{"text_format":"1","workbook":"xlsx","n_sheets":46,"sheets":["Rosto PT","Rosto EN","EDP Energias do Brasil","EDP Energias do Brasil EN","Controladora","Controladora EN","EDP SP","EDP SP EN","EDP ES","EDP ES EN","Trading","Trading EN","Enerpeixe","Enerpeixe EN","Lajeado Energia","Lajeado Energia EN","Investco","Investco EN","Pecém","Pecém EN","Transmissão","Transmissão EN","EDP Goiás","EDP Goiás EN","Lajeado Consolidado","Lajeado Consolidated EN","Clientes","Clientes EN","Cachoeira Caldeirão","Cachoeira Caldeirão EN","Jari Consolidado","Jari Consolidado EN","São Manoel","São Manoel EN","Outros","Outros EN","Lote 11","Lote 11 EN","Lote 7","Lote 7 EN","Lote 24","Lote 24 EN","Energest","Energest EN","Serviços","Serviços EN"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":"Rosto PT","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

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

{"sheet":"EDP Energias do Brasil","index":2,"n_rows":69,"n_cols":74,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP Energias do Brasil Consolidado"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-12-31","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",3562189,3745567,3982396,4086589,3617436,3706852,4665960,5177330,3398529,3430667,4320117,3006907,2601582,3279078,3617237,3435764,2676012,2827823,2952522,3803757,3255823,2834294,3548326,3328217,2581699,2306609,2393877,2382864,2025798,2081583,2981039,2342045,2529955,2090052,2755089,1981135,1767551,2100898,1700062,1648482,1575689,1846534,1821193,1509028,1441193,1447338,1355096,1320559,1341180,1384827,1362823,1246715.2140299999,1224370.2061200002,1200408,1205766.1816426385,1183158,1116423,1116355,null,{"$f":"SUM(I7:L7)","v":16672486},{"$f":"SUM(M7:P7)","v":13207684},12556836,12846396,11764851,8884122,9943091,8604673,6770767,6218752,5401662,5034316.4201500006,4621702.1816426385]
[null,"Receita com construção da infraestrutura",{"$f":"-C47","v":533883},{"$f":"-D47","v":565290},561815,{"$f":"-F47","v":524006},482111,419688,572645,538615,538775,500771,605496,453719,383594,329873,1076230,477293,602409,433915,304221,349263,197651,119494,183646,149606,127105,142170,138018,157785,115169,69678,120457,77966,64270,54650,58245,96375,70293,69142,123058,91690,66734,44243,85564,66553,19140,64479,72536,96841,134370,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I8:L8)","v":2150806},{"$f":"SUM(M8:P8)","v":1772682},2589847,970629,602527,480650,317343,294055,325725,235736,303747,0,0]
[null,"Margem de Construção Transmissão",-18733,4200,-21423,-21978,-34408,-15429,-4940,-22677,17124,61355,15517,-7566,-860,-3657,46330,2915,3415,28993,17899,-704,0,0,-7823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I9:L9)","v":50862},{"$f":"SUM(M9:P9)","v":3434},81653,17195,-7823,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C24)","v":-2054993},-2005462,-2346147,-2221148,-1998694,-2034348,{"$f":"SUM(I11:I24)","v":-3199496},-3708619,-2247747,-2106458,-2505921,-1976603,-1684156,-2214929,-2538616,-2316456,-1789878,-1834555,-2054974,-2809413,-2298405,-1879304,-2638750,-2463762,-1719799,-1427193,-1642477,-1447472,-1226019,-1278888,-1948802,-1468906,-1911767,-1423145,-1680268,-1423118,-1493445,-1465242,-1191460,-823900,-991524,-1150377,-1322009,-1005053,-942021,-828091,-806701,-760025,-711926,-724249,-782096,-724697,-634732,-599817,-558514,-637277,-592550,-591394,null,{"$f":"SUM(I10:L10)","v":-11262320},-8381609,-8479505,-9042096,-8249504,-5594856,-6752620,-6062073,-4157261,-4097174,-3002901,-2741342,-2379735]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-1645576,-1614956,-1809847,-1794640,-1592270,-1719619,-2231431,-3133432,-1806074,-1663393,-2224774,-1665941,-1405209,-1908627,-2115561,-1927604,-1460738,-1422516,-1750434,-2406796,-1833395,-1402184,-2157392,-2076847,-1410601,-1134295,-1330341,-1184082,-1039423,-1056709,-1739117,-1270964,-1738990,-1306999,-1719412,-1297300,-1391895,-1361257,-1100500,-730192,-908046,-1061188,-1149985,-912706,-763850,-642861,-623785,-578521,-547368,-553148,-612275,-561439,-475984,-433376,-542751,-548529,-522120,-504311,null,-8834330,-7204551,-6926419,-7392809,-6779135,-4610555,-6056070,-5769864,-3799926,-3469402,-2302822,-2083074,-2117711]
[null,"Moeda Estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-309029,-319525,-243493,-224242,-131325,-124921,-118871,-122952,-131690,-130959,-124866,-113375,-113645,-113773,-110073,-96360,-100194,-95127,-85483,-91818,-94767,-96770,-98655,-101148,-99596,-105932,-115984,-132701,null,0,0,0,0,0,0,-1096289,-498069,-500890,-433851,-372622,-391340,-454213]
[null,"Moeda Nacional",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1048686,-1128697,-1499193,-1337749,-1588087,-1446223,-1273024,-1639795,-1563549,-599233,-783180,-947813,-1036340,-798933,-653777,-546501,-523591,-483394,-461885,-461330,-517508,-464669,-377329,-332228,1220343,-442597,-406136,-371610,null,0,0,0,0,0,0,-5014325,-5947129,-3893775,-3035551,-1930200,-1691734,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-201485,-185941,-175744,-148642,null,0,0,0,0,0,0,0,0,0,0,0,0,-711812]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11386,-22883,-22883,-26263,null,0,0,0,0,0,0,0,0,0,0,0,0,-60643]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-800746,1478,-1478,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-800746]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9219,-17022,-10213,-31865,null,0,0,0,0,0,0,0,0,0,0,0,0,-68319]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,571809,-211726,-194673,-187388,null,0,0,0,0,0,0,0,0,0,0,0,0,-21978]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14900,-6503,-1145,22548,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-360858,-341993,-354784,-325283,-303821,-306876,-301427,-291020,-323334,-323017,-327991,-315734,-230394,-246890,-263003,-247043,-223089,-224204,-226157,-213701,-266973,-260721,-244013,-188432,-123117,-124474,-122936,-120499,-114331,-117644,-116991,-115829,-119745,-113196,-117126,-114938,-86212,-83452,-79518,-84299,-71044,-74722,-157302,-82364,-165614,-169008,-169774,-171850,-153377,-156397,-157388,-154568,-148822,-154368,-95800,-156603,-128930,-141322,null,-1238798,-1121009,-957339,-967552,-680036,-475410,-465761,-401728,-309583,-574288,-651398,-615146,-522655]
[null,"Prêmio de risco - GSF",0,0,3269,0,0,0,-1,141789,0,23296,388859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165084,388859]
[null,"Compromissos futuros",-6218,0,0,0,0,0,0,0,0,0,-180145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-180145]
[null,"Outras",{"$f":"C30+C31","v":-42341},-48513,{"$f":"E30+E31","v":-184785},-101225,-102603,-7853,-666637,-425956,{"$f":"K30+K31","v":-118339},-143344,-161870,5072,-48553,-59412,-160052,-141809,-106051,-187835,-78383,-188916,-198037,-216399,-237345,-180460,-193634,-165543,-189200,-142891,-72265,-104535,-92694,-82113,-53032,-2950,-14755,-10880,-15338,-20533,-11442,-9409,-12434,-14467,-14722,-9983,-12557,-16222,-13142,-9654,-11181,-14704,-12433,-8690,-9926,-12073,80037,67855,58500,54239,null,-1354276,-264763,-595747,-681735,-776982,-508891,-230789,-61506,-47752,-53484,-48681,-43122,260631]
[null,"Programa de eficiência energética",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,-124,-98,-50,null,0,0,0,0,0,0,0,0,0,0,0,0,-272]
[null,"PIS/Cofins",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,83739,76971,71472,67875,null,0,0,0,0,0,0,0,0,0,0,0,0,300057]
[null,"Taxa de fiscalização",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28,-9,-9,-10,-2959,-2530,-2572,-2577,-2511,-3408,-3579,-3580,-3629,-3185,-4005,-3586,-3446,-3434,-3462,-3457,-3423,-3201,-2994,-3013,-2576,-3004,-3029,-2978,null,0,0,0,0,0,0,0,-10638,-13078,-14405,-13799,-12631,-11587]
[null,"Direito de outorga - UBP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,-2038,-2038,-2038,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compensações 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,-9912,-6863,-8503,-12350,-8931,-6001,-8855,-10887,-11093,-6798,-8552,-12636,-9696,-6220,-7719,-11247,-9010,-5489,-6932,-9060,-7240,-3950,-7807,-8570,null,0,0,0,0,0,0,0,-37628,-34674,-39079,-34882,-30491,-27567]
[null,"Outras",-1480,-1189,-73662,-1476,-1242,-1300,-1211,-1239,-1364,-1782,15882,20417,-42410,-1838,-1711,-72,-1343,-2061,-353,-3654,-1206,-1393,-3520,-2340,-812,-5,-17,-47,-27,-1971,-8530,-3632,-3717,-2940,-1884,-1487,-4263,-5606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-5596,-7949,-5187,-6606,-6677,-2062,-18819,-13240,0,0,0,0,0]
[null,"Custo da matéria prima consumida",-40861,-47324,-111123,-99749,-101361,-6553,-665426,-424717,-116975,-141562,-177752,-15345,-6143,-57574,-158341,-141737,-104708,-185774,-78030,-185262,-196831,-215006,-233825,-178120,-192822,-165538,-194310,-143662,-131645,-132727,-162256,-135704,-63920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1348680,-256814,-590560,-675129,-770305,-602344,-361880,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,-18023,7553,-2881,5127,818,59407,30163,78064,57232,14614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,-13351,95515,149910,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10+C9","v":1488463},{"$f":"D7+D10+D9","v":1744305},1614826,{"$f":"F7+F10+F9","v":1843463},1584334,1657075,1461524,1446034,1167906,1385564,1829713,1022738,916566,{"$f":"P7+P10+P9","v":1060492},1124951,1122223,889549,1022261,915447,993640,957418,954990,901753,864455,861900,879416,751400,935392,799779,802695,1032237,873139,618188,666907,1074821,558017,274106,635656,508602,824582,584165,696157,499184,503975,499172,619247,548395,560534,629254,660578,580727,522018.21402999992,589638.20612000022,600591,647252.18164263852,545881,523873,524961,0,{"$f":"SUM(I33:L33)","v":5461028},{"$f":"SUM(M33:P33)","v":4829509},4158984,3821495,3507524,3289266,3190471,2542600,2613506,2121578,2398761,2292974.4201500001,2241967.1816426385]
[null,"Gastos gerenciáveis",{"$f":"C35+C45+C46+C47+C51","v":-1765899},-1194843,-2425742,-1246233,-1158224,-979970,-1237108,{"$f":"J35+J45+J46+J47+J51","v":-1031052},-1083311,-1006341,-1201175,-940122,-880207,-847376,-1473489,-974761,-1098338,-909931,-862227,-848901,-705230,-590118,-678546,-606744,-595356,-621109,-631716,-602645,-589397,-466926,-608830,-495410,-454567,-400673,-457519,-421032,-409172,-383030,-482119,-430826,-408741,-364450,-242044,-385709,-298231,-348334,-405882,-386635,-425791,-292221,-257578,-296300,-278746,-275418,-314945,-253614,-254268,-256974,null,-4357812,-3868880,-4456519,-3006476,-2501755,-2290684,-1959480,-1670753,-1686136,-1274318,-1510529,-1108042,-1079801]
[null,"Total do PMSO",{"$f":"C36+C37+C38+C39+C42","v":-420813},{"$f":"D36+D37+D38+D39+D42","v":-402276},-353686,{"$f":"F36+F37+F38+F39+F42","v":-468645},-440834,-363633,-419876,-296779,-351533,-327029,-406054,-302851,-311032,-333861,-215844,-322507,-316393,-296637,-379861,-319190,-336364,-298527,-319109,-293628,-316058,-319663,-327382,-293094,-326120,-308648,-315465,-277517,-271673,-251334,-282093,-211747,-237925,-231161,-258139,-207826,-257233,-233824,-70216,-232882,-194558,-203359,-251435,-208246,-207857,-193655,-198972,-207025,-189831,-188356,-199733,-181545,-179564,-184853,null,-1395217,-1353798,-1151381,-1333942,-1248458,-1255244,-1115989,-962926,-957022,-701015,-861193,-784184,-745695]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-167381,-163277,-164227,-157312,-178557,-150686,-152152,-118427,-138867,-130591,-150354,-122594,-118179,-132103,-1597,-122805,-128810,-123717,-136606,-114541,-121647,-116345,-120223,-114219,-116532,-116704,-110409,-107063,-118518,-111320,-127412,-98334,-98641,-95031,-109543,-84466,-94853,-88654,-110576,-93982,-83171,-85483,-84885,-78716,-68383,-83889,-85320,-68723,-66330,-67245,-60820,-63089,-63219,-64797,-66846,-54129,-64715,-75896,null,-540037,-523230,-376929,-489139,-467678,-447310,-419418,-377516,-373212,-315873,-287618,-251925,-261586]
[null,"Material",-11264,-17126,32891,-54590,-32735,-16097,-21122,-16058,-19074,-15469,-46299,-14623,-11189,-13927,-24596,-14339,-14257,-10504,-18080,-31466,-14908,-11836,-14111,-13062,-13269,-12691,-11421,-15706,-13418,-11408,-12628,-10446,-8216,-6116,-8214,-7021,-7811,-6869,-12168,-7925,-7812,-6618,-7128,-8377,-6271,-6281,-6176,-8479,-6761,-5150,-6916,-6503,-4717,-5342,-5500,-6015,-6164,-6557,null,-71723,-86038,-63696,-76290,-53133,-51953,-37406,-29915,-34523,-28057,-26566,-23478,-24236]
["Serviços de terceiros","Serviços de terceiros",-149065,-141734,-171583,-149248,-148252,-114602,-155384,-123650,-126924,-115902,-142305,-100592,-109141,-117669,-136169,-114754,-118212,-103241,-142365,-118472,-121353,-109649,-129221,-124033,-122465,-115852,-140117,-116555,-115410,-106547,-113219,-110850,-105791,-95406,-138378,-92534,-89809,-89539,-112437,-91574,-96612,-88575,-101496,-83742,-84077,-87448,-106942,-85853,-77380,-76395,-91454,-81930,-77049,-72182,-83684,-68076,-72417,-60476,null,-521860,-469707,-472376,-491839,-491571,-478629,-425266,-410260,-389198,-356763,-346570,-322615,-284653]
[null,"Provisões",{"$f":"C40+C41","v":-58007},{"$f":"D40+D41","v":-50294},{"$f":"E40+E41","v":-29293},{"$f":"F40+F41","v":-74713},-54669,-53776,-47278,-39665,-40094,-39431,-53486,{"$f":"N40+N41","v":-45594},-48352,-43976,-30781,-46813,-44833,-34749,-27514,-30923,-44839,-29078,-24233,-13242,-35428,-39295,-30002,-19604,-43152,-39554,-28166,-27849,-24409,-28943,-7790,-1352,-24772,-19223,-6788,-19198,-45459,-30833,18017,-25520,-15583,-14390,-29206,-19455,-19166,-14989,-14739,-29961,-17093,-21639,6011,-36916,-20598,-20037,null,-166468,-191408,-157176,-132354,-112198,-132312,-109367,-53137,-102278,-37476,-82816,-83432,-71540]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",-35029,-39261,-32584,-42393,-42348,-42489,-44437,-31740,-34050,-24931,-40111,-32240,-39575,-34229,-19510,-33721,-36945,-22824,-12051,-24346,-23755,-24990,-9503,-11363,-32277,-29152,-14327,-19557,-36716,-32201,-15143,-20233,-17504,-21634,3218,-2098,-13151,-15407,-6491,-10676,-10115,-25156,30586,-14017,-16901,-9308,-16781,-14916,7420,-12979,-18711,-24751,-16651,-16798,19306,-19524,-18963,-17501,null,-135158,-146155,-113000,-85142,-82295,-102801,-74514,-27438,-52438,-9640,-37256,-76911,-36682]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-22978,-11033,3291,-32320,-12321,-11287,-2841,-7925,-6044,-14500,-13375,-13354,-8777,-9747,-11271,-13092,0,0,-15463,-6577,-21084,-4088,-14730,-1879,-3151,-10143,-15675,-47,-6436,-7353,-13023,-7616,-6905,-7309,-11008,746,-11621,-3816,-297,-8522,-35344,-5677,-12569,-11503,1318,-5082,-12425,-4539,-26586,-2010,3972,-5210,-442,-4841,-13295,-17392,-1635,-2536,null,-31310,-45253,-24363,-47212,-29903,-29511,-34853,-25699,-49840,-27836,-45560,-6521,-34858]
[null,"Outros",{"$f":"C43+C44","v":-35096},{"$f":"D43+D44","v":-29845},-21474,{"$f":"F43+F44","v":-32782},-26621,-28472,-43940,1021,-26574,-25636,-13610,{"$f":"N43+N44","v":-19448},-24171,-26186,-22701,-23796,-10281,-24426,-55296,-23788,-33617,-31619,-31321,-29072,-28364,-35121,-35433,-34166,-35622,-39819,-34040,-82113,-34616,-25838,-18168,-26374,-20680,-20533,-16170,4853,-24179,-22315,105276,-36527,-20244,-11351,-23791,-25736,-38220,-29876,-25043,-25542,-27753,-24396,-49714,-16409,-15670,-21887,null,-95129,-83415,-81204,-144320,-123878,-145040,-176607,-85755,-57811,37154,-117623,-102734,-103680]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-1954,-4323,1008,-3474,-771,-1892,-2400,-1863,-824,315,639,-1403,-1014,-3306,-2876,-2028,-2372,-869,-5006,-6992,-8179,-7071,-7592,-6901,-6242,-5898,-5501,-6603,-6979,-5711,-5403,-5495,-6138,-4581,-4469,-4687,-4985,-4470,-5519,-5208,-4851,-3426,-3399,-3444,-2936,-2828,-2827,-2046,-2530,-2717,-2482,4562,-9183,-2233,-2114,-2186,-2427,-2106,null,-4772,-5084,-8145,-27248,-26633,-24794,-21617,-18611,-19004,-12607,-10120,-9336,-8833]
[null,"Outras",-33142,-25522,-22482,-29308,-25850,-26580,-41540,2884,-25750,-25951,-14249,-18045,-23157,-22880,-19825,-21768,-7909,-23557,-50290,-16796,-25438,-24548,-23379,-22171,-22122,-29223,-29932,-27563,-28643,-34108,-28637,-3632,-28478,-21257,-13699,-21687,-15695,-5606,-10651,-34616,-17390,-10258,22785,-28471,-9166,-18688,-10502,-12159,-35690,-27159,-22561,-30104,-18570,-22163,-47600,-14223,-13243,-19781,null,-90357,-78331,-73059,-117072,-96895,-120246,-82004,-56687,-72915,-33540,-85510,-93398,-94847]
[null,"Ganhos e perdas na desativação e alienação de bens",-36856,-33429,-27542,-60862,-18225,-26898,-21141,-25120,-17150,-9884,-26269,-20479,-19054,-28048,-35140,-20919,-17399,-19990,-28827,-28943,-24760,-11663,-20827,-19617,-12295,-20019,-29174,-15739,-14092,44648,-12307,-11491,-22086,-22331,-43743,-8322,-5549,-12933,-2402,44677,-8701,-14446,-16549,-4612,-8142,10165,-10462,-11531,0,0,0,0,0,0,0,0,0,0,null,-73295,-93850,-93448,-94193,-72758,-14357,-68215,-70547,19128,-19138,-21993,0,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30622,2735,12578,15309,10871,-20149,-8528,14839,-13235,14850,6763,5815,102439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-2967,14193,102439,0,0,0]
[null,"Custo com construção da infraestrutura",-533883,-565290,-561815,-524006,-482111,-419688,-572645,-538615,-538775,-500771,-605496,-453719,-383594,-329873,-1076230,-477293,-602409,-433915,-304221,-349263,-197651,-119495,-183646,-149276,-127105,-142170,-138018,-157785,-115169,-69678,-120457,-77966,-64270,-54650,-58245,-96375,-70293,-69142,-123058,-91690,-66734,-44243,-85564,-66553,-19140,-64479,-72536,-96841,-134370,0,0,0,0,0,0,0,0,0,null,-2150806,-1772682,-2589847,-970630,-602197,-480650,-317343,-294055,-325725,-235736,-303747,0,0]
[null,"Ganho na alienação de investimento",0,0,326252,0,-410,410,320556,0,0,0,0,0,0,0,"-","-",0,0,340587,34068,0,0,0,0,0,0,0,0,0,278139,68946,0,884697,0,422,-17,408011,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,320556,0,0,374655,0,278139,953643,408416,0,0,0,0,0]
[null,"EBITDA",{"$f":"C55-C51","v":1030794},{"$f":"D55-D51","v":1308600},1559850,1313956,1124865,1266954,1341063,{"$f":"J7+J8+J10+J34-J51+J9","v":1124135},799223,1048651,1397390,699408,586480,698583,873967,778797,555757,705634,847346,679575,596294,644799,561817,551540,533547,539734,394844,626559,459567,816834,742789,586866,1221704,408551,760278,317782,430115,406401,234826,631606,326932,462333,428968,271093,304614,415888,296960,352288,421397,466923,381755,314993.21402999992,399807.20612000022,412235,447519.18164263852,364336,344309,340108,null,4313072,3381861,2914155,2768014,2186638,2297804,2959910,1914576,1655697,1420563,1537568,1508790.4201500001,1496272.1816426385]
[null,"Margem EBITDA",{"$f":"C49/C7","v":0.28937094578642514},{"$f":"D49/D7","v":0.34937300547553951},0.391686311456721,{"$f":"F49/F7","v":0.32152878598753143},0.31095643433636422,0.34178704733828058,0.28741416557364402,0.21712639526551331,0.23516733269011386,0.30566971379035041,0.32346114700134276,0.23260047617036378,0.22543206402873328,0.21304250768051264,0.24161176057858524,0.22667360156285474,0.20768105673666634,0.24953259097192435,0.28699057957908525,0.17865888909307298,0.1831469339703049,0.22749898210983052,0.1583329716604393,0.16571635803795245,0.20666506823607245,0.23399457818815411,0.16493913429971549,0.26294366778800637,0.22685726809879367,0.39241000719164215,0.24917117823684964,-3.4313821944967959E-2,0.48289554557294495,0.19547408389839105,0.27595406173811443,0.16040401083217448,0.24333951325874048,0.18727811468913017,0.13812790357057567,0.38314400763854262,0.20748510651530855,0.25037881782842886,0.23554230660890965,0.17964742867594238,0.21136239212929844,0.28734683950811768,0.21914314557787787,0.26677187463793745,0.3141986907051999,0.33717063575450218,0.28012074935629938,0.25265851453900695,0.32654110996949171,0.34341240644847421,-0.59724912220514992,0.3079352039203555,0.308403714362746,0.30465936014977313,null,1.0453776073196215,0.99453619488095257,0.92549900985003075,0.87629538475229363,0.76470897612261823,1.0471500773781577,0.89322698576321768,0.86697570051815953,0.97913583555285577,0.91389896692226813,1.1372843466755174,1.2027327803132724,0.32374915622772471]
[null,"Depreciação e amortização",{"$f":"SUM(C52:C54)","v":-774347},-193848,-1482699,-192720,-217054,-169751,-223446,{"$f":"SUM(J52:J54)","v":-170538},-175853,-168657,-163356,-163073,-166527,-155594,-146275,-154042,-162137,-159389,-149318,-151505,-146454,-160433,-154964,-144223,-139898,-139257,-137142,-136027,-134016,-133248,-129979,-131171,-109116,-87667,-84309,-84439,-86877,-84633,-85285,-146160,-84774,-86383,-86264,-86274,-84533,-80496,-81911,-81548,-83564,-98566,-58606,-89275,-88915,-87062,-115212,-72069,-74704,-72121,null,-738494,-648550,-621843,-607710,-578342,-540433,-457933,-340258,-402602,-337567,-345589,-323858,-334106]
["Depreciação - Imobilizado em serviço","Depreciação",-644224,-67913,-1294788,-83532,-80162,-77933,-52160,-83869,-84513,-83374,-32735,-83783,-88697,-79091,-79129,-79118,-87137,-82511,-82340,-86194,-81965,-81916,-89998,-81400,-80086,-80333,-79498,-79758,-76687,-77552,-76501,-76024,-54114,-33485,-29823,-29382,-29505,-29155,-25483,-17503,-29028,-28996,-30403,-15861,-27895,-27922,-44884,-9398,-28296,-43113,-46638,10579,-40469,-40382,0,0,0,0,null,-303916,-284306,-327895,-332415,-331817,-313495,-240124,-117865,-101010,-102081,-125691,-116910,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-3478,-3773,-3732,-2997,-3258,-3231,-43211,-2463,-6357,-5432,-57331,-7318,-6825,-6575,-5747,-5086,-6343,-8833,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,-57463,-78049,-26009,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-126645,-122162,-184179,-106191,-133634,-88587,-128075,-84206,-84983,-79851,-73290,-71972,-71005,-69928,-61399,-69838,-68657,-68045,-66978,-65311,-64489,-78517,-64966,-62823,-59812,-58924,-57644,-56269,-57329,-55696,-53478,-55147,-55002,-54182,-54486,-55057,-57372,-55478,-59802,-128657,-55746,-57387,-55861,-70413,-56638,-52574,-37027,-72150,-55268,-55453,-11968,-99854,-48446,-46680,0,0,0,0,null,-377115,-286195,-267939,-275295,-246525,-226938,-217809,-222393,-301592,-235486,-219898,-206948,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C8+C10+C34+C9+C48","v":256447},{"$f":"D7+D8+D10+D34+D9+D48","v":1114752},77151,1121236,907811,1097203,1117617,{"$f":"J7+J8+J10+J34+J9","v":953597},623370,879994,1234034,536335,419953,542989,727692,624755,393620,546245,698028,528070,449839,484366,406853,407317,393649,400477,257702,490532,325551,683586,612810,455695,1112588,320884,675969,233343,343238,321768,149541,485446,242158,375950,342704,184819,220081,335392,215049,270740,337833,368357,323149,225718.21402999992,310892.20612000022,325173,332307.18164263852,292267,269605,267987,null,3574578,2733311,2292312,2160303,1608296,1757371,2501977,1574318,1253095,1082996,1191979,1184932.4201500001,1162166.1816426385]
[null,"Resultado das participações societárias",83726,47472,45167,40352,88508,39937,76736,44377,52953,68350,26912,11480,41924,-356,45361,6780,14985,1022,5222,4762,-7927,918,-8950,-2573,-1293,-3520,-84341,-11193,-11520,-8389,5989,-10053,-71469,-38241,-85541,49146,-21085,-13969,-11628,-22455,-44780,-61564,-58338,-22816.440000000002,-17254.559999999998,-8315,-407.22123000000101,-2702.0505714050687,1997.2718014050697,-2370,-939,18.000000000291038,-325.88460227713222,-590,-198,-454,56,189,null,242416,79960,68148,2975,-16336,-115443,-113774,-71449,-140427,-106724,-3482,-1836.8846022768412,-407]
[null,"Resultado financeiro líquido",{"$f":"C58+C59","v":-370698},-406690,-372707,-327915,-417595,-348384,{"$f":"I58+I59","v":-289175},-166332,-136093,-209982,-204263,-61013,-85313,-100671,-133299,-78966,-115941,-104974,-119217,-71410,-74017,-101681,-150916,-128300,-121114,-147470,-167668,-130787,-153085,-201201,-141780,-275840,-113452,-94445,-105467,-74451,-48824,-87247,-90434,-71973,-77173,-59479,-39492,-59488,-58612,-39822,-79017,-66616,-86937,-50873,-48817,-48701.520592773886,-72933.573493381875,-26937,-7809.8695500000031,-58931,18583,-33854,null,-801582,-451260,-433180,-366325,-547800,-652741,-625517,-315989,-299059,-197414,-283443,-197389.09408615576,-82011.869550000003]
[null,"Receitas financeiras",196952,213498,186438,83066,239946,156773,57390,85550,80009,83404,64306,166738,72729,95018,278530,115441,269364,95081,49656,101188,194921,114105,56889,146818,85147,98233,43077,52459,258970,251805,-27983,296797,112161,73446,55841,59417,85228,58283,59165,42750,44013,36207,63039,34184,46203,52402,61672,27136,69882,51566,77939,70281.91108167835,36284.994832165889,73618,115214.96035000001,33600,106842,40901,null,306353,396572,758416,459870,387087,606311,454421,258769,182135,195828,210256,258123.90591384424,296557.96035000001]
[null,"Despesas financeiras",-567650,-620188,-559145,-410981,-657541,-505157,-346565,-251882,-216102,-293386,-268569,-227751,-158042,-195689,-411829,-194407,-385305,-200055,-168873,-172598,-268938,-215786,-207805,-275118,-206261,-245703,-210745,-183246,-412055,-453006,-113797,-572637,-225613,-167891,-161308,-133868,-134052,-145530,-149599,-114723,-121186,-95686,-102531,-93672,-104815,-92224,-140689,-93752,-156819,-102439,-126756,-118983.43167445224,-109218.56832554776,-100555,-123024.82990000001,-92531,-88259,-74755,null,-1107935,-847832,-1191596,-826195,-934887,-1259052,-1079938,-574758,-481194,-393242,-493699,-455513,-378569.82990000001]
[null,"Outros resultados",0,0,0,0,0,0,0,0,"-","-","-",0,0,0,"-","-",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LAIR",{"$f":"C55+C57+C56","v":-30525},755534,-250389,833673,578724,788756,{"$f":"I55+I57+I56","v":905178},831642,540230,738362,1056683,486802,376564,441962,639754,552569,292664,442293,584033,461422,367895,383603,246987,276444,271242,249487,5693,348552,160946,473996,477019,169802,927667,188198,484961,208038,273329,220552,47479,391018,120205,254907,244874,102514.56,144214.44,287255,135624.77877,201421.9494285949,252893.27180140506,315114,273393,177034.69343722632,237632.74802434121,297646,322875.31209263857,230735,323295,230163,null,3015412,{"$f":"SUM(M61:P61)","v":2362011},1927280,1796953,1044160,989187,1762686,1186880,813609,778858,905054,985706.44146156753,1107068.3120926386]
[null,"IR e Contribuição social",{"$f":"C63+C64","v":-140315},{"$f":"D63+D64","v":-225080},-85922,{"$f":"F63+F64","v":-263755},-159715,-228645,-34079,-241248,-159480,-213060,-239541,-164804,-104471,-139275,-97134,-172034,-79551,-96106,-12852,-125977,-122037,-121337,-67886,-108178,-94386,-85372,87807,-87486,-25384,-133169,-29355,-73039,-175131,-78789,-144772,-54975,-64634,-84138,55227,-153532,-58741,-102473,-44966,-48600,-54926,-95003,19259.09785924945,-65157.09785924945,-64340,-103100,-17169.209964919239,-61860.2533965615,-72816.916547376124,-97218,-17043.248005455913,-73852,-80383,-77474,null,-647867,-648091,-444825,-382203,-355822,-158232,-356314,-348519,-259519,-243495,-213338,-249064.37990885688,-248752.24800545591]
[null,"Imposto de renda e contribuição social correntes",-130985,-165855,-97477,-136607,-137945,-197597,-28040,-100597,-113493,-140243,-44633,-173821,-84574,-103125,-34465,-86293,-66882,-100261,-8717,-100905,-82324,-105768,-67241,27937,-73696,-88468,101321,-96358,-144161,-282433,-9363,-36648,-13934,-67329,43283,-26796,-59644,-65486,-13806,-80591,-55448,-104148,38998,-50984,-47967,-86374,20704,-68403,-90925,-95963,-5695,-59362,-71007,-93190,2923.1618913924904,-65181,-66664,-67877,null,-382373,-406153,-287901,-297714,-201468,-421631,-127274,-108643,-253993,-146327,-234587,-229254,-196798.83810860751]
[null,"Imposto de renda e contribuição social diferidos",-9330,-59225,11555,-127148,-21770,-31048,-6039,-140651,-45987,-72817,-194908,9017,-19897,-36150,-62669,-85741,-12669,4155,-4135,-25072,-39713,-15569,-645,-136115,-20690,3096,-13514,8872,118777,149264,-19992,-36391,-161197,-11460,-188055,-28179,-4990,-18652,69033,-72941,-3293,1675,-83964,2384,-6959,-8629,-1444.9021407505497,3245.9021407505497,26585,-7137,-11474.209964919239,-2498.2533965614966,-1809.9165473761309,-4028,-19966.40989684841,-8671,-13719,-9597,null,-265494,-241938,-156924,-84489,-154354,263399,-229040,-239876,-5526,-97168,21249,-19810.379908856867,-51953.40989684841]
[null,"Lucro líquido antes de minoritários",{"$f":"C61+C62","v":-170840},530454,-336311,569918,419009,560111,{"$f":"I61+I62","v":871099},590394,380750,525302,817142,321998,272093,302687,542620,380535,213113,346187,571181,335445,245858,262266,179101,168266,176856,164115,93500,261066,135562,340827,447664,96763,752536,109409,340189,153063,208695,136414,102706,237486,61464,152434,199908,53914.559999999998,89288.44,192252,154883.87662924945,136264.85156934545,188553.27180140506,212014,256223.79003508075,115174.44004066482,164815.8314769651,200428,305832.06408718263,156883,242912,152689,null,2367545,1713920,1482455,1414750,688338,830955,1406372,838361,554090,535363,691716,736642.0615527106,858316.06408718263]
