000000000007},35.200000000000003,{"$f":"SUM(AA84:AA87)","v":9.8000000000000007},{"$f":"SUM(AB84:AB87)","v":10.1},{"$f":"SUM(AC84:AC87)","v":10},{"$f":"SUM(AD84:AD87)","v":10.6},{"$f":"SUM(AE84:AE87)","v":40.5},{"$f":"SUM(AF84:AF87)","v":10.100000000000001},{"$f":"SUM(AG84:AG87)","v":11.200000000000001},{"$f":"SUM(AH84:AH87)","v":9.1},7.7,{"$f":"SUM(AJ84:AJ87)","v":38.1},9.1999999999999993,9.4,{"$f":"SUM(AM84:AM87)","v":8.6999999999999993},5.6000000000000005,32.9,{"$f":"SUM(AP84:AP87)","v":8.9},6.6999999999999993,8.5747075699999726,{"$f":"SUM(AS84:AS87)","v":8.9},33.074707569999973]
["Custos de movimentação",3.6,3.6,3.4,2.907,{"$f":"SUM(B84:E84)","v":13.507},3.94,4.8,5.0999999999999996,4.9000000000000004,{"$f":"SUM(G84:J84)","v":18.740000000000002},3.1,4.0999999999999996,4.0999999999999996,3.3,{"$f":"SUM(L84:O84)","v":14.599999999999998},3.4,4.5,3.4,4.5,{"$f":"SUM(Q84:T84)","v":15.8},3.3,4.0999999999999996,3.1,4.4000000000000004,{"$f":"SUM(V84:Y84)","v":14.9},4.8,5.2,5,5.2,{"$f":"SUM(AA84:AD84)","v":20.2},4.9000000000000004,6.1,4,2.8,{"$f":"SUM(AF84:AI84)","v":17.8},3.7,4.5999999999999996,3.9,0.8,{"$f":"SUM(AK84:AN84)","v":13.000000000000002},3.8,1.6,3.331984659999971,3.9,{"$f":"SUM(AP84:AS84)","v":12.631984659999972}]
["Arrendamento e Infraestrutura",0.9,1,0.9,0.89400000000000002,3.694,1.0900000000000001,1,0.9,1,3.9899999999999998,1.4,1.2,1.2,1.3,5.0999999999999996,1.4,1.3,1.5,1.2,5.4,1.7,1.5,1.7,1.4,6.3000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciação e Amortização - Custos",2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2530000000000001,9.1529999999999987,2.254,2.254,2.2999999999999998,2.2999999999999998,9.1080000000000005,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,9.1999999999999993,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2000000000000002,9.1,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,9.1999999999999993,3.6,3.7,3.7,3.7,14.7,3.7,3.7,3.7,3.7,14.8,3.8,3.9,3.9,3.9,15.5,4,4,4.0356505800000004,4,16.035650580000002]
["Outros",0.6,0.8,0.9,0.85599999999999987,3.1559999999999997,0.82299999999999995,1,1.1000000000000001,1.9,4.8230000000000004,0.8,1.4,1.4,1.2,4.8,1.4,1.2,1.3,1.4,5.2999999999999989,1.3,1.1000000000000001,1.2,1.2,4.8000000000000007,1.4,1.2,1.3,1.7,5.6,1.5,1.4,1.4,1.2,5.5,1.7,0.9,0.9,0.9,4.4000000000000004,1.1000000000000001,1.1000000000000001,1.2070723299999999,1,4.4070723300000001]
["DESPESAS",{"$f":"SUM(B89:B91)","v":0.30000000000000004},{"$f":"SUM(C89:C91)","v":0.127},{"$f":"SUM(D89:D91)","v":-0.1},{"$f":"SUM(E89:E91)","v":0.159},0.48600000000000004,{"$f":"SUM(G89:G91)","v":0.27400000000000002},{"$f":"SUM(H89:H91)","v":0.22399999999999998},{"$f":"SUM(I89:I91)","v":0.21100000000000002},{"$f":"SUM(J89:J91)","v":0.2},0.90900000000000003,{"$f":"SUM(L89:L91)","v":0.30000000000000004},{"$f":"SUM(M89:M91)","v":0.30000000000000004},{"$f":"SUM(N89:N91)","v":0.2},{"$f":"SUM(O89:O91)","v":0.2},1,{"$f":"SUM(Q89:Q91)","v":0.6},{"$f":"SUM(R89:R91)","v":0.5},{"$f":"SUM(S89:S91)","v":0.5},{"$f":"SUM(T89:T91)","v":-0.3},1.3000000000000003,{"$f":"SUM(V89:V91)","v":0.4},{"$f":"SUM(W89:W91)","v":-1.9999999999999998},{"$f":"SUM(X89:X91)","v":0.2},{"$f":"SUM(Y89:Y91)","v":0.4},-0.99999999999999978,{"$f":"SUM(AA89:AA91)","v":0.3},{"$f":"SUM(AB89:AB91)","v":0.34},{"$f":"SUM(AC89:AC91)","v":0.30000000000000004},{"$f":"SUM(AD89:AD91)","v":0.30000000000000004},{"$f":"SUM(AE89:AE91)","v":1.24},{"$f":"SUM(AF89:AF91)","v":0.4},{"$f":"SUM(AG89:AG91)","v":0.9},{"$f":"SUM(AH89:AH91)","v":0.9},0.60000000000000009,{"$f":"SUM(AJ89:AJ91)","v":2.8000000000000003},0.8,0.9,{"$f":"SUM(AM89:AM91)","v":0.7},0.8,3.2,{"$f":"SUM(AP89:AP91)","v":1.2},0.60000000000000009,0.56600260999996987,{"$f":"SUM(AS89:AS91)","v":1},3.3660026099999696]
["Vendas",0.2,9.6000000000000002E-2,-0.2,0.10199999999999999,{"$f":"SUM(B89:E89)","v":0.19800000000000001},0.09,0.10199999999999999,8.5000000000000006E-2,0.1,{"$f":"SUM(G89:J89)","v":0.377},0.1,0.1,0.1,0.1,{"$f":"SUM(L89:O89)","v":0.4},0.5,0.3,0.4,0.2,{"$f":"SUM(Q89:T89)","v":1.4000000000000001},0.2,0.3,0,0.2,{"$f":"SUM(V89:Y89)","v":0.7},0.3,0.2,0.2,0.2,{"$f":"SUM(AA89:AD89)","v":0.89999999999999991},0.3,0.8,0.8,0.4,{"$f":"SUM(AF89:AI89)","v":2.3000000000000003},0.6,0.8,0.6,0.5,{"$f":"SUM(AK89:AN89)","v":2.5},1,0.4,0.36905460000000001,0.7,{"$f":"SUM(AP89:AS89)","v":2.4690545999999998}]
["Gerais, Administrativas & Outras",0.1,3.1E-2,0.1,5.7000000000000009E-2,0.28800000000000003,0.183,0.122,0.126,0.1,0.53100000000000003,0.2,0.2,0.1,0.1,0.6,0.1,0.2,0.1,-0.5,-9.9999999999999978E-2,0.2,-2.2999999999999998,0.2,0.2,-1.6999999999999997,0,0.14000000000000001,0.1,0.1,0.34,0.1,0.1,0.1,0.2,0.5,0.2,0.1,0.1,0.3,0.7,0.2,0.2,0.19694800999996989,0.3,0.89694800999996982]
["Depreciação e Amortização - Despesas",0,0,0,0,0,1E-3,0,0,0,1E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBIT",{"$f":"B82-B83-B88","v":9.1560000000000024},11.590000000000002,17.861000000000001,10.644999999999998,{"$f":"F82-F83-F88","v":49.25200000000001},8.8879999999999981,7.9960000000000004,5.8099999999999987,7.2019999999999991,{"$f":"K82-K83-K88","v":29.895999999999994},3.3810000000000011,7.2030000000000003,8.8019999999999996,4.0599999999999996,{"$f":"P82-P83-P88","v":23.446000000000005},0.96199999999999941,5.3570000000000011,3.7029999999999994,3.6999999999999984,{"$f":"U82-U83-U88","v":13.721999999999998},-0.69999999999999896,3.0999999999999996,-0.69999999999999907,0.49999999999999856,{"$f":"Z82-Z83-Z88","v":2.1999999999999957},4.0999999999999988,2.2300000000000004,3.3,2.0000000000000009,11.629999999999997,3.399999999999999,4.3999999999999986,5.5,3.0000000000000004,{"$f":"AJ82-AJ83-AJ88","v":16.3},2.8,{"$f":"AL82-AL83-AL88","v":6.1999999999999993},3.8,{"$f":"AN82-AN83-AN88","v":4.5999999999999996},17.400000000000002,2.8999999999999995,{"$f":"AQ82-AQ83-AQ88","v":-0.5999999999999992},1.1232898200000569,{"$f":"AS82-AS83-AS88","v":2.6999999999999993},6.1232898200000578]
["D&A   (Custos + Despesas)",{"$f":"B86+B91","v":2.2999999999999998},2.2999999999999998,2.2999999999999998,2.2530000000000001,9.1529999999999987,2.2549999999999999,2.254,2.2999999999999998,2.2999999999999998,9.109,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,9.1999999999999993,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2000000000000002,9.1,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,9.1999999999999993,3.6,{"$f":"AB86+AB91","v":3.7},{"$f":"AC86+AC91","v":3.7},3.7,14.7,3.7,3.7,3.7,3.7,{"$f":"AJ86+AJ91","v":14.8},3.8,{"$f":"AL86+AL91","v":3.9},3.9,{"$f":"AN86+AN91","v":3.9},15.5,4,{"$f":"AQ86+AQ91","v":4},4.0356505800000004,{"$f":"AS86+AS91","v":4},16.035650580000002]
["EBITDA",{"$f":"B92+B93","v":11.456000000000003},{"$f":"C92+C93","v":13.89},{"$f":"D92+D93","v":20.161000000000001},{"$f":"E92+E93","v":12.897999999999998},58.405000000000008,{"$f":"G92+G93","v":11.142999999999997},{"$f":"H92+H93","v":10.25},{"$f":"I92+I93","v":8.11},{"$f":"J92+J93","v":9.5019999999999989},39.004999999999995,{"$f":"L92+L93","v":5.6810000000000009},{"$f":"M92+M93","v":9.5030000000000001},{"$f":"N92+N93","v":11.102},{"$f":"O92+O93","v":6.3599999999999994},32.646000000000001,{"$f":"Q92+Q93","v":3.2619999999999991},{"$f":"R92+R93","v":7.6570000000000009},{"$f":"S92+S93","v":6.0029999999999992},{"$f":"T92+T93","v":5.8999999999999986},22.821999999999996,{"$f":"V92+V93","v":1.600000000000001},{"$f":"W92+W93","v":5.3999999999999995},{"$f":"X92+X93","v":1.6000000000000008},{"$f":"Y92+Y93","v":2.7999999999999985},11.399999999999995,{"$f":"AA92+AA93","v":7.6999999999999993},{"$f":"AB92+AB93","v":5.9300000000000006},{"$f":"AC92+AC93","v":7},{"$f":"AD92+AD93","v":5.7000000000000011},{"$f":"AE92+AE93","v":26.33},{"$f":"AF92+AF93","v":7.1},{"$f":"AG92+AG93","v":8.0999999999999979},{"$f":"AH92+AH93","v":9.1999999999999993},6.7000000000000011,{"$f":"AJ92+AJ93","v":31.1},6.6,{"$f":"AL92+AL93","v":10.1},7.6999999999999993,{"$f":"AN92+AN93","v":8.5},32.900000000000006,6.8999999999999995,{"$f":"AQ92+AQ93","v":3.4000000000000008},5.1589404000000574,{"$f":"AS92+AS93+0.1","v":6.7999999999999989},{"$f":"AT92+AT93","v":22.158940400000059}]
["Margem EBITDA (%)",{"$f":"B94/B82","v":0.67963929757949704},{"$f":"C94/C82","v":0.71535252613689038},{"$f":"D94/D82","v":0.79810775503740949},{"$f":"E94/E82","v":0.72812464717172853},0.73699020795477499,{"$f":"G94/G82","v":0.64526029301059695},{"$f":"H94/H82","v":0.59337733009146687},{"$f":"I94/I82","v":0.52590623176188311},{"$f":"J94/J82","v":0.54290938178493886},0.57814306465478904,{"$f":"L94/L82","v":0.50359010725999476},{"$f":"M94/M82","v":0.5758346967218082},{"$f":"N94/N82","v":0.61670925452727476},{"$f":"O94/O82","v":0.5145631067961165},0.56144876689712109,{"$f":"Q94/Q82","v":0.3241900218644404},{"$f":"R94/R82","v":0.50517912515669339},{"$f":"S94/S82","v":0.47256553570022825},{"$f":"T94/T82","v":0.46456692913385816},0.45083165422148463,{"$f":"V94/V82","v":0.19277108433734949},{"$f":"W94/W82","v":0.53465346534653457},{"$f":"X94/X82","v":0.20512820512820523},{"$f":"Y94/Y82","v":0.27450980392156848},0.31318681318681307,{"$f":"AA94/AA82","v":0.54225352112676051},{"$f":"AB94/AB82","v":0.46803472770323606},{"$f":"AC94/AC82","v":0.51470588235294124},{"$f":"AD94/AD82","v":0.44186046511627913},{"$f":"AE94/AE82","v":0.49334832302791831},{"$f":"AF94/AF82","v":0.51079136690647475},{"$f":"AG94/AG82","v":0.4909090909090908},{"$f":"AH94/AH82","v":0.59354838709677415},0.59292035398230092,{"$f":"AJ94/AJ82","v":0.54370629370629375},0.515625,{"$f":"AL94/AL82","v":0.61212121212121207},0.58333333333333326,{"$f":"AN94/AN82","v":0.77272727272727271},0.61495327102803754,0.53076923076923077,{"$f":"AQ94/AQ82","v":0.50746268656716431},0.50262474668745694,{"$f":"AS94/AS82","v":0.53968253968253965},0.52060286627196828]
[]
["EBITDA Pró-Forma¹",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5,3.7,4.5999999999999996,3.4,{"$f":"SUM(AA97:AD97)","v":17.2},4.8,5.9,7,4.5,{"$f":"SUM(AF97:AI97)","v":22.2},4.2220000000000004,7.6,5.3,6.2,{"$f":"SUM(AK97:AN97)","v":23.321999999999999},4.3639999999999999,0.8,2.589,4.1890000000000001,{"$f":"SUM(AP97:AS97)","v":11.942}]
["Margem EBITDA Pró-Forma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA97/AA82","v":0.38732394366197187},0.2920284135753749,0.33823529411764702,0.26356589147286819,0.32227843357691588,{"$f":"AF97/AF82","v":0.34532374100719421},0.3575757575757576,0.45161290322580644,0.39823008849557517,0.38811188811188807,0.32984375000000005,0.46060606060606057,0.40151515151515155,0.5636363636363636,0.4359252336448598,0.33569230769230768,{"$f":"AQ97/AQ82","v":0.11940298507462686},0.25224084177708495,{"$f":"AS97/AS82","v":0.33246031746031746},0.28056573630297904]
[]
["CORPORATIVO"]
["DESPESAS",{"$f":"SUM(B102:B103)","v":20.7},16.992000000000001,18.762999999999998,22.084000000000003,{"$f":"SUM(F102:F103)","v":78.539000000000001},22.762,18.698,18.483000000000001,18.7,{"$f":"SUM(K102:K103)","v":78.643000000000001},15.7,13.5,15.2,12.9,{"$f":"SUM(P102:P103)","v":57.3},15.3,15.1,16.2,22.6,{"$f":"SUM(U102:U103)","v":69.199999999999989},11.700000000000001,13.5,13.100000000000001,8.9,{"$f":"SUM(Z102:Z103)","v":47.20000000000001},12.5,12.600000000000001,7.8,12.3,45.199999999999996,8.9,11.1,10,10.5,{"$f":"SUM(AJ102:AJ103)","v":40.5},{"$f":"SUM(AK102:AK103)","v":11.200000000000001},8.9,{"$f":"SUM(AM102:AM103)","v":8.8000000000000007},9,37.900000000000006,{"$f":"SUM(AP102:AP103)","v":12.6},10.8,7.3191131699999632,{"$f":"SUM(AS102:AS103)","v":8.6129999999999995},39.332113169999964]
["Gerais, Administrativas & Outras",16.899999999999999,12.734,14.718,18.036000000000001,{"$f":"SUM(B102:E102)","v":62.388000000000005},18.710999999999999,14.648,14.435,14.7,{"$f":"SUM(G102:J102)","v":62.494},11.6,9.5,11.1,8.9,{"$f":"SUM(L102:O102)","v":41.1},11.3,11.1,12.2,20.8,{"$f":"SUM(Q102:T102)","v":55.399999999999991},9.9,11.7,11.3,7.1,{"$f":"SUM(V102:Y102)","v":40.000000000000007},10.7,10.8,6,10.8,{"$f":"SUM(AA102:AD102)","v":38.299999999999997},8,10.199999999999999,9.1,9.6,{"$f":"SUM(AF102:AI102)","v":36.9},10.3,8,7.9,8.1,{"$f":"SUM(AK102:AN102)","v":34.300000000000004},11.7,9.9,6.4236017499999631,7.718,{"$f":"SUM(AP102:AS102)","v":35.741601749999965}]
["D&A",3.8,4.258,4.0449999999999999,4.048,{"$f":"SUM(B103:E103)","v":16.151},4.0510000000000002,4.05,4.048,4,{"$f":"SUM(G103:J103)","v":16.149000000000001},4.0999999999999996,4,4.0999999999999996,4,{"$f":"SUM(L103:O103)","v":16.2},4,4,4,1.8,{"$f":"SUM(Q103:T103)","v":13.8},1.8,1.8,1.8,1.8,{"$f":"SUM(V103:Y103)","v":7.2},1.8,1.8,1.8,1.5,{"$f":"SUM(AA103:AD103)","v":6.9},0.9,0.9,0.9,0.9,{"$f":"SUM(AF103:AI103)","v":3.6},0.9,0.9,0.9,0.9,{"$f":"SUM(AK103:AN103)","v":3.6},0.9,0.9,0.89551141999999995,0.89500000000000002,{"$f":"SUM(AP103:AS103)","v":3.5905114199999999}]
["EBIT",{"$f":"-B101","v":-20.7},-16.992000000000001,-18.762999999999998,-22.084000000000003,-78.539000000000001,-22.762,-18.698,-18.483000000000001,-18.7,-78.643000000000001,-15.7,-13.5,-15.2,-12.9,-57.3,-15.3,-15.1,-16.2,-22.6,-69.199999999999989,-11.700000000000001,-13.5,-13.100000000000001,-8.9,-47.20000000000001,{"$f":"-AA101","v":-12.5},{"$f":"-AB101","v":-12.600000000000001},-7.8,-12.3,-45.199999999999996,-8.9,-11.1,-10,-10.5,{"$f":"-AJ101","v":-40.5},-11.200000000000001,-8.9,{"$f":"-AM101","v":-8.8000000000000007},-9,-37.900000000000006,{"$f":"-AP101","v":-12.6},-10.8,-7.3191131699999632,{"$f":"-AS101","v":-8.6129999999999995},-39.332113169999964]
["D&A   (Custos + Despesas)",{"$f":"B103","v":3.8},4.258,4.0449999999999999,4.048,16.151,4.0510000000000002,4.05,4.048,4,16.149000000000001,4.0999999999999996,4,4.0999999999999996,4,16.2,4,4,4,1.8,13.8,1.8,1.8,1.8,1.8,7.2,{"$f":"AA103","v":1.8},{"$f":"AB103","v":1.8},{"$f":"AC103","v":1.8},1.5,6.9,0.9,0.9,0.9,0.9,{"$f":"AJ103","v":3.6},0.9,0.9,{"$f":"AM103","v":0.9},0.9,3.6,{"$f":"AP103","v":0.9},0.9,0.89551141999999995,{"$f":"AS103","v":0.89500000000000002},3.5905114199999999]
["EBITDA",{"$f":"B104+B105","v":-16.899999999999999},-12.734000000000002,-14.717999999999998,-18.036000000000001,{"$f":"F104+F105","v":-62.388000000000005},-18.710999999999999,-14.648,-14.435,-14.7,{"$f":"K104+K105","v":-62.494},-11.6,-9.5,-11.1,-8.9,{"$f":"P104+P105","v":-41.099999999999994},-11.3,-11.1,-12.2,-20.8,{"$f":"U104+U105","v":-55.399999999999991},-9.9,-11.7,-11.3,-7.1000000000000005,{"$f":"Z104+Z105","v":-40.000000000000007},-10.7,-10.8,-6,-10.8,-38.299999999999997,-8,-10.199999999999999,-9.1,-9.6,{"$f":"AJ104+AJ105","v":-36.9},-10.3,-8,{"$f":"AM104+AM105","v":-7.9},-8.1,-34.300000000000004,{"$f":"AP104+AP105","v":-11.7},-9.9,-6.4236017499999631,{"$f":"AS104+AS105","v":-7.718},-35.741601749999965]
[]
["¹ A partir de 2017, as Demonstrações Financeiras seguem a metodologia contábil do IFRS 16, onde os gastos relativos ao pagamento do arrendamento dos terminais e os aluguéis são contabilizados na conta de Resultado Financeiro. O EBITDA pró-forma considera os custos de arrendamento e aluguel."]

{"sheet":"Balanço Patrimonial","index":5,"n_rows":54,"n_cols":55,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"V8+1","v":23},{"$f":"W8+1","v":24},25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,{"$f":"AN8+1","v":41},{"$f":"AO8+1","v":1},2,{"$f":"AR8+1","v":3},{"$f":"AS8+1","v":4},5,6,7,8,9,10,11,12,13]
["(R$ Milhões)","1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020]
[]
["BALANÇO PATRIMONIAL"]
["Ativo Circulante",{"$f":"SUM(B13:B16)","v":302.28399999999999},264.19099999999997,331.32400000000001,310.90699999999998,310.90699999999998,428.20100000000002,346.92899999999997,406.78499999999997,305.90099999999995,305.90099999999995,315.88,298.99599999999998,343.49700000000001,353.66199999999998,353.66199999999998,369.40899999999999,332.72500000000002,395.8,374.03700000000003,374.03700000000003,340.87600000000003,313.12,307.32,318.46299999999997,318.46299999999997,286.71500000000003,400.61999999999995,381.56,403.41399999999999,403.41399999999999,391.42599999999999,400.65499999999997,412.33699999999999,409.64826160000104,409.64826160000104,403.98,639.327,627.64199999999994,598.03499999999997,{"$f":"AN12","v":598.03499999999997},{"$f":"SUM(AP13:AP16)","v":545.61199999999997},{"$f":"SUM(AQ13:AQ16)","v":536.80100000000004},{"$f":"SUM(AR13:AR16)","v":1269.0070000000001},{"$f":"SUM(AS13:AS16)","v":1239.116},{"$f":"AS12","v":1239.116}]
["Caixa e equivalentes de caixa",112.28400000000001,57.54,135.68600000000001,136.44399999999999,{"$f":"E13","v":136.44399999999999},214.09399999999999,140.392,201.23,122.98699999999999,{"$f":"J13","v":122.98699999999999},142.70400000000001,137.00200000000001,202.27,218.40899999999999,{"$f":"O13","v":218.40899999999999},223.077,172.71899999999999,234.61799999999999,226.11500000000001,{"$f":"T13","v":226.11500000000001},207.44300000000001,173.30500000000001,164.672,192.55699999999999,{"$f":"Y13","v":192.55699999999999},145.727,270.77,232.328,270.73099999999999,{"$f":"AD13","v":270.73099999999999},253.43600000000001,247.124,247.69900000000001,253.6615741800008,{"$f":"AI13","v":253.6615741800008},249.31700000000001,183.25,217.685,266.37599999999998,{"$f":"AN13","v":266.37599999999998},270.77600000000001,351.96199999999999,664.13400000000001,643.86099999999999,{"$f":"AS13","v":643.86099999999999}]
["Aplicações Financeiras",28.754000000000001,29.390999999999998,29.988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277.05900000000003,246.55600000000001,159.06700000000001,{"$f":"AN14","v":159.06700000000001},102.121,0,424.66199999999998,426.59800000000001,{"$f":"AS14","v":426.59800000000001}]
["Estoques",12.324999999999999,13.374000000000001,14.839,15.814,{"$f":"E15","v":15.814},16.247,16.850000000000001,17.283999999999999,17.613,{"$f":"J15","v":17.613},21.335000000000001,21.539000000000001,21.97,21.547000000000001,{"$f":"O15","v":21.547000000000001},20.091999999999999,20.844999999999999,21.178000000000001,22.553999999999998,{"$f":"T15","v":22.553999999999998},23.145,23.504999999999999,23.271999999999998,23.187000000000001,{"$f":"Y15","v":23.187000000000001},23.023,22.602,22.7,22.736999999999998,{"$f":"AD15","v":22.736999999999998},22.831,22.542000000000002,22.611999999999998,23.129166299999994,{"$f":"AI15","v":23.129166299999994},23.146000000000001,22.995000000000001,23.253,22.771000000000001,22.771000000000001,22.864000000000001,23.22,24.053000000000001,24.292999999999999,24.292999999999999]
["Outros",148.92099999999999,163.886,150.81100000000001,158.649,158.649,197.86,189.68700000000001,188.27099999999999,165.30099999999999,165.30099999999999,151.84100000000001,140.45500000000001,119.25700000000001,113.706,113.706,126.24000000000001,139.161,140.00400000000002,125.36799999999999,125.36799999999999,110.28800000000001,116.31,119.37600000000002,102.71899999999999,102.71899999999999,117.965,107.248,126.53200000000001,109.946,109.946,115.15899999999999,130.989,142.02599999999998,132.85752112000023,132.85752112000023,131.517,156.023,140.148,149.821,149.821,149.851,161.619,156.15800000000002,144.364,144.364]
[]
["Ativo Não Circulante",{"$f":"SUM(B19:B22)","v":1954.866},1863.114,1881.0570000000002,1876.0949999999998,1876.0949999999998,1851.9429999999998,1865.675,1861.0810000000001,1900.729,1900.729,1878.5609999999997,1855.9,1828.944,1808.4639999999999,1808.4639999999999,1731.7780000000002,1707.402,1682.0130000000001,1644.413,1644.413,1625.586,1609.4030000000002,1590.4120000000003,1575.3799999999999,1575.3799999999999,1551.0609999999999,1530.2690000000002,1512.425,2361.2759999999998,2361.2759999999998,2359.4859999999999,2346.9960000000001,2441.7159999999999,2448.68287035,2448.68287035,2482.4079999999999,2537.239,2575.9859999999999,2598.087,{"$f":"AN18","v":2598.087},{"$f":"SUM(AP19:AP22)","v":2653.0789999999997},{"$f":"SUM(AQ19:AQ22)","v":2717.99},{"$f":"SUM(AR19:AR22)","v":2959.9049999999997},{"$f":"SUM(AS19:AS22)","v":2990.1479999999997},{"$f":"AS18","v":2990.1479999999997}]
["Depósitos Judiciais",0,144.81100000000001,148.93700000000001,152.91300000000001,{"$f":"E19","v":152.91300000000001},151.696,172.32300000000001,181.93600000000001,198.07400000000001,{"$f":"J19","v":198.07400000000001},206.14099999999999,210.12,204.435,208.542,{"$f":"O19","v":208.542},213.851,219.934,224.12,228.90799999999999,{"$f":"T19","v":228.90799999999999},232.58799999999999,237.17099999999999,240.59800000000001,241.31,{"$f":"Y19","v":241.31},243.28899999999999,246.13300000000001,248.16300000000001,250.80799999999999,{"$f":"AD19","v":250.80799999999999},275.12400000000002,278.56400000000002,262.22000000000003,266.36948494000001,{"$f":"AI19","v":266.36948494000001},270.59800000000001,275.58199999999999,279.32600000000002,284.40100000000001,{"$f":"AN19","v":284.40100000000001},289.04199999999997,292.49799999999999,296.46800000000002,304.28399999999999,{"$f":"AS19","v":304.28399999999999}]
["Outros",248.03299999999999,17.460999999999999,30.57,31.11,31.11,30.673999999999829,33.378999999999905,39.11299999999985,62.134999999999991,62.134999999999991,65.558999999999969,69.386000000000053,70.986000000000089,71.930000000000035,71.930000000000035,23.04,23.457999999999998,24.408000000000001,24.364999999999998,24.364999999999998,25.353000000000002,25.887,26.213000000000001,{"$f":"0.523+0.037+5.136+20.593","v":26.289000000000001},26.289000000000001,{"$f":"0.639+5.178+14.763","v":20.58},{"$f":"0.729+5.217+14.427","v":20.372999999999998},{"$f":"0.775+5.209+16.952","v":22.936},66.206000000000003,66.206000000000003,51.585999999999999,55.51,76.239999999999995,79.725291770000467,79.725291770000467,87.67699999999968,85.753,90.090999999999994,92.465000000000003,92.465000000000003,100.604,103.49,110.97,112.047,112.047]
["Imobilizado",1130.0309999999999,1133.645,1143.5630000000001,1143.6479999999999,1143.6479999999999,1130.9259999999999,1130.971,1120.788,1130.366,1130.366,1105.6959999999999,1084.4480000000001,1070.8309999999999,1054.088,1054.088,1030.1320000000001,1008.426,987.06500000000005,981.26099999999997,981.26099999999997,963.26,947.41600000000005,930.06700000000001,919.61599999999999,919.61599999999999,904.29899999999998,886.06600000000003,868.86199999999997,197.23500000000001,197.23500000000001,206.637,212.39400000000001,215.11799999999999,238.27530793999921,238.27530793999921,275.358,294.76100000000002,297.55099999999999,220.05500000000001,220.05500000000001,219.94,227.15799999999999,233.77799999999999,234.13499999999999,234.13499999999999]
["Intangível",576.80200000000002,567.197,557.98699999999997,548.42399999999998,548.42399999999998,538.64700000000005,529.00199999999995,519.24400000000003,510.154,510.154,501.16500000000002,491.94600000000003,482.69200000000001,473.904,473.904,464.755,455.584,446.42,409.87900000000002,409.87900000000002,404.38499999999999,398.92899999999997,393.53399999999999,388.16500000000002,388.16500000000002,382.89299999999997,377.697,372.464,1847.027,1847.027,1826.1389999999999,1800.528,1888.1379999999999,1864.3127857000004,1864.3127857000004,1848.7750000000001,1881.143,1909.018,2001.1659999999999,2001.1659999999999,2043.4929999999999,2094.8440000000001,2318.6889999999999,2339.6819999999998,2339.6819999999998]
[]
["Ativo Total",{"$f":"B12+B18","v":2257.15},2127.3049999999998,2212.3810000000003,2187.002,2187.002,2280.1439999999998,2212.6039999999998,2267.866,2206.63,2206.63,2194.4409999999998,2154.8960000000002,2172.4409999999998,2162.1259999999997,2162.1259999999997,2101.1870000000004,2040.127,2077.8130000000001,2018.45,2018.45,1966.462,1922.5230000000001,1897.7320000000002,1893.8429999999998,1893.8429999999998,1837.7759999999998,1930.8890000000001,1893.9849999999999,2764.6899999999996,2764.6899999999996,2750.9119999999998,2747.6509999999998,2854.0529999999999,2858.3311319500012,2858.3311319500012,2886.3879999999999,3176.5659999999998,3203.6279999999997,3196.1219999999998,{"$f":"AN24","v":3196.1219999999998},{"$f":"AP12+AP18","v":3198.6909999999998},{"$f":"AQ12+AQ18","v":3254.7909999999997},{"$f":"AR12+AR18","v":4228.9120000000003},{"$f":"AS12+AS18","v":4229.2639999999992},{"$f":"AS24","v":4229.2639999999992}]
[]
["Passivo Circulante",{"$f":"SUM(B27:B33)","v":390.03200000000004},343.33199999999999,353.71600000000001,358.26700000000005,358.26700000000005,389.51799999999997,274.20700000000005,283.46499999999997,360.59500000000003,360.59500000000003,369.18199999999996,254.93899999999999,272.32900000000001,301.07899999999995,301.07899999999995,332.46000000000004,272.42400000000004,248.09,253.93100000000001,253.93100000000001,296.47400000000005,264.10399999999998,281.34500000000003,284.38899999999995,{"$f":"SUM(Z27:Z33)","v":284.38899999999995},258.51000000000005,269.07300000000004,259.72860534999973,342.327,342.327,319.80500000000001,289.30899999999997,285.17499999999995,299.55690998999933,299.55690998999933,329.02199999999999,311.84500000000003,294.37,{"$f":"SUM(AN27:AN33)","v":235.71200000000002},{"$f":"AN26","v":235.71200000000002},246.17499999999998,{"$f":"SUM(AQ27:AQ33)","v":260.69600000000003},288.91799999999995,{"$f":"SUM(AS27:AS33)","v":296.43400000000008},{"$f":"AS26","v":296.43400000000008}]
["Obrigações Sociais e Trabalhistas",33.08,40.847999999999999,48.95,46.387,{"$f":"E27","v":46.387},39.173000000000002,47.491,55.691000000000003,51.591000000000001,{"$f":"J27","v":51.591000000000001},38.186999999999998,43.05,46.146000000000001,33.460999999999999,{"$f":"O27","v":33.460999999999999},35.979999999999997,41.021000000000001,46.715000000000003,38.365000000000002,{"$f":"T27","v":38.365000000000002},35.399000000000001,39.808,45.944000000000003,34.691000000000003,{"$f":"Y27","v":34.691000000000003},34.896000000000001,42.085999999999999,43.330605349999729,34.451999999999998,{"$f":"AD27","v":34.451999999999998},29.501999999999999,37.290999999999997,43.57,33.565950399999927,{"$f":"AI27","v":33.565950399999927},37.659999999999997,47.527000000000001,45.356000000000002,34.841000000000001,{"$f":"AN27","v":34.841000000000001},40.648000000000003,52.109000000000002,56.298000000000002,43.530999999999999,{"$f":"AS27","v":43.530999999999999}]
["Fornecedores",59.241999999999997,48.591000000000001,46.999000000000002,57.16,{"$f":"E28","v":57.16},64.180999999999997,60.045999999999999,60.034999999999997,78.927999999999997,{"$f":"J28","v":78.927999999999997},74.856999999999999,60.85,52.402999999999999,51.151000000000003,{"$f":"O28","v":51.151000000000003},66.760000000000005,52.820999999999998,50.758000000000003,59.884999999999998,59.884999999999998,68.707999999999998,58.914000000000001,59.320999999999998,73.513999999999996,73.513999999999996,77.287999999999997,83.376000000000005,84.036000000000001,59.587000000000003,59.587000000000003,61.478999999999999,60.594999999999999,61.957000000000001,54.449925579998791,54.449925579998791,56.06,65.213999999999999,65.822999999999993,60.834000000000003,{"$f":"AN28","v":60.834000000000003},58.328000000000003,61.573999999999998,77.974999999999994,67.822000000000003,{"$f":"AS28","v":67.822000000000003}]
["Obrigações Fiscais",25.285,23.748999999999999,24.370999999999999,24.472000000000001,24.472000000000001,27.24,19.568999999999999,21.707000000000001,22.11,22.11,16.495000000000001,12.929,13.045,18.369,18.369,14.577999999999999,10.631,10.209,10.907,10.907,10.47,8.0079999999999991,10.808999999999999,9.7520000000000007,9.7520000000000007,12.835000000000001,8.9920000000000009,9.2349999999999994,10.218999999999999,10.218999999999999,11.314,15.292999999999999,13.848000000000001,11.986024600000277,11.986024600000277,11.553000000000001,13.007999999999999,14.058999999999999,13.28,13.28,13.494,23.853000000000002,19.524999999999999,18.721,18.721]
["Empréstimos e Financiamentos",183.416,229.446,232.922,165.547,165.547,162.43299999999999,146.965,145.89099999999999,147.84700000000001,147.84700000000001,143.82499999999999,136.73699999999999,160.58500000000001,157.99600000000001,157.99600000000001,166.304,167.79300000000001,140.24799999999999,140.41499999999999,140.41499999999999,177.66200000000001,153.547,162.63200000000001,163.41399999999999,163.41399999999999,131.922,133.76900000000001,122.589,172.042,172.042,144.99100000000001,109.3,100.645,130.12920970000016,130.12920970000016,142.636,129.196,112.02500000000001,54.076000000000001,54.076000000000001,52.033000000000001,33.982999999999997,32.564,53.42,53.42]
["Obrigações com o Poder Concedente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65.769000000000005,65.769000000000005,72.225999999999999,66.771000000000001,65.096000000000004,68.659000000000006,68.659000000000006,75.819999999999993,52.23,52.35,60.139000000000003,60.139000000000003,68.385999999999996,80.337999999999994,93.986999999999995,104.239,104.239]
["Arrendamento - Aluguéis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5270000000000001,4.6100000000000003,4.6929999999999996,8.83,8.83,9.5749999999999993,8.7750000000000004,8.5030000000000001,8.6530000000000005,8.6530000000000005]
["Outros",89.009,0.69799999999999995,0.47399999999999998,64.700999999999993,64.700999999999993,96.491,0.13600000000000001,0.14099999999999999,60.119,60.119,95.817999999999998,1.373,0.15,40.101999999999997,40.101999999999997,48.838000000000001,0.158,0.16,4.359,4.359,4.2350000000000003,3.827,2.6389999999999998,3.0179999999999998,3.0179999999999998,1.569,0.85,0.53800000000000003,0.25800000000000001,0.25800000000000001,0.29300000000000637,5.8999999999997499E-2,5.8999999999997499E-2,0.76679971000017133,0.76679971000017133,0.76600000000000001,5.9999999999999609E-2,6.4000000000000057E-2,3.7119999999999997,3.7119999999999997,3.7110000000000003,6.4000000000000057E-2,6.6000000000000725E-2,4.8000000000000001E-2,4.8000000000000001E-2]
[]
["Passivo Não Circulante",{"$f":"SUM(B36:B42)","v":553.49300000000005},407.06900000000002,400.70400000000001,459.83400000000006,459.83400000000006,470.142,458.22399999999999,457.55700000000002,398.06599999999997,398.06599999999997,395.887,445.16899999999998,427.52199999999999,431.88600000000002,431.88600000000002,331.53100000000001,323.70400000000001,394.79100000000005,357.30099999999999,357.30099999999999,274.23200000000003,266.892,224.43599999999998,220.322,{"$f":"SUM(Z36:Z42)","v":220.322},187.44400000000002,290.34199999999998,258.44400000000002,1091.5430000000001,1091.5430000000001,1100.0810000000001,{"$f":"SUM(AG36:AG42)","v":1131.877},{"$f":"SUM(AH36:AH42)","v":1232.442},{"$f":"SUM(AI36:AI42)","v":1217.6469980300003},{"$f":"SUM(AJ36:AJ42)","v":1217.6469980300003},1220.1790000000003,1521.9099999999999,{"$f":"SUM(AM36:AM42)","v":1551.7550000000001},1608.0260000000001,{"$f":"AN35","v":1608.0260000000001},{"$f":"SUM(AP36:AP42)","v":1612.6589999999999},1669.1200000000001,1855.788,{"$f":"SUM(AS36:AS42)","v":1835.6679999999999},{"$f":"AS35","v":1835.6679999999999}]
["Empréstimos e Financiamentos",325.52300000000002,252.52500000000001,225.81399999999999,267.60000000000002,{"$f":"E36","v":267.60000000000002},267.47500000000002,228.23500000000001,220.989,173.84700000000001,{"$f":"J36","v":173.84700000000001},164.762,216.654,197.69900000000001,199.953,{"$f":"O36","v":199.953},170.49299999999999,157.14699999999999,225.82400000000001,198.64599999999999,{"$f":"T36","v":198.64599999999999},119.21299999999999,110.286,68.081999999999994,66.42,{"$f":"Y36","v":66.42},34.103000000000002,142.80000000000001,111.866,61.055999999999997,{"$f":"AD36","v":61.055999999999997},75.259,108.837,108.129,97.266570290000274,{"$f":"AI36","v":97.266570290000274},75.254999999999995,350.91699999999997,348.86599999999999,382.32,{"$f":"AN36","v":382.32},384.017,401.98500000000001,401.24700000000001,379.774,{"$f":"AS36","v":379.774}]
["Tributos Diferidos",107.42700000000001,27.524999999999999,36.338999999999999,35.603000000000002,{"$f":"E37","v":35.603000000000002},48.118000000000002,53.819000000000003,46.247999999999998,48.656999999999996,{"$f":"J37","v":48.656999999999996},48.978999999999999,47.838999999999999,53.256,47.564,{"$f":"O37","v":47.564},51.363,57.247,57.152999999999999,46.878,46.878,39.889000000000003,41.201999999999998,36.045000000000002,33.918999999999997,33.918999999999997,30.587,21.576000000000001,20.805,8.4640000000000004,8.4640000000000004,10.202,10.311999999999999,9.9819999999999993,10.45691340000001,10.45691340000001,10.503,10.615,10.707000000000001,8.4979999999999993,{"$f":"AN37","v":8.4979999999999993},7.7539999999999996,7.2240000000000002,7.6210000000000004,7.3120000000000003,{"$f":"AS37","v":7.3120000000000003}]
["Provisões",117.102,123.55,128.56200000000001,135.18899999999999,135.18899999999999,137.31100000000001,142.01599999999999,147.88800000000001,117.059,117.059,122.083,127.009,130.09700000000001,134.32499999999999,134.32499999999999,44.415999999999997,41.673000000000002,41.774000000000001,46.357999999999997,46.357999999999997,45.491,43.381999999999998,45.506999999999998,41.371000000000002,41.371000000000002,41.433,42.54,40.006,37.762,37.762,37.521000000000001,38.604999999999997,39.329000000000001,38.317374340000001,38.317374340000001,36.734000000000002,34.661000000000001,36.593000000000004,37.493000000000002,37.493000000000002,37.256,40.465000000000003,38.124000000000002,41.707999999999998,41.707999999999998]
["Passivos atuariais",0,0,0,11.461,11.461,11.98,12.503,13.023,10.711,10.711,11.375,12.039,12.702999999999999,16.067,16.067,16.989000000000001,17.91,18.831,14.318,14.318,15.215999999999999,16.113,17.010000000000002,21.006,21.006,21.997,22.992000000000001,23.983000000000001,33.878999999999998,33.878999999999998,35.142000000000003,36.404000000000003,37.667999999999999,41.465139999999998,41.465139999999998,42.64,43.814999999999998,44.99,67.593000000000004,67.593000000000004,69.543000000000006,71.492000000000004,73.44,76.494,76.494]
["Obrigações com o Poder Concedente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,885.71100000000001,885.71100000000001,877.98,872.58699999999999,970.76,962.35699999999997,962.35699999999997,963.00800000000004,989.34900000000005,1017.532,1015.847,1015.847,1016.8920000000001,1035.373,1223.7840000000001,1217.857,1217.857]
["Arrendamento - Aluguéis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803000000000001,21.619,20.414000000000001,22.074999999999999,22.074999999999999,21.616,35.920999999999999,34.000999999999998,33.770000000000003,33.770000000000003]
["Outros",3.4409999999999998,3.4689999999999999,9.9890000000000008,9.9809999999999999,{"$f":"E42","v":9.9809999999999999},5.2579999999999814,21.650999999999954,29.408999999999992,47.791999999999973,47.791999999999973,48.688000000000045,41.627999999999986,33.767000000000003,33.977000000000032,33.977000000000032,48.270000000000039,49.726999999999975,{"$f":"1.588+34.6+15.021","v":51.209000000000003},51.100999999999999,51.100999999999999,54.423000000000002,55.908999999999999,{"$f":"15.021+40.943+1.741+0.087","v":57.792000000000002},57.606000000000002,57.606000000000002,59.323999999999998,60.433999999999997,61.783999999999999,64.670999999999935,64.670999999999935,63.976999999999975,65.132000000000062,66.574000000000069,67.784000000000106,67.784000000000106,69.236000000000004,70.933999999999997,72.652999999999992,74.2,74.2,75.581000000000003,76.66,77.570999999999998,78.752999999999986,78.752999999999986]
[]
["Passivo Total",{"$f":"B35+B26","v":943.52500000000009},750.40100000000007,754.42000000000007,818.10100000000011,818.10100000000011,859.66,732.43100000000004,741.02199999999993,758.66100000000006,758.66100000000006,765.06899999999996,700.10799999999995,699.851,732.96499999999992,732.96499999999992,663.99099999999999,596.12800000000004,642.88100000000009,611.23199999999997,611.23199999999997,570.70600000000013,530.99599999999998,505.78100000000001,504.71099999999996,504.71099999999996,445.95400000000006,559.41499999999996,518.17260534999969,1433.8700000000001,1433.8700000000001,1419.8860000000002,1421.1859999999999,1517.617,1517.2039080199997,1517.2039080199997,1549.2010000000002,1833.7549999999999,1846.125,1843.7380000000001,{"$f":"AN44","v":1843.7380000000001},{"$f":"AP35+AP26","v":1858.8339999999998},{"$f":"AQ35+AQ26","v":1929.8160000000003},{"$f":"AR35+AR26","v":2144.7060000000001},{"$f":"AS35+AS26","v":2132.1019999999999},{"$f":"AS44","v":2132.1019999999999}]
[]
["Patrimônio Líquido",{"$f":"SUM(B47:B52)","v":1313.625},1376.904,1457.9610000000002,1368.9009999999998,1368.9009999999998,1420.4839999999999,1480.1729999999998,1526.8440000000001,1447.9690000000003,1447.9690000000003,1429.3720000000001,1454.788,1472.5900000000001,{"$f":"SUM(O47:O52)","v":1429.1609999999998},{"$f":"SUM(P47:P52)","v":1429.1609999999998},1437.1959999999999,1443.999,1434.932,1407.2180000000001,1407.2180000000001,1395.7560000000001,1391.5269999999998,1391.951,1389.1320000000001,{"$f":"SUM(Z47:Z52)","v":1389.1320000000001},1391.8220000000001,1371.4740000000002,1375.8120000000001,1330.82,1330.82,1331.0260000000003,1326.4650000000001,1336.4360000000001,1341.1275381200003,{"$f":"SUM(AJ47:AJ52)","v":1341.1275381200003},1337.1869999999999,1342.8110000000001,{"$f":"SUM(AM47:AM52)","v":1357.5029999999999},1352.3839999999998,{"$f":"AN46","v":1352.3839999999998},{"$f":"SUM(AP47:AP52)","v":1339.8569999999997},1324.9749999999997,2084.2059999999997,{"$f":"SUM(AS47:AS52)","v":2097.2100000000005},{"$f":"AS46","v":2097.2100000000005}]
["Capital Social Realizado",1060.664,1062.413,1062.576,1062.576,{"$f":"E47","v":1062.576},1068.7139999999999,1071.077,1071.077,1071.077,{"$f":"J47","v":1071.077},1071.077,1071.077,1071.077,1071.077,{"$f":"O47","v":1071.077},1071.077,1071.077,1071.077,1071.077,{"$f":"T47","v":1071.077},1071.077,1071.077,1071.077,1071.077,{"$f":"Y47","v":1071.077},1071.077,1071.077,1071.7570000000001,1071.7570000000001,{"$f":"AD47","v":1071.7570000000001},1071.7570000000001,1071.7570000000001,1071.7570000000001,1071.7574136600001,{"$f":"AI47","v":1071.7574136600001},1074.4970000000001,1074.4970000000001,1080.4069999999999,1081.9069999999999,{"$f":"AN47","v":1081.9069999999999},1081.9069999999999,1081.9069999999999,1871.895,1871.895,{"$f":"AS47","v":1871.895}]
["Reservas de Capital",49.344999999999999,50.71,51.999000000000002,53.280999999999999,{"$f":"E48","v":53.280999999999999},54.881,56.408000000000001,57.893000000000001,59.21,{"$f":"J48","v":59.21},60.451999999999998,61.709000000000003,63.326000000000001,64.710999999999999,{"$f":"O48","v":64.710999999999999},65.584999999999994,67.653000000000006,69.16,70.665999999999997,70.665999999999997,71.793000000000006,73.287999999999997,74.784000000000006,74.933000000000007,74.933000000000007,75.683999999999997,76.063000000000002,76.555000000000007,78.013999999999996,78.013999999999996,78.882000000000005,79.995999999999995,80.825000000000003,82.659600600000005,82.659600600000005,83.793000000000006,84.682000000000002,84.144999999999996,84.457999999999998,{"$f":"AN48","v":84.457999999999998},85.03,86.858000000000004,60.926000000000002,58.17,{"$f":"AS48","v":58.17}]
["Reservas de Lucros",159.45699999999999,159.45699999999999,159.45699999999999,224.30799999999999,224.30799999999999,224.30799999999999,224.30799999999999,224.30799999999999,318.62900000000002,318.62900000000002,266.69600000000003,265.678,265.678,296.39,296.39,287.65199999999999,287.65199999999999,287.65199999999999,265.26400000000001,265.26400000000001,265.26400000000001,265.26400000000001,265.26400000000001,245.35400000000001,245.35400000000001,245.35400000000001,245.35400000000001,247.54,189.68299999999999,189.68299999999999,194.98500000000001,193.268,193.268,194.98500000000001,194.98500000000001,198.34899999999999,196.74,198.346,202.309,202.309,202.43100000000001,203.14599999999999,203.767,192.548,192.548]
["Outros Resultados Abrangentes",0,0,0,-2.7,-2.7,-2.7,-2.7,-2.7,-0.94699999999999995,-0.94699999999999995,-0.94699999999999995,-0.94699999999999995,-0.94699999999999995,-3.0169999999999999,-3.0169999999999999,-3.0169999999999999,-3.0169999999999999,-3.0169999999999999,0.21099999999999999,0.21099999999999999,0.21099999999999999,0.21099999999999999,0.21099999999999999,-2.2320000000000002,-2.2320000000000002,-2.2320000000000002,-2.2320000000000002,-2.2320000000000002,-8.6340000000000003,-8.6340000000000003,-8.6340000000000003,-8.6340000000000003,-8.6340000000000003,-10.397476140000002,-10.397476140000002,-10.398,-10.398,-10.398,-24.323,-24.323,-24.323,-24.323,-24.323,-25.402999999999999,-25.402999999999999]
["Lucro/Prejuízos Acumulados",44.158999999999999,104.324,183.929,0,0,75.281000000000006,131.08000000000001,176.26599999999999,0,0,32.094000000000001,57.271000000000001,73.456000000000003,0,0,15.898999999999999,20.634,10.06,0,0,-12.589,-18.312999999999999,-19.385000000000002,0,0,1.9390000000000001,-18.788,-17.808,0,0,-5.9640000000000004,-9.9220000000000006,-0.78,0,0,-9.0540000000000003,-2.71,5.0030000000000001,0,0,-13.221,-22.613,-28.059000000000001,0,0]
["Dividendo Adicional Proposto",0,0,0,31.436,31.436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1230000000000002,2.1230000000000002,0,0,0,8.0329999999999995,8.0329999999999995,8.0329999999999995,0,0,0,0]
[]
["Passivo + Patrimônio Líquido Total",{"$f":"B44+B46","v":2257.15},2127.3050000000003,2212.3810000000003,2187.002,2187.002,2280.1439999999998,2212.6039999999998,2267.866,2206.63,2206.63,2194.4409999999998,2154.8959999999997,2172.4410000000003,2162.1259999999997,2162.1259999999997,2101.1869999999999,2040.127,2077.8130000000001,2018.45,2018.45,1966.4620000000002,1922.5229999999997,1897.732,1893.8430000000001,{"$f":"Z44+Z46","v":1893.8430000000001},1837.7760000000003,1930.8890000000001,1893.9846053499998,2764.69,2764.69,2750.9120000000003,{"$f":"AG44+AG46","v":2747.6509999999998},{"$f":"AH44+AH46","v":2854.0529999999999},{"$f":"AI44+AI46","v":2858.33144614},{"$f":"AJ44+AJ46","v":2858.33144614},2886.3879999999999,3176.5659999999998,{"$f":"AM44+AM46","v":3203.6279999999997},3196.1219999999998,{"$f":"AN54","v":3196.1219999999998},{"$f":"AP44+AP46","v":3198.6909999999998},3254.7910000000002,4228.9120000000003,{"$f":"AS44+AS46","v":4229.3119999999999},{"$f":"AS54","v":4229.3119999999999}]

{"sheet":"CapEx PT","index":6,"n_rows":20,"n_cols":46,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"V8+1","v":7},{"$f":"W8+1","v":8},9,10,11,12,13,14,15,16,17,18]
["(R$ Milhões)","1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020]
[]
["Investimento Total Líquido",{"$f":"B19+B20","v":16.710849570000001},12.649728379999997,32.297156339999994,22.233164407,83.890898696999997,8.6308903500000014,18.373630449999993,11.848114310000007,32.389619590000002,71.242254700000004,0.66776165999999981,4.6424005899999994,6.3411510299999971,9.7563184300000021,21.407631709999997,1.5589919399999996,2.4333245000000003,6.3412874300000013,-18.172711021999998,-7.8391071519999969,0.53459776000000014,2.8504671599999996,-1.4895936999999999,6.3612200100000003,14.652637870000001,3,4.4989299999999954E-2,0.5158907800000001,1.9214260000000003,5.4823060799999999,18.78291312,{"$f":"AG19+AG20","v":8.4442520599999984},{"$f":"AH19+AH20","v":11.500000000000002},{"$f":"AI19+AI20","v":25.749470300000002},64.476635479999999,{"$f":"AK19+AK20","v":15.6},41.699999999999996,{"$f":"AM19+AM20","v":24.2},32.5,114,{"$f":"AP19+AP20","v":26.000000000000007},40.699999999999996,55.1,{"$f":"AS19+AS20","v":46.8},168.59999999999997]
["TERMINAIS PORTUÁRIOS",{"$f":"SUM(B13:B15)","v":12.378288699999999},13.561314379999999,28.548653269999999,18.763361369999998,73.251617719999999,7.5000215500000005,7.7281777100000006,6.2137604099999999,24.75129849,46.193258159999999,2.0819581599999997,3.0424652499999998,4.2754420199999998,5.2857148300000016,14.685580260000002,1.5490042199999996,3.7552507400000001,4.1057659800000001,4.5313857400000002,13.94140668,0.67727888000000003,1.8586547299999998,1.7841438599999999,7.6864655200000005,12.006542990000002,0.2,0.35199999999999998,1.3,1.2000000000000002,3.052,20,8.6999999999999993,11.100000000000001,{"$f":"SUM(AI13:AI15)","v":31.200000000000003},71,{"$f":"SUM(AK13:AK15)","v":15.6},44.9,{"$f":"SUM(AM13:AM15)","v":23.599999999999998},31.4,115.5,{"$f":"SUM(AP13:AP15)","v":63.300000000000004},45.4,58.800000000000004,{"$f":"SUM(AS13:AS15)","v":47.9},215.39999999999998]
["Tecon Santos",2.1612406200000005,5.2451432100000011,7.1414111,7.7113034399999991,{"$f":"SUM(B13:E13)","v":22.25909837},4.4475543200000001,7.1758850200000008,4.8942770399999995,20.931292130000003,{"$f":"SUM(G13:J13)","v":37.449008509999999},1.9996511499999998,2.9236315299999998,3.0113532900000002,4.296009230000001,{"$f":"SUM(L13:O13)","v":12.230645200000001},1.2417201199999996,2.5906909600000003,3.6645831100000001,3.5232300800000003,{"$f":"SUM(Q13:T13)","v":11.02022427},0.53231400000000006,0.8994116499999999,1.52287744,6.5271563000000006,{"$f":"SUM(V13:Y13)","v":9.4817593900000006},0.2,0.314,1.1000000000000001,0.8,{"$f":"SUM(AA13:AD13)","v":2.4140000000000001},0.8,5.5,3.2,17,{"$f":"SUM(AF13:AI13)","v":26.5},13.7,41.3,19.5,27.2,{"$f":"SUM(AK13:AN13)","v":101.7},61.2,44.3,51.6,46.3,{"$f":"SUM(AP13:AS13)","v":203.39999999999998}]
["Tecon Imbituba",8.5048220199999989,8.2168515499999994,20.97628259,9.718145299999998,{"$f":"SUM(B14:E14)","v":47.41610146},9.5615690000000003E-2,0.25766520000000004,0.37809011000000009,1.1628832299999998,{"$f":"SUM(G14:J14)","v":1.89425423},-6.4824800000000016E-2,8.5999999999999998E-4,0.39229319000000001,0.50724104000000003,{"$f":"SUM(L14:O14)","v":0.83556943000000006},1.180493E-2,3.89346E-2,0.37578976000000003,0.67543216000000006,{"$f":"SUM(Q14:T14)","v":1.1019614500000001},0.13427,0.54067225000000008,0.20430841999999999,1.1056247399999999,{"$f":"SUM(V14:Y14)","v":1.9848754099999999},0,0,0,0,{"$f":"SUM(AA14:AD14)","v":0},0,0,0,0.1,{"$f":"SUM(AF14:AI14)","v":0.1},0,0,0.2,0,{"$f":"SUM(AK14:AN14)","v":0.2},0,0,0,0,{"$f":"SUM(AP14:AS14)","v":0}]
["Tecon Vila do Conde",1.7122260599999999,9.9319619999999997E-2,0.43095958000000001,1.3339126300000002,3.5764178900000001,2.9568515400000006,0.29462749000000005,0.94139326000000001,2.65712313,6.8499954200000008,0.14713181,0.11797372,0.87179553999999992,0.48246455999999999,1.6193656299999999,0.29547917000000001,1.1256251799999999,6.5393110000000018E-2,0.33272350000000001,1.8192209599999998,1.069488E-2,0.41857083,5.6957999999999877E-2,5.3684479999999993E-2,0.5399081899999999,0,3.7999999999999999E-2,0.2,0.4,0.63800000000000001,19.2,3.2,7.9,14.1,44.4,1.9,3.6,3.9,4.2,13.600000000000001,2.1,1.1000000000000001,7.2,1.6,12]
["LOGÍSTICA",2.9404516100000002,11.760536379999996,3.6320109499999997,4.9326298900000012,{"$f":"SUM(B16:E16)","v":23.265628829999997},3.3369193400000006,13.682885869999998,5.8340488800000001,9.5800352399999991,32.43388933,6.9677599999999992E-2,0.59649414999999995,5.933853899999999,2.32485929,8.9248849399999983,0.50111952999999998,1.4235025400000003,2.3968734000000005,7.5322263700000018,11.853721840000002,0.13835515000000009,1.0071287,0.30943820999999999,0.96883657000000001,2.42375863,0,4.8000000000000001E-2,0.3,0.9,1.248,0,0.1,0.1,0.2,0.4,0.1,1.4,1.3,1.5,4.3,0,1.5,3.5,3,8]
["TERMINAL DE VEÍCULOS",8.0519999999999994E-2,0,5.2716800000000008E-2,1.3168259999999999E-2,{"$f":"SUM(B17:E17)","v":0.14640505999999998},-4.9759999999999999E-2,2.0219999999999998E-2,0.24850628,0.49885205000000005,0.71781833000000006,0,0.24265239,0.56139059999999996,1.6090225799999998,2.4130655699999997,0,5.1970129999999996E-2,6.9842600000000017E-3,0.84910000000000008,0.9080543900000001,0,0,0.22233625000000001,0,0.22233625000000001,0,0,0,0.2,0.2,0,0,0.3,0,0.3,0,0,0,0,0,0,0,0,0,0]
["CORPORATIVO",0.22147067000000001,3.49E-3,1.0058374300000001,4.0849410000000003E-2,1.2716475100000002,2.492743E-2,3.7433395099999998,1.6480429999999999,4.4831100000000002E-3,5.4207930499999994,0.15273583000000002,0.85148787999999997,0.79710767999999999,0.72917360999999992,2.5305049999999998,0,0,0,0,0,0,0,0,0,0,2.8,0,0,0,2.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Investimento Total Bruto",{"$f":"B12+B16+B17+B18","v":15.620730979999999},25.325340759999996,33.239218449999996,23.75000893,97.935299119999996,10.812108320000002,25.174623089999994,13.94435857,34.834668890000003,84.765758869999999,2.3043715899999997,4.7330996699999996,11.567794199999998,9.9487703100000022,28.554035769999999,2.0501237499999996,5.2307234100000004,6.5096236400000009,12.912712110000001,26.703182910000002,0.81563403000000012,2.8657834299999996,2.3159183200000002,8.6553020900000011,14.652637870000001,3,0.39999999999999997,1.6,2.3000000000000003,7.3,20,8.7999999999999989,11.500000000000002,{"$f":"AI12+AI16+AI17+AI18","v":31.400000000000002},71.7,{"$f":"AK12+AK16+AK17+AK18","v":15.7},46.3,{"$f":"AM12+AM16+AM17+AM18","v":24.9},32.9,119.8,{"$f":"AP12+AP16+AP17+AP18","v":63.300000000000004},46.9,62.300000000000004,{"$f":"AS12+AS16+AS17+AS18","v":50.9},223.39999999999998]
["Baixas de Ativo Imobilizado/Intangível",1.0901185900000001,-12.675612379999999,-0.94206210999999995,-1.5168445230000001,{"$f":"SUM(B20:E20)","v":-14.044400422999999},-2.1812179700000001,-6.8009926400000005,-2.096244259999994,-2.4450492999999995,{"$f":"SUM(G20:J20)","v":-13.523504169999994},-1.6366099299999999,-9.0699080000000015E-2,-5.2266431700000009,-0.19245187999999999,{"$f":"SUM(L20:O20)","v":-7.1464040600000009},-0.49113180999999995,-2.7973989100000001,-0.16833620999999999,-31.085423131999999,{"$f":"SUM(Q20:T20)","v":-34.542290061999999},-0.28103626999999998,-1.5316270000000002E-2,-3.8055120200000001,-2.2940820800000008,0,0,-0.35501070000000001,-1.08410922,-0.37857400000000002,{"$f":"SUM(AA20:AD20)","v":-1.81769392},-1.2170868800000001,-0.3557479400000001,0,-5.6505296999999999,{"$f":"SUM(AF20:AI20)","v":-7.2233645200000005},-0.1,-4.5999999999999996,-0.7,-0.4,{"$f":"SUM(AK20:AN20)","v":-5.8},-37.299999999999997,-6.2,-7.2,-4.0999999999999996,{"$f":"SUM(AP20:AS20)","v":-54.800000000000004}]

{"sheet":"Fluxo de Caixa","index":7,"n_rows":65,"n_cols":46,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["(R$ Mil)","1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020]
["FLUXO DE CAIXA DAS OPERAÇÕES",{"$f":"B11+B26+B40","v":60107},105705,144130,138223,448165,92819,114134,88746,{"$f":"410813-SUM(G10:I10)","v":115114},{"$f":"SUM(G10:J10)","v":410813},53880,{"$f":"112423-L10","v":58543},{"$f":"200547-SUM(L10:M10)","v":88124},{"$f":"264717-SUM(L10:N10)","v":64170},{"$f":"SUM(L10:O10)","v":264717},47671,{"$f":"74859-Q10","v":27188},{"$f":"129382-SUM(Q10:R10)","v":54523},{"$f":"167557-SUM(Q10:S10)","v":38175},{"$f":"SUM(Q10:T10)","v":167557},29063,{"$f":"39764-V10","v":10701},{"$f":"76521-SUM(V10:W10)","v":36757},{"$f":"121738-SUM(V10:X10)","v":45217},{"$f":"SUM(V10:Y10)","v":121738},28193,{"$f":"49753-AA10","v":21560},{"$f":"59608-SUM(AA10:AB10)","v":9855},{"$f":"107589-SUM(AA10:AC10)","v":47981},{"$f":"SUM(AA10:AD10)","v":107589},15795,{"$f":"29120-AF10","v":13325},{"$f":"55070-SUM(AF10:AG10)","v":25950},{"$f":"75226-SUM(AF10:AH10)","v":20156},{"$f":"SUM(AF10:AI10)","v":75226},21893,{"$f":"24447-AK10","v":2554},{"$f":"74394-SUM(AK10:AL10)","v":49947},{"$f":"98902-SUM(AK10:AM10)","v":24508},{"$f":"SUM(AK10:AN10)","v":98902},22896,{"$f":"66898-AP10","v":44002},{"$f":"108165-SUM(AP10:AQ10)","v":41267},{"$f":"257634-SUM(AP10:AR10)","v":149469},{"$f":"SUM(AP10:AS10)","v":257634}]
["Caixa Gerado nas Operações",{"$f":"SUM(B12:B25)","v":117465},152070,173677,154738,597950,165321,141970,118978,115136,541405,101948,93164,80788,62680,338580,50633,11082,101377,35541,198633,31881,31686,44351,34428,142346,62083,26147,59787,53398,201415,47382,55035,73641,57840,233898,44888,66390,75472,82372,269122,50646,{"$f":"SUM(AQ12:AQ25)","v":57960},57502,{"$f":"SUM(AS12:AS25)","v":91526},257634]
["Resultado Antes da Tributação e Participação",68837,{"$f":"161202-B12","v":92365},{"$f":"284899-SUM(B12:C12)","v":123697},{"$f":"381252-SUM(B12:D12)","v":96353},{"$f":"SUM(B12:E12)","v":381252},117473,{"$f":"204451-G12","v":86978},{"$f":"275205-SUM(G12:H12)","v":70754},{"$f":"363835-SUM(G12:I12)","v":88630},{"$f":"SUM(G12:J12)","v":363835},51947,{"$f":"93039-L12","v":41092},{"$f":"120533-SUM(L12:M12)","v":27494},{"$f":"127178-SUM(L12:N12)","v":6645},{"$f":"SUM(L12:O12)","v":127178},25759,{"$f":"36299-Q12","v":10540},{"$f":"26525-SUM(Q12:R12)","v":-9774},{"$f":"+-14219-SUM(Q12:S12)","v":-40744},{"$f":"SUM(Q12:T12)","v":-14219},-14711,{"$f":"+-19965-V12","v":-5254},{"$f":"+-20503-SUM(V12:W12)","v":-538},{"$f":"-22279-SUM(V12:X12)","v":-1776},{"$f":"SUM(V12:Y12)","v":-22279},1255,{"$f":"+-31390-AA12","v":-32645},{"$f":"-31623-SUM(AA12:AB12)","v":-233},{"$f":"-31175-SUM(AA12:AC12)","v":448},{"$f":"SUM(AA12:AD12)","v":-31175},-9036,{"$f":"+-13742-AF12","v":-4706},{"$f":"1203-SUM(AF12:AG12)","v":14945},{"$f":"8181-SUM(AF12:AH12)","v":6978},{"$f":"SUM(AF12:AI12)","v":8181},-12676,{"$f":"-1647-AK12","v":11029},{"$f":"9257-SUM(AK12:AL12)","v":10904},{"$f":"24996-SUM(AK12:AM12)","v":15739},{"$f":"SUM(AK12:AN12)","v":24996},-18966,{"$f":"-31173-AP12","v":-12207},{"$f":"-39384-SUM(AP12:AQ12)","v":-8211},{"$f":"-17663-SUM(AP12:AR12)","v":21721},{"$f":"SUM(AP12:AS12)","v":-17663}]
["Variação Monetárias e Cambiais",-2473,{"$f":"7545-B13","v":10018},{"$f":"8653-SUM(B13:C13)","v":1108},{"$f":"9595-SUM(B13:D13)","v":942},9595,-222,{"$f":"6236-G13","v":6458},{"$f":"7988-SUM(G13:H13)","v":1752},{"$f":"10953-SUM(G13:I13)","v":2965},10953,-990,{"$f":"+-1649-L13","v":-659},{"$f":"3304-SUM(L13:M13)","v":4953},{"$f":"6906-SUM(L13:N13)","v":3602},6906,7086,{"$f":"6126-Q13","v":-960},{"$f":"14511-SUM(Q13:R13)","v":8385},{"$f":"14037-SUM(Q13:S13)","v":-474},14037,-1010,{"$f":"+-1505-V13","v":-495},{"$f":"+-303-SUM(V13:W13)","v":1202},{"$f":"210-SUM(V13:X13)","v":513},210,224,{"$f":"688-AA13","v":464},{"$f":"1275-SUM(AA13:AB13)","v":587},{"$f":"1471-SUM(AA13:AC13)","v":196},1471,776,{"$f":"2564-AF13","v":1788},{"$f":"3360-SUM(AF13:AG13)","v":796},{"$f":"1846-SUM(AF13:AH13)","v":-1514},1846,-682,{"$f":"-977-AK13","v":-295},{"$f":"-547-SUM(AK13:AL13)","v":430},{"$f":"2083-SUM(AK13:AM13)","v":2630},2083,4772,{"$f":"5522-AP13","v":750},{"$f":"7633-SUM(AP13:AQ13)","v":2111},{"$f":"8590-SUM(AP13:AR13)","v":957},8590]
["Depreciação e Amortização",29980,{"$f":"61495-B14","v":31515},{"$f":"93907-SUM(B14:C14)","v":32412},{"$f":"126813-SUM(B14:D14)","v":32906},126813,33401,{"$f":"67452-G14","v":34051},{"$f":"101525-SUM(G14:H14)","v":34073},{"$f":"135579-SUM(G14:I14)","v":34054},135579,35229,{"$f":"70401-L14","v":35172},{"$f":"104852-SUM(L14:M14)","v":34451},{"$f":"140241-SUM(L14:N14)","v":35389},140241,35111,{"$f":"70008-Q14","v":34897},{"$f":"107117-SUM(Q14:R14)","v":37109},{"$f":"131587-SUM(Q14:S14)","v":24470},131587,24041,{"$f":"48196-V14","v":24155},{"$f":"72201-SUM(V14:W14)","v":24005},{"$f":"96022-SUM(V14:X14)","v":23821},96022,33452,{"$f":"67034-AA14","v":33582},{"$f":"100897-SUM(AA14:AB14)","v":33863},{"$f":"132982-SUM(AA14:AC14)","v":32085},132982,31007,{"$f":"61921-AF14","v":30914},{"$f":"92746-SUM(AF14:AG14)","v":30825},{"$f":"124166-SUM(AF14:AH14)","v":31420},124166,32491,{"$f":"65286-AK14","v":32795},{"$f":"98586-SUM(AK14:AL14)","v":33300},{"$f":"135650-SUM(AK14:AM14)","v":37064},135650,35061,{"$f":"71572-AP14","v":36511},{"$f":"110844-SUM(AP14:AQ14)","v":39272},{"$f":"152363-SUM(AP14:AR14)","v":41519},152363]
["Constituição (Reversão) da Provisão para Contingências",5570,{"$f":"12018-B15","v":6448},{"$f":"17030-SUM(B15:C15)","v":5012},{"$f":"23657-SUM(B15:D15)","v":6627},23657,3930,{"$f":"9326-G15","v":5396},{"$f":"12699-SUM(G15:H15)","v":3373},{"$f":"-15572-SUM(G15:I15)","v":-28271},-15572,5891,{"$f":"11043-L15","v":5152},{"$f":"15582-SUM(L15:M15)","v":4539},{"$f":"22162-SUM(L15:N15)","v":6580},22162,-87076,{"$f":"+-86184-Q15","v":892},{"$f":"+-82673-SUM(Q15:R15)","v":3511},{"$f":"-73042-SUM(Q15:S15)","v":9631},-73042,2975,{"$f":"5178-V15","v":2203},{"$f":"11362-SUM(V15:W15)","v":6184},{"$f":"12493-SUM(V15:X15)","v":1131},12493,2439,{"$f":"4847-AA15","v":2408},{"$f":"6071-SUM(AA15:AB15)","v":1224},{"$f":"6529-SUM(AA15:AC15)","v":458},6529,1447,{"$f":"4614-AF15","v":3167},{"$f":"8559-SUM(AF15:AG15)","v":3945},{"$f":"9584-SUM(AF15:AH15)","v":1025},9584,1832,{"$f":"3215-AK15","v":1383},{"$f":"9424-SUM(AK15:AL15)","v":6209},{"$f":"13880-SUM(AK15:AM15)","v":4456},13880,3795,{"$f":"10017-AP15","v":6222},{"$f":"15597-SUM(AP15:AQ15)","v":5580},{"$f":"22911-SUM(AP15:AR15)","v":7314},22911]
["Plano de Opção de Compra de Ações",1562,{"$f":"2927-B16","v":1365},{"$f":"4216-SUM(B16:C16)","v":1289},{"$f":"5498-SUM(B16:D16)","v":1282},5498,1600,{"$f":"3127-G16","v":1527},{"$f":"4611-SUM(G16:H16)","v":1484},{"$f":"5929-SUM(G16:I16)","v":1318},5929,1242,{"$f":"2499-L16","v":1257},{"$f":"4116-SUM(L16:M16)","v":1617},{"$f":"5501-SUM(L16:N16)","v":1385},5501,874,{"$f":"2942-Q16","v":2068},{"$f":"4449-SUM(Q16:R16)","v":1507},{"$f":"5955-SUM(Q16:S16)","v":1506},5955,1127,{"$f":"2622-V16","v":1495},{"$f":"4118-SUM(V16:W16)","v":1496},{"$f":"4267-SUM(V16:X16)","v":149},4267,751,{"$f":"1130-AA16","v":379},{"$f":"2217-SUM(AA16:AB16)","v":1087},{"$f":"3677-SUM(AA16:AC16)","v":1460},3677,1330,{"$f":"2497-AF16","v":1167},{"$f":"3326-SUM(AF16:AG16)","v":829},{"$f":"5669-SUM(AF16:AH16)","v":2343},5669,1088,{"$f":"1976-AK16","v":888},{"$f":"2179-SUM(AK16:AL16)","v":203},{"$f":"2514-SUM(AK16:AM16)","v":335},2514,563,{"$f":"2260-AP16","v":1697},{"$f":"1065-SUM(AP16:AQ16)","v":-1195},{"$f":"1404-SUM(AP16:AR16)","v":339},1404]
["Baixas e Resultado na Venda de Ativos Permanentes",123,{"$f":"+-411-B17","v":-534},{"$f":"-341-SUM(B17:C17)","v":70},{"$f":"-521-SUM(B17:D17)","v":-180},-521,1064,{"$f":"+-134-G17","v":-1198},{"$f":"+-338-SUM(G17:H17)","v":-204},{"$f":"-494-SUM(G17:I17)","v":-156},-494,13,{"$f":"40-L17","v":27},{"$f":"+-149-SUM(L17:M17)","v":-189},{"$f":"-151-SUM(L17:N17)","v":-2},-151,45,{"$f":"1255-Q17","v":1210},{"$f":"1276-SUM(Q17:R17)","v":21},{"$f":"1406-SUM(Q17:S17)","v":130},1406,63,{"$f":"63-V17","v":0},{"$f":"58-SUM(V17:W17)","v":-5},{"$f":"91-SUM(V17:X17)","v":33},91,0,{"$f":"336-AA17","v":336},{"$f":"-233-SUM(AA17:AB17)","v":-569},{"$f":"-40-SUM(AA17:AC17)","v":193},-40,-258,{"$f":"+-240-AF17","v":18},{"$f":"-240-SUM(AF17:AG17)","v":0},{"$f":"-86-SUM(AF17:AH17)","v":154},-86,3,{"$f":"-204-AK17","v":-207},{"$f":"-229-SUM(AK17:AL17)","v":-25},{"$f":"-262-SUM(AK17:AM17)","v":-33},-262,-169,{"$f":"796-AP17","v":965},{"$f":"-1012-SUM(AP17:AQ17)","v":-1808},{"$f":"-359-SUM(AP17:AR17)","v":653},-359]
["Juros sobre Debêntures",2022,{"$f":"3219-B18","v":1197},{"$f":"4073-SUM(B18:C18)","v":854},{"$f":"4815-SUM(B18:D18)","v":742},4815,737,{"$f":"998-G18","v":261},{"$f":"998-SUM(G18:H18)","v":0},{"$f":"998-SUM(G18:I18)","v":0},998,0,3243,{"$f":"6293-SUM(L18:M18)","v":3050},{"$f":"9322-SUM(L18:N18)","v":3029},9322,3011,{"$f":"5635-Q18","v":2624},{"$f":"11282-SUM(Q18:R18)","v":5647},{"$f":"17843-SUM(Q18:S18)","v":6561},17843,6221,{"$f":"12340-V18","v":6119},{"$f":"18577-SUM(V18:W18)","v":6237},{"$f":"23941-SUM(V18:X18)","v":5364},23941,4179,{"$f":"6943-AA18","v":2764},{"$f":"8975-SUM(AA18:AB18)","v":2032},{"$f":"10944-SUM(AA18:AC18)","v":1969},10944,1037,{"$f":"1811-AF18","v":774},{"$f":"2153-SUM(AF18:AG18)","v":342},{"$f":"2153-SUM(AF18:AH18)","v":0},2153,0,{"$f":"3700-AK18","v":3700},{"$f":"9247-SUM(AK18:AL18)","v":5547},{"$f":"14086-SUM(AK18:AM18)","v":4839},14086,3777,{"$f":"6703-AP18","v":2926},{"$f":"8920-SUM(AP18:AQ18)","v":2217},{"$f":"10876-SUM(AP18:AR18)","v":1956},10876]
["Juros sobre Empréstimos Apropriados",{"$f":"11844","v":11844},{"$f":"21540-B19","v":9696},{"$f":"30775-SUM(B19:C19)","v":9235},{"$f":"39471-SUM(B19:D19)","v":8696},39471,6724,{"$f":"13830-G19","v":7106},{"$f":"21056-SUM(G19:H19)","v":7226},{"$f":"28640-SUM(G19:I19)","v":7584},28640,7027,{"$f":"13794-L19","v":6767},{"$f":"20388-SUM(L19:M19)","v":6594},{"$f":"27102-SUM(L19:N19)","v":6714},27102,6460,{"$f":"13162-Q19","v":6702},{"$f":"19904-SUM(Q19:R19)","v":6742},{"$f":"24342-SUM(Q19:S19)","v":4438},24342,3873,{"$f":"7493-V19","v":3620},{"$f":"9970-SUM(V19:W19)","v":2477},{"$f":"12766-SUM(V19:X19)","v":2796},12766,2452,{"$f":"5088-AA19","v":2636},{"$f":"10123-SUM(AA19:AB19)","v":5035},{"$f":"13582-SUM(AA19:AC19)","v":3459},13582,3572,{"$f":"7123-AF19","v":3551},{"$f":"10657-SUM(AF19:AG19)","v":3534},{"$f":"14564-SUM(AF19:AH19)","v":3907},14564,3527,{"$f":"6400-AK19","v":2873},{"$f":"8827-SUM(AK19:AL19)","v":2427},{"$f":"9828-SUM(AK19:AM19)","v":1001},9828,973,{"$f":"1780-AP19","v":807},{"$f":"2457-SUM(AP19:AQ19)","v":677},{"$f":"3054-SUM(AP19:AR19)","v":597},3054]
["Juros sobre aplicações financeiras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-2059-AK20","v":-2059},{"$f":"-6217-SUM(AK20:AL20)","v":-4158},{"$f":"-8013-SUM(AK20:AM20)","v":-1796},-8013,467,{"$f":"1047-AP20","v":580},{"$f":"1047-SUM(AP20:AQ20)","v":0},{"$f":"-1092-SUM(AP20:AR20)","v":-2139},-1092]
["Benefício pós emprego - Planos Médicos",0,0,0,{"$f":"7370-SUM(B21:D21)","v":7370},7370,520,{"$f":"1040-G21","v":520},{"$f":"1560-SUM(G21:H21)","v":520},{"$f":"1905-SUM(G21:I21)","v":345},1905,663,{"$f":"1328-L21","v":665},{"$f":"1992-SUM(L21:M21)","v":664},{"$f":"2220-SUM(L21:N21)","v":228},2220,921,{"$f":"1843-Q21","v":922},{"$f":"2765-SUM(Q21:R21)","v":922},{"$f":"3140-SUM(Q21:S21)","v":375},3140,898,{"$f":"1795-V21","v":897},{"$f":"2692-SUM(V21:W21)","v":897},{"$f":"2986-SUM(V21:X21)","v":294},2986,991,{"$f":"1986-AA21","v":995},{"$f":"2977-SUM(AA21:AB21)","v":991},{"$f":"3173-SUM(AA21:AC21)","v":196},3173,1263,{"$f":"2526-AF21","v":1263},{"$f":"3789-SUM(AF21:AG21)","v":1263},{"$f":"4914-SUM(AF21:AH21)","v":1125},4914,1176,{"$f":"2351-AK21","v":1175},{"$f":"3526-SUM(AK21:AL21)","v":1175},{"$f":"5031-SUM(AK21:AM21)","v":1505},5031,1950,{"$f":"3899-AP21","v":1949},{"$f":"5847-SUM(AP21:AQ21)","v":1948},{"$f":"7265-SUM(AP21:AR21)","v":1418},7265]
["Perdas por desvalorização de ativos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30639,30639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Provisão/Reversão para Créditos de liquidação duvidosa e Perdas de créditos incobráveis",0,0,0,0,0,94,{"$f":"965-G23","v":871},0,{"$f":"9632-SUM(G23:I23)","v":8667},9632,926,{"$f":"1374-L23","v":448},{"$f":"+-1011-SUM(L23:M23)","v":-2385},{"$f":"-1901-SUM(L23:N23)","v":-890},-1901,58442,{"$f":"10629-Q23","v":-47813},{"$f":"57936-SUM(Q23:R23)","v":47307},{"$f":"56945-SUM(Q23:S23)","v":-991},56945,8404,{"$f":"7350-V23","v":-1054},{"$f":"9746-SUM(V23:W23)","v":2396},{"$f":"11849-SUM(V23:X23)","v":2103},11849,3201,{"$f":"5338-AA23","v":2137},{"$f":"8064-SUM(AA23:AB23)","v":2726},{"$f":"7960-SUM(AA23:AC23)","v":-104},7960,2999,{"$f":"6832-AF23","v":3833},{"$f":"10816-SUM(AF23:AG23)","v":3984},{"$f":"10090-SUM(AF23:AH23)","v":-726},10090,4556,{"$f":"6163-AK23","v":1607},{"$f":"12198-SUM(AK23:AL23)","v":6035},{"$f":"14986-SUM(AK23:AM23)","v":2788},14986,5036,{"$f":"8971-AP23","v":3935},{"$f":"11596-SUM(AP23:AQ23)","v":2625},{"$f":"14450-SUM(AP23:AR23)","v":2854},14450]
["Juros sobre obrigações com poder concedente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13139,{"$f":"26230-AA24","v":13091},{"$f":"39274-SUM(AA24:AB24)","v":13044},{"$f":"52312-SUM(AA24:AC24)","v":13038},52312,13245,{"$f":"26511-AF24","v":13266},{"$f":"39689-SUM(AF24:AG24)","v":13178},{"$f":"52817-SUM(AF24:AH24)","v":13128},52817,13076,{"$f":"26099-AK24","v":13023},{"$f":"39067-SUM(AK24:AL24)","v":12968},{"$f":"51980-SUM(AK24:AM24)","v":12913},51980,12858,{"$f":"26112-AP24","v":13254},{"$f":"39725-SUM(AP24:AQ24)","v":13613},{"$f":"53435-SUM(AP24:AR24)","v":13710},53435]
["Juros sobre arrendamento - Aluguéis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V25:Y25)","v":0},0,0,0,0,{"$f":"SUM(AA25:AD25)","v":0},0,0,0,0,{"$f":"SUM(AF25:AI25)","v":0},497,{"$f":"975-AK25","v":478},{"$f":"1432-SUM(AK25:AL25)","v":457},{"$f":"2363-SUM(AK25:AM25)","v":931},{"$f":"SUM(AK25:AN25)","v":2363},529,{"$f":"1100-AP25","v":571},{"$f":"1773-SUM(AP25:AQ25)","v":673},{"$f":"2400-SUM(AP25:AR25)","v":627},2400]
["Variações nos Ativos e Passivos",{"$f":"SUM(B27:B39)","v":-45867},-26427,3374,1739,-67181,{"$f":"SUM(G27:G39)","v":-51490},2714,1091,17470,-30215,-30949,-16693,{"$f":"SUM(N27:N39)","v":15756},-2125,-34011,5359,20718,-41931,8600,-7254,4239,-17091,221,19209,6578,-14069,11902,-21345,{"$f":"SUM(AD27:AD39)","v":13322},-10190,-13239,-11018,-13121,{"$f":"SUM(AI27:AI39)","v":-11765},-49143,-1544,-7991,{"$f":"SUM(AM27:AM39)","v":6994},-35312,-37853,{"$f":"SUM(AP27:AP39)","v":-6824},7012,13814,{"$f":"SUM(AS27:AS39)","v":-24961},-10959]
["(Aumento) Redução em Contas a Receber",-15192,{"$f":"-24795-B27","v":-9603},{"$f":"+-32669-SUM(B27:C27)","v":-7874},{"$f":"-34224-SUM(B27:D27)","v":-1555},{"$f":"SUM(B27:E27)","v":-34224},-33006,{"$f":"+-21418-G27","v":11588},{"$f":"+-43964-SUM(G27:H27)","v":-22546},{"$f":"-41382-SUM(G27:I27)","v":2582},{"$f":"SUM(G27:J27)","v":-41382},14470,{"$f":"13835-L27","v":-635},{"$f":"30703-SUM(L27:M27)","v":16868},{"$f":"46978-SUM(L27:N27)","v":16275},{"$f":"SUM(L27:O27)","v":46978},-7427,{"$f":"31478-Q27","v":38905},{"$f":"+-16808-SUM(Q27:R27)","v":-48286},{"$f":"+-14604-SUM(Q27:S27)","v":2204},{"$f":"SUM(Q27:T27)","v":-14604},1207,{"$f":"2505-V27","v":1298},{"$f":"+-12451-SUM(V27:W27)","v":-14956},{"$f":"-4706-SUM(V27:X27)","v":7745},{"$f":"SUM(V27:Y27)","v":-4706},-15384,{"$f":"+-5879-AA27","v":9505},{"$f":"+-21768-SUM(AA27:AB27)","v":-15889},{"$f":"-18213-SUM(AA27:AC27)","v":3555},{"$f":"SUM(AA27:AD27)","v":-18213},-7958,{"$f":"+-23536-AF27","v":-15578},{"$f":"-43806-SUM(AF27:AG27)","v":-20270},{"$f":"-27207-SUM(AF27:AH27)","v":16599},{"$f":"SUM(AF27:AI27)","v":-27207},-196,{"$f":"-25329-AK27","v":-25133},{"$f":"-20453-SUM(AK27:AL27)","v":4876},{"$f":"-22049-SUM(AK27:AM27)","v":-1596},{"$f":"SUM(AK27:AN27)","v":-22049},-5608,{"$f":"-17969-AP27","v":-12361},{"$f":"-20611-SUM(AP27:AQ27)","v":-2642},{"$f":"-24901-SUM(AP27:AR27)","v":-4290},{"$f":"SUM(AP27:AS27)","v":-24901}]
["(Aumento) Redução nos Estoques",-407,{"$f":"+-1456-B28","v":-1049},{"$f":"+-2921-SUM(B28:C28)","v":-1465},{"$f":"-3896-SUM(B28:D28)","v":-975},-3896,-433,{"$f":"+-1036-G28","v":-603},{"$f":"+-1470-SUM(G28:H28)","v":-434},{"$f":"-1799-SUM(G28:I28)","v":-329},-1799,-3722,{"$f":"+-3926-L28","v":-204},{"$f":"+-4357-SUM(L28:M28)","v":-431},{"$f":"-3934-SUM(L28:N28)","v":423},-3934,1455,{"$f":"702-Q28","v":-753},{"$f":"369-SUM(Q28:R28)","v":-333},{"$f":"-1007-SUM(Q28:S28)","v":-1376},-1007,-591,{"$f":"+-951-V28","v":-360},{"$f":"+-718-SUM(V28:W28)","v":233},{"$f":"-633-SUM(V28:X28)","v":85},-633,164,{"$f":"585-AA28","v":421},{"$f":"487-SUM(AA28:AB28)","v":-98},{"$f":"450-SUM(AA28:AC28)","v":-37},450,-94,{"$f":"196-AF28","v":290},{"$f":"125-SUM(AF28:AG28)","v":-71},{"$f":"-392-SUM(AF28:AH28)","v":-517},-392,-17,{"$f":"134-AK28","v":151},{"$f":"-124-SUM(AK28:AL28)","v":-258},{"$f":"358-SUM(AK28:AM28)","v":482},358,-93,{"$f":"-449-AP28","v":-356},{"$f":"-1282-SUM(AP28:AQ28)","v":-833},{"$f":"-1522-SUM(AP28:AR28)","v":-240},-1522]
["(Aumento) Redução em Tributos Correntes a Recuperar",1857,{"$f":"3087-B29","v":1230},{"$f":"7373-SUM(B29:C29)","v":4286},{"$f":"-7236-SUM(B29:D29)","v":-14609},-7236,-1367,{"$f":"+-1730-G29","v":-363},{"$f":"14796-SUM(G29:H29)","v":16526},{"$f":"-1704-SUM(G29:I29)","v":-16500},-1704,-1072,{"$f":"11523-L29","v":12595},{"$f":"15271-SUM(L29:M29)","v":3748},{"$f":"1778-SUM(L29:N29)","v":-13493},1778,-2166,{"$f":"+-6475-Q29","v":-4309},{"$f":"+-3867-SUM(Q29:R29)","v":2608},{"$f":"263-SUM(Q29:S29)","v":4130},263,6372,{"$f":"2578-V29","v":-3794},{"$f":"8931-SUM(V29:W29)","v":6353},{"$f":"9578-SUM(V29:X29)","v":647},9578,539,{"$f":"2488-AA29","v":1949},{"$f":"+-9190-SUM(AA29:AB29)","v":-11678},{"$f":"-1264-SUM(AA29:AC29)","v":7926},-1264,3184,{"$f":"2277-AF29","v":-907},{"$f":"5605-SUM(AF29:AG29)","v":3328},{"$f":"-4463-SUM(AF29:AH29)","v":-10068},-4463,484,{"$f":"4452-AK29","v":3968},{"$f":"10343-SUM(AK29:AL29)","v":5891},{"$f":"4819-SUM(AK29:AM29)","v":-5524},4819,-1047,{"$f":"-1767-AP29","v":-720},{"$f":"-2469-SUM(AP29:AQ29)","v":-702},{"$f":"2888-SUM(AP29:AR29)","v":5357},2888]
["(Aumento) Redução em Despesas Antecipadas",-4480,{"$f":"+-3195-B30","v":1285},{"$f":"+-1583-SUM(B30:C30)","v":1612},{"$f":"-144-SUM(B30:D30)","v":1439},-144,-4813,{"$f":"+-3267-G30","v":1546},{"$f":"+-1553-SUM(G30:H30)","v":1714},{"$f":"-65-SUM(G30:I30)","v":1488},-65,-5913,{"$f":"+-3751-L30","v":2162},{"$f":"+-1833-SUM(L30:M30)","v":1918},{"$f":"-145-SUM(L30:N30)","v":1688},-145,-6973,{"$f":"+-4666-Q30","v":2307},{"$f":"+-2386-SUM(Q30:R30)","v":2280},{"$f":"+-271-SUM(Q30:S30)","v":2115},-271,-5497,{"$f":"+-3351-V30","v":2146},{"$f":"+-1529-SUM(V30:W30)","v":1822},{"$f":"0-SUM(V30:X30)","v":1529},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["(Aumento) Redução Depósitos Judiciais",-4724,{"$f":"+-10947-B31","v":-6223},{"$f":"+-15073-SUM(B31:C31)","v":-4126},{"$f":"-19049-SUM(B31:D31)","v":-3976},-19049,1217,{"$f":"+-19410-G31","v":-20627},{"$f":"+-29023-SUM(G31:H31)","v":-9613},{"$f":"-45161-SUM(G31:I31)","v":-16138},-45161,-8067,{"$f":"+-12046-L31","v":-3979},{"$f":"+-6361-SUM(L31:M31)","v":5685},{"$f":"-10469-SUM(L31:N31)","v":-4108},-10469,-5309,{"$f":"+-11392-Q31","v":-6083},{"$f":"+-15578-SUM(Q31:R31)","v":-4186},{"$f":"-20366-SUM(Q31:S31)","v":-4788},-20366,-3680,{"$f":"+-8263-V31","v":-4583},{"$f":"+-11691-SUM(V31:W31)","v":-3428},{"$f":"-12402-SUM(V31:X31)","v":-711},-12402,-1979,{"$f":"+-4823-AA31","v":-2844},{"$f":"+-6853-SUM(AA31:AB31)","v":-2030},{"$f":"-9498-SUM(AA31:AC31)","v":-2645},-9498,-3265,{"$f":"+-6300-AF31","v":-3035},{"$f":"-11412-SUM(AF31:AG31)","v":-5112},{"$f":"-15561-SUM(AF31:AH31)","v":-4149},-15561,-4229,{"$f":"-9213-AK31","v":-4984},{"$f":"-12957-SUM(AK31:AL31)","v":-3744},{"$f":"-18032-SUM(AK31:AM31)","v":-5075},-18032,-4641,{"$f":"-8097-AP31","v":-3456},{"$f":"-12067-SUM(AP31:AQ31)","v":-3970},{"$f":"-19883-SUM(AP31:AR31)","v":-7816},-19883]
["(Aumento) Redução em Outros Ativos",-709,{"$f":"+-7604-B32","v":-6895},{"$f":"+-5165-SUM(B32:C32)","v":2439},{"$f":"-2890-SUM(B32:D32)","v":2275},-2890,-457,{"$f":"+-6551-G32","v":-6094},{"$f":"+-7357-SUM(G32:H32)","v":-806},{"$f":"-3647-SUM(G32:I32)","v":3710},-3647,-1170,{"$f":"+-8634-L32","v":-7464},{"$f":"+-8649-SUM(L32:M32)","v":-15},{"$f":"-6579-SUM(L32:N32)","v":2070},-6579,-2170,{"$f":"+-7070-Q32","v":-4900},{"$f":"+-6362-SUM(Q32:R32)","v":708},{"$f":"-2425-SUM(Q32:S32)","v":3937},-2425,-1050,{"$f":"+-7022-V32","v":-5972},{"$f":"+-6009-SUM(V32:W32)","v":1013},{"$f":"-1402-SUM(V32:X32)","v":4607},-1402,2186,{"$f":"+-379-AA32","v":-2565},{"$f":"2649-SUM(AA32:AB32)","v":3028},{"$f":"7688-SUM(AA32:AC32)","v":5039},7688,-3649,{"$f":"+-6852-AF32","v":-3203},{"$f":"-5451-SUM(AF32:AG32)","v":1401},{"$f":"-1357-SUM(AF32:AH32)","v":4094},-1357,-4544,{"$f":"-8396-AK32","v":-3852},{"$f":"-9451-SUM(AK32:AL32)","v":-1055},{"$f":"-19191-SUM(AK32:AM32)","v":-9740},-19191,-390,{"$f":"-1591-AP32","v":-1201},{"$f":"3442-SUM(AP32:AQ32)","v":5033},{"$f":"9545-SUM(AP32:AR32)","v":6103},9545]
["(Aumento) Redução em Mútuo a Receber",0,0,-2689,{"$f":"0-SUM(B33:D33)","v":2689},0,0,{"$f":"0-G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aumento (Redução) em Fornecedores",3783,{"$f":"+-6868-B34","v":-10651},{"$f":"+-8460-SUM(B34:C34)","v":-1592},{"$f":"1701-SUM(B34:D34)","v":10161},1701,7021,{"$f":"19198-G34","v":12177},{"$f":"26556-SUM(G34:H34)","v":7358},{"$f":"45449-SUM(G34:I34)","v":18893},45449,-4072,{"$f":"+-18078-L34","v":-14006},{"$f":"+-35185-SUM(L34:M34)","v":-17107},{"$f":"-36437-SUM(L34:N34)","v":-1252},-36437,15609,{"$f":"1670-Q34","v":-13939},{"$f":"-393-SUM(Q34:R34)","v":-2063},{"$f":"8734-SUM(Q34:S34)","v":9127},8734,8823,{"$f":"+-971-V34","v":-9794},{"$f":"+-564-SUM(V34:W34)","v":407},{"$f":"13629-SUM(V34:X34)","v":14193},13629,-2790,{"$f":"+-3267-AA34","v":-477},{"$f":"-778-SUM(AA34:AB34)","v":2489},{"$f":"5414-SUM(AA34:AC34)","v":6192},5414,1892,{"$f":"1008-AF34","v":-884},{"$f":"2370-SUM(AF34:AG34)","v":1362},{"$f":"-5138-SUM(AF34:AH34)","v":-7508},-5138,1611,{"$f":"10765-AK34","v":9154},{"$f":"11374-SUM(AK34:AL34)","v":609},{"$f":"6385-SUM(AK34:AM34)","v":-4989},6385,-2506,{"$f":"740-AP34","v":3246},{"$f":"17141-SUM(AP34:AQ34)","v":16401},{"$f":"6988-SUM(AP34:AR34)","v":-10153},6988]
["Aumento (Redução) em Salários e Obrigações Sociais",-13642,{"$f":"+-5874-B35","v":7768},{"$f":"2228-SUM(B35:C35)","v":8102},{"$f":"-335-SUM(B35:D35)","v":-2563},-335,-7214,{"$f":"1104-G35","v":8318},{"$f":"9304-SUM(G35:H35)","v":8200},{"$f":"5204-SUM(G35:I35)","v":-4100},5204,-13404,{"$f":"+-8541-L35","v":4863},{"$f":"+-5446-SUM(L35:M35)","v":3095},{"$f":"-18130-SUM(L35:N35)","v":-12684},-18130,2519,{"$f":"7560-Q35","v":5041},{"$f":"13254-SUM(Q35:R35)","v":5694},{"$f":"4904-SUM(Q35:S35)","v":-8350},4904,-2966,{"$f":"1443-V35","v":4409},{"$f":"7579-SUM(V35:W35)","v":6136},{"$f":"-3674-SUM(V35:X35)","v":-11253},-3674,205,{"$f":"7395-AA35","v":7190},{"$f":"8640-SUM(AA35:AB35)","v":1245},{"$f":"-239-SUM(AA35:AC35)","v":-8879},-239,-4951,{"$f":"2839-AF35","v":7790},{"$f":"9118-SUM(AF35:AG35)","v":6279},{"$f":"-886-SUM(AF35:AH35)","v":-10004},-886,4094,{"$f":"13961-AK35","v":9867},{"$f":"11791-SUM(AK35:AL35)","v":-2170},{"$f":"1275-SUM(AK35:AM35)","v":-10516},1275,5807,{"$f":"17268-AP35","v":11461},{"$f":"21457-SUM(AP35:AQ35)","v":4189},{"$f":"8690-SUM(AP35:AR35)","v":-12767},8690]
["Aumento (Redução) em Impostos, Taxas e Contribuições",-11524,{"$f":"+-13420-B36","v":-1896},{"$f":"+-10303-SUM(B36:C36)","v":3117},{"$f":"-1523-SUM(B36:D36)","v":8780},-1523,-12522,{"$f":"+-15808-G36","v":-3286},{"$f":"+-15507-SUM(G36:H36)","v":301},{"$f":"-6005-SUM(G36:I36)","v":9502},-6005,-8867,{"$f":"+-11780-L36","v":-2913},{"$f":"+-10578-SUM(L36:M36)","v":1202},{"$f":"-1813-SUM(L36:N36)","v":8765},-1813,-4423,{"$f":"+-1377-Q36","v":3046},{"$f":"+-1189-SUM(Q36:R36)","v":188},{"$f":"-1071-SUM(Q36:S36)","v":118},-1071,130,{"$f":"+-1912-V36","v":-2042},{"$f":"+-1041-SUM(V36:W36)","v":871},{"$f":"-316-SUM(V36:X36)","v":725},-316,1308,{"$f":"+-1115-AA36","v":-2423},{"$f":"+-833-SUM(AA36:AB36)","v":282},{"$f":"186-SUM(AA36:AC36)","v":1019},186,518,{"$f":"3873-AF36","v":3355},{"$f":"2392-SUM(AF36:AG36)","v":-1481},{"$f":"968-SUM(AF36:AH36)","v":-1424},968,-198,{"$f":"941-AK36","v":1139},{"$f":"2064-SUM(AK36:AL36)","v":1123},{"$f":"2166-SUM(AK36:AM36)","v":102},2166,274,{"$f":"9594-AP36","v":9320},{"$f":"5019-SUM(AP36:AQ36)","v":-4575},{"$f":"2682-SUM(AP36:AR36)","v":-2337},2682]
["Aumento (Redução) em Contas a Pagar",10,{"$f":"20-B37","v":10},{"$f":"1586-SUM(B37:C37)","v":1566},{"$f":"1656-SUM(B37:D37)","v":70},1656,85,{"$f":"145-G37","v":60},{"$f":"157-SUM(G37:H37)","v":12},{"$f":"215-SUM(G37:I37)","v":58},215,81,{"$f":"172-L37","v":91},{"$f":"196-SUM(L37:M37)","v":24},{"$f":"256-SUM(L37:N37)","v":60},256,142,{"$f":"286-Q37","v":144},{"$f":"360-SUM(Q37:R37)","v":74},{"$f":"473-SUM(Q37:S37)","v":113},473,162,{"$f":"265-V37","v":103},{"$f":"337-SUM(V37:W37)","v":72},{"$f":"353-SUM(V37:X37)","v":16},353,42,{"$f":"81-AA37","v":39},{"$f":"73-SUM(AA37:AB37)","v":-8},{"$f":"101-SUM(AA37:AC37)","v":28},101,34,{"$f":"72-AF37","v":38},{"$f":"162-SUM(AF37:AG37)","v":90},{"$f":"186-SUM(AF37:AH37)","v":24},186,56,{"$f":"141-AK37","v":85},{"$f":"154-SUM(AK37:AL37)","v":13},{"$f":"184-SUM(AK37:AM37)","v":30},184,88,{"$f":"70-AP37","v":-18},{"$f":"133-SUM(AP37:AQ37)","v":63},{"$f":"289-SUM(AP37:AR37)","v":156},289]
["Aumento (Redução) em impostos sobre Faturamento TRA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"6151-SUM(V38:X38)","v":6151},6151,1640,{"$f":"3120-AA38","v":1480},{"$f":"4433-SUM(AA38:AB38)","v":1313},{"$f":"5558-SUM(AA38:AC38)","v":1125},5558,1050,{"$f":"2166-AF38","v":1116},{"$f":"3519-SUM(AF38:AG38)","v":1353},{"$f":"4707-SUM(AF38:AH38)","v":1188},4707,1395,{"$f":"3007-AK38","v":1612},{"$f":"4714-SUM(AK38:AL38)","v":1707},{"$f":"6231-SUM(AK38:AM38)","v":1517},6231,1293,{"$f":"2390-AP38","v":1097},{"$f":"3238-SUM(AP38:AQ38)","v":848},{"$f":"4264-SUM(AP38:AR38)","v":1026},4264]
["Aumento (Redução) em Outros Passivos",-839,{"$f":"-1242-B39","v":-403},{"$f":"+-1244-SUM(B39:C39)","v":-2},{"$f":"-1241-SUM(B39:D39)","v":3},-1241,-1,{"$f":"+-3-G39","v":-2},{"$f":"376-SUM(G39:H39)","v":379},{"$f":"18680-SUM(G39:I39)","v":18304},18680,787,{"$f":"+-6416-L39","v":-7203},{"$f":"+-5647-SUM(L39:M39)","v":769},{"$f":"-5516-SUM(L39:N39)","v":131},-5516,14102,{"$f":"15361-Q39","v":1259},{"$f":"16746-SUM(Q39:R39)","v":1385},{"$f":"18116-SUM(Q39:S39)","v":1370},18116,1329,{"$f":"2827-V39","v":1498},{"$f":"4525-SUM(V39:W39)","v":1698},{"$f":"0-SUM(V39:X39)","v":-4525},0,0,{"$f":"+-373-AA39","v":-373},{"$f":"+-372-SUM(AA39:AB39)","v":1},{"$f":"-373-SUM(AA39:AC39)","v":-1},-373,0,0,0,0,0,0,{"$f":"2-AK39","v":2},{"$f":"4-SUM(AK39:AL39)","v":2},{"$f":"1-SUM(AK39:AM39)","v":-3},1,-1,{"$f":"-1-AP39","v":0},{"$f":"1-SUM(AP39:AQ39)","v":2},{"$f":"1-SUM(AP39:AR39)","v":0},1]
["Outros",{"$f":"SUM(B41:B43)","v":-11491},-19938,-32921,-18254,-82604,-21012,-30550,-31323,-17492,-100377,-17119,-17928,{"$f":"SUM(N41:N43)","v":-8420},3615,-39852,-8321,-4612,-4923,-5966,-23822,-7057,-3894,-7815,-8420,-27186,-19821,-16489,-28587,-18739,-83636,-18348,-30692,-34570,{"$f":"SUM(AI41:AI43)","v":-25919},-109529,-21451,-55845,{"$f":"SUM(AM41:AM43)","v":-32519},-22552,-132367,{"$f":"SUM(AP41:AP43)","v":-20926},-20970,-30049,{"$f":"SUM(AS41:AS43)","v":-28439},-100384]
["Imposto de Renda e Contribuição Social Pagos",-11491,{"$f":"+-31429-B41","v":-19938},{"$f":"+-64350-SUM(B41:C41)","v":-32921},{"$f":"-82604-SUM(B41:D41)","v":-18254},{"$f":"SUM(B41:E41)","v":-82604},-19204,{"$f":"+-49063-G41","v":-29859},{"$f":"+-80386-SUM(G41:H41)","v":-31323},{"$f":"-97819-SUM(G41:I41)","v":-17433},{"$f":"SUM(G41:J41)","v":-97819},-16252,{"$f":"+-33954-L41","v":-17702},{"$f":"+-40923-SUM(L41:M41)","v":-6969},{"$f":"-34956-SUM(L41:N41)","v":5967},{"$f":"SUM(L41:O41)","v":-34956},-5488,{"$f":"+-6465-Q41","v":-977},{"$f":"+-7978-SUM(Q41:R41)","v":-1513},{"$f":"-8897-SUM(Q41:S41)","v":-919},{"$f":"SUM(Q41:T41)","v":-8897},-3215,{"$f":"+-2797-V41","v":418},{"$f":"+-6553-SUM(V41:W41)","v":-3756},{"$f":"-9706-SUM(V41:X41)","v":-3153},{"$f":"SUM(V41:Y41)","v":-9706},-4030,{"$f":"+-5549-AA41","v":-1519},{"$f":"+-8234-SUM(AA41:AB41)","v":-2685},{"$f":"-10523-SUM(AA41:AC41)","v":-2289},{"$f":"SUM(AA41:AD41)","v":-10523},-2618,{"$f":"+-5048-AF41","v":-2430},{"$f":"-10073-SUM(AF41:AG41)","v":-5025},{"$f":"-15989-SUM(AF41:AH41)","v":-5916},{"$f":"SUM(AF41:AI41)","v":-15989},-2883,{"$f":"-6574-AK41","v":-3691},{"$f":"-11052-SUM(AK41:AL41)","v":-4478},{"$f":"-14338-SUM(AK41:AM41)","v":-3286},{"$f":"SUM(AK41:AN41)","v":-14338},-1219,{"$f":"-2202-AP41","v":-983},{"$f":"-5126-SUM(AP41:AQ41)","v":-2924},{"$f":"-10077-SUM(AP41:AR41)","v":-4951},{"$f":"SUM(AP41:AS41)","v":-10077}]
["Baixas de Contingências com Pagamento",0,0,0,0,0,-1808,{"$f":"-2499-G42","v":-691},0,{"$f":"-2558-SUM(G42:I42)","v":-59},-2558,-867,{"$f":"+-1093-L42","v":-226},{"$f":"+-2544-SUM(L42:M42)","v":-1451},{"$f":"-4896-SUM(L42:N42)","v":-2352},-4896,-2833,{"$f":"+-6468-Q42","v":-3635},{"$f":"+-9878-SUM(Q42:R42)","v":-3410},{"$f":"-14925-SUM(Q42:S42)","v":-5047},-14925,-3842,{"$f":"+-8154-V42","v":-4312},{"$f":"+-12213-SUM(V42:W42)","v":-4059},{"$f":"-17480-SUM(V42:X42)","v":-5267},-17480,-2377,{"$f":"+-3678-AA42","v":-1301},{"$f":"+-7436-SUM(AA42:AB42)","v":-3758},{"$f":"-10138-SUM(AA42:AC42)","v":-2702},-10138,-1688,{"$f":"+-3771-AF42","v":-2083},{"$f":"-6992-SUM(AF42:AG42)","v":-3221},{"$f":"-9027-SUM(AF42:AH42)","v":-2035},-9027,-3417,{"$f":"-6873-AK42","v":-3456},{"$f":"-11150-SUM(AK42:AL42)","v":-4277},{"$f":"-14706-SUM(AK42:AM42)","v":-3556},-14706,-4032,{"$f":"-7045-AP42","v":-3013},{"$f":"-14966-SUM(AP42:AQ42)","v":-7921},{"$f":"-18696-SUM(AP42:AR42)","v":-3730},-18696]
["Pagamentos obrigações com poder concedente",0,0,0,0,0,0,{"$f":"0-G43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13414,{"$f":"+-27083-AA43","v":-13669},{"$f":"-49227-SUM(AA43:AB43)","v":-22144},{"$f":"-62975-SUM(AA43:AC43)","v":-13748},-62975,-14042,{"$f":"+-40221-AF43","v":-26179},{"$f":"-66545-SUM(AF43:AG43)","v":-26324},{"$f":"-84513-SUM(AF43:AH43)","v":-17968},-84513,-15151,{"$f":"-63849-AK43","v":-48698},{"$f":"-87613-SUM(AK43:AL43)","v":-23764},{"$f":"-103323-SUM(AK43:AM43)","v":-15710},-103323,-15675,{"$f":"-32649-AP43","v":-16974},{"$f":"-51853-SUM(AP43:AQ43)","v":-19204},{"$f":"-71611-SUM(AP43:AR43)","v":-19758},-71611]
["FLUXO DE CAIXA DE INVESTIMENTO",{"$f":"SUM(B45:B49)","v":-16437},{"$f":"SUM(C45:C49)","v":-25335},-33780,6748,-68804,-11918,-23132,-13766,-34192,-83008,-1556,-4708,-11371,-9857,-27492,-2050,-5222,-6536,-12821,-26629,-554,-2846,-1249,-8033,-12682,-2983,-430,-544,-2271,-6228,-19653,-8817,-11302,-30526,-70298,-15218,-319994,10789,57215,-267208,-4853,{"$f":"SUM(AQ45:AQ49)","v":56487},-483710,{"$f":"SUM(AS45:AS49)","v":-49510},-481586]
["Aquisição de Imobilizado",-16544,{"$f":"+-42045-B45","v":-25501},{"$f":"-74719-SUM(B45:C45)","v":-32674},{"$f":"-98399-SUM(B45:D45)","v":-23680},{"$f":"SUM(B45:E45)","v":-98399},-11998,{"$f":"+-37210-G45","v":-25212},{"$f":"+-51901-SUM(G45:H45)","v":-14691},{"$f":"-86334-SUM(G45:I45)","v":-34433},{"$f":"SUM(G45:J45)","v":-86334},-1861,{"$f":"+-6554-L45","v":-4693},{"$f":"+-19414-SUM(L45:M45)","v":-12860},{"$f":"-28929-SUM(L45:N45)","v":-9515},{"$f":"SUM(L45:O45)","v":-28929},-2043,{"$f":"+-7245-Q45","v":-5202},{"$f":"+-13862-SUM(Q45:R45)","v":-6617},{"$f":"-26711-SUM(Q45:S45)","v":-12849},{"$f":"SUM(Q45:T45)","v":-26711},-609,{"$f":"+-3464-V45","v":-2855},{"$f":"+-5782-SUM(V45:W45)","v":-2318},{"$f":"-14435-SUM(V45:X45)","v":-8653},{"$f":"SUM(V45:Y45)","v":-14435},-2983,{"$f":"+-3338-AA45","v":-355},{"$f":"+-4887-SUM(AA45:AB45)","v":-1549},{"$f":"-7131-SUM(AA45:AC45)","v":-2244},{"$f":"SUM(AA45:AD45)","v":-7131},-20042,{"$f":"+-29040-AF45","v":-8998},{"$f":"-40424-SUM(AF45:AG45)","v":-11384},{"$f":"-71616-SUM(AF45:AH45)","v":-31192},{"$f":"SUM(AF45:AI45)","v":-71616},-15742,{"$f":"-61950-AK45","v":-46208},{"$f":"-86816-SUM(AK45:AL45)","v":-24866},{"$f":"-30584-SUM(AK45:AM45)","v":56232},{"$f":"SUM(AK45:AN45)","v":-30584},-4268,{"$f":"-109844-AP45","v":-105576},{"$f":"-19693-SUM(AP45:AQ45)","v":90151},{"$f":"-26589-SUM(AP45:AR45)","v":-6896},{"$f":"SUM(AP45:AS45)","v":-26589}]
["Alienação de Imobilizado",3,{"$f":"691+B46","v":694},{"$f":"749-SUM(B46:C46)","v":52},{"$f":"1264-SUM(B46:D46)","v":515},1264,29,{"$f":"2103-G46","v":2074},{"$f":"2871-SUM(G46:H46)","v":768},{"$f":"3494-SUM(G46:I46)","v":623},3494,748,{"$f":"774-L46","v":26},{"$f":"2247-SUM(L46:M46)","v":1473},{"$f":"2343-SUM(L46:N46)","v":96},2343,0,0,{"$f":"17-SUM(Q46:R46)","v":17},{"$f":"36-SUM(Q46:S46)","v":19},36,0,0,{"$f":"1068-SUM(V46:W46)","v":1068},{"$f":"1688-SUM(V46:X46)","v":620},1688,0,0,{"$f":"1043-SUM(AA46:AB46)","v":1043},{"$f":"1086-SUM(AA46:AC46)","v":43},1086,305,{"$f":"305-AF46","v":0},0,{"$f":"588-SUM(AF46:AH46)","v":283},588,0,{"$f":"275-AK46","v":275},{"$f":"301-SUM(AK46:AL46)","v":26},{"$f":"350-SUM(AK46:AM46)","v":49},350,594,{"$f":"1366-AP46","v":772},{"$f":"3845-SUM(AP46:AQ46)","v":2479},{"$f":"4065-SUM(AP46:AR46)","v":220},4065]
["Aumento do Ativo Intangível",-308,{"$f":"+-490-B47","v":-182},{"$f":"+-1058-SUM(B47:C47)","v":-568},{"$f":"-1140-SUM(B47:D47)","v":-82},-1140,0,{"$f":"+-111-G47","v":-111},{"$f":"+-117-SUM(G47:H47)","v":-6},{"$f":"-694-SUM(G47:I47)","v":-577},-694,-470,{"$f":"+-533-L47","v":-63},{"$f":"+-537-SUM(L47:M47)","v":-4},{"$f":"-975-SUM(L47:N47)","v":-438},-975,-7,{"$f":"+-35-Q47","v":-28},{"$f":"+-41-SUM(Q47:R47)","v":-6},{"$f":"-105-SUM(Q47:S47)","v":-64},-105,0,0,{"$f":"+-6-SUM(V47:W47)","v":-6},{"$f":"-7-SUM(V47:X47)","v":-1},-7,0,{"$f":"+-75-AA47","v":-75},{"$f":"+-113-SUM(AA47:AB47)","v":-38},{"$f":"-183-SUM(AA47:AC47)","v":-70},-183,0,{"$f":"+-17-AF47","v":-17},{"$f":"-147-SUM(AF47:AG47)","v":-130},{"$f":"-143-SUM(AF47:AH47)","v":4},-143,0,{"$f":"0-AK47","v":0},0,-89163,-89163,-58741,{"$f":"0-AP47","v":58741},{"$f":"-152908-SUM(AP47:AQ47)","v":-152908},{"$f":"-197288-SUM(AP47:AR47)","v":-44380},-197288]
["Juros sobre Empréstimos Capitalizados",1143,{"$f":"1434-B48","v":291},{"$f":"1441-SUM(B48:C48)","v":7},{"$f":"1448-SUM(B48:D48)","v":7},1448,51,{"$f":"168-G48","v":117},{"$f":"331-SUM(G48:H48)","v":163},{"$f":"526-SUM(G48:I48)","v":195},526,27,{"$f":"49-L48","v":22},{"$f":"69-SUM(L48:M48)","v":20},{"$f":"69-SUM(L48:N48)","v":0},69,0,{"$f":"8-Q48","v":8},{"$f":"78-SUM(Q48:R48)","v":70},{"$f":"151-SUM(Q48:S48)","v":73},151,55,{"$f":"64-V48","v":9},{"$f":"71-SUM(V48:W48)","v":7},{"$f":"72-SUM(V48:X48)","v":1},72,0,0,{"$f":"0-SUM(AA48:AB48)","v":0},0,0,84,{"$f":"282-AF48","v":198},{"$f":"494-SUM(AF48:AG48)","v":212},{"$f":"873-SUM(AF48:AH48)","v":379},873,524,{"$f":"1463-AK48","v":939},{"$f":"2431-SUM(AK48:AL48)","v":968},{"$f":"3243-SUM(AK48:AM48)","v":812},3243,1083,{"$f":"2092-AP48","v":1009},{"$f":"3322-SUM(AP48:AQ48)","v":1230},{"$f":"4665-SUM(AP48:AR48)","v":1343},4665]
["Aplicações Financeiras",-731,{"$f":"+-1368-B49","v":-637},{"$f":"+-1965-SUM(B49:C49)","v":-597},{"$f":"28023-SUM(B49:D49)","v":29988},28023,0,{"$f":"0-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-275000-AK49","v":-275000},{"$f":"-240339-SUM(AK49:AL49)","v":34661},{"$f":"-151054-SUM(AK49:AM49)","v":89285},-151054,56479,{"$f":"158020-AP49","v":101541},{"$f":"-266642-SUM(AP49:AQ49)","v":-424662},{"$f":"-266439-SUM(AP49:AR49)","v":203},-266439]
["FLUXO DE CAIXA DE FINANCIAMENTO",{"$f":"SUM(B51:B60)","v":-198217},-135114,-32204,-144213,-509748,-3251,-164704,-15676,-157631,-341262,-32607,-59537,-11485,-38174,-141803,-40953,-72324,13912,-33857,-133222,-47181,-41993,-44141,-9299,-142614,-72040,103913,-47753,-7307,-23187,-13437,-10819,-14074,16334,-21996,-11021,251373,-26301,-33032,181019,{"$f":"SUM(AP51:AP60)","v":-13643},{"$f":"SUM(AQ51:AQ60)","v":-19303},{"$f":"SUM(AR51:AR62)","v":754615},{"$f":"SUM(AS51:AS62)","v":-8889},{"$f":"SUM(AT51:AT62)","v":712780}]
["Empréstimos Captados",987,{"$f":"17752-B51","v":16765},{"$f":"22729-SUM(B51:C51)","v":4977},{"$f":"176244-SUM(B51:D51)","v":153515},{"$f":"SUM(B51:E51)","v":176244},12916,{"$f":"24006-G51","v":11090},{"$f":"31163-SUM(G51:H51)","v":7157},{"$f":"35588-SUM(G51:I51)","v":4425},{"$f":"SUM(G51:J51)","v":35588},1279,{"$f":"101105-L51","v":99826},{"$f":"108908-SUM(L51:M51)","v":7803},{"$f":"109223-SUM(L51:N51)","v":315},{"$f":"SUM(L51:O51)","v":109223},238,{"$f":"1824-Q51","v":1586},{"$f":"121614-SUM(Q51:R51)","v":119790},{"$f":"121616-SUM(Q51:S51)","v":2},{"$f":"SUM(Q51:T51)","v":121616},1733,{"$f":"1734-V51","v":1},{"$f":"1734-SUM(V51:W51)","v":0},{"$f":"1734-SUM(V51:X51)","v":0},{"$f":"SUM(V51:Y51)","v":1734},0,159500,{"$f":"159455-AB51-AA51","v":-45},{"$f":"159486-SUM(AA51:AC51)","v":31},{"$f":"SUM(AA51:AD51)","v":159486},17649,{"$f":"20359-AF51","v":2710},{"$f":"41178-SUM(AF51:AG51)","v":20819},{"$f":"91178-SUM(AF51:AH51)","v":50000},{"$f":"SUM(AF51:AI51)","v":91178},0,{"$f":"294851-AK51","v":294851},{"$f":"294772-SUM(AK51:AL51)","v":-79},{"$f":"352766-SUM(AK51:AM51)","v":57994},{"$f":"SUM(AK51:AN51)","v":352766},-244,{"$f":"-317-AP51","v":-73},{"$f":"-317-SUM(AP51:AQ51)","v":0},{"$f":"-317-SUM(AP51:AR51)","v":0},{"$f":"SUM(AP51:AS51)","v":-317}]
["Pagamentos de Debêntures, Empréstimos e Financiamentos",-182369,{"$f":"+-240430-B52","v":-58061},{"$f":"+-273451-SUM(B52:C52)","v":-33021},{"$f":"-440988-SUM(B52:D52)","v":-167537},-440988,-19496,{"$f":"+-93500-G52","v":-74004},{"$f":"+-115342-SUM(G52:H52)","v":-21842},{"$f":"-169369-SUM(G52:I52)","v":-54027},-169369,-16633,{"$f":"+-72045-L52","v":-55412},{"$f":"+-83067-SUM(L52:M52)","v":-11022},{"$f":"-91319-SUM(L52:N52)","v":-8252},-91319,-30029,{"$f":"+-44423-Q52","v":-14394},{"$f":"+-141818-SUM(Q52:R52)","v":-97395},{"$f":"-175056-SUM(Q52:S52)","v":-33238},-175056,-32643,{"$f":"+-67434-V52","v":-34791},{"$f":"+-99287-SUM(V52:W52)","v":-31853},{"$f":"-107606-SUM(V52:X52)","v":-8319},-107606,-58106,{"$f":"+-101466-AA52","v":-43360},{"$f":"+-144025-SUM(AA52:AB52)","v":-42559},{"$f":"-145804-SUM(AA52:AC52)","v":-1779},-145804,-32481,{"$f":"+-33979-AF52","v":-1498},{"$f":"-67295-SUM(AF52:AG52)","v":-33316},{"$f":"-99137-SUM(AF52:AH52)","v":-31842},-99137,-12079,{"$f":"-42580-AK52","v":-30501},{"$f":"-64529-SUM(AK52:AL52)","v":-21949},{"$f":"-147006-SUM(AK52:AM52)","v":-82477},-147006,-2117,{"$f":"-4815-AP52","v":-2698},{"$f":"-7533-SUM(AP52:AQ52)","v":-2718},{"$f":"-10281-SUM(AP52:AR52)","v":-2748},-10281]
["Dividendos e Juros sobre o Capital Próprio Pagos",-17,{"$f":"+-88088-B53","v":-88071},{"$f":"+-88093-SUM(B53:C53)","v":-5},{"$f":"-197493-SUM(B53:D53)","v":-109400},-197493,0,{"$f":"+-95930-G53","v":-95930},{"$f":"+-95930-SUM(G53:H53)","v":0},{"$f":"-194397-SUM(G53:I53)","v":-98467},-194397,0,{"$f":"+-95351-L53","v":-95351},{"$f":"+-95351-SUM(L53:M53)","v":0},{"$f":"-118829-SUM(L53:N53)","v":-23478},-118829,0,{"$f":"+-54577-Q53","v":-54577},{"$f":"+-54577-SUM(Q53:R53)","v":0},{"$f":"-54577-SUM(Q53:S53)","v":0},-54577,-545,{"$f":"+-4258-V53","v":-3713},{"$f":"+-4258-SUM(V53:W53)","v":0},{"$f":"-4258-SUM(V53:X53)","v":0},-4258,0,0,{"$f":"0-SUM(AA53:AB53)","v":0},0,0,-102,{"$f":"+-2066-AF53","v":-1964},{"$f":"-2066-SUM(AF53:AG53)","v":0},0,-2066,0,{"$f":"-2830-AK53","v":-2830},{"$f":"-2830-SUM(AK53:AL53)","v":0},{"$f":"-2830-SUM(AL53:AM53)","v":0},-2830,0,{"$f":"-11680-AP53","v":-11680},0,{"$f":"-11680-SUM(AP53:AR53)","v":0},-11680]
["Recebimento de opções de compra de ações exercidas",6771,1749,163,0,8683,6138,2363,0,0,8501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"2271-SUM(AA54:AB54)","v":2271},{"$f":"2271-SUM(AA54:AC54)","v":0},2271,4844,192,-35,{"$f":"6098-SUM(AF54:AH54)","v":1097},6098,4026,{"$f":"4541-AK54","v":515},{"$f":"11317-SUM(AK54:AL54)","v":6776},{"$f":"13068-SUM(AK54:AM54)","v":1751},13068,131,{"$f":"977-AP54","v":846},{"$f":"1538-SUM(AP54:AQ54)","v":561},{"$f":"1061-SUM(AP54:AR54)","v":-477},1061]
["Recebimento / (Pagamento) em Operações com Swap",1859,{"$f":"4150-B55","v":2291},{"$f":"5868-SUM(B55:C55)","v":1718},{"$f":"7145-SUM(B55:D55)","v":1277},{"$f":"SUM(B55:E55)","v":7145},-364,{"$f":"+-374-G55","v":-10},{"$f":"1270-SUM(G55:H55)","v":1644},{"$f":"2120-SUM(G55:I55)","v":850},2120,1790,{"$f":"2111-L55","v":321},{"$f":"1742-SUM(L55:M55)","v":-369},{"$f":"2147-SUM(L55:N55)","v":405},2147,1151,{"$f":"2449-Q55","v":1298},{"$f":"4255-SUM(Q55:R55)","v":1806},{"$f":"6418-SUM(Q55:S55)","v":2163},6418,2153,{"$f":"2578-V55","v":425},{"$f":"968-SUM(V55:W55)","v":-1610},{"$f":"675-SUM(V55:X55)","v":-293},675,-2254,{"$f":"+-2539-AA55","v":-285},{"$f":"+-3861-SUM(AA55:AB55)","v":-1322},{"$f":"-4004-SUM(AA55:AC55)","v":-143},-4004,-278,{"$f":"+-259-AF55","v":19},{"$f":"0-SUM(AF55:AG55)","v":259},{"$f":"148-SUM(AF55:AH55)","v":148},148,0,0,0,1581,1581,0,{"$f":"0-AP55","v":0},0,0,0]
["Juros Pagos por Debêntures, Empréstimos e Financiamentos",-25448,{"$f":"+-35235-B56","v":-9787},{"$f":"+-41271-SUM(B56:C56)","v":-6036},{"$f":"-63339-SUM(B56:D56)","v":-22068},-63339,-2445,{"$f":"+-10658-G56","v":-8213},{"$f":"+-13293-SUM(G56:H56)","v":-2635},{"$f":"-21411-SUM(G56:I56)","v":-8118},-21411,-2511,{"$f":"+-10414-L56","v":-7903},{"$f":"+-18311-SUM(L56:M56)","v":-7897},{"$f":"-25475-SUM(L56:N56)","v":-7164},-25475,-12313,{"$f":"+-18550-Q56","v":-6237},{"$f":"+-28839-SUM(Q56:R56)","v":-10289},{"$f":"-31623-SUM(Q56:S56)","v":-2784},-31623,-17879,{"$f":"+-21794-V56","v":-3915},{"$f":"+-32472-SUM(V56:W56)","v":-10678},{"$f":"-33159-SUM(V56:X56)","v":-687},-33159,-11680,{"$f":"+-23622-AA56","v":-11942},{"$f":"+-29720-SUM(AA56:AB56)","v":-6098},{"$f":"-35136-SUM(AA56:AC56)","v":-5416},-35136,-3069,{"$f":"+-13347-AF56","v":-10278},{"$f":"-15148-SUM(AF56:AG56)","v":-1801},{"$f":"-18217-SUM(AF56:AH56)","v":-3069},-18217,-1389,{"$f":"-10472-AK56","v":-9083},{"$f":"-19942-SUM(AK56:AL56)","v":-9470},{"$f":"-26788-SUM(AK56:AM56)","v":-6846},-26788,-8590,{"$f":"-11393-AP56","v":-2803},{"$f":"-17067-SUM(AP56:AQ56)","v":-5674},{"$f":"-19789-SUM(AP56:AR56)","v":-2722},-19789]
["Aquisição de Participação Societária em Controladas",0,0,0,0,0,0,{"$f":"0-G57","v":0},0,{"$f":"-2292-SUM(G57:I57)","v":-2292},-2292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pagamento pela Recompra de Ações",0,0,0,0,0,0,0,0,0,0,-16519,{"$f":"+-17536-L58","v":-1017},{"$f":"+-17536-SUM(L58:M58)","v":0},{"$f":"-17536-SUM(L58:N58)","v":0},-17536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Custos pela Recompra de Ações",0,0,0,0,0,0,0,0,{"$f":"-2-SUM(G59:I59)","v":-2},-2,-13,{"$f":"+-14-L59","v":-1},{"$f":"+-14-SUM(L59:M59)","v":0},{"$f":"-14-SUM(L59:N59)","v":0},-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pagamentos arrendamento - Aluguéis",0,0,0,0,{"$f":"SUM(B60:E60)","v":0},0,0,0,0,{"$f":"SUM(G60:J60)","v":0},0,0,0,0,{"$f":"SUM(L60:O60)","v":0},0,0,0,0,{"$f":"SUM(Q60:T60)","v":0},0,0,0,0,{"$f":"SUM(V60:Y60)","v":0},0,0,0,0,{"$f":"SUM(AA60:AD60)","v":0},0,0,0,0,{"$f":"SUM(AF60:AI60)","v":0},-1579,{"$f":"-3158-AK60","v":-1579},{"$f":"-4737-SUM(AK60:AL60)","v":-1579},{"$f":"-9772-SUM(AK60:AM60)","v":-5035},-9772,-2823,{"$f":"-5718-AP60","v":-2895},{"$f":"-8583-SUM(AP60:AQ60)","v":-2865},{"$f":"-11449-SUM(AP60:AR60)","v":-2866},-11449]
["Aumento (Redução) de Capital Social",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"789988-SUM(AP61:AQ61)","v":789988},{"$f":"789988-SUM(AP61:AR61)","v":0},789988]
["Custo na Emissão de novas ações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24677,{"$f":"-24753-SUM(AP62:AR62)","v":-76},-24753]
["Aumento (Redução) de Caixa e Equivalentes",{"$f":"B11+B26+B40+B44+B50","v":-154547},-54744,78146,758,-130387,77650,-73702,59304,-76709,-13457,19717,-5702,65268,16139,95422,4668,-50358,61899,-8503,7706,-18672,-34138,-8633,27885,-33558,-46830,125043,-38442,38403,78174,-17295,-6311,574,5964,-17068,-4346,-66067,34435,48691,12713,4400,{"$f":"AQ11+AQ26+AQ40+AQ44+AQ50","v":81186},312172,{"$f":"AS11+AS26+AS40+AS44+AS50","v":-20273},377485]
["Saldo Inicial de Caixa e Equivalentes",266831,{"$f":"B65","v":112284},57540,135686,{"$f":"B64","v":266831},{"$f":"E65","v":136444},{"$f":"G65","v":214094},140392,199696,{"$f":"G64","v":136444},{"$f":"J65","v":122987},{"$f":"L65","v":142704},137002,202270,{"$f":"L64","v":122987},{"$f":"O65","v":218409},{"$f":"Q65","v":223077},172719,234618,{"$f":"Q64","v":218409},{"$f":"T65","v":226115},{"$f":"V65","v":207443},173305,164672,{"$f":"V64","v":226115},{"$f":"Y65","v":192557},{"$f":"AA65","v":145727},270770,232328,{"$f":"AA64","v":192557},{"$f":"AD65","v":270731},{"$f":"AF65","v":253436},247125,247699,{"$f":"AF64","v":270731},{"$f":"AI65","v":253663},{"$f":"AK65","v":249317},{"$f":"AL65","v":183250},{"$f":"AM65","v":217685},{"$f":"AK64","v":253663},{"$f":"AO65","v":266376},{"$f":"AP65","v":270776},{"$f":"AQ65","v":351962},{"$f":"AR65","v":664134},{"$f":"AO65","v":266376}]
["Saldo Final de Caixa e Equivalentes",{"$f":"B64+B63","v":112284},{"$f":"C64+C63","v":57540},135686,136444,136444,214094,140392,199696,122987,122987,142704,137002,202270,218409,218409,223077,172719,234618,226115,226115,207443,173305,164672,192557,192557,145727,270770,232328,270731,270731,253436,247125,247699,253663,253663,{"$f":"AK64+AK63","v":249317},183250,217685,266376,266376,270776,{"$f":"AQ64+AQ63","v":351962},664134,{"$f":"AS64+AS63","v":643861},643861]