[null,"Reversão dos juros sobre capital próprio",null,null,null,null,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos acionistas não controladores",-51914,-43928,-60595,-55485,-37898,-37313,-62052,-79876,-36260,-29521,-117171,-22226,-34855,-31652,-43327,-26567,-24153,-50552,-47082,-28503,-18182,-48150,21478,-28194,-34858,-29356,-57603,-30268,-37716,-38766,-64609,-41440,-8577,-25810,-22902.100000000006,-10055,-25072.800000000003,-36829,-61210.8,-38094.300000000003,-16858,-62159,-49219.16,-43524.34,-49392.08,-49764.36,-73048.478282313299,-43926.221717686713,-61864,-22163,-48674.81934366675,-37281.467878623705,-25959.485541961098,-25011,-53646.304493953561,-33152,-27892,-32160,null,-207709,-205904,-144599,-141917,-70930,-164353,-140436,-94858.900000000009,-178322.1,-191899.94,-201001.7,-136926.77276425157,-146850.30449395356]
[null,"Partes Beneficiárias",null,null,null,null,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2109,-2109,-6870,-4932,-2911,-2444,-6473,-3621,-2497,-3181,null,0,0,0,0,0,0,0,0,0,0,0,-17157,-15772]
[null,"Lucro líquido",{"$f":"C65+C67","v":-222754},{"$f":"D65+D67","v":486526},-396906,514433,381111,522798,809047,{"$f":"J65+J67","v":510518},344490,495781,699971,299772,237238,271035,499293,353968,188960,295635,524099,306942,227676,214116,200579,140072,141998,134759,35897,230798,97846,302061,383055,55323,743959,83599,317286.90000000002,143008,183622.2,99585,41495.199999999997,199391.7,44606,90275,150688.84,10390.220000000001,39896.36,142487.64000000001,81835.398346936156,92338.629851658741,128798.27180140506,187742,200678.970691414,72960.972162041115,135945.34593500401,172973,245712.75959322904,120110,212523,117348,null,{"$f":"SUM(I69:L69)","v":2159836},1508016,1337856,1272833,617408,666602,1265936,743502.10000000009,375767.9,343463.06,490714.29999999993,582558.28878845903,695693.75959322904]

{"sheet":"EDP Energias do Brasil EN","index":3,"n_rows":69,"n_cols":74,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP Energias do Brasil Consolidated"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"'EDP Energias do Brasil'!C7","v":3562189},{"$f":"'EDP Energias do Brasil'!D7","v":3745567},{"$f":"'EDP Energias do Brasil'!E7","v":3982396},{"$f":"'EDP Energias do Brasil'!F7","v":4086589},{"$f":"'EDP Energias do Brasil'!G7","v":3617436},{"$f":"'EDP Energias do Brasil'!H7","v":3706852},{"$f":"'EDP Energias do Brasil'!I7","v":4665960},{"$f":"'EDP Energias do Brasil'!J7","v":5177330},{"$f":"'EDP Energias do Brasil'!K7","v":3398529},{"$f":"'EDP Energias do Brasil'!L7","v":3430667},{"$f":"'EDP Energias do Brasil'!M7","v":4320117},{"$f":"'EDP Energias do Brasil'!N7","v":3006907},2601582,3279078,3617237,3435764,2676012,2827823,2952522,3803757,3255823,2834294,3548326,3328217,2581699,2306609,2393877,2382864,2025798,2081583,2981039,2342045,2529955,2090052,2755089,1981135,1767551,2100898,1700062,1648482,1575689,1846534,1821193,1509028,1441193,1447338,1355096,1320559,1341180,1384827,1362823,1246715.2140299999,1224370.2061200002,1200408,1205766.1816426385,1183158,1116423,1116355,null,18895006,{"$f":"'EDP Energias do Brasil'!BK7","v":13207684},12556836,12846396,11764851,8884122,9943091,8604673,6770767,6218752,5401662,5034316.4201500006,4621702.1816426385]
[null,"Infrastructure revenue",{"$f":"'EDP Energias do Brasil'!C8","v":533883},{"$f":"'EDP Energias do Brasil'!D8","v":565290},{"$f":"'EDP Energias do Brasil'!E8","v":561815},{"$f":"'EDP Energias do Brasil'!F8","v":524006},{"$f":"'EDP Energias do Brasil'!G8","v":482111},{"$f":"'EDP Energias do Brasil'!H8","v":419688},{"$f":"'EDP Energias do Brasil'!I8","v":572645},{"$f":"'EDP Energias do Brasil'!J8","v":538615},{"$f":"'EDP Energias do Brasil'!K8","v":538775},{"$f":"'EDP Energias do Brasil'!L8","v":500771},{"$f":"'EDP Energias do Brasil'!M8","v":605496},{"$f":"'EDP Energias do Brasil'!N8","v":453719},383594,329873,1076230,477293,602409,433915,304221,349263,197651,119494,183646,149606,127105,142170,138018,157785,115169,69678,120457,77966,64270,54650,58245,96375,70293,69142,123058,91690,66734,44243,85564,66553,19140,64479,72536,96841,134370,0,0,0,0,0,0,0,0,0,null,-71714,{"$f":"'EDP Energias do Brasil'!BK8","v":1772682},2589847,970629,602527,480650,317343,294055,325725,235736,303747,0,0]
[null,"Transmission Construction Margin",{"$f":"'EDP Energias do Brasil'!C9","v":-18733},{"$f":"'EDP Energias do Brasil'!D9","v":4200},{"$f":"'EDP Energias do Brasil'!E9","v":-21423},{"$f":"'EDP Energias do Brasil'!F9","v":-21978},{"$f":"'EDP Energias do Brasil'!G9","v":-34408},{"$f":"'EDP Energias do Brasil'!H9","v":-15429},{"$f":"'EDP Energias do Brasil'!I9","v":-4940},{"$f":"'EDP Energias do Brasil'!J9","v":-22677},{"$f":"'EDP Energias do Brasil'!K9","v":17124},{"$f":"'EDP Energias do Brasil'!L9","v":61355},{"$f":"'EDP Energias do Brasil'!M9","v":15517},{"$f":"'EDP Energias do Brasil'!N9","v":-7566},-860,-3657,46330,2915,3415,28993,17899,-704,0,0,-7823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,50862,{"$f":"'EDP Energias do Brasil'!BK9","v":3434},81653,17195,-7823,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"'EDP Energias do Brasil'!C10","v":-2054993},{"$f":"'EDP Energias do Brasil'!D10","v":-2005462},{"$f":"'EDP Energias do Brasil'!E10","v":-2346147},{"$f":"'EDP Energias do Brasil'!F10","v":-2221148},{"$f":"'EDP Energias do Brasil'!G10","v":-1998694},{"$f":"'EDP Energias do Brasil'!H10","v":-2034348},{"$f":"'EDP Energias do Brasil'!I10","v":-3199496},{"$f":"'EDP Energias do Brasil'!J10","v":-3708619},{"$f":"'EDP Energias do Brasil'!K10","v":-2247747},{"$f":"'EDP Energias do Brasil'!L10","v":-2106458},{"$f":"'EDP Energias do Brasil'!M10","v":-2505921},{"$f":"'EDP Energias do Brasil'!N10","v":-1976603},-1684156,-2214929,-2538616,-2316456,-1789878,-1834555,-2054974,-2809413,-2298405,-1879304,-2638750,-2463762,-1719799,-1427193,-1642477,-1447472,-1226019,-1278888,-1948802,-1468906,-1911767,-1423145,-1680268,-1423118,-1493445,-1465242,-1191460,-823900,-991524,-1150377,-1322009,-1005053,-942021,-828091,-806701,-760025,-711926,-724249,-782096,-724697,-634732,-599817,-558514,-637277,-592550,-591394,null,-11262320,{"$f":"'EDP Energias do Brasil'!BK10","v":-8381609},-8479505,-9042096,-8249504,-5594856,-6752620,-6062073,-4157261,-4097174,-3002901,-2741342,-2379735]
[null,"Energy purchased to resell",{"$f":"'EDP Energias do Brasil'!C11","v":-1645576},{"$f":"'EDP Energias do Brasil'!D11","v":-1614956},{"$f":"'EDP Energias do Brasil'!E11","v":-1809847},{"$f":"'EDP Energias do Brasil'!F11","v":-1794640},{"$f":"'EDP Energias do Brasil'!G11","v":-1592270},{"$f":"'EDP Energias do Brasil'!H11","v":-1719619},{"$f":"'EDP Energias do Brasil'!I11","v":-2231431},{"$f":"'EDP Energias do Brasil'!J11","v":-3133432},{"$f":"'EDP Energias do Brasil'!K11","v":-1806074},{"$f":"'EDP Energias do Brasil'!L11","v":-1663393},{"$f":"'EDP Energias do Brasil'!M11","v":-2224774},{"$f":"'EDP Energias do Brasil'!N11","v":-1665941},-1405209,-1908627,-2115561,-1927604,-1460738,-1422516,-1750434,-2406796,-1833395,-1402184,-2157392,-2076847,-1410601,-1134295,-1330341,-1184082,-1039423,-1056709,-1739117,-1270964,-1738990,-1306999,-1719412,-1297300,-1391895,-1361257,-1100500,-730192,-908046,-1061188,-1149985,-912706,-763850,-642861,-623785,-578521,-547368,-553148,-612275,-561439,-475984,-433376,-542751,-548529,-522120,-504311,null,-8834330,{"$f":"'EDP Energias do Brasil'!BK11","v":-7204551},-6926419,-7392809,-6779135,-4610555,-6056070,-5769864,-3799926,-3469402,-2302822,-2083074,-2117711]
[null,"Itaipu - Foreign Exchange",{"$f":"'EDP Energias do Brasil'!C12","v":0},{"$f":"'EDP Energias do Brasil'!D12","v":0},{"$f":"'EDP Energias do Brasil'!E12","v":0},{"$f":"'EDP Energias do Brasil'!F12","v":0},{"$f":"'EDP Energias do Brasil'!G12","v":0},{"$f":"'EDP Energias do Brasil'!H12","v":0},{"$f":"'EDP Energias do Brasil'!I12","v":0},{"$f":"'EDP Energias do Brasil'!J12","v":0},{"$f":"'EDP Energias do Brasil'!K12","v":0},{"$f":"'EDP Energias do Brasil'!L12","v":0},{"$f":"'EDP Energias do Brasil'!M12","v":0},{"$f":"'EDP Energias do Brasil'!N12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-309029,-319525,-243493,-224242,-131325,-124921,-118871,-122952,-131690,-130959,-124866,-113375,-113645,-113773,-110073,-96360,-100194,-95127,-85483,-91818,-94767,-96770,-98655,-101148,-99596,-105932,-115984,-132701,null,0,{"$f":"'EDP Energias do Brasil'!BK12","v":0},0,0,0,0,-1096289,-498069,-500890,-433851,-372622,-391340,-454213]
[null,"National Currency",{"$f":"'EDP Energias do Brasil'!C13","v":0},{"$f":"'EDP Energias do Brasil'!D13","v":0},{"$f":"'EDP Energias do Brasil'!E13","v":0},{"$f":"'EDP Energias do Brasil'!F13","v":0},{"$f":"'EDP Energias do Brasil'!G13","v":0},{"$f":"'EDP Energias do Brasil'!H13","v":0},{"$f":"'EDP Energias do Brasil'!I13","v":0},{"$f":"'EDP Energias do Brasil'!J13","v":0},{"$f":"'EDP Energias do Brasil'!K13","v":0},{"$f":"'EDP Energias do Brasil'!L13","v":0},{"$f":"'EDP Energias do Brasil'!M13","v":0},{"$f":"'EDP Energias do Brasil'!N13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1048686,-1128697,-1499193,-1337749,-1588087,-1446223,-1273024,-1639795,-1563549,-599233,-783180,-947813,-1036340,-798933,-653777,-546501,-523591,-483394,-461885,-461330,-517508,-464669,-377329,-332228,1220343,-442597,-406136,-371610,null,0,{"$f":"'EDP Energias do Brasil'!BK13","v":0},0,0,0,0,-5014325,-5947129,-3893775,-3035551,-1930200,-1691734,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'EDP Energias do Brasil'!C14","v":0},{"$f":"'EDP Energias do Brasil'!D14","v":0},{"$f":"'EDP Energias do Brasil'!E14","v":0},{"$f":"'EDP Energias do Brasil'!F14","v":0},{"$f":"'EDP Energias do Brasil'!G14","v":0},{"$f":"'EDP Energias do Brasil'!H14","v":0},{"$f":"'EDP Energias do Brasil'!I14","v":0},{"$f":"'EDP Energias do Brasil'!J14","v":0},{"$f":"'EDP Energias do Brasil'!K14","v":0},{"$f":"'EDP Energias do Brasil'!L14","v":0},{"$f":"'EDP Energias do Brasil'!M14","v":0},{"$f":"'EDP Energias do Brasil'!N14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP Energias do Brasil'!BK14","v":0},0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Auction",{"$f":"'EDP Energias do Brasil'!C15","v":0},{"$f":"'EDP Energias do Brasil'!D15","v":0},{"$f":"'EDP Energias do Brasil'!E15","v":0},{"$f":"'EDP Energias do Brasil'!F15","v":0},{"$f":"'EDP Energias do Brasil'!G15","v":0},{"$f":"'EDP Energias do Brasil'!H15","v":0},{"$f":"'EDP Energias do Brasil'!I15","v":0},{"$f":"'EDP Energias do Brasil'!J15","v":0},{"$f":"'EDP Energias do Brasil'!K15","v":0},{"$f":"'EDP Energias do Brasil'!L15","v":0},{"$f":"'EDP Energias do Brasil'!M15","v":0},{"$f":"'EDP Energias do Brasil'!N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-201485,-185941,-175744,-148642,null,0,{"$f":"'EDP Energias do Brasil'!BK15","v":0},0,0,0,0,0,0,0,0,0,0,-711812]
[null,"PROINFA",{"$f":"'EDP Energias do Brasil'!C16","v":0},{"$f":"'EDP Energias do Brasil'!D16","v":0},{"$f":"'EDP Energias do Brasil'!E16","v":0},{"$f":"'EDP Energias do Brasil'!F16","v":0},{"$f":"'EDP Energias do Brasil'!G16","v":0},{"$f":"'EDP Energias do Brasil'!H16","v":0},{"$f":"'EDP Energias do Brasil'!I16","v":0},{"$f":"'EDP Energias do Brasil'!J16","v":0},{"$f":"'EDP Energias do Brasil'!K16","v":0},{"$f":"'EDP Energias do Brasil'!L16","v":0},{"$f":"'EDP Energias do Brasil'!M16","v":0},{"$f":"'EDP Energias do Brasil'!N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11386,-22883,-22883,-26263,null,0,{"$f":"'EDP Energias do Brasil'!BK16","v":0},0,0,0,0,0,0,0,0,0,0,-60643]
[null,"Bilateral contracts",{"$f":"'EDP Energias do Brasil'!C17","v":0},{"$f":"'EDP Energias do Brasil'!D17","v":0},{"$f":"'EDP Energias do Brasil'!E17","v":0},{"$f":"'EDP Energias do Brasil'!F17","v":0},{"$f":"'EDP Energias do Brasil'!G17","v":0},{"$f":"'EDP Energias do Brasil'!H17","v":0},{"$f":"'EDP Energias do Brasil'!I17","v":0},{"$f":"'EDP Energias do Brasil'!J17","v":0},{"$f":"'EDP Energias do Brasil'!K17","v":0},{"$f":"'EDP Energias do Brasil'!L17","v":0},{"$f":"'EDP Energias do Brasil'!M17","v":0},{"$f":"'EDP Energias do Brasil'!N17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-800746,1478,-1478,0,null,0,{"$f":"'EDP Energias do Brasil'!BK17","v":0},0,0,0,0,0,0,0,0,0,0,-800746]
[null,"Short-term energy  - CCEE",{"$f":"'EDP Energias do Brasil'!C18","v":0},{"$f":"'EDP Energias do Brasil'!D18","v":0},{"$f":"'EDP Energias do Brasil'!E18","v":0},{"$f":"'EDP Energias do Brasil'!F18","v":0},{"$f":"'EDP Energias do Brasil'!G18","v":0},{"$f":"'EDP Energias do Brasil'!H18","v":0},{"$f":"'EDP Energias do Brasil'!I18","v":0},{"$f":"'EDP Energias do Brasil'!J18","v":0},{"$f":"'EDP Energias do Brasil'!K18","v":0},{"$f":"'EDP Energias do Brasil'!L18","v":0},{"$f":"'EDP Energias do Brasil'!M18","v":0},{"$f":"'EDP Energias do Brasil'!N18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9219,-17022,-10213,-31865,null,0,{"$f":"'EDP Energias do Brasil'!BK18","v":0},0,0,0,0,0,0,0,0,0,0,-68319]
[null,"Other suppliers",{"$f":"'EDP Energias do Brasil'!C19","v":0},{"$f":"'EDP Energias do Brasil'!D19","v":0},{"$f":"'EDP Energias do Brasil'!E19","v":0},{"$f":"'EDP Energias do Brasil'!F19","v":0},{"$f":"'EDP Energias do Brasil'!G19","v":0},{"$f":"'EDP Energias do Brasil'!H19","v":0},{"$f":"'EDP Energias do Brasil'!I19","v":0},{"$f":"'EDP Energias do Brasil'!J19","v":0},{"$f":"'EDP Energias do Brasil'!K19","v":0},{"$f":"'EDP Energias do Brasil'!L19","v":0},{"$f":"'EDP Energias do Brasil'!M19","v":0},{"$f":"'EDP Energias do Brasil'!N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,571809,-211726,-194673,-187388,null,0,{"$f":"'EDP Energias do Brasil'!BK19","v":0},0,0,0,0,0,0,0,0,0,0,-21978]
[null,"Net effect of CVA",{"$f":"'EDP Energias do Brasil'!C20","v":0},{"$f":"'EDP Energias do Brasil'!D20","v":0},{"$f":"'EDP Energias do Brasil'!E20","v":0},{"$f":"'EDP Energias do Brasil'!F20","v":0},{"$f":"'EDP Energias do Brasil'!G20","v":0},{"$f":"'EDP Energias do Brasil'!H20","v":0},{"$f":"'EDP Energias do Brasil'!I20","v":0},{"$f":"'EDP Energias do Brasil'!J20","v":0},{"$f":"'EDP Energias do Brasil'!K20","v":0},{"$f":"'EDP Energias do Brasil'!L20","v":0},{"$f":"'EDP Energias do Brasil'!M20","v":0},{"$f":"'EDP Energias do Brasil'!N20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14900,-6503,-1145,22548,null,0,{"$f":"'EDP Energias do Brasil'!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"'EDP Energias do Brasil'!C21","v":-360858},{"$f":"'EDP Energias do Brasil'!D21","v":-341993},{"$f":"'EDP Energias do Brasil'!E21","v":-354784},{"$f":"'EDP Energias do Brasil'!F21","v":-325283},{"$f":"'EDP Energias do Brasil'!G21","v":-303821},{"$f":"'EDP Energias do Brasil'!H21","v":-306876},{"$f":"'EDP Energias do Brasil'!I21","v":-301427},{"$f":"'EDP Energias do Brasil'!J21","v":-291020},{"$f":"'EDP Energias do Brasil'!K21","v":-323334},{"$f":"'EDP Energias do Brasil'!L21","v":-323017},{"$f":"'EDP Energias do Brasil'!M21","v":-327991},{"$f":"'EDP Energias do Brasil'!N21","v":-315734},-230394,-246890,-263003,-247043,-223089,-224204,-226157,-213701,-266973,-260721,-244013,-188432,-123117,-124474,-122936,-120499,-114331,-117644,-116991,-115829,-119745,-113196,-117126,-114938,-86212,-83452,-79518,-84299,-71044,-74722,-157302,-82364,-165614,-169008,-169774,-171850,-153377,-156397,-157388,-154568,-148822,-154368,-95800,-156603,-128930,-141322,null,-1238798,{"$f":"'EDP Energias do Brasil'!BK21","v":-1121009},-957339,-967552,-680036,-475410,-465761,-401728,-309583,-574288,-651398,-615146,-522655]
[null,"Risk Premium - GSF",{"$f":"'EDP Energias do Brasil'!C22","v":0},{"$f":"'EDP Energias do Brasil'!D22","v":0},{"$f":"'EDP Energias do Brasil'!E22","v":3269},{"$f":"'EDP Energias do Brasil'!F22","v":0},{"$f":"'EDP Energias do Brasil'!G22","v":0},{"$f":"'EDP Energias do Brasil'!H22","v":0},{"$f":"'EDP Energias do Brasil'!I22","v":-1},{"$f":"'EDP Energias do Brasil'!J22","v":141789},{"$f":"'EDP Energias do Brasil'!K22","v":0},{"$f":"'EDP Energias do Brasil'!L22","v":23296},{"$f":"'EDP Energias do Brasil'!M22","v":388859},{"$f":"'EDP Energias do Brasil'!N22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165084,{"$f":"'EDP Energias do Brasil'!BK22","v":388859}]
[null,"Future commitments",{"$f":"'EDP Energias do Brasil'!C23","v":-6218},{"$f":"'EDP Energias do Brasil'!D23","v":0},{"$f":"'EDP Energias do Brasil'!E23","v":0},{"$f":"'EDP Energias do Brasil'!F23","v":0},{"$f":"'EDP Energias do Brasil'!G23","v":0},{"$f":"'EDP Energias do Brasil'!H23","v":0},{"$f":"'EDP Energias do Brasil'!I23","v":0},{"$f":"'EDP Energias do Brasil'!J23","v":0},{"$f":"'EDP Energias do Brasil'!K23","v":0},{"$f":"'EDP Energias do Brasil'!L23","v":0},{"$f":"'EDP Energias do Brasil'!M23","v":-180145},{"$f":"'EDP Energias do Brasil'!N23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'EDP Energias do Brasil'!BK23","v":-180145}]
[null,"Others",{"$f":"'EDP Energias do Brasil'!C24","v":-42341},{"$f":"'EDP Energias do Brasil'!D24","v":-48513},{"$f":"'EDP Energias do Brasil'!E24","v":-184785},{"$f":"'EDP Energias do Brasil'!F24","v":-101225},{"$f":"'EDP Energias do Brasil'!G24","v":-102603},{"$f":"'EDP Energias do Brasil'!H24","v":-7853},{"$f":"'EDP Energias do Brasil'!I24","v":-666637},{"$f":"'EDP Energias do Brasil'!J24","v":-425956},{"$f":"'EDP Energias do Brasil'!K24","v":-118339},{"$f":"'EDP Energias do Brasil'!L24","v":-143344},{"$f":"'EDP Energias do Brasil'!M24","v":-161870},{"$f":"'EDP Energias do Brasil'!N24","v":5072},-48553,-59412,-160052,-141809,-106051,-187835,-78383,-188916,-198037,-216399,-237345,-180460,-193634,-165543,-189200,-142891,-72265,-104535,-92694,-82113,-53032,-2950,-14755,-10880,-15338,-20533,-11442,-9409,-12434,-14467,-14722,-9983,-12557,-16222,-13142,-9654,-11181,-14704,-12433,-8690,-9926,-12073,80037,67855,58500,54239,null,-1354276,{"$f":"'EDP Energias do Brasil'!BK24","v":-264763},-595747,-681735,-776982,-508891,-230789,-61506,-47752,-53484,-48681,-43122,260631]
[null,"Efficiency Energy Program",{"$f":"'EDP Energias do Brasil'!C25","v":0},{"$f":"'EDP Energias do Brasil'!D25","v":0},{"$f":"'EDP Energias do Brasil'!E25","v":0},{"$f":"'EDP Energias do Brasil'!F25","v":0},{"$f":"'EDP Energias do Brasil'!G25","v":0},{"$f":"'EDP Energias do Brasil'!H25","v":0},{"$f":"'EDP Energias do Brasil'!I25","v":0},{"$f":"'EDP Energias do Brasil'!J25","v":0},{"$f":"'EDP Energias do Brasil'!K25","v":0},{"$f":"'EDP Energias do Brasil'!L25","v":0},{"$f":"'EDP Energias do Brasil'!M25","v":0},{"$f":"'EDP Energias do Brasil'!N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-124,-98,-50,null,0,{"$f":"'EDP Energias do Brasil'!BK25","v":0},0,0,0,0,0,0,0,0,0,0,-272]
[null,"PIS/Cofins",{"$f":"'EDP Energias do Brasil'!C26","v":0},{"$f":"'EDP Energias do Brasil'!D26","v":0},{"$f":"'EDP Energias do Brasil'!E26","v":0},{"$f":"'EDP Energias do Brasil'!F26","v":0},{"$f":"'EDP Energias do Brasil'!G26","v":0},{"$f":"'EDP Energias do Brasil'!H26","v":0},{"$f":"'EDP Energias do Brasil'!I26","v":0},{"$f":"'EDP Energias do Brasil'!J26","v":0},{"$f":"'EDP Energias do Brasil'!K26","v":0},{"$f":"'EDP Energias do Brasil'!L26","v":0},{"$f":"'EDP Energias do Brasil'!M26","v":0},{"$f":"'EDP Energias do Brasil'!N26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83739,76971,71472,67875,null,0,{"$f":"'EDP Energias do Brasil'!BK26","v":0},0,0,0,0,0,0,0,0,0,0,300057]
[null,"Inspection fee",{"$f":"'EDP Energias do Brasil'!C27","v":0},{"$f":"'EDP Energias do Brasil'!D27","v":0},{"$f":"'EDP Energias do Brasil'!E27","v":0},{"$f":"'EDP Energias do Brasil'!F27","v":0},{"$f":"'EDP Energias do Brasil'!G27","v":0},{"$f":"'EDP Energias do Brasil'!H27","v":0},{"$f":"'EDP Energias do Brasil'!I27","v":0},{"$f":"'EDP Energias do Brasil'!J27","v":0},{"$f":"'EDP Energias do Brasil'!K27","v":0},{"$f":"'EDP Energias do Brasil'!L27","v":0},{"$f":"'EDP Energias do Brasil'!M27","v":0},{"$f":"'EDP Energias do Brasil'!N27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28,-9,-9,-10,-2959,-2530,-2572,-2577,-2511,-3408,-3579,-3580,-3629,-3185,-4005,-3586,-3446,-3434,-3462,-3457,-3423,-3201,-2994,-3013,-2576,-3004,-3029,-2978,null,0,{"$f":"'EDP Energias do Brasil'!BK27","v":0},0,0,0,0,0,-10638,-13078,-14405,-13799,-12631,-11587]
[null,"Granting rights",{"$f":"'EDP Energias do Brasil'!C28","v":0},{"$f":"'EDP Energias do Brasil'!D28","v":0},{"$f":"'EDP Energias do Brasil'!E28","v":0},{"$f":"'EDP Energias do Brasil'!F28","v":0},{"$f":"'EDP Energias do Brasil'!G28","v":0},{"$f":"'EDP Energias do Brasil'!H28","v":0},{"$f":"'EDP Energias do Brasil'!I28","v":0},{"$f":"'EDP Energias do Brasil'!J28","v":0},{"$f":"'EDP Energias do Brasil'!K28","v":0},{"$f":"'EDP Energias do Brasil'!L28","v":0},{"$f":"'EDP Energias do Brasil'!M28","v":0},{"$f":"'EDP Energias do Brasil'!N28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2038,-2038,-2038,null,0,{"$f":"'EDP Energias do Brasil'!BK28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"'EDP Energias do Brasil'!C29","v":0},{"$f":"'EDP Energias do Brasil'!D29","v":0},{"$f":"'EDP Energias do Brasil'!E29","v":0},{"$f":"'EDP Energias do Brasil'!F29","v":0},{"$f":"'EDP Energias do Brasil'!G29","v":0},{"$f":"'EDP Energias do Brasil'!H29","v":0},{"$f":"'EDP Energias do Brasil'!I29","v":0},{"$f":"'EDP Energias do Brasil'!J29","v":0},{"$f":"'EDP Energias do Brasil'!K29","v":0},{"$f":"'EDP Energias do Brasil'!L29","v":0},{"$f":"'EDP Energias do Brasil'!M29","v":0},{"$f":"'EDP Energias do Brasil'!N29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9912,-6863,-8503,-12350,-8931,-6001,-8855,-10887,-11093,-6798,-8552,-12636,-9696,-6220,-7719,-11247,-9010,-5489,-6932,-9060,-7240,-3950,-7807,-8570,null,0,{"$f":"'EDP Energias do Brasil'!BK29","v":0},0,0,0,0,0,-37628,-34674,-39079,-34882,-30491,-27567]
[null,"Others",{"$f":"'EDP Energias do Brasil'!C30","v":-1480},{"$f":"'EDP Energias do Brasil'!D30","v":-1189},{"$f":"'EDP Energias do Brasil'!E30","v":-73662},{"$f":"'EDP Energias do Brasil'!F30","v":-1476},{"$f":"'EDP Energias do Brasil'!G30","v":-1242},{"$f":"'EDP Energias do Brasil'!H30","v":-1300},{"$f":"'EDP Energias do Brasil'!I30","v":-1211},{"$f":"'EDP Energias do Brasil'!J30","v":-1239},{"$f":"'EDP Energias do Brasil'!K30","v":-1364},{"$f":"'EDP Energias do Brasil'!L30","v":-1782},{"$f":"'EDP Energias do Brasil'!M30","v":15882},{"$f":"'EDP Energias do Brasil'!N30","v":20417},-42410,-1838,-1711,-72,-1343,-2061,-353,-3654,-1206,-1393,-3520,-2340,-812,-5,-17,-47,-27,-1971,-8530,-3632,-3717,-2940,-1884,-1487,-4263,-5606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-5596,{"$f":"'EDP Energias do Brasil'!BK30","v":-7949},-5187,-6606,-6677,-2062,-18819,-13240,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"'EDP Energias do Brasil'!C31","v":-40861},{"$f":"'EDP Energias do Brasil'!D31","v":-47324},{"$f":"'EDP Energias do Brasil'!E31","v":-111123},{"$f":"'EDP Energias do Brasil'!F31","v":-99749},{"$f":"'EDP Energias do Brasil'!G31","v":-101361},{"$f":"'EDP Energias do Brasil'!H31","v":-6553},{"$f":"'EDP Energias do Brasil'!I31","v":-665426},{"$f":"'EDP Energias do Brasil'!J31","v":-424717},{"$f":"'EDP Energias do Brasil'!K31","v":-116975},{"$f":"'EDP Energias do Brasil'!L31","v":-141562},{"$f":"'EDP Energias do Brasil'!M31","v":-177752},{"$f":"'EDP Energias do Brasil'!N31","v":-15345},-6143,-57574,-158341,-141737,-104708,-185774,-78030,-185262,-196831,-215006,-233825,-178120,-192822,-165538,-194310,-143662,-131645,-132727,-162256,-135704,-63920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1348680,{"$f":"'EDP Energias do Brasil'!BK31","v":-256814},-590560,-675129,-770305,-602344,-361880,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"'EDP Energias do Brasil'!C32","v":0},{"$f":"'EDP Energias do Brasil'!D32","v":0},{"$f":"'EDP Energias do Brasil'!E32","v":0},{"$f":"'EDP Energias do Brasil'!F32","v":0},{"$f":"'EDP Energias do Brasil'!G32","v":0},{"$f":"'EDP Energias do Brasil'!H32","v":0},{"$f":"'EDP Energias do Brasil'!I32","v":0},{"$f":"'EDP Energias do Brasil'!J32","v":0},{"$f":"'EDP Energias do Brasil'!K32","v":0},{"$f":"'EDP Energias do Brasil'!L32","v":0},{"$f":"'EDP Energias do Brasil'!M32","v":0},{"$f":"'EDP Energias do Brasil'!N32","v":0},0,0,"-","-",0,0,0,0,0,0,0,-18023,7553,-2881,5127,818,59407,30163,78064,57232,14614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP Energias do Brasil'!BK32","v":0},0,0,-13351,95515,149910,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"'EDP Energias do Brasil'!C33","v":1488463},{"$f":"'EDP Energias do Brasil'!D33","v":1744305},{"$f":"'EDP Energias do Brasil'!E33","v":1614826},{"$f":"'EDP Energias do Brasil'!F33","v":1843463},{"$f":"'EDP Energias do Brasil'!G33","v":1584334},{"$f":"'EDP Energias do Brasil'!H33","v":1657075},{"$f":"'EDP Energias do Brasil'!I33","v":1461524},{"$f":"'EDP Energias do Brasil'!J33","v":1446034},{"$f":"'EDP Energias do Brasil'!K33","v":1167906},{"$f":"'EDP Energias do Brasil'!L33","v":1385564},{"$f":"'EDP Energias do Brasil'!M33","v":1829713},{"$f":"'EDP Energias do Brasil'!N33","v":1022738},916566,1064149,1124951,1122223,889549,1022261,915447,993640,957418,954990,901753,864455,861900,879416,751400,935392,799779,802695,1032237,873139,618188,666907,1074821,558017,274106,635656,508602,824582,584165,696157,499184,503975,499172,619247,548395,560534,629254,660578,580727,522018.21402999992,589638.20612000022,600591,647252.18164263852,545881,523873,524961,0,7683548,{"$f":"'EDP Energias do Brasil'!BK33","v":4829509},4158984,3821495,3507524,3289266,3190471,2542600,2613506,2121578,2398761,2292974.4201500001,2241967.1816426385]
[null,"Manageable expenditures",{"$f":"'EDP Energias do Brasil'!C34","v":-1765899},{"$f":"'EDP Energias do Brasil'!D34","v":-1194843},{"$f":"'EDP Energias do Brasil'!E34","v":-2425742},{"$f":"'EDP Energias do Brasil'!F34","v":-1246233},{"$f":"'EDP Energias do Brasil'!G34","v":-1158224},{"$f":"'EDP Energias do Brasil'!H34","v":-979970},{"$f":"'EDP Energias do Brasil'!I34","v":-1237108},{"$f":"'EDP Energias do Brasil'!J34","v":-1031052},{"$f":"'EDP Energias do Brasil'!K34","v":-1083311},{"$f":"'EDP Energias do Brasil'!L34","v":-1006341},{"$f":"'EDP Energias do Brasil'!M34","v":-1201175},{"$f":"'EDP Energias do Brasil'!N34","v":-940122},-880207,-847376,-1473489,-974761,-1098338,-909931,-862227,-848901,-705230,-590118,-678546,-606744,-595356,-621109,-631716,-602645,-589397,-466926,-608830,-495410,-454567,-400673,-457519,-421032,-409172,-383030,-482119,-430826,-408741,-364450,-242044,-385709,-298231,-348334,-405882,-386635,-425791,-292221,-257578,-296300,-278746,-275418,-314945,-253614,-254268,-256974,null,-4357812,{"$f":"'EDP Energias do Brasil'!BK34","v":-3868880},-4456519,-3006476,-2501755,-2290684,-1959480,-1670753,-1686136,-1274318,-1510529,-1108042,-1079801]
[null,"Total PMTO",{"$f":"'EDP Energias do Brasil'!C35","v":-420813},{"$f":"'EDP Energias do Brasil'!D35","v":-402276},{"$f":"'EDP Energias do Brasil'!E35","v":-353686},{"$f":"'EDP Energias do Brasil'!F35","v":-468645},{"$f":"'EDP Energias do Brasil'!G35","v":-440834},{"$f":"'EDP Energias do Brasil'!H35","v":-363633},{"$f":"'EDP Energias do Brasil'!I35","v":-419876},{"$f":"'EDP Energias do Brasil'!J35","v":-296779},{"$f":"'EDP Energias do Brasil'!K35","v":-351533},{"$f":"'EDP Energias do Brasil'!L35","v":-327029},{"$f":"'EDP Energias do Brasil'!M35","v":-406054},{"$f":"'EDP Energias do Brasil'!N35","v":-302851},-311032,-333861,-215844,-322507,-316393,-296637,-379861,-319190,-336364,-298527,-319109,-293628,-316058,-319663,-327382,-293094,-326120,-308648,-315465,-277517,-271673,-251334,-282093,-211747,-237925,-231161,-258139,-207826,-257233,-233824,-70216,-232882,-194558,-203359,-251435,-208246,-207857,-193655,-198972,-207025,-189831,-188356,-199733,-181545,-179564,-184853,null,-1395217,{"$f":"'EDP Energias do Brasil'!BK35","v":-1353798},-1151381,-1333942,-1248458,-1255244,-1115989,-962926,-957022,-701015,-861193,-784184,-745695]
[null,"Personnel",{"$f":"'EDP Energias do Brasil'!C36","v":-167381},{"$f":"'EDP Energias do Brasil'!D36","v":-163277},{"$f":"'EDP Energias do Brasil'!E36","v":-164227},{"$f":"'EDP Energias do Brasil'!F36","v":-157312},{"$f":"'EDP Energias do Brasil'!G36","v":-178557},{"$f":"'EDP Energias do Brasil'!H36","v":-150686},{"$f":"'EDP Energias do Brasil'!I36","v":-152152},{"$f":"'EDP Energias do Brasil'!J36","v":-118427},{"$f":"'EDP Energias do Brasil'!K36","v":-138867},{"$f":"'EDP Energias do Brasil'!L36","v":-130591},{"$f":"'EDP Energias do Brasil'!M36","v":-150354},{"$f":"'EDP Energias do Brasil'!N36","v":-122594},-118179,-132103,-1597,-122805,-128810,-123717,-136606,-114541,-121647,-116345,-120223,-114219,-116532,-116704,-110409,-107063,-118518,-111320,-127412,-98334,-98641,-95031,-109543,-84466,-94853,-88654,-110576,-93982,-83171,-85483,-84885,-78716,-68383,-83889,-85320,-68723,-66330,-67245,-60820,-63089,-63219,-64797,-66846,-54129,-64715,-75896,null,-540037,{"$f":"'EDP Energias do Brasil'!BK36","v":-523230},-376929,-489139,-467678,-447310,-419418,-377516,-373212,-315873,-287618,-251925,-261586]