{"sheet":"Endividamento","index":8,"n_rows":25,"n_cols":49,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"V8+1","v":7},{"$f":"W8+1","v":8},9,10,11,12,13,14,15,16,17,18,{"$f":"AH8+1","v":19},{"$f":"AI8+1","v":20},21,22,23,24,null,{"$f":"AN8+1","v":25},{"$f":"AO8+1","v":1},2,{"$f":"AR8+1","v":3},{"$f":"AS8+1","v":4},5,6,7]
["(R$ Milhões)","1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020]
["Dívida Bruta",{"$f":"SUM(B11:B12)","v":508.93899999999996},481.971,458.73599999999999,433.14700000000005,433.14700000000005,429.90800000000002,375.2,366.9,321.7,321.7,308.60000000000002,353.39100000000002,358.3,357.94900000000007,357.94900000000007,336.8,324.94,366.1,339.06099999999998,339.06099999999998,296.875,263.863,230.714,229.834,229.834,166.02600000000001,276.60000000000002,234.45500000000001,233.1,233.1,220.25,218.137,208.8,{"$f":"SUM(AI11:AI12)","v":227.4},227.4,{"$f":"SUM(AK11:AK12)","v":217.9},480.11799999999999,{"$f":"SUM(AM11:AM12)","v":460.90000000000003},436.4,436.4,{"$f":"SUM(AP11:AP12)","v":436.04999999999995},435.9,433.8,{"$f":"SUM(AS11:AS12)","v":433.20000000000005},433.20000000000005]
["Moeda Local (R$)",384.69599999999997,353.00399999999996,342.036,321.67700000000002,321.67700000000002,333.45000000000005,276.39999999999998,282,235.5,235.5,240,293.24700000000001,296.8,296.49500000000006,296.49500000000006,271,266.58100000000002,294.5,276.42599999999999,276.42599999999999,249.34299999999999,227.56299999999999,204.65,205.13900000000001,205.13900000000001,149.947,260.3,226.726,225.9,225.9,197.83699999999999,194.08199999999999,187.5,177.8,177.8,169.9,432.31799999999998,411.20000000000005,420.59999999999997,420.59999999999997,418.49599999999998,416.9,416.1,415.90000000000003,{"$f":"AS11","v":415.90000000000003}]
["Moeda Estrangeira",124.24299999999999,128.96700000000001,116.7,111.47,111.47,96.457999999999998,98.800000000000011,84.9,86.199999999999989,86.199999999999989,68.599999999999994,60.144000000000005,61.5,61.454000000000001,61.454000000000001,65.8,58.359000000000002,71.599999999999994,62.634999999999998,62.634999999999998,47.531999999999996,36.299999999999997,26.064,24.695,24.695,16.079000000000001,16.3,7.7290000000000001,7.2,7.2,22.413,24.055,21.3,49.599999999999994,49.599999999999994,48,47.8,49.7,15.8,15.8,17.553999999999998,19,17.7,17.299999999999997,{"$f":"AS12","v":17.299999999999997}]
[]
["Curto Prazo",{"$f":"'Balanço Patrimonial'!B30","v":183.416},{"$f":"'Balanço Patrimonial'!C30","v":229.446},{"$f":"'Balanço Patrimonial'!D30","v":232.922},{"$f":"'Balanço Patrimonial'!E30","v":165.547},{"$f":"E14","v":165.547},{"$f":"'Balanço Patrimonial'!G30","v":162.43299999999999},{"$f":"'Balanço Patrimonial'!H30","v":146.965},{"$f":"'Balanço Patrimonial'!I30","v":145.89099999999999},{"$f":"'Balanço Patrimonial'!J30","v":147.84700000000001},{"$f":"J14","v":147.84700000000001},{"$f":"'Balanço Patrimonial'!L30","v":143.82499999999999},{"$f":"'Balanço Patrimonial'!M30","v":136.73699999999999},{"$f":"'Balanço Patrimonial'!N30","v":160.58500000000001},{"$f":"'Balanço Patrimonial'!O30","v":157.99600000000001},{"$f":"O14","v":157.99600000000001},166.3,{"$f":"'Balanço Patrimonial'!R30","v":167.79300000000001},{"$f":"'Balanço Patrimonial'!S30","v":140.24799999999999},{"$f":"'Balanço Patrimonial'!T30","v":140.41499999999999},{"$f":"T14","v":140.41499999999999},{"$f":"'Balanço Patrimonial'!V30","v":177.66200000000001},{"$f":"'Balanço Patrimonial'!W30","v":153.547},{"$f":"'Balanço Patrimonial'!X30","v":162.63200000000001},{"$f":"'Balanço Patrimonial'!Y30","v":163.41399999999999},{"$f":"Y14","v":163.41399999999999},{"$f":"'Balanço Patrimonial'!AA30","v":131.922},{"$f":"'Balanço Patrimonial'!AB30","v":133.76900000000001},{"$f":"'Balanço Patrimonial'!AC30","v":122.589},{"$f":"'Balanço Patrimonial'!AD30","v":172.042},{"$f":"AD14","v":172.042},{"$f":"'Balanço Patrimonial'!AF30","v":144.99100000000001},{"$f":"'Balanço Patrimonial'!AG30","v":109.3},{"$f":"'Balanço Patrimonial'!AH30","v":100.645},{"$f":"'Balanço Patrimonial'!AI30","v":130.12920970000016},{"$f":"AI14","v":130.12920970000016},142.6,{"$f":"'Balanço Patrimonial'!AL30","v":129.196},{"$f":"'Balanço Patrimonial'!AM30","v":112.02500000000001},{"$f":"'Balanço Patrimonial'!AN30","v":54.076000000000001},{"$f":"AN14","v":54.076000000000001},{"$f":"47.6+4.4","v":52},33.9,{"$f":"27.5+5.1","v":32.6},53.4,{"$f":"AS14","v":53.4}]
["Longo Prazo",{"$f":"'Balanço Patrimonial'!B36","v":325.52300000000002},{"$f":"'Balanço Patrimonial'!C36","v":252.52500000000001},{"$f":"'Balanço Patrimonial'!D36","v":225.81399999999999},{"$f":"'Balanço Patrimonial'!E36","v":267.60000000000002},267.60000000000002,{"$f":"'Balanço Patrimonial'!G36","v":267.47500000000002},{"$f":"'Balanço Patrimonial'!H36","v":228.23500000000001},{"$f":"'Balanço Patrimonial'!I36","v":220.989},{"$f":"'Balanço Patrimonial'!J36","v":173.84700000000001},173.84700000000001,{"$f":"'Balanço Patrimonial'!L36","v":164.762},{"$f":"'Balanço Patrimonial'!M36","v":216.654},{"$f":"'Balanço Patrimonial'!N36","v":197.69900000000001},{"$f":"'Balanço Patrimonial'!O36","v":199.953},199.953,170.5,{"$f":"'Balanço Patrimonial'!R36","v":157.14699999999999},{"$f":"'Balanço Patrimonial'!S36","v":225.82400000000001},{"$f":"'Balanço Patrimonial'!T36","v":198.64599999999999},198.64599999999999,{"$f":"'Balanço Patrimonial'!V36","v":119.21299999999999},{"$f":"'Balanço Patrimonial'!W36","v":110.286},{"$f":"'Balanço Patrimonial'!X36","v":68.081999999999994},{"$f":"'Balanço Patrimonial'!Y36","v":66.42},66.42,{"$f":"'Balanço Patrimonial'!AA36","v":34.103000000000002},{"$f":"'Balanço Patrimonial'!AB36","v":142.80000000000001},{"$f":"'Balanço Patrimonial'!AC36","v":111.866},{"$f":"'Balanço Patrimonial'!AD36","v":61.055999999999997},61.055999999999997,{"$f":"'Balanço Patrimonial'!AF36","v":75.259},{"$f":"'Balanço Patrimonial'!AG36","v":108.837},{"$f":"'Balanço Patrimonial'!AH36","v":108.129},{"$f":"'Balanço Patrimonial'!AI36","v":97.266570290000274},97.266570290000274,75.3,{"$f":"'Balanço Patrimonial'!AL36","v":350.91699999999997},{"$f":"'Balanço Patrimonial'!AM36","v":348.86599999999999},{"$f":"'Balanço Patrimonial'!AN36","v":382.32},382.32,{"$f":"370.9+13.1","v":384},402,401.20000000000005,379.8,379.8]
[]
["Disponibilidades",{"$f":"SUM(B18)","v":141.03800000000001},{"$f":"SUM(C18)","v":86.930999999999997},165.67400000000001,136.44399999999999,136.44399999999999,214.09399999999999,140.392,201.23,122.98699999999999,122.98699999999999,142.70400000000001,137.00200000000001,202.27,218.40899999999999,218.40899999999999,223.077,172.71899999999999,234.61799999999999,226.11500000000001,226.11500000000001,207.44300000000001,173.30500000000001,164.672,192.55699999999999,192.55699999999999,145.727,270.77,232.328,270.73099999999999,270.73099999999999,253.43600000000001,247.124,247.69900000000001,253.6615741800008,253.6615741800008,249.31700000000001,460.30900000000003,464.24099999999999,425.44299999999998,425.44299999999998,372.89699999999999,351.96199999999999,1088.796,1070.4590000000001,1070.4590000000001]
["Caixa e Equivalentes",{"$f":"'Balanço Patrimonial'!B13+'Balanço Patrimonial'!B14","v":141.03800000000001},{"$f":"'Balanço Patrimonial'!C13+'Balanço Patrimonial'!C14","v":86.930999999999997},{"$f":"'Balanço Patrimonial'!D13+'Balanço Patrimonial'!D14","v":165.67400000000001},{"$f":"'Balanço Patrimonial'!E13+'Balanço Patrimonial'!E14","v":136.44399999999999},{"$f":"'Balanço Patrimonial'!F13+'Balanço Patrimonial'!F14","v":136.44399999999999},{"$f":"'Balanço Patrimonial'!G13+'Balanço Patrimonial'!G14","v":214.09399999999999},{"$f":"'Balanço Patrimonial'!H13+'Balanço Patrimonial'!H14","v":140.392},{"$f":"'Balanço Patrimonial'!I13+'Balanço Patrimonial'!I14","v":201.23},{"$f":"'Balanço Patrimonial'!J13+'Balanço Patrimonial'!J14","v":122.98699999999999},{"$f":"'Balanço Patrimonial'!K13+'Balanço Patrimonial'!K14","v":122.98699999999999},{"$f":"'Balanço Patrimonial'!L13+'Balanço Patrimonial'!L14","v":142.70400000000001},{"$f":"'Balanço Patrimonial'!M13+'Balanço Patrimonial'!M14","v":137.00200000000001},{"$f":"'Balanço Patrimonial'!N13+'Balanço Patrimonial'!N14","v":202.27},{"$f":"'Balanço Patrimonial'!O13+'Balanço Patrimonial'!O14","v":218.40899999999999},{"$f":"'Balanço Patrimonial'!P13+'Balanço Patrimonial'!P14","v":218.40899999999999},{"$f":"'Balanço Patrimonial'!Q13+'Balanço Patrimonial'!Q14","v":223.077},{"$f":"'Balanço Patrimonial'!R13+'Balanço Patrimonial'!R14","v":172.71899999999999},{"$f":"'Balanço Patrimonial'!S13+'Balanço Patrimonial'!S14","v":234.61799999999999},{"$f":"'Balanço Patrimonial'!T13+'Balanço Patrimonial'!T14","v":226.11500000000001},{"$f":"'Balanço Patrimonial'!U13+'Balanço Patrimonial'!U14","v":226.11500000000001},{"$f":"'Balanço Patrimonial'!V13+'Balanço Patrimonial'!V14","v":207.44300000000001},{"$f":"'Balanço Patrimonial'!W13+'Balanço Patrimonial'!W14","v":173.30500000000001},{"$f":"'Balanço Patrimonial'!X13+'Balanço Patrimonial'!X14","v":164.672},{"$f":"'Balanço Patrimonial'!Y13+'Balanço Patrimonial'!Y14","v":192.55699999999999},{"$f":"'Balanço Patrimonial'!Z13+'Balanço Patrimonial'!Z14","v":192.55699999999999},{"$f":"'Balanço Patrimonial'!AA13+'Balanço Patrimonial'!AA14","v":145.727},{"$f":"'Balanço Patrimonial'!AB13+'Balanço Patrimonial'!AB14","v":270.77},{"$f":"'Balanço Patrimonial'!AC13+'Balanço Patrimonial'!AC14","v":232.328},{"$f":"'Balanço Patrimonial'!AD13+'Balanço Patrimonial'!AD14","v":270.73099999999999},{"$f":"'Balanço Patrimonial'!AE13+'Balanço Patrimonial'!AE14","v":270.73099999999999},{"$f":"'Balanço Patrimonial'!AF13+'Balanço Patrimonial'!AF14","v":253.43600000000001},{"$f":"'Balanço Patrimonial'!AG13+'Balanço Patrimonial'!AG14","v":247.124},{"$f":"'Balanço Patrimonial'!AH13+'Balanço Patrimonial'!AH14","v":247.69900000000001},{"$f":"'Balanço Patrimonial'!AI13+'Balanço Patrimonial'!AI14","v":253.6615741800008},{"$f":"'Balanço Patrimonial'!AJ13+'Balanço Patrimonial'!AJ14","v":253.6615741800008},{"$f":"'Balanço Patrimonial'!AK13+'Balanço Patrimonial'!AK14","v":249.31700000000001},{"$f":"'Balanço Patrimonial'!AL13+'Balanço Patrimonial'!AL14","v":460.30900000000003},{"$f":"'Balanço Patrimonial'!AM13+'Balanço Patrimonial'!AM14","v":464.24099999999999},{"$f":"'Balanço Patrimonial'!AN13+'Balanço Patrimonial'!AN14","v":425.44299999999998},{"$f":"'Balanço Patrimonial'!AO13+'Balanço Patrimonial'!AO14","v":425.44299999999998},{"$f":"'Balanço Patrimonial'!AP13+'Balanço Patrimonial'!AP14","v":372.89699999999999},{"$f":"'Balanço Patrimonial'!AQ13+'Balanço Patrimonial'!AQ14","v":351.96199999999999},{"$f":"'Balanço Patrimonial'!AR13+'Balanço Patrimonial'!AR14","v":1088.796},{"$f":"'Balanço Patrimonial'!AS13+'Balanço Patrimonial'!AS14","v":1070.4590000000001},{"$f":"'Balanço Patrimonial'!AT13+'Balanço Patrimonial'!AT14","v":1070.4590000000001}]
[]
["Dívida Líquida (Caixa líquido)",{"$f":"B10-B17","v":367.90099999999995},395.04,293.06200000000001,296.70300000000009,296.70300000000009,215.81400000000002,234.80799999999999,165.67,198.71299999999999,198.71299999999999,165.89600000000002,216.38900000000001,{"$f":"N10-N17","v":156.03},139.54000000000008,139.54000000000008,113.72300000000001,152.221,131.48200000000003,112.94599999999997,112.94599999999997,89.431999999999988,90.557999999999993,66.042000000000002,37.277000000000015,37.277000000000015,20.299000000000007,5.8300000000000409,2.1270000000000095,-37.631,-37.631,-33.186000000000007,-28.986999999999995,-38.899000000000001,{"$f":"AI10-AI17","v":-26.261574180000792},-26.261574180000792,{"$f":"AK10-AK17","v":-31.417000000000002},19.808999999999969,{"$f":"AM10-AM17","v":-3.3409999999999513},10.956999999999994,10.956999999999994,{"$f":"AP10-AP17","v":63.152999999999963},83.937999999999988,-654.99600000000009,{"$f":"AS10-AS17","v":-637.25900000000001},-637.25900000000001]
[]
["EBITDA 12M",460.09999999999997,488.1,535.70000000000005,{"$f":"DRE!F24","v":551.649},{"$f":"E22","v":551.649},{"$f":"DRE!G24+DRE!E24+DRE!D24+DRE!C24","v":601.61899999999991},{"$f":"DRE!H24+DRE!G24+DRE!E24+DRE!D24","v":590.56500000000005},{"$f":"DRE!I24+DRE!H24+DRE!G24+DRE!E24","v":536.17699999999991},{"$f":"DRE!K24","v":528.24680390785022},{"$f":"J22","v":528.24680390785022},{"$f":"DRE!L24+DRE!J24+DRE!I24+DRE!H24","v":462.62180390784999},{"$f":"DRE!M24+DRE!L24+DRE!J24+DRE!I24","v":410.75280390785008},{"$f":"DRE!N24+DRE!M24+DRE!L24+DRE!J24","v":372.71280390785012},{"$f":"DRE!P24","v":292.63700000000006},{"$f":"O22","v":292.63700000000006},{"$f":"DRE!Q24+DRE!O24+DRE!N24+DRE!M24","v":273.6160000000001},{"$f":"DRE!R24+DRE!Q24+DRE!O24+DRE!N24","v":241.18700000000007},{"$f":"DRE!S24+DRE!R24+DRE!Q24+DRE!O24","v":209.06000000000003},{"$f":"DRE!U24","v":146.62700000000004},{"$f":"T22","v":146.62700000000004},{"$f":"DRE!V24+DRE!T24+DRE!S24+DRE!R24","v":87.296000000000049},{"$f":"DRE!W24+DRE!V24+DRE!T24+DRE!S24","v":61.17000000000003},{"$f":"DRE!X24+DRE!W24+DRE!V24+DRE!T24","v":48.699999999999989},{"$f":"DRE!Z24","v":87.499999999999801},{"$f":"Y22","v":87.499999999999801},{"$f":"DRE!AA31+DRE!W24+DRE!X24+DRE!Y24","v":108.59999999999994},{"$f":"DRE!AB31+DRE!AA31+DRE!Y24+DRE!X24","v":81.399999999999949},{"$f":"DRE!AC31+DRE!AB31+DRE!AA31+DRE!Y24","v":82.399999999999977},{"$f":"DRE!AD31+DRE!AC31+DRE!AB31+DRE!AA31","v":83.699999999999989},{"$f":"AD22","v":83.699999999999989},{"$f":"DRE!AF31+DRE!AD31+DRE!AC31+DRE!AB31","v":67.5},{"$f":"DRE!AG31+DRE!AF31+DRE!AD31+DRE!AC31","v":94.3},{"$f":"DRE!AH31+DRE!AG31+DRE!AF31+DRE!AD31","v":105.3},{"$f":"DRE!AJ31","v":107},{"$f":"AI22","v":107},{"$f":"DRE!AK31+DRE!AI31+DRE!AH31+DRE!AG31","v":100.1},{"$f":"DRE!AL31+DRE!AK31+DRE!AI31+DRE!AH31","v":113.2},{"$f":"DRE!AM31+DRE!AL31+DRE!AK31+DRE!AI31","v":108.7},{"$f":"DRE!AN31+DRE!AM31+DRE!AL31+DRE!AK31","v":124.2},{"$f":"AN22","v":124.2},{"$f":"DRE!AP31+DRE!AN31+DRE!AM31+DRE!AL31","v":127.6},{"$f":"DRE!AQ31+DRE!AP31+DRE!AN31+DRE!AM31","v":107.66800000000001},{"$f":"DRE!AR31+DRE!AQ31+DRE!AP31+DRE!AN31","v":93.072398250000035},{"$f":"DRE!AT31","v":100.26239825000003},{"$f":"AS22","v":100.26239825000003}]
["Dívida líquida / EBITDA 12M¹ ",{"$f":"B20/B22","v":0.79961095414040417},0.80934234787953285,0.54706365503080079,0.53784743559763559,0.53784743559763559,0.35872204833956384,0.39759890951885052,0.30898378707031449,0.37617454290298818,0.37617454290298818,0.35859961333133572,0.52681076779343317,0.41863332400723485,0.47683649025926333,0.47683649025926333,0.41562993392199277,0.63113268957282087,{"$f":"S20/S22","v":0.62891992729359991},{"$f":"T20/T22","v":0.77029469333751588},0.77029469333751588,1.0244684750733131,1.480431584109857,1.3560985626283371,0.42602285714285831,0.42602285714285831,0.18691528545119723,7.1621621621622167E-2,2.5813106796116626E-2,-0.44959378733572286,-0.44959378733572286,-0.49164444444444455,-0.30739130434782602,-0.36941120607787276,{"$f":"AI20/AI22","v":-0.24543527271028778},-0.24543527271028778,{"$f":"AK20/AK22","v":-0.31385614385614391},0.17499116607773824,{"$f":"AM20/AM22","v":-3.0735970561177106E-2},8.8220611916264041E-2,8.8220611916264041E-2,{"$f":"AP20/AP22","v":0.49492946708463925},0.77960025262845023,-7.0374892268342277,{"$f":"AS20/AS22","v":-6.355912197621902},-6.355912197621902]
[]
["¹ A partir de 2017, é considerado o EBITDA pró-forma (sem o efeito do IFRS 16) dos últimos 12 meses para cálculo do índice de alavancagem 'Dívida Líquida / EBITDA 12M'."]

{"sheet":"Valor Adicionado","index":9,"n_rows":42,"n_cols":54,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"+V8+1","v":15},{"$f":"+W8+1","v":16},17,18,19,20,21,22,23,24,25,26,{"$f":"+AH8+1","v":27},{"$f":"+AI8+1","v":28},29,30,31,32,33,34,35,36,{"$f":"+AR8+1","v":37},{"$f":"+AS8+1","v":38},39,40,41,42,43,44,45,46]
["(R$ Mil)","1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020]
[]
["Receitas",{"$f":"SUM(B12:B14)","v":308342},353906,393408,378826,1434482,391255,367486,370413,398263,1527417,314414,297870,286253,244455,1142992,291962,315888,209706,244548,1062104,218500,241364,250470,232721,943055,246897,214956,240430,244794,947077,243076,265385,295285,{"$f":"SUM(AI12:AI14)","v":260336},1064082,{"$f":"SUM(AK12:AK14)","v":258708},303473,{"$f":"SUM(AM12:AM14)","v":281898},280930,1125009,{"$f":"SUM(AP12:AP14)","v":258226},259262,257489,{"$f":"SUM(AS12:AS14)","v":306875},1081852]
["Vendas de Mercadorias, Produtos e Serviços",308077,352560,392499,378902,{"$f":"SUM(B12:E12)","v":1432038},391418,366670,371495,397037,{"$f":"SUM(G12:J12)","v":1526620},314267,293880,279406,239348,{"$f":"SUM(L12:O12)","v":1126901},335964,262035,254285,237213,{"$f":"SUM(Q12:T12)","v":1089497},222618,228042,250485,233718,{"$f":"SUM(V12:Y12)","v":934863},245101,215402,236315,240810,{"$f":"SUM(AA12:AD12)","v":937628},243394,267550,296332,{"$f":"1062857-SUM(AF12:AH12)","v":255581},{"$f":"SUM(AF12:AI12)","v":1062857},260477,{"$f":"562832-AK12","v":302355},{"$f":"849505-SUM(AK12:AL12)","v":286673},{"$f":"1113350-SUM(AK12:AM12)","v":263845},{"$f":"SUM(AK12:AN12)","v":1113350},257025,{"$f":"514990-AP12","v":257965},{"$f":"767660-SUM(AP12:AQ12)","v":252670},{"$f":"1066539-SUM(AP12:AR12)","v":298879},{"$f":"SUM(AP12:AS12)","v":1066539}]
["Outras Receitas",577,1195,892,789,{"$f":"SUM(B13:E13)","v":3453},366,1820,889,8914,{"$f":"SUM(G13:J13)","v":11989},2315,3196,4462,4217,{"$f":"SUM(L13:O13)","v":14190},14440,6040,2728,6344,{"$f":"SUM(Q13:T13)","v":29552},4286,12268,2381,1106,{"$f":"SUM(V13:Y13)","v":20041},4997,1691,6841,3880,{"$f":"SUM(AA13:AD13)","v":17409},2681,1668,2937,{"$f":"11315-SUM(AF13:AH13)","v":4029},{"$f":"SUM(AF13:AI13)","v":11315},2787,{"$f":"5512-AK13","v":2725},{"$f":"6772-SUM(AK13:AL13)","v":1260},{"$f":"26645-SUM(AK13:AM13)","v":19873},{"$f":"SUM(AK13:AN13)","v":26645},6237,{"$f":"11469-AP13","v":5232},{"$f":"18913-SUM(AP13:AQ13)","v":7444},{"$f":"29763-SUM(AP13:AR13)","v":10850},{"$f":"SUM(AP13:AS13)","v":29763}]
["Provisão/Reversão de Créds. Liquidação Duvidosa",-312,151,17,-865,-1009,-529,-1004,-1971,-7688,-11192,-2168,794,2385,890,1901,-58442,47813,-47307,991,-56945,-8404,1054,-2396,-2103,-11849,-3201,-2137,-2726,104,-7960,-2999,-3833,-3984,{"$f":"-10090-SUM(AF14:AH14)","v":726},-10090,-4556,{"$f":"-6163-AK14","v":-1607},{"$f":"-12198-SUM(AK14:AL14)","v":-6035},{"$f":"-14986-SUM(AK14:AM14)","v":-2788},-14986,-5036,{"$f":"-8971-AP14","v":-3935},{"$f":"-11596-SUM(AP14:AQ14)","v":-2625},{"$f":"-14450-SUM(AP14:AR14)","v":-2854},-14450]
["Insumos Adquiridos de Terceiros",{"$f":"SUM(B16:B18)","v":-93499},-96532,-108042,-109574,-407647,-106757,-111850,-126815,-130262,-475684,-95886,-99409,-96758,-86762,-378815,-84423,-144248,-48724,-134996,-412391,-85838,-98879,-101202,-16625,-302544,-71345,-100309,-89569,-94709,-355932,-87177,-115365,-110856,{"$f":"SUM(AI16:AI18)","v":-106297},-419695,{"$f":"SUM(AK16:AK18)","v":-101462},-114244,{"$f":"SUM(AM16:AM18)","v":-101822},-92434,-409962,{"$f":"SUM(AP16:AP18)","v":-98221},-91766,-90858,{"$f":"SUM(AS16:AS18)","v":-98366},-379211]
["Custos Prods., Mercs. e Servs. Vendidos",-52734,-56838,-62532,-61692,{"$f":"SUM(B16:E16)","v":-233796},-62073,-63433,-74894,-63749,{"$f":"SUM(G16:J16)","v":-264149},-51760,-53865,-48181,-39481,{"$f":"SUM(L16:O16)","v":-193287},-40958,-47406,-48060,-48381,{"$f":"SUM(Q16:T16)","v":-184805},-44520,-51586,-51113,{"$f":"-117435-SUM(V16:X16)","v":29784},{"$f":"SUM(V16:Y16)","v":-117435},-29147,-54837,-43954,{"$f":"-174683-SUM(AA16:AC16)","v":-46745},{"$f":"SUM(AA16:AD16)","v":-174683},-35608,-62668,-55857,{"$f":"-202092-SUM(AF16:AH16)","v":-47959},{"$f":"SUM(AF16:AI16)","v":-202092},-50124,{"$f":"-105927-AK16","v":-55803},{"$f":"-151436-SUM(AK16:AL16)","v":-45509},{"$f":"-187828-SUM(AK16:AM16)","v":-36392},{"$f":"SUM(AK16:AN16)","v":-187828},-37207,{"$f":"-71133-AP16","v":-33926},{"$f":"-107129-SUM(AP16:AQ16)","v":-35996},{"$f":"-150107-SUM(AP16:AR16)","v":-42978},{"$f":"SUM(AP16:AS16)","v":-150107}]
["Materiais, Energia, Servs. de Terceiros e Outros",-40761,-39037,-43761,-47604,-171163,-44021,-48174,-51803,-66137,-210135,-43784,-43425,-45619,-46424,-179252,-42479,-47191,-49164,-55556,-194390,-40969,-46982,-49234,-46045,-183230,-41923,-45220,-45393,-47783,-180319,-51393,-52509,-54776,{"$f":"-216511-SUM(AF17:AH17)","v":-57833},-216511,-51142,{"$f":"-109938-AK17","v":-58796},{"$f":"-166119-SUM(AK17:AL17)","v":-56181},{"$f":"-222033-SUM(AK17:AM17)","v":-55914},-222033,-61052,{"$f":"-117519-AP17","v":-56467},{"$f":"-171986-SUM(AP17:AQ17)","v":-54467},{"$f":"-226336-SUM(AP17:AR17)","v":-54350},-226336]
["Outros",-4,-657,-1749,-278,-2688,-663,-243,-118,-376,-1400,-342,-2119,-2958,-857,-6276,-986,-49651,48500,-31059,-33196,-349,-311,-855,-364,-1879,-275,-252,-222,-181,-930,-176,-188,-223,{"$f":"-1092-SUM(AF18:AH18)","v":-505},-1092,-196,{"$f":"159-AK18","v":355},{"$f":"27-SUM(AK18:AL18)","v":-132},{"$f":"-101-SUM(AK18:AM18)","v":-128},-101,38,{"$f":"-1335-AP18","v":-1373},{"$f":"-1730-SUM(AP18:AQ18)","v":-395},{"$f":"-2768-SUM(AP18:AR18)","v":-1038},-2768]
["Valor Adicionado Bruto",{"$f":"B11+B15","v":214843},{"$f":"C11+C15","v":257374},285366,269252,1026835,284498,255636,243598,268001,1051733,218528,198461,189495,157693,764177,207539,171640,160982,109552,649713,132662,142485,149268,216096,640511,175552,114647,150861,150085,591145,155899,150020,184429,{"$f":"AI11+AI15","v":154039},644387,{"$f":"AK11+AK15","v":157246},189229,{"$f":"AM11+AM15","v":180076},188496,715047,{"$f":"AP11+AP15","v":160005},167496,166631,{"$f":"AS11+AS15","v":208509},702641]
["Retenções",{"$f":"B21","v":-29980},-31515,-32412,-32906,-126813,-33401,-34051,-34072,-34055,-135579,-35229,-35172,-34450,-35390,-140241,-35111,-34897,-37109,-24470,-131587,-24041,-24155,-24005,-58762,-130963,-33452,-33582,-33863,-32085,-132982,-31007,-30914,-30825,-31420,-124166,-32491,-32795,-33300,-37064,-135650,-35061,{"$f":"AQ21","v":-36511},{"$f":"AR21","v":-39272},{"$f":"AS21","v":-41519},-152363]
["Depreciação, Amortização e Exaustão",-29980,-31515,-32412,-32906,{"$f":"SUM(B21:E21)","v":-126813},-33401,-34051,-34072,-34055,{"$f":"SUM(G21:J21)","v":-135579},-35229,-35172,-34450,-35390,{"$f":"SUM(L21:O21)","v":-140241},-35111,-34897,-37109,-24470,{"$f":"SUM(Q21:T21)","v":-131587},-24041,-24155,-24005,{"$f":"-130963-SUM(V21:X21)","v":-58762},{"$f":"SUM(V21:Y21)","v":-130963},-33452,-33582,-33863,-32085,{"$f":"SUM(AA21:AD21)","v":-132982},-31007,-30914,-30825,{"$f":"-124166-SUM(AF21:AH21)","v":-31420},{"$f":"SUM(AF21:AI21)","v":-124166},-32491,{"$f":"-65286-AK21","v":-32795},{"$f":"-98586-SUM(AK21:AL21)","v":-33300},{"$f":"-135650-SUM(AK21:AM21)","v":-37064},{"$f":"SUM(AK21:AN21)","v":-135650},-35061,{"$f":"-71572-AP21","v":-36511},{"$f":"-110844-SUM(AP21:AQ21)","v":-39272},{"$f":"-152363-SUM(AP21:AR21)","v":-41519},{"$f":"SUM(AP21:AS21)","v":-152363}]
["Valor Adicionado Líquido Produzido",{"$f":"B19+B20","v":184863},{"$f":"C19+C20","v":225859},252954,236346,900022,251097,221585,209526,233946,916154,183299,163289,155045,122303,623936,172428,136743,123873,85082,518126,108621,118330,125263,157334,509548,142100,81065,116998,118000,458163,124892,119106,153604,{"$f":"AI19+AI20","v":122619},520221,{"$f":"AK19+AK20","v":124755},156434,{"$f":"AM19+AM20","v":146776},151432,579397,{"$f":"AP19+AP20","v":124944},130985,127359,{"$f":"AS19+AS20","v":166990},550278]
["Vlr Adicionado Recebido em Transferência",{"$f":"B24","v":21905},10089,9040,12564,53598,8911,10905,12676,10873,43365,10319,7557,7957,8959,34792,12481,12110,17277,10796,52664,11730,10082,6417,7836,36065,6080,6245,5636,5233,23194,4987,4846,5134,10279,25246,10024,8640,12882,5909,37455,1611,1687,1993,6154,11445]
["Receitas Financeiras",21905,10089,9040,12564,{"$f":"SUM(B24:E24)","v":53598},8911,10905,12676,10873,{"$f":"SUM(G24:J24)","v":43365},10319,7557,7957,8959,{"$f":"SUM(L24:O24)","v":34792},12481,12110,17277,10796,{"$f":"SUM(Q24:T24)","v":52664},11730,10082,6417,7836,{"$f":"SUM(V24:Y24)","v":36065},6080,6245,5636,5233,{"$f":"SUM(AA24:AD24)","v":23194},4987,4846,5134,{"$f":"25246-SUM(AF24:AH24)","v":10279},{"$f":"SUM(AF24:AI24)","v":25246},10024,{"$f":"18664-AK24","v":8640},{"$f":"31546-SUM(AK24:AL24)","v":12882},{"$f":"37455-SUM(AK24:AM24)","v":5909},{"$f":"SUM(AK24:AN24)","v":37455},1611,{"$f":"3298-AP24","v":1687},{"$f":"5291-SUM(AP24:AQ24)","v":1993},{"$f":"11445-SUM(AP24:AR24)","v":6154},{"$f":"SUM(AP24:AS24)","v":11445}]
["Valor Adicionado Total a Distribuir",{"$f":"B22+B23","v":206768},235948,261994,248910,953620,260008,232490,222202,244819,959519,193618,170846,163002,131262,658728,184909,148853,141150,95878,570790,120351,128412,131680,165170,545613,148180,87310,122634,123233,481357,129879,123952,158738,{"$f":"AI22+AI23","v":132898},545467,{"$f":"AK22+AK23","v":134779},165074,{"$f":"AM22+AM23","v":159658},157341,616852,{"$f":"AP22+AP23","v":126555},132672,129352,{"$f":"AS22+AS23","v":173144},561723]
["Distribuição do Valor Adicionado",{"$f":"B25","v":206768},235948,261994,248910,953620,260008,232490,222202,244819,959519,193618,170846,163002,131262,658728,184909,148853,141150,95878,570790,120351,128412,131680,165170,545613,148180,87310,122634,123233,481357,129879,123952,158738,{"$f":"AI25","v":132898},545467,{"$f":"AK25","v":134779},165074,{"$f":"AM25","v":159658},157341,616852,{"$f":"AP25","v":126555},132672,129352,{"$f":"AS25","v":173144},561723]
["Pessoal",{"$f":"SUM(B28:B30)","v":57784},59306,61605,74607,253302,67937,65903,74198,73479,281517,77768,69229,{"$f":"SUM(N28:N30)","v":69092},65081,281170,80578,76537,75078,78991,311184,77823,76445,75962,70533,300763,77244,78993,72440,66734,295411,71108,74795,76914,{"$f":"SUM(AI28:AI30)","v":71759},294576,{"$f":"SUM(AK28:AK30)","v":79591},82665,{"$f":"SUM(AM28:AM30)","v":72441},77162,311859,{"$f":"SUM(AP28:AP30)","v":79001},82047,76322,{"$f":"SUM(AS28:AS30)","v":79906},317276]
["Remuneração Direta",45477,47173,48771,53977,{"$f":"SUM(B28:E28)","v":195398},53614,51225,57972,57210,{"$f":"SUM(G28:J28)","v":220021},58763,51209,50904,47600,{"$f":"SUM(L28:O28)","v":208476},62327,57527,54792,60730,{"$f":"SUM(Q28:T28)","v":235376},58261,56464,55273,51633,{"$f":"SUM(V28:Y28)","v":221631},56390,56639,51997,49126,{"$f":"SUM(AA28:AD28)","v":214152},49801,54911,56903,{"$f":"212906-SUM(AF28:AH28)","v":51291},{"$f":"SUM(AF28:AI28)","v":212906},58994,{"$f":"119886-AK28","v":60892},{"$f":"170567-SUM(AK28:AL28)","v":50681},{"$f":"226570-SUM(AK28:AM28)","v":56003},{"$f":"SUM(AK28:AN28)","v":226570},56503,{"$f":"116934-AP28","v":60431},{"$f":"173031-SUM(AP28:AQ28)","v":56097},{"$f":"232540-SUM(AP28:AR28)","v":59509},{"$f":"SUM(AP28:AS28)","v":232540}]
["Benefícios",9494,9129,10026,17456,46105,11316,11393,12848,12683,48240,13247,13275,13436,13787,53745,14802,15467,15974,14927,61170,15324,15189,16361,14751,61625,16233,15876,15535,14449,62093,16337,16350,16718,{"$f":"66210-SUM(AF29:AH29)","v":16805},66210,16631,{"$f":"33536-AK29","v":16905},{"$f":"50484-SUM(AK29:AL29)","v":16948},{"$f":"67906-SUM(AK29:AM29)","v":17422},67906,18638,{"$f":"36338-AP29","v":17700},{"$f":"53473-SUM(AP29:AQ29)","v":17135},{"$f":"70332-SUM(AP29:AR29)","v":16859},70332]
["F.G.T.S.",2813,3004,2808,3174,11799,3007,3285,3378,3586,13256,5758,4745,4752,3694,18949,3449,3543,4312,3334,14638,4238,4792,4328,4149,17507,4621,6478,4908,3159,19166,4970,3534,3293,{"$f":"15460-SUM(AF30:AH30)","v":3663},15460,3966,{"$f":"8834-AK30","v":4868},{"$f":"13646-SUM(AK30:AL30)","v":4812},{"$f":"17383-SUM(AK30:AM30)","v":3737},17383,3860,{"$f":"7776-AP30","v":3916},{"$f":"10866-SUM(AP30:AQ30)","v":3090},{"$f":"14404-SUM(AP30:AR30)","v":3538},14404]
["Impostos, Taxas e Contribuições",{"$f":"SUM(B32:B34)","v":64954},75299,90962,55327,286542,90587,75256,71039,60978,297860,56587,49919,44489,17815,168810,50854,38451,32751,17602,139658,26239,29300,31281,23850,110670,32917,18875,26489,14508,92789,29349,39056,49190,{"$f":"SUM(AI32:AI34)","v":31688},149283,{"$f":"SUM(AK32:AK34)","v":38689},49992,{"$f":"SUM(AM32:AM34)","v":48938},45773,183392,{"$f":"SUM(AP32:AP34)","v":34789},38546,35599,{"$f":"SUM(AS32:AS34)","v":52441},161375]
["Federais",54227,63062,77788,42557,{"$f":"SUM(B32:E32)","v":237634},77279,62613,58416,46779,{"$f":"SUM(G32:J32)","v":245087},45534,39602,34403,9033,{"$f":"SUM(L32:O32)","v":128572},39152,29017,23172,8785,{"$f":"SUM(Q32:T32)","v":100126},17980,20833,21918,15057,{"$f":"SUM(V32:Y32)","v":75788},23689,10769,17378,5328,{"$f":"SUM(AA32:AD32)","v":57164},20018,24853,33282,{"$f":"96225-SUM(AF32:AH32)","v":18072},{"$f":"SUM(AF32:AI32)","v":96225},24984,{"$f":"59213-AK32","v":34229},{"$f":"92839-SUM(AK32:AL32)","v":33626},{"$f":"124831-SUM(AK32:AM32)","v":31992},{"$f":"SUM(AK32:AN32)","v":124831},20917,{"$f":"45693-AP32","v":24776},{"$f":"67875-SUM(AP32:AQ32)","v":22182},{"$f":"104259-SUM(AP32:AR32)","v":36384},{"$f":"SUM(AP32:AS32)","v":104259}]
["Estaduais",1611,1689,1399,1403,6102,1577,1663,1481,1939,6660,1637,1433,1618,1568,6256,1561,1351,1756,1358,6026,1429,1396,1567,1416,5808,1535,1579,1840,1740,6694,1684,1447,1748,{"$f":"6352-SUM(AF33:AH33)","v":1473},6352,1359,{"$f":"2630-AK33","v":1271},{"$f":"4129-SUM(AK33:AL33)","v":1499},{"$f":"5433-SUM(AK33:AM33)","v":1304},5433,1508,{"$f":"2814-AP33","v":1306},{"$f":"4109-SUM(AP33:AQ33)","v":1295},{"$f":"5690-SUM(AP33:AR33)","v":1581},5690]
["Municipais",9116,10548,11775,11367,42806,11731,10980,11142,12260,46113,9416,8884,8468,7214,33982,10141,8083,7823,7459,33506,6830,7071,7796,7377,29074,7693,6527,7271,7440,28931,7647,12756,14160,{"$f":"46706-SUM(AF34:AH34)","v":12143},46706,12346,{"$f":"26838-AK34","v":14492},{"$f":"40651-SUM(AK34:AL34)","v":13813},{"$f":"53128-SUM(AK34:AM34)","v":12477},53128,12364,{"$f":"24828-AP34","v":12464},{"$f":"36950-SUM(AP34:AQ34)","v":12122},{"$f":"51426-SUM(AP34:AR34)","v":14476},51426]
["Remuneração de Capitais de Terceiros",{"$f":"SUM(B36:B37)","v":39871},41177,29823,32693,143564,26203,35532,31779,31568,125082,27169,26521,{"$f":"SUM(N36:N37)","v":33236},30263,117189,37578,29130,43895,27474,138077,28878,28391,25509,79319,162097,38086,12094,24733,23565,98478,35385,14060,23492,{"$f":"SUM(AI36:AI37)","v":25692},98629,{"$f":"SUM(AK36:AK37)","v":25553},26073,{"$f":"SUM(AM36:AM37)","v":30566},24034,106226,{"$f":"SUM(AP36:AP37)","v":25986},21471,22877,{"$f":"SUM(AS36:AS37)","v":26499},96833]
["Juros",28744,30015,{"$f":"76805-SUM(B36:C36)","v":18046},20445,{"$f":"SUM(B36:E36)","v":97250},13714,22670,18416,17151,{"$f":"SUM(G36:J36)","v":71951},13340,12313,18567,16058,{"$f":"SUM(L36:O36)","v":60278},22660,15031,30372,13843,{"$f":"SUM(Q36:T36)","v":81906},14048,13472,11046,64142,{"$f":"SUM(V36:Y36)","v":102708},24193,20629,21374,{"$f":"85959-SUM(AA36:AC36)","v":19763},{"$f":"SUM(AA36:AD36)","v":85959},19627,20998,20106,{"$f":"82434-SUM(AF36:AH36)","v":21703},{"$f":"SUM(AF36:AI36)","v":82434},23027,{"$f":"46585-AK36","v":23558},{"$f":"74628-SUM(AK36:AL36)","v":28043},{"$f":"98444-SUM(AK36:AM36)","v":23816},{"$f":"SUM(AK36:AN36)","v":98444},24056,{"$f":"43649-AP36","v":19593},{"$f":"64226-SUM(AP36:AQ36)","v":20577},{"$f":"88639-SUM(AP36:AR36)","v":24413},{"$f":"SUM(AP36:AS36)","v":88639}]
["Aluguéis",11127,11162,11777,12248,46314,12489,12862,13363,14417,53131,13829,14208,14669,14205,56911,14918,14099,13523,13631,56171,14830,14919,14463,15177,59389,13893,-8535,3359,3802,12519,15758,-6938,3386,{"$f":"16195-SUM(AF37:AH37)","v":3989},16195,2526,{"$f":"5041-AK37","v":2515},{"$f":"7564-SUM(AK37:AL37)","v":2523},{"$f":"7782-SUM(AK37:AM37)","v":218},7782,1930,{"$f":"3808-AP37","v":1878},{"$f":"6108-SUM(AP37:AQ37)","v":2300},{"$f":"8194-SUM(AP37:AR37)","v":2086},8194]
["Remuneração de Capitais Próprios",{"$f":"SUM(B39:B42)","v":44159},60165,79605,86283,{"$f":"SUM(F39:F42)","v":270212},{"$f":"SUM(G39:G42)","v":75281},55799,45186,78794,255060,32094,25177,16185,18103,91559,15899,4735,-10574,-28189,-18129,-12589,-5724,-1072,-8532,-27917,-67,-22652,-1028,18426,-5321,-5963,-3959,9142,{"$f":"SUM(AI39:AI42)","v":3759},2979,{"$f":"SUM(AK39:AK42)","v":-9054},6344,{"$f":"SUM(AM39:AM42)","v":7713},10372,15375,{"$f":"SUM(AP39:AP42)","v":-13221},-9392,-5446,{"$f":"SUM(AS39:AS42)","v":14298},-13761]
["Juros sobre Capital Próprio",0,0,0,73925,{"$f":"SUM(B39:E39)","v":73925},0,0,0,68445,{"$f":"SUM(G39:J39)","v":68445},0,0,0,45847,{"$f":"SUM(L39:O39)","v":45847},0,0,0,0,{"$f":"SUM(Q39:T39)","v":0},0,0,0,0,{"$f":"SUM(V39:Y39)","v":0},0,0,0,0,{"$f":"SUM(AA39:AD39)","v":0},0,0,0,0,{"$f":"SUM(AF39:AI39)","v":0},0,0,0,0,{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,{"$f":"SUM(AP39:AS39)","v":0}]
["Dividendos",0,0,0,131436,131436,0,0,0,90000,90000,0,0,0,15000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,707,707,0,0,0,3652,3652,0,0,0,0,0]
["Dividendos adicionais propostos",0,0,0,0,0,0,0,0,35401,35401,0,0,0,8738,8738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2123,2123,0,0,0,8033,8033,0,0,0,0,0]
["Lucros Retidos / Prejuízo do Período",44159,60165,79605,-119078,64851,75281,55799,45186,-115052,61214,32094,25177,16185,-51482,21974,15899,4735,-10574,-28189,-18129,-12589,-5724,-1072,-8532,-27917,-67,-22652,{"$f":"-23747-SUM(AA42:AB42)","v":-1028},{"$f":"-5321-SUM(AA42:AC42)","v":18426},-5321,-5963,-3959,9142,{"$f":"149-SUM(AF42:AH42)","v":929},149,-9054,{"$f":"-2710-AK42","v":6344},{"$f":"5003-SUM(AK42:AL42)","v":7713},{"$f":"3690-SUM(AK42:AM42)","v":-1313},3690,-13221,{"$f":"-22613-AP42","v":-9392},{"$f":"-28059-SUM(AP42:AQ42)","v":-5446},{"$f":"-13761-SUM(AP42:AR42)","v":14298},-13761]

{"sheet":"Indicadores","index":10,"n_rows":24,"n_cols":46,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020]
[]
["Indicadores de liquidez"]
["Liquidez corrente",{"$f":"'Balanço Patrimonial'!B12/'Balanço Patrimonial'!B26","v":0.7750235878081797},{"$f":"'Balanço Patrimonial'!C12/'Balanço Patrimonial'!C26","v":0.7694913378304381},{"$f":"'Balanço Patrimonial'!D12/'Balanço Patrimonial'!D26","v":0.93669497563016657},{"$f":"'Balanço Patrimonial'!E12/'Balanço Patrimonial'!E26","v":0.86780808726452596},{"$f":"'Balanço Patrimonial'!F12/'Balanço Patrimonial'!F26","v":0.86780808726452596},{"$f":"'Balanço Patrimonial'!G12/'Balanço Patrimonial'!G26","v":1.0993099163581659},{"$f":"'Balanço Patrimonial'!H12/'Balanço Patrimonial'!H26","v":1.2652084009525646},{"$f":"'Balanço Patrimonial'!I12/'Balanço Patrimonial'!I26","v":1.4350448909036388},{"$f":"'Balanço Patrimonial'!J12/'Balanço Patrimonial'!J26","v":0.84832291074474109},{"$f":"'Balanço Patrimonial'!K12/'Balanço Patrimonial'!K26","v":0.84832291074474109},{"$f":"'Balanço Patrimonial'!L12/'Balanço Patrimonial'!L26","v":0.85562134665287048},{"$f":"'Balanço Patrimonial'!M12/'Balanço Patrimonial'!M26","v":1.1728138888126178},{"$f":"'Balanço Patrimonial'!N12/'Balanço Patrimonial'!N26","v":1.2613309636505845},{"$f":"'Balanço Patrimonial'!O12/'Balanço Patrimonial'!O26","v":1.1746485141773422},{"$f":"'Balanço Patrimonial'!P12/'Balanço Patrimonial'!P26","v":1.1746485141773422},{"$f":"'Balanço Patrimonial'!Q12/'Balanço Patrimonial'!Q26","v":1.1111381820369366},{"$f":"'Balanço Patrimonial'!R12/'Balanço Patrimonial'!R26","v":1.2213498076527765},{"$f":"'Balanço Patrimonial'!S12/'Balanço Patrimonial'!S26","v":1.5953887702043614},{"$f":"'Balanço Patrimonial'!T12/'Balanço Patrimonial'!T26","v":1.4729867562448067},{"$f":"'Balanço Patrimonial'!U12/'Balanço Patrimonial'!U26","v":1.4729867562448067},{"$f":"'Balanço Patrimonial'!V12/'Balanço Patrimonial'!V26","v":1.1497669272853606},{"$f":"'Balanço Patrimonial'!W12/'Balanço Patrimonial'!W26","v":1.1855935540544635},{"$f":"'Balanço Patrimonial'!X12/'Balanço Patrimonial'!X26","v":1.0923243704348753},{"$f":"'Balanço Patrimonial'!Y12/'Balanço Patrimonial'!Y26","v":1.1198147607678215},{"$f":"'Balanço Patrimonial'!Z12/'Balanço Patrimonial'!Z26","v":1.1198147607678215},{"$f":"'Balanço Patrimonial'!AA12/'Balanço Patrimonial'!AA26","v":1.1091060307144791},{"$f":"'Balanço Patrimonial'!AB12/'Balanço Patrimonial'!AB26","v":1.488889632181601},{"$f":"'Balanço Patrimonial'!AC12/'Balanço Patrimonial'!AC26","v":1.469071916379119},{"$f":"'Balanço Patrimonial'!AD12/'Balanço Patrimonial'!AD26","v":1.1784463393188385},{"$f":"'Balanço Patrimonial'!AE12/'Balanço Patrimonial'!AE26","v":1.1784463393188385},{"$f":"'Balanço Patrimonial'!AF12/'Balanço Patrimonial'!AF26","v":1.2239520958083832},{"$f":"'Balanço Patrimonial'!AG12/'Balanço Patrimonial'!AG26","v":1.3848687735258842},{"$f":"'Balanço Patrimonial'!AH12/'Balanço Patrimonial'!AH26","v":1.4459086525817482},{"$f":"'Balanço Patrimonial'!AI12/'Balanço Patrimonial'!AI26","v":1.3675139779405425},{"$f":"'Balanço Patrimonial'!AJ12/'Balanço Patrimonial'!AJ26","v":1.3675139779405425},{"$f":"'Balanço Patrimonial'!AK12/'Balanço Patrimonial'!AK26","v":1.2278206320549994},{"$f":"'Balanço Patrimonial'!AL12/'Balanço Patrimonial'!AL26","v":2.0501435007776299},{"$f":"'Balanço Patrimonial'!AM12/'Balanço Patrimonial'!AM26","v":2.1321534123721846},{"$f":"'Balanço Patrimonial'!AN12/'Balanço Patrimonial'!AN26","v":2.5371427844148791},{"$f":"'Balanço Patrimonial'!AO12/'Balanço Patrimonial'!AO26","v":2.5371427844148791},{"$f":"'Balanço Patrimonial'!AP12/'Balanço Patrimonial'!AP26","v":2.2163582817101655},{"$f":"'Balanço Patrimonial'!AQ12/'Balanço Patrimonial'!AQ26","v":2.0591071592966519},{"$f":"'Balanço Patrimonial'!AR12/'Balanço Patrimonial'!AR26","v":4.3922739323960442},{"$f":"'Balanço Patrimonial'!AS12/'Balanço Patrimonial'!AS26","v":4.1800738106964772},{"$f":"'Balanço Patrimonial'!AT12/'Balanço Patrimonial'!AT26","v":4.1800738106964772}]
["Liquidez imediata",{"$f":"('Balanço Patrimonial'!B13+'Balanço Patrimonial'!B14)/'Balanço Patrimonial'!B26","v":0.36160622718135949},{"$f":"('Balanço Patrimonial'!C13+'Balanço Patrimonial'!C14)/'Balanço Patrimonial'!C26","v":0.25319807067211914},{"$f":"('Balanço Patrimonial'!D13+'Balanço Patrimonial'!D14)/'Balanço Patrimonial'!D26","v":0.46838141333725364},{"$f":"('Balanço Patrimonial'!E13+'Balanço Patrimonial'!E14)/'Balanço Patrimonial'!E26","v":0.38084445399660022},{"$f":"('Balanço Patrimonial'!F13+'Balanço Patrimonial'!F14)/'Balanço Patrimonial'!F26","v":0.38084445399660022},{"$f":"('Balanço Patrimonial'!G13+'Balanço Patrimonial'!G14)/'Balanço Patrimonial'!G26","v":0.5496382708886367},{"$f":"('Balanço Patrimonial'!H13+'Balanço Patrimonial'!H14)/'Balanço Patrimonial'!H26","v":0.51199276459025467},{"$f":"('Balanço Patrimonial'!I13+'Balanço Patrimonial'!I14)/'Balanço Patrimonial'!I26","v":0.70989363766249802},{"$f":"('Balanço Patrimonial'!J13+'Balanço Patrimonial'!J14)/'Balanço Patrimonial'!J26","v":0.34106684784869445},{"$f":"('Balanço Patrimonial'!K13+'Balanço Patrimonial'!K14)/'Balanço Patrimonial'!K26","v":0.34106684784869445},{"$f":"('Balanço Patrimonial'!L13+'Balanço Patrimonial'!L14)/'Balanço Patrimonial'!L26","v":0.38654105563109803},{"$f":"('Balanço Patrimonial'!M13+'Balanço Patrimonial'!M14)/'Balanço Patrimonial'!M26","v":0.53739129752607495},{"$f":"('Balanço Patrimonial'!N13+'Balanço Patrimonial'!N14)/'Balanço Patrimonial'!N26","v":0.74274131656929676},{"$f":"('Balanço Patrimonial'!O13+'Balanço Patrimonial'!O14)/'Balanço Patrimonial'!O26","v":0.72542090281952587},{"$f":"('Balanço Patrimonial'!P13+'Balanço Patrimonial'!P14)/'Balanço Patrimonial'!P26","v":0.72542090281952587},{"$f":"('Balanço Patrimonial'!Q13+'Balanço Patrimonial'!Q14)/'Balanço Patrimonial'!Q26","v":0.67098899115683086},{"$f":"('Balanço Patrimonial'!R13+'Balanço Patrimonial'!R14)/'Balanço Patrimonial'!R26","v":0.63400801691480912},{"$f":"('Balanço Patrimonial'!S13+'Balanço Patrimonial'!S14)/'Balanço Patrimonial'!S26","v":0.94569712604296829},{"$f":"('Balanço Patrimonial'!T13+'Balanço Patrimonial'!T14)/'Balanço Patrimonial'!T26","v":0.89045843162118843},{"$f":"('Balanço Patrimonial'!U13+'Balanço Patrimonial'!U14)/'Balanço Patrimonial'!U26","v":0.89045843162118843},{"$f":"('Balanço Patrimonial'!V13+'Balanço Patrimonial'!V14)/'Balanço Patrimonial'!V26","v":0.69970047963733739},{"$f":"('Balanço Patrimonial'!W13+'Balanço Patrimonial'!W14)/'Balanço Patrimonial'!W26","v":0.65619983036985441},{"$f":"('Balanço Patrimonial'!X13+'Balanço Patrimonial'!X14)/'Balanço Patrimonial'!X26","v":0.58530274218486189},{"$f":"('Balanço Patrimonial'!Y13+'Balanço Patrimonial'!Y14)/'Balanço Patrimonial'!Y26","v":0.67709018281297806},{"$f":"('Balanço Patrimonial'!Z13+'Balanço Patrimonial'!Z14)/'Balanço Patrimonial'!Z26","v":0.67709018281297806},{"$f":"('Balanço Patrimonial'!AA13+'Balanço Patrimonial'!AA14)/'Balanço Patrimonial'!AA26","v":0.56371900506750217},{"$f":"('Balanço Patrimonial'!AB13+'Balanço Patrimonial'!AB14)/'Balanço Patrimonial'!AB26","v":1.0063068386646001},{"$f":"('Balanço Patrimonial'!AC13+'Balanço Patrimonial'!AC14)/'Balanço Patrimonial'!AC26","v":0.89450293581226537},{"$f":"('Balanço Patrimonial'!AD13+'Balanço Patrimonial'!AD14)/'Balanço Patrimonial'!AD26","v":0.79085494278862023},{"$f":"('Balanço Patrimonial'!AE13+'Balanço Patrimonial'!AE14)/'Balanço Patrimonial'!AE26","v":0.79085494278862023},{"$f":"('Balanço Patrimonial'!AF13+'Balanço Patrimonial'!AF14)/'Balanço Patrimonial'!AF26","v":0.79247041165710352},{"$f":"('Balanço Patrimonial'!AG13+'Balanço Patrimonial'!AG14)/'Balanço Patrimonial'!AG26","v":0.85418704568471782},{"$f":"('Balanço Patrimonial'!AH13+'Balanço Patrimonial'!AH14)/'Balanço Patrimonial'!AH26","v":0.868585955991935},{"$f":"('Balanço Patrimonial'!AI13+'Balanço Patrimonial'!AI14)/'Balanço Patrimonial'!AI26","v":0.84678926013914768},{"$f":"('Balanço Patrimonial'!AJ13+'Balanço Patrimonial'!AJ14)/'Balanço Patrimonial'!AJ26","v":0.84678926013914768},{"$f":"('Balanço Patrimonial'!AK13+'Balanço Patrimonial'!AK14)/'Balanço Patrimonial'!AK26","v":0.75775176128040078},{"$f":"('Balanço Patrimonial'!AL13+'Balanço Patrimonial'!AL14)/'Balanço Patrimonial'!AL26","v":1.4760826692747999},{"$f":"('Balanço Patrimonial'!AM13+'Balanço Patrimonial'!AM14)/'Balanço Patrimonial'!AM26","v":1.5770662771342188},{"$f":"('Balanço Patrimonial'!AN13+'Balanço Patrimonial'!AN14)/'Balanço Patrimonial'!AN26","v":1.8049271992940537},{"$f":"('Balanço Patrimonial'!AO13+'Balanço Patrimonial'!AO14)/'Balanço Patrimonial'!AO26","v":1.8049271992940537},{"$f":"('Balanço Patrimonial'!AP13+'Balanço Patrimonial'!AP14)/'Balanço Patrimonial'!AP26","v":1.5147638874784199},{"$f":"('Balanço Patrimonial'!AQ13+'Balanço Patrimonial'!AQ14)/'Balanço Patrimonial'!AQ26","v":1.3500859238346579},{"$f":"('Balanço Patrimonial'!AR13+'Balanço Patrimonial'!AR14)/'Balanço Patrimonial'!AR26","v":3.7685294789525066},{"$f":"('Balanço Patrimonial'!AS13+'Balanço Patrimonial'!AS14)/'Balanço Patrimonial'!AS26","v":3.6111208565819028},{"$f":"('Balanço Patrimonial'!AT13+'Balanço Patrimonial'!AT14)/'Balanço Patrimonial'!AT26","v":3.6111208565819028}]
["Liquidez seca",{"$f":"('Balanço Patrimonial'!B12-'Balanço Patrimonial'!B15)/'Balanço Patrimonial'!B26","v":0.74342361652377231},{"$f":"('Balanço Patrimonial'!C12-'Balanço Patrimonial'!C15)/'Balanço Patrimonial'!C26","v":0.73053778849626594},{"$f":"('Balanço Patrimonial'!D12-'Balanço Patrimonial'!D15)/'Balanço Patrimonial'!D26","v":0.89474324033970754},{"$f":"('Balanço Patrimonial'!E12-'Balanço Patrimonial'!E15)/'Balanço Patrimonial'!E26","v":0.8236678231598219},{"$f":"('Balanço Patrimonial'!F12-'Balanço Patrimonial'!F15)/'Balanço Patrimonial'!F26","v":0.8236678231598219},{"$f":"('Balanço Patrimonial'!G12-'Balanço Patrimonial'!G15)/'Balanço Patrimonial'!G26","v":1.0575993920691729},{"$f":"('Balanço Patrimonial'!H12-'Balanço Patrimonial'!H15)/'Balanço Patrimonial'!H26","v":1.2037584744371947},{"$f":"('Balanço Patrimonial'!I12-'Balanço Patrimonial'!I15)/'Balanço Patrimonial'!I26","v":1.3740708729472775},{"$f":"('Balanço Patrimonial'!J12-'Balanço Patrimonial'!J15)/'Balanço Patrimonial'!J26","v":0.79947863947087439},{"$f":"('Balanço Patrimonial'!K12-'Balanço Patrimonial'!K15)/'Balanço Patrimonial'!K26","v":0.79947863947087439},{"$f":"('Balanço Patrimonial'!L12-'Balanço Patrimonial'!L15)/'Balanço Patrimonial'!L26","v":0.79783142190030942},{"$f":"('Balanço Patrimonial'!M12-'Balanço Patrimonial'!M15)/'Balanço Patrimonial'!M26","v":1.088327011559628},{"$f":"('Balanço Patrimonial'!N12-'Balanço Patrimonial'!N15)/'Balanço Patrimonial'!N26","v":1.1806564853541122},{"$f":"('Balanço Patrimonial'!O12-'Balanço Patrimonial'!O15)/'Balanço Patrimonial'!O26","v":1.1030825796551735},{"$f":"('Balanço Patrimonial'!P12-'Balanço Patrimonial'!P15)/'Balanço Patrimonial'!P26","v":1.1030825796551735},{"$f":"('Balanço Patrimonial'!Q12-'Balanço Patrimonial'!Q15)/'Balanço Patrimonial'!Q26","v":1.0507038440714671},{"$f":"('Balanço Patrimonial'!R12-'Balanço Patrimonial'!R15)/'Balanço Patrimonial'!R26","v":1.1448330543564442},{"$f":"('Balanço Patrimonial'!S12-'Balanço Patrimonial'!S15)/'Balanço Patrimonial'!S26","v":1.5100245878511831},{"$f":"('Balanço Patrimonial'!T12-'Balanço Patrimonial'!T15)/'Balanço Patrimonial'!T26","v":1.3841673525485272},{"$f":"('Balanço Patrimonial'!U12-'Balanço Patrimonial'!U15)/'Balanço Patrimonial'!U26","v":1.3841673525485272},{"$f":"('Balanço Patrimonial'!V12-'Balanço Patrimonial'!V15)/'Balanço Patrimonial'!V26","v":1.0716993733008628},{"$f":"('Balanço Patrimonial'!W12-'Balanço Patrimonial'!W15)/'Balanço Patrimonial'!W26","v":1.0965945233695817},{"$f":"('Balanço Patrimonial'!X12-'Balanço Patrimonial'!X15)/'Balanço Patrimonial'!X26","v":1.0096074214931845},{"$f":"('Balanço Patrimonial'!Y12-'Balanço Patrimonial'!Y15)/'Balanço Patrimonial'!Y26","v":1.0382820713881338},{"$f":"('Balanço Patrimonial'!Z12-'Balanço Patrimonial'!Z15)/'Balanço Patrimonial'!Z26","v":1.0382820713881338},{"$f":"('Balanço Patrimonial'!AA12-'Balanço Patrimonial'!AA15)/'Balanço Patrimonial'!AA26","v":1.0200456462032415},{"$f":"('Balanço Patrimonial'!AB12-'Balanço Patrimonial'!AB15)/'Balanço Patrimonial'!AB26","v":1.4048901227547912},{"$f":"('Balanço Patrimonial'!AC12-'Balanço Patrimonial'!AC15)/'Balanço Patrimonial'!AC26","v":1.3816729948417303},{"$f":"('Balanço Patrimonial'!AD12-'Balanço Patrimonial'!AD15)/'Balanço Patrimonial'!AD26","v":1.1120273890169341},{"$f":"('Balanço Patrimonial'!AE12-'Balanço Patrimonial'!AE15)/'Balanço Patrimonial'!AE26","v":1.1120273890169341},{"$f":"('Balanço Patrimonial'!AF12-'Balanço Patrimonial'!AF15)/'Balanço Patrimonial'!AF26","v":1.1525617172964775},{"$f":"('Balanço Patrimonial'!AG12-'Balanço Patrimonial'!AG15)/'Balanço Patrimonial'!AG26","v":1.3069520823755914},{"$f":"('Balanço Patrimonial'!AH12-'Balanço Patrimonial'!AH15)/'Balanço Patrimonial'!AH26","v":1.3666169895678093},{"$f":"('Balanço Patrimonial'!AI12-'Balanço Patrimonial'!AI15)/'Balanço Patrimonial'!AI26","v":1.2903027184814562},{"$f":"('Balanço Patrimonial'!AJ12-'Balanço Patrimonial'!AJ15)/'Balanço Patrimonial'!AJ26","v":1.2903027184814562},{"$f":"('Balanço Patrimonial'!AK12-'Balanço Patrimonial'!AK15)/'Balanço Patrimonial'!AK26","v":1.1574727525818942},{"$f":"('Balanço Patrimonial'!AL12-'Balanço Patrimonial'!AL15)/'Balanço Patrimonial'!AL26","v":1.9764049447642256},{"$f":"('Balanço Patrimonial'!AM12-'Balanço Patrimonial'!AM15)/'Balanço Patrimonial'!AM26","v":2.0531609878724053},{"$f":"('Balanço Patrimonial'!AN12-'Balanço Patrimonial'!AN15)/'Balanço Patrimonial'!AN26","v":2.4405376052131413},{"$f":"('Balanço Patrimonial'!AO12-'Balanço Patrimonial'!AO15)/'Balanço Patrimonial'!AO26","v":2.4405376052131413},{"$f":"('Balanço Patrimonial'!AP12-'Balanço Patrimonial'!AP15)/'Balanço Patrimonial'!AP26","v":2.1234812633289324},{"$f":"('Balanço Patrimonial'!AQ12-'Balanço Patrimonial'!AQ15)/'Balanço Patrimonial'!AQ26","v":1.9700378985485008},{"$f":"('Balanço Patrimonial'!AR12-'Balanço Patrimonial'!AR15)/'Balanço Patrimonial'!AR26","v":4.3090219370201934},{"$f":"('Balanço Patrimonial'!AS12-'Balanço Patrimonial'!AS15)/'Balanço Patrimonial'!AS26","v":4.0981230223253737},{"$f":"('Balanço Patrimonial'!AT12-'Balanço Patrimonial'!AT15)/'Balanço Patrimonial'!AT26","v":4.0981230223253737}]
[]
["Indicadores de endividamento"]
["Dívida bruta / Patrimônio Líquido",{"$f":"Endividamento!B10/'Balanço Patrimonial'!B46","v":0.38743096393567417},{"$f":"Endividamento!C10/'Balanço Patrimonial'!C46","v":0.35003965418068361},{"$f":"Endividamento!D10/'Balanço Patrimonial'!D46","v":0.31464216121007343},{"$f":"Endividamento!E10/'Balanço Patrimonial'!E46","v":0.31641952193767126},{"$f":"Endividamento!F10/'Balanço Patrimonial'!F46","v":0.31641952193767126},{"$f":"Endividamento!G10/'Balanço Patrimonial'!G46","v":0.30264895627124277},{"$f":"Endividamento!H10/'Balanço Patrimonial'!H46","v":0.25348388330283017},{"$f":"Endividamento!I10/'Balanço Patrimonial'!I46","v":0.24029959838726153},{"$f":"Endividamento!J10/'Balanço Patrimonial'!J46","v":0.22217326475912116},{"$f":"Endividamento!K10/'Balanço Patrimonial'!K46","v":0.22217326475912116},{"$f":"Endividamento!L10/'Balanço Patrimonial'!L46","v":0.21589901019468691},{"$f":"Endividamento!M10/'Balanço Patrimonial'!M46","v":0.24291580628930126},{"$f":"Endividamento!N10/'Balanço Patrimonial'!N46","v":0.24331280261308305},{"$f":"Endividamento!O10/'Balanço Patrimonial'!O46","v":0.25046093477221959},{"$f":"Endividamento!P10/'Balanço Patrimonial'!P46","v":0.25046093477221959},{"$f":"Endividamento!Q10/'Balanço Patrimonial'!Q46","v":0.23434521109159784},{"$f":"Endividamento!R10/'Balanço Patrimonial'!R46","v":0.22502785666749076},{"$f":"Endividamento!S10/'Balanço Patrimonial'!S46","v":0.25513404119498345},{"$f":"Endividamento!T10/'Balanço Patrimonial'!T46","v":0.24094418917324817},{"$f":"Endividamento!U10/'Balanço Patrimonial'!U46","v":0.24094418917324817},{"$f":"Endividamento!V10/'Balanço Patrimonial'!V46","v":0.21269835128776088},{"$f":"Endividamento!W10/'Balanço Patrimonial'!W46","v":0.18962118593458843},{"$f":"Endividamento!X10/'Balanço Patrimonial'!X46","v":0.16574865063497207},{"$f":"Endividamento!Y10/'Balanço Patrimonial'!Y46","v":0.16545151936605015},{"$f":"Endividamento!Z10/'Balanço Patrimonial'!Z46","v":0.16545151936605015},{"$f":"Endividamento!AA10/'Balanço Patrimonial'!AA46","v":0.11928680535298335},{"$f":"Endividamento!AB10/'Balanço Patrimonial'!AB46","v":0.20168081932285992},{"$f":"Endividamento!AC10/'Balanço Patrimonial'!AC46","v":0.17041209118687728},{"$f":"Endividamento!AD10/'Balanço Patrimonial'!AD46","v":0.17515516749072002},{"$f":"Endividamento!AE10/'Balanço Patrimonial'!AE46","v":0.17515516749072002},{"$f":"Endividamento!AF10/'Balanço Patrimonial'!AF46","v":0.16547385250175425},{"$f":"Endividamento!AG10/'Balanço Patrimonial'!AG46","v":0.1644498724052274},{"$f":"Endividamento!AH10/'Balanço Patrimonial'!AH46","v":0.15623643780921795},{"$f":"Endividamento!AI10/'Balanço Patrimonial'!AI46","v":0.16955881788749974},{"$f":"Endividamento!AJ10/'Balanço Patrimonial'!AJ46","v":0.16955881788749974},{"$f":"Endividamento!AK10/'Balanço Patrimonial'!AK46","v":0.16295402213751706},{"$f":"Endividamento!AL10/'Balanço Patrimonial'!AL46","v":0.35754696677343273},{"$f":"Endividamento!AM10/'Balanço Patrimonial'!AM46","v":0.33952042831581225},{"$f":"Endividamento!AN10/'Balanço Patrimonial'!AN46","v":0.32268941365765941},{"$f":"Endividamento!AO10/'Balanço Patrimonial'!AO46","v":0.32268941365765941},{"$f":"Endividamento!AP10/'Balanço Patrimonial'!AP46","v":0.32544517810482765},{"$f":"Endividamento!AQ10/'Balanço Patrimonial'!AQ46","v":0.32898733938376201},{"$f":"Endividamento!AR10/'Balanço Patrimonial'!AR46","v":0.20813681565066028},{"$f":"Endividamento!AS10/'Balanço Patrimonial'!AS46","v":0.20656014419156876},{"$f":"Endividamento!AT10/'Balanço Patrimonial'!AT46","v":0.20656014419156876}]
["Dívida líquida / EBITDA¹",{"$f":"Endividamento!B23","v":0.79961095414040417},{"$f":"Endividamento!C23","v":0.80934234787953285},{"$f":"Endividamento!D23","v":0.54706365503080079},{"$f":"Endividamento!E23","v":0.53784743559763559},{"$f":"Endividamento!F23","v":0.53784743559763559},{"$f":"Endividamento!G23","v":0.35872204833956384},{"$f":"Endividamento!H23","v":0.39759890951885052},{"$f":"Endividamento!I23","v":0.30898378707031449},{"$f":"Endividamento!J23","v":0.37617454290298818},{"$f":"Endividamento!K23","v":0.37617454290298818},{"$f":"Endividamento!L23","v":0.35859961333133572},{"$f":"Endividamento!M23","v":0.52681076779343317},{"$f":"Endividamento!N23","v":0.41863332400723485},{"$f":"Endividamento!O23","v":0.47683649025926333},{"$f":"Endividamento!P23","v":0.47683649025926333},{"$f":"Endividamento!Q23","v":0.41562993392199277},{"$f":"Endividamento!R23","v":0.63113268957282087},{"$f":"Endividamento!S23","v":0.62891992729359991},{"$f":"Endividamento!T23","v":0.77029469333751588},{"$f":"Endividamento!U23","v":0.77029469333751588},{"$f":"Endividamento!V23","v":1.0244684750733131},{"$f":"Endividamento!W23","v":1.480431584109857},{"$f":"Endividamento!X23","v":1.3560985626283371},{"$f":"Endividamento!Y23","v":0.42602285714285831},{"$f":"Endividamento!Z23","v":0.42602285714285831},{"$f":"Endividamento!AA23","v":0.18691528545119723},{"$f":"Endividamento!AB23","v":7.1621621621622167E-2},{"$f":"Endividamento!AC23","v":2.5813106796116626E-2},{"$f":"Endividamento!AD23","v":-0.44959378733572286},{"$f":"Endividamento!AE23","v":-0.44959378733572286},{"$f":"Endividamento!AF23","v":-0.49164444444444455},{"$f":"Endividamento!AG23","v":-0.30739130434782602},{"$f":"Endividamento!AH23","v":-0.36941120607787276},{"$f":"Endividamento!AI23","v":-0.24543527271028778},{"$f":"Endividamento!AJ23","v":-0.24543527271028778},{"$f":"Endividamento!AK23","v":-0.31385614385614391},{"$f":"Endividamento!AL23","v":0.17499116607773824},{"$f":"Endividamento!AM23","v":-3.0735970561177106E-2},{"$f":"Endividamento!AN23","v":8.8220611916264041E-2},{"$f":"Endividamento!AO23","v":8.8220611916264041E-2},{"$f":"Endividamento!AP23","v":0.49492946708463925},{"$f":"Endividamento!AQ23","v":0.77960025262845023},{"$f":"Endividamento!AR23","v":-7.0374892268342277},{"$f":"Endividamento!AS23","v":-6.355912197621902},{"$f":"Endividamento!AT23","v":-6.355912197621902}]
[]
["Indicadores de retorno"]
["ROA",{"$f":"(74.6+89+40+DRE!B28)/'Balanço Patrimonial'!B24","v":0.10978003234166979},{"$f":"(DRE!B28+DRE!C28+40+89)/'Balanço Patrimonial'!C24","v":0.10967867795168064},{"$f":"(40+DRE!D28+DRE!C28+DRE!B28)/'Balanço Patrimonial'!D24","v":0.10115933919157684},{"$f":"SUM(DRE!B28:E28)/'Balanço Patrimonial'!E24","v":0.12349508596699955},{"$f":"DRE!F28/'Balanço Patrimonial'!F24","v":0.12349508596699958},{"$f":"SUM(DRE!C28:E28,DRE!G28)/'Balanço Patrimonial'!G24","v":0.13208551740591823},{"$f":"SUM(DRE!G28:H28,DRE!D28:E28)/'Balanço Patrimonial'!H24","v":0.13412793251752234},{"$f":"SUM(DRE!G28:I28,DRE!E28)/'Balanço Patrimonial'!I24","v":0.11576477622575582},{"$f":"SUM(DRE!G28:J28)/'Balanço Patrimonial'!J24","v":0.11567539818993215},{"$f":"DRE!K28/'Balanço Patrimonial'!K24","v":0.11567539818993224},{"$f":"SUM(DRE!H28:J28,DRE!L28)/'Balanço Patrimonial'!L24","v":9.6594897701897664E-2},{"$f":"SUM(DRE!L28:M28,DRE!I28:J28)/'Balanço Patrimonial'!M24","v":8.4146893357196828E-2},{"$f":"SUM(DRE!L28:N28,DRE!J28)/'Balanço Patrimonial'!N24","v":7.0043238876383807E-2},{"$f":"SUM(DRE!L28:O28)/'Balanço Patrimonial'!O24","v":4.2274594542593767E-2},{"$f":"DRE!P28/'Balanço Patrimonial'!P24","v":4.2197818258510406E-2},{"$f":"SUM(DRE!M28:O28,DRE!Q28)/'Balanço Patrimonial'!Q24","v":3.5835934640753089E-2},{"$f":"SUM(DRE!Q28:R28,DRE!N28:O28)/'Balanço Patrimonial'!R24","v":2.6978712599754838E-2},{"$f":"SUM(DRE!Q28:S28,DRE!O28)/'Balanço Patrimonial'!S24","v":1.3631159300668549E-2},{"$f":"SUM(DRE!Q28:T28)/'Balanço Patrimonial'!T24","v":-8.9722311674799854E-3},{"$f":"DRE!U28/'Balanço Patrimonial'!U24","v":-8.9539002700091443E-3},{"$f":"SUM(DRE!R28:T28,DRE!V28)/'Balanço Patrimonial'!V24","v":-2.3699415498494237E-2},{"$f":"SUM(DRE!V28:W28,DRE!S28:T28)/'Balanço Patrimonial'!W24","v":-2.9716159442565823E-2},{"$f":"SUM(DRE!V28:X28,DRE!T28)/'Balanço Patrimonial'!X24","v":-2.5135266728916427E-2},{"$f":"SUM(DRE!V28:Y28)/'Balanço Patrimonial'!Y24","v":-1.05077348016705E-2},{"$f":"DRE!Z28/'Balanço Patrimonial'!Z24","v":-1.0613340176561736E-2},{"$f":"SUM(DRE!W28:Y28,DRE!AA28)/'Balanço Patrimonial'!AA24","v":-3.9776338356796873E-3},{"$f":"SUM(DRE!AA28:AB28,DRE!X28:Y28)/'Balanço Patrimonial'!AB24","v":-1.2626308399913253E-2},{"$f":"SUM(DRE!AA28:AC28,DRE!Y28)/'Balanço Patrimonial'!AC24","v":-1.2713933848472976E-2},{"$f":"SUM(DRE!AA28:AD28)/'Balanço Patrimonial'!AD24","v":-1.873627784670277E-3},{"$f":"DRE!AE28/'Balanço Patrimonial'!AE24","v":-1.8931598117691427E-3},{"$f":"SUM(DRE!AB28:AD28,DRE!AF28)/'Balanço Patrimonial'!AF24","v":-3.9877684200730727E-3},{"$f":"SUM(DRE!AF28:AG28,DRE!AC28:AD28)/'Balanço Patrimonial'!AG24","v":2.8387884778670884E-3},{"$f":"SUM(DRE!AF28:AH28,DRE!AD28)/'Balanço Patrimonial'!AH24","v":6.2367447275856478E-3},{"$f":"SUM(DRE!AF28:AI28)/'Balanço Patrimonial'!AI24","v":1.1195343899210611E-3},{"$f":"DRE!AJ28/'Balanço Patrimonial'!AJ24","v":1.0495634905509606E-3},{"$f":"SUM(DRE!AG28:AI28,DRE!AK28)/'Balanço Patrimonial'!AK24","v":1.5385638030994538E-17},{"$f":"SUM(DRE!AK28:AL28,DRE!AH28:AI28)/'Balanço Patrimonial'!AL24","v":3.2683092370818147E-3},{"$f":"SUM(DRE!AK28:AM28,DRE!AI28)/'Balanço Patrimonial'!AM24","v":2.7865282735698507E-3},{"$f":"SUM(DRE!AK28:AN28)/'Balanço Patrimonial'!AN24","v":4.8267869624501339E-3},{"$f":"DRE!AO28/'Balanço Patrimonial'!AO24","v":4.8555718461310545E-3},{"$f":"SUM(DRE!AL28:AN28,DRE!AP28)/'Balanço Patrimonial'!AP24","v":3.5098732575294129E-3},{"$f":"SUM(DRE!AP28:AQ28,DRE!AM28:AN28)/'Balanço Patrimonial'!AQ24","v":-1.3687514805097896E-3},{"$f":"(DRE!AR28+DRE!AQ28+DRE!AP28+DRE!AN28)/'Balanço Patrimonial'!AR24","v":-4.1567629546323563E-3},{"$f":"(DRE!AS28+DRE!AR28+DRE!AQ28+DRE!AO28)/'Balanço Patrimonial'!AS24","v":3.533809963151946E-3},{"$f":"(DRE!AT28+DRE!AS28+DRE!AR28+DRE!AP28)/'Balanço Patrimonial'!AT24","v":-4.3145023531282554E-3}]
["ROE",{"$f":"(74.6+89+40+DRE!B28)/'Balanço Patrimonial'!B46","v":0.18863069749738318},{"$f":"(DRE!B28+DRE!C28+40+89)/'Balanço Patrimonial'!C46","v":0.16945262705315692},{"$f":"(40+DRE!D28+DRE!C28+DRE!B28)/'Balanço Patrimonial'!D46","v":0.15350410607691151},{"$f":"SUM(DRE!B28:E28)/'Balanço Patrimonial'!E46","v":0.19729987778517219},{"$f":"DRE!F28/'Balanço Patrimonial'!F46","v":0.19729987778517222},{"$f":"SUM(DRE!C28:E28,DRE!G28)/'Balanço Patrimonial'!G46","v":0.21202209950974457},{"$f":"SUM(DRE!G28:H28,DRE!D28:E28)/'Balanço Patrimonial'!H46","v":0.20049818500945499},{"$f":"SUM(DRE!G28:I28,DRE!E28)/'Balanço Patrimonial'!I46","v":0.17194880420003611},{"$f":"SUM(DRE!G28:J28)/'Balanço Patrimonial'!J46","v":0.17628333473151009},{"$f":"DRE!K28/'Balanço Patrimonial'!K46","v":0.17628333473151023},{"$f":"SUM(DRE!H28:J28,DRE!L28)/'Balanço Patrimonial'!L46","v":0.1482971570087073},{"$f":"SUM(DRE!L28:M28,DRE!I28:J28)/'Balanço Patrimonial'!M46","v":0.1246420811196202},{"$f":"SUM(DRE!L28:N28,DRE!J28)/'Balanço Patrimonial'!N46","v":0.10333141193940615},{"$f":"SUM(DRE!L28:O28)/'Balanço Patrimonial'!O46","v":6.3955705480348318E-2},{"$f":"DRE!P28/'Balanço Patrimonial'!P46","v":6.3839553416305136E-2},{"$f":"SUM(DRE!M28:O28,DRE!Q28)/'Balanço Patrimonial'!Q46","v":5.2392297223204126E-2},{"$f":"SUM(DRE!Q28:R28,DRE!N28:O28)/'Balanço Patrimonial'!R46","v":3.8116369886682773E-2},{"$f":"SUM(DRE!Q28:S28,DRE!O28)/'Balanço Patrimonial'!S46","v":1.973821756013527E-2},{"$f":"SUM(DRE!Q28:T28)/'Balanço Patrimonial'!T46","v":-1.2869363524343759E-2},{"$f":"DRE!U28/'Balanço Patrimonial'!U46","v":-1.2843070512173633E-2},{"$f":"SUM(DRE!R28:T28,DRE!V28)/'Balanço Patrimonial'!V46","v":-3.338979019255512E-2},{"$f":"SUM(DRE!V28:W28,DRE!S28:T28)/'Balanço Patrimonial'!W46","v":-4.1055617318241033E-2},{"$f":"SUM(DRE!V28:X28,DRE!T28)/'Balanço Patrimonial'!X46","v":-3.4268447668057304E-2},{"$f":"SUM(DRE!V28:Y28)/'Balanço Patrimonial'!Y46","v":-1.432549246579883E-2},{"$f":"DRE!Z28/'Balanço Patrimonial'!Z46","v":-1.4469467264450179E-2},{"$f":"SUM(DRE!W28:Y28,DRE!AA28)/'Balanço Patrimonial'!AA46","v":-5.2521083874231562E-3},{"$f":"SUM(DRE!AA28:AB28,DRE!X28:Y28)/'Balanço Patrimonial'!AB46","v":-1.7776494486953526E-2},{"$f":"SUM(DRE!AA28:AC28,DRE!Y28)/'Balanço Patrimonial'!AC46","v":-1.7502391315092531E-2},{"$f":"SUM(DRE!AA28:AD28)/'Balanço Patrimonial'!AD46","v":-3.892337055349384E-3},{"$f":"DRE!AE28/'Balanço Patrimonial'!AE46","v":-3.9329135420267435E-3},{"$f":"SUM(DRE!AB28:AD28,DRE!AF28)/'Balanço Patrimonial'!AF46","v":-8.2417623697809451E-3},{"$f":"SUM(DRE!AF28:AG28,DRE!AC28:AD28)/'Balanço Patrimonial'!AG46","v":5.8802908482319411E-3},{"$f":"SUM(DRE!AF28:AH28,DRE!AD28)/'Balanço Patrimonial'!AH46","v":1.3319006671475475E-2},{"$f":"SUM(DRE!AF28:AI28)/'Balanço Patrimonial'!AI46","v":2.3860519667546292E-3},{"$f":"DRE!AJ28/'Balanço Patrimonial'!AJ46","v":2.2369237188323921E-3},{"$f":"SUM(DRE!AG28:AI28,DRE!AK28)/'Balanço Patrimonial'!AK46","v":3.3210703502955282E-17},{"$f":"SUM(DRE!AK28:AL28,DRE!AH28:AI28)/'Balanço Patrimonial'!AL46","v":7.7315422646969901E-3},{"$f":"SUM(DRE!AK28:AM28,DRE!AI28)/'Balanço Patrimonial'!AM46","v":6.5760443991652569E-3},{"$f":"SUM(DRE!AK28:AN28)/'Balanço Patrimonial'!AN46","v":1.1407263025886176E-2},{"$f":"DRE!AO28/'Balanço Patrimonial'!AO46","v":1.1475291041597712E-2},{"$f":"SUM(DRE!AL28:AN28,DRE!AP28)/'Balanço Patrimonial'!AP46","v":8.3792524127574933E-3},{"$f":"SUM(DRE!AP28:AQ28,DRE!AM28:AN28)/'Balanço Patrimonial'!AQ46","v":-3.3623275910865781E-3},{"$f":"(DRE!AR28+DRE!AQ28+DRE!AP28+DRE!AN28)/'Balanço Patrimonial'!AR46","v":-8.4341877626301007E-3},{"$f":"(DRE!AS28+DRE!AR28+DRE!AQ28+DRE!AO28)/'Balanço Patrimonial'!AS46","v":7.1263322509428455E-3},{"$f":"(DRE!AT28+DRE!AS28+DRE!AR28+DRE!AP28)/'Balanço Patrimonial'!AT46","v":-8.7006878090418269E-3}]
[]
["¹ A partir de 2017, é considerado o EBITDA pró-forma (sem o efeito do IFRS 16) dos últimos 12 meses para cálculo do índice de alavancagem 'Dívida Líquida / EBITDA 12M'."]

{"sheet":"Dividendos","index":11,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[]
["Juros sob Capital Próprio"]
["Valor Bruto por Ação (R$)",0.55131084499999994,0.55652928000000002,0.51378458000000005,0.34735322499999999,3.2267705000000001E-2]
["Valor Líquido por Ação (R$)",0.46861421999999997,0.47304988799999997,0.43671689499999999,0.29525024,2.7427549999999998E-2]
["Total Bruto (R$ milhões)",72.867999999999995,73.924999999999997,68.444999999999993,45.847000000000001,4.2590000000000003]
["Dividendos"]
["Valor Bruto por Ação (R$)",0.93834004500000001,0.91224696712689535,0.38001821499999999,6.6198847400067651E-2,null,null,2.9663609999999998E-3,4.2598651500000001E-3,1.7499954000000002E-2]
["Valor Líquido por Ação (R$)",0.75282959500000002,0.91224696712689535,0.38001821499999999,6.6198847400067651E-2]
["Total Bruto (R$ milhões)",124.51933532999999,121.43594426,50.400732349999998,8.7375568599999998,null,null,1.9654320000000001,2.8297880000000002,11.684734000000001]

{"sheet":"Operational Data","index":12,"n_rows":55,"n_cols":46,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020]
[]
["PORT TERMINALS"]
["Total Handled - Containers",{"$f":"'Dados Operacionais'!B12","v":243047},{"$f":"'Dados Operacionais'!C12","v":279375},{"$f":"'Dados Operacionais'!D12","v":305240},{"$f":"'Dados Operacionais'!E12","v":310911},{"$f":"'Dados Operacionais'!F12","v":1142368},{"$f":"'Dados Operacionais'!G12","v":281714},{"$f":"'Dados Operacionais'!H12","v":308439},{"$f":"'Dados Operacionais'!I12","v":314552},{"$f":"'Dados Operacionais'!J12","v":267660},{"$f":"'Dados Operacionais'!K12","v":1177247},{"$f":"'Dados Operacionais'!L12","v":251949},{"$f":"'Dados Operacionais'!M12","v":258657},{"$f":"'Dados Operacionais'!N12","v":227978},{"$f":"'Dados Operacionais'!O12","v":218989},{"$f":"'Dados Operacionais'!P12","v":958502},{"$f":"'Dados Operacionais'!Q12","v":208488},{"$f":"'Dados Operacionais'!R12","v":228169},{"$f":"'Dados Operacionais'!S12","v":235853},{"$f":"'Dados Operacionais'!T12","v":247412},{"$f":"'Dados Operacionais'!U12","v":923092},{"$f":"'Dados Operacionais'!V12","v":228228},{"$f":"'Dados Operacionais'!W12","v":245074},{"$f":"'Dados Operacionais'!X12","v":275682},{"$f":"'Dados Operacionais'!Y12","v":267983},{"$f":"'Dados Operacionais'!Z12","v":1016394},{"$f":"'Dados Operacionais'!AA12","v":251807},{"$f":"'Dados Operacionais'!AB12","v":229425},{"$f":"'Dados Operacionais'!AC12","v":238559},{"$f":"'Dados Operacionais'!AD12","v":248903},{"$f":"'Dados Operacionais'!AE12","v":968694},{"$f":"'Dados Operacionais'!AF12","v":253157},{"$f":"'Dados Operacionais'!AG12","v":266121},{"$f":"'Dados Operacionais'!AH12","v":288798},{"$f":"'Dados Operacionais'!AI12","v":276411},{"$f":"'Dados Operacionais'!AJ12","v":1084487},{"$f":"'Dados Operacionais'!AK12","v":254929},{"$f":"'Dados Operacionais'!AL12","v":320079},{"$f":"'Dados Operacionais'!AM12","v":304143},{"$f":"'Dados Operacionais'!AN12","v":289863},{"$f":"'Dados Operacionais'!AO12","v":1169014},{"$f":"'Dados Operacionais'!AP12","v":265321},{"$f":"'Dados Operacionais'!AQ12","v":256725},{"$f":"'Dados Operacionais'!AR12","v":254211},{"$f":"'Dados Operacionais'!AS12","v":302735},{"$f":"'Dados Operacionais'!AT12","v":1078992}]
["Full containers",{"$f":"'Dados Operacionais'!B13","v":181284.13160000002},{"$f":"'Dados Operacionais'!C13","v":214878.58050000001},{"$f":"'Dados Operacionais'!D13","v":230282.13849999997},{"$f":"'Dados Operacionais'!E13","v":236365.34079999998},{"$f":"'Dados Operacionais'!F13","v":863477},{"$f":"'Dados Operacionais'!G13","v":215966.91269999999},{"$f":"'Dados Operacionais'!H13","v":222299.49089999998},{"$f":"'Dados Operacionais'!I13","v":237930.83720000004},{"$f":"'Dados Operacionais'!J13","v":197109.82120000001},{"$f":"'Dados Operacionais'!K13","v":874511},{"$f":"'Dados Operacionais'!L13","v":178181.14110000001},{"$f":"'Dados Operacionais'!M13","v":185630.9472},{"$f":"'Dados Operacionais'!N13","v":177345.60559999998},{"$f":"'Dados Operacionais'!O13","v":161853.32520000002},{"$f":"'Dados Operacionais'!P13","v":704197.41740000003},{"$f":"'Dados Operacionais'!Q13","v":154960.49190000002},{"$f":"'Dados Operacionais'!R13","v":169173.0563},{"$f":"'Dados Operacionais'!S13","v":186768.87349999999},{"$f":"'Dados Operacionais'!T13","v":196700.00879999998},{"$f":"'Dados Operacionais'!U13","v":709105.53630000004},{"$f":"'Dados Operacionais'!V13","v":172815},{"$f":"'Dados Operacionais'!W13","v":188558},{"$f":"'Dados Operacionais'!X13","v":211846},{"$f":"'Dados Operacionais'!Y13","v":209942},{"$f":"'Dados Operacionais'!Z13","v":783094},{"$f":"'Dados Operacionais'!AA13","v":197334},{"$f":"'Dados Operacionais'!AB13","v":181427},{"$f":"'Dados Operacionais'!AC13","v":193447},{"$f":"'Dados Operacionais'!AD13","v":192000},{"$f":"'Dados Operacionais'!AE13","v":764208},{"$f":"'Dados Operacionais'!AF13","v":193755},{"$f":"'Dados Operacionais'!AG13","v":202984},{"$f":"'Dados Operacionais'!AH13","v":226448},{"$f":"'Dados Operacionais'!AI13","v":214110},{"$f":"'Dados Operacionais'!AJ13","v":837297},{"$f":"'Dados Operacionais'!AK13","v":200651},{"$f":"'Dados Operacionais'!AL13","v":241737},{"$f":"'Dados Operacionais'!AM13","v":234865},{"$f":"'Dados Operacionais'!AN13","v":220793},{"$f":"'Dados Operacionais'!AO13","v":898046},{"$f":"'Dados Operacionais'!AP13","v":204757},{"$f":"'Dados Operacionais'!AQ13","v":187514},{"$f":"'Dados Operacionais'!AR13","v":185389},{"$f":"'Dados Operacionais'!AS13","v":229628},{"$f":"'Dados Operacionais'!AT13","v":807288}]
["Empty containers",{"$f":"'Dados Operacionais'!B14","v":61762.868399999985},{"$f":"'Dados Operacionais'!C14","v":64496.419499999996},{"$f":"'Dados Operacionais'!D14","v":74957.861500000014},{"$f":"'Dados Operacionais'!E14","v":74545.659200000009},{"$f":"'Dados Operacionais'!F14","v":278891},{"$f":"'Dados Operacionais'!G14","v":65747.087300000028},{"$f":"'Dados Operacionais'!H14","v":86139.50910000001},{"$f":"'Dados Operacionais'!I14","v":76621.162799999976},{"$f":"'Dados Operacionais'!J14","v":70550.178799999994},{"$f":"'Dados Operacionais'!K14","v":302736},{"$f":"'Dados Operacionais'!L14","v":73767.858899999992},{"$f":"'Dados Operacionais'!M14","v":73026.052800000019},{"$f":"'Dados Operacionais'!N14","v":50632.394400000027},{"$f":"'Dados Operacionais'!O14","v":57135.674799999993},{"$f":"'Dados Operacionais'!P14","v":254304.58260000002},{"$f":"'Dados Operacionais'!Q14","v":53527.508099999992},{"$f":"'Dados Operacionais'!R14","v":58995.943700000003},{"$f":"'Dados Operacionais'!S14","v":49084.126499999998},{"$f":"'Dados Operacionais'!T14","v":50711.991200000033},{"$f":"'Dados Operacionais'!U14","v":213986.46370000002},{"$f":"'Dados Operacionais'!V14","v":55413},{"$f":"'Dados Operacionais'!W14","v":56516},{"$f":"'Dados Operacionais'!X14","v":63836},{"$f":"'Dados Operacionais'!Y14","v":58041},{"$f":"'Dados Operacionais'!Z14","v":233300},{"$f":"'Dados Operacionais'!AA14","v":54473},{"$f":"'Dados Operacionais'!AB14","v":47998},{"$f":"'Dados Operacionais'!AC14","v":45112},{"$f":"'Dados Operacionais'!AD14","v":56903},{"$f":"'Dados Operacionais'!AE14","v":204486},{"$f":"'Dados Operacionais'!AF14","v":59402},{"$f":"'Dados Operacionais'!AG14","v":63137},{"$f":"'Dados Operacionais'!AH14","v":62350},{"$f":"'Dados Operacionais'!AI14","v":62301},{"$f":"'Dados Operacionais'!AJ14","v":247190},{"$f":"'Dados Operacionais'!AK14","v":54278},{"$f":"'Dados Operacionais'!AL14","v":78342},{"$f":"'Dados Operacionais'!AM14","v":69278},{"$f":"'Dados Operacionais'!AN14","v":69070},{"$f":"'Dados Operacionais'!AO14","v":270968},{"$f":"'Dados Operacionais'!AP14","v":60564},{"$f":"'Dados Operacionais'!AQ14","v":69211},{"$f":"'Dados Operacionais'!AR14","v":68822},{"$f":"'Dados Operacionais'!AS14","v":73107},{"$f":"'Dados Operacionais'!AT14","v":271704}]
["% of Full containers",{"$f":"'Dados Operacionais'!B15","v":0.74588096787864089},{"$f":"'Dados Operacionais'!C15","v":0.76914033288590611},{"$f":"'Dados Operacionais'!D15","v":0.75442975527453793},{"$f":"'Dados Operacionais'!E15","v":0.76023473212591375},{"$f":"'Dados Operacionais'!F15","v":0.75586588559903634},{"$f":"'Dados Operacionais'!G15","v":0.7666176075736385},{"$f":"'Dados Operacionais'!H15","v":0.72072432766284411},{"$f":"'Dados Operacionais'!I15","v":0.7564117767491545},{"$f":"'Dados Operacionais'!J15","v":0.73641866995441985},{"$f":"'Dados Operacionais'!K15","v":0.74284411002958595},{"$f":"'Dados Operacionais'!L15","v":0.70721114630341864},{"$f":"'Dados Operacionais'!M15","v":0.71767223465825392},{"$f":"'Dados Operacionais'!N15","v":0.7779066646781706},{"$f":"'Dados Operacionais'!O15","v":0.73909340286498415},{"$f":"'Dados Operacionais'!P15","v":0.73468539178843661},{"$f":"'Dados Operacionais'!Q15","v":0.74325856596063089},{"$f":"'Dados Operacionais'!R15","v":0.74143751473688357},{"$f":"'Dados Operacionais'!S15","v":0.79188678329298323},{"$f":"'Dados Operacionais'!T15","v":0.79503018770310241},{"$f":"'Dados Operacionais'!U15","v":0.76818511730141747},{"$f":"'Dados Operacionais'!V15","v":0.75720332299279669},{"$f":"'Dados Operacionais'!W15","v":0.76939210197736196},{"$f":"'Dados Operacionais'!X15","v":0.76844335139762476},{"$f":"'Dados Operacionais'!Y15","v":0.78341536590007577},{"$f":"'Dados Operacionais'!Z15","v":0.77046302910091957},{"$f":"'Dados Operacionais'!AA15","v":0.78367162151965597},{"$f":"'Dados Operacionais'!AB15","v":0.79079001852457231},{"$f":"'Dados Operacionais'!AC15","v":0.8108979330060907},{"$f":"'Dados Operacionais'!AD15","v":0.77138483666327851},{"$f":"'Dados Operacionais'!AE15","v":0.78890547479389772},{"$f":"'Dados Operacionais'!AF15","v":0.76535509584961114},{"$f":"'Dados Operacionais'!AG15","v":0.76275077878108077},{"$f":"'Dados Operacionais'!AH15","v":0.78410515308277762},{"$f":"'Dados Operacionais'!AI15","v":0.77460737814341685},{"$f":"'Dados Operacionais'!AJ15","v":0.77206734612770833},{"$f":"'Dados Operacionais'!AK15","v":0.78708581605074357},{"$f":"'Dados Operacionais'!AL15","v":0.75524167471155557},{"$f":"'Dados Operacionais'!AM15","v":0.77221898909394593},{"$f":"'Dados Operacionais'!AN15","v":0.76171501709428246},{"$f":"'Dados Operacionais'!AO15","v":0.76820807962949977},{"$f":"'Dados Operacionais'!AP15","v":0.77173310819724028},{"$f":"'Dados Operacionais'!AQ15","v":0.73040802415035544},{"$f":"'Dados Operacionais'!AR15","v":0.72927214007261687},{"$f":"'Dados Operacionais'!AS15","v":0.75851156952450161},{"$f":"'Dados Operacionais'!AT15","v":0.74818719693936564}]
[]
["Total Handled - General Cargo (ton)",{"$f":"'Dados Operacionais'!B17","v":8007},{"$f":"'Dados Operacionais'!C17","v":7925},{"$f":"'Dados Operacionais'!D17","v":4320},{"$f":"'Dados Operacionais'!E17","v":1650},{"$f":"'Dados Operacionais'!F17","v":21902},{"$f":"'Dados Operacionais'!G17","v":23473},{"$f":"'Dados Operacionais'!H17","v":8555},{"$f":"'Dados Operacionais'!I17","v":23527},{"$f":"'Dados Operacionais'!J17","v":26215},{"$f":"'Dados Operacionais'!K17","v":81770},{"$f":"'Dados Operacionais'!L17","v":20095},{"$f":"'Dados Operacionais'!M17","v":24896},{"$f":"'Dados Operacionais'!N17","v":18448},{"$f":"'Dados Operacionais'!O17","v":15126},{"$f":"'Dados Operacionais'!P17","v":78565},{"$f":"'Dados Operacionais'!Q17","v":27579},{"$f":"'Dados Operacionais'!R17","v":96651},{"$f":"'Dados Operacionais'!S17","v":33742},{"$f":"'Dados Operacionais'!T17","v":3738},{"$f":"'Dados Operacionais'!U17","v":161710},{"$f":"'Dados Operacionais'!V17","v":8515},{"$f":"'Dados Operacionais'!W17","v":36790},{"$f":"'Dados Operacionais'!X17","v":29377},{"$f":"'Dados Operacionais'!Y17","v":28301},{"$f":"'Dados Operacionais'!Z17","v":102983},{"$f":"'Dados Operacionais'!AA17","v":13269},{"$f":"'Dados Operacionais'!AB17","v":10854},{"$f":"'Dados Operacionais'!AC17","v":26867},{"$f":"'Dados Operacionais'!AD17","v":5545.6},{"$f":"'Dados Operacionais'!AE17","v":56535.6},{"$f":"'Dados Operacionais'!AF17","v":37170},{"$f":"'Dados Operacionais'!AG17","v":46095},{"$f":"'Dados Operacionais'!AH17","v":39527},{"$f":"'Dados Operacionais'!AI17","v":13175},{"$f":"'Dados Operacionais'!AJ17","v":135967},{"$f":"'Dados Operacionais'!AK17","v":68425},{"$f":"'Dados Operacionais'!AL17","v":94676},{"$f":"'Dados Operacionais'!AM17","v":12621},{"$f":"'Dados Operacionais'!AN17","v":16023},{"$f":"'Dados Operacionais'!AO17","v":191745},{"$f":"'Dados Operacionais'!AP17","v":16725},{"$f":"'Dados Operacionais'!AQ17","v":81086.244999999995},{"$f":"'Dados Operacionais'!AR17","v":84802},{"$f":"'Dados Operacionais'!AS17","v":98810},{"$f":"'Dados Operacionais'!AT17","v":281423.245}]
["Tecon Santos",{"$f":"'Dados Operacionais'!B18","v":0},{"$f":"'Dados Operacionais'!C18","v":0},{"$f":"'Dados Operacionais'!D18","v":0},{"$f":"'Dados Operacionais'!E18","v":0},{"$f":"'Dados Operacionais'!F18","v":0},{"$f":"'Dados Operacionais'!G18","v":0},{"$f":"'Dados Operacionais'!H18","v":0},{"$f":"'Dados Operacionais'!I18","v":0},{"$f":"'Dados Operacionais'!J18","v":0},{"$f":"'Dados Operacionais'!K18","v":0},{"$f":"'Dados Operacionais'!L18","v":0},{"$f":"'Dados Operacionais'!M18","v":0},{"$f":"'Dados Operacionais'!N18","v":0},{"$f":"'Dados Operacionais'!O18","v":0},{"$f":"'Dados Operacionais'!P18","v":0},{"$f":"'Dados Operacionais'!Q18","v":0},{"$f":"'Dados Operacionais'!R18","v":0},{"$f":"'Dados Operacionais'!S18","v":0},{"$f":"'Dados Operacionais'!T18","v":0},{"$f":"'Dados Operacionais'!U18","v":0},{"$f":"'Dados Operacionais'!V18","v":0},{"$f":"'Dados Operacionais'!W18","v":0},{"$f":"'Dados Operacionais'!X18","v":0},{"$f":"'Dados Operacionais'!Y18","v":0},{"$f":"'Dados Operacionais'!Z18","v":0},{"$f":"'Dados Operacionais'!AA18","v":0},{"$f":"'Dados Operacionais'!AB18","v":0},{"$f":"'Dados Operacionais'!AC18","v":0},{"$f":"'Dados Operacionais'!AD18","v":0},{"$f":"'Dados Operacionais'!AE18","v":0},{"$f":"'Dados Operacionais'!AF18","v":0},{"$f":"'Dados Operacionais'!AG18","v":0},{"$f":"'Dados Operacionais'!AH18","v":0},{"$f":"'Dados Operacionais'!AI18","v":0},{"$f":"'Dados Operacionais'!AJ18","v":0},{"$f":"'Dados Operacionais'!AK18","v":0},{"$f":"'Dados Operacionais'!AL18","v":0},{"$f":"'Dados Operacionais'!AM18","v":0},{"$f":"'Dados Operacionais'!AN18","v":0},{"$f":"'Dados Operacionais'!AO18","v":0},{"$f":"'Dados Operacionais'!AP18","v":0},{"$f":"'Dados Operacionais'!AQ18","v":0},{"$f":"'Dados Operacionais'!AR18","v":0},{"$f":"'Dados Operacionais'!AS18","v":0},{"$f":"'Dados Operacionais'!AT18","v":0}]
["Tecon Imbituba",{"$f":"'Dados Operacionais'!B19","v":679},{"$f":"'Dados Operacionais'!C19","v":1197},{"$f":"'Dados Operacionais'!D19","v":287},{"$f":"'Dados Operacionais'!E19","v":357},{"$f":"'Dados Operacionais'!F19","v":2520},{"$f":"'Dados Operacionais'!G19","v":19036},{"$f":"'Dados Operacionais'!H19","v":6238},{"$f":"'Dados Operacionais'!I19","v":22956},{"$f":"'Dados Operacionais'!J19","v":25636},{"$f":"'Dados Operacionais'!K19","v":73866},{"$f":"'Dados Operacionais'!L19","v":18556},{"$f":"'Dados Operacionais'!M19","v":20279},{"$f":"'Dados Operacionais'!N19","v":13959},{"$f":"'Dados Operacionais'!O19","v":12314},{"$f":"'Dados Operacionais'!P19","v":65108},{"$f":"'Dados Operacionais'!Q19","v":17947},{"$f":"'Dados Operacionais'!R19","v":93978},{"$f":"'Dados Operacionais'!S19","v":33381},{"$f":"'Dados Operacionais'!T19","v":3738},{"$f":"'Dados Operacionais'!U19","v":149044},{"$f":"'Dados Operacionais'!V19","v":8515},{"$f":"'Dados Operacionais'!W19","v":36790},{"$f":"'Dados Operacionais'!X19","v":14184},{"$f":"'Dados Operacionais'!Y19","v":27597},{"$f":"'Dados Operacionais'!Z19","v":87086},{"$f":"'Dados Operacionais'!AA19","v":13139},{"$f":"'Dados Operacionais'!AB19","v":10854},{"$f":"'Dados Operacionais'!AC19","v":26867},{"$f":"'Dados Operacionais'!AD19","v":5461},{"$f":"'Dados Operacionais'!AE19","v":56321},{"$f":"'Dados Operacionais'!AF19","v":37077},{"$f":"'Dados Operacionais'!AG19","v":45288},{"$f":"'Dados Operacionais'!AH19","v":39460},{"$f":"'Dados Operacionais'!AI19","v":13124},{"$f":"'Dados Operacionais'!AJ19","v":134949},{"$f":"'Dados Operacionais'!AK19","v":68425},{"$f":"'Dados Operacionais'!AL19","v":94676},{"$f":"'Dados Operacionais'!AM19","v":11042},{"$f":"'Dados Operacionais'!AN19","v":16023},{"$f":"'Dados Operacionais'!AO19","v":190166},{"$f":"'Dados Operacionais'!AP19","v":16698},{"$f":"'Dados Operacionais'!AQ19","v":81086.244999999995},{"$f":"'Dados Operacionais'!AR19","v":84802},{"$f":"'Dados Operacionais'!AS19","v":98758},{"$f":"'Dados Operacionais'!AT19","v":281344.245}]
["Tecon Vila do Conde",{"$f":"'Dados Operacionais'!B20","v":7328},{"$f":"'Dados Operacionais'!C20","v":6728},{"$f":"'Dados Operacionais'!D20","v":4033},{"$f":"'Dados Operacionais'!E20","v":1293},{"$f":"'Dados Operacionais'!F20","v":19382},{"$f":"'Dados Operacionais'!G20","v":4437},{"$f":"'Dados Operacionais'!H20","v":2317},{"$f":"'Dados Operacionais'!I20","v":571},{"$f":"'Dados Operacionais'!J20","v":579},{"$f":"'Dados Operacionais'!K20","v":7904},{"$f":"'Dados Operacionais'!L20","v":1539},{"$f":"'Dados Operacionais'!M20","v":4617},{"$f":"'Dados Operacionais'!N20","v":4489},{"$f":"'Dados Operacionais'!O20","v":2812},{"$f":"'Dados Operacionais'!P20","v":13457},{"$f":"'Dados Operacionais'!Q20","v":9632},{"$f":"'Dados Operacionais'!R20","v":2673},{"$f":"'Dados Operacionais'!S20","v":361},{"$f":"'Dados Operacionais'!T20","v":0},{"$f":"'Dados Operacionais'!U20","v":12666},{"$f":"'Dados Operacionais'!V20","v":0},{"$f":"'Dados Operacionais'!W20","v":0},{"$f":"'Dados Operacionais'!X20","v":15193},{"$f":"'Dados Operacionais'!Y20","v":704},{"$f":"'Dados Operacionais'!Z20","v":15897},{"$f":"'Dados Operacionais'!AA20","v":130},{"$f":"'Dados Operacionais'!AB20","v":0},{"$f":"'Dados Operacionais'!AC20","v":0},{"$f":"'Dados Operacionais'!AD20","v":84.6},{"$f":"'Dados Operacionais'!AE20","v":214.6},{"$f":"'Dados Operacionais'!AF20","v":93},{"$f":"'Dados Operacionais'!AG20","v":807},{"$f":"'Dados Operacionais'!AH20","v":67},{"$f":"'Dados Operacionais'!AI20","v":51},{"$f":"'Dados Operacionais'!AJ20","v":1018},{"$f":"'Dados Operacionais'!AK20","v":0},{"$f":"'Dados Operacionais'!AL20","v":0},{"$f":"'Dados Operacionais'!AM20","v":1579},{"$f":"'Dados Operacionais'!AN20","v":0},{"$f":"'Dados Operacionais'!AO20","v":1579},{"$f":"'Dados Operacionais'!AP20","v":27},{"$f":"'Dados Operacionais'!AQ20","v":0},{"$f":"'Dados Operacionais'!AR20","v":0},{"$f":"'Dados Operacionais'!AS20","v":52},{"$f":"'Dados Operacionais'!AT20","v":79}]
[]
["Warehousing operations (# cntrs)",{"$f":"'Dados Operacionais'!B22","v":36797},{"$f":"'Dados Operacionais'!C22","v":41876},{"$f":"'Dados Operacionais'!D22","v":47698},{"$f":"'Dados Operacionais'!E22","v":46186},{"$f":"'Dados Operacionais'!F22","v":172557},{"$f":"'Dados Operacionais'!G22","v":50140},{"$f":"'Dados Operacionais'!H22","v":50285},{"$f":"'Dados Operacionais'!I22","v":47733},{"$f":"'Dados Operacionais'!J22","v":35653},{"$f":"'Dados Operacionais'!K22","v":183811},{"$f":"'Dados Operacionais'!L22","v":34987},{"$f":"'Dados Operacionais'!M22","v":33132},{"$f":"'Dados Operacionais'!N22","v":31142},{"$f":"'Dados Operacionais'!O22","v":26449},{"$f":"'Dados Operacionais'!P22","v":125710},{"$f":"'Dados Operacionais'!Q22","v":27802},{"$f":"'Dados Operacionais'!R22","v":27822},{"$f":"'Dados Operacionais'!S22","v":28385},{"$f":"'Dados Operacionais'!T22","v":26866},{"$f":"'Dados Operacionais'!U22","v":110875},{"$f":"'Dados Operacionais'!V22","v":24593},{"$f":"'Dados Operacionais'!W22","v":27445},{"$f":"'Dados Operacionais'!X22","v":34862},{"$f":"'Dados Operacionais'!Y22","v":32609},{"$f":"'Dados Operacionais'!Z22","v":119509},{"$f":"'Dados Operacionais'!AA22","v":33155},{"$f":"'Dados Operacionais'!AB22","v":29432},{"$f":"'Dados Operacionais'!AC22","v":29774},{"$f":"'Dados Operacionais'!AD22","v":31065},{"$f":"'Dados Operacionais'!AE22","v":123426},{"$f":"'Dados Operacionais'!AF22","v":26791},{"$f":"'Dados Operacionais'!AG22","v":28083},{"$f":"'Dados Operacionais'!AH22","v":33454},{"$f":"'Dados Operacionais'!AI22","v":27181},{"$f":"'Dados Operacionais'!AJ22","v":115509},{"$f":"'Dados Operacionais'!AK22","v":29738},{"$f":"'Dados Operacionais'!AL22","v":36978},{"$f":"'Dados Operacionais'!AM22","v":38125},{"$f":"'Dados Operacionais'!AN22","v":36168},{"$f":"'Dados Operacionais'!AO22","v":141009},{"$f":"'Dados Operacionais'!AP22","v":34620},{"$f":"'Dados Operacionais'!AQ22","v":27935},{"$f":"'Dados Operacionais'!AR22","v":26750},{"$f":"'Dados Operacionais'!AS22","v":38302},{"$f":"'Dados Operacionais'!AT22","v":127607}]
["Dwell time of imports (days)",{"$f":"'Dados Operacionais'!B23","v":15.2},{"$f":"'Dados Operacionais'!C23","v":16.2},{"$f":"'Dados Operacionais'!D23","v":16},{"$f":"'Dados Operacionais'!E23","v":14.8},null,{"$f":"'Dados Operacionais'!G23","v":15.9},{"$f":"'Dados Operacionais'!H23","v":12.8},{"$f":"'Dados Operacionais'!I23","v":13.8},{"$f":"'Dados Operacionais'!J23","v":13.9},null,{"$f":"'Dados Operacionais'!L23","v":16.100000000000001},{"$f":"'Dados Operacionais'!M23","v":12.7},{"$f":"'Dados Operacionais'!N23","v":13.2},{"$f":"'Dados Operacionais'!O23","v":12.2},null,{"$f":"'Dados Operacionais'!Q23","v":13.9},{"$f":"'Dados Operacionais'!R23","v":14.9},{"$f":"'Dados Operacionais'!S23","v":13.1},{"$f":"'Dados Operacionais'!T23","v":15.6},null,{"$f":"'Dados Operacionais'!V23","v":12.5},{"$f":"'Dados Operacionais'!W23","v":12},{"$f":"'Dados Operacionais'!X23","v":13.9},{"$f":"'Dados Operacionais'!Y23","v":13.4},null,{"$f":"'Dados Operacionais'!AA23","v":14.8},{"$f":"'Dados Operacionais'!AB23","v":12.8},{"$f":"'Dados Operacionais'!AC23","v":11.8},{"$f":"'Dados Operacionais'!AD23","v":12.7},null,{"$f":"'Dados Operacionais'!AF23","v":11.9},{"$f":"'Dados Operacionais'!AG23","v":14.3},{"$f":"'Dados Operacionais'!AH23","v":14.1},{"$f":"'Dados Operacionais'!AI23","v":13.5},null,{"$f":"'Dados Operacionais'!AK23","v":12.8},{"$f":"'Dados Operacionais'!AL23","v":11.7},{"$f":"'Dados Operacionais'!AM23","v":10.5},{"$f":"'Dados Operacionais'!AN23","v":10.9},null,{"$f":"'Dados Operacionais'!AP23","v":12},{"$f":"'Dados Operacionais'!AQ23","v":12.8},{"$f":"'Dados Operacionais'!AR23","v":9.5},{"$f":"'Dados Operacionais'!AS23","v":9},{"$f":"'Dados Operacionais'!AT23","v":0}]
[]
["Tecon Santos"]
["Total handled (# cntrs)",{"$f":"'Dados Operacionais'!B26","v":235803},{"$f":"'Dados Operacionais'!C26","v":270101},{"$f":"'Dados Operacionais'!D26","v":294869},{"$f":"'Dados Operacionais'!E26","v":297869},{"$f":"'Dados Operacionais'!F26","v":1102461},{"$f":"'Dados Operacionais'!G26","v":273437},{"$f":"'Dados Operacionais'!H26","v":299665},{"$f":"'Dados Operacionais'!I26","v":304346},{"$f":"'Dados Operacionais'!J26","v":258562},{"$f":"'Dados Operacionais'!K26","v":1140773},{"$f":"'Dados Operacionais'!L26","v":238146},{"$f":"'Dados Operacionais'!M26","v":238343},{"$f":"'Dados Operacionais'!N26","v":208892},{"$f":"'Dados Operacionais'!O26","v":202340},{"$f":"'Dados Operacionais'!P26","v":887721},{"$f":"'Dados Operacionais'!Q26","v":189264},{"$f":"'Dados Operacionais'!R26","v":211973},{"$f":"'Dados Operacionais'!S26","v":218123},{"$f":"'Dados Operacionais'!T26","v":230101},{"$f":"'Dados Operacionais'!U26","v":849461},{"$f":"'Dados Operacionais'!V26","v":208953},{"$f":"'Dados Operacionais'!W26","v":222586},{"$f":"'Dados Operacionais'!X26","v":251998},{"$f":"'Dados Operacionais'!Y26","v":242660},{"$f":"'Dados Operacionais'!Z26","v":926197},{"$f":"'Dados Operacionais'!AA26","v":226973},{"$f":"'Dados Operacionais'!AB26","v":204573},{"$f":"'Dados Operacionais'!AC26","v":204699},{"$f":"'Dados Operacionais'!AD26","v":214429},{"$f":"'Dados Operacionais'!AE26","v":850674},{"$f":"'Dados Operacionais'!AF26","v":215367},{"$f":"'Dados Operacionais'!AG26","v":228870},{"$f":"'Dados Operacionais'!AH26","v":241892},{"$f":"'Dados Operacionais'!AI26","v":231198},{"$f":"'Dados Operacionais'!AJ26","v":917327},{"$f":"'Dados Operacionais'!AK26","v":218533},{"$f":"'Dados Operacionais'!AL26","v":282496},{"$f":"'Dados Operacionais'!AM26","v":262993},{"$f":"'Dados Operacionais'!AN26","v":252771},{"$f":"'Dados Operacionais'!AO26","v":1016793},{"$f":"'Dados Operacionais'!AP26","v":233779},{"$f":"'Dados Operacionais'!AQ26","v":220362},{"$f":"'Dados Operacionais'!AR26","v":214857},{"$f":"'Dados Operacionais'!AS26","v":268426},{"$f":"'Dados Operacionais'!AT26","v":937424}]
["Full containers",{"$f":"'Dados Operacionais'!B27","v":177040.89240000001},{"$f":"'Dados Operacionais'!C27","v":209355.28510000001},{"$f":"'Dados Operacionais'!D27","v":224306.84829999998},{"$f":"'Dados Operacionais'!E27","v":228346.37539999999},{"$f":"'Dados Operacionais'!F27","v":839760},{"$f":"'Dados Operacionais'!G27","v":211120.70769999997},{"$f":"'Dados Operacionais'!H27","v":217227.15849999999},{"$f":"'Dados Operacionais'!I27","v":232094.25960000002},{"$f":"'Dados Operacionais'!J27","v":191568.5858},{"$f":"'Dados Operacionais'!K27","v":853150},{"$f":"'Dados Operacionais'!L27","v":169536.13740000001},{"$f":"'Dados Operacionais'!M27","v":171511.62279999998},{"$f":"'Dados Operacionais'!N27","v":164732.23119999998},{"$f":"'Dados Operacionais'!O27","v":151532.42600000001},{"$f":"'Dados Operacionais'!P27","v":657312.41740000003},{"$f":"'Dados Operacionais'!Q27","v":143840.64000000001},{"$f":"'Dados Operacionais'!R27","v":158979.75},{"$f":"'Dados Operacionais'!S27","v":176832.3161},{"$f":"'Dados Operacionais'!T27","v":186427.83019999997},{"$f":"'Dados Operacionais'!U27","v":666080.53630000004},{"$f":"'Dados Operacionais'!V27","v":162660},{"$f":"'Dados Operacionais'!W27","v":176657},{"$f":"'Dados Operacionais'!X27","v":199187},{"$f":"'Dados Operacionais'!Y27","v":196127},{"$f":"'Dados Operacionais'!Z27","v":734631},{"$f":"'Dados Operacionais'!AA27","v":182942},{"$f":"'Dados Operacionais'!AB27","v":167538},{"$f":"'Dados Operacionais'!AC27","v":174513},{"$f":"'Dados Operacionais'!AD27","v":172856},{"$f":"'Dados Operacionais'!AE27","v":697849},{"$f":"'Dados Operacionais'!AF27","v":171817},{"$f":"'Dados Operacionais'!AG27","v":181753},{"$f":"'Dados Operacionais'!AH27","v":199386},{"$f":"'Dados Operacionais'!AI27","v":189282},{"$f":"'Dados Operacionais'!AJ27","v":742238},{"$f":"'Dados Operacionais'!AK27","v":179609},{"$f":"'Dados Operacionais'!AL27","v":220669},{"$f":"'Dados Operacionais'!AM27","v":211968},{"$f":"'Dados Operacionais'!AN27","v":199154},{"$f":"'Dados Operacionais'!AO27","v":811400},{"$f":"'Dados Operacionais'!AP27","v":184699},{"$f":"'Dados Operacionais'!AQ27","v":166949},{"$f":"'Dados Operacionais'!AR27","v":162656},{"$f":"'Dados Operacionais'!AS27","v":208928},{"$f":"'Dados Operacionais'!AT27","v":723232}]
["Empty Containers",{"$f":"'Dados Operacionais'!B28","v":58762.107599999988},{"$f":"'Dados Operacionais'!C28","v":60745.714899999992},{"$f":"'Dados Operacionais'!D28","v":70562.151700000017},{"$f":"'Dados Operacionais'!E28","v":69522.62460000001},{"$f":"'Dados Operacionais'!F28","v":262701},{"$f":"'Dados Operacionais'!G28","v":62316.29230000003},{"$f":"'Dados Operacionais'!H28","v":82437.84150000001},{"$f":"'Dados Operacionais'!I28","v":72251.740399999981},{"$f":"'Dados Operacionais'!J28","v":66993.414199999999},{"$f":"'Dados Operacionais'!K28","v":287623},{"$f":"'Dados Operacionais'!L28","v":68609.862599999993},{"$f":"'Dados Operacionais'!M28","v":66831.377200000017},{"$f":"'Dados Operacionais'!N28","v":44159.76880000002},{"$f":"'Dados Operacionais'!O28","v":50807.573999999993},{"$f":"'Dados Operacionais'!P28","v":230408.58260000002},{"$f":"'Dados Operacionais'!Q28","v":45423.359999999986},{"$f":"'Dados Operacionais'!R28","v":52993.25},{"$f":"'Dados Operacionais'!S28","v":41290.683900000004},{"$f":"'Dados Operacionais'!T28","v":43673.169800000032},{"$f":"'Dados Operacionais'!U28","v":183380.46370000002},{"$f":"'Dados Operacionais'!V28","v":46293},{"$f":"'Dados Operacionais'!W28","v":45929},{"$f":"'Dados Operacionais'!X28","v":52811},{"$f":"'Dados Operacionais'!Y28","v":46533},{"$f":"'Dados Operacionais'!Z28","v":191566},{"$f":"'Dados Operacionais'!AA28","v":44031},{"$f":"'Dados Operacionais'!AB28","v":37035},{"$f":"'Dados Operacionais'!AC28","v":30186},{"$f":"'Dados Operacionais'!AD28","v":41573},{"$f":"'Dados Operacionais'!AE28","v":152825},{"$f":"'Dados Operacionais'!AF28","v":43550},{"$f":"'Dados Operacionais'!AG28","v":47117},{"$f":"'Dados Operacionais'!AH28","v":42506},{"$f":"'Dados Operacionais'!AI28","v":41916},{"$f":"'Dados Operacionais'!AJ28","v":175089},{"$f":"'Dados Operacionais'!AK28","v":38924},{"$f":"'Dados Operacionais'!AL28","v":61827},{"$f":"'Dados Operacionais'!AM28","v":51025},{"$f":"'Dados Operacionais'!AN28","v":53617},{"$f":"'Dados Operacionais'!AO28","v":205393},{"$f":"'Dados Operacionais'!AP28","v":49080},{"$f":"'Dados Operacionais'!AQ28","v":53413},{"$f":"'Dados Operacionais'!AR28","v":52201},{"$f":"'Dados Operacionais'!AS28","v":59498},{"$f":"'Dados Operacionais'!AT28","v":214192}]
["Imported full container",{"$f":"'Dados Operacionais'!B29","v":76522},{"$f":"'Dados Operacionais'!C29","v":91090},{"$f":"'Dados Operacionais'!D29","v":95268},{"$f":"'Dados Operacionais'!E29","v":93234},{"$f":"'Dados Operacionais'!F29","v":356114},{"$f":"'Dados Operacionais'!G29","v":92403},{"$f":"'Dados Operacionais'!H29","v":92529},{"$f":"'Dados Operacionais'!I29","v":83542},{"$f":"'Dados Operacionais'!J29","v":57106},{"$f":"'Dados Operacionais'!K29","v":325580},{"$f":"'Dados Operacionais'!L29","v":61639},{"$f":"'Dados Operacionais'!M29","v":59043},{"$f":"'Dados Operacionais'!N29","v":55673},{"$f":"'Dados Operacionais'!O29","v":51843},{"$f":"'Dados Operacionais'!P29","v":228198},{"$f":"'Dados Operacionais'!Q29","v":52171},{"$f":"'Dados Operacionais'!R29","v":52960},{"$f":"'Dados Operacionais'!S29","v":51965},{"$f":"'Dados Operacionais'!T29","v":46846},{"$f":"'Dados Operacionais'!U29","v":203942},{"$f":"'Dados Operacionais'!V29","v":45155},{"$f":"'Dados Operacionais'!W29","v":49947},{"$f":"'Dados Operacionais'!X29","v":59711},{"$f":"'Dados Operacionais'!Y29","v":56864},{"$f":"'Dados Operacionais'!Z29","v":211677},{"$f":"'Dados Operacionais'!AA29","v":53387},{"$f":"'Dados Operacionais'!AB29","v":46078},{"$f":"'Dados Operacionais'!AC29","v":45708},{"$f":"'Dados Operacionais'!AD29","v":42609},{"$f":"'Dados Operacionais'!AE29","v":187782},{"$f":"'Dados Operacionais'!AF29","v":38699},{"$f":"'Dados Operacionais'!AG29","v":40895},{"$f":"'Dados Operacionais'!AH29","v":49346},{"$f":"'Dados Operacionais'!AI29","v":39579},{"$f":"'Dados Operacionais'!AJ29","v":168519},{"$f":"'Dados Operacionais'!AK29","v":47147},{"$f":"'Dados Operacionais'!AL29","v":58573},{"$f":"'Dados Operacionais'!AM29","v":66328},{"$f":"'Dados Operacionais'!AN29","v":58177},{"$f":"'Dados Operacionais'!AO29","v":230225},{"$f":"'Dados Operacionais'!AP29","v":53129},{"$f":"'Dados Operacionais'!AQ29","v":45977},{"$f":"'Dados Operacionais'!AR29","v":44533},{"$f":"'Dados Operacionais'!AS29","v":44534},{"$f":"'Dados Operacionais'!AT29","v":188173}]
[]
["Tecon Imbituba"]
["Total handled (# cntrs)",{"$f":"'Dados Operacionais'!B32","v":1944},{"$f":"'Dados Operacionais'!C32","v":3910},{"$f":"'Dados Operacionais'!D32","v":4261},{"$f":"'Dados Operacionais'!E32","v":5926},{"$f":"'Dados Operacionais'!F32","v":16041},{"$f":"'Dados Operacionais'!G32","v":3161},{"$f":"'Dados Operacionais'!H32","v":3225},{"$f":"'Dados Operacionais'!I32","v":2744},{"$f":"'Dados Operacionais'!J32","v":2332},{"$f":"'Dados Operacionais'!K32","v":11466},{"$f":"'Dados Operacionais'!L32","v":5070},{"$f":"'Dados Operacionais'!M32","v":12396},{"$f":"'Dados Operacionais'!N32","v":8638},{"$f":"'Dados Operacionais'!O32","v":5631},{"$f":"'Dados Operacionais'!P32","v":32046},{"$f":"'Dados Operacionais'!Q32","v":6597},{"$f":"'Dados Operacionais'!R32","v":5949},{"$f":"'Dados Operacionais'!S32","v":6494},{"$f":"'Dados Operacionais'!T32","v":6395},{"$f":"'Dados Operacionais'!U32","v":25373},{"$f":"'Dados Operacionais'!V32","v":5825},{"$f":"'Dados Operacionais'!W32","v":5542},{"$f":"'Dados Operacionais'!X32","v":6728},{"$f":"'Dados Operacionais'!Y32","v":6316},{"$f":"'Dados Operacionais'!Z32","v":24411},{"$f":"'Dados Operacionais'!AA32","v":7476},{"$f":"'Dados Operacionais'!AB32","v":7648},{"$f":"'Dados Operacionais'!AC32","v":12579},{"$f":"'Dados Operacionais'!AD32","v":12494},{"$f":"'Dados Operacionais'!AE32","v":40197},{"$f":"'Dados Operacionais'!AF32","v":13798},{"$f":"'Dados Operacionais'!AG32","v":14723},{"$f":"'Dados Operacionais'!AH32","v":19991},{"$f":"'Dados Operacionais'!AI32","v":15782},{"$f":"'Dados Operacionais'!AJ32","v":64294},{"$f":"'Dados Operacionais'!AK32","v":12649},{"$f":"'Dados Operacionais'!AL32","v":10313},{"$f":"'Dados Operacionais'!AM32","v":11740},{"$f":"'Dados Operacionais'!AN32","v":13257},{"$f":"'Dados Operacionais'!AO32","v":47959},{"$f":"'Dados Operacionais'!AP32","v":10211},{"$f":"'Dados Operacionais'!AQ32","v":10789},{"$f":"'Dados Operacionais'!AR32","v":13005},{"$f":"'Dados Operacionais'!AS32","v":7673},{"$f":"'Dados Operacionais'!AT32","v":41678}]
["Full containers",{"$f":"'Dados Operacionais'!B33","v":1305.9792000000002},{"$f":"'Dados Operacionais'!C33","v":2390.1830000000004},{"$f":"'Dados Operacionais'!D33","v":2583.0182},{"$f":"'Dados Operacionais'!E33","v":3419.8946000000005},{"$f":"'Dados Operacionais'!F33","v":9689},{"$f":"'Dados Operacionais'!G33","v":1954.1301999999998},{"$f":"'Dados Operacionais'!H33","v":1992.0825},{"$f":"'Dados Operacionais'!I33","v":1651.8879999999999},{"$f":"'Dados Operacionais'!J33","v":1286.098},{"$f":"'Dados Operacionais'!K33","v":6913},{"$f":"'Dados Operacionais'!L33","v":3441.0090000000005},{"$f":"'Dados Operacionais'!M33","v":9889.5288},{"$f":"'Dados Operacionais'!N33","v":6633.9840000000004},{"$f":"'Dados Operacionais'!O33","v":3321.1637999999998},{"$f":"'Dados Operacionais'!P33","v":23959},{"$f":"'Dados Operacionais'!Q33","v":3758.3108999999999},{"$f":"'Dados Operacionais'!R33","v":4376.0844000000006},{"$f":"'Dados Operacionais'!S33","v":3456.7561999999998},{"$f":"'Dados Operacionais'!T33","v":3585.0369999999998},{"$f":"'Dados Operacionais'!U33","v":15014},{"$f":"'Dados Operacionais'!V33","v":3312},{"$f":"'Dados Operacionais'!W33","v":3050},{"$f":"'Dados Operacionais'!X33","v":3649},{"$f":"'Dados Operacionais'!Y33","v":3888},{"$f":"'Dados Operacionais'!Z33","v":13899},{"$f":"'Dados Operacionais'!AA33","v":4312},{"$f":"'Dados Operacionais'!AB33","v":4558},{"$f":"'Dados Operacionais'!AC33","v":7230},{"$f":"'Dados Operacionais'!AD33","v":7014},{"$f":"'Dados Operacionais'!AE33","v":23114},{"$f":"'Dados Operacionais'!AF33","v":7586},{"$f":"'Dados Operacionais'!AG33","v":9023},{"$f":"'Dados Operacionais'!AH33","v":13573},{"$f":"'Dados Operacionais'!AI33","v":9599},{"$f":"'Dados Operacionais'!AJ33","v":39781},{"$f":"'Dados Operacionais'!AK33","v":7288},{"$f":"'Dados Operacionais'!AL33","v":5997},{"$f":"'Dados Operacionais'!AM33","v":7272},{"$f":"'Dados Operacionais'!AN33","v":7537},{"$f":"'Dados Operacionais'!AO33","v":28094},{"$f":"'Dados Operacionais'!AP33","v":6711},{"$f":"'Dados Operacionais'!AQ33","v":6170},{"$f":"'Dados Operacionais'!AR33","v":7417},{"$f":"'Dados Operacionais'!AS33","v":5210},{"$f":"'Dados Operacionais'!AT33","v":25508}]
["Empty Containers",{"$f":"'Dados Operacionais'!B34","v":638.02079999999978},{"$f":"'Dados Operacionais'!C34","v":1519.8169999999996},{"$f":"'Dados Operacionais'!D34","v":1677.9818},{"$f":"'Dados Operacionais'!E34","v":2506.1053999999995},{"$f":"'Dados Operacionais'!F34","v":6352},{"$f":"'Dados Operacionais'!G34","v":1206.8698000000002},{"$f":"'Dados Operacionais'!H34","v":1232.9175},{"$f":"'Dados Operacionais'!I34","v":1092.1120000000001},{"$f":"'Dados Operacionais'!J34","v":1045.902},{"$f":"'Dados Operacionais'!K34","v":4553},{"$f":"'Dados Operacionais'!L34","v":1628.9909999999995},{"$f":"'Dados Operacionais'!M34","v":2506.4712},{"$f":"'Dados Operacionais'!N34","v":2004.0159999999996},{"$f":"'Dados Operacionais'!O34","v":2309.8362000000002},{"$f":"'Dados Operacionais'!P34","v":8087},{"$f":"'Dados Operacionais'!Q34","v":2838.6891000000001},{"$f":"'Dados Operacionais'!R34","v":1572.9155999999994},{"$f":"'Dados Operacionais'!S34","v":3037.2438000000002},{"$f":"'Dados Operacionais'!T34","v":2809.9630000000002},{"$f":"'Dados Operacionais'!U34","v":10359},{"$f":"'Dados Operacionais'!V34","v":2513},{"$f":"'Dados Operacionais'!W34","v":2492},{"$f":"'Dados Operacionais'!X34","v":3079},{"$f":"'Dados Operacionais'!Y34","v":2428},{"$f":"'Dados Operacionais'!Z34","v":10512},{"$f":"'Dados Operacionais'!AA34","v":3164},{"$f":"'Dados Operacionais'!AB34","v":3090},{"$f":"'Dados Operacionais'!AC34","v":5349},{"$f":"'Dados Operacionais'!AD34","v":5480},{"$f":"'Dados Operacionais'!AE34","v":17083},{"$f":"'Dados Operacionais'!AF34","v":6212},{"$f":"'Dados Operacionais'!AG34","v":5700},{"$f":"'Dados Operacionais'!AH34","v":6418},{"$f":"'Dados Operacionais'!AI34","v":6183},{"$f":"'Dados Operacionais'!AJ34","v":24513},{"$f":"'Dados Operacionais'!AK34","v":5361},{"$f":"'Dados Operacionais'!AL34","v":4316},{"$f":"'Dados Operacionais'!AM34","v":4468},{"$f":"'Dados Operacionais'!AN34","v":5720},{"$f":"'Dados Operacionais'!AO34","v":19865},{"$f":"'Dados Operacionais'!AP34","v":3500},{"$f":"'Dados Operacionais'!AQ34","v":4619},{"$f":"'Dados Operacionais'!AR34","v":5588},{"$f":"'Dados Operacionais'!AS34","v":2463},{"$f":"'Dados Operacionais'!AT34","v":16170}]
[]
["Tecon Vila do Conde"]
["Total handled (# cntrs)",{"$f":"'Dados Operacionais'!B37","v":5300},{"$f":"'Dados Operacionais'!C37","v":5364},{"$f":"'Dados Operacionais'!D37","v":6110},{"$f":"'Dados Operacionais'!E37","v":7116},{"$f":"'Dados Operacionais'!F37","v":23866},{"$f":"'Dados Operacionais'!G37","v":5116},{"$f":"'Dados Operacionais'!H37","v":5549},{"$f":"'Dados Operacionais'!I37","v":7462},{"$f":"'Dados Operacionais'!J37","v":6766},{"$f":"'Dados Operacionais'!K37","v":25008},{"$f":"'Dados Operacionais'!L37","v":8733},{"$f":"'Dados Operacionais'!M37","v":7918},{"$f":"'Dados Operacionais'!N37","v":10448},{"$f":"'Dados Operacionais'!O37","v":11018},{"$f":"'Dados Operacionais'!P37","v":38735},{"$f":"'Dados Operacionais'!Q37","v":12627},{"$f":"'Dados Operacionais'!R37","v":10247},{"$f":"'Dados Operacionais'!S37","v":11236},{"$f":"'Dados Operacionais'!T37","v":10916},{"$f":"'Dados Operacionais'!U37","v":48258},{"$f":"'Dados Operacionais'!V37","v":13450},{"$f":"'Dados Operacionais'!W37","v":16946},{"$f":"'Dados Operacionais'!X37","v":16956},{"$f":"'Dados Operacionais'!Y37","v":19007},{"$f":"'Dados Operacionais'!Z37","v":65786},{"$f":"'Dados Operacionais'!AA37","v":17358},{"$f":"'Dados Operacionais'!AB37","v":17204},{"$f":"'Dados Operacionais'!AC37","v":21281},{"$f":"'Dados Operacionais'!AD37","v":21980},{"$f":"'Dados Operacionais'!AE37","v":77823},{"$f":"'Dados Operacionais'!AF37","v":23992},{"$f":"'Dados Operacionais'!AG37","v":22528},{"$f":"'Dados Operacionais'!AH37","v":26915},{"$f":"'Dados Operacionais'!AI37","v":29431},{"$f":"'Dados Operacionais'!AJ37","v":102866},{"$f":"'Dados Operacionais'!AK37","v":23747},{"$f":"'Dados Operacionais'!AL37","v":27270},{"$f":"'Dados Operacionais'!AM37","v":29410},{"$f":"'Dados Operacionais'!AN37","v":23835},{"$f":"'Dados Operacionais'!AO37","v":104262},{"$f":"'Dados Operacionais'!AP37","v":21331},{"$f":"'Dados Operacionais'!AQ37","v":25574},{"$f":"'Dados Operacionais'!AR37","v":26349},{"$f":"'Dados Operacionais'!AS37","v":26636},{"$f":"'Dados Operacionais'!AT37","v":99890}]
["Full containers",{"$f":"'Dados Operacionais'!B38","v":2937.26},{"$f":"'Dados Operacionais'!C38","v":3133.1123999999995},{"$f":"'Dados Operacionais'!D38","v":3392.2720000000004},{"$f":"'Dados Operacionais'!E38","v":4599.0707999999995},{"$f":"'Dados Operacionais'!F38","v":14028},{"$f":"'Dados Operacionais'!G38","v":2892.0748000000003},{"$f":"'Dados Operacionais'!H38","v":3080.2498999999998},{"$f":"'Dados Operacionais'!I38","v":4184.6895999999997},{"$f":"'Dados Operacionais'!J38","v":4255.1374000000005},{"$f":"'Dados Operacionais'!K38","v":14448},{"$f":"'Dados Operacionais'!L38","v":5203.9947000000002},{"$f":"'Dados Operacionais'!M38","v":4229.7956000000004},{"$f":"'Dados Operacionais'!N38","v":5979.3903999999993},{"$f":"'Dados Operacionais'!O38","v":6999.7353999999996},{"$f":"'Dados Operacionais'!P38","v":22926},{"$f":"'Dados Operacionais'!Q38","v":7361.5409999999993},{"$f":"'Dados Operacionais'!R38","v":5817.2218999999996},{"$f":"'Dados Operacionais'!S38","v":6479.8011999999999},{"$f":"'Dados Operacionais'!T38","v":6687.1415999999999},{"$f":"'Dados Operacionais'!U38","v":28011},{"$f":"'Dados Operacionais'!V38","v":6843},{"$f":"'Dados Operacionais'!W38","v":8851},{"$f":"'Dados Operacionais'!X38","v":9010},{"$f":"'Dados Operacionais'!Y38","v":9927},{"$f":"'Dados Operacionais'!Z38","v":34564},{"$f":"'Dados Operacionais'!AA38","v":10080},{"$f":"'Dados Operacionais'!AB38","v":9331},{"$f":"'Dados Operacionais'!AC38","v":11704},{"$f":"'Dados Operacionais'!AD38","v":12130},{"$f":"'Dados Operacionais'!AE38","v":43245},{"$f":"'Dados Operacionais'!AF38","v":14352},{"$f":"'Dados Operacionais'!AG38","v":12208},{"$f":"'Dados Operacionais'!AH38","v":13489},{"$f":"'Dados Operacionais'!AI38","v":15229},{"$f":"'Dados Operacionais'!AJ38","v":55278},{"$f":"'Dados Operacionais'!AK38","v":13754},{"$f":"'Dados Operacionais'!AL38","v":15071},{"$f":"'Dados Operacionais'!AM38","v":15625},{"$f":"'Dados Operacionais'!AN38","v":14102},{"$f":"'Dados Operacionais'!AO38","v":58552},{"$f":"'Dados Operacionais'!AP38","v":13347},{"$f":"'Dados Operacionais'!AQ38","v":14395},{"$f":"'Dados Operacionais'!AR38","v":15316},{"$f":"'Dados Operacionais'!AS38","v":15490},{"$f":"'Dados Operacionais'!AT38","v":58548}]
["Empty Containers",{"$f":"'Dados Operacionais'!B39","v":2362.7399999999998},{"$f":"'Dados Operacionais'!C39","v":2230.8876000000005},{"$f":"'Dados Operacionais'!D39","v":2717.7279999999996},{"$f":"'Dados Operacionais'!E39","v":2516.9292000000005},{"$f":"'Dados Operacionais'!F39","v":9838},{"$f":"'Dados Operacionais'!G39","v":2223.9251999999997},{"$f":"'Dados Operacionais'!H39","v":2468.7501000000002},{"$f":"'Dados Operacionais'!I39","v":3277.3104000000003},{"$f":"'Dados Operacionais'!J39","v":2510.8625999999995},{"$f":"'Dados Operacionais'!K39","v":10560},{"$f":"'Dados Operacionais'!L39","v":3529.0052999999998},{"$f":"'Dados Operacionais'!M39","v":3688.2043999999996},{"$f":"'Dados Operacionais'!N39","v":4468.6096000000007},{"$f":"'Dados Operacionais'!O39","v":4018.2646000000004},{"$f":"'Dados Operacionais'!P39","v":15809},{"$f":"'Dados Operacionais'!Q39","v":5265.4590000000007},{"$f":"'Dados Operacionais'!R39","v":4429.7781000000004},{"$f":"'Dados Operacionais'!S39","v":4756.1988000000001},{"$f":"'Dados Operacionais'!T39","v":4228.8584000000001},{"$f":"'Dados Operacionais'!U39","v":20247},{"$f":"'Dados Operacionais'!V39","v":6607},{"$f":"'Dados Operacionais'!W39","v":8095},{"$f":"'Dados Operacionais'!X39","v":7946},{"$f":"'Dados Operacionais'!Y39","v":9080},{"$f":"'Dados Operacionais'!Z39","v":31222},{"$f":"'Dados Operacionais'!AA39","v":7278},{"$f":"'Dados Operacionais'!AB39","v":7873},{"$f":"'Dados Operacionais'!AC39","v":9577},{"$f":"'Dados Operacionais'!AD39","v":9850},{"$f":"'Dados Operacionais'!AE39","v":34578},{"$f":"'Dados Operacionais'!AF39","v":9640},{"$f":"'Dados Operacionais'!AG39","v":10320},{"$f":"'Dados Operacionais'!AH39","v":13426},{"$f":"'Dados Operacionais'!AI39","v":14202},{"$f":"'Dados Operacionais'!AJ39","v":47588},{"$f":"'Dados Operacionais'!AK39","v":9993},{"$f":"'Dados Operacionais'!AL39","v":12199},{"$f":"'Dados Operacionais'!AM39","v":13785},{"$f":"'Dados Operacionais'!AN39","v":9733},{"$f":"'Dados Operacionais'!AO39","v":45710},{"$f":"'Dados Operacionais'!AP39","v":7984},{"$f":"'Dados Operacionais'!AQ39","v":11179},{"$f":"'Dados Operacionais'!AR39","v":11033},{"$f":"'Dados Operacionais'!AS39","v":11146},{"$f":"'Dados Operacionais'!AT39","v":41342}]
[]
["SANTOS BRASIL LOGÍSTICA - SBLog"]
["Warehousing operations",{"$f":"'Dados Operacionais'!B42","v":17888},{"$f":"'Dados Operacionais'!C42","v":18838},{"$f":"'Dados Operacionais'!D42","v":19935},{"$f":"'Dados Operacionais'!E42","v":19947},{"$f":"'Dados Operacionais'!F42","v":76608},{"$f":"'Dados Operacionais'!G42","v":19702},{"$f":"'Dados Operacionais'!H42","v":21811},{"$f":"'Dados Operacionais'!I42","v":23704},{"$f":"'Dados Operacionais'!J42","v":23600},{"$f":"'Dados Operacionais'!K42","v":88817},{"$f":"'Dados Operacionais'!L42","v":21118},{"$f":"'Dados Operacionais'!M42","v":18408},{"$f":"'Dados Operacionais'!N42","v":21652},{"$f":"'Dados Operacionais'!O42","v":18347},{"$f":"'Dados Operacionais'!P42","v":79525},{"$f":"'Dados Operacionais'!Q42","v":14240},{"$f":"'Dados Operacionais'!R42","v":13785},{"$f":"'Dados Operacionais'!S42","v":14077},{"$f":"'Dados Operacionais'!T42","v":10809},{"$f":"'Dados Operacionais'!U42","v":52911},{"$f":"'Dados Operacionais'!V42","v":9058},{"$f":"'Dados Operacionais'!W42","v":8798},{"$f":"'Dados Operacionais'!X42","v":9268},{"$f":"'Dados Operacionais'!Y42","v":8822},{"$f":"'Dados Operacionais'!Z42","v":35946},{"$f":"'Dados Operacionais'!AA42","v":9097},{"$f":"'Dados Operacionais'!AB42","v":10247},{"$f":"'Dados Operacionais'!AC42","v":12673},{"$f":"'Dados Operacionais'!AD42","v":12609},{"$f":"'Dados Operacionais'!AE42","v":44626},{"$f":"'Dados Operacionais'!AF42","v":12548},{"$f":"'Dados Operacionais'!AG42","v":13506},{"$f":"'Dados Operacionais'!AH42","v":14691},{"$f":"'Dados Operacionais'!AI42","v":13543},{"$f":"'Dados Operacionais'!AJ42","v":54288},{"$f":"'Dados Operacionais'!AK42","v":13262},{"$f":"'Dados Operacionais'!AL42","v":14715},{"$f":"'Dados Operacionais'!AM42","v":13988},{"$f":"'Dados Operacionais'!AN42","v":13129},{"$f":"'Dados Operacionais'!AO42","v":55094},{"$f":"'Dados Operacionais'!AP42","v":12109},{"$f":"'Dados Operacionais'!AQ42","v":10220},{"$f":"'Dados Operacionais'!AR42","v":10144},{"$f":"'Dados Operacionais'!AS42","v":14040},{"$f":"'Dados Operacionais'!AT42","v":46513}]
[]
["Vehicle Terminal"]
["Vehicles handled",{"$f":"'Dados Operacionais'!B45","v":50772},{"$f":"'Dados Operacionais'!C45","v":40721},{"$f":"'Dados Operacionais'!D45","v":49962},{"$f":"'Dados Operacionais'!E45","v":54286},{"$f":"'Dados Operacionais'!F45","v":195741},{"$f":"'Dados Operacionais'!G45","v":50687},{"$f":"'Dados Operacionais'!H45","v":71684},{"$f":"'Dados Operacionais'!I45","v":65015},{"$f":"'Dados Operacionais'!J45","v":69518},{"$f":"'Dados Operacionais'!K45","v":256904},{"$f":"'Dados Operacionais'!L45","v":39572},{"$f":"'Dados Operacionais'!M45","v":49255},{"$f":"'Dados Operacionais'!N45","v":56677},{"$f":"'Dados Operacionais'!O45","v":45228},{"$f":"'Dados Operacionais'!P45","v":190732},{"$f":"'Dados Operacionais'!Q45","v":44802},{"$f":"'Dados Operacionais'!R45","v":56146},{"$f":"'Dados Operacionais'!S45","v":47714},{"$f":"'Dados Operacionais'!T45","v":62488},{"$f":"'Dados Operacionais'!U45","v":211150},{"$f":"'Dados Operacionais'!V45","v":38426},{"$f":"'Dados Operacionais'!W45","v":52749},{"$f":"'Dados Operacionais'!X45","v":36346},{"$f":"'Dados Operacionais'!Y45","v":54521},{"$f":"'Dados Operacionais'!Z45","v":182042},{"$f":"'Dados Operacionais'!AA45","v":73380},{"$f":"'Dados Operacionais'!AB45","v":72039},{"$f":"'Dados Operacionais'!AC45","v":74080},{"$f":"'Dados Operacionais'!AD45","v":69674},{"$f":"'Dados Operacionais'!AE45","v":289173},{"$f":"'Dados Operacionais'!AF45","v":71560},{"$f":"'Dados Operacionais'!AG45","v":80802},{"$f":"'Dados Operacionais'!AH45","v":56118},{"$f":"'Dados Operacionais'!AI45","v":33441},{"$f":"'Dados Operacionais'!AJ45","v":241921},{"$f":"'Dados Operacionais'!AK45","v":48948},{"$f":"'Dados Operacionais'!AL45","v":53435},{"$f":"'Dados Operacionais'!AM45","v":39660},{"$f":"'Dados Operacionais'!AN45","v":35656},{"$f":"'Dados Operacionais'!AO45","v":177699},{"$f":"'Dados Operacionais'!AP45","v":48422},{"$f":"'Dados Operacionais'!AQ45","v":13897},{"$f":"'Dados Operacionais'!AR45","v":38701},{"$f":"'Dados Operacionais'!AS45","v":52491},{"$f":"'Dados Operacionais'!AT45","v":153511}]
["Imports",{"$f":"'Dados Operacionais'!B46","v":20326},{"$f":"'Dados Operacionais'!C46","v":17115},{"$f":"'Dados Operacionais'!D46","v":19976},{"$f":"'Dados Operacionais'!E46","v":16582},{"$f":"'Dados Operacionais'!F46","v":73999},{"$f":"'Dados Operacionais'!G46","v":16635},{"$f":"'Dados Operacionais'!H46","v":28596},{"$f":"'Dados Operacionais'!I46","v":19205},{"$f":"'Dados Operacionais'!J46","v":47498},{"$f":"'Dados Operacionais'!K46","v":111934},{"$f":"'Dados Operacionais'!L46","v":15235.220000000001},{"$f":"'Dados Operacionais'!M46","v":15318.305},{"$f":"'Dados Operacionais'!N46","v":17229.808000000005},{"$f":"'Dados Operacionais'!O46","v":19131.443999999996},{"$f":"'Dados Operacionais'!P46","v":66914.777000000002},{"$f":"'Dados Operacionais'!Q46","v":9058},{"$f":"'Dados Operacionais'!R46","v":14878},{"$f":"'Dados Operacionais'!S46","v":16513},{"$f":"'Dados Operacionais'!T46","v":8710},{"$f":"'Dados Operacionais'!U46","v":49159},{"$f":"'Dados Operacionais'!V46","v":3615},{"$f":"'Dados Operacionais'!W46","v":5750},{"$f":"'Dados Operacionais'!X46","v":3962},{"$f":"'Dados Operacionais'!Y46","v":1941},{"$f":"'Dados Operacionais'!Z46","v":15268},{"$f":"'Dados Operacionais'!AA46","v":3227},{"$f":"'Dados Operacionais'!AB46","v":4164},{"$f":"'Dados Operacionais'!AC46","v":3463},{"$f":"'Dados Operacionais'!AD46","v":1965},{"$f":"'Dados Operacionais'!AE46","v":12819},{"$f":"'Dados Operacionais'!AF46","v":7711},{"$f":"'Dados Operacionais'!AG46","v":8568},{"$f":"'Dados Operacionais'!AH46","v":15063},{"$f":"'Dados Operacionais'!AI46","v":3658},{"$f":"'Dados Operacionais'!AJ46","v":35000},{"$f":"'Dados Operacionais'!AK46","v":5923},{"$f":"'Dados Operacionais'!AL46","v":9457},{"$f":"'Dados Operacionais'!AM46","v":3837},{"$f":"'Dados Operacionais'!AN46","v":4617},{"$f":"'Dados Operacionais'!AO46","v":23834},{"$f":"'Dados Operacionais'!AP46","v":11154},{"$f":"'Dados Operacionais'!AQ46","v":318},{"$f":"'Dados Operacionais'!AR46","v":1975},{"$f":"'Dados Operacionais'!AS46","v":5813},{"$f":"'Dados Operacionais'!AT46","v":19260}]
["Exports",{"$f":"'Dados Operacionais'!B47","v":30446},{"$f":"'Dados Operacionais'!C47","v":23606},{"$f":"'Dados Operacionais'!D47","v":29986},{"$f":"'Dados Operacionais'!E47","v":37704},{"$f":"'Dados Operacionais'!F47","v":121742},{"$f":"'Dados Operacionais'!G47","v":34052},{"$f":"'Dados Operacionais'!H47","v":43088},{"$f":"'Dados Operacionais'!I47","v":45810},{"$f":"'Dados Operacionais'!J47","v":22020},{"$f":"'Dados Operacionais'!K47","v":144970},{"$f":"'Dados Operacionais'!L47","v":24336.78},{"$f":"'Dados Operacionais'!M47","v":33936.695},{"$f":"'Dados Operacionais'!N47","v":39447.191999999995},{"$f":"'Dados Operacionais'!O47","v":26096.556000000004},{"$f":"'Dados Operacionais'!P47","v":123817.223},{"$f":"'Dados Operacionais'!Q47","v":35744},{"$f":"'Dados Operacionais'!R47","v":41268},{"$f":"'Dados Operacionais'!S47","v":31201},{"$f":"'Dados Operacionais'!T47","v":53778},{"$f":"'Dados Operacionais'!U47","v":161991},{"$f":"'Dados Operacionais'!V47","v":34811},{"$f":"'Dados Operacionais'!W47","v":46999},{"$f":"'Dados Operacionais'!X47","v":32384},{"$f":"'Dados Operacionais'!Y47","v":52580},{"$f":"'Dados Operacionais'!Z47","v":166774},{"$f":"'Dados Operacionais'!AA47","v":70153},{"$f":"'Dados Operacionais'!AB47","v":67875},{"$f":"'Dados Operacionais'!AC47","v":70617},{"$f":"'Dados Operacionais'!AD47","v":67709},{"$f":"'Dados Operacionais'!AE47","v":276354},{"$f":"'Dados Operacionais'!AF47","v":63849},{"$f":"'Dados Operacionais'!AG47","v":72234},{"$f":"'Dados Operacionais'!AH47","v":41055},{"$f":"'Dados Operacionais'!AI47","v":29783},{"$f":"'Dados Operacionais'!AJ47","v":206921},{"$f":"'Dados Operacionais'!AK47","v":43025},{"$f":"'Dados Operacionais'!AL47","v":43978},{"$f":"'Dados Operacionais'!AM47","v":35823},{"$f":"'Dados Operacionais'!AN47","v":31039},{"$f":"'Dados Operacionais'!AO47","v":153865},{"$f":"'Dados Operacionais'!AP47","v":37268},{"$f":"'Dados Operacionais'!AQ47","v":13579},{"$f":"'Dados Operacionais'!AR47","v":36726},{"$f":"'Dados Operacionais'!AS47","v":46678},{"$f":"'Dados Operacionais'!AT47","v":134251}]
["Light vehicles",{"$f":"'Dados Operacionais'!B48","v":46782},{"$f":"'Dados Operacionais'!C48","v":36866},{"$f":"'Dados Operacionais'!D48","v":45509},{"$f":"'Dados Operacionais'!E48","v":50994},{"$f":"'Dados Operacionais'!F48","v":180151},{"$f":"'Dados Operacionais'!G48","v":48520},{"$f":"'Dados Operacionais'!H48","v":68389},{"$f":"'Dados Operacionais'!I48","v":61504.189999999995},{"$f":"'Dados Operacionais'!J48","v":65624.991999999998},{"$f":"'Dados Operacionais'!K48","v":244038.182},{"$f":"'Dados Operacionais'!L48","v":35456.511999999995},{"$f":"'Dados Operacionais'!M48","v":46151.935000000005},{"$f":"'Dados Operacionais'!N48","v":52709.61},{"$f":"'Dados Operacionais'!O48","v":42921.372000000003},{"$f":"'Dados Operacionais'!P48","v":177239.429},{"$f":"'Dados Operacionais'!Q48","v":42382.691999999995},{"$f":"'Dados Operacionais'!R48","v":50195.417999999998},{"$f":"'Dados Operacionais'!S48","v":42720.013999999996},{"$f":"'Dados Operacionais'!T48","v":59176.136000000006},{"$f":"'Dados Operacionais'!U48","v":194474.25999999998},{"$f":"'Dados Operacionais'!V48","v":35006.085999999996},{"$f":"'Dados Operacionais'!W48","v":48740},{"$f":"'Dados Operacionais'!X48","v":31149},{"$f":"'Dados Operacionais'!Y48","v":50540.967000000004},{"$f":"'Dados Operacionais'!Z48","v":165436.05300000001},{"$f":"'Dados Operacionais'!AA48","v":68610.3},{"$f":"'Dados Operacionais'!AB48","v":65699.567999999999},{"$f":"'Dados Operacionais'!AC48","v":67635.040000000008},{"$f":"'Dados Operacionais'!AD48","v":62845.948000000004},{"$f":"'Dados Operacionais'!AE48","v":264790.85600000003},{"$f":"'Dados Operacionais'!AF48","v":65262.720000000001},{"$f":"'Dados Operacionais'!AG48","v":75065},{"$f":"'Dados Operacionais'!AH48","v":50113.373999999996},{"$f":"'Dados Operacionais'!AI48","v":28400},{"$f":"'Dados Operacionais'!AJ48","v":218841.09399999998},{"$f":"'Dados Operacionais'!AK48","v":45276.9},{"$f":"'Dados Operacionais'!AL48","v":48412.11},{"$f":"'Dados Operacionais'!AM48","v":34991},{"$f":"'Dados Operacionais'!AN48","v":30968},{"$f":"'Dados Operacionais'!AO48","v":159648.01},{"$f":"'Dados Operacionais'!AP48","v":45129.303999999996},{"$f":"'Dados Operacionais'!AQ48","v":11672},{"$f":"'Dados Operacionais'!AR48","v":35221},{"$f":"'Dados Operacionais'!AS48","v":48786},{"$f":"'Dados Operacionais'!AT48","v":140808.304}]
["Heavy vehicles",{"$f":"'Dados Operacionais'!B49","v":3990},{"$f":"'Dados Operacionais'!C49","v":3855},{"$f":"'Dados Operacionais'!D49","v":4453},{"$f":"'Dados Operacionais'!E49","v":3292},{"$f":"'Dados Operacionais'!F49","v":15590},{"$f":"'Dados Operacionais'!G49","v":2167},{"$f":"'Dados Operacionais'!H49","v":3295},{"$f":"'Dados Operacionais'!I49","v":3510.8100000000049},{"$f":"'Dados Operacionais'!J49","v":3893.0080000000016},{"$f":"'Dados Operacionais'!K49","v":12865.818000000007},{"$f":"'Dados Operacionais'!L49","v":4115.4880000000048},{"$f":"'Dados Operacionais'!M49","v":3103.0649999999951},{"$f":"'Dados Operacionais'!N49","v":3967.3899999999994},{"$f":"'Dados Operacionais'!O49","v":2306.627999999997},{"$f":"'Dados Operacionais'!P49","v":13492.570999999996},{"$f":"'Dados Operacionais'!Q49","v":2419.3080000000045},{"$f":"'Dados Operacionais'!R49","v":5951.5820000000022},{"$f":"'Dados Operacionais'!S49","v":4693.9860000000044},{"$f":"'Dados Operacionais'!T49","v":3311.8639999999941},{"$f":"'Dados Operacionais'!U49","v":16376.740000000005},{"$f":"'Dados Operacionais'!V49","v":3419.9140000000043},{"$f":"'Dados Operacionais'!W49","v":4009},{"$f":"'Dados Operacionais'!X49","v":5197},{"$f":"'Dados Operacionais'!Y49","v":3980.0329999999958},{"$f":"'Dados Operacionais'!Z49","v":16605.947},{"$f":"'Dados Operacionais'!AA49","v":4769.6999999999971},{"$f":"'Dados Operacionais'!AB49","v":6339.4320000000007},{"$f":"'Dados Operacionais'!AC49","v":6444.9599999999991},{"$f":"'Dados Operacionais'!AD49","v":6828.051999999996},{"$f":"'Dados Operacionais'!AE49","v":24382.143999999993},{"$f":"'Dados Operacionais'!AF49","v":6297.2799999999988},{"$f":"'Dados Operacionais'!AG49","v":5736.8709999999992},{"$f":"'Dados Operacionais'!AH49","v":6004.6260000000002},{"$f":"'Dados Operacionais'!AI49","v":5041},{"$f":"'Dados Operacionais'!AJ49","v":23079.776999999998},{"$f":"'Dados Operacionais'!AK49","v":3671.1},{"$f":"'Dados Operacionais'!AL49","v":5022.8900000000003},{"$f":"'Dados Operacionais'!AM49","v":4669},{"$f":"'Dados Operacionais'!AN49","v":4688},{"$f":"'Dados Operacionais'!AO49","v":18050.989999999998},{"$f":"'Dados Operacionais'!AP49","v":3292.6960000000004},{"$f":"'Dados Operacionais'!AQ49","v":2225},{"$f":"'Dados Operacionais'!AR49","v":3480},{"$f":"'Dados Operacionais'!AS49","v":3705},{"$f":"'Dados Operacionais'!AT49","v":12702.696}]
["Dwell time of imports (days)",{"$f":"'Dados Operacionais'!B50","v":21.533769751693001},{"$f":"'Dados Operacionais'!C50","v":23.094280161773202},{"$f":"'Dados Operacionais'!D50","v":24.4399779182977},{"$f":"'Dados Operacionais'!E50","v":19.671573084791998},null,{"$f":"'Dados Operacionais'!G50","v":18.280701754385966},{"$f":"'Dados Operacionais'!H50","v":13.523682989582015},{"$f":"'Dados Operacionais'!I50","v":15.055574956348217},{"$f":"'Dados Operacionais'!J50","v":14.891255119248374},null,{"$f":"'Dados Operacionais'!L50","v":16.682699163803722},{"$f":"'Dados Operacionais'!M50","v":14.631199227404419},{"$f":"'Dados Operacionais'!N50","v":19.555430667297681},{"$f":"'Dados Operacionais'!O50","v":13.961159597815547},null,{"$f":"'Dados Operacionais'!Q50","v":11.847431525684744},{"$f":"'Dados Operacionais'!R50","v":13.633346051125525},{"$f":"'Dados Operacionais'!S50","v":14.056136138963423},{"$f":"'Dados Operacionais'!T50","v":13.108516129032258},null,{"$f":"'Dados Operacionais'!V50","v":4.67},{"$f":"'Dados Operacionais'!W50","v":20.95},{"$f":"'Dados Operacionais'!X50","v":22.82},{"$f":"'Dados Operacionais'!Y50","v":29.22},null,{"$f":"'Dados Operacionais'!AA50","v":29.11},{"$f":"'Dados Operacionais'!AB50","v":16.46},{"$f":"'Dados Operacionais'!AC50","v":13.33},{"$f":"'Dados Operacionais'!AD50","v":14.22},null,{"$f":"'Dados Operacionais'!AF50","v":9.65},{"$f":"'Dados Operacionais'!AG50","v":11.16},{"$f":"'Dados Operacionais'!AH50","v":12.7},{"$f":"'Dados Operacionais'!AI50","v":11.64},null,{"$f":"'Dados Operacionais'!AK50","v":11.74},{"$f":"'Dados Operacionais'!AL50","v":15.27},{"$f":"'Dados Operacionais'!AM50","v":20.02},{"$f":"'Dados Operacionais'!AN50","v":19.489999999999998},null,{"$f":"'Dados Operacionais'!AP50","v":10.94},{"$f":"'Dados Operacionais'!AQ50","v":31.46},{"$f":"'Dados Operacionais'!AR50","v":10.88},{"$f":"'Dados Operacionais'!AS50","v":7.27},{"$f":"'Dados Operacionais'!AT50","v":0}]
[]
["% Imports",{"$f":"'Dados Operacionais'!B52","v":0.40033876940045693},{"$f":"'Dados Operacionais'!C52","v":0.42029910856806069},{"$f":"'Dados Operacionais'!D52","v":0.39982386613826509},{"$f":"'Dados Operacionais'!E52","v":0.30545628707217332},{"$f":"'Dados Operacionais'!F52","v":0.37804547846388853},{"$f":"'Dados Operacionais'!G52","v":0.32819066032710559},{"$f":"'Dados Operacionais'!H52","v":0.3989174711232632},{"$f":"'Dados Operacionais'!I52","v":0.29539337076059369},{"$f":"'Dados Operacionais'!J52","v":0.68324750424350533},{"$f":"'Dados Operacionais'!K52","v":0.4357036091302588},{"$f":"'Dados Operacionais'!L52","v":0.38500000000000001},{"$f":"'Dados Operacionais'!M52","v":0.311},{"$f":"'Dados Operacionais'!N52","v":0.3040000000000001},{"$f":"'Dados Operacionais'!O52","v":0.42299999999999993},{"$f":"'Dados Operacionais'!P52","v":0.35083141266279388},{"$f":"'Dados Operacionais'!Q52","v":0.20217847417526003},{"$f":"'Dados Operacionais'!R52","v":0.26498771061161969},{"$f":"'Dados Operacionais'!S52","v":0.34608291067611185},{"$f":"'Dados Operacionais'!T52","v":0.13938676225835361},{"$f":"'Dados Operacionais'!U52","v":0.23281553398058252},{"$f":"'Dados Operacionais'!V52","v":9.4076927080622499E-2},{"$f":"'Dados Operacionais'!W52","v":0.109006805816224},{"$f":"'Dados Operacionais'!X52","v":0.10900786881637595},{"$f":"'Dados Operacionais'!Y52","v":3.5600961097558739E-2},{"$f":"'Dados Operacionais'!Z52","v":8.3870755100471317E-2},{"$f":"'Dados Operacionais'!AA52","v":4.3976560370673205E-2},{"$f":"'Dados Operacionais'!AB52","v":5.7802023903718816E-2},{"$f":"'Dados Operacionais'!AC52","v":4.6746760259179267E-2},{"$f":"'Dados Operacionais'!AD52","v":2.8202772913855957E-2},{"$f":"'Dados Operacionais'!AE52","v":4.432986482140449E-2},{"$f":"'Dados Operacionais'!AF52","v":0.10775572945779766},{"$f":"'Dados Operacionais'!AG52","v":0.10603697928269103},{"$f":"'Dados Operacionais'!AH52","v":0.26841655083930288},{"$f":"'Dados Operacionais'!AI52","v":0.10938668102030441},{"$f":"'Dados Operacionais'!AJ52","v":0.14467532789629672},{"$f":"'Dados Operacionais'!AK52","v":0.12100596551442347},{"$f":"'Dados Operacionais'!AL52","v":0.17698137924581267},{"$f":"'Dados Operacionais'!AM52","v":9.6747352496217853E-2},{"$f":"'Dados Operacionais'!AN52","v":0.12948732331164461},{"$f":"'Dados Operacionais'!AO52","v":0.1341256844439192},{"$f":"'Dados Operacionais'!AP52","v":0.23034984098137209},{"$f":"'Dados Operacionais'!AQ52","v":2.2882636540260487E-2},{"$f":"'Dados Operacionais'!AR52","v":5.1032273067879386E-2},{"$f":"'Dados Operacionais'!AS52","v":0.11074279400278143},{"$f":"'Dados Operacionais'!AT52","v":0.12546332184664291}]
["% Exports",{"$f":"'Dados Operacionais'!B53","v":0.59966123059954302},{"$f":"'Dados Operacionais'!C53","v":0.57970089143193926},{"$f":"'Dados Operacionais'!D53","v":0.60017613386173496},{"$f":"'Dados Operacionais'!E53","v":0.69454371292782668},{"$f":"'Dados Operacionais'!F53","v":0.62195452153611153},{"$f":"'Dados Operacionais'!G53","v":0.67180933967289447},{"$f":"'Dados Operacionais'!H53","v":0.60108252887673674},{"$f":"'Dados Operacionais'!I53","v":0.70460662923940631},{"$f":"'Dados Operacionais'!J53","v":0.31675249575649472},{"$f":"'Dados Operacionais'!K53","v":0.56429639086974126},{"$f":"'Dados Operacionais'!L53","v":0.61499999999999999},{"$f":"'Dados Operacionais'!M53","v":0.68899999999999995},{"$f":"'Dados Operacionais'!N53","v":0.69599999999999995},{"$f":"'Dados Operacionais'!O53","v":0.57700000000000007},{"$f":"'Dados Operacionais'!P53","v":0.64916858733720617},{"$f":"'Dados Operacionais'!Q53","v":0.79782152582473997},{"$f":"'Dados Operacionais'!R53","v":0.73501228938838026},{"$f":"'Dados Operacionais'!S53","v":0.65391708932388815},{"$f":"'Dados Operacionais'!T53","v":0.86061323774164644},{"$f":"'Dados Operacionais'!U53","v":0.76718446601941748},{"$f":"'Dados Operacionais'!V53","v":0.90592307291937746},{"$f":"'Dados Operacionais'!W53","v":0.89099319418377598},{"$f":"'Dados Operacionais'!X53","v":0.89099213118362408},{"$f":"'Dados Operacionais'!Y53","v":0.96439903890244127},{"$f":"'Dados Operacionais'!Z53","v":0.91612924489952863},{"$f":"'Dados Operacionais'!AA53","v":0.95602343962932679},{"$f":"'Dados Operacionais'!AB53","v":0.9421979760962812},{"$f":"'Dados Operacionais'!AC53","v":0.95325323974082077},{"$f":"'Dados Operacionais'!AD53","v":0.97179722708614402},{"$f":"'Dados Operacionais'!AE53","v":0.95567013517859556},{"$f":"'Dados Operacionais'!AF53","v":0.89224427054220234},{"$f":"'Dados Operacionais'!AG53","v":0.89396302071730893},{"$f":"'Dados Operacionais'!AH53","v":0.73158344916069706},{"$f":"'Dados Operacionais'!AI53","v":0.89061331897969553},{"$f":"'Dados Operacionais'!AJ53","v":0.85532467210370322},{"$f":"'Dados Operacionais'!AK53","v":0.87899403448557656},{"$f":"'Dados Operacionais'!AL53","v":0.8230186207541873},{"$f":"'Dados Operacionais'!AM53","v":0.9032526475037822},{"$f":"'Dados Operacionais'!AN53","v":0.87051267668835541},{"$f":"'Dados Operacionais'!AO53","v":0.86587431555608074},{"$f":"'Dados Operacionais'!AP53","v":0.76965015901862788},{"$f":"'Dados Operacionais'!AQ53","v":0.97711736345973954},{"$f":"'Dados Operacionais'!AR53","v":0.94896772693212061},{"$f":"'Dados Operacionais'!AS53","v":0.88925720599721858},{"$f":"'Dados Operacionais'!AT53","v":0.87453667815335712}]
["% Light vehicles",{"$f":"'Dados Operacionais'!B54","v":0.92141337745213903},{"$f":"'Dados Operacionais'!C54","v":0.90533140148817559},{"$f":"'Dados Operacionais'!D54","v":0.91087226291981904},{"$f":"'Dados Operacionais'!E54","v":0.93935821390413732},{"$f":"'Dados Operacionais'!F54","v":0.92035393709033875},{"$f":"'Dados Operacionais'!G54","v":0.95724742044311162},{"$f":"'Dados Operacionais'!H54","v":0.95403437308185923},{"$f":"'Dados Operacionais'!I54","v":0.94599999999999995},{"$f":"'Dados Operacionais'!J54","v":0.94399999999999995},{"$f":"'Dados Operacionais'!K54","v":0.94991974434029836},{"$f":"'Dados Operacionais'!L54","v":0.89599999999999991},{"$f":"'Dados Operacionais'!M54","v":0.93700000000000006},{"$f":"'Dados Operacionais'!N54","v":0.93},{"$f":"'Dados Operacionais'!O54","v":0.94900000000000007},{"$f":"'Dados Operacionais'!P54","v":0.92925900740305767},{"$f":"'Dados Operacionais'!Q54","v":0.94599999999999995},{"$f":"'Dados Operacionais'!R54","v":0.89400000000000002},{"$f":"'Dados Operacionais'!S54","v":0.90099999999999991},{"$f":"'Dados Operacionais'!T54","v":0.94700000000000006},{"$f":"'Dados Operacionais'!U54","v":0.9223302711393353},{"$f":"'Dados Operacionais'!V54","v":0.91099999999999992},{"$f":"'Dados Operacionais'!W54","v":0.92399855921439267},{"$f":"'Dados Operacionais'!X54","v":0.85701315137841849},{"$f":"'Dados Operacionais'!Y54","v":0.92700000000000005},{"$f":"'Dados Operacionais'!Z54","v":0.90877958383230251},{"$f":"'Dados Operacionais'!AA54","v":0.93500000000000005},{"$f":"'Dados Operacionais'!AB54","v":0.91200000000000003},{"$f":"'Dados Operacionais'!AC54","v":0.91300000000000014},{"$f":"'Dados Operacionais'!AD54","v":0.90200000000000002},{"$f":"'Dados Operacionais'!AE54","v":0.91568319310585711},{"$f":"'Dados Operacionais'!AF54","v":0.91200000000000003},{"$f":"'Dados Operacionais'!AG54","v":0.92900076534118869},{"$f":"'Dados Operacionais'!AH54","v":0.8929999999999999},{"$f":"'Dados Operacionais'!AI54","v":0.84925690021231426},{"$f":"'Dados Operacionais'!AJ54","v":0.90459782612141804},{"$f":"'Dados Operacionais'!AK54","v":0.92500000000000004},{"$f":"'Dados Operacionais'!AL54","v":0.90600000000000003},{"$f":"'Dados Operacionais'!AM54","v":0.88227433182047399},{"$f":"'Dados Operacionais'!AN54","v":0.86852142696881307},{"$f":"'Dados Operacionais'!AO54","v":0.89841816780060668},{"$f":"'Dados Operacionais'!AP54","v":0.93199999999999994},{"$f":"'Dados Operacionais'!AQ54","v":0.83989350219471826},{"$f":"'Dados Operacionais'!AR54","v":0.91007984289811628},{"$f":"'Dados Operacionais'!AS54","v":0.92941647139509631},{"$f":"'Dados Operacionais'!AT54","v":0.91725220993935286}]
["% Heavy vehicles",{"$f":"'Dados Operacionais'!B55","v":7.8586622547861029E-2},{"$f":"'Dados Operacionais'!C55","v":9.4668598511824367E-2},{"$f":"'Dados Operacionais'!D55","v":8.9127737080180944E-2},{"$f":"'Dados Operacionais'!E55","v":6.0641786095862654E-2},{"$f":"'Dados Operacionais'!F55","v":7.9646062909661239E-2},{"$f":"'Dados Operacionais'!G55","v":4.2752579556888354E-2},{"$f":"'Dados Operacionais'!H55","v":4.5965626918140726E-2},{"$f":"'Dados Operacionais'!I55","v":5.4000000000000076E-2},{"$f":"'Dados Operacionais'!J55","v":5.6000000000000022E-2},{"$f":"'Dados Operacionais'!K55","v":5.0080255659701707E-2},{"$f":"'Dados Operacionais'!L55","v":0.10400000000000012},{"$f":"'Dados Operacionais'!M55","v":6.2999999999999903E-2},{"$f":"'Dados Operacionais'!N55","v":6.9999999999999993E-2},{"$f":"'Dados Operacionais'!O55","v":5.0999999999999934E-2},{"$f":"'Dados Operacionais'!P55","v":7.074099259694229E-2},{"$f":"'Dados Operacionais'!Q55","v":5.4000000000000103E-2},{"$f":"'Dados Operacionais'!R55","v":0.10600000000000004},{"$f":"'Dados Operacionais'!S55","v":9.9000000000000088E-2},{"$f":"'Dados Operacionais'!T55","v":5.2999999999999908E-2},{"$f":"'Dados Operacionais'!U55","v":7.7669728860664658E-2},{"$f":"'Dados Operacionais'!V55","v":8.9000000000000107E-2},{"$f":"'Dados Operacionais'!W55","v":7.6001440785607305E-2},{"$f":"'Dados Operacionais'!X55","v":0.14298684862158148},{"$f":"'Dados Operacionais'!Y55","v":7.2999999999999926E-2},{"$f":"'Dados Operacionais'!Z55","v":9.1220416167697563E-2},{"$f":"'Dados Operacionais'!AA55","v":6.4999999999999961E-2},{"$f":"'Dados Operacionais'!AB55","v":8.8000000000000009E-2},{"$f":"'Dados Operacionais'!AC55","v":8.6999999999999994E-2},{"$f":"'Dados Operacionais'!AD55","v":9.7999999999999948E-2},{"$f":"'Dados Operacionais'!AE55","v":8.4316806894142934E-2},{"$f":"'Dados Operacionais'!AF55","v":8.7999999999999981E-2},{"$f":"'Dados Operacionais'!AG55","v":7.0999234658811292E-2},{"$f":"'Dados Operacionais'!AH55","v":0.107},{"$f":"'Dados Operacionais'!AI55","v":0.15074309978768577},{"$f":"'Dados Operacionais'!AJ55","v":9.5402173878581978E-2},{"$f":"'Dados Operacionais'!AK55","v":7.4999999999999997E-2},{"$f":"'Dados Operacionais'!AL55","v":9.4E-2},{"$f":"'Dados Operacionais'!AM55","v":0.11772566817952597},{"$f":"'Dados Operacionais'!AN55","v":0.1314785730311869},{"$f":"'Dados Operacionais'!AO55","v":0.10158183219939335},{"$f":"'Dados Operacionais'!AP55","v":6.8000000000000005E-2},{"$f":"'Dados Operacionais'!AQ55","v":0.16010649780528172},{"$f":"'Dados Operacionais'!AR55","v":8.9920157101883669E-2},{"$f":"'Dados Operacionais'!AS55","v":7.0583528604903703E-2},{"$f":"'Dados Operacionais'!AT55","v":8.2747790060647114E-2}]