[null,"Material",{"$f":"'EDP Energias do Brasil'!C37","v":-11264},{"$f":"'EDP Energias do Brasil'!D37","v":-17126},{"$f":"'EDP Energias do Brasil'!E37","v":32891},{"$f":"'EDP Energias do Brasil'!F37","v":-54590},{"$f":"'EDP Energias do Brasil'!G37","v":-32735},{"$f":"'EDP Energias do Brasil'!H37","v":-16097},{"$f":"'EDP Energias do Brasil'!I37","v":-21122},{"$f":"'EDP Energias do Brasil'!J37","v":-16058},{"$f":"'EDP Energias do Brasil'!K37","v":-19074},{"$f":"'EDP Energias do Brasil'!L37","v":-15469},{"$f":"'EDP Energias do Brasil'!M37","v":-46299},{"$f":"'EDP Energias do Brasil'!N37","v":-14623},-11189,-13927,-24596,-14339,-14257,-10504,-18080,-31466,-14908,-11836,-14111,-13062,-13269,-12691,-11421,-15706,-13418,-11408,-12628,-10446,-8216,-6116,-8214,-7021,-7811,-6869,-12168,-7925,-7812,-6618,-7128,-8377,-6271,-6281,-6176,-8479,-6761,-5150,-6916,-6503,-4717,-5342,-5500,-6015,-6164,-6557,null,-71723,{"$f":"'EDP Energias do Brasil'!BK37","v":-86038},-63696,-76290,-53133,-51953,-37406,-29915,-34523,-28057,-26566,-23478,-24236]
[null,"Third-party services",{"$f":"'EDP Energias do Brasil'!C38","v":-149065},{"$f":"'EDP Energias do Brasil'!D38","v":-141734},{"$f":"'EDP Energias do Brasil'!E38","v":-171583},{"$f":"'EDP Energias do Brasil'!F38","v":-149248},{"$f":"'EDP Energias do Brasil'!G38","v":-148252},{"$f":"'EDP Energias do Brasil'!H38","v":-114602},{"$f":"'EDP Energias do Brasil'!I38","v":-155384},{"$f":"'EDP Energias do Brasil'!J38","v":-123650},{"$f":"'EDP Energias do Brasil'!K38","v":-126924},{"$f":"'EDP Energias do Brasil'!L38","v":-115902},{"$f":"'EDP Energias do Brasil'!M38","v":-142305},{"$f":"'EDP Energias do Brasil'!N38","v":-100592},-109141,-117669,-136169,-114754,-118212,-103241,-142365,-118472,-121353,-109649,-129221,-124033,-122465,-115852,-140117,-116555,-115410,-106547,-113219,-110850,-105791,-95406,-138378,-92534,-89809,-89539,-112437,-91574,-96612,-88575,-101496,-83742,-84077,-87448,-106942,-85853,-77380,-76395,-91454,-81930,-77049,-72182,-83684,-68076,-72417,-60476,null,-521860,{"$f":"'EDP Energias do Brasil'!BK38","v":-469707},-472376,-491839,-491571,-478629,-425266,-410260,-389198,-356763,-346570,-322615,-284653]
[null,"Provisions",{"$f":"'EDP Energias do Brasil'!C39","v":-58007},{"$f":"'EDP Energias do Brasil'!D39","v":-50294},{"$f":"'EDP Energias do Brasil'!E39","v":-29293},{"$f":"'EDP Energias do Brasil'!F39","v":-74713},{"$f":"'EDP Energias do Brasil'!G39","v":-54669},{"$f":"'EDP Energias do Brasil'!H39","v":-53776},{"$f":"'EDP Energias do Brasil'!I39","v":-47278},{"$f":"'EDP Energias do Brasil'!J39","v":-39665},{"$f":"'EDP Energias do Brasil'!K39","v":-40094},{"$f":"'EDP Energias do Brasil'!L39","v":-39431},{"$f":"'EDP Energias do Brasil'!M39","v":-53486},{"$f":"'EDP Energias do Brasil'!N39","v":-45594},-48352,-43976,-30781,-46813,-44833,-34749,-27514,-30923,-44839,-29078,-24233,-13242,-35428,-39295,-30002,-19604,-43152,-39554,-28166,-27849,-24409,-28943,-7790,-1352,-24772,-19223,-6788,-19198,-45459,-30833,18017,-25520,-15583,-14390,-29206,-19455,-19166,-14989,-14739,-29961,-17093,-21639,6011,-36916,-20598,-20037,null,-166468,{"$f":"'EDP Energias do Brasil'!BK39","v":-191408},-157176,-132354,-112198,-132312,-109367,-53137,-102278,-37476,-82816,-83432,-71540]
[null,"Provision for doubtful account/net losses",{"$f":"'EDP Energias do Brasil'!C40","v":-35029},{"$f":"'EDP Energias do Brasil'!D40","v":-39261},{"$f":"'EDP Energias do Brasil'!E40","v":-32584},{"$f":"'EDP Energias do Brasil'!F40","v":-42393},{"$f":"'EDP Energias do Brasil'!G40","v":-42348},{"$f":"'EDP Energias do Brasil'!H40","v":-42489},{"$f":"'EDP Energias do Brasil'!I40","v":-44437},{"$f":"'EDP Energias do Brasil'!J40","v":-31740},{"$f":"'EDP Energias do Brasil'!K40","v":-34050},{"$f":"'EDP Energias do Brasil'!L40","v":-24931},{"$f":"'EDP Energias do Brasil'!M40","v":-40111},{"$f":"'EDP Energias do Brasil'!N40","v":-32240},-39575,-34229,-19510,-33721,-36945,-22824,-12051,-24346,-23755,-24990,-9503,-11363,-32277,-29152,-14327,-19557,-36716,-32201,-15143,-20233,-17504,-21634,3218,-2098,-13151,-15407,-6491,-10676,-10115,-25156,30586,-14017,-16901,-9308,-16781,-14916,7420,-12979,-18711,-24751,-16651,-16798,19306,-19524,-18963,-17501,null,-135158,{"$f":"'EDP Energias do Brasil'!BK40","v":-146155},-113000,-85142,-82295,-102801,-74514,-27438,-52438,-9640,-37256,-76911,-36682]
[null,"Provision for contingencies",{"$f":"'EDP Energias do Brasil'!C41","v":-22978},{"$f":"'EDP Energias do Brasil'!D41","v":-11033},{"$f":"'EDP Energias do Brasil'!E41","v":3291},{"$f":"'EDP Energias do Brasil'!F41","v":-32320},{"$f":"'EDP Energias do Brasil'!G41","v":-12321},{"$f":"'EDP Energias do Brasil'!H41","v":-11287},{"$f":"'EDP Energias do Brasil'!I41","v":-2841},{"$f":"'EDP Energias do Brasil'!J41","v":-7925},{"$f":"'EDP Energias do Brasil'!K41","v":-6044},{"$f":"'EDP Energias do Brasil'!L41","v":-14500},{"$f":"'EDP Energias do Brasil'!M41","v":-13375},{"$f":"'EDP Energias do Brasil'!N41","v":-13354},-8777,-9747,-11271,-13092,0,0,-15463,-6577,-21084,-4088,-14730,-1879,-3151,-10143,-15675,-47,-6436,-7353,-13023,-7616,-6905,-7309,-11008,746,-11621,-3816,-297,-8522,-35344,-5677,-12569,-11503,1318,-5082,-12425,-4539,-26586,-2010,3972,-5210,-442,-4841,-13295,-17392,-1635,-2536,null,-31310,{"$f":"'EDP Energias do Brasil'!BK41","v":-45253},-24363,-47212,-29903,-29511,-34853,-25699,-49840,-27836,-45560,-6521,-34858]
[null,"Other",{"$f":"'EDP Energias do Brasil'!C42","v":-35096},{"$f":"'EDP Energias do Brasil'!D42","v":-29845},{"$f":"'EDP Energias do Brasil'!E42","v":-21474},{"$f":"'EDP Energias do Brasil'!F42","v":-32782},{"$f":"'EDP Energias do Brasil'!G42","v":-26621},{"$f":"'EDP Energias do Brasil'!H42","v":-28472},{"$f":"'EDP Energias do Brasil'!I42","v":-43940},{"$f":"'EDP Energias do Brasil'!J42","v":1021},{"$f":"'EDP Energias do Brasil'!K42","v":-26574},{"$f":"'EDP Energias do Brasil'!L42","v":-25636},{"$f":"'EDP Energias do Brasil'!M42","v":-13610},{"$f":"'EDP Energias do Brasil'!N42","v":-19448},-24171,-26186,-22701,-23796,-10281,-24426,-55296,-23788,-33617,-31619,-31321,-29072,-28364,-35121,-35433,-34166,-35622,-39819,-34040,-82113,-34616,-25838,-18168,-26374,-20680,-20533,-16170,4853,-24179,-22315,105276,-36527,-20244,-11351,-23791,-25736,-38220,-29876,-25043,-25542,-27753,-24396,-49714,-16409,-15670,-21887,null,-95129,{"$f":"'EDP Energias do Brasil'!BK42","v":-83415},-81204,-144320,-123878,-145040,-176607,-85755,-57811,37154,-117623,-102734,-103680]
[null,"Rent and leasing",{"$f":"'EDP Energias do Brasil'!C43","v":-1954},{"$f":"'EDP Energias do Brasil'!D43","v":-4323},{"$f":"'EDP Energias do Brasil'!E43","v":1008},{"$f":"'EDP Energias do Brasil'!F43","v":-3474},{"$f":"'EDP Energias do Brasil'!G43","v":-771},{"$f":"'EDP Energias do Brasil'!H43","v":-1892},{"$f":"'EDP Energias do Brasil'!I43","v":-2400},{"$f":"'EDP Energias do Brasil'!J43","v":-1863},{"$f":"'EDP Energias do Brasil'!K43","v":-824},{"$f":"'EDP Energias do Brasil'!L43","v":315},{"$f":"'EDP Energias do Brasil'!M43","v":639},{"$f":"'EDP Energias do Brasil'!N43","v":-1403},-1014,-3306,-2876,-2028,-2372,-869,-5006,-6992,-8179,-7071,-7592,-6901,-6242,-5898,-5501,-6603,-6979,-5711,-5403,-5495,-6138,-4581,-4469,-4687,-4985,-4470,-5519,-5208,-4851,-3426,-3399,-3444,-2936,-2828,-2827,-2046,-2530,-2717,-2482,4562,-9183,-2233,-2114,-2186,-2427,-2106,null,-4772,{"$f":"'EDP Energias do Brasil'!BK43","v":-5084},-8145,-27248,-26633,-24794,-21617,-18611,-19004,-12607,-10120,-9336,-8833]
[null,"Others",{"$f":"'EDP Energias do Brasil'!C44","v":-33142},{"$f":"'EDP Energias do Brasil'!D44","v":-25522},{"$f":"'EDP Energias do Brasil'!E44","v":-22482},{"$f":"'EDP Energias do Brasil'!F44","v":-29308},{"$f":"'EDP Energias do Brasil'!G44","v":-25850},{"$f":"'EDP Energias do Brasil'!H44","v":-26580},{"$f":"'EDP Energias do Brasil'!I44","v":-41540},{"$f":"'EDP Energias do Brasil'!J44","v":2884},{"$f":"'EDP Energias do Brasil'!K44","v":-25750},{"$f":"'EDP Energias do Brasil'!L44","v":-25951},{"$f":"'EDP Energias do Brasil'!M44","v":-14249},{"$f":"'EDP Energias do Brasil'!N44","v":-18045},-23157,-22880,-19825,-21768,-7909,-23557,-50290,-16796,-25438,-24548,-23379,-22171,-22122,-29223,-29932,-27563,-28643,-34108,-28637,-3632,-28478,-21257,-13699,-21687,-15695,-5606,-10651,-34616,-17390,-10258,22785,-28471,-9166,-18688,-10502,-12159,-35690,-27159,-22561,-30104,-18570,-22163,-47600,-14223,-13243,-19781,null,-90357,{"$f":"'EDP Energias do Brasil'!BK44","v":-78331},-73059,-117072,-96895,-120246,-82004,-56687,-72915,-33540,-85510,-93398,-94847]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'EDP Energias do Brasil'!C45","v":-36856},{"$f":"'EDP Energias do Brasil'!D45","v":-33429},{"$f":"'EDP Energias do Brasil'!E45","v":-27542},{"$f":"'EDP Energias do Brasil'!F45","v":-60862},{"$f":"'EDP Energias do Brasil'!G45","v":-18225},{"$f":"'EDP Energias do Brasil'!H45","v":-26898},{"$f":"'EDP Energias do Brasil'!I45","v":-21141},{"$f":"'EDP Energias do Brasil'!J45","v":-25120},{"$f":"'EDP Energias do Brasil'!K45","v":-17150},{"$f":"'EDP Energias do Brasil'!L45","v":-9884},{"$f":"'EDP Energias do Brasil'!M45","v":-26269},{"$f":"'EDP Energias do Brasil'!N45","v":-20479},-19054,-28048,-35140,-20919,-17399,-19990,-28827,-28943,-24760,-11663,-20827,-19617,-12295,-20019,-29174,-15739,-14092,44648,-12307,-11491,-22086,-22331,-43743,-8322,-5549,-12933,-2402,44677,-8701,-14446,-16549,-4612,-8142,10165,-10462,-11531,0,0,0,0,0,0,0,0,0,0,null,-73295,{"$f":"'EDP Energias do Brasil'!BK45","v":-93850},-93448,-94193,-72758,-14357,-68215,-70547,19128,-19138,-21993,0,0]
[null,"Value of Indemnified financial asset",{"$f":"'EDP Energias do Brasil'!C46","v":0},{"$f":"'EDP Energias do Brasil'!D46","v":0},{"$f":"'EDP Energias do Brasil'!E46","v":0},{"$f":"'EDP Energias do Brasil'!F46","v":0},{"$f":"'EDP Energias do Brasil'!G46","v":0},{"$f":"'EDP Energias do Brasil'!H46","v":0},{"$f":"'EDP Energias do Brasil'!I46","v":0},{"$f":"'EDP Energias do Brasil'!J46","v":0},{"$f":"'EDP Energias do Brasil'!K46","v":0},{"$f":"'EDP Energias do Brasil'!L46","v":0},{"$f":"'EDP Energias do Brasil'!M46","v":0},{"$f":"'EDP Energias do Brasil'!N46","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30622,2735,12578,15309,10871,-20149,-8528,14839,-13235,14850,6763,5815,102439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP Energias do Brasil'!BK46","v":0},0,0,0,0,0,-2967,14193,102439,0,0,0]
[null,"Construction Costs",{"$f":"'EDP Energias do Brasil'!C47","v":-533883},{"$f":"'EDP Energias do Brasil'!D47","v":-565290},{"$f":"'EDP Energias do Brasil'!E47","v":-561815},{"$f":"'EDP Energias do Brasil'!F47","v":-524006},{"$f":"'EDP Energias do Brasil'!G47","v":-482111},{"$f":"'EDP Energias do Brasil'!H47","v":-419688},{"$f":"'EDP Energias do Brasil'!I47","v":-572645},{"$f":"'EDP Energias do Brasil'!J47","v":-538615},{"$f":"'EDP Energias do Brasil'!K47","v":-538775},{"$f":"'EDP Energias do Brasil'!L47","v":-500771},{"$f":"'EDP Energias do Brasil'!M47","v":-605496},{"$f":"'EDP Energias do Brasil'!N47","v":-453719},-383594,-329873,-1076230,-477293,-602409,-433915,-304221,-349263,-197651,-119495,-183646,-149276,-127105,-142170,-138018,-157785,-115169,-69678,-120457,-77966,-64270,-54650,-58245,-96375,-70293,-69142,-123058,-91690,-66734,-44243,-85564,-66553,-19140,-64479,-72536,-96841,-134370,0,0,0,0,0,0,0,0,0,null,-2150806,{"$f":"'EDP Energias do Brasil'!BK47","v":-1772682},-2589847,-970630,-602197,-480650,-317343,-294055,-325725,-235736,-303747,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"'EDP Energias do Brasil'!C48","v":0},{"$f":"'EDP Energias do Brasil'!D48","v":0},{"$f":"'EDP Energias do Brasil'!E48","v":326252},{"$f":"'EDP Energias do Brasil'!F48","v":0},{"$f":"'EDP Energias do Brasil'!G48","v":-410},{"$f":"'EDP Energias do Brasil'!H48","v":410},{"$f":"'EDP Energias do Brasil'!I48","v":320556},{"$f":"'EDP Energias do Brasil'!J48","v":0},{"$f":"'EDP Energias do Brasil'!K48","v":0},{"$f":"'EDP Energias do Brasil'!L48","v":0},{"$f":"'EDP Energias do Brasil'!M48","v":0},{"$f":"'EDP Energias do Brasil'!N48","v":0},0,0,"-","-",0,0,340587,34068,0,0,0,0,0,0,0,0,0,278139,68946,0,884697,0,422,-17,408011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,320556,{"$f":"'EDP Energias do Brasil'!BK48","v":0},0,374655,0,278139,953643,408416,0,0,0,0,0]
[null,"EBITDA",{"$f":"'EDP Energias do Brasil'!C49","v":1030794},{"$f":"'EDP Energias do Brasil'!D49","v":1308600},{"$f":"'EDP Energias do Brasil'!E49","v":1559850},{"$f":"'EDP Energias do Brasil'!F49","v":1313956},{"$f":"'EDP Energias do Brasil'!G49","v":1124865},{"$f":"'EDP Energias do Brasil'!H49","v":1266954},{"$f":"'EDP Energias do Brasil'!I49","v":1341063},{"$f":"'EDP Energias do Brasil'!J49","v":1124135},{"$f":"'EDP Energias do Brasil'!K49","v":799223},{"$f":"'EDP Energias do Brasil'!L49","v":1048651},{"$f":"'EDP Energias do Brasil'!M49","v":1397390},{"$f":"'EDP Energias do Brasil'!N49","v":699408},586480,698583,873967,778797,555757,705634,847346,679575,596294,644799,561817,551540,533547,539734,394844,626559,459567,816834,742789,586866,1221704,408551,760278,317782,430115,406401,234826,631606,326932,462333,428968,271093,304614,415888,296960,352288,421397,466923,381755,314993.21402999992,399807.20612000022,412235,447519.18164263852,364336,344309,340108,null,4313072,{"$f":"'EDP Energias do Brasil'!BK49","v":3381861},2914155,2768014,2186638,2297804,2959910,1914576,1655697,1420563,1537568,1508790.4201500001,1496272.1816426385]
[null,"EBITDA Margin",{"$f":"'EDP Energias do Brasil'!C50","v":0.28937094578642514},{"$f":"'EDP Energias do Brasil'!D50","v":0.34937300547553951},{"$f":"'EDP Energias do Brasil'!E50","v":0.391686311456721},{"$f":"'EDP Energias do Brasil'!F50","v":0.32152878598753143},{"$f":"'EDP Energias do Brasil'!G50","v":0.31095643433636422},{"$f":"'EDP Energias do Brasil'!H50","v":0.34178704733828058},{"$f":"'EDP Energias do Brasil'!I50","v":0.28741416557364402},{"$f":"'EDP Energias do Brasil'!J50","v":0.21712639526551331},{"$f":"'EDP Energias do Brasil'!K50","v":0.23516733269011386},{"$f":"'EDP Energias do Brasil'!L50","v":0.30566971379035041},{"$f":"'EDP Energias do Brasil'!M50","v":0.32346114700134276},{"$f":"'EDP Energias do Brasil'!N50","v":0.23260047617036378},0.22543206402873328,0.21304250768051264,0.24161176057858524,0.22667360156285474,0.20768105673666634,0.24953259097192435,0.28699057957908525,0.17865888909307298,0.1831469339703049,0.22749898210983052,0.1583329716604393,0.16571635803795245,0.20666506823607245,0.23399457818815411,0.16493913429971549,0.26294366778800637,0.22685726809879367,0.39241000719164215,0.24917117823684964,-3.4313821944967959E-2,0.48289554557294495,0.19547408389839105,0.27595406173811443,0.16040401083217448,0.24333951325874048,0.18727811468913017,0.13812790357057567,0.38314400763854262,0.20748510651530855,0.25037881782842886,0.23554230660890965,0.17964742867594238,0.21136239212929844,0.28734683950811768,0.21914314557787787,0.26677187463793745,0.3141986907051999,0.33717063575450218,0.28012074935629938,0.25265851453900695,0.32654110996949171,0.34341240644847421,-0.59724912220514992,0.3079352039203555,0.308403714362746,0.30465936014977313,null,0.95133765924755154,{"$f":"'EDP Energias do Brasil'!BK50","v":0.99453619488095257},0.92549900985003075,0.87629538475229363,0.76470897612261823,1.0471500773781577,0.89322698576321768,0.86697570051815953,0.97913583555285577,0.91389896692226813,1.1372843466755174,1.2027327803132724,0.32374915622772471]
[null,"Depreciation and amortization",{"$f":"'EDP Energias do Brasil'!C51","v":-774347},{"$f":"'EDP Energias do Brasil'!D51","v":-193848},{"$f":"'EDP Energias do Brasil'!E51","v":-1482699},{"$f":"'EDP Energias do Brasil'!F51","v":-192720},{"$f":"'EDP Energias do Brasil'!G51","v":-217054},{"$f":"'EDP Energias do Brasil'!H51","v":-169751},{"$f":"'EDP Energias do Brasil'!I51","v":-223446},{"$f":"'EDP Energias do Brasil'!J51","v":-170538},{"$f":"'EDP Energias do Brasil'!K51","v":-175853},{"$f":"'EDP Energias do Brasil'!L51","v":-168657},{"$f":"'EDP Energias do Brasil'!M51","v":-163356},{"$f":"'EDP Energias do Brasil'!N51","v":-163073},-166527,-155594,-146275,-154042,-162137,-159389,-149318,-151505,-146454,-160433,-154964,-144223,-139898,-139257,-137142,-136027,-134016,-133248,-129979,-131171,-109116,-87667,-84309,-84439,-86877,-84633,-85285,-146160,-84774,-86383,-86264,-86274,-84533,-80496,-81911,-81548,-83564,-98566,-58606,-89275,-88915,-87062,-115212,-72069,-74704,-72121,null,-738494,{"$f":"'EDP Energias do Brasil'!BK51","v":-648550},-621843,-607710,-578342,-540433,-457933,-340258,-402602,-337567,-345589,-323858,-334106]
[null,"Depreciation",{"$f":"'EDP Energias do Brasil'!C52","v":-644224},{"$f":"'EDP Energias do Brasil'!D52","v":-67913},{"$f":"'EDP Energias do Brasil'!E52","v":-1294788},{"$f":"'EDP Energias do Brasil'!F52","v":-83532},{"$f":"'EDP Energias do Brasil'!G52","v":-80162},{"$f":"'EDP Energias do Brasil'!H52","v":-77933},{"$f":"'EDP Energias do Brasil'!I52","v":-52160},{"$f":"'EDP Energias do Brasil'!J52","v":-83869},{"$f":"'EDP Energias do Brasil'!K52","v":-84513},{"$f":"'EDP Energias do Brasil'!L52","v":-83374},{"$f":"'EDP Energias do Brasil'!M52","v":-32735},{"$f":"'EDP Energias do Brasil'!N52","v":-83783},-88697,-79091,-79129,-79118,-87137,-82511,-82340,-86194,-81965,-81916,-89998,-81400,-80086,-80333,-79498,-79758,-76687,-77552,-76501,-76024,-54114,-33485,-29823,-29382,-29505,-29155,-25483,-17503,-29028,-28996,-30403,-15861,-27895,-27922,-44884,-9398,-28296,-43113,-46638,10579,-40469,-40382,0,0,0,0,null,-303916,{"$f":"'EDP Energias do Brasil'!BK52","v":-284306},-327895,-332415,-331817,-313495,-240124,-117865,-101010,-102081,-125691,-116910,0]
[null,"Depreciation - Asset right of usage",{"$f":"'EDP Energias do Brasil'!C53","v":-3478},{"$f":"'EDP Energias do Brasil'!D53","v":-3773},{"$f":"'EDP Energias do Brasil'!E53","v":-3732},{"$f":"'EDP Energias do Brasil'!F53","v":-2997},{"$f":"'EDP Energias do Brasil'!G53","v":-3258},{"$f":"'EDP Energias do Brasil'!H53","v":-3231},{"$f":"'EDP Energias do Brasil'!I53","v":-43211},{"$f":"'EDP Energias do Brasil'!J53","v":-2463},{"$f":"'EDP Energias do Brasil'!K53","v":-6357},{"$f":"'EDP Energias do Brasil'!L53","v":-5432},{"$f":"'EDP Energias do Brasil'!M53","v":-57331},{"$f":"'EDP Energias do Brasil'!N53","v":-7318},-6825,-6575,-5747,-5086,-6343,-8833,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,-57463,{"$f":"'EDP Energias do Brasil'!BK53","v":-78049},-26009,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"'EDP Energias do Brasil'!C54","v":-126645},{"$f":"'EDP Energias do Brasil'!D54","v":-122162},{"$f":"'EDP Energias do Brasil'!E54","v":-184179},{"$f":"'EDP Energias do Brasil'!F54","v":-106191},{"$f":"'EDP Energias do Brasil'!G54","v":-133634},{"$f":"'EDP Energias do Brasil'!H54","v":-88587},{"$f":"'EDP Energias do Brasil'!I54","v":-128075},{"$f":"'EDP Energias do Brasil'!J54","v":-84206},{"$f":"'EDP Energias do Brasil'!K54","v":-84983},{"$f":"'EDP Energias do Brasil'!L54","v":-79851},{"$f":"'EDP Energias do Brasil'!M54","v":-73290},{"$f":"'EDP Energias do Brasil'!N54","v":-71972},-71005,-69928,-61399,-69838,-68657,-68045,-66978,-65311,-64489,-78517,-64966,-62823,-59812,-58924,-57644,-56269,-57329,-55696,-53478,-55147,-55002,-54182,-54486,-55057,-57372,-55478,-59802,-128657,-55746,-57387,-55861,-70413,-56638,-52574,-37027,-72150,-55268,-55453,-11968,-99854,-48446,-46680,0,0,0,0,null,-377115,{"$f":"'EDP Energias do Brasil'!BK54","v":-286195},-267939,-275295,-246525,-226938,-217809,-222393,-301592,-235486,-219898,-206948,0]
[null,"Result from Service - EBIT",{"$f":"'EDP Energias do Brasil'!C55","v":256447},{"$f":"'EDP Energias do Brasil'!D55","v":1114752},{"$f":"'EDP Energias do Brasil'!E55","v":77151},{"$f":"'EDP Energias do Brasil'!F55","v":1121236},{"$f":"'EDP Energias do Brasil'!G55","v":907811},{"$f":"'EDP Energias do Brasil'!H55","v":1097203},{"$f":"'EDP Energias do Brasil'!I55","v":1117617},{"$f":"'EDP Energias do Brasil'!J55","v":953597},{"$f":"'EDP Energias do Brasil'!K55","v":623370},{"$f":"'EDP Energias do Brasil'!L55","v":879994},{"$f":"'EDP Energias do Brasil'!M55","v":1234034},{"$f":"'EDP Energias do Brasil'!N55","v":536335},419953,542989,727692,624755,393620,546245,698028,528070,449839,484366,406853,407317,393649,400477,257702,490532,325551,683586,612810,455695,1112588,320884,675969,233343,343238,321768,149541,485446,242158,375950,342704,184819,220081,335392,215049,270740,337833,368357,323149,225718.21402999992,310892.20612000022,325173,332307.18164263852,292267,269605,267987,null,3574578,{"$f":"'EDP Energias do Brasil'!BK55","v":2733311},2292312,2160303,1608296,1757371,2501977,1574318,1253095,1082996,1191979,1184932.4201500001,1162166.1816426385]
[null,"Result from corporate participation",{"$f":"'EDP Energias do Brasil'!C56","v":83726},{"$f":"'EDP Energias do Brasil'!D56","v":47472},{"$f":"'EDP Energias do Brasil'!E56","v":45167},{"$f":"'EDP Energias do Brasil'!F56","v":40352},{"$f":"'EDP Energias do Brasil'!G56","v":88508},{"$f":"'EDP Energias do Brasil'!H56","v":39937},{"$f":"'EDP Energias do Brasil'!I56","v":76736},{"$f":"'EDP Energias do Brasil'!J56","v":44377},{"$f":"'EDP Energias do Brasil'!K56","v":52953},{"$f":"'EDP Energias do Brasil'!L56","v":68350},{"$f":"'EDP Energias do Brasil'!M56","v":26912},{"$f":"'EDP Energias do Brasil'!N56","v":11480},41924,-356,45361,6780,14985,1022,5222,4762,-7927,918,-8950,-2573,-1293,-3520,-84341,-11193,-11520,-8389,5989,-10053,-71469,-38241,-85541,49146,-21085,-13969,-11628,-22455,-44780,-61564,-58338,-22816.440000000002,-17254.559999999998,-8315,-407.22123000000101,-2702.0505714050687,1997.2718014050697,-2370,-939,18.000000000291038,-325.88460227713222,-590,-198,-454,56,189,null,242416,{"$f":"'EDP Energias do Brasil'!BK56","v":79960},68148,2975,-16336,-115443,-113774,-71449,-140427,-106724,-3482,-1836.8846022768412,-407]
[null,"Net Financial Result",{"$f":"'EDP Energias do Brasil'!C57","v":-370698},{"$f":"'EDP Energias do Brasil'!D57","v":-406690},{"$f":"'EDP Energias do Brasil'!E57","v":-372707},{"$f":"'EDP Energias do Brasil'!F57","v":-327915},{"$f":"'EDP Energias do Brasil'!G57","v":-417595},{"$f":"'EDP Energias do Brasil'!H57","v":-348384},{"$f":"'EDP Energias do Brasil'!I57","v":-289175},{"$f":"'EDP Energias do Brasil'!J57","v":-166332},{"$f":"'EDP Energias do Brasil'!K57","v":-136093},{"$f":"'EDP Energias do Brasil'!L57","v":-209982},{"$f":"'EDP Energias do Brasil'!M57","v":-204263},{"$f":"'EDP Energias do Brasil'!N57","v":-61013},-85313,-100671,-133299,-78966,-115941,-104974,-119217,-71410,-74017,-101681,-150916,-128300,-121114,-147470,-167668,-130787,-153085,-201201,-141780,-275840,-113452,-94445,-105467,-74451,-48824,-87247,-90434,-71973,-77173,-59479,-39492,-59488,-58612,-39822,-79017,-66616,-86937,-50873,-48817,-48701.520592773886,-72933.573493381875,-26937,-7809.8695500000031,-58931,18583,-33854,null,-801582,{"$f":"'EDP Energias do Brasil'!BK57","v":-451260},-433180,-366325,-547800,-652741,-625517,-315989,-299059,-197414,-283443,-197389.09408615576,-82011.869550000003]
[null,"Financial revenues",{"$f":"'EDP Energias do Brasil'!C58","v":196952},{"$f":"'EDP Energias do Brasil'!D58","v":213498},{"$f":"'EDP Energias do Brasil'!E58","v":186438},{"$f":"'EDP Energias do Brasil'!F58","v":83066},{"$f":"'EDP Energias do Brasil'!G58","v":239946},{"$f":"'EDP Energias do Brasil'!H58","v":156773},{"$f":"'EDP Energias do Brasil'!I58","v":57390},{"$f":"'EDP Energias do Brasil'!J58","v":85550},{"$f":"'EDP Energias do Brasil'!K58","v":80009},{"$f":"'EDP Energias do Brasil'!L58","v":83404},{"$f":"'EDP Energias do Brasil'!M58","v":64306},{"$f":"'EDP Energias do Brasil'!N58","v":166738},72729,95018,278530,115441,269364,95081,49656,101188,194921,114105,56889,146818,85147,98233,43077,52459,258970,251805,-27983,296797,112161,73446,55841,59417,85228,58283,59165,42750,44013,36207,63039,34184,46203,52402,61672,27136,69882,51566,77939,70281.91108167835,36284.994832165889,73618,115214.96035000001,33600,106842,40901,null,306353,{"$f":"'EDP Energias do Brasil'!BK58","v":396572},758416,459870,387087,606311,454421,258769,182135,195828,210256,258123.90591384424,296557.96035000001]
[null,"Financial expenses",{"$f":"'EDP Energias do Brasil'!C59","v":-567650},{"$f":"'EDP Energias do Brasil'!D59","v":-620188},{"$f":"'EDP Energias do Brasil'!E59","v":-559145},{"$f":"'EDP Energias do Brasil'!F59","v":-410981},{"$f":"'EDP Energias do Brasil'!G59","v":-657541},{"$f":"'EDP Energias do Brasil'!H59","v":-505157},{"$f":"'EDP Energias do Brasil'!I59","v":-346565},{"$f":"'EDP Energias do Brasil'!J59","v":-251882},{"$f":"'EDP Energias do Brasil'!K59","v":-216102},{"$f":"'EDP Energias do Brasil'!L59","v":-293386},{"$f":"'EDP Energias do Brasil'!M59","v":-268569},{"$f":"'EDP Energias do Brasil'!N59","v":-227751},-158042,-195689,-411829,-194407,-385305,-200055,-168873,-172598,-268938,-215786,-207805,-275118,-206261,-245703,-210745,-183246,-412055,-453006,-113797,-572637,-225613,-167891,-161308,-133868,-134052,-145530,-149599,-114723,-121186,-95686,-102531,-93672,-104815,-92224,-140689,-93752,-156819,-102439,-126756,-118983.43167445224,-109218.56832554776,-100555,-123024.82990000001,-92531,-88259,-74755,null,-1107935,{"$f":"'EDP Energias do Brasil'!BK59","v":-847832},-1191596,-826195,-934887,-1259052,-1079938,-574758,-481194,-393242,-493699,-455513,-378569.82990000001]
[null,"Other Income",{"$f":"'EDP Energias do Brasil'!C60","v":0},{"$f":"'EDP Energias do Brasil'!D60","v":0},{"$f":"'EDP Energias do Brasil'!E60","v":0},{"$f":"'EDP Energias do Brasil'!F60","v":0},{"$f":"'EDP Energias do Brasil'!G60","v":0},{"$f":"'EDP Energias do Brasil'!H60","v":0},{"$f":"'EDP Energias do Brasil'!I60","v":0},{"$f":"'EDP Energias do Brasil'!J60","v":0},{"$f":"'EDP Energias do Brasil'!K60","v":"-"},{"$f":"'EDP Energias do Brasil'!L60","v":"-"},{"$f":"'EDP Energias do Brasil'!M60","v":"-"},{"$f":"'EDP Energias do Brasil'!N60","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP Energias do Brasil'!BK60","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Income before income tax and social contribution",{"$f":"'EDP Energias do Brasil'!C61","v":-30525},{"$f":"'EDP Energias do Brasil'!D61","v":755534},{"$f":"'EDP Energias do Brasil'!E61","v":-250389},{"$f":"'EDP Energias do Brasil'!F61","v":833673},{"$f":"'EDP Energias do Brasil'!G61","v":578724},{"$f":"'EDP Energias do Brasil'!H61","v":788756},{"$f":"'EDP Energias do Brasil'!I61","v":905178},{"$f":"'EDP Energias do Brasil'!J61","v":831642},{"$f":"'EDP Energias do Brasil'!K61","v":540230},{"$f":"'EDP Energias do Brasil'!L61","v":738362},{"$f":"'EDP Energias do Brasil'!M61","v":1056683},{"$f":"'EDP Energias do Brasil'!N61","v":486802},376564,441962,639754,552569,292664,442293,584033,461422,367895,383603,246987,276444,271242,249487,5693,348552,160946,473996,477019,169802,927667,188198,484961,208038,273329,220552,47479,391018,120205,254907,244874,102514.56,144214.44,287255,135624.77877,201421.9494285949,252893.27180140506,315114,273393,177034.69343722632,237632.74802434121,297646,322875.31209263857,230735,323295,230163,null,3015412,{"$f":"'EDP Energias do Brasil'!BK61","v":2362011},1927280,1796953,1044160,989187,1762686,1186880,813609,778858,905054,985706.44146156753,1107068.3120926386]
[null,"Income Tax and Social Contribution",{"$f":"'EDP Energias do Brasil'!C62","v":-140315},{"$f":"'EDP Energias do Brasil'!D62","v":-225080},{"$f":"'EDP Energias do Brasil'!E62","v":-85922},{"$f":"'EDP Energias do Brasil'!F62","v":-263755},{"$f":"'EDP Energias do Brasil'!G62","v":-159715},{"$f":"'EDP Energias do Brasil'!H62","v":-228645},{"$f":"'EDP Energias do Brasil'!I62","v":-34079},{"$f":"'EDP Energias do Brasil'!J62","v":-241248},{"$f":"'EDP Energias do Brasil'!K62","v":-159480},{"$f":"'EDP Energias do Brasil'!L62","v":-213060},{"$f":"'EDP Energias do Brasil'!M62","v":-239541},{"$f":"'EDP Energias do Brasil'!N62","v":-164804},-104471,-139275,-97134,-172034,-79551,-96106,-12852,-125977,-122037,-121337,-67886,-108178,-94386,-85372,87807,-87486,-25384,-133169,-29355,-73039,-175131,-78789,-144772,-54975,-64634,-84138,55227,-153532,-58741,-102473,-44966,-48600,-54926,-95003,19259.09785924945,-65157.09785924945,-64340,-103100,-17169.209964919239,-61860.2533965615,-72816.916547376124,-97218,-17043.248005455913,-73852,-80383,-77474,null,-647867,{"$f":"'EDP Energias do Brasil'!BK62","v":-648091},-444825,-382203,-355822,-158232,-356314,-348519,-259519,-243495,-213338,-249064.37990885688,-248752.24800545591]