{"sheet":"Financial Statements","index":13,"n_rows":108,"n_cols":54,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"V8+1","v":7},{"$f":"W8+1","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"AR8+1","v":29},{"$f":"AS8+1","v":30},31,32,33,34,35,36,37,38]
["(R$ Million)","1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020]
[]
["CONSOLIDATED RESULTS¹"]
["GROSS REVENUE",{"$f":"DRE!B12","v":315.81800000000004},{"$f":"DRE!C12","v":361.42700000000002},{"$f":"DRE!D12","v":404.47699999999998},{"$f":"DRE!E12","v":389.95699999999999},{"$f":"DRE!F12","v":1471.6790000000001},{"$f":"DRE!G12","v":401.24700000000001},{"$f":"DRE!H12","v":377.37200000000001},{"$f":"DRE!I12","v":381.15200000000004},{"$f":"DRE!J12","v":453.30399999999997},{"$f":"DRE!K12","v":1613.075},{"$f":"DRE!L12","v":323.8},{"$f":"DRE!M12","v":304.3},{"$f":"DRE!N12","v":288.5},{"$f":"DRE!O12","v":247.80099999999999},{"$f":"DRE!P12","v":1164.4010000000003},{"$f":"DRE!Q12","v":342.11499999999995},{"$f":"DRE!R12","v":269.89999999999998},{"$f":"DRE!S12","v":263.89999999999998},{"$f":"DRE!T12","v":250.89999999999998},{"$f":"DRE!U12","v":1126.8149999999998},{"$f":"DRE!V12","v":230.00000000000003},{"$f":"DRE!W12","v":235.49999999999997},{"$f":"DRE!X12","v":260.2},{"$f":"DRE!Y12","v":246.39999999999998},{"$f":"DRE!Z12","v":972.1},{"$f":"DRE!AA12","v":251.9},{"$f":"DRE!AB12","v":220.4},{"$f":"DRE!AC12","v":244.9},{"$f":"DRE!AD12","v":249.89999999999998},{"$f":"DRE!AE12","v":967.1},{"$f":"DRE!AF12","v":250.6},{"$f":"DRE!AG12","v":275.10000000000002},{"$f":"DRE!AH12","v":308.5},{"$f":"DRE!AI12","v":265.5},{"$f":"DRE!AJ12","v":1099.7},{"$f":"DRE!AK12","v":266.5},{"$f":"DRE!AL12","v":309.59999999999997},{"$f":"DRE!AM12","v":298.60000000000002},{"$f":"DRE!AN12","v":270.5},{"$f":"DRE!AO12","v":1145.2},{"$f":"DRE!AP12","v":263.60000000000002},{"$f":"DRE!AQ12","v":265.7},{"$f":"DRE!AR12","v":259.8971163399998},{"$f":"DRE!AS12","v":308.8},{"$f":"DRE!AT12","v":1097.9971163399998}]
["ELIMINATIONS",{"$f":"DRE!B13","v":0},{"$f":"DRE!C13","v":0},{"$f":"DRE!D13","v":0},{"$f":"DRE!E13","v":-0.1},{"$f":"DRE!F13","v":-0.1},{"$f":"DRE!G13","v":-0.1},{"$f":"DRE!H13","v":-0.1},{"$f":"DRE!I13","v":-0.2},{"$f":"DRE!J13","v":-11.5},{"$f":"DRE!K13","v":-11.9},{"$f":"DRE!L13","v":-2.2000000000000002},{"$f":"DRE!M13","v":-3.1},{"$f":"DRE!N13","v":-3.5},{"$f":"DRE!O13","v":-3.3},{"$f":"DRE!P13","v":-12.100000000000001},{"$f":"DRE!Q13","v":-3.8},{"$f":"DRE!R13","v":-3.3},{"$f":"DRE!S13","v":-6},{"$f":"DRE!T13","v":-4.2},{"$f":"DRE!U13","v":-17.3},{"$f":"DRE!V13","v":-3.5},{"$f":"DRE!W13","v":-3.5},{"$f":"DRE!X13","v":-4.4000000000000004},{"$f":"DRE!Y13","v":-4.0999999999999996},{"$f":"DRE!Z13","v":-15.5},{"$f":"DRE!AA13","v":-3.6},{"$f":"DRE!AB13","v":-2.7},{"$f":"DRE!AC13","v":-3.8},{"$f":"DRE!AD13","v":-4},{"$f":"DRE!AE13","v":-14.100000000000001},{"$f":"DRE!AF13","v":-4.0353478099999993},{"$f":"DRE!AG13","v":-3.4470261099999999},{"$f":"DRE!AH13","v":-4.2180536700000006},{"$f":"DRE!AI13","v":-2.5},{"$f":"DRE!AJ13","v":-14.20042759},{"$f":"DRE!AK13","v":-2.2000000000000002},{"$f":"DRE!AL13","v":-2.9},{"$f":"DRE!AM13","v":-2.714},{"$f":"DRE!AN13","v":-2},{"$f":"DRE!AO13","v":-9.8140000000000001},{"$f":"DRE!AP13","v":-2.4},{"$f":"DRE!AQ13","v":-3},{"$f":"DRE!AR13","v":-2.7451761800000001},{"$f":"DRE!AS13","v":-2.8000000000000114},{"$f":"DRE!AT13","v":-10.945176180000011}]
["GROSS REVENUE AFTER ELIMINATIONS",{"$f":"DRE!B14","v":315.81800000000004},{"$f":"DRE!C14","v":361.42700000000002},{"$f":"DRE!D14","v":404.47699999999998},{"$f":"DRE!E14","v":389.85699999999997},{"$f":"DRE!F14","v":1471.5790000000002},{"$f":"DRE!G14","v":401.14699999999999},{"$f":"DRE!H14","v":377.27199999999999},{"$f":"DRE!I14","v":380.95200000000006},{"$f":"DRE!J14","v":441.80399999999997},{"$f":"DRE!K14","v":1601.175},{"$f":"DRE!L14","v":321.60000000000002},{"$f":"DRE!M14","v":301.2},{"$f":"DRE!N14","v":285},{"$f":"DRE!O14","v":244.50099999999998},{"$f":"DRE!P14","v":1152.3010000000004},{"$f":"DRE!Q14","v":338.31499999999994},{"$f":"DRE!R14","v":266.59999999999997},{"$f":"DRE!S14","v":257.89999999999998},{"$f":"DRE!T14","v":246.7},{"$f":"DRE!U14","v":1109.5149999999999},{"$f":"DRE!V14","v":226.50000000000003},{"$f":"DRE!W14","v":231.99999999999997},{"$f":"DRE!X14","v":255.79999999999998},{"$f":"DRE!Y14","v":242.29999999999998},{"$f":"DRE!Z14","v":956.6},{"$f":"DRE!AA14","v":248.3},{"$f":"DRE!AB14","v":217.70000000000002},{"$f":"DRE!AC14","v":241.1},{"$f":"DRE!AD14","v":245.89999999999998},{"$f":"DRE!AE14","v":953},{"$f":"DRE!AF14","v":246.56465219},{"$f":"DRE!AG14","v":271.65297389},{"$f":"DRE!AH14","v":304.28194632999998},{"$f":"DRE!AI14","v":263},{"$f":"DRE!AJ14","v":1085.4995724100002},{"$f":"DRE!AK14","v":264.3},{"$f":"DRE!AL14","v":306.7},{"$f":"DRE!AM14","v":295.88600000000002},{"$f":"DRE!AN14","v":268.5},{"$f":"DRE!AO14","v":1135.386},{"$f":"DRE!AP14","v":261.20000000000005},{"$f":"DRE!AQ14","v":262.7},{"$f":"DRE!AR14","v":257.15194015999981},{"$f":"DRE!AS14","v":306},{"$f":"DRE!AT14","v":1087.0519401599997}]
["NET REVENUE",{"$f":"DRE!B15","v":277.60699999999997},{"$f":"DRE!C15","v":318.51599999999996},{"$f":"DRE!D15","v":354.34300000000002},{"$f":"DRE!E15","v":342.79599999999999},{"$f":"DRE!F15","v":1293.2619999999999},{"$f":"DRE!G15","v":353.59699999999998},{"$f":"DRE!H15","v":332.57600000000002},{"$f":"DRE!I15","v":336.012},{"$f":"DRE!J15","v":366.10880390785002},{"$f":"DRE!K15","v":1388.2938039078501},{"$f":"DRE!L15","v":282.15199999999999},{"$f":"DRE!M15","v":265.255},{"$f":"DRE!N15","v":251.697},{"$f":"DRE!O15","v":215.33300000000003},{"$f":"DRE!P15","v":1014.4370000000001},{"$f":"DRE!Q15","v":300.33100000000002},{"$f":"DRE!R15","v":235.126},{"$f":"DRE!S15","v":230.57},{"$f":"DRE!T15","v":214},{"$f":"DRE!U15","v":980.02700000000004},{"$f":"DRE!V15","v":200.4},{"$f":"DRE!W15","v":205.39999999999998},{"$f":"DRE!X15","v":226.7},{"$f":"DRE!Y15","v":215.7},{"$f":"DRE!Z15","v":848.19999999999993},{"$f":"DRE!AA15","v":219.39999999999998},{"$f":"DRE!AB15","v":192.06999999999996},{"$f":"DRE!AC15","v":210.79999999999998},{"$f":"DRE!AD15","v":214.6},{"$f":"DRE!AE15","v":836.87},{"$f":"DRE!AF15","v":217.4},{"$f":"DRE!AG15","v":233.7},{"$f":"DRE!AH15","v":259.5},{"$f":"DRE!AI15","v":223.8},{"$f":"DRE!AJ15","v":934.4},{"$f":"DRE!AK15","v":229.20000000000002},{"$f":"DRE!AL15","v":267.5},{"$f":"DRE!AM15","v":252.59999999999997},{"$f":"DRE!AN15","v":232.10000000000002},{"$f":"DRE!AO15","v":981.40000000000009},{"$f":"DRE!AP15","v":226.00000000000003},{"$f":"DRE!AQ15","v":227.60000000000002},{"$f":"DRE!AR15","v":222.76111633999977},{"$f":"DRE!AS15","v":263.10000000000002},{"$f":"DRE!AT15","v":939.46111633999965}]
["ELIMINATIONS",{"$f":"DRE!B16","v":0},{"$f":"DRE!C16","v":0},{"$f":"DRE!D16","v":0},{"$f":"DRE!E16","v":-0.1},{"$f":"DRE!F16","v":-0.1},{"$f":"DRE!G16","v":-0.2},{"$f":"DRE!H16","v":-0.1},{"$f":"DRE!I16","v":-0.1},{"$f":"DRE!J16","v":-10.4},{"$f":"DRE!K16","v":-10.8},{"$f":"DRE!L16","v":-2.1},{"$f":"DRE!M16","v":-2.9},{"$f":"DRE!N16","v":-3.1},{"$f":"DRE!O16","v":-2.9},{"$f":"DRE!P16","v":-11},{"$f":"DRE!Q16","v":-3.3},{"$f":"DRE!R16","v":-3},{"$f":"DRE!S16","v":-5.5},{"$f":"DRE!T16","v":-3.9},{"$f":"DRE!U16","v":-15.700000000000001},{"$f":"DRE!V16","v":-3.2},{"$f":"DRE!W16","v":-3.1},{"$f":"DRE!X16","v":-4.0999999999999996},{"$f":"DRE!Y16","v":-3.7},{"$f":"DRE!Z16","v":-14.100000000000001},{"$f":"DRE!AA16","v":-3.2},{"$f":"DRE!AB16","v":-2.5},{"$f":"DRE!AC16","v":-3.4},{"$f":"DRE!AD16","v":-3.7},{"$f":"DRE!AE16","v":-12.8},{"$f":"DRE!AF16","v":-3.6621085799999995},{"$f":"DRE!AG16","v":-3.1289004199999999},{"$f":"DRE!AH16","v":-3.8294025},{"$f":"DRE!AI16","v":-2.2999999999999998},{"$f":"DRE!AJ16","v":-12.9204115},{"$f":"DRE!AK16","v":-2},{"$f":"DRE!AL16","v":-2.6},{"$f":"DRE!AM16","v":-2.4620000000000002},{"$f":"DRE!AN16","v":-1.8},{"$f":"DRE!AO16","v":-8.8620000000000001},{"$f":"DRE!AP16","v":-2.2000000000000002},{"$f":"DRE!AQ16","v":-2.8},{"$f":"DRE!AR16","v":-2.4902602699999998},{"$f":"DRE!AS16","v":-2.5},{"$f":"DRE!AT16","v":-9.9902602700000003}]
["NET REVENUE AFTER ELIMINATIONS",{"$f":"DRE!B17","v":277.60699999999997},{"$f":"DRE!C17","v":318.51599999999996},{"$f":"DRE!D17","v":354.34300000000002},{"$f":"DRE!E17","v":342.69599999999997},{"$f":"DRE!F17","v":1293.162},{"$f":"DRE!G17","v":353.39699999999999},{"$f":"DRE!H17","v":332.476},{"$f":"DRE!I17","v":335.91199999999998},{"$f":"DRE!J17","v":355.70880390785004},{"$f":"DRE!K17","v":1377.4938039078502},{"$f":"DRE!L17","v":280.05199999999996},{"$f":"DRE!M17","v":262.35500000000002},{"$f":"DRE!N17","v":248.59700000000001},{"$f":"DRE!O17","v":212.43300000000002},{"$f":"DRE!P17","v":1003.4370000000001},{"$f":"DRE!Q17","v":297.03100000000001},{"$f":"DRE!R17","v":232.126},{"$f":"DRE!S17","v":225.07},{"$f":"DRE!T17","v":210.1},{"$f":"DRE!U17","v":964.327},{"$f":"DRE!V17","v":197.20000000000002},{"$f":"DRE!W17","v":202.29999999999998},{"$f":"DRE!X17","v":222.6},{"$f":"DRE!Y17","v":212},{"$f":"DRE!Z17","v":834.09999999999991},{"$f":"DRE!AA17","v":216.2},{"$f":"DRE!AB17","v":189.56999999999996},{"$f":"DRE!AC17","v":207.39999999999998},{"$f":"DRE!AD17","v":210.9},{"$f":"DRE!AE17","v":824.07},{"$f":"DRE!AF17","v":213.73789142000001},{"$f":"DRE!AG17","v":230.57109957999998},{"$f":"DRE!AH17","v":255.67059750000001},{"$f":"DRE!AI17","v":221.5},{"$f":"DRE!AJ17","v":921.47958849999998},{"$f":"DRE!AK17","v":227.20000000000002},{"$f":"DRE!AL17","v":264.89999999999998},{"$f":"DRE!AM17","v":250.13799999999998},{"$f":"DRE!AN17","v":230.3},{"$f":"DRE!AO17","v":972.53800000000012},{"$f":"DRE!AP17","v":223.80000000000004},{"$f":"DRE!AQ17","v":224.8},{"$f":"DRE!AR17","v":220.27085606999978},{"$f":"DRE!AS17","v":260.60000000000002},{"$f":"DRE!AT17","v":929.47085606999963}]
["COST OF SERVICES RENDERED",{"$f":"DRE!B18","v":155.80000000000001},{"$f":"DRE!C18","v":168.30299999999997},{"$f":"DRE!D18","v":179.7},{"$f":"DRE!E18","v":187.25899999999999},{"$f":"DRE!F18","v":691.06200000000001},{"$f":"DRE!G18","v":184.709},{"$f":"DRE!H18","v":194.768},{"$f":"DRE!I18","v":209.816},{"$f":"DRE!J18","v":223.9},{"$f":"DRE!K18","v":813.19299999999998},{"$f":"DRE!L18","v":184.99999999999997},{"$f":"DRE!M18","v":187.1},{"$f":"DRE!N18","v":181.89999999999998},{"$f":"DRE!O18","v":170.70000000000002},{"$f":"DRE!P18","v":724.7},{"$f":"DRE!Q18","v":177.8},{"$f":"DRE!R18","v":183.4},{"$f":"DRE!S18","v":186.89999999999998},{"$f":"DRE!T18","v":172},{"$f":"DRE!U18","v":720.1},{"$f":"DRE!V18","v":174},{"$f":"DRE!W18","v":183.1},{"$f":"DRE!X18","v":183.00000000000003},{"$f":"DRE!Y18","v":183.3},{"$f":"DRE!Z18","v":723.40000000000009},{"$f":"DRE!AA18","v":164.9},{"$f":"DRE!AB18","v":168.4},{"$f":"DRE!AC18","v":163.5},{"$f":"DRE!AD18","v":162.39999999999998},{"$f":"DRE!AE18","v":659.2},{"$f":"DRE!AF18","v":168},{"$f":"DRE!AG18","v":173.5},{"$f":"DRE!AH18","v":179.9},{"$f":"DRE!AI18","v":165.7},{"$f":"DRE!AJ18","v":687.2},{"$f":"DRE!AK18","v":182.79999999999998},{"$f":"DRE!AL18","v":194.1},{"$f":"DRE!AM18","v":179.59999999999997},{"$f":"DRE!AN18","v":175.1},{"$f":"DRE!AO18","v":731.6},{"$f":"DRE!AP18","v":176.10000000000002},{"$f":"DRE!AQ18","v":177.5},{"$f":"DRE!AR18","v":175.90849675000015},{"$f":"DRE!AS18","v":188.9},{"$f":"DRE!AT18","v":718.40849675000015}]
["ELIMINATIONS",{"$f":"DRE!B19","v":0},{"$f":"DRE!C19","v":0},{"$f":"DRE!D19","v":0},{"$f":"DRE!E19","v":-0.1},{"$f":"DRE!F19","v":-0.1},{"$f":"DRE!G19","v":0},{"$f":"DRE!H19","v":-0.1},{"$f":"DRE!I19","v":-0.1},{"$f":"DRE!J19","v":-10.5},{"$f":"DRE!K19","v":-10.7},{"$f":"DRE!L19","v":-2},{"$f":"DRE!M19","v":-2.8},{"$f":"DRE!N19","v":-3.1},{"$f":"DRE!O19","v":-2.9},{"$f":"DRE!P19","v":-10.8},{"$f":"DRE!Q19","v":-3.4},{"$f":"DRE!R19","v":-3},{"$f":"DRE!S19","v":-5.5},{"$f":"DRE!T19","v":-3.8},{"$f":"DRE!U19","v":-15.7},{"$f":"DRE!V19","v":-3.2},{"$f":"DRE!W19","v":-3.1},{"$f":"DRE!X19","v":-4},{"$f":"DRE!Y19","v":-3.7},{"$f":"DRE!Z19","v":-14},{"$f":"DRE!AA19","v":-3.2},{"$f":"DRE!AB19","v":-2.5},{"$f":"DRE!AC19","v":-3.4},{"$f":"DRE!AD19","v":-3.7},{"$f":"DRE!AE19","v":-12.8},{"$f":"DRE!AF19","v":-3.6621085799999995},{"$f":"DRE!AG19","v":-3.1289004199999999},{"$f":"DRE!AH19","v":-3.8294025},{"$f":"DRE!AI19","v":-2.2999999999999998},{"$f":"DRE!AJ19","v":-12.9204115},{"$f":"DRE!AK19","v":-2},{"$f":"DRE!AL19","v":-2.6},{"$f":"DRE!AM19","v":-2.4620000000000002},{"$f":"DRE!AN19","v":-1.8},{"$f":"DRE!AO19","v":-8.8620000000000001},{"$f":"DRE!AP19","v":-2.2000000000000002},{"$f":"DRE!AQ19","v":-2.8},{"$f":"DRE!AR19","v":-2.4902602699999998},{"$f":"DRE!AS19","v":-2.4980000000000189},{"$f":"DRE!AT19","v":-9.9882602700000191}]
["COST OF SERVICES RENDERED AFTER ELIMINATIONS",{"$f":"DRE!B20","v":155.80000000000001},{"$f":"DRE!C20","v":168.30299999999997},{"$f":"DRE!D20","v":179.7},{"$f":"DRE!E20","v":187.15899999999999},{"$f":"DRE!F20","v":690.96199999999999},{"$f":"DRE!G20","v":184.709},{"$f":"DRE!H20","v":194.66800000000001},{"$f":"DRE!I20","v":209.71600000000001},{"$f":"DRE!J20","v":213.4},{"$f":"DRE!K20","v":802.49299999999994},{"$f":"DRE!L20","v":182.99999999999997},{"$f":"DRE!M20","v":184.29999999999998},{"$f":"DRE!N20","v":178.79999999999998},{"$f":"DRE!O20","v":167.8},{"$f":"DRE!P20","v":713.90000000000009},{"$f":"DRE!Q20","v":174.4},{"$f":"DRE!R20","v":180.4},{"$f":"DRE!S20","v":181.39999999999998},{"$f":"DRE!T20","v":168.2},{"$f":"DRE!U20","v":704.4},{"$f":"DRE!V20","v":170.8},{"$f":"DRE!W20","v":180},{"$f":"DRE!X20","v":179.00000000000003},{"$f":"DRE!Y20","v":179.60000000000002},{"$f":"DRE!Z20","v":709.40000000000009},{"$f":"DRE!AA20","v":161.70000000000002},{"$f":"DRE!AB20","v":165.9},{"$f":"DRE!AC20","v":160.1},{"$f":"DRE!AD20","v":158.69999999999999},{"$f":"DRE!AE20","v":646.40000000000009},{"$f":"DRE!AF20","v":164.33789142000001},{"$f":"DRE!AG20","v":170.37109957999999},{"$f":"DRE!AH20","v":176.07059750000002},{"$f":"DRE!AI20","v":163.39999999999998},{"$f":"DRE!AJ20","v":674.27958850000005},{"$f":"DRE!AK20","v":180.79999999999998},{"$f":"DRE!AL20","v":191.5},{"$f":"DRE!AM20","v":177.13799999999998},{"$f":"DRE!AN20","v":173.29999999999998},{"$f":"DRE!AO20","v":722.73800000000006},{"$f":"DRE!AP20","v":173.90000000000003},{"$f":"DRE!AQ20","v":174.7},{"$f":"DRE!AR20","v":173.41823648000016},{"$f":"DRE!AS20","v":186.40199999999999},{"$f":"DRE!AT20","v":708.42023648000009}]
["OPERATING EXPENSES",{"$f":"DRE!B21","v":46.1},{"$f":"DRE!C21","v":37.957000000000001},{"$f":"DRE!D21","v":42.062999999999995},{"$f":"DRE!E21","v":51.302000000000007},{"$f":"DRE!F21","v":177.42200000000003},{"$f":"DRE!G21","v":46.413000000000004},{"$f":"DRE!H21","v":39.135999999999996},{"$f":"DRE!I21","v":49.638999999999996},{"$f":"DRE!J21","v":47.199999999999996},{"$f":"DRE!K21","v":182.38800000000001},{"$f":"DRE!L21","v":42.300000000000004},{"$f":"DRE!M21","v":32.299999999999997},{"$f":"DRE!N21","v":31.799999999999997},{"$f":"DRE!O21","v":30.799999999999997},{"$f":"DRE!P21","v":137.19999999999999},{"$f":"DRE!Q21","v":86.7},{"$f":"DRE!R21","v":38.200000000000003},{"$f":"DRE!S21","v":40.4},{"$f":"DRE!T21","v":79.599999999999994},{"$f":"DRE!U21","v":244.89999999999998},{"$f":"DRE!V21","v":38.799999999999997},{"$f":"DRE!W21","v":24.2},{"$f":"DRE!X21","v":39.700000000000003},{"$f":"DRE!Y21","v":30.799999999999997},{"$f":"DRE!Z21","v":133.50000000000003},{"$f":"DRE!AA21","v":35.064},{"$f":"DRE!AB21","v":42.040000000000006},{"$f":"DRE!AC21","v":31.700000000000003},{"$f":"DRE!AD21","v":37.300000000000004},{"$f":"DRE!AE21","v":146.10399999999998},{"$f":"DRE!AF21","v":43.699999999999996},{"$f":"DRE!AG21","v":48.8},{"$f":"DRE!AH21","v":49.699999999999996},{"$f":"DRE!AI21","v":39.6},{"$f":"DRE!AJ21","v":181.8},{"$f":"DRE!AK21","v":46},{"$f":"DRE!AL21","v":47.4},{"$f":"DRE!AM21","v":47},{"$f":"DRE!AN21","v":23.3},{"$f":"DRE!AO21","v":163.69999999999999},{"$f":"DRE!AP21","v":46.400000000000006},{"$f":"DRE!AQ21","v":44.3},{"$f":"DRE!AR21","v":36.512204329999911},{"$f":"DRE!AS21","v":34.313000000000002},{"$f":"DRE!AT21","v":161.52520432999989}]
["EBIT",{"$f":"DRE!B22","v":75.706999999999965},{"$f":"DRE!C22","v":112.256},{"$f":"DRE!D22","v":132.58000000000004},{"$f":"DRE!E22","v":104.23499999999997},{"$f":"DRE!F22","v":424.77800000000002},{"$f":"DRE!G22","v":122.27499999999998},{"$f":"DRE!H22","v":98.671999999999997},{"$f":"DRE!I22","v":76.556999999999974},{"$f":"DRE!J22","v":95.108803907850046},{"$f":"DRE!K22","v":392.61280390785021},{"$f":"DRE!L22","v":54.751999999999988},{"$f":"DRE!M22","v":45.755000000000038},{"$f":"DRE!N22","v":37.997000000000028},{"$f":"DRE!O22","v":13.833000000000013},{"$f":"DRE!P22","v":152.33700000000005},{"$f":"DRE!Q22","v":35.930999999999997},{"$f":"DRE!R22","v":13.525999999999996},{"$f":"DRE!S22","v":3.2700000000000173},{"$f":"DRE!T22","v":-37.699999999999989},{"$f":"DRE!U22","v":15.027000000000044},{"$f":"DRE!V22","v":-12.399999999999991},{"$f":"DRE!W22","v":-1.9000000000000163},{"$f":"DRE!X22","v":3.8999999999999631},{"$f":"DRE!Y22","v":1.5999999999999801},{"$f":"DRE!Z22","v":-8.8000000000002103},{"$f":"DRE!AA22","v":19.435999999999972},{"$f":"DRE!AB22","v":-18.370000000000047},{"$f":"DRE!AC22","v":15.59999999999998},{"$f":"DRE!AD22","v":14.900000000000013},{"$f":"DRE!AE22","v":31.565999999999974},{"$f":"DRE!AF22","v":5.7000000000000099},{"$f":"DRE!AG22","v":11.399999999999991},{"$f":"DRE!AH22","v":29.9},{"$f":"DRE!AI22","v":18.500000000000021},{"$f":"DRE!AJ22","v":65.39999999999992},{"$f":"DRE!AK22","v":0.40000000000003411},{"$f":"DRE!AL22","v":25.999999999999979},{"$f":"DRE!AM22","v":26},{"$f":"DRE!AN22","v":33.700000000000031},{"$f":"DRE!AO22","v":86.10000000000008},{"$f":"DRE!AP22","v":3.5},{"$f":"DRE!AQ22","v":5.8000000000000256},{"$f":"DRE!AR22","v":10.340415259999709},{"$f":"DRE!AS22","v":39.885000000000034},{"$f":"DRE!AT22","v":59.525415259999647}]
["D&A   (Costs + Expenses)",{"$f":"DRE!B23","v":30},{"$f":"DRE!C23","v":31.521999999999998},{"$f":"DRE!D23","v":32.445},{"$f":"DRE!E23","v":32.904000000000003},{"$f":"DRE!F23","v":126.871},{"$f":"DRE!G23","v":33.402000000000001},{"$f":"DRE!H23","v":34.052},{"$f":"DRE!I23","v":34.08},{"$f":"DRE!J23","v":34.1},{"$f":"DRE!K23","v":135.63400000000001},{"$f":"DRE!L23","v":35.300000000000004},{"$f":"DRE!M23","v":35.1},{"$f":"DRE!N23","v":34.6},{"$f":"DRE!O23","v":35.300000000000004},{"$f":"DRE!P23","v":140.30000000000001},{"$f":"DRE!Q23","v":35.100000000000009},{"$f":"DRE!R23","v":34.900000000000006},{"$f":"DRE!S23","v":37.200000000000003},{"$f":"DRE!T23","v":24.400000000000002},{"$f":"DRE!U23","v":131.6},{"$f":"DRE!V23","v":24.100000000000005},{"$f":"DRE!W23","v":24.200000000000003},{"$f":"DRE!X23","v":24.100000000000005},{"$f":"DRE!Y23","v":23.900000000000006},{"$f":"DRE!Z23","v":96.300000000000011},{"$f":"DRE!AA23","v":33.5},{"$f":"DRE!AB23","v":33.700000000000003},{"$f":"DRE!AC23","v":33.9},{"$f":"DRE!AD23","v":32.099999999999994},{"$f":"DRE!AE23","v":133.19999999999999},{"$f":"DRE!AF23","v":30.999999999999996},{"$f":"DRE!AG23","v":30.799999999999997},{"$f":"DRE!AH23","v":30.799999999999997},{"$f":"DRE!AI23","v":31.4},{"$f":"DRE!AJ23","v":124},{"$f":"DRE!AK23","v":32.5},{"$f":"DRE!AL23","v":32.799999999999997},{"$f":"DRE!AM23","v":33.299999999999997},{"$f":"DRE!AN23","v":36.999999999999993},{"$f":"DRE!AO23","v":135.6},{"$f":"DRE!AP23","v":35},{"$f":"DRE!AQ23","v":36.4},{"$f":"DRE!AR23","v":39.309226200000019},{"$f":"DRE!AS23","v":41.495000000000005},{"$f":"DRE!AT23","v":152.20422620000005}]
["EBITDA",{"$f":"DRE!B24","v":105.70699999999997},{"$f":"DRE!C24","v":143.77799999999999},{"$f":"DRE!D24","v":165.02500000000003},{"$f":"DRE!E24","v":137.13899999999998},{"$f":"DRE!F24","v":551.649},{"$f":"DRE!G24","v":155.67699999999996},{"$f":"DRE!H24","v":132.72399999999999},{"$f":"DRE!I24","v":110.63699999999997},{"$f":"DRE!J24","v":129.20880390785004},{"$f":"DRE!K24","v":528.24680390785022},{"$f":"DRE!L24","v":90.051999999999992},{"$f":"DRE!M24","v":80.855000000000047},{"$f":"DRE!N24","v":72.597000000000037},{"$f":"DRE!O24","v":49.133000000000017},{"$f":"DRE!P24","v":292.63700000000006},{"$f":"DRE!Q24","v":71.031000000000006},{"$f":"DRE!R24","v":48.426000000000002},{"$f":"DRE!S24","v":40.47000000000002},{"$f":"DRE!T24","v":-13.299999999999986},{"$f":"DRE!U24","v":146.62700000000004},{"$f":"DRE!V24","v":11.700000000000014},{"$f":"DRE!W24","v":22.299999999999986},{"$f":"DRE!X24","v":27.999999999999968},{"$f":"DRE!Y24","v":25.499999999999986},{"$f":"DRE!Z24","v":87.499999999999801},{"$f":"DRE!AA24","v":52.935999999999972},{"$f":"DRE!AB24","v":15.329999999999956},{"$f":"DRE!AC24","v":49.499999999999979},{"$f":"DRE!AD24","v":47.000000000000007},{"$f":"DRE!AE24","v":164.76599999999996},{"$f":"DRE!AF24","v":36.700000000000003},{"$f":"DRE!AG24","v":42.199999999999989},{"$f":"DRE!AH24","v":60.699999999999996},{"$f":"DRE!AI24","v":49.90000000000002},{"$f":"DRE!AJ24","v":189.39999999999992},{"$f":"DRE!AK24","v":32.900000000000034},{"$f":"DRE!AL24","v":58.799999999999976},{"$f":"DRE!AM24","v":59.3},{"$f":"DRE!AN24","v":70.700000000000017},{"$f":"DRE!AO24","v":221.70000000000007},{"$f":"DRE!AP24","v":38.5},{"$f":"DRE!AQ24","v":42.200000000000024},{"$f":"DRE!AR24","v":49.649641459999728},{"$f":"DRE!AS24","v":81.380000000000038},{"$f":"DRE!AT24","v":211.7296414599997}]
["EBITDA MARGIN (%)",{"$f":"DRE!B25","v":0.38077930311555536},{"$f":"DRE!C25","v":0.45139961571789172},{"$f":"DRE!D25","v":0.46572106687588022},{"$f":"DRE!E25","v":0.40017683311156244},{"$f":"DRE!F25","v":0.42658924403902992},{"$f":"DRE!G25","v":0.44051590703939186},{"$f":"DRE!H25","v":0.39919873915711207},{"$f":"DRE!I25","v":0.32936304746481215},{"$f":"DRE!J25","v":0.36324319917963821},{"$f":"DRE!K25","v":0.38348397822861513},{"$f":"DRE!L25","v":0.32155456843729024},{"$f":"DRE!M25","v":0.30818928551009145},{"$f":"DRE!N25","v":0.29202685470862494},{"$f":"DRE!O25","v":0.23128704109060275},{"$f":"DRE!P25","v":0.2916346517020999},{"$f":"DRE!Q25","v":0.23913665576993648},{"$f":"DRE!R25","v":0.20861945667439236},{"$f":"DRE!S25","v":0.17981072555205058},{"$f":"DRE!T25","v":-6.3303188957639159E-2},{"$f":"DRE!U25","v":0.15205111958910209},{"$f":"DRE!V25","v":5.9330628803245501E-2},{"$f":"DRE!W25","v":0.11023232822540775},{"$f":"DRE!X25","v":0.12578616352201244},{"$f":"DRE!Y25","v":0.12028301886792446},{"$f":"DRE!Z25","v":0.10490348879031268},{"$f":"DRE!AA25","v":0.2448473635522663},{"$f":"DRE!AB25","v":8.0867225826871128E-2},{"$f":"DRE!AC25","v":0.23866923818707803},{"$f":"DRE!AD25","v":0.2228544333807492},{"$f":"DRE!AE25","v":0.19994175252102364},{"$f":"DRE!AF25","v":0.1717056332696931},{"$f":"DRE!AG25","v":0.18302380513806799},{"$f":"DRE!AH25","v":0.23741486347486629},{"$f":"DRE!AI25","v":0.22528216704288948},{"$f":"DRE!AJ25","v":0.2055390074437877},{"$f":"DRE!AK25","v":0.14480633802816914},{"$f":"DRE!AL25","v":0.22197055492638723},{"$f":"DRE!AM25","v":0.23706913783591457},{"$f":"DRE!AN25","v":0.30699088145896664},{"$f":"DRE!AO25","v":0.22796024422696085},{"$f":"DRE!AP25","v":0.1720285969615728},{"$f":"DRE!AQ25","v":0.18772241992882571},{"$f":"DRE!AR25","v":0.22540268079868719},{"$f":"DRE!AS25","v":0.3122793553338451},{"$f":"DRE!AT25","v":0.22779589061591196}]
["FINANCIAL RESULT",{"$f":"DRE!B26","v":-6.8390000000000004},{"$f":"DRE!C26","v":-19.925000000000001},{"$f":"DRE!D26","v":-9.0060000000000002},{"$f":"DRE!E26","v":-7.8819999999999997},{"$f":"DRE!F26","v":-43.652000000000001},{"$f":"DRE!G26","v":-4.8040000000000003},{"$f":"DRE!H26","v":-11.765000000000001},{"$f":"DRE!I26","v":-5.7389999999999999},{"$f":"DRE!J26","v":-6.2770000000000001},{"$f":"DRE!K26","v":-28.585000000000004},{"$f":"DRE!L26","v":-2.9},{"$f":"DRE!M26","v":-4.7569999999999997},{"$f":"DRE!N26","v":-10.6},{"$f":"DRE!O26","v":-7.1},{"$f":"DRE!P26","v":-25.5},{"$f":"DRE!Q26","v":-10.178000000000001},{"$f":"DRE!R26","v":-2.9},{"$f":"DRE!S26","v":-13.1},{"$f":"DRE!T26","v":-3.1},{"$f":"DRE!U26","v":-29.2},{"$f":"DRE!V26","v":-2.2999999999999998},{"$f":"DRE!W26","v":-3.4},{"$f":"DRE!X26","v":-4.5999999999999996},{"$f":"DRE!Y26","v":-3.3},{"$f":"DRE!Z26","v":-13.599999999999998},{"$f":"DRE!AA26","v":-18.100000000000001},{"$f":"DRE!AB26","v":-14.4},{"$f":"DRE!AC26","v":-15.7},{"$f":"DRE!AD26","v":-14.5},{"$f":"DRE!AE26","v":-62.7},{"$f":"DRE!AF26","v":-14.6},{"$f":"DRE!AG26","v":-16.2},{"$f":"DRE!AH26","v":-15},{"$f":"DRE!AI26","v":-11.4},{"$f":"DRE!AJ26","v":-57.199999999999996},{"$f":"DRE!AK26","v":-13},{"$f":"DRE!AL26","v":-14.917999999999999},{"$f":"DRE!AM26","v":-15.163},{"$f":"DRE!AN26","v":-17.899999999999999},{"$f":"DRE!AO26","v":-60.981000000000002},{"$f":"DRE!AP26","v":-22.4},{"$f":"DRE!AQ26","v":-17.899999999999999},{"$f":"DRE!AR26","v":-18.584},{"$f":"DRE!AS26","v":-18.259},{"$f":"DRE!AT26","v":-77.143000000000001}]
["INCOME AND SOCIAL CONTRIBUTION TAXES",{"$f":"DRE!B27","v":-24.678000000000001},{"$f":"DRE!C27","v":-32.201000000000001},{"$f":"DRE!D27","v":-44.091000000000001},{"$f":"DRE!E27","v":-10.071999999999999},{"$f":"DRE!F27","v":-111.042},{"$f":"DRE!G27","v":-42.191000000000003},{"$f":"DRE!H27","v":-31.178999999999998},{"$f":"DRE!I27","v":-25.568000000000001},{"$f":"DRE!J27","v":-9.8370000000000033},{"$f":"DRE!K27","v":-108.77500000000001},{"$f":"DRE!L27","v":-19.853000000000002},{"$f":"DRE!M27","v":-15.914},{"$f":"DRE!N27","v":-11.31},{"$f":"DRE!O27","v":11.5},{"$f":"DRE!P27","v":-35.6},{"$f":"DRE!Q27","v":-9.859},{"$f":"DRE!R27","v":-5.8},{"$f":"DRE!S27","v":-0.8},{"$f":"DRE!T27","v":12.6},{"$f":"DRE!U27","v":-3.9},{"$f":"DRE!V27","v":2.1},{"$f":"DRE!W27","v":-0.4},{"$f":"DRE!X27","v":-0.5},{"$f":"DRE!Y27","v":1.3},{"$f":"DRE!Z27","v":2.2999999999999998},{"$f":"DRE!AA27","v":-1.3},{"$f":"DRE!AB27","v":10},{"$f":"DRE!AC27","v":-0.8},{"$f":"DRE!AD27","v":18},{"$f":"DRE!AE27","v":25.9},{"$f":"DRE!AF27","v":3.1},{"$f":"DRE!AG27","v":0.8},{"$f":"DRE!AH27","v":-5.8},{"$f":"DRE!AI27","v":-3.2},{"$f":"DRE!AJ27","v":-5.2},{"$f":"DRE!AK27","v":3.6},{"$f":"DRE!AL27","v":-4.7},{"$f":"DRE!AM27","v":-3.1920000000000002},{"$f":"DRE!AN27","v":-5.4},{"$f":"DRE!AO27","v":-9.6},{"$f":"DRE!AP27","v":5.7},{"$f":"DRE!AQ27","v":2.8},{"$f":"DRE!AR27","v":2.7650000000000001},{"$f":"DRE!AS27","v":-7.4210000000000003},{"$f":"DRE!AT27","v":3.8440000000000003}]
["NET INCOME",{"$f":"DRE!B28","v":44.189999999999962},{"$f":"DRE!C28","v":60.129999999999995},{"$f":"DRE!D28","v":79.483000000000033},{"$f":"DRE!E28","v":86.280999999999977},{"$f":"DRE!F28","v":270.084},{"$f":"DRE!G28","v":75.279999999999973},{"$f":"DRE!H28","v":55.727999999999994},{"$f":"DRE!I28","v":45.249999999999972},{"$f":"DRE!J28","v":78.994803907850041},{"$f":"DRE!K28","v":255.25280390785019},{"$f":"DRE!L28","v":31.998999999999988},{"$f":"DRE!M28","v":25.084000000000039},{"$f":"DRE!N28","v":16.087000000000028},{"$f":"DRE!O28","v":18.233000000000011},{"$f":"DRE!P28","v":91.237000000000052},{"$f":"DRE!Q28","v":15.893999999999998},{"$f":"DRE!R28","v":4.825999999999997},{"$f":"DRE!S28","v":-10.629999999999983},{"$f":"DRE!T28","v":-28.199999999999989},{"$f":"DRE!U28","v":-18.072999999999958},{"$f":"DRE!V28","v":-12.599999999999991},{"$f":"DRE!W28","v":-5.7000000000000162},{"$f":"DRE!X28","v":-1.2000000000000366},{"$f":"DRE!Y28","v":-0.40000000000001967},{"$f":"DRE!Z28","v":-20.100000000000207},{"$f":"DRE!AA28","v":-0.01},{"$f":"DRE!AB28","v":-22.770000000000046},{"$f":"DRE!AC28","v":-0.9000000000000199},{"$f":"DRE!AD28","v":18.5},{"$f":"DRE!AE28","v":-5.2340000000000302},{"$f":"DRE!AF28","v":-5.7999999999999901},{"$f":"DRE!AG28","v":-4.0000000000000071},{"$f":"DRE!AH28","v":9.0999999999999979},{"$f":"DRE!AI28","v":3.9000000000000199},{"$f":"DRE!AJ28","v":2.9999999999999218},{"$f":"DRE!AK28","v":-8.9999999999999662},{"$f":"DRE!AL28","v":6.3819999999999801},{"$f":"DRE!AM28","v":7.6449999999999996},{"$f":"DRE!AN28","v":10.400000000000034},{"$f":"DRE!AO28","v":15.519000000000077},{"$f":"DRE!AP28","v":-13.2},{"$f":"DRE!AQ28","v":-9.2999999999999723},{"$f":"DRE!AR28","v":-5.4785847400002901},{"$f":"DRE!AS28","v":14.205000000000034},{"$f":"DRE!AT28","v":-13.773584740000359}]
["NET MARGIN (%)",{"$f":"DRE!B29","v":0.15918186501060841},{"$f":"DRE!C29","v":0.18878172525085082},{"$f":"DRE!D29","v":0.22431090779273199},{"$f":"DRE!E29","v":0.25177124915376892},{"$f":"DRE!F29","v":0.20885550302282313},{"$f":"DRE!G29","v":0.21301822030181347},{"$f":"DRE!H29","v":0.16761510605276769},{"$f":"DRE!I29","v":0.13470789968801344},{"$f":"DRE!J29","v":0.22207716829048302},{"$f":"DRE!K29","v":0.18530232454310608},{"$f":"DRE!L29","v":0.11426092297144813},{"$f":"DRE!M29","v":9.561090888300218E-2},{"$f":"DRE!N29","v":6.4711159024445297E-2},{"$f":"DRE!O29","v":8.5829414450673908E-2},{"$f":"DRE!P29","v":9.0924492519211517E-2},{"$f":"DRE!Q29","v":5.3509566341560302E-2},{"$f":"DRE!R29","v":2.0790432782195861E-2},{"$f":"DRE!S29","v":-4.7229750744212838E-2},{"$f":"DRE!T29","v":-0.13422179914326507},{"$f":"DRE!U29","v":-1.8741567953609053E-2},{"$f":"DRE!V29","v":-6.3894523326571959E-2},{"$f":"DRE!W29","v":-2.8175976272862169E-2},{"$f":"DRE!X29","v":-5.390835579514989E-3},{"$f":"DRE!Y29","v":-1.8867924528302815E-3},{"$f":"DRE!Z29","v":-2.4097829996403562E-2},{"$f":"DRE!AA29","v":-4.6253469010175768E-5},{"$f":"DRE!AB29","v":-0.12011394207944322},{"$f":"DRE!AC29","v":-4.3394406943106072E-3},{"$f":"DRE!AD29","v":8.771929824561403E-2},{"$f":"DRE!AE29","v":-6.3514021867074758E-3},{"$f":"DRE!AF29","v":-2.71360401352648E-2},{"$f":"DRE!AG29","v":-1.7348227975172357E-2},{"$f":"DRE!AH29","v":3.5592673107434643E-2},{"$f":"DRE!AI29","v":1.7607223476298058E-2},{"$f":"DRE!AJ29","v":3.2556336976311893E-3},{"$f":"DRE!AK29","v":-3.9612676056337878E-2},{"$f":"DRE!AL29","v":2.4092110230275503E-2},{"$f":"DRE!AM29","v":3.0563129152707705E-2},{"$f":"DRE!AN29","v":4.5158488927486036E-2},{"$f":"DRE!AO29","v":1.5957217095887332E-2},{"$f":"DRE!AP29","v":-5.8981233243967812E-2},{"$f":"DRE!AQ29","v":-4.137010676156571E-2},{"$f":"DRE!AR29","v":-2.4872036354456502E-2},{"$f":"DRE!AS29","v":5.4508825786646328E-2},{"$f":"DRE!AT29","v":-1.4818737618345564E-2}]
[]
["Pro-Forma EBITDA¹",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,{"$f":"DRE!AA31","v":32.799999999999997},{"$f":"DRE!AB31","v":-4.9000000000000004},{"$f":"DRE!AC31","v":29},{"$f":"DRE!AD31","v":26.8},{"$f":"DRE!AE31","v":83.7},{"$f":"DRE!AF31","v":16.600000000000001},{"$f":"DRE!AG31","v":21.9},{"$f":"DRE!AH31","v":40},{"$f":"DRE!AI31","v":28.5},{"$f":"DRE!AJ31","v":107},{"$f":"DRE!AK31","v":9.6999999999999993},{"$f":"DRE!AL31","v":35},{"$f":"DRE!AM31","v":35.5},{"$f":"DRE!AN31","v":44},{"$f":"DRE!AO31","v":124.2},{"$f":"DRE!AP31","v":13.1},{"$f":"DRE!AQ31","v":15.068},{"$f":"DRE!AR31","v":20.904398250000032},{"$f":"DRE!AS31","v":51.19},{"$f":"DRE!AT31","v":100.26239825000003}]
["Pro-Forma EBITDA Margin %",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,{"$f":"DRE!AA32","v":0.1517113783533765},{"$f":"DRE!AB32","v":-2.5847971725483997E-2},{"$f":"DRE!AC32","v":0.13982642237222759},{"$f":"DRE!AD32","v":0.12707444286391656},{"$f":"DRE!AE32","v":0.1015690414649241},{"$f":"DRE!AF32","v":7.7665218318171803E-2},{"$f":"DRE!AG32","v":9.498154816406848E-2},{"$f":"DRE!AH32","v":0.15645131036235013},{"$f":"DRE!AI32","v":0.12866817155756208},{"$f":"DRE!AJ32","v":0.11611760188218212},{"$f":"DRE!AK32","v":4.2693661971830978E-2},{"$f":"DRE!AL32","v":0.1321253303133258},{"$f":"DRE!AM32","v":0.14192165924409728},{"$f":"DRE!AN32","v":0.19105514546244029},{"$f":"DRE!AO32","v":0.1277070921650362},{"$f":"DRE!AP32","v":5.85344057193923E-2},{"$f":"DRE!AQ32","v":6.7028469750889677E-2},{"$f":"DRE!AR32","v":9.4903150707131373E-2},{"$f":"DRE!AS32","v":0.19643131235610128},{"$f":"DRE!AT32","v":0.10787040561328708}]
[]
["PORT TERMINALS¹"]
["GROSS REVENUE",{"$f":"DRE!B35","v":238.3},{"$f":"DRE!C35","v":278},{"$f":"DRE!D35","v":309.8},{"$f":"DRE!E35","v":302.55599999999998},{"$f":"DRE!F35","v":1128.6559999999999},{"$f":"DRE!G35","v":316.416},{"$f":"DRE!H35","v":289},{"$f":"DRE!I35","v":288.5},{"$f":"DRE!J35","v":353},{"$f":"DRE!K35","v":1246.9160000000002},{"$f":"DRE!L35","v":233.7},{"$f":"DRE!M35","v":215.7},{"$f":"DRE!N35","v":194.6},{"$f":"DRE!O35","v":167.4},{"$f":"DRE!P35","v":811.40000000000009},{"$f":"DRE!Q35","v":264.29999999999995},{"$f":"DRE!R35","v":190},{"$f":"DRE!S35","v":185.7},{"$f":"DRE!T35","v":184.39999999999998},{"$f":"DRE!U35","v":824.4},{"$f":"DRE!V35","v":172.8},{"$f":"DRE!W35","v":178.2},{"$f":"DRE!X35","v":204.9},{"$f":"DRE!Y35","v":188.5},{"$f":"DRE!Z35","v":744.4},{"$f":"DRE!AA35","v":190},{"$f":"DRE!AB35","v":153},{"$f":"DRE!AC35","v":162.5},{"$f":"DRE!AD35","v":167.7},{"$f":"DRE!AE35","v":673.2},{"$f":"DRE!AF35","v":163.69999999999999},{"$f":"DRE!AG35","v":180.9},{"$f":"DRE!AH35","v":205.3},{"$f":"DRE!AI35","v":180.5},{"$f":"DRE!AJ35","v":730.4},{"$f":"DRE!AK35","v":181.8},{"$f":"DRE!AL35","v":218.7},{"$f":"DRE!AM35","v":202.10000000000002},{"$f":"DRE!AN35","v":185.8},{"$f":"DRE!AO35","v":788.40000000000009},{"$f":"DRE!AP35","v":179.9},{"$f":"DRE!AQ35","v":189.3},{"$f":"DRE!AR35","v":178.99711633999976},{"$f":"DRE!AS35","v":222.10000000000002},{"$f":"DRE!AT35","v":770.29711633999977}]
["Quay operations",{"$f":"DRE!B36","v":140.30000000000001},{"$f":"DRE!C36","v":161.30000000000001},{"$f":"DRE!D36","v":176.3},{"$f":"DRE!E36","v":175.339},{"$f":"DRE!F36","v":653.23900000000003},{"$f":"DRE!G36","v":169.36600000000001},{"$f":"DRE!H36","v":177.2},{"$f":"DRE!I36","v":169.2},{"$f":"DRE!J36","v":250},{"$f":"DRE!K36","v":765.76600000000008},{"$f":"DRE!L36","v":131.1},{"$f":"DRE!M36","v":128},{"$f":"DRE!N36","v":111.8},{"$f":"DRE!O36","v":98.9},{"$f":"DRE!P36","v":469.80000000000007},{"$f":"DRE!Q36","v":178.2},{"$f":"DRE!R36","v":107.1},{"$f":"DRE!S36","v":105.7},{"$f":"DRE!T36","v":112.3},{"$f":"DRE!U36","v":503.29999999999995},{"$f":"DRE!V36","v":100.2},{"$f":"DRE!W36","v":111.6},{"$f":"DRE!X36","v":126.9},{"$f":"DRE!Y36","v":110.4},{"$f":"DRE!Z36","v":449.1},{"$f":"DRE!AA36","v":99.5},{"$f":"DRE!AB36","v":87.2},{"$f":"DRE!AC36","v":91.6},{"$f":"DRE!AD36","v":90.2},{"$f":"DRE!AE36","v":368.49999999999994},{"$f":"DRE!AF36","v":95},{"$f":"DRE!AG36","v":95.7},{"$f":"DRE!AH36","v":108.6},{"$f":"DRE!AI36","v":102.9},{"$f":"DRE!AJ36","v":402.19999999999993},{"$f":"DRE!AK36","v":99.3},{"$f":"DRE!AL36","v":129.5},{"$f":"DRE!AM36","v":110.2},{"$f":"DRE!AN36","v":99.7},{"$f":"DRE!AO36","v":438.7},{"$f":"DRE!AP36","v":93.7},{"$f":"DRE!AQ36","v":97.5},{"$f":"DRE!AR36","v":97.102477509999986},{"$f":"DRE!AS36","v":115.7},{"$f":"DRE!AT36","v":404.00247750999995}]
["Warehousing operations",{"$f":"DRE!B37","v":98},{"$f":"DRE!C37","v":116.7},{"$f":"DRE!D37","v":133.5},{"$f":"DRE!E37","v":127.217},{"$f":"DRE!F37","v":475.41699999999997},{"$f":"DRE!G37","v":147.04999999999998},{"$f":"DRE!H37","v":111.8},{"$f":"DRE!I37","v":119.3},{"$f":"DRE!J37","v":103},{"$f":"DRE!K37","v":481.15},{"$f":"DRE!L37","v":102.6},{"$f":"DRE!M37","v":87.7},{"$f":"DRE!N37","v":82.8},{"$f":"DRE!O37","v":68.5},{"$f":"DRE!P37","v":341.6},{"$f":"DRE!Q37","v":86.1},{"$f":"DRE!R37","v":82.9},{"$f":"DRE!S37","v":80},{"$f":"DRE!T37","v":72.099999999999994},{"$f":"DRE!U37","v":321.10000000000002},{"$f":"DRE!V37","v":72.599999999999994},{"$f":"DRE!W37","v":66.599999999999994},{"$f":"DRE!X37","v":78},{"$f":"DRE!Y37","v":78.099999999999994},{"$f":"DRE!Z37","v":295.29999999999995},{"$f":"DRE!AA37","v":90.5},{"$f":"DRE!AB37","v":65.8},{"$f":"DRE!AC37","v":70.900000000000006},{"$f":"DRE!AD37","v":77.5},{"$f":"DRE!AE37","v":304.70000000000005},{"$f":"DRE!AF37","v":68.7},{"$f":"DRE!AG37","v":85.2},{"$f":"DRE!AH37","v":96.7},{"$f":"DRE!AI37","v":77.599999999999994},{"$f":"DRE!AJ37","v":328.20000000000005},{"$f":"DRE!AK37","v":82.5},{"$f":"DRE!AL37","v":89.2},{"$f":"DRE!AM37","v":91.9},{"$f":"DRE!AN37","v":86.1},{"$f":"DRE!AO37","v":349.70000000000005},{"$f":"DRE!AP37","v":86.2},{"$f":"DRE!AQ37","v":91.8},{"$f":"DRE!AR37","v":81.894638829999792},{"$f":"DRE!AS37","v":106.4},{"$f":"DRE!AT37","v":366.29463882999983}]
["ELIMINATIONS",{"$f":"DRE!B38","v":-27.222000000000016},{"$f":"DRE!C38","v":-30.547999999999991},{"$f":"DRE!D38","v":-36.999999999999986},{"$f":"DRE!E38","v":-35.08},{"$f":"DRE!F38","v":-129.85},{"$f":"DRE!G38","v":-34.836000000000027},{"$f":"DRE!H38","v":-32.24499999999999},{"$f":"DRE!I38","v":-32.657000000000011},{"$f":"DRE!J38","v":-72.781196092150012},{"$f":"DRE!K38","v":-172.51919609215003},{"$f":"DRE!L38","v":-28.353999999999999},{"$f":"DRE!M38","v":-25.856000000000002},{"$f":"DRE!N38","v":-22.709},{"$f":"DRE!O38","v":-20.231000000000002},{"$f":"DRE!P38","v":-97.15},{"$f":"DRE!Q38","v":-30.372999999999966},{"$f":"DRE!R38","v":-23.08400000000001},{"$f":"DRE!S38","v":-21.599999999999987},{"$f":"DRE!T38","v":-26.999999999999968},{"$f":"DRE!U38","v":-102.05699999999993},{"$f":"DRE!V38","v":-20.700000000000014},{"$f":"DRE!W38","v":-21.000000000000004},{"$f":"DRE!X38","v":-24.700000000000006},{"$f":"DRE!Y38","v":-21.9},{"$f":"DRE!Z38","v":-88.300000000000011},{"$f":"DRE!AA38","v":-21.900000000000002},{"$f":"DRE!AB38","v":-16.900000000000009},{"$f":"DRE!AC38","v":-20.099999999999994},{"$f":"DRE!AD38","v":-21},{"$f":"DRE!AE38","v":-79.900000000000006},{"$f":"DRE!AF38","v":-18.899999999999977},{"$f":"DRE!AG38","v":-25},{"$f":"DRE!AH38","v":-28.700000000000017},{"$f":"DRE!AI38","v":-25.5},{"$f":"DRE!AJ38","v":-98.1},{"$f":"DRE!AK38","v":-21.8},{"$f":"DRE!AL38","v":-26.1},{"$f":"DRE!AM38","v":-27.400000000000034},{"$f":"DRE!AN38","v":-22.400000000000006},{"$f":"DRE!AO38","v":-97.700000000000045},{"$f":"DRE!AP38","v":-22.7},{"$f":"DRE!AQ38","v":-24.2},{"$f":"DRE!AR38","v":-22.599999999999994},{"$f":"DRE!AS38","v":-29.900000000000034},{"$f":"DRE!AT38","v":-99.400000000000034}]
["NET REVENUE",{"$f":"DRE!B39","v":211.078},{"$f":"DRE!C39","v":247.452},{"$f":"DRE!D39","v":272.8},{"$f":"DRE!E39","v":267.476},{"$f":"DRE!F39","v":998.80599999999993},{"$f":"DRE!G39","v":281.58},{"$f":"DRE!H39","v":256.755},{"$f":"DRE!I39","v":255.84299999999999},{"$f":"DRE!J39","v":280.21880390784997},{"$f":"DRE!K39","v":1074.3968039078502},{"$f":"DRE!L39","v":205.346},{"$f":"DRE!M39","v":189.84399999999999},{"$f":"DRE!N39","v":171.89099999999999},{"$f":"DRE!O39","v":147.16900000000001},{"$f":"DRE!P39","v":714.25000000000011},{"$f":"DRE!Q39","v":233.92699999999999},{"$f":"DRE!R39","v":166.916},{"$f":"DRE!S39","v":164.1},{"$f":"DRE!T39","v":157.4},{"$f":"DRE!U39","v":722.34300000000007},{"$f":"DRE!V39","v":152.1},{"$f":"DRE!W39","v":157.19999999999999},{"$f":"DRE!X39","v":180.2},{"$f":"DRE!Y39","v":166.6},{"$f":"DRE!Z39","v":656.09999999999991},{"$f":"DRE!AA39","v":168.1},{"$f":"DRE!AB39","v":136.1},{"$f":"DRE!AC39","v":142.4},{"$f":"DRE!AD39","v":146.69999999999999},{"$f":"DRE!AE39","v":593.30000000000007},{"$f":"DRE!AF39","v":144.80000000000001},{"$f":"DRE!AG39","v":155.9},{"$f":"DRE!AH39","v":176.6},{"$f":"DRE!AI39","v":155},{"$f":"DRE!AJ39","v":632.29999999999995},{"$f":"DRE!AK39","v":160},{"$f":"DRE!AL39","v":192.6},{"$f":"DRE!AM39","v":174.7},{"$f":"DRE!AN39","v":163.4},{"$f":"DRE!AO39","v":690.7},{"$f":"DRE!AP39","v":157.20000000000002},{"$f":"DRE!AQ39","v":165.10000000000002},{"$f":"DRE!AR39","v":156.39711633999977},{"$f":"DRE!AS39","v":192.2},{"$f":"DRE!AT39","v":670.89711633999968}]
["COST OF SERVICES RENDERED",{"$f":"DRE!B40","v":116.3},{"$f":"DRE!C40","v":123.90299999999999},{"$f":"DRE!D40","v":133.4},{"$f":"DRE!E40","v":143.20099999999999},{"$f":"DRE!F40","v":516.80399999999997},{"$f":"DRE!G40","v":136.74700000000001},{"$f":"DRE!H40","v":142.904},{"$f":"DRE!I40","v":153.61600000000001},{"$f":"DRE!J40","v":159.5},{"$f":"DRE!K40","v":592.76700000000005},{"$f":"DRE!L40","v":134.69999999999999},{"$f":"DRE!M40","v":133.19999999999999},{"$f":"DRE!N40","v":128.19999999999999},{"$f":"DRE!O40","v":121.9},{"$f":"DRE!P40","v":518},{"$f":"DRE!Q40","v":130.30000000000001},{"$f":"DRE!R40","v":133.5},{"$f":"DRE!S40","v":134.6},{"$f":"DRE!T40","v":126.19999999999999},{"$f":"DRE!U40","v":524.6},{"$f":"DRE!V40","v":128.5},{"$f":"DRE!W40","v":136.5},{"$f":"DRE!X40","v":137.30000000000001},{"$f":"DRE!Y40","v":140.80000000000001},{"$f":"DRE!Z40","v":543.1},{"$f":"DRE!AA40","v":123.7},{"$f":"DRE!AB40","v":122.2},{"$f":"DRE!AC40","v":115.69999999999999},{"$f":"DRE!AD40","v":112.6},{"$f":"DRE!AE40","v":474.2},{"$f":"DRE!AF40","v":118.60000000000001},{"$f":"DRE!AG40","v":122.4},{"$f":"DRE!AH40","v":126.60000000000001},{"$f":"DRE!AI40","v":127.9},{"$f":"DRE!AJ40","v":495.5},{"$f":"DRE!AK40","v":136},{"$f":"DRE!AL40","v":142.9},{"$f":"DRE!AM40","v":127.69999999999999},{"$f":"DRE!AN40","v":125.50000000000001},{"$f":"DRE!AO40","v":532.1},{"$f":"DRE!AP40","v":126.30000000000001},{"$f":"DRE!AQ40","v":131.6},{"$f":"DRE!AR40","v":130.27047597000021},{"$f":"DRE!AS40","v":139.1},{"$f":"DRE!AT40","v":527.27047597000023}]
["Handling Costs",{"$f":"DRE!B41","v":31},{"$f":"DRE!C41","v":35.299999999999997},{"$f":"DRE!D41","v":39.799999999999997},{"$f":"DRE!E41","v":39.6},{"$f":"DRE!F41","v":145.69999999999999},{"$f":"DRE!G41","v":38.235999999999997},{"$f":"DRE!H41","v":39.1},{"$f":"DRE!I41","v":46.2},{"$f":"DRE!J41","v":40.700000000000003},{"$f":"DRE!K41","v":164.23599999999999},{"$f":"DRE!L41","v":31},{"$f":"DRE!M41","v":32.299999999999997},{"$f":"DRE!N41","v":28},{"$f":"DRE!O41","v":21.8},{"$f":"DRE!P41","v":113.1},{"$f":"DRE!Q41","v":24.1},{"$f":"DRE!R41","v":28},{"$f":"DRE!S41","v":30.8},{"$f":"DRE!T41","v":30.7},{"$f":"DRE!U41","v":113.60000000000001},{"$f":"DRE!V41","v":28},{"$f":"DRE!W41","v":32.5},{"$f":"DRE!X41","v":32.799999999999997},{"$f":"DRE!Y41","v":32.1},{"$f":"DRE!Z41","v":125.4},{"$f":"DRE!AA41","v":29.3},{"$f":"DRE!AB41","v":27.9},{"$f":"DRE!AC41","v":26.3},{"$f":"DRE!AD41","v":28.7},{"$f":"DRE!AE41","v":112.2},{"$f":"DRE!AF41","v":30.3},{"$f":"DRE!AG41","v":30.3},{"$f":"DRE!AH41","v":34.6},{"$f":"DRE!AI41","v":31.4},{"$f":"DRE!AJ41","v":126.6},{"$f":"DRE!AK41","v":31.6},{"$f":"DRE!AL41","v":34.6},{"$f":"DRE!AM41","v":22.2},{"$f":"DRE!AN41","v":16.5},{"$f":"DRE!AO41","v":104.9},{"$f":"DRE!AP41","v":17.5},{"$f":"DRE!AQ41","v":20},{"$f":"DRE!AR41","v":20.72768757999998},{"$f":"DRE!AS41","v":22.9},{"$f":"DRE!AT41","v":81.127687579999986}]
["Personnel Costs",{"$f":"DRE!B42","v":35.799999999999997},{"$f":"DRE!C42","v":36.9},{"$f":"DRE!D42","v":39.1},{"$f":"DRE!E42","v":49.3},{"$f":"DRE!F42","v":161.09999999999997},{"$f":"DRE!G42","v":43.292000000000002},{"$f":"DRE!H42","v":44.1},{"$f":"DRE!I42","v":46.1},{"$f":"DRE!J42","v":48.7},{"$f":"DRE!K42","v":182.19200000000001},{"$f":"DRE!L42","v":45.1},{"$f":"DRE!M42","v":40.5},{"$f":"DRE!N42","v":38.6},{"$f":"DRE!O42","v":37.4},{"$f":"DRE!P42","v":161.6},{"$f":"DRE!Q42","v":48.3},{"$f":"DRE!R42","v":45.9},{"$f":"DRE!S42","v":44.1},{"$f":"DRE!T42","v":45.4},{"$f":"DRE!U42","v":183.7},{"$f":"DRE!V42","v":47.6},{"$f":"DRE!W42","v":50.7},{"$f":"DRE!X42","v":50.6},{"$f":"DRE!Y42","v":49.7},{"$f":"DRE!Z42","v":198.60000000000002},{"$f":"DRE!AA42","v":50.2},{"$f":"DRE!AB42","v":51.5},{"$f":"DRE!AC42","v":47.9},{"$f":"DRE!AD42","v":44.1},{"$f":"DRE!AE42","v":193.7},{"$f":"DRE!AF42","v":46.1},{"$f":"DRE!AG42","v":48.3},{"$f":"DRE!AH42","v":49.7},{"$f":"DRE!AI42","v":49.1},{"$f":"DRE!AJ42","v":193.20000000000002},{"$f":"DRE!AK42","v":60.2},{"$f":"DRE!AL42","v":61.5},{"$f":"DRE!AM42","v":56.9},{"$f":"DRE!AN42","v":57.4},{"$f":"DRE!AO42","v":236},{"$f":"DRE!AP42","v":58.3},{"$f":"DRE!AQ42","v":60.4},{"$f":"DRE!AR42","v":56.726315450000151},{"$f":"DRE!AS42","v":59.1},{"$f":"DRE!AT42","v":234.52631545000014}]
["Leasing and Infrastructure",{"$f":"DRE!B43","v":14.4},{"$f":"DRE!C43","v":12.3},{"$f":"DRE!D43","v":13.8},{"$f":"DRE!E43","v":14.1},{"$f":"DRE!F43","v":54.6},{"$f":"DRE!G43","v":15.54},{"$f":"DRE!H43","v":14.9},{"$f":"DRE!I43","v":14.9},{"$f":"DRE!J43","v":14.3},{"$f":"DRE!K43","v":59.64},{"$f":"DRE!L43","v":15.1},{"$f":"DRE!M43","v":15},{"$f":"DRE!N43","v":15.3},{"$f":"DRE!O43","v":15.8},{"$f":"DRE!P43","v":61.2},{"$f":"DRE!Q43","v":15.7},{"$f":"DRE!R43","v":16.100000000000001},{"$f":"DRE!S43","v":16.5},{"$f":"DRE!T43","v":17.3},{"$f":"DRE!U43","v":65.599999999999994},{"$f":"DRE!V43","v":17.2},{"$f":"DRE!W43","v":17.8},{"$f":"DRE!X43","v":18.5},{"$f":"DRE!Y43","v":18},{"$f":"DRE!Z43","v":71.5},{"$f":"DRE!AA43","v":0},{"$f":"DRE!AB43","v":0},{"$f":"DRE!AC43","v":0},{"$f":"DRE!AD43","v":0},{"$f":"DRE!AE43","v":0},{"$f":"DRE!AF43","v":0},{"$f":"DRE!AG43","v":0},{"$f":"DRE!AH43","v":0},{"$f":"DRE!AI43","v":0},{"$f":"DRE!AJ43","v":0},{"$f":"DRE!AK43","v":0},{"$f":"DRE!AL43","v":0},{"$f":"DRE!AM43","v":0},{"$f":"DRE!AN43","v":0},{"$f":"DRE!AO43","v":0},{"$f":"DRE!AP43","v":0},{"$f":"DRE!AQ43","v":0},{"$f":"DRE!AR43","v":0},{"$f":"DRE!AS43","v":0},{"$f":"DRE!AT43","v":0}]
["Depreciation and Amortization",{"$f":"DRE!B44","v":21.9},{"$f":"DRE!C44","v":23.003},{"$f":"DRE!D44","v":23.8},{"$f":"DRE!E44","v":24.09},{"$f":"DRE!F44","v":92.793000000000006},{"$f":"DRE!G44","v":24.355},{"$f":"DRE!H44","v":24.704000000000001},{"$f":"DRE!I44","v":24.416},{"$f":"DRE!J44","v":24.4},{"$f":"DRE!K44","v":97.875},{"$f":"DRE!L44","v":25.2},{"$f":"DRE!M44","v":25.2},{"$f":"DRE!N44","v":24.6},{"$f":"DRE!O44","v":25.3},{"$f":"DRE!P44","v":100.3},{"$f":"DRE!Q44","v":25.6},{"$f":"DRE!R44","v":25.7},{"$f":"DRE!S44","v":25.8},{"$f":"DRE!T44","v":16.7},{"$f":"DRE!U44","v":93.8},{"$f":"DRE!V44","v":16.3},{"$f":"DRE!W44","v":16.3},{"$f":"DRE!X44","v":16.3},{"$f":"DRE!Y44","v":16.100000000000001},{"$f":"DRE!Z44","v":65},{"$f":"DRE!AA44","v":24.5},{"$f":"DRE!AB44","v":24.6},{"$f":"DRE!AC44","v":24.9},{"$f":"DRE!AD44","v":23.5},{"$f":"DRE!AE44","v":97.5},{"$f":"DRE!AF44","v":23},{"$f":"DRE!AG44","v":22.9},{"$f":"DRE!AH44","v":23},{"$f":"DRE!AI44","v":23.7},{"$f":"DRE!AJ44","v":92.600000000000009},{"$f":"DRE!AK44","v":23.5},{"$f":"DRE!AL44","v":23.9},{"$f":"DRE!AM44","v":24.7},{"$f":"DRE!AN44","v":27.9},{"$f":"DRE!AO44","v":100},{"$f":"DRE!AP44","v":26.1},{"$f":"DRE!AQ44","v":27.3},{"$f":"DRE!AR44","v":29.909009380000011},{"$f":"DRE!AS44","v":32.299999999999997},{"$f":"DRE!AT44","v":115.60900938000002}]
["Other Costs",{"$f":"DRE!B45","v":13.2},{"$f":"DRE!C45","v":16.399999999999999},{"$f":"DRE!D45","v":16.899999999999999},{"$f":"DRE!E45","v":16.111000000000001},{"$f":"DRE!F45","v":62.611000000000004},{"$f":"DRE!G45","v":15.324000000000023},{"$f":"DRE!H45","v":20.100000000000001},{"$f":"DRE!I45","v":22},{"$f":"DRE!J45","v":31.4},{"$f":"DRE!K45","v":88.824000000000012},{"$f":"DRE!L45","v":18.3},{"$f":"DRE!M45","v":20.2},{"$f":"DRE!N45","v":21.7},{"$f":"DRE!O45","v":21.6},{"$f":"DRE!P45","v":81.800000000000011},{"$f":"DRE!Q45","v":16.600000000000001},{"$f":"DRE!R45","v":17.8},{"$f":"DRE!S45","v":17.399999999999999},{"$f":"DRE!T45","v":16.100000000000001},{"$f":"DRE!U45","v":67.900000000000006},{"$f":"DRE!V45","v":19.399999999999999},{"$f":"DRE!W45","v":19.2},{"$f":"DRE!X45","v":19.100000000000001},{"$f":"DRE!Y45","v":24.9},{"$f":"DRE!Z45","v":82.6},{"$f":"DRE!AA45","v":19.7},{"$f":"DRE!AB45","v":18.2},{"$f":"DRE!AC45","v":16.600000000000001},{"$f":"DRE!AD45","v":16.3},{"$f":"DRE!AE45","v":70.8},{"$f":"DRE!AF45","v":19.2},{"$f":"DRE!AG45","v":20.9},{"$f":"DRE!AH45","v":19.3},{"$f":"DRE!AI45","v":23.7},{"$f":"DRE!AJ45","v":83.1},{"$f":"DRE!AK45","v":20.7},{"$f":"DRE!AL45","v":22.9},{"$f":"DRE!AM45","v":23.9},{"$f":"DRE!AN45","v":23.7},{"$f":"DRE!AO45","v":91.2},{"$f":"DRE!AP45","v":24.4},{"$f":"DRE!AQ45","v":23.9},{"$f":"DRE!AR45","v":22.90746356000006},{"$f":"DRE!AS45","v":24.8},{"$f":"DRE!AT45","v":96.007463560000062}]
["OPERATING EXPENSES",{"$f":"DRE!B46","v":18.600000000000001},{"$f":"DRE!C46","v":15.734999999999999},{"$f":"DRE!D46","v":16.599999999999998},{"$f":"DRE!E46","v":20.167000000000002},{"$f":"DRE!F46","v":71.102000000000004},{"$f":"DRE!G46","v":17.058000000000003},{"$f":"DRE!H46","v":14.556999999999999},{"$f":"DRE!I46","v":23.178000000000001},{"$f":"DRE!J46","v":20.399999999999999},{"$f":"DRE!K46","v":75.192999999999998},{"$f":"DRE!L46","v":19.900000000000002},{"$f":"DRE!M46","v":11.6},{"$f":"DRE!N46","v":10.1},{"$f":"DRE!O46","v":11.6},{"$f":"DRE!P46","v":53.2},{"$f":"DRE!Q46","v":63.900000000000006},{"$f":"DRE!R46","v":11.2},{"$f":"DRE!S46","v":13.299999999999999},{"$f":"DRE!T46","v":45.8},{"$f":"DRE!U46","v":134.19999999999999},{"$f":"DRE!V46","v":18.2},{"$f":"DRE!W46","v":4.3999999999999995},{"$f":"DRE!X46","v":16.400000000000002},{"$f":"DRE!Y46","v":12.799999999999999},{"$f":"DRE!Z46","v":51.800000000000004},{"$f":"DRE!AA46","v":14.664},{"$f":"DRE!AB46","v":17.700000000000003},{"$f":"DRE!AC46","v":7},{"$f":"DRE!AD46","v":10.3},{"$f":"DRE!AE46","v":49.663999999999994},{"$f":"DRE!AF46","v":16},{"$f":"DRE!AG46","v":18},{"$f":"DRE!AH46","v":16.7},{"$f":"DRE!AI46","v":11.7},{"$f":"DRE!AJ46","v":62.4},{"$f":"DRE!AK46","v":16.600000000000001},{"$f":"DRE!AL46","v":21.9},{"$f":"DRE!AM46","v":17.7},{"$f":"DRE!AN46","v":-3.8999999999999986},{"$f":"DRE!AO46","v":52.300000000000004},{"$f":"DRE!AP46","v":15.6},{"$f":"DRE!AQ46","v":15.1},{"$f":"DRE!AR46","v":11.4},{"$f":"DRE!AS46","v":8.1},{"$f":"DRE!AT46","v":50.199999999999996}]
["Selling",{"$f":"DRE!B47","v":9.9},{"$f":"DRE!C47","v":5.4119999999999999},{"$f":"DRE!D47","v":6.1},{"$f":"DRE!E47","v":5.9059999999999997},{"$f":"DRE!F47","v":27.317999999999998},{"$f":"DRE!G47","v":6.8819999999999997},{"$f":"DRE!H47","v":5.9859999999999998},{"$f":"DRE!I47","v":8.2260000000000009},{"$f":"DRE!J47","v":11.7},{"$f":"DRE!K47","v":32.793999999999997},{"$f":"DRE!L47","v":8.8000000000000007},{"$f":"DRE!M47","v":6},{"$f":"DRE!N47","v":5.4},{"$f":"DRE!O47","v":4.2},{"$f":"DRE!P47","v":24.400000000000002},{"$f":"DRE!Q47","v":64.7},{"$f":"DRE!R47","v":6.3},{"$f":"DRE!S47","v":7.1},{"$f":"DRE!T47","v":5.8},{"$f":"DRE!U47","v":83.899999999999991},{"$f":"DRE!V47","v":15.2},{"$f":"DRE!W47","v":5},{"$f":"DRE!X47","v":8.9},{"$f":"DRE!Y47","v":9.4},{"$f":"DRE!Z47","v":38.5},{"$f":"DRE!AA47","v":10.964},{"$f":"DRE!AB47","v":9},{"$f":"DRE!AC47","v":10.8},{"$f":"DRE!AD47","v":8.8000000000000007},{"$f":"DRE!AE47","v":39.564},{"$f":"DRE!AF47","v":10.5},{"$f":"DRE!AG47","v":11.2},{"$f":"DRE!AH47","v":12.6},{"$f":"DRE!AI47","v":8.1},{"$f":"DRE!AJ47","v":42.4},{"$f":"DRE!AK47","v":12.1},{"$f":"DRE!AL47","v":9},{"$f":"DRE!AM47","v":11.5},{"$f":"DRE!AN47","v":8.3000000000000007},{"$f":"DRE!AO47","v":40.900000000000006},{"$f":"DRE!AP47","v":11.1},{"$f":"DRE!AQ47","v":10.199999999999999},{"$f":"DRE!AR47","v":8.8000000000000007},{"$f":"DRE!AS47","v":8.1999999999999993},{"$f":"DRE!AT47","v":38.299999999999997}]
["General, Administrative and other",{"$f":"DRE!B48","v":8.3000000000000007},{"$f":"DRE!C48","v":10.352},{"$f":"DRE!D48","v":10.3},{"$f":"DRE!E48","v":14.071},{"$f":"DRE!F48","v":43.023000000000003},{"$f":"DRE!G48","v":9.9860000000000007},{"$f":"DRE!H48","v":8.42},{"$f":"DRE!I48","v":14.818},{"$f":"DRE!J48","v":8.6},{"$f":"DRE!K48","v":41.823999999999998},{"$f":"DRE!L48","v":11},{"$f":"DRE!M48","v":5.5},{"$f":"DRE!N48","v":4.5999999999999996},{"$f":"DRE!O48","v":7.3},{"$f":"DRE!P48","v":28.400000000000002},{"$f":"DRE!Q48","v":-0.9},{"$f":"DRE!R48","v":4.8},{"$f":"DRE!S48","v":6.1},{"$f":"DRE!T48","v":39.9},{"$f":"DRE!U48","v":49.9},{"$f":"DRE!V48","v":2.9},{"$f":"DRE!W48","v":-0.7},{"$f":"DRE!X48","v":7.4},{"$f":"DRE!Y48","v":3.3},{"$f":"DRE!Z48","v":12.900000000000002},{"$f":"DRE!AA48","v":3.6},{"$f":"DRE!AB48","v":8.6},{"$f":"DRE!AC48","v":-3.9},{"$f":"DRE!AD48","v":1.5},{"$f":"DRE!AE48","v":9.7999999999999989},{"$f":"DRE!AF48","v":5.5},{"$f":"DRE!AG48","v":6.8},{"$f":"DRE!AH48","v":4.0999999999999996},{"$f":"DRE!AI48","v":3.6},{"$f":"DRE!AJ48","v":20},{"$f":"DRE!AK48","v":4.5},{"$f":"DRE!AL48","v":12.9},{"$f":"DRE!AM48","v":6.2},{"$f":"DRE!AN48","v":-12.2},{"$f":"DRE!AO48","v":11.399999999999999},{"$f":"DRE!AP48","v":4.5},{"$f":"DRE!AQ48","v":4.8},{"$f":"DRE!AR48","v":2.5},{"$f":"DRE!AS48","v":-0.2},{"$f":"DRE!AT48","v":11.600000000000001}]
["Depreciation and Amortization",{"$f":"DRE!B49","v":0.4},{"$f":"DRE!C49","v":-2.9000000000000001E-2},{"$f":"DRE!D49","v":0.2},{"$f":"DRE!E49","v":0.19},{"$f":"DRE!F49","v":0.7609999999999999},{"$f":"DRE!G49","v":0.19},{"$f":"DRE!H49","v":0.151},{"$f":"DRE!I49","v":0.13400000000000001},{"$f":"DRE!J49","v":0.1},{"$f":"DRE!K49","v":0.57499999999999996},{"$f":"DRE!L49","v":0.1},{"$f":"DRE!M49","v":0.1},{"$f":"DRE!N49","v":0.1},{"$f":"DRE!O49","v":0.1},{"$f":"DRE!P49","v":0.4},{"$f":"DRE!Q49","v":0.1},{"$f":"DRE!R49","v":0.1},{"$f":"DRE!S49","v":0.1},{"$f":"DRE!T49","v":0.1},{"$f":"DRE!U49","v":0.4},{"$f":"DRE!V49","v":0.1},{"$f":"DRE!W49","v":0.1},{"$f":"DRE!X49","v":0.1},{"$f":"DRE!Y49","v":0.1},{"$f":"DRE!Z49","v":0.4},{"$f":"DRE!AA49","v":0.1},{"$f":"DRE!AB49","v":0.1},{"$f":"DRE!AC49","v":0.1},{"$f":"DRE!AD49","v":0},{"$f":"DRE!AE49","v":0.30000000000000004},{"$f":"DRE!AF49","v":0},{"$f":"DRE!AG49","v":0},{"$f":"DRE!AH49","v":0},{"$f":"DRE!AI49","v":0},{"$f":"DRE!AJ49","v":0},{"$f":"DRE!AK49","v":0},{"$f":"DRE!AL49","v":0},{"$f":"DRE!AM49","v":0},{"$f":"DRE!AN49","v":0},{"$f":"DRE!AO49","v":0},{"$f":"DRE!AP49","v":0},{"$f":"DRE!AQ49","v":0.1},{"$f":"DRE!AR49","v":0.1},{"$f":"DRE!AS49","v":0.1},{"$f":"DRE!AT49","v":0.30000000000000004}]
["EBIT",{"$f":"DRE!B50","v":76.177999999999997},{"$f":"DRE!C50","v":107.81400000000001},{"$f":"DRE!D50","v":122.80000000000001},{"$f":"DRE!E50","v":104.108},{"$f":"DRE!F50","v":410.9},{"$f":"DRE!G50","v":127.77499999999996},{"$f":"DRE!H50","v":99.293999999999997},{"$f":"DRE!I50","v":79.048999999999978},{"$f":"DRE!J50","v":100.31880390784997},{"$f":"DRE!K50","v":406.43680390785016},{"$f":"DRE!L50","v":50.746000000000009},{"$f":"DRE!M50","v":45.044000000000004},{"$f":"DRE!N50","v":33.591000000000001},{"$f":"DRE!O50","v":13.669000000000006},{"$f":"DRE!P50","v":143.05000000000013},{"$f":"DRE!Q50","v":39.726999999999975},{"$f":"DRE!R50","v":22.215999999999998},{"$f":"DRE!S50","v":16.200000000000003},{"$f":"DRE!T50","v":-14.59999999999998},{"$f":"DRE!U50","v":63.543000000000063},{"$f":"DRE!V50","v":5.399999999999995},{"$f":"DRE!W50","v":16.29999999999999},{"$f":"DRE!X50","v":26.499999999999975},{"$f":"DRE!Y50","v":12.999999999999984},{"$f":"DRE!Z50","v":61.199999999999882},{"$f":"DRE!AA50","v":29.73599999999999},{"$f":"DRE!AB50","v":-3.8000000000000114},{"$f":"DRE!AC50","v":19.700000000000017},{"$f":"DRE!AD50","v":23.799999999999994},{"$f":"DRE!AE50","v":69.436000000000092},{"$f":"DRE!AF50","v":10.200000000000003},{"$f":"DRE!AG50","v":15.5},{"$f":"DRE!AH50","v":33.299999999999983},{"$f":"DRE!AI50","v":15.399999999999995},{"$f":"DRE!AJ50","v":74.399999999999949},{"$f":"DRE!AK50","v":7.3999999999999986},{"$f":"DRE!AL50","v":27.79999999999999},{"$f":"DRE!AM50","v":29.3},{"$f":"DRE!AN50","v":41.79999999999999},{"$f":"DRE!AO50","v":106.30000000000001},{"$f":"DRE!AP50","v":15.300000000000006},{"$f":"DRE!AQ50","v":18.400000000000027},{"$f":"DRE!AR50","v":14.726640369999563},{"$f":"DRE!AS50","v":44.999999999999993},{"$f":"DRE!AT50","v":93.426640369999461}]
["D&A   (Costs + Expenses)",{"$f":"DRE!B51","v":22.299999999999997},{"$f":"DRE!C51","v":22.974},{"$f":"DRE!D51","v":24},{"$f":"DRE!E51","v":24.28},{"$f":"DRE!F51","v":93.554000000000002},{"$f":"DRE!G51","v":24.545000000000002},{"$f":"DRE!H51","v":24.855},{"$f":"DRE!I51","v":24.55},{"$f":"DRE!J51","v":24.5},{"$f":"DRE!K51","v":98.45},{"$f":"DRE!L51","v":25.3},{"$f":"DRE!M51","v":25.3},{"$f":"DRE!N51","v":24.700000000000003},{"$f":"DRE!O51","v":25.400000000000002},{"$f":"DRE!P51","v":100.7},{"$f":"DRE!Q51","v":25.700000000000003},{"$f":"DRE!R51","v":25.8},{"$f":"DRE!S51","v":25.900000000000002},{"$f":"DRE!T51","v":16.8},{"$f":"DRE!U51","v":94.2},{"$f":"DRE!V51","v":16.400000000000002},{"$f":"DRE!W51","v":16.400000000000002},{"$f":"DRE!X51","v":16.400000000000002},{"$f":"DRE!Y51","v":16.200000000000003},{"$f":"DRE!Z51","v":65.400000000000006},{"$f":"DRE!AA51","v":24.6},{"$f":"DRE!AB51","v":24.700000000000003},{"$f":"DRE!AC51","v":25},{"$f":"DRE!AD51","v":23.5},{"$f":"DRE!AE51","v":97.8},{"$f":"DRE!AF51","v":23},{"$f":"DRE!AG51","v":22.9},{"$f":"DRE!AH51","v":23},{"$f":"DRE!AI51","v":23.7},{"$f":"DRE!AJ51","v":92.600000000000009},{"$f":"DRE!AK51","v":23.5},{"$f":"DRE!AL51","v":23.9},{"$f":"DRE!AM51","v":24.7},{"$f":"DRE!AN51","v":27.9},{"$f":"DRE!AO51","v":100},{"$f":"DRE!AP51","v":26.1},{"$f":"DRE!AQ51","v":27.400000000000002},{"$f":"DRE!AR51","v":30.009009380000013},{"$f":"DRE!AS51","v":32.4},{"$f":"DRE!AT51","v":115.90900938000001}]
["EBITDA",{"$f":"DRE!B52","v":98.477999999999994},{"$f":"DRE!C52","v":130.78800000000001},{"$f":"DRE!D52","v":146.80000000000001},{"$f":"DRE!E52","v":128.38800000000001},{"$f":"DRE!F52","v":504.45399999999995},{"$f":"DRE!G52","v":152.31999999999996},{"$f":"DRE!H52","v":124.149},{"$f":"DRE!I52","v":103.59899999999998},{"$f":"DRE!J52","v":124.81880390784997},{"$f":"DRE!K52","v":504.88680390785015},{"$f":"DRE!L52","v":76.046000000000006},{"$f":"DRE!M52","v":70.344000000000008},{"$f":"DRE!N52","v":58.291000000000004},{"$f":"DRE!O52","v":39.06900000000001},{"$f":"DRE!P52","v":243.75000000000011},{"$f":"DRE!Q52","v":65.426999999999978},{"$f":"DRE!R52","v":48.015999999999998},{"$f":"DRE!S52","v":42.100000000000009},{"$f":"DRE!T52","v":2.2000000000000206},{"$f":"DRE!U52","v":157.74300000000005},{"$f":"DRE!V52","v":21.799999999999997},{"$f":"DRE!W52","v":32.699999999999989},{"$f":"DRE!X52","v":42.899999999999977},{"$f":"DRE!Y52","v":29.199999999999989},{"$f":"DRE!Z52","v":126.59999999999988},{"$f":"DRE!AA52","v":54.335999999999991},{"$f":"DRE!AB52","v":20.899999999999991},{"$f":"DRE!AC52","v":44.700000000000017},{"$f":"DRE!AD52","v":47.3},{"$f":"DRE!AE52","v":167.2360000000001},{"$f":"DRE!AF52","v":33.200000000000003},{"$f":"DRE!AG52","v":38.4},{"$f":"DRE!AH52","v":56.299999999999983},{"$f":"DRE!AI52","v":39.099999999999994},{"$f":"DRE!AJ52","v":166.99999999999994},{"$f":"DRE!AK52","v":30.9},{"$f":"DRE!AL52","v":51.699999999999989},{"$f":"DRE!AM52","v":54},{"$f":"DRE!AN52","v":69.699999999999989},{"$f":"DRE!AO52","v":206.3},{"$f":"DRE!AP52","v":41.400000000000006},{"$f":"DRE!AQ52","v":45.800000000000026},{"$f":"DRE!AR52","v":44.735649749999574},{"$f":"DRE!AS52","v":77.399999999999991},{"$f":"DRE!AT52","v":209.33564974999948}]
["EBITDA MARGIN (%)",{"$f":"DRE!B53","v":0.46654791119870376},{"$f":"DRE!C53","v":0.52853886814412498},{"$f":"DRE!D53","v":0.53812316715542519},{"$f":"DRE!E53","v":0.47999820544646998},{"$f":"DRE!F53","v":0.50505703810349556},{"$f":"DRE!G53","v":0.54094751047659628},{"$f":"DRE!H53","v":0.48353099258047555},{"$f":"DRE!I53","v":0.4049319309107538},{"$f":"DRE!J53","v":0.44543336195559763},{"$f":"DRE!K53","v":0.46992582449189202},{"$f":"DRE!L53","v":0.37033105100659375},{"$f":"DRE!M53","v":0.37053580834790678},{"$f":"DRE!N53","v":0.3391160677406031},{"$f":"DRE!O53","v":0.26547030964401475},{"$f":"DRE!P53","v":0.34126706335316775},{"$f":"DRE!Q53","v":0.27968981776366125},{"$f":"DRE!R53","v":0.28766565218433221},{"$f":"DRE!S53","v":0.2565508836075564},{"$f":"DRE!T53","v":1.397712833545121E-2},{"$f":"DRE!U53","v":0.21837686528422098},{"$f":"DRE!V53","v":0.14332675871137407},{"$f":"DRE!W53","v":0.20801526717557245},{"$f":"DRE!X53","v":0.23806881243063252},{"$f":"DRE!Y53","v":0.17527010804321722},{"$f":"DRE!Z53","v":0.19295839048925453},{"$f":"DRE!AA53","v":0.32323616894705526},{"$f":"DRE!AB53","v":0.15356355620867004},{"$f":"DRE!AC53","v":0.31390449438202256},{"$f":"DRE!AD53","v":0.32242672119972732},{"$f":"DRE!AE53","v":0.28187426259902254},{"$f":"DRE!AF53","v":0.2292817679558011},{"$f":"DRE!AG53","v":0.24631173829377803},{"$f":"DRE!AH53","v":0.31879954699886742},{"$f":"DRE!AI53","v":0.25225806451612898},{"$f":"DRE!AJ53","v":0.26411513522062308},{"$f":"DRE!AK53","v":0.19312499999999999},{"$f":"DRE!AL53","v":0.26843198338525437},{"$f":"DRE!AM53","v":0.30910131654264456},{"$f":"DRE!AN53","v":0.42656058751529979},{"$f":"DRE!AO53","v":0.29868249601853192},{"$f":"DRE!AP53","v":0.26335877862595419},{"$f":"DRE!AQ53","v":0.27740763173834054},{"$f":"DRE!AR53","v":0.28603884008159353},{"$f":"DRE!AS53","v":0.40270551508844948},{"$f":"DRE!AT53","v":0.31202347521182605}]
[]
["Pro-Forma EBITDA¹",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE!AA55","v":36.5},{"$f":"DRE!AB55","v":2.9},{"$f":"DRE!AC55","v":26.5},{"$f":"DRE!AD55","v":29.3},{"$f":"DRE!AE55","v":95.2},{"$f":"DRE!AF55","v":15.4},{"$f":"DRE!AG55","v":20.3},{"$f":"DRE!AH55","v":37.799999999999997},{"$f":"DRE!AI55","v":19.899999999999999},{"$f":"DRE!AJ55","v":93.4},{"$f":"DRE!AK55","v":11.8},{"$f":"DRE!AL55","v":32},{"$f":"DRE!AM55","v":34.200000000000003},{"$f":"DRE!AN55","v":46.9},{"$f":"DRE!AO55","v":124.9},{"$f":"DRE!AP55","v":20.268999999999998},{"$f":"DRE!AQ55","v":23},{"$f":"DRE!AR55","v":20.286999999999999},{"$f":"DRE!AS55","v":51.33},{"$f":"DRE!AT55","v":114.886}]
["Pro-Forma EBITDA Margin %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE!AA56","v":0.21713265913146937},{"$f":"DRE!AB56","v":2.1307861866274799E-2},{"$f":"DRE!AC56","v":0.18609550561797752},{"$f":"DRE!AD56","v":0.19972733469665988},{"$f":"DRE!AE56","v":0.16045845272206302},{"$f":"DRE!AF56","v":0.10635359116022099},{"$f":"DRE!AG56","v":0.13021167415009621},{"$f":"DRE!AH56","v":0.21404303510758776},{"$f":"DRE!AI56","v":0.12838709677419355},{"$f":"DRE!AJ56","v":0.14771469239285151},{"$f":"DRE!AK56","v":7.375000000000001E-2},{"$f":"DRE!AL56","v":0.16614745586708204},{"$f":"DRE!AM56","v":0.19576416714367489},{"$f":"DRE!AN56","v":0.28702570379436965},{"$f":"DRE!AO56","v":0.18083104097292602},{"$f":"DRE!AP56","v":0.12893765903307886},{"$f":"DRE!AQ56","v":0.13930950938824951},{"$f":"DRE!AR56","v":0.1297146678580508},{"$f":"DRE!AS56","v":0.26706555671175858},{"$f":"DRE!AT56","v":0.17124235177331967}]
[]
["LOGISTICS¹"]
["GROSS REVENUE",{"$f":"DRE!B59","v":57.862000000000002},{"$f":"DRE!C59","v":61.094000000000001},{"$f":"DRE!D59","v":65.748000000000005},{"$f":"DRE!E59","v":67.061999999999998},{"$f":"DRE!F59","v":251.76600000000002},{"$f":"DRE!G59","v":64.688999999999993},{"$f":"DRE!H59","v":68.259},{"$f":"DRE!I59","v":75.042000000000002},{"$f":"DRE!J59","v":80.304000000000002},{"$f":"DRE!K59","v":288.29399999999998},{"$f":"DRE!L59","v":76.900000000000006},{"$f":"DRE!M59","v":69.3},{"$f":"DRE!N59","v":73.099999999999994},{"$f":"DRE!O59","v":66.099999999999994},{"$f":"DRE!P59","v":285.39999999999998},{"$f":"DRE!Q59","v":66.152000000000001},{"$f":"DRE!R59","v":62.4},{"$f":"DRE!S59","v":63.5},{"$f":"DRE!T59","v":51.9},{"$f":"DRE!U59","v":243.952},{"$f":"DRE!V59","v":47.4},{"$f":"DRE!W59","v":45.2},{"$f":"DRE!X59","v":46},{"$f":"DRE!Y59","v":46.2},{"$f":"DRE!Z59","v":184.8},{"$f":"DRE!AA59","v":45.6},{"$f":"DRE!AB59","v":52.9},{"$f":"DRE!AC59","v":67},{"$f":"DRE!AD59","v":67.5},{"$f":"DRE!AE59","v":233},{"$f":"DRE!AF59","v":71.099999999999994},{"$f":"DRE!AG59","v":75},{"$f":"DRE!AH59","v":83.5},{"$f":"DRE!AI59","v":70.5},{"$f":"DRE!AJ59","v":300.10000000000002},{"$f":"DRE!AK59","v":69},{"$f":"DRE!AL59","v":71.599999999999994},{"$f":"DRE!AM59","v":79.7},{"$f":"DRE!AN59","v":71.7},{"$f":"DRE!AO59","v":292},{"$f":"DRE!AP59","v":68.400000000000006},{"$f":"DRE!AQ59","v":68.5},{"$f":"DRE!AR59","v":68.8},{"$f":"DRE!AS59","v":72},{"$f":"DRE!AT59","v":277.7}]
["ELIMINATIONS",{"$f":"DRE!B60","v":-8.1890000000000001},{"$f":"DRE!C60","v":-9.4470000000000027},{"$f":"DRE!D60","v":-9.4660000000000082},{"$f":"DRE!E60","v":-9.455999999999996},{"$f":"DRE!F60","v":-36.558000000000007},{"$f":"DRE!G60","v":-9.9409999999999954},{"$f":"DRE!H60","v":-9.7120000000000033},{"$f":"DRE!I60","v":-10.293999999999997},{"$f":"DRE!J60","v":-11.915999999999997},{"$f":"DRE!K60","v":-41.862999999999992},{"$f":"DRE!L60","v":-11.375},{"$f":"DRE!M60","v":-10.391999999999996},{"$f":"DRE!N60","v":-11.295999999999992},{"$f":"DRE!O60","v":-10.295999999999999},{"$f":"DRE!P60","v":-43.358999999999988},{"$f":"DRE!Q60","v":-9.8100000000000023},{"$f":"DRE!R60","v":-9.3470000000000013},{"$f":"DRE!S60","v":-9.732999999999997},{"$f":"DRE!T60","v":-8},{"$f":"DRE!U60","v":-36.89},{"$f":"DRE!V60","v":-7.3999999999999986},{"$f":"DRE!W60","v":-7.1000000000000014},{"$f":"DRE!X60","v":-7.2999999999999972},{"$f":"DRE!Y60","v":-7.3000000000000043},{"$f":"DRE!Z60","v":-29.1},{"$f":"DRE!AA60","v":-8.5},{"$f":"DRE!AB60","v":-9.6000000000000014},{"$f":"DRE!AC60","v":-12.200000000000003},{"$f":"DRE!AD60","v":-12.5},{"$f":"DRE!AE60","v":-42.800000000000004},{"$f":"DRE!AF60","v":-12.399999999999991},{"$f":"DRE!AG60","v":-13.700000000000003},{"$f":"DRE!AH60","v":-16.099999999999994},{"$f":"DRE!AI60","v":-13},{"$f":"DRE!AJ60","v":-55.199999999999989},{"$f":"DRE!AK60","v":-12.6},{"$f":"DRE!AL60","v":-13.2},{"$f":"DRE!AM60","v":-15},{"$f":"DRE!AN60","v":-14},{"$f":"DRE!AO60","v":-54.8},{"$f":"DRE!AP60","v":-12.6},{"$f":"DRE!AQ60","v":-12.7},{"$f":"DRE!AR60","v":-12.699999999999996},{"$f":"DRE!AS60","v":-13.700000000000003},{"$f":"DRE!AT60","v":-51.699999999999996}]
["NET REVENUE",{"$f":"DRE!B61","v":49.673000000000002},{"$f":"DRE!C61","v":51.646999999999998},{"$f":"DRE!D61","v":56.281999999999996},{"$f":"DRE!E61","v":57.606000000000002},{"$f":"DRE!F61","v":215.20799999999997},{"$f":"DRE!G61","v":54.747999999999998},{"$f":"DRE!H61","v":58.546999999999997},{"$f":"DRE!I61","v":64.748000000000005},{"$f":"DRE!J61","v":68.388000000000005},{"$f":"DRE!K61","v":246.43100000000001},{"$f":"DRE!L61","v":65.525000000000006},{"$f":"DRE!M61","v":58.908000000000001},{"$f":"DRE!N61","v":61.804000000000002},{"$f":"DRE!O61","v":55.803999999999995},{"$f":"DRE!P61","v":242.04100000000003},{"$f":"DRE!Q61","v":56.341999999999999},{"$f":"DRE!R61","v":53.052999999999997},{"$f":"DRE!S61","v":53.767000000000003},{"$f":"DRE!T61","v":43.9},{"$f":"DRE!U61","v":207.06200000000001},{"$f":"DRE!V61","v":40},{"$f":"DRE!W61","v":38.1},{"$f":"DRE!X61","v":38.700000000000003},{"$f":"DRE!Y61","v":38.9},{"$f":"DRE!Z61","v":155.69999999999999},{"$f":"DRE!AA61","v":37.1},{"$f":"DRE!AB61","v":43.3},{"$f":"DRE!AC61","v":54.8},{"$f":"DRE!AD61","v":55},{"$f":"DRE!AE61","v":190.2},{"$f":"DRE!AF61","v":58.7},{"$f":"DRE!AG61","v":61.3},{"$f":"DRE!AH61","v":67.400000000000006},{"$f":"DRE!AI61","v":57.5},{"$f":"DRE!AJ61","v":244.9},{"$f":"DRE!AK61","v":56.4},{"$f":"DRE!AL61","v":58.399999999999991},{"$f":"DRE!AM61","v":64.7},{"$f":"DRE!AN61","v":57.7},{"$f":"DRE!AO61","v":237.2},{"$f":"DRE!AP61","v":55.800000000000004},{"$f":"DRE!AQ61","v":55.8},{"$f":"DRE!AR61","v":56.1},{"$f":"DRE!AS61","v":58.3},{"$f":"DRE!AT61","v":226}]
["COST OF SERVICES RENDERED",{"$f":"DRE!B62","v":32.1},{"$f":"DRE!C62","v":36.699999999999996},{"$f":"DRE!D62","v":38.799999999999997},{"$f":"DRE!E62","v":37.148000000000003},{"$f":"DRE!F62","v":144.74800000000002},{"$f":"DRE!G62","v":39.854999999999997},{"$f":"DRE!H62","v":42.81},{"$f":"DRE!I62","v":46.8},{"$f":"DRE!J62","v":54.300000000000004},{"$f":"DRE!K62","v":183.76499999999999},{"$f":"DRE!L62","v":42.7},{"$f":"DRE!M62","v":44.900000000000006},{"$f":"DRE!N62","v":44.7},{"$f":"DRE!O62","v":40.700000000000003},{"$f":"DRE!P62","v":173},{"$f":"DRE!Q62","v":39},{"$f":"DRE!R62","v":40.6},{"$f":"DRE!S62","v":43.8},{"$f":"DRE!T62","v":36.5},{"$f":"DRE!U62","v":159.9},{"$f":"DRE!V62","v":36.9},{"$f":"DRE!W62","v":37.6},{"$f":"DRE!X62","v":37.400000000000006},{"$f":"DRE!Y62","v":33.200000000000003},{"$f":"DRE!Z62","v":145.1},{"$f":"DRE!AA62","v":31.400000000000002},{"$f":"DRE!AB62","v":36.1},{"$f":"DRE!AC62","v":37.799999999999997},{"$f":"DRE!AD62","v":39.199999999999996},{"$f":"DRE!AE62","v":144.5},{"$f":"DRE!AF62","v":39.299999999999997},{"$f":"DRE!AG62","v":39.9},{"$f":"DRE!AH62","v":44.2},{"$f":"DRE!AI62","v":30.1},{"$f":"DRE!AJ62","v":153.6},{"$f":"DRE!AK62","v":37.6},{"$f":"DRE!AL62","v":41.8},{"$f":"DRE!AM62","v":43.199999999999996},{"$f":"DRE!AN62","v":43.999999999999993},{"$f":"DRE!AO62","v":166.60000000000002},{"$f":"DRE!AP62","v":40.900000000000006},{"$f":"DRE!AQ62","v":39.200000000000003},{"$f":"DRE!AR62","v":37.063313209999947},{"$f":"DRE!AS62","v":40.9},{"$f":"DRE!AT62","v":158.06331320999996}]
["Handling Costs",{"$f":"DRE!B63","v":11.1},{"$f":"DRE!C63","v":13},{"$f":"DRE!D63","v":13},{"$f":"DRE!E63","v":12.958},{"$f":"DRE!F63","v":50.058},{"$f":"DRE!G63","v":13.003},{"$f":"DRE!H63","v":12.9},{"$f":"DRE!I63","v":16.899999999999999},{"$f":"DRE!J63","v":22.5},{"$f":"DRE!K63","v":65.302999999999997},{"$f":"DRE!L63","v":12.5},{"$f":"DRE!M63","v":13.3},{"$f":"DRE!N63","v":12.1},{"$f":"DRE!O63","v":9.8000000000000007},{"$f":"DRE!P63","v":47.7},{"$f":"DRE!Q63","v":9.3000000000000007},{"$f":"DRE!R63","v":10.199999999999999},{"$f":"DRE!S63","v":11.5},{"$f":"DRE!T63","v":8.6999999999999993},{"$f":"DRE!U63","v":39.700000000000003},{"$f":"DRE!V63","v":8},{"$f":"DRE!W63","v":9.3000000000000007},{"$f":"DRE!X63","v":9.8000000000000007},{"$f":"DRE!Y63","v":10},{"$f":"DRE!Z63","v":37.1},{"$f":"DRE!AA63","v":8.4},{"$f":"DRE!AB63","v":12.1},{"$f":"DRE!AC63","v":15.4},{"$f":"DRE!AD63","v":15.7},{"$f":"DRE!AE63","v":51.599999999999994},{"$f":"DRE!AF63","v":14.6},{"$f":"DRE!AG63","v":15.6},{"$f":"DRE!AH63","v":19.2},{"$f":"DRE!AI63","v":13.5},{"$f":"DRE!AJ63","v":62.9},{"$f":"DRE!AK63","v":14.8},{"$f":"DRE!AL63","v":17.399999999999999},{"$f":"DRE!AM63","v":19.5},{"$f":"DRE!AN63","v":18.3},{"$f":"DRE!AO63","v":70},{"$f":"DRE!AP63","v":16.100000000000001},{"$f":"DRE!AQ63","v":13.3},{"$f":"DRE!AR63","v":12.34110013999997},{"$f":"DRE!AS63","v":16.3},{"$f":"DRE!AT63","v":58.041100139999969}]
["Personnel Costs",{"$f":"DRE!B64","v":12.3},{"$f":"DRE!C64","v":14},{"$f":"DRE!D64","v":14},{"$f":"DRE!E64","v":12.5},{"$f":"DRE!F64","v":52.8},{"$f":"DRE!G64","v":14.146000000000001},{"$f":"DRE!H64","v":15.4},{"$f":"DRE!I64","v":16},{"$f":"DRE!J64","v":17.2},{"$f":"DRE!K64","v":62.745999999999995},{"$f":"DRE!L64","v":14.5},{"$f":"DRE!M64","v":16.399999999999999},{"$f":"DRE!N64","v":17},{"$f":"DRE!O64","v":15.7},{"$f":"DRE!P64","v":63.599999999999994},{"$f":"DRE!Q64","v":15.2},{"$f":"DRE!R64","v":15.7},{"$f":"DRE!S64","v":16},{"$f":"DRE!T64","v":14.1},{"$f":"DRE!U64","v":61},{"$f":"DRE!V64","v":14.7},{"$f":"DRE!W64","v":14.2},{"$f":"DRE!X64","v":13.4},{"$f":"DRE!Y64","v":11.4},{"$f":"DRE!Z64","v":53.699999999999996},{"$f":"DRE!AA64","v":11.8},{"$f":"DRE!AB64","v":12.4},{"$f":"DRE!AC64","v":11.5},{"$f":"DRE!AD64","v":12.6},{"$f":"DRE!AE64","v":48.300000000000004},{"$f":"DRE!AF64","v":12.9},{"$f":"DRE!AG64","v":13.1},{"$f":"DRE!AH64","v":13},{"$f":"DRE!AI64","v":13.7},{"$f":"DRE!AJ64","v":52.7},{"$f":"DRE!AK64","v":12.5},{"$f":"DRE!AL64","v":13.7},{"$f":"DRE!AM64","v":13},{"$f":"DRE!AN64","v":14.6},{"$f":"DRE!AO64","v":53.800000000000004},{"$f":"DRE!AP64","v":13.6},{"$f":"DRE!AQ64","v":14.2},{"$f":"DRE!AR64","v":13.22425318999999},{"$f":"DRE!AS64","v":13.5},{"$f":"DRE!AT64","v":54.524253189999989}]
["Depreciation and Amortization",{"$f":"DRE!B65","v":1.5},{"$f":"DRE!C65","v":1.9},{"$f":"DRE!D65","v":2},{"$f":"DRE!E65","v":2.238},{"$f":"DRE!F65","v":7.6379999999999999},{"$f":"DRE!G65","v":2.4670000000000001},{"$f":"DRE!H65","v":2.81},{"$f":"DRE!I65","v":3.1},{"$f":"DRE!J65","v":3.2},{"$f":"DRE!K65","v":11.577000000000002},{"$f":"DRE!L65","v":3.5},{"$f":"DRE!M65","v":3.5},{"$f":"DRE!N65","v":3.5},{"$f":"DRE!O65","v":3.6},{"$f":"DRE!P65","v":14.1},{"$f":"DRE!Q65","v":3.1},{"$f":"DRE!R65","v":2.8},{"$f":"DRE!S65","v":5},{"$f":"DRE!T65","v":3.6},{"$f":"DRE!U65","v":14.5},{"$f":"DRE!V65","v":3.6},{"$f":"DRE!W65","v":3.7},{"$f":"DRE!X65","v":3.6},{"$f":"DRE!Y65","v":3.6},{"$f":"DRE!Z65","v":14.5},{"$f":"DRE!AA65","v":3.5},{"$f":"DRE!AB65","v":3.5},{"$f":"DRE!AC65","v":3.4},{"$f":"DRE!AD65","v":3.4},{"$f":"DRE!AE65","v":13.8},{"$f":"DRE!AF65","v":3.4},{"$f":"DRE!AG65","v":3.3},{"$f":"DRE!AH65","v":3.2},{"$f":"DRE!AI65","v":3.1},{"$f":"DRE!AJ65","v":12.999999999999998},{"$f":"DRE!AK65","v":4.3},{"$f":"DRE!AL65","v":4.0999999999999996},{"$f":"DRE!AM65","v":3.8},{"$f":"DRE!AN65","v":4.3},{"$f":"DRE!AO65","v":16.5},{"$f":"DRE!AP65","v":4},{"$f":"DRE!AQ65","v":4.0999999999999996},{"$f":"DRE!AR65","v":4.3498510400000034},{"$f":"DRE!AS65","v":4.2},{"$f":"DRE!AT65","v":16.649851040000001}]
["Other Costs",{"$f":"DRE!B66","v":7.2},{"$f":"DRE!C66","v":7.8},{"$f":"DRE!D66","v":9.8000000000000007},{"$f":"DRE!E66","v":9.4520000000000053},{"$f":"DRE!F66","v":34.25200000000001},{"$f":"DRE!G66","v":10.238999999999997},{"$f":"DRE!H66","v":11.7},{"$f":"DRE!I66","v":10.8},{"$f":"DRE!J66","v":11.4},{"$f":"DRE!K66","v":44.138999999999996},{"$f":"DRE!L66","v":12.2},{"$f":"DRE!M66","v":11.7},{"$f":"DRE!N66","v":12.1},{"$f":"DRE!O66","v":11.6},{"$f":"DRE!P66","v":47.6},{"$f":"DRE!Q66","v":11.4},{"$f":"DRE!R66","v":11.9},{"$f":"DRE!S66","v":11.3},{"$f":"DRE!T66","v":10.1},{"$f":"DRE!U66","v":44.7},{"$f":"DRE!V66","v":10.6},{"$f":"DRE!W66","v":10.4},{"$f":"DRE!X66","v":10.6},{"$f":"DRE!Y66","v":8.1999999999999993},{"$f":"DRE!Z66","v":39.799999999999997},{"$f":"DRE!AA66","v":7.7},{"$f":"DRE!AB66","v":8.1},{"$f":"DRE!AC66","v":7.5},{"$f":"DRE!AD66","v":7.5},{"$f":"DRE!AE66","v":30.8},{"$f":"DRE!AF66","v":8.4},{"$f":"DRE!AG66","v":7.9},{"$f":"DRE!AH66","v":8.9},{"$f":"DRE!AI66","v":-0.2},{"$f":"DRE!AJ66","v":25.000000000000004},{"$f":"DRE!AK66","v":6},{"$f":"DRE!AL66","v":6.6},{"$f":"DRE!AM66","v":6.9},{"$f":"DRE!AN66","v":6.8},{"$f":"DRE!AO66","v":26.3},{"$f":"DRE!AP66","v":7.2},{"$f":"DRE!AQ66","v":7.6},{"$f":"DRE!AR66","v":7.148108839999983},{"$f":"DRE!AS66","v":6.9},{"$f":"DRE!AT66","v":28.848108839999981}]
["OPERATING EXPENSES",{"$f":"DRE!B67","v":6.5},{"$f":"DRE!C67","v":5.1029999999999998},{"$f":"DRE!D67","v":6.7999999999999989},{"$f":"DRE!E67","v":8.8920000000000012},{"$f":"DRE!F67","v":27.295000000000002},{"$f":"DRE!G67","v":6.3189999999999991},{"$f":"DRE!H67","v":5.657},{"$f":"DRE!I67","v":7.7670000000000003},{"$f":"DRE!J67","v":7.8999999999999995},{"$f":"DRE!K67","v":27.643000000000001},{"$f":"DRE!L67","v":6.4},{"$f":"DRE!M67","v":6.8999999999999995},{"$f":"DRE!N67","v":6.3000000000000007},{"$f":"DRE!O67","v":6.1},{"$f":"DRE!P67","v":25.7},{"$f":"DRE!Q67","v":6.9},{"$f":"DRE!R67","v":11.4},{"$f":"DRE!S67","v":10.4},{"$f":"DRE!T67","v":11.5},{"$f":"DRE!U67","v":40.199999999999996},{"$f":"DRE!V67","v":8.5},{"$f":"DRE!W67","v":8.3000000000000007},{"$f":"DRE!X67","v":10},{"$f":"DRE!Y67","v":8.7000000000000011},{"$f":"DRE!Z67","v":35.5},{"$f":"DRE!AA67","v":7.6000000000000005},{"$f":"DRE!AB67","v":11.399999999999999},{"$f":"DRE!AC67","v":16.600000000000001},{"$f":"DRE!AD67","v":14.4},{"$f":"DRE!AE67","v":50},{"$f":"DRE!AF67","v":18.399999999999999},{"$f":"DRE!AG67","v":18.8},{"$f":"DRE!AH67","v":22.099999999999998},{"$f":"DRE!AI67","v":16.8},{"$f":"DRE!AJ67","v":76.099999999999994},{"$f":"DRE!AK67","v":17.399999999999999},{"$f":"DRE!AL67","v":15.700000000000001},{"$f":"DRE!AM67","v":19.799999999999997},{"$f":"DRE!AN67","v":17.399999999999999},{"$f":"DRE!AO67","v":70.3},{"$f":"DRE!AP67","v":17},{"$f":"DRE!AQ67","v":17.8},{"$f":"DRE!AR67","v":17.227088549999973},{"$f":"DRE!AS67","v":16.600000000000001},{"$f":"DRE!AT67","v":68.627088549999954}]
["Selling",{"$f":"DRE!B68","v":3.1},{"$f":"DRE!C68","v":2.2879999999999998},{"$f":"DRE!D68","v":3.3},{"$f":"DRE!E68","v":3.0030000000000001},{"$f":"DRE!F68","v":11.690999999999999},{"$f":"DRE!G68","v":2.9609999999999999},{"$f":"DRE!H68","v":3.375},{"$f":"DRE!I68","v":4.82},{"$f":"DRE!J68","v":4.3},{"$f":"DRE!K68","v":15.456},{"$f":"DRE!L68","v":3.6},{"$f":"DRE!M68","v":4.0999999999999996},{"$f":"DRE!N68","v":3.7},{"$f":"DRE!O68","v":3.6},{"$f":"DRE!P68","v":14.999999999999998},{"$f":"DRE!Q68","v":5.4},{"$f":"DRE!R68","v":8},{"$f":"DRE!S68","v":8},{"$f":"DRE!T68","v":8.9},{"$f":"DRE!U68","v":30.299999999999997},{"$f":"DRE!V68","v":6.2},{"$f":"DRE!W68","v":7},{"$f":"DRE!X68","v":7.9},{"$f":"DRE!Y68","v":6.9},{"$f":"DRE!Z68","v":28},{"$f":"DRE!AA68","v":6.4},{"$f":"DRE!AB68","v":9.1999999999999993},{"$f":"DRE!AC68","v":14.9},{"$f":"DRE!AD68","v":13.6},{"$f":"DRE!AE68","v":44.1},{"$f":"DRE!AF68","v":16.399999999999999},{"$f":"DRE!AG68","v":17.5},{"$f":"DRE!AH68","v":19.7},{"$f":"DRE!AI68","v":17.3},{"$f":"DRE!AJ68","v":70.899999999999991},{"$f":"DRE!AK68","v":15.7},{"$f":"DRE!AL68","v":14.4},{"$f":"DRE!AM68","v":18.399999999999999},{"$f":"DRE!AN68","v":15.7},{"$f":"DRE!AO68","v":64.2},{"$f":"DRE!AP68","v":15.6},{"$f":"DRE!AQ68","v":16.2},{"$f":"DRE!AR68","v":16.23786806},{"$f":"DRE!AS68","v":15.4},{"$f":"DRE!AT68","v":63.437868059999992}]
["General, Administrative and other",{"$f":"DRE!B69","v":3.3},{"$f":"DRE!C69","v":2.7250000000000001},{"$f":"DRE!D69","v":3.4},{"$f":"DRE!E69","v":5.8040000000000003},{"$f":"DRE!F69","v":15.229000000000001},{"$f":"DRE!G69","v":3.274},{"$f":"DRE!H69","v":2.1989999999999998},{"$f":"DRE!I69","v":2.8650000000000002},{"$f":"DRE!J69","v":3.5},{"$f":"DRE!K69","v":11.838000000000001},{"$f":"DRE!L69","v":2.7},{"$f":"DRE!M69","v":2.8},{"$f":"DRE!N69","v":2.6},{"$f":"DRE!O69","v":2.5},{"$f":"DRE!P69","v":10.6},{"$f":"DRE!Q69","v":1.5},{"$f":"DRE!R69","v":3.4},{"$f":"DRE!S69","v":2.4},{"$f":"DRE!T69","v":2.6},{"$f":"DRE!U69","v":9.9},{"$f":"DRE!V69","v":2.2999999999999998},{"$f":"DRE!W69","v":1.3},{"$f":"DRE!X69","v":2.1},{"$f":"DRE!Y69","v":1.8},{"$f":"DRE!Z69","v":7.4999999999999991},{"$f":"DRE!AA69","v":1.2},{"$f":"DRE!AB69","v":2.2000000000000002},{"$f":"DRE!AC69","v":1.7},{"$f":"DRE!AD69","v":0.8},{"$f":"DRE!AE69","v":5.9},{"$f":"DRE!AF69","v":2},{"$f":"DRE!AG69","v":1.3},{"$f":"DRE!AH69","v":2.4},{"$f":"DRE!AI69","v":-0.5},{"$f":"DRE!AJ69","v":5.1999999999999993},{"$f":"DRE!AK69","v":1.7},{"$f":"DRE!AL69","v":1.3},{"$f":"DRE!AM69","v":1.4},{"$f":"DRE!AN69","v":1.7},{"$f":"DRE!AO69","v":6.1000000000000005},{"$f":"DRE!AP69","v":1.4},{"$f":"DRE!AQ69","v":1.6},{"$f":"DRE!AR69","v":0.97001670999996958},{"$f":"DRE!AS69","v":1.2},{"$f":"DRE!AT69","v":5.1700167099999694}]
["Depreciation and Amortization",{"$f":"DRE!B70","v":0.1},{"$f":"DRE!C70","v":0.09},{"$f":"DRE!D70","v":0.1},{"$f":"DRE!E70","v":8.5000000000000006E-2},{"$f":"DRE!F70","v":0.37500000000000006},{"$f":"DRE!G70","v":8.4000000000000005E-2},{"$f":"DRE!H70","v":8.3000000000000004E-2},{"$f":"DRE!I70","v":8.2000000000000003E-2},{"$f":"DRE!J70","v":0.1},{"$f":"DRE!K70","v":0.34899999999999998},{"$f":"DRE!L70","v":0.1},{"$f":"DRE!M70","v":0},{"$f":"DRE!N70","v":0},{"$f":"DRE!O70","v":0},{"$f":"DRE!P70","v":0.1},{"$f":"DRE!Q70","v":0},{"$f":"DRE!R70","v":0},{"$f":"DRE!S70","v":0},{"$f":"DRE!T70","v":0},{"$f":"DRE!U70","v":0},{"$f":"DRE!V70","v":0},{"$f":"DRE!W70","v":0},{"$f":"DRE!X70","v":0},{"$f":"DRE!Y70","v":0},{"$f":"DRE!Z70","v":0},{"$f":"DRE!AA70","v":0},{"$f":"DRE!AB70","v":0},{"$f":"DRE!AC70","v":0},{"$f":"DRE!AD70","v":0},{"$f":"DRE!AE70","v":0},{"$f":"DRE!AF70","v":0},{"$f":"DRE!AG70","v":0},{"$f":"DRE!AH70","v":0},{"$f":"DRE!AI70","v":0},{"$f":"DRE!AJ70","v":0},{"$f":"DRE!AK70","v":0},{"$f":"DRE!AL70","v":0},{"$f":"DRE!AM70","v":0},{"$f":"DRE!AN70","v":0},{"$f":"DRE!AO70","v":0},{"$f":"DRE!AP70","v":0},{"$f":"DRE!AQ70","v":0},{"$f":"DRE!AR70","v":1.920378E-2},{"$f":"DRE!AS70","v":0},{"$f":"DRE!AT70","v":1.920378E-2}]
["EBIT",{"$f":"DRE!B71","v":11.073},{"$f":"DRE!C71","v":9.844000000000003},{"$f":"DRE!D71","v":10.682},{"$f":"DRE!E71","v":11.565999999999997},{"$f":"DRE!F71","v":43.164999999999949},{"$f":"DRE!G71","v":8.5740000000000016},{"$f":"DRE!H71","v":10.079999999999995},{"$f":"DRE!I71","v":10.181000000000008},{"$f":"DRE!J71","v":6.1880000000000015},{"$f":"DRE!K71","v":35.023000000000025},{"$f":"DRE!L71","v":16.425000000000004},{"$f":"DRE!M71","v":7.1079999999999961},{"$f":"DRE!N71","v":10.803999999999998},{"$f":"DRE!O71","v":9.0039999999999925},{"$f":"DRE!P71","v":43.341000000000022},{"$f":"DRE!Q71","v":10.441999999999998},{"$f":"DRE!R71","v":1.0529999999999955},{"$f":"DRE!S71","v":-0.4329999999999945},{"$f":"DRE!T71","v":-4.1000000000000014},{"$f":"DRE!U71","v":6.9620000000000104},{"$f":"DRE!V71","v":-5.3999999999999986},{"$f":"DRE!W71","v":-7.8000000000000007},{"$f":"DRE!X71","v":-8.7000000000000028},{"$f":"DRE!Y71","v":-3.0000000000000053},{"$f":"DRE!Z71","v":-24.900000000000006},{"$f":"DRE!AA71","v":-1.9000000000000012},{"$f":"DRE!AB71","v":-4.2000000000000028},{"$f":"DRE!AC71","v":0.39999999999999858},{"$f":"DRE!AD71","v":1.4000000000000039},{"$f":"DRE!AE71","v":-4.3000000000000114},{"$f":"DRE!AF71","v":1.0000000000000071},{"$f":"DRE!AG71","v":2.5999999999999979},{"$f":"DRE!AH71","v":1.100000000000005},{"$f":"DRE!AI71","v":10.599999999999998},{"$f":"DRE!AJ71","v":15.200000000000017},{"$f":"DRE!AK71","v":1.3999999999999986},{"$f":"DRE!AL71","v":0.89999999999999325},{"$f":"DRE!AM71","v":1.7000000000000099},{"$f":"DRE!AN71","v":-3.6999999999999886},{"$f":"DRE!AO71","v":0.29999999999996874},{"$f":"DRE!AP71","v":-2.1000000000000014},{"$f":"DRE!AQ71","v":-1.2000000000000064},{"$f":"DRE!AR71","v":1.8095982400000814},{"$f":"DRE!AS71","v":0.79999999999999716},{"$f":"DRE!AT71","v":-0.69040175999991504}]
["D&A   (Costs + Expenses)",{"$f":"DRE!B72","v":1.6},{"$f":"DRE!C72","v":1.99},{"$f":"DRE!D72","v":2.1},{"$f":"DRE!E72","v":2.323},{"$f":"DRE!F72","v":8.0129999999999999},{"$f":"DRE!G72","v":2.5510000000000002},{"$f":"DRE!H72","v":2.8930000000000002},{"$f":"DRE!I72","v":3.1819999999999999},{"$f":"DRE!J72","v":3.3000000000000003},{"$f":"DRE!K72","v":11.926000000000002},{"$f":"DRE!L72","v":3.6},{"$f":"DRE!M72","v":3.5},{"$f":"DRE!N72","v":3.5},{"$f":"DRE!O72","v":3.6},{"$f":"DRE!P72","v":14.2},{"$f":"DRE!Q72","v":3.1},{"$f":"DRE!R72","v":2.8},{"$f":"DRE!S72","v":5},{"$f":"DRE!T72","v":3.6},{"$f":"DRE!U72","v":14.5},{"$f":"DRE!V72","v":3.6},{"$f":"DRE!W72","v":3.7},{"$f":"DRE!X72","v":3.6},{"$f":"DRE!Y72","v":3.6},{"$f":"DRE!Z72","v":14.5},{"$f":"DRE!AA72","v":3.5},{"$f":"DRE!AB72","v":3.5},{"$f":"DRE!AC72","v":3.4},{"$f":"DRE!AD72","v":3.4},{"$f":"DRE!AE72","v":13.8},{"$f":"DRE!AF72","v":3.4},{"$f":"DRE!AG72","v":3.3},{"$f":"DRE!AH72","v":3.2},{"$f":"DRE!AI72","v":3.1},{"$f":"DRE!AJ72","v":12.999999999999998},{"$f":"DRE!AK72","v":4.3},{"$f":"DRE!AL72","v":4.0999999999999996},{"$f":"DRE!AM72","v":3.8},{"$f":"DRE!AN72","v":4.3},{"$f":"DRE!AO72","v":16.5},{"$f":"DRE!AP72","v":4},{"$f":"DRE!AQ72","v":4.0999999999999996},{"$f":"DRE!AR72","v":4.3690548200000032},{"$f":"DRE!AS72","v":4.2},{"$f":"DRE!AT72","v":16.669054820000003}]
["EBITDA",{"$f":"DRE!B73","v":12.673},{"$f":"DRE!C73","v":11.834000000000003},{"$f":"DRE!D73","v":12.782},{"$f":"DRE!E73","v":13.888999999999998},{"$f":"DRE!F73","v":51.177999999999948},{"$f":"DRE!G73","v":11.125000000000002},{"$f":"DRE!H73","v":12.972999999999995},{"$f":"DRE!I73","v":13.363000000000008},{"$f":"DRE!J73","v":9.4880000000000013},{"$f":"DRE!K73","v":46.949000000000026},{"$f":"DRE!L73","v":20.025000000000006},{"$f":"DRE!M73","v":10.607999999999997},{"$f":"DRE!N73","v":14.303999999999998},{"$f":"DRE!O73","v":12.603999999999992},{"$f":"DRE!P73","v":57.541000000000025},{"$f":"DRE!Q73","v":13.541999999999998},{"$f":"DRE!R73","v":3.8529999999999953},{"$f":"DRE!S73","v":4.5670000000000055},{"$f":"DRE!T73","v":-0.50000000000000133},{"$f":"DRE!U73","v":21.46200000000001},{"$f":"DRE!V73","v":-1.7999999999999985},{"$f":"DRE!W73","v":-4.1000000000000005},{"$f":"DRE!X73","v":-5.1000000000000032},{"$f":"DRE!Y73","v":0.59999999999999476},{"$f":"DRE!Z73","v":-10.400000000000006},{"$f":"DRE!AA73","v":1.5999999999999988},{"$f":"DRE!AB73","v":-0.70000000000000284},{"$f":"DRE!AC73","v":3.7999999999999985},{"$f":"DRE!AD73","v":4.8000000000000043},{"$f":"DRE!AE73","v":9.4999999999999893},{"$f":"DRE!AF73","v":4.4000000000000075},{"$f":"DRE!AG73","v":5.8999999999999977},{"$f":"DRE!AH73","v":4.3000000000000052},{"$f":"DRE!AI73","v":13.699999999999998},{"$f":"DRE!AJ73","v":28.200000000000017},{"$f":"DRE!AK73","v":5.6999999999999984},{"$f":"DRE!AL73","v":4.9999999999999929},{"$f":"DRE!AM73","v":5.5000000000000098},{"$f":"DRE!AN73","v":0.60000000000001119},{"$f":"DRE!AO73","v":16.799999999999969},{"$f":"DRE!AP73","v":1.8999999999999986},{"$f":"DRE!AQ73","v":2.8999999999999932},{"$f":"DRE!AR73","v":6.1786530600000846},{"$f":"DRE!AS73","v":5.099999999999997},{"$f":"DRE!AT73","v":15.978653060000088}]
["EBITDA MARGIN (%)",{"$f":"DRE!B74","v":0.25512854065588952},{"$f":"DRE!C74","v":0.2291323794218445},{"$f":"DRE!D74","v":0.22710635727230732},{"$f":"DRE!E74","v":0.24110335728917121},{"$f":"DRE!F74","v":0.2378071447158096},{"$f":"DRE!G74","v":0.20320377000073067},{"$f":"DRE!H74","v":0.22158266008505981},{"$f":"DRE!I74","v":0.20638475319701005},{"$f":"DRE!J74","v":0.1387377902556004},{"$f":"DRE!K74","v":0.1905158036123703},{"$f":"DRE!L74","v":0.3056085463563526},{"$f":"DRE!M74","v":0.1800774088409044},{"$f":"DRE!N74","v":0.23144133065820979},{"$f":"DRE!O74","v":0.22586194538025936},{"$f":"DRE!P74","v":0.2377324502873481},{"$f":"DRE!Q74","v":0.24035355507436723},{"$f":"DRE!R74","v":7.2625487719827256E-2},{"$f":"DRE!S74","v":8.4940576933807077E-2},{"$f":"DRE!T74","v":-1.1389521640091146E-2},{"$f":"DRE!U74","v":0.10365011445847142},{"$f":"DRE!V74","v":-4.4999999999999964E-2},{"$f":"DRE!W74","v":-0.10761154855643046},{"$f":"DRE!X74","v":-0.13178294573643418},{"$f":"DRE!Y74","v":1.542416452442146E-2},{"$f":"DRE!Z74","v":-6.679511881824024E-2},{"$f":"DRE!AA74","v":4.3126684636118566E-2},{"$f":"DRE!AB74","v":-1.6166281755196372E-2},{"$f":"DRE!AC74","v":6.9343065693430628E-2},{"$f":"DRE!AD74","v":8.7272727272727349E-2},{"$f":"DRE!AE74","v":4.9947423764458411E-2},{"$f":"DRE!AF74","v":7.4957410562180707E-2},{"$f":"DRE!AG74","v":9.6247960848287073E-2},{"$f":"DRE!AH74","v":6.3798219584569799E-2},{"$f":"DRE!AI74","v":0.23826086956521736},{"$f":"DRE!AJ74","v":0.1151490404246632},{"$f":"DRE!AK74","v":0.10106382978723402},{"$f":"DRE!AL74","v":8.5616438356164268E-2},{"$f":"DRE!AM74","v":8.5007727975270633E-2},{"$f":"DRE!AN74","v":1.0398613518197767E-2},{"$f":"DRE!AO74","v":7.0826306913996495E-2},{"$f":"DRE!AP74","v":3.4050179211469508E-2},{"$f":"DRE!AQ74","v":5.1971326164874432E-2},{"$f":"DRE!AR74","v":0.11013641818181968},{"$f":"DRE!AS74","v":8.7478559176672341E-2},{"$f":"DRE!AT74","v":7.0702004690265871E-2}]
[]
["Pro-Forma EBITDA¹",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE!AA76","v":1.5},{"$f":"DRE!AB76","v":-0.7},{"$f":"DRE!AC76","v":3.9},{"$f":"DRE!AD76","v":4.9000000000000004},{"$f":"DRE!AE76","v":9.6000000000000014},{"$f":"DRE!AF76","v":4.4000000000000004},{"$f":"DRE!AG76","v":5.9},{"$f":"DRE!AH76","v":4.3},{"$f":"DRE!AI76","v":13.7},{"$f":"DRE!AJ76","v":28.3},{"$f":"DRE!AK76","v":4.0149999999999997},{"$f":"DRE!AL76","v":3.4},{"$f":"DRE!AM76","v":3.9},{"$f":"DRE!AN76","v":-1},{"$f":"DRE!AO76","v":10.315},{"$f":"DRE!AP76","v":0.17299999999999999},{"$f":"DRE!AQ76","v":1.173},{"$f":"DRE!AR76","v":4.452},{"$f":"DRE!AS76","v":3.3889999999999998},{"$f":"DRE!AT76","v":9.1869999999999994}]
["Pro-Forma EBITDA Margin %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE!AA77","v":4.0431266846361183E-2},{"$f":"DRE!AB77","v":-1.6166281755196306E-2},{"$f":"DRE!AC77","v":7.1167883211678828E-2},{"$f":"DRE!AD77","v":8.9090909090909096E-2},{"$f":"DRE!AE77","v":5.0473186119873829E-2},{"$f":"DRE!AF77","v":7.4957410562180582E-2},{"$f":"DRE!AG77","v":9.6247960848287128E-2},{"$f":"DRE!AH77","v":6.3798219584569729E-2},{"$f":"DRE!AI77","v":0.23826086956521739},{"$f":"DRE!AJ77","v":0.11555737035524705},{"$f":"DRE!AK77","v":7.1187943262411346E-2},{"$f":"DRE!AL77","v":5.8219178082191785E-2},{"$f":"DRE!AM77","v":6.0278207109737247E-2},{"$f":"DRE!AN77","v":-1.7331022530329289E-2},{"$f":"DRE!AO77","v":4.3486509274873526E-2},{"$f":"DRE!AP77","v":3.1003584229390676E-3},{"$f":"DRE!AQ77","v":2.1021505376344087E-2},{"$f":"DRE!AR77","v":7.9358288770053478E-2},{"$f":"DRE!AS77","v":5.8130360205831906E-2},{"$f":"DRE!AT77","v":4.0650442477876102E-2}]
[]
["VEHICLE TERMINAL¹"]
["GROSS REVENUE",{"$f":"DRE!B80","v":19.655999999999999},{"$f":"DRE!C80","v":22.332999999999998},{"$f":"DRE!D80","v":28.928999999999998},{"$f":"DRE!E80","v":20.338999999999999},{"$f":"DRE!F80","v":91.256999999999991},{"$f":"DRE!G80","v":20.141999999999999},{"$f":"DRE!H80","v":20.113},{"$f":"DRE!I80","v":17.61},{"$f":"DRE!J80","v":20},{"$f":"DRE!K80","v":77.864999999999995},{"$f":"DRE!L80","v":13.2},{"$f":"DRE!M80","v":19.3},{"$f":"DRE!N80","v":20.8},{"$f":"DRE!O80","v":14.301},{"$f":"DRE!P80","v":67.600999999999999},{"$f":"DRE!Q80","v":11.663},{"$f":"DRE!R80","v":17.5},{"$f":"DRE!S80","v":14.7},{"$f":"DRE!T80","v":14.6},{"$f":"DRE!U80","v":58.463000000000001},{"$f":"DRE!V80","v":9.8000000000000007},{"$f":"DRE!W80","v":12.1},{"$f":"DRE!X80","v":9.3000000000000007},{"$f":"DRE!Y80","v":11.7},{"$f":"DRE!Z80","v":42.9},{"$f":"DRE!AA80","v":16.3},{"$f":"DRE!AB80","v":14.5},{"$f":"DRE!AC80","v":15.4},{"$f":"DRE!AD80","v":14.7},{"$f":"DRE!AE80","v":60.900000000000006},{"$f":"DRE!AF80","v":15.8},{"$f":"DRE!AG80","v":19.2},{"$f":"DRE!AH80","v":19.7},{"$f":"DRE!AI80","v":14.5},{"$f":"DRE!AJ80","v":69.2},{"$f":"DRE!AK80","v":15.7},{"$f":"DRE!AL80","v":19.3},{"$f":"DRE!AM80","v":16.8},{"$f":"DRE!AN80","v":13},{"$f":"DRE!AO80","v":64.8},{"$f":"DRE!AP80","v":15.3},{"$f":"DRE!AQ80","v":7.9},{"$f":"DRE!AR80","v":12.1},{"$f":"DRE!AS80","v":14.7},{"$f":"DRE!AT80","v":50}]
["ELIMINATIONS",{"$f":"DRE!B81","v":-2.7999999999999972},{"$f":"DRE!C81","v":-2.9159999999999968},{"$f":"DRE!D81","v":-3.6679999999999993},{"$f":"DRE!E81","v":-2.625},{"$f":"DRE!F81","v":-12.008999999999993},{"$f":"DRE!G81","v":-2.8730000000000011},{"$f":"DRE!H81","v":-2.8389999999999986},{"$f":"DRE!I81","v":-2.1890000000000001},{"$f":"DRE!J81","v":-2.4980000000000011},{"$f":"DRE!K81","v":-10.399000000000001},{"$f":"DRE!L81","v":-1.9189999999999987},{"$f":"DRE!M81","v":-2.7970000000000006},{"$f":"DRE!N81","v":-2.7980000000000018},{"$f":"DRE!O81","v":-1.9410000000000007},{"$f":"DRE!P81","v":-9.4550000000000018},{"$f":"DRE!Q81","v":-1.6010000000000009},{"$f":"DRE!R81","v":-2.343},{"$f":"DRE!S81","v":-1.9969999999999999},{"$f":"DRE!T81","v":-1.9000000000000004},{"$f":"DRE!U81","v":-7.8410000000000011},{"$f":"DRE!V81","v":-1.5},{"$f":"DRE!W81","v":-2},{"$f":"DRE!X81","v":-1.5000000000000009},{"$f":"DRE!Y81","v":-1.5},{"$f":"DRE!Z81","v":-6.5000000000000009},{"$f":"DRE!AA81","v":-2.1000000000000014},{"$f":"DRE!AB81","v":-1.83},{"$f":"DRE!AC81","v":-1.8000000000000007},{"$f":"DRE!AD81","v":-1.7999999999999989},{"$f":"DRE!AE81","v":-7.5300000000000011},{"$f":"DRE!AF81","v":-1.9000000000000004},{"$f":"DRE!AG81","v":-2.6999999999999993},{"$f":"DRE!AH81","v":-4.1999999999999993},{"$f":"DRE!AI81","v":-3.1999999999999993},{"$f":"DRE!AJ81","v":-11.999999999999998},{"$f":"DRE!AK81","v":-2.9},{"$f":"DRE!AL81","v":-2.8},{"$f":"DRE!AM81","v":-3.6000000000000014},{"$f":"DRE!AN81","v":-2},{"$f":"DRE!AO81","v":-11.3},{"$f":"DRE!AP81","v":-2.2999999999999998},{"$f":"DRE!AQ81","v":-1.2},{"$f":"DRE!AR81","v":-1.8360000000000001},{"$f":"DRE!AS81","v":-2.0999999999999996},{"$f":"DRE!AT81","v":-7.4359999999999999}]
["NET REVENUE",{"$f":"DRE!B82","v":16.856000000000002},{"$f":"DRE!C82","v":19.417000000000002},{"$f":"DRE!D82","v":25.260999999999999},{"$f":"DRE!E82","v":17.713999999999999},{"$f":"DRE!F82","v":79.248000000000005},{"$f":"DRE!G82","v":17.268999999999998},{"$f":"DRE!H82","v":17.274000000000001},{"$f":"DRE!I82","v":15.420999999999999},{"$f":"DRE!J82","v":17.501999999999999},{"$f":"DRE!K82","v":67.465999999999994},{"$f":"DRE!L82","v":11.281000000000001},{"$f":"DRE!M82","v":16.503},{"$f":"DRE!N82","v":18.001999999999999},{"$f":"DRE!O82","v":12.36},{"$f":"DRE!P82","v":58.146000000000001},{"$f":"DRE!Q82","v":10.061999999999999},{"$f":"DRE!R82","v":15.157},{"$f":"DRE!S82","v":12.702999999999999},{"$f":"DRE!T82","v":12.7},{"$f":"DRE!U82","v":50.622},{"$f":"DRE!V82","v":8.3000000000000007},{"$f":"DRE!W82","v":10.1},{"$f":"DRE!X82","v":7.8},{"$f":"DRE!Y82","v":10.199999999999999},{"$f":"DRE!Z82","v":36.4},{"$f":"DRE!AA82","v":14.2},{"$f":"DRE!AB82","v":12.67},{"$f":"DRE!AC82","v":13.6},{"$f":"DRE!AD82","v":12.9},{"$f":"DRE!AE82","v":53.37},{"$f":"DRE!AF82","v":13.9},{"$f":"DRE!AG82","v":16.5},{"$f":"DRE!AH82","v":15.5},{"$f":"DRE!AI82","v":11.3},{"$f":"DRE!AJ82","v":57.2},{"$f":"DRE!AK82","v":12.799999999999999},{"$f":"DRE!AL82","v":16.5},{"$f":"DRE!AM82","v":13.2},{"$f":"DRE!AN82","v":11},{"$f":"DRE!AO82","v":53.5},{"$f":"DRE!AP82","v":13},{"$f":"DRE!AQ82","v":6.7},{"$f":"DRE!AR82","v":10.263999999999999},{"$f":"DRE!AS82","v":12.6},{"$f":"DRE!AT82","v":42.564}]
["COST OF SERVICES RENDERED",{"$f":"DRE!B83","v":7.3999999999999995},{"$f":"DRE!C83","v":7.6999999999999993},{"$f":"DRE!D83","v":7.5},{"$f":"DRE!E83","v":6.91},{"$f":"DRE!F83","v":29.509999999999998},{"$f":"DRE!G83","v":8.1070000000000011},{"$f":"DRE!H83","v":9.0540000000000003},{"$f":"DRE!I83","v":9.4},{"$f":"DRE!J83","v":10.1},{"$f":"DRE!K83","v":36.661000000000001},{"$f":"DRE!L83","v":7.6},{"$f":"DRE!M83","v":9},{"$f":"DRE!N83","v":9},{"$f":"DRE!O83","v":8.1},{"$f":"DRE!P83","v":33.699999999999996},{"$f":"DRE!Q83","v":8.5},{"$f":"DRE!R83","v":9.2999999999999989},{"$f":"DRE!S83","v":8.5},{"$f":"DRE!T83","v":9.3000000000000007},{"$f":"DRE!U83","v":35.6},{"$f":"DRE!V83","v":8.6},{"$f":"DRE!W83","v":9},{"$f":"DRE!X83","v":8.2999999999999989},{"$f":"DRE!Y83","v":9.3000000000000007},{"$f":"DRE!Z83","v":35.200000000000003},{"$f":"DRE!AA83","v":9.8000000000000007},{"$f":"DRE!AB83","v":10.1},{"$f":"DRE!AC83","v":10},{"$f":"DRE!AD83","v":10.6},{"$f":"DRE!AE83","v":40.5},{"$f":"DRE!AF83","v":10.100000000000001},{"$f":"DRE!AG83","v":11.200000000000001},{"$f":"DRE!AH83","v":9.1},{"$f":"DRE!AI83","v":7.7},{"$f":"DRE!AJ83","v":38.1},{"$f":"DRE!AK83","v":9.1999999999999993},{"$f":"DRE!AL83","v":9.4},{"$f":"DRE!AM83","v":8.6999999999999993},{"$f":"DRE!AN83","v":5.6000000000000005},{"$f":"DRE!AO83","v":32.9},{"$f":"DRE!AP83","v":8.9},{"$f":"DRE!AQ83","v":6.6999999999999993},{"$f":"DRE!AR83","v":8.5747075699999726},{"$f":"DRE!AS83","v":8.9},{"$f":"DRE!AT83","v":33.074707569999973}]
["Handling Costs",{"$f":"DRE!B84","v":3.6},{"$f":"DRE!C84","v":3.6},{"$f":"DRE!D84","v":3.4},{"$f":"DRE!E84","v":2.907},{"$f":"DRE!F84","v":13.507},{"$f":"DRE!G84","v":3.94},{"$f":"DRE!H84","v":4.8},{"$f":"DRE!I84","v":5.0999999999999996},{"$f":"DRE!J84","v":4.9000000000000004},{"$f":"DRE!K84","v":18.740000000000002},{"$f":"DRE!L84","v":3.1},{"$f":"DRE!M84","v":4.0999999999999996},{"$f":"DRE!N84","v":4.0999999999999996},{"$f":"DRE!O84","v":3.3},{"$f":"DRE!P84","v":14.599999999999998},{"$f":"DRE!Q84","v":3.4},{"$f":"DRE!R84","v":4.5},{"$f":"DRE!S84","v":3.4},{"$f":"DRE!T84","v":4.5},{"$f":"DRE!U84","v":15.8},{"$f":"DRE!V84","v":3.3},{"$f":"DRE!W84","v":4.0999999999999996},{"$f":"DRE!X84","v":3.1},{"$f":"DRE!Y84","v":4.4000000000000004},{"$f":"DRE!Z84","v":14.9},{"$f":"DRE!AA84","v":4.8},{"$f":"DRE!AB84","v":5.2},{"$f":"DRE!AC84","v":5},{"$f":"DRE!AD84","v":5.2},{"$f":"DRE!AE84","v":20.2},{"$f":"DRE!AF84","v":4.9000000000000004},{"$f":"DRE!AG84","v":6.1},{"$f":"DRE!AH84","v":4},{"$f":"DRE!AI84","v":2.8},{"$f":"DRE!AJ84","v":17.8},{"$f":"DRE!AK84","v":3.7},{"$f":"DRE!AL84","v":4.5999999999999996},{"$f":"DRE!AM84","v":3.9},{"$f":"DRE!AN84","v":0.8},{"$f":"DRE!AO84","v":13.000000000000002},{"$f":"DRE!AP84","v":3.8},{"$f":"DRE!AQ84","v":1.6},{"$f":"DRE!AR84","v":3.331984659999971},{"$f":"DRE!AS84","v":3.9},{"$f":"DRE!AT84","v":12.631984659999972}]
["Leasing and Infrastructure",{"$f":"DRE!B85","v":0.9},{"$f":"DRE!C85","v":1},{"$f":"DRE!D85","v":0.9},{"$f":"DRE!E85","v":0.89400000000000002},{"$f":"DRE!F85","v":3.694},{"$f":"DRE!G85","v":1.0900000000000001},{"$f":"DRE!H85","v":1},{"$f":"DRE!I85","v":0.9},{"$f":"DRE!J85","v":1},{"$f":"DRE!K85","v":3.9899999999999998},{"$f":"DRE!L85","v":1.4},{"$f":"DRE!M85","v":1.2},{"$f":"DRE!N85","v":1.2},{"$f":"DRE!O85","v":1.3},{"$f":"DRE!P85","v":5.0999999999999996},{"$f":"DRE!Q85","v":1.4},{"$f":"DRE!R85","v":1.3},{"$f":"DRE!S85","v":1.5},{"$f":"DRE!T85","v":1.2},{"$f":"DRE!U85","v":5.4},{"$f":"DRE!V85","v":1.7},{"$f":"DRE!W85","v":1.5},{"$f":"DRE!X85","v":1.7},{"$f":"DRE!Y85","v":1.4},{"$f":"DRE!Z85","v":6.3000000000000007},{"$f":"DRE!AA85","v":0},{"$f":"DRE!AB85","v":0},{"$f":"DRE!AC85","v":0},{"$f":"DRE!AD85","v":0},{"$f":"DRE!AE85","v":0},{"$f":"DRE!AF85","v":0},{"$f":"DRE!AG85","v":0},{"$f":"DRE!AH85","v":0},{"$f":"DRE!AI85","v":0},{"$f":"DRE!AJ85","v":0},{"$f":"DRE!AK85","v":0},{"$f":"DRE!AL85","v":0},{"$f":"DRE!AM85","v":0},{"$f":"DRE!AN85","v":0},{"$f":"DRE!AO85","v":0},{"$f":"DRE!AP85","v":0},{"$f":"DRE!AQ85","v":0},{"$f":"DRE!AR85","v":0},{"$f":"DRE!AS85","v":0},{"$f":"DRE!AT85","v":0}]
["Depreciation and Amortization",{"$f":"DRE!B86","v":2.2999999999999998},{"$f":"DRE!C86","v":2.2999999999999998},{"$f":"DRE!D86","v":2.2999999999999998},{"$f":"DRE!E86","v":2.2530000000000001},{"$f":"DRE!F86","v":9.1529999999999987},{"$f":"DRE!G86","v":2.254},{"$f":"DRE!H86","v":2.254},{"$f":"DRE!I86","v":2.2999999999999998},{"$f":"DRE!J86","v":2.2999999999999998},{"$f":"DRE!K86","v":9.1080000000000005},{"$f":"DRE!L86","v":2.2999999999999998},{"$f":"DRE!M86","v":2.2999999999999998},{"$f":"DRE!N86","v":2.2999999999999998},{"$f":"DRE!O86","v":2.2999999999999998},{"$f":"DRE!P86","v":9.1999999999999993},{"$f":"DRE!Q86","v":2.2999999999999998},{"$f":"DRE!R86","v":2.2999999999999998},{"$f":"DRE!S86","v":2.2999999999999998},{"$f":"DRE!T86","v":2.2000000000000002},{"$f":"DRE!U86","v":9.1},{"$f":"DRE!V86","v":2.2999999999999998},{"$f":"DRE!W86","v":2.2999999999999998},{"$f":"DRE!X86","v":2.2999999999999998},{"$f":"DRE!Y86","v":2.2999999999999998},{"$f":"DRE!Z86","v":9.1999999999999993},{"$f":"DRE!AA86","v":3.6},{"$f":"DRE!AB86","v":3.7},{"$f":"DRE!AC86","v":3.7},{"$f":"DRE!AD86","v":3.7},{"$f":"DRE!AE86","v":14.7},{"$f":"DRE!AF86","v":3.7},{"$f":"DRE!AG86","v":3.7},{"$f":"DRE!AH86","v":3.7},{"$f":"DRE!AI86","v":3.7},{"$f":"DRE!AJ86","v":14.8},{"$f":"DRE!AK86","v":3.8},{"$f":"DRE!AL86","v":3.9},{"$f":"DRE!AM86","v":3.9},{"$f":"DRE!AN86","v":3.9},{"$f":"DRE!AO86","v":15.5},{"$f":"DRE!AP86","v":4},{"$f":"DRE!AQ86","v":4},{"$f":"DRE!AR86","v":4.0356505800000004},{"$f":"DRE!AS86","v":4},{"$f":"DRE!AT86","v":16.035650580000002}]
["Other Costs",{"$f":"DRE!B87","v":0.6},{"$f":"DRE!C87","v":0.8},{"$f":"DRE!D87","v":0.9},{"$f":"DRE!E87","v":0.85599999999999987},{"$f":"DRE!F87","v":3.1559999999999997},{"$f":"DRE!G87","v":0.82299999999999995},{"$f":"DRE!H87","v":1},{"$f":"DRE!I87","v":1.1000000000000001},{"$f":"DRE!J87","v":1.9},{"$f":"DRE!K87","v":4.8230000000000004},{"$f":"DRE!L87","v":0.8},{"$f":"DRE!M87","v":1.4},{"$f":"DRE!N87","v":1.4},{"$f":"DRE!O87","v":1.2},{"$f":"DRE!P87","v":4.8},{"$f":"DRE!Q87","v":1.4},{"$f":"DRE!R87","v":1.2},{"$f":"DRE!S87","v":1.3},{"$f":"DRE!T87","v":1.4},{"$f":"DRE!U87","v":5.2999999999999989},{"$f":"DRE!V87","v":1.3},{"$f":"DRE!W87","v":1.1000000000000001},{"$f":"DRE!X87","v":1.2},{"$f":"DRE!Y87","v":1.2},{"$f":"DRE!Z87","v":4.8000000000000007},{"$f":"DRE!AA87","v":1.4},{"$f":"DRE!AB87","v":1.2},{"$f":"DRE!AC87","v":1.3},{"$f":"DRE!AD87","v":1.7},{"$f":"DRE!AE87","v":5.6},{"$f":"DRE!AF87","v":1.5},{"$f":"DRE!AG87","v":1.4},{"$f":"DRE!AH87","v":1.4},{"$f":"DRE!AI87","v":1.2},{"$f":"DRE!AJ87","v":5.5},{"$f":"DRE!AK87","v":1.7},{"$f":"DRE!AL87","v":0.9},{"$f":"DRE!AM87","v":0.9},{"$f":"DRE!AN87","v":0.9},{"$f":"DRE!AO87","v":4.4000000000000004},{"$f":"DRE!AP87","v":1.1000000000000001},{"$f":"DRE!AQ87","v":1.1000000000000001},{"$f":"DRE!AR87","v":1.2070723299999999},{"$f":"DRE!AS87","v":1},{"$f":"DRE!AT87","v":4.4070723300000001}]
["OPERATING EXPENSES",{"$f":"DRE!B88","v":0.30000000000000004},{"$f":"DRE!C88","v":0.127},{"$f":"DRE!D88","v":-0.1},{"$f":"DRE!E88","v":0.159},{"$f":"DRE!F88","v":0.48600000000000004},{"$f":"DRE!G88","v":0.27400000000000002},{"$f":"DRE!H88","v":0.22399999999999998},{"$f":"DRE!I88","v":0.21100000000000002},{"$f":"DRE!J88","v":0.2},{"$f":"DRE!K88","v":0.90900000000000003},{"$f":"DRE!L88","v":0.30000000000000004},{"$f":"DRE!M88","v":0.30000000000000004},{"$f":"DRE!N88","v":0.2},{"$f":"DRE!O88","v":0.2},{"$f":"DRE!P88","v":1},{"$f":"DRE!Q88","v":0.6},{"$f":"DRE!R88","v":0.5},{"$f":"DRE!S88","v":0.5},{"$f":"DRE!T88","v":-0.3},{"$f":"DRE!U88","v":1.3000000000000003},{"$f":"DRE!V88","v":0.4},{"$f":"DRE!W88","v":-1.9999999999999998},{"$f":"DRE!X88","v":0.2},{"$f":"DRE!Y88","v":0.4},{"$f":"DRE!Z88","v":-0.99999999999999978},{"$f":"DRE!AA88","v":0.3},{"$f":"DRE!AB88","v":0.34},{"$f":"DRE!AC88","v":0.30000000000000004},{"$f":"DRE!AD88","v":0.30000000000000004},{"$f":"DRE!AE88","v":1.24},{"$f":"DRE!AF88","v":0.4},{"$f":"DRE!AG88","v":0.9},{"$f":"DRE!AH88","v":0.9},{"$f":"DRE!AI88","v":0.60000000000000009},{"$f":"DRE!AJ88","v":2.8000000000000003},{"$f":"DRE!AK88","v":0.8},{"$f":"DRE!AL88","v":0.9},{"$f":"DRE!AM88","v":0.7},{"$f":"DRE!AN88","v":0.8},{"$f":"DRE!AO88","v":3.2},{"$f":"DRE!AP88","v":1.2},{"$f":"DRE!AQ88","v":0.60000000000000009},{"$f":"DRE!AR88","v":0.56600260999996987},{"$f":"DRE!AS88","v":1},{"$f":"DRE!AT88","v":3.3660026099999696}]
["Selling",{"$f":"DRE!B89","v":0.2},{"$f":"DRE!C89","v":9.6000000000000002E-2},{"$f":"DRE!D89","v":-0.2},{"$f":"DRE!E89","v":0.10199999999999999},{"$f":"DRE!F89","v":0.19800000000000001},{"$f":"DRE!G89","v":0.09},{"$f":"DRE!H89","v":0.10199999999999999},{"$f":"DRE!I89","v":8.5000000000000006E-2},{"$f":"DRE!J89","v":0.1},{"$f":"DRE!K89","v":0.377},{"$f":"DRE!L89","v":0.1},{"$f":"DRE!M89","v":0.1},{"$f":"DRE!N89","v":0.1},{"$f":"DRE!O89","v":0.1},{"$f":"DRE!P89","v":0.4},{"$f":"DRE!Q89","v":0.5},{"$f":"DRE!R89","v":0.3},{"$f":"DRE!S89","v":0.4},{"$f":"DRE!T89","v":0.2},{"$f":"DRE!U89","v":1.4000000000000001},{"$f":"DRE!V89","v":0.2},{"$f":"DRE!W89","v":0.3},{"$f":"DRE!X89","v":0},{"$f":"DRE!Y89","v":0.2},{"$f":"DRE!Z89","v":0.7},{"$f":"DRE!AA89","v":0.3},{"$f":"DRE!AB89","v":0.2},{"$f":"DRE!AC89","v":0.2},{"$f":"DRE!AD89","v":0.2},{"$f":"DRE!AE89","v":0.89999999999999991},{"$f":"DRE!AF89","v":0.3},{"$f":"DRE!AG89","v":0.8},{"$f":"DRE!AH89","v":0.8},{"$f":"DRE!AI89","v":0.4},{"$f":"DRE!AJ89","v":2.3000000000000003},{"$f":"DRE!AK89","v":0.6},{"$f":"DRE!AL89","v":0.8},{"$f":"DRE!AM89","v":0.6},{"$f":"DRE!AN89","v":0.5},{"$f":"DRE!AO89","v":2.5},{"$f":"DRE!AP89","v":1},{"$f":"DRE!AQ89","v":0.4},{"$f":"DRE!AR89","v":0.36905460000000001},{"$f":"DRE!AS89","v":0.7},{"$f":"DRE!AT89","v":2.4690545999999998}]
["General, Administrative and other",{"$f":"DRE!B90","v":0.1},{"$f":"DRE!C90","v":3.1E-2},{"$f":"DRE!D90","v":0.1},{"$f":"DRE!E90","v":5.7000000000000009E-2},{"$f":"DRE!F90","v":0.28800000000000003},{"$f":"DRE!G90","v":0.183},{"$f":"DRE!H90","v":0.122},{"$f":"DRE!I90","v":0.126},{"$f":"DRE!J90","v":0.1},{"$f":"DRE!K90","v":0.53100000000000003},{"$f":"DRE!L90","v":0.2},{"$f":"DRE!M90","v":0.2},{"$f":"DRE!N90","v":0.1},{"$f":"DRE!O90","v":0.1},{"$f":"DRE!P90","v":0.6},{"$f":"DRE!Q90","v":0.1},{"$f":"DRE!R90","v":0.2},{"$f":"DRE!S90","v":0.1},{"$f":"DRE!T90","v":-0.5},{"$f":"DRE!U90","v":-9.9999999999999978E-2},{"$f":"DRE!V90","v":0.2},{"$f":"DRE!W90","v":-2.2999999999999998},{"$f":"DRE!X90","v":0.2},{"$f":"DRE!Y90","v":0.2},{"$f":"DRE!Z90","v":-1.6999999999999997},{"$f":"DRE!AA90","v":0},{"$f":"DRE!AB90","v":0.14000000000000001},{"$f":"DRE!AC90","v":0.1},{"$f":"DRE!AD90","v":0.1},{"$f":"DRE!AE90","v":0.34},{"$f":"DRE!AF90","v":0.1},{"$f":"DRE!AG90","v":0.1},{"$f":"DRE!AH90","v":0.1},{"$f":"DRE!AI90","v":0.2},{"$f":"DRE!AJ90","v":0.5},{"$f":"DRE!AK90","v":0.2},{"$f":"DRE!AL90","v":0.1},{"$f":"DRE!AM90","v":0.1},{"$f":"DRE!AN90","v":0.3},{"$f":"DRE!AO90","v":0.7},{"$f":"DRE!AP90","v":0.2},{"$f":"DRE!AQ90","v":0.2},{"$f":"DRE!AR90","v":0.19694800999996989},{"$f":"DRE!AS90","v":0.3},{"$f":"DRE!AT90","v":0.89694800999996982}]
["Depreciation and Amortization",{"$f":"DRE!B91","v":0},{"$f":"DRE!C91","v":0},{"$f":"DRE!D91","v":0},{"$f":"DRE!E91","v":0},{"$f":"DRE!F91","v":0},{"$f":"DRE!G91","v":1E-3},{"$f":"DRE!H91","v":0},{"$f":"DRE!I91","v":0},{"$f":"DRE!J91","v":0},{"$f":"DRE!K91","v":1E-3},{"$f":"DRE!L91","v":0},{"$f":"DRE!M91","v":0},{"$f":"DRE!N91","v":0},{"$f":"DRE!O91","v":0},{"$f":"DRE!P91","v":0},{"$f":"DRE!Q91","v":0},{"$f":"DRE!R91","v":0},{"$f":"DRE!S91","v":0},{"$f":"DRE!T91","v":0},{"$f":"DRE!U91","v":0},{"$f":"DRE!V91","v":0},{"$f":"DRE!W91","v":0},{"$f":"DRE!X91","v":0},{"$f":"DRE!Y91","v":0},{"$f":"DRE!Z91","v":0},{"$f":"DRE!AA91","v":0},{"$f":"DRE!AB91","v":0},{"$f":"DRE!AC91","v":0},{"$f":"DRE!AD91","v":0},{"$f":"DRE!AE91","v":0},{"$f":"DRE!AF91","v":0},{"$f":"DRE!AG91","v":0},{"$f":"DRE!AH91","v":0},{"$f":"DRE!AI91","v":0},{"$f":"DRE!AJ91","v":0},{"$f":"DRE!AK91","v":0},{"$f":"DRE!AL91","v":0},{"$f":"DRE!AM91","v":0},{"$f":"DRE!AN91","v":0},{"$f":"DRE!AO91","v":0},{"$f":"DRE!AP91","v":0},{"$f":"DRE!AQ91","v":0},{"$f":"DRE!AR91","v":0},{"$f":"DRE!AS91","v":0},{"$f":"DRE!AT91","v":0}]
["EBIT",{"$f":"DRE!B92","v":9.1560000000000024},{"$f":"DRE!C92","v":11.590000000000002},{"$f":"DRE!D92","v":17.861000000000001},{"$f":"DRE!E92","v":10.644999999999998},{"$f":"DRE!F92","v":49.25200000000001},{"$f":"DRE!G92","v":8.8879999999999981},{"$f":"DRE!H92","v":7.9960000000000004},{"$f":"DRE!I92","v":5.8099999999999987},{"$f":"DRE!J92","v":7.2019999999999991},{"$f":"DRE!K92","v":29.895999999999994},{"$f":"DRE!L92","v":3.3810000000000011},{"$f":"DRE!M92","v":7.2030000000000003},{"$f":"DRE!N92","v":8.8019999999999996},{"$f":"DRE!O92","v":4.0599999999999996},{"$f":"DRE!P92","v":23.446000000000005},{"$f":"DRE!Q92","v":0.96199999999999941},{"$f":"DRE!R92","v":5.3570000000000011},{"$f":"DRE!S92","v":3.7029999999999994},{"$f":"DRE!T92","v":3.6999999999999984},{"$f":"DRE!U92","v":13.721999999999998},{"$f":"DRE!V92","v":-0.69999999999999896},{"$f":"DRE!W92","v":3.0999999999999996},{"$f":"DRE!X92","v":-0.69999999999999907},{"$f":"DRE!Y92","v":0.49999999999999856},{"$f":"DRE!Z92","v":2.1999999999999957},{"$f":"DRE!AA92","v":4.0999999999999988},{"$f":"DRE!AB92","v":2.2300000000000004},{"$f":"DRE!AC92","v":3.3},{"$f":"DRE!AD92","v":2.0000000000000009},{"$f":"DRE!AE92","v":11.629999999999997},{"$f":"DRE!AF92","v":3.399999999999999},{"$f":"DRE!AG92","v":4.3999999999999986},{"$f":"DRE!AH92","v":5.5},{"$f":"DRE!AI92","v":3.0000000000000004},{"$f":"DRE!AJ92","v":16.3},{"$f":"DRE!AK92","v":2.8},{"$f":"DRE!AL92","v":6.1999999999999993},{"$f":"DRE!AM92","v":3.8},{"$f":"DRE!AN92","v":4.5999999999999996},{"$f":"DRE!AO92","v":17.400000000000002},{"$f":"DRE!AP92","v":2.8999999999999995},{"$f":"DRE!AQ92","v":-0.5999999999999992},{"$f":"DRE!AR92","v":1.1232898200000569},{"$f":"DRE!AS92","v":2.6999999999999993},{"$f":"DRE!AT92","v":6.1232898200000578}]
["D&A   (Costs + Expenses)",{"$f":"DRE!B93","v":2.2999999999999998},{"$f":"DRE!C93","v":2.2999999999999998},{"$f":"DRE!D93","v":2.2999999999999998},{"$f":"DRE!E93","v":2.2530000000000001},{"$f":"DRE!F93","v":9.1529999999999987},{"$f":"DRE!G93","v":2.2549999999999999},{"$f":"DRE!H93","v":2.254},{"$f":"DRE!I93","v":2.2999999999999998},{"$f":"DRE!J93","v":2.2999999999999998},{"$f":"DRE!K93","v":9.109},{"$f":"DRE!L93","v":2.2999999999999998},{"$f":"DRE!M93","v":2.2999999999999998},{"$f":"DRE!N93","v":2.2999999999999998},{"$f":"DRE!O93","v":2.2999999999999998},{"$f":"DRE!P93","v":9.1999999999999993},{"$f":"DRE!Q93","v":2.2999999999999998},{"$f":"DRE!R93","v":2.2999999999999998},{"$f":"DRE!S93","v":2.2999999999999998},{"$f":"DRE!T93","v":2.2000000000000002},{"$f":"DRE!U93","v":9.1},{"$f":"DRE!V93","v":2.2999999999999998},{"$f":"DRE!W93","v":2.2999999999999998},{"$f":"DRE!X93","v":2.2999999999999998},{"$f":"DRE!Y93","v":2.2999999999999998},{"$f":"DRE!Z93","v":9.1999999999999993},{"$f":"DRE!AA93","v":3.6},{"$f":"DRE!AB93","v":3.7},{"$f":"DRE!AC93","v":3.7},{"$f":"DRE!AD93","v":3.7},{"$f":"DRE!AE93","v":14.7},{"$f":"DRE!AF93","v":3.7},{"$f":"DRE!AG93","v":3.7},{"$f":"DRE!AH93","v":3.7},{"$f":"DRE!AI93","v":3.7},{"$f":"DRE!AJ93","v":14.8},{"$f":"DRE!AK93","v":3.8},{"$f":"DRE!AL93","v":3.9},{"$f":"DRE!AM93","v":3.9},{"$f":"DRE!AN93","v":3.9},{"$f":"DRE!AO93","v":15.5},{"$f":"DRE!AP93","v":4},{"$f":"DRE!AQ93","v":4},{"$f":"DRE!AR93","v":4.0356505800000004},{"$f":"DRE!AS93","v":4},{"$f":"DRE!AT93","v":16.035650580000002}]
["EBITDA",{"$f":"DRE!B94","v":11.456000000000003},{"$f":"DRE!C94","v":13.89},{"$f":"DRE!D94","v":20.161000000000001},{"$f":"DRE!E94","v":12.897999999999998},{"$f":"DRE!F94","v":58.405000000000008},{"$f":"DRE!G94","v":11.142999999999997},{"$f":"DRE!H94","v":10.25},{"$f":"DRE!I94","v":8.11},{"$f":"DRE!J94","v":9.5019999999999989},{"$f":"DRE!K94","v":39.004999999999995},{"$f":"DRE!L94","v":5.6810000000000009},{"$f":"DRE!M94","v":9.5030000000000001},{"$f":"DRE!N94","v":11.102},{"$f":"DRE!O94","v":6.3599999999999994},{"$f":"DRE!P94","v":32.646000000000001},{"$f":"DRE!Q94","v":3.2619999999999991},{"$f":"DRE!R94","v":7.6570000000000009},{"$f":"DRE!S94","v":6.0029999999999992},{"$f":"DRE!T94","v":5.8999999999999986},{"$f":"DRE!U94","v":22.821999999999996},{"$f":"DRE!V94","v":1.600000000000001},{"$f":"DRE!W94","v":5.3999999999999995},{"$f":"DRE!X94","v":1.6000000000000008},{"$f":"DRE!Y94","v":2.7999999999999985},{"$f":"DRE!Z94","v":11.399999999999995},{"$f":"DRE!AA94","v":7.6999999999999993},{"$f":"DRE!AB94","v":5.9300000000000006},{"$f":"DRE!AC94","v":7},{"$f":"DRE!AD94","v":5.7000000000000011},{"$f":"DRE!AE94","v":26.33},{"$f":"DRE!AF94","v":7.1},{"$f":"DRE!AG94","v":8.0999999999999979},{"$f":"DRE!AH94","v":9.1999999999999993},{"$f":"DRE!AI94","v":6.7000000000000011},{"$f":"DRE!AJ94","v":31.1},{"$f":"DRE!AK94","v":6.6},{"$f":"DRE!AL94","v":10.1},{"$f":"DRE!AM94","v":7.6999999999999993},{"$f":"DRE!AN94","v":8.5},{"$f":"DRE!AO94","v":32.900000000000006},{"$f":"DRE!AP94","v":6.8999999999999995},{"$f":"DRE!AQ94","v":3.4000000000000008},{"$f":"DRE!AR94","v":5.1589404000000574},{"$f":"DRE!AS94","v":6.7999999999999989},{"$f":"DRE!AT94","v":22.158940400000059}]
["EBITDA MARGIN (%)",{"$f":"DRE!B95","v":0.67963929757949704},{"$f":"DRE!C95","v":0.71535252613689038},{"$f":"DRE!D95","v":0.79810775503740949},{"$f":"DRE!E95","v":0.72812464717172853},{"$f":"DRE!F95","v":0.73699020795477499},{"$f":"DRE!G95","v":0.64526029301059695},{"$f":"DRE!H95","v":0.59337733009146687},{"$f":"DRE!I95","v":0.52590623176188311},{"$f":"DRE!J95","v":0.54290938178493886},{"$f":"DRE!K95","v":0.57814306465478904},{"$f":"DRE!L95","v":0.50359010725999476},{"$f":"DRE!M95","v":0.5758346967218082},{"$f":"DRE!N95","v":0.61670925452727476},{"$f":"DRE!O95","v":0.5145631067961165},{"$f":"DRE!P95","v":0.56144876689712109},{"$f":"DRE!Q95","v":0.3241900218644404},{"$f":"DRE!R95","v":0.50517912515669339},{"$f":"DRE!S95","v":0.47256553570022825},{"$f":"DRE!T95","v":0.46456692913385816},{"$f":"DRE!U95","v":0.45083165422148463},{"$f":"DRE!V95","v":0.19277108433734949},{"$f":"DRE!W95","v":0.53465346534653457},{"$f":"DRE!X95","v":0.20512820512820523},{"$f":"DRE!Y95","v":0.27450980392156848},{"$f":"DRE!Z95","v":0.31318681318681307},{"$f":"DRE!AA95","v":0.54225352112676051},{"$f":"DRE!AB95","v":0.46803472770323606},{"$f":"DRE!AC95","v":0.51470588235294124},{"$f":"DRE!AD95","v":0.44186046511627913},{"$f":"DRE!AE95","v":0.49334832302791831},{"$f":"DRE!AF95","v":0.51079136690647475},{"$f":"DRE!AG95","v":0.4909090909090908},{"$f":"DRE!AH95","v":0.59354838709677415},{"$f":"DRE!AI95","v":0.59292035398230092},{"$f":"DRE!AJ95","v":0.54370629370629375},{"$f":"DRE!AK95","v":0.515625},{"$f":"DRE!AL95","v":0.61212121212121207},{"$f":"DRE!AM95","v":0.58333333333333326},{"$f":"DRE!AN95","v":0.77272727272727271},{"$f":"DRE!AO95","v":0.61495327102803754},{"$f":"DRE!AP95","v":0.53076923076923077},{"$f":"DRE!AQ95","v":0.50746268656716431},{"$f":"DRE!AR95","v":0.50262474668745694},{"$f":"DRE!AS95","v":0.53968253968253965},{"$f":"DRE!AT95","v":0.52060286627196828}]
[]
["Pro-Forma EBITDA¹",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE!AA97","v":5.5},{"$f":"DRE!AB97","v":3.7},{"$f":"DRE!AC97","v":4.5999999999999996},{"$f":"DRE!AD97","v":3.4},{"$f":"DRE!AE97","v":17.2},{"$f":"DRE!AF97","v":4.8},{"$f":"DRE!AG97","v":5.9},{"$f":"DRE!AH97","v":7},{"$f":"DRE!AI97","v":4.5},{"$f":"DRE!AJ97","v":22.2},{"$f":"DRE!AK97","v":4.2220000000000004},{"$f":"DRE!AL97","v":7.6},{"$f":"DRE!AM97","v":5.3},{"$f":"DRE!AN97","v":6.2},{"$f":"DRE!AO97","v":23.321999999999999},{"$f":"DRE!AP97","v":4.3639999999999999},{"$f":"DRE!AQ97","v":0.8},{"$f":"DRE!AR97","v":2.589},{"$f":"DRE!AS97","v":4.1890000000000001},{"$f":"DRE!AT97","v":11.942}]
["Pro-Forma EBITDA Margin %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE!AA98","v":0.38732394366197187},{"$f":"DRE!AB98","v":0.2920284135753749},{"$f":"DRE!AC98","v":0.33823529411764702},{"$f":"DRE!AD98","v":0.26356589147286819},{"$f":"DRE!AE98","v":0.32227843357691588},{"$f":"DRE!AF98","v":0.34532374100719421},{"$f":"DRE!AG98","v":0.3575757575757576},{"$f":"DRE!AH98","v":0.45161290322580644},{"$f":"DRE!AI98","v":0.39823008849557517},{"$f":"DRE!AJ98","v":0.38811188811188807},{"$f":"DRE!AK98","v":0.32984375000000005},{"$f":"DRE!AL98","v":0.46060606060606057},{"$f":"DRE!AM98","v":0.40151515151515155},{"$f":"DRE!AN98","v":0.5636363636363636},{"$f":"DRE!AO98","v":0.4359252336448598},{"$f":"DRE!AP98","v":0.33569230769230768},{"$f":"DRE!AQ98","v":0.11940298507462686},{"$f":"DRE!AR98","v":0.25224084177708495},{"$f":"DRE!AS98","v":0.33246031746031746},{"$f":"DRE!AT98","v":0.28056573630297904}]
[]
["CORPORATE"]
["OPERATING EXPENSES",{"$f":"DRE!B101","v":20.7},{"$f":"DRE!C101","v":16.992000000000001},{"$f":"DRE!D101","v":18.762999999999998},{"$f":"DRE!E101","v":22.084000000000003},{"$f":"DRE!F101","v":78.539000000000001},{"$f":"DRE!G101","v":22.762},{"$f":"DRE!H101","v":18.698},{"$f":"DRE!I101","v":18.483000000000001},{"$f":"DRE!J101","v":18.7},{"$f":"DRE!K101","v":78.643000000000001},{"$f":"DRE!L101","v":15.7},{"$f":"DRE!M101","v":13.5},{"$f":"DRE!N101","v":15.2},{"$f":"DRE!O101","v":12.9},{"$f":"DRE!P101","v":57.3},{"$f":"DRE!Q101","v":15.3},{"$f":"DRE!R101","v":15.1},{"$f":"DRE!S101","v":16.2},{"$f":"DRE!T101","v":22.6},{"$f":"DRE!U101","v":69.199999999999989},{"$f":"DRE!V101","v":11.700000000000001},{"$f":"DRE!W101","v":13.5},{"$f":"DRE!X101","v":13.100000000000001},{"$f":"DRE!Y101","v":8.9},{"$f":"DRE!Z101","v":47.20000000000001},{"$f":"DRE!AA101","v":12.5},{"$f":"DRE!AB101","v":12.600000000000001},{"$f":"DRE!AC101","v":7.8},{"$f":"DRE!AD101","v":12.3},{"$f":"DRE!AE101","v":45.199999999999996},{"$f":"DRE!AF101","v":8.9},{"$f":"DRE!AG101","v":11.1},{"$f":"DRE!AH101","v":10},{"$f":"DRE!AI101","v":10.5},{"$f":"DRE!AJ101","v":40.5},{"$f":"DRE!AK101","v":11.200000000000001},{"$f":"DRE!AL101","v":8.9},{"$f":"DRE!AM101","v":8.8000000000000007},{"$f":"DRE!AN101","v":9},{"$f":"DRE!AO101","v":37.900000000000006},{"$f":"DRE!AP101","v":12.6},{"$f":"DRE!AQ101","v":10.8},{"$f":"DRE!AR101","v":7.3191131699999632},{"$f":"DRE!AS101","v":8.6129999999999995},{"$f":"DRE!AT101","v":39.332113169999964}]
["General, Administrative and other",{"$f":"DRE!B102","v":16.899999999999999},{"$f":"DRE!C102","v":12.734},{"$f":"DRE!D102","v":14.718},{"$f":"DRE!E102","v":18.036000000000001},{"$f":"DRE!F102","v":62.388000000000005},{"$f":"DRE!G102","v":18.710999999999999},{"$f":"DRE!H102","v":14.648},{"$f":"DRE!I102","v":14.435},{"$f":"DRE!J102","v":14.7},{"$f":"DRE!K102","v":62.494},{"$f":"DRE!L102","v":11.6},{"$f":"DRE!M102","v":9.5},{"$f":"DRE!N102","v":11.1},{"$f":"DRE!O102","v":8.9},{"$f":"DRE!P102","v":41.1},{"$f":"DRE!Q102","v":11.3},{"$f":"DRE!R102","v":11.1},{"$f":"DRE!S102","v":12.2},{"$f":"DRE!T102","v":20.8},{"$f":"DRE!U102","v":55.399999999999991},{"$f":"DRE!V102","v":9.9},{"$f":"DRE!W102","v":11.7},{"$f":"DRE!X102","v":11.3},{"$f":"DRE!Y102","v":7.1},{"$f":"DRE!Z102","v":40.000000000000007},{"$f":"DRE!AA102","v":10.7},{"$f":"DRE!AB102","v":10.8},{"$f":"DRE!AC102","v":6},{"$f":"DRE!AD102","v":10.8},{"$f":"DRE!AE102","v":38.299999999999997},{"$f":"DRE!AF102","v":8},{"$f":"DRE!AG102","v":10.199999999999999},{"$f":"DRE!AH102","v":9.1},{"$f":"DRE!AI102","v":9.6},{"$f":"DRE!AJ102","v":36.9},{"$f":"DRE!AK102","v":10.3},{"$f":"DRE!AL102","v":8},{"$f":"DRE!AM102","v":7.9},{"$f":"DRE!AN102","v":8.1},{"$f":"DRE!AO102","v":34.300000000000004},{"$f":"DRE!AP102","v":11.7},{"$f":"DRE!AQ102","v":9.9},{"$f":"DRE!AR102","v":6.4236017499999631},{"$f":"DRE!AS102","v":7.718},{"$f":"DRE!AT102","v":35.741601749999965}]
["Depreciation and Amortization",{"$f":"DRE!B103","v":3.8},{"$f":"DRE!C103","v":4.258},{"$f":"DRE!D103","v":4.0449999999999999},{"$f":"DRE!E103","v":4.048},{"$f":"DRE!F103","v":16.151},{"$f":"DRE!G103","v":4.0510000000000002},{"$f":"DRE!H103","v":4.05},{"$f":"DRE!I103","v":4.048},{"$f":"DRE!J103","v":4},{"$f":"DRE!K103","v":16.149000000000001},{"$f":"DRE!L103","v":4.0999999999999996},{"$f":"DRE!M103","v":4},{"$f":"DRE!N103","v":4.0999999999999996},{"$f":"DRE!O103","v":4},{"$f":"DRE!P103","v":16.2},{"$f":"DRE!Q103","v":4},{"$f":"DRE!R103","v":4},{"$f":"DRE!S103","v":4},{"$f":"DRE!T103","v":1.8},{"$f":"DRE!U103","v":13.8},{"$f":"DRE!V103","v":1.8},{"$f":"DRE!W103","v":1.8},{"$f":"DRE!X103","v":1.8},{"$f":"DRE!Y103","v":1.8},{"$f":"DRE!Z103","v":7.2},{"$f":"DRE!AA103","v":1.8},{"$f":"DRE!AB103","v":1.8},{"$f":"DRE!AC103","v":1.8},{"$f":"DRE!AD103","v":1.5},{"$f":"DRE!AE103","v":6.9},{"$f":"DRE!AF103","v":0.9},{"$f":"DRE!AG103","v":0.9},{"$f":"DRE!AH103","v":0.9},{"$f":"DRE!AI103","v":0.9},{"$f":"DRE!AJ103","v":3.6},{"$f":"DRE!AK103","v":0.9},{"$f":"DRE!AL103","v":0.9},{"$f":"DRE!AM103","v":0.9},{"$f":"DRE!AN103","v":0.9},{"$f":"DRE!AO103","v":3.6},{"$f":"DRE!AP103","v":0.9},{"$f":"DRE!AQ103","v":0.9},{"$f":"DRE!AR103","v":0.89551141999999995},{"$f":"DRE!AS103","v":0.89500000000000002},{"$f":"DRE!AT103","v":3.5905114199999999}]
["EBIT",{"$f":"DRE!B104","v":-20.7},{"$f":"DRE!C104","v":-16.992000000000001},{"$f":"DRE!D104","v":-18.762999999999998},{"$f":"DRE!E104","v":-22.084000000000003},{"$f":"DRE!F104","v":-78.539000000000001},{"$f":"DRE!G104","v":-22.762},{"$f":"DRE!H104","v":-18.698},{"$f":"DRE!I104","v":-18.483000000000001},{"$f":"DRE!J104","v":-18.7},{"$f":"DRE!K104","v":-78.643000000000001},{"$f":"DRE!L104","v":-15.7},{"$f":"DRE!M104","v":-13.5},{"$f":"DRE!N104","v":-15.2},{"$f":"DRE!O104","v":-12.9},{"$f":"DRE!P104","v":-57.3},{"$f":"DRE!Q104","v":-15.3},{"$f":"DRE!R104","v":-15.1},{"$f":"DRE!S104","v":-16.2},{"$f":"DRE!T104","v":-22.6},{"$f":"DRE!U104","v":-69.199999999999989},{"$f":"DRE!V104","v":-11.700000000000001},{"$f":"DRE!W104","v":-13.5},{"$f":"DRE!X104","v":-13.100000000000001},{"$f":"DRE!Y104","v":-8.9},{"$f":"DRE!Z104","v":-47.20000000000001},{"$f":"DRE!AA104","v":-12.5},{"$f":"DRE!AB104","v":-12.600000000000001},{"$f":"DRE!AC104","v":-7.8},{"$f":"DRE!AD104","v":-12.3},{"$f":"DRE!AE104","v":-45.199999999999996},{"$f":"DRE!AF104","v":-8.9},{"$f":"DRE!AG104","v":-11.1},{"$f":"DRE!AH104","v":-10},{"$f":"DRE!AI104","v":-10.5},{"$f":"DRE!AJ104","v":-40.5},{"$f":"DRE!AK104","v":-11.200000000000001},{"$f":"DRE!AL104","v":-8.9},{"$f":"DRE!AM104","v":-8.8000000000000007},{"$f":"DRE!AN104","v":-9},{"$f":"DRE!AO104","v":-37.900000000000006},{"$f":"DRE!AP104","v":-12.6},{"$f":"DRE!AQ104","v":-10.8},{"$f":"DRE!AR104","v":-7.3191131699999632},{"$f":"DRE!AS104","v":-8.6129999999999995},{"$f":"DRE!AT104","v":-39.332113169999964}]
["D&A   (Costs + Expenses)",{"$f":"DRE!B105","v":3.8},{"$f":"DRE!C105","v":4.258},{"$f":"DRE!D105","v":4.0449999999999999},{"$f":"DRE!E105","v":4.048},{"$f":"DRE!F105","v":16.151},{"$f":"DRE!G105","v":4.0510000000000002},{"$f":"DRE!H105","v":4.05},{"$f":"DRE!I105","v":4.048},{"$f":"DRE!J105","v":4},{"$f":"DRE!K105","v":16.149000000000001},{"$f":"DRE!L105","v":4.0999999999999996},{"$f":"DRE!M105","v":4},{"$f":"DRE!N105","v":4.0999999999999996},{"$f":"DRE!O105","v":4},{"$f":"DRE!P105","v":16.2},{"$f":"DRE!Q105","v":4},{"$f":"DRE!R105","v":4},{"$f":"DRE!S105","v":4},{"$f":"DRE!T105","v":1.8},{"$f":"DRE!U105","v":13.8},{"$f":"DRE!V105","v":1.8},{"$f":"DRE!W105","v":1.8},{"$f":"DRE!X105","v":1.8},{"$f":"DRE!Y105","v":1.8},{"$f":"DRE!Z105","v":7.2},{"$f":"DRE!AA105","v":1.8},{"$f":"DRE!AB105","v":1.8},{"$f":"DRE!AC105","v":1.8},{"$f":"DRE!AD105","v":1.5},{"$f":"DRE!AE105","v":6.9},{"$f":"DRE!AF105","v":0.9},{"$f":"DRE!AG105","v":0.9},{"$f":"DRE!AH105","v":0.9},{"$f":"DRE!AI105","v":0.9},{"$f":"DRE!AJ105","v":3.6},{"$f":"DRE!AK105","v":0.9},{"$f":"DRE!AL105","v":0.9},{"$f":"DRE!AM105","v":0.9},{"$f":"DRE!AN105","v":0.9},{"$f":"DRE!AO105","v":3.6},{"$f":"DRE!AP105","v":0.9},{"$f":"DRE!AQ105","v":0.9},{"$f":"DRE!AR105","v":0.89551141999999995},{"$f":"DRE!AS105","v":0.89500000000000002},{"$f":"DRE!AT105","v":3.5905114199999999}]
["EBITDA",{"$f":"DRE!B106","v":-16.899999999999999},{"$f":"DRE!C106","v":-12.734000000000002},{"$f":"DRE!D106","v":-14.717999999999998},{"$f":"DRE!E106","v":-18.036000000000001},{"$f":"DRE!F106","v":-62.388000000000005},{"$f":"DRE!G106","v":-18.710999999999999},{"$f":"DRE!H106","v":-14.648},{"$f":"DRE!I106","v":-14.435},{"$f":"DRE!J106","v":-14.7},{"$f":"DRE!K106","v":-62.494},{"$f":"DRE!L106","v":-11.6},{"$f":"DRE!M106","v":-9.5},{"$f":"DRE!N106","v":-11.1},{"$f":"DRE!O106","v":-8.9},{"$f":"DRE!P106","v":-41.099999999999994},{"$f":"DRE!Q106","v":-11.3},{"$f":"DRE!R106","v":-11.1},{"$f":"DRE!S106","v":-12.2},{"$f":"DRE!T106","v":-20.8},{"$f":"DRE!U106","v":-55.399999999999991},{"$f":"DRE!V106","v":-9.9},{"$f":"DRE!W106","v":-11.7},{"$f":"DRE!X106","v":-11.3},{"$f":"DRE!Y106","v":-7.1000000000000005},{"$f":"DRE!Z106","v":-40.000000000000007},{"$f":"DRE!AA106","v":-10.7},{"$f":"DRE!AB106","v":-10.8},{"$f":"DRE!AC106","v":-6},{"$f":"DRE!AD106","v":-10.8},{"$f":"DRE!AE106","v":-38.299999999999997},{"$f":"DRE!AF106","v":-8},{"$f":"DRE!AG106","v":-10.199999999999999},{"$f":"DRE!AH106","v":-9.1},{"$f":"DRE!AI106","v":-9.6},{"$f":"DRE!AJ106","v":-36.9},{"$f":"DRE!AK106","v":-10.3},{"$f":"DRE!AL106","v":-8},{"$f":"DRE!AM106","v":-7.9},{"$f":"DRE!AN106","v":-8.1},{"$f":"DRE!AO106","v":-34.300000000000004},{"$f":"DRE!AP106","v":-11.7},{"$f":"DRE!AQ106","v":-9.9},{"$f":"DRE!AR106","v":-6.4236017499999631},{"$f":"DRE!AS106","v":-7.718},{"$f":"DRE!AT106","v":-35.741601749999965}]
[]
["¹ From 2017, Income Statement reflects IFRS 16 accounting methodology, with leasing and rental costs impacting Financial Result. Proforma EBITDA adds back leasing and rental costs;"]