[null,"Current income tax and social contribution",{"$f":"'EDP Energias do Brasil'!C63","v":-130985},{"$f":"'EDP Energias do Brasil'!D63","v":-165855},{"$f":"'EDP Energias do Brasil'!E63","v":-97477},{"$f":"'EDP Energias do Brasil'!F63","v":-136607},{"$f":"'EDP Energias do Brasil'!G63","v":-137945},{"$f":"'EDP Energias do Brasil'!H63","v":-197597},{"$f":"'EDP Energias do Brasil'!I63","v":-28040},{"$f":"'EDP Energias do Brasil'!J63","v":-100597},{"$f":"'EDP Energias do Brasil'!K63","v":-113493},{"$f":"'EDP Energias do Brasil'!L63","v":-140243},{"$f":"'EDP Energias do Brasil'!M63","v":-44633},{"$f":"'EDP Energias do Brasil'!N63","v":-173821},-84574,-103125,-34465,-86293,-66882,-100261,-8717,-100905,-82324,-105768,-67241,27937,-73696,-88468,101321,-96358,-144161,-282433,-9363,-36648,-13934,-67329,43283,-26796,-59644,-65486,-13806,-80591,-55448,-104148,38998,-50984,-47967,-86374,20704,-68403,-90925,-95963,-5695,-59362,-71007,-93190,2923.1618913924904,-65181,-66664,-67877,null,-382373,{"$f":"'EDP Energias do Brasil'!BK63","v":-406153},-287901,-297714,-201468,-421631,-127274,-108643,-253993,-146327,-234587,-229254,-196798.83810860751]
[null,"Deferred income tax and social contribution",{"$f":"'EDP Energias do Brasil'!C64","v":-9330},{"$f":"'EDP Energias do Brasil'!D64","v":-59225},{"$f":"'EDP Energias do Brasil'!E64","v":11555},{"$f":"'EDP Energias do Brasil'!F64","v":-127148},{"$f":"'EDP Energias do Brasil'!G64","v":-21770},{"$f":"'EDP Energias do Brasil'!H64","v":-31048},{"$f":"'EDP Energias do Brasil'!I64","v":-6039},{"$f":"'EDP Energias do Brasil'!J64","v":-140651},{"$f":"'EDP Energias do Brasil'!K64","v":-45987},{"$f":"'EDP Energias do Brasil'!L64","v":-72817},{"$f":"'EDP Energias do Brasil'!M64","v":-194908},{"$f":"'EDP Energias do Brasil'!N64","v":9017},-19897,-36150,-62669,-85741,-12669,4155,-4135,-25072,-39713,-15569,-645,-136115,-20690,3096,-13514,8872,118777,149264,-19992,-36391,-161197,-11460,-188055,-28179,-4990,-18652,69033,-72941,-3293,1675,-83964,2384,-6959,-8629,-1444.9021407505497,3245.9021407505497,26585,-7137,-11474.209964919239,-2498.2533965614966,-1809.9165473761309,-4028,-19966.40989684841,-8671,-13719,-9597,null,-265494,{"$f":"'EDP Energias do Brasil'!BK64","v":-241938},-156924,-84489,-154354,263399,-229040,-239876,-5526,-97168,21249,-19810.379908856867,-51953.40989684841]
[null,"Net Income before minority interests",{"$f":"'EDP Energias do Brasil'!C65","v":-170840},{"$f":"'EDP Energias do Brasil'!D65","v":530454},{"$f":"'EDP Energias do Brasil'!E65","v":-336311},{"$f":"'EDP Energias do Brasil'!F65","v":569918},{"$f":"'EDP Energias do Brasil'!G65","v":419009},{"$f":"'EDP Energias do Brasil'!H65","v":560111},{"$f":"'EDP Energias do Brasil'!I65","v":871099},{"$f":"'EDP Energias do Brasil'!J65","v":590394},{"$f":"'EDP Energias do Brasil'!K65","v":380750},{"$f":"'EDP Energias do Brasil'!L65","v":525302},{"$f":"'EDP Energias do Brasil'!M65","v":817142},{"$f":"'EDP Energias do Brasil'!N65","v":321998},272093,302687,542620,380535,213113,346187,571181,335445,245858,262266,179101,168266,176856,164115,93500,261066,135562,340827,447664,96763,752536,109409,340189,153063,208695,136414,102706,237486,61464,152434,199908,53914.559999999998,89288.44,192252,154883.87662924945,136264.85156934545,188553.27180140506,212014,256223.79003508075,115174.44004066482,164815.8314769651,200428,305832.06408718263,156883,242912,152689,null,2367545,{"$f":"'EDP Energias do Brasil'!BK65","v":1713920},1482455,1414750,688338,830955,1406372,838361,554090,535363,691716,736642.0615527106,858316.06408718263]
[null,"Reversal of interest on equity capital",{"$f":"'EDP Energias do Brasil'!C66","v":0},{"$f":"'EDP Energias do Brasil'!D66","v":0},{"$f":"'EDP Energias do Brasil'!E66","v":0},{"$f":"'EDP Energias do Brasil'!F66","v":0},{"$f":"'EDP Energias do Brasil'!G66","v":0},{"$f":"'EDP Energias do Brasil'!H66","v":0},{"$f":"'EDP Energias do Brasil'!I66","v":0},{"$f":"'EDP Energias do Brasil'!J66","v":0},{"$f":"'EDP Energias do Brasil'!K66","v":0},{"$f":"'EDP Energias do Brasil'!L66","v":0},{"$f":"'EDP Energias do Brasil'!M66","v":0},{"$f":"'EDP Energias do Brasil'!N66","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP Energias do Brasil'!BK66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"'EDP Energias do Brasil'!C67","v":-51914},{"$f":"'EDP Energias do Brasil'!D67","v":-43928},{"$f":"'EDP Energias do Brasil'!E67","v":-60595},{"$f":"'EDP Energias do Brasil'!F67","v":-55485},{"$f":"'EDP Energias do Brasil'!G67","v":-37898},{"$f":"'EDP Energias do Brasil'!H67","v":-37313},{"$f":"'EDP Energias do Brasil'!I67","v":-62052},{"$f":"'EDP Energias do Brasil'!J67","v":-79876},{"$f":"'EDP Energias do Brasil'!K67","v":-36260},{"$f":"'EDP Energias do Brasil'!L67","v":-29521},{"$f":"'EDP Energias do Brasil'!M67","v":-117171},{"$f":"'EDP Energias do Brasil'!N67","v":-22226},-34855,-31652,-43327,-26567,-24153,-50552,-47082,-28503,-18182,-48150,21478,-28194,-34858,-29356,-57603,-30268,-37716,-38766,-64609,-41440,-8577,-25810,-22902.100000000006,-10055,-25072.800000000003,-36829,-61210.8,-38094.300000000003,-16858,-62159,-49219.16,-43524.34,-49392.08,-49764.36,-73048.478282313299,-43926.221717686713,-61864,-22163,-48674.81934366675,-37281.467878623705,-25959.485541961098,-25011,-53646.304493953561,-33152,-27892,-32160,null,-207709,{"$f":"'EDP Energias do Brasil'!BK67","v":-205904},-144599,-141917,-70930,-164353,-140436,-94858.900000000009,-178322.1,-191899.94,-201001.7,-136926.77276425157,-146850.30449395356]
[null,"Founders' shares",{"$f":"'EDP Energias do Brasil'!C68","v":0},{"$f":"'EDP Energias do Brasil'!D68","v":0},{"$f":"'EDP Energias do Brasil'!E68","v":0},{"$f":"'EDP Energias do Brasil'!F68","v":0},{"$f":"'EDP Energias do Brasil'!G68","v":0},{"$f":"'EDP Energias do Brasil'!H68","v":0},{"$f":"'EDP Energias do Brasil'!I68","v":0},{"$f":"'EDP Energias do Brasil'!J68","v":0},{"$f":"'EDP Energias do Brasil'!K68","v":0},{"$f":"'EDP Energias do Brasil'!L68","v":0},{"$f":"'EDP Energias do Brasil'!M68","v":0},{"$f":"'EDP Energias do Brasil'!N68","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2109,-2109,-6870,-4932,-2911,-2444,-6473,-3621,-2497,-3181,null,0,{"$f":"'EDP Energias do Brasil'!BK68","v":0},0,0,0,0,0,0,0,0,0,-17157,-15772]
[null,"Net Income",{"$f":"'EDP Energias do Brasil'!C69","v":-222754},{"$f":"'EDP Energias do Brasil'!D69","v":486526},{"$f":"'EDP Energias do Brasil'!E69","v":-396906},{"$f":"'EDP Energias do Brasil'!F69","v":514433},{"$f":"'EDP Energias do Brasil'!G69","v":381111},{"$f":"'EDP Energias do Brasil'!H69","v":522798},{"$f":"'EDP Energias do Brasil'!I69","v":809047},{"$f":"'EDP Energias do Brasil'!J69","v":510518},{"$f":"'EDP Energias do Brasil'!K69","v":344490},{"$f":"'EDP Energias do Brasil'!L69","v":495781},{"$f":"'EDP Energias do Brasil'!M69","v":699971},{"$f":"'EDP Energias do Brasil'!N69","v":299772},237238,271035,499293,353968,188960,295635,524099,306942,227676,214116,200579,140072,141998,134759,35897,230798,97846,302061,383055,55323,743959,83599,317286.90000000002,143008,183622.2,99585,41495.199999999997,199391.7,44606,90275,150688.84,10390.220000000001,39896.36,142487.64000000001,81835.398346936156,92338.629851658741,128798.27180140506,187742,200678.970691414,72960.972162041115,135945.34593500401,172973,245712.75959322904,120110,212523,117348,null,2159836,{"$f":"'EDP Energias do Brasil'!BK69","v":1508016},1337856,1272833,617408,666602,1265936,743502.10000000009,375767.9,343463.06,490714.29999999993,582558.28878845903,695693.75959322904]

{"sheet":"Controladora","index":4,"n_rows":67,"n_cols":74,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP Energias do Brasil Controladora"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-12-31","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",1189,2812,1296,742,799,1563,773,790,683,735,481,1000,640,705,807,1980,1060,787,1219,1183,1023,1723,578,1442,1817,1840,1237,2841,790,952,-231,2871,903,285,7750,-493,345,238,238,177,238,339,1540,96,141,0,1384,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:L7)","v":2981},{"$f":"SUM(M7:P7)","v":2826},4634,5148,5677,5820,3828,7840,992,1777,1384,0,0]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C22)","v":0},0,0,0,0,0,{"$f":"SUM(I11:I22)","v":0},{"$f":"SUM(J11:J22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energia elétrica comprada para revenda","Energia comprada para revenda",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Moeda Estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Moeda Nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":1189},2812,1296,742,799,1563,{"$f":"I7+I10","v":773},790,683,735,481,1000,640,705,807,1980,1060,787,1219,1183,1023,1723,578,1442,1817,1840,1237,2841,790,952,-231,2871,903,285,7750,-493,345,238,238,177,238,339,1540,96,141,0,1384,0,0,0,0,0,0,0,0,0,0,0,null,2981,2826,4634,5148,5677,5820,3828,7840,992,1777,1384,0,0]
[null,"Gastos gerenciáveis",{"$f":"C33+C43+C44+C45+C49","v":-636537},-34021,{"$f":"E33+E43+E44+E45+E49","v":-61740},{"$f":"F33+F43+F44+F45+F49","v":-48194},-44551,-26677,-48738,-39463,-28193,-28681,-33102,-20896,-22136,-24393,-33703,-26219,-7080,-19532,-37466,-33099,-35816,-36563,-37052,-30555,-30214,-28211,-43723,-25139,-27844,-25816,-28285,-30984,-37008,-29417,-70081,-24913,-24873,-27422,-24832,-30983,-29308,-25429,12414,-35020,-26228,-23825,-19102,-17506,-18092,-14085,-27308,-29565,-15877,-18901,-34750,-30280,-19785,-22697,null,-145075,-100527,-86534,-142944,-126032,-122522,-125694,-147289,-110552,-72659,-68785,-91651,-107512]
[null,"Total do PMSO",{"$f":"C34+C35+C36+C37+C40","v":-53132},-29750,{"$f":"E34+E35+E36+E37+E40","v":-54318},{"$f":"F34+F35+F36+F37+F40","v":-17443},-40003,-22448,-40441,-28273,-27407,-24545,-23314,-16621,-17977,-19967,-27916,-21244,-2513,-15082,-33997,-29605,-32274,-16799,-33243,-27423,-27492,-25593,-41233,-22619,-25664,-23655,-25800,-28885,-34753,-27145,-67568,-23224,-23171,-25726,-24516,-29223,-27736,-23859,13970,-33473,-24674,-22273,-17553,-15974,-13536,-9530,-23928,-24696,-11002,-14032,-30202,-25688,-14430,-17272,null,-120666,-77879,-66755,-112675,-113751,-113171,-116583,-139689,-105334,-66450,-56593,-73658,-87592]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-21475,-11593,-21505,-13806,-16289,-15938,-19102,-14594,-13926,-13202,-10197,-8492,-7776,-8110,-10337,-9686,-8730,-7935,-9530,-14053,-16433,-9673,-12699,-11754,-11122,-11386,-12253,-11951,-11939,-10781,-11335,-11337,-9992,-10579,-12528,-10211,-8539,-9168,-8464,-8581,-5748,-6950,-5067,-11696,-9630,-10126,-6753,-5504,-4075,-7286,-5969,-5109,-5446,-5103,-4790,-3751,-4302,-8440,null,-60824,-34575,-36688,-49689,-46961,-46924,-43243,-40446,-29743,-36519,-23618,-21627,-21283]
[null,"Material",-210,-193,-226,-74,-110,-49,-122,-144,-104,-559,111,-151,-69,-295,-61,-90,-37,-107,-11,182,-70,-293,-324,-205,-201,-163,-297,-141,-192,-182,-287,-203,-246,-199,-324,-155,-234,-258,-179,-846,-770,-121,-240,-645,-470,-225,-129,-60,-110,-158,-428,-179,-137,-223,-302,-157,-77,-81,null,-929,-404,-295,-192,-893,-812,-935,-971,-1916,-1580,-457,-967,-617]
[null,"Serviços de terceiros",-13413,-15104,-28936,-5858,-10147,-5935,-18240,-10060,-10953,-7136,-12854,-5699,-7819,-9355,-16225,-6776,-7317,-3527,4704,-9724,-13189,-4952,-13600,-11656,-12318,-10432,-18391,-10018,-8392,-9536,-11188,-11544,-13078,-11489,-39081,-8646,-8986,-8420,-9599,-9106,-14899,-10181,-7875,-7437,-8912,-5422,-6813,-5990,-5363,-5814,-8053,-8013,-5748,-5025,-10087,-6790,-6559,-5231,null,-46389,-35727,-33845,-23161,-48006,-46337,-47299,-65133,-43785,-29646,-23980,-26839,-28667]
[null,"Provisões",{"$f":"C38+C39","v":-2409},687,{"$f":"E38+E39","v":-292},{"$f":"F38+F39","v":-327},-2838,0,-242,-299,-57,-270,3455,{"$f":"N38+N39","v":-257},-63,159,-96,-872,1653,-1622,-1323,-210,-1084,160,-1227,-625,-224,-944,-974,6429,-1120,-494,16,-992,1830,373,-4910,4498,-341,-746,1106,-1582,-1248,-1495,1612,-1752,-1909,-422,388,972,543,85,222,1424,143,-1180,-9937,-12283,0,0,null,-868,3294,-937,-2457,-3020,3841,1227,-1499,-3219,-2471,1988,609,-22220]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121,-121,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-2409,687,-292,-327,-2838,0,-242,-299,-57,-270,3455,-257,-63,159,-96,-872,0,0,0,-210,-1084,160,0,-625,-224,-944,-974,6429,-1120,-494,16,-992,1830,373,-4910,4498,-341,-746,1106,-1582,-1248,-1495,1612,-1752,-2030,-301,388,972,543,0,222,1424,143,-1180,-9937,-12283,0,0,null,-868,3294,-968,-1134,-1793,3841,1227,-1499,-3219,-2471,1903,609,-22220]
[null,"Outros",{"$f":"C41+C42","v":-15625},-3547,{"$f":"E41+E42","v":-3359},{"$f":"F41+F42","v":2622},-10619,-526,-2735,-3176,-2367,-3378,-3829,{"$f":"N41+N42","v":-2022},-2250,-2366,-1197,-3820,11918,-1891,-27837,-5800,-1498,-2041,-5393,-3183,-3627,-2668,-9318,-6938,-4021,-2662,-3006,0,-13267,-5251,-10725,-8710,-5071,-7134,-7380,-9108,-5071,-5112,25540,-11943,-3753,-6078,-4246,-5392,-4531,3643,-9700,-12819,186,-2501,-5086,-2707,-3492,-3520,null,-11656,-10467,5010,-37176,-14871,-22939,-21524,-31640,-26671,3766,-10526,-24834,-14805]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",2,82,284,322,-914,1251,-179,-680,-302,-569,-372,16,106,-250,-79,-432,-106,-19,-1156,-3705,1919,-1192,-1330,-1097,-1211,-1286,-1518,-1262,1510,-953,562,-2908,-2863,-2888,-1534,-1470,-1467,-1650,-2142,-2189,-3046,-1102,-1072,-1057,-828,-716,-682,-664,-307,-956,-767,-727,-749,-738,-899,-660,-609,-611,null,-1730,-500,-636,-4134,-4924,-2223,-8097,-6121,-8479,-3673,-2609,-2981,-2779]
[null,"Outras",-15627,-3629,-3643,2300,-9705,-1777,-2556,-2496,-2065,-2809,-3457,-2038,-2356,-2116,-1118,-3388,12024,-1872,-26681,-2095,-3417,-849,-4063,-2086,-2416,-1382,-7800,-5676,-5531,-1709,-3568,0,-10404,-2363,-9191,-7240,-3604,-5484,-5238,-6896,-2025,-4020,26624,-10898,-2925,-5362,-3564,-4728,-4224,4599,-8933,-12092,935,-1763,-4187,-2047,-2883,-2909,null,-9926,-9967,5646,-33042,-9947,-20716,-16335,-25519,-18179,7439,-7917,-21853,-12026]
[null,"Ganhos e perdas na desativação e alienação de bens",-1734,0,-3065,-26350,0,0,-4022,-7286,4465,0,-5918,214,0,0,-2147,-270,0,0,0,0,0,0,9,0,0,0,-50,0,-12,12,-151,0,0,0,-236,47,34,15,1345,-23,null,10,-12,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6843,-5704,-2417,0,9,-50,-151,-140,1332,0,0,0,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",0,0,326252,0,-410,410,320556,0,0,0,0,0,0,0,0,0,0,0,340587,34068,0,0,0,0,0,0,0,0,0,278139,68946,0,884697,0,422,-17,408011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,320556,0,0,374655,0,278139,953643,408416,0,0,0,0,0]
[null,"EBITDA",{"$f":"C53-C49","v":-53677},{"$f":"D53-D49","v":-26938},270165,-43051,-39614,-20475,276866,{"$f":"J7+J10+J32-J49","v":-34769},-22259,-23810,-28751,-15407,-17337,-19262,-29256,-19534,-1453,-14295,307809,5646,-31251,-15076,-32656,-25981,-25675,-23753,-33578,-19778,-24886,255448,42764,-26014,850847,-26860,-59632,-23687,385219,-25473,-22933,-29046,-27498,-23520,15510,-33377,-24533,-22273,-16169,-15974,-13536,-9530,-23928,-24696,-11002,-14032,-30202,-25688,-14430,-17272,null,196028,-80757,-64538,267128,-108065,177206,840737,276427,-102997,-64673,-55209,-73658,-87592]
[null,"Margem EBITDA","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciação e amortização",{"$f":"SUM(C50:C52)","v":-581671},{"$f":"SUM(D50:D52)","v":-4271},{"$f":"SUM(E50:E52)","v":-4357},{"$f":"SUM(F50:F52)","v":-4401},{"$f":"SUM(G50:G52)","v":-4548},{"$f":"SUM(H50:H52)","v":-4229},-4275,-3904,-5251,-4136,-3870,-4489,-4159,-4426,-3640,-4705,-4567,-4450,-3469,-3494,-3542,-19764,-3818,-3132,-2722,-2618,-2440,-2520,-2168,-2173,-2334,-2099,-2255,-2272,-2277,-1736,-1736,-1711,-1661,-1760,-1572,-1570,-1556,-1547,-1554,-1552,-1549,-1532,-4556,-4555,-3380,-4869,-4875,-4869,-4548,-4592,-5355,-5425,null,-17566,-16944,-17362,-30269,-12290,-9301,-8960,-7460,-6563,-6209,-12192,-17993,-19920]
["Depreciação - Imobilizado em serviço","Depreciação",-578160,-972,-974,-1009,-1011,-1003,-1202,-414,-897,-669,-665,-1953,-1002,-1041,-1111,-1218,-1066,-1050,-926,-918,-923,-924,-1022,-996,-830,-792,-784,-958,-727,-731,-714,2156,-3573,-712,-717,-363,-18,-177,-130,-160,-84,-82,-5801,-86,-89,-88,-102,-86,-80,-80,-79,9495,-4875,-4869,0,0,0,0,null,-3182,-4661,-4445,-3691,-3640,-3200,-2843,-1275,-456,-6064,-348,-328,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-622,-654,-666,-661,-630,-623,-234,-405,-730,-487,-364,-408,-431,-678,222,-741,-759,-678,0,"-","-","-",0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,-1856,-1881,-1956,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-2889,-2645,-2717,-2731,-2907,-2603,-2839,-3085,-3624,-2980,-2841,-2128,-2726,-2707,-2751,-2746,-2742,-2722,-2543,-2576,-2619,-18840,-2796,-2136,-1892,-1826,-1656,-1562,-1441,-1442,-1620,-4255,1318,-1560,-1560,-1373,-1718,-1534,-1531,-1600,-1488,-1488,4245,-1461,-1465,-1464,-1447,-1446,-4476,-4475,-3301,-14364,0,0,0,0,0,0,null,-12528,-10402,-10961,-26578,-8650,-6101,-6117,-6185,-6107,-145,-11844,-17665,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C32+C46","v":-635348},{"$f":"D7+D10+D32+D46","v":-31209},265808,-47452,-44162,-24704,272591,{"$f":"J7+J10+J32","v":-38673},-27510,-27946,-32621,-19896,-21496,-23688,-32896,-24239,-6020,-18745,304340,2152,-34793,-34840,-36474,-29113,-28397,-26371,-36018,-22298,-27054,253275,40430,-28113,848592,-29132,-61909,-25423,383483,-27184,-24594,-30806,-29070,-25090,13954,-34924,-26087,-23825,-17718,-17506,-18092,-14085,-27308,-29565,-15877,-18901,-34750,-30280,-19785,-22697,null,178462,-97701,-81900,236859,-120355,167905,831777,268967,-109560,-70882,-67401,-91651,-107512]
[null,"Resultado das participações societárias",368507,471435,-683533,542415,438134,545432,581638,555259,372649,541552,780107,343148,260653,312575,564295,378028,192792,311882,234196,314306,225931,252534,257929,171360,175718,160545,46223,223300,131030,143701,406612,132748,47138,128167,383134,168144,-91497,142005,101441,244304,90361,121368,160576,47465,68278,162005,115845,118160,142548,193398,245892,97452.3836127143,154004.73178500886,175933,244758.22397727519,150950,119725,145043,null,2051098,1696483,1446997,1026967,765552,544254,714665,601786,557474,438324,569951,673282.11539772316,660476.22397727519]
[null,"Resultado financeiro líquido",{"$f":"C56+C57","v":40181},53931,{"$f":"E56+E57","v":-6619},{"$f":"F56+F57","v":26579},-8780,15932,-39366,-6469,304,-18385,-48081,-24037,-2457,-18406,-29988,264,1646,1955,-9817,-10056,57660,-3952,-26850,-2751,-5899,800,-3294,16677,-20619,-34146,-61326,-49883,-32808,-15883,-26555,-5396,-6879,-15236,-35363,-14106,-16685,-6003,-22598,-2151,-2295,4308,-15937,-8316,2193,8429,-15127,5170.9110816783432,3132.9948321658921,6396,-13887.386559295628,-4928,70485,-3980,null,-63916,-92981,-26123,33835,-34700,-41382,-159900,-54066,-72157,-22736,-13631,-427.09408615576467,47689.613440704372]
[null,"Receitas financeiras",46409,58641,4791,23030,4763,27936,-21186,8943,10967,7118,-18486,7540,6924,10513,-9205,15787,20477,20012,6403,18877,82733,22043,-1707,30323,32338,47451,36363,68335,41379,29602,5937,19075,23314,14352,13944,22867,16501,14822,10192,10657,10391,6301,6459,6131,6869,7626,4857,6501,8642,10647,6470,6280.9110816783432,5030.9948321658921,8646,4746.6134407043719,null,null,null,null,5842,6491,47071,130056,108405,175679,62678,68134,37541,27085,30647,26427.905913844235,4746.6134407043719]
[null,"Despesas financeiras",-6228,-4710,-11410,3549,-13543,-12004,-18180,-15412,-10663,-25503,-29595,-31577,-9381,-28919,-20783,-15523,-18831,-18057,-16220,-28933,-25073,-25995,-25143,-33074,-38237,-46651,-39657,-51658,-61998,-63748,-67263,-68958,-56122,-30235,-40499,-28263,-23380,-30058,-45555,-24763,-27076,-12304,-29057,-8282,-9164,-3318,-20794,-14817,-6449,-2218,-21597,-1110,-1898,-2250,-18634,null,null,null,null,-69758,-99472,-73194,-96221,-143105,-217061,-222578,-122200,-109698,-49821,-44278,-26855,-18634]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5965,-400,45876,-1188,null,0,0,0,0,0,0,0,0,0,0,0,0,50253]
[null,"LAIR",{"$f":"C53+C54+C55","v":-226660},494157,{"$f":"E53+E54+E55","v":-424344},{"$f":"F53+F54+F55","v":521542},385192,536660,814863,510117,345443,495221,699405,299215,236700,270481,501411,354053,188418,295092,528719,306402,248798,213742,194605,139496,141422,134974,443,217679,83357,362830,385716,54752,862922,83152,294670,137325,285107,99585,41484,199392,44606,90275,151932,10390,39896,142488,82190,92338,126649,187742,203457,73058.294694392651,141260.72661717475,163428,202085.83741797955,115342,216301,117178,null,2165644,1505801,1338974,1297661,610497,664309,1386542,816687,375757,344706,488919,581204.0213115674,650906.83741797949]
[null,"IR e Contribuição social",{"$f":"C61+C62","v":3906},-7331,27437,-7107,-4081,-13862,-5815,{"$f":"J61+J62","v":401},-953,561,567,557,538,554,-2118,-85,542,543,-4620,540,-21122,374,421,576,576,-215,35454,-13119,14489,-60769,-2661,571,-118963,447,22617,5683,-101485,0,11,0,0,0,-1243,0,0,0,-355,1,2149,0,-2778,-98,0,9545,-2881,4368,-4368,0,null,-5806,2216,-1118,-24828,1358,-23945,-120606,-73185,11,-1243,1795,6669,-2881]
[null,"Imposto de renda e contribuição social correntes",3436,-9102,26952,-9137,-3993,-13822,-5979,0,0,0,0,0,-24,0,-2118,-85,0,0,0,0,0,0,-19,0,0,-791,34878,-12545,13917,-61340,-3233,0,-10,447,22007,3808,-31763,0,-1995,0,0,0,-1243,0,0,0,-354,0,0,null,-2778,-98,0,-239,-2881,4368,-4368,0,null,-5979,-24,-2203,0,-810,-25090,-2796,-5948,-1995,-1243,-354,-3115,-2881]
[null,"Imposto de renda e contribuição social diferidos",470,1771,485,2030,-88,-40,164,401,-953,561,567,557,562,554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,2240,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido antes de minoritários",{"$f":"C59+C60","v":-222754},486826,{"$f":"E59+E60","v":-396907},{"$f":"F59+F60","v":514435},381111,522798,809048,510518,344490,495782,699972,299772,237238,271035,499293,353968,188960,295635,524099,306942,227676,214116,195026,140072,141998,134759,35897,230798,97846,302061,383055,55323,743959,83599,317287,143008,183622,99585,41495,199392,44606,90275,150689,10390,39896,142488,81835,92339,128798,187742,200679,72960.294694392651,141260.72661717475,172973,199204.83741797955,119710,211933,117178,null,2159838,1508017,1337856,1272833,611855,666602,1265936,743502,375768,343463,490714,587873.0213115674,648025.83741797949]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,"",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C63","v":-222754},486826,{"$f":"E63","v":-396907},{"$f":"F63","v":514435},381111,522798,809048,510518,344490,495782,699972,299772,237238,271035,499293,353968,188960,295635,524099,306942,227676,214116,195026,140072,141998,134759,35897,230798,97846,302061,383055,55323,743959,83599,317287,143008,183622,99585,41495,199392,44606,90275,150689,10390,39896,142488,81835,92339,128798,187742,200679,72960.294694392651,141260.72661717475,172973,199204.83741797955,119710,211933,117178,null,2159838,1508017,1337856,1272833,611855,666602,1265936,743502,375768,343463,490714,587873.0213115674,648025.83741797949]

{"sheet":"Controladora EN","index":5,"n_rows":67,"n_cols":74,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP Energias do Brasil - Holding"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"Controladora!C7","v":1189},{"$f":"Controladora!D7","v":2812},{"$f":"Controladora!E7","v":1296},{"$f":"Controladora!F7","v":742},{"$f":"Controladora!G7","v":799},{"$f":"Controladora!H7","v":1563},{"$f":"Controladora!I7","v":773},{"$f":"Controladora!J7","v":790},{"$f":"Controladora!K7","v":683},{"$f":"Controladora!L7","v":735},{"$f":"Controladora!M7","v":481},{"$f":"Controladora!N7","v":1000},640,705,807,1980,1060,787,1219,1183,1023,1723,578,1442,1817,1840,1237,2841,790,952,-231,2871,903,285,7750,-493,345,238,238,177,238,339,1540,96,141,0,1384,0,0,0,0,0,0,0,0,0,0,0,null,2981,{"$f":"Controladora!BK7","v":2826},4634,5148,5677,5820,3828,7840,992,1777,1384,0,0]
[null,"Infrastructure revenue",{"$f":"Controladora!C8","v":0},{"$f":"Controladora!D8","v":0},{"$f":"Controladora!E8","v":0},{"$f":"Controladora!F8","v":0},{"$f":"Controladora!G8","v":0},{"$f":"Controladora!H8","v":0},{"$f":"Controladora!I8","v":0},{"$f":"Controladora!J8","v":0},{"$f":"Controladora!K8","v":0},{"$f":"Controladora!L8","v":0},{"$f":"Controladora!M8","v":0},{"$f":"Controladora!N8","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"Controladora!C9","v":0},{"$f":"Controladora!D9","v":0},{"$f":"Controladora!E9","v":0},{"$f":"Controladora!F9","v":0},{"$f":"Controladora!G9","v":0},{"$f":"Controladora!H9","v":0},{"$f":"Controladora!I9","v":0},{"$f":"Controladora!J9","v":0},{"$f":"Controladora!K9","v":0},{"$f":"Controladora!L9","v":0},{"$f":"Controladora!M9","v":0},{"$f":"Controladora!N9","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK9","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"Controladora!C10","v":0},{"$f":"Controladora!D10","v":0},{"$f":"Controladora!E10","v":0},{"$f":"Controladora!F10","v":0},{"$f":"Controladora!G10","v":0},{"$f":"Controladora!H10","v":0},{"$f":"Controladora!I10","v":0},{"$f":"Controladora!J10","v":0},{"$f":"Controladora!K10","v":0},{"$f":"Controladora!L10","v":0},{"$f":"Controladora!M10","v":0},{"$f":"Controladora!N10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK10","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy purchased to resell",{"$f":"Controladora!C11","v":0},{"$f":"Controladora!D11","v":0},{"$f":"Controladora!E11","v":0},{"$f":"Controladora!F11","v":0},{"$f":"Controladora!G11","v":0},{"$f":"Controladora!H11","v":0},{"$f":"Controladora!I11","v":0},{"$f":"Controladora!J11","v":0},{"$f":"Controladora!K11","v":0},{"$f":"Controladora!L11","v":0},{"$f":"Controladora!M11","v":0},{"$f":"Controladora!N11","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Itaipu - Foreign Exchange",{"$f":"Controladora!C12","v":0},{"$f":"Controladora!D12","v":0},{"$f":"Controladora!E12","v":0},{"$f":"Controladora!F12","v":0},{"$f":"Controladora!G12","v":0},{"$f":"Controladora!H12","v":0},{"$f":"Controladora!I12","v":0},{"$f":"Controladora!J12","v":0},{"$f":"Controladora!K12","v":0},{"$f":"Controladora!L12","v":0},{"$f":"Controladora!M12","v":0},{"$f":"Controladora!N12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"National Currency",{"$f":"Controladora!C13","v":0},{"$f":"Controladora!D13","v":0},{"$f":"Controladora!E13","v":0},{"$f":"Controladora!F13","v":0},{"$f":"Controladora!G13","v":0},{"$f":"Controladora!H13","v":0},{"$f":"Controladora!I13","v":0},{"$f":"Controladora!J13","v":0},{"$f":"Controladora!K13","v":0},{"$f":"Controladora!L13","v":0},{"$f":"Controladora!M13","v":0},{"$f":"Controladora!N13","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK13","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Controladora!C14","v":0},{"$f":"Controladora!D14","v":0},{"$f":"Controladora!E14","v":0},{"$f":"Controladora!F14","v":0},{"$f":"Controladora!G14","v":0},{"$f":"Controladora!H14","v":0},{"$f":"Controladora!I14","v":0},{"$f":"Controladora!J14","v":0},{"$f":"Controladora!K14","v":0},{"$f":"Controladora!L14","v":0},{"$f":"Controladora!M14","v":0},{"$f":"Controladora!N14","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK14","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Auction",{"$f":"Controladora!C15","v":0},{"$f":"Controladora!D15","v":0},{"$f":"Controladora!E15","v":0},{"$f":"Controladora!F15","v":0},{"$f":"Controladora!G15","v":0},{"$f":"Controladora!H15","v":0},{"$f":"Controladora!I15","v":0},{"$f":"Controladora!J15","v":0},{"$f":"Controladora!K15","v":0},{"$f":"Controladora!L15","v":0},{"$f":"Controladora!M15","v":0},{"$f":"Controladora!N15","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"Controladora!C16","v":0},{"$f":"Controladora!D16","v":0},{"$f":"Controladora!E16","v":0},{"$f":"Controladora!F16","v":0},{"$f":"Controladora!G16","v":0},{"$f":"Controladora!H16","v":0},{"$f":"Controladora!I16","v":0},{"$f":"Controladora!J16","v":0},{"$f":"Controladora!K16","v":0},{"$f":"Controladora!L16","v":0},{"$f":"Controladora!M16","v":0},{"$f":"Controladora!N16","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"Controladora!C17","v":0},{"$f":"Controladora!D17","v":0},{"$f":"Controladora!E17","v":0},{"$f":"Controladora!F17","v":0},{"$f":"Controladora!G17","v":0},{"$f":"Controladora!H17","v":0},{"$f":"Controladora!I17","v":0},{"$f":"Controladora!J17","v":0},{"$f":"Controladora!K17","v":0},{"$f":"Controladora!L17","v":0},{"$f":"Controladora!M17","v":0},{"$f":"Controladora!N17","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"Controladora!C18","v":0},{"$f":"Controladora!D18","v":0},{"$f":"Controladora!E18","v":0},{"$f":"Controladora!F18","v":0},{"$f":"Controladora!G18","v":0},{"$f":"Controladora!H18","v":0},{"$f":"Controladora!I18","v":0},{"$f":"Controladora!J18","v":0},{"$f":"Controladora!K18","v":0},{"$f":"Controladora!L18","v":0},{"$f":"Controladora!M18","v":0},{"$f":"Controladora!N18","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Other