{"sheet":"Balance Sheet","index":14,"n_rows":54,"n_cols":54,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"V8+1","v":23},{"$f":"W8+1","v":24},25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,{"$f":"AN8+1","v":41},{"$f":"AO8+1","v":42},43,44,{"$f":"AR8+1","v":45},{"$f":"AS8+1","v":46},47,48,49,50,51,52,53,54]
["(R$ Million)","1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020]
[]
["Balance Sheet"]
["Current assets",{"$f":"'Balanço Patrimonial'!B12","v":302.28399999999999},{"$f":"'Balanço Patrimonial'!C12","v":264.19099999999997},{"$f":"'Balanço Patrimonial'!D12","v":331.32400000000001},{"$f":"'Balanço Patrimonial'!E12","v":310.90699999999998},{"$f":"'Balanço Patrimonial'!F12","v":310.90699999999998},{"$f":"'Balanço Patrimonial'!G12","v":428.20100000000002},{"$f":"'Balanço Patrimonial'!H12","v":346.92899999999997},{"$f":"'Balanço Patrimonial'!I12","v":406.78499999999997},{"$f":"'Balanço Patrimonial'!J12","v":305.90099999999995},{"$f":"'Balanço Patrimonial'!K12","v":305.90099999999995},{"$f":"'Balanço Patrimonial'!L12","v":315.88},{"$f":"'Balanço Patrimonial'!M12","v":298.99599999999998},{"$f":"'Balanço Patrimonial'!N12","v":343.49700000000001},{"$f":"'Balanço Patrimonial'!O12","v":353.66199999999998},{"$f":"'Balanço Patrimonial'!P12","v":353.66199999999998},{"$f":"'Balanço Patrimonial'!Q12","v":369.40899999999999},{"$f":"'Balanço Patrimonial'!R12","v":332.72500000000002},{"$f":"'Balanço Patrimonial'!S12","v":395.8},{"$f":"'Balanço Patrimonial'!T12","v":374.03700000000003},{"$f":"'Balanço Patrimonial'!U12","v":374.03700000000003},{"$f":"'Balanço Patrimonial'!V12","v":340.87600000000003},{"$f":"'Balanço Patrimonial'!W12","v":313.12},{"$f":"'Balanço Patrimonial'!X12","v":307.32},{"$f":"'Balanço Patrimonial'!Y12","v":318.46299999999997},{"$f":"'Balanço Patrimonial'!Z12","v":318.46299999999997},{"$f":"'Balanço Patrimonial'!AA12","v":286.71500000000003},{"$f":"'Balanço Patrimonial'!AB12","v":400.61999999999995},{"$f":"'Balanço Patrimonial'!AC12","v":381.56},{"$f":"'Balanço Patrimonial'!AD12","v":403.41399999999999},{"$f":"'Balanço Patrimonial'!AE12","v":403.41399999999999},{"$f":"'Balanço Patrimonial'!AF12","v":391.42599999999999},{"$f":"'Balanço Patrimonial'!AG12","v":400.65499999999997},{"$f":"'Balanço Patrimonial'!AH12","v":412.33699999999999},{"$f":"'Balanço Patrimonial'!AI12","v":409.64826160000104},{"$f":"'Balanço Patrimonial'!AJ12","v":409.64826160000104},{"$f":"'Balanço Patrimonial'!AK12","v":403.98},{"$f":"'Balanço Patrimonial'!AL12","v":639.327},{"$f":"'Balanço Patrimonial'!AM12","v":627.64199999999994},{"$f":"'Balanço Patrimonial'!AN12","v":598.03499999999997},{"$f":"'Balanço Patrimonial'!AO12","v":598.03499999999997},{"$f":"'Balanço Patrimonial'!AP12","v":545.61199999999997},{"$f":"'Balanço Patrimonial'!AQ12","v":536.80100000000004},{"$f":"'Balanço Patrimonial'!AR12","v":1269.0070000000001},{"$f":"'Balanço Patrimonial'!AS12","v":1239.116},{"$f":"'Balanço Patrimonial'!AT12","v":1239.116}]
["Cash and cash equivalents",{"$f":"'Balanço Patrimonial'!B13","v":112.28400000000001},{"$f":"'Balanço Patrimonial'!C13","v":57.54},{"$f":"'Balanço Patrimonial'!D13","v":135.68600000000001},{"$f":"'Balanço Patrimonial'!E13","v":136.44399999999999},{"$f":"'Balanço Patrimonial'!F13","v":136.44399999999999},{"$f":"'Balanço Patrimonial'!G13","v":214.09399999999999},{"$f":"'Balanço Patrimonial'!H13","v":140.392},{"$f":"'Balanço Patrimonial'!I13","v":201.23},{"$f":"'Balanço Patrimonial'!J13","v":122.98699999999999},{"$f":"'Balanço Patrimonial'!K13","v":122.98699999999999},{"$f":"'Balanço Patrimonial'!L13","v":142.70400000000001},{"$f":"'Balanço Patrimonial'!M13","v":137.00200000000001},{"$f":"'Balanço Patrimonial'!N13","v":202.27},{"$f":"'Balanço Patrimonial'!O13","v":218.40899999999999},{"$f":"'Balanço Patrimonial'!P13","v":218.40899999999999},{"$f":"'Balanço Patrimonial'!Q13","v":223.077},{"$f":"'Balanço Patrimonial'!R13","v":172.71899999999999},{"$f":"'Balanço Patrimonial'!S13","v":234.61799999999999},{"$f":"'Balanço Patrimonial'!T13","v":226.11500000000001},{"$f":"'Balanço Patrimonial'!U13","v":226.11500000000001},{"$f":"'Balanço Patrimonial'!V13","v":207.44300000000001},{"$f":"'Balanço Patrimonial'!W13","v":173.30500000000001},{"$f":"'Balanço Patrimonial'!X13","v":164.672},{"$f":"'Balanço Patrimonial'!Y13","v":192.55699999999999},{"$f":"'Balanço Patrimonial'!Z13","v":192.55699999999999},{"$f":"'Balanço Patrimonial'!AA13","v":145.727},{"$f":"'Balanço Patrimonial'!AB13","v":270.77},{"$f":"'Balanço Patrimonial'!AC13","v":232.328},{"$f":"'Balanço Patrimonial'!AD13","v":270.73099999999999},{"$f":"'Balanço Patrimonial'!AE13","v":270.73099999999999},{"$f":"'Balanço Patrimonial'!AF13","v":253.43600000000001},{"$f":"'Balanço Patrimonial'!AG13","v":247.124},{"$f":"'Balanço Patrimonial'!AH13","v":247.69900000000001},{"$f":"'Balanço Patrimonial'!AI13","v":253.6615741800008},{"$f":"'Balanço Patrimonial'!AJ13","v":253.6615741800008},{"$f":"'Balanço Patrimonial'!AK13","v":249.31700000000001},{"$f":"'Balanço Patrimonial'!AL13","v":183.25},{"$f":"'Balanço Patrimonial'!AM13","v":217.685},{"$f":"'Balanço Patrimonial'!AN13","v":266.37599999999998},{"$f":"'Balanço Patrimonial'!AO13","v":266.37599999999998},{"$f":"'Balanço Patrimonial'!AP13","v":270.77600000000001},{"$f":"'Balanço Patrimonial'!AQ13","v":351.96199999999999},{"$f":"'Balanço Patrimonial'!AR13","v":664.13400000000001},{"$f":"'Balanço Patrimonial'!AS13","v":643.86099999999999},{"$f":"'Balanço Patrimonial'!AT13","v":643.86099999999999}]
["Interest earnings bank deposits",{"$f":"'Balanço Patrimonial'!B14","v":28.754000000000001},{"$f":"'Balanço Patrimonial'!C14","v":29.390999999999998},{"$f":"'Balanço Patrimonial'!D14","v":29.988},{"$f":"'Balanço Patrimonial'!E14","v":0},{"$f":"'Balanço Patrimonial'!F14","v":0},{"$f":"'Balanço Patrimonial'!G14","v":0},{"$f":"'Balanço Patrimonial'!H14","v":0},{"$f":"'Balanço Patrimonial'!I14","v":0},{"$f":"'Balanço Patrimonial'!J14","v":0},{"$f":"'Balanço Patrimonial'!K14","v":0},{"$f":"'Balanço Patrimonial'!L14","v":0},{"$f":"'Balanço Patrimonial'!M14","v":0},{"$f":"'Balanço Patrimonial'!N14","v":0},{"$f":"'Balanço Patrimonial'!O14","v":0},{"$f":"'Balanço Patrimonial'!P14","v":0},{"$f":"'Balanço Patrimonial'!Q14","v":0},{"$f":"'Balanço Patrimonial'!R14","v":0},{"$f":"'Balanço Patrimonial'!S14","v":0},{"$f":"'Balanço Patrimonial'!T14","v":0},{"$f":"'Balanço Patrimonial'!U14","v":0},{"$f":"'Balanço Patrimonial'!V14","v":0},{"$f":"'Balanço Patrimonial'!W14","v":0},{"$f":"'Balanço Patrimonial'!X14","v":0},{"$f":"'Balanço Patrimonial'!Y14","v":0},{"$f":"'Balanço Patrimonial'!Z14","v":0},{"$f":"'Balanço Patrimonial'!AA14","v":0},{"$f":"'Balanço Patrimonial'!AB14","v":0},{"$f":"'Balanço Patrimonial'!AC14","v":0},{"$f":"'Balanço Patrimonial'!AD14","v":0},{"$f":"'Balanço Patrimonial'!AE14","v":0},{"$f":"'Balanço Patrimonial'!AF14","v":0},{"$f":"'Balanço Patrimonial'!AG14","v":0},{"$f":"'Balanço Patrimonial'!AH14","v":0},{"$f":"'Balanço Patrimonial'!AI14","v":0},{"$f":"'Balanço Patrimonial'!AJ14","v":0},{"$f":"'Balanço Patrimonial'!AK14","v":0},{"$f":"'Balanço Patrimonial'!AL14","v":277.05900000000003},{"$f":"'Balanço Patrimonial'!AM14","v":246.55600000000001},{"$f":"'Balanço Patrimonial'!AN14","v":159.06700000000001},{"$f":"'Balanço Patrimonial'!AO14","v":159.06700000000001},{"$f":"'Balanço Patrimonial'!AP14","v":102.121},{"$f":"'Balanço Patrimonial'!AQ14","v":0},{"$f":"'Balanço Patrimonial'!AR14","v":424.66199999999998},{"$f":"'Balanço Patrimonial'!AS14","v":426.59800000000001},{"$f":"'Balanço Patrimonial'!AT14","v":426.59800000000001}]
["Inventories ",{"$f":"'Balanço Patrimonial'!B15","v":12.324999999999999},{"$f":"'Balanço Patrimonial'!C15","v":13.374000000000001},{"$f":"'Balanço Patrimonial'!D15","v":14.839},{"$f":"'Balanço Patrimonial'!E15","v":15.814},{"$f":"'Balanço Patrimonial'!F15","v":15.814},{"$f":"'Balanço Patrimonial'!G15","v":16.247},{"$f":"'Balanço Patrimonial'!H15","v":16.850000000000001},{"$f":"'Balanço Patrimonial'!I15","v":17.283999999999999},{"$f":"'Balanço Patrimonial'!J15","v":17.613},{"$f":"'Balanço Patrimonial'!K15","v":17.613},{"$f":"'Balanço Patrimonial'!L15","v":21.335000000000001},{"$f":"'Balanço Patrimonial'!M15","v":21.539000000000001},{"$f":"'Balanço Patrimonial'!N15","v":21.97},{"$f":"'Balanço Patrimonial'!O15","v":21.547000000000001},{"$f":"'Balanço Patrimonial'!P15","v":21.547000000000001},{"$f":"'Balanço Patrimonial'!Q15","v":20.091999999999999},{"$f":"'Balanço Patrimonial'!R15","v":20.844999999999999},{"$f":"'Balanço Patrimonial'!S15","v":21.178000000000001},{"$f":"'Balanço Patrimonial'!T15","v":22.553999999999998},{"$f":"'Balanço Patrimonial'!U15","v":22.553999999999998},{"$f":"'Balanço Patrimonial'!V15","v":23.145},{"$f":"'Balanço Patrimonial'!W15","v":23.504999999999999},{"$f":"'Balanço Patrimonial'!X15","v":23.271999999999998},{"$f":"'Balanço Patrimonial'!Y15","v":23.187000000000001},{"$f":"'Balanço Patrimonial'!Z15","v":23.187000000000001},{"$f":"'Balanço Patrimonial'!AA15","v":23.023},{"$f":"'Balanço Patrimonial'!AB15","v":22.602},{"$f":"'Balanço Patrimonial'!AC15","v":22.7},{"$f":"'Balanço Patrimonial'!AD15","v":22.736999999999998},{"$f":"'Balanço Patrimonial'!AE15","v":22.736999999999998},{"$f":"'Balanço Patrimonial'!AF15","v":22.831},{"$f":"'Balanço Patrimonial'!AG15","v":22.542000000000002},{"$f":"'Balanço Patrimonial'!AH15","v":22.611999999999998},{"$f":"'Balanço Patrimonial'!AI15","v":23.129166299999994},{"$f":"'Balanço Patrimonial'!AJ15","v":23.129166299999994},{"$f":"'Balanço Patrimonial'!AK15","v":23.146000000000001},{"$f":"'Balanço Patrimonial'!AL15","v":22.995000000000001},{"$f":"'Balanço Patrimonial'!AM15","v":23.253},{"$f":"'Balanço Patrimonial'!AN15","v":22.771000000000001},{"$f":"'Balanço Patrimonial'!AO15","v":22.771000000000001},{"$f":"'Balanço Patrimonial'!AP15","v":22.864000000000001},{"$f":"'Balanço Patrimonial'!AQ15","v":23.22},{"$f":"'Balanço Patrimonial'!AR15","v":24.053000000000001},{"$f":"'Balanço Patrimonial'!AS15","v":24.292999999999999},{"$f":"'Balanço Patrimonial'!AT15","v":24.292999999999999}]
["Other",{"$f":"'Balanço Patrimonial'!B16","v":148.92099999999999},{"$f":"'Balanço Patrimonial'!C16","v":163.886},{"$f":"'Balanço Patrimonial'!D16","v":150.81100000000001},{"$f":"'Balanço Patrimonial'!E16","v":158.649},{"$f":"'Balanço Patrimonial'!F16","v":158.649},{"$f":"'Balanço Patrimonial'!G16","v":197.86},{"$f":"'Balanço Patrimonial'!H16","v":189.68700000000001},{"$f":"'Balanço Patrimonial'!I16","v":188.27099999999999},{"$f":"'Balanço Patrimonial'!J16","v":165.30099999999999},{"$f":"'Balanço Patrimonial'!K16","v":165.30099999999999},{"$f":"'Balanço Patrimonial'!L16","v":151.84100000000001},{"$f":"'Balanço Patrimonial'!M16","v":140.45500000000001},{"$f":"'Balanço Patrimonial'!N16","v":119.25700000000001},{"$f":"'Balanço Patrimonial'!O16","v":113.706},{"$f":"'Balanço Patrimonial'!P16","v":113.706},{"$f":"'Balanço Patrimonial'!Q16","v":126.24000000000001},{"$f":"'Balanço Patrimonial'!R16","v":139.161},{"$f":"'Balanço Patrimonial'!S16","v":140.00400000000002},{"$f":"'Balanço Patrimonial'!T16","v":125.36799999999999},{"$f":"'Balanço Patrimonial'!U16","v":125.36799999999999},{"$f":"'Balanço Patrimonial'!V16","v":110.28800000000001},{"$f":"'Balanço Patrimonial'!W16","v":116.31},{"$f":"'Balanço Patrimonial'!X16","v":119.37600000000002},{"$f":"'Balanço Patrimonial'!Y16","v":102.71899999999999},{"$f":"'Balanço Patrimonial'!Z16","v":102.71899999999999},{"$f":"'Balanço Patrimonial'!AA16","v":117.965},{"$f":"'Balanço Patrimonial'!AB16","v":107.248},{"$f":"'Balanço Patrimonial'!AC16","v":126.53200000000001},{"$f":"'Balanço Patrimonial'!AD16","v":109.946},{"$f":"'Balanço Patrimonial'!AE16","v":109.946},{"$f":"'Balanço Patrimonial'!AF16","v":115.15899999999999},{"$f":"'Balanço Patrimonial'!AG16","v":130.989},{"$f":"'Balanço Patrimonial'!AH16","v":142.02599999999998},{"$f":"'Balanço Patrimonial'!AI16","v":132.85752112000023},{"$f":"'Balanço Patrimonial'!AJ16","v":132.85752112000023},{"$f":"'Balanço Patrimonial'!AK16","v":131.517},{"$f":"'Balanço Patrimonial'!AL16","v":156.023},{"$f":"'Balanço Patrimonial'!AM16","v":140.148},{"$f":"'Balanço Patrimonial'!AN16","v":149.821},{"$f":"'Balanço Patrimonial'!AO16","v":149.821},{"$f":"'Balanço Patrimonial'!AP16","v":149.851},{"$f":"'Balanço Patrimonial'!AQ16","v":161.619},{"$f":"'Balanço Patrimonial'!AR16","v":156.15800000000002},{"$f":"'Balanço Patrimonial'!AS16","v":144.364},{"$f":"'Balanço Patrimonial'!AT16","v":144.364}]
[]
["Non-current assets ",{"$f":"'Balanço Patrimonial'!B18","v":1954.866},{"$f":"'Balanço Patrimonial'!C18","v":1863.114},{"$f":"'Balanço Patrimonial'!D18","v":1881.0570000000002},{"$f":"'Balanço Patrimonial'!E18","v":1876.0949999999998},{"$f":"'Balanço Patrimonial'!F18","v":1876.0949999999998},{"$f":"'Balanço Patrimonial'!G18","v":1851.9429999999998},{"$f":"'Balanço Patrimonial'!H18","v":1865.675},{"$f":"'Balanço Patrimonial'!I18","v":1861.0810000000001},{"$f":"'Balanço Patrimonial'!J18","v":1900.729},{"$f":"'Balanço Patrimonial'!K18","v":1900.729},{"$f":"'Balanço Patrimonial'!L18","v":1878.5609999999997},{"$f":"'Balanço Patrimonial'!M18","v":1855.9},{"$f":"'Balanço Patrimonial'!N18","v":1828.944},{"$f":"'Balanço Patrimonial'!O18","v":1808.4639999999999},{"$f":"'Balanço Patrimonial'!P18","v":1808.4639999999999},{"$f":"'Balanço Patrimonial'!Q18","v":1731.7780000000002},{"$f":"'Balanço Patrimonial'!R18","v":1707.402},{"$f":"'Balanço Patrimonial'!S18","v":1682.0130000000001},{"$f":"'Balanço Patrimonial'!T18","v":1644.413},{"$f":"'Balanço Patrimonial'!U18","v":1644.413},{"$f":"'Balanço Patrimonial'!V18","v":1625.586},{"$f":"'Balanço Patrimonial'!W18","v":1609.4030000000002},{"$f":"'Balanço Patrimonial'!X18","v":1590.4120000000003},{"$f":"'Balanço Patrimonial'!Y18","v":1575.3799999999999},{"$f":"'Balanço Patrimonial'!Z18","v":1575.3799999999999},{"$f":"'Balanço Patrimonial'!AA18","v":1551.0609999999999},{"$f":"'Balanço Patrimonial'!AB18","v":1530.2690000000002},{"$f":"'Balanço Patrimonial'!AC18","v":1512.425},{"$f":"'Balanço Patrimonial'!AD18","v":2361.2759999999998},{"$f":"'Balanço Patrimonial'!AE18","v":2361.2759999999998},{"$f":"'Balanço Patrimonial'!AF18","v":2359.4859999999999},{"$f":"'Balanço Patrimonial'!AG18","v":2346.9960000000001},{"$f":"'Balanço Patrimonial'!AH18","v":2441.7159999999999},{"$f":"'Balanço Patrimonial'!AI18","v":2448.68287035},{"$f":"'Balanço Patrimonial'!AJ18","v":2448.68287035},{"$f":"'Balanço Patrimonial'!AK18","v":2482.4079999999999},{"$f":"'Balanço Patrimonial'!AL18","v":2537.239},{"$f":"'Balanço Patrimonial'!AM18","v":2575.9859999999999},{"$f":"'Balanço Patrimonial'!AN18","v":2598.087},{"$f":"'Balanço Patrimonial'!AO18","v":2598.087},{"$f":"'Balanço Patrimonial'!AP18","v":2653.0789999999997},{"$f":"'Balanço Patrimonial'!AQ18","v":2717.99},{"$f":"'Balanço Patrimonial'!AR18","v":2959.9049999999997},{"$f":"'Balanço Patrimonial'!AS18","v":2990.1479999999997},{"$f":"'Balanço Patrimonial'!AT18","v":2990.1479999999997}]
["Judicial deposits",{"$f":"'Balanço Patrimonial'!B19","v":0},{"$f":"'Balanço Patrimonial'!C19","v":144.81100000000001},{"$f":"'Balanço Patrimonial'!D19","v":148.93700000000001},{"$f":"'Balanço Patrimonial'!E19","v":152.91300000000001},{"$f":"'Balanço Patrimonial'!F19","v":152.91300000000001},{"$f":"'Balanço Patrimonial'!G19","v":151.696},{"$f":"'Balanço Patrimonial'!H19","v":172.32300000000001},{"$f":"'Balanço Patrimonial'!I19","v":181.93600000000001},{"$f":"'Balanço Patrimonial'!J19","v":198.07400000000001},{"$f":"'Balanço Patrimonial'!K19","v":198.07400000000001},{"$f":"'Balanço Patrimonial'!L19","v":206.14099999999999},{"$f":"'Balanço Patrimonial'!M19","v":210.12},{"$f":"'Balanço Patrimonial'!N19","v":204.435},{"$f":"'Balanço Patrimonial'!O19","v":208.542},{"$f":"'Balanço Patrimonial'!P19","v":208.542},{"$f":"'Balanço Patrimonial'!Q19","v":213.851},{"$f":"'Balanço Patrimonial'!R19","v":219.934},{"$f":"'Balanço Patrimonial'!S19","v":224.12},{"$f":"'Balanço Patrimonial'!T19","v":228.90799999999999},{"$f":"'Balanço Patrimonial'!U19","v":228.90799999999999},{"$f":"'Balanço Patrimonial'!V19","v":232.58799999999999},{"$f":"'Balanço Patrimonial'!W19","v":237.17099999999999},{"$f":"'Balanço Patrimonial'!X19","v":240.59800000000001},{"$f":"'Balanço Patrimonial'!Y19","v":241.31},{"$f":"'Balanço Patrimonial'!Z19","v":241.31},{"$f":"'Balanço Patrimonial'!AA19","v":243.28899999999999},{"$f":"'Balanço Patrimonial'!AB19","v":246.13300000000001},{"$f":"'Balanço Patrimonial'!AC19","v":248.16300000000001},{"$f":"'Balanço Patrimonial'!AD19","v":250.80799999999999},{"$f":"'Balanço Patrimonial'!AE19","v":250.80799999999999},{"$f":"'Balanço Patrimonial'!AF19","v":275.12400000000002},{"$f":"'Balanço Patrimonial'!AG19","v":278.56400000000002},{"$f":"'Balanço Patrimonial'!AH19","v":262.22000000000003},{"$f":"'Balanço Patrimonial'!AI19","v":266.36948494000001},{"$f":"'Balanço Patrimonial'!AJ19","v":266.36948494000001},{"$f":"'Balanço Patrimonial'!AK19","v":270.59800000000001},{"$f":"'Balanço Patrimonial'!AL19","v":275.58199999999999},{"$f":"'Balanço Patrimonial'!AM19","v":279.32600000000002},{"$f":"'Balanço Patrimonial'!AN19","v":284.40100000000001},{"$f":"'Balanço Patrimonial'!AO19","v":284.40100000000001},{"$f":"'Balanço Patrimonial'!AP19","v":289.04199999999997},{"$f":"'Balanço Patrimonial'!AQ19","v":292.49799999999999},{"$f":"'Balanço Patrimonial'!AR19","v":296.46800000000002},{"$f":"'Balanço Patrimonial'!AS19","v":304.28399999999999},{"$f":"'Balanço Patrimonial'!AT19","v":304.28399999999999}]
["Other assets",{"$f":"'Balanço Patrimonial'!B20","v":248.03299999999999},{"$f":"'Balanço Patrimonial'!C20","v":17.460999999999999},{"$f":"'Balanço Patrimonial'!D20","v":30.57},{"$f":"'Balanço Patrimonial'!E20","v":31.11},{"$f":"'Balanço Patrimonial'!F20","v":31.11},{"$f":"'Balanço Patrimonial'!G20","v":30.673999999999829},{"$f":"'Balanço Patrimonial'!H20","v":33.378999999999905},{"$f":"'Balanço Patrimonial'!I20","v":39.11299999999985},{"$f":"'Balanço Patrimonial'!J20","v":62.134999999999991},{"$f":"'Balanço Patrimonial'!K20","v":62.134999999999991},{"$f":"'Balanço Patrimonial'!L20","v":65.558999999999969},{"$f":"'Balanço Patrimonial'!M20","v":69.386000000000053},{"$f":"'Balanço Patrimonial'!N20","v":70.986000000000089},{"$f":"'Balanço Patrimonial'!O20","v":71.930000000000035},{"$f":"'Balanço Patrimonial'!P20","v":71.930000000000035},{"$f":"'Balanço Patrimonial'!Q20","v":23.04},{"$f":"'Balanço Patrimonial'!R20","v":23.457999999999998},{"$f":"'Balanço Patrimonial'!S20","v":24.408000000000001},{"$f":"'Balanço Patrimonial'!T20","v":24.364999999999998},{"$f":"'Balanço Patrimonial'!U20","v":24.364999999999998},{"$f":"'Balanço Patrimonial'!V20","v":25.353000000000002},{"$f":"'Balanço Patrimonial'!W20","v":25.887},{"$f":"'Balanço Patrimonial'!X20","v":26.213000000000001},{"$f":"'Balanço Patrimonial'!Y20","v":26.289000000000001},{"$f":"'Balanço Patrimonial'!Z20","v":26.289000000000001},{"$f":"'Balanço Patrimonial'!AA20","v":20.58},{"$f":"'Balanço Patrimonial'!AB20","v":20.372999999999998},{"$f":"'Balanço Patrimonial'!AC20","v":22.936},{"$f":"'Balanço Patrimonial'!AD20","v":66.206000000000003},{"$f":"'Balanço Patrimonial'!AE20","v":66.206000000000003},{"$f":"'Balanço Patrimonial'!AF20","v":51.585999999999999},{"$f":"'Balanço Patrimonial'!AG20","v":55.51},{"$f":"'Balanço Patrimonial'!AH20","v":76.239999999999995},{"$f":"'Balanço Patrimonial'!AI20","v":79.725291770000467},{"$f":"'Balanço Patrimonial'!AJ20","v":79.725291770000467},{"$f":"'Balanço Patrimonial'!AK20","v":87.67699999999968},{"$f":"'Balanço Patrimonial'!AL20","v":85.753},{"$f":"'Balanço Patrimonial'!AM20","v":90.090999999999994},{"$f":"'Balanço Patrimonial'!AN20","v":92.465000000000003},{"$f":"'Balanço Patrimonial'!AO20","v":92.465000000000003},{"$f":"'Balanço Patrimonial'!AP20","v":100.604},{"$f":"'Balanço Patrimonial'!AQ20","v":103.49},{"$f":"'Balanço Patrimonial'!AR20","v":110.97},{"$f":"'Balanço Patrimonial'!AS20","v":112.047},{"$f":"'Balanço Patrimonial'!AT20","v":112.047}]
["Property, plant and equipment ",{"$f":"'Balanço Patrimonial'!B21","v":1130.0309999999999},{"$f":"'Balanço Patrimonial'!C21","v":1133.645},{"$f":"'Balanço Patrimonial'!D21","v":1143.5630000000001},{"$f":"'Balanço Patrimonial'!E21","v":1143.6479999999999},{"$f":"'Balanço Patrimonial'!F21","v":1143.6479999999999},{"$f":"'Balanço Patrimonial'!G21","v":1130.9259999999999},{"$f":"'Balanço Patrimonial'!H21","v":1130.971},{"$f":"'Balanço Patrimonial'!I21","v":1120.788},{"$f":"'Balanço Patrimonial'!J21","v":1130.366},{"$f":"'Balanço Patrimonial'!K21","v":1130.366},{"$f":"'Balanço Patrimonial'!L21","v":1105.6959999999999},{"$f":"'Balanço Patrimonial'!M21","v":1084.4480000000001},{"$f":"'Balanço Patrimonial'!N21","v":1070.8309999999999},{"$f":"'Balanço Patrimonial'!O21","v":1054.088},{"$f":"'Balanço Patrimonial'!P21","v":1054.088},{"$f":"'Balanço Patrimonial'!Q21","v":1030.1320000000001},{"$f":"'Balanço Patrimonial'!R21","v":1008.426},{"$f":"'Balanço Patrimonial'!S21","v":987.06500000000005},{"$f":"'Balanço Patrimonial'!T21","v":981.26099999999997},{"$f":"'Balanço Patrimonial'!U21","v":981.26099999999997},{"$f":"'Balanço Patrimonial'!V21","v":963.26},{"$f":"'Balanço Patrimonial'!W21","v":947.41600000000005},{"$f":"'Balanço Patrimonial'!X21","v":930.06700000000001},{"$f":"'Balanço Patrimonial'!Y21","v":919.61599999999999},{"$f":"'Balanço Patrimonial'!Z21","v":919.61599999999999},{"$f":"'Balanço Patrimonial'!AA21","v":904.29899999999998},{"$f":"'Balanço Patrimonial'!AB21","v":886.06600000000003},{"$f":"'Balanço Patrimonial'!AC21","v":868.86199999999997},{"$f":"'Balanço Patrimonial'!AD21","v":197.23500000000001},{"$f":"'Balanço Patrimonial'!AE21","v":197.23500000000001},{"$f":"'Balanço Patrimonial'!AF21","v":206.637},{"$f":"'Balanço Patrimonial'!AG21","v":212.39400000000001},{"$f":"'Balanço Patrimonial'!AH21","v":215.11799999999999},{"$f":"'Balanço Patrimonial'!AI21","v":238.27530793999921},{"$f":"'Balanço Patrimonial'!AJ21","v":238.27530793999921},{"$f":"'Balanço Patrimonial'!AK21","v":275.358},{"$f":"'Balanço Patrimonial'!AL21","v":294.76100000000002},{"$f":"'Balanço Patrimonial'!AM21","v":297.55099999999999},{"$f":"'Balanço Patrimonial'!AN21","v":220.05500000000001},{"$f":"'Balanço Patrimonial'!AO21","v":220.05500000000001},{"$f":"'Balanço Patrimonial'!AP21","v":219.94},{"$f":"'Balanço Patrimonial'!AQ21","v":227.15799999999999},{"$f":"'Balanço Patrimonial'!AR21","v":233.77799999999999},{"$f":"'Balanço Patrimonial'!AS21","v":234.13499999999999},{"$f":"'Balanço Patrimonial'!AT21","v":234.13499999999999}]
["Intangible assets",{"$f":"'Balanço Patrimonial'!B22","v":576.80200000000002},{"$f":"'Balanço Patrimonial'!C22","v":567.197},{"$f":"'Balanço Patrimonial'!D22","v":557.98699999999997},{"$f":"'Balanço Patrimonial'!E22","v":548.42399999999998},{"$f":"'Balanço Patrimonial'!F22","v":548.42399999999998},{"$f":"'Balanço Patrimonial'!G22","v":538.64700000000005},{"$f":"'Balanço Patrimonial'!H22","v":529.00199999999995},{"$f":"'Balanço Patrimonial'!I22","v":519.24400000000003},{"$f":"'Balanço Patrimonial'!J22","v":510.154},{"$f":"'Balanço Patrimonial'!K22","v":510.154},{"$f":"'Balanço Patrimonial'!L22","v":501.16500000000002},{"$f":"'Balanço Patrimonial'!M22","v":491.94600000000003},{"$f":"'Balanço Patrimonial'!N22","v":482.69200000000001},{"$f":"'Balanço Patrimonial'!O22","v":473.904},{"$f":"'Balanço Patrimonial'!P22","v":473.904},{"$f":"'Balanço Patrimonial'!Q22","v":464.755},{"$f":"'Balanço Patrimonial'!R22","v":455.584},{"$f":"'Balanço Patrimonial'!S22","v":446.42},{"$f":"'Balanço Patrimonial'!T22","v":409.87900000000002},{"$f":"'Balanço Patrimonial'!U22","v":409.87900000000002},{"$f":"'Balanço Patrimonial'!V22","v":404.38499999999999},{"$f":"'Balanço Patrimonial'!W22","v":398.92899999999997},{"$f":"'Balanço Patrimonial'!X22","v":393.53399999999999},{"$f":"'Balanço Patrimonial'!Y22","v":388.16500000000002},{"$f":"'Balanço Patrimonial'!Z22","v":388.16500000000002},{"$f":"'Balanço Patrimonial'!AA22","v":382.89299999999997},{"$f":"'Balanço Patrimonial'!AB22","v":377.697},{"$f":"'Balanço Patrimonial'!AC22","v":372.464},{"$f":"'Balanço Patrimonial'!AD22","v":1847.027},{"$f":"'Balanço Patrimonial'!AE22","v":1847.027},{"$f":"'Balanço Patrimonial'!AF22","v":1826.1389999999999},{"$f":"'Balanço Patrimonial'!AG22","v":1800.528},{"$f":"'Balanço Patrimonial'!AH22","v":1888.1379999999999},{"$f":"'Balanço Patrimonial'!AI22","v":1864.3127857000004},{"$f":"'Balanço Patrimonial'!AJ22","v":1864.3127857000004},{"$f":"'Balanço Patrimonial'!AK22","v":1848.7750000000001},{"$f":"'Balanço Patrimonial'!AL22","v":1881.143},{"$f":"'Balanço Patrimonial'!AM22","v":1909.018},{"$f":"'Balanço Patrimonial'!AN22","v":2001.1659999999999},{"$f":"'Balanço Patrimonial'!AO22","v":2001.1659999999999},{"$f":"'Balanço Patrimonial'!AP22","v":2043.4929999999999},{"$f":"'Balanço Patrimonial'!AQ22","v":2094.8440000000001},{"$f":"'Balanço Patrimonial'!AR22","v":2318.6889999999999},{"$f":"'Balanço Patrimonial'!AS22","v":2339.6819999999998},{"$f":"'Balanço Patrimonial'!AT22","v":2339.6819999999998}]
[]
["Total assets",{"$f":"'Balanço Patrimonial'!B24","v":2257.15},{"$f":"'Balanço Patrimonial'!C24","v":2127.3049999999998},{"$f":"'Balanço Patrimonial'!D24","v":2212.3810000000003},{"$f":"'Balanço Patrimonial'!E24","v":2187.002},{"$f":"'Balanço Patrimonial'!F24","v":2187.002},{"$f":"'Balanço Patrimonial'!G24","v":2280.1439999999998},{"$f":"'Balanço Patrimonial'!H24","v":2212.6039999999998},{"$f":"'Balanço Patrimonial'!I24","v":2267.866},{"$f":"'Balanço Patrimonial'!J24","v":2206.63},{"$f":"'Balanço Patrimonial'!K24","v":2206.63},{"$f":"'Balanço Patrimonial'!L24","v":2194.4409999999998},{"$f":"'Balanço Patrimonial'!M24","v":2154.8960000000002},{"$f":"'Balanço Patrimonial'!N24","v":2172.4409999999998},{"$f":"'Balanço Patrimonial'!O24","v":2162.1259999999997},{"$f":"'Balanço Patrimonial'!P24","v":2162.1259999999997},{"$f":"'Balanço Patrimonial'!Q24","v":2101.1870000000004},{"$f":"'Balanço Patrimonial'!R24","v":2040.127},{"$f":"'Balanço Patrimonial'!S24","v":2077.8130000000001},{"$f":"'Balanço Patrimonial'!T24","v":2018.45},{"$f":"'Balanço Patrimonial'!U24","v":2018.45},{"$f":"'Balanço Patrimonial'!V24","v":1966.462},{"$f":"'Balanço Patrimonial'!W24","v":1922.5230000000001},{"$f":"'Balanço Patrimonial'!X24","v":1897.7320000000002},{"$f":"'Balanço Patrimonial'!Y24","v":1893.8429999999998},{"$f":"'Balanço Patrimonial'!Z24","v":1893.8429999999998},{"$f":"'Balanço Patrimonial'!AA24","v":1837.7759999999998},{"$f":"'Balanço Patrimonial'!AB24","v":1930.8890000000001},{"$f":"'Balanço Patrimonial'!AC24","v":1893.9849999999999},{"$f":"'Balanço Patrimonial'!AD24","v":2764.6899999999996},{"$f":"'Balanço Patrimonial'!AE24","v":2764.6899999999996},{"$f":"'Balanço Patrimonial'!AF24","v":2750.9119999999998},{"$f":"'Balanço Patrimonial'!AG24","v":2747.6509999999998},{"$f":"'Balanço Patrimonial'!AH24","v":2854.0529999999999},{"$f":"'Balanço Patrimonial'!AI24","v":2858.3311319500012},{"$f":"'Balanço Patrimonial'!AJ24","v":2858.3311319500012},{"$f":"'Balanço Patrimonial'!AK24","v":2886.3879999999999},{"$f":"'Balanço Patrimonial'!AL24","v":3176.5659999999998},{"$f":"'Balanço Patrimonial'!AM24","v":3203.6279999999997},{"$f":"'Balanço Patrimonial'!AN24","v":3196.1219999999998},{"$f":"'Balanço Patrimonial'!AO24","v":3196.1219999999998},{"$f":"'Balanço Patrimonial'!AP24","v":3198.6909999999998},{"$f":"'Balanço Patrimonial'!AQ24","v":3254.7909999999997},{"$f":"'Balanço Patrimonial'!AR24","v":4228.9120000000003},{"$f":"'Balanço Patrimonial'!AS24","v":4229.2639999999992},{"$f":"'Balanço Patrimonial'!AT24","v":4229.2639999999992}]
[]
["Current liabilities",{"$f":"'Balanço Patrimonial'!B26","v":390.03200000000004},{"$f":"'Balanço Patrimonial'!C26","v":343.33199999999999},{"$f":"'Balanço Patrimonial'!D26","v":353.71600000000001},{"$f":"'Balanço Patrimonial'!E26","v":358.26700000000005},{"$f":"'Balanço Patrimonial'!F26","v":358.26700000000005},{"$f":"'Balanço Patrimonial'!G26","v":389.51799999999997},{"$f":"'Balanço Patrimonial'!H26","v":274.20700000000005},{"$f":"'Balanço Patrimonial'!I26","v":283.46499999999997},{"$f":"'Balanço Patrimonial'!J26","v":360.59500000000003},{"$f":"'Balanço Patrimonial'!K26","v":360.59500000000003},{"$f":"'Balanço Patrimonial'!L26","v":369.18199999999996},{"$f":"'Balanço Patrimonial'!M26","v":254.93899999999999},{"$f":"'Balanço Patrimonial'!N26","v":272.32900000000001},{"$f":"'Balanço Patrimonial'!O26","v":301.07899999999995},{"$f":"'Balanço Patrimonial'!P26","v":301.07899999999995},{"$f":"'Balanço Patrimonial'!Q26","v":332.46000000000004},{"$f":"'Balanço Patrimonial'!R26","v":272.42400000000004},{"$f":"'Balanço Patrimonial'!S26","v":248.09},{"$f":"'Balanço Patrimonial'!T26","v":253.93100000000001},{"$f":"'Balanço Patrimonial'!U26","v":253.93100000000001},{"$f":"'Balanço Patrimonial'!V26","v":296.47400000000005},{"$f":"'Balanço Patrimonial'!W26","v":264.10399999999998},{"$f":"'Balanço Patrimonial'!X26","v":281.34500000000003},{"$f":"'Balanço Patrimonial'!Y26","v":284.38899999999995},{"$f":"'Balanço Patrimonial'!Z26","v":284.38899999999995},{"$f":"'Balanço Patrimonial'!AA26","v":258.51000000000005},{"$f":"'Balanço Patrimonial'!AB26","v":269.07300000000004},{"$f":"'Balanço Patrimonial'!AC26","v":259.72860534999973},{"$f":"'Balanço Patrimonial'!AD26","v":342.327},{"$f":"'Balanço Patrimonial'!AE26","v":342.327},{"$f":"'Balanço Patrimonial'!AF26","v":319.80500000000001},{"$f":"'Balanço Patrimonial'!AG26","v":289.30899999999997},{"$f":"'Balanço Patrimonial'!AH26","v":285.17499999999995},{"$f":"'Balanço Patrimonial'!AI26","v":299.55690998999933},{"$f":"'Balanço Patrimonial'!AJ26","v":299.55690998999933},{"$f":"'Balanço Patrimonial'!AK26","v":329.02199999999999},{"$f":"'Balanço Patrimonial'!AL26","v":311.84500000000003},{"$f":"'Balanço Patrimonial'!AM26","v":294.37},{"$f":"'Balanço Patrimonial'!AN26","v":235.71200000000002},{"$f":"'Balanço Patrimonial'!AO26","v":235.71200000000002},{"$f":"'Balanço Patrimonial'!AP26","v":246.17499999999998},{"$f":"'Balanço Patrimonial'!AQ26","v":260.69600000000003},{"$f":"'Balanço Patrimonial'!AR26","v":288.91799999999995},{"$f":"'Balanço Patrimonial'!AS26","v":296.43400000000008},{"$f":"'Balanço Patrimonial'!AT26","v":296.43400000000008}]
["Social and labor obligations",{"$f":"'Balanço Patrimonial'!B27","v":33.08},{"$f":"'Balanço Patrimonial'!C27","v":40.847999999999999},{"$f":"'Balanço Patrimonial'!D27","v":48.95},{"$f":"'Balanço Patrimonial'!E27","v":46.387},{"$f":"'Balanço Patrimonial'!F27","v":46.387},{"$f":"'Balanço Patrimonial'!G27","v":39.173000000000002},{"$f":"'Balanço Patrimonial'!H27","v":47.491},{"$f":"'Balanço Patrimonial'!I27","v":55.691000000000003},{"$f":"'Balanço Patrimonial'!J27","v":51.591000000000001},{"$f":"'Balanço Patrimonial'!K27","v":51.591000000000001},{"$f":"'Balanço Patrimonial'!L27","v":38.186999999999998},{"$f":"'Balanço Patrimonial'!M27","v":43.05},{"$f":"'Balanço Patrimonial'!N27","v":46.146000000000001},{"$f":"'Balanço Patrimonial'!O27","v":33.460999999999999},{"$f":"'Balanço Patrimonial'!P27","v":33.460999999999999},{"$f":"'Balanço Patrimonial'!Q27","v":35.979999999999997},{"$f":"'Balanço Patrimonial'!R27","v":41.021000000000001},{"$f":"'Balanço Patrimonial'!S27","v":46.715000000000003},{"$f":"'Balanço Patrimonial'!T27","v":38.365000000000002},{"$f":"'Balanço Patrimonial'!U27","v":38.365000000000002},{"$f":"'Balanço Patrimonial'!V27","v":35.399000000000001},{"$f":"'Balanço Patrimonial'!W27","v":39.808},{"$f":"'Balanço Patrimonial'!X27","v":45.944000000000003},{"$f":"'Balanço Patrimonial'!Y27","v":34.691000000000003},{"$f":"'Balanço Patrimonial'!Z27","v":34.691000000000003},{"$f":"'Balanço Patrimonial'!AA27","v":34.896000000000001},{"$f":"'Balanço Patrimonial'!AB27","v":42.085999999999999},{"$f":"'Balanço Patrimonial'!AC27","v":43.330605349999729},{"$f":"'Balanço Patrimonial'!AD27","v":34.451999999999998},{"$f":"'Balanço Patrimonial'!AE27","v":34.451999999999998},{"$f":"'Balanço Patrimonial'!AF27","v":29.501999999999999},{"$f":"'Balanço Patrimonial'!AG27","v":37.290999999999997},{"$f":"'Balanço Patrimonial'!AH27","v":43.57},{"$f":"'Balanço Patrimonial'!AI27","v":33.565950399999927},{"$f":"'Balanço Patrimonial'!AJ27","v":33.565950399999927},{"$f":"'Balanço Patrimonial'!AK27","v":37.659999999999997},{"$f":"'Balanço Patrimonial'!AL27","v":47.527000000000001},{"$f":"'Balanço Patrimonial'!AM27","v":45.356000000000002},{"$f":"'Balanço Patrimonial'!AN27","v":34.841000000000001},{"$f":"'Balanço Patrimonial'!AO27","v":34.841000000000001},{"$f":"'Balanço Patrimonial'!AP27","v":40.648000000000003},{"$f":"'Balanço Patrimonial'!AQ27","v":52.109000000000002},{"$f":"'Balanço Patrimonial'!AR27","v":56.298000000000002},{"$f":"'Balanço Patrimonial'!AS27","v":43.530999999999999},{"$f":"'Balanço Patrimonial'!AT27","v":43.530999999999999}]
["Suppliers ",{"$f":"'Balanço Patrimonial'!B28","v":59.241999999999997},{"$f":"'Balanço Patrimonial'!C28","v":48.591000000000001},{"$f":"'Balanço Patrimonial'!D28","v":46.999000000000002},{"$f":"'Balanço Patrimonial'!E28","v":57.16},{"$f":"'Balanço Patrimonial'!F28","v":57.16},{"$f":"'Balanço Patrimonial'!G28","v":64.180999999999997},{"$f":"'Balanço Patrimonial'!H28","v":60.045999999999999},{"$f":"'Balanço Patrimonial'!I28","v":60.034999999999997},{"$f":"'Balanço Patrimonial'!J28","v":78.927999999999997},{"$f":"'Balanço Patrimonial'!K28","v":78.927999999999997},{"$f":"'Balanço Patrimonial'!L28","v":74.856999999999999},{"$f":"'Balanço Patrimonial'!M28","v":60.85},{"$f":"'Balanço Patrimonial'!N28","v":52.402999999999999},{"$f":"'Balanço Patrimonial'!O28","v":51.151000000000003},{"$f":"'Balanço Patrimonial'!P28","v":51.151000000000003},{"$f":"'Balanço Patrimonial'!Q28","v":66.760000000000005},{"$f":"'Balanço Patrimonial'!R28","v":52.820999999999998},{"$f":"'Balanço Patrimonial'!S28","v":50.758000000000003},{"$f":"'Balanço Patrimonial'!T28","v":59.884999999999998},{"$f":"'Balanço Patrimonial'!U28","v":59.884999999999998},{"$f":"'Balanço Patrimonial'!V28","v":68.707999999999998},{"$f":"'Balanço Patrimonial'!W28","v":58.914000000000001},{"$f":"'Balanço Patrimonial'!X28","v":59.320999999999998},{"$f":"'Balanço Patrimonial'!Y28","v":73.513999999999996},{"$f":"'Balanço Patrimonial'!Z28","v":73.513999999999996},{"$f":"'Balanço Patrimonial'!AA28","v":77.287999999999997},{"$f":"'Balanço Patrimonial'!AB28","v":83.376000000000005},{"$f":"'Balanço Patrimonial'!AC28","v":84.036000000000001},{"$f":"'Balanço Patrimonial'!AD28","v":59.587000000000003},{"$f":"'Balanço Patrimonial'!AE28","v":59.587000000000003},{"$f":"'Balanço Patrimonial'!AF28","v":61.478999999999999},{"$f":"'Balanço Patrimonial'!AG28","v":60.594999999999999},{"$f":"'Balanço Patrimonial'!AH28","v":61.957000000000001},{"$f":"'Balanço Patrimonial'!AI28","v":54.449925579998791},{"$f":"'Balanço Patrimonial'!AJ28","v":54.449925579998791},{"$f":"'Balanço Patrimonial'!AK28","v":56.06},{"$f":"'Balanço Patrimonial'!AL28","v":65.213999999999999},{"$f":"'Balanço Patrimonial'!AM28","v":65.822999999999993},{"$f":"'Balanço Patrimonial'!AN28","v":60.834000000000003},{"$f":"'Balanço Patrimonial'!AO28","v":60.834000000000003},{"$f":"'Balanço Patrimonial'!AP28","v":58.328000000000003},{"$f":"'Balanço Patrimonial'!AQ28","v":61.573999999999998},{"$f":"'Balanço Patrimonial'!AR28","v":77.974999999999994},{"$f":"'Balanço Patrimonial'!AS28","v":67.822000000000003},{"$f":"'Balanço Patrimonial'!AT28","v":67.822000000000003}]
["Tax liabilities",{"$f":"'Balanço Patrimonial'!B29","v":25.285},{"$f":"'Balanço Patrimonial'!C29","v":23.748999999999999},{"$f":"'Balanço Patrimonial'!D29","v":24.370999999999999},{"$f":"'Balanço Patrimonial'!E29","v":24.472000000000001},{"$f":"'Balanço Patrimonial'!F29","v":24.472000000000001},{"$f":"'Balanço Patrimonial'!G29","v":27.24},{"$f":"'Balanço Patrimonial'!H29","v":19.568999999999999},{"$f":"'Balanço Patrimonial'!I29","v":21.707000000000001},{"$f":"'Balanço Patrimonial'!J29","v":22.11},{"$f":"'Balanço Patrimonial'!K29","v":22.11},{"$f":"'Balanço Patrimonial'!L29","v":16.495000000000001},{"$f":"'Balanço Patrimonial'!M29","v":12.929},{"$f":"'Balanço Patrimonial'!N29","v":13.045},{"$f":"'Balanço Patrimonial'!O29","v":18.369},{"$f":"'Balanço Patrimonial'!P29","v":18.369},{"$f":"'Balanço Patrimonial'!Q29","v":14.577999999999999},{"$f":"'Balanço Patrimonial'!R29","v":10.631},{"$f":"'Balanço Patrimonial'!S29","v":10.209},{"$f":"'Balanço Patrimonial'!T29","v":10.907},{"$f":"'Balanço Patrimonial'!U29","v":10.907},{"$f":"'Balanço Patrimonial'!V29","v":10.47},{"$f":"'Balanço Patrimonial'!W29","v":8.0079999999999991},{"$f":"'Balanço Patrimonial'!X29","v":10.808999999999999},{"$f":"'Balanço Patrimonial'!Y29","v":9.7520000000000007},{"$f":"'Balanço Patrimonial'!Z29","v":9.7520000000000007},{"$f":"'Balanço Patrimonial'!AA29","v":12.835000000000001},{"$f":"'Balanço Patrimonial'!AB29","v":8.9920000000000009},{"$f":"'Balanço Patrimonial'!AC29","v":9.2349999999999994},{"$f":"'Balanço Patrimonial'!AD29","v":10.218999999999999},{"$f":"'Balanço Patrimonial'!AE29","v":10.218999999999999},{"$f":"'Balanço Patrimonial'!AF29","v":11.314},{"$f":"'Balanço Patrimonial'!AG29","v":15.292999999999999},{"$f":"'Balanço Patrimonial'!AH29","v":13.848000000000001},{"$f":"'Balanço Patrimonial'!AI29","v":11.986024600000277},{"$f":"'Balanço Patrimonial'!AJ29","v":11.986024600000277},{"$f":"'Balanço Patrimonial'!AK29","v":11.553000000000001},{"$f":"'Balanço Patrimonial'!AL29","v":13.007999999999999},{"$f":"'Balanço Patrimonial'!AM29","v":14.058999999999999},{"$f":"'Balanço Patrimonial'!AN29","v":13.28},{"$f":"'Balanço Patrimonial'!AO29","v":13.28},{"$f":"'Balanço Patrimonial'!AP29","v":13.494},{"$f":"'Balanço Patrimonial'!AQ29","v":23.853000000000002},{"$f":"'Balanço Patrimonial'!AR29","v":19.524999999999999},{"$f":"'Balanço Patrimonial'!AS29","v":18.721},{"$f":"'Balanço Patrimonial'!AT29","v":18.721}]
["Loans and financing ",{"$f":"'Balanço Patrimonial'!B30","v":183.416},{"$f":"'Balanço Patrimonial'!C30","v":229.446},{"$f":"'Balanço Patrimonial'!D30","v":232.922},{"$f":"'Balanço Patrimonial'!E30","v":165.547},{"$f":"'Balanço Patrimonial'!F30","v":165.547},{"$f":"'Balanço Patrimonial'!G30","v":162.43299999999999},{"$f":"'Balanço Patrimonial'!H30","v":146.965},{"$f":"'Balanço Patrimonial'!I30","v":145.89099999999999},{"$f":"'Balanço Patrimonial'!J30","v":147.84700000000001},{"$f":"'Balanço Patrimonial'!K30","v":147.84700000000001},{"$f":"'Balanço Patrimonial'!L30","v":143.82499999999999},{"$f":"'Balanço Patrimonial'!M30","v":136.73699999999999},{"$f":"'Balanço Patrimonial'!N30","v":160.58500000000001},{"$f":"'Balanço Patrimonial'!O30","v":157.99600000000001},{"$f":"'Balanço Patrimonial'!P30","v":157.99600000000001},{"$f":"'Balanço Patrimonial'!Q30","v":166.304},{"$f":"'Balanço Patrimonial'!R30","v":167.79300000000001},{"$f":"'Balanço Patrimonial'!S30","v":140.24799999999999},{"$f":"'Balanço Patrimonial'!T30","v":140.41499999999999},{"$f":"'Balanço Patrimonial'!U30","v":140.41499999999999},{"$f":"'Balanço Patrimonial'!V30","v":177.66200000000001},{"$f":"'Balanço Patrimonial'!W30","v":153.547},{"$f":"'Balanço Patrimonial'!X30","v":162.63200000000001},{"$f":"'Balanço Patrimonial'!Y30","v":163.41399999999999},{"$f":"'Balanço Patrimonial'!Z30","v":163.41399999999999},{"$f":"'Balanço Patrimonial'!AA30","v":131.922},{"$f":"'Balanço Patrimonial'!AB30","v":133.76900000000001},{"$f":"'Balanço Patrimonial'!AC30","v":122.589},{"$f":"'Balanço Patrimonial'!AD30","v":172.042},{"$f":"'Balanço Patrimonial'!AE30","v":172.042},{"$f":"'Balanço Patrimonial'!AF30","v":144.99100000000001},{"$f":"'Balanço Patrimonial'!AG30","v":109.3},{"$f":"'Balanço Patrimonial'!AH30","v":100.645},{"$f":"'Balanço Patrimonial'!AI30","v":130.12920970000016},{"$f":"'Balanço Patrimonial'!AJ30","v":130.12920970000016},{"$f":"'Balanço Patrimonial'!AK30","v":142.636},{"$f":"'Balanço Patrimonial'!AL30","v":129.196},{"$f":"'Balanço Patrimonial'!AM30","v":112.02500000000001},{"$f":"'Balanço Patrimonial'!AN30","v":54.076000000000001},{"$f":"'Balanço Patrimonial'!AO30","v":54.076000000000001},{"$f":"'Balanço Patrimonial'!AP30","v":52.033000000000001},{"$f":"'Balanço Patrimonial'!AQ30","v":33.982999999999997},{"$f":"'Balanço Patrimonial'!AR30","v":32.564},{"$f":"'Balanço Patrimonial'!AS30","v":53.42},{"$f":"'Balanço Patrimonial'!AT30","v":53.42}]
["Obligations with concession grantor",{"$f":"'Balanço Patrimonial'!B31","v":0},{"$f":"'Balanço Patrimonial'!C31","v":0},{"$f":"'Balanço Patrimonial'!D31","v":0},{"$f":"'Balanço Patrimonial'!E31","v":0},{"$f":"'Balanço Patrimonial'!F31","v":0},{"$f":"'Balanço Patrimonial'!G31","v":0},{"$f":"'Balanço Patrimonial'!H31","v":0},{"$f":"'Balanço Patrimonial'!I31","v":0},{"$f":"'Balanço Patrimonial'!J31","v":0},{"$f":"'Balanço Patrimonial'!K31","v":0},{"$f":"'Balanço Patrimonial'!L31","v":0},{"$f":"'Balanço Patrimonial'!M31","v":0},{"$f":"'Balanço Patrimonial'!N31","v":0},{"$f":"'Balanço Patrimonial'!O31","v":0},{"$f":"'Balanço Patrimonial'!P31","v":0},{"$f":"'Balanço Patrimonial'!Q31","v":0},{"$f":"'Balanço Patrimonial'!R31","v":0},{"$f":"'Balanço Patrimonial'!S31","v":0},{"$f":"'Balanço Patrimonial'!T31","v":0},{"$f":"'Balanço Patrimonial'!U31","v":0},{"$f":"'Balanço Patrimonial'!V31","v":0},{"$f":"'Balanço Patrimonial'!W31","v":0},{"$f":"'Balanço Patrimonial'!X31","v":0},{"$f":"'Balanço Patrimonial'!Y31","v":0},{"$f":"'Balanço Patrimonial'!Z31","v":0},{"$f":"'Balanço Patrimonial'!AA31","v":0},{"$f":"'Balanço Patrimonial'!AB31","v":0},{"$f":"'Balanço Patrimonial'!AC31","v":0},{"$f":"'Balanço Patrimonial'!AD31","v":65.769000000000005},{"$f":"'Balanço Patrimonial'!AE31","v":65.769000000000005},{"$f":"'Balanço Patrimonial'!AF31","v":72.225999999999999},{"$f":"'Balanço Patrimonial'!AG31","v":66.771000000000001},{"$f":"'Balanço Patrimonial'!AH31","v":65.096000000000004},{"$f":"'Balanço Patrimonial'!AI31","v":68.659000000000006},{"$f":"'Balanço Patrimonial'!AJ31","v":68.659000000000006},{"$f":"'Balanço Patrimonial'!AK31","v":75.819999999999993},{"$f":"'Balanço Patrimonial'!AL31","v":52.23},{"$f":"'Balanço Patrimonial'!AM31","v":52.35},{"$f":"'Balanço Patrimonial'!AN31","v":60.139000000000003},{"$f":"'Balanço Patrimonial'!AO31","v":60.139000000000003},{"$f":"'Balanço Patrimonial'!AP31","v":68.385999999999996},{"$f":"'Balanço Patrimonial'!AQ31","v":80.337999999999994},{"$f":"'Balanço Patrimonial'!AR31","v":93.986999999999995},{"$f":"'Balanço Patrimonial'!AS31","v":104.239},{"$f":"'Balanço Patrimonial'!AT31","v":104.239}]
["Leases - Rents",{"$f":"'Balanço Patrimonial'!B32","v":0},{"$f":"'Balanço Patrimonial'!C32","v":0},{"$f":"'Balanço Patrimonial'!D32","v":0},{"$f":"'Balanço Patrimonial'!E32","v":0},{"$f":"'Balanço Patrimonial'!F32","v":0},{"$f":"'Balanço Patrimonial'!G32","v":0},{"$f":"'Balanço Patrimonial'!H32","v":0},{"$f":"'Balanço Patrimonial'!I32","v":0},{"$f":"'Balanço Patrimonial'!J32","v":0},{"$f":"'Balanço Patrimonial'!K32","v":0},{"$f":"'Balanço Patrimonial'!L32","v":0},{"$f":"'Balanço Patrimonial'!M32","v":0},{"$f":"'Balanço Patrimonial'!N32","v":0},{"$f":"'Balanço Patrimonial'!O32","v":0},{"$f":"'Balanço Patrimonial'!P32","v":0},{"$f":"'Balanço Patrimonial'!Q32","v":0},{"$f":"'Balanço Patrimonial'!R32","v":0},{"$f":"'Balanço Patrimonial'!S32","v":0},{"$f":"'Balanço Patrimonial'!T32","v":0},{"$f":"'Balanço Patrimonial'!U32","v":0},{"$f":"'Balanço Patrimonial'!V32","v":0},{"$f":"'Balanço Patrimonial'!W32","v":0},{"$f":"'Balanço Patrimonial'!X32","v":0},{"$f":"'Balanço Patrimonial'!Y32","v":0},{"$f":"'Balanço Patrimonial'!Z32","v":0},{"$f":"'Balanço Patrimonial'!AA32","v":0},{"$f":"'Balanço Patrimonial'!AB32","v":0},{"$f":"'Balanço Patrimonial'!AC32","v":0},{"$f":"'Balanço Patrimonial'!AD32","v":0},{"$f":"'Balanço Patrimonial'!AE32","v":0},{"$f":"'Balanço Patrimonial'!AF32","v":0},{"$f":"'Balanço Patrimonial'!AG32","v":0},{"$f":"'Balanço Patrimonial'!AH32","v":0},{"$f":"'Balanço Patrimonial'!AI32","v":0},{"$f":"'Balanço Patrimonial'!AJ32","v":0},{"$f":"'Balanço Patrimonial'!AK32","v":4.5270000000000001},{"$f":"'Balanço Patrimonial'!AL32","v":4.6100000000000003},{"$f":"'Balanço Patrimonial'!AM32","v":4.6929999999999996},{"$f":"'Balanço Patrimonial'!AN32","v":8.83},{"$f":"'Balanço Patrimonial'!AO32","v":8.83},{"$f":"'Balanço Patrimonial'!AP32","v":9.5749999999999993},{"$f":"'Balanço Patrimonial'!AQ32","v":8.7750000000000004},{"$f":"'Balanço Patrimonial'!AR32","v":8.5030000000000001},{"$f":"'Balanço Patrimonial'!AS32","v":8.6530000000000005},{"$f":"'Balanço Patrimonial'!AT32","v":8.6530000000000005}]
["Other liabilities",{"$f":"'Balanço Patrimonial'!B33","v":89.009},{"$f":"'Balanço Patrimonial'!C33","v":0.69799999999999995},{"$f":"'Balanço Patrimonial'!D33","v":0.47399999999999998},{"$f":"'Balanço Patrimonial'!E33","v":64.700999999999993},{"$f":"'Balanço Patrimonial'!F33","v":64.700999999999993},{"$f":"'Balanço Patrimonial'!G33","v":96.491},{"$f":"'Balanço Patrimonial'!H33","v":0.13600000000000001},{"$f":"'Balanço Patrimonial'!I33","v":0.14099999999999999},{"$f":"'Balanço Patrimonial'!J33","v":60.119},{"$f":"'Balanço Patrimonial'!K33","v":60.119},{"$f":"'Balanço Patrimonial'!L33","v":95.817999999999998},{"$f":"'Balanço Patrimonial'!M33","v":1.373},{"$f":"'Balanço Patrimonial'!N33","v":0.15},{"$f":"'Balanço Patrimonial'!O33","v":40.101999999999997},{"$f":"'Balanço Patrimonial'!P33","v":40.101999999999997},{"$f":"'Balanço Patrimonial'!Q33","v":48.838000000000001},{"$f":"'Balanço Patrimonial'!R33","v":0.158},{"$f":"'Balanço Patrimonial'!S33","v":0.16},{"$f":"'Balanço Patrimonial'!T33","v":4.359},{"$f":"'Balanço Patrimonial'!U33","v":4.359},{"$f":"'Balanço Patrimonial'!V33","v":4.2350000000000003},{"$f":"'Balanço Patrimonial'!W33","v":3.827},{"$f":"'Balanço Patrimonial'!X33","v":2.6389999999999998},{"$f":"'Balanço Patrimonial'!Y33","v":3.0179999999999998},{"$f":"'Balanço Patrimonial'!Z33","v":3.0179999999999998},{"$f":"'Balanço Patrimonial'!AA33","v":1.569},{"$f":"'Balanço Patrimonial'!AB33","v":0.85},{"$f":"'Balanço Patrimonial'!AC33","v":0.53800000000000003},{"$f":"'Balanço Patrimonial'!AD33","v":0.25800000000000001},{"$f":"'Balanço Patrimonial'!AE33","v":0.25800000000000001},{"$f":"'Balanço Patrimonial'!AF33","v":0.29300000000000637},{"$f":"'Balanço Patrimonial'!AG33","v":5.8999999999997499E-2},{"$f":"'Balanço Patrimonial'!AH33","v":5.8999999999997499E-2},{"$f":"'Balanço Patrimonial'!AI33","v":0.76679971000017133},{"$f":"'Balanço Patrimonial'!AJ33","v":0.76679971000017133},{"$f":"'Balanço Patrimonial'!AK33","v":0.76600000000000001},{"$f":"'Balanço Patrimonial'!AL33","v":5.9999999999999609E-2},{"$f":"'Balanço Patrimonial'!AM33","v":6.4000000000000057E-2},{"$f":"'Balanço Patrimonial'!AN33","v":3.7119999999999997},{"$f":"'Balanço Patrimonial'!AO33","v":3.7119999999999997},{"$f":"'Balanço Patrimonial'!AP33","v":3.7110000000000003},{"$f":"'Balanço Patrimonial'!AQ33","v":6.4000000000000057E-2},{"$f":"'Balanço Patrimonial'!AR33","v":6.6000000000000725E-2},{"$f":"'Balanço Patrimonial'!AS33","v":4.8000000000000001E-2},{"$f":"'Balanço Patrimonial'!AT33","v":4.8000000000000001E-2}]
[]
["Non-current liabilities",{"$f":"'Balanço Patrimonial'!B35","v":553.49300000000005},{"$f":"'Balanço Patrimonial'!C35","v":407.06900000000002},{"$f":"'Balanço Patrimonial'!D35","v":400.70400000000001},{"$f":"'Balanço Patrimonial'!E35","v":459.83400000000006},{"$f":"'Balanço Patrimonial'!F35","v":459.83400000000006},{"$f":"'Balanço Patrimonial'!G35","v":470.142},{"$f":"'Balanço Patrimonial'!H35","v":458.22399999999999},{"$f":"'Balanço Patrimonial'!I35","v":457.55700000000002},{"$f":"'Balanço Patrimonial'!J35","v":398.06599999999997},{"$f":"'Balanço Patrimonial'!K35","v":398.06599999999997},{"$f":"'Balanço Patrimonial'!L35","v":395.887},{"$f":"'Balanço Patrimonial'!M35","v":445.16899999999998},{"$f":"'Balanço Patrimonial'!N35","v":427.52199999999999},{"$f":"'Balanço Patrimonial'!O35","v":431.88600000000002},{"$f":"'Balanço Patrimonial'!P35","v":431.88600000000002},{"$f":"'Balanço Patrimonial'!Q35","v":331.53100000000001},{"$f":"'Balanço Patrimonial'!R35","v":323.70400000000001},{"$f":"'Balanço Patrimonial'!S35","v":394.79100000000005},{"$f":"'Balanço Patrimonial'!T35","v":357.30099999999999},{"$f":"'Balanço Patrimonial'!U35","v":357.30099999999999},{"$f":"'Balanço Patrimonial'!V35","v":274.23200000000003},{"$f":"'Balanço Patrimonial'!W35","v":266.892},{"$f":"'Balanço Patrimonial'!X35","v":224.43599999999998},{"$f":"'Balanço Patrimonial'!Y35","v":220.322},{"$f":"'Balanço Patrimonial'!Z35","v":220.322},{"$f":"'Balanço Patrimonial'!AA35","v":187.44400000000002},{"$f":"'Balanço Patrimonial'!AB35","v":290.34199999999998},{"$f":"'Balanço Patrimonial'!AC35","v":258.44400000000002},{"$f":"'Balanço Patrimonial'!AD35","v":1091.5430000000001},{"$f":"'Balanço Patrimonial'!AE35","v":1091.5430000000001},{"$f":"'Balanço Patrimonial'!AF35","v":1100.0810000000001},{"$f":"'Balanço Patrimonial'!AG35","v":1131.877},{"$f":"'Balanço Patrimonial'!AH35","v":1232.442},{"$f":"'Balanço Patrimonial'!AI35","v":1217.6469980300003},{"$f":"'Balanço Patrimonial'!AJ35","v":1217.6469980300003},{"$f":"'Balanço Patrimonial'!AK35","v":1220.1790000000003},{"$f":"'Balanço Patrimonial'!AL35","v":1521.9099999999999},{"$f":"'Balanço Patrimonial'!AM35","v":1551.7550000000001},{"$f":"'Balanço Patrimonial'!AN35","v":1608.0260000000001},{"$f":"'Balanço Patrimonial'!AO35","v":1608.0260000000001},{"$f":"'Balanço Patrimonial'!AP35","v":1612.6589999999999},{"$f":"'Balanço Patrimonial'!AQ35","v":1669.1200000000001},{"$f":"'Balanço Patrimonial'!AR35","v":1855.788},{"$f":"'Balanço Patrimonial'!AS35","v":1835.6679999999999},{"$f":"'Balanço Patrimonial'!AT35","v":1835.6679999999999}]
["Loans and financing",{"$f":"'Balanço Patrimonial'!B36","v":325.52300000000002},{"$f":"'Balanço Patrimonial'!C36","v":252.52500000000001},{"$f":"'Balanço Patrimonial'!D36","v":225.81399999999999},{"$f":"'Balanço Patrimonial'!E36","v":267.60000000000002},{"$f":"'Balanço Patrimonial'!F36","v":267.60000000000002},{"$f":"'Balanço Patrimonial'!G36","v":267.47500000000002},{"$f":"'Balanço Patrimonial'!H36","v":228.23500000000001},{"$f":"'Balanço Patrimonial'!I36","v":220.989},{"$f":"'Balanço Patrimonial'!J36","v":173.84700000000001},{"$f":"'Balanço Patrimonial'!K36","v":173.84700000000001},{"$f":"'Balanço Patrimonial'!L36","v":164.762},{"$f":"'Balanço Patrimonial'!M36","v":216.654},{"$f":"'Balanço Patrimonial'!N36","v":197.69900000000001},{"$f":"'Balanço Patrimonial'!O36","v":199.953},{"$f":"'Balanço Patrimonial'!P36","v":199.953},{"$f":"'Balanço Patrimonial'!Q36","v":170.49299999999999},{"$f":"'Balanço Patrimonial'!R36","v":157.14699999999999},{"$f":"'Balanço Patrimonial'!S36","v":225.82400000000001},{"$f":"'Balanço Patrimonial'!T36","v":198.64599999999999},{"$f":"'Balanço Patrimonial'!U36","v":198.64599999999999},{"$f":"'Balanço Patrimonial'!V36","v":119.21299999999999},{"$f":"'Balanço Patrimonial'!W36","v":110.286},{"$f":"'Balanço Patrimonial'!X36","v":68.081999999999994},{"$f":"'Balanço Patrimonial'!Y36","v":66.42},{"$f":"'Balanço Patrimonial'!Z36","v":66.42},{"$f":"'Balanço Patrimonial'!AA36","v":34.103000000000002},{"$f":"'Balanço Patrimonial'!AB36","v":142.80000000000001},{"$f":"'Balanço Patrimonial'!AC36","v":111.866},{"$f":"'Balanço Patrimonial'!AD36","v":61.055999999999997},{"$f":"'Balanço Patrimonial'!AE36","v":61.055999999999997},{"$f":"'Balanço Patrimonial'!AF36","v":75.259},{"$f":"'Balanço Patrimonial'!AG36","v":108.837},{"$f":"'Balanço Patrimonial'!AH36","v":108.129},{"$f":"'Balanço Patrimonial'!AI36","v":97.266570290000274},{"$f":"'Balanço Patrimonial'!AJ36","v":97.266570290000274},{"$f":"'Balanço Patrimonial'!AK36","v":75.254999999999995},{"$f":"'Balanço Patrimonial'!AL36","v":350.91699999999997},{"$f":"'Balanço Patrimonial'!AM36","v":348.86599999999999},{"$f":"'Balanço Patrimonial'!AN36","v":382.32},{"$f":"'Balanço Patrimonial'!AO36","v":382.32},{"$f":"'Balanço Patrimonial'!AP36","v":384.017},{"$f":"'Balanço Patrimonial'!AQ36","v":401.98500000000001},{"$f":"'Balanço Patrimonial'!AR36","v":401.24700000000001},{"$f":"'Balanço Patrimonial'!AS36","v":379.774},{"$f":"'Balanço Patrimonial'!AT36","v":379.774}]
["Deferred taxes",{"$f":"'Balanço Patrimonial'!B37","v":107.42700000000001},{"$f":"'Balanço Patrimonial'!C37","v":27.524999999999999},{"$f":"'Balanço Patrimonial'!D37","v":36.338999999999999},{"$f":"'Balanço Patrimonial'!E37","v":35.603000000000002},{"$f":"'Balanço Patrimonial'!F37","v":35.603000000000002},{"$f":"'Balanço Patrimonial'!G37","v":48.118000000000002},{"$f":"'Balanço Patrimonial'!H37","v":53.819000000000003},{"$f":"'Balanço Patrimonial'!I37","v":46.247999999999998},{"$f":"'Balanço Patrimonial'!J37","v":48.656999999999996},{"$f":"'Balanço Patrimonial'!K37","v":48.656999999999996},{"$f":"'Balanço Patrimonial'!L37","v":48.978999999999999},{"$f":"'Balanço Patrimonial'!M37","v":47.838999999999999},{"$f":"'Balanço Patrimonial'!N37","v":53.256},{"$f":"'Balanço Patrimonial'!O37","v":47.564},{"$f":"'Balanço Patrimonial'!P37","v":47.564},{"$f":"'Balanço Patrimonial'!Q37","v":51.363},{"$f":"'Balanço Patrimonial'!R37","v":57.247},{"$f":"'Balanço Patrimonial'!S37","v":57.152999999999999},{"$f":"'Balanço Patrimonial'!T37","v":46.878},{"$f":"'Balanço Patrimonial'!U37","v":46.878},{"$f":"'Balanço Patrimonial'!V37","v":39.889000000000003},{"$f":"'Balanço Patrimonial'!W37","v":41.201999999999998},{"$f":"'Balanço Patrimonial'!X37","v":36.045000000000002},{"$f":"'Balanço Patrimonial'!Y37","v":33.918999999999997},{"$f":"'Balanço Patrimonial'!Z37","v":33.918999999999997},{"$f":"'Balanço Patrimonial'!AA37","v":30.587},{"$f":"'Balanço Patrimonial'!AB37","v":21.576000000000001},{"$f":"'Balanço Patrimonial'!AC37","v":20.805},{"$f":"'Balanço Patrimonial'!AD37","v":8.4640000000000004},{"$f":"'Balanço Patrimonial'!AE37","v":8.4640000000000004},{"$f":"'Balanço Patrimonial'!AF37","v":10.202},{"$f":"'Balanço Patrimonial'!AG37","v":10.311999999999999},{"$f":"'Balanço Patrimonial'!AH37","v":9.9819999999999993},{"$f":"'Balanço Patrimonial'!AI37","v":10.45691340000001},{"$f":"'Balanço Patrimonial'!AJ37","v":10.45691340000001},{"$f":"'Balanço Patrimonial'!AK37","v":10.503},{"$f":"'Balanço Patrimonial'!AL37","v":10.615},{"$f":"'Balanço Patrimonial'!AM37","v":10.707000000000001},{"$f":"'Balanço Patrimonial'!AN37","v":8.4979999999999993},{"$f":"'Balanço Patrimonial'!AO37","v":8.4979999999999993},{"$f":"'Balanço Patrimonial'!AP37","v":7.7539999999999996},{"$f":"'Balanço Patrimonial'!AQ37","v":7.2240000000000002},{"$f":"'Balanço Patrimonial'!AR37","v":7.6210000000000004},{"$f":"'Balanço Patrimonial'!AS37","v":7.3120000000000003},{"$f":"'Balanço Patrimonial'!AT37","v":7.3120000000000003}]
["Provisions",{"$f":"'Balanço Patrimonial'!B38","v":117.102},{"$f":"'Balanço Patrimonial'!C38","v":123.55},{"$f":"'Balanço Patrimonial'!D38","v":128.56200000000001},{"$f":"'Balanço Patrimonial'!E38","v":135.18899999999999},{"$f":"'Balanço Patrimonial'!F38","v":135.18899999999999},{"$f":"'Balanço Patrimonial'!G38","v":137.31100000000001},{"$f":"'Balanço Patrimonial'!H38","v":142.01599999999999},{"$f":"'Balanço Patrimonial'!I38","v":147.88800000000001},{"$f":"'Balanço Patrimonial'!J38","v":117.059},{"$f":"'Balanço Patrimonial'!K38","v":117.059},{"$f":"'Balanço Patrimonial'!L38","v":122.083},{"$f":"'Balanço Patrimonial'!M38","v":127.009},{"$f":"'Balanço Patrimonial'!N38","v":130.09700000000001},{"$f":"'Balanço Patrimonial'!O38","v":134.32499999999999},{"$f":"'Balanço Patrimonial'!P38","v":134.32499999999999},{"$f":"'Balanço Patrimonial'!Q38","v":44.415999999999997},{"$f":"'Balanço Patrimonial'!R38","v":41.673000000000002},{"$f":"'Balanço Patrimonial'!S38","v":41.774000000000001},{"$f":"'Balanço Patrimonial'!T38","v":46.357999999999997},{"$f":"'Balanço Patrimonial'!U38","v":46.357999999999997},{"$f":"'Balanço Patrimonial'!V38","v":45.491},{"$f":"'Balanço Patrimonial'!W38","v":43.381999999999998},{"$f":"'Balanço Patrimonial'!X38","v":45.506999999999998},{"$f":"'Balanço Patrimonial'!Y38","v":41.371000000000002},{"$f":"'Balanço Patrimonial'!Z38","v":41.371000000000002},{"$f":"'Balanço Patrimonial'!AA38","v":41.433},{"$f":"'Balanço Patrimonial'!AB38","v":42.54},{"$f":"'Balanço Patrimonial'!AC38","v":40.006},{"$f":"'Balanço Patrimonial'!AD38","v":37.762},{"$f":"'Balanço Patrimonial'!AE38","v":37.762},{"$f":"'Balanço Patrimonial'!AF38","v":37.521000000000001},{"$f":"'Balanço Patrimonial'!AG38","v":38.604999999999997},{"$f":"'Balanço Patrimonial'!AH38","v":39.329000000000001},{"$f":"'Balanço Patrimonial'!AI38","v":38.317374340000001},{"$f":"'Balanço Patrimonial'!AJ38","v":38.317374340000001},{"$f":"'Balanço Patrimonial'!AK38","v":36.734000000000002},{"$f":"'Balanço Patrimonial'!AL38","v":34.661000000000001},{"$f":"'Balanço Patrimonial'!AM38","v":36.593000000000004},{"$f":"'Balanço Patrimonial'!AN38","v":37.493000000000002},{"$f":"'Balanço Patrimonial'!AO38","v":37.493000000000002},{"$f":"'Balanço Patrimonial'!AP38","v":37.256},{"$f":"'Balanço Patrimonial'!AQ38","v":40.465000000000003},{"$f":"'Balanço Patrimonial'!AR38","v":38.124000000000002},{"$f":"'Balanço Patrimonial'!AS38","v":41.707999999999998},{"$f":"'Balanço Patrimonial'!AT38","v":41.707999999999998}]
["Actuarial liabilities - Supplementary Health Care Plan ",{"$f":"'Balanço Patrimonial'!B39","v":0},{"$f":"'Balanço Patrimonial'!C39","v":0},{"$f":"'Balanço Patrimonial'!D39","v":0},{"$f":"'Balanço Patrimonial'!E39","v":11.461},{"$f":"'Balanço Patrimonial'!F39","v":11.461},{"$f":"'Balanço Patrimonial'!G39","v":11.98},{"$f":"'Balanço Patrimonial'!H39","v":12.503},{"$f":"'Balanço Patrimonial'!I39","v":13.023},{"$f":"'Balanço Patrimonial'!J39","v":10.711},{"$f":"'Balanço Patrimonial'!K39","v":10.711},{"$f":"'Balanço Patrimonial'!L39","v":11.375},{"$f":"'Balanço Patrimonial'!M39","v":12.039},{"$f":"'Balanço Patrimonial'!N39","v":12.702999999999999},{"$f":"'Balanço Patrimonial'!O39","v":16.067},{"$f":"'Balanço Patrimonial'!P39","v":16.067},{"$f":"'Balanço Patrimonial'!Q39","v":16.989000000000001},{"$f":"'Balanço Patrimonial'!R39","v":17.91},{"$f":"'Balanço Patrimonial'!S39","v":18.831},{"$f":"'Balanço Patrimonial'!T39","v":14.318},{"$f":"'Balanço Patrimonial'!U39","v":14.318},{"$f":"'Balanço Patrimonial'!V39","v":15.215999999999999},{"$f":"'Balanço Patrimonial'!W39","v":16.113},{"$f":"'Balanço Patrimonial'!X39","v":17.010000000000002},{"$f":"'Balanço Patrimonial'!Y39","v":21.006},{"$f":"'Balanço Patrimonial'!Z39","v":21.006},{"$f":"'Balanço Patrimonial'!AA39","v":21.997},{"$f":"'Balanço Patrimonial'!AB39","v":22.992000000000001},{"$f":"'Balanço Patrimonial'!AC39","v":23.983000000000001},{"$f":"'Balanço Patrimonial'!AD39","v":33.878999999999998},{"$f":"'Balanço Patrimonial'!AE39","v":33.878999999999998},{"$f":"'Balanço Patrimonial'!AF39","v":35.142000000000003},{"$f":"'Balanço Patrimonial'!AG39","v":36.404000000000003},{"$f":"'Balanço Patrimonial'!AH39","v":37.667999999999999},{"$f":"'Balanço Patrimonial'!AI39","v":41.465139999999998},{"$f":"'Balanço Patrimonial'!AJ39","v":41.465139999999998},{"$f":"'Balanço Patrimonial'!AK39","v":42.64},{"$f":"'Balanço Patrimonial'!AL39","v":43.814999999999998},{"$f":"'Balanço Patrimonial'!AM39","v":44.99},{"$f":"'Balanço Patrimonial'!AN39","v":67.593000000000004},{"$f":"'Balanço Patrimonial'!AO39","v":67.593000000000004},{"$f":"'Balanço Patrimonial'!AP39","v":69.543000000000006},{"$f":"'Balanço Patrimonial'!AQ39","v":71.492000000000004},{"$f":"'Balanço Patrimonial'!AR39","v":73.44},{"$f":"'Balanço Patrimonial'!AS39","v":76.494},{"$f":"'Balanço Patrimonial'!AT39","v":76.494}]
["Obligations with concession grantor",{"$f":"'Balanço Patrimonial'!B40","v":0},{"$f":"'Balanço Patrimonial'!C40","v":0},{"$f":"'Balanço Patrimonial'!D40","v":0},{"$f":"'Balanço Patrimonial'!E40","v":0},{"$f":"'Balanço Patrimonial'!F40","v":0},{"$f":"'Balanço Patrimonial'!G40","v":0},{"$f":"'Balanço Patrimonial'!H40","v":0},{"$f":"'Balanço Patrimonial'!I40","v":0},{"$f":"'Balanço Patrimonial'!J40","v":0},{"$f":"'Balanço Patrimonial'!K40","v":0},{"$f":"'Balanço Patrimonial'!L40","v":0},{"$f":"'Balanço Patrimonial'!M40","v":0},{"$f":"'Balanço Patrimonial'!N40","v":0},{"$f":"'Balanço Patrimonial'!O40","v":0},{"$f":"'Balanço Patrimonial'!P40","v":0},{"$f":"'Balanço Patrimonial'!Q40","v":0},{"$f":"'Balanço Patrimonial'!R40","v":0},{"$f":"'Balanço Patrimonial'!S40","v":0},{"$f":"'Balanço Patrimonial'!T40","v":0},{"$f":"'Balanço Patrimonial'!U40","v":0},{"$f":"'Balanço Patrimonial'!V40","v":0},{"$f":"'Balanço Patrimonial'!W40","v":0},{"$f":"'Balanço Patrimonial'!X40","v":0},{"$f":"'Balanço Patrimonial'!Y40","v":0},{"$f":"'Balanço Patrimonial'!Z40","v":0},{"$f":"'Balanço Patrimonial'!AA40","v":0},{"$f":"'Balanço Patrimonial'!AB40","v":0},{"$f":"'Balanço Patrimonial'!AC40","v":0},{"$f":"'Balanço Patrimonial'!AD40","v":885.71100000000001},{"$f":"'Balanço Patrimonial'!AE40","v":885.71100000000001},{"$f":"'Balanço Patrimonial'!AF40","v":877.98},{"$f":"'Balanço Patrimonial'!AG40","v":872.58699999999999},{"$f":"'Balanço Patrimonial'!AH40","v":970.76},{"$f":"'Balanço Patrimonial'!AI40","v":962.35699999999997},{"$f":"'Balanço Patrimonial'!AJ40","v":962.35699999999997},{"$f":"'Balanço Patrimonial'!AK40","v":963.00800000000004},{"$f":"'Balanço Patrimonial'!AL40","v":989.34900000000005},{"$f":"'Balanço Patrimonial'!AM40","v":1017.532},{"$f":"'Balanço Patrimonial'!AN40","v":1015.847},{"$f":"'Balanço Patrimonial'!AO40","v":1015.847},{"$f":"'Balanço Patrimonial'!AP40","v":1016.8920000000001},{"$f":"'Balanço Patrimonial'!AQ40","v":1035.373},{"$f":"'Balanço Patrimonial'!AR40","v":1223.7840000000001},{"$f":"'Balanço Patrimonial'!AS40","v":1217.857},{"$f":"'Balanço Patrimonial'!AT40","v":1217.857}]
["Leases - Rents",{"$f":"'Balanço Patrimonial'!B41","v":0},{"$f":"'Balanço Patrimonial'!C41","v":0},{"$f":"'Balanço Patrimonial'!D41","v":0},{"$f":"'Balanço Patrimonial'!E41","v":0},{"$f":"'Balanço Patrimonial'!F41","v":0},{"$f":"'Balanço Patrimonial'!G41","v":0},{"$f":"'Balanço Patrimonial'!H41","v":0},{"$f":"'Balanço Patrimonial'!I41","v":0},{"$f":"'Balanço Patrimonial'!J41","v":0},{"$f":"'Balanço Patrimonial'!K41","v":0},{"$f":"'Balanço Patrimonial'!L41","v":0},{"$f":"'Balanço Patrimonial'!M41","v":0},{"$f":"'Balanço Patrimonial'!N41","v":0},{"$f":"'Balanço Patrimonial'!O41","v":0},{"$f":"'Balanço Patrimonial'!P41","v":0},{"$f":"'Balanço Patrimonial'!Q41","v":0},{"$f":"'Balanço Patrimonial'!R41","v":0},{"$f":"'Balanço Patrimonial'!S41","v":0},{"$f":"'Balanço Patrimonial'!T41","v":0},{"$f":"'Balanço Patrimonial'!U41","v":0},{"$f":"'Balanço Patrimonial'!V41","v":0},{"$f":"'Balanço Patrimonial'!W41","v":0},{"$f":"'Balanço Patrimonial'!X41","v":0},{"$f":"'Balanço Patrimonial'!Y41","v":0},{"$f":"'Balanço Patrimonial'!Z41","v":0},{"$f":"'Balanço Patrimonial'!AA41","v":0},{"$f":"'Balanço Patrimonial'!AB41","v":0},{"$f":"'Balanço Patrimonial'!AC41","v":0},{"$f":"'Balanço Patrimonial'!AD41","v":0},{"$f":"'Balanço Patrimonial'!AE41","v":0},{"$f":"'Balanço Patrimonial'!AF41","v":0},{"$f":"'Balanço Patrimonial'!AG41","v":0},{"$f":"'Balanço Patrimonial'!AH41","v":0},{"$f":"'Balanço Patrimonial'!AI41","v":0},{"$f":"'Balanço Patrimonial'!AJ41","v":0},{"$f":"'Balanço Patrimonial'!AK41","v":22.803000000000001},{"$f":"'Balanço Patrimonial'!AL41","v":21.619},{"$f":"'Balanço Patrimonial'!AM41","v":20.414000000000001},{"$f":"'Balanço Patrimonial'!AN41","v":22.074999999999999},{"$f":"'Balanço Patrimonial'!AO41","v":22.074999999999999},{"$f":"'Balanço Patrimonial'!AP41","v":21.616},{"$f":"'Balanço Patrimonial'!AQ41","v":35.920999999999999},{"$f":"'Balanço Patrimonial'!AR41","v":34.000999999999998},{"$f":"'Balanço Patrimonial'!AS41","v":33.770000000000003},{"$f":"'Balanço Patrimonial'!AT41","v":33.770000000000003}]
["Other liabilities",{"$f":"'Balanço Patrimonial'!B42","v":3.4409999999999998},{"$f":"'Balanço Patrimonial'!C42","v":3.4689999999999999},{"$f":"'Balanço Patrimonial'!D42","v":9.9890000000000008},{"$f":"'Balanço Patrimonial'!E42","v":9.9809999999999999},{"$f":"'Balanço Patrimonial'!F42","v":9.9809999999999999},{"$f":"'Balanço Patrimonial'!G42","v":5.2579999999999814},{"$f":"'Balanço Patrimonial'!H42","v":21.650999999999954},{"$f":"'Balanço Patrimonial'!I42","v":29.408999999999992},{"$f":"'Balanço Patrimonial'!J42","v":47.791999999999973},{"$f":"'Balanço Patrimonial'!K42","v":47.791999999999973},{"$f":"'Balanço Patrimonial'!L42","v":48.688000000000045},{"$f":"'Balanço Patrimonial'!M42","v":41.627999999999986},{"$f":"'Balanço Patrimonial'!N42","v":33.767000000000003},{"$f":"'Balanço Patrimonial'!O42","v":33.977000000000032},{"$f":"'Balanço Patrimonial'!P42","v":33.977000000000032},{"$f":"'Balanço Patrimonial'!Q42","v":48.270000000000039},{"$f":"'Balanço Patrimonial'!R42","v":49.726999999999975},{"$f":"'Balanço Patrimonial'!S42","v":51.209000000000003},{"$f":"'Balanço Patrimonial'!T42","v":51.100999999999999},{"$f":"'Balanço Patrimonial'!U42","v":51.100999999999999},{"$f":"'Balanço Patrimonial'!V42","v":54.423000000000002},{"$f":"'Balanço Patrimonial'!W42","v":55.908999999999999},{"$f":"'Balanço Patrimonial'!X42","v":57.792000000000002},{"$f":"'Balanço Patrimonial'!Y42","v":57.606000000000002},{"$f":"'Balanço Patrimonial'!Z42","v":57.606000000000002},{"$f":"'Balanço Patrimonial'!AA42","v":59.323999999999998},{"$f":"'Balanço Patrimonial'!AB42","v":60.433999999999997},{"$f":"'Balanço Patrimonial'!AC42","v":61.783999999999999},{"$f":"'Balanço Patrimonial'!AD42","v":64.670999999999935},{"$f":"'Balanço Patrimonial'!AE42","v":64.670999999999935},{"$f":"'Balanço Patrimonial'!AF42","v":63.976999999999975},{"$f":"'Balanço Patrimonial'!AG42","v":65.132000000000062},{"$f":"'Balanço Patrimonial'!AH42","v":66.574000000000069},{"$f":"'Balanço Patrimonial'!AI42","v":67.784000000000106},{"$f":"'Balanço Patrimonial'!AJ42","v":67.784000000000106},{"$f":"'Balanço Patrimonial'!AK42","v":69.236000000000004},{"$f":"'Balanço Patrimonial'!AL42","v":70.933999999999997},{"$f":"'Balanço Patrimonial'!AM42","v":72.652999999999992},{"$f":"'Balanço Patrimonial'!AN42","v":74.2},{"$f":"'Balanço Patrimonial'!AO42","v":74.2},{"$f":"'Balanço Patrimonial'!AP42","v":75.581000000000003},{"$f":"'Balanço Patrimonial'!AQ42","v":76.66},{"$f":"'Balanço Patrimonial'!AR42","v":77.570999999999998},{"$f":"'Balanço Patrimonial'!AS42","v":78.752999999999986},{"$f":"'Balanço Patrimonial'!AT42","v":78.752999999999986}]
[]
["Total liabilities",{"$f":"'Balanço Patrimonial'!B44","v":943.52500000000009},{"$f":"'Balanço Patrimonial'!C44","v":750.40100000000007},{"$f":"'Balanço Patrimonial'!D44","v":754.42000000000007},{"$f":"'Balanço Patrimonial'!E44","v":818.10100000000011},{"$f":"'Balanço Patrimonial'!F44","v":818.10100000000011},{"$f":"'Balanço Patrimonial'!G44","v":859.66},{"$f":"'Balanço Patrimonial'!H44","v":732.43100000000004},{"$f":"'Balanço Patrimonial'!I44","v":741.02199999999993},{"$f":"'Balanço Patrimonial'!J44","v":758.66100000000006},{"$f":"'Balanço Patrimonial'!K44","v":758.66100000000006},{"$f":"'Balanço Patrimonial'!L44","v":765.06899999999996},{"$f":"'Balanço Patrimonial'!M44","v":700.10799999999995},{"$f":"'Balanço Patrimonial'!N44","v":699.851},{"$f":"'Balanço Patrimonial'!O44","v":732.96499999999992},{"$f":"'Balanço Patrimonial'!P44","v":732.96499999999992},{"$f":"'Balanço Patrimonial'!Q44","v":663.99099999999999},{"$f":"'Balanço Patrimonial'!R44","v":596.12800000000004},{"$f":"'Balanço Patrimonial'!S44","v":642.88100000000009},{"$f":"'Balanço Patrimonial'!T44","v":611.23199999999997},{"$f":"'Balanço Patrimonial'!U44","v":611.23199999999997},{"$f":"'Balanço Patrimonial'!V44","v":570.70600000000013},{"$f":"'Balanço Patrimonial'!W44","v":530.99599999999998},{"$f":"'Balanço Patrimonial'!X44","v":505.78100000000001},{"$f":"'Balanço Patrimonial'!Y44","v":504.71099999999996},{"$f":"'Balanço Patrimonial'!Z44","v":504.71099999999996},{"$f":"'Balanço Patrimonial'!AA44","v":445.95400000000006},{"$f":"'Balanço Patrimonial'!AB44","v":559.41499999999996},{"$f":"'Balanço Patrimonial'!AC44","v":518.17260534999969},{"$f":"'Balanço Patrimonial'!AD44","v":1433.8700000000001},{"$f":"'Balanço Patrimonial'!AE44","v":1433.8700000000001},{"$f":"'Balanço Patrimonial'!AF44","v":1419.8860000000002},{"$f":"'Balanço Patrimonial'!AG44","v":1421.1859999999999},{"$f":"'Balanço Patrimonial'!AH44","v":1517.617},{"$f":"'Balanço Patrimonial'!AI44","v":1517.2039080199997},{"$f":"'Balanço Patrimonial'!AJ44","v":1517.2039080199997},{"$f":"'Balanço Patrimonial'!AK44","v":1549.2010000000002},{"$f":"'Balanço Patrimonial'!AL44","v":1833.7549999999999},{"$f":"'Balanço Patrimonial'!AM44","v":1846.125},{"$f":"'Balanço Patrimonial'!AN44","v":1843.7380000000001},{"$f":"'Balanço Patrimonial'!AO44","v":1843.7380000000001},{"$f":"'Balanço Patrimonial'!AP44","v":1858.8339999999998},{"$f":"'Balanço Patrimonial'!AQ44","v":1929.8160000000003},{"$f":"'Balanço Patrimonial'!AR44","v":2144.7060000000001},{"$f":"'Balanço Patrimonial'!AS44","v":2132.1019999999999},{"$f":"'Balanço Patrimonial'!AT44","v":2132.1019999999999}]
[]
["Consolidated shareholders' equity ",{"$f":"'Balanço Patrimonial'!B46","v":1313.625},{"$f":"'Balanço Patrimonial'!C46","v":1376.904},{"$f":"'Balanço Patrimonial'!D46","v":1457.9610000000002},{"$f":"'Balanço Patrimonial'!E46","v":1368.9009999999998},{"$f":"'Balanço Patrimonial'!F46","v":1368.9009999999998},{"$f":"'Balanço Patrimonial'!G46","v":1420.4839999999999},{"$f":"'Balanço Patrimonial'!H46","v":1480.1729999999998},{"$f":"'Balanço Patrimonial'!I46","v":1526.8440000000001},{"$f":"'Balanço Patrimonial'!J46","v":1447.9690000000003},{"$f":"'Balanço Patrimonial'!K46","v":1447.9690000000003},{"$f":"'Balanço Patrimonial'!L46","v":1429.3720000000001},{"$f":"'Balanço Patrimonial'!M46","v":1454.788},{"$f":"'Balanço Patrimonial'!N46","v":1472.5900000000001},{"$f":"'Balanço Patrimonial'!O46","v":1429.1609999999998},{"$f":"'Balanço Patrimonial'!P46","v":1429.1609999999998},{"$f":"'Balanço Patrimonial'!Q46","v":1437.1959999999999},{"$f":"'Balanço Patrimonial'!R46","v":1443.999},{"$f":"'Balanço Patrimonial'!S46","v":1434.932},{"$f":"'Balanço Patrimonial'!T46","v":1407.2180000000001},{"$f":"'Balanço Patrimonial'!U46","v":1407.2180000000001},{"$f":"'Balanço Patrimonial'!V46","v":1395.7560000000001},{"$f":"'Balanço Patrimonial'!W46","v":1391.5269999999998},{"$f":"'Balanço Patrimonial'!X46","v":1391.951},{"$f":"'Balanço Patrimonial'!Y46","v":1389.1320000000001},{"$f":"'Balanço Patrimonial'!Z46","v":1389.1320000000001},{"$f":"'Balanço Patrimonial'!AA46","v":1391.8220000000001},{"$f":"'Balanço Patrimonial'!AB46","v":1371.4740000000002},{"$f":"'Balanço Patrimonial'!AC46","v":1375.8120000000001},{"$f":"'Balanço Patrimonial'!AD46","v":1330.82},{"$f":"'Balanço Patrimonial'!AE46","v":1330.82},{"$f":"'Balanço Patrimonial'!AF46","v":1331.0260000000003},{"$f":"'Balanço Patrimonial'!AG46","v":1326.4650000000001},{"$f":"'Balanço Patrimonial'!AH46","v":1336.4360000000001},{"$f":"'Balanço Patrimonial'!AI46","v":1341.1275381200003},{"$f":"'Balanço Patrimonial'!AJ46","v":1341.1275381200003},{"$f":"'Balanço Patrimonial'!AK46","v":1337.1869999999999},{"$f":"'Balanço Patrimonial'!AL46","v":1342.8110000000001},{"$f":"'Balanço Patrimonial'!AM46","v":1357.5029999999999},{"$f":"'Balanço Patrimonial'!AN46","v":1352.3839999999998},{"$f":"'Balanço Patrimonial'!AO46","v":1352.3839999999998},{"$f":"'Balanço Patrimonial'!AP46","v":1339.8569999999997},{"$f":"'Balanço Patrimonial'!AQ46","v":1324.9749999999997},{"$f":"'Balanço Patrimonial'!AR46","v":2084.2059999999997},{"$f":"'Balanço Patrimonial'!AS46","v":2097.2100000000005},{"$f":"'Balanço Patrimonial'!AT46","v":2097.2100000000005}]
["Realized capital",{"$f":"'Balanço Patrimonial'!B47","v":1060.664},{"$f":"'Balanço Patrimonial'!C47","v":1062.413},{"$f":"'Balanço Patrimonial'!D47","v":1062.576},{"$f":"'Balanço Patrimonial'!E47","v":1062.576},{"$f":"'Balanço Patrimonial'!F47","v":1062.576},{"$f":"'Balanço Patrimonial'!G47","v":1068.7139999999999},{"$f":"'Balanço Patrimonial'!H47","v":1071.077},{"$f":"'Balanço Patrimonial'!I47","v":1071.077},{"$f":"'Balanço Patrimonial'!J47","v":1071.077},{"$f":"'Balanço Patrimonial'!K47","v":1071.077},{"$f":"'Balanço Patrimonial'!L47","v":1071.077},{"$f":"'Balanço Patrimonial'!M47","v":1071.077},{"$f":"'Balanço Patrimonial'!N47","v":1071.077},{"$f":"'Balanço Patrimonial'!O47","v":1071.077},{"$f":"'Balanço Patrimonial'!P47","v":1071.077},{"$f":"'Balanço Patrimonial'!Q47","v":1071.077},{"$f":"'Balanço Patrimonial'!R47","v":1071.077},{"$f":"'Balanço Patrimonial'!S47","v":1071.077},{"$f":"'Balanço Patrimonial'!T47","v":1071.077},{"$f":"'Balanço Patrimonial'!U47","v":1071.077},{"$f":"'Balanço Patrimonial'!V47","v":1071.077},{"$f":"'Balanço Patrimonial'!W47","v":1071.077},{"$f":"'Balanço Patrimonial'!X47","v":1071.077},{"$f":"'Balanço Patrimonial'!Y47","v":1071.077},{"$f":"'Balanço Patrimonial'!Z47","v":1071.077},{"$f":"'Balanço Patrimonial'!AA47","v":1071.077},{"$f":"'Balanço Patrimonial'!AB47","v":1071.077},{"$f":"'Balanço Patrimonial'!AC47","v":1071.7570000000001},{"$f":"'Balanço Patrimonial'!AD47","v":1071.7570000000001},{"$f":"'Balanço Patrimonial'!AE47","v":1071.7570000000001},{"$f":"'Balanço Patrimonial'!AF47","v":1071.7570000000001},{"$f":"'Balanço Patrimonial'!AG47","v":1071.7570000000001},{"$f":"'Balanço Patrimonial'!AH47","v":1071.7570000000001},{"$f":"'Balanço Patrimonial'!AI47","v":1071.7574136600001},{"$f":"'Balanço Patrimonial'!AJ47","v":1071.7574136600001},{"$f":"'Balanço Patrimonial'!AK47","v":1074.4970000000001},{"$f":"'Balanço Patrimonial'!AL47","v":1074.4970000000001},{"$f":"'Balanço Patrimonial'!AM47","v":1080.4069999999999},{"$f":"'Balanço Patrimonial'!AN47","v":1081.9069999999999},{"$f":"'Balanço Patrimonial'!AO47","v":1081.9069999999999},{"$f":"'Balanço Patrimonial'!AP47","v":1081.9069999999999},{"$f":"'Balanço Patrimonial'!AQ47","v":1081.9069999999999},{"$f":"'Balanço Patrimonial'!AR47","v":1871.895},{"$f":"'Balanço Patrimonial'!AS47","v":1871.895},{"$f":"'Balanço Patrimonial'!AT47","v":1871.895}]
["Capital reserves",{"$f":"'Balanço Patrimonial'!B48","v":49.344999999999999},{"$f":"'Balanço Patrimonial'!C48","v":50.71},{"$f":"'Balanço Patrimonial'!D48","v":51.999000000000002},{"$f":"'Balanço Patrimonial'!E48","v":53.280999999999999},{"$f":"'Balanço Patrimonial'!F48","v":53.280999999999999},{"$f":"'Balanço Patrimonial'!G48","v":54.881},{"$f":"'Balanço Patrimonial'!H48","v":56.408000000000001},{"$f":"'Balanço Patrimonial'!I48","v":57.893000000000001},{"$f":"'Balanço Patrimonial'!J48","v":59.21},{"$f":"'Balanço Patrimonial'!K48","v":59.21},{"$f":"'Balanço Patrimonial'!L48","v":60.451999999999998},{"$f":"'Balanço Patrimonial'!M48","v":61.709000000000003},{"$f":"'Balanço Patrimonial'!N48","v":63.326000000000001},{"$f":"'Balanço Patrimonial'!O48","v":64.710999999999999},{"$f":"'Balanço Patrimonial'!P48","v":64.710999999999999},{"$f":"'Balanço Patrimonial'!Q48","v":65.584999999999994},{"$f":"'Balanço Patrimonial'!R48","v":67.653000000000006},{"$f":"'Balanço Patrimonial'!S48","v":69.16},{"$f":"'Balanço Patrimonial'!T48","v":70.665999999999997},{"$f":"'Balanço Patrimonial'!U48","v":70.665999999999997},{"$f":"'Balanço Patrimonial'!V48","v":71.793000000000006},{"$f":"'Balanço Patrimonial'!W48","v":73.287999999999997},{"$f":"'Balanço Patrimonial'!X48","v":74.784000000000006},{"$f":"'Balanço Patrimonial'!Y48","v":74.933000000000007},{"$f":"'Balanço Patrimonial'!Z48","v":74.933000000000007},{"$f":"'Balanço Patrimonial'!AA48","v":75.683999999999997},{"$f":"'Balanço Patrimonial'!AB48","v":76.063000000000002},{"$f":"'Balanço Patrimonial'!AC48","v":76.555000000000007},{"$f":"'Balanço Patrimonial'!AD48","v":78.013999999999996},{"$f":"'Balanço Patrimonial'!AE48","v":78.013999999999996},{"$f":"'Balanço Patrimonial'!AF48","v":78.882000000000005},{"$f":"'Balanço Patrimonial'!AG48","v":79.995999999999995},{"$f":"'Balanço Patrimonial'!AH48","v":80.825000000000003},{"$f":"'Balanço Patrimonial'!AI48","v":82.659600600000005},{"$f":"'Balanço Patrimonial'!AJ48","v":82.659600600000005},{"$f":"'Balanço Patrimonial'!AK48","v":83.793000000000006},{"$f":"'Balanço Patrimonial'!AL48","v":84.682000000000002},{"$f":"'Balanço Patrimonial'!AM48","v":84.144999999999996},{"$f":"'Balanço Patrimonial'!AN48","v":84.457999999999998},{"$f":"'Balanço Patrimonial'!AO48","v":84.457999999999998},{"$f":"'Balanço Patrimonial'!AP48","v":85.03},{"$f":"'Balanço Patrimonial'!AQ48","v":86.858000000000004},{"$f":"'Balanço Patrimonial'!AR48","v":60.926000000000002},{"$f":"'Balanço Patrimonial'!AS48","v":58.17},{"$f":"'Balanço Patrimonial'!AT48","v":58.17}]
["Profit reserves",{"$f":"'Balanço Patrimonial'!B49","v":159.45699999999999},{"$f":"'Balanço Patrimonial'!C49","v":159.45699999999999},{"$f":"'Balanço Patrimonial'!D49","v":159.45699999999999},{"$f":"'Balanço Patrimonial'!E49","v":224.30799999999999},{"$f":"'Balanço Patrimonial'!F49","v":224.30799999999999},{"$f":"'Balanço Patrimonial'!G49","v":224.30799999999999},{"$f":"'Balanço Patrimonial'!H49","v":224.30799999999999},{"$f":"'Balanço Patrimonial'!I49","v":224.30799999999999},{"$f":"'Balanço Patrimonial'!J49","v":318.62900000000002},{"$f":"'Balanço Patrimonial'!K49","v":318.62900000000002},{"$f":"'Balanço Patrimonial'!L49","v":266.69600000000003},{"$f":"'Balanço Patrimonial'!M49","v":265.678},{"$f":"'Balanço Patrimonial'!N49","v":265.678},{"$f":"'Balanço Patrimonial'!O49","v":296.39},{"$f":"'Balanço Patrimonial'!P49","v":296.39},{"$f":"'Balanço Patrimonial'!Q49","v":287.65199999999999},{"$f":"'Balanço Patrimonial'!R49","v":287.65199999999999},{"$f":"'Balanço Patrimonial'!S49","v":287.65199999999999},{"$f":"'Balanço Patrimonial'!T49","v":265.26400000000001},{"$f":"'Balanço Patrimonial'!U49","v":265.26400000000001},{"$f":"'Balanço Patrimonial'!V49","v":265.26400000000001},{"$f":"'Balanço Patrimonial'!W49","v":265.26400000000001},{"$f":"'Balanço Patrimonial'!X49","v":265.26400000000001},{"$f":"'Balanço Patrimonial'!Y49","v":245.35400000000001},{"$f":"'Balanço Patrimonial'!Z49","v":245.35400000000001},{"$f":"'Balanço Patrimonial'!AA49","v":245.35400000000001},{"$f":"'Balanço Patrimonial'!AB49","v":245.35400000000001},{"$f":"'Balanço Patrimonial'!AC49","v":247.54},{"$f":"'Balanço Patrimonial'!AD49","v":189.68299999999999},{"$f":"'Balanço Patrimonial'!AE49","v":189.68299999999999},{"$f":"'Balanço Patrimonial'!AF49","v":194.98500000000001},{"$f":"'Balanço Patrimonial'!AG49","v":193.268},{"$f":"'Balanço Patrimonial'!AH49","v":193.268},{"$f":"'Balanço Patrimonial'!AI49","v":194.98500000000001},{"$f":"'Balanço Patrimonial'!AJ49","v":194.98500000000001},{"$f":"'Balanço Patrimonial'!AK49","v":198.34899999999999},{"$f":"'Balanço Patrimonial'!AL49","v":196.74},{"$f":"'Balanço Patrimonial'!AM49","v":198.346},{"$f":"'Balanço Patrimonial'!AN49","v":202.309},{"$f":"'Balanço Patrimonial'!AO49","v":202.309},{"$f":"'Balanço Patrimonial'!AP49","v":202.43100000000001},{"$f":"'Balanço Patrimonial'!AQ49","v":203.14599999999999},{"$f":"'Balanço Patrimonial'!AR49","v":203.767},{"$f":"'Balanço Patrimonial'!AS49","v":192.548},{"$f":"'Balanço Patrimonial'!AT49","v":192.548}]
["Other comprehensive income ",{"$f":"'Balanço Patrimonial'!B50","v":0},{"$f":"'Balanço Patrimonial'!C50","v":0},{"$f":"'Balanço Patrimonial'!D50","v":0},{"$f":"'Balanço Patrimonial'!E50","v":-2.7},{"$f":"'Balanço Patrimonial'!F50","v":-2.7},{"$f":"'Balanço Patrimonial'!G50","v":-2.7},{"$f":"'Balanço Patrimonial'!H50","v":-2.7},{"$f":"'Balanço Patrimonial'!I50","v":-2.7},{"$f":"'Balanço Patrimonial'!J50","v":-0.94699999999999995},{"$f":"'Balanço Patrimonial'!K50","v":-0.94699999999999995},{"$f":"'Balanço Patrimonial'!L50","v":-0.94699999999999995},{"$f":"'Balanço Patrimonial'!M50","v":-0.94699999999999995},{"$f":"'Balanço Patrimonial'!N50","v":-0.94699999999999995},{"$f":"'Balanço Patrimonial'!O50","v":-3.0169999999999999},{"$f":"'Balanço Patrimonial'!P50","v":-3.0169999999999999},{"$f":"'Balanço Patrimonial'!Q50","v":-3.0169999999999999},{"$f":"'Balanço Patrimonial'!R50","v":-3.0169999999999999},{"$f":"'Balanço Patrimonial'!S50","v":-3.0169999999999999},{"$f":"'Balanço Patrimonial'!T50","v":0.21099999999999999},{"$f":"'Balanço Patrimonial'!U50","v":0.21099999999999999},{"$f":"'Balanço Patrimonial'!V50","v":0.21099999999999999},{"$f":"'Balanço Patrimonial'!W50","v":0.21099999999999999},{"$f":"'Balanço Patrimonial'!X50","v":0.21099999999999999},{"$f":"'Balanço Patrimonial'!Y50","v":-2.2320000000000002},{"$f":"'Balanço Patrimonial'!Z50","v":-2.2320000000000002},{"$f":"'Balanço Patrimonial'!AA50","v":-2.2320000000000002},{"$f":"'Balanço Patrimonial'!AB50","v":-2.2320000000000002},{"$f":"'Balanço Patrimonial'!AC50","v":-2.2320000000000002},{"$f":"'Balanço Patrimonial'!AD50","v":-8.6340000000000003},{"$f":"'Balanço Patrimonial'!AE50","v":-8.6340000000000003},{"$f":"'Balanço Patrimonial'!AF50","v":-8.6340000000000003},{"$f":"'Balanço Patrimonial'!AG50","v":-8.6340000000000003},{"$f":"'Balanço Patrimonial'!AH50","v":-8.6340000000000003},{"$f":"'Balanço Patrimonial'!AI50","v":-10.397476140000002},{"$f":"'Balanço Patrimonial'!AJ50","v":-10.397476140000002},{"$f":"'Balanço Patrimonial'!AK50","v":-10.398},{"$f":"'Balanço Patrimonial'!AL50","v":-10.398},{"$f":"'Balanço Patrimonial'!AM50","v":-10.398},{"$f":"'Balanço Patrimonial'!AN50","v":-24.323},{"$f":"'Balanço Patrimonial'!AO50","v":-24.323},{"$f":"'Balanço Patrimonial'!AP50","v":-24.323},{"$f":"'Balanço Patrimonial'!AQ50","v":-24.323},{"$f":"'Balanço Patrimonial'!AR50","v":-24.323},{"$f":"'Balanço Patrimonial'!AS50","v":-25.402999999999999},{"$f":"'Balanço Patrimonial'!AT50","v":-25.402999999999999}]
["Retained earnings/losses ",{"$f":"'Balanço Patrimonial'!B51","v":44.158999999999999},{"$f":"'Balanço Patrimonial'!C51","v":104.324},{"$f":"'Balanço Patrimonial'!D51","v":183.929},{"$f":"'Balanço Patrimonial'!E51","v":0},{"$f":"'Balanço Patrimonial'!F51","v":0},{"$f":"'Balanço Patrimonial'!G51","v":75.281000000000006},{"$f":"'Balanço Patrimonial'!H51","v":131.08000000000001},{"$f":"'Balanço Patrimonial'!I51","v":176.26599999999999},{"$f":"'Balanço Patrimonial'!J51","v":0},{"$f":"'Balanço Patrimonial'!K51","v":0},{"$f":"'Balanço Patrimonial'!L51","v":32.094000000000001},{"$f":"'Balanço Patrimonial'!M51","v":57.271000000000001},{"$f":"'Balanço Patrimonial'!N51","v":73.456000000000003},{"$f":"'Balanço Patrimonial'!O51","v":0},{"$f":"'Balanço Patrimonial'!P51","v":0},{"$f":"'Balanço Patrimonial'!Q51","v":15.898999999999999},{"$f":"'Balanço Patrimonial'!R51","v":20.634},{"$f":"'Balanço Patrimonial'!S51","v":10.06},{"$f":"'Balanço Patrimonial'!T51","v":0},{"$f":"'Balanço Patrimonial'!U51","v":0},{"$f":"'Balanço Patrimonial'!V51","v":-12.589},{"$f":"'Balanço Patrimonial'!W51","v":-18.312999999999999},{"$f":"'Balanço Patrimonial'!X51","v":-19.385000000000002},{"$f":"'Balanço Patrimonial'!Y51","v":0},{"$f":"'Balanço Patrimonial'!Z51","v":0},{"$f":"'Balanço Patrimonial'!AA51","v":1.9390000000000001},{"$f":"'Balanço Patrimonial'!AB51","v":-18.788},{"$f":"'Balanço Patrimonial'!AC51","v":-17.808},{"$f":"'Balanço Patrimonial'!AD51","v":0},{"$f":"'Balanço Patrimonial'!AE51","v":0},{"$f":"'Balanço Patrimonial'!AF51","v":-5.9640000000000004},{"$f":"'Balanço Patrimonial'!AG51","v":-9.9220000000000006},{"$f":"'Balanço Patrimonial'!AH51","v":-0.78},{"$f":"'Balanço Patrimonial'!AI51","v":0},{"$f":"'Balanço Patrimonial'!AJ51","v":0},{"$f":"'Balanço Patrimonial'!AK51","v":-9.0540000000000003},{"$f":"'Balanço Patrimonial'!AL51","v":-2.71},{"$f":"'Balanço Patrimonial'!AM51","v":5.0030000000000001},{"$f":"'Balanço Patrimonial'!AN51","v":0},{"$f":"'Balanço Patrimonial'!AO51","v":0},{"$f":"'Balanço Patrimonial'!AP51","v":-13.221},{"$f":"'Balanço Patrimonial'!AQ51","v":-22.613},{"$f":"'Balanço Patrimonial'!AR51","v":-28.059000000000001},{"$f":"'Balanço Patrimonial'!AS51","v":0},{"$f":"'Balanço Patrimonial'!AT51","v":0}]
["Proposed additional dividends",{"$f":"'Balanço Patrimonial'!B52","v":0},{"$f":"'Balanço Patrimonial'!C52","v":0},{"$f":"'Balanço Patrimonial'!D52","v":0},{"$f":"'Balanço Patrimonial'!E52","v":31.436},{"$f":"'Balanço Patrimonial'!F52","v":31.436},{"$f":"'Balanço Patrimonial'!G52","v":0},{"$f":"'Balanço Patrimonial'!H52","v":0},{"$f":"'Balanço Patrimonial'!I52","v":0},{"$f":"'Balanço Patrimonial'!J52","v":0},{"$f":"'Balanço Patrimonial'!K52","v":0},{"$f":"'Balanço Patrimonial'!L52","v":0},{"$f":"'Balanço Patrimonial'!M52","v":0},{"$f":"'Balanço Patrimonial'!N52","v":0},{"$f":"'Balanço Patrimonial'!O52","v":0},{"$f":"'Balanço Patrimonial'!P52","v":0},{"$f":"'Balanço Patrimonial'!Q52","v":0},{"$f":"'Balanço Patrimonial'!R52","v":0},{"$f":"'Balanço Patrimonial'!S52","v":0},{"$f":"'Balanço Patrimonial'!T52","v":0},{"$f":"'Balanço Patrimonial'!U52","v":0},{"$f":"'Balanço Patrimonial'!V52","v":0},{"$f":"'Balanço Patrimonial'!W52","v":0},{"$f":"'Balanço Patrimonial'!X52","v":0},{"$f":"'Balanço Patrimonial'!Y52","v":0},{"$f":"'Balanço Patrimonial'!Z52","v":0},{"$f":"'Balanço Patrimonial'!AA52","v":0},{"$f":"'Balanço Patrimonial'!AB52","v":0},{"$f":"'Balanço Patrimonial'!AC52","v":0},{"$f":"'Balanço Patrimonial'!AD52","v":0},{"$f":"'Balanço Patrimonial'!AE52","v":0},{"$f":"'Balanço Patrimonial'!AF52","v":0},{"$f":"'Balanço Patrimonial'!AG52","v":0},{"$f":"'Balanço Patrimonial'!AH52","v":0},{"$f":"'Balanço Patrimonial'!AI52","v":2.1230000000000002},{"$f":"'Balanço Patrimonial'!AJ52","v":2.1230000000000002},{"$f":"'Balanço Patrimonial'!AK52","v":0},{"$f":"'Balanço Patrimonial'!AL52","v":0},{"$f":"'Balanço Patrimonial'!AM52","v":0},{"$f":"'Balanço Patrimonial'!AN52","v":8.0329999999999995},{"$f":"'Balanço Patrimonial'!AO52","v":8.0329999999999995},{"$f":"'Balanço Patrimonial'!AP52","v":8.0329999999999995},{"$f":"'Balanço Patrimonial'!AQ52","v":0},{"$f":"'Balanço Patrimonial'!AR52","v":0},{"$f":"'Balanço Patrimonial'!AS52","v":0},{"$f":"'Balanço Patrimonial'!AT52","v":0}]
[]
["Liabilities + Consolidated shareholder's equity",{"$f":"'Balanço Patrimonial'!B54","v":2257.15},{"$f":"'Balanço Patrimonial'!C54","v":2127.3050000000003},{"$f":"'Balanço Patrimonial'!D54","v":2212.3810000000003},{"$f":"'Balanço Patrimonial'!E54","v":2187.002},{"$f":"'Balanço Patrimonial'!F54","v":2187.002},{"$f":"'Balanço Patrimonial'!G54","v":2280.1439999999998},{"$f":"'Balanço Patrimonial'!H54","v":2212.6039999999998},{"$f":"'Balanço Patrimonial'!I54","v":2267.866},{"$f":"'Balanço Patrimonial'!J54","v":2206.63},{"$f":"'Balanço Patrimonial'!K54","v":2206.63},{"$f":"'Balanço Patrimonial'!L54","v":2194.4409999999998},{"$f":"'Balanço Patrimonial'!M54","v":2154.8959999999997},{"$f":"'Balanço Patrimonial'!N54","v":2172.4410000000003},{"$f":"'Balanço Patrimonial'!O54","v":2162.1259999999997},{"$f":"'Balanço Patrimonial'!P54","v":2162.1259999999997},{"$f":"'Balanço Patrimonial'!Q54","v":2101.1869999999999},{"$f":"'Balanço Patrimonial'!R54","v":2040.127},{"$f":"'Balanço Patrimonial'!S54","v":2077.8130000000001},{"$f":"'Balanço Patrimonial'!T54","v":2018.45},{"$f":"'Balanço Patrimonial'!U54","v":2018.45},{"$f":"'Balanço Patrimonial'!V54","v":1966.4620000000002},{"$f":"'Balanço Patrimonial'!W54","v":1922.5229999999997},{"$f":"'Balanço Patrimonial'!X54","v":1897.732},{"$f":"'Balanço Patrimonial'!Y54","v":1893.8430000000001},{"$f":"'Balanço Patrimonial'!Z54","v":1893.8430000000001},{"$f":"'Balanço Patrimonial'!AA54","v":1837.7760000000003},{"$f":"'Balanço Patrimonial'!AB54","v":1930.8890000000001},{"$f":"'Balanço Patrimonial'!AC54","v":1893.9846053499998},{"$f":"'Balanço Patrimonial'!AD54","v":2764.69},{"$f":"'Balanço Patrimonial'!AE54","v":2764.69},{"$f":"'Balanço Patrimonial'!AF54","v":2750.9120000000003},{"$f":"'Balanço Patrimonial'!AG54","v":2747.6509999999998},{"$f":"'Balanço Patrimonial'!AH54","v":2854.0529999999999},{"$f":"'Balanço Patrimonial'!AI54","v":2858.33144614},{"$f":"'Balanço Patrimonial'!AJ54","v":2858.33144614},{"$f":"'Balanço Patrimonial'!AK54","v":2886.3879999999999},{"$f":"'Balanço Patrimonial'!AL54","v":3176.5659999999998},{"$f":"'Balanço Patrimonial'!AM54","v":3203.6279999999997},{"$f":"'Balanço Patrimonial'!AN54","v":3196.1219999999998},{"$f":"'Balanço Patrimonial'!AO54","v":3196.1219999999998},{"$f":"'Balanço Patrimonial'!AP54","v":3198.6909999999998},{"$f":"'Balanço Patrimonial'!AQ54","v":3254.7910000000002},{"$f":"'Balanço Patrimonial'!AR54","v":4228.9120000000003},{"$f":"'Balanço Patrimonial'!AS54","v":4229.3119999999999},{"$f":"'Balanço Patrimonial'!AT54","v":4229.3119999999999}]