suppliers",{"$f":"Controladora!C19","v":0},{"$f":"Controladora!D19","v":0},{"$f":"Controladora!E19","v":0},{"$f":"Controladora!F19","v":0},{"$f":"Controladora!G19","v":0},{"$f":"Controladora!H19","v":0},{"$f":"Controladora!I19","v":0},{"$f":"Controladora!J19","v":0},{"$f":"Controladora!K19","v":0},{"$f":"Controladora!L19","v":0},{"$f":"Controladora!M19","v":0},{"$f":"Controladora!N19","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"Controladora!C20","v":0},{"$f":"Controladora!D20","v":0},{"$f":"Controladora!E20","v":0},{"$f":"Controladora!F20","v":0},{"$f":"Controladora!G20","v":0},{"$f":"Controladora!H20","v":0},{"$f":"Controladora!I20","v":0},{"$f":"Controladora!J20","v":0},{"$f":"Controladora!K20","v":0},{"$f":"Controladora!L20","v":0},{"$f":"Controladora!M20","v":0},{"$f":"Controladora!N20","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"Controladora!C21","v":0},{"$f":"Controladora!D21","v":0},{"$f":"Controladora!E21","v":0},{"$f":"Controladora!F21","v":0},{"$f":"Controladora!G21","v":0},{"$f":"Controladora!H21","v":0},{"$f":"Controladora!I21","v":0},{"$f":"Controladora!J21","v":0},{"$f":"Controladora!K21","v":0},{"$f":"Controladora!L21","v":0},{"$f":"Controladora!M21","v":0},{"$f":"Controladora!N21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK21","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Others",{"$f":"Controladora!C22","v":0},{"$f":"Controladora!D22","v":0},{"$f":"Controladora!E22","v":0},{"$f":"Controladora!F22","v":0},{"$f":"Controladora!G22","v":0},{"$f":"Controladora!H22","v":0},{"$f":"Controladora!I22","v":0},{"$f":"Controladora!J22","v":0},{"$f":"Controladora!K22","v":0},{"$f":"Controladora!L22","v":0},{"$f":"Controladora!M22","v":0},{"$f":"Controladora!N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK22","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Efficiency Energy Program",{"$f":"Controladora!C23","v":0},{"$f":"Controladora!D23","v":0},{"$f":"Controladora!E23","v":0},{"$f":"Controladora!F23","v":0},{"$f":"Controladora!G23","v":0},{"$f":"Controladora!H23","v":0},{"$f":"Controladora!I23","v":0},{"$f":"Controladora!J23","v":0},{"$f":"Controladora!K23","v":0},{"$f":"Controladora!L23","v":0},{"$f":"Controladora!M23","v":0},{"$f":"Controladora!N23","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK23","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"Controladora!C24","v":0},{"$f":"Controladora!D24","v":0},{"$f":"Controladora!E24","v":0},{"$f":"Controladora!F24","v":0},{"$f":"Controladora!G24","v":0},{"$f":"Controladora!H24","v":0},{"$f":"Controladora!I24","v":0},{"$f":"Controladora!J24","v":0},{"$f":"Controladora!K24","v":0},{"$f":"Controladora!L24","v":0},{"$f":"Controladora!M24","v":0},{"$f":"Controladora!N24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Inspection fee",{"$f":"Controladora!C25","v":0},{"$f":"Controladora!D25","v":0},{"$f":"Controladora!E25","v":0},{"$f":"Controladora!F25","v":0},{"$f":"Controladora!G25","v":0},{"$f":"Controladora!H25","v":0},{"$f":"Controladora!I25","v":0},{"$f":"Controladora!J25","v":0},{"$f":"Controladora!K25","v":0},{"$f":"Controladora!L25","v":0},{"$f":"Controladora!M25","v":0},{"$f":"Controladora!N25","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Granting rights",{"$f":"Controladora!C26","v":0},{"$f":"Controladora!D26","v":0},{"$f":"Controladora!E26","v":0},{"$f":"Controladora!F26","v":0},{"$f":"Controladora!G26","v":0},{"$f":"Controladora!H26","v":0},{"$f":"Controladora!I26","v":0},{"$f":"Controladora!J26","v":0},{"$f":"Controladora!K26","v":0},{"$f":"Controladora!L26","v":0},{"$f":"Controladora!M26","v":0},{"$f":"Controladora!N26","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK26","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"Controladora!C27","v":0},{"$f":"Controladora!D27","v":0},{"$f":"Controladora!E27","v":0},{"$f":"Controladora!F27","v":0},{"$f":"Controladora!G27","v":0},{"$f":"Controladora!H27","v":0},{"$f":"Controladora!I27","v":0},{"$f":"Controladora!J27","v":0},{"$f":"Controladora!K27","v":0},{"$f":"Controladora!L27","v":0},{"$f":"Controladora!M27","v":0},{"$f":"Controladora!N27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Others",{"$f":"Controladora!C28","v":0},{"$f":"Controladora!D28","v":0},{"$f":"Controladora!E28","v":0},{"$f":"Controladora!F28","v":0},{"$f":"Controladora!G28","v":0},{"$f":"Controladora!H28","v":0},{"$f":"Controladora!I28","v":0},{"$f":"Controladora!J28","v":0},{"$f":"Controladora!K28","v":0},{"$f":"Controladora!L28","v":0},{"$f":"Controladora!M28","v":0},{"$f":"Controladora!N28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"Controladora!C29","v":0},{"$f":"Controladora!D29","v":0},{"$f":"Controladora!E29","v":0},{"$f":"Controladora!F29","v":0},{"$f":"Controladora!G29","v":0},{"$f":"Controladora!H29","v":0},{"$f":"Controladora!I29","v":0},{"$f":"Controladora!J29","v":0},{"$f":"Controladora!K29","v":0},{"$f":"Controladora!L29","v":0},{"$f":"Controladora!M29","v":0},{"$f":"Controladora!N29","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"Controladora!C30","v":0},{"$f":"Controladora!D30","v":0},{"$f":"Controladora!E30","v":0},{"$f":"Controladora!F30","v":0},{"$f":"Controladora!G30","v":0},{"$f":"Controladora!H30","v":0},{"$f":"Controladora!I30","v":0},{"$f":"Controladora!J30","v":0},{"$f":"Controladora!K30","v":0},{"$f":"Controladora!L30","v":0},{"$f":"Controladora!M30","v":0},{"$f":"Controladora!N30","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"Controladora!C31","v":1189},{"$f":"Controladora!D31","v":2812},{"$f":"Controladora!E31","v":1296},{"$f":"Controladora!F31","v":742},{"$f":"Controladora!G31","v":799},{"$f":"Controladora!H31","v":1563},{"$f":"Controladora!I31","v":773},{"$f":"Controladora!J31","v":790},{"$f":"Controladora!K31","v":683},{"$f":"Controladora!L31","v":735},{"$f":"Controladora!M31","v":481},{"$f":"Controladora!N31","v":1000},640,705,807,1980,1060,787,1219,1183,1023,1723,578,1442,1817,1840,1237,2841,790,952,-231,2871,903,285,7750,-493,345,238,238,177,238,339,1540,96,141,0,1384,0,0,0,0,0,0,0,0,0,0,0,null,2981,{"$f":"Controladora!BK31","v":2826},4634,5148,5677,5820,3828,7840,992,1777,1384,0,0]
[null,"Manageable expenditures",{"$f":"Controladora!C32","v":-636537},{"$f":"Controladora!D32","v":-34021},{"$f":"Controladora!E32","v":-61740},{"$f":"Controladora!F32","v":-48194},{"$f":"Controladora!G32","v":-44551},{"$f":"Controladora!H32","v":-26677},{"$f":"Controladora!I32","v":-48738},{"$f":"Controladora!J32","v":-39463},{"$f":"Controladora!K32","v":-28193},{"$f":"Controladora!L32","v":-28681},{"$f":"Controladora!M32","v":-33102},{"$f":"Controladora!N32","v":-20896},-22136,-24393,-33703,-26219,-7080,-19532,-37466,-33099,-35816,-36563,-37052,-30555,-30214,-28211,-43723,-25139,-27844,-25816,-28285,-30984,-37008,-29417,-70081,-24913,-24873,-27422,-24832,-30983,-29308,-25429,12414,-35020,-26228,-23825,-19102,-17506,-18092,-14085,-27308,-29565,-15877,-18901,-34750,-30280,-19785,-22697,null,175481,{"$f":"Controladora!BK32","v":-100527},-86534,-142944,-126032,-122522,-125694,-147289,-110552,-72659,-68785,-91651,-107512]
[null,"Total PMTO",{"$f":"Controladora!C33","v":-53132},{"$f":"Controladora!D33","v":-29750},{"$f":"Controladora!E33","v":-54318},{"$f":"Controladora!F33","v":-17443},{"$f":"Controladora!G33","v":-40003},{"$f":"Controladora!H33","v":-22448},{"$f":"Controladora!I33","v":-40441},{"$f":"Controladora!J33","v":-28273},{"$f":"Controladora!K33","v":-27407},{"$f":"Controladora!L33","v":-24545},{"$f":"Controladora!M33","v":-23314},{"$f":"Controladora!N33","v":-16621},-17977,-19967,-27916,-21244,-2513,-15082,-33997,-29605,-32274,-16799,-33243,-27423,-27492,-25593,-41233,-22619,-25664,-23655,-25800,-28885,-34753,-27145,-67568,-23224,-23171,-25726,-24516,-29223,-27736,-23859,13970,-33473,-24674,-22273,-17553,-15974,-13536,-9530,-23928,-24696,-11002,-14032,-30202,-25688,-14430,-17272,null,-120666,{"$f":"Controladora!BK33","v":-77879},-66755,-112675,-113751,-113171,-116583,-139689,-105334,-66450,-56593,-73658,-87592]
[null,"Personnel",{"$f":"Controladora!C34","v":-21475},{"$f":"Controladora!D34","v":-11593},{"$f":"Controladora!E34","v":-21505},{"$f":"Controladora!F34","v":-13806},{"$f":"Controladora!G34","v":-16289},{"$f":"Controladora!H34","v":-15938},{"$f":"Controladora!I34","v":-19102},{"$f":"Controladora!J34","v":-14594},{"$f":"Controladora!K34","v":-13926},{"$f":"Controladora!L34","v":-13202},{"$f":"Controladora!M34","v":-10197},{"$f":"Controladora!N34","v":-8492},-7776,-8110,-10337,-9686,-8730,-7935,-9530,-14053,-16433,-9673,-12699,-11754,-11122,-11386,-12253,-11951,-11939,-10781,-11335,-11337,-9992,-10579,-12528,-10211,-8539,-9168,-8464,-8581,-5748,-6950,-5067,-11696,-9630,-10126,-6753,-5504,-4075,-7286,-5969,-5109,-5446,-5103,-4790,-3751,-4302,-8440,null,-60824,{"$f":"Controladora!BK34","v":-34575},-36688,-49689,-46961,-46924,-43243,-40446,-29743,-36519,-23618,-21627,-21283]
[null,"Material",{"$f":"Controladora!C35","v":-210},{"$f":"Controladora!D35","v":-193},{"$f":"Controladora!E35","v":-226},{"$f":"Controladora!F35","v":-74},{"$f":"Controladora!G35","v":-110},{"$f":"Controladora!H35","v":-49},{"$f":"Controladora!I35","v":-122},{"$f":"Controladora!J35","v":-144},{"$f":"Controladora!K35","v":-104},{"$f":"Controladora!L35","v":-559},{"$f":"Controladora!M35","v":111},{"$f":"Controladora!N35","v":-151},-69,-295,-61,-90,-37,-107,-11,182,-70,-293,-324,-205,-201,-163,-297,-141,-192,-182,-287,-203,-246,-199,-324,-155,-234,-258,-179,-846,-770,-121,-240,-645,-470,-225,-129,-60,-110,-158,-428,-179,-137,-223,-302,-157,-77,-81,null,-929,{"$f":"Controladora!BK35","v":-404},-295,-192,-893,-812,-935,-971,-1916,-1580,-457,-967,-617]
[null,"Third-party services",{"$f":"Controladora!C36","v":-13413},{"$f":"Controladora!D36","v":-15104},{"$f":"Controladora!E36","v":-28936},{"$f":"Controladora!F36","v":-5858},{"$f":"Controladora!G36","v":-10147},{"$f":"Controladora!H36","v":-5935},{"$f":"Controladora!I36","v":-18240},{"$f":"Controladora!J36","v":-10060},{"$f":"Controladora!K36","v":-10953},{"$f":"Controladora!L36","v":-7136},{"$f":"Controladora!M36","v":-12854},{"$f":"Controladora!N36","v":-5699},-7819,-9355,-16225,-6776,-7317,-3527,4704,-9724,-13189,-4952,-13600,-11656,-12318,-10432,-18391,-10018,-8392,-9536,-11188,-11544,-13078,-11489,-39081,-8646,-8986,-8420,-9599,-9106,-14899,-10181,-7875,-7437,-8912,-5422,-6813,-5990,-5363,-5814,-8053,-8013,-5748,-5025,-10087,-6790,-6559,-5231,null,-46389,{"$f":"Controladora!BK36","v":-35727},-33845,-23161,-48006,-46337,-47299,-65133,-43785,-29646,-23980,-26839,-28667]
[null,"Provisions",{"$f":"Controladora!C37","v":-2409},{"$f":"Controladora!D37","v":687},{"$f":"Controladora!E37","v":-292},{"$f":"Controladora!F37","v":-327},{"$f":"Controladora!G37","v":-2838},{"$f":"Controladora!H37","v":0},{"$f":"Controladora!I37","v":-242},{"$f":"Controladora!J37","v":-299},{"$f":"Controladora!K37","v":-57},{"$f":"Controladora!L37","v":-270},{"$f":"Controladora!M37","v":3455},{"$f":"Controladora!N37","v":-257},-63,159,-96,-872,1653,-1622,-1323,-210,-1084,160,-1227,-625,-224,-944,-974,6429,-1120,-494,16,-992,1830,373,-4910,4498,-341,-746,1106,-1582,-1248,-1495,1612,-1752,-1909,-422,388,972,543,85,222,1424,143,-1180,-9937,-12283,0,0,null,-868,{"$f":"Controladora!BK37","v":3294},-937,-2457,-3020,3841,1227,-1499,-3219,-2471,1988,609,-22220]
[null,"Provision for doubtful account/net losses",{"$f":"Controladora!C38","v":0},{"$f":"Controladora!D38","v":0},{"$f":"Controladora!E38","v":0},{"$f":"Controladora!F38","v":0},{"$f":"Controladora!G38","v":0},{"$f":"Controladora!H38","v":0},{"$f":"Controladora!I38","v":0},{"$f":"Controladora!J38","v":0},{"$f":"Controladora!K38","v":0},{"$f":"Controladora!L38","v":0},{"$f":"Controladora!M38","v":0},{"$f":"Controladora!N38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121,-121,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK38","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Provision for contingencies",{"$f":"Controladora!C39","v":-2409},{"$f":"Controladora!D39","v":687},{"$f":"Controladora!E39","v":-292},{"$f":"Controladora!F39","v":-327},{"$f":"Controladora!G39","v":-2838},{"$f":"Controladora!H39","v":0},{"$f":"Controladora!I39","v":-242},{"$f":"Controladora!J39","v":-299},{"$f":"Controladora!K39","v":-57},{"$f":"Controladora!L39","v":-270},{"$f":"Controladora!M39","v":3455},{"$f":"Controladora!N39","v":-257},-63,159,-96,-872,0,0,0,-210,-1084,160,0,-625,-224,-944,-974,6429,-1120,-494,16,-992,1830,373,-4910,4498,-341,-746,1106,-1582,-1248,-1495,1612,-1752,-2030,-301,388,972,543,0,222,1424,143,-1180,-9937,-12283,0,0,null,-868,{"$f":"Controladora!BK39","v":3294},-968,-1134,-1793,3841,1227,-1499,-3219,-2471,1903,609,-22220]
[null,"Other",{"$f":"Controladora!C40","v":-15625},{"$f":"Controladora!D40","v":-3547},{"$f":"Controladora!E40","v":-3359},{"$f":"Controladora!F40","v":2622},{"$f":"Controladora!G40","v":-10619},{"$f":"Controladora!H40","v":-526},{"$f":"Controladora!I40","v":-2735},{"$f":"Controladora!J40","v":-3176},{"$f":"Controladora!K40","v":-2367},{"$f":"Controladora!L40","v":-3378},{"$f":"Controladora!M40","v":-3829},{"$f":"Controladora!N40","v":-2022},-2250,-2366,-1197,-3820,11918,-1891,-27837,-5800,-1498,-2041,-5393,-3183,-3627,-2668,-9318,-6938,-4021,-2662,-3006,0,-13267,-5251,-10725,-8710,-5071,-7134,-7380,-9108,-5071,-5112,25540,-11943,-3753,-6078,-4246,-5392,-4531,3643,-9700,-12819,186,-2501,-5086,-2707,-3492,-3520,null,-11656,{"$f":"Controladora!BK40","v":-10467},5010,-37176,-14871,-22939,-21524,-31640,-26671,3766,-10526,-24834,-14805]
[null,"Rent and leasing",{"$f":"Controladora!C41","v":2},{"$f":"Controladora!D41","v":82},{"$f":"Controladora!E41","v":284},{"$f":"Controladora!F41","v":322},{"$f":"Controladora!G41","v":-914},{"$f":"Controladora!H41","v":1251},{"$f":"Controladora!I41","v":-179},{"$f":"Controladora!J41","v":-680},{"$f":"Controladora!K41","v":-302},{"$f":"Controladora!L41","v":-569},{"$f":"Controladora!M41","v":-372},{"$f":"Controladora!N41","v":16},106,-250,-79,-432,-106,-19,-1156,-3705,1919,-1192,-1330,-1097,-1211,-1286,-1518,-1262,1510,-953,562,-2908,-2863,-2888,-1534,-1470,-1467,-1650,-2142,-2189,-3046,-1102,-1072,-1057,-828,-716,-682,-664,-307,-956,-767,-727,-749,-738,-899,-660,-609,-611,null,-1730,{"$f":"Controladora!BK41","v":-500},-636,-4134,-4924,-2223,-8097,-6121,-8479,-3673,-2609,-2981,-2779]
[null,"Others",{"$f":"Controladora!C42","v":-15627},{"$f":"Controladora!D42","v":-3629},{"$f":"Controladora!E42","v":-3643},{"$f":"Controladora!F42","v":2300},{"$f":"Controladora!G42","v":-9705},{"$f":"Controladora!H42","v":-1777},{"$f":"Controladora!I42","v":-2556},{"$f":"Controladora!J42","v":-2496},{"$f":"Controladora!K42","v":-2065},{"$f":"Controladora!L42","v":-2809},{"$f":"Controladora!M42","v":-3457},{"$f":"Controladora!N42","v":-2038},-2356,-2116,-1118,-3388,12024,-1872,-26681,-2095,-3417,-849,-4063,-2086,-2416,-1382,-7800,-5676,-5531,-1709,-3568,0,-10404,-2363,-9191,-7240,-3604,-5484,-5238,-6896,-2025,-4020,26624,-10898,-2925,-5362,-3564,-4728,-4224,4599,-8933,-12092,935,-1763,-4187,-2047,-2883,-2909,null,-9926,{"$f":"Controladora!BK42","v":-9967},5646,-33042,-9947,-20716,-16335,-25519,-18179,7439,-7917,-21853,-12026]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Controladora!C43","v":-1734},{"$f":"Controladora!D43","v":0},{"$f":"Controladora!E43","v":-3065},{"$f":"Controladora!F43","v":-26350},{"$f":"Controladora!G43","v":0},{"$f":"Controladora!H43","v":0},{"$f":"Controladora!I43","v":-4022},{"$f":"Controladora!J43","v":-7286},{"$f":"Controladora!K43","v":4465},{"$f":"Controladora!L43","v":0},{"$f":"Controladora!M43","v":-5918},{"$f":"Controladora!N43","v":214},0,0,-2147,-270,0,0,0,0,0,0,9,0,0,0,-50,0,-12,12,-151,0,0,0,-236,47,34,15,1345,-23,0,10,-12,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,313713,{"$f":"Controladora!BK43","v":-5704},-2417,0,9,-50,-151,-140,1332,0,0,0,0]
[null,"Value of Indemnified financial asset",{"$f":"Controladora!C44","v":0},{"$f":"Controladora!D44","v":0},{"$f":"Controladora!E44","v":0},{"$f":"Controladora!F44","v":0},{"$f":"Controladora!G44","v":0},{"$f":"Controladora!H44","v":0},{"$f":"Controladora!I44","v":0},{"$f":"Controladora!J44","v":0},{"$f":"Controladora!K44","v":0},{"$f":"Controladora!L44","v":0},{"$f":"Controladora!M44","v":0},{"$f":"Controladora!N44","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK44","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"Controladora!C45","v":0},{"$f":"Controladora!D45","v":0},{"$f":"Controladora!E45","v":0},{"$f":"Controladora!F45","v":0},{"$f":"Controladora!G45","v":0},{"$f":"Controladora!H45","v":0},{"$f":"Controladora!I45","v":0},{"$f":"Controladora!J45","v":0},{"$f":"Controladora!K45","v":0},{"$f":"Controladora!L45","v":0},{"$f":"Controladora!M45","v":0},{"$f":"Controladora!N45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK45","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"Controladora!C46","v":0},{"$f":"Controladora!D46","v":0},{"$f":"Controladora!E46","v":326252},{"$f":"Controladora!F46","v":0},{"$f":"Controladora!G46","v":-410},{"$f":"Controladora!H46","v":410},{"$f":"Controladora!I46","v":320556},{"$f":"Controladora!J46","v":0},{"$f":"Controladora!K46","v":0},{"$f":"Controladora!L46","v":0},{"$f":"Controladora!M46","v":0},{"$f":"Controladora!N46","v":0},0,0,0,0,0,0,340587,34068,0,0,0,0,0,0,0,0,0,278139,68946,0,884697,0,422,-17,408011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK46","v":0},0,374655,0,278139,953643,408416,0,0,0,0,0]
[null,"EBITDA",{"$f":"Controladora!C47","v":-53677},{"$f":"Controladora!D47","v":-26938},{"$f":"Controladora!E47","v":270165},{"$f":"Controladora!F47","v":-43051},{"$f":"Controladora!G47","v":-39614},{"$f":"Controladora!H47","v":-20475},{"$f":"Controladora!I47","v":276866},{"$f":"Controladora!J47","v":-34769},{"$f":"Controladora!K47","v":-22259},{"$f":"Controladora!L47","v":-23810},{"$f":"Controladora!M47","v":-28751},{"$f":"Controladora!N47","v":-15407},-17337,-19262,-29256,-19534,-1453,-14295,307809,5646,-31251,-15076,-32656,-25981,-25675,-23753,-33578,-19778,-24886,255448,42764,-26014,850847,-26860,-59632,-23687,385219,-25473,-22933,-29046,-27498,-23520,15510,-33377,-24533,-22273,-16169,-15974,-13536,-9530,-23928,-24696,-11002,-14032,-30202,-25688,-14430,-17272,null,196028,{"$f":"Controladora!BK47","v":-80757},-64538,267128,-108065,177206,840737,276427,-102997,-64673,-55209,-73658,-87592]
[null,"EBITDA Margin",{"$f":"Controladora!C48","v":"n.d"},{"$f":"Controladora!D48","v":"n.d"},{"$f":"Controladora!E48","v":"n.d"},{"$f":"Controladora!F48","v":"n.d"},{"$f":"Controladora!G48","v":"n.d"},{"$f":"Controladora!H48","v":"n.d"},{"$f":"Controladora!I48","v":"n.d"},{"$f":"Controladora!J48","v":"n.d"},{"$f":"Controladora!K48","v":"n.d"},{"$f":"Controladora!L48","v":"n.d"},{"$f":"Controladora!M48","v":"n.d"},{"$f":"Controladora!N48","v":"n.d"},"n.d","n.d","n.d","n.d","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.",null,0,{"$f":"Controladora!BK48","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation and amortization",{"$f":"Controladora!C49","v":-581671},{"$f":"Controladora!D49","v":-4271},{"$f":"Controladora!E49","v":-4357},{"$f":"Controladora!F49","v":-4401},{"$f":"Controladora!G49","v":-4548},{"$f":"Controladora!H49","v":-4229},{"$f":"Controladora!I49","v":-4275},{"$f":"Controladora!J49","v":-3904},{"$f":"Controladora!K49","v":-5251},{"$f":"Controladora!L49","v":-4136},{"$f":"Controladora!M49","v":-3870},{"$f":"Controladora!N49","v":-4489},-4159,-4426,-3640,-4705,-4567,-4450,-3469,-3494,-3542,-19764,-3818,-3132,-2722,-2618,-2440,-2520,-2168,-2173,-2334,-2099,-2255,-2272,-2277,-1736,-1736,-1711,-1661,-1760,-1572,-1570,-1556,-1547,-1554,-1552,-1549,-1532,-4556,-4555,-3380,-4869,-4875,-4869,-4548,-4592,-5355,-5425,null,-17566,{"$f":"Controladora!BK49","v":-16944},-17362,-30269,-12290,-9301,-8960,-7460,-6563,-6209,-12192,-17993,-19920]
[null,"Depreciation",{"$f":"Controladora!C50","v":-578160},{"$f":"Controladora!D50","v":-972},{"$f":"Controladora!E50","v":-974},{"$f":"Controladora!F50","v":-1009},{"$f":"Controladora!G50","v":-1011},{"$f":"Controladora!H50","v":-1003},{"$f":"Controladora!I50","v":-1202},{"$f":"Controladora!J50","v":-414},{"$f":"Controladora!K50","v":-897},{"$f":"Controladora!L50","v":-669},{"$f":"Controladora!M50","v":-665},{"$f":"Controladora!N50","v":-1953},-1002,-1041,-1111,-1218,-1066,-1050,-926,-918,-923,-924,-1022,-996,-830,-792,-784,-958,-727,-731,-714,2156,-3573,-712,-717,-363,-18,-177,-130,-160,-84,-82,-5801,-86,-89,-88,-102,-86,-80,-80,-79,9495,-4875,-4869,0,0,0,0,null,-3182,{"$f":"Controladora!BK50","v":-4661},-4445,-3691,-3640,-3200,-2843,-1275,-456,-6064,-348,-328,0]
[null,"Depreciation - Asset right of usage",{"$f":"Controladora!C51","v":-622},{"$f":"Controladora!D51","v":-654},{"$f":"Controladora!E51","v":-666},{"$f":"Controladora!F51","v":-661},{"$f":"Controladora!G51","v":-630},{"$f":"Controladora!H51","v":-623},{"$f":"Controladora!I51","v":-234},{"$f":"Controladora!J51","v":-405},{"$f":"Controladora!K51","v":-730},{"$f":"Controladora!L51","v":-487},{"$f":"Controladora!M51","v":-364},{"$f":"Controladora!N51","v":-408},-431,-678,222,-741,-759,-678,0,"-","-","-",0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,-1856,{"$f":"Controladora!BK51","v":-1881},-1956,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"Controladora!C52","v":-2889},{"$f":"Controladora!D52","v":-2645},{"$f":"Controladora!E52","v":-2717},{"$f":"Controladora!F52","v":-2731},{"$f":"Controladora!G52","v":-2907},{"$f":"Controladora!H52","v":-2603},{"$f":"Controladora!I52","v":-2839},{"$f":"Controladora!J52","v":-3085},{"$f":"Controladora!K52","v":-3624},{"$f":"Controladora!L52","v":-2980},{"$f":"Controladora!M52","v":-2841},{"$f":"Controladora!N52","v":-2128},-2726,-2707,-2751,-2746,-2742,-2722,-2543,-2576,-2619,-18840,-2796,-2136,-1892,-1826,-1656,-1562,-1441,-1442,-1620,-4255,1318,-1560,-1560,-1373,-1718,-1534,-1531,-1600,-1488,-1488,4245,-1461,-1465,-1464,-1447,-1446,-4476,-4475,-3301,-14364,0,0,0,0,0,0,null,-12528,{"$f":"Controladora!BK52","v":-10402},-10961,-26578,-8650,-6101,-6117,-6185,-6107,-145,-11844,-17665,0]
[null,"Result from Service - EBIT",{"$f":"Controladora!C53","v":-635348},{"$f":"Controladora!D53","v":-31209},{"$f":"Controladora!E53","v":265808},{"$f":"Controladora!F53","v":-47452},{"$f":"Controladora!G53","v":-44162},{"$f":"Controladora!H53","v":-24704},{"$f":"Controladora!I53","v":272591},{"$f":"Controladora!J53","v":-38673},{"$f":"Controladora!K53","v":-27510},{"$f":"Controladora!L53","v":-27946},{"$f":"Controladora!M53","v":-32621},{"$f":"Controladora!N53","v":-19896},-21496,-23688,-32896,-24239,-6020,-18745,304340,2152,-34793,-34840,-36474,-29113,-28397,-26371,-36018,-22298,-27054,253275,40430,-28113,848592,-29132,-61909,-25423,383483,-27184,-24594,-30806,-29070,-25090,13954,-34924,-26087,-23825,-17718,-17506,-18092,-14085,-27308,-29565,-15877,-18901,-34750,-30280,-19785,-22697,null,178462,{"$f":"Controladora!BK53","v":-97701},-81900,236859,-120355,167905,831777,268967,-109560,-70882,-67401,-91651,-107512]
[null,"Result from corporate participation",{"$f":"Controladora!C54","v":368507},{"$f":"Controladora!D54","v":471435},{"$f":"Controladora!E54","v":-683533},{"$f":"Controladora!F54","v":542415},{"$f":"Controladora!G54","v":438134},{"$f":"Controladora!H54","v":545432},{"$f":"Controladora!I54","v":581638},{"$f":"Controladora!J54","v":555259},{"$f":"Controladora!K54","v":372649},{"$f":"Controladora!L54","v":541552},{"$f":"Controladora!M54","v":780107},{"$f":"Controladora!N54","v":343148},260653,312575,564295,378028,192792,311882,234196,314306,225931,252534,257929,171360,175718,160545,46223,223300,131030,143701,406612,132748,47138,128167,383134,168144,-91497,142005,101441,244304,90361,121368,160576,47465,68278,162005,115845,118160,142548,193398,245892,97452.3836127143,154004.73178500886,175933,244758.22397727519,150950,119725,145043,null,2051098,{"$f":"Controladora!BK54","v":1696483},1446997,1026967,765552,544254,714665,601786,557474,438324,569951,673282.11539772316,660476.22397727519]
[null,"Net Financial Result",{"$f":"Controladora!C55","v":40181},{"$f":"Controladora!D55","v":53931},{"$f":"Controladora!E55","v":-6619},{"$f":"Controladora!F55","v":26579},{"$f":"Controladora!G55","v":-8780},{"$f":"Controladora!H55","v":15932},{"$f":"Controladora!I55","v":-39366},{"$f":"Controladora!J55","v":-6469},{"$f":"Controladora!K55","v":304},{"$f":"Controladora!L55","v":-18385},{"$f":"Controladora!M55","v":-48081},{"$f":"Controladora!N55","v":-24037},-2457,-18406,-29988,264,1646,1955,-9817,-10056,57660,-3952,-26850,-2751,-5899,800,-3294,16677,-20619,-34146,-61326,-49883,-32808,-15883,-26555,-5396,-6879,-15236,-35363,-14106,-16685,-6003,-22598,-2151,-2295,4308,-15937,-8316,2193,8429,-15127,5170.9110816783432,3132.9948321658921,6396,-13887.386559295628,-4928,70485,-3980,null,-63916,{"$f":"Controladora!BK55","v":-92981},-26123,33835,-34700,-41382,-159900,-54066,-72157,-22736,-13631,-427.09408615576467,47689.613440704372]
[null,"Financial revenues",{"$f":"Controladora!C56","v":46409},{"$f":"Controladora!D56","v":58641},{"$f":"Controladora!E56","v":4791},{"$f":"Controladora!F56","v":23030},{"$f":"Controladora!G56","v":4763},{"$f":"Controladora!H56","v":27936},{"$f":"Controladora!I56","v":-21186},{"$f":"Controladora!J56","v":8943},{"$f":"Controladora!K56","v":10967},{"$f":"Controladora!L56","v":7118},{"$f":"Controladora!M56","v":-18486},{"$f":"Controladora!N56","v":7540},6924,10513,-9205,15787,20477,20012,6403,18877,82733,22043,-1707,30323,32338,47451,36363,68335,41379,29602,5937,19075,23314,14352,13944,22867,16501,14822,10192,10657,10391,6301,6459,6131,6869,7626,4857,6501,8642,10647,6470,6280.9110816783432,5030.9948321658921,8646,4746.6134407043719,0,0,0,null,5842,{"$f":"Controladora!BK56","v":6491},47071,130056,108405,175679,62678,68134,37541,27085,30647,26427.905913844235,4746.6134407043719]
[null,"Financial expenses",{"$f":"Controladora!C57","v":-6228},{"$f":"Controladora!D57","v":-4710},{"$f":"Controladora!E57","v":-11410},{"$f":"Controladora!F57","v":3549},{"$f":"Controladora!G57","v":-13543},{"$f":"Controladora!H57","v":-12004},{"$f":"Controladora!I57","v":-18180},{"$f":"Controladora!J57","v":-15412},{"$f":"Controladora!K57","v":-10663},{"$f":"Controladora!L57","v":-25503},{"$f":"Controladora!M57","v":-29595},{"$f":"Controladora!N57","v":-31577},-9381,-28919,-20783,-15523,-18831,-18057,-16220,-28933,-25073,-25995,-25143,-33074,-38237,-46651,-39657,-51658,-61998,-63748,-67263,-68958,-56122,-30235,-40499,-28263,-23380,-30058,-45555,-24763,-27076,-12304,-29057,-8282,-9164,-3318,-20794,-14817,-6449,-2218,-21597,-1110,-1898,-2250,-18634,0,0,0,null,-69758,{"$f":"Controladora!BK57","v":-99472},-73194,-96221,-143105,-217061,-222578,-122200,-109698,-49821,-44278,-26855,-18634]
[null,"Other Income",{"$f":"Controladora!C58","v":0},{"$f":"Controladora!D58","v":0},{"$f":"Controladora!E58","v":0},{"$f":"Controladora!F58","v":0},{"$f":"Controladora!G58","v":0},{"$f":"Controladora!H58","v":0},{"$f":"Controladora!I58","v":0},{"$f":"Controladora!J58","v":0},{"$f":"Controladora!K58","v":0},{"$f":"Controladora!L58","v":0},{"$f":"Controladora!M58","v":0},{"$f":"Controladora!N58","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5965,-400,45876,-1188,null,0,{"$f":"Controladora!BK58","v":0},0,0,0,0,0,0,0,0,0,0,50253]
[null,"Income before income tax and social contribution",{"$f":"Controladora!C59","v":-226660},{"$f":"Controladora!D59","v":494157},{"$f":"Controladora!E59","v":-424344},{"$f":"Controladora!F59","v":521542},{"$f":"Controladora!G59","v":385192},{"$f":"Controladora!H59","v":536660},{"$f":"Controladora!I59","v":814863},{"$f":"Controladora!J59","v":510117},{"$f":"Controladora!K59","v":345443},{"$f":"Controladora!L59","v":495221},{"$f":"Controladora!M59","v":699405},{"$f":"Controladora!N59","v":299215},236700,270481,501411,354053,188418,295092,528719,306402,248798,213742,194605,139496,141422,134974,443,217679,83357,362830,385716,54752,862922,83152,294670,137325,285107,99585,41484,199392,44606,90275,151932,10390,39896,142488,82190,92338,126649,187742,203457,73058.294694392651,141260.72661717475,163428,202085.83741797955,115342,216301,117178,null,2165644,{"$f":"Controladora!BK59","v":1505801},1338974,1297661,610497,664309,1386542,816687,375757,344706,488919,581204.0213115674,650906.83741797949]
[null,"Income Tax and Social Contribution",{"$f":"Controladora!C60","v":3906},{"$f":"Controladora!D60","v":-7331},{"$f":"Controladora!E60","v":27437},{"$f":"Controladora!F60","v":-7107},{"$f":"Controladora!G60","v":-4081},{"$f":"Controladora!H60","v":-13862},{"$f":"Controladora!I60","v":-5815},{"$f":"Controladora!J60","v":401},{"$f":"Controladora!K60","v":-953},{"$f":"Controladora!L60","v":561},{"$f":"Controladora!M60","v":567},{"$f":"Controladora!N60","v":557},538,554,-2118,-85,542,543,-4620,540,-21122,374,421,576,576,-215,35454,-13119,14489,-60769,-2661,571,-118963,447,22617,5683,-101485,0,11,0,0,0,-1243,0,0,0,-355,1,2149,0,-2778,-98,0,9545,-2881,4368,-4368,0,null,-5806,{"$f":"Controladora!BK60","v":2216},-1118,-24828,1358,-23945,-120606,-73185,11,-1243,1795,6669,-2881]
[null,"Current income tax and social contribution",{"$f":"Controladora!C61","v":3436},{"$f":"Controladora!D61","v":-9102},{"$f":"Controladora!E61","v":26952},{"$f":"Controladora!F61","v":-9137},{"$f":"Controladora!G61","v":-3993},{"$f":"Controladora!H61","v":-13822},{"$f":"Controladora!I61","v":-5979},{"$f":"Controladora!J61","v":0},{"$f":"Controladora!K61","v":0},{"$f":"Controladora!L61","v":0},{"$f":"Controladora!M61","v":0},{"$f":"Controladora!N61","v":0},-24,0,-2118,-85,0,0,0,0,0,0,-19,0,0,-791,34878,-12545,13917,-61340,-3233,0,-10,447,22007,3808,-31763,0,-1995,0,0,0,-1243,0,0,0,-354,0,0,0,-2778,-98,0,-239,-2881,4368,-4368,0,null,-5979,{"$f":"Controladora!BK61","v":-24},-2203,0,-810,-25090,-2796,-5948,-1995,-1243,-354,-3115,-2881]
[null,"Deferred income tax and social contribution",{"$f":"Controladora!C62","v":470},{"$f":"Controladora!D62","v":1771},{"$f":"Controladora!E62","v":485},{"$f":"Controladora!F62","v":2030},{"$f":"Controladora!G62","v":-88},{"$f":"Controladora!H62","v":-40},{"$f":"Controladora!I62","v":164},{"$f":"Controladora!J62","v":401},{"$f":"Controladora!K62","v":-953},{"$f":"Controladora!L62","v":561},{"$f":"Controladora!M62","v":567},{"$f":"Controladora!N62","v":557},562,554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,173,{"$f":"Controladora!BK62","v":2240},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income before minority interests",{"$f":"Controladora!C63","v":-222754},{"$f":"Controladora!D63","v":486826},{"$f":"Controladora!E63","v":-396907},{"$f":"Controladora!F63","v":514435},{"$f":"Controladora!G63","v":381111},{"$f":"Controladora!H63","v":522798},{"$f":"Controladora!I63","v":809048},{"$f":"Controladora!J63","v":510518},{"$f":"Controladora!K63","v":344490},{"$f":"Controladora!L63","v":495782},{"$f":"Controladora!M63","v":699972},{"$f":"Controladora!N63","v":299772},237238,271035,499293,353968,188960,295635,524099,306942,227676,214116,195026,140072,141998,134759,35897,230798,97846,302061,383055,55323,743959,83599,317287,143008,183622,99585,41495,199392,44606,90275,150689,10390,39896,142488,81835,92339,128798,187742,200679,72960.294694392651,141260.72661717475,172973,199204.83741797955,119710,211933,117178,null,2159838,{"$f":"Controladora!BK63","v":1508017},1337856,1272833,611855,666602,1265936,743502,375768,343463,490714,587873.0213115674,648025.83741797949]
[null,"Reversal of interest on equity capital",{"$f":"Controladora!C64","v":0},{"$f":"Controladora!D64","v":0},{"$f":"Controladora!E64","v":0},{"$f":"Controladora!F64","v":0},{"$f":"Controladora!G64","v":0},{"$f":"Controladora!H64","v":0},{"$f":"Controladora!I64","v":0},{"$f":"Controladora!J64","v":0},{"$f":"Controladora!K64","v":0},{"$f":"Controladora!L64","v":0},{"$f":"Controladora!M64","v":0},{"$f":"Controladora!N64","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,0,{"$f":"Controladora!BK64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"Controladora!C65","v":0},{"$f":"Controladora!D65","v":0},{"$f":"Controladora!E65","v":0},{"$f":"Controladora!F65","v":0},{"$f":"Controladora!G65","v":0},{"$f":"Controladora!H65","v":0},{"$f":"Controladora!I65","v":0},{"$f":"Controladora!J65","v":0},{"$f":"Controladora!K65","v":0},{"$f":"Controladora!L65","v":0},{"$f":"Controladora!M65","v":0},{"$f":"Controladora!N65","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"Controladora!C66","v":0},{"$f":"Controladora!D66","v":0},{"$f":"Controladora!E66","v":0},{"$f":"Controladora!F66","v":0},{"$f":"Controladora!G66","v":0},{"$f":"Controladora!H66","v":0},{"$f":"Controladora!I66","v":0},{"$f":"Controladora!J66","v":0},{"$f":"Controladora!K66","v":0},{"$f":"Controladora!L66","v":0},{"$f":"Controladora!M66","v":0},{"$f":"Controladora!N66","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Controladora!BK66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",{"$f":"Controladora!C67","v":-222754},{"$f":"Controladora!D67","v":486826},{"$f":"Controladora!E67","v":-396907},{"$f":"Controladora!F67","v":514435},{"$f":"Controladora!G67","v":381111},{"$f":"Controladora!H67","v":522798},{"$f":"Controladora!I67","v":809048},{"$f":"Controladora!J67","v":510518},{"$f":"Controladora!K67","v":344490},{"$f":"Controladora!L67","v":495782},{"$f":"Controladora!M67","v":699972},{"$f":"Controladora!N67","v":299772},237238,271035,499293,353968,188960,295635,524099,306942,227676,214116,195026,140072,141998,134759,35897,230798,97846,302061,383055,55323,743959,83599,317287,143008,183622,99585,41495,199392,44606,90275,150689,10390,39896,142488,81835,92339,128798,187742,200679,72960.294694392651,141260.72661717475,172973,199204.83741797955,119710,211933,117178,null,2159838,{"$f":"Controladora!BK67","v":1508017},1337856,1272833,611855,666602,1265936,743502,375768,343463,490714,587873.0213115674,648025.83741797949]

{"sheet":"EDP SP","index":6,"n_rows":67,"n_cols":74,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP SP"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",1189509,1264416,1281498,1169561,1197817,1183852,1609256,1926234,1262818,1144116,1373677,1053556,886299,987784,1065068,1151065,907839,950575,876575,1124468,1002874,866486,1114463,1005066,807161,778335,752153,733163,694022,714446,1177283,790758,968275,842193,1053107,667102,618806,721446,640061,587762,587504,643134,701128,581990,569164,608024,580746,592217,623084,614578,606052,566449,553025,533730,523368,557458,510827,500575,null,{"$f":"SUM(I7:L7)","v":5942424},{"$f":"SUM(M7:P7)","v":4301316},4074547,3870403,3705025,2893784,3778509,3060461,2458461,2460306,2410625,2259256,2092228]
[null,"Receita com construção da infraestrutura",{"$f":"-C45","v":191711},{"$f":"-D45","v":221125},249166,{"$f":"-F45","v":231417},179407,198882,148574,149191,123122,97100,100954,81907,93155,91305,105904,86435,70334,66300,108247,88981,66366,55089,56213,66024,70013,77492,75793,79963,55832,34760,72403,37803,25987,25392,23248,45983,34634,34324,63921,42231,27566,13673,34953,27960,-1783,35653,33489,57954,82639,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I8:L8)","v":517987},{"$f":"SUM(M8:P8)","v":367321},55705,318683,269742,246348,161585,138189,147391,96783,174082,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C22)","v":-792396},{"$f":"SUM(D11:D22)","v":-786958},-825818,{"$f":"SUM(F11:F22)","v":-790816},-736410,-702501,-1223766,-1583550,-968220,-780345,-982149,-782360,-657130,-721207,-787723,-788258,-674804,-681693,-635345,-906678,-772690,-616887,-897407,-796073,-584260,-539252,-571092,-526172,-482035,-532381,-897632,-561628,-785542,-593390,-561510,-506784,-544045,-556865,-510076,-214406,-453760,-474401,-565233,-471266,-466280,-425961,-417769,-383265,-383631,-368686,-413796,-381960,-345513,-326168,-299425,-353374.59636830189,-314057.40363169811,-327837,null,-4555881,-3142846,-2932478,-2931600,-2816992,-2111680,-2838192,-2169204,-1652643,-1928740,-1553351,-1467437,-1294694]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-593135,-592694,-629129,-623593,-594903,-560914,-1086089,-1447944,-812719,-625484,-823253,-635565,-551826,-607448,-660798,-664097,-563092,-569934,-523576,-802561,-628398,-477002,-770633,-726752,-531872,-486994,-519497,-475833,-431812,-481352,-846847,-511283,-728004,-536102,-497372,-445406,-499630,-514282,-471121,-192635,-419153,-438377,-476243,-424735,-367748,-325846,-317051,-290557,-293071,-277073,-320601,-292204,-253924,-236710,-250377,-304243.52120830189,-268226.47879169811,-280130,null,-3972236,-2618092,-2457921,-2431537,-2516251,-1908494,-2622236,-1956690,-1521286,-1594572,-1177752,-1103439,-1102977]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-207193,-181895,-150869,-138970,-84826,-79952,-75990,-78610,-81927,-81183,-77669,-70521,-70682,-70831,-68468,-59938,-62323,-59127,-53197,-57086,-58777,-60211,-61352,-62839,-62073,-65970,-72247,-82639,null,0,0,0,0,0,0,-678927,-319378,-311300,-269919,-231733,-243179,-282929]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-447254,-440424,-593054,-493233,-501104,-438840,-423640,-791289,-389194,-111452,-341484,-367856,-405561,-353904,-299280,-265908,-254728,-231430,-239874,-219987,-261824,-231993,-192572,-173871,-188304,-238273.23106830189,-195979.76893169811,-197491,null,0,0,0,0,0,0,-1973965,-2154873,-1209986,-1324653,-946019,-860260,-820048]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-192400,111036,15919,96101,88558,73386,0,355617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,30656,517561,0,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-117160,-108222,-103442,-76085,null,0,0,0,0,0,0,0,0,0,0,0,0,-404909]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23295,-41601.122315255801,-9194.8776847441986,-11368,null,0,0,0,0,0,0,0,0,0,0,0,0,-38869]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-334197,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-334197]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-568,-3076,-7940,-22690,null,0,0,0,0,0,0,0,0,0,0,0,0,-34274]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240326,-85374.108753046079,-75402.891246953921,-87348,null,0,0,0,0,0,0,0,0,0,0,0,0,-7799]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.29013999999369844,0.29013999999369844,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-199006,-193998,-196456,-166942,-141215,-141305,-137407,-135345,-155235,-154594,-158658,-146531,-105041,-113495,-126680,-123918,-111472,-111512,-111637,-103868,-143992,-139614,-125509,-69321,-52388,-52258,-51595,-50339,-50223,-51029,-50785,-50345,-57538,-57288,-62947,-60615,-43652,-41820,-38192,-20184,-33020,-34437,-87403,-44958,-96959,-98542,-99145,-91186,-89038,-90091,-91673,-88386,-90219,-88089,-84482,-80874.075160000008,-76475.924839999992,-77176,null,-582581,-523725,-473582,-499111,-299476,-203186,-215956,-209034,-125833,-327862,-369460,-358367,-319008]
[null,"Outras",-255,-266,-233,-281,-292,-282,-270,-261,-266,-267,-238,-264,-263,-264,-245,-243,-240,-247,-132,-249,-300,-271,-1265,0,0,0,0,0,0,0,0,0,0,0,-1191,-763,-763,-763,-763,-1587,-1587,-1587,-1587,-1573,-1573,-1573,-1573,-1522,-1522,-1522,-1522,-1370,-1370,-1369,35434,31743,30645,29469,null,-1064,-1029,-975,-952,-1265,0,0,-3480,-5524,-6306,-6139,-5631,127291]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36804,33016,31918,30742,null,0,0,0,0,0,0,0,0,0,0,0,0,132480]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1191,-763,-763,-763,-763,-1587,-1587,-1587,-1587,-1573,-1573,-1573,-1573,-1522,-1522,-1522,-1522,-1370,-1370,-1369,-1370,-1273,-1273,-1273,null,0,0,0,0,0,0,0,-3480,-5524,-6306,-6139,-5631,-5189]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":397113},{"$f":"D7+D10","v":477458},455680,{"$f":"F7+F10","v":378745},461407,481351,385490,342684,294598,363771,391528,271196,229169,266577,277345,362807,233035,268882,241230,217790,230184,249599,217056,208993,222901,239083,181061,206991,211987,182065,279651,229130,182733,248803,491597,160318,74761,164581,129985,373356,133744,168733,135895,110724,102884,182063,162977,208952,239453,245892,192256,184489,207512,207562,223943,204083.40363169811,196769.59636830189,172738,null,1386543,1158470,1142069,938803,888033,782104,940317,891257,805818,531566,857274,791819,797534]
[null,"Gastos gerenciáveis",{"$f":"C33+C43+C45+C49","v":-402031},{"$f":"D33+D43+D45+D49","v":-427848},-435725,{"$f":"F33+F43+F45+F49","v":-447451},-366715,-375890,-320831,-301224,-294117,-255079,-272831,-231300,-257376,-262001,-262142,-252450,-237256,-225367,-264588,-235447,-218600,-198803,-193109,-193522,-210046,-237011,-226890,-217273,-204007,-183115,-225082,-166116,-142263,-158689,-159180,-177519,-163678,-152884,-177699,-198574,-141714,-135276,-131923,-137861,-94672,-128905,-162171,-166702,-197123,-98191,-82173,-107675.14201593358,-93933.857984066417,-98831,-114771,-82334.471439714602,-93915.528560285398,-104895,null,-1171251,-1023508,-977215,-917438,-833688,-831285,-692150,-653261,-653263,-493361,-624187,-382613,-395916]
[null,"Total do PMSO",{"$f":"C34+C35+C36+C37+C40","v":-144761},{"$f":"D34+D35+D36+D37+D40","v":-146287},-130585,{"$f":"F34+F35+F36+F37+F40","v":-164137},-142015,-131202,-130647,-109977,-126258,-121850,-130903,-108186,-124555,-129472,-117005,-125736,-129303,-120624,-120254,-108666,-117763,-112638,-103879,-95653,-110147,-125878,-116245,-108231,-120290,-121707,-116353,-98569,-101629,-105217,-87023,-87496,-97892,-96119,-103390,-101783,-92836,-99655,-75407,-88951,-75013,-75106,-109269,-90835,-96284,-79523,-71442,-86564.142015933583,-73004.857984066417,-77893,-93534,-62384.174829714611,-72969.825170285389,-82896,null,-488732,-493116,-492668,-459321,-435557,-466473,-421768,-368530,-397664,-314477,-375911,-308904,-311784]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-52656,-54193,-49939,-48560,-52047,-51234,-50346,-35794,-44884,-44455,-49396,-42394,-41865,-47950,-44478,-43660,-46930,-47070,-44126,-39168,-42239,-42912,-42687,-39026,-39700,-42574,-38906,-37585,-41548,-42879,-46885,-36698,-37954,-39163,-39627,-32905,-41168,-35298,-44125,-36807,-32418,-34301,-35606,-29289,-25902,-32004,-34075,-26661,-23994,-23530,-24971,-20735,-25284,-25192,-28270,-24099,-27485,-30688,null,-175479,-181605,-182138,-168445,-163987,-160918,-160700,-148998,-147651,-122801,-108260,-96182,-110542]
[null,"Material",-7784,-6795,-6357,-6062,-7384,-5357,-6133,-4799,-4332,-3254,-4569,-3718,-4104,-4431,-3856,-3835,-5300,-4307,-4475,-4414,-4723,-3067,-3764,-3227,-3526,-3466,-4236,-5298,-3987,-2947,-4534,-2932,-3270,-2381,-2884,-3251,-3208,-2913,-3828,-2930,-3368,-2938,-2927,-3236,-3030,-2645,-3622,-3414,-3131,-2431,-3394,-2743,-2199,-2067,-1505,-2293,-2467,-2922,null,-18518,-16822,-17298,-16679,-13983,-16468,-13117,-12256,-13064,-11838,-12598,-10403,-9187]
[null,"Serviços de terceiros",-48255,-45358,-50495,-44121,-45266,-36669,-44792,-39346,-40882,-38560,-46267,-35956,-38680,-39391,-44832,-42564,-41852,-41148,-55835,-41675,-39819,-39873,-40676,-40143,-43603,-43265,-46995,-38850,-40170,-37248,-37182,-36194,-37435,-36604,-41284,-36416,-33474,-33664,-40694,-31161,-33937,-32439,-37207,-31709,-30780,-35358,-45776,-34952,-32022,-29357,-35119,-30122.142015933576,-28712.857984066424,-27957,-28018,-24129.174829714611,-28141.825170285389,-25191,null,-163580,-160294,-170396,-177202,-167687,-163263,-147415,-144838,-138231,-135054,-142107,-121911,-105480]
[null,"Provisões",{"$f":"C38+C39","v":-29178},{"$f":"D38+D39","v":-26117},-16010,{"$f":"F38+F39","v":-51652},-31807,-24167,-24054,-23672,-23233,-22751,-24899,-18515,-29157,-23127,-14182,-27115,-24732,-14295,-6473,-16798,-17476,-14296,-7503,-2948,-12369,-20147,-13713,-15002,-19298,-23446,-13416,-13660,-13437,-14966,-661,-4775,-11149,-13028,-6088,-6425,-9704,-19989,-9648,-11516,-1810,-5235,-12786,-11354,-21131,-5304,3239,-24170,-9407,-11337,-23570,-7310,-12059,-14410,null,-93710,-95698,-80324,-55043,-42967,-71459,-55479,-29613,-42206,-28209,-50575,-41675,-57349]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",-22962,-20495,-19241,-29894,-26890,-19534,-23717,-19176,-19121,-17632,-21851,-14326,-25637,-18487,-7206,-18350,-21149,-10409,1738,-12636,-12212,-11979,-5036,-3176,-14877,-16136,-8850,-10759,-18450,-19914,-7675,-11505,-8354,-10975,2960,-2858,-8786,-11015,-2354,-5684,-2969,-17323,-5032,-8171,-6799,-2634,-10129,-7804,4336,-4044,833,-20892,-8704,-9822,-17741,-5974,-11160,-12774,null,-79646,-80301,-57114,-35089,-39225,-57973,-38509,-19699,-28330,-22636,-17641,-38585,-47649]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-6216,-5622,3231,-21758,-4917,-4633,-337,-4496,-4112,-5119,-3048,-4189,-3520,-4640,-6976,-8765,-3583,-3886,-8211,-4162,-5264,-2317,-2467,228,2508,-4011,-4863,-4243,-848,-3532,-5741,-2155,-5083,-3991,-3621,-1917,-2363,-2013,-3734,-741,-6735,-2666,-4616,-3345,4989,-2601,-2657,-3550,-25467,-1260,2406,-3278,-703,-1515,-5829,-1336,-899,-1636,null,-14064,-15397,-23210,-19954,-3742,-13486,-16970,-9914,-13876,-5573,-32934,-3090,-9700]
[null,"Outros",{"$f":"C41+C42","v":-6888},{"$f":"D41+D42","v":-13824},-7784,{"$f":"F41+F42","v":-13742},-5511,-13775,-5322,-6366,-12927,-12830,-5772,-7603,-10749,-14573,-9657,-8562,-10489,-13804,-132,-6611,-2764,-12490,-1265,-10309,-10949,-16426,-12395,-11496,-15287,-15187,-14336,0,-9533,-12103,-2567,-10149,-8893,-11216,-8655,-24460,-13409,-9988,9981,-13201,-13491,136,-13010,-14454,-16006,-18901,-11197,-8794,-7402,-11340,-12171,-4402,-2968,-9685,null,-37445,-38697,-42512,-21997,-38949,-54365,-35972,-32825,-56512,-16575,-62371,-38733,-29226]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-1411,-1011,-628,-1682,-34,-1318,150,-222,-85,616,1044,-686,-670,-781,-419,-657,-783,-873,-2329,-1970,-2464,-1772,-1920,-1874,-1585,-1746,-2385,-2276,-4286,-2055,-2582,-1258,-1144,-1099,-1551,-1891,-1940,-1366,-1884,-1382,-965,-1196,-1056,-1098,-1035,-990,-828,-540,-1122,-615,-542,-511,-500,-460,436,-344,-958,-761,null,459,-1093,-2732,-8535,-7125,-11002,-6083,-6748,-5427,-4179,-3105,-2013,-1627]
[null,"Outras",-5477,-12813,-7156,-12060,-5477,-12457,-5472,-6144,-12842,-13446,-6816,-6917,-10079,-13792,-9238,-7905,-9706,-12931,-132,-4641,-300,-10718,-7329,-8435,-9364,-14680,-10010,-9220,-11001,-13132,-11754,0,-8389,-11004,-1016,-8258,-6953,-9850,-6771,-19469,-9191,-2021,-8289,-7137,-8042,-6949,-5953,-8059,-7895,-7087,-4679,-8283,-6902,-10880,-12607,-4058,-2010,-8924,null,-37904,-37604,-39780,-15791,-39808,-43363,-31147,-26077,-37452,-30417,-28994,-30744,-27599]
[null,"Ganhos e perdas na desativação e alienação de bens",-17851,-11972,-15683,-13372,-8200,-10492,-7354,-8886,-10300,-3061,-9339,-9801,-9775,-12218,-9863,-10113,-8504,-10368,-10587,-12583,-9223,-6915,-9625,-8546,-7064,-11575,-14177,-7978,-7082,-5974,-7339,-6456,392,-11397,-30081,-4417,-5436,-7548,-792,-3609,-5563,-8783,-5208,-4966,-4414,8075,-6229,-5855,-6989,-11199,-5976,0,0,0,0,0,0,0,null,-29601,-41133,-38848,-39308,-36810,-35211,-24800,-47482,-18747,-6513,-30272,-5976,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,-9787,-1690,6256,5221,3540,-17597,-3586,6232,7736,5127,2310,2012,24534,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-11411,17185,24534,0,0,0]
[null,"Custo com construção da infraestrutura",-191711,-221125,-249166,-231417,-179407,-198882,-148574,-149191,-123122,-97100,-100954,-81907,-93155,-91305,-105904,-86435,-70334,-66300,-108247,-88981,-66366,-55089,-56213,-66024,-70013,-77492,-75793,-79963,-55832,-34760,-72403,-37803,-25987,-25392,-23248,-45983,-34634,-34324,-63921,-42231,-27566,-13673,-34953,-27960,1783,-35653,-33489,-57954,-82639,0,0,0,0,0,0,0,0,0,null,-517987,-367321,-328973,-318683,-269742,-246348,-161585,-138189,-147391,-96783,-174082,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C8+C10+C32-C49","v":234501},{"$f":"D7+D8+D10+D32-D49","v":319199},309412,{"$f":"F7+F8+F10+F32-F49","v":201236},311192,339657,247489,223821,158040,238860,251286,153209,94839,124887,150477,226958,95228,137890,110389,96541,103198,130046,103552,104794,105690,101630,50639,90782,84615,54384,146172,122415,87752,137410,378033,50808,-32153,67146,33539,276700,40908,69078,60488,21773,27871,106957,53708,118117,143169,166369,120814,97924.857984066417,134507.14201593358,129669,130409,141699.2288019835,123799.7711980165,89842,null,868210,624221,610553,440174,415666,280420,493749,463834,420225,217089,481363,482915,485750]
[null,"Margem EBITDA",{"$f":"C47/C7","v":0.19714100523829581},{"$f":"D47/D7","v":0.25244777035406069},0.24144555824511627,{"$f":"F47/F7","v":0.17206114088961585},0.25979928486571824,0.28690832975743591,0.15379094438672281,0.11619616308298991,0.12514867542274499,0.20877253705043894,0.18292946595160289,0.14542084141706754,0.10700564933504382,0.126431487045751,0.14128393680027942,0.19717218402088502,0.10489525125049706,0.13560172095881992,0.12593217922026068,8.5854822013609985E-2,0.1029022589078987,0.15008436374044129,9.2916498798075842E-2,0.10426578951034061,0.13094041956933003,0.13057359620214945,6.7325397891120561E-2,0.12382239692946861,0.12191976623219437,7.6120518555636119E-2,0.12416046099366083,0.15480715971257958,9.062714621362733E-2,0.16315737604088373,0.35896922155108646,7.6162266040275706E-2,-5.1959741825386312E-2,9.3071414908392311E-2,5.2399693154246238E-2,0.47076878056083926,6.9630164220158497E-2,0.10740840944499902,8.627240675026529E-2,3.7411295726730701E-2,4.8968311418150126E-2,0.17590917463784325,9.24810502353869E-2,0.19944885067466825,0.22977479761958258,0.27070445085896339,0.19934593071221612,0.17287497724255213,0.24322072603577341,0.24294868191782362,0.24917266626924076,0.25418816987465154,0.24235165955992244,0.179477600759127,null,0.60390831994289662,0.56178744374946521,0.57895309303048148,0.46477362388221066,0.45869630407989592,0.38918807960841967,0.53275214296075146,0.47624316067436817,0.70020704738024286,0.34856118853298934,0.79240914938860119,0.85839031590836523,0.9251900964629417]
[null,"Depreciação e amortização",{"$f":"SUM(C50:C52)","v":-47708},-48464,-40291,-38525,-37093,-35314,-34256,{"$f":"SUM(J50:J52)","v":-33170},-34437,-33068,-31635,-31406,-29891,-29006,-29370,-30166,-29115,-28075,-25500,-25217,-25248,-24161,-23392,-23299,-22822,-22066,-20675,-21101,-20803,-20674,-19200,-21598,-21295,-21904,-22368,-22026,-22130,-21125,-17332,-59687,-21312,-21948,-21563,-20950,-21442,-18146,-19413,-17913,-18200,-18668,-10731,-21111,-20929,-20938,-21237,-19950.29660999999,-20945.70339000001,-21999,null,-134931,-121938,-116726,-100126,-91579,-83253,-83997,-87649,-120279,-82101,-74194,-73709,-84132]
["Depreciação - Imobilizado em serviço","Depreciação",-681,-586,-601,-598,-600,-600,-600,-600,-757,-757,-767,-465,-227,-227,-212,-206,-205,-70,-81,-80,-84,-91,-91,-164,-84,-60,-65,-48,-48,-49,-43,-54,-48,-977,-6,-17,6,-6,-6,-6,-5,-6,-6,-5,-6,-6,-9,-10,-8,-10,175,-67,-68,-62,0,0,0,0,null,-2714,-1686,-693,-336,-399,-210,-1122,-23,-23,-23,-37,-22,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-626,-675,-386,-504,-615,-718,-1339,-736,-2441,-2052,-2246,-2805,-2163,-2065,-2040,-2863,-2114,-2152,"-",0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6568,-9279,-9169,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-46401,-47203,-39304,-37423,-35878,-33996,-32317,-31834,-31239,-30259,-28622,-28136,-27501,-26714,-27118,-27097,-26796,-25853,-25419,-25137,-25164,-24070,-23301,-23135,-22738,-22006,-20610,-21053,-20755,-20625,-19157,-21544,-21247,-20927,-22362,-22009,-22136,-21119,-17326,-59681,-21307,-21942,-21557,-20945,-21436,-18140,-19404,-17903,-18192,-18658,-10906,-21044,-20861,-20876,0,0,0,0,null,-125649,-110973,-106864,-99790,-91180,-83043,-82875,-87626,-120256,-82078,-74157,-73687,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C8+C10+C32","v":186793},{"$f":"D7+D8+D10+D32","v":270735},269121,{"$f":"F7+F8+F10+F32","v":162711},274099,304343,213233,190651,123603,205792,219651,121803,64948,95881,121107,196792,66113,109815,84889,71324,77950,105885,80160,81495,82868,79564,29964,69681,63812,33710,126972,100817,66457,115506,355665,28782,-54283,46021,16207,217013,19596,47130,38925,823,6429,88811,34295,100204,124969,147701,110083,76813.857984066417,113578.14201593358,108731,109172,121748.93219198351,102854.06780801649,67843,null,733279,502283,493827,340048,324087,197167,409752,376185,299946,134988,407169,409206,401618]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,1135463,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1135463,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C56+C57","v":-84654},{"$f":"D56+D57","v":-86300},-61087,{"$f":"F56+F57","v":-92825},-68444,-47284,-43282,-33333,-30384,-26689,-11169,46488,4696,-14590,-19534,-6853,-17352,-18668,-17646,-15018,-14935,-4299,3532,-31986,-14134,-10345,-6232,-19802,774,-5605,14545,-28478,-8753,-21221,-17200,-21328,-4798,4346,-4713,-7180,-16520,-5767,3970,-10322,-10859,-5178,-7942,-17524,-59406,-3144,-246,-2561,-11551,10735,-10442,2151,4204,-674,null,-133688,25425,-62407,-51898,-52933,-30865,-43907,-38980,-34180,-22389,-88016,-3623,-4761]
[null,"Receitas financeiras",35352,59774,42407,46976,49843,60569,28650,56628,13478,35620,41082,88125,40096,33075,251836,33705,27826,23246,24446,32518,36990,35036,36302,39523,17565,23910,30940,19719,57020,46167,22275,42819,26469,23308,19096,15159,25222,25236,21810,13180,15378,15152,24645,11584,18165,21260,25346,12166,24643,19822,30654,23442,15570,31664,4878,19928,20086,14709,null,134376,201140,336613,128990,117300,153846,114871,84713,65520,75654,81977,101330,59601]
[null,"Despesas financeiras",-120006,-146074,-103494,-139801,-118287,-107853,-71932,-89961,-43862,-62309,-52251,-41637,-35400,-47665,-271370,-40558,-45178,-41914,-42092,-47536,-51925,-39335,-32770,-71509,-31699,-34255,-37172,-39521,-56246,-51772,-7730,-71297,-35222,-44529,-36296,-36487,-30020,-20890,-26523,-20360,-31898,-20919,-20675,-21906,-29024,-26438,-33288,-29690,-84049,-22966,-30900,-26003,-27121,-20929,-15320,-17777,-15882,-15383,null,-268064,-175715,-399020,-180888,-170233,-184711,-158778,-123693,-99700,-98043,-169993,-104953,-64362]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,-2630,-1067,-1553,-1316,null,0,0,0,0,0,0,0,0,0,0,0,0,-6566]
[null,"LAIR",{"$f":"C53+C55","v":102139},{"$f":"D53+D55","v":184435},208034,{"$f":"F53+F55","v":69886},205655,257059,169951,157318,93219,179103,208482,168291,69644,81291,101573,189939,48761,91147,67243,56306,63015,101586,83692,49509,68734,69219,23732,49879,64586,28105,141517,72339,57704,94285,338465,7454,-59081,50367,11494,209833,3076,41363,42895,-9499,-4430,83633,26353,82680,65563,144557,109837,74252.857984066417,102027.14201593358,119466,96100,122832.93219198351,105505.06780801649,65853,null,599591,527708,431420,288150,271154,166302,365845,337205,265766,112599,319153,405583,390291]
[null,"IR e Contribuição social",{"$f":"C61+C62","v":-34305},{"$f":"D61+D62","v":-62242},-57561,{"$f":"F61+F62","v":-17151},-61724,-78949,-6540,-53856,-32230,-60288,-44761,-56120,-25296,-27257,10303,-63675,-16719,-18226,-146,-19146,-21353,-34012,-6163,-23860,-23431,-23600,14054,-11081,-19846,-8006,-27034,-25152,-19749,-31943,-98031,-1558,21397,-18757,16821,-77492,23,-14337,-8074,3111,1861,-28529,6788,-29287,-24647,-49106,-23482,-29693,-32752,-41418,-10778,-41375,-35777,-22533,null,-152914,-153434,-88317,-74657,-77054,-24879,-103878,-96949,-74985,-31631,-96252,-127345,-110463]
[null,"Imposto de renda e contribuição social correntes",-30559,-30585,-47404,-32724,-48875,-61778,8149,-32236,-30479,-49720,-31216,-72131,-31259,-25992,-5212,-38474,-13934,-36149,-15035,-10289,-16953,-33559,-12394,74091,1538,-5330,12356,-76776,-125739,-88276,-10326,3525,7036,-10561,13543,-7263,1393,-1137,-39776,-14668,-233,-13194,7446,2207,7394,-23905,10050,-26850,-42942,-40454,-9920,-18007,-21597,-32909,4243,-28058,-28291,-13737,null,-104286,-160598,-93769,-75836,57905,-278435,-10326,6536,-67871,-6858,-100196,-82433,-65843]
[null,"Imposto de renda e contribuição social diferidos",-3746,-31657,-10157,15573,-12849,-17171,-14689,-21620,-1751,-10568,-13545,16011,5963,-1265,15515,-25201,-2785,17923,14889,-8857,-4400,-453,6231,-97951,-24969,-18270,1698,65695,105893,80270,-16708,-28677,-26785,-21382,-111574,5705,20004,-17620,56597,-62824,256,-1143,-15520,904,-5533,-4624,-3262,-2437,18295,-8652,-13562,-11686,-11155,-8509,-15021,-13317,-7486,-8796,null,-48628,7164,5452,1179,-134959,253556,-93552,-103485,-7114,-24773,3944,-44912,-44620]