{"sheet":"CapEx Eng","index":15,"n_rows":20,"n_cols":54,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"V8+1","v":7},{"$f":"W8+1","v":8},9,10,11,12,13,14,15,16,17,18,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8]
["(R$ Million)","1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020]
[]
["Net CapEx",{"$f":"'CapEx PT'!B11","v":16.710849570000001},{"$f":"'CapEx PT'!C11","v":12.649728379999997},{"$f":"'CapEx PT'!D11","v":32.297156339999994},{"$f":"'CapEx PT'!E11","v":22.233164407},{"$f":"'CapEx PT'!F11","v":83.890898696999997},{"$f":"'CapEx PT'!G11","v":8.6308903500000014},{"$f":"'CapEx PT'!H11","v":18.373630449999993},{"$f":"'CapEx PT'!I11","v":11.848114310000007},{"$f":"'CapEx PT'!J11","v":32.389619590000002},{"$f":"'CapEx PT'!K11","v":71.242254700000004},{"$f":"'CapEx PT'!L11","v":0.66776165999999981},{"$f":"'CapEx PT'!M11","v":4.6424005899999994},{"$f":"'CapEx PT'!N11","v":6.3411510299999971},{"$f":"'CapEx PT'!O11","v":9.7563184300000021},{"$f":"'CapEx PT'!P11","v":21.407631709999997},{"$f":"'CapEx PT'!Q11","v":1.5589919399999996},{"$f":"'CapEx PT'!R11","v":2.4333245000000003},{"$f":"'CapEx PT'!S11","v":6.3412874300000013},{"$f":"'CapEx PT'!T11","v":-18.172711021999998},{"$f":"'CapEx PT'!U11","v":-7.8391071519999969},{"$f":"'CapEx PT'!V11","v":0.53459776000000014},{"$f":"'CapEx PT'!W11","v":2.8504671599999996},{"$f":"'CapEx PT'!X11","v":-1.4895936999999999},{"$f":"'CapEx PT'!Y11","v":6.3612200100000003},{"$f":"'CapEx PT'!Z11","v":14.652637870000001},{"$f":"'CapEx PT'!AA11","v":3},{"$f":"'CapEx PT'!AB11","v":4.4989299999999954E-2},{"$f":"'CapEx PT'!AC11","v":0.5158907800000001},{"$f":"'CapEx PT'!AD11","v":1.9214260000000003},{"$f":"'CapEx PT'!AE11","v":5.4823060799999999},{"$f":"'CapEx PT'!AF11","v":18.78291312},{"$f":"'CapEx PT'!AG11","v":8.4442520599999984},{"$f":"'CapEx PT'!AH11","v":11.500000000000002},{"$f":"'CapEx PT'!AI11","v":25.749470300000002},{"$f":"'CapEx PT'!AJ11","v":64.476635479999999},{"$f":"'CapEx PT'!AK11","v":15.6},{"$f":"'CapEx PT'!AL11","v":41.699999999999996},{"$f":"'CapEx PT'!AM11","v":24.2},{"$f":"'CapEx PT'!AN11","v":32.5},{"$f":"'CapEx PT'!AO11","v":114},{"$f":"'CapEx PT'!AP11","v":26.000000000000007},{"$f":"'CapEx PT'!AQ11","v":40.699999999999996},{"$f":"'CapEx PT'!AR11","v":55.1},{"$f":"'CapEx PT'!AS11","v":46.8},{"$f":"'CapEx PT'!AT11","v":168.59999999999997}]
["PORT TERMINALS",{"$f":"'CapEx PT'!B12","v":12.378288699999999},{"$f":"'CapEx PT'!C12","v":13.561314379999999},{"$f":"'CapEx PT'!D12","v":28.548653269999999},{"$f":"'CapEx PT'!E12","v":18.763361369999998},{"$f":"'CapEx PT'!F12","v":73.251617719999999},{"$f":"'CapEx PT'!G12","v":7.5000215500000005},{"$f":"'CapEx PT'!H12","v":7.7281777100000006},{"$f":"'CapEx PT'!I12","v":6.2137604099999999},{"$f":"'CapEx PT'!J12","v":24.75129849},{"$f":"'CapEx PT'!K12","v":46.193258159999999},{"$f":"'CapEx PT'!L12","v":2.0819581599999997},{"$f":"'CapEx PT'!M12","v":3.0424652499999998},{"$f":"'CapEx PT'!N12","v":4.2754420199999998},{"$f":"'CapEx PT'!O12","v":5.2857148300000016},{"$f":"'CapEx PT'!P12","v":14.685580260000002},{"$f":"'CapEx PT'!Q12","v":1.5490042199999996},{"$f":"'CapEx PT'!R12","v":3.7552507400000001},{"$f":"'CapEx PT'!S12","v":4.1057659800000001},{"$f":"'CapEx PT'!T12","v":4.5313857400000002},{"$f":"'CapEx PT'!U12","v":13.94140668},{"$f":"'CapEx PT'!V12","v":0.67727888000000003},{"$f":"'CapEx PT'!W12","v":1.8586547299999998},{"$f":"'CapEx PT'!X12","v":1.7841438599999999},{"$f":"'CapEx PT'!Y12","v":7.6864655200000005},{"$f":"'CapEx PT'!Z12","v":12.006542990000002},{"$f":"'CapEx PT'!AA12","v":0.2},{"$f":"'CapEx PT'!AB12","v":0.35199999999999998},{"$f":"'CapEx PT'!AC12","v":1.3},{"$f":"'CapEx PT'!AD12","v":1.2000000000000002},{"$f":"'CapEx PT'!AE12","v":3.052},{"$f":"'CapEx PT'!AF12","v":20},{"$f":"'CapEx PT'!AG12","v":8.6999999999999993},{"$f":"'CapEx PT'!AH12","v":11.100000000000001},{"$f":"'CapEx PT'!AI12","v":31.200000000000003},{"$f":"'CapEx PT'!AJ12","v":71},{"$f":"'CapEx PT'!AK12","v":15.6},{"$f":"'CapEx PT'!AL12","v":44.9},{"$f":"'CapEx PT'!AM12","v":23.599999999999998},{"$f":"'CapEx PT'!AN12","v":31.4},{"$f":"'CapEx PT'!AO12","v":115.5},{"$f":"'CapEx PT'!AP12","v":63.300000000000004},{"$f":"'CapEx PT'!AQ12","v":45.4},{"$f":"'CapEx PT'!AR12","v":58.800000000000004},{"$f":"'CapEx PT'!AS12","v":47.9},{"$f":"'CapEx PT'!AT12","v":215.39999999999998}]
["Tecon Santos",{"$f":"'CapEx PT'!B13","v":2.1612406200000005},{"$f":"'CapEx PT'!C13","v":5.2451432100000011},{"$f":"'CapEx PT'!D13","v":7.1414111},{"$f":"'CapEx PT'!E13","v":7.7113034399999991},{"$f":"'CapEx PT'!F13","v":22.25909837},{"$f":"'CapEx PT'!G13","v":4.4475543200000001},{"$f":"'CapEx PT'!H13","v":7.1758850200000008},{"$f":"'CapEx PT'!I13","v":4.8942770399999995},{"$f":"'CapEx PT'!J13","v":20.931292130000003},{"$f":"'CapEx PT'!K13","v":37.449008509999999},{"$f":"'CapEx PT'!L13","v":1.9996511499999998},{"$f":"'CapEx PT'!M13","v":2.9236315299999998},{"$f":"'CapEx PT'!N13","v":3.0113532900000002},{"$f":"'CapEx PT'!O13","v":4.296009230000001},{"$f":"'CapEx PT'!P13","v":12.230645200000001},{"$f":"'CapEx PT'!Q13","v":1.2417201199999996},{"$f":"'CapEx PT'!R13","v":2.5906909600000003},{"$f":"'CapEx PT'!S13","v":3.6645831100000001},{"$f":"'CapEx PT'!T13","v":3.5232300800000003},{"$f":"'CapEx PT'!U13","v":11.02022427},{"$f":"'CapEx PT'!V13","v":0.53231400000000006},{"$f":"'CapEx PT'!W13","v":0.8994116499999999},{"$f":"'CapEx PT'!X13","v":1.52287744},{"$f":"'CapEx PT'!Y13","v":6.5271563000000006},{"$f":"'CapEx PT'!Z13","v":9.4817593900000006},{"$f":"'CapEx PT'!AA13","v":0.2},{"$f":"'CapEx PT'!AB13","v":0.314},{"$f":"'CapEx PT'!AC13","v":1.1000000000000001},{"$f":"'CapEx PT'!AD13","v":0.8},{"$f":"'CapEx PT'!AE13","v":2.4140000000000001},{"$f":"'CapEx PT'!AF13","v":0.8},{"$f":"'CapEx PT'!AG13","v":5.5},{"$f":"'CapEx PT'!AH13","v":3.2},{"$f":"'CapEx PT'!AI13","v":17},{"$f":"'CapEx PT'!AJ13","v":26.5},{"$f":"'CapEx PT'!AK13","v":13.7},{"$f":"'CapEx PT'!AL13","v":41.3},{"$f":"'CapEx PT'!AM13","v":19.5},{"$f":"'CapEx PT'!AN13","v":27.2},{"$f":"'CapEx PT'!AO13","v":101.7},{"$f":"'CapEx PT'!AP13","v":61.2},{"$f":"'CapEx PT'!AQ13","v":44.3},{"$f":"'CapEx PT'!AR13","v":51.6},{"$f":"'CapEx PT'!AS13","v":46.3},{"$f":"'CapEx PT'!AT13","v":203.39999999999998}]
["Tecon Imbituba",{"$f":"'CapEx PT'!B14","v":8.5048220199999989},{"$f":"'CapEx PT'!C14","v":8.2168515499999994},{"$f":"'CapEx PT'!D14","v":20.97628259},{"$f":"'CapEx PT'!E14","v":9.718145299999998},{"$f":"'CapEx PT'!F14","v":47.41610146},{"$f":"'CapEx PT'!G14","v":9.5615690000000003E-2},{"$f":"'CapEx PT'!H14","v":0.25766520000000004},{"$f":"'CapEx PT'!I14","v":0.37809011000000009},{"$f":"'CapEx PT'!J14","v":1.1628832299999998},{"$f":"'CapEx PT'!K14","v":1.89425423},{"$f":"'CapEx PT'!L14","v":-6.4824800000000016E-2},{"$f":"'CapEx PT'!M14","v":8.5999999999999998E-4},{"$f":"'CapEx PT'!N14","v":0.39229319000000001},{"$f":"'CapEx PT'!O14","v":0.50724104000000003},{"$f":"'CapEx PT'!P14","v":0.83556943000000006},{"$f":"'CapEx PT'!Q14","v":1.180493E-2},{"$f":"'CapEx PT'!R14","v":3.89346E-2},{"$f":"'CapEx PT'!S14","v":0.37578976000000003},{"$f":"'CapEx PT'!T14","v":0.67543216000000006},{"$f":"'CapEx PT'!U14","v":1.1019614500000001},{"$f":"'CapEx PT'!V14","v":0.13427},{"$f":"'CapEx PT'!W14","v":0.54067225000000008},{"$f":"'CapEx PT'!X14","v":0.20430841999999999},{"$f":"'CapEx PT'!Y14","v":1.1056247399999999},{"$f":"'CapEx PT'!Z14","v":1.9848754099999999},{"$f":"'CapEx PT'!AA14","v":0},{"$f":"'CapEx PT'!AB14","v":0},{"$f":"'CapEx PT'!AC14","v":0},{"$f":"'CapEx PT'!AD14","v":0},{"$f":"'CapEx PT'!AE14","v":0},{"$f":"'CapEx PT'!AF14","v":0},{"$f":"'CapEx PT'!AG14","v":0},{"$f":"'CapEx PT'!AH14","v":0},{"$f":"'CapEx PT'!AI14","v":0.1},{"$f":"'CapEx PT'!AJ14","v":0.1},{"$f":"'CapEx PT'!AK14","v":0},{"$f":"'CapEx PT'!AL14","v":0},{"$f":"'CapEx PT'!AM14","v":0.2},{"$f":"'CapEx PT'!AN14","v":0},{"$f":"'CapEx PT'!AO14","v":0.2},{"$f":"'CapEx PT'!AP14","v":0},{"$f":"'CapEx PT'!AQ14","v":0},{"$f":"'CapEx PT'!AR14","v":0},{"$f":"'CapEx PT'!AS14","v":0},{"$f":"'CapEx PT'!AT14","v":0}]
["Tecon Vila do Conde",{"$f":"'CapEx PT'!B15","v":1.7122260599999999},{"$f":"'CapEx PT'!C15","v":9.9319619999999997E-2},{"$f":"'CapEx PT'!D15","v":0.43095958000000001},{"$f":"'CapEx PT'!E15","v":1.3339126300000002},{"$f":"'CapEx PT'!F15","v":3.5764178900000001},{"$f":"'CapEx PT'!G15","v":2.9568515400000006},{"$f":"'CapEx PT'!H15","v":0.29462749000000005},{"$f":"'CapEx PT'!I15","v":0.94139326000000001},{"$f":"'CapEx PT'!J15","v":2.65712313},{"$f":"'CapEx PT'!K15","v":6.8499954200000008},{"$f":"'CapEx PT'!L15","v":0.14713181},{"$f":"'CapEx PT'!M15","v":0.11797372},{"$f":"'CapEx PT'!N15","v":0.87179553999999992},{"$f":"'CapEx PT'!O15","v":0.48246455999999999},{"$f":"'CapEx PT'!P15","v":1.6193656299999999},{"$f":"'CapEx PT'!Q15","v":0.29547917000000001},{"$f":"'CapEx PT'!R15","v":1.1256251799999999},{"$f":"'CapEx PT'!S15","v":6.5393110000000018E-2},{"$f":"'CapEx PT'!T15","v":0.33272350000000001},{"$f":"'CapEx PT'!U15","v":1.8192209599999998},{"$f":"'CapEx PT'!V15","v":1.069488E-2},{"$f":"'CapEx PT'!W15","v":0.41857083},{"$f":"'CapEx PT'!X15","v":5.6957999999999877E-2},{"$f":"'CapEx PT'!Y15","v":5.3684479999999993E-2},{"$f":"'CapEx PT'!Z15","v":0.5399081899999999},{"$f":"'CapEx PT'!AA15","v":0},{"$f":"'CapEx PT'!AB15","v":3.7999999999999999E-2},{"$f":"'CapEx PT'!AC15","v":0.2},{"$f":"'CapEx PT'!AD15","v":0.4},{"$f":"'CapEx PT'!AE15","v":0.63800000000000001},{"$f":"'CapEx PT'!AF15","v":19.2},{"$f":"'CapEx PT'!AG15","v":3.2},{"$f":"'CapEx PT'!AH15","v":7.9},{"$f":"'CapEx PT'!AI15","v":14.1},{"$f":"'CapEx PT'!AJ15","v":44.4},{"$f":"'CapEx PT'!AK15","v":1.9},{"$f":"'CapEx PT'!AL15","v":3.6},{"$f":"'CapEx PT'!AM15","v":3.9},{"$f":"'CapEx PT'!AN15","v":4.2},{"$f":"'CapEx PT'!AO15","v":13.600000000000001},{"$f":"'CapEx PT'!AP15","v":2.1},{"$f":"'CapEx PT'!AQ15","v":1.1000000000000001},{"$f":"'CapEx PT'!AR15","v":7.2},{"$f":"'CapEx PT'!AS15","v":1.6},{"$f":"'CapEx PT'!AT15","v":12}]
["LOGISTICS",{"$f":"'CapEx PT'!B16","v":2.9404516100000002},{"$f":"'CapEx PT'!C16","v":11.760536379999996},{"$f":"'CapEx PT'!D16","v":3.6320109499999997},{"$f":"'CapEx PT'!E16","v":4.9326298900000012},{"$f":"'CapEx PT'!F16","v":23.265628829999997},{"$f":"'CapEx PT'!G16","v":3.3369193400000006},{"$f":"'CapEx PT'!H16","v":13.682885869999998},{"$f":"'CapEx PT'!I16","v":5.8340488800000001},{"$f":"'CapEx PT'!J16","v":9.5800352399999991},{"$f":"'CapEx PT'!K16","v":32.43388933},{"$f":"'CapEx PT'!L16","v":6.9677599999999992E-2},{"$f":"'CapEx PT'!M16","v":0.59649414999999995},{"$f":"'CapEx PT'!N16","v":5.933853899999999},{"$f":"'CapEx PT'!O16","v":2.32485929},{"$f":"'CapEx PT'!P16","v":8.9248849399999983},{"$f":"'CapEx PT'!Q16","v":0.50111952999999998},{"$f":"'CapEx PT'!R16","v":1.4235025400000003},{"$f":"'CapEx PT'!S16","v":2.3968734000000005},{"$f":"'CapEx PT'!T16","v":7.5322263700000018},{"$f":"'CapEx PT'!U16","v":11.853721840000002},{"$f":"'CapEx PT'!V16","v":0.13835515000000009},{"$f":"'CapEx PT'!W16","v":1.0071287},{"$f":"'CapEx PT'!X16","v":0.30943820999999999},{"$f":"'CapEx PT'!Y16","v":0.96883657000000001},{"$f":"'CapEx PT'!Z16","v":2.42375863},{"$f":"'CapEx PT'!AA16","v":0},{"$f":"'CapEx PT'!AB16","v":4.8000000000000001E-2},{"$f":"'CapEx PT'!AC16","v":0.3},{"$f":"'CapEx PT'!AD16","v":0.9},{"$f":"'CapEx PT'!AE16","v":1.248},{"$f":"'CapEx PT'!AF16","v":0},{"$f":"'CapEx PT'!AG16","v":0.1},{"$f":"'CapEx PT'!AH16","v":0.1},{"$f":"'CapEx PT'!AI16","v":0.2},{"$f":"'CapEx PT'!AJ16","v":0.4},{"$f":"'CapEx PT'!AK16","v":0.1},{"$f":"'CapEx PT'!AL16","v":1.4},{"$f":"'CapEx PT'!AM16","v":1.3},{"$f":"'CapEx PT'!AN16","v":1.5},{"$f":"'CapEx PT'!AO16","v":4.3},{"$f":"'CapEx PT'!AP16","v":0},{"$f":"'CapEx PT'!AQ16","v":1.5},{"$f":"'CapEx PT'!AR16","v":3.5},{"$f":"'CapEx PT'!AS16","v":3},{"$f":"'CapEx PT'!AT16","v":8}]
["VEHICLE TERMINAL",{"$f":"'CapEx PT'!B17","v":8.0519999999999994E-2},{"$f":"'CapEx PT'!C17","v":0},{"$f":"'CapEx PT'!D17","v":5.2716800000000008E-2},{"$f":"'CapEx PT'!E17","v":1.3168259999999999E-2},{"$f":"'CapEx PT'!F17","v":0.14640505999999998},{"$f":"'CapEx PT'!G17","v":-4.9759999999999999E-2},{"$f":"'CapEx PT'!H17","v":2.0219999999999998E-2},{"$f":"'CapEx PT'!I17","v":0.24850628},{"$f":"'CapEx PT'!J17","v":0.49885205000000005},{"$f":"'CapEx PT'!K17","v":0.71781833000000006},{"$f":"'CapEx PT'!L17","v":0},{"$f":"'CapEx PT'!M17","v":0.24265239},{"$f":"'CapEx PT'!N17","v":0.56139059999999996},{"$f":"'CapEx PT'!O17","v":1.6090225799999998},{"$f":"'CapEx PT'!P17","v":2.4130655699999997},{"$f":"'CapEx PT'!Q17","v":0},{"$f":"'CapEx PT'!R17","v":5.1970129999999996E-2},{"$f":"'CapEx PT'!S17","v":6.9842600000000017E-3},{"$f":"'CapEx PT'!T17","v":0.84910000000000008},{"$f":"'CapEx PT'!U17","v":0.9080543900000001},{"$f":"'CapEx PT'!V17","v":0},{"$f":"'CapEx PT'!W17","v":0},{"$f":"'CapEx PT'!X17","v":0.22233625000000001},{"$f":"'CapEx PT'!Y17","v":0},{"$f":"'CapEx PT'!Z17","v":0.22233625000000001},{"$f":"'CapEx PT'!AA17","v":0},{"$f":"'CapEx PT'!AB17","v":0},{"$f":"'CapEx PT'!AC17","v":0},{"$f":"'CapEx PT'!AD17","v":0.2},{"$f":"'CapEx PT'!AE17","v":0.2},{"$f":"'CapEx PT'!AF17","v":0},{"$f":"'CapEx PT'!AG17","v":0},{"$f":"'CapEx PT'!AH17","v":0.3},{"$f":"'CapEx PT'!AI17","v":0},{"$f":"'CapEx PT'!AJ17","v":0.3},{"$f":"'CapEx PT'!AK17","v":0},{"$f":"'CapEx PT'!AL17","v":0},{"$f":"'CapEx PT'!AM17","v":0},{"$f":"'CapEx PT'!AN17","v":0},{"$f":"'CapEx PT'!AO17","v":0},{"$f":"'CapEx PT'!AP17","v":0},{"$f":"'CapEx PT'!AQ17","v":0},{"$f":"'CapEx PT'!AR17","v":0},{"$f":"'CapEx PT'!AS17","v":0},{"$f":"'CapEx PT'!AT17","v":0}]
["CORPORATE ",{"$f":"'CapEx PT'!B18","v":0.22147067000000001},{"$f":"'CapEx PT'!C18","v":3.49E-3},{"$f":"'CapEx PT'!D18","v":1.0058374300000001},{"$f":"'CapEx PT'!E18","v":4.0849410000000003E-2},{"$f":"'CapEx PT'!F18","v":1.2716475100000002},{"$f":"'CapEx PT'!G18","v":2.492743E-2},{"$f":"'CapEx PT'!H18","v":3.7433395099999998},{"$f":"'CapEx PT'!I18","v":1.6480429999999999},{"$f":"'CapEx PT'!J18","v":4.4831100000000002E-3},{"$f":"'CapEx PT'!K18","v":5.4207930499999994},{"$f":"'CapEx PT'!L18","v":0.15273583000000002},{"$f":"'CapEx PT'!M18","v":0.85148787999999997},{"$f":"'CapEx PT'!N18","v":0.79710767999999999},{"$f":"'CapEx PT'!O18","v":0.72917360999999992},{"$f":"'CapEx PT'!P18","v":2.5305049999999998},{"$f":"'CapEx PT'!Q18","v":0},{"$f":"'CapEx PT'!R18","v":0},{"$f":"'CapEx PT'!S18","v":0},{"$f":"'CapEx PT'!T18","v":0},{"$f":"'CapEx PT'!U18","v":0},{"$f":"'CapEx PT'!V18","v":0},{"$f":"'CapEx PT'!W18","v":0},{"$f":"'CapEx PT'!X18","v":0},{"$f":"'CapEx PT'!Y18","v":0},{"$f":"'CapEx PT'!Z18","v":0},{"$f":"'CapEx PT'!AA18","v":2.8},{"$f":"'CapEx PT'!AB18","v":0},{"$f":"'CapEx PT'!AC18","v":0},{"$f":"'CapEx PT'!AD18","v":0},{"$f":"'CapEx PT'!AE18","v":2.8},{"$f":"'CapEx PT'!AF18","v":0},{"$f":"'CapEx PT'!AG18","v":0},{"$f":"'CapEx PT'!AH18","v":0},{"$f":"'CapEx PT'!AI18","v":0},{"$f":"'CapEx PT'!AJ18","v":0},{"$f":"'CapEx PT'!AK18","v":0},{"$f":"'CapEx PT'!AL18","v":0},{"$f":"'CapEx PT'!AM18","v":0},{"$f":"'CapEx PT'!AN18","v":0},{"$f":"'CapEx PT'!AO18","v":0},{"$f":"'CapEx PT'!AP18","v":0},{"$f":"'CapEx PT'!AQ18","v":0},{"$f":"'CapEx PT'!AR18","v":0},{"$f":"'CapEx PT'!AS18","v":0},{"$f":"'CapEx PT'!AT18","v":0}]
["CapEx",{"$f":"'CapEx PT'!B19","v":15.620730979999999},{"$f":"'CapEx PT'!C19","v":25.325340759999996},{"$f":"'CapEx PT'!D19","v":33.239218449999996},{"$f":"'CapEx PT'!E19","v":23.75000893},{"$f":"'CapEx PT'!F19","v":97.935299119999996},{"$f":"'CapEx PT'!G19","v":10.812108320000002},{"$f":"'CapEx PT'!H19","v":25.174623089999994},{"$f":"'CapEx PT'!I19","v":13.94435857},{"$f":"'CapEx PT'!J19","v":34.834668890000003},{"$f":"'CapEx PT'!K19","v":84.765758869999999},{"$f":"'CapEx PT'!L19","v":2.3043715899999997},{"$f":"'CapEx PT'!M19","v":4.7330996699999996},{"$f":"'CapEx PT'!N19","v":11.567794199999998},{"$f":"'CapEx PT'!O19","v":9.9487703100000022},{"$f":"'CapEx PT'!P19","v":28.554035769999999},{"$f":"'CapEx PT'!Q19","v":2.0501237499999996},{"$f":"'CapEx PT'!R19","v":5.2307234100000004},{"$f":"'CapEx PT'!S19","v":6.5096236400000009},{"$f":"'CapEx PT'!T19","v":12.912712110000001},{"$f":"'CapEx PT'!U19","v":26.703182910000002},{"$f":"'CapEx PT'!V19","v":0.81563403000000012},{"$f":"'CapEx PT'!W19","v":2.8657834299999996},{"$f":"'CapEx PT'!X19","v":2.3159183200000002},{"$f":"'CapEx PT'!Y19","v":8.6553020900000011},{"$f":"'CapEx PT'!Z19","v":14.652637870000001},{"$f":"'CapEx PT'!AA19","v":3},{"$f":"'CapEx PT'!AB19","v":0.39999999999999997},{"$f":"'CapEx PT'!AC19","v":1.6},{"$f":"'CapEx PT'!AD19","v":2.3000000000000003},{"$f":"'CapEx PT'!AE19","v":7.3},{"$f":"'CapEx PT'!AF19","v":20},{"$f":"'CapEx PT'!AG19","v":8.7999999999999989},{"$f":"'CapEx PT'!AH19","v":11.500000000000002},{"$f":"'CapEx PT'!AI19","v":31.400000000000002},{"$f":"'CapEx PT'!AJ19","v":71.7},{"$f":"'CapEx PT'!AK19","v":15.7},{"$f":"'CapEx PT'!AL19","v":46.3},{"$f":"'CapEx PT'!AM19","v":24.9},{"$f":"'CapEx PT'!AN19","v":32.9},{"$f":"'CapEx PT'!AO19","v":119.8},{"$f":"'CapEx PT'!AP19","v":63.300000000000004},{"$f":"'CapEx PT'!AQ19","v":46.9},{"$f":"'CapEx PT'!AR19","v":62.300000000000004},{"$f":"'CapEx PT'!AS19","v":50.9},{"$f":"'CapEx PT'!AT19","v":223.39999999999998}]
["Fixed and Intangible Assets Reduction",{"$f":"'CapEx PT'!B20","v":1.0901185900000001},{"$f":"'CapEx PT'!C20","v":-12.675612379999999},{"$f":"'CapEx PT'!D20","v":-0.94206210999999995},{"$f":"'CapEx PT'!E20","v":-1.5168445230000001},{"$f":"'CapEx PT'!F20","v":-14.044400422999999},{"$f":"'CapEx PT'!G20","v":-2.1812179700000001},{"$f":"'CapEx PT'!H20","v":-6.8009926400000005},{"$f":"'CapEx PT'!I20","v":-2.096244259999994},{"$f":"'CapEx PT'!J20","v":-2.4450492999999995},{"$f":"'CapEx PT'!K20","v":-13.523504169999994},{"$f":"'CapEx PT'!L20","v":-1.6366099299999999},{"$f":"'CapEx PT'!M20","v":-9.0699080000000015E-2},{"$f":"'CapEx PT'!N20","v":-5.2266431700000009},{"$f":"'CapEx PT'!O20","v":-0.19245187999999999},{"$f":"'CapEx PT'!P20","v":-7.1464040600000009},{"$f":"'CapEx PT'!Q20","v":-0.49113180999999995},{"$f":"'CapEx PT'!R20","v":-2.7973989100000001},{"$f":"'CapEx PT'!S20","v":-0.16833620999999999},{"$f":"'CapEx PT'!T20","v":-31.085423131999999},{"$f":"'CapEx PT'!U20","v":-34.542290061999999},{"$f":"'CapEx PT'!V20","v":-0.28103626999999998},{"$f":"'CapEx PT'!W20","v":-1.5316270000000002E-2},{"$f":"'CapEx PT'!X20","v":-3.8055120200000001},{"$f":"'CapEx PT'!Y20","v":-2.2940820800000008},{"$f":"'CapEx PT'!Z20","v":0},{"$f":"'CapEx PT'!AA20","v":0},{"$f":"'CapEx PT'!AB20","v":-0.35501070000000001},{"$f":"'CapEx PT'!AC20","v":-1.08410922},{"$f":"'CapEx PT'!AD20","v":-0.37857400000000002},{"$f":"'CapEx PT'!AE20","v":-1.81769392},{"$f":"'CapEx PT'!AF20","v":-1.2170868800000001},{"$f":"'CapEx PT'!AG20","v":-0.3557479400000001},{"$f":"'CapEx PT'!AH20","v":0},{"$f":"'CapEx PT'!AI20","v":-5.6505296999999999},{"$f":"'CapEx PT'!AJ20","v":-7.2233645200000005},{"$f":"'CapEx PT'!AK20","v":-0.1},{"$f":"'CapEx PT'!AL20","v":-4.5999999999999996},{"$f":"'CapEx PT'!AM20","v":-0.7},{"$f":"'CapEx PT'!AN20","v":-0.4},{"$f":"'CapEx PT'!AO20","v":-5.8},{"$f":"'CapEx PT'!AP20","v":-37.299999999999997},{"$f":"'CapEx PT'!AQ20","v":-6.2},{"$f":"'CapEx PT'!AR20","v":-7.2},{"$f":"'CapEx PT'!AS20","v":-4.0999999999999996},{"$f":"'CapEx PT'!AT20","v":-54.800000000000004}]