[null,"Lucro líquido antes de minoritários",{"$f":"C59+C60","v":67834},{"$f":"D59+D60","v":122193},150473,{"$f":"F59+F60","v":52735},143931,178110,163411,103462,60989,118815,163721,112171,44348,54034,111876,126264,null,72921,67097,37160,41662,67574,77529,25649,45303,45619,37786,38798,44740,20099,114483,47187,37955,62342,240434,5896,-37684,31610,28315,132341,3099,27026,34821,-6388,-2569,55104,33141,53393,40916,95451,86355,44559.857984066417,69275.142015933583,78048,85322,81457.932191983506,69728.067808016494,43320,null,446677,374274,311061,213493,194100,141423,261967,240256,190781,80968,222901,278238,279828]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,"",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações de minoritários",0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C63","v":67834},{"$f":"D63","v":122193},150473,{"$f":"F63","v":52735},143931,178110,163411,103462,60989,118815,163721,112171,44348,54034,111876,126264,32042,72921,67097,37160,41662,67574,77529,25649,45303,45619,37786,38798,44740,20099,114483,47187,37955,62342,240434,5896,-37684,31610,28315,132341,3099,27026,34821,-6388,-2569,55104,33141,53393,40916,95451,86355,44559.857984066417,69275.142015933583,78048,85322,81457.932191983506,69728.067808016494,43320,null,446677,374274,343103,213493,194100,141423,261967,240256,190781,80968,222901,278238,279828]

{"sheet":"EDP SP EN","index":7,"n_rows":67,"n_cols":74,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP SP"]
[]
[null,"R$ Thousand","Jun-22","Mar-22","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"'EDP SP'!C7","v":1189509},{"$f":"'EDP SP'!D7","v":1264416},{"$f":"'EDP SP'!E7","v":1281498},{"$f":"'EDP SP'!F7","v":1169561},{"$f":"'EDP SP'!G7","v":1197817},{"$f":"'EDP SP'!H7","v":1183852},{"$f":"'EDP SP'!I7","v":1609256},{"$f":"'EDP SP'!J7","v":1926234},{"$f":"'EDP SP'!K7","v":1262818},{"$f":"'EDP SP'!L7","v":1144116},{"$f":"'EDP SP'!M7","v":1373677},{"$f":"'EDP SP'!N7","v":1053556},886299,987784,1065068,1151065,907839,950575,876575,1124468,1002874,866486,1114463,1005066,807161,778335,752153,733163,694022,714446,1177283,790758,968275,842193,1053107,667102,618806,721446,640061,587762,587504,643134,701128,581990,569164,608024,580746,592217,623084,614578,606052,566449,553025,533730,523368,557458,510827,500575,null,5942424,{"$f":"'EDP SP'!BK7","v":4301316},4074547,3870403,3705025,2893784,3778509,3060461,2458461,2460306,2410625,2259256,2092228]
[null,"Infrastructure revenue",{"$f":"'EDP SP'!C8","v":191711},{"$f":"'EDP SP'!D8","v":221125},{"$f":"'EDP SP'!E8","v":249166},{"$f":"'EDP SP'!F8","v":231417},{"$f":"'EDP SP'!G8","v":179407},{"$f":"'EDP SP'!H8","v":198882},{"$f":"'EDP SP'!I8","v":148574},{"$f":"'EDP SP'!J8","v":149191},{"$f":"'EDP SP'!K8","v":123122},{"$f":"'EDP SP'!L8","v":97100},{"$f":"'EDP SP'!M8","v":100954},{"$f":"'EDP SP'!N8","v":81907},93155,91305,105904,86435,-70334,-66300,108247,88981,66366,55089,56213,66024,70013,77492,75793,79963,55832,34760,72403,37803,25987,25392,23248,45983,34634,34324,63921,42231,27566,13673,34953,27960,-1783,35653,33489,57954,82639,0,0,0,0,0,0,0,0,0,null,517987,{"$f":"'EDP SP'!BK8","v":367321},55705,318683,269742,246348,161585,138189,147391,96783,174082,0,0]
[null,"Transmission Construction Margin",{"$f":"'EDP SP'!C9","v":0},{"$f":"'EDP SP'!D9","v":0},{"$f":"'EDP SP'!E9","v":0},{"$f":"'EDP SP'!F9","v":0},{"$f":"'EDP SP'!G9","v":0},{"$f":"'EDP SP'!H9","v":0},{"$f":"'EDP SP'!I9","v":0},{"$f":"'EDP SP'!J9","v":0},{"$f":"'EDP SP'!K9","v":0},{"$f":"'EDP SP'!L9","v":0},{"$f":"'EDP SP'!M9","v":0},{"$f":"'EDP SP'!N9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK9","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"'EDP SP'!C10","v":-792396},{"$f":"'EDP SP'!D10","v":-786958},{"$f":"'EDP SP'!E10","v":-825818},{"$f":"'EDP SP'!F10","v":-790816},{"$f":"'EDP SP'!G10","v":-736410},{"$f":"'EDP SP'!H10","v":-702501},{"$f":"'EDP SP'!I10","v":-1223766},{"$f":"'EDP SP'!J10","v":-1583550},{"$f":"'EDP SP'!K10","v":-968220},{"$f":"'EDP SP'!L10","v":-780345},{"$f":"'EDP SP'!M10","v":-982149},{"$f":"'EDP SP'!N10","v":-782360},-657130,-721207,-787723,-788258,-674804,-681693,-635345,-906678,-772690,-616887,-897407,-796073,-584260,-539252,-571092,-526172,-482035,-532381,-897632,-561628,-785542,-593390,-561510,-506784,-544045,-556865,-510076,-214406,-453760,-474401,-565233,-471266,-466280,-425961,-417769,-383265,-383631,-368686,-413796,-381960,-345513,-326168,-299425,-353374.59636830189,-314057.40363169811,-327837,null,-4555881,{"$f":"'EDP SP'!BK10","v":-3142846},-2932478,-2931600,-2816992,-2111680,-2838192,-2169204,-1652643,-1928740,-1553351,-1467437,-1294694]
[null,"Energy purchased to resell",{"$f":"'EDP SP'!C11","v":-593135},{"$f":"'EDP SP'!D11","v":-592694},{"$f":"'EDP SP'!E11","v":-629129},{"$f":"'EDP SP'!F11","v":-623593},{"$f":"'EDP SP'!G11","v":-594903},{"$f":"'EDP SP'!H11","v":-560914},{"$f":"'EDP SP'!I11","v":-1086089},{"$f":"'EDP SP'!J11","v":-1447944},{"$f":"'EDP SP'!K11","v":-812719},{"$f":"'EDP SP'!L11","v":-625484},{"$f":"'EDP SP'!M11","v":-823253},{"$f":"'EDP SP'!N11","v":-635565},-551826,-607448,-660798,-664097,-563092,-569934,-523576,-802561,-628398,-477002,-770633,-726752,-531872,-486994,-519497,-475833,-431812,-481352,-846847,-511283,-728004,-536102,-497372,-445406,-499630,-514282,-471121,-192635,-419153,-438377,-476243,-424735,-367748,-325846,-317051,-290557,-293071,-277073,-320601,-292204,-253924,-236710,-250377,-304243.52120830189,-268226.47879169811,-280130,null,-3972236,{"$f":"'EDP SP'!BK11","v":-2618092},-2457921,-2431537,-2516251,-1908494,-2622236,-1956690,-1521286,-1594572,-1177752,-1103439,-1102977]
[null,"Itaipu - Foreign Exchange",{"$f":"'EDP SP'!C12","v":0},{"$f":"'EDP SP'!D12","v":0},{"$f":"'EDP SP'!E12","v":0},{"$f":"'EDP SP'!F12","v":0},{"$f":"'EDP SP'!G12","v":0},{"$f":"'EDP SP'!H12","v":0},{"$f":"'EDP SP'!I12","v":0},{"$f":"'EDP SP'!J12","v":0},{"$f":"'EDP SP'!K12","v":0},{"$f":"'EDP SP'!L12","v":0},{"$f":"'EDP SP'!M12","v":0},{"$f":"'EDP SP'!N12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-207193,-181895,-150869,-138970,-84826,-79952,-75990,-78610,-81927,-81183,-77669,-70521,-70682,-70831,-68468,-59938,-62323,-59127,-53197,-57086,-58777,-60211,-61352,-62839,-62073,-65970,-72247,-82639,null,0,{"$f":"'EDP SP'!BK12","v":0},0,0,0,0,-678927,-319378,-311300,-269919,-231733,-243179,-282929]
[null,"National Currency",{"$f":"'EDP SP'!C13","v":0},{"$f":"'EDP SP'!D13","v":0},{"$f":"'EDP SP'!E13","v":0},{"$f":"'EDP SP'!F13","v":0},{"$f":"'EDP SP'!G13","v":0},{"$f":"'EDP SP'!H13","v":0},{"$f":"'EDP SP'!I13","v":0},{"$f":"'EDP SP'!J13","v":0},{"$f":"'EDP SP'!K13","v":0},{"$f":"'EDP SP'!L13","v":0},{"$f":"'EDP SP'!M13","v":0},{"$f":"'EDP SP'!N13","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-447254,-440424,-593054,-493233,-501104,-438840,-423640,-791289,-389194,-111452,-341484,-367856,-405561,-353904,-299280,-265908,-254728,-231430,-239874,-219987,-261824,-231993,-192572,-173871,-188304,-238273.23106830189,-195979.76893169811,-197491,null,0,{"$f":"'EDP SP'!BK13","v":0},0,0,0,0,-1973965,-2154873,-1209986,-1324653,-946019,-860260,-820048]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'EDP SP'!C14","v":0},{"$f":"'EDP SP'!D14","v":0},{"$f":"'EDP SP'!E14","v":0},{"$f":"'EDP SP'!F14","v":0},{"$f":"'EDP SP'!G14","v":0},{"$f":"'EDP SP'!H14","v":0},{"$f":"'EDP SP'!I14","v":0},{"$f":"'EDP SP'!J14","v":0},{"$f":"'EDP SP'!K14","v":0},{"$f":"'EDP SP'!L14","v":0},{"$f":"'EDP SP'!M14","v":0},{"$f":"'EDP SP'!N14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-192400,111036,15919,96101,88558,73386,0,355617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK14","v":0},0,0,0,0,30656,517561,0,0,0,0,0]
[null,"Auction",{"$f":"'EDP SP'!C15","v":0},{"$f":"'EDP SP'!D15","v":0},{"$f":"'EDP SP'!E15","v":0},{"$f":"'EDP SP'!F15","v":0},{"$f":"'EDP SP'!G15","v":0},{"$f":"'EDP SP'!H15","v":0},{"$f":"'EDP SP'!I15","v":0},{"$f":"'EDP SP'!J15","v":0},{"$f":"'EDP SP'!K15","v":0},{"$f":"'EDP SP'!L15","v":0},{"$f":"'EDP SP'!M15","v":0},{"$f":"'EDP SP'!N15","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-117160,-108222,-103442,-76085,null,0,{"$f":"'EDP SP'!BK15","v":0},0,0,0,0,0,0,0,0,0,0,-404909]
[null,"PROINFA",{"$f":"'EDP SP'!C16","v":0},{"$f":"'EDP SP'!D16","v":0},{"$f":"'EDP SP'!E16","v":0},{"$f":"'EDP SP'!F16","v":0},{"$f":"'EDP SP'!G16","v":0},{"$f":"'EDP SP'!H16","v":0},{"$f":"'EDP SP'!I16","v":0},{"$f":"'EDP SP'!J16","v":0},{"$f":"'EDP SP'!K16","v":0},{"$f":"'EDP SP'!L16","v":0},{"$f":"'EDP SP'!M16","v":0},{"$f":"'EDP SP'!N16","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23295,-41601.122315255801,-9194.8776847441986,-11368,null,0,{"$f":"'EDP SP'!BK16","v":0},0,0,0,0,0,0,0,0,0,0,-38869]
[null,"Bilateral contracts",{"$f":"'EDP SP'!C17","v":0},{"$f":"'EDP SP'!D17","v":0},{"$f":"'EDP SP'!E17","v":0},{"$f":"'EDP SP'!F17","v":0},{"$f":"'EDP SP'!G17","v":0},{"$f":"'EDP SP'!H17","v":0},{"$f":"'EDP SP'!I17","v":0},{"$f":"'EDP SP'!J17","v":0},{"$f":"'EDP SP'!K17","v":0},{"$f":"'EDP SP'!L17","v":0},{"$f":"'EDP SP'!M17","v":0},{"$f":"'EDP SP'!N17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-334197,0,0,0,null,0,{"$f":"'EDP SP'!BK17","v":0},0,0,0,0,0,0,0,0,0,0,-334197]
[null,"Short-term energy  - CCEE",{"$f":"'EDP SP'!C18","v":0},{"$f":"'EDP SP'!D18","v":0},{"$f":"'EDP SP'!E18","v":0},{"$f":"'EDP SP'!F18","v":0},{"$f":"'EDP SP'!G18","v":0},{"$f":"'EDP SP'!H18","v":0},{"$f":"'EDP SP'!I18","v":0},{"$f":"'EDP SP'!J18","v":0},{"$f":"'EDP SP'!K18","v":0},{"$f":"'EDP SP'!L18","v":0},{"$f":"'EDP SP'!M18","v":0},{"$f":"'EDP SP'!N18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-568,-3076,-7940,-22690,null,0,{"$f":"'EDP SP'!BK18","v":0},0,0,0,0,0,0,0,0,0,0,-34274]
[null,"Other suppliers",{"$f":"'EDP SP'!C19","v":0},{"$f":"'EDP SP'!D19","v":0},{"$f":"'EDP SP'!E19","v":0},{"$f":"'EDP SP'!F19","v":0},{"$f":"'EDP SP'!G19","v":0},{"$f":"'EDP SP'!H19","v":0},{"$f":"'EDP SP'!I19","v":0},{"$f":"'EDP SP'!J19","v":0},{"$f":"'EDP SP'!K19","v":0},{"$f":"'EDP SP'!L19","v":0},{"$f":"'EDP SP'!M19","v":0},{"$f":"'EDP SP'!N19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240326,-85374.108753046079,-75402.891246953921,-87348,null,0,{"$f":"'EDP SP'!BK19","v":0},0,0,0,0,0,0,0,0,0,0,-7799]
[null,"Net effect of CVA",{"$f":"'EDP SP'!C20","v":0},{"$f":"'EDP SP'!D20","v":0},{"$f":"'EDP SP'!E20","v":0},{"$f":"'EDP SP'!F20","v":0},{"$f":"'EDP SP'!G20","v":0},{"$f":"'EDP SP'!H20","v":0},{"$f":"'EDP SP'!I20","v":0},{"$f":"'EDP SP'!J20","v":0},{"$f":"'EDP SP'!K20","v":0},{"$f":"'EDP SP'!L20","v":0},{"$f":"'EDP SP'!M20","v":0},{"$f":"'EDP SP'!N20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.29013999999369844,0.29013999999369844,0,null,0,{"$f":"'EDP SP'!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"'EDP SP'!C21","v":-199006},{"$f":"'EDP SP'!D21","v":-193998},{"$f":"'EDP SP'!E21","v":-196456},{"$f":"'EDP SP'!F21","v":-166942},{"$f":"'EDP SP'!G21","v":-141215},{"$f":"'EDP SP'!H21","v":-141305},{"$f":"'EDP SP'!I21","v":-137407},{"$f":"'EDP SP'!J21","v":-135345},{"$f":"'EDP SP'!K21","v":-155235},{"$f":"'EDP SP'!L21","v":-154594},{"$f":"'EDP SP'!M21","v":-158658},{"$f":"'EDP SP'!N21","v":-146531},-105041,-113495,-126680,-123918,-111472,-111512,-111637,-103868,-143992,-139614,-125509,-69321,-52388,-52258,-51595,-50339,-50223,-51029,-50785,-50345,-57538,-57288,-62947,-60615,-43652,-41820,-38192,-20184,-33020,-34437,-87403,-44958,-96959,-98542,-99145,-91186,-89038,-90091,-91673,-88386,-90219,-88089,-84482,-80874.075160000008,-76475.924839999992,-77176,null,-582581,{"$f":"'EDP SP'!BK21","v":-523725},-473582,-499111,-299476,-203186,-215956,-209034,-125833,-327862,-369460,-358367,-319008]
[null,"Others",{"$f":"'EDP SP'!C22","v":-255},{"$f":"'EDP SP'!D22","v":-266},{"$f":"'EDP SP'!E22","v":-233},{"$f":"'EDP SP'!F22","v":-281},{"$f":"'EDP SP'!G22","v":-292},{"$f":"'EDP SP'!H22","v":-282},{"$f":"'EDP SP'!I22","v":-270},{"$f":"'EDP SP'!J22","v":-261},{"$f":"'EDP SP'!K22","v":-266},{"$f":"'EDP SP'!L22","v":-267},{"$f":"'EDP SP'!M22","v":-238},{"$f":"'EDP SP'!N22","v":-264},-263,-264,-245,-243,-240,-247,-132,-249,-300,-271,-1265,0,0,0,0,0,0,0,0,0,0,0,-1191,-763,-763,-763,-763,-1587,-1587,-1587,-1587,-1573,-1573,-1573,-1573,-1522,-1522,-1522,-1522,-1370,-1370,-1369,35434,31743,30645,29469,null,-1064,{"$f":"'EDP SP'!BK22","v":-1029},-975,-952,-1265,0,0,-3480,-5524,-6306,-6139,-5631,127291]
[null,"Efficiency Energy Program",{"$f":"'EDP SP'!C23","v":0},{"$f":"'EDP SP'!D23","v":0},{"$f":"'EDP SP'!E23","v":0},{"$f":"'EDP SP'!F23","v":0},{"$f":"'EDP SP'!G23","v":0},{"$f":"'EDP SP'!H23","v":0},{"$f":"'EDP SP'!I23","v":0},{"$f":"'EDP SP'!J23","v":0},{"$f":"'EDP SP'!K23","v":0},{"$f":"'EDP SP'!L23","v":0},{"$f":"'EDP SP'!M23","v":0},{"$f":"'EDP SP'!N23","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK23","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"'EDP SP'!C24","v":0},{"$f":"'EDP SP'!D24","v":0},{"$f":"'EDP SP'!E24","v":0},{"$f":"'EDP SP'!F24","v":0},{"$f":"'EDP SP'!G24","v":0},{"$f":"'EDP SP'!H24","v":0},{"$f":"'EDP SP'!I24","v":0},{"$f":"'EDP SP'!J24","v":0},{"$f":"'EDP SP'!K24","v":0},{"$f":"'EDP SP'!L24","v":0},{"$f":"'EDP SP'!M24","v":0},{"$f":"'EDP SP'!N24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36804,33016,31918,30742,null,0,{"$f":"'EDP SP'!BK24","v":0},0,0,0,0,0,0,0,0,0,0,132480]
[null,"Inspection fee",{"$f":"'EDP SP'!C25","v":0},{"$f":"'EDP SP'!D25","v":0},{"$f":"'EDP SP'!E25","v":0},{"$f":"'EDP SP'!F25","v":0},{"$f":"'EDP SP'!G25","v":0},{"$f":"'EDP SP'!H25","v":0},{"$f":"'EDP SP'!I25","v":0},{"$f":"'EDP SP'!J25","v":0},{"$f":"'EDP SP'!K25","v":0},{"$f":"'EDP SP'!L25","v":0},{"$f":"'EDP SP'!M25","v":0},{"$f":"'EDP SP'!N25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1191,-763,-763,-763,-763,-1587,-1587,-1587,-1587,-1573,-1573,-1573,-1573,-1522,-1522,-1522,-1522,-1370,-1370,-1369,-1370,-1273,-1273,-1273,null,0,{"$f":"'EDP SP'!BK25","v":0},0,0,0,0,0,-3480,-5524,-6306,-6139,-5631,-5189]
[null,"Granting rights",{"$f":"'EDP SP'!C26","v":0},{"$f":"'EDP SP'!D26","v":0},{"$f":"'EDP SP'!E26","v":0},{"$f":"'EDP SP'!F26","v":0},{"$f":"'EDP SP'!G26","v":0},{"$f":"'EDP SP'!H26","v":0},{"$f":"'EDP SP'!I26","v":0},{"$f":"'EDP SP'!J26","v":0},{"$f":"'EDP SP'!K26","v":0},{"$f":"'EDP SP'!L26","v":0},{"$f":"'EDP SP'!M26","v":0},{"$f":"'EDP SP'!N26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK26","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"'EDP SP'!C27","v":0},{"$f":"'EDP SP'!D27","v":0},{"$f":"'EDP SP'!E27","v":0},{"$f":"'EDP SP'!F27","v":0},{"$f":"'EDP SP'!G27","v":0},{"$f":"'EDP SP'!H27","v":0},{"$f":"'EDP SP'!I27","v":0},{"$f":"'EDP SP'!J27","v":0},{"$f":"'EDP SP'!K27","v":0},{"$f":"'EDP SP'!L27","v":0},{"$f":"'EDP SP'!M27","v":0},{"$f":"'EDP SP'!N27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Others",{"$f":"'EDP SP'!C28","v":0},{"$f":"'EDP SP'!D28","v":0},{"$f":"'EDP SP'!E28","v":0},{"$f":"'EDP SP'!F28","v":0},{"$f":"'EDP SP'!G28","v":0},{"$f":"'EDP SP'!H28","v":0},{"$f":"'EDP SP'!I28","v":0},{"$f":"'EDP SP'!J28","v":0},{"$f":"'EDP SP'!K28","v":0},{"$f":"'EDP SP'!L28","v":0},{"$f":"'EDP SP'!M28","v":0},{"$f":"'EDP SP'!N28","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"'EDP SP'!C29","v":0},{"$f":"'EDP SP'!D29","v":0},{"$f":"'EDP SP'!E29","v":0},{"$f":"'EDP SP'!F29","v":0},{"$f":"'EDP SP'!G29","v":0},{"$f":"'EDP SP'!H29","v":0},{"$f":"'EDP SP'!I29","v":0},{"$f":"'EDP SP'!J29","v":0},{"$f":"'EDP SP'!K29","v":0},{"$f":"'EDP SP'!L29","v":0},{"$f":"'EDP SP'!M29","v":0},{"$f":"'EDP SP'!N29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"'EDP SP'!C30","v":0},{"$f":"'EDP SP'!D30","v":0},{"$f":"'EDP SP'!E30","v":0},{"$f":"'EDP SP'!F30","v":0},{"$f":"'EDP SP'!G30","v":0},{"$f":"'EDP SP'!H30","v":0},{"$f":"'EDP SP'!I30","v":0},{"$f":"'EDP SP'!J30","v":0},{"$f":"'EDP SP'!K30","v":0},{"$f":"'EDP SP'!L30","v":0},{"$f":"'EDP SP'!M30","v":0},{"$f":"'EDP SP'!N30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"'EDP SP'!C31","v":397113},{"$f":"'EDP SP'!D31","v":477458},{"$f":"'EDP SP'!E31","v":455680},{"$f":"'EDP SP'!F31","v":378745},{"$f":"'EDP SP'!G31","v":461407},{"$f":"'EDP SP'!H31","v":481351},{"$f":"'EDP SP'!I31","v":385490},{"$f":"'EDP SP'!J31","v":342684},{"$f":"'EDP SP'!K31","v":294598},{"$f":"'EDP SP'!L31","v":363771},{"$f":"'EDP SP'!M31","v":391528},{"$f":"'EDP SP'!N31","v":271196},229169,266577,277345,362807,233035,268882,241230,217790,230184,249599,217056,208993,222901,239083,181061,206991,211987,182065,279651,229130,182733,248803,491597,160318,74761,164581,129985,373356,133744,168733,135895,110724,102884,182063,162977,208952,239453,245892,192256,184489,207512,207562,223943,204083.40363169811,196769.59636830189,172738,null,1386543,{"$f":"'EDP SP'!BK31","v":1158470},1142069,938803,888033,782104,940317,891257,805818,531566,857274,791819,797534]
[null,"Manageable expenditures",{"$f":"'EDP SP'!C32","v":-402031},{"$f":"'EDP SP'!D32","v":-427848},{"$f":"'EDP SP'!E32","v":-435725},{"$f":"'EDP SP'!F32","v":-447451},{"$f":"'EDP SP'!G32","v":-366715},{"$f":"'EDP SP'!H32","v":-375890},{"$f":"'EDP SP'!I32","v":-320831},{"$f":"'EDP SP'!J32","v":-301224},{"$f":"'EDP SP'!K32","v":-294117},{"$f":"'EDP SP'!L32","v":-255079},{"$f":"'EDP SP'!M32","v":-272831},{"$f":"'EDP SP'!N32","v":-231300},-257376,-262001,-262142,-252450,-237256,-225367,-264588,-235447,-218600,-198803,-193109,-193522,-210046,-237011,-226890,-217273,-204007,-183115,-225082,-166116,-142263,-158689,-159180,-177519,-163678,-152884,-177699,-198574,-141714,-135276,-131923,-137861,-94672,-128905,-162171,-166702,-197123,-98191,-82173,-107675.14201593358,-93933.857984066417,-98831,-114771,-82334.471439714602,-93915.528560285398,-104895,null,-1171251,{"$f":"'EDP SP'!BK32","v":-1023508},-977215,-917438,-833688,-831285,-692150,-653261,-653263,-493361,-624187,-382613,-395916]
[null,"Total PMTO",{"$f":"'EDP SP'!C33","v":-144761},{"$f":"'EDP SP'!D33","v":-146287},{"$f":"'EDP SP'!E33","v":-130585},{"$f":"'EDP SP'!F33","v":-164137},{"$f":"'EDP SP'!G33","v":-142015},{"$f":"'EDP SP'!H33","v":-131202},{"$f":"'EDP SP'!I33","v":-130647},{"$f":"'EDP SP'!J33","v":-109977},{"$f":"'EDP SP'!K33","v":-126258},{"$f":"'EDP SP'!L33","v":-121850},{"$f":"'EDP SP'!M33","v":-130903},{"$f":"'EDP SP'!N33","v":-108186},-124555,-129472,-117005,-125736,-129303,-120624,-120254,-108666,-117763,-112638,-103879,-95653,-110147,-125878,-116245,-108231,-120290,-121707,-116353,-98569,-101629,-105217,-87023,-87496,-97892,-96119,-103390,-101783,-92836,-99655,-75407,-88951,-75013,-75106,-109269,-90835,-96284,-79523,-71442,-86564.142015933583,-73004.857984066417,-77893,-93534,-62384.174829714611,-72969.825170285389,-82896,null,-488732,{"$f":"'EDP SP'!BK33","v":-493116},-492668,-459321,-435557,-466473,-421768,-368530,-397664,-314477,-375911,-308904,-311784]
[null,"Personnel",{"$f":"'EDP SP'!C34","v":-52656},{"$f":"'EDP SP'!D34","v":-54193},{"$f":"'EDP SP'!E34","v":-49939},{"$f":"'EDP SP'!F34","v":-48560},{"$f":"'EDP SP'!G34","v":-52047},{"$f":"'EDP SP'!H34","v":-51234},{"$f":"'EDP SP'!I34","v":-50346},{"$f":"'EDP SP'!J34","v":-35794},{"$f":"'EDP SP'!K34","v":-44884},{"$f":"'EDP SP'!L34","v":-44455},{"$f":"'EDP SP'!M34","v":-49396},{"$f":"'EDP SP'!N34","v":-42394},-41865,-47950,-44478,-43660,-46930,-47070,-44126,-39168,-42239,-42912,-42687,-39026,-39700,-42574,-38906,-37585,-41548,-42879,-46885,-36698,-37954,-39163,-39627,-32905,-41168,-35298,-44125,-36807,-32418,-34301,-35606,-29289,-25902,-32004,-34075,-26661,-23994,-23530,-24971,-20735,-25284,-25192,-28270,-24099,-27485,-30688,null,-175479,{"$f":"'EDP SP'!BK34","v":-181605},-182138,-168445,-163987,-160918,-160700,-148998,-147651,-122801,-108260,-96182,-110542]
[null,"Material",{"$f":"'EDP SP'!C35","v":-7784},{"$f":"'EDP SP'!D35","v":-6795},{"$f":"'EDP SP'!E35","v":-6357},{"$f":"'EDP SP'!F35","v":-6062},{"$f":"'EDP SP'!G35","v":-7384},{"$f":"'EDP SP'!H35","v":-5357},{"$f":"'EDP SP'!I35","v":-6133},{"$f":"'EDP SP'!J35","v":-4799},{"$f":"'EDP SP'!K35","v":-4332},{"$f":"'EDP SP'!L35","v":-3254},{"$f":"'EDP SP'!M35","v":-4569},{"$f":"'EDP SP'!N35","v":-3718},-4104,-4431,-3856,-3835,-5300,-4307,-4475,-4414,-4723,-3067,-3764,-3227,-3526,-3466,-4236,-5298,-3987,-2947,-4534,-2932,-3270,-2381,-2884,-3251,-3208,-2913,-3828,-2930,-3368,-2938,-2927,-3236,-3030,-2645,-3622,-3414,-3131,-2431,-3394,-2743,-2199,-2067,-1505,-2293,-2467,-2922,null,-18518,{"$f":"'EDP SP'!BK35","v":-16822},-17298,-16679,-13983,-16468,-13117,-12256,-13064,-11838,-12598,-10403,-9187]
[null,"Third-party services",{"$f":"'EDP SP'!C36","v":-48255},{"$f":"'EDP SP'!D36","v":-45358},{"$f":"'EDP SP'!E36","v":-50495},{"$f":"'EDP SP'!F36","v":-44121},{"$f":"'EDP SP'!G36","v":-45266},{"$f":"'EDP SP'!H36","v":-36669},{"$f":"'EDP SP'!I36","v":-44792},{"$f":"'EDP SP'!J36","v":-39346},{"$f":"'EDP SP'!K36","v":-40882},{"$f":"'EDP SP'!L36","v":-38560},{"$f":"'EDP SP'!M36","v":-46267},{"$f":"'EDP SP'!N36","v":-35956},-38680,-39391,-44832,-42564,-41852,-41148,-55835,-41675,-39819,-39873,-40676,-40143,-43603,-43265,-46995,-38850,-40170,-37248,-37182,-36194,-37435,-36604,-41284,-36416,-33474,-33664,-40694,-31161,-33937,-32439,-37207,-31709,-30780,-35358,-45776,-34952,-32022,-29357,-35119,-30122.142015933576,-28712.857984066424,-27957,-28018,-24129.174829714611,-28141.825170285389,-25191,null,-163580,{"$f":"'EDP SP'!BK36","v":-160294},-170396,-177202,-167687,-163263,-147415,-144838,-138231,-135054,-142107,-121911,-105480]
[null,"Provisions",{"$f":"'EDP SP'!C37","v":-29178},{"$f":"'EDP SP'!D37","v":-26117},{"$f":"'EDP SP'!E37","v":-16010},{"$f":"'EDP SP'!F37","v":-51652},{"$f":"'EDP SP'!G37","v":-31807},{"$f":"'EDP SP'!H37","v":-24167},{"$f":"'EDP SP'!I37","v":-24054},{"$f":"'EDP SP'!J37","v":-23672},{"$f":"'EDP SP'!K37","v":-23233},{"$f":"'EDP SP'!L37","v":-22751},{"$f":"'EDP SP'!M37","v":-24899},{"$f":"'EDP SP'!N37","v":-18515},-29157,-23127,-14182,-27115,-24732,-14295,-6473,-16798,-17476,-14296,-7503,-2948,-12369,-20147,-13713,-15002,-19298,-23446,-13416,-13660,-13437,-14966,-661,-4775,-11149,-13028,-6088,-6425,-9704,-19989,-9648,-11516,-1810,-5235,-12786,-11354,-21131,-5304,3239,-24170,-9407,-11337,-23570,-7310,-12059,-14410,null,-93710,{"$f":"'EDP SP'!BK37","v":-95698},-80324,-55043,-42967,-71459,-55479,-29613,-42206,-28209,-50575,-41675,-57349]
[null,"Provision for doubtful account/net losses",{"$f":"'EDP SP'!C38","v":-22962},{"$f":"'EDP SP'!D38","v":-20495},{"$f":"'EDP SP'!E38","v":-19241},{"$f":"'EDP SP'!F38","v":-29894},{"$f":"'EDP SP'!G38","v":-26890},{"$f":"'EDP SP'!H38","v":-19534},{"$f":"'EDP SP'!I38","v":-23717},{"$f":"'EDP SP'!J38","v":-19176},{"$f":"'EDP SP'!K38","v":-19121},{"$f":"'EDP SP'!L38","v":-17632},{"$f":"'EDP SP'!M38","v":-21851},{"$f":"'EDP SP'!N38","v":-14326},-25637,-18487,-7206,-18350,-21149,-10409,1738,-12636,-12212,-11979,-5036,-3176,-14877,-16136,-8850,-10759,-18450,-19914,-7675,-11505,-8354,-10975,2960,-2858,-8786,-11015,-2354,-5684,-2969,-17323,-5032,-8171,-6799,-2634,-10129,-7804,4336,-4044,833,-20892,-8704,-9822,-17741,-5974,-11160,-12774,null,-79646,{"$f":"'EDP SP'!BK38","v":-80301},-57114,-35089,-39225,-57973,-38509,-19699,-28330,-22636,-17641,-38585,-47649]
[null,"Provision for contingencies",{"$f":"'EDP SP'!C39","v":-6216},{"$f":"'EDP SP'!D39","v":-5622},{"$f":"'EDP SP'!E39","v":3231},{"$f":"'EDP SP'!F39","v":-21758},{"$f":"'EDP SP'!G39","v":-4917},{"$f":"'EDP SP'!H39","v":-4633},{"$f":"'EDP SP'!I39","v":-337},{"$f":"'EDP SP'!J39","v":-4496},{"$f":"'EDP SP'!K39","v":-4112},{"$f":"'EDP SP'!L39","v":-5119},{"$f":"'EDP SP'!M39","v":-3048},{"$f":"'EDP SP'!N39","v":-4189},-3520,-4640,-6976,-8765,-3583,-3886,-8211,-4162,-5264,-2317,-2467,228,2508,-4011,-4863,-4243,-848,-3532,-5741,-2155,-5083,-3991,-3621,-1917,-2363,-2013,-3734,-741,-6735,-2666,-4616,-3345,4989,-2601,-2657,-3550,-25467,-1260,2406,-3278,-703,-1515,-5829,-1336,-899,-1636,null,-14064,{"$f":"'EDP SP'!BK39","v":-15397},-23210,-19954,-3742,-13486,-16970,-9914,-13876,-5573,-32934,-3090,-9700]
[null,"Other",{"$f":"'EDP SP'!C40","v":-6888},{"$f":"'EDP SP'!D40","v":-13824},{"$f":"'EDP SP'!E40","v":-7784},{"$f":"'EDP SP'!F40","v":-13742},{"$f":"'EDP SP'!G40","v":-5511},{"$f":"'EDP SP'!H40","v":-13775},{"$f":"'EDP SP'!I40","v":-5322},{"$f":"'EDP SP'!J40","v":-6366},{"$f":"'EDP SP'!K40","v":-12927},{"$f":"'EDP SP'!L40","v":-12830},{"$f":"'EDP SP'!M40","v":-5772},{"$f":"'EDP SP'!N40","v":-7603},-10749,-14573,-9657,-8562,-10489,-13804,-132,-6611,-2764,-12490,-1265,-10309,-10949,-16426,-12395,-11496,-15287,-15187,-14336,0,-9533,-12103,-2567,-10149,-8893,-11216,-8655,-24460,-13409,-9988,9981,-13201,-13491,136,-13010,-14454,-16006,-18901,-11197,-8794,-7402,-11340,-12171,-4402,-2968,-9685,null,-37445,{"$f":"'EDP SP'!BK40","v":-38697},-42512,-21997,-38949,-54365,-35972,-32825,-56512,-16575,-62371,-38733,-29226]
[null,"Rent and leasing",{"$f":"'EDP SP'!C41","v":-1411},{"$f":"'EDP SP'!D41","v":-1011},{"$f":"'EDP SP'!E41","v":-628},{"$f":"'EDP SP'!F41","v":-1682},{"$f":"'EDP SP'!G41","v":-34},{"$f":"'EDP SP'!H41","v":-1318},{"$f":"'EDP SP'!I41","v":150},{"$f":"'EDP SP'!J41","v":-222},{"$f":"'EDP SP'!K41","v":-85},{"$f":"'EDP SP'!L41","v":616},{"$f":"'EDP SP'!M41","v":1044},{"$f":"'EDP SP'!N41","v":-686},-670,-781,-419,-657,-783,-873,-2329,-1970,-2464,-1772,-1920,-1874,-1585,-1746,-2385,-2276,-4286,-2055,-2582,-1258,-1144,-1099,-1551,-1891,-1940,-1366,-1884,-1382,-965,-1196,-1056,-1098,-1035,-990,-828,-540,-1122,-615,-542,-511,-500,-460,436,-344,-958,-761,null,459,{"$f":"'EDP SP'!BK41","v":-1093},-2732,-8535,-7125,-11002,-6083,-6748,-5427,-4179,-3105,-2013,-1627]
[null,"Others",{"$f":"'EDP SP'!C42","v":-5477},{"$f":"'EDP SP'!D42","v":-12813},{"$f":"'EDP SP'!E42","v":-7156},{"$f":"'EDP SP'!F42","v":-12060},{"$f":"'EDP SP'!G42","v":-5477},{"$f":"'EDP SP'!H42","v":-12457},{"$f":"'EDP SP'!I42","v":-5472},{"$f":"'EDP SP'!J42","v":-6144},{"$f":"'EDP SP'!K42","v":-12842},{"$f":"'EDP SP'!L42","v":-13446},{"$f":"'EDP SP'!M42","v":-6816},{"$f":"'EDP SP'!N42","v":-6917},-10079,-13792,-9238,-7905,-9706,-12931,-132,-4641,-300,-10718,-7329,-8435,-9364,-14680,-10010,-9220,-11001,-13132,-11754,0,-8389,-11004,-1016,-8258,-6953,-9850,-6771,-19469,-9191,-2021,-8289,-7137,-8042,-6949,-5953,-8059,-7895,-7087,-4679,-8283,-6902,-10880,-12607,-4058,-2010,-8924,null,-37904,{"$f":"'EDP SP'!BK42","v":-37604},-39780,-15791,-39808,-43363,-31147,-26077,-37452,-30417,-28994,-30744,-27599]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'EDP SP'!C43","v":-17851},{"$f":"'EDP SP'!D43","v":-11972},{"$f":"'EDP SP'!E43","v":-15683},{"$f":"'EDP SP'!F43","v":-13372},{"$f":"'EDP SP'!G43","v":-8200},{"$f":"'EDP SP'!H43","v":-10492},{"$f":"'EDP SP'!I43","v":-7354},{"$f":"'EDP SP'!J43","v":-8886},{"$f":"'EDP SP'!K43","v":-10300},{"$f":"'EDP SP'!L43","v":-3061},{"$f":"'EDP SP'!M43","v":-9339},{"$f":"'EDP SP'!N43","v":-9801},-9775,-12218,-9863,-10113,-8504,-10368,-10587,-12583,-9223,-6915,-9625,-8546,-7064,-11575,-14177,-7978,-7082,-5974,-7339,-6456,392,-11397,-30081,-4417,-5436,-7548,-792,-3609,-5563,-8783,-5208,-4966,-4414,8075,-6229,-5855,-6989,-11199,-5976,0,0,0,0,0,0,0,null,-29601,{"$f":"'EDP SP'!BK43","v":-41133},-38848,-39308,-36810,-35211,-24800,-47482,-18747,-6513,-30272,-5976,0]
[null,"Value of Indemnified financial asset",{"$f":"'EDP SP'!C44","v":0},{"$f":"'EDP SP'!D44","v":0},{"$f":"'EDP SP'!E44","v":0},{"$f":"'EDP SP'!F44","v":0},{"$f":"'EDP SP'!G44","v":0},{"$f":"'EDP SP'!H44","v":0},{"$f":"'EDP SP'!I44","v":0},{"$f":"'EDP SP'!J44","v":0},{"$f":"'EDP SP'!K44","v":0},{"$f":"'EDP SP'!L44","v":0},{"$f":"'EDP SP'!M44","v":0},{"$f":"'EDP SP'!N44","v":"-"},0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,-9787,-1690,6256,5221,3540,-17597,-3586,6232,7736,5127,2310,2012,24534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK44","v":0},0,0,0,0,0,-11411,17185,24534,0,0,0]
[null,"Construction Costs",{"$f":"'EDP SP'!C45","v":-191711},{"$f":"'EDP SP'!D45","v":-221125},{"$f":"'EDP SP'!E45","v":-249166},{"$f":"'EDP SP'!F45","v":-231417},{"$f":"'EDP SP'!G45","v":-179407},{"$f":"'EDP SP'!H45","v":-198882},{"$f":"'EDP SP'!I45","v":-148574},{"$f":"'EDP SP'!J45","v":-149191},{"$f":"'EDP SP'!K45","v":-123122},{"$f":"'EDP SP'!L45","v":-97100},{"$f":"'EDP SP'!M45","v":-100954},{"$f":"'EDP SP'!N45","v":-81907},-93155,-91305,-105904,-86435,-70334,-66300,-108247,-88981,-66366,-55089,-56213,-66024,-70013,-77492,-75793,-79963,-55832,-34760,-72403,-37803,-25987,-25392,-23248,-45983,-34634,-34324,-63921,-42231,-27566,-13673,-34953,-27960,1783,-35653,-33489,-57954,-82639,0,0,0,0,0,0,0,0,0,null,-517987,{"$f":"'EDP SP'!BK45","v":-367321},-328973,-318683,-269742,-246348,-161585,-138189,-147391,-96783,-174082,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"'EDP SP'!C46","v":0},{"$f":"'EDP SP'!D46","v":0},{"$f":"'EDP SP'!E46","v":0},{"$f":"'EDP SP'!F46","v":0},{"$f":"'EDP SP'!G46","v":0},{"$f":"'EDP SP'!H46","v":0},{"$f":"'EDP SP'!I46","v":0},{"$f":"'EDP SP'!J46","v":0},{"$f":"'EDP SP'!K46","v":0},{"$f":"'EDP SP'!L46","v":0},{"$f":"'EDP SP'!M46","v":0},{"$f":"'EDP SP'!N46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK46","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"'EDP SP'!C47","v":234501},{"$f":"'EDP SP'!D47","v":319199},{"$f":"'EDP SP'!E47","v":309412},{"$f":"'EDP SP'!F47","v":201236},{"$f":"'EDP SP'!G47","v":311192},{"$f":"'EDP SP'!H47","v":339657},{"$f":"'EDP SP'!I47","v":247489},{"$f":"'EDP SP'!J47","v":223821},{"$f":"'EDP SP'!K47","v":158040},{"$f":"'EDP SP'!L47","v":238860},{"$f":"'EDP SP'!M47","v":251286},{"$f":"'EDP SP'!N47","v":153209},94839,124887,150477,226958,95228,137890,110389,96541,103198,130046,103552,104794,105690,101630,50639,90782,84615,54384,146172,122415,87752,137410,378033,50808,-32153,67146,33539,276700,40908,69078,60488,21773,27871,106957,53708,118117,143169,166369,120814,97924.857984066417,134507.14201593358,129669,130409,141699.2288019835,123799.7711980165,89842,null,868210,{"$f":"'EDP SP'!BK47","v":624221},610553,440174,415666,280420,493749,463834,420225,217089,481363,482915,485750]