{"sheet":"Cashflow","index":16,"n_rows":66,"n_cols":46,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["(R$ Thousand)","1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020]
[]
["Net cash from operational activities ",{"$f":"'Fluxo de Caixa'!B10","v":60107},{"$f":"'Fluxo de Caixa'!C10","v":105705},{"$f":"'Fluxo de Caixa'!D10","v":144130},{"$f":"'Fluxo de Caixa'!E10","v":138223},{"$f":"'Fluxo de Caixa'!F10","v":448165},{"$f":"'Fluxo de Caixa'!G10","v":92819},{"$f":"'Fluxo de Caixa'!H10","v":114134},{"$f":"'Fluxo de Caixa'!I10","v":88746},{"$f":"'Fluxo de Caixa'!J10","v":115114},{"$f":"'Fluxo de Caixa'!K10","v":410813},{"$f":"'Fluxo de Caixa'!L10","v":53880},{"$f":"'Fluxo de Caixa'!M10","v":58543},{"$f":"'Fluxo de Caixa'!N10","v":88124},{"$f":"'Fluxo de Caixa'!O10","v":64170},{"$f":"'Fluxo de Caixa'!P10","v":264717},{"$f":"'Fluxo de Caixa'!Q10","v":47671},{"$f":"'Fluxo de Caixa'!R10","v":27188},{"$f":"'Fluxo de Caixa'!S10","v":54523},{"$f":"'Fluxo de Caixa'!T10","v":38175},{"$f":"'Fluxo de Caixa'!U10","v":167557},{"$f":"'Fluxo de Caixa'!V10","v":29063},{"$f":"'Fluxo de Caixa'!W10","v":10701},{"$f":"'Fluxo de Caixa'!X10","v":36757},{"$f":"'Fluxo de Caixa'!Y10","v":45217},{"$f":"'Fluxo de Caixa'!Z10","v":121738},{"$f":"'Fluxo de Caixa'!AA10","v":28193},{"$f":"'Fluxo de Caixa'!AB10","v":21560},{"$f":"'Fluxo de Caixa'!AC10","v":9855},{"$f":"'Fluxo de Caixa'!AD10","v":47981},{"$f":"'Fluxo de Caixa'!AE10","v":107589},{"$f":"'Fluxo de Caixa'!AF10","v":15795},{"$f":"'Fluxo de Caixa'!AG10","v":13325},{"$f":"'Fluxo de Caixa'!AH10","v":25950},{"$f":"'Fluxo de Caixa'!AI10","v":20156},{"$f":"'Fluxo de Caixa'!AJ10","v":75226},{"$f":"'Fluxo de Caixa'!AK10","v":21893},{"$f":"'Fluxo de Caixa'!AL10","v":2554},{"$f":"'Fluxo de Caixa'!AM10","v":49947},{"$f":"'Fluxo de Caixa'!AN10","v":24508},{"$f":"'Fluxo de Caixa'!AO10","v":98902},{"$f":"'Fluxo de Caixa'!AP10","v":22896},{"$f":"'Fluxo de Caixa'!AQ10","v":44002},{"$f":"'Fluxo de Caixa'!AR10","v":41267},{"$f":"'Fluxo de Caixa'!AS10","v":149469},{"$f":"'Fluxo de Caixa'!AT10","v":257634}]
["Cash generated in operations ",{"$f":"'Fluxo de Caixa'!B11","v":117465},{"$f":"'Fluxo de Caixa'!C11","v":152070},{"$f":"'Fluxo de Caixa'!D11","v":173677},{"$f":"'Fluxo de Caixa'!E11","v":154738},{"$f":"'Fluxo de Caixa'!F11","v":597950},{"$f":"'Fluxo de Caixa'!G11","v":165321},{"$f":"'Fluxo de Caixa'!H11","v":141970},{"$f":"'Fluxo de Caixa'!I11","v":118978},{"$f":"'Fluxo de Caixa'!J11","v":115136},{"$f":"'Fluxo de Caixa'!K11","v":541405},{"$f":"'Fluxo de Caixa'!L11","v":101948},{"$f":"'Fluxo de Caixa'!M11","v":93164},{"$f":"'Fluxo de Caixa'!N11","v":80788},{"$f":"'Fluxo de Caixa'!O11","v":62680},{"$f":"'Fluxo de Caixa'!P11","v":338580},{"$f":"'Fluxo de Caixa'!Q11","v":50633},{"$f":"'Fluxo de Caixa'!R11","v":11082},{"$f":"'Fluxo de Caixa'!S11","v":101377},{"$f":"'Fluxo de Caixa'!T11","v":35541},{"$f":"'Fluxo de Caixa'!U11","v":198633},{"$f":"'Fluxo de Caixa'!V11","v":31881},{"$f":"'Fluxo de Caixa'!W11","v":31686},{"$f":"'Fluxo de Caixa'!X11","v":44351},{"$f":"'Fluxo de Caixa'!Y11","v":34428},{"$f":"'Fluxo de Caixa'!Z11","v":142346},{"$f":"'Fluxo de Caixa'!AA11","v":62083},{"$f":"'Fluxo de Caixa'!AB11","v":26147},{"$f":"'Fluxo de Caixa'!AC11","v":59787},{"$f":"'Fluxo de Caixa'!AD11","v":53398},{"$f":"'Fluxo de Caixa'!AE11","v":201415},{"$f":"'Fluxo de Caixa'!AF11","v":47382},{"$f":"'Fluxo de Caixa'!AG11","v":55035},{"$f":"'Fluxo de Caixa'!AH11","v":73641},{"$f":"'Fluxo de Caixa'!AI11","v":57840},{"$f":"'Fluxo de Caixa'!AJ11","v":233898},{"$f":"'Fluxo de Caixa'!AK11","v":44888},{"$f":"'Fluxo de Caixa'!AL11","v":66390},{"$f":"'Fluxo de Caixa'!AM11","v":75472},{"$f":"'Fluxo de Caixa'!AN11","v":82372},{"$f":"'Fluxo de Caixa'!AO11","v":269122},{"$f":"'Fluxo de Caixa'!AP11","v":50646},{"$f":"'Fluxo de Caixa'!AQ11","v":57960},{"$f":"'Fluxo de Caixa'!AR11","v":57502},{"$f":"'Fluxo de Caixa'!AS11","v":91526},{"$f":"'Fluxo de Caixa'!AT11","v":257634}]
["Income before taxes and sharing",{"$f":"'Fluxo de Caixa'!B12","v":68837},{"$f":"'Fluxo de Caixa'!C12","v":92365},{"$f":"'Fluxo de Caixa'!D12","v":123697},{"$f":"'Fluxo de Caixa'!E12","v":96353},{"$f":"'Fluxo de Caixa'!F12","v":381252},{"$f":"'Fluxo de Caixa'!G12","v":117473},{"$f":"'Fluxo de Caixa'!H12","v":86978},{"$f":"'Fluxo de Caixa'!I12","v":70754},{"$f":"'Fluxo de Caixa'!J12","v":88630},{"$f":"'Fluxo de Caixa'!K12","v":363835},{"$f":"'Fluxo de Caixa'!L12","v":51947},{"$f":"'Fluxo de Caixa'!M12","v":41092},{"$f":"'Fluxo de Caixa'!N12","v":27494},{"$f":"'Fluxo de Caixa'!O12","v":6645},{"$f":"'Fluxo de Caixa'!P12","v":127178},{"$f":"'Fluxo de Caixa'!Q12","v":25759},{"$f":"'Fluxo de Caixa'!R12","v":10540},{"$f":"'Fluxo de Caixa'!S12","v":-9774},{"$f":"'Fluxo de Caixa'!T12","v":-40744},{"$f":"'Fluxo de Caixa'!U12","v":-14219},{"$f":"'Fluxo de Caixa'!V12","v":-14711},{"$f":"'Fluxo de Caixa'!W12","v":-5254},{"$f":"'Fluxo de Caixa'!X12","v":-538},{"$f":"'Fluxo de Caixa'!Y12","v":-1776},{"$f":"'Fluxo de Caixa'!Z12","v":-22279},{"$f":"'Fluxo de Caixa'!AA12","v":1255},{"$f":"'Fluxo de Caixa'!AB12","v":-32645},{"$f":"'Fluxo de Caixa'!AC12","v":-233},{"$f":"'Fluxo de Caixa'!AD12","v":448},{"$f":"'Fluxo de Caixa'!AE12","v":-31175},{"$f":"'Fluxo de Caixa'!AF12","v":-9036},{"$f":"'Fluxo de Caixa'!AG12","v":-4706},{"$f":"'Fluxo de Caixa'!AH12","v":14945},{"$f":"'Fluxo de Caixa'!AI12","v":6978},{"$f":"'Fluxo de Caixa'!AJ12","v":8181},{"$f":"'Fluxo de Caixa'!AK12","v":-12676},{"$f":"'Fluxo de Caixa'!AL12","v":11029},{"$f":"'Fluxo de Caixa'!AM12","v":10904},{"$f":"'Fluxo de Caixa'!AN12","v":15739},{"$f":"'Fluxo de Caixa'!AO12","v":24996},{"$f":"'Fluxo de Caixa'!AP12","v":-18966},{"$f":"'Fluxo de Caixa'!AQ12","v":-12207},{"$f":"'Fluxo de Caixa'!AR12","v":-8211},{"$f":"'Fluxo de Caixa'!AS12","v":21721},{"$f":"'Fluxo de Caixa'!AT12","v":-17663}]
["Inflation adjustment and exchange rate change",{"$f":"'Fluxo de Caixa'!B13","v":-2473},{"$f":"'Fluxo de Caixa'!C13","v":10018},{"$f":"'Fluxo de Caixa'!D13","v":1108},{"$f":"'Fluxo de Caixa'!E13","v":942},{"$f":"'Fluxo de Caixa'!F13","v":9595},{"$f":"'Fluxo de Caixa'!G13","v":-222},{"$f":"'Fluxo de Caixa'!H13","v":6458},{"$f":"'Fluxo de Caixa'!I13","v":1752},{"$f":"'Fluxo de Caixa'!J13","v":2965},{"$f":"'Fluxo de Caixa'!K13","v":10953},{"$f":"'Fluxo de Caixa'!L13","v":-990},{"$f":"'Fluxo de Caixa'!M13","v":-659},{"$f":"'Fluxo de Caixa'!N13","v":4953},{"$f":"'Fluxo de Caixa'!O13","v":3602},{"$f":"'Fluxo de Caixa'!P13","v":6906},{"$f":"'Fluxo de Caixa'!Q13","v":7086},{"$f":"'Fluxo de Caixa'!R13","v":-960},{"$f":"'Fluxo de Caixa'!S13","v":8385},{"$f":"'Fluxo de Caixa'!T13","v":-474},{"$f":"'Fluxo de Caixa'!U13","v":14037},{"$f":"'Fluxo de Caixa'!V13","v":-1010},{"$f":"'Fluxo de Caixa'!W13","v":-495},{"$f":"'Fluxo de Caixa'!X13","v":1202},{"$f":"'Fluxo de Caixa'!Y13","v":513},{"$f":"'Fluxo de Caixa'!Z13","v":210},{"$f":"'Fluxo de Caixa'!AA13","v":224},{"$f":"'Fluxo de Caixa'!AB13","v":464},{"$f":"'Fluxo de Caixa'!AC13","v":587},{"$f":"'Fluxo de Caixa'!AD13","v":196},{"$f":"'Fluxo de Caixa'!AE13","v":1471},{"$f":"'Fluxo de Caixa'!AF13","v":776},{"$f":"'Fluxo de Caixa'!AG13","v":1788},{"$f":"'Fluxo de Caixa'!AH13","v":796},{"$f":"'Fluxo de Caixa'!AI13","v":-1514},{"$f":"'Fluxo de Caixa'!AJ13","v":1846},{"$f":"'Fluxo de Caixa'!AK13","v":-682},{"$f":"'Fluxo de Caixa'!AL13","v":-295},{"$f":"'Fluxo de Caixa'!AM13","v":430},{"$f":"'Fluxo de Caixa'!AN13","v":2630},{"$f":"'Fluxo de Caixa'!AO13","v":2083},{"$f":"'Fluxo de Caixa'!AP13","v":4772},{"$f":"'Fluxo de Caixa'!AQ13","v":750},{"$f":"'Fluxo de Caixa'!AR13","v":2111},{"$f":"'Fluxo de Caixa'!AS13","v":957},{"$f":"'Fluxo de Caixa'!AT13","v":8590}]
["Depreciation and amortization",{"$f":"'Fluxo de Caixa'!B14","v":29980},{"$f":"'Fluxo de Caixa'!C14","v":31515},{"$f":"'Fluxo de Caixa'!D14","v":32412},{"$f":"'Fluxo de Caixa'!E14","v":32906},{"$f":"'Fluxo de Caixa'!F14","v":126813},{"$f":"'Fluxo de Caixa'!G14","v":33401},{"$f":"'Fluxo de Caixa'!H14","v":34051},{"$f":"'Fluxo de Caixa'!I14","v":34073},{"$f":"'Fluxo de Caixa'!J14","v":34054},{"$f":"'Fluxo de Caixa'!K14","v":135579},{"$f":"'Fluxo de Caixa'!L14","v":35229},{"$f":"'Fluxo de Caixa'!M14","v":35172},{"$f":"'Fluxo de Caixa'!N14","v":34451},{"$f":"'Fluxo de Caixa'!O14","v":35389},{"$f":"'Fluxo de Caixa'!P14","v":140241},{"$f":"'Fluxo de Caixa'!Q14","v":35111},{"$f":"'Fluxo de Caixa'!R14","v":34897},{"$f":"'Fluxo de Caixa'!S14","v":37109},{"$f":"'Fluxo de Caixa'!T14","v":24470},{"$f":"'Fluxo de Caixa'!U14","v":131587},{"$f":"'Fluxo de Caixa'!V14","v":24041},{"$f":"'Fluxo de Caixa'!W14","v":24155},{"$f":"'Fluxo de Caixa'!X14","v":24005},{"$f":"'Fluxo de Caixa'!Y14","v":23821},{"$f":"'Fluxo de Caixa'!Z14","v":96022},{"$f":"'Fluxo de Caixa'!AA14","v":33452},{"$f":"'Fluxo de Caixa'!AB14","v":33582},{"$f":"'Fluxo de Caixa'!AC14","v":33863},{"$f":"'Fluxo de Caixa'!AD14","v":32085},{"$f":"'Fluxo de Caixa'!AE14","v":132982},{"$f":"'Fluxo de Caixa'!AF14","v":31007},{"$f":"'Fluxo de Caixa'!AG14","v":30914},{"$f":"'Fluxo de Caixa'!AH14","v":30825},{"$f":"'Fluxo de Caixa'!AI14","v":31420},{"$f":"'Fluxo de Caixa'!AJ14","v":124166},{"$f":"'Fluxo de Caixa'!AK14","v":32491},{"$f":"'Fluxo de Caixa'!AL14","v":32795},{"$f":"'Fluxo de Caixa'!AM14","v":33300},{"$f":"'Fluxo de Caixa'!AN14","v":37064},{"$f":"'Fluxo de Caixa'!AO14","v":135650},{"$f":"'Fluxo de Caixa'!AP14","v":35061},{"$f":"'Fluxo de Caixa'!AQ14","v":36511},{"$f":"'Fluxo de Caixa'!AR14","v":39272},{"$f":"'Fluxo de Caixa'!AS14","v":41519},{"$f":"'Fluxo de Caixa'!AT14","v":152363}]
["Provision and Write-off for Unfeasible Investment Projects",{"$f":"'Fluxo de Caixa'!B15","v":5570},{"$f":"'Fluxo de Caixa'!C15","v":6448},{"$f":"'Fluxo de Caixa'!D15","v":5012},{"$f":"'Fluxo de Caixa'!E15","v":6627},{"$f":"'Fluxo de Caixa'!F15","v":23657},{"$f":"'Fluxo de Caixa'!G15","v":3930},{"$f":"'Fluxo de Caixa'!H15","v":5396},{"$f":"'Fluxo de Caixa'!I15","v":3373},{"$f":"'Fluxo de Caixa'!J15","v":-28271},{"$f":"'Fluxo de Caixa'!K15","v":-15572},{"$f":"'Fluxo de Caixa'!L15","v":5891},{"$f":"'Fluxo de Caixa'!M15","v":5152},{"$f":"'Fluxo de Caixa'!N15","v":4539},{"$f":"'Fluxo de Caixa'!O15","v":6580},{"$f":"'Fluxo de Caixa'!P15","v":22162},{"$f":"'Fluxo de Caixa'!Q15","v":-87076},{"$f":"'Fluxo de Caixa'!R15","v":892},{"$f":"'Fluxo de Caixa'!S15","v":3511},{"$f":"'Fluxo de Caixa'!T15","v":9631},{"$f":"'Fluxo de Caixa'!U15","v":-73042},{"$f":"'Fluxo de Caixa'!V15","v":2975},{"$f":"'Fluxo de Caixa'!W15","v":2203},{"$f":"'Fluxo de Caixa'!X15","v":6184},{"$f":"'Fluxo de Caixa'!Y15","v":1131},{"$f":"'Fluxo de Caixa'!Z15","v":12493},{"$f":"'Fluxo de Caixa'!AA15","v":2439},{"$f":"'Fluxo de Caixa'!AB15","v":2408},{"$f":"'Fluxo de Caixa'!AC15","v":1224},{"$f":"'Fluxo de Caixa'!AD15","v":458},{"$f":"'Fluxo de Caixa'!AE15","v":6529},{"$f":"'Fluxo de Caixa'!AF15","v":1447},{"$f":"'Fluxo de Caixa'!AG15","v":3167},{"$f":"'Fluxo de Caixa'!AH15","v":3945},{"$f":"'Fluxo de Caixa'!AI15","v":1025},{"$f":"'Fluxo de Caixa'!AJ15","v":9584},{"$f":"'Fluxo de Caixa'!AK15","v":1832},{"$f":"'Fluxo de Caixa'!AL15","v":1383},{"$f":"'Fluxo de Caixa'!AM15","v":6209},{"$f":"'Fluxo de Caixa'!AN15","v":4456},{"$f":"'Fluxo de Caixa'!AO15","v":13880},{"$f":"'Fluxo de Caixa'!AP15","v":3795},{"$f":"'Fluxo de Caixa'!AQ15","v":6222},{"$f":"'Fluxo de Caixa'!AR15","v":5580},{"$f":"'Fluxo de Caixa'!AS15","v":7314},{"$f":"'Fluxo de Caixa'!AT15","v":22911}]
["Stock option plan",{"$f":"'Fluxo de Caixa'!B16","v":1562},{"$f":"'Fluxo de Caixa'!C16","v":1365},{"$f":"'Fluxo de Caixa'!D16","v":1289},{"$f":"'Fluxo de Caixa'!E16","v":1282},{"$f":"'Fluxo de Caixa'!F16","v":5498},{"$f":"'Fluxo de Caixa'!G16","v":1600},{"$f":"'Fluxo de Caixa'!H16","v":1527},{"$f":"'Fluxo de Caixa'!I16","v":1484},{"$f":"'Fluxo de Caixa'!J16","v":1318},{"$f":"'Fluxo de Caixa'!K16","v":5929},{"$f":"'Fluxo de Caixa'!L16","v":1242},{"$f":"'Fluxo de Caixa'!M16","v":1257},{"$f":"'Fluxo de Caixa'!N16","v":1617},{"$f":"'Fluxo de Caixa'!O16","v":1385},{"$f":"'Fluxo de Caixa'!P16","v":5501},{"$f":"'Fluxo de Caixa'!Q16","v":874},{"$f":"'Fluxo de Caixa'!R16","v":2068},{"$f":"'Fluxo de Caixa'!S16","v":1507},{"$f":"'Fluxo de Caixa'!T16","v":1506},{"$f":"'Fluxo de Caixa'!U16","v":5955},{"$f":"'Fluxo de Caixa'!V16","v":1127},{"$f":"'Fluxo de Caixa'!W16","v":1495},{"$f":"'Fluxo de Caixa'!X16","v":1496},{"$f":"'Fluxo de Caixa'!Y16","v":149},{"$f":"'Fluxo de Caixa'!Z16","v":4267},{"$f":"'Fluxo de Caixa'!AA16","v":751},{"$f":"'Fluxo de Caixa'!AB16","v":379},{"$f":"'Fluxo de Caixa'!AC16","v":1087},{"$f":"'Fluxo de Caixa'!AD16","v":1460},{"$f":"'Fluxo de Caixa'!AE16","v":3677},{"$f":"'Fluxo de Caixa'!AF16","v":1330},{"$f":"'Fluxo de Caixa'!AG16","v":1167},{"$f":"'Fluxo de Caixa'!AH16","v":829},{"$f":"'Fluxo de Caixa'!AI16","v":2343},{"$f":"'Fluxo de Caixa'!AJ16","v":5669},{"$f":"'Fluxo de Caixa'!AK16","v":1088},{"$f":"'Fluxo de Caixa'!AL16","v":888},{"$f":"'Fluxo de Caixa'!AM16","v":203},{"$f":"'Fluxo de Caixa'!AN16","v":335},{"$f":"'Fluxo de Caixa'!AO16","v":2514},{"$f":"'Fluxo de Caixa'!AP16","v":563},{"$f":"'Fluxo de Caixa'!AQ16","v":1697},{"$f":"'Fluxo de Caixa'!AR16","v":-1195},{"$f":"'Fluxo de Caixa'!AS16","v":339},{"$f":"'Fluxo de Caixa'!AT16","v":1404}]
["Write-offs and income in the sale of permanent assets",{"$f":"'Fluxo de Caixa'!B17","v":123},{"$f":"'Fluxo de Caixa'!C17","v":-534},{"$f":"'Fluxo de Caixa'!D17","v":70},{"$f":"'Fluxo de Caixa'!E17","v":-180},{"$f":"'Fluxo de Caixa'!F17","v":-521},{"$f":"'Fluxo de Caixa'!G17","v":1064},{"$f":"'Fluxo de Caixa'!H17","v":-1198},{"$f":"'Fluxo de Caixa'!I17","v":-204},{"$f":"'Fluxo de Caixa'!J17","v":-156},{"$f":"'Fluxo de Caixa'!K17","v":-494},{"$f":"'Fluxo de Caixa'!L17","v":13},{"$f":"'Fluxo de Caixa'!M17","v":27},{"$f":"'Fluxo de Caixa'!N17","v":-189},{"$f":"'Fluxo de Caixa'!O17","v":-2},{"$f":"'Fluxo de Caixa'!P17","v":-151},{"$f":"'Fluxo de Caixa'!Q17","v":45},{"$f":"'Fluxo de Caixa'!R17","v":1210},{"$f":"'Fluxo de Caixa'!S17","v":21},{"$f":"'Fluxo de Caixa'!T17","v":130},{"$f":"'Fluxo de Caixa'!U17","v":1406},{"$f":"'Fluxo de Caixa'!V17","v":63},{"$f":"'Fluxo de Caixa'!W17","v":0},{"$f":"'Fluxo de Caixa'!X17","v":-5},{"$f":"'Fluxo de Caixa'!Y17","v":33},{"$f":"'Fluxo de Caixa'!Z17","v":91},{"$f":"'Fluxo de Caixa'!AA17","v":0},{"$f":"'Fluxo de Caixa'!AB17","v":336},{"$f":"'Fluxo de Caixa'!AC17","v":-569},{"$f":"'Fluxo de Caixa'!AD17","v":193},{"$f":"'Fluxo de Caixa'!AE17","v":-40},{"$f":"'Fluxo de Caixa'!AF17","v":-258},{"$f":"'Fluxo de Caixa'!AG17","v":18},{"$f":"'Fluxo de Caixa'!AH17","v":0},{"$f":"'Fluxo de Caixa'!AI17","v":154},{"$f":"'Fluxo de Caixa'!AJ17","v":-86},{"$f":"'Fluxo de Caixa'!AK17","v":3},{"$f":"'Fluxo de Caixa'!AL17","v":-207},{"$f":"'Fluxo de Caixa'!AM17","v":-25},{"$f":"'Fluxo de Caixa'!AN17","v":-33},{"$f":"'Fluxo de Caixa'!AO17","v":-262},{"$f":"'Fluxo de Caixa'!AP17","v":-169},{"$f":"'Fluxo de Caixa'!AQ17","v":965},{"$f":"'Fluxo de Caixa'!AR17","v":-1808},{"$f":"'Fluxo de Caixa'!AS17","v":653},{"$f":"'Fluxo de Caixa'!AT17","v":-359}]
["Interest on debentures",{"$f":"'Fluxo de Caixa'!B18","v":2022},{"$f":"'Fluxo de Caixa'!C18","v":1197},{"$f":"'Fluxo de Caixa'!D18","v":854},{"$f":"'Fluxo de Caixa'!E18","v":742},{"$f":"'Fluxo de Caixa'!F18","v":4815},{"$f":"'Fluxo de Caixa'!G18","v":737},{"$f":"'Fluxo de Caixa'!H18","v":261},{"$f":"'Fluxo de Caixa'!I18","v":0},{"$f":"'Fluxo de Caixa'!J18","v":0},{"$f":"'Fluxo de Caixa'!K18","v":998},{"$f":"'Fluxo de Caixa'!L18","v":0},{"$f":"'Fluxo de Caixa'!M18","v":3243},{"$f":"'Fluxo de Caixa'!N18","v":3050},{"$f":"'Fluxo de Caixa'!O18","v":3029},{"$f":"'Fluxo de Caixa'!P18","v":9322},{"$f":"'Fluxo de Caixa'!Q18","v":3011},{"$f":"'Fluxo de Caixa'!R18","v":2624},{"$f":"'Fluxo de Caixa'!S18","v":5647},{"$f":"'Fluxo de Caixa'!T18","v":6561},{"$f":"'Fluxo de Caixa'!U18","v":17843},{"$f":"'Fluxo de Caixa'!V18","v":6221},{"$f":"'Fluxo de Caixa'!W18","v":6119},{"$f":"'Fluxo de Caixa'!X18","v":6237},{"$f":"'Fluxo de Caixa'!Y18","v":5364},{"$f":"'Fluxo de Caixa'!Z18","v":23941},{"$f":"'Fluxo de Caixa'!AA18","v":4179},{"$f":"'Fluxo de Caixa'!AB18","v":2764},{"$f":"'Fluxo de Caixa'!AC18","v":2032},{"$f":"'Fluxo de Caixa'!AD18","v":1969},{"$f":"'Fluxo de Caixa'!AE18","v":10944},{"$f":"'Fluxo de Caixa'!AF18","v":1037},{"$f":"'Fluxo de Caixa'!AG18","v":774},{"$f":"'Fluxo de Caixa'!AH18","v":342},{"$f":"'Fluxo de Caixa'!AI18","v":0},{"$f":"'Fluxo de Caixa'!AJ18","v":2153},{"$f":"'Fluxo de Caixa'!AK18","v":0},{"$f":"'Fluxo de Caixa'!AL18","v":3700},{"$f":"'Fluxo de Caixa'!AM18","v":5547},{"$f":"'Fluxo de Caixa'!AN18","v":4839},{"$f":"'Fluxo de Caixa'!AO18","v":14086},{"$f":"'Fluxo de Caixa'!AP18","v":3777},{"$f":"'Fluxo de Caixa'!AQ18","v":2926},{"$f":"'Fluxo de Caixa'!AR18","v":2217},{"$f":"'Fluxo de Caixa'!AS18","v":1956},{"$f":"'Fluxo de Caixa'!AT18","v":10876}]
["Calculated Interest on Loans",{"$f":"'Fluxo de Caixa'!B19","v":11844},{"$f":"'Fluxo de Caixa'!C19","v":9696},{"$f":"'Fluxo de Caixa'!D19","v":9235},{"$f":"'Fluxo de Caixa'!E19","v":8696},{"$f":"'Fluxo de Caixa'!F19","v":39471},{"$f":"'Fluxo de Caixa'!G19","v":6724},{"$f":"'Fluxo de Caixa'!H19","v":7106},{"$f":"'Fluxo de Caixa'!I19","v":7226},{"$f":"'Fluxo de Caixa'!J19","v":7584},{"$f":"'Fluxo de Caixa'!K19","v":28640},{"$f":"'Fluxo de Caixa'!L19","v":7027},{"$f":"'Fluxo de Caixa'!M19","v":6767},{"$f":"'Fluxo de Caixa'!N19","v":6594},{"$f":"'Fluxo de Caixa'!O19","v":6714},{"$f":"'Fluxo de Caixa'!P19","v":27102},{"$f":"'Fluxo de Caixa'!Q19","v":6460},{"$f":"'Fluxo de Caixa'!R19","v":6702},{"$f":"'Fluxo de Caixa'!S19","v":6742},{"$f":"'Fluxo de Caixa'!T19","v":4438},{"$f":"'Fluxo de Caixa'!U19","v":24342},{"$f":"'Fluxo de Caixa'!V19","v":3873},{"$f":"'Fluxo de Caixa'!W19","v":3620},{"$f":"'Fluxo de Caixa'!X19","v":2477},{"$f":"'Fluxo de Caixa'!Y19","v":2796},{"$f":"'Fluxo de Caixa'!Z19","v":12766},{"$f":"'Fluxo de Caixa'!AA19","v":2452},{"$f":"'Fluxo de Caixa'!AB19","v":2636},{"$f":"'Fluxo de Caixa'!AC19","v":5035},{"$f":"'Fluxo de Caixa'!AD19","v":3459},{"$f":"'Fluxo de Caixa'!AE19","v":13582},{"$f":"'Fluxo de Caixa'!AF19","v":3572},{"$f":"'Fluxo de Caixa'!AG19","v":3551},{"$f":"'Fluxo de Caixa'!AH19","v":3534},{"$f":"'Fluxo de Caixa'!AI19","v":3907},{"$f":"'Fluxo de Caixa'!AJ19","v":14564},{"$f":"'Fluxo de Caixa'!AK19","v":3527},{"$f":"'Fluxo de Caixa'!AL19","v":2873},{"$f":"'Fluxo de Caixa'!AM19","v":2427},{"$f":"'Fluxo de Caixa'!AN19","v":1001},{"$f":"'Fluxo de Caixa'!AO19","v":9828},{"$f":"'Fluxo de Caixa'!AP19","v":973},{"$f":"'Fluxo de Caixa'!AQ19","v":807},{"$f":"'Fluxo de Caixa'!AR19","v":677},{"$f":"'Fluxo de Caixa'!AS19","v":597},{"$f":"'Fluxo de Caixa'!AT19","v":3054}]
["Interest on interest earning bank deposit",{"$f":"'Fluxo de Caixa'!B20","v":0},{"$f":"'Fluxo de Caixa'!C20","v":0},{"$f":"'Fluxo de Caixa'!D20","v":0},{"$f":"'Fluxo de Caixa'!E20","v":0},{"$f":"'Fluxo de Caixa'!F20","v":0},{"$f":"'Fluxo de Caixa'!G20","v":0},{"$f":"'Fluxo de Caixa'!H20","v":0},{"$f":"'Fluxo de Caixa'!I20","v":0},{"$f":"'Fluxo de Caixa'!J20","v":0},{"$f":"'Fluxo de Caixa'!K20","v":0},{"$f":"'Fluxo de Caixa'!L20","v":0},{"$f":"'Fluxo de Caixa'!M20","v":0},{"$f":"'Fluxo de Caixa'!N20","v":0},{"$f":"'Fluxo de Caixa'!O20","v":0},{"$f":"'Fluxo de Caixa'!P20","v":0},{"$f":"'Fluxo de Caixa'!Q20","v":0},{"$f":"'Fluxo de Caixa'!R20","v":0},{"$f":"'Fluxo de Caixa'!S20","v":0},{"$f":"'Fluxo de Caixa'!T20","v":0},{"$f":"'Fluxo de Caixa'!U20","v":0},{"$f":"'Fluxo de Caixa'!V20","v":0},{"$f":"'Fluxo de Caixa'!W20","v":0},{"$f":"'Fluxo de Caixa'!X20","v":0},{"$f":"'Fluxo de Caixa'!Y20","v":0},{"$f":"'Fluxo de Caixa'!Z20","v":0},{"$f":"'Fluxo de Caixa'!AA20","v":0},{"$f":"'Fluxo de Caixa'!AB20","v":0},{"$f":"'Fluxo de Caixa'!AC20","v":0},{"$f":"'Fluxo de Caixa'!AD20","v":0},{"$f":"'Fluxo de Caixa'!AE20","v":0},{"$f":"'Fluxo de Caixa'!AF20","v":0},{"$f":"'Fluxo de Caixa'!AG20","v":0},{"$f":"'Fluxo de Caixa'!AH20","v":0},{"$f":"'Fluxo de Caixa'!AI20","v":0},{"$f":"'Fluxo de Caixa'!AJ20","v":0},{"$f":"'Fluxo de Caixa'!AK20","v":0},{"$f":"'Fluxo de Caixa'!AL20","v":-2059},{"$f":"'Fluxo de Caixa'!AM20","v":-4158},{"$f":"'Fluxo de Caixa'!AN20","v":-1796},{"$f":"'Fluxo de Caixa'!AO20","v":-8013},{"$f":"'Fluxo de Caixa'!AP20","v":467},{"$f":"'Fluxo de Caixa'!AQ20","v":580},{"$f":"'Fluxo de Caixa'!AR20","v":0},{"$f":"'Fluxo de Caixa'!AS20","v":-2139},{"$f":"'Fluxo de Caixa'!AT20","v":-1092}]
["Post-employment benefit - Health Care Plans",{"$f":"'Fluxo de Caixa'!B21","v":0},{"$f":"'Fluxo de Caixa'!C21","v":0},{"$f":"'Fluxo de Caixa'!D21","v":0},{"$f":"'Fluxo de Caixa'!E21","v":7370},{"$f":"'Fluxo de Caixa'!F21","v":7370},{"$f":"'Fluxo de Caixa'!G21","v":520},{"$f":"'Fluxo de Caixa'!H21","v":520},{"$f":"'Fluxo de Caixa'!I21","v":520},{"$f":"'Fluxo de Caixa'!J21","v":345},{"$f":"'Fluxo de Caixa'!K21","v":1905},{"$f":"'Fluxo de Caixa'!L21","v":663},{"$f":"'Fluxo de Caixa'!M21","v":665},{"$f":"'Fluxo de Caixa'!N21","v":664},{"$f":"'Fluxo de Caixa'!O21","v":228},{"$f":"'Fluxo de Caixa'!P21","v":2220},{"$f":"'Fluxo de Caixa'!Q21","v":921},{"$f":"'Fluxo de Caixa'!R21","v":922},{"$f":"'Fluxo de Caixa'!S21","v":922},{"$f":"'Fluxo de Caixa'!T21","v":375},{"$f":"'Fluxo de Caixa'!U21","v":3140},{"$f":"'Fluxo de Caixa'!V21","v":898},{"$f":"'Fluxo de Caixa'!W21","v":897},{"$f":"'Fluxo de Caixa'!X21","v":897},{"$f":"'Fluxo de Caixa'!Y21","v":294},{"$f":"'Fluxo de Caixa'!Z21","v":2986},{"$f":"'Fluxo de Caixa'!AA21","v":991},{"$f":"'Fluxo de Caixa'!AB21","v":995},{"$f":"'Fluxo de Caixa'!AC21","v":991},{"$f":"'Fluxo de Caixa'!AD21","v":196},{"$f":"'Fluxo de Caixa'!AE21","v":3173},{"$f":"'Fluxo de Caixa'!AF21","v":1263},{"$f":"'Fluxo de Caixa'!AG21","v":1263},{"$f":"'Fluxo de Caixa'!AH21","v":1263},{"$f":"'Fluxo de Caixa'!AI21","v":1125},{"$f":"'Fluxo de Caixa'!AJ21","v":4914},{"$f":"'Fluxo de Caixa'!AK21","v":1176},{"$f":"'Fluxo de Caixa'!AL21","v":1175},{"$f":"'Fluxo de Caixa'!AM21","v":1175},{"$f":"'Fluxo de Caixa'!AN21","v":1505},{"$f":"'Fluxo de Caixa'!AO21","v":5031},{"$f":"'Fluxo de Caixa'!AP21","v":1950},{"$f":"'Fluxo de Caixa'!AQ21","v":1949},{"$f":"'Fluxo de Caixa'!AR21","v":1948},{"$f":"'Fluxo de Caixa'!AS21","v":1418},{"$f":"'Fluxo de Caixa'!AT21","v":7265}]
["Asset impairment losses",{"$f":"'Fluxo de Caixa'!B22","v":0},{"$f":"'Fluxo de Caixa'!C22","v":0},{"$f":"'Fluxo de Caixa'!D22","v":0},{"$f":"'Fluxo de Caixa'!E22","v":0},{"$f":"'Fluxo de Caixa'!F22","v":0},{"$f":"'Fluxo de Caixa'!G22","v":0},{"$f":"'Fluxo de Caixa'!H22","v":0},{"$f":"'Fluxo de Caixa'!I22","v":0},{"$f":"'Fluxo de Caixa'!J22","v":0},{"$f":"'Fluxo de Caixa'!K22","v":0},{"$f":"'Fluxo de Caixa'!L22","v":0},{"$f":"'Fluxo de Caixa'!M22","v":0},{"$f":"'Fluxo de Caixa'!N22","v":0},{"$f":"'Fluxo de Caixa'!O22","v":0},{"$f":"'Fluxo de Caixa'!P22","v":0},{"$f":"'Fluxo de Caixa'!Q22","v":0},{"$f":"'Fluxo de Caixa'!R22","v":0},{"$f":"'Fluxo de Caixa'!S22","v":0},{"$f":"'Fluxo de Caixa'!T22","v":30639},{"$f":"'Fluxo de Caixa'!U22","v":30639},{"$f":"'Fluxo de Caixa'!V22","v":0},{"$f":"'Fluxo de Caixa'!W22","v":0},{"$f":"'Fluxo de Caixa'!X22","v":0},{"$f":"'Fluxo de Caixa'!Y22","v":0},{"$f":"'Fluxo de Caixa'!Z22","v":0},{"$f":"'Fluxo de Caixa'!AA22","v":0},{"$f":"'Fluxo de Caixa'!AB22","v":0},{"$f":"'Fluxo de Caixa'!AC22","v":0},{"$f":"'Fluxo de Caixa'!AD22","v":0},{"$f":"'Fluxo de Caixa'!AE22","v":0},{"$f":"'Fluxo de Caixa'!AF22","v":0},{"$f":"'Fluxo de Caixa'!AG22","v":0},{"$f":"'Fluxo de Caixa'!AH22","v":0},{"$f":"'Fluxo de Caixa'!AI22","v":0},{"$f":"'Fluxo de Caixa'!AJ22","v":0},{"$f":"'Fluxo de Caixa'!AK22","v":0},{"$f":"'Fluxo de Caixa'!AL22","v":0},{"$f":"'Fluxo de Caixa'!AM22","v":0},{"$f":"'Fluxo de Caixa'!AN22","v":0},{"$f":"'Fluxo de Caixa'!AO22","v":0},{"$f":"'Fluxo de Caixa'!AP22","v":0},{"$f":"'Fluxo de Caixa'!AQ22","v":0},{"$f":"'Fluxo de Caixa'!AR22","v":0},{"$f":"'Fluxo de Caixa'!AS22","v":0},{"$f":"'Fluxo de Caixa'!AT22","v":0}]
["Allowance/Reversal for doubtful accounts and bad debt losses",{"$f":"'Fluxo de Caixa'!B23","v":0},{"$f":"'Fluxo de Caixa'!C23","v":0},{"$f":"'Fluxo de Caixa'!D23","v":0},{"$f":"'Fluxo de Caixa'!E23","v":0},{"$f":"'Fluxo de Caixa'!F23","v":0},{"$f":"'Fluxo de Caixa'!G23","v":94},{"$f":"'Fluxo de Caixa'!H23","v":871},{"$f":"'Fluxo de Caixa'!I23","v":0},{"$f":"'Fluxo de Caixa'!J23","v":8667},{"$f":"'Fluxo de Caixa'!K23","v":9632},{"$f":"'Fluxo de Caixa'!L23","v":926},{"$f":"'Fluxo de Caixa'!M23","v":448},{"$f":"'Fluxo de Caixa'!N23","v":-2385},{"$f":"'Fluxo de Caixa'!O23","v":-890},{"$f":"'Fluxo de Caixa'!P23","v":-1901},{"$f":"'Fluxo de Caixa'!Q23","v":58442},{"$f":"'Fluxo de Caixa'!R23","v":-47813},{"$f":"'Fluxo de Caixa'!S23","v":47307},{"$f":"'Fluxo de Caixa'!T23","v":-991},{"$f":"'Fluxo de Caixa'!U23","v":56945},{"$f":"'Fluxo de Caixa'!V23","v":8404},{"$f":"'Fluxo de Caixa'!W23","v":-1054},{"$f":"'Fluxo de Caixa'!X23","v":2396},{"$f":"'Fluxo de Caixa'!Y23","v":2103},{"$f":"'Fluxo de Caixa'!Z23","v":11849},{"$f":"'Fluxo de Caixa'!AA23","v":3201},{"$f":"'Fluxo de Caixa'!AB23","v":2137},{"$f":"'Fluxo de Caixa'!AC23","v":2726},{"$f":"'Fluxo de Caixa'!AD23","v":-104},{"$f":"'Fluxo de Caixa'!AE23","v":7960},{"$f":"'Fluxo de Caixa'!AF23","v":2999},{"$f":"'Fluxo de Caixa'!AG23","v":3833},{"$f":"'Fluxo de Caixa'!AH23","v":3984},{"$f":"'Fluxo de Caixa'!AI23","v":-726},{"$f":"'Fluxo de Caixa'!AJ23","v":10090},{"$f":"'Fluxo de Caixa'!AK23","v":4556},{"$f":"'Fluxo de Caixa'!AL23","v":1607},{"$f":"'Fluxo de Caixa'!AM23","v":6035},{"$f":"'Fluxo de Caixa'!AN23","v":2788},{"$f":"'Fluxo de Caixa'!AO23","v":14986},{"$f":"'Fluxo de Caixa'!AP23","v":5036},{"$f":"'Fluxo de Caixa'!AQ23","v":3935},{"$f":"'Fluxo de Caixa'!AR23","v":2625},{"$f":"'Fluxo de Caixa'!AS23","v":2854},{"$f":"'Fluxo de Caixa'!AT23","v":14450}]
["Interest on obligations with the Concession Grantor",{"$f":"'Fluxo de Caixa'!B24","v":0},{"$f":"'Fluxo de Caixa'!C24","v":0},{"$f":"'Fluxo de Caixa'!D24","v":0},{"$f":"'Fluxo de Caixa'!E24","v":0},{"$f":"'Fluxo de Caixa'!F24","v":0},{"$f":"'Fluxo de Caixa'!G24","v":0},{"$f":"'Fluxo de Caixa'!H24","v":0},{"$f":"'Fluxo de Caixa'!I24","v":0},{"$f":"'Fluxo de Caixa'!J24","v":0},{"$f":"'Fluxo de Caixa'!K24","v":0},{"$f":"'Fluxo de Caixa'!L24","v":0},{"$f":"'Fluxo de Caixa'!M24","v":0},{"$f":"'Fluxo de Caixa'!N24","v":0},{"$f":"'Fluxo de Caixa'!O24","v":0},{"$f":"'Fluxo de Caixa'!P24","v":0},{"$f":"'Fluxo de Caixa'!Q24","v":0},{"$f":"'Fluxo de Caixa'!R24","v":0},{"$f":"'Fluxo de Caixa'!S24","v":0},{"$f":"'Fluxo de Caixa'!T24","v":0},{"$f":"'Fluxo de Caixa'!U24","v":0},{"$f":"'Fluxo de Caixa'!V24","v":0},{"$f":"'Fluxo de Caixa'!W24","v":0},{"$f":"'Fluxo de Caixa'!X24","v":0},{"$f":"'Fluxo de Caixa'!Y24","v":0},{"$f":"'Fluxo de Caixa'!Z24","v":0},{"$f":"'Fluxo de Caixa'!AA24","v":13139},{"$f":"'Fluxo de Caixa'!AB24","v":13091},{"$f":"'Fluxo de Caixa'!AC24","v":13044},{"$f":"'Fluxo de Caixa'!AD24","v":13038},{"$f":"'Fluxo de Caixa'!AE24","v":52312},{"$f":"'Fluxo de Caixa'!AF24","v":13245},{"$f":"'Fluxo de Caixa'!AG24","v":13266},{"$f":"'Fluxo de Caixa'!AH24","v":13178},{"$f":"'Fluxo de Caixa'!AI24","v":13128},{"$f":"'Fluxo de Caixa'!AJ24","v":52817},{"$f":"'Fluxo de Caixa'!AK24","v":13076},{"$f":"'Fluxo de Caixa'!AL24","v":13023},{"$f":"'Fluxo de Caixa'!AM24","v":12968},{"$f":"'Fluxo de Caixa'!AN24","v":12913},{"$f":"'Fluxo de Caixa'!AO24","v":51980},{"$f":"'Fluxo de Caixa'!AP24","v":12858},{"$f":"'Fluxo de Caixa'!AQ24","v":13254},{"$f":"'Fluxo de Caixa'!AR24","v":13613},{"$f":"'Fluxo de Caixa'!AS24","v":13710},{"$f":"'Fluxo de Caixa'!AT24","v":53435}]
["Interest on renting - Rentals",{"$f":"'Fluxo de Caixa'!B25","v":0},{"$f":"'Fluxo de Caixa'!C25","v":0},{"$f":"'Fluxo de Caixa'!D25","v":0},{"$f":"'Fluxo de Caixa'!E25","v":0},{"$f":"'Fluxo de Caixa'!F25","v":0},{"$f":"'Fluxo de Caixa'!G25","v":0},{"$f":"'Fluxo de Caixa'!H25","v":0},{"$f":"'Fluxo de Caixa'!I25","v":0},{"$f":"'Fluxo de Caixa'!J25","v":0},{"$f":"'Fluxo de Caixa'!K25","v":0},{"$f":"'Fluxo de Caixa'!L25","v":0},{"$f":"'Fluxo de Caixa'!M25","v":0},{"$f":"'Fluxo de Caixa'!N25","v":0},{"$f":"'Fluxo de Caixa'!O25","v":0},{"$f":"'Fluxo de Caixa'!P25","v":0},{"$f":"'Fluxo de Caixa'!Q25","v":0},{"$f":"'Fluxo de Caixa'!R25","v":0},{"$f":"'Fluxo de Caixa'!S25","v":0},{"$f":"'Fluxo de Caixa'!T25","v":0},{"$f":"'Fluxo de Caixa'!U25","v":0},{"$f":"'Fluxo de Caixa'!V25","v":0},{"$f":"'Fluxo de Caixa'!W25","v":0},{"$f":"'Fluxo de Caixa'!X25","v":0},{"$f":"'Fluxo de Caixa'!Y25","v":0},{"$f":"'Fluxo de Caixa'!Z25","v":0},{"$f":"'Fluxo de Caixa'!AA25","v":0},{"$f":"'Fluxo de Caixa'!AB25","v":0},{"$f":"'Fluxo de Caixa'!AC25","v":0},{"$f":"'Fluxo de Caixa'!AD25","v":0},{"$f":"'Fluxo de Caixa'!AE25","v":0},{"$f":"'Fluxo de Caixa'!AF25","v":0},{"$f":"'Fluxo de Caixa'!AG25","v":0},{"$f":"'Fluxo de Caixa'!AH25","v":0},{"$f":"'Fluxo de Caixa'!AI25","v":0},{"$f":"'Fluxo de Caixa'!AJ25","v":0},{"$f":"'Fluxo de Caixa'!AK25","v":497},{"$f":"'Fluxo de Caixa'!AL25","v":478},{"$f":"'Fluxo de Caixa'!AM25","v":457},{"$f":"'Fluxo de Caixa'!AN25","v":931},{"$f":"'Fluxo de Caixa'!AO25","v":2363},{"$f":"'Fluxo de Caixa'!AP25","v":529},{"$f":"'Fluxo de Caixa'!AQ25","v":571},{"$f":"'Fluxo de Caixa'!AR25","v":673},{"$f":"'Fluxo de Caixa'!AS25","v":627},{"$f":"'Fluxo de Caixa'!AT25","v":2400}]
["Changes in assets and liabilities",{"$f":"'Fluxo de Caixa'!B26","v":-45867},{"$f":"'Fluxo de Caixa'!C26","v":-26427},{"$f":"'Fluxo de Caixa'!D26","v":3374},{"$f":"'Fluxo de Caixa'!E26","v":1739},{"$f":"'Fluxo de Caixa'!F26","v":-67181},{"$f":"'Fluxo de Caixa'!G26","v":-51490},{"$f":"'Fluxo de Caixa'!H26","v":2714},{"$f":"'Fluxo de Caixa'!I26","v":1091},{"$f":"'Fluxo de Caixa'!J26","v":17470},{"$f":"'Fluxo de Caixa'!K26","v":-30215},{"$f":"'Fluxo de Caixa'!L26","v":-30949},{"$f":"'Fluxo de Caixa'!M26","v":-16693},{"$f":"'Fluxo de Caixa'!N26","v":15756},{"$f":"'Fluxo de Caixa'!O26","v":-2125},{"$f":"'Fluxo de Caixa'!P26","v":-34011},{"$f":"'Fluxo de Caixa'!Q26","v":5359},{"$f":"'Fluxo de Caixa'!R26","v":20718},{"$f":"'Fluxo de Caixa'!S26","v":-41931},{"$f":"'Fluxo de Caixa'!T26","v":8600},{"$f":"'Fluxo de Caixa'!U26","v":-7254},{"$f":"'Fluxo de Caixa'!V26","v":4239},{"$f":"'Fluxo de Caixa'!W26","v":-17091},{"$f":"'Fluxo de Caixa'!X26","v":221},{"$f":"'Fluxo de Caixa'!Y26","v":19209},{"$f":"'Fluxo de Caixa'!Z26","v":6578},{"$f":"'Fluxo de Caixa'!AA26","v":-14069},{"$f":"'Fluxo de Caixa'!AB26","v":11902},{"$f":"'Fluxo de Caixa'!AC26","v":-21345},{"$f":"'Fluxo de Caixa'!AD26","v":13322},{"$f":"'Fluxo de Caixa'!AE26","v":-10190},{"$f":"'Fluxo de Caixa'!AF26","v":-13239},{"$f":"'Fluxo de Caixa'!AG26","v":-11018},{"$f":"'Fluxo de Caixa'!AH26","v":-13121},{"$f":"'Fluxo de Caixa'!AI26","v":-11765},{"$f":"'Fluxo de Caixa'!AJ26","v":-49143},{"$f":"'Fluxo de Caixa'!AK26","v":-1544},{"$f":"'Fluxo de Caixa'!AL26","v":-7991},{"$f":"'Fluxo de Caixa'!AM26","v":6994},{"$f":"'Fluxo de Caixa'!AN26","v":-35312},{"$f":"'Fluxo de Caixa'!AO26","v":-37853},{"$f":"'Fluxo de Caixa'!AP26","v":-6824},{"$f":"'Fluxo de Caixa'!AQ26","v":7012},{"$f":"'Fluxo de Caixa'!AR26","v":13814},{"$f":"'Fluxo de Caixa'!AS26","v":-24961},{"$f":"'Fluxo de Caixa'!AT26","v":-10959}]
["(Increase) decrease in accounts receivable",{"$f":"'Fluxo de Caixa'!B27","v":-15192},{"$f":"'Fluxo de Caixa'!C27","v":-9603},{"$f":"'Fluxo de Caixa'!D27","v":-7874},{"$f":"'Fluxo de Caixa'!E27","v":-1555},{"$f":"'Fluxo de Caixa'!F27","v":-34224},{"$f":"'Fluxo de Caixa'!G27","v":-33006},{"$f":"'Fluxo de Caixa'!H27","v":11588},{"$f":"'Fluxo de Caixa'!I27","v":-22546},{"$f":"'Fluxo de Caixa'!J27","v":2582},{"$f":"'Fluxo de Caixa'!K27","v":-41382},{"$f":"'Fluxo de Caixa'!L27","v":14470},{"$f":"'Fluxo de Caixa'!M27","v":-635},{"$f":"'Fluxo de Caixa'!N27","v":16868},{"$f":"'Fluxo de Caixa'!O27","v":16275},{"$f":"'Fluxo de Caixa'!P27","v":46978},{"$f":"'Fluxo de Caixa'!Q27","v":-7427},{"$f":"'Fluxo de Caixa'!R27","v":38905},{"$f":"'Fluxo de Caixa'!S27","v":-48286},{"$f":"'Fluxo de Caixa'!T27","v":2204},{"$f":"'Fluxo de Caixa'!U27","v":-14604},{"$f":"'Fluxo de Caixa'!V27","v":1207},{"$f":"'Fluxo de Caixa'!W27","v":1298},{"$f":"'Fluxo de Caixa'!X27","v":-14956},{"$f":"'Fluxo de Caixa'!Y27","v":7745},{"$f":"'Fluxo de Caixa'!Z27","v":-4706},{"$f":"'Fluxo de Caixa'!AA27","v":-15384},{"$f":"'Fluxo de Caixa'!AB27","v":9505},{"$f":"'Fluxo de Caixa'!AC27","v":-15889},{"$f":"'Fluxo de Caixa'!AD27","v":3555},{"$f":"'Fluxo de Caixa'!AE27","v":-18213},{"$f":"'Fluxo de Caixa'!AF27","v":-7958},{"$f":"'Fluxo de Caixa'!AG27","v":-15578},{"$f":"'Fluxo de Caixa'!AH27","v":-20270},{"$f":"'Fluxo de Caixa'!AI27","v":16599},{"$f":"'Fluxo de Caixa'!AJ27","v":-27207},{"$f":"'Fluxo de Caixa'!AK27","v":-196},{"$f":"'Fluxo de Caixa'!AL27","v":-25133},{"$f":"'Fluxo de Caixa'!AM27","v":4876},{"$f":"'Fluxo de Caixa'!AN27","v":-1596},{"$f":"'Fluxo de Caixa'!AO27","v":-22049},{"$f":"'Fluxo de Caixa'!AP27","v":-5608},{"$f":"'Fluxo de Caixa'!AQ27","v":-12361},{"$f":"'Fluxo de Caixa'!AR27","v":-2642},{"$f":"'Fluxo de Caixa'!AS27","v":-4290},{"$f":"'Fluxo de Caixa'!AT27","v":-24901}]
["(Increase) decrease in inventories",{"$f":"'Fluxo de Caixa'!B28","v":-407},{"$f":"'Fluxo de Caixa'!C28","v":-1049},{"$f":"'Fluxo de Caixa'!D28","v":-1465},{"$f":"'Fluxo de Caixa'!E28","v":-975},{"$f":"'Fluxo de Caixa'!F28","v":-3896},{"$f":"'Fluxo de Caixa'!G28","v":-433},{"$f":"'Fluxo de Caixa'!H28","v":-603},{"$f":"'Fluxo de Caixa'!I28","v":-434},{"$f":"'Fluxo de Caixa'!J28","v":-329},{"$f":"'Fluxo de Caixa'!K28","v":-1799},{"$f":"'Fluxo de Caixa'!L28","v":-3722},{"$f":"'Fluxo de Caixa'!M28","v":-204},{"$f":"'Fluxo de Caixa'!N28","v":-431},{"$f":"'Fluxo de Caixa'!O28","v":423},{"$f":"'Fluxo de Caixa'!P28","v":-3934},{"$f":"'Fluxo de Caixa'!Q28","v":1455},{"$f":"'Fluxo de Caixa'!R28","v":-753},{"$f":"'Fluxo de Caixa'!S28","v":-333},{"$f":"'Fluxo de Caixa'!T28","v":-1376},{"$f":"'Fluxo de Caixa'!U28","v":-1007},{"$f":"'Fluxo de Caixa'!V28","v":-591},{"$f":"'Fluxo de Caixa'!W28","v":-360},{"$f":"'Fluxo de Caixa'!X28","v":233},{"$f":"'Fluxo de Caixa'!Y28","v":85},{"$f":"'Fluxo de Caixa'!Z28","v":-633},{"$f":"'Fluxo de Caixa'!AA28","v":164},{"$f":"'Fluxo de Caixa'!AB28","v":421},{"$f":"'Fluxo de Caixa'!AC28","v":-98},{"$f":"'Fluxo de Caixa'!AD28","v":-37},{"$f":"'Fluxo de Caixa'!AE28","v":450},{"$f":"'Fluxo de Caixa'!AF28","v":-94},{"$f":"'Fluxo de Caixa'!AG28","v":290},{"$f":"'Fluxo de Caixa'!AH28","v":-71},{"$f":"'Fluxo de Caixa'!AI28","v":-517},{"$f":"'Fluxo de Caixa'!AJ28","v":-392},{"$f":"'Fluxo de Caixa'!AK28","v":-17},{"$f":"'Fluxo de Caixa'!AL28","v":151},{"$f":"'Fluxo de Caixa'!AM28","v":-258},{"$f":"'Fluxo de Caixa'!AN28","v":482},{"$f":"'Fluxo de Caixa'!AO28","v":358},{"$f":"'Fluxo de Caixa'!AP28","v":-93},{"$f":"'Fluxo de Caixa'!AQ28","v":-356},{"$f":"'Fluxo de Caixa'!AR28","v":-833},{"$f":"'Fluxo de Caixa'!AS28","v":-240},{"$f":"'Fluxo de Caixa'!AT28","v":-1522}]
["(Increase) decrease in Current taxes recoverable ",{"$f":"'Fluxo de Caixa'!B29","v":1857},{"$f":"'Fluxo de Caixa'!C29","v":1230},{"$f":"'Fluxo de Caixa'!D29","v":4286},{"$f":"'Fluxo de Caixa'!E29","v":-14609},{"$f":"'Fluxo de Caixa'!F29","v":-7236},{"$f":"'Fluxo de Caixa'!G29","v":-1367},{"$f":"'Fluxo de Caixa'!H29","v":-363},{"$f":"'Fluxo de Caixa'!I29","v":16526},{"$f":"'Fluxo de Caixa'!J29","v":-16500},{"$f":"'Fluxo de Caixa'!K29","v":-1704},{"$f":"'Fluxo de Caixa'!L29","v":-1072},{"$f":"'Fluxo de Caixa'!M29","v":12595},{"$f":"'Fluxo de Caixa'!N29","v":3748},{"$f":"'Fluxo de Caixa'!O29","v":-13493},{"$f":"'Fluxo de Caixa'!P29","v":1778},{"$f":"'Fluxo de Caixa'!Q29","v":-2166},{"$f":"'Fluxo de Caixa'!R29","v":-4309},{"$f":"'Fluxo de Caixa'!S29","v":2608},{"$f":"'Fluxo de Caixa'!T29","v":4130},{"$f":"'Fluxo de Caixa'!U29","v":263},{"$f":"'Fluxo de Caixa'!V29","v":6372},{"$f":"'Fluxo de Caixa'!W29","v":-3794},{"$f":"'Fluxo de Caixa'!X29","v":6353},{"$f":"'Fluxo de Caixa'!Y29","v":647},{"$f":"'Fluxo de Caixa'!Z29","v":9578},{"$f":"'Fluxo de Caixa'!AA29","v":539},{"$f":"'Fluxo de Caixa'!AB29","v":1949},{"$f":"'Fluxo de Caixa'!AC29","v":-11678},{"$f":"'Fluxo de Caixa'!AD29","v":7926},{"$f":"'Fluxo de Caixa'!AE29","v":-1264},{"$f":"'Fluxo de Caixa'!AF29","v":3184},{"$f":"'Fluxo de Caixa'!AG29","v":-907},{"$f":"'Fluxo de Caixa'!AH29","v":3328},{"$f":"'Fluxo de Caixa'!AI29","v":-10068},{"$f":"'Fluxo de Caixa'!AJ29","v":-4463},{"$f":"'Fluxo de Caixa'!AK29","v":484},{"$f":"'Fluxo de Caixa'!AL29","v":3968},{"$f":"'Fluxo de Caixa'!AM29","v":5891},{"$f":"'Fluxo de Caixa'!AN29","v":-5524},{"$f":"'Fluxo de Caixa'!AO29","v":4819},{"$f":"'Fluxo de Caixa'!AP29","v":-1047},{"$f":"'Fluxo de Caixa'!AQ29","v":-720},{"$f":"'Fluxo de Caixa'!AR29","v":-702},{"$f":"'Fluxo de Caixa'!AS29","v":5357},{"$f":"'Fluxo de Caixa'!AT29","v":2888}]
["(Increase) Decrease in Prepaid Expenses",{"$f":"'Fluxo de Caixa'!B30","v":-4480},{"$f":"'Fluxo de Caixa'!C30","v":1285},{"$f":"'Fluxo de Caixa'!D30","v":1612},{"$f":"'Fluxo de Caixa'!E30","v":1439},{"$f":"'Fluxo de Caixa'!F30","v":-144},{"$f":"'Fluxo de Caixa'!G30","v":-4813},{"$f":"'Fluxo de Caixa'!H30","v":1546},{"$f":"'Fluxo de Caixa'!I30","v":1714},{"$f":"'Fluxo de Caixa'!J30","v":1488},{"$f":"'Fluxo de Caixa'!K30","v":-65},{"$f":"'Fluxo de Caixa'!L30","v":-5913},{"$f":"'Fluxo de Caixa'!M30","v":2162},{"$f":"'Fluxo de Caixa'!N30","v":1918},{"$f":"'Fluxo de Caixa'!O30","v":1688},{"$f":"'Fluxo de Caixa'!P30","v":-145},{"$f":"'Fluxo de Caixa'!Q30","v":-6973},{"$f":"'Fluxo de Caixa'!R30","v":2307},{"$f":"'Fluxo de Caixa'!S30","v":2280},{"$f":"'Fluxo de Caixa'!T30","v":2115},{"$f":"'Fluxo de Caixa'!U30","v":-271},{"$f":"'Fluxo de Caixa'!V30","v":-5497},{"$f":"'Fluxo de Caixa'!W30","v":2146},{"$f":"'Fluxo de Caixa'!X30","v":1822},{"$f":"'Fluxo de Caixa'!Y30","v":1529},{"$f":"'Fluxo de Caixa'!Z30","v":0},{"$f":"'Fluxo de Caixa'!AA30","v":0},{"$f":"'Fluxo de Caixa'!AB30","v":0},{"$f":"'Fluxo de Caixa'!AC30","v":0},{"$f":"'Fluxo de Caixa'!AD30","v":0},{"$f":"'Fluxo de Caixa'!AE30","v":0},{"$f":"'Fluxo de Caixa'!AF30","v":0},{"$f":"'Fluxo de Caixa'!AG30","v":0},{"$f":"'Fluxo de Caixa'!AH30","v":0},{"$f":"'Fluxo de Caixa'!AI30","v":0},{"$f":"'Fluxo de Caixa'!AJ30","v":0},{"$f":"'Fluxo de Caixa'!AK30","v":0},{"$f":"'Fluxo de Caixa'!AL30","v":0},{"$f":"'Fluxo de Caixa'!AM30","v":0},{"$f":"'Fluxo de Caixa'!AN30","v":0},{"$f":"'Fluxo de Caixa'!AO30","v":0},{"$f":"'Fluxo de Caixa'!AP30","v":0},{"$f":"'Fluxo de Caixa'!AQ30","v":0},{"$f":"'Fluxo de Caixa'!AR30","v":0},{"$f":"'Fluxo de Caixa'!AS30","v":0},{"$f":"'Fluxo de Caixa'!AT30","v":0}]
["(Increase) decrease in judicial deposits",{"$f":"'Fluxo de Caixa'!B31","v":-4724},{"$f":"'Fluxo de Caixa'!C31","v":-6223},{"$f":"'Fluxo de Caixa'!D31","v":-4126},{"$f":"'Fluxo de Caixa'!E31","v":-3976},{"$f":"'Fluxo de Caixa'!F31","v":-19049},{"$f":"'Fluxo de Caixa'!G31","v":1217},{"$f":"'Fluxo de Caixa'!H31","v":-20627},{"$f":"'Fluxo de Caixa'!I31","v":-9613},{"$f":"'Fluxo de Caixa'!J31","v":-16138},{"$f":"'Fluxo de Caixa'!K31","v":-45161},{"$f":"'Fluxo de Caixa'!L31","v":-8067},{"$f":"'Fluxo de Caixa'!M31","v":-3979},{"$f":"'Fluxo de Caixa'!N31","v":5685},{"$f":"'Fluxo de Caixa'!O31","v":-4108},{"$f":"'Fluxo de Caixa'!P31","v":-10469},{"$f":"'Fluxo de Caixa'!Q31","v":-5309},{"$f":"'Fluxo de Caixa'!R31","v":-6083},{"$f":"'Fluxo de Caixa'!S31","v":-4186},{"$f":"'Fluxo de Caixa'!T31","v":-4788},{"$f":"'Fluxo de Caixa'!U31","v":-20366},{"$f":"'Fluxo de Caixa'!V31","v":-3680},{"$f":"'Fluxo de Caixa'!W31","v":-4583},{"$f":"'Fluxo de Caixa'!X31","v":-3428},{"$f":"'Fluxo de Caixa'!Y31","v":-711},{"$f":"'Fluxo de Caixa'!Z31","v":-12402},{"$f":"'Fluxo de Caixa'!AA31","v":-1979},{"$f":"'Fluxo de Caixa'!AB31","v":-2844},{"$f":"'Fluxo de Caixa'!AC31","v":-2030},{"$f":"'Fluxo de Caixa'!AD31","v":-2645},{"$f":"'Fluxo de Caixa'!AE31","v":-9498},{"$f":"'Fluxo de Caixa'!AF31","v":-3265},{"$f":"'Fluxo de Caixa'!AG31","v":-3035},{"$f":"'Fluxo de Caixa'!AH31","v":-5112},{"$f":"'Fluxo de Caixa'!AI31","v":-4149},{"$f":"'Fluxo de Caixa'!AJ31","v":-15561},{"$f":"'Fluxo de Caixa'!AK31","v":-4229},{"$f":"'Fluxo de Caixa'!AL31","v":-4984},{"$f":"'Fluxo de Caixa'!AM31","v":-3744},{"$f":"'Fluxo de Caixa'!AN31","v":-5075},{"$f":"'Fluxo de Caixa'!AO31","v":-18032},{"$f":"'Fluxo de Caixa'!AP31","v":-4641},{"$f":"'Fluxo de Caixa'!AQ31","v":-3456},{"$f":"'Fluxo de Caixa'!AR31","v":-3970},{"$f":"'Fluxo de Caixa'!AS31","v":-7816},{"$f":"'Fluxo de Caixa'!AT31","v":-19883}]
["(Increase) decrease in other assets ",{"$f":"'Fluxo de Caixa'!B32","v":-709},{"$f":"'Fluxo de Caixa'!C32","v":-6895},{"$f":"'Fluxo de Caixa'!D32","v":2439},{"$f":"'Fluxo de Caixa'!E32","v":2275},{"$f":"'Fluxo de Caixa'!F32","v":-2890},{"$f":"'Fluxo de Caixa'!G32","v":-457},{"$f":"'Fluxo de Caixa'!H32","v":-6094},{"$f":"'Fluxo de Caixa'!I32","v":-806},{"$f":"'Fluxo de Caixa'!J32","v":3710},{"$f":"'Fluxo de Caixa'!K32","v":-3647},{"$f":"'Fluxo de Caixa'!L32","v":-1170},{"$f":"'Fluxo de Caixa'!M32","v":-7464},{"$f":"'Fluxo de Caixa'!N32","v":-15},{"$f":"'Fluxo de Caixa'!O32","v":2070},{"$f":"'Fluxo de Caixa'!P32","v":-6579},{"$f":"'Fluxo de Caixa'!Q32","v":-2170},{"$f":"'Fluxo de Caixa'!R32","v":-4900},{"$f":"'Fluxo de Caixa'!S32","v":708},{"$f":"'Fluxo de Caixa'!T32","v":3937},{"$f":"'Fluxo de Caixa'!U32","v":-2425},{"$f":"'Fluxo de Caixa'!V32","v":-1050},{"$f":"'Fluxo de Caixa'!W32","v":-5972},{"$f":"'Fluxo de Caixa'!X32","v":1013},{"$f":"'Fluxo de Caixa'!Y32","v":4607},{"$f":"'Fluxo de Caixa'!Z32","v":-1402},{"$f":"'Fluxo de Caixa'!AA32","v":2186},{"$f":"'Fluxo de Caixa'!AB32","v":-2565},{"$f":"'Fluxo de Caixa'!AC32","v":3028},{"$f":"'Fluxo de Caixa'!AD32","v":5039},{"$f":"'Fluxo de Caixa'!AE32","v":7688},{"$f":"'Fluxo de Caixa'!AF32","v":-3649},{"$f":"'Fluxo de Caixa'!AG32","v":-3203},{"$f":"'Fluxo de Caixa'!AH32","v":1401},{"$f":"'Fluxo de Caixa'!AI32","v":4094},{"$f":"'Fluxo de Caixa'!AJ32","v":-1357},{"$f":"'Fluxo de Caixa'!AK32","v":-4544},{"$f":"'Fluxo de Caixa'!AL32","v":-3852},{"$f":"'Fluxo de Caixa'!AM32","v":-1055},{"$f":"'Fluxo de Caixa'!AN32","v":-9740},{"$f":"'Fluxo de Caixa'!AO32","v":-19191},{"$f":"'Fluxo de Caixa'!AP32","v":-390},{"$f":"'Fluxo de Caixa'!AQ32","v":-1201},{"$f":"'Fluxo de Caixa'!AR32","v":5033},{"$f":"'Fluxo de Caixa'!AS32","v":6103},{"$f":"'Fluxo de Caixa'!AT32","v":9545}]
["(Increase) Decrease in Related‐Party Transactions",{"$f":"'Fluxo de Caixa'!B33","v":0},{"$f":"'Fluxo de Caixa'!C33","v":0},{"$f":"'Fluxo de Caixa'!D33","v":-2689},{"$f":"'Fluxo de Caixa'!E33","v":2689},{"$f":"'Fluxo de Caixa'!F33","v":0},{"$f":"'Fluxo de Caixa'!G33","v":0},{"$f":"'Fluxo de Caixa'!H33","v":0},{"$f":"'Fluxo de Caixa'!I33","v":0},{"$f":"'Fluxo de Caixa'!J33","v":0},{"$f":"'Fluxo de Caixa'!K33","v":0},{"$f":"'Fluxo de Caixa'!L33","v":0},{"$f":"'Fluxo de Caixa'!M33","v":0},{"$f":"'Fluxo de Caixa'!N33","v":0},{"$f":"'Fluxo de Caixa'!O33","v":0},{"$f":"'Fluxo de Caixa'!P33","v":0},{"$f":"'Fluxo de Caixa'!Q33","v":0},{"$f":"'Fluxo de Caixa'!R33","v":0},{"$f":"'Fluxo de Caixa'!S33","v":0},{"$f":"'Fluxo de Caixa'!T33","v":0},{"$f":"'Fluxo de Caixa'!U33","v":0},{"$f":"'Fluxo de Caixa'!V33","v":0},{"$f":"'Fluxo de Caixa'!W33","v":0},{"$f":"'Fluxo de Caixa'!X33","v":0},{"$f":"'Fluxo de Caixa'!Y33","v":0},{"$f":"'Fluxo de Caixa'!Z33","v":0},{"$f":"'Fluxo de Caixa'!AA33","v":0},{"$f":"'Fluxo de Caixa'!AB33","v":0},{"$f":"'Fluxo de Caixa'!AC33","v":0},{"$f":"'Fluxo de Caixa'!AD33","v":0},{"$f":"'Fluxo de Caixa'!AE33","v":0},{"$f":"'Fluxo de Caixa'!AF33","v":0},{"$f":"'Fluxo de Caixa'!AG33","v":0},{"$f":"'Fluxo de Caixa'!AH33","v":0},{"$f":"'Fluxo de Caixa'!AI33","v":0},{"$f":"'Fluxo de Caixa'!AJ33","v":0},{"$f":"'Fluxo de Caixa'!AK33","v":0},{"$f":"'Fluxo de Caixa'!AL33","v":0},{"$f":"'Fluxo de Caixa'!AM33","v":0},{"$f":"'Fluxo de Caixa'!AN33","v":0},{"$f":"'Fluxo de Caixa'!AO33","v":0},{"$f":"'Fluxo de Caixa'!AP33","v":0},{"$f":"'Fluxo de Caixa'!AQ33","v":0},{"$f":"'Fluxo de Caixa'!AR33","v":0},{"$f":"'Fluxo de Caixa'!AS33","v":0},{"$f":"'Fluxo de Caixa'!AT33","v":0}]
["Increase (decrease) in suppliers ",{"$f":"'Fluxo de Caixa'!B34","v":3783},{"$f":"'Fluxo de Caixa'!C34","v":-10651},{"$f":"'Fluxo de Caixa'!D34","v":-1592},{"$f":"'Fluxo de Caixa'!E34","v":10161},{"$f":"'Fluxo de Caixa'!F34","v":1701},{"$f":"'Fluxo de Caixa'!G34","v":7021},{"$f":"'Fluxo de Caixa'!H34","v":12177},{"$f":"'Fluxo de Caixa'!I34","v":7358},{"$f":"'Fluxo de Caixa'!J34","v":18893},{"$f":"'Fluxo de Caixa'!K34","v":45449},{"$f":"'Fluxo de Caixa'!L34","v":-4072},{"$f":"'Fluxo de Caixa'!M34","v":-14006},{"$f":"'Fluxo de Caixa'!N34","v":-17107},{"$f":"'Fluxo de Caixa'!O34","v":-1252},{"$f":"'Fluxo de Caixa'!P34","v":-36437},{"$f":"'Fluxo de Caixa'!Q34","v":15609},{"$f":"'Fluxo de Caixa'!R34","v":-13939},{"$f":"'Fluxo de Caixa'!S34","v":-2063},{"$f":"'Fluxo de Caixa'!T34","v":9127},{"$f":"'Fluxo de Caixa'!U34","v":8734},{"$f":"'Fluxo de Caixa'!V34","v":8823},{"$f":"'Fluxo de Caixa'!W34","v":-9794},{"$f":"'Fluxo de Caixa'!X34","v":407},{"$f":"'Fluxo de Caixa'!Y34","v":14193},{"$f":"'Fluxo de Caixa'!Z34","v":13629},{"$f":"'Fluxo de Caixa'!AA34","v":-2790},{"$f":"'Fluxo de Caixa'!AB34","v":-477},{"$f":"'Fluxo de Caixa'!AC34","v":2489},{"$f":"'Fluxo de Caixa'!AD34","v":6192},{"$f":"'Fluxo de Caixa'!AE34","v":5414},{"$f":"'Fluxo de Caixa'!AF34","v":1892},{"$f":"'Fluxo de Caixa'!AG34","v":-884},{"$f":"'Fluxo de Caixa'!AH34","v":1362},{"$f":"'Fluxo de Caixa'!AI34","v":-7508},{"$f":"'Fluxo de Caixa'!AJ34","v":-5138},{"$f":"'Fluxo de Caixa'!AK34","v":1611},{"$f":"'Fluxo de Caixa'!AL34","v":9154},{"$f":"'Fluxo de Caixa'!AM34","v":609},{"$f":"'Fluxo de Caixa'!AN34","v":-4989},{"$f":"'Fluxo de Caixa'!AO34","v":6385},{"$f":"'Fluxo de Caixa'!AP34","v":-2506},{"$f":"'Fluxo de Caixa'!AQ34","v":3246},{"$f":"'Fluxo de Caixa'!AR34","v":16401},{"$f":"'Fluxo de Caixa'!AS34","v":-10153},{"$f":"'Fluxo de Caixa'!AT34","v":6988}]
["Increase (decrease) in wage and social charges",{"$f":"'Fluxo de Caixa'!B35","v":-13642},{"$f":"'Fluxo de Caixa'!C35","v":7768},{"$f":"'Fluxo de Caixa'!D35","v":8102},{"$f":"'Fluxo de Caixa'!E35","v":-2563},{"$f":"'Fluxo de Caixa'!F35","v":-335},{"$f":"'Fluxo de Caixa'!G35","v":-7214},{"$f":"'Fluxo de Caixa'!H35","v":8318},{"$f":"'Fluxo de Caixa'!I35","v":8200},{"$f":"'Fluxo de Caixa'!J35","v":-4100},{"$f":"'Fluxo de Caixa'!K35","v":5204},{"$f":"'Fluxo de Caixa'!L35","v":-13404},{"$f":"'Fluxo de Caixa'!M35","v":4863},{"$f":"'Fluxo de Caixa'!N35","v":3095},{"$f":"'Fluxo de Caixa'!O35","v":-12684},{"$f":"'Fluxo de Caixa'!P35","v":-18130},{"$f":"'Fluxo de Caixa'!Q35","v":2519},{"$f":"'Fluxo de Caixa'!R35","v":5041},{"$f":"'Fluxo de Caixa'!S35","v":5694},{"$f":"'Fluxo de Caixa'!T35","v":-8350},{"$f":"'Fluxo de Caixa'!U35","v":4904},{"$f":"'Fluxo de Caixa'!V35","v":-2966},{"$f":"'Fluxo de Caixa'!W35","v":4409},{"$f":"'Fluxo de Caixa'!X35","v":6136},{"$f":"'Fluxo de Caixa'!Y35","v":-11253},{"$f":"'Fluxo de Caixa'!Z35","v":-3674},{"$f":"'Fluxo de Caixa'!AA35","v":205},{"$f":"'Fluxo de Caixa'!AB35","v":7190},{"$f":"'Fluxo de Caixa'!AC35","v":1245},{"$f":"'Fluxo de Caixa'!AD35","v":-8879},{"$f":"'Fluxo de Caixa'!AE35","v":-239},{"$f":"'Fluxo de Caixa'!AF35","v":-4951},{"$f":"'Fluxo de Caixa'!AG35","v":7790},{"$f":"'Fluxo de Caixa'!AH35","v":6279},{"$f":"'Fluxo de Caixa'!AI35","v":-10004},{"$f":"'Fluxo de Caixa'!AJ35","v":-886},{"$f":"'Fluxo de Caixa'!AK35","v":4094},{"$f":"'Fluxo de Caixa'!AL35","v":9867},{"$f":"'Fluxo de Caixa'!AM35","v":-2170},{"$f":"'Fluxo de Caixa'!AN35","v":-10516},{"$f":"'Fluxo de Caixa'!AO35","v":1275},{"$f":"'Fluxo de Caixa'!AP35","v":5807},{"$f":"'Fluxo de Caixa'!AQ35","v":11461},{"$f":"'Fluxo de Caixa'!AR35","v":4189},{"$f":"'Fluxo de Caixa'!AS35","v":-12767},{"$f":"'Fluxo de Caixa'!AT35","v":8690}]
["Increase (decrease) in taxes, rates and contributions",{"$f":"'Fluxo de Caixa'!B36","v":-11524},{"$f":"'Fluxo de Caixa'!C36","v":-1896},{"$f":"'Fluxo de Caixa'!D36","v":3117},{"$f":"'Fluxo de Caixa'!E36","v":8780},{"$f":"'Fluxo de Caixa'!F36","v":-1523},{"$f":"'Fluxo de Caixa'!G36","v":-12522},{"$f":"'Fluxo de Caixa'!H36","v":-3286},{"$f":"'Fluxo de Caixa'!I36","v":301},{"$f":"'Fluxo de Caixa'!J36","v":9502},{"$f":"'Fluxo de Caixa'!K36","v":-6005},{"$f":"'Fluxo de Caixa'!L36","v":-8867},{"$f":"'Fluxo de Caixa'!M36","v":-2913},{"$f":"'Fluxo de Caixa'!N36","v":1202},{"$f":"'Fluxo de Caixa'!O36","v":8765},{"$f":"'Fluxo de Caixa'!P36","v":-1813},{"$f":"'Fluxo de Caixa'!Q36","v":-4423},{"$f":"'Fluxo de Caixa'!R36","v":3046},{"$f":"'Fluxo de Caixa'!S36","v":188},{"$f":"'Fluxo de Caixa'!T36","v":118},{"$f":"'Fluxo de Caixa'!U36","v":-1071},{"$f":"'Fluxo de Caixa'!V36","v":130},{"$f":"'Fluxo de Caixa'!W36","v":-2042},{"$f":"'Fluxo de Caixa'!X36","v":871},{"$f":"'Fluxo de Caixa'!Y36","v":725},{"$f":"'Fluxo de Caixa'!Z36","v":-316},{"$f":"'Fluxo de Caixa'!AA36","v":1308},{"$f":"'Fluxo de Caixa'!AB36","v":-2423},{"$f":"'Fluxo de Caixa'!AC36","v":282},{"$f":"'Fluxo de Caixa'!AD36","v":1019},{"$f":"'Fluxo de Caixa'!AE36","v":186},{"$f":"'Fluxo de Caixa'!AF36","v":518},{"$f":"'Fluxo de Caixa'!AG36","v":3355},{"$f":"'Fluxo de Caixa'!AH36","v":-1481},{"$f":"'Fluxo de Caixa'!AI36","v":-1424},{"$f":"'Fluxo de Caixa'!AJ36","v":968},{"$f":"'Fluxo de Caixa'!AK36","v":-198},{"$f":"'Fluxo de Caixa'!AL36","v":1139},{"$f":"'Fluxo de Caixa'!AM36","v":1123},{"$f":"'Fluxo de Caixa'!AN36","v":102},{"$f":"'Fluxo de Caixa'!AO36","v":2166},{"$f":"'Fluxo de Caixa'!AP36","v":274},{"$f":"'Fluxo de Caixa'!AQ36","v":9320},{"$f":"'Fluxo de Caixa'!AR36","v":-4575},{"$f":"'Fluxo de Caixa'!AS36","v":-2337},{"$f":"'Fluxo de Caixa'!AT36","v":2682}]
["Increase (decrease) in accounts payable",{"$f":"'Fluxo de Caixa'!B37","v":10},{"$f":"'Fluxo de Caixa'!C37","v":10},{"$f":"'Fluxo de Caixa'!D37","v":1566},{"$f":"'Fluxo de Caixa'!E37","v":70},{"$f":"'Fluxo de Caixa'!F37","v":1656},{"$f":"'Fluxo de Caixa'!G37","v":85},{"$f":"'Fluxo de Caixa'!H37","v":60},{"$f":"'Fluxo de Caixa'!I37","v":12},{"$f":"'Fluxo de Caixa'!J37","v":58},{"$f":"'Fluxo de Caixa'!K37","v":215},{"$f":"'Fluxo de Caixa'!L37","v":81},{"$f":"'Fluxo de Caixa'!M37","v":91},{"$f":"'Fluxo de Caixa'!N37","v":24},{"$f":"'Fluxo de Caixa'!O37","v":60},{"$f":"'Fluxo de Caixa'!P37","v":256},{"$f":"'Fluxo de Caixa'!Q37","v":142},{"$f":"'Fluxo de Caixa'!R37","v":144},{"$f":"'Fluxo de Caixa'!S37","v":74},{"$f":"'Fluxo de Caixa'!T37","v":113},{"$f":"'Fluxo de Caixa'!U37","v":473},{"$f":"'Fluxo de Caixa'!V37","v":162},{"$f":"'Fluxo de Caixa'!W37","v":103},{"$f":"'Fluxo de Caixa'!X37","v":72},{"$f":"'Fluxo de Caixa'!Y37","v":16},{"$f":"'Fluxo de Caixa'!Z37","v":353},{"$f":"'Fluxo de Caixa'!AA37","v":42},{"$f":"'Fluxo de Caixa'!AB37","v":39},{"$f":"'Fluxo de Caixa'!AC37","v":-8},{"$f":"'Fluxo de Caixa'!AD37","v":28},{"$f":"'Fluxo de Caixa'!AE37","v":101},{"$f":"'Fluxo de Caixa'!AF37","v":34},{"$f":"'Fluxo de Caixa'!AG37","v":38},{"$f":"'Fluxo de Caixa'!AH37","v":90},{"$f":"'Fluxo de Caixa'!AI37","v":24},{"$f":"'Fluxo de Caixa'!AJ37","v":186},{"$f":"'Fluxo de Caixa'!AK37","v":56},{"$f":"'Fluxo de Caixa'!AL37","v":85},{"$f":"'Fluxo de Caixa'!AM37","v":13},{"$f":"'Fluxo de Caixa'!AN37","v":30},{"$f":"'Fluxo de Caixa'!AO37","v":184},{"$f":"'Fluxo de Caixa'!AP37","v":88},{"$f":"'Fluxo de Caixa'!AQ37","v":-18},{"$f":"'Fluxo de Caixa'!AR37","v":63},{"$f":"'Fluxo de Caixa'!AS37","v":156},{"$f":"'Fluxo de Caixa'!AT37","v":289}]
["Increase (decrease) in taxes on billing - TRA",{"$f":"'Fluxo de Caixa'!B38","v":0},{"$f":"'Fluxo de Caixa'!C38","v":0},{"$f":"'Fluxo de Caixa'!D38","v":0},{"$f":"'Fluxo de Caixa'!E38","v":0},{"$f":"'Fluxo de Caixa'!F38","v":0},{"$f":"'Fluxo de Caixa'!G38","v":0},{"$f":"'Fluxo de Caixa'!H38","v":0},{"$f":"'Fluxo de Caixa'!I38","v":0},{"$f":"'Fluxo de Caixa'!J38","v":0},{"$f":"'Fluxo de Caixa'!K38","v":0},{"$f":"'Fluxo de Caixa'!L38","v":0},{"$f":"'Fluxo de Caixa'!M38","v":0},{"$f":"'Fluxo de Caixa'!N38","v":0},{"$f":"'Fluxo de Caixa'!O38","v":0},{"$f":"'Fluxo de Caixa'!P38","v":0},{"$f":"'Fluxo de Caixa'!Q38","v":0},{"$f":"'Fluxo de Caixa'!R38","v":0},{"$f":"'Fluxo de Caixa'!S38","v":0},{"$f":"'Fluxo de Caixa'!T38","v":0},{"$f":"'Fluxo de Caixa'!U38","v":0},{"$f":"'Fluxo de Caixa'!V38","v":0},{"$f":"'Fluxo de Caixa'!W38","v":0},{"$f":"'Fluxo de Caixa'!X38","v":0},{"$f":"'Fluxo de Caixa'!Y38","v":6151},{"$f":"'Fluxo de Caixa'!Z38","v":6151},{"$f":"'Fluxo de Caixa'!AA38","v":1640},{"$f":"'Fluxo de Caixa'!AB38","v":1480},{"$f":"'Fluxo de Caixa'!AC38","v":1313},{"$f":"'Fluxo de Caixa'!AD38","v":1125},{"$f":"'Fluxo de Caixa'!AE38","v":5558},{"$f":"'Fluxo de Caixa'!AF38","v":1050},{"$f":"'Fluxo de Caixa'!AG38","v":1116},{"$f":"'Fluxo de Caixa'!AH38","v":1353},{"$f":"'Fluxo de Caixa'!AI38","v":1188},{"$f":"'Fluxo de Caixa'!AJ38","v":4707},{"$f":"'Fluxo de Caixa'!AK38","v":1395},{"$f":"'Fluxo de Caixa'!AL38","v":1612},{"$f":"'Fluxo de Caixa'!AM38","v":1707},{"$f":"'Fluxo de Caixa'!AN38","v":1517},{"$f":"'Fluxo de Caixa'!AO38","v":6231},{"$f":"'Fluxo de Caixa'!AP38","v":1293},{"$f":"'Fluxo de Caixa'!AQ38","v":1097},{"$f":"'Fluxo de Caixa'!AR38","v":848},{"$f":"'Fluxo de Caixa'!AS38","v":1026},{"$f":"'Fluxo de Caixa'!AT38","v":4264}]
["Increase (decrease) in other liabilities ",{"$f":"'Fluxo de Caixa'!B39","v":-839},{"$f":"'Fluxo de Caixa'!C39","v":-403},{"$f":"'Fluxo de Caixa'!D39","v":-2},{"$f":"'Fluxo de Caixa'!E39","v":3},{"$f":"'Fluxo de Caixa'!F39","v":-1241},{"$f":"'Fluxo de Caixa'!G39","v":-1},{"$f":"'Fluxo de Caixa'!H39","v":-2},{"$f":"'Fluxo de Caixa'!I39","v":379},{"$f":"'Fluxo de Caixa'!J39","v":18304},{"$f":"'Fluxo de Caixa'!K39","v":18680},{"$f":"'Fluxo de Caixa'!L39","v":787},{"$f":"'Fluxo de Caixa'!M39","v":-7203},{"$f":"'Fluxo de Caixa'!N39","v":769},{"$f":"'Fluxo de Caixa'!O39","v":131},{"$f":"'Fluxo de Caixa'!P39","v":-5516},{"$f":"'Fluxo de Caixa'!Q39","v":14102},{"$f":"'Fluxo de Caixa'!R39","v":1259},{"$f":"'Fluxo de Caixa'!S39","v":1385},{"$f":"'Fluxo de Caixa'!T39","v":1370},{"$f":"'Fluxo de Caixa'!U39","v":18116},{"$f":"'Fluxo de Caixa'!V39","v":1329},{"$f":"'Fluxo de Caixa'!W39","v":1498},{"$f":"'Fluxo de Caixa'!X39","v":1698},{"$f":"'Fluxo de Caixa'!Y39","v":-4525},{"$f":"'Fluxo de Caixa'!Z39","v":0},{"$f":"'Fluxo de Caixa'!AA39","v":0},{"$f":"'Fluxo de Caixa'!AB39","v":-373},{"$f":"'Fluxo de Caixa'!AC39","v":1},{"$f":"'Fluxo de Caixa'!AD39","v":-1},{"$f":"'Fluxo de Caixa'!AE39","v":-373},{"$f":"'Fluxo de Caixa'!AF39","v":0},{"$f":"'Fluxo de Caixa'!AG39","v":0},{"$f":"'Fluxo de Caixa'!AH39","v":0},{"$f":"'Fluxo de Caixa'!AI39","v":0},{"$f":"'Fluxo de Caixa'!AJ39","v":0},{"$f":"'Fluxo de Caixa'!AK39","v":0},{"$f":"'Fluxo de Caixa'!AL39","v":2},{"$f":"'Fluxo de Caixa'!AM39","v":2},{"$f":"'Fluxo de Caixa'!AN39","v":-3},{"$f":"'Fluxo de Caixa'!AO39","v":1},{"$f":"'Fluxo de Caixa'!AP39","v":-1},{"$f":"'Fluxo de Caixa'!AQ39","v":0},{"$f":"'Fluxo de Caixa'!AR39","v":2},{"$f":"'Fluxo de Caixa'!AS39","v":0},{"$f":"'Fluxo de Caixa'!AT39","v":1}]
["Other",{"$f":"'Fluxo de Caixa'!B40","v":-11491},{"$f":"'Fluxo de Caixa'!C40","v":-19938},{"$f":"'Fluxo de Caixa'!D40","v":-32921},{"$f":"'Fluxo de Caixa'!E40","v":-18254},{"$f":"'Fluxo de Caixa'!F40","v":-82604},{"$f":"'Fluxo de Caixa'!G40","v":-21012},{"$f":"'Fluxo de Caixa'!H40","v":-30550},{"$f":"'Fluxo de Caixa'!I40","v":-31323},{"$f":"'Fluxo de Caixa'!J40","v":-17492},{"$f":"'Fluxo de Caixa'!K40","v":-100377},{"$f":"'Fluxo de Caixa'!L40","v":-17119},{"$f":"'Fluxo de Caixa'!M40","v":-17928},{"$f":"'Fluxo de Caixa'!N40","v":-8420},{"$f":"'Fluxo de Caixa'!O40","v":3615},{"$f":"'Fluxo de Caixa'!P40","v":-39852},{"$f":"'Fluxo de Caixa'!Q40","v":-8321},{"$f":"'Fluxo de Caixa'!R40","v":-4612},{"$f":"'Fluxo de Caixa'!S40","v":-4923},{"$f":"'Fluxo de Caixa'!T40","v":-5966},{"$f":"'Fluxo de Caixa'!U40","v":-23822},{"$f":"'Fluxo de Caixa'!V40","v":-7057},{"$f":"'Fluxo de Caixa'!W40","v":-3894},{"$f":"'Fluxo de Caixa'!X40","v":-7815},{"$f":"'Fluxo de Caixa'!Y40","v":-8420},{"$f":"'Fluxo de Caixa'!Z40","v":-27186},{"$f":"'Fluxo de Caixa'!AA40","v":-19821},{"$f":"'Fluxo de Caixa'!AB40","v":-16489},{"$f":"'Fluxo de Caixa'!AC40","v":-28587},{"$f":"'Fluxo de Caixa'!AD40","v":-18739},{"$f":"'Fluxo de Caixa'!AE40","v":-83636},{"$f":"'Fluxo de Caixa'!AF40","v":-18348},{"$f":"'Fluxo de Caixa'!AG40","v":-30692},{"$f":"'Fluxo de Caixa'!AH40","v":-34570},{"$f":"'Fluxo de Caixa'!AI40","v":-25919},{"$f":"'Fluxo de Caixa'!AJ40","v":-109529},{"$f":"'Fluxo de Caixa'!AK40","v":-21451},{"$f":"'Fluxo de Caixa'!AL40","v":-55845},{"$f":"'Fluxo de Caixa'!AM40","v":-32519},{"$f":"'Fluxo de Caixa'!AN40","v":-22552},{"$f":"'Fluxo de Caixa'!AO40","v":-132367},{"$f":"'Fluxo de Caixa'!AP40","v":-20926},{"$f":"'Fluxo de Caixa'!AQ40","v":-20970},{"$f":"'Fluxo de Caixa'!AR40","v":-30049},{"$f":"'Fluxo de Caixa'!AS40","v":-28439},{"$f":"'Fluxo de Caixa'!AT40","v":-100384}]
["Income tax and social contribution paid ",{"$f":"'Fluxo de Caixa'!B41","v":-11491},{"$f":"'Fluxo de Caixa'!C41","v":-19938},{"$f":"'Fluxo de Caixa'!D41","v":-32921},{"$f":"'Fluxo de Caixa'!E41","v":-18254},{"$f":"'Fluxo de Caixa'!F41","v":-82604},{"$f":"'Fluxo de Caixa'!G41","v":-19204},{"$f":"'Fluxo de Caixa'!H41","v":-29859},{"$f":"'Fluxo de Caixa'!I41","v":-31323},{"$f":"'Fluxo de Caixa'!J41","v":-17433},{"$f":"'Fluxo de Caixa'!K41","v":-97819},{"$f":"'Fluxo de Caixa'!L41","v":-16252},{"$f":"'Fluxo de Caixa'!M41","v":-17702},{"$f":"'Fluxo de Caixa'!N41","v":-6969},{"$f":"'Fluxo de Caixa'!O41","v":5967},{"$f":"'Fluxo de Caixa'!P41","v":-34956},{"$f":"'Fluxo de Caixa'!Q41","v":-5488},{"$f":"'Fluxo de Caixa'!R41","v":-977},{"$f":"'Fluxo de Caixa'!S41","v":-1513},{"$f":"'Fluxo de Caixa'!T41","v":-919},{"$f":"'Fluxo de Caixa'!U41","v":-8897},{"$f":"'Fluxo de Caixa'!V41","v":-3215},{"$f":"'Fluxo de Caixa'!W41","v":418},{"$f":"'Fluxo de Caixa'!X41","v":-3756},{"$f":"'Fluxo de Caixa'!Y41","v":-3153},{"$f":"'Fluxo de Caixa'!Z41","v":-9706},{"$f":"'Fluxo de Caixa'!AA41","v":-4030},{"$f":"'Fluxo de Caixa'!AB41","v":-1519},{"$f":"'Fluxo de Caixa'!AC41","v":-2685},{"$f":"'Fluxo de Caixa'!AD41","v":-2289},{"$f":"'Fluxo de Caixa'!AE41","v":-10523},{"$f":"'Fluxo de Caixa'!AF41","v":-2618},{"$f":"'Fluxo de Caixa'!AG41","v":-2430},{"$f":"'Fluxo de Caixa'!AH41","v":-5025},{"$f":"'Fluxo de Caixa'!AI41","v":-5916},{"$f":"'Fluxo de Caixa'!AJ41","v":-15989},{"$f":"'Fluxo de Caixa'!AK41","v":-2883},{"$f":"'Fluxo de Caixa'!AL41","v":-3691},{"$f":"'Fluxo de Caixa'!AM41","v":-4478},{"$f":"'Fluxo de Caixa'!AN41","v":-3286},{"$f":"'Fluxo de Caixa'!AO41","v":-14338},{"$f":"'Fluxo de Caixa'!AP41","v":-1219},{"$f":"'Fluxo de Caixa'!AQ41","v":-983},{"$f":"'Fluxo de Caixa'!AR41","v":-2924},{"$f":"'Fluxo de Caixa'!AS41","v":-4951},{"$f":"'Fluxo de Caixa'!AT41","v":-10077}]
["Write-off of payment contingencies ",{"$f":"'Fluxo de Caixa'!B42","v":0},{"$f":"'Fluxo de Caixa'!C42","v":0},{"$f":"'Fluxo de Caixa'!D42","v":0},{"$f":"'Fluxo de Caixa'!E42","v":0},{"$f":"'Fluxo de Caixa'!F42","v":0},{"$f":"'Fluxo de Caixa'!G42","v":-1808},{"$f":"'Fluxo de Caixa'!H42","v":-691},{"$f":"'Fluxo de Caixa'!I42","v":0},{"$f":"'Fluxo de Caixa'!J42","v":-59},{"$f":"'Fluxo de Caixa'!K42","v":-2558},{"$f":"'Fluxo de Caixa'!L42","v":-867},{"$f":"'Fluxo de Caixa'!M42","v":-226},{"$f":"'Fluxo de Caixa'!N42","v":-1451},{"$f":"'Fluxo de Caixa'!O42","v":-2352},{"$f":"'Fluxo de Caixa'!P42","v":-4896},{"$f":"'Fluxo de Caixa'!Q42","v":-2833},{"$f":"'Fluxo de Caixa'!R42","v":-3635},{"$f":"'Fluxo de Caixa'!S42","v":-3410},{"$f":"'Fluxo de Caixa'!T42","v":-5047},{"$f":"'Fluxo de Caixa'!U42","v":-14925},{"$f":"'Fluxo de Caixa'!V42","v":-3842},{"$f":"'Fluxo de Caixa'!W42","v":-4312},{"$f":"'Fluxo de Caixa'!X42","v":-4059},{"$f":"'Fluxo de Caixa'!Y42","v":-5267},{"$f":"'Fluxo de Caixa'!Z42","v":-17480},{"$f":"'Fluxo de Caixa'!AA42","v":-2377},{"$f":"'Fluxo de Caixa'!AB42","v":-1301},{"$f":"'Fluxo de Caixa'!AC42","v":-3758},{"$f":"'Fluxo de Caixa'!AD42","v":-2702},{"$f":"'Fluxo de Caixa'!AE42","v":-10138},{"$f":"'Fluxo de Caixa'!AF42","v":-1688},{"$f":"'Fluxo de Caixa'!AG42","v":-2083},{"$f":"'Fluxo de Caixa'!AH42","v":-3221},{"$f":"'Fluxo de Caixa'!AI42","v":-2035},{"$f":"'Fluxo de Caixa'!AJ42","v":-9027},{"$f":"'Fluxo de Caixa'!AK42","v":-3417},{"$f":"'Fluxo de Caixa'!AL42","v":-3456},{"$f":"'Fluxo de Caixa'!AM42","v":-4277},{"$f":"'Fluxo de Caixa'!AN42","v":-3556},{"$f":"'Fluxo de Caixa'!AO42","v":-14706},{"$f":"'Fluxo de Caixa'!AP42","v":-4032},{"$f":"'Fluxo de Caixa'!AQ42","v":-3013},{"$f":"'Fluxo de Caixa'!AR42","v":-7921},{"$f":"'Fluxo de Caixa'!AS42","v":-3730},{"$f":"'Fluxo de Caixa'!AT42","v":-18696}]
["Payments - Obligations with the Concession Grantor",{"$f":"'Fluxo de Caixa'!B43","v":0},{"$f":"'Fluxo de Caixa'!C43","v":0},{"$f":"'Fluxo de Caixa'!D43","v":0},{"$f":"'Fluxo de Caixa'!E43","v":0},{"$f":"'Fluxo de Caixa'!F43","v":0},{"$f":"'Fluxo de Caixa'!G43","v":0},{"$f":"'Fluxo de Caixa'!H43","v":0},{"$f":"'Fluxo de Caixa'!I43","v":0},{"$f":"'Fluxo de Caixa'!J43","v":0},{"$f":"'Fluxo de Caixa'!K43","v":0},{"$f":"'Fluxo de Caixa'!L43","v":0},{"$f":"'Fluxo de Caixa'!M43","v":0},{"$f":"'Fluxo de Caixa'!N43","v":0},{"$f":"'Fluxo de Caixa'!O43","v":0},{"$f":"'Fluxo de Caixa'!P43","v":0},{"$f":"'Fluxo de Caixa'!Q43","v":0},{"$f":"'Fluxo de Caixa'!R43","v":0},{"$f":"'Fluxo de Caixa'!S43","v":0},{"$f":"'Fluxo de Caixa'!T43","v":0},{"$f":"'Fluxo de Caixa'!U43","v":0},{"$f":"'Fluxo de Caixa'!V43","v":0},{"$f":"'Fluxo de Caixa'!W43","v":0},{"$f":"'Fluxo de Caixa'!X43","v":0},{"$f":"'Fluxo de Caixa'!Y43","v":0},{"$f":"'Fluxo de Caixa'!Z43","v":0},{"$f":"'Fluxo de Caixa'!AA43","v":-13414},{"$f":"'Fluxo de Caixa'!AB43","v":-13669},{"$f":"'Fluxo de Caixa'!AC43","v":-22144},{"$f":"'Fluxo de Caixa'!AD43","v":-13748},{"$f":"'Fluxo de Caixa'!AE43","v":-62975},{"$f":"'Fluxo de Caixa'!AF43","v":-14042},{"$f":"'Fluxo de Caixa'!AG43","v":-26179},{"$f":"'Fluxo de Caixa'!AH43","v":-26324},{"$f":"'Fluxo de Caixa'!AI43","v":-17968},{"$f":"'Fluxo de Caixa'!AJ43","v":-84513},{"$f":"'Fluxo de Caixa'!AK43","v":-15151},{"$f":"'Fluxo de Caixa'!AL43","v":-48698},{"$f":"'Fluxo de Caixa'!AM43","v":-23764},{"$f":"'Fluxo de Caixa'!AN43","v":-15710},{"$f":"'Fluxo de Caixa'!AO43","v":-103323},{"$f":"'Fluxo de Caixa'!AP43","v":-15675},{"$f":"'Fluxo de Caixa'!AQ43","v":-16974},{"$f":"'Fluxo de Caixa'!AR43","v":-19204},{"$f":"'Fluxo de Caixa'!AS43","v":-19758},{"$f":"'Fluxo de Caixa'!AT43","v":-71611}]
["Net cash used in investment activities ",{"$f":"'Fluxo de Caixa'!B44","v":-16437},{"$f":"'Fluxo de Caixa'!C44","v":-25335},{"$f":"'Fluxo de Caixa'!D44","v":-33780},{"$f":"'Fluxo de Caixa'!E44","v":6748},{"$f":"'Fluxo de Caixa'!F44","v":-68804},{"$f":"'Fluxo de Caixa'!G44","v":-11918},{"$f":"'Fluxo de Caixa'!H44","v":-23132},{"$f":"'Fluxo de Caixa'!I44","v":-13766},{"$f":"'Fluxo de Caixa'!J44","v":-34192},{"$f":"'Fluxo de Caixa'!K44","v":-83008},{"$f":"'Fluxo de Caixa'!L44","v":-1556},{"$f":"'Fluxo de Caixa'!M44","v":-4708},{"$f":"'Fluxo de Caixa'!N44","v":-11371},{"$f":"'Fluxo de Caixa'!O44","v":-9857},{"$f":"'Fluxo de Caixa'!P44","v":-27492},{"$f":"'Fluxo de Caixa'!Q44","v":-2050},{"$f":"'Fluxo de Caixa'!R44","v":-5222},{"$f":"'Fluxo de Caixa'!S44","v":-6536},{"$f":"'Fluxo de Caixa'!T44","v":-12821},{"$f":"'Fluxo de Caixa'!U44","v":-26629},{"$f":"'Fluxo de Caixa'!V44","v":-554},{"$f":"'Fluxo de Caixa'!W44","v":-2846},{"$f":"'Fluxo de Caixa'!X44","v":-1249},{"$f":"'Fluxo de Caixa'!Y44","v":-8033},{"$f":"'Fluxo de Caixa'!Z44","v":-12682},{"$f":"'Fluxo de Caixa'!AA44","v":-2983},{"$f":"'Fluxo de Caixa'!AB44","v":-430},{"$f":"'Fluxo de Caixa'!AC44","v":-544},{"$f":"'Fluxo de Caixa'!AD44","v":-2271},{"$f":"'Fluxo de Caixa'!AE44","v":-6228},{"$f":"'Fluxo de Caixa'!AF44","v":-19653},{"$f":"'Fluxo de Caixa'!AG44","v":-8817},{"$f":"'Fluxo de Caixa'!AH44","v":-11302},{"$f":"'Fluxo de Caixa'!AI44","v":-30526},{"$f":"'Fluxo de Caixa'!AJ44","v":-70298},{"$f":"'Fluxo de Caixa'!AK44","v":-15218},{"$f":"'Fluxo de Caixa'!AL44","v":-319994},{"$f":"'Fluxo de Caixa'!AM44","v":10789},{"$f":"'Fluxo de Caixa'!AN44","v":57215},{"$f":"'Fluxo de Caixa'!AO44","v":-267208},{"$f":"'Fluxo de Caixa'!AP44","v":-4853},{"$f":"'Fluxo de Caixa'!AQ44","v":56487},{"$f":"'Fluxo de Caixa'!AR44","v":-483710},{"$f":"'Fluxo de Caixa'!AS44","v":-49510},{"$f":"'Fluxo de Caixa'!AT44","v":-481586}]
["Acquisition of property, plant and equipment ",{"$f":"'Fluxo de Caixa'!B45","v":-16544},{"$f":"'Fluxo de Caixa'!C45","v":-25501},{"$f":"'Fluxo de Caixa'!D45","v":-32674},{"$f":"'Fluxo de Caixa'!E45","v":-23680},{"$f":"'Fluxo de Caixa'!F45","v":-98399},{"$f":"'Fluxo de Caixa'!G45","v":-11998},{"$f":"'Fluxo de Caixa'!H45","v":-25212},{"$f":"'Fluxo de Caixa'!I45","v":-14691},{"$f":"'Fluxo de Caixa'!J45","v":-34433},{"$f":"'Fluxo de Caixa'!K45","v":-86334},{"$f":"'Fluxo de Caixa'!L45","v":-1861},{"$f":"'Fluxo de Caixa'!M45","v":-4693},{"$f":"'Fluxo de Caixa'!N45","v":-12860},{"$f":"'Fluxo de Caixa'!O45","v":-9515},{"$f":"'Fluxo de Caixa'!P45","v":-28929},{"$f":"'Fluxo de Caixa'!Q45","v":-2043},{"$f":"'Fluxo de Caixa'!R45","v":-5202},{"$f":"'Fluxo de Caixa'!S45","v":-6617},{"$f":"'Fluxo de Caixa'!T45","v":-12849},{"$f":"'Fluxo de Caixa'!U45","v":-26711},{"$f":"'Fluxo de Caixa'!V45","v":-609},{"$f":"'Fluxo de Caixa'!W45","v":-2855},{"$f":"'Fluxo de Caixa'!X45","v":-2318},{"$f":"'Fluxo de Caixa'!Y45","v":-8653},{"$f":"'Fluxo de Caixa'!Z45","v":-14435},{"$f":"'Fluxo de Caixa'!AA45","v":-2983},{"$f":"'Fluxo de Caixa'!AB45","v":-355},{"$f":"'Fluxo de Caixa'!AC45","v":-1549},{"$f":"'Fluxo de Caixa'!AD45","v":-2244},{"$f":"'Fluxo de Caixa'!AE45","v":-7131},{"$f":"'Fluxo de Caixa'!AF45","v":-20042},{"$f":"'Fluxo de Caixa'!AG45","v":-8998},{"$f":"'Fluxo de Caixa'!AH45","v":-11384},{"$f":"'Fluxo de Caixa'!AI45","v":-31192},{"$f":"'Fluxo de Caixa'!AJ45","v":-71616},{"$f":"'Fluxo de Caixa'!AK45","v":-15742},{"$f":"'Fluxo de Caixa'!AL45","v":-46208},{"$f":"'Fluxo de Caixa'!AM45","v":-24866},{"$f":"'Fluxo de Caixa'!AN45","v":56232},{"$f":"'Fluxo de Caixa'!AO45","v":-30584},{"$f":"'Fluxo de Caixa'!AP45","v":-4268},{"$f":"'Fluxo de Caixa'!AQ45","v":-105576},{"$f":"'Fluxo de Caixa'!AR45","v":90151},{"$f":"'Fluxo de Caixa'!AS45","v":-6896},{"$f":"'Fluxo de Caixa'!AT45","v":-26589}]
["Disposal of property, plant and equipment ",{"$f":"'Fluxo de Caixa'!B46","v":3},{"$f":"'Fluxo de Caixa'!C46","v":694},{"$f":"'Fluxo de Caixa'!D46","v":52},{"$f":"'Fluxo de Caixa'!E46","v":515},{"$f":"'Fluxo de Caixa'!F46","v":1264},{"$f":"'Fluxo de Caixa'!G46","v":29},{"$f":"'Fluxo de Caixa'!H46","v":2074},{"$f":"'Fluxo de Caixa'!I46","v":768},{"$f":"'Fluxo de Caixa'!J46","v":623},{"$f":"'Fluxo de Caixa'!K46","v":3494},{"$f":"'Fluxo de Caixa'!L46","v":748},{"$f":"'Fluxo de Caixa'!M46","v":26},{"$f":"'Fluxo de Caixa'!N46","v":1473},{"$f":"'Fluxo de Caixa'!O46","v":96},{"$f":"'Fluxo de Caixa'!P46","v":2343},{"$f":"'Fluxo de Caixa'!Q46","v":0},{"$f":"'Fluxo de Caixa'!R46","v":0},{"$f":"'Fluxo de Caixa'!S46","v":17},{"$f":"'Fluxo de Caixa'!T46","v":19},{"$f":"'Fluxo de Caixa'!U46","v":36},{"$f":"'Fluxo de Caixa'!V46","v":0},{"$f":"'Fluxo de Caixa'!W46","v":0},{"$f":"'Fluxo de Caixa'!X46","v":1068},{"$f":"'Fluxo de Caixa'!Y46","v":620},{"$f":"'Fluxo de Caixa'!Z46","v":1688},{"$f":"'Fluxo de Caixa'!AA46","v":0},{"$f":"'Fluxo de Caixa'!AB46","v":0},{"$f":"'Fluxo de Caixa'!AC46","v":1043},{"$f":"'Fluxo de Caixa'!AD46","v":43},{"$f":"'Fluxo de Caixa'!AE46","v":1086},{"$f":"'Fluxo de Caixa'!AF46","v":305},{"$f":"'Fluxo de Caixa'!AG46","v":0},{"$f":"'Fluxo de Caixa'!AH46","v":0},{"$f":"'Fluxo de Caixa'!AI46","v":283},{"$f":"'Fluxo de Caixa'!AJ46","v":588},{"$f":"'Fluxo de Caixa'!AK46","v":0},{"$f":"'Fluxo de Caixa'!AL46","v":275},{"$f":"'Fluxo de Caixa'!AM46","v":26},{"$f":"'Fluxo de Caixa'!AN46","v":49},{"$f":"'Fluxo de Caixa'!AO46","v":350},{"$f":"'Fluxo de Caixa'!AP46","v":594},{"$f":"'Fluxo de Caixa'!AQ46","v":772},{"$f":"'Fluxo de Caixa'!AR46","v":2479},{"$f":"'Fluxo de Caixa'!AS46","v":220},{"$f":"'Fluxo de Caixa'!AT46","v":4065}]
["Increase in intangible assets",{"$f":"'Fluxo de Caixa'!B47","v":-308},{"$f":"'Fluxo de Caixa'!C47","v":-182},{"$f":"'Fluxo de Caixa'!D47","v":-568},{"$f":"'Fluxo de Caixa'!E47","v":-82},{"$f":"'Fluxo de Caixa'!F47","v":-1140},{"$f":"'Fluxo de Caixa'!G47","v":0},{"$f":"'Fluxo de Caixa'!H47","v":-111},{"$f":"'Fluxo de Caixa'!I47","v":-6},{"$f":"'Fluxo de Caixa'!J47","v":-577},{"$f":"'Fluxo de Caixa'!K47","v":-694},{"$f":"'Fluxo de Caixa'!L47","v":-470},{"$f":"'Fluxo de Caixa'!M47","v":-63},{"$f":"'Fluxo de Caixa'!N47","v":-4},{"$f":"'Fluxo de Caixa'!O47","v":-438},{"$f":"'Fluxo de Caixa'!P47","v":-975},{"$f":"'Fluxo de Caixa'!Q47","v":-7},{"$f":"'Fluxo de Caixa'!R47","v":-28},{"$f":"'Fluxo de Caixa'!S47","v":-6},{"$f":"'Fluxo de Caixa'!T47","v":-64},{"$f":"'Fluxo de Caixa'!U47","v":-105},{"$f":"'Fluxo de Caixa'!V47","v":0},{"$f":"'Fluxo de Caixa'!W47","v":0},{"$f":"'Fluxo de Caixa'!X47","v":-6},{"$f":"'Fluxo de Caixa'!Y47","v":-1},{"$f":"'Fluxo de Caixa'!Z47","v":-7},{"$f":"'Fluxo de Caixa'!AA47","v":0},{"$f":"'Fluxo de Caixa'!AB47","v":-75},{"$f":"'Fluxo de Caixa'!AC47","v":-38},{"$f":"'Fluxo de Caixa'!AD47","v":-70},{"$f":"'Fluxo de Caixa'!AE47","v":-183},{"$f":"'Fluxo de Caixa'!AF47","v":0},{"$f":"'Fluxo de Caixa'!AG47","v":-17},{"$f":"'Fluxo de Caixa'!AH47","v":-130},{"$f":"'Fluxo de Caixa'!AI47","v":4},{"$f":"'Fluxo de Caixa'!AJ47","v":-143},{"$f":"'Fluxo de Caixa'!AK47","v":0},{"$f":"'Fluxo de Caixa'!AL47","v":0},{"$f":"'Fluxo de Caixa'!AM47","v":0},{"$f":"'Fluxo de Caixa'!AN47","v":-89163},{"$f":"'Fluxo de Caixa'!AO47","v":-89163},{"$f":"'Fluxo de Caixa'!AP47","v":-58741},{"$f":"'Fluxo de Caixa'!AQ47","v":58741},{"$f":"'Fluxo de Caixa'!AR47","v":-152908},{"$f":"'Fluxo de Caixa'!AS47","v":-44380},{"$f":"'Fluxo de Caixa'!AT47","v":-197288}]
["Interest on capitalized loans",{"$f":"'Fluxo de Caixa'!B48","v":1143},{"$f":"'Fluxo de Caixa'!C48","v":291},{"$f":"'Fluxo de Caixa'!D48","v":7},{"$f":"'Fluxo de Caixa'!E48","v":7},{"$f":"'Fluxo de Caixa'!F48","v":1448},{"$f":"'Fluxo de Caixa'!G48","v":51},{"$f":"'Fluxo de Caixa'!H48","v":117},{"$f":"'Fluxo de Caixa'!I48","v":163},{"$f":"'Fluxo de Caixa'!J48","v":195},{"$f":"'Fluxo de Caixa'!K48","v":526},{"$f":"'Fluxo de Caixa'!L48","v":27},{"$f":"'Fluxo de Caixa'!M48","v":22},{"$f":"'Fluxo de Caixa'!N48","v":20},{"$f":"'Fluxo de Caixa'!O48","v":0},{"$f":"'Fluxo de Caixa'!P48","v":69},{"$f":"'Fluxo de Caixa'!Q48","v":0},{"$f":"'Fluxo de Caixa'!R48","v":8},{"$f":"'Fluxo de Caixa'!S48","v":70},{"$f":"'Fluxo de Caixa'!T48","v":73},{"$f":"'Fluxo de Caixa'!U48","v":151},{"$f":"'Fluxo de Caixa'!V48","v":55},{"$f":"'Fluxo de Caixa'!W48","v":9},{"$f":"'Fluxo de Caixa'!X48","v":7},{"$f":"'Fluxo de Caixa'!Y48","v":1},{"$f":"'Fluxo de Caixa'!Z48","v":72},{"$f":"'Fluxo de Caixa'!AA48","v":0},{"$f":"'Fluxo de Caixa'!AB48","v":0},{"$f":"'Fluxo de Caixa'!AC48","v":0},{"$f":"'Fluxo de Caixa'!AD48","v":0},{"$f":"'Fluxo de Caixa'!AE48","v":0},{"$f":"'Fluxo de Caixa'!AF48","v":84},{"$f":"'Fluxo de Caixa'!AG48","v":198},{"$f":"'Fluxo de Caixa'!AH48","v":212},{"$f":"'Fluxo de Caixa'!AI48","v":379},{"$f":"'Fluxo de Caixa'!AJ48","v":873},{"$f":"'Fluxo de Caixa'!AK48","v":524},{"$f":"'Fluxo de Caixa'!AL48","v":939},{"$f":"'Fluxo de Caixa'!AM48","v":968},{"$f":"'Fluxo de Caixa'!AN48","v":812},{"$f":"'Fluxo de Caixa'!AO48","v":3243},{"$f":"'Fluxo de Caixa'!AP48","v":1083},{"$f":"'Fluxo de Caixa'!AQ48","v":1009},{"$f":"'Fluxo de Caixa'!AR48","v":1230},{"$f":"'Fluxo de Caixa'!AS48","v":1343},{"$f":"'Fluxo de Caixa'!AT48","v":4665}]
["Short-term investments",{"$f":"'Fluxo de Caixa'!B49","v":-731},{"$f":"'Fluxo de Caixa'!C49","v":-637},{"$f":"'Fluxo de Caixa'!D49","v":-597},{"$f":"'Fluxo de Caixa'!E49","v":29988},{"$f":"'Fluxo de Caixa'!F49","v":28023},{"$f":"'Fluxo de Caixa'!G49","v":0},{"$f":"'Fluxo de Caixa'!H49","v":0},{"$f":"'Fluxo de Caixa'!I49","v":0},{"$f":"'Fluxo de Caixa'!J49","v":0},{"$f":"'Fluxo de Caixa'!K49","v":0},{"$f":"'Fluxo de Caixa'!L49","v":0},{"$f":"'Fluxo de Caixa'!M49","v":0},{"$f":"'Fluxo de Caixa'!N49","v":0},{"$f":"'Fluxo de Caixa'!O49","v":0},{"$f":"'Fluxo de Caixa'!P49","v":0},{"$f":"'Fluxo de Caixa'!Q49","v":0},{"$f":"'Fluxo de Caixa'!R49","v":0},{"$f":"'Fluxo de Caixa'!S49","v":0},{"$f":"'Fluxo de Caixa'!T49","v":0},{"$f":"'Fluxo de Caixa'!U49","v":0},{"$f":"'Fluxo de Caixa'!V49","v":0},{"$f":"'Fluxo de Caixa'!W49","v":0},{"$f":"'Fluxo de Caixa'!X49","v":0},{"$f":"'Fluxo de Caixa'!Y49","v":0},{"$f":"'Fluxo de Caixa'!Z49","v":0},{"$f":"'Fluxo de Caixa'!AA49","v":0},{"$f":"'Fluxo de Caixa'!AB49","v":0},{"$f":"'Fluxo de Caixa'!AC49","v":0},{"$f":"'Fluxo de Caixa'!AD49","v":0},{"$f":"'Fluxo de Caixa'!AE49","v":0},{"$f":"'Fluxo de Caixa'!AF49","v":0},{"$f":"'Fluxo de Caixa'!AG49","v":0},{"$f":"'Fluxo de Caixa'!AH49","v":0},{"$f":"'Fluxo de Caixa'!AI49","v":0},{"$f":"'Fluxo de Caixa'!AJ49","v":0},{"$f":"'Fluxo de Caixa'!AK49","v":0},{"$f":"'Fluxo de Caixa'!AL49","v":-275000},{"$f":"'Fluxo de Caixa'!AM49","v":34661},{"$f":"'Fluxo de Caixa'!AN49","v":89285},{"$f":"'Fluxo de Caixa'!AO49","v":-151054},{"$f":"'Fluxo de Caixa'!AP49","v":56479},{"$f":"'Fluxo de Caixa'!AQ49","v":101541},{"$f":"'Fluxo de Caixa'!AR49","v":-424662},{"$f":"'Fluxo de Caixa'!AS49","v":203},{"$f":"'Fluxo de Caixa'!AT49","v":-266439}]
["Net cash from financing activities ",{"$f":"'Fluxo de Caixa'!B50","v":-198217},{"$f":"'Fluxo de Caixa'!C50","v":-135114},{"$f":"'Fluxo de Caixa'!D50","v":-32204},{"$f":"'Fluxo de Caixa'!E50","v":-144213},{"$f":"'Fluxo de Caixa'!F50","v":-509748},{"$f":"'Fluxo de Caixa'!G50","v":-3251},{"$f":"'Fluxo de Caixa'!H50","v":-164704},{"$f":"'Fluxo de Caixa'!I50","v":-15676},{"$f":"'Fluxo de Caixa'!J50","v":-157631},{"$f":"'Fluxo de Caixa'!K50","v":-341262},{"$f":"'Fluxo de Caixa'!L50","v":-32607},{"$f":"'Fluxo de Caixa'!M50","v":-59537},{"$f":"'Fluxo de Caixa'!N50","v":-11485},{"$f":"'Fluxo de Caixa'!O50","v":-38174},{"$f":"'Fluxo de Caixa'!P50","v":-141803},{"$f":"'Fluxo de Caixa'!Q50","v":-40953},{"$f":"'Fluxo de Caixa'!R50","v":-72324},{"$f":"'Fluxo de Caixa'!S50","v":13912},{"$f":"'Fluxo de Caixa'!T50","v":-33857},{"$f":"'Fluxo de Caixa'!U50","v":-133222},{"$f":"'Fluxo de Caixa'!V50","v":-47181},{"$f":"'Fluxo de Caixa'!W50","v":-41993},{"$f":"'Fluxo de Caixa'!X50","v":-44141},{"$f":"'Fluxo de Caixa'!Y50","v":-9299},{"$f":"'Fluxo de Caixa'!Z50","v":-142614},{"$f":"'Fluxo de Caixa'!AA50","v":-72040},{"$f":"'Fluxo de Caixa'!AB50","v":103913},{"$f":"'Fluxo de Caixa'!AC50","v":-47753},{"$f":"'Fluxo de Caixa'!AD50","v":-7307},{"$f":"'Fluxo de Caixa'!AE50","v":-23187},{"$f":"'Fluxo de Caixa'!AF50","v":-13437},{"$f":"'Fluxo de Caixa'!AG50","v":-10819},{"$f":"'Fluxo de Caixa'!AH50","v":-14074},{"$f":"'Fluxo de Caixa'!AI50","v":16334},{"$f":"'Fluxo de Caixa'!AJ50","v":-21996},{"$f":"'Fluxo de Caixa'!AK50","v":-11021},{"$f":"'Fluxo de Caixa'!AL50","v":251373},{"$f":"'Fluxo de Caixa'!AM50","v":-26301},{"$f":"'Fluxo de Caixa'!AN50","v":-33032},{"$f":"'Fluxo de Caixa'!AO50","v":181019},{"$f":"'Fluxo de Caixa'!AP50","v":-13643},{"$f":"'Fluxo de Caixa'!AQ50","v":-19303},{"$f":"'Fluxo de Caixa'!AR50","v":754615},{"$f":"'Fluxo de Caixa'!AS50","v":-8889},{"$f":"'Fluxo de Caixa'!AT50","v":712780}]
["Loans obtained ",{"$f":"'Fluxo de Caixa'!B51","v":987},{"$f":"'Fluxo de Caixa'!C51","v":16765},{"$f":"'Fluxo de Caixa'!D51","v":4977},{"$f":"'Fluxo de Caixa'!E51","v":153515},{"$f":"'Fluxo de Caixa'!F51","v":176244},{"$f":"'Fluxo de Caixa'!G51","v":12916},{"$f":"'Fluxo de Caixa'!H51","v":11090},{"$f":"'Fluxo de Caixa'!I51","v":7157},{"$f":"'Fluxo de Caixa'!J51","v":4425},{"$f":"'Fluxo de Caixa'!K51","v":35588},{"$f":"'Fluxo de Caixa'!L51","v":1279},{"$f":"'Fluxo de Caixa'!M51","v":99826},{"$f":"'Fluxo de Caixa'!N51","v":7803},{"$f":"'Fluxo de Caixa'!O51","v":315},{"$f":"'Fluxo de Caixa'!P51","v":109223},{"$f":"'Fluxo de Caixa'!Q51","v":238},{"$f":"'Fluxo de Caixa'!R51","v":1586},{"$f":"'Fluxo de Caixa'!S51","v":119790},{"$f":"'Fluxo de Caixa'!T51","v":2},{"$f":"'Fluxo de Caixa'!U51","v":121616},{"$f":"'Fluxo de Caixa'!V51","v":1733},{"$f":"'Fluxo de Caixa'!W51","v":1},{"$f":"'Fluxo de Caixa'!X51","v":0},{"$f":"'Fluxo de Caixa'!Y51","v":0},{"$f":"'Fluxo de Caixa'!Z51","v":1734},{"$f":"'Fluxo de Caixa'!AA51","v":0},{"$f":"'Fluxo de Caixa'!AB51","v":159500},{"$f":"'Fluxo de Caixa'!AC51","v":-45},{"$f":"'Fluxo de Caixa'!AD51","v":31},{"$f":"'Fluxo de Caixa'!AE51","v":159486},{"$f":"'Fluxo de Caixa'!AF51","v":17649},{"$f":"'Fluxo de Caixa'!AG51","v":2710},{"$f":"'Fluxo de Caixa'!AH51","v":20819},{"$f":"'Fluxo de Caixa'!AI51","v":50000},{"$f":"'Fluxo de Caixa'!AJ51","v":91178},{"$f":"'Fluxo de Caixa'!AK51","v":0},{"$f":"'Fluxo de Caixa'!AL51","v":294851},{"$f":"'Fluxo de Caixa'!AM51","v":-79},{"$f":"'Fluxo de Caixa'!AN51","v":57994},{"$f":"'Fluxo de Caixa'!AO51","v":352766},{"$f":"'Fluxo de Caixa'!AP51","v":-244},{"$f":"'Fluxo de Caixa'!AQ51","v":-73},{"$f":"'Fluxo de Caixa'!AR51","v":0},{"$f":"'Fluxo de Caixa'!AS51","v":0},{"$f":"'Fluxo de Caixa'!AT51","v":-317}]
["Payments of debentures, loans and financing ",{"$f":"'Fluxo de Caixa'!B52","v":-182369},{"$f":"'Fluxo de Caixa'!C52","v":-58061},{"$f":"'Fluxo de Caixa'!D52","v":-33021},{"$f":"'Fluxo de Caixa'!E52","v":-167537},{"$f":"'Fluxo de Caixa'!F52","v":-440988},{"$f":"'Fluxo de Caixa'!G52","v":-19496},{"$f":"'Fluxo de Caixa'!H52","v":-74004},{"$f":"'Fluxo de Caixa'!I52","v":-21842},{"$f":"'Fluxo de Caixa'!J52","v":-54027},{"$f":"'Fluxo de Caixa'!K52","v":-169369},{"$f":"'Fluxo de Caixa'!L52","v":-16633},{"$f":"'Fluxo de Caixa'!M52","v":-55412},{"$f":"'Fluxo de Caixa'!N52","v":-11022},{"$f":"'Fluxo de Caixa'!O52","v":-8252},{"$f":"'Fluxo de Caixa'!P52","v":-91319},{"$f":"'Fluxo de Caixa'!Q52","v":-30029},{"$f":"'Fluxo de Caixa'!R52","v":-14394},{"$f":"'Fluxo de Caixa'!S52","v":-97395},{"$f":"'Fluxo de Caixa'!T52","v":-33238},{"$f":"'Fluxo de Caixa'!U52","v":-175056},{"$f":"'Fluxo de Caixa'!V52","v":-32643},{"$f":"'Fluxo de Caixa'!W52","v":-34791},{"$f":"'Fluxo de Caixa'!X52","v":-31853},{"$f":"'Fluxo de Caixa'!Y52","v":-8319},{"$f":"'Fluxo de Caixa'!Z52","v":-107606},{"$f":"'Fluxo de Caixa'!AA52","v":-58106},{"$f":"'Fluxo de Caixa'!AB52","v":-43360},{"$f":"'Fluxo de Caixa'!AC52","v":-42559},{"$f":"'Fluxo de Caixa'!AD52","v":-1779},{"$f":"'Fluxo de Caixa'!AE52","v":-145804},{"$f":"'Fluxo de Caixa'!AF52","v":-32481},{"$f":"'Fluxo de Caixa'!AG52","v":-1498},{"$f":"'Fluxo de Caixa'!AH52","v":-33316},{"$f":"'Fluxo de Caixa'!AI52","v":-31842},{"$f":"'Fluxo de Caixa'!AJ52","v":-99137},{"$f":"'Fluxo de Caixa'!AK52","v":-12079},{"$f":"'Fluxo de Caixa'!AL52","v":-30501},{"$f":"'Fluxo de Caixa'!AM52","v":-21949},{"$f":"'Fluxo de Caixa'!AN52","v":-82477},{"$f":"'Fluxo de Caixa'!AO52","v":-147006},{"$f":"'Fluxo de Caixa'!AP52","v":-2117},{"$f":"'Fluxo de Caixa'!AQ52","v":-2698},{"$f":"'Fluxo de Caixa'!AR52","v":-2718},{"$f":"'Fluxo de Caixa'!AS52","v":-2748},{"$f":"'Fluxo de Caixa'!AT52","v":-10281}]
["Dividends and interest on own capital paid",{"$f":"'Fluxo de Caixa'!B53","v":-17},{"$f":"'Fluxo de Caixa'!C53","v":-88071},{"$f":"'Fluxo de Caixa'!D53","v":-5},{"$f":"'Fluxo de Caixa'!E53","v":-109400},{"$f":"'Fluxo de Caixa'!F53","v":-197493},{"$f":"'Fluxo de Caixa'!G53","v":0},{"$f":"'Fluxo de Caixa'!H53","v":-95930},{"$f":"'Fluxo de Caixa'!I53","v":0},{"$f":"'Fluxo de Caixa'!J53","v":-98467},{"$f":"'Fluxo de Caixa'!K53","v":-194397},{"$f":"'Fluxo de Caixa'!L53","v":0},{"$f":"'Fluxo de Caixa'!M53","v":-95351},{"$f":"'Fluxo de Caixa'!N53","v":0},{"$f":"'Fluxo de Caixa'!O53","v":-23478},{"$f":"'Fluxo de Caixa'!P53","v":-118829},{"$f":"'Fluxo de Caixa'!Q53","v":0},{"$f":"'Fluxo de Caixa'!R53","v":-54577},{"$f":"'Fluxo de Caixa'!S53","v":0},{"$f":"'Fluxo de Caixa'!T53","v":0},{"$f":"'Fluxo de Caixa'!U53","v":-54577},{"$f":"'Fluxo de Caixa'!V53","v":-545},{"$f":"'Fluxo de Caixa'!W53","v":-3713},{"$f":"'Fluxo de Caixa'!X53","v":0},{"$f":"'Fluxo de Caixa'!Y53","v":0},{"$f":"'Fluxo de Caixa'!Z53","v":-4258},{"$f":"'Fluxo de Caixa'!AA53","v":0},{"$f":"'Fluxo de Caixa'!AB53","v":0},{"$f":"'Fluxo de Caixa'!AC53","v":0},{"$f":"'Fluxo de Caixa'!AD53","v":0},{"$f":"'Fluxo de Caixa'!AE53","v":0},{"$f":"'Fluxo de Caixa'!AF53","v":-102},{"$f":"'Fluxo de Caixa'!AG53","v":-1964},{"$f":"'Fluxo de Caixa'!AH53","v":0},{"$f":"'Fluxo de Caixa'!AI53","v":0},{"$f":"'Fluxo de Caixa'!AJ53","v":-2066},{"$f":"'Fluxo de Caixa'!AK53","v":0},{"$f":"'Fluxo de Caixa'!AL53","v":-2830},{"$f":"'Fluxo de Caixa'!AM53","v":0},{"$f":"'Fluxo de Caixa'!AN53","v":0},{"$f":"'Fluxo de Caixa'!AO53","v":-2830},{"$f":"'Fluxo de Caixa'!AP53","v":0},{"$f":"'Fluxo de Caixa'!AQ53","v":-11680},{"$f":"'Fluxo de Caixa'!AR53","v":0},{"$f":"'Fluxo de Caixa'!AS53","v":0},{"$f":"'Fluxo de Caixa'!AT53","v":-11680}]
["Receipt of exercised share purchase options",{"$f":"'Fluxo de Caixa'!B54","v":6771},{"$f":"'Fluxo de Caixa'!C54","v":1749},{"$f":"'Fluxo de Caixa'!D54","v":163},{"$f":"'Fluxo de Caixa'!E54","v":0},{"$f":"'Fluxo de Caixa'!F54","v":8683},{"$f":"'Fluxo de Caixa'!G54","v":6138},{"$f":"'Fluxo de Caixa'!H54","v":2363},{"$f":"'Fluxo de Caixa'!I54","v":0},{"$f":"'Fluxo de Caixa'!J54","v":0},{"$f":"'Fluxo de Caixa'!K54","v":8501},{"$f":"'Fluxo de Caixa'!L54","v":0},{"$f":"'Fluxo de Caixa'!M54","v":0},{"$f":"'Fluxo de Caixa'!N54","v":0},{"$f":"'Fluxo de Caixa'!O54","v":0},{"$f":"'Fluxo de Caixa'!P54","v":0},{"$f":"'Fluxo de Caixa'!Q54","v":0},{"$f":"'Fluxo de Caixa'!R54","v":0},{"$f":"'Fluxo de Caixa'!S54","v":0},{"$f":"'Fluxo de Caixa'!T54","v":0},{"$f":"'Fluxo de Caixa'!U54","v":0},{"$f":"'Fluxo de Caixa'!V54","v":0},{"$f":"'Fluxo de Caixa'!W54","v":0},{"$f":"'Fluxo de Caixa'!X54","v":0},{"$f":"'Fluxo de Caixa'!Y54","v":0},{"$f":"'Fluxo de Caixa'!Z54","v":0},{"$f":"'Fluxo de Caixa'!AA54","v":0},{"$f":"'Fluxo de Caixa'!AB54","v":0},{"$f":"'Fluxo de Caixa'!AC54","v":2271},{"$f":"'Fluxo de Caixa'!AD54","v":0},{"$f":"'Fluxo de Caixa'!AE54","v":2271},{"$f":"'Fluxo de Caixa'!AF54","v":4844},{"$f":"'Fluxo de Caixa'!AG54","v":192},{"$f":"'Fluxo de Caixa'!AH54","v":-35},{"$f":"'Fluxo de Caixa'!AI54","v":1097},{"$f":"'Fluxo de Caixa'!AJ54","v":6098},{"$f":"'Fluxo de Caixa'!AK54","v":4026},{"$f":"'Fluxo de Caixa'!AL54","v":515},{"$f":"'Fluxo de Caixa'!AM54","v":6776},{"$f":"'Fluxo de Caixa'!AN54","v":1751},{"$f":"'Fluxo de Caixa'!AO54","v":13068},{"$f":"'Fluxo de Caixa'!AP54","v":131},{"$f":"'Fluxo de Caixa'!AQ54","v":846},{"$f":"'Fluxo de Caixa'!AR54","v":561},{"$f":"'Fluxo de Caixa'!AS54","v":-477},{"$f":"'Fluxo de Caixa'!AT54","v":1061}]
["Receipt/(Payment) of Swap Transactions",{"$f":"'Fluxo de Caixa'!B55","v":1859},{"$f":"'Fluxo de Caixa'!C55","v":2291},{"$f":"'Fluxo de Caixa'!D55","v":1718},{"$f":"'Fluxo de Caixa'!E55","v":1277},{"$f":"'Fluxo de Caixa'!F55","v":7145},{"$f":"'Fluxo de Caixa'!G55","v":-364},{"$f":"'Fluxo de Caixa'!H55","v":-10},{"$f":"'Fluxo de Caixa'!I55","v":1644},{"$f":"'Fluxo de Caixa'!J55","v":850},{"$f":"'Fluxo de Caixa'!K55","v":2120},{"$f":"'Fluxo de Caixa'!L55","v":1790},{"$f":"'Fluxo de Caixa'!M55","v":321},{"$f":"'Fluxo de Caixa'!N55","v":-369},{"$f":"'Fluxo de Caixa'!O55","v":405},{"$f":"'Fluxo de Caixa'!P55","v":2147},{"$f":"'Fluxo de Caixa'!Q55","v":1151},{"$f":"'Fluxo de Caixa'!R55","v":1298},{"$f":"'Fluxo de Caixa'!S55","v":1806},{"$f":"'Fluxo de Caixa'!T55","v":2163},{"$f":"'Fluxo de Caixa'!U55","v":6418},{"$f":"'Fluxo de Caixa'!V55","v":2153},{"$f":"'Fluxo de Caixa'!W55","v":425},{"$f":"'Fluxo de Caixa'!X55","v":-1610},{"$f":"'Fluxo de Caixa'!Y55","v":-293},{"$f":"'Fluxo de Caixa'!Z55","v":675},{"$f":"'Fluxo de Caixa'!AA55","v":-2254},{"$f":"'Fluxo de Caixa'!AB55","v":-285},{"$f":"'Fluxo de Caixa'!AC55","v":-1322},{"$f":"'Fluxo de Caixa'!AD55","v":-143},{"$f":"'Fluxo de Caixa'!AE55","v":-4004},{"$f":"'Fluxo de Caixa'!AF55","v":-278},{"$f":"'Fluxo de Caixa'!AG55","v":19},{"$f":"'Fluxo de Caixa'!AH55","v":259},{"$f":"'Fluxo de Caixa'!AI55","v":148},{"$f":"'Fluxo de Caixa'!AJ55","v":148},{"$f":"'Fluxo de Caixa'!AK55","v":0},{"$f":"'Fluxo de Caixa'!AL55","v":0},{"$f":"'Fluxo de Caixa'!AM55","v":0},{"$f":"'Fluxo de Caixa'!AN55","v":1581},{"$f":"'Fluxo de Caixa'!AO55","v":1581},{"$f":"'Fluxo de Caixa'!AP55","v":0},{"$f":"'Fluxo de Caixa'!AQ55","v":0},{"$f":"'Fluxo de Caixa'!AR55","v":0},{"$f":"'Fluxo de Caixa'!AS55","v":0},{"$f":"'Fluxo de Caixa'!AT55","v":0}]
["Interest paid to debentures, loans and financing ",{"$f":"'Fluxo de Caixa'!B56","v":-25448},{"$f":"'Fluxo de Caixa'!C56","v":-9787},{"$f":"'Fluxo de Caixa'!D56","v":-6036},{"$f":"'Fluxo de Caixa'!E56","v":-22068},{"$f":"'Fluxo de Caixa'!F56","v":-63339},{"$f":"'Fluxo de Caixa'!G56","v":-2445},{"$f":"'Fluxo de Caixa'!H56","v":-8213},{"$f":"'Fluxo de Caixa'!I56","v":-2635},{"$f":"'Fluxo de Caixa'!J56","v":-8118},{"$f":"'Fluxo de Caixa'!K56","v":-21411},{"$f":"'Fluxo de Caixa'!L56","v":-2511},{"$f":"'Fluxo de Caixa'!M56","v":-7903},{"$f":"'Fluxo de Caixa'!N56","v":-7897},{"$f":"'Fluxo de Caixa'!O56","v":-7164},{"$f":"'Fluxo de Caixa'!P56","v":-25475},{"$f":"'Fluxo de Caixa'!Q56","v":-12313},{"$f":"'Fluxo de Caixa'!R56","v":-6237},{"$f":"'Fluxo de Caixa'!S56","v":-10289},{"$f":"'Fluxo de Caixa'!T56","v":-2784},{"$f":"'Fluxo de Caixa'!U56","v":-31623},{"$f":"'Fluxo de Caixa'!V56","v":-17879},{"$f":"'Fluxo de Caixa'!W56","v":-3915},{"$f":"'Fluxo de Caixa'!X56","v":-10678},{"$f":"'Fluxo de Caixa'!Y56","v":-687},{"$f":"'Fluxo de Caixa'!Z56","v":-33159},{"$f":"'Fluxo de Caixa'!AA56","v":-11680},{"$f":"'Fluxo de Caixa'!AB56","v":-11942},{"$f":"'Fluxo de Caixa'!AC56","v":-6098},{"$f":"'Fluxo de Caixa'!AD56","v":-5416},{"$f":"'Fluxo de Caixa'!AE56","v":-35136},{"$f":"'Fluxo de Caixa'!AF56","v":-3069},{"$f":"'Fluxo de Caixa'!AG56","v":-10278},{"$f":"'Fluxo de Caixa'!AH56","v":-1801},{"$f":"'Fluxo de Caixa'!AI56","v":-3069},{"$f":"'Fluxo de Caixa'!AJ56","v":-18217},{"$f":"'Fluxo de Caixa'!AK56","v":-1389},{"$f":"'Fluxo de Caixa'!AL56","v":-9083},{"$f":"'Fluxo de Caixa'!AM56","v":-9470},{"$f":"'Fluxo de Caixa'!AN56","v":-6846},{"$f":"'Fluxo de Caixa'!AO56","v":-26788},{"$f":"'Fluxo de Caixa'!AP56","v":-8590},{"$f":"'Fluxo de Caixa'!AQ56","v":-2803},{"$f":"'Fluxo de Caixa'!AR56","v":-5674},{"$f":"'Fluxo de Caixa'!AS56","v":-2722},{"$f":"'Fluxo de Caixa'!AT56","v":-19789}]
["Acquisition of Ownership Interest in Controlled Companies",{"$f":"'Fluxo de Caixa'!B57","v":0},{"$f":"'Fluxo de Caixa'!C57","v":0},{"$f":"'Fluxo de Caixa'!D57","v":0},{"$f":"'Fluxo de Caixa'!E57","v":0},{"$f":"'Fluxo de Caixa'!F57","v":0},{"$f":"'Fluxo de Caixa'!G57","v":0},{"$f":"'Fluxo de Caixa'!H57","v":0},{"$f":"'Fluxo de Caixa'!I57","v":0},{"$f":"'Fluxo de Caixa'!J57","v":-2292},{"$f":"'Fluxo de Caixa'!K57","v":-2292},{"$f":"'Fluxo de Caixa'!L57","v":0},{"$f":"'Fluxo de Caixa'!M57","v":0},{"$f":"'Fluxo de Caixa'!N57","v":0},{"$f":"'Fluxo de Caixa'!O57","v":0},{"$f":"'Fluxo de Caixa'!P57","v":0},{"$f":"'Fluxo de Caixa'!Q57","v":0},{"$f":"'Fluxo de Caixa'!R57","v":0},{"$f":"'Fluxo de Caixa'!S57","v":0},{"$f":"'Fluxo de Caixa'!T57","v":0},{"$f":"'Fluxo de Caixa'!U57","v":0},{"$f":"'Fluxo de Caixa'!V57","v":0},{"$f":"'Fluxo de Caixa'!W57","v":0},{"$f":"'Fluxo de Caixa'!X57","v":0},{"$f":"'Fluxo de Caixa'!Y57","v":0},{"$f":"'Fluxo de Caixa'!Z57","v":0},{"$f":"'Fluxo de Caixa'!AA57","v":0},{"$f":"'Fluxo de Caixa'!AB57","v":0},{"$f":"'Fluxo de Caixa'!AC57","v":0},{"$f":"'Fluxo de Caixa'!AD57","v":0},{"$f":"'Fluxo de Caixa'!AE57","v":0},{"$f":"'Fluxo de Caixa'!AF57","v":0},{"$f":"'Fluxo de Caixa'!AG57","v":0},{"$f":"'Fluxo de Caixa'!AH57","v":0},{"$f":"'Fluxo de Caixa'!AI57","v":0},{"$f":"'Fluxo de Caixa'!AJ57","v":0},{"$f":"'Fluxo de Caixa'!AK57","v":0},{"$f":"'Fluxo de Caixa'!AL57","v":0},{"$f":"'Fluxo de Caixa'!AM57","v":0},{"$f":"'Fluxo de Caixa'!AN57","v":0},{"$f":"'Fluxo de Caixa'!AO57","v":0},{"$f":"'Fluxo de Caixa'!AP57","v":0},{"$f":"'Fluxo de Caixa'!AQ57","v":0},{"$f":"'Fluxo de Caixa'!AR57","v":0},{"$f":"'Fluxo de Caixa'!AS57","v":0},{"$f":"'Fluxo de Caixa'!AT57","v":0}]
["Share buyback payments",{"$f":"'Fluxo de Caixa'!B58","v":0},{"$f":"'Fluxo de Caixa'!C58","v":0},{"$f":"'Fluxo de Caixa'!D58","v":0},{"$f":"'Fluxo de Caixa'!E58","v":0},{"$f":"'Fluxo de Caixa'!F58","v":0},{"$f":"'Fluxo de Caixa'!G58","v":0},{"$f":"'Fluxo de Caixa'!H58","v":0},{"$f":"'Fluxo de Caixa'!I58","v":0},{"$f":"'Fluxo de Caixa'!J58","v":0},{"$f":"'Fluxo de Caixa'!K58","v":0},{"$f":"'Fluxo de Caixa'!L58","v":-16519},{"$f":"'Fluxo de Caixa'!M58","v":-1017},{"$f":"'Fluxo de Caixa'!N58","v":0},{"$f":"'Fluxo de Caixa'!O58","v":0},{"$f":"'Fluxo de Caixa'!P58","v":-17536},{"$f":"'Fluxo de Caixa'!Q58","v":0},{"$f":"'Fluxo de Caixa'!R58","v":0},{"$f":"'Fluxo de Caixa'!S58","v":0},{"$f":"'Fluxo de Caixa'!T58","v":0},{"$f":"'Fluxo de Caixa'!U58","v":0},{"$f":"'Fluxo de Caixa'!V58","v":0},{"$f":"'Fluxo de Caixa'!W58","v":0},{"$f":"'Fluxo de Caixa'!X58","v":0},{"$f":"'Fluxo de Caixa'!Y58","v":0},{"$f":"'Fluxo de Caixa'!Z58","v":0},{"$f":"'Fluxo de Caixa'!AA58","v":0},{"$f":"'Fluxo de Caixa'!AB58","v":0},{"$f":"'Fluxo de Caixa'!AC58","v":0},{"$f":"'Fluxo de Caixa'!AD58","v":0},{"$f":"'Fluxo de Caixa'!AE58","v":0},{"$f":"'Fluxo de Caixa'!AF58","v":0},{"$f":"'Fluxo de Caixa'!AG58","v":0},{"$f":"'Fluxo de Caixa'!AH58","v":0},{"$f":"'Fluxo de Caixa'!AI58","v":0},{"$f":"'Fluxo de Caixa'!AJ58","v":0},{"$f":"'Fluxo de Caixa'!AK58","v":0},{"$f":"'Fluxo de Caixa'!AL58","v":0},{"$f":"'Fluxo de Caixa'!AM58","v":0},{"$f":"'Fluxo de Caixa'!AN58","v":0},{"$f":"'Fluxo de Caixa'!AO58","v":0},{"$f":"'Fluxo de Caixa'!AP58","v":0},{"$f":"'Fluxo de Caixa'!AQ58","v":0},{"$f":"'Fluxo de Caixa'!AR58","v":0},{"$f":"'Fluxo de Caixa'!AS58","v":0},{"$f":"'Fluxo de Caixa'!AT58","v":0}]
["Share buyback costs",{"$f":"'Fluxo de Caixa'!B59","v":0},{"$f":"'Fluxo de Caixa'!C59","v":0},{"$f":"'Fluxo de Caixa'!D59","v":0},{"$f":"'Fluxo de Caixa'!E59","v":0},{"$f":"'Fluxo de Caixa'!F59","v":0},{"$f":"'Fluxo de Caixa'!G59","v":0},{"$f":"'Fluxo de Caixa'!H59","v":0},{"$f":"'Fluxo de Caixa'!I59","v":0},{"$f":"'Fluxo de Caixa'!J59","v":-2},{"$f":"'Fluxo de Caixa'!K59","v":-2},{"$f":"'Fluxo de Caixa'!L59","v":-13},{"$f":"'Fluxo de Caixa'!M59","v":-1},{"$f":"'Fluxo de Caixa'!N59","v":0},{"$f":"'Fluxo de Caixa'!O59","v":0},{"$f":"'Fluxo de Caixa'!P59","v":-14},{"$f":"'Fluxo de Caixa'!Q59","v":0},{"$f":"'Fluxo de Caixa'!R59","v":0},{"$f":"'Fluxo de Caixa'!S59","v":0},{"$f":"'Fluxo de Caixa'!T59","v":0},{"$f":"'Fluxo de Caixa'!U59","v":0},{"$f":"'Fluxo de Caixa'!V59","v":0},{"$f":"'Fluxo de Caixa'!W59","v":0},{"$f":"'Fluxo de Caixa'!X59","v":0},{"$f":"'Fluxo de Caixa'!Y59","v":0},{"$f":"'Fluxo de Caixa'!Z59","v":0},{"$f":"'Fluxo de Caixa'!AA59","v":0},{"$f":"'Fluxo de Caixa'!AB59","v":0},{"$f":"'Fluxo de Caixa'!AC59","v":0},{"$f":"'Fluxo de Caixa'!AD59","v":0},{"$f":"'Fluxo de Caixa'!AE59","v":0},{"$f":"'Fluxo de Caixa'!AF59","v":0},{"$f":"'Fluxo de Caixa'!AG59","v":0},{"$f":"'Fluxo de Caixa'!AH59","v":0},{"$f":"'Fluxo de Caixa'!AI59","v":0},{"$f":"'Fluxo de Caixa'!AJ59","v":0},{"$f":"'Fluxo de Caixa'!AK59","v":0},{"$f":"'Fluxo de Caixa'!AL59","v":0},{"$f":"'Fluxo de Caixa'!AM59","v":0},{"$f":"'Fluxo de Caixa'!AN59","v":0},{"$f":"'Fluxo de Caixa'!AO59","v":0},{"$f":"'Fluxo de Caixa'!AP59","v":0},{"$f":"'Fluxo de Caixa'!AQ59","v":0},{"$f":"'Fluxo de Caixa'!AR59","v":0},{"$f":"'Fluxo de Caixa'!AS59","v":0},{"$f":"'Fluxo de Caixa'!AT59","v":0}]
["Payment lease - Rentals",{"$f":"'Fluxo de Caixa'!B60","v":0},{"$f":"'Fluxo de Caixa'!C60","v":0},{"$f":"'Fluxo de Caixa'!D60","v":0},{"$f":"'Fluxo de Caixa'!E60","v":0},{"$f":"'Fluxo de Caixa'!F60","v":0},{"$f":"'Fluxo de Caixa'!G60","v":0},{"$f":"'Fluxo de Caixa'!H60","v":0},{"$f":"'Fluxo de Caixa'!I60","v":0},{"$f":"'Fluxo de Caixa'!J60","v":0},{"$f":"'Fluxo de Caixa'!K60","v":0},{"$f":"'Fluxo de Caixa'!L60","v":0},{"$f":"'Fluxo de Caixa'!M60","v":0},{"$f":"'Fluxo de Caixa'!N60","v":0},{"$f":"'Fluxo de Caixa'!O60","v":0},{"$f":"'Fluxo de Caixa'!P60","v":0},{"$f":"'Fluxo de Caixa'!Q60","v":0},{"$f":"'Fluxo de Caixa'!R60","v":0},{"$f":"'Fluxo de Caixa'!S60","v":0},{"$f":"'Fluxo de Caixa'!T60","v":0},{"$f":"'Fluxo de Caixa'!U60","v":0},{"$f":"'Fluxo de Caixa'!V60","v":0},{"$f":"'Fluxo de Caixa'!W60","v":0},{"$f":"'Fluxo de Caixa'!X60","v":0},{"$f":"'Fluxo de Caixa'!Y60","v":0},{"$f":"'Fluxo de Caixa'!Z60","v":0},{"$f":"'Fluxo de Caixa'!AA60","v":0},{"$f":"'Fluxo de Caixa'!AB60","v":0},{"$f":"'Fluxo de Caixa'!AC60","v":0},{"$f":"'Fluxo de Caixa'!AD60","v":0},{"$f":"'Fluxo de Caixa'!AE60","v":0},{"$f":"'Fluxo de Caixa'!AF60","v":0},{"$f":"'Fluxo de Caixa'!AG60","v":0},{"$f":"'Fluxo de Caixa'!AH60","v":0},{"$f":"'Fluxo de Caixa'!AI60","v":0},{"$f":"'Fluxo de Caixa'!AJ60","v":0},{"$f":"'Fluxo de Caixa'!AK60","v":-1579},{"$f":"'Fluxo de Caixa'!AL60","v":-1579},{"$f":"'Fluxo de Caixa'!AM60","v":-1579},{"$f":"'Fluxo de Caixa'!AN60","v":-5035},{"$f":"'Fluxo de Caixa'!AO60","v":-9772},{"$f":"'Fluxo de Caixa'!AP60","v":-2823},{"$f":"'Fluxo de Caixa'!AQ60","v":-2895},{"$f":"'Fluxo de Caixa'!AR60","v":-2865},{"$f":"'Fluxo de Caixa'!AS60","v":-2866},{"$f":"'Fluxo de Caixa'!AT60","v":-11449}]
["Increase (decrease) in Shareholders Equity",{"$f":"'Fluxo de Caixa'!B61","v":0},{"$f":"'Fluxo de Caixa'!C61","v":0},{"$f":"'Fluxo de Caixa'!D61","v":0},{"$f":"'Fluxo de Caixa'!E61","v":0},{"$f":"'Fluxo de Caixa'!F61","v":0},{"$f":"'Fluxo de Caixa'!G61","v":0},{"$f":"'Fluxo de Caixa'!H61","v":0},{"$f":"'Fluxo de Caixa'!I61","v":0},{"$f":"'Fluxo de Caixa'!J61","v":0},{"$f":"'Fluxo de Caixa'!K61","v":0},{"$f":"'Fluxo de Caixa'!L61","v":0},{"$f":"'Fluxo de Caixa'!M61","v":0},{"$f":"'Fluxo de Caixa'!N61","v":0},{"$f":"'Fluxo de Caixa'!O61","v":0},{"$f":"'Fluxo de Caixa'!P61","v":0},{"$f":"'Fluxo de Caixa'!Q61","v":0},{"$f":"'Fluxo de Caixa'!R61","v":0},{"$f":"'Fluxo de Caixa'!S61","v":0},{"$f":"'Fluxo de Caixa'!T61","v":0},{"$f":"'Fluxo de Caixa'!U61","v":0},{"$f":"'Fluxo de Caixa'!V61","v":0},{"$f":"'Fluxo de Caixa'!W61","v":0},{"$f":"'Fluxo de Caixa'!X61","v":0},{"$f":"'Fluxo de Caixa'!Y61","v":0},{"$f":"'Fluxo de Caixa'!Z61","v":0},{"$f":"'Fluxo de Caixa'!AA61","v":0},{"$f":"'Fluxo de Caixa'!AB61","v":0},{"$f":"'Fluxo de Caixa'!AC61","v":0},{"$f":"'Fluxo de Caixa'!AD61","v":0},{"$f":"'Fluxo de Caixa'!AE61","v":0},{"$f":"'Fluxo de Caixa'!AF61","v":0},{"$f":"'Fluxo de Caixa'!AG61","v":0},{"$f":"'Fluxo de Caixa'!AH61","v":0},{"$f":"'Fluxo de Caixa'!AI61","v":0},{"$f":"'Fluxo de Caixa'!AJ61","v":0},{"$f":"'Fluxo de Caixa'!AK61","v":0},{"$f":"'Fluxo de Caixa'!AL61","v":0},{"$f":"'Fluxo de Caixa'!AM61","v":0},{"$f":"'Fluxo de Caixa'!AN61","v":0},{"$f":"'Fluxo de Caixa'!AO61","v":0},{"$f":"'Fluxo de Caixa'!AP61","v":0},{"$f":"'Fluxo de Caixa'!AQ61","v":0},{"$f":"'Fluxo de Caixa'!AR61","v":789988},{"$f":"'Fluxo de Caixa'!AS61","v":0},{"$f":"'Fluxo de Caixa'!AT61","v":789988}]
["Cost of issuing new shares",{"$f":"'Fluxo de Caixa'!B62","v":0},{"$f":"'Fluxo de Caixa'!C62","v":0},{"$f":"'Fluxo de Caixa'!D62","v":0},{"$f":"'Fluxo de Caixa'!E62","v":0},{"$f":"'Fluxo de Caixa'!F62","v":0},{"$f":"'Fluxo de Caixa'!G62","v":0},{"$f":"'Fluxo de Caixa'!H62","v":0},{"$f":"'Fluxo de Caixa'!I62","v":0},{"$f":"'Fluxo de Caixa'!J62","v":0},{"$f":"'Fluxo de Caixa'!K62","v":0},{"$f":"'Fluxo de Caixa'!L62","v":0},{"$f":"'Fluxo de Caixa'!M62","v":0},{"$f":"'Fluxo de Caixa'!N62","v":0},{"$f":"'Fluxo de Caixa'!O62","v":0},{"$f":"'Fluxo de Caixa'!P62","v":0},{"$f":"'Fluxo de Caixa'!Q62","v":0},{"$f":"'Fluxo de Caixa'!R62","v":0},{"$f":"'Fluxo de Caixa'!S62","v":0},{"$f":"'Fluxo de Caixa'!T62","v":0},{"$f":"'Fluxo de Caixa'!U62","v":0},{"$f":"'Fluxo de Caixa'!V62","v":0},{"$f":"'Fluxo de Caixa'!W62","v":0},{"$f":"'Fluxo de Caixa'!X62","v":0},{"$f":"'Fluxo de Caixa'!Y62","v":0},{"$f":"'Fluxo de Caixa'!Z62","v":0},{"$f":"'Fluxo de Caixa'!AA62","v":0},{"$f":"'Fluxo de Caixa'!AB62","v":0},{"$f":"'Fluxo de Caixa'!AC62","v":0},{"$f":"'Fluxo de Caixa'!AD62","v":0},{"$f":"'Fluxo de Caixa'!AE62","v":0},{"$f":"'Fluxo de Caixa'!AF62","v":0},{"$f":"'Fluxo de Caixa'!AG62","v":0},{"$f":"'Fluxo de Caixa'!AH62","v":0},{"$f":"'Fluxo de Caixa'!AI62","v":0},{"$f":"'Fluxo de Caixa'!AJ62","v":0},{"$f":"'Fluxo de Caixa'!AK62","v":0},{"$f":"'Fluxo de Caixa'!AL62","v":0},{"$f":"'Fluxo de Caixa'!AM62","v":0},{"$f":"'Fluxo de Caixa'!AN62","v":0},{"$f":"'Fluxo de Caixa'!AO62","v":0},{"$f":"'Fluxo de Caixa'!AP62","v":0},{"$f":"'Fluxo de Caixa'!AQ62","v":0},{"$f":"'Fluxo de Caixa'!AR62","v":-24677},{"$f":"'Fluxo de Caixa'!AS62","v":-76},{"$f":"'Fluxo de Caixa'!AT62","v":-24753}]
["Increase (Decrease) in Cash and cash equivalents",{"$f":"'Fluxo de Caixa'!B63","v":-154547},{"$f":"'Fluxo de Caixa'!C63","v":-54744},{"$f":"'Fluxo de Caixa'!D63","v":78146},{"$f":"'Fluxo de Caixa'!E63","v":758},{"$f":"'Fluxo de Caixa'!F63","v":-130387},{"$f":"'Fluxo de Caixa'!G63","v":77650},{"$f":"'Fluxo de Caixa'!H63","v":-73702},{"$f":"'Fluxo de Caixa'!I63","v":59304},{"$f":"'Fluxo de Caixa'!J63","v":-76709},{"$f":"'Fluxo de Caixa'!K63","v":-13457},{"$f":"'Fluxo de Caixa'!L63","v":19717},{"$f":"'Fluxo de Caixa'!M63","v":-5702},{"$f":"'Fluxo de Caixa'!N63","v":65268},{"$f":"'Fluxo de Caixa'!O63","v":16139},{"$f":"'Fluxo de Caixa'!P63","v":95422},{"$f":"'Fluxo de Caixa'!Q63","v":4668},{"$f":"'Fluxo de Caixa'!R63","v":-50358},{"$f":"'Fluxo de Caixa'!S63","v":61899},{"$f":"'Fluxo de Caixa'!T63","v":-8503},{"$f":"'Fluxo de Caixa'!U63","v":7706},{"$f":"'Fluxo de Caixa'!V63","v":-18672},{"$f":"'Fluxo de Caixa'!W63","v":-34138},{"$f":"'Fluxo de Caixa'!X63","v":-8633},{"$f":"'Fluxo de Caixa'!Y63","v":27885},{"$f":"'Fluxo de Caixa'!Z63","v":-33558},{"$f":"'Fluxo de Caixa'!AA63","v":-46830},{"$f":"'Fluxo de Caixa'!AB63","v":125043},{"$f":"'Fluxo de Caixa'!AC63","v":-38442},{"$f":"'Fluxo de Caixa'!AD63","v":38403},{"$f":"'Fluxo de Caixa'!AE63","v":78174},{"$f":"'Fluxo de Caixa'!AF63","v":-17295},{"$f":"'Fluxo de Caixa'!AG63","v":-6311},{"$f":"'Fluxo de Caixa'!AH63","v":574},{"$f":"'Fluxo de Caixa'!AI63","v":5964},{"$f":"'Fluxo de Caixa'!AJ63","v":-17068},{"$f":"'Fluxo de Caixa'!AK63","v":-4346},{"$f":"'Fluxo de Caixa'!AL63","v":-66067},{"$f":"'Fluxo de Caixa'!AM63","v":34435},{"$f":"'Fluxo de Caixa'!AN63","v":48691},{"$f":"'Fluxo de Caixa'!AO63","v":12713},{"$f":"'Fluxo de Caixa'!AP63","v":4400},{"$f":"'Fluxo de Caixa'!AQ63","v":81186},{"$f":"'Fluxo de Caixa'!AR63","v":312172},{"$f":"'Fluxo de Caixa'!AS63","v":-20273},{"$f":"'Fluxo de Caixa'!AT63","v":377485}]
["Opening balance of Cash and cash equivalents",{"$f":"'Fluxo de Caixa'!B64","v":266831},{"$f":"'Fluxo de Caixa'!C64","v":112284},{"$f":"'Fluxo de Caixa'!D64","v":57540},{"$f":"'Fluxo de Caixa'!E64","v":135686},{"$f":"'Fluxo de Caixa'!F64","v":266831},{"$f":"'Fluxo de Caixa'!G64","v":136444},{"$f":"'Fluxo de Caixa'!H64","v":214094},{"$f":"'Fluxo de Caixa'!I64","v":140392},{"$f":"'Fluxo de Caixa'!J64","v":199696},{"$f":"'Fluxo de Caixa'!K64","v":136444},{"$f":"'Fluxo de Caixa'!L64","v":122987},{"$f":"'Fluxo de Caixa'!M64","v":142704},{"$f":"'Fluxo de Caixa'!N64","v":137002},{"$f":"'Fluxo de Caixa'!O64","v":202270},{"$f":"'Fluxo de Caixa'!P64","v":122987},{"$f":"'Fluxo de Caixa'!Q64","v":218409},{"$f":"'Fluxo de Caixa'!R64","v":223077},{"$f":"'Fluxo de Caixa'!S64","v":172719},{"$f":"'Fluxo de Caixa'!T64","v":234618},{"$f":"'Fluxo de Caixa'!U64","v":218409},{"$f":"'Fluxo de Caixa'!V64","v":226115},{"$f":"'Fluxo de Caixa'!W64","v":207443},{"$f":"'Fluxo de Caixa'!X64","v":173305},{"$f":"'Fluxo de Caixa'!Y64","v":164672},{"$f":"'Fluxo de Caixa'!Z64","v":226115},{"$f":"'Fluxo de Caixa'!AA64","v":192557},{"$f":"'Fluxo de Caixa'!AB64","v":145727},{"$f":"'Fluxo de Caixa'!AC64","v":270770},{"$f":"'Fluxo de Caixa'!AD64","v":232328},{"$f":"'Fluxo de Caixa'!AE64","v":192557},{"$f":"'Fluxo de Caixa'!AF64","v":270731},{"$f":"'Fluxo de Caixa'!AG64","v":253436},{"$f":"'Fluxo de Caixa'!AH64","v":247125},{"$f":"'Fluxo de Caixa'!AI64","v":247699},{"$f":"'Fluxo de Caixa'!AJ64","v":270731},{"$f":"'Fluxo de Caixa'!AK64","v":253663},{"$f":"'Fluxo de Caixa'!AL64","v":249317},{"$f":"'Fluxo de Caixa'!AM64","v":183250},{"$f":"'Fluxo de Caixa'!AN64","v":217685},{"$f":"'Fluxo de Caixa'!AO64","v":253663},{"$f":"'Fluxo de Caixa'!AP64","v":266376},{"$f":"'Fluxo de Caixa'!AQ64","v":270776},{"$f":"'Fluxo de Caixa'!AR64","v":351962},{"$f":"'Fluxo de Caixa'!AS64","v":664134},{"$f":"'Fluxo de Caixa'!AT64","v":266376}]
["Closing balance of Cash and cash equivalents",{"$f":"'Fluxo de Caixa'!B65","v":112284},{"$f":"'Fluxo de Caixa'!C65","v":57540},{"$f":"'Fluxo de Caixa'!D65","v":135686},{"$f":"'Fluxo de Caixa'!E65","v":136444},{"$f":"'Fluxo de Caixa'!F65","v":136444},{"$f":"'Fluxo de Caixa'!G65","v":214094},{"$f":"'Fluxo de Caixa'!H65","v":140392},{"$f":"'Fluxo de Caixa'!I65","v":199696},{"$f":"'Fluxo de Caixa'!J65","v":122987},{"$f":"'Fluxo de Caixa'!K65","v":122987},{"$f":"'Fluxo de Caixa'!L65","v":142704},{"$f":"'Fluxo de Caixa'!M65","v":137002},{"$f":"'Fluxo de Caixa'!N65","v":202270},{"$f":"'Fluxo de Caixa'!O65","v":218409},{"$f":"'Fluxo de Caixa'!P65","v":218409},{"$f":"'Fluxo de Caixa'!Q65","v":223077},{"$f":"'Fluxo de Caixa'!R65","v":172719},{"$f":"'Fluxo de Caixa'!S65","v":234618},{"$f":"'Fluxo de Caixa'!T65","v":226115},{"$f":"'Fluxo de Caixa'!U65","v":226115},{"$f":"'Fluxo de Caixa'!V65","v":207443},{"$f":"'Fluxo de Caixa'!W65","v":173305},{"$f":"'Fluxo de Caixa'!X65","v":164672},{"$f":"'Fluxo de Caixa'!Y65","v":192557},{"$f":"'Fluxo de Caixa'!Z65","v":192557},{"$f":"'Fluxo de Caixa'!AA65","v":145727},{"$f":"'Fluxo de Caixa'!AB65","v":270770},{"$f":"'Fluxo de Caixa'!AC65","v":232328},{"$f":"'Fluxo de Caixa'!AD65","v":270731},{"$f":"'Fluxo de Caixa'!AE65","v":270731},{"$f":"'Fluxo de Caixa'!AF65","v":253436},{"$f":"'Fluxo de Caixa'!AG65","v":247125},{"$f":"'Fluxo de Caixa'!AH65","v":247699},{"$f":"'Fluxo de Caixa'!AI65","v":253663},{"$f":"'Fluxo de Caixa'!AJ65","v":253663},{"$f":"'Fluxo de Caixa'!AK65","v":249317},{"$f":"'Fluxo de Caixa'!AL65","v":183250},{"$f":"'Fluxo de Caixa'!AM65","v":217685},{"$f":"'Fluxo de Caixa'!AN65","v":266376},{"$f":"'Fluxo de Caixa'!AO65","v":266376},{"$f":"'Fluxo de Caixa'!AP65","v":270776},{"$f":"'Fluxo de Caixa'!AQ65","v":351962},{"$f":"'Fluxo de Caixa'!AR65","v":664134},{"$f":"'Fluxo de Caixa'!AS65","v":643861},{"$f":"'Fluxo de Caixa'!AT65","v":643861}]

{"sheet":"Debt","index":17,"n_rows":26,"n_cols":48,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
["(R$ Million)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"V8+1","v":7},{"$f":"W8+1","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"AM8+1","v":24},{"$f":"AN8+1","v":25},{"$f":"AO8+1","v":26},27,28,{"$f":"AR8+1","v":29},{"$f":"AS8+1","v":30},31,32]
[null,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020]
[]
["Gross Debt",{"$f":"Endividamento!B10","v":508.93899999999996},{"$f":"Endividamento!C10","v":481.971},{"$f":"Endividamento!D10","v":458.73599999999999},{"$f":"Endividamento!E10","v":433.14700000000005},{"$f":"Endividamento!F10","v":433.14700000000005},{"$f":"Endividamento!G10","v":429.90800000000002},{"$f":"Endividamento!H10","v":375.2},{"$f":"Endividamento!I10","v":366.9},{"$f":"Endividamento!J10","v":321.7},{"$f":"Endividamento!K10","v":321.7},{"$f":"Endividamento!L10","v":308.60000000000002},{"$f":"Endividamento!M10","v":353.39100000000002},{"$f":"Endividamento!N10","v":358.3},{"$f":"Endividamento!O10","v":357.94900000000007},{"$f":"Endividamento!P10","v":357.94900000000007},{"$f":"Endividamento!Q10","v":336.8},{"$f":"Endividamento!R10","v":324.94},{"$f":"Endividamento!S10","v":366.1},{"$f":"Endividamento!T10","v":339.06099999999998},{"$f":"Endividamento!U10","v":339.06099999999998},{"$f":"Endividamento!V10","v":296.875},{"$f":"Endividamento!W10","v":263.863},{"$f":"Endividamento!X10","v":230.714},{"$f":"Endividamento!Y10","v":229.834},{"$f":"Endividamento!Z10","v":229.834},{"$f":"Endividamento!AA10","v":166.02600000000001},{"$f":"Endividamento!AB10","v":276.60000000000002},{"$f":"Endividamento!AC10","v":234.45500000000001},{"$f":"Endividamento!AD10","v":233.1},{"$f":"Endividamento!AE10","v":233.1},{"$f":"Endividamento!AF10","v":220.25},{"$f":"Endividamento!AG10","v":218.137},{"$f":"Endividamento!AH10","v":208.8},{"$f":"Endividamento!AI10","v":227.4},{"$f":"Endividamento!AJ10","v":227.4},{"$f":"Endividamento!AK10","v":217.9},{"$f":"Endividamento!AL10","v":480.11799999999999},{"$f":"Endividamento!AM10","v":460.90000000000003},{"$f":"Endividamento!AN10","v":436.4},{"$f":"Endividamento!AO10","v":436.4},{"$f":"Endividamento!AP10","v":436.04999999999995},{"$f":"Endividamento!AQ10","v":435.9},{"$f":"Endividamento!AR10","v":433.8},{"$f":"Endividamento!AS10","v":433.20000000000005},{"$f":"Endividamento!AT10","v":433.20000000000005}]
["BRL",{"$f":"Endividamento!B11","v":384.69599999999997},{"$f":"Endividamento!C11","v":353.00399999999996},{"$f":"Endividamento!D11","v":342.036},{"$f":"Endividamento!E11","v":321.67700000000002},{"$f":"Endividamento!F11","v":321.67700000000002},{"$f":"Endividamento!G11","v":333.45000000000005},{"$f":"Endividamento!H11","v":276.39999999999998},{"$f":"Endividamento!I11","v":282},{"$f":"Endividamento!J11","v":235.5},{"$f":"Endividamento!K11","v":235.5},{"$f":"Endividamento!L11","v":240},{"$f":"Endividamento!M11","v":293.24700000000001},{"$f":"Endividamento!N11","v":296.8},{"$f":"Endividamento!O11","v":296.49500000000006},{"$f":"Endividamento!P11","v":296.49500000000006},{"$f":"Endividamento!Q11","v":271},{"$f":"Endividamento!R11","v":266.58100000000002},{"$f":"Endividamento!S11","v":294.5},{"$f":"Endividamento!T11","v":276.42599999999999},{"$f":"Endividamento!U11","v":276.42599999999999},{"$f":"Endividamento!V11","v":249.34299999999999},{"$f":"Endividamento!W11","v":227.56299999999999},{"$f":"Endividamento!X11","v":204.65},{"$f":"Endividamento!Y11","v":205.13900000000001},{"$f":"Endividamento!Z11","v":205.13900000000001},{"$f":"Endividamento!AA11","v":149.947},{"$f":"Endividamento!AB11","v":260.3},{"$f":"Endividamento!AC11","v":226.726},{"$f":"Endividamento!AD11","v":225.9},{"$f":"Endividamento!AE11","v":225.9},{"$f":"Endividamento!AF11","v":197.83699999999999},{"$f":"Endividamento!AG11","v":194.08199999999999},{"$f":"Endividamento!AH11","v":187.5},{"$f":"Endividamento!AI11","v":177.8},{"$f":"Endividamento!AJ11","v":177.8},{"$f":"Endividamento!AK11","v":169.9},{"$f":"Endividamento!AL11","v":432.31799999999998},{"$f":"Endividamento!AM11","v":411.20000000000005},{"$f":"Endividamento!AN11","v":420.59999999999997},{"$f":"Endividamento!AO11","v":420.59999999999997},{"$f":"Endividamento!AP11","v":418.49599999999998},{"$f":"Endividamento!AQ11","v":416.9},{"$f":"Endividamento!AR11","v":416.1},{"$f":"Endividamento!AS11","v":415.90000000000003},{"$f":"Endividamento!AT11","v":415.90000000000003}]
["Foreign",{"$f":"Endividamento!B12","v":124.24299999999999},{"$f":"Endividamento!C12","v":128.96700000000001},{"$f":"Endividamento!D12","v":116.7},{"$f":"Endividamento!E12","v":111.47},{"$f":"Endividamento!F12","v":111.47},{"$f":"Endividamento!G12","v":96.457999999999998},{"$f":"Endividamento!H12","v":98.800000000000011},{"$f":"Endividamento!I12","v":84.9},{"$f":"Endividamento!J12","v":86.199999999999989},{"$f":"Endividamento!K12","v":86.199999999999989},{"$f":"Endividamento!L12","v":68.599999999999994},{"$f":"Endividamento!M12","v":60.144000000000005},{"$f":"Endividamento!N12","v":61.5},{"$f":"Endividamento!O12","v":61.454000000000001},{"$f":"Endividamento!P12","v":61.454000000000001},{"$f":"Endividamento!Q12","v":65.8},{"$f":"Endividamento!R12","v":58.359000000000002},{"$f":"Endividamento!S12","v":71.599999999999994},{"$f":"Endividamento!T12","v":62.634999999999998},{"$f":"Endividamento!U12","v":62.634999999999998},{"$f":"Endividamento!V12","v":47.531999999999996},{"$f":"Endividamento!W12","v":36.299999999999997},{"$f":"Endividamento!X12","v":26.064},{"$f":"Endividamento!Y12","v":24.695},{"$f":"Endividamento!Z12","v":24.695},{"$f":"Endividamento!AA12","v":16.079000000000001},{"$f":"Endividamento!AB12","v":16.3},{"$f":"Endividamento!AC12","v":7.7290000000000001},{"$f":"Endividamento!AD12","v":7.2},{"$f":"Endividamento!AE12","v":7.2},{"$f":"Endividamento!AF12","v":22.413},{"$f":"Endividamento!AG12","v":24.055},{"$f":"Endividamento!AH12","v":21.3},{"$f":"Endividamento!AI12","v":49.599999999999994},{"$f":"Endividamento!AJ12","v":49.599999999999994},{"$f":"Endividamento!AK12","v":48},{"$f":"Endividamento!AL12","v":47.8},{"$f":"Endividamento!AM12","v":49.7},{"$f":"Endividamento!AN12","v":15.8},{"$f":"Endividamento!AO12","v":15.8},{"$f":"Endividamento!AP12","v":17.553999999999998},{"$f":"Endividamento!AQ12","v":19},{"$f":"Endividamento!AR12","v":17.7},{"$f":"Endividamento!AS12","v":17.299999999999997},{"$f":"Endividamento!AT12","v":17.299999999999997}]
[null,{"$f":"Endividamento!B13","v":0},{"$f":"Endividamento!C13","v":0},{"$f":"Endividamento!D13","v":0},{"$f":"Endividamento!E13","v":0},{"$f":"Endividamento!F13","v":0},{"$f":"Endividamento!G13","v":0},{"$f":"Endividamento!H13","v":0},{"$f":"Endividamento!I13","v":0},{"$f":"Endividamento!J13","v":0},{"$f":"Endividamento!K13","v":0},{"$f":"Endividamento!L13","v":0},{"$f":"Endividamento!M13","v":0},{"$f":"Endividamento!N13","v":0},{"$f":"Endividamento!O13","v":0},{"$f":"Endividamento!P13","v":0},{"$f":"Endividamento!Q13","v":0},{"$f":"Endividamento!R13","v":0},{"$f":"Endividamento!S13","v":0},{"$f":"Endividamento!T13","v":0},{"$f":"Endividamento!U13","v":0},{"$f":"Endividamento!V13","v":0},{"$f":"Endividamento!W13","v":0},{"$f":"Endividamento!X13","v":0},{"$f":"Endividamento!Y13","v":0},{"$f":"Endividamento!Z13","v":0},{"$f":"Endividamento!AA13","v":0},{"$f":"Endividamento!AB13","v":0},{"$f":"Endividamento!AC13","v":0},{"$f":"Endividamento!AD13","v":0},{"$f":"Endividamento!AE13","v":0},{"$f":"Endividamento!AF13","v":0},{"$f":"Endividamento!AG13","v":0},{"$f":"Endividamento!AH13","v":0},{"$f":"Endividamento!AI13","v":0},{"$f":"Endividamento!AJ13","v":0},{"$f":"Endividamento!AK13","v":0},{"$f":"Endividamento!AL13","v":0},{"$f":"Endividamento!AM13","v":0},{"$f":"Endividamento!AN13","v":0},{"$f":"Endividamento!AO13","v":0},{"$f":"Endividamento!AP13","v":0},{"$f":"Endividamento!AQ13","v":0},{"$f":"Endividamento!AR13","v":0},{"$f":"Endividamento!AS13","v":0},{"$f":"Endividamento!AT13","v":0}]
["Short term",{"$f":"Endividamento!B14","v":183.416},{"$f":"Endividamento!C14","v":229.446},{"$f":"Endividamento!D14","v":232.922},{"$f":"Endividamento!E14","v":165.547},{"$f":"Endividamento!F14","v":165.547},{"$f":"Endividamento!G14","v":162.43299999999999},{"$f":"Endividamento!H14","v":146.965},{"$f":"Endividamento!I14","v":145.89099999999999},{"$f":"Endividamento!J14","v":147.84700000000001},{"$f":"Endividamento!K14","v":147.84700000000001},{"$f":"Endividamento!L14","v":143.82499999999999},{"$f":"Endividamento!M14","v":136.73699999999999},{"$f":"Endividamento!N14","v":160.58500000000001},{"$f":"Endividamento!O14","v":157.99600000000001},{"$f":"Endividamento!P14","v":157.99600000000001},{"$f":"Endividamento!Q14","v":166.3},{"$f":"Endividamento!R14","v":167.79300000000001},{"$f":"Endividamento!S14","v":140.24799999999999},{"$f":"Endividamento!T14","v":140.41499999999999},{"$f":"Endividamento!U14","v":140.41499999999999},{"$f":"Endividamento!V14","v":177.66200000000001},{"$f":"Endividamento!W14","v":153.547},{"$f":"Endividamento!X14","v":162.63200000000001},{"$f":"Endividamento!Y14","v":163.41399999999999},{"$f":"Endividamento!Z14","v":163.41399999999999},{"$f":"Endividamento!AA14","v":131.922},{"$f":"Endividamento!AB14","v":133.76900000000001},{"$f":"Endividamento!AC14","v":122.589},{"$f":"Endividamento!AD14","v":172.042},{"$f":"Endividamento!AE14","v":172.042},{"$f":"Endividamento!AF14","v":144.99100000000001},{"$f":"Endividamento!AG14","v":109.3},{"$f":"Endividamento!AH14","v":100.645},{"$f":"Endividamento!AI14","v":130.12920970000016},{"$f":"Endividamento!AJ14","v":130.12920970000016},{"$f":"Endividamento!AK14","v":142.6},{"$f":"Endividamento!AL14","v":129.196},{"$f":"Endividamento!AM14","v":112.02500000000001},{"$f":"Endividamento!AN14","v":54.076000000000001},{"$f":"Endividamento!AO14","v":54.076000000000001},{"$f":"Endividamento!AP14","v":52},{"$f":"Endividamento!AQ14","v":33.9},{"$f":"Endividamento!AR14","v":32.6},{"$f":"Endividamento!AS14","v":53.4},{"$f":"Endividamento!AT14","v":53.4}]
["Long term",{"$f":"Endividamento!B15","v":325.52300000000002},{"$f":"Endividamento!C15","v":252.52500000000001},{"$f":"Endividamento!D15","v":225.81399999999999},{"$f":"Endividamento!E15","v":267.60000000000002},{"$f":"Endividamento!F15","v":267.60000000000002},{"$f":"Endividamento!G15","v":267.47500000000002},{"$f":"Endividamento!H15","v":228.23500000000001},{"$f":"Endividamento!I15","v":220.989},{"$f":"Endividamento!J15","v":173.84700000000001},{"$f":"Endividamento!K15","v":173.84700000000001},{"$f":"Endividamento!L15","v":164.762},{"$f":"Endividamento!M15","v":216.654},{"$f":"Endividamento!N15","v":197.69900000000001},{"$f":"Endividamento!O15","v":199.953},{"$f":"Endividamento!P15","v":199.953},{"$f":"Endividamento!Q15","v":170.5},{"$f":"Endividamento!R15","v":157.14699999999999},{"$f":"Endividamento!S15","v":225.82400000000001},{"$f":"Endividamento!T15","v":198.64599999999999},{"$f":"Endividamento!U15","v":198.64599999999999},{"$f":"Endividamento!V15","v":119.21299999999999},{"$f":"Endividamento!W15","v":110.286},{"$f":"Endividamento!X15","v":68.081999999999994},{"$f":"Endividamento!Y15","v":66.42},{"$f":"Endividamento!Z15","v":66.42},{"$f":"Endividamento!AA15","v":34.103000000000002},{"$f":"Endividamento!AB15","v":142.80000000000001},{"$f":"Endividamento!AC15","v":111.866},{"$f":"Endividamento!AD15","v":61.055999999999997},{"$f":"Endividamento!AE15","v":61.055999999999997},{"$f":"Endividamento!AF15","v":75.259},{"$f":"Endividamento!AG15","v":108.837},{"$f":"Endividamento!AH15","v":108.129},{"$f":"Endividamento!AI15","v":97.266570290000274},{"$f":"Endividamento!AJ15","v":97.266570290000274},{"$f":"Endividamento!AK15","v":75.3},{"$f":"Endividamento!AL15","v":350.91699999999997},{"$f":"Endividamento!AM15","v":348.86599999999999},{"$f":"Endividamento!AN15","v":382.32},{"$f":"Endividamento!AO15","v":382.32},{"$f":"Endividamento!AP15","v":384},{"$f":"Endividamento!AQ15","v":402},{"$f":"Endividamento!AR15","v":401.20000000000005},{"$f":"Endividamento!AS15","v":379.8},{"$f":"Endividamento!AT15","v":379.8}]
[]
["Cash and cash equivalents ",{"$f":"Endividamento!B17","v":141.03800000000001},{"$f":"Endividamento!C17","v":86.930999999999997},{"$f":"Endividamento!D17","v":165.67400000000001},{"$f":"Endividamento!E17","v":136.44399999999999},{"$f":"Endividamento!F17","v":136.44399999999999},{"$f":"Endividamento!G17","v":214.09399999999999},{"$f":"Endividamento!H17","v":140.392},{"$f":"Endividamento!I17","v":201.23},{"$f":"Endividamento!J17","v":122.98699999999999},{"$f":"Endividamento!K17","v":122.98699999999999},{"$f":"Endividamento!L17","v":142.70400000000001},{"$f":"Endividamento!M17","v":137.00200000000001},{"$f":"Endividamento!N17","v":202.27},{"$f":"Endividamento!O17","v":218.40899999999999},{"$f":"Endividamento!P17","v":218.40899999999999},{"$f":"Endividamento!Q17","v":223.077},{"$f":"Endividamento!R17","v":172.71899999999999},{"$f":"Endividamento!S17","v":234.61799999999999},{"$f":"Endividamento!T17","v":226.11500000000001},{"$f":"Endividamento!U17","v":226.11500000000001},{"$f":"Endividamento!V17","v":207.44300000000001},{"$f":"Endividamento!W17","v":173.30500000000001},{"$f":"Endividamento!X17","v":164.672},{"$f":"Endividamento!Y17","v":192.55699999999999},{"$f":"Endividamento!Z17","v":192.55699999999999},{"$f":"Endividamento!AA17","v":145.727},{"$f":"Endividamento!AB17","v":270.77},{"$f":"Endividamento!AC17","v":232.328},{"$f":"Endividamento!AD17","v":270.73099999999999},{"$f":"Endividamento!AE17","v":270.73099999999999},{"$f":"Endividamento!AF17","v":253.43600000000001},{"$f":"Endividamento!AG17","v":247.124},{"$f":"Endividamento!AH17","v":247.69900000000001},{"$f":"Endividamento!AI17","v":253.6615741800008},{"$f":"Endividamento!AJ17","v":253.6615741800008},{"$f":"Endividamento!AK17","v":249.31700000000001},{"$f":"Endividamento!AL17","v":460.30900000000003},{"$f":"Endividamento!AM17","v":464.24099999999999},{"$f":"Endividamento!AN17","v":425.44299999999998},{"$f":"Endividamento!AO17","v":425.44299999999998},{"$f":"Endividamento!AP17","v":372.89699999999999},{"$f":"Endividamento!AQ17","v":351.96199999999999},{"$f":"Endividamento!AR17","v":1088.796},{"$f":"Endividamento!AS17","v":1070.4590000000001},{"$f":"Endividamento!AT17","v":1070.4590000000001}]
["Cash and cash equivalents ",{"$f":"Endividamento!B18","v":141.03800000000001},{"$f":"Endividamento!C18","v":86.930999999999997},{"$f":"Endividamento!D18","v":165.67400000000001},{"$f":"Endividamento!E18","v":136.44399999999999},{"$f":"Endividamento!F18","v":136.44399999999999},{"$f":"Endividamento!G18","v":214.09399999999999},{"$f":"Endividamento!H18","v":140.392},{"$f":"Endividamento!I18","v":201.23},{"$f":"Endividamento!J18","v":122.98699999999999},{"$f":"Endividamento!K18","v":122.98699999999999},{"$f":"Endividamento!L18","v":142.70400000000001},{"$f":"Endividamento!M18","v":137.00200000000001},{"$f":"Endividamento!N18","v":202.27},{"$f":"Endividamento!O18","v":218.40899999999999},{"$f":"Endividamento!P18","v":218.40899999999999},{"$f":"Endividamento!Q18","v":223.077},{"$f":"Endividamento!R18","v":172.71899999999999},{"$f":"Endividamento!S18","v":234.61799999999999},{"$f":"Endividamento!T18","v":226.11500000000001},{"$f":"Endividamento!U18","v":226.11500000000001},{"$f":"Endividamento!V18","v":207.44300000000001},{"$f":"Endividamento!W18","v":173.30500000000001},{"$f":"Endividamento!X18","v":164.672},{"$f":"Endividamento!Y18","v":192.55699999999999},{"$f":"Endividamento!Z18","v":192.55699999999999},{"$f":"Endividamento!AA18","v":145.727},{"$f":"Endividamento!AB18","v":270.77},{"$f":"Endividamento!AC18","v":232.328},{"$f":"Endividamento!AD18","v":270.73099999999999},{"$f":"Endividamento!AE18","v":270.73099999999999},{"$f":"Endividamento!AF18","v":253.43600000000001},{"$f":"Endividamento!AG18","v":247.124},{"$f":"Endividamento!AH18","v":247.69900000000001},{"$f":"Endividamento!AI18","v":253.6615741800008},{"$f":"Endividamento!AJ18","v":253.6615741800008},{"$f":"Endividamento!AK18","v":249.31700000000001},{"$f":"Endividamento!AL18","v":460.30900000000003},{"$f":"Endividamento!AM18","v":464.24099999999999},{"$f":"Endividamento!AN18","v":425.44299999999998},{"$f":"Endividamento!AO18","v":425.44299999999998},{"$f":"Endividamento!AP18","v":372.89699999999999},{"$f":"Endividamento!AQ18","v":351.96199999999999},{"$f":"Endividamento!AR18","v":1088.796},{"$f":"Endividamento!AS18","v":1070.4590000000001},{"$f":"Endividamento!AT18","v":1070.4590000000001}]
[]
["Net Debt",{"$f":"Endividamento!B20","v":367.90099999999995},{"$f":"Endividamento!C20","v":395.04},{"$f":"Endividamento!D20","v":293.06200000000001},{"$f":"Endividamento!E20","v":296.70300000000009},{"$f":"Endividamento!F20","v":296.70300000000009},{"$f":"Endividamento!G20","v":215.81400000000002},{"$f":"Endividamento!H20","v":234.80799999999999},{"$f":"Endividamento!I20","v":165.67},{"$f":"Endividamento!J20","v":198.71299999999999},{"$f":"Endividamento!K20","v":198.71299999999999},{"$f":"Endividamento!L20","v":165.89600000000002},{"$f":"Endividamento!M20","v":216.38900000000001},{"$f":"Endividamento!N20","v":156.03},{"$f":"Endividamento!O20","v":139.54000000000008},{"$f":"Endividamento!P20","v":139.54000000000008},{"$f":"Endividamento!Q20","v":113.72300000000001},{"$f":"Endividamento!R20","v":152.221},{"$f":"Endividamento!S20","v":131.48200000000003},{"$f":"Endividamento!T20","v":112.94599999999997},{"$f":"Endividamento!U20","v":112.94599999999997},{"$f":"Endividamento!V20","v":89.431999999999988},{"$f":"Endividamento!W20","v":90.557999999999993},{"$f":"Endividamento!X20","v":66.042000000000002},{"$f":"Endividamento!Y20","v":37.277000000000015},{"$f":"Endividamento!Z20","v":37.277000000000015},{"$f":"Endividamento!AA20","v":20.299000000000007},{"$f":"Endividamento!AB20","v":5.8300000000000409},{"$f":"Endividamento!AC20","v":2.1270000000000095},{"$f":"Endividamento!AD20","v":-37.631},{"$f":"Endividamento!AE20","v":-37.631},{"$f":"Endividamento!AF20","v":-33.186000000000007},{"$f":"Endividamento!AG20","v":-28.986999999999995},{"$f":"Endividamento!AH20","v":-38.899000000000001},{"$f":"Endividamento!AI20","v":-26.261574180000792},{"$f":"Endividamento!AJ20","v":-26.261574180000792},{"$f":"Endividamento!AK20","v":-31.417000000000002},{"$f":"Endividamento!AL20","v":19.808999999999969},{"$f":"Endividamento!AM20","v":-3.3409999999999513},{"$f":"Endividamento!AN20","v":10.956999999999994},{"$f":"Endividamento!AO20","v":10.956999999999994},{"$f":"Endividamento!AP20","v":63.152999999999963},{"$f":"Endividamento!AQ20","v":83.937999999999988},{"$f":"Endividamento!AR20","v":-654.99600000000009},{"$f":"Endividamento!AS20","v":-637.25900000000001},{"$f":"Endividamento!AT20","v":-637.25900000000001}]
[]
["EBITDA 12M",{"$f":"Endividamento!B22","v":460.09999999999997},{"$f":"Endividamento!C22","v":488.1},{"$f":"Endividamento!D22","v":535.70000000000005},{"$f":"Endividamento!E22","v":551.649},{"$f":"Endividamento!F22","v":551.649},{"$f":"Endividamento!G22","v":601.61899999999991},{"$f":"Endividamento!H22","v":590.56500000000005},{"$f":"Endividamento!I22","v":536.17699999999991},{"$f":"Endividamento!J22","v":528.24680390785022},{"$f":"Endividamento!K22","v":528.24680390785022},{"$f":"Endividamento!L22","v":462.62180390784999},{"$f":"Endividamento!M22","v":410.75280390785008},{"$f":"Endividamento!N22","v":372.71280390785012},{"$f":"Endividamento!O22","v":292.63700000000006},{"$f":"Endividamento!P22","v":292.63700000000006},{"$f":"Endividamento!Q22","v":273.6160000000001},{"$f":"Endividamento!R22","v":241.18700000000007},{"$f":"Endividamento!S22","v":209.06000000000003},{"$f":"Endividamento!T22","v":146.62700000000004},{"$f":"Endividamento!U22","v":146.62700000000004},{"$f":"Endividamento!V22","v":87.296000000000049},{"$f":"Endividamento!W22","v":61.17000000000003},{"$f":"Endividamento!X22","v":48.699999999999989},{"$f":"Endividamento!Y22","v":87.499999999999801},{"$f":"Endividamento!Z22","v":87.499999999999801},{"$f":"Endividamento!AA22","v":108.59999999999994},{"$f":"Endividamento!AB22","v":81.399999999999949},{"$f":"Endividamento!AC22","v":82.399999999999977},{"$f":"Endividamento!AD22","v":83.699999999999989},{"$f":"Endividamento!AE22","v":83.699999999999989},{"$f":"Endividamento!AF22","v":67.5},{"$f":"Endividamento!AG22","v":94.3},{"$f":"Endividamento!AH22","v":105.3},{"$f":"Endividamento!AI22","v":107},{"$f":"Endividamento!AJ22","v":107},{"$f":"Endividamento!AK22","v":100.1},{"$f":"Endividamento!AL22","v":113.2},{"$f":"Endividamento!AM22","v":108.7},{"$f":"Endividamento!AN22","v":124.2},{"$f":"Endividamento!AO22","v":124.2},{"$f":"Endividamento!AP22","v":127.6},{"$f":"Endividamento!AQ22","v":107.66800000000001},{"$f":"Endividamento!AR22","v":93.072398250000035},{"$f":"Endividamento!AS22","v":100.26239825000003},{"$f":"Endividamento!AT22","v":100.26239825000003}]
["Net Debt / EBITDA LTM",{"$f":"Endividamento!B23","v":0.79961095414040417},{"$f":"Endividamento!C23","v":0.80934234787953285},{"$f":"Endividamento!D23","v":0.54706365503080079},{"$f":"Endividamento!E23","v":0.53784743559763559},{"$f":"Endividamento!F23","v":0.53784743559763559},{"$f":"Endividamento!G23","v":0.35872204833956384},{"$f":"Endividamento!H23","v":0.39759890951885052},{"$f":"Endividamento!I23","v":0.30898378707031449},{"$f":"Endividamento!J23","v":0.37617454290298818},{"$f":"Endividamento!K23","v":0.37617454290298818},{"$f":"Endividamento!L23","v":0.35859961333133572},{"$f":"Endividamento!M23","v":0.52681076779343317},{"$f":"Endividamento!N23","v":0.41863332400723485},{"$f":"Endividamento!O23","v":0.47683649025926333},{"$f":"Endividamento!P23","v":0.47683649025926333},{"$f":"Endividamento!Q23","v":0.41562993392199277},{"$f":"Endividamento!R23","v":0.63113268957282087},{"$f":"Endividamento!S23","v":0.62891992729359991},{"$f":"Endividamento!T23","v":0.77029469333751588},{"$f":"Endividamento!U23","v":0.77029469333751588},{"$f":"Endividamento!V23","v":1.0244684750733131},{"$f":"Endividamento!W23","v":1.480431584109857},{"$f":"Endividamento!X23","v":1.3560985626283371},{"$f":"Endividamento!Y23","v":0.42602285714285831},{"$f":"Endividamento!Z23","v":0.42602285714285831},{"$f":"Endividamento!AA23","v":0.18691528545119723},{"$f":"Endividamento!AB23","v":7.1621621621622167E-2},{"$f":"Endividamento!AC23","v":2.5813106796116626E-2},{"$f":"Endividamento!AD23","v":-0.44959378733572286},{"$f":"Endividamento!AE23","v":-0.44959378733572286},{"$f":"Endividamento!AF23","v":-0.49164444444444455},{"$f":"Endividamento!AG23","v":-0.30739130434782602},{"$f":"Endividamento!AH23","v":-0.36941120607787276},{"$f":"Endividamento!AI23","v":-0.24543527271028778},{"$f":"Endividamento!AJ23","v":-0.24543527271028778},{"$f":"Endividamento!AK23","v":-0.31385614385614391},{"$f":"Endividamento!AL23","v":0.17499116607773824},{"$f":"Endividamento!AM23","v":-3.0735970561177106E-2},{"$f":"Endividamento!AN23","v":8.8220611916264041E-2},{"$f":"Endividamento!AO23","v":8.8220611916264041E-2},{"$f":"Endividamento!AP23","v":0.49492946708463925},{"$f":"Endividamento!AQ23","v":0.77960025262845023},{"$f":"Endividamento!AR23","v":-7.0374892268342277},{"$f":"Endividamento!AS23","v":-6.355912197621902},{"$f":"Endividamento!AT23","v":-6.355912197621902}]
[]
["* From 2017, the 'Net Debt / EBITDA' ratio considers EBITDA pro-forma for the last twelve months, with accounting methodology prior to IFRS 16."]

{"sheet":"Added Value","index":18,"n_rows":42,"n_cols":54,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"+V8+1","v":15},{"$f":"+W8+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"+AM8+1","v":32},{"$f":"+AN8+1","v":33},{"$f":"+AO8+1","v":34},35,36,{"$f":"+AR8+1","v":37},{"$f":"+AS8+1","v":38},39,40,41,42,43,44,45,46]
["(R$ Thousand)","1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020]
[]
["Income",{"$f":"'Valor Adicionado'!B11","v":308342},{"$f":"'Valor Adicionado'!C11","v":353906},{"$f":"'Valor Adicionado'!D11","v":393408},{"$f":"'Valor Adicionado'!E11","v":378826},{"$f":"'Valor Adicionado'!F11","v":1434482},{"$f":"'Valor Adicionado'!G11","v":391255},{"$f":"'Valor Adicionado'!H11","v":367486},{"$f":"'Valor Adicionado'!I11","v":370413},{"$f":"'Valor Adicionado'!J11","v":398263},{"$f":"'Valor Adicionado'!K11","v":1527417},{"$f":"'Valor Adicionado'!L11","v":314414},{"$f":"'Valor Adicionado'!M11","v":297870},{"$f":"'Valor Adicionado'!N11","v":286253},{"$f":"'Valor Adicionado'!O11","v":244455},{"$f":"'Valor Adicionado'!P11","v":1142992},{"$f":"'Valor Adicionado'!Q11","v":291962},{"$f":"'Valor Adicionado'!R11","v":315888},{"$f":"'Valor Adicionado'!S11","v":209706},{"$f":"'Valor Adicionado'!T11","v":244548},{"$f":"'Valor Adicionado'!U11","v":1062104},{"$f":"'Valor Adicionado'!V11","v":218500},{"$f":"'Valor Adicionado'!W11","v":241364},{"$f":"'Valor Adicionado'!X11","v":250470},{"$f":"'Valor Adicionado'!Y11","v":232721},{"$f":"'Valor Adicionado'!Z11","v":943055},{"$f":"'Valor Adicionado'!AA11","v":246897},{"$f":"'Valor Adicionado'!AB11","v":214956},{"$f":"'Valor Adicionado'!AC11","v":240430},{"$f":"'Valor Adicionado'!AD11","v":244794},{"$f":"'Valor Adicionado'!AE11","v":947077},{"$f":"'Valor Adicionado'!AF11","v":243076},{"$f":"'Valor Adicionado'!AG11","v":265385},{"$f":"'Valor Adicionado'!AH11","v":295285},{"$f":"'Valor Adicionado'!AI11","v":260336},{"$f":"'Valor Adicionado'!AJ11","v":1064082},{"$f":"'Valor Adicionado'!AK11","v":258708},{"$f":"'Valor Adicionado'!AL11","v":303473},{"$f":"'Valor Adicionado'!AM11","v":281898},{"$f":"'Valor Adicionado'!AN11","v":280930},{"$f":"'Valor Adicionado'!AO11","v":1125009},{"$f":"'Valor Adicionado'!AP11","v":258226},{"$f":"'Valor Adicionado'!AQ11","v":259262},{"$f":"'Valor Adicionado'!AR11","v":257489},{"$f":"'Valor Adicionado'!AS11","v":306875},{"$f":"'Valor Adicionado'!AT11","v":1081852}]
["Sale of merchandise, products and services",{"$f":"'Valor Adicionado'!B12","v":308077},{"$f":"'Valor Adicionado'!C12","v":352560},{"$f":"'Valor Adicionado'!D12","v":392499},{"$f":"'Valor Adicionado'!E12","v":378902},{"$f":"'Valor Adicionado'!F12","v":1432038},{"$f":"'Valor Adicionado'!G12","v":391418},{"$f":"'Valor Adicionado'!H12","v":366670},{"$f":"'Valor Adicionado'!I12","v":371495},{"$f":"'Valor Adicionado'!J12","v":397037},{"$f":"'Valor Adicionado'!K12","v":1526620},{"$f":"'Valor Adicionado'!L12","v":314267},{"$f":"'Valor Adicionado'!M12","v":293880},{"$f":"'Valor Adicionado'!N12","v":279406},{"$f":"'Valor Adicionado'!O12","v":239348},{"$f":"'Valor Adicionado'!P12","v":1126901},{"$f":"'Valor Adicionado'!Q12","v":335964},{"$f":"'Valor Adicionado'!R12","v":262035},{"$f":"'Valor Adicionado'!S12","v":254285},{"$f":"'Valor Adicionado'!T12","v":237213},{"$f":"'Valor Adicionado'!U12","v":1089497},{"$f":"'Valor Adicionado'!V12","v":222618},{"$f":"'Valor Adicionado'!W12","v":228042},{"$f":"'Valor Adicionado'!X12","v":250485},{"$f":"'Valor Adicionado'!Y12","v":233718},{"$f":"'Valor Adicionado'!Z12","v":934863},{"$f":"'Valor Adicionado'!AA12","v":245101},{"$f":"'Valor Adicionado'!AB12","v":215402},{"$f":"'Valor Adicionado'!AC12","v":236315},{"$f":"'Valor Adicionado'!AD12","v":240810},{"$f":"'Valor Adicionado'!AE12","v":937628},{"$f":"'Valor Adicionado'!AF12","v":243394},{"$f":"'Valor Adicionado'!AG12","v":267550},{"$f":"'Valor Adicionado'!AH12","v":296332},{"$f":"'Valor Adicionado'!AI12","v":255581},{"$f":"'Valor Adicionado'!AJ12","v":1062857},{"$f":"'Valor Adicionado'!AK12","v":260477},{"$f":"'Valor Adicionado'!AL12","v":302355},{"$f":"'Valor Adicionado'!AM12","v":286673},{"$f":"'Valor Adicionado'!AN12","v":263845},{"$f":"'Valor Adicionado'!AO12","v":1113350},{"$f":"'Valor Adicionado'!AP12","v":257025},{"$f":"'Valor Adicionado'!AQ12","v":257965},{"$f":"'Valor Adicionado'!AR12","v":252670},{"$f":"'Valor Adicionado'!AS12","v":298879},{"$f":"'Valor Adicionado'!AT12","v":1066539}]
["Other income ",{"$f":"'Valor Adicionado'!B13","v":577},{"$f":"'Valor Adicionado'!C13","v":1195},{"$f":"'Valor Adicionado'!D13","v":892},{"$f":"'Valor Adicionado'!E13","v":789},{"$f":"'Valor Adicionado'!F13","v":3453},{"$f":"'Valor Adicionado'!G13","v":366},{"$f":"'Valor Adicionado'!H13","v":1820},{"$f":"'Valor Adicionado'!I13","v":889},{"$f":"'Valor Adicionado'!J13","v":8914},{"$f":"'Valor Adicionado'!K13","v":11989},{"$f":"'Valor Adicionado'!L13","v":2315},{"$f":"'Valor Adicionado'!M13","v":3196},{"$f":"'Valor Adicionado'!N13","v":4462},{"$f":"'Valor Adicionado'!O13","v":4217},{"$f":"'Valor Adicionado'!P13","v":14190},{"$f":"'Valor Adicionado'!Q13","v":14440},{"$f":"'Valor Adicionado'!R13","v":6040},{"$f":"'Valor Adicionado'!S13","v":2728},{"$f":"'Valor Adicionado'!T13","v":6344},{"$f":"'Valor Adicionado'!U13","v":29552},{"$f":"'Valor Adicionado'!V13","v":4286},{"$f":"'Valor Adicionado'!W13","v":12268},{"$f":"'Valor Adicionado'!X13","v":2381},{"$f":"'Valor Adicionado'!Y13","v":1106},{"$f":"'Valor Adicionado'!Z13","v":20041},{"$f":"'Valor Adicionado'!AA13","v":4997},{"$f":"'Valor Adicionado'!AB13","v":1691},{"$f":"'Valor Adicionado'!AC13","v":6841},{"$f":"'Valor Adicionado'!AD13","v":3880},{"$f":"'Valor Adicionado'!AE13","v":17409},{"$f":"'Valor Adicionado'!AF13","v":2681},{"$f":"'Valor Adicionado'!AG13","v":1668},{"$f":"'Valor Adicionado'!AH13","v":2937},{"$f":"'Valor Adicionado'!AI13","v":4029},{"$f":"'Valor Adicionado'!AJ13","v":11315},{"$f":"'Valor Adicionado'!AK13","v":2787},{"$f":"'Valor Adicionado'!AL13","v":2725},{"$f":"'Valor Adicionado'!AM13","v":1260},{"$f":"'Valor Adicionado'!AN13","v":19873},{"$f":"'Valor Adicionado'!AO13","v":26645},{"$f":"'Valor Adicionado'!AP13","v":6237},{"$f":"'Valor Adicionado'!AQ13","v":5232},{"$f":"'Valor Adicionado'!AR13","v":7444},{"$f":"'Valor Adicionado'!AS13","v":10850},{"$f":"'Valor Adicionado'!AT13","v":29763}]
["Provision/reversal of allowance for doubtful accounts ",{"$f":"'Valor Adicionado'!B14","v":-312},{"$f":"'Valor Adicionado'!C14","v":151},{"$f":"'Valor Adicionado'!D14","v":17},{"$f":"'Valor Adicionado'!E14","v":-865},{"$f":"'Valor Adicionado'!F14","v":-1009},{"$f":"'Valor Adicionado'!G14","v":-529},{"$f":"'Valor Adicionado'!H14","v":-1004},{"$f":"'Valor Adicionado'!I14","v":-1971},{"$f":"'Valor Adicionado'!J14","v":-7688},{"$f":"'Valor Adicionado'!K14","v":-11192},{"$f":"'Valor Adicionado'!L14","v":-2168},{"$f":"'Valor Adicionado'!M14","v":794},{"$f":"'Valor Adicionado'!N14","v":2385},{"$f":"'Valor Adicionado'!O14","v":890},{"$f":"'Valor Adicionado'!P14","v":1901},{"$f":"'Valor Adicionado'!Q14","v":-58442},{"$f":"'Valor Adicionado'!R14","v":47813},{"$f":"'Valor Adicionado'!S14","v":-47307},{"$f":"'Valor Adicionado'!T14","v":991},{"$f":"'Valor Adicionado'!U14","v":-56945},{"$f":"'Valor Adicionado'!V14","v":-8404},{"$f":"'Valor Adicionado'!W14","v":1054},{"$f":"'Valor Adicionado'!X14","v":-2396},{"$f":"'Valor Adicionado'!Y14","v":-2103},{"$f":"'Valor Adicionado'!Z14","v":-11849},{"$f":"'Valor Adicionado'!AA14","v":-3201},{"$f":"'Valor Adicionado'!AB14","v":-2137},{"$f":"'Valor Adicionado'!AC14","v":-2726},{"$f":"'Valor Adicionado'!AD14","v":104},{"$f":"'Valor Adicionado'!AE14","v":-7960},{"$f":"'Valor Adicionado'!AF14","v":-2999},{"$f":"'Valor Adicionado'!AG14","v":-3833},{"$f":"'Valor Adicionado'!AH14","v":-3984},{"$f":"'Valor Adicionado'!AI14","v":726},{"$f":"'Valor Adicionado'!AJ14","v":-10090},{"$f":"'Valor Adicionado'!AK14","v":-4556},{"$f":"'Valor Adicionado'!AL14","v":-1607},{"$f":"'Valor Adicionado'!AM14","v":-6035},{"$f":"'Valor Adicionado'!AN14","v":-2788},{"$f":"'Valor Adicionado'!AO14","v":-14986},{"$f":"'Valor Adicionado'!AP14","v":-5036},{"$f":"'Valor Adicionado'!AQ14","v":-3935},{"$f":"'Valor Adicionado'!AR14","v":-2625},{"$f":"'Valor Adicionado'!AS14","v":-2854},{"$f":"'Valor Adicionado'!AT14","v":-14450}]
["Inputs acquired from third parties",{"$f":"'Valor Adicionado'!B15","v":-93499},{"$f":"'Valor Adicionado'!C15","v":-96532},{"$f":"'Valor Adicionado'!D15","v":-108042},{"$f":"'Valor Adicionado'!E15","v":-109574},{"$f":"'Valor Adicionado'!F15","v":-407647},{"$f":"'Valor Adicionado'!G15","v":-106757},{"$f":"'Valor Adicionado'!H15","v":-111850},{"$f":"'Valor Adicionado'!I15","v":-126815},{"$f":"'Valor Adicionado'!J15","v":-130262},{"$f":"'Valor Adicionado'!K15","v":-475684},{"$f":"'Valor Adicionado'!L15","v":-95886},{"$f":"'Valor Adicionado'!M15","v":-99409},{"$f":"'Valor Adicionado'!N15","v":-96758},{"$f":"'Valor Adicionado'!O15","v":-86762},{"$f":"'Valor Adicionado'!P15","v":-378815},{"$f":"'Valor Adicionado'!Q15","v":-84423},{"$f":"'Valor Adicionado'!R15","v":-144248},{"$f":"'Valor Adicionado'!S15","v":-48724},{"$f":"'Valor Adicionado'!T15","v":-134996},{"$f":"'Valor Adicionado'!U15","v":-412391},{"$f":"'Valor Adicionado'!V15","v":-85838},{"$f":"'Valor Adicionado'!W15","v":-98879},{"$f":"'Valor Adicionado'!X15","v":-101202},{"$f":"'Valor Adicionado'!Y15","v":-16625},{"$f":"'Valor Adicionado'!Z15","v":-302544},{"$f":"'Valor Adicionado'!AA15","v":-71345},{"$f":"'Valor Adicionado'!AB15","v":-100309},{"$f":"'Valor Adicionado'!AC15","v":-89569},{"$f":"'Valor Adicionado'!AD15","v":-94709},{"$f":"'Valor Adicionado'!AE15","v":-355932},{"$f":"'Valor Adicionado'!AF15","v":-87177},{"$f":"'Valor Adicionado'!AG15","v":-115365},{"$f":"'Valor Adicionado'!AH15","v":-110856},{"$f":"'Valor Adicionado'!AI15","v":-106297},{"$f":"'Valor Adicionado'!AJ15","v":-419695},{"$f":"'Valor Adicionado'!AK15","v":-101462},{"$f":"'Valor Adicionado'!AL15","v":-114244},{"$f":"'Valor Adicionado'!AM15","v":-101822},{"$f":"'Valor Adicionado'!AN15","v":-92434},{"$f":"'Valor Adicionado'!AO15","v":-409962},{"$f":"'Valor Adicionado'!AP15","v":-98221},{"$f":"'Valor Adicionado'!AQ15","v":-91766},{"$f":"'Valor Adicionado'!AR15","v":-90858},{"$f":"'Valor Adicionado'!AS15","v":-98366},{"$f":"'Valor Adicionado'!AT15","v":-379211}]
["Cost of products, merchandise and services sold ",{"$f":"'Valor Adicionado'!B16","v":-52734},{"$f":"'Valor Adicionado'!C16","v":-56838},{"$f":"'Valor Adicionado'!D16","v":-62532},{"$f":"'Valor Adicionado'!E16","v":-61692},{"$f":"'Valor Adicionado'!F16","v":-233796},{"$f":"'Valor Adicionado'!G16","v":-62073},{"$f":"'Valor Adicionado'!H16","v":-63433},{"$f":"'Valor Adicionado'!I16","v":-74894},{"$f":"'Valor Adicionado'!J16","v":-63749},{"$f":"'Valor Adicionado'!K16","v":-264149},{"$f":"'Valor Adicionado'!L16","v":-51760},{"$f":"'Valor Adicionado'!M16","v":-53865},{"$f":"'Valor Adicionado'!N16","v":-48181},{"$f":"'Valor Adicionado'!O16","v":-39481},{"$f":"'Valor Adicionado'!P16","v":-193287},{"$f":"'Valor Adicionado'!Q16","v":-40958},{"$f":"'Valor Adicionado'!R16","v":-47406},{"$f":"'Valor Adicionado'!S16","v":-48060},{"$f":"'Valor Adicionado'!T16","v":-48381},{"$f":"'Valor Adicionado'!U16","v":-184805},{"$f":"'Valor Adicionado'!V16","v":-44520},{"$f":"'Valor Adicionado'!W16","v":-51586},{"$f":"'Valor Adicionado'!X16","v":-51113},{"$f":"'Valor Adicionado'!Y16","v":29784},{"$f":"'Valor Adicionado'!Z16","v":-117435},{"$f":"'Valor Adicionado'!AA16","v":-29147},{"$f":"'Valor Adicionado'!AB16","v":-54837},{"$f":"'Valor Adicionado'!AC16","v":-43954},{"$f":"'Valor Adicionado'!AD16","v":-46745},{"$f":"'Valor Adicionado'!AE16","v":-174683},{"$f":"'Valor Adicionado'!AF16","v":-35608},{"$f":"'Valor Adicionado'!AG16","v":-62668},{"$f":"'Valor Adicionado'!AH16","v":-55857},{"$f":"'Valor Adicionado'!AI16","v":-47959},{"$f":"'Valor Adicionado'!AJ16","v":-202092},{"$f":"'Valor Adicionado'!AK16","v":-50124},{"$f":"'Valor Adicionado'!AL16","v":-55803},{"$f":"'Valor Adicionado'!AM16","v":-45509},{"$f":"'Valor Adicionado'!AN16","v":-36392},{"$f":"'Valor Adicionado'!AO16","v":-187828},{"$f":"'Valor Adicionado'!AP16","v":-37207},{"$f":"'Valor Adicionado'!AQ16","v":-33926},{"$f":"'Valor Adicionado'!AR16","v":-35996},{"$f":"'Valor Adicionado'!AS16","v":-42978},{"$f":"'Valor Adicionado'!AT16","v":-150107}]
["Materials, Energy, Third-party services and other ",{"$f":"'Valor Adicionado'!B17","v":-40761},{"$f":"'Valor Adicionado'!C17","v":-39037},{"$f":"'Valor Adicionado'!D17","v":-43761},{"$f":"'Valor Adicionado'!E17","v":-47604},{"$f":"'Valor Adicionado'!F17","v":-171163},{"$f":"'Valor Adicionado'!G17","v":-44021},{"$f":"'Valor Adicionado'!H17","v":-48174},{"$f":"'Valor Adicionado'!I17","v":-51803},{"$f":"'Valor Adicionado'!J17","v":-66137},{"$f":"'Valor Adicionado'!K17","v":-210135},{"$f":"'Valor Adicionado'!L17","v":-43784},{"$f":"'Valor Adicionado'!M17","v":-43425},{"$f":"'Valor Adicionado'!N17","v":-45619},{"$f":"'Valor Adicionado'!O17","v":-46424},{"$f":"'Valor Adicionado'!P17","v":-179252},{"$f":"'Valor Adicionado'!Q17","v":-42479},{"$f":"'Valor Adicionado'!R17","v":-47191},{"$f":"'Valor Adicionado'!S17","v":-49164},{"$f":"'Valor Adicionado'!T17","v":-55556},{"$f":"'Valor Adicionado'!U17","v":-194390},{"$f":"'Valor Adicionado'!V17","v":-40969},{"$f":"'Valor Adicionado'!W17","v":-46982},{"$f":"'Valor Adicionado'!X17","v":-49234},{"$f":"'Valor Adicionado'!Y17","v":-46045},{"$f":"'Valor Adicionado'!Z17","v":-183230},{"$f":"'Valor Adicionado'!AA17","v":-41923},{"$f":"'Valor Adicionado'!AB17","v":-45220},{"$f":"'Valor Adicionado'!AC17","v":-45393},{"$f":"'Valor Adicionado'!AD17","v":-47783},{"$f":"'Valor Adicionado'!AE17","v":-180319},{"$f":"'Valor Adicionado'!AF17","v":-51393},{"$f":"'Valor Adicionado'!AG17","v":-52509},{"$f":"'Valor Adicionado'!AH17","v":-54776},{"$f":"'Valor Adicionado'!AI17","v":-57833},{"$f":"'Valor Adicionado'!AJ17","v":-216511},{"$f":"'Valor Adicionado'!AK17","v":-51142},{"$f":"'Valor Adicionado'!AL17","v":-58796},{"$f":"'Valor Adicionado'!AM17","v":-56181},{"$f":"'Valor Adicionado'!AN17","v":-55914},{"$f":"'Valor Adicionado'!AO17","v":-222033},{"$f":"'Valor Adicionado'!AP17","v":-61052},{"$f":"'Valor Adicionado'!AQ17","v":-56467},{"$f":"'Valor Adicionado'!AR17","v":-54467},{"$f":"'Valor Adicionado'!AS17","v":-54350},{"$f":"'Valor Adicionado'!AT17","v":-226336}]
["Other",{"$f":"'Valor Adicionado'!B18","v":-4},{"$f":"'Valor Adicionado'!C18","v":-657},{"$f":"'Valor Adicionado'!D18","v":-1749},{"$f":"'Valor Adicionado'!E18","v":-278},{"$f":"'Valor Adicionado'!F18","v":-2688},{"$f":"'Valor Adicionado'!G18","v":-663},{"$f":"'Valor Adicionado'!H18","v":-243},{"$f":"'Valor Adicionado'!I18","v":-118},{"$f":"'Valor Adicionado'!J18","v":-376},{"$f":"'Valor Adicionado'!K18","v":-1400},{"$f":"'Valor Adicionado'!L18","v":-342},{"$f":"'Valor Adicionado'!M18","v":-2119},{"$f":"'Valor Adicionado'!N18","v":-2958},{"$f":"'Valor Adicionado'!O18","v":-857},{"$f":"'Valor Adicionado'!P18","v":-6276},{"$f":"'Valor Adicionado'!Q18","v":-986},{"$f":"'Valor Adicionado'!R18","v":-49651},{"$f":"'Valor Adicionado'!S18","v":48500},{"$f":"'Valor Adicionado'!T18","v":-31059},{"$f":"'Valor Adicionado'!U18","v":-33196},{"$f":"'Valor Adicionado'!V18","v":-349},{"$f":"'Valor Adicionado'!W18","v":-311},{"$f":"'Valor Adicionado'!X18","v":-855},{"$f":"'Valor Adicionado'!Y18","v":-364},{"$f":"'Valor Adicionado'!Z18","v":-1879},{"$f":"'Valor Adicionado'!AA18","v":-275},{"$f":"'Valor Adicionado'!AB18","v":-252},{"$f":"'Valor Adicionado'!AC18","v":-222},{"$f":"'Valor Adicionado'!AD18","v":-181},{"$f":"'Valor Adicionado'!AE18","v":-930},{"$f":"'Valor Adicionado'!AF18","v":-176},{"$f":"'Valor Adicionado'!AG18","v":-188},{"$f":"'Valor Adicionado'!AH18","v":-223},{"$f":"'Valor Adicionado'!AI18","v":-505},{"$f":"'Valor Adicionado'!AJ18","v":-1092},{"$f":"'Valor Adicionado'!AK18","v":-196},{"$f":"'Valor Adicionado'!AL18","v":355},{"$f":"'Valor Adicionado'!AM18","v":-132},{"$f":"'Valor Adicionado'!AN18","v":-128},{"$f":"'Valor Adicionado'!AO18","v":-101},{"$f":"'Valor Adicionado'!AP18","v":38},{"$f":"'Valor Adicionado'!AQ18","v":-1373},{"$f":"'Valor Adicionado'!AR18","v":-395},{"$f":"'Valor Adicionado'!AS18","v":-1038},{"$f":"'Valor Adicionado'!AT18","v":-2768}]
["Gross added value ",{"$f":"'Valor Adicionado'!B19","v":214843},{"$f":"'Valor Adicionado'!C19","v":257374},{"$f":"'Valor Adicionado'!D19","v":285366},{"$f":"'Valor Adicionado'!E19","v":269252},{"$f":"'Valor Adicionado'!F19","v":1026835},{"$f":"'Valor Adicionado'!G19","v":284498},{"$f":"'Valor Adicionado'!H19","v":255636},{"$f":"'Valor Adicionado'!I19","v":243598},{"$f":"'Valor Adicionado'!J19","v":268001},{"$f":"'Valor Adicionado'!K19","v":1051733},{"$f":"'Valor Adicionado'!L19","v":218528},{"$f":"'Valor Adicionado'!M19","v":198461},{"$f":"'Valor Adicionado'!N19","v":189495},{"$f":"'Valor Adicionado'!O19","v":157693},{"$f":"'Valor Adicionado'!P19","v":764177},{"$f":"'Valor Adicionado'!Q19","v":207539},{"$f":"'Valor Adicionado'!R19","v":171640},{"$f":"'Valor Adicionado'!S19","v":160982},{"$f":"'Valor Adicionado'!T19","v":109552},{"$f":"'Valor Adicionado'!U19","v":649713},{"$f":"'Valor Adicionado'!V19","v":132662},{"$f":"'Valor Adicionado'!W19","v":142485},{"$f":"'Valor Adicionado'!X19","v":149268},{"$f":"'Valor Adicionado'!Y19","v":216096},{"$f":"'Valor Adicionado'!Z19","v":640511},{"$f":"'Valor Adicionado'!AA19","v":175552},{"$f":"'Valor Adicionado'!AB19","v":114647},{"$f":"'Valor Adicionado'!AC19","v":150861},{"$f":"'Valor Adicionado'!AD19","v":150085},{"$f":"'Valor Adicionado'!AE19","v":591145},{"$f":"'Valor Adicionado'!AF19","v":155899},{"$f":"'Valor Adicionado'!AG19","v":150020},{"$f":"'Valor Adicionado'!AH19","v":184429},{"$f":"'Valor Adicionado'!AI19","v":154039},{"$f":"'Valor Adicionado'!AJ19","v":644387},{"$f":"'Valor Adicionado'!AK19","v":157246},{"$f":"'Valor Adicionado'!AL19","v":189229},{"$f":"'Valor Adicionado'!AM19","v":180076},{"$f":"'Valor Adicionado'!AN19","v":188496},{"$f":"'Valor Adicionado'!AO19","v":715047},{"$f":"'Valor Adicionado'!AP19","v":160005},{"$f":"'Valor Adicionado'!AQ19","v":167496},{"$f":"'Valor Adicionado'!AR19","v":166631},{"$f":"'Valor Adicionado'!AS19","v":208509},{"$f":"'Valor Adicionado'!AT19","v":702641}]
["Retentions",{"$f":"'Valor Adicionado'!B20","v":-29980},{"$f":"'Valor Adicionado'!C20","v":-31515},{"$f":"'Valor Adicionado'!D20","v":-32412},{"$f":"'Valor Adicionado'!E20","v":-32906},{"$f":"'Valor Adicionado'!F20","v":-126813},{"$f":"'Valor Adicionado'!G20","v":-33401},{"$f":"'Valor Adicionado'!H20","v":-34051},{"$f":"'Valor Adicionado'!I20","v":-34072},{"$f":"'Valor Adicionado'!J20","v":-34055},{"$f":"'Valor Adicionado'!K20","v":-135579},{"$f":"'Valor Adicionado'!L20","v":-35229},{"$f":"'Valor Adicionado'!M20","v":-35172},{"$f":"'Valor Adicionado'!N20","v":-34450},{"$f":"'Valor Adicionado'!O20","v":-35390},{"$f":"'Valor Adicionado'!P20","v":-140241},{"$f":"'Valor Adicionado'!Q20","v":-35111},{"$f":"'Valor Adicionado'!R20","v":-34897},{"$f":"'Valor Adicionado'!S20","v":-37109},{"$f":"'Valor Adicionado'!T20","v":-24470},{"$f":"'Valor Adicionado'!U20","v":-131587},{"$f":"'Valor Adicionado'!V20","v":-24041},{"$f":"'Valor Adicionado'!W20","v":-24155},{"$f":"'Valor Adicionado'!X20","v":-24005},{"$f":"'Valor Adicionado'!Y20","v":-58762},{"$f":"'Valor Adicionado'!Z20","v":-130963},{"$f":"'Valor Adicionado'!AA20","v":-33452},{"$f":"'Valor Adicionado'!AB20","v":-33582},{"$f":"'Valor Adicionado'!AC20","v":-33863},{"$f":"'Valor Adicionado'!AD20","v":-32085},{"$f":"'Valor Adicionado'!AE20","v":-132982},{"$f":"'Valor Adicionado'!AF20","v":-31007},{"$f":"'Valor Adicionado'!AG20","v":-30914},{"$f":"'Valor Adicionado'!AH20","v":-30825},{"$f":"'Valor Adicionado'!AI20","v":-31420},{"$f":"'Valor Adicionado'!AJ20","v":-124166},{"$f":"'Valor Adicionado'!AK20","v":-32491},{"$f":"'Valor Adicionado'!AL20","v":-32795},{"$f":"'Valor Adicionado'!AM20","v":-33300},{"$f":"'Valor Adicionado'!AN20","v":-37064},{"$f":"'Valor Adicionado'!AO20","v":-135650},{"$f":"'Valor Adicionado'!AP20","v":-35061},{"$f":"'Valor Adicionado'!AQ20","v":-36511},{"$f":"'Valor Adicionado'!AR20","v":-39272},{"$f":"'Valor Adicionado'!AS20","v":-41519},{"$f":"'Valor Adicionado'!AT20","v":-152363}]
["Depreciation, amortization and depletion ",{"$f":"'Valor Adicionado'!B21","v":-29980},{"$f":"'Valor Adicionado'!C21","v":-31515},{"$f":"'Valor Adicionado'!D21","v":-32412},{"$f":"'Valor Adicionado'!E21","v":-32906},{"$f":"'Valor Adicionado'!F21","v":-126813},{"$f":"'Valor Adicionado'!G21","v":-33401},{"$f":"'Valor Adicionado'!H21","v":-34051},{"$f":"'Valor Adicionado'!I21","v":-34072},{"$f":"'Valor Adicionado'!J21","v":-34055},{"$f":"'Valor Adicionado'!K21","v":-135579},{"$f":"'Valor Adicionado'!L21","v":-35229},{"$f":"'Valor Adicionado'!M21","v":-35172},{"$f":"'Valor Adicionado'!N21","v":-34450},{"$f":"'Valor Adicionado'!O21","v":-35390},{"$f":"'Valor Adicionado'!P21","v":-140241},{"$f":"'Valor Adicionado'!Q21","v":-35111},{"$f":"'Valor Adicionado'!R21","v":-34897},{"$f":"'Valor Adicionado'!S21","v":-37109},{"$f":"'Valor Adicionado'!T21","v":-24470},{"$f":"'Valor Adicionado'!U21","v":-131587},{"$f":"'Valor Adicionado'!V21","v":-24041},{"$f":"'Valor Adicionado'!W21","v":-24155},{"$f":"'Valor Adicionado'!X21","v":-24005},{"$f":"'Valor Adicionado'!Y21","v":-58762},{"$f":"'Valor Adicionado'!Z21","v":-130963},{"$f":"'Valor Adicionado'!AA21","v":-33452},{"$f":"'Valor Adicionado'!AB21","v":-33582},{"$f":"'Valor Adicionado'!AC21","v":-33863},{"$f":"'Valor Adicionado'!AD21","v":-32085},{"$f":"'Valor Adicionado'!AE21","v":-132982},{"$f":"'Valor Adicionado'!AF21","v":-31007},{"$f":"'Valor Adicionado'!AG21","v":-30914},{"$f":"'Valor Adicionado'!AH21","v":-30825},{"$f":"'Valor Adicionado'!AI21","v":-31420},{"$f":"'Valor Adicionado'!AJ21","v":-124166},{"$f":"'Valor Adicionado'!AK21","v":-32491},{"$f":"'Valor Adicionado'!AL21","v":-32795},{"$f":"'Valor Adicionado'!AM21","v":-33300},{"$f":"'Valor Adicionado'!AN21","v":-37064},{"$f":"'Valor Adicionado'!AO21","v":-135650},{"$f":"'Valor Adicionado'!AP21","v":-35061},{"$f":"'Valor Adicionado'!AQ21","v":-36511},{"$f":"'Valor Adicionado'!AR21","v":-39272},{"$f":"'Valor Adicionado'!AS21","v":-41519},{"$f":"'Valor Adicionado'!AT21","v":-152363}]
["Net added value produced",{"$f":"'Valor Adicionado'!B22","v":184863},{"$f":"'Valor Adicionado'!C22","v":225859},{"$f":"'Valor Adicionado'!D22","v":252954},{"$f":"'Valor Adicionado'!E22","v":236346},{"$f":"'Valor Adicionado'!F22","v":900022},{"$f":"'Valor Adicionado'!G22","v":251097},{"$f":"'Valor Adicionado'!H22","v":221585},{"$f":"'Valor Adicionado'!I22","v":209526},{"$f":"'Valor Adicionado'!J22","v":233946},{"$f":"'Valor Adicionado'!K22","v":916154},{"$f":"'Valor Adicionado'!L22","v":183299},{"$f":"'Valor Adicionado'!M22","v":163289},{"$f":"'Valor Adicionado'!N22","v":155045},{"$f":"'Valor Adicionado'!O22","v":122303},{"$f":"'Valor Adicionado'!P22","v":623936},{"$f":"'Valor Adicionado'!Q22","v":172428},{"$f":"'Valor Adicionado'!R22","v":136743},{"$f":"'Valor Adicionado'!S22","v":123873},{"$f":"'Valor Adicionado'!T22","v":85082},{"$f":"'Valor Adicionado'!U22","v":518126},{"$f":"'Valor Adicionado'!V22","v":108621},{"$f":"'Valor Adicionado'!W22","v":118330},{"$f":"'Valor Adicionado'!X22","v":125263},{"$f":"'Valor Adicionado'!Y22","v":157334},{"$f":"'Valor Adicionado'!Z22","v":509548},{"$f":"'Valor Adicionado'!AA22","v":142100},{"$f":"'Valor Adicionado'!AB22","v":81065},{"$f":"'Valor Adicionado'!AC22","v":116998},{"$f":"'Valor Adicionado'!AD22","v":118000},{"$f":"'Valor Adicionado'!AE22","v":458163},{"$f":"'Valor Adicionado'!AF22","v":124892},{"$f":"'Valor Adicionado'!AG22","v":119106},{"$f":"'Valor Adicionado'!AH22","v":153604},{"$f":"'Valor Adicionado'!AI22","v":122619},{"$f":"'Valor Adicionado'!AJ22","v":520221},{"$f":"'Valor Adicionado'!AK22","v":124755},{"$f":"'Valor Adicionado'!AL22","v":156434},{"$f":"'Valor Adicionado'!AM22","v":146776},{"$f":"'Valor Adicionado'!AN22","v":151432},{"$f":"'Valor Adicionado'!AO22","v":579397},{"$f":"'Valor Adicionado'!AP22","v":124944},{"$f":"'Valor Adicionado'!AQ22","v":130985},{"$f":"'Valor Adicionado'!AR22","v":127359},{"$f":"'Valor Adicionado'!AS22","v":166990},{"$f":"'Valor Adicionado'!AT22","v":550278}]
["Added value received as transfer ",{"$f":"'Valor Adicionado'!B23","v":21905},{"$f":"'Valor Adicionado'!C23","v":10089},{"$f":"'Valor Adicionado'!D23","v":9040},{"$f":"'Valor Adicionado'!E23","v":12564},{"$f":"'Valor Adicionado'!F23","v":53598},{"$f":"'Valor Adicionado'!G23","v":8911},{"$f":"'Valor Adicionado'!H23","v":10905},{"$f":"'Valor Adicionado'!I23","v":12676},{"$f":"'Valor Adicionado'!J23","v":10873},{"$f":"'Valor Adicionado'!K23","v":43365},{"$f":"'Valor Adicionado'!L23","v":10319},{"$f":"'Valor Adicionado'!M23","v":7557},{"$f":"'Valor Adicionado'!N23","v":7957},{"$f":"'Valor Adicionado'!O23","v":8959},{"$f":"'Valor Adicionado'!P23","v":34792},{"$f":"'Valor Adicionado'!Q23","v":12481},{"$f":"'Valor Adicionado'!R23","v":12110},{"$f":"'Valor Adicionado'!S23","v":17277},{"$f":"'Valor Adicionado'!T23","v":10796},{"$f":"'Valor Adicionado'!U23","v":52664},{"$f":"'Valor Adicionado'!V23","v":11730},{"$f":"'Valor Adicionado'!W23","v":10082},{"$f":"'Valor Adicionado'!X23","v":6417},{"$f":"'Valor Adicionado'!Y23","v":7836},{"$f":"'Valor Adicionado'!Z23","v":36065},{"$f":"'Valor Adicionado'!AA23","v":6080},{"$f":"'Valor Adicionado'!AB23","v":6245},{"$f":"'Valor Adicionado'!AC23","v":5636},{"$f":"'Valor Adicionado'!AD23","v":5233},{"$f":"'Valor Adicionado'!AE23","v":23194},{"$f":"'Valor Adicionado'!AF23","v":4987},{"$f":"'Valor Adicionado'!AG23","v":4846},{"$f":"'Valor Adicionado'!AH23","v":5134},{"$f":"'Valor Adicionado'!AI23","v":10279},{"$f":"'Valor Adicionado'!AJ23","v":25246},{"$f":"'Valor Adicionado'!AK23","v":10024},{"$f":"'Valor Adicionado'!AL23","v":8640},{"$f":"'Valor Adicionado'!AM23","v":12882},{"$f":"'Valor Adicionado'!AN23","v":5909},{"$f":"'Valor Adicionado'!AO23","v":37455},{"$f":"'Valor Adicionado'!AP23","v":1611},{"$f":"'Valor Adicionado'!AQ23","v":1687},{"$f":"'Valor Adicionado'!AR23","v":1993},{"$f":"'Valor Adicionado'!AS23","v":6154},{"$f":"'Valor Adicionado'!AT23","v":11445}]
["Financial income",{"$f":"'Valor Adicionado'!B24","v":21905},{"$f":"'Valor Adicionado'!C24","v":10089},{"$f":"'Valor Adicionado'!D24","v":9040},{"$f":"'Valor Adicionado'!E24","v":12564},{"$f":"'Valor Adicionado'!F24","v":53598},{"$f":"'Valor Adicionado'!G24","v":8911},{"$f":"'Valor Adicionado'!H24","v":10905},{"$f":"'Valor Adicionado'!I24","v":12676},{"$f":"'Valor Adicionado'!J24","v":10873},{"$f":"'Valor Adicionado'!K24","v":43365},{"$f":"'Valor Adicionado'!L24","v":10319},{"$f":"'Valor Adicionado'!M24","v":7557},{"$f":"'Valor Adicionado'!N24","v":7957},{"$f":"'Valor Adicionado'!O24","v":8959},{"$f":"'Valor Adicionado'!P24","v":34792},{"$f":"'Valor Adicionado'!Q24","v":12481},{"$f":"'Valor Adicionado'!R24","v":12110},{"$f":"'Valor Adicionado'!S24","v":17277},{"$f":"'Valor Adicionado'!T24","v":10796},{"$f":"'Valor Adicionado'!U24","v":52664},{"$f":"'Valor Adicionado'!V24","v":11730},{"$f":"'Valor Adicionado'!W24","v":10082},{"$f":"'Valor Adicionado'!X24","v":6417},{"$f":"'Valor Adicionado'!Y24","v":7836},{"$f":"'Valor Adicionado'!Z24","v":36065},{"$f":"'Valor Adicionado'!AA24","v":6080},{"$f":"'Valor Adicionado'!AB24","v":6245},{"$f":"'Valor Adicionado'!AC24","v":5636},{"$f":"'Valor Adicionado'!AD24","v":5233},{"$f":"'Valor Adicionado'!AE24","v":23194},{"$f":"'Valor Adicionado'!AF24","v":4987},{"$f":"'Valor Adicionado'!AG24","v":4846},{"$f":"'Valor Adicionado'!AH24","v":5134},{"$f":"'Valor Adicionado'!AI24","v":10279},{"$f":"'Valor Adicionado'!AJ24","v":25246},{"$f":"'Valor Adicionado'!AK24","v":10024},{"$f":"'Valor Adicionado'!AL24","v":8640},{"$f":"'Valor Adicionado'!AM24","v":12882},{"$f":"'Valor Adicionado'!AN24","v":5909},{"$f":"'Valor Adicionado'!AO24","v":37455},{"$f":"'Valor Adicionado'!AP24","v":1611},{"$f":"'Valor Adicionado'!AQ24","v":1687},{"$f":"'Valor Adicionado'!AR24","v":1993},{"$f":"'Valor Adicionado'!AS24","v":6154},{"$f":"'Valor Adicionado'!AT24","v":11445}]
["Total added value payable",{"$f":"'Valor Adicionado'!B25","v":206768},{"$f":"'Valor Adicionado'!C25","v":235948},{"$f":"'Valor Adicionado'!D25","v":261994},{"$f":"'Valor Adicionado'!E25","v":248910},{"$f":"'Valor Adicionado'!F25","v":953620},{"$f":"'Valor Adicionado'!G25","v":260008},{"$f":"'Valor Adicionado'!H25","v":232490},{"$f":"'Valor Adicionado'!I25","v":222202},{"$f":"'Valor Adicionado'!J25","v":244819},{"$f":"'Valor Adicionado'!K25","v":959519},{"$f":"'Valor Adicionado'!L25","v":193618},{"$f":"'Valor Adicionado'!M25","v":170846},{"$f":"'Valor Adicionado'!N25","v":163002},{"$f":"'Valor Adicionado'!O25","v":131262},{"$f":"'Valor Adicionado'!P25","v":658728},{"$f":"'Valor Adicionado'!Q25","v":184909},{"$f":"'Valor Adicionado'!R25","v":148853},{"$f":"'Valor Adicionado'!S25","v":141150},{"$f":"'Valor Adicionado'!T25","v":95878},{"$f":"'Valor Adicionado'!U25","v":570790},{"$f":"'Valor Adicionado'!V25","v":120351},{"$f":"'Valor Adicionado'!W25","v":128412},{"$f":"'Valor Adicionado'!X25","v":131680},{"$f":"'Valor Adicionado'!Y25","v":165170},{"$f":"'Valor Adicionado'!Z25","v":545613},{"$f":"'Valor Adicionado'!AA25","v":148180},{"$f":"'Valor Adicionado'!AB25","v":87310},{"$f":"'Valor Adicionado'!AC25","v":122634},{"$f":"'Valor Adicionado'!AD25","v":123233},{"$f":"'Valor Adicionado'!AE25","v":481357},{"$f":"'Valor Adicionado'!AF25","v":129879},{"$f":"'Valor Adicionado'!AG25","v":123952},{"$f":"'Valor Adicionado'!AH25","v":158738},{"$f":"'Valor Adicionado'!AI25","v":132898},{"$f":"'Valor Adicionado'!AJ25","v":545467},{"$f":"'Valor Adicionado'!AK25","v":134779},{"$f":"'Valor Adicionado'!AL25","v":165074},{"$f":"'Valor Adicionado'!AM25","v":159658},{"$f":"'Valor Adicionado'!AN25","v":157341},{"$f":"'Valor Adicionado'!AO25","v":616852},{"$f":"'Valor Adicionado'!AP25","v":126555},{"$f":"'Valor Adicionado'!AQ25","v":132672},{"$f":"'Valor Adicionado'!AR25","v":129352},{"$f":"'Valor Adicionado'!AS25","v":173144},{"$f":"'Valor Adicionado'!AT25","v":561723}]
["Distribution of added value ",{"$f":"'Valor Adicionado'!B26","v":206768},{"$f":"'Valor Adicionado'!C26","v":235948},{"$f":"'Valor Adicionado'!D26","v":261994},{"$f":"'Valor Adicionado'!E26","v":248910},{"$f":"'Valor Adicionado'!F26","v":953620},{"$f":"'Valor Adicionado'!G26","v":260008},{"$f":"'Valor Adicionado'!H26","v":232490},{"$f":"'Valor Adicionado'!I26","v":222202},{"$f":"'Valor Adicionado'!J26","v":244819},{"$f":"'Valor Adicionado'!K26","v":959519},{"$f":"'Valor Adicionado'!L26","v":193618},{"$f":"'Valor Adicionado'!M26","v":170846},{"$f":"'Valor Adicionado'!N26","v":163002},{"$f":"'Valor Adicionado'!O26","v":131262},{"$f":"'Valor Adicionado'!P26","v":658728},{"$f":"'Valor Adicionado'!Q26","v":184909},{"$f":"'Valor Adicionado'!R26","v":148853},{"$f":"'Valor Adicionado'!S26","v":141150},{"$f":"'Valor Adicionado'!T26","v":95878},{"$f":"'Valor Adicionado'!U26","v":570790},{"$f":"'Valor Adicionado'!V26","v":120351},{"$f":"'Valor Adicionado'!W26","v":128412},{"$f":"'Valor Adicionado'!X26","v":131680},{"$f":"'Valor Adicionado'!Y26","v":165170},{"$f":"'Valor Adicionado'!Z26","v":545613},{"$f":"'Valor Adicionado'!AA26","v":148180},{"$f":"'Valor Adicionado'!AB26","v":87310},{"$f":"'Valor Adicionado'!AC26","v":122634},{"$f":"'Valor Adicionado'!AD26","v":123233},{"$f":"'Valor Adicionado'!AE26","v":481357},{"$f":"'Valor Adicionado'!AF26","v":129879},{"$f":"'Valor Adicionado'!AG26","v":123952},{"$f":"'Valor Adicionado'!AH26","v":158738},{"$f":"'Valor Adicionado'!AI26","v":132898},{"$f":"'Valor Adicionado'!AJ26","v":545467},{"$f":"'Valor Adicionado'!AK26","v":134779},{"$f":"'Valor Adicionado'!AL26","v":165074},{"$f":"'Valor Adicionado'!AM26","v":159658},{"$f":"'Valor Adicionado'!AN26","v":157341},{"$f":"'Valor Adicionado'!AO26","v":616852},{"$f":"'Valor Adicionado'!AP26","v":126555},{"$f":"'Valor Adicionado'!AQ26","v":132672},{"$f":"'Valor Adicionado'!AR26","v":129352},{"$f":"'Valor Adicionado'!AS26","v":173144},{"$f":"'Valor Adicionado'!AT26","v":561723}]
["Personnel ",{"$f":"'Valor Adicionado'!B27","v":57784},{"$f":"'Valor Adicionado'!C27","v":59306},{"$f":"'Valor Adicionado'!D27","v":61605},{"$f":"'Valor Adicionado'!E27","v":74607},{"$f":"'Valor Adicionado'!F27","v":253302},{"$f":"'Valor Adicionado'!G27","v":67937},{"$f":"'Valor Adicionado'!H27","v":65903},{"$f":"'Valor Adicionado'!I27","v":74198},{"$f":"'Valor Adicionado'!J27","v":73479},{"$f":"'Valor Adicionado'!K27","v":281517},{"$f":"'Valor Adicionado'!L27","v":77768},{"$f":"'Valor Adicionado'!M27","v":69229},{"$f":"'Valor Adicionado'!N27","v":69092},{"$f":"'Valor Adicionado'!O27","v":65081},{"$f":"'Valor Adicionado'!P27","v":281170},{"$f":"'Valor Adicionado'!Q27","v":80578},{"$f":"'Valor Adicionado'!R27","v":76537},{"$f":"'Valor Adicionado'!S27","v":75078},{"$f":"'Valor Adicionado'!T27","v":78991},{"$f":"'Valor Adicionado'!U27","v":311184},{"$f":"'Valor Adicionado'!V27","v":77823},{"$f":"'Valor Adicionado'!W27","v":76445},{"$f":"'Valor Adicionado'!X27","v":75962},{"$f":"'Valor Adicionado'!Y27","v":70533},{"$f":"'Valor Adicionado'!Z27","v":300763},{"$f":"'Valor Adicionado'!AA27","v":77244},{"$f":"'Valor Adicionado'!AB27","v":78993},{"$f":"'Valor Adicionado'!AC27","v":72440},{"$f":"'Valor Adicionado'!AD27","v":66734},{"$f":"'Valor Adicionado'!AE27","v":295411},{"$f":"'Valor Adicionado'!AF27","v":71108},{"$f":"'Valor Adicionado'!AG27","v":74795},{"$f":"'Valor Adicionado'!AH27","v":76914},{"$f":"'Valor Adicionado'!AI27","v":71759},{"$f":"'Valor Adicionado'!AJ27","v":294576},{"$f":"'Valor Adicionado'!AK27","v":79591},{"$f":"'Valor Adicionado'!AL27","v":82665},{"$f":"'Valor Adicionado'!AM27","v":72441},{"$f":"'Valor Adicionado'!AN27","v":77162},{"$f":"'Valor Adicionado'!AO27","v":311859},{"$f":"'Valor Adicionado'!AP27","v":79001},{"$f":"'Valor Adicionado'!AQ27","v":82047},{"$f":"'Valor Adicionado'!AR27","v":76322},{"$f":"'Valor Adicionado'!AS27","v":79906},{"$f":"'Valor Adicionado'!AT27","v":317276}]
["Direct remuneration",{"$f":"'Valor Adicionado'!B28","v":45477},{"$f":"'Valor Adicionado'!C28","v":47173},{"$f":"'Valor Adicionado'!D28","v":48771},{"$f":"'Valor Adicionado'!E28","v":53977},{"$f":"'Valor Adicionado'!F28","v":195398},{"$f":"'Valor Adicionado'!G28","v":53614},{"$f":"'Valor Adicionado'!H28","v":51225},{"$f":"'Valor Adicionado'!I28","v":57972},{"$f":"'Valor Adicionado'!J28","v":57210},{"$f":"'Valor Adicionado'!K28","v":220021},{"$f":"'Valor Adicionado'!L28","v":58763},{"$f":"'Valor Adicionado'!M28","v":51209},{"$f":"'Valor Adicionado'!N28","v":50904},{"$f":"'Valor Adicionado'!O28","v":47600},{"$f":"'Valor Adicionado'!P28","v":208476},{"$f":"'Valor Adicionado'!Q28","v":62327},{"$f":"'Valor Adicionado'!R28","v":57527},{"$f":"'Valor Adicionado'!S28","v":54792},{"$f":"'Valor Adicionado'!T28","v":60730},{"$f":"'Valor Adicionado'!U28","v":235376},{"$f":"'Valor Adicionado'!V28","v":58261},{"$f":"'Valor Adicionado'!W28","v":56464},{"$f":"'Valor Adicionado'!X28","v":55273},{"$f":"'Valor Adicionado'!Y28","v":51633},{"$f":"'Valor Adicionado'!Z28","v":221631},{"$f":"'Valor Adicionado'!AA28","v":56390},{"$f":"'Valor Adicionado'!AB28","v":56639},{"$f":"'Valor Adicionado'!AC28","v":51997},{"$f":"'Valor Adicionado'!AD28","v":49126},{"$f":"'Valor Adicionado'!AE28","v":214152},{"$f":"'Valor Adicionado'!AF28","v":49801},{"$f":"'Valor Adicionado'!AG28","v":54911},{"$f":"'Valor Adicionado'!AH28","v":56903},{"$f":"'Valor Adicionado'!AI28","v":51291},{"$f":"'Valor Adicionado'!AJ28","v":212906},{"$f":"'Valor Adicionado'!AK28","v":58994},{"$f":"'Valor Adicionado'!AL28","v":60892},{"$f":"'Valor Adicionado'!AM28","v":50681},{"$f":"'Valor Adicionado'!AN28","v":56003},{"$f":"'Valor Adicionado'!AO28","v":226570},{"$f":"'Valor Adicionado'!AP28","v":56503},{"$f":"'Valor Adicionado'!AQ28","v":60431},{"$f":"'Valor Adicionado'!AR28","v":56097},{"$f":"'Valor Adicionado'!AS28","v":59509},{"$f":"'Valor Adicionado'!AT28","v":232540}]
["Benefits ",{"$f":"'Valor Adicionado'!B29","v":9494},{"$f":"'Valor Adicionado'!C29","v":9129},{"$f":"'Valor Adicionado'!D29","v":10026},{"$f":"'Valor Adicionado'!E29","v":17456},{"$f":"'Valor Adicionado'!F29","v":46105},{"$f":"'Valor Adicionado'!G29","v":11316},{"$f":"'Valor Adicionado'!H29","v":11393},{"$f":"'Valor Adicionado'!I29","v":12848},{"$f":"'Valor Adicionado'!J29","v":12683},{"$f":"'Valor Adicionado'!K29","v":48240},{"$f":"'Valor Adicionado'!L29","v":13247},{"$f":"'Valor Adicionado'!M29","v":13275},{"$f":"'Valor Adicionado'!N29","v":13436},{"$f":"'Valor Adicionado'!O29","v":13787},{"$f":"'Valor Adicionado'!P29","v":53745},{"$f":"'Valor Adicionado'!Q29","v":14802},{"$f":"'Valor Adicionado'!R29","v":15467},{"$f":"'Valor Adicionado'!S29","v":15974},{"$f":"'Valor Adicionado'!T29","v":14927},{"$f":"'Valor Adicionado'!U29","v":61170},{"$f":"'Valor Adicionado'!V29","v":15324},{"$f":"'Valor Adicionado'!W29","v":15189},{"$f":"'Valor Adicionado'!X29","v":16361},{"$f":"'Valor Adicionado'!Y29","v":14751},{"$f":"'Valor Adicionado'!Z29","v":61625},{"$f":"'Valor Adicionado'!AA29","v":16233},{"$f":"'Valor Adicionado'!AB29","v":15876},{"$f":"'Valor Adicionado'!AC29","v":15535},{"$f":"'Valor Adicionado'!AD29","v":14449},{"$f":"'Valor Adicionado'!AE29","v":62093},{"$f":"'Valor Adicionado'!AF29","v":16337},{"$f":"'Valor Adicionado'!AG29","v":16350},{"$f":"'Valor Adicionado'!AH29","v":16718},{"$f":"'Valor Adicionado'!AI29","v":16805},{"$f":"'Valor Adicionado'!AJ29","v":66210},{"$f":"'Valor Adicionado'!AK29","v":16631},{"$f":"'Valor Adicionado'!AL29","v":16905},{"$f":"'Valor Adicionado'!AM29","v":16948},{"$f":"'Valor Adicionado'!AN29","v":17422},{"$f":"'Valor Adicionado'!AO29","v":67906},{"$f":"'Valor Adicionado'!AP29","v":18638},{"$f":"'Valor Adicionado'!AQ29","v":17700},{"$f":"'Valor Adicionado'!AR29","v":17135},{"$f":"'Valor Adicionado'!AS29","v":16859},{"$f":"'Valor Adicionado'!AT29","v":70332}]
["Severance Pay Fund (FGTS) ",{"$f":"'Valor Adicionado'!B30","v":2813},{"$f":"'Valor Adicionado'!C30","v":3004},{"$f":"'Valor Adicionado'!D30","v":2808},{"$f":"'Valor Adicionado'!E30","v":3174},{"$f":"'Valor Adicionado'!F30","v":11799},{"$f":"'Valor Adicionado'!G30","v":3007},{"$f":"'Valor Adicionado'!H30","v":3285},{"$f":"'Valor Adicionado'!I30","v":3378},{"$f":"'Valor Adicionado'!J30","v":3586},{"$f":"'Valor Adicionado'!K30","v":13256},{"$f":"'Valor Adicionado'!L30","v":5758},{"$f":"'Valor Adicionado'!M30","v":4745},{"$f":"'Valor Adicionado'!N30","v":4752},{"$f":"'Valor Adicionado'!O30","v":3694},{"$f":"'Valor Adicionado'!P30","v":18949},{"$f":"'Valor Adicionado'!Q30","v":3449},{"$f":"'Valor Adicionado'!R30","v":3543},{"$f":"'Valor Adicionado'!S30","v":4312},{"$f":"'Valor Adicionado'!T30","v":3334},{"$f":"'Valor Adicionado'!U30","v":14638},{"$f":"'Valor Adicionado'!V30","v":4238},{"$f":"'Valor Adicionado'!W30","v":4792},{"$f":"'Valor Adicionado'!X30","v":4328},{"$f":"'Valor Adicionado'!Y30","v":4149},{"$f":"'Valor Adicionado'!Z30","v":17507},{"$f":"'Valor Adicionado'!AA30","v":4621},{"$f":"'Valor Adicionado'!AB30","v":6478},{"$f":"'Valor Adicionado'!AC30","v":4908},{"$f":"'Valor Adicionado'!AD30","v":3159},{"$f":"'Valor Adicionado'!AE30","v":19166},{"$f":"'Valor Adicionado'!AF30","v":4970},{"$f":"'Valor Adicionado'!AG30","v":3534},{"$f":"'Valor Adicionado'!AH30","v":3293},{"$f":"'Valor Adicionado'!AI30","v":3663},{"$f":"'Valor Adicionado'!AJ30","v":15460},{"$f":"'Valor Adicionado'!AK30","v":3966},{"$f":"'Valor Adicionado'!AL30","v":4868},{"$f":"'Valor Adicionado'!AM30","v":4812},{"$f":"'Valor Adicionado'!AN30","v":3737},{"$f":"'Valor Adicionado'!AO30","v":17383},{"$f":"'Valor Adicionado'!AP30","v":3860},{"$f":"'Valor Adicionado'!AQ30","v":3916},{"$f":"'Valor Adicionado'!AR30","v":3090},{"$f":"'Valor Adicionado'!AS30","v":3538},{"$f":"'Valor Adicionado'!AT30","v":14404}]
["Taxes, duties and contributions ",{"$f":"'Valor Adicionado'!B31","v":64954},{"$f":"'Valor Adicionado'!C31","v":75299},{"$f":"'Valor Adicionado'!D31","v":90962},{"$f":"'Valor Adicionado'!E31","v":55327},{"$f":"'Valor Adicionado'!F31","v":286542},{"$f":"'Valor Adicionado'!G31","v":90587},{"$f":"'Valor Adicionado'!H31","v":75256},{"$f":"'Valor Adicionado'!I31","v":71039},{"$f":"'Valor Adicionado'!J31","v":60978},{"$f":"'Valor Adicionado'!K31","v":297860},{"$f":"'Valor Adicionado'!L31","v":56587},{"$f":"'Valor Adicionado'!M31","v":49919},{"$f":"'Valor Adicionado'!N31","v":44489},{"$f":"'Valor Adicionado'!O31","v":17815},{"$f":"'Valor Adicionado'!P31","v":168810},{"$f":"'Valor Adicionado'!Q31","v":50854},{"$f":"'Valor Adicionado'!R31","v":38451},{"$f":"'Valor Adicionado'!S31","v":32751},{"$f":"'Valor Adicionado'!T31","v":17602},{"$f":"'Valor Adicionado'!U31","v":139658},{"$f":"'Valor Adicionado'!V31","v":26239},{"$f":"'Valor Adicionado'!W31","v":29300},{"$f":"'Valor Adicionado'!X31","v":31281},{"$f":"'Valor Adicionado'!Y31","v":23850},{"$f":"'Valor Adicionado'!Z31","v":110670},{"$f":"'Valor Adicionado'!AA31","v":32917},{"$f":"'Valor Adicionado'!AB31","v":18875},{"$f":"'Valor Adicionado'!AC31","v":26489},{"$f":"'Valor Adicionado'!AD31","v":14508},{"$f":"'Valor Adicionado'!AE31","v":92789},{"$f":"'Valor Adicionado'!AF31","v":29349},{"$f":"'Valor Adicionado'!AG31","v":39056},{"$f":"'Valor Adicionado'!AH31","v":49190},{"$f":"'Valor Adicionado'!AI31","v":31688},{"$f":"'Valor Adicionado'!AJ31","v":149283},{"$f":"'Valor Adicionado'!AK31","v":38689},{"$f":"'Valor Adicionado'!AL31","v":49992},{"$f":"'Valor Adicionado'!AM31","v":48938},{"$f":"'Valor Adicionado'!AN31","v":45773},{"$f":"'Valor Adicionado'!AO31","v":183392},{"$f":"'Valor Adicionado'!AP31","v":34789},{"$f":"'Valor Adicionado'!AQ31","v":38546},{"$f":"'Valor Adicionado'!AR31","v":35599},{"$f":"'Valor Adicionado'!AS31","v":52441},{"$f":"'Valor Adicionado'!AT31","v":161375}]
["Federal",{"$f":"'Valor Adicionado'!B32","v":54227},{"$f":"'Valor Adicionado'!C32","v":63062},{"$f":"'Valor Adicionado'!D32","v":77788},{"$f":"'Valor Adicionado'!E32","v":42557},{"$f":"'Valor Adicionado'!F32","v":237634},{"$f":"'Valor Adicionado'!G32","v":77279},{"$f":"'Valor Adicionado'!H32","v":62613},{"$f":"'Valor Adicionado'!I32","v":58416},{"$f":"'Valor Adicionado'!J32","v":46779},{"$f":"'Valor Adicionado'!K32","v":245087},{"$f":"'Valor Adicionado'!L32","v":45534},{"$f":"'Valor Adicionado'!M32","v":39602},{"$f":"'Valor Adicionado'!N32","v":34403},{"$f":"'Valor Adicionado'!O32","v":9033},{"$f":"'Valor Adicionado'!P32","v":128572},{"$f":"'Valor Adicionado'!Q32","v":39152},{"$f":"'Valor Adicionado'!R32","v":29017},{"$f":"'Valor Adicionado'!S32","v":23172},{"$f":"'Valor Adicionado'!T32","v":8785},{"$f":"'Valor Adicionado'!U32","v":100126},{"$f":"'Valor Adicionado'!V32","v":17980},{"$f":"'Valor Adicionado'!W32","v":20833},{"$f":"'Valor Adicionado'!X32","v":21918},{"$f":"'Valor Adicionado'!Y32","v":15057},{"$f":"'Valor Adicionado'!Z32","v":75788},{"$f":"'Valor Adicionado'!AA32","v":23689},{"$f":"'Valor Adicionado'!AB32","v":10769},{"$f":"'Valor Adicionado'!AC32","v":17378},{"$f":"'Valor Adicionado'!AD32","v":5328},{"$f":"'Valor Adicionado'!AE32","v":57164},{"$f":"'Valor Adicionado'!AF32","v":20018},{"$f":"'Valor Adicionado'!AG32","v":24853},{"$f":"'Valor Adicionado'!AH32","v":33282},{"$f":"'Valor Adicionado'!AI32","v":18072},{"$f":"'Valor Adicionado'!AJ32","v":96225},{"$f":"'Valor Adicionado'!AK32","v":24984},{"$f":"'Valor Adicionado'!AL32","v":34229},{"$f":"'Valor Adicionado'!AM32","v":33626},{"$f":"'Valor Adicionado'!AN32","v":31992},{"$f":"'Valor Adicionado'!AO32","v":124831},{"$f":"'Valor Adicionado'!AP32","v":20917},{"$f":"'Valor Adicionado'!AQ32","v":24776},{"$f":"'Valor Adicionado'!AR32","v":22182},{"$f":"'Valor Adicionado'!AS32","v":36384},{"$f":"'Valor Adicionado'!AT32","v":104259}]
["State",{"$f":"'Valor Adicionado'!B33","v":1611},{"$f":"'Valor Adicionado'!C33","v":1689},{"$f":"'Valor Adicionado'!D33","v":1399},{"$f":"'Valor Adicionado'!E33","v":1403},{"$f":"'Valor Adicionado'!F33","v":6102},{"$f":"'Valor Adicionado'!G33","v":1577},{"$f":"'Valor Adicionado'!H33","v":1663},{"$f":"'Valor Adicionado'!I33","v":1481},{"$f":"'Valor Adicionado'!J33","v":1939},{"$f":"'Valor Adicionado'!K33","v":6660},{"$f":"'Valor Adicionado'!L33","v":1637},{"$f":"'Valor Adicionado'!M33","v":1433},{"$f":"'Valor Adicionado'!N33","v":1618},{"$f":"'Valor Adicionado'!O33","v":1568},{"$f":"'Valor Adicionado'!P33","v":6256},{"$f":"'Valor Adicionado'!Q33","v":1561},{"$f":"'Valor Adicionado'!R33","v":1351},{"$f":"'Valor Adicionado'!S33","v":1756},{"$f":"'Valor Adicionado'!T33","v":1358},{"$f":"'Valor Adicionado'!U33","v":6026},{"$f":"'Valor Adicionado'!V33","v":1429},{"$f":"'Valor Adicionado'!W33","v":1396},{"$f":"'Valor Adicionado'!X33","v":1567},{"$f":"'Valor Adicionado'!Y33","v":1416},{"$f":"'Valor Adicionado'!Z33","v":5808},{"$f":"'Valor Adicionado'!AA33","v":1535},{"$f":"'Valor Adicionado'!AB33","v":1579},{"$f":"'Valor Adicionado'!AC33","v":1840},{"$f":"'Valor Adicionado'!AD33","v":1740},{"$f":"'Valor Adicionado'!AE33","v":6694},{"$f":"'Valor Adicionado'!AF33","v":1684},{"$f":"'Valor Adicionado'!AG33","v":1447},{"$f":"'Valor Adicionado'!AH33","v":1748},{"$f":"'Valor Adicionado'!AI33","v":1473},{"$f":"'Valor Adicionado'!AJ33","v":6352},{"$f":"'Valor Adicionado'!AK33","v":1359},{"$f":"'Valor Adicionado'!AL33","v":1271},{"$f":"'Valor Adicionado'!AM33","v":1499},{"$f":"'Valor Adicionado'!AN33","v":1304},{"$f":"'Valor Adicionado'!AO33","v":5433},{"$f":"'Valor Adicionado'!AP33","v":1508},{"$f":"'Valor Adicionado'!AQ33","v":1306},{"$f":"'Valor Adicionado'!AR33","v":1295},{"$f":"'Valor Adicionado'!AS33","v":1581},{"$f":"'Valor Adicionado'!AT33","v":5690}]
["Municipal",{"$f":"'Valor Adicionado'!B34","v":9116},{"$f":"'Valor Adicionado'!C34","v":10548},{"$f":"'Valor Adicionado'!D34","v":11775},{"$f":"'Valor Adicionado'!E34","v":11367},{"$f":"'Valor Adicionado'!F34","v":42806},{"$f":"'Valor Adicionado'!G34","v":11731},{"$f":"'Valor Adicionado'!H34","v":10980},{"$f":"'Valor Adicionado'!I34","v":11142},{"$f":"'Valor Adicionado'!J34","v":12260},{"$f":"'Valor Adicionado'!K34","v":46113},{"$f":"'Valor Adicionado'!L34","v":9416},{"$f":"'Valor Adicionado'!M34","v":8884},{"$f":"'Valor Adicionado'!N34","v":8468},{"$f":"'Valor Adicionado'!O34","v":7214},{"$f":"'Valor Adicionado'!P34","v":33982},{"$f":"'Valor Adicionado'!Q34","v":10141},{"$f":"'Valor Adicionado'!R34","v":8083},{"$f":"'Valor Adicionado'!S34","v":7823},{"$f":"'Valor Adicionado'!T34","v":7459},{"$f":"'Valor Adicionado'!U34","v":33506},{"$f":"'Valor Adicionado'!V34","v":6830},{"$f":"'Valor Adicionado'!W34","v":7071},{"$f":"'Valor Adicionado'!X34","v":7796},{"$f":"'Valor Adicionado'!Y34","v":7377},{"$f":"'Valor Adicionado'!Z34","v":29074},{"$f":"'Valor Adicionado'!AA34","v":7693},{"$f":"'Valor Adicionado'!AB34","v":6527},{"$f":"'Valor Adicionado'!AC34","v":7271},{"$f":"'Valor Adicionado'!AD34","v":7440},{"$f":"'Valor Adicionado'!AE34","v":28931},{"$f":"'Valor Adicionado'!AF34","v":7647},{"$f":"'Valor Adicionado'!AG34","v":12756},{"$f":"'Valor Adicionado'!AH34","v":14160},{"$f":"'Valor Adicionado'!AI34","v":12143},{"$f":"'Valor Adicionado'!AJ34","v":46706},{"$f":"'Valor Adicionado'!AK34","v":12346},{"$f":"'Valor Adicionado'!AL34","v":14492},{"$f":"'Valor Adicionado'!AM34","v":13813},{"$f":"'Valor Adicionado'!AN34","v":12477},{"$f":"'Valor Adicionado'!AO34","v":53128},{"$f":"'Valor Adicionado'!AP34","v":12364},{"$f":"'Valor Adicionado'!AQ34","v":12464},{"$f":"'Valor Adicionado'!AR34","v":12122},{"$f":"'Valor Adicionado'!AS34","v":14476},{"$f":"'Valor Adicionado'!AT34","v":51426}]
["Third-party capital remuneration ",{"$f":"'Valor Adicionado'!B35","v":39871},{"$f":"'Valor Adicionado'!C35","v":41177},{"$f":"'Valor Adicionado'!D35","v":29823},{"$f":"'Valor Adicionado'!E35","v":32693},{"$f":"'Valor Adicionado'!F35","v":143564},{"$f":"'Valor Adicionado'!G35","v":26203},{"$f":"'Valor Adicionado'!H35","v":35532},{"$f":"'Valor Adicionado'!I35","v":31779},{"$f":"'Valor Adicionado'!J35","v":31568},{"$f":"'Valor Adicionado'!K35","v":125082},{"$f":"'Valor Adicionado'!L35","v":27169},{"$f":"'Valor Adicionado'!M35","v":26521},{"$f":"'Valor Adicionado'!N35","v":33236},{"$f":"'Valor Adicionado'!O35","v":30263},{"$f":"'Valor Adicionado'!P35","v":117189},{"$f":"'Valor Adicionado'!Q35","v":37578},{"$f":"'Valor Adicionado'!R35","v":29130},{"$f":"'Valor Adicionado'!S35","v":43895},{"$f":"'Valor Adicionado'!T35","v":27474},{"$f":"'Valor Adicionado'!U35","v":138077},{"$f":"'Valor Adicionado'!V35","v":28878},{"$f":"'Valor Adicionado'!W35","v":28391},{"$f":"'Valor Adicionado'!X35","v":25509},{"$f":"'Valor Adicionado'!Y35","v":79319},{"$f":"'Valor Adicionado'!Z35","v":162097},{"$f":"'Valor Adicionado'!AA35","v":38086},{"$f":"'Valor Adicionado'!AB35","v":12094},{"$f":"'Valor Adicionado'!AC35","v":24733},{"$f":"'Valor Adicionado'!AD35","v":23565},{"$f":"'Valor Adicionado'!AE35","v":98478},{"$f":"'Valor Adicionado'!AF35","v":35385},{"$f":"'Valor Adicionado'!AG35","v":14060},{"$f":"'Valor Adicionado'!AH35","v":23492},{"$f":"'Valor Adicionado'!AI35","v":25692},{"$f":"'Valor Adicionado'!AJ35","v":98629},{"$f":"'Valor Adicionado'!AK35","v":25553},{"$f":"'Valor Adicionado'!AL35","v":26073},{"$f":"'Valor Adicionado'!AM35","v":30566},{"$f":"'Valor Adicionado'!AN35","v":24034},{"$f":"'Valor Adicionado'!AO35","v":106226},{"$f":"'Valor Adicionado'!AP35","v":25986},{"$f":"'Valor Adicionado'!AQ35","v":21471},{"$f":"'Valor Adicionado'!AR35","v":22877},{"$f":"'Valor Adicionado'!AS35","v":26499},{"$f":"'Valor Adicionado'!AT35","v":96833}]
["Interest",{"$f":"'Valor Adicionado'!B36","v":28744},{"$f":"'Valor Adicionado'!C36","v":30015},{"$f":"'Valor Adicionado'!D36","v":18046},{"$f":"'Valor Adicionado'!E36","v":20445},{"$f":"'Valor Adicionado'!F36","v":97250},{"$f":"'Valor Adicionado'!G36","v":13714},{"$f":"'Valor Adicionado'!H36","v":22670},{"$f":"'Valor Adicionado'!I36","v":18416},{"$f":"'Valor Adicionado'!J36","v":17151},{"$f":"'Valor Adicionado'!K36","v":71951},{"$f":"'Valor Adicionado'!L36","v":13340},{"$f":"'Valor Adicionado'!M36","v":12313},{"$f":"'Valor Adicionado'!N36","v":18567},{"$f":"'Valor Adicionado'!O36","v":16058},{"$f":"'Valor Adicionado'!P36","v":60278},{"$f":"'Valor Adicionado'!Q36","v":22660},{"$f":"'Valor Adicionado'!R36","v":15031},{"$f":"'Valor Adicionado'!S36","v":30372},{"$f":"'Valor Adicionado'!T36","v":13843},{"$f":"'Valor Adicionado'!U36","v":81906},{"$f":"'Valor Adicionado'!V36","v":14048},{"$f":"'Valor Adicionado'!W36","v":13472},{"$f":"'Valor Adicionado'!X36","v":11046},{"$f":"'Valor Adicionado'!Y36","v":64142},{"$f":"'Valor Adicionado'!Z36","v":102708},{"$f":"'Valor Adicionado'!AA36","v":24193},{"$f":"'Valor Adicionado'!AB36","v":20629},{"$f":"'Valor Adicionado'!AC36","v":21374},{"$f":"'Valor Adicionado'!AD36","v":19763},{"$f":"'Valor Adicionado'!AE36","v":85959},{"$f":"'Valor Adicionado'!AF36","v":19627},{"$f":"'Valor Adicionado'!AG36","v":20998},{"$f":"'Valor Adicionado'!AH36","v":20106},{"$f":"'Valor Adicionado'!AI36","v":21703},{"$f":"'Valor Adicionado'!AJ36","v":82434},{"$f":"'Valor Adicionado'!AK36","v":23027},{"$f":"'Valor Adicionado'!AL36","v":23558},{"$f":"'Valor Adicionado'!AM36","v":28043},{"$f":"'Valor Adicionado'!AN36","v":23816},{"$f":"'Valor Adicionado'!AO36","v":98444},{"$f":"'Valor Adicionado'!AP36","v":24056},{"$f":"'Valor Adicionado'!AQ36","v":19593},{"$f":"'Valor Adicionado'!AR36","v":20577},{"$f":"'Valor Adicionado'!AS36","v":24413},{"$f":"'Valor Adicionado'!AT36","v":88639}]
["Rentals",{"$f":"'Valor Adicionado'!B37","v":11127},{"$f":"'Valor Adicionado'!C37","v":11162},{"$f":"'Valor Adicionado'!D37","v":11777},{"$f":"'Valor Adicionado'!E37","v":12248},{"$f":"'Valor Adicionado'!F37","v":46314},{"$f":"'Valor Adicionado'!G37","v":12489},{"$f":"'Valor Adicionado'!H37","v":12862},{"$f":"'Valor Adicionado'!I37","v":13363},{"$f":"'Valor Adicionado'!J37","v":14417},{"$f":"'Valor Adicionado'!K37","v":53131},{"$f":"'Valor Adicionado'!L37","v":13829},{"$f":"'Valor Adicionado'!M37","v":14208},{"$f":"'Valor Adicionado'!N37","v":14669},{"$f":"'Valor Adicionado'!O37","v":14205},{"$f":"'Valor Adicionado'!P37","v":56911},{"$f":"'Valor Adicionado'!Q37","v":14918},{"$f":"'Valor Adicionado'!R37","v":14099},{"$f":"'Valor Adicionado'!S37","v":13523},{"$f":"'Valor Adicionado'!T37","v":13631},{"$f":"'Valor Adicionado'!U37","v":56171},{"$f":"'Valor Adicionado'!V37","v":14830},{"$f":"'Valor Adicionado'!W37","v":14919},{"$f":"'Valor Adicionado'!X37","v":14463},{"$f":"'Valor Adicionado'!Y37","v":15177},{"$f":"'Valor Adicionado'!Z37","v":59389},{"$f":"'Valor Adicionado'!AA37","v":13893},{"$f":"'Valor Adicionado'!AB37","v":-8535},{"$f":"'Valor Adicionado'!AC37","v":3359},{"$f":"'Valor Adicionado'!AD37","v":3802},{"$f":"'Valor Adicionado'!AE37","v":12519},{"$f":"'Valor Adicionado'!AF37","v":15758},{"$f":"'Valor Adicionado'!AG37","v":-6938},{"$f":"'Valor Adicionado'!AH37","v":3386},{"$f":"'Valor Adicionado'!AI37","v":3989},{"$f":"'Valor Adicionado'!AJ37","v":16195},{"$f":"'Valor Adicionado'!AK37","v":2526},{"$f":"'Valor Adicionado'!AL37","v":2515},{"$f":"'Valor Adicionado'!AM37","v":2523},{"$f":"'Valor Adicionado'!AN37","v":218},{"$f":"'Valor Adicionado'!AO37","v":7782},{"$f":"'Valor Adicionado'!AP37","v":1930},{"$f":"'Valor Adicionado'!AQ37","v":1878},{"$f":"'Valor Adicionado'!AR37","v":2300},{"$f":"'Valor Adicionado'!AS37","v":2086},{"$f":"'Valor Adicionado'!AT37","v":8194}]
["Remuneration of own capital ",{"$f":"'Valor Adicionado'!B38","v":44159},{"$f":"'Valor Adicionado'!C38","v":60165},{"$f":"'Valor Adicionado'!D38","v":79605},{"$f":"'Valor Adicionado'!E38","v":86283},{"$f":"'Valor Adicionado'!F38","v":270212},{"$f":"'Valor Adicionado'!G38","v":75281},{"$f":"'Valor Adicionado'!H38","v":55799},{"$f":"'Valor Adicionado'!I38","v":45186},{"$f":"'Valor Adicionado'!J38","v":78794},{"$f":"'Valor Adicionado'!K38","v":255060},{"$f":"'Valor Adicionado'!L38","v":32094},{"$f":"'Valor Adicionado'!M38","v":25177},{"$f":"'Valor Adicionado'!N38","v":16185},{"$f":"'Valor Adicionado'!O38","v":18103},{"$f":"'Valor Adicionado'!P38","v":91559},{"$f":"'Valor Adicionado'!Q38","v":15899},{"$f":"'Valor Adicionado'!R38","v":4735},{"$f":"'Valor Adicionado'!S38","v":-10574},{"$f":"'Valor Adicionado'!T38","v":-28189},{"$f":"'Valor Adicionado'!U38","v":-18129},{"$f":"'Valor Adicionado'!V38","v":-12589},{"$f":"'Valor Adicionado'!W38","v":-5724},{"$f":"'Valor Adicionado'!X38","v":-1072},{"$f":"'Valor Adicionado'!Y38","v":-8532},{"$f":"'Valor Adicionado'!Z38","v":-27917},{"$f":"'Valor Adicionado'!AA38","v":-67},{"$f":"'Valor Adicionado'!AB38","v":-22652},{"$f":"'Valor Adicionado'!AC38","v":-1028},{"$f":"'Valor Adicionado'!AD38","v":18426},{"$f":"'Valor Adicionado'!AE38","v":-5321},{"$f":"'Valor Adicionado'!AF38","v":-5963},{"$f":"'Valor Adicionado'!AG38","v":-3959},{"$f":"'Valor Adicionado'!AH38","v":9142},{"$f":"'Valor Adicionado'!AI38","v":3759},{"$f":"'Valor Adicionado'!AJ38","v":2979},{"$f":"'Valor Adicionado'!AK38","v":-9054},{"$f":"'Valor Adicionado'!AL38","v":6344},{"$f":"'Valor Adicionado'!AM38","v":7713},{"$f":"'Valor Adicionado'!AN38","v":10372},{"$f":"'Valor Adicionado'!AO38","v":15375},{"$f":"'Valor Adicionado'!AP38","v":-13221},{"$f":"'Valor Adicionado'!AQ38","v":-9392},{"$f":"'Valor Adicionado'!AR38","v":-5446},{"$f":"'Valor Adicionado'!AS38","v":14298},{"$f":"'Valor Adicionado'!AT38","v":-13761}]
["Interest on own Capital",{"$f":"'Valor Adicionado'!B39","v":0},{"$f":"'Valor Adicionado'!C39","v":0},{"$f":"'Valor Adicionado'!D39","v":0},{"$f":"'Valor Adicionado'!E39","v":73925},{"$f":"'Valor Adicionado'!F39","v":73925},{"$f":"'Valor Adicionado'!G39","v":0},{"$f":"'Valor Adicionado'!H39","v":0},{"$f":"'Valor Adicionado'!I39","v":0},{"$f":"'Valor Adicionado'!J39","v":68445},{"$f":"'Valor Adicionado'!K39","v":68445},{"$f":"'Valor Adicionado'!L39","v":0},{"$f":"'Valor Adicionado'!M39","v":0},{"$f":"'Valor Adicionado'!N39","v":0},{"$f":"'Valor Adicionado'!O39","v":45847},{"$f":"'Valor Adicionado'!P39","v":45847},{"$f":"'Valor Adicionado'!Q39","v":0},{"$f":"'Valor Adicionado'!R39","v":0},{"$f":"'Valor Adicionado'!S39","v":0},{"$f":"'Valor Adicionado'!T39","v":0},{"$f":"'Valor Adicionado'!U39","v":0},{"$f":"'Valor Adicionado'!V39","v":0},{"$f":"'Valor Adicionado'!W39","v":0},{"$f":"'Valor Adicionado'!X39","v":0},{"$f":"'Valor Adicionado'!Y39","v":0},{"$f":"'Valor Adicionado'!Z39","v":0},{"$f":"'Valor Adicionado'!AA39","v":0},{"$f":"'Valor Adicionado'!AB39","v":0},{"$f":"'Valor Adicionado'!AC39","v":0},{"$f":"'Valor Adicionado'!AD39","v":0},{"$f":"'Valor Adicionado'!AE39","v":0},{"$f":"'Valor Adicionado'!AF39","v":0},{"$f":"'Valor Adicionado'!AG39","v":0},{"$f":"'Valor Adicionado'!AH39","v":0},{"$f":"'Valor Adicionado'!AI39","v":0},{"$f":"'Valor Adicionado'!AJ39","v":0},{"$f":"'Valor Adicionado'!AK39","v":0},{"$f":"'Valor Adicionado'!AL39","v":0},{"$f":"'Valor Adicionado'!AM39","v":0},{"$f":"'Valor Adicionado'!AN39","v":0},{"$f":"'Valor Adicionado'!AO39","v":0},{"$f":"'Valor Adicionado'!AP39","v":0},{"$f":"'Valor Adicionado'!AQ39","v":0},{"$f":"'Valor Adicionado'!AR39","v":0},{"$f":"'Valor Adicionado'!AS39","v":0},{"$f":"'Valor Adicionado'!AT39","v":0}]
["Dividends",{"$f":"'Valor Adicionado'!B40","v":0},{"$f":"'Valor Adicionado'!C40","v":0},{"$f":"'Valor Adicionado'!D40","v":0},{"$f":"'Valor Adicionado'!E40","v":131436},{"$f":"'Valor Adicionado'!F40","v":131436},{"$f":"'Valor Adicionado'!G40","v":0},{"$f":"'Valor Adicionado'!H40","v":0},{"$f":"'Valor Adicionado'!I40","v":0},{"$f":"'Valor Adicionado'!J40","v":90000},{"$f":"'Valor Adicionado'!K40","v":90000},{"$f":"'Valor Adicionado'!L40","v":0},{"$f":"'Valor Adicionado'!M40","v":0},{"$f":"'Valor Adicionado'!N40","v":0},{"$f":"'Valor Adicionado'!O40","v":15000},{"$f":"'Valor Adicionado'!P40","v":15000},{"$f":"'Valor Adicionado'!Q40","v":0},{"$f":"'Valor Adicionado'!R40","v":0},{"$f":"'Valor Adicionado'!S40","v":0},{"$f":"'Valor Adicionado'!T40","v":0},{"$f":"'Valor Adicionado'!U40","v":0},{"$f":"'Valor Adicionado'!V40","v":0},{"$f":"'Valor Adicionado'!W40","v":0},{"$f":"'Valor Adicionado'!X40","v":0},{"$f":"'Valor Adicionado'!Y40","v":0},{"$f":"'Valor Adicionado'!Z40","v":0},{"$f":"'Valor Adicionado'!AA40","v":0},{"$f":"'Valor Adicionado'!AB40","v":0},{"$f":"'Valor Adicionado'!AC40","v":0},{"$f":"'Valor Adicionado'!AD40","v":0},{"$f":"'Valor Adicionado'!AE40","v":0},{"$f":"'Valor Adicionado'!AF40","v":0},{"$f":"'Valor Adicionado'!AG40","v":0},{"$f":"'Valor Adicionado'!AH40","v":0},{"$f":"'Valor Adicionado'!AI40","v":707},{"$f":"'Valor Adicionado'!AJ40","v":707},{"$f":"'Valor Adicionado'!AK40","v":0},{"$f":"'Valor Adicionado'!AL40","v":0},{"$f":"'Valor Adicionado'!AM40","v":0},{"$f":"'Valor Adicionado'!AN40","v":3652},{"$f":"'Valor Adicionado'!AO40","v":3652},{"$f":"'Valor Adicionado'!AP40","v":0},{"$f":"'Valor Adicionado'!AQ40","v":0},{"$f":"'Valor Adicionado'!AR40","v":0},{"$f":"'Valor Adicionado'!AS40","v":0},{"$f":"'Valor Adicionado'!AT40","v":0}]
["Proposed additional dividends",{"$f":"'Valor Adicionado'!B41","v":0},{"$f":"'Valor Adicionado'!C41","v":0},{"$f":"'Valor Adicionado'!D41","v":0},{"$f":"'Valor Adicionado'!E41","v":0},{"$f":"'Valor Adicionado'!F41","v":0},{"$f":"'Valor Adicionado'!G41","v":0},{"$f":"'Valor Adicionado'!H41","v":0},{"$f":"'Valor Adicionado'!I41","v":0},{"$f":"'Valor Adicionado'!J41","v":35401},{"$f":"'Valor Adicionado'!K41","v":35401},{"$f":"'Valor Adicionado'!L41","v":0},{"$f":"'Valor Adicionado'!M41","v":0},{"$f":"'Valor Adicionado'!N41","v":0},{"$f":"'Valor Adicionado'!O41","v":8738},{"$f":"'Valor Adicionado'!P41","v":8738},{"$f":"'Valor Adicionado'!Q41","v":0},{"$f":"'Valor Adicionado'!R41","v":0},{"$f":"'Valor Adicionado'!S41","v":0},{"$f":"'Valor Adicionado'!T41","v":0},{"$f":"'Valor Adicionado'!U41","v":0},{"$f":"'Valor Adicionado'!V41","v":0},{"$f":"'Valor Adicionado'!W41","v":0},{"$f":"'Valor Adicionado'!X41","v":0},{"$f":"'Valor Adicionado'!Y41","v":0},{"$f":"'Valor Adicionado'!Z41","v":0},{"$f":"'Valor Adicionado'!AA41","v":0},{"$f":"'Valor Adicionado'!AB41","v":0},{"$f":"'Valor Adicionado'!AC41","v":0},{"$f":"'Valor Adicionado'!AD41","v":0},{"$f":"'Valor Adicionado'!AE41","v":0},{"$f":"'Valor Adicionado'!AF41","v":0},{"$f":"'Valor Adicionado'!AG41","v":0},{"$f":"'Valor Adicionado'!AH41","v":0},{"$f":"'Valor Adicionado'!AI41","v":2123},{"$f":"'Valor Adicionado'!AJ41","v":2123},{"$f":"'Valor Adicionado'!AK41","v":0},{"$f":"'Valor Adicionado'!AL41","v":0},{"$f":"'Valor Adicionado'!AM41","v":0},{"$f":"'Valor Adicionado'!AN41","v":8033},{"$f":"'Valor Adicionado'!AO41","v":8033},{"$f":"'Valor Adicionado'!AP41","v":0},{"$f":"'Valor Adicionado'!AQ41","v":0},{"$f":"'Valor Adicionado'!AR41","v":0},{"$f":"'Valor Adicionado'!AS41","v":0},{"$f":"'Valor Adicionado'!AT41","v":0}]
["Retained earnings / Loss for the period ",{"$f":"'Valor Adicionado'!B42","v":44159},{"$f":"'Valor Adicionado'!C42","v":60165},{"$f":"'Valor Adicionado'!D42","v":79605},{"$f":"'Valor Adicionado'!E42","v":-119078},{"$f":"'Valor Adicionado'!F42","v":64851},{"$f":"'Valor Adicionado'!G42","v":75281},{"$f":"'Valor Adicionado'!H42","v":55799},{"$f":"'Valor Adicionado'!I42","v":45186},{"$f":"'Valor Adicionado'!J42","v":-115052},{"$f":"'Valor Adicionado'!K42","v":61214},{"$f":"'Valor Adicionado'!L42","v":32094},{"$f":"'Valor Adicionado'!M42","v":25177},{"$f":"'Valor Adicionado'!N42","v":16185},{"$f":"'Valor Adicionado'!O42","v":-51482},{"$f":"'Valor Adicionado'!P42","v":21974},{"$f":"'Valor Adicionado'!Q42","v":15899},{"$f":"'Valor Adicionado'!R42","v":4735},{"$f":"'Valor Adicionado'!S42","v":-10574},{"$f":"'Valor Adicionado'!T42","v":-28189},{"$f":"'Valor Adicionado'!U42","v":-18129},{"$f":"'Valor Adicionado'!V42","v":-12589},{"$f":"'Valor Adicionado'!W42","v":-5724},{"$f":"'Valor Adicionado'!X42","v":-1072},{"$f":"'Valor Adicionado'!Y42","v":-8532},{"$f":"'Valor Adicionado'!Z42","v":-27917},{"$f":"'Valor Adicionado'!AA42","v":-67},{"$f":"'Valor Adicionado'!AB42","v":-22652},{"$f":"'Valor Adicionado'!AC42","v":-1028},{"$f":"'Valor Adicionado'!AD42","v":18426},{"$f":"'Valor Adicionado'!AE42","v":-5321},{"$f":"'Valor Adicionado'!AF42","v":-5963},{"$f":"'Valor Adicionado'!AG42","v":-3959},{"$f":"'Valor Adicionado'!AH42","v":9142},{"$f":"'Valor Adicionado'!AI42","v":929},{"$f":"'Valor Adicionado'!AJ42","v":149},{"$f":"'Valor Adicionado'!AK42","v":-9054},{"$f":"'Valor Adicionado'!AL42","v":6344},{"$f":"'Valor Adicionado'!AM42","v":7713},{"$f":"'Valor Adicionado'!AN42","v":-1313},{"$f":"'Valor Adicionado'!AO42","v":3690},{"$f":"'Valor Adicionado'!AP42","v":-13221},{"$f":"'Valor Adicionado'!AQ42","v":-9392},{"$f":"'Valor Adicionado'!AR42","v":-5446},{"$f":"'Valor Adicionado'!AS42","v":14298},{"$f":"'Valor Adicionado'!AT42","v":-13761}]

{"sheet":"Indicators","index":19,"n_rows":23,"n_cols":46,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020]
[]
["Liquidity Ratios"]
["Current Ratio",{"$f":"Indicadores!B12","v":0.7750235878081797},{"$f":"Indicadores!C12","v":0.7694913378304381},{"$f":"Indicadores!D12","v":0.93669497563016657},{"$f":"Indicadores!E12","v":0.86780808726452596},{"$f":"Indicadores!F12","v":0.86780808726452596},{"$f":"Indicadores!G12","v":1.0993099163581659},{"$f":"Indicadores!H12","v":1.2652084009525646},{"$f":"Indicadores!I12","v":1.4350448909036388},{"$f":"Indicadores!J12","v":0.84832291074474109},{"$f":"Indicadores!K12","v":0.84832291074474109},{"$f":"Indicadores!L12","v":0.85562134665287048},{"$f":"Indicadores!M12","v":1.1728138888126178},{"$f":"Indicadores!N12","v":1.2613309636505845},{"$f":"Indicadores!O12","v":1.1746485141773422},{"$f":"Indicadores!P12","v":1.1746485141773422},{"$f":"Indicadores!Q12","v":1.1111381820369366},{"$f":"Indicadores!R12","v":1.2213498076527765},{"$f":"Indicadores!S12","v":1.5953887702043614},{"$f":"Indicadores!T12","v":1.4729867562448067},{"$f":"Indicadores!U12","v":1.4729867562448067},{"$f":"Indicadores!V12","v":1.1497669272853606},{"$f":"Indicadores!W12","v":1.1855935540544635},{"$f":"Indicadores!X12","v":1.0923243704348753},{"$f":"Indicadores!Y12","v":1.1198147607678215},{"$f":"Indicadores!Z12","v":1.1198147607678215},{"$f":"Indicadores!AA12","v":1.1091060307144791},{"$f":"Indicadores!AB12","v":1.488889632181601},{"$f":"Indicadores!AC12","v":1.469071916379119},{"$f":"Indicadores!AD12","v":1.1784463393188385},{"$f":"Indicadores!AE12","v":1.1784463393188385},{"$f":"Indicadores!AF12","v":1.2239520958083832},{"$f":"Indicadores!AG12","v":1.3848687735258842},{"$f":"Indicadores!AH12","v":1.4459086525817482},{"$f":"Indicadores!AI12","v":1.3675139779405425},{"$f":"Indicadores!AJ12","v":1.3675139779405425},{"$f":"Indicadores!AK12","v":1.2278206320549994},{"$f":"Indicadores!AL12","v":2.0501435007776299},{"$f":"Indicadores!AM12","v":2.1321534123721846},{"$f":"Indicadores!AN12","v":2.5371427844148791},{"$f":"Indicadores!AO12","v":2.5371427844148791},{"$f":"Indicadores!AP12","v":2.2163582817101655},{"$f":"Indicadores!AQ12","v":2.0591071592966519},{"$f":"Indicadores!AR12","v":4.3922739323960442},{"$f":"Indicadores!AS12","v":4.1800738106964772},{"$f":"Indicadores!AT12","v":4.1800738106964772}]
["Cash Ratio",{"$f":"Indicadores!B13","v":0.36160622718135949},{"$f":"Indicadores!C13","v":0.25319807067211914},{"$f":"Indicadores!D13","v":0.46838141333725364},{"$f":"Indicadores!E13","v":0.38084445399660022},{"$f":"Indicadores!F13","v":0.38084445399660022},{"$f":"Indicadores!G13","v":0.5496382708886367},{"$f":"Indicadores!H13","v":0.51199276459025467},{"$f":"Indicadores!I13","v":0.70989363766249802},{"$f":"Indicadores!J13","v":0.34106684784869445},{"$f":"Indicadores!K13","v":0.34106684784869445},{"$f":"Indicadores!L13","v":0.38654105563109803},{"$f":"Indicadores!M13","v":0.53739129752607495},{"$f":"Indicadores!N13","v":0.74274131656929676},{"$f":"Indicadores!O13","v":0.72542090281952587},{"$f":"Indicadores!P13","v":0.72542090281952587},{"$f":"Indicadores!Q13","v":0.67098899115683086},{"$f":"Indicadores!R13","v":0.63400801691480912},{"$f":"Indicadores!S13","v":0.94569712604296829},{"$f":"Indicadores!T13","v":0.89045843162118843},{"$f":"Indicadores!U13","v":0.89045843162118843},{"$f":"Indicadores!V13","v":0.69970047963733739},{"$f":"Indicadores!W13","v":0.65619983036985441},{"$f":"Indicadores!X13","v":0.58530274218486189},{"$f":"Indicadores!Y13","v":0.67709018281297806},{"$f":"Indicadores!Z13","v":0.67709018281297806},{"$f":"Indicadores!AA13","v":0.56371900506750217},{"$f":"Indicadores!AB13","v":1.0063068386646001},{"$f":"Indicadores!AC13","v":0.89450293581226537},{"$f":"Indicadores!AD13","v":0.79085494278862023},{"$f":"Indicadores!AE13","v":0.79085494278862023},{"$f":"Indicadores!AF13","v":0.79247041165710352},{"$f":"Indicadores!AG13","v":0.85418704568471782},{"$f":"Indicadores!AH13","v":0.868585955991935},{"$f":"Indicadores!AI13","v":0.84678926013914768},{"$f":"Indicadores!AJ13","v":0.84678926013914768},{"$f":"Indicadores!AK13","v":0.75775176128040078},{"$f":"Indicadores!AL13","v":1.4760826692747999},{"$f":"Indicadores!AM13","v":1.5770662771342188},{"$f":"Indicadores!AN13","v":1.8049271992940537},{"$f":"Indicadores!AO13","v":1.8049271992940537},{"$f":"Indicadores!AP13","v":1.5147638874784199},{"$f":"Indicadores!AQ13","v":1.3500859238346579},{"$f":"Indicadores!AR13","v":3.7685294789525066},{"$f":"Indicadores!AS13","v":3.6111208565819028},{"$f":"Indicadores!AT13","v":3.6111208565819028}]
["Quick Ratio",{"$f":"Indicadores!B14","v":0.74342361652377231},{"$f":"Indicadores!C14","v":0.73053778849626594},{"$f":"Indicadores!D14","v":0.89474324033970754},{"$f":"Indicadores!E14","v":0.8236678231598219},{"$f":"Indicadores!F14","v":0.8236678231598219},{"$f":"Indicadores!G14","v":1.0575993920691729},{"$f":"Indicadores!H14","v":1.2037584744371947},{"$f":"Indicadores!I14","v":1.3740708729472775},{"$f":"Indicadores!J14","v":0.79947863947087439},{"$f":"Indicadores!K14","v":0.79947863947087439},{"$f":"Indicadores!L14","v":0.79783142190030942},{"$f":"Indicadores!M14","v":1.088327011559628},{"$f":"Indicadores!N14","v":1.1806564853541122},{"$f":"Indicadores!O14","v":1.1030825796551735},{"$f":"Indicadores!P14","v":1.1030825796551735},{"$f":"Indicadores!Q14","v":1.0507038440714671},{"$f":"Indicadores!R14","v":1.1448330543564442},{"$f":"Indicadores!S14","v":1.5100245878511831},{"$f":"Indicadores!T14","v":1.3841673525485272},{"$f":"Indicadores!U14","v":1.3841673525485272},{"$f":"Indicadores!V14","v":1.0716993733008628},{"$f":"Indicadores!W14","v":1.0965945233695817},{"$f":"Indicadores!X14","v":1.0096074214931845},{"$f":"Indicadores!Y14","v":1.0382820713881338},{"$f":"Indicadores!Z14","v":1.0382820713881338},{"$f":"Indicadores!AA14","v":1.0200456462032415},{"$f":"Indicadores!AB14","v":1.4048901227547912},{"$f":"Indicadores!AC14","v":1.3816729948417303},{"$f":"Indicadores!AD14","v":1.1120273890169341},{"$f":"Indicadores!AE14","v":1.1120273890169341},{"$f":"Indicadores!AF14","v":1.1525617172964775},{"$f":"Indicadores!AG14","v":1.3069520823755914},{"$f":"Indicadores!AH14","v":1.3666169895678093},{"$f":"Indicadores!AI14","v":1.2903027184814562},{"$f":"Indicadores!AJ14","v":1.2903027184814562},{"$f":"Indicadores!AK14","v":1.1574727525818942},{"$f":"Indicadores!AL14","v":1.9764049447642256},{"$f":"Indicadores!AM14","v":2.0531609878724053},{"$f":"Indicadores!AN14","v":2.4405376052131413},{"$f":"Indicadores!AO14","v":2.4405376052131413},{"$f":"Indicadores!AP14","v":2.1234812633289324},{"$f":"Indicadores!AQ14","v":1.9700378985485008},{"$f":"Indicadores!AR14","v":4.3090219370201934},{"$f":"Indicadores!AS14","v":4.0981230223253737},{"$f":"Indicadores!AT14","v":4.0981230223253737}]
[]
["Debt Ratios"]
["Gross Debt / Shareholders Equity",{"$f":"Indicadores!B17","v":0.38743096393567417},{"$f":"Indicadores!C17","v":0.35003965418068361},{"$f":"Indicadores!D17","v":0.31464216121007343},{"$f":"Indicadores!E17","v":0.31641952193767126},{"$f":"Indicadores!F17","v":0.31641952193767126},{"$f":"Indicadores!G17","v":0.30264895627124277},{"$f":"Indicadores!H17","v":0.25348388330283017},{"$f":"Indicadores!I17","v":0.24029959838726153},{"$f":"Indicadores!J17","v":0.22217326475912116},{"$f":"Indicadores!K17","v":0.22217326475912116},{"$f":"Indicadores!L17","v":0.21589901019468691},{"$f":"Indicadores!M17","v":0.24291580628930126},{"$f":"Indicadores!N17","v":0.24331280261308305},{"$f":"Indicadores!O17","v":0.25046093477221959},{"$f":"Indicadores!P17","v":0.25046093477221959},{"$f":"Indicadores!Q17","v":0.23434521109159784},{"$f":"Indicadores!R17","v":0.22502785666749076},{"$f":"Indicadores!S17","v":0.25513404119498345},{"$f":"Indicadores!T17","v":0.24094418917324817},{"$f":"Indicadores!U17","v":0.24094418917324817},{"$f":"Indicadores!V17","v":0.21269835128776088},{"$f":"Indicadores!W17","v":0.18962118593458843},{"$f":"Indicadores!X17","v":0.16574865063497207},{"$f":"Indicadores!Y17","v":0.16545151936605015},{"$f":"Indicadores!Z17","v":0.16545151936605015},{"$f":"Indicadores!AA17","v":0.11928680535298335},{"$f":"Indicadores!AB17","v":0.20168081932285992},{"$f":"Indicadores!AC17","v":0.17041209118687728},{"$f":"Indicadores!AD17","v":0.17515516749072002},{"$f":"Indicadores!AE17","v":0.17515516749072002},{"$f":"Indicadores!AF17","v":0.16547385250175425},{"$f":"Indicadores!AG17","v":0.1644498724052274},{"$f":"Indicadores!AH17","v":0.15623643780921795},{"$f":"Indicadores!AI17","v":0.16955881788749974},{"$f":"Indicadores!AJ17","v":0.16955881788749974},{"$f":"Indicadores!AK17","v":0.16295402213751706},{"$f":"Indicadores!AL17","v":0.35754696677343273},{"$f":"Indicadores!AM17","v":0.33952042831581225},{"$f":"Indicadores!AN17","v":0.32268941365765941},{"$f":"Indicadores!AO17","v":0.32268941365765941},{"$f":"Indicadores!AP17","v":0.32544517810482765},{"$f":"Indicadores!AQ17","v":0.32898733938376201},{"$f":"Indicadores!AR17","v":0.20813681565066028},{"$f":"Indicadores!AS17","v":0.20656014419156876},{"$f":"Indicadores!AT17","v":0.20656014419156876}]
["Net Debt / EBITDA¹",{"$f":"Indicadores!B18","v":0.79961095414040417},{"$f":"Indicadores!C18","v":0.80934234787953285},{"$f":"Indicadores!D18","v":0.54706365503080079},{"$f":"Indicadores!E18","v":0.53784743559763559},{"$f":"Indicadores!F18","v":0.53784743559763559},{"$f":"Indicadores!G18","v":0.35872204833956384},{"$f":"Indicadores!H18","v":0.39759890951885052},{"$f":"Indicadores!I18","v":0.30898378707031449},{"$f":"Indicadores!J18","v":0.37617454290298818},{"$f":"Indicadores!K18","v":0.37617454290298818},{"$f":"Indicadores!L18","v":0.35859961333133572},{"$f":"Indicadores!M18","v":0.52681076779343317},{"$f":"Indicadores!N18","v":0.41863332400723485},{"$f":"Indicadores!O18","v":0.47683649025926333},{"$f":"Indicadores!P18","v":0.47683649025926333},{"$f":"Indicadores!Q18","v":0.41562993392199277},{"$f":"Indicadores!R18","v":0.63113268957282087},{"$f":"Indicadores!S18","v":0.62891992729359991},{"$f":"Indicadores!T18","v":0.77029469333751588},{"$f":"Indicadores!U18","v":0.77029469333751588},{"$f":"Indicadores!V18","v":1.0244684750733131},{"$f":"Indicadores!W18","v":1.480431584109857},{"$f":"Indicadores!X18","v":1.3560985626283371},{"$f":"Indicadores!Y18","v":0.42602285714285831},{"$f":"Indicadores!Z18","v":0.42602285714285831},{"$f":"Indicadores!AA18","v":0.18691528545119723},{"$f":"Indicadores!AB18","v":7.1621621621622167E-2},{"$f":"Indicadores!AC18","v":2.5813106796116626E-2},{"$f":"Indicadores!AD18","v":-0.44959378733572286},{"$f":"Indicadores!AE18","v":-0.44959378733572286},{"$f":"Indicadores!AF18","v":-0.49164444444444455},{"$f":"Indicadores!AG18","v":-0.30739130434782602},{"$f":"Indicadores!AH18","v":-0.36941120607787276},{"$f":"Indicadores!AI18","v":-0.24543527271028778},{"$f":"Indicadores!AJ18","v":-0.24543527271028778},{"$f":"Indicadores!AK18","v":-0.31385614385614391},{"$f":"Indicadores!AL18","v":0.17499116607773824},{"$f":"Indicadores!AM18","v":-3.0735970561177106E-2},{"$f":"Indicadores!AN18","v":8.8220611916264041E-2},{"$f":"Indicadores!AO18","v":8.8220611916264041E-2},{"$f":"Indicadores!AP18","v":0.49492946708463925},{"$f":"Indicadores!AQ18","v":0.77960025262845023},{"$f":"Indicadores!AR18","v":-7.0374892268342277},{"$f":"Indicadores!AS18","v":-6.355912197621902},{"$f":"Indicadores!AT18","v":-6.355912197621902}]
[]
["Return on Investment Ratios"]
["ROA",{"$f":"Indicadores!B21","v":0.10978003234166979},{"$f":"Indicadores!C21","v":0.10967867795168064},{"$f":"Indicadores!D21","v":0.10115933919157684},{"$f":"Indicadores!E21","v":0.12349508596699955},{"$f":"Indicadores!F21","v":0.12349508596699958},{"$f":"Indicadores!G21","v":0.13208551740591823},{"$f":"Indicadores!H21","v":0.13412793251752234},{"$f":"Indicadores!I21","v":0.11576477622575582},{"$f":"Indicadores!J21","v":0.11567539818993215},{"$f":"Indicadores!K21","v":0.11567539818993224},{"$f":"Indicadores!L21","v":9.6594897701897664E-2},{"$f":"Indicadores!M21","v":8.4146893357196828E-2},{"$f":"Indicadores!N21","v":7.0043238876383807E-2},{"$f":"Indicadores!O21","v":4.2274594542593767E-2},{"$f":"Indicadores!P21","v":4.2197818258510406E-2},{"$f":"Indicadores!Q21","v":3.5835934640753089E-2},{"$f":"Indicadores!R21","v":2.6978712599754838E-2},{"$f":"Indicadores!S21","v":1.3631159300668549E-2},{"$f":"Indicadores!T21","v":-8.9722311674799854E-3},{"$f":"Indicadores!U21","v":-8.9539002700091443E-3},{"$f":"Indicadores!V21","v":-2.3699415498494237E-2},{"$f":"Indicadores!W21","v":-2.9716159442565823E-2},{"$f":"Indicadores!X21","v":-2.5135266728916427E-2},{"$f":"Indicadores!Y21","v":-1.05077348016705E-2},{"$f":"Indicadores!Z21","v":-1.0613340176561736E-2},{"$f":"Indicadores!AA21","v":-3.9776338356796873E-3},{"$f":"Indicadores!AB21","v":-1.2626308399913253E-2},{"$f":"Indicadores!AC21","v":-1.2713933848472976E-2},{"$f":"Indicadores!AD21","v":-1.873627784670277E-3},{"$f":"Indicadores!AE21","v":-1.8931598117691427E-3},{"$f":"Indicadores!AF21","v":-3.9877684200730727E-3},{"$f":"Indicadores!AG21","v":2.8387884778670884E-3},{"$f":"Indicadores!AH21","v":6.2367447275856478E-3},{"$f":"Indicadores!AI21","v":1.1195343899210611E-3},{"$f":"Indicadores!AJ21","v":1.0495634905509606E-3},{"$f":"Indicadores!AK21","v":1.5385638030994538E-17},{"$f":"Indicadores!AL21","v":3.2683092370818147E-3},{"$f":"Indicadores!AM21","v":2.7865282735698507E-3},{"$f":"Indicadores!AN21","v":4.8267869624501339E-3},{"$f":"Indicadores!AO21","v":4.8555718461310545E-3},{"$f":"Indicadores!AP21","v":3.5098732575294129E-3},{"$f":"Indicadores!AQ21","v":-1.3687514805097896E-3},{"$f":"Indicadores!AR21","v":-4.1567629546323563E-3},{"$f":"Indicadores!AS21","v":3.533809963151946E-3},{"$f":"Indicadores!AT21","v":-4.3145023531282554E-3}]
["ROE",{"$f":"Indicadores!B22","v":0.18863069749738318},{"$f":"Indicadores!C22","v":0.16945262705315692},{"$f":"Indicadores!D22","v":0.15350410607691151},{"$f":"Indicadores!E22","v":0.19729987778517219},{"$f":"Indicadores!F22","v":0.19729987778517222},{"$f":"Indicadores!G22","v":0.21202209950974457},{"$f":"Indicadores!H22","v":0.20049818500945499},{"$f":"Indicadores!I22","v":0.17194880420003611},{"$f":"Indicadores!J22","v":0.17628333473151009},{"$f":"Indicadores!K22","v":0.17628333473151023},{"$f":"Indicadores!L22","v":0.1482971570087073},{"$f":"Indicadores!M22","v":0.1246420811196202},{"$f":"Indicadores!N22","v":0.10333141193940615},{"$f":"Indicadores!O22","v":6.3955705480348318E-2},{"$f":"Indicadores!P22","v":6.3839553416305136E-2},{"$f":"Indicadores!Q22","v":5.2392297223204126E-2},{"$f":"Indicadores!R22","v":3.8116369886682773E-2},{"$f":"Indicadores!S22","v":1.973821756013527E-2},{"$f":"Indicadores!T22","v":-1.2869363524343759E-2},{"$f":"Indicadores!U22","v":-1.2843070512173633E-2},{"$f":"Indicadores!V22","v":-3.338979019255512E-2},{"$f":"Indicadores!W22","v":-4.1055617318241033E-2},{"$f":"Indicadores!X22","v":-3.4268447668057304E-2},{"$f":"Indicadores!Y22","v":-1.432549246579883E-2},{"$f":"Indicadores!Z22","v":-1.4469467264450179E-2},{"$f":"Indicadores!AA22","v":-5.2521083874231562E-3},{"$f":"Indicadores!AB22","v":-1.7776494486953526E-2},{"$f":"Indicadores!AC22","v":-1.7502391315092531E-2},{"$f":"Indicadores!AD22","v":-3.892337055349384E-3},{"$f":"Indicadores!AE22","v":-3.9329135420267435E-3},{"$f":"Indicadores!AF22","v":-8.2417623697809451E-3},{"$f":"Indicadores!AG22","v":5.8802908482319411E-3},{"$f":"Indicadores!AH22","v":1.3319006671475475E-2},{"$f":"Indicadores!AI22","v":2.3860519667546292E-3},{"$f":"Indicadores!AJ22","v":2.2369237188323921E-3},{"$f":"Indicadores!AK22","v":3.3210703502955282E-17},{"$f":"Indicadores!AL22","v":7.7315422646969901E-3},{"$f":"Indicadores!AM22","v":6.5760443991652569E-3},{"$f":"Indicadores!AN22","v":1.1407263025886176E-2},{"$f":"Indicadores!AO22","v":1.1475291041597712E-2},{"$f":"Indicadores!AP22","v":8.3792524127574933E-3},{"$f":"Indicadores!AQ22","v":-3.3623275910865781E-3},{"$f":"Indicadores!AR22","v":-8.4341877626301007E-3},{"$f":"Indicadores!AS22","v":7.1263322509428455E-3},{"$f":"Indicadores!AT22","v":-8.7006878090418269E-3}]
["¹ From 2017, the 'Net Debt / EBITDA' ratio considers EBITDA pro-forma for the last twelve months, with accounting methodology prior to IFRS 16."]

{"sheet":"Dividends","index":20,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[]
["Interest on own Capital"]
["Gross Amount per Share (R$)",{"$f":"Dividendos!B12","v":0.55131084499999994},{"$f":"Dividendos!C12","v":0.55652928000000002},{"$f":"Dividendos!D12","v":0.51378458000000005},{"$f":"Dividendos!E12","v":0.34735322499999999},{"$f":"Dividendos!F12","v":3.2267705000000001E-2}]
["Net Amount per Share (R$)",{"$f":"Dividendos!B13","v":0.46861421999999997},{"$f":"Dividendos!C13","v":0.47304988799999997},{"$f":"Dividendos!D13","v":0.43671689499999999},{"$f":"Dividendos!E13","v":0.29525024},{"$f":"Dividendos!F13","v":2.7427549999999998E-2}]
["Gross Total (R$ million)",{"$f":"Dividendos!B14","v":72.867999999999995},{"$f":"Dividendos!C14","v":73.924999999999997},{"$f":"Dividendos!D14","v":68.444999999999993},{"$f":"Dividendos!E14","v":45.847000000000001},{"$f":"Dividendos!F14","v":4.2590000000000003}]
["Dividends"]
["Gross Amount per Share (R$)",{"$f":"Dividendos!B16","v":0.93834004500000001},{"$f":"Dividendos!C16","v":0.91224696712689535},{"$f":"Dividendos!D16","v":0.38001821499999999},{"$f":"Dividendos!E16","v":6.6198847400067651E-2},null,null,{"$f":"Dividendos!H16","v":2.9663609999999998E-3},{"$f":"Dividendos!I16","v":4.2598651500000001E-3},{"$f":"Dividendos!J16","v":1.7499954000000002E-2}]
["Net Amount per Share (R$)",{"$f":"Dividendos!B17","v":0.75282959500000002},{"$f":"Dividendos!C17","v":0.91224696712689535},{"$f":"Dividendos!D17","v":0.38001821499999999},{"$f":"Dividendos!E17","v":6.6198847400067651E-2}]
["Gross Total (R$ million)",{"$f":"Dividendos!B18","v":124.51933532999999},{"$f":"Dividendos!C18","v":121.43594426},{"$f":"Dividendos!D18","v":50.400732349999998},{"$f":"Dividendos!E18","v":8.7375568599999998},null,null,{"$f":"Dividendos!H18","v":1.9654320000000001},{"$f":"Dividendos!I18","v":2.8297880000000002},{"$f":"Dividendos!J18","v":11.684734000000001}]