[null,"EBITDA Margin",{"$f":"'EDP SP'!C48","v":0.19714100523829581},{"$f":"'EDP SP'!D48","v":0.25244777035406069},{"$f":"'EDP SP'!E48","v":0.24144555824511627},{"$f":"'EDP SP'!F48","v":0.17206114088961585},{"$f":"'EDP SP'!G48","v":0.25979928486571824},{"$f":"'EDP SP'!H48","v":0.28690832975743591},{"$f":"'EDP SP'!I48","v":0.15379094438672281},{"$f":"'EDP SP'!J48","v":0.11619616308298991},{"$f":"'EDP SP'!K48","v":0.12514867542274499},{"$f":"'EDP SP'!L48","v":0.20877253705043894},{"$f":"'EDP SP'!M48","v":0.18292946595160289},{"$f":"'EDP SP'!N48","v":0.14542084141706754},0.10700564933504382,0.126431487045751,0.14128393680027942,0.19717218402088502,0.10489525125049706,0.13560172095881992,0.12593217922026068,8.5854822013609985E-2,0.1029022589078987,0.15008436374044129,9.2916498798075842E-2,0.10426578951034061,0.13094041956933003,0.13057359620214945,6.7325397891120561E-2,0.12382239692946861,0.12191976623219437,7.6120518555636119E-2,0.12416046099366083,0.15480715971257958,9.062714621362733E-2,0.16315737604088373,0.35896922155108646,7.6162266040275706E-2,-5.1959741825386312E-2,9.3071414908392311E-2,5.2399693154246238E-2,0.47076878056083926,6.9630164220158497E-2,0.10740840944499902,8.627240675026529E-2,3.7411295726730701E-2,4.8968311418150126E-2,0.17590917463784325,9.24810502353869E-2,0.19944885067466825,0.22977479761958258,0.27070445085896339,0.19934593071221612,0.17287497724255213,0.24322072603577341,0.24294868191782362,0.24917266626924076,0.25418816987465154,0.24235165955992244,0.179477600759127,null,0.60390831994289662,{"$f":"'EDP SP'!BK48","v":0.56178744374946521},0.57895309303048148,0.46477362388221066,0.45869630407989592,0.38918807960841967,0.53275214296075146,0.47624316067436817,0.70020704738024286,0.34856118853298934,0.79240914938860119,0.85839031590836523,0.9251900964629417]
[null,"Depreciation and amortization",{"$f":"'EDP SP'!C49","v":-47708},{"$f":"'EDP SP'!D49","v":-48464},{"$f":"'EDP SP'!E49","v":-40291},{"$f":"'EDP SP'!F49","v":-38525},{"$f":"'EDP SP'!G49","v":-37093},{"$f":"'EDP SP'!H49","v":-35314},{"$f":"'EDP SP'!I49","v":-34256},{"$f":"'EDP SP'!J49","v":-33170},{"$f":"'EDP SP'!K49","v":-34437},{"$f":"'EDP SP'!L49","v":-33068},{"$f":"'EDP SP'!M49","v":-31635},{"$f":"'EDP SP'!N49","v":-31406},-29891,-29006,-29370,-30166,-29115,-28075,-25500,-25217,-25248,-24161,-23392,-23299,-22822,-22066,-20675,-21101,-20803,-20674,-19200,-21598,-21295,-21904,-22368,-22026,-22130,-21125,-17332,-59687,-21312,-21948,-21563,-20950,-21442,-18146,-19413,-17913,-18200,-18668,-10731,-21111,-20929,-20938,-21237,-19950.29660999999,-20945.70339000001,-21999,null,-134931,{"$f":"'EDP SP'!BK49","v":-121938},-116726,-100126,-91579,-83253,-83997,-87649,-120279,-82101,-74194,-73709,-84132]
[null,"Depreciation",{"$f":"'EDP SP'!C50","v":-681},{"$f":"'EDP SP'!D50","v":-586},{"$f":"'EDP SP'!E50","v":-601},{"$f":"'EDP SP'!F50","v":-598},{"$f":"'EDP SP'!G50","v":-600},{"$f":"'EDP SP'!H50","v":-600},{"$f":"'EDP SP'!I50","v":-600},{"$f":"'EDP SP'!J50","v":-600},{"$f":"'EDP SP'!K50","v":-757},{"$f":"'EDP SP'!L50","v":-757},{"$f":"'EDP SP'!M50","v":-767},{"$f":"'EDP SP'!N50","v":-465},-227,-227,-212,-206,-205,-70,-81,-80,-84,-91,-91,-164,-84,-60,-65,-48,-48,-49,-43,-54,-48,-977,-6,-17,6,-6,-6,-6,-5,-6,-6,-5,-6,-6,-9,-10,-8,-10,175,-67,-68,-62,0,0,0,0,null,-2714,{"$f":"'EDP SP'!BK50","v":-1686},-693,-336,-399,-210,-1122,-23,-23,-23,-37,-22,0]
[null,"Depreciation - Asset right of usage",{"$f":"'EDP SP'!C51","v":-626},{"$f":"'EDP SP'!D51","v":-675},{"$f":"'EDP SP'!E51","v":-386},{"$f":"'EDP SP'!F51","v":-504},{"$f":"'EDP SP'!G51","v":-615},{"$f":"'EDP SP'!H51","v":-718},{"$f":"'EDP SP'!I51","v":-1339},{"$f":"'EDP SP'!J51","v":-736},{"$f":"'EDP SP'!K51","v":-2441},{"$f":"'EDP SP'!L51","v":-2052},{"$f":"'EDP SP'!M51","v":-2246},{"$f":"'EDP SP'!N51","v":-2805},-2163,-2065,-2040,-2863,-2114,-2152,"-",0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-6568,{"$f":"'EDP SP'!BK51","v":-9279},-9169,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"'EDP SP'!C52","v":-46401},{"$f":"'EDP SP'!D52","v":-47203},{"$f":"'EDP SP'!E52","v":-39304},{"$f":"'EDP SP'!F52","v":-37423},{"$f":"'EDP SP'!G52","v":-35878},{"$f":"'EDP SP'!H52","v":-33996},{"$f":"'EDP SP'!I52","v":-32317},{"$f":"'EDP SP'!J52","v":-31834},{"$f":"'EDP SP'!K52","v":-31239},{"$f":"'EDP SP'!L52","v":-30259},{"$f":"'EDP SP'!M52","v":-28622},{"$f":"'EDP SP'!N52","v":-28136},-27501,-26714,-27118,-27097,-26796,-25853,-25419,-25137,-25164,-24070,-23301,-23135,-22738,-22006,-20610,-21053,-20755,-20625,-19157,-21544,-21247,-20927,-22362,-22009,-22136,-21119,-17326,-59681,-21307,-21942,-21557,-20945,-21436,-18140,-19404,-17903,-18192,-18658,-10906,-21044,-20861,-20876,0,0,0,0,null,-125649,{"$f":"'EDP SP'!BK52","v":-110973},-106864,-99790,-91180,-83043,-82875,-87626,-120256,-82078,-74157,-73687,0]
[null,"Result from Service - EBIT",{"$f":"'EDP SP'!C53","v":186793},{"$f":"'EDP SP'!D53","v":270735},{"$f":"'EDP SP'!E53","v":269121},{"$f":"'EDP SP'!F53","v":162711},{"$f":"'EDP SP'!G53","v":274099},{"$f":"'EDP SP'!H53","v":304343},{"$f":"'EDP SP'!I53","v":213233},{"$f":"'EDP SP'!J53","v":190651},{"$f":"'EDP SP'!K53","v":123603},{"$f":"'EDP SP'!L53","v":205792},{"$f":"'EDP SP'!M53","v":219651},{"$f":"'EDP SP'!N53","v":121803},64948,95881,121107,196792,66113,109815,84889,71324,77950,105885,80160,81495,82868,79564,29964,69681,63812,33710,126972,100817,66457,115506,355665,28782,-54283,46021,16207,217013,19596,47130,38925,823,6429,88811,34295,100204,124969,147701,110083,76813.857984066417,113578.14201593358,108731,109172,121748.93219198351,102854.06780801649,67843,null,733279,{"$f":"'EDP SP'!BK53","v":502283},493827,340048,324087,197167,409752,376185,299946,134988,407169,409206,401618]
[null,"Result from corporate participation",{"$f":"'EDP SP'!C54","v":0},{"$f":"'EDP SP'!D54","v":0},{"$f":"'EDP SP'!E54","v":0},{"$f":"'EDP SP'!F54","v":0},{"$f":"'EDP SP'!G54","v":0},{"$f":"'EDP SP'!H54","v":0},{"$f":"'EDP SP'!I54","v":0},{"$f":"'EDP SP'!J54","v":0},{"$f":"'EDP SP'!K54","v":0},{"$f":"'EDP SP'!L54","v":0},{"$f":"'EDP SP'!M54","v":0},{"$f":"'EDP SP'!N54","v":1135463},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK54","v":1135463},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"'EDP SP'!C55","v":-84654},{"$f":"'EDP SP'!D55","v":-86300},{"$f":"'EDP SP'!E55","v":-61087},{"$f":"'EDP SP'!F55","v":-92825},{"$f":"'EDP SP'!G55","v":-68444},{"$f":"'EDP SP'!H55","v":-47284},{"$f":"'EDP SP'!I55","v":-43282},{"$f":"'EDP SP'!J55","v":-33333},{"$f":"'EDP SP'!K55","v":-30384},{"$f":"'EDP SP'!L55","v":-26689},{"$f":"'EDP SP'!M55","v":-11169},{"$f":"'EDP SP'!N55","v":46488},4696,-14590,-19534,-6853,-17352,-18668,-17646,-15018,-14935,-4299,3532,-31986,-14134,-10345,-6232,-19802,774,-5605,14545,-28478,-8753,-21221,-17200,-21328,-4798,4346,-4713,-7180,-16520,-5767,3970,-10322,-10859,-5178,-7942,-17524,-59406,-3144,-246,-2561,-11551,10735,-10442,2151,4204,-674,null,-133688,{"$f":"'EDP SP'!BK55","v":25425},-62407,-51898,-52933,-30865,-43907,-38980,-34180,-22389,-88016,-3623,-4761]
[null,"Financial revenues",{"$f":"'EDP SP'!C56","v":35352},{"$f":"'EDP SP'!D56","v":59774},{"$f":"'EDP SP'!E56","v":42407},{"$f":"'EDP SP'!F56","v":46976},{"$f":"'EDP SP'!G56","v":49843},{"$f":"'EDP SP'!H56","v":60569},{"$f":"'EDP SP'!I56","v":28650},{"$f":"'EDP SP'!J56","v":56628},{"$f":"'EDP SP'!K56","v":13478},{"$f":"'EDP SP'!L56","v":35620},{"$f":"'EDP SP'!M56","v":41082},{"$f":"'EDP SP'!N56","v":88125},40096,33075,251836,33705,27826,23246,24446,32518,36990,35036,36302,39523,17565,23910,30940,19719,57020,46167,22275,42819,26469,23308,19096,15159,25222,25236,21810,13180,15378,15152,24645,11584,18165,21260,25346,12166,24643,19822,30654,23442,15570,31664,4878,19928,20086,14709,null,134376,{"$f":"'EDP SP'!BK56","v":201140},336613,128990,117300,153846,114871,84713,65520,75654,81977,101330,59601]
[null,"Financial expenses",{"$f":"'EDP SP'!C57","v":-120006},{"$f":"'EDP SP'!D57","v":-146074},{"$f":"'EDP SP'!E57","v":-103494},{"$f":"'EDP SP'!F57","v":-139801},{"$f":"'EDP SP'!G57","v":-118287},{"$f":"'EDP SP'!H57","v":-107853},{"$f":"'EDP SP'!I57","v":-71932},{"$f":"'EDP SP'!J57","v":-89961},{"$f":"'EDP SP'!K57","v":-43862},{"$f":"'EDP SP'!L57","v":-62309},{"$f":"'EDP SP'!M57","v":-52251},{"$f":"'EDP SP'!N57","v":-41637},-35400,-47665,-271370,-40558,-45178,-41914,-42092,-47536,-51925,-39335,-32770,-71509,-31699,-34255,-37172,-39521,-56246,-51772,-7730,-71297,-35222,-44529,-36296,-36487,-30020,-20890,-26523,-20360,-31898,-20919,-20675,-21906,-29024,-26438,-33288,-29690,-84049,-22966,-30900,-26003,-27121,-20929,-15320,-17777,-15882,-15383,null,-268064,{"$f":"'EDP SP'!BK57","v":-175715},-399020,-180888,-170233,-184711,-158778,-123693,-99700,-98043,-169993,-104953,-64362]
[null,"Other Income",{"$f":"'EDP SP'!C58","v":0},{"$f":"'EDP SP'!D58","v":0},{"$f":"'EDP SP'!E58","v":0},{"$f":"'EDP SP'!F58","v":0},{"$f":"'EDP SP'!G58","v":0},{"$f":"'EDP SP'!H58","v":0},{"$f":"'EDP SP'!I58","v":0},{"$f":"'EDP SP'!J58","v":0},{"$f":"'EDP SP'!K58","v":0},{"$f":"'EDP SP'!L58","v":0},{"$f":"'EDP SP'!M58","v":0},{"$f":"'EDP SP'!N58","v":0},null,null,null,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2630,-1067,-1553,-1316,null,0,{"$f":"'EDP SP'!BK58","v":0},0,0,0,0,0,0,0,0,0,0,-6566]
[null,"Income before income tax and social contribution",{"$f":"'EDP SP'!C59","v":102139},{"$f":"'EDP SP'!D59","v":184435},{"$f":"'EDP SP'!E59","v":208034},{"$f":"'EDP SP'!F59","v":69886},{"$f":"'EDP SP'!G59","v":205655},{"$f":"'EDP SP'!H59","v":257059},{"$f":"'EDP SP'!I59","v":169951},{"$f":"'EDP SP'!J59","v":157318},{"$f":"'EDP SP'!K59","v":93219},{"$f":"'EDP SP'!L59","v":179103},{"$f":"'EDP SP'!M59","v":208482},{"$f":"'EDP SP'!N59","v":168291},69644,81291,101573,189939,48761,91147,67243,56306,63015,101586,83692,49509,68734,69219,23732,49879,64586,28105,141517,72339,57704,94285,338465,7454,-59081,50367,11494,209833,3076,41363,42895,-9499,-4430,83633,26353,82680,65563,144557,109837,74252.857984066417,102027.14201593358,119466,96100,122832.93219198351,105505.06780801649,65853,null,599591,{"$f":"'EDP SP'!BK59","v":527708},431420,288150,271154,166302,365845,337205,265766,112599,319153,405583,390291]
[null,"Income Tax and Social Contribution",{"$f":"'EDP SP'!C60","v":-34305},{"$f":"'EDP SP'!D60","v":-62242},{"$f":"'EDP SP'!E60","v":-57561},{"$f":"'EDP SP'!F60","v":-17151},{"$f":"'EDP SP'!G60","v":-61724},{"$f":"'EDP SP'!H60","v":-78949},{"$f":"'EDP SP'!I60","v":-6540},{"$f":"'EDP SP'!J60","v":-53856},{"$f":"'EDP SP'!K60","v":-32230},{"$f":"'EDP SP'!L60","v":-60288},{"$f":"'EDP SP'!M60","v":-44761},{"$f":"'EDP SP'!N60","v":-56120},-25296,-27257,10303,-63675,-16719,-18226,-146,-19146,-21353,-34012,-6163,-23860,-23431,-23600,14054,-11081,-19846,-8006,-27034,-25152,-19749,-31943,-98031,-1558,21397,-18757,16821,-77492,23,-14337,-8074,3111,1861,-28529,6788,-29287,-24647,-49106,-23482,-29693,-32752,-41418,-10778,-41375,-35777,-22533,null,-152914,{"$f":"'EDP SP'!BK60","v":-153434},-88317,-74657,-77054,-24879,-103878,-96949,-74985,-31631,-96252,-127345,-110463]
[null,"Current income tax and social contribution",{"$f":"'EDP SP'!C61","v":-30559},{"$f":"'EDP SP'!D61","v":-30585},{"$f":"'EDP SP'!E61","v":-47404},{"$f":"'EDP SP'!F61","v":-32724},{"$f":"'EDP SP'!G61","v":-48875},{"$f":"'EDP SP'!H61","v":-61778},{"$f":"'EDP SP'!I61","v":8149},{"$f":"'EDP SP'!J61","v":-32236},{"$f":"'EDP SP'!K61","v":-30479},{"$f":"'EDP SP'!L61","v":-49720},{"$f":"'EDP SP'!M61","v":-31216},{"$f":"'EDP SP'!N61","v":-72131},-31259,-25992,-5212,-38474,-13934,-36149,-15035,-10289,-16953,-33559,-12394,74091,1538,-5330,12356,-76776,-125739,-88276,-10326,3525,7036,-10561,13543,-7263,1393,-1137,-39776,-14668,-233,-13194,7446,2207,7394,-23905,10050,-26850,-42942,-40454,-9920,-18007,-21597,-32909,4243,-28058,-28291,-13737,null,-104286,{"$f":"'EDP SP'!BK61","v":-160598},-93769,-75836,57905,-278435,-10326,6536,-67871,-6858,-100196,-82433,-65843]
[null,"Deferred income tax and social contribution",{"$f":"'EDP SP'!C62","v":-3746},{"$f":"'EDP SP'!D62","v":-31657},{"$f":"'EDP SP'!E62","v":-10157},{"$f":"'EDP SP'!F62","v":15573},{"$f":"'EDP SP'!G62","v":-12849},{"$f":"'EDP SP'!H62","v":-17171},{"$f":"'EDP SP'!I62","v":-14689},{"$f":"'EDP SP'!J62","v":-21620},{"$f":"'EDP SP'!K62","v":-1751},{"$f":"'EDP SP'!L62","v":-10568},{"$f":"'EDP SP'!M62","v":-13545},{"$f":"'EDP SP'!N62","v":16011},5963,-1265,15515,-25201,-2785,17923,14889,-8857,-4400,-453,6231,-97951,-24969,-18270,1698,65695,105893,80270,-16708,-28677,-26785,-21382,-111574,5705,20004,-17620,56597,-62824,256,-1143,-15520,904,-5533,-4624,-3262,-2437,18295,-8652,-13562,-11686,-11155,-8509,-15021,-13317,-7486,-8796,null,-48628,{"$f":"'EDP SP'!BK62","v":7164},5452,1179,-134959,253556,-93552,-103485,-7114,-24773,3944,-44912,-44620]
[null,"Net Income before minority interests",{"$f":"'EDP SP'!C63","v":67834},{"$f":"'EDP SP'!D63","v":122193},{"$f":"'EDP SP'!E63","v":150473},{"$f":"'EDP SP'!F63","v":52735},{"$f":"'EDP SP'!G63","v":143931},{"$f":"'EDP SP'!H63","v":178110},{"$f":"'EDP SP'!I63","v":163411},{"$f":"'EDP SP'!J63","v":103462},{"$f":"'EDP SP'!K63","v":60989},{"$f":"'EDP SP'!L63","v":118815},{"$f":"'EDP SP'!M63","v":163721},{"$f":"'EDP SP'!N63","v":112171},44348,54034,111876,126264,0,72921,67097,37160,41662,67574,77529,25649,45303,45619,37786,38798,44740,20099,114483,47187,37955,62342,240434,5896,-37684,31610,28315,132341,3099,27026,34821,-6388,-2569,55104,33141,53393,40916,95451,86355,44559.857984066417,69275.142015933583,78048,85322,81457.932191983506,69728.067808016494,43320,null,446677,{"$f":"'EDP SP'!BK63","v":374274},311061,213493,194100,141423,261967,240256,190781,80968,222901,278238,279828]
[null,"Reversal of interest on equity capital",{"$f":"'EDP SP'!C64","v":0},{"$f":"'EDP SP'!D64","v":0},{"$f":"'EDP SP'!E64","v":0},{"$f":"'EDP SP'!F64","v":0},{"$f":"'EDP SP'!G64","v":0},{"$f":"'EDP SP'!H64","v":0},{"$f":"'EDP SP'!I64","v":0},{"$f":"'EDP SP'!J64","v":0},{"$f":"'EDP SP'!K64","v":0},{"$f":"'EDP SP'!L64","v":0},{"$f":"'EDP SP'!M64","v":0},{"$f":"'EDP SP'!N64","v":0},0,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,0,{"$f":"'EDP SP'!BK64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"'EDP SP'!C65","v":0},{"$f":"'EDP SP'!D65","v":0},{"$f":"'EDP SP'!E65","v":0},{"$f":"'EDP SP'!F65","v":0},{"$f":"'EDP SP'!G65","v":0},{"$f":"'EDP SP'!H65","v":0},{"$f":"'EDP SP'!I65","v":0},{"$f":"'EDP SP'!J65","v":0},{"$f":"'EDP SP'!K65","v":0},{"$f":"'EDP SP'!L65","v":0},{"$f":"'EDP SP'!M65","v":0},{"$f":"'EDP SP'!N65","v":0},0,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"'EDP SP'!C66","v":0},{"$f":"'EDP SP'!D66","v":0},{"$f":"'EDP SP'!E66","v":0},{"$f":"'EDP SP'!F66","v":0},{"$f":"'EDP SP'!G66","v":0},{"$f":"'EDP SP'!H66","v":0},{"$f":"'EDP SP'!I66","v":0},{"$f":"'EDP SP'!J66","v":0},{"$f":"'EDP SP'!K66","v":0},{"$f":"'EDP SP'!L66","v":0},{"$f":"'EDP SP'!M66","v":0},{"$f":"'EDP SP'!N66","v":0},0,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP SP'!BK66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",{"$f":"'EDP SP'!C67","v":67834},{"$f":"'EDP SP'!D67","v":122193},{"$f":"'EDP SP'!E67","v":150473},{"$f":"'EDP SP'!F67","v":52735},{"$f":"'EDP SP'!G67","v":143931},{"$f":"'EDP SP'!H67","v":178110},{"$f":"'EDP SP'!I67","v":163411},{"$f":"'EDP SP'!J67","v":103462},{"$f":"'EDP SP'!K67","v":60989},{"$f":"'EDP SP'!L67","v":118815},{"$f":"'EDP SP'!M67","v":163721},{"$f":"'EDP SP'!N67","v":112171},44348,54034,111876,126264,32042,72921,67097,37160,41662,67574,77529,25649,45303,45619,37786,38798,44740,20099,114483,47187,37955,62342,240434,5896,-37684,31610,28315,132341,3099,27026,34821,-6388,-2569,55104,33141,53393,40916,95451,86355,44559.857984066417,69275.142015933583,78048,85322,81457.932191983506,69728.067808016494,43320,null,446677,{"$f":"'EDP SP'!BK67","v":374274},343103,213493,194100,141423,261967,240256,190781,80968,222901,278238,279828]

{"sheet":"EDP ES","index":8,"n_rows":67,"n_cols":74,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP ES"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",994950,1121476,1083931,1051177,1016110,1155705,1316941,1401647,983687,964139,1074046,823165,694637,828309,903526,976718,776372,860366,692825,878131,774679,710333,662150,775874,589301,626411,799844,773589,527554,611635,889893,601855,741615,605778,791138,502463,459766,519612,458420,441880,446192,502682,527340,426220,398731,415424,379130,351388,372071,415495,403027,334501,376847,389107,344059.18164263829,346308,319559,334182,null,{"$f":"SUM(I7:L7)","v":4666414},{"$f":"SUM(M7:P7)","v":3420157},3516982,3055968,2653736,2712622,2839141,2272979,1849174,1767715,1518084,1503482,1344108.1816426383]
[null,"Receita com construção da infraestrutura",{"$f":"-C45","v":208778},{"$f":"-D45","v":206012},{"$f":"-E45","v":160274},{"$f":"-F45","v":191680},{"$f":"-G45","v":171828},{"$f":"-H45","v":158876},168819,139090,144139,127422,144410,81151,83152,75862,98657,64533,58858,95913,102609,103049,80677,49511,99281,80018,55493,63926,62225,77822,59337,34918,48054,40163,38283,29258,34997,50392,35659,34818,59137,49459,39168,30570,48743,38569,20852,28826,39167,38853,51645,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I8:L8)","v":579470},{"$f":"SUM(M8:P8)","v":384575},317961,335846,298718,234302,155758,155866,178334,136990,129665,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C22)","v":-617407},{"$f":"SUM(D11:D22)","v":-615209},-653657,{"$f":"SUM(F11:F22)","v":-636897},-594039,-672106,-877191,-1066350,-714685,-624826,-721025,-596290,-490157,-536983,-648918,-621333,-541772,-593366,-475818,-634639,-560724,-490522,-430193,-573631,-401218,-405291,-432647,-418212,-375185,-423489,-685267,-411004,-572283,-428674,-412031,-257099,-459944,-377746,-339851,-235949,-227135,-339324,-360166,-284117,-278536,-262703,-251915,-234957,-221622,-229767,-258195,-227086,-200851,-196600,-176043,-213370,-181631,-192005,null,-3283052,-2344455,-2405389,-2161703,-1810333,-1649533,-2097228,-1506820,-1142259,-1185522,-938261,-882732,-763049]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-489506,-500401,-527691,-511802,-472363,-550128,-754497,-952223,-586467,-496672,-591540,-467194,-403314,-437914,-539907,-538290,-467352,-517782,-399813,-563911,-475827,-407378,-346999,-492063,-366287,-370267,-397443,-383434,-342996,-390267,-653347,-445436,-535899,-391030,-374986,-219981,-434704,-352914,-315760,-223542,-207424,-317848,-309592,-266162,-228558,-211102,-200421,-182406,-172660,-179121,-208133,-179757,-154698,-150802,-157647,-194997,-163946,-174620,null,-2789859,-1899962,-2063331,-1846929,-1575616,-1514140,-2025712,-1382585,-1064574,-1015414,-734608,-693390,-691210]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,-56650,null,null,null,-101836,-137630,-92624,-85272,-46499,-44969,-42881,-44342,-49763,-49776,-47197,-42854,-42963,-42942,-41605,-36422,-37871,-36000,-32286,-34732,-35990,-36559,-37303,-38309,0,0,0,0,null,0,0,0,0,0,-56650,-417362,-178691,-189590,-163932,-140889,-148161,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,-340793,null,null,null,-362509,-307806,-431052,-464649,-410954,-375470,-391823,-547694,-265997,-173766,-160227,-274994,-266629,-223220,-186953,-174680,-162550,-146406,-140374,-144389,-172143,-143198,-117395,-112493,0,0,0,0,null,0,0,0,0,0,-340793,-1566016,-1725941,-874984,-851482,-593719,-545229,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,-189002,66222,-12223,158891,82467,200458,0,239122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,23888,522047,0,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-127695,-114595,-125786,-124881,-121437,-121751,-122494,-113931,-128018,-127954,-129303,-128888,-86632,-98854,-108813,-82851,-74231,-75392,-75904,-70539,-84601,-82946,-82228,-81568,-34931,-35024,-35204,-34778,-32189,-33222,-31920,-31790,-36384,-37644,-36173,-36247,-24372,-23963,-23223,-11465,-18624,-20389,-49487,-16877,-48920,-50542,-50436,-51481,-47869,-49554,-48970,-46323,-45322,-44966,-38883,-38950,-35004,-35164,null,-492397,-443677,-341287,-313990,-233751,-135393,-137738,-120755,-73701,-165826,-199340,-185581,-148001]
[null,"Outras",-206,-213,-180,-214,-239,-227,-200,-196,-200,-200,-182,-208,-211,-215,-198,-192,-189,-192,-101,-189,-296,-198,-966,0,0,0,0,0,0,0,0,0,0,0,-872,-871,-868,-869,-868,-942,-1087,-1087,-1087,-1078,-1058,-1059,-1058,-1070,-1093,-1092,-1092,-1006,-831,-832,20487,20577,17319,17779,null,-796,-816,-771,-784,-966,0,0,-3480,-3984,-4282,-4313,-3761,76162]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-872,-871,-868,-869,-868,-942,-1087,-1087,-1087,-1078,-1058,-1059,-1058,-1070,-1093,-1092,-1092,-1006,-831,-832,0,0,0,0,null,0,0,0,0,0,0,0,-3480,-3984,-4282,-4313,-3761,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":377543},{"$f":"D7+D10","v":506267},430274,{"$f":"F7+F10","v":414280},422071,483599,439750,335297,269002,339313,353021,226875,204480,291326,254608,355385,234600,267000,217007,243492,213955,219811,231957,202243,188083,221120,367197,355377,152369,188146,204626,190851,169332,177104,379107,245364,-178,141866,118569,205931,219057,163358,167174,142103,120195,152721,127215,116431,150449,185728,144832,107415,175996,192507,168016.18164263829,132938,137928,142177,0,1383362,1075702,1111593,894265,843403,1063089,741913,766159,706915,582193,579823,620750,581059.18164263829]
[null,"Gastos gerenciáveis",{"$f":"C33+C43+C45+C49","v":-406310},-405523,-351356,-379338,-352371,-336884,{"$f":"I33+I43+I45+I49","v":-353286},-291128,-304526,-281830,-327158,-240401,-232777,-238971,-133177,-214752,-212400,-246560,-265518,-244439,-235691,-185704,-239412,-211742,-194527,-203691,-373613,-197260,-193980,-161072,-199946,-149460,-145203,-141806,-147404,-150266,-152469,-128695,-209082,-129766,-173578,-129984,-80191,-144206,-115389,-127325,-154879,-135448,-144664,-97501,-74846,-92160,-96274,-95734,-109658.34479575834,-79682.976097754901,-88480.023902245099,-75336,null,-1230770,-1039307,-806889,-931352,-849372,-925925,-636415,-578834,-642410,-467111,-532492,-359014,-353157.34479575837]
[null,"Total do PMSO",{"$f":"C34+C35+C36+C37+C40","v":-135410},{"$f":"D34+D35+D36+D37+D40","v":-135457},-130312,{"$f":"F34+F35+F36+F37+F40","v":-125736},-130619,-131764,-138861,-109100,-113649,-113223,-139047,-116478,-108168,-116441,6470,-109061,-116648,-108829,-123720,-98230,-115742,-104748,-102006,-96015,-110291,-107302,-101993,-88698,-105043,-97549,-103050,-86144,-92807,-89381,-85607,-71128,-87241,-73949,-96667,-43798,-110651,-74667,-6676,-80420,-70066,-74828,-90053,-72077,-69691,-74460,-61516,-65924,-70138,-71198,-81505.199358326863,-58828.976097754901,-66203.023902245099,-56699,null,-474833,-480134,-328068,-442440,-415614,-393283,-371382,-317925,-325783,-231990,-306281,-268776,-263236.19935832685]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-42940,-48250,-43719,-40137,-45153,-42386,-41121,-35067,-39580,-37346,-52269,-39540,-37470,-41720,83681,-38165,-41062,-36979,-39393,-33319,-34329,-34582,-35527,-34748,-36999,-35670,-29417,-30163,-34180,-32371,-42202,-29049,-31355,-30469,-41552,-27583,-30241,-28843,-41437,-31569,-30915,-30166,-27097,-24260,-19530,-29039,-31014,-25123,-26003,-23436,-15218,-25715,-21070,-23295,-22663,-17490,-21469,-24619,null,-153114,-170999,-32525,-141623,-142944,-126131,-133075,-128219,-134087,-99926,-105576,-85298,-86241]
[null,"Material",-5660,-5075,-6627,-6163,-6743,-5357,-7626,-4559,-3874,-3336,-5102,-4429,-4121,-3712,-3967,-3919,-3258,-3940,-3318,-3773,-3422,-2886,-4022,-2219,-3723,-3865,-4049,-2928,-2846,-2446,-2115,-2119,-3254,-2591,-3328,-2650,-3218,-2546,-6143,-2936,-2628,-2784,-2447,-2728,-2068,-2493,-2218,-2928,-2375,-1977,-2342,-2682,-1478,-2465,-2683,-2713,-2984,-2847,null,-19395,-17364,-15084,-13399,-13829,-12269,-10079,-11742,-14491,-9736,-9498,-8967,-11227]
[null,"Serviços de terceiros",-55385,-51560,-63389,-52360,-52440,-47585,-61702,-48213,-46589,-46866,-50782,-40640,-42488,-44730,-50050,-43226,-45432,-45334,-55867,-44785,-42074,-44220,-43983,-42241,-41847,-41479,-50781,-39705,-39574,-38929,-37181,-36122,-38794,-35962,-38993,-34248,-33327,-31713,-40004,-33471,-36195,-32006,-39727,-32871,-31355,-33067,-36059,-30582,-28716,-29309,-34699,-30640,-30127,-28337,-29103.199358326863,-24211,-26067,-21730,null,-203370,-178640,-184042,-186946,-169550,-168989,-148059,-138281,-141676,-137020,-124666,-123803,-101111.19935832686]
[null,"Provisões",{"$f":"C38+C39","v":-24191},{"$f":"D38+D39","v":-23722},-11899,{"$f":"F38+F39","v":-20070},-20041,-29530,-22988,-15284,-16756,-20941,-27513,-26455,-17310,-20068,-16643,-18544,-20073,-16781,-17352,-13399,-26568,-16535,-12896,-9116,-21994,-17656,-11835,-9090,-22558,-15616,-14387,-13442,-12727,-14158,-994,-2011,-16559,-5266,-3122,-10370,-38160,-8042,-8953,-11691,-10327,-8441,-9051,-9109,1847,-8639,-8925,-7709,-8519,-9676,-4936,-8805,-9078,-2338,null,-75969,-91346,-72041,-73854,-61662,-59099,-54714,-24830,-59694,-39412,-24952,-34829,-25157]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",-12417,-18027,-13162,-12204,-15258,-22653,-20933,-12752,-14681,-12525,-14921,-17709,-12301,-15037,-11958,-14998,-14607,-11946,-13288,-11397,-12359,-12868,-4615,-7894,-17217,-12916,-4285,-6900,-18204,-12432,-7609,-8734,-9429,-10482,547,50,-7698,-4389,-4861,-4962,-9788,-7071,791,-5353,-8800,-6508,-6526,-6648,3450,-7841,-9657,-4020,-9131,-7491,-8334,-6197,-8856,-821,null,-60891,-59968,-53509,-49912,-42642,-41821,-36254,-11490,-26682,-19870,-17565,-30299,-24208]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-11774,-5695,1263,-7866,-4783,-6877,-2055,-2532,-2075,-8416,-12592,-8746,-5009,-5031,-4685,-3546,-5466,-4835,-4064,-2002,-14209,-3667,-8281,-1222,-4777,-4740,-7550,-2190,-4354,-3184,-6778,-4708,-3298,-3676,-1541,-2061,-8861,-877,1739,-5408,-28372,-971,-9744,-6338,-1527,-1933,-2525,-2461,-1603,-798,732,-3689,612,-2185,3398,-2608,-222,-1517,null,-15078,-31378,-18532,-23942,-19020,-17278,-18460,-13340,-33012,-19542,-7387,-4530,-949]
[null,"Outros",{"$f":"C41+C42","v":-7234},-6850,-4678,-7006,-6242,-6906,-5424,{"$f":"J41+J42","v":-5977},-6850,-4734,-3381,-5414,-6779,-6211,-6551,-5207,-6823,-5795,-7790,-2954,-9349,-6525,-5578,-7691,-5728,-8632,0,-6812,-5885,-8187,-7165,0,-6677,-6201,-740,-4636,-3896,-5581,-5961,-15830,-2753,-1669,71548,-8870,-6786,-1788,-11711,-4335,-14444,-11099,-332,822,-8944,-7425,-22120,-5609.9760977548976,-6605.0239022451024,-5165,null,-22985,-21785,-24376,-26618,-27629,-20884,-20043,-14853,-26213,54104,-41589,-15879,-39500]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-1537,-1123,-642,-1053,-227,-927,-753,-821,145,417,-211,-76,170,-825,-1044,-141,-1004,-789,-2042,1166,-4368,-1624,-1359,-869,-805,-798,-636,-728,-1372,-757,-776,-351,-328,-301,-482,-456,-438,-364,-306,-402,-226,-300,-307,-437,-291,-293,-353,-49,-344,-370,-349,-279,-251,-247,-440,-204,-191,-172,null,-1012,-942,-2978,-6868,-3831,-3493,-1756,-1740,-1234,-1328,-1116,-1126,-1007]
[null,"Outras",-5697,-5727,-4036,-5953,-6015,-5979,-4671,-5156,-6995,-5151,-3170,-5338,-6949,-5386,-5507,-5066,-5819,-5006,-5748,-4120,-4981,-4901,-4219,-6822,-4923,-7834,-5275,-6084,-4513,-7430,-6389,0,-6349,-5900,-258,-4180,-3458,-5217,-5655,-15428,-3888,-1460,1356,-4422,-3924,-3702,-5853,-2687,-6215,-7702,168,1101,-8693,-7178,-21680,-5405.9760977548976,-6414.0239022451024,-4993,null,-21973,-20843,-21398,-19750,-23798,-23302,-18638,-13113,-26431,-10692,-22457,-14602,-38493]
[null,"Ganhos e perdas na desativação e alienação de bens",-17614,-20686,-18165,-21140,-10032,-16500,-10347,-8863,-11381,-6961,-11036,-10965,-9812,-15898,-13965,-10471,-9020,-9737,-11853,-16644,-13604,-6887,-10574,-11228,-4634,-8422,-16073,-7883,-6470,-4309,-5016,-4994,2016,-10943,-12993,-3921,152,-5169,-4551,50378,-3092,-3712,-7406,-4011,-2571,2207,-5505,-1599,-7885,-3027,-151,0,0,0,0,0,0,0,null,-37552,-47711,-43193,-48988,-34858,-34735,-18937,-21931,39023,-11781,-18016,-151,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,-170402,null,0,0,-20835,4425,6322,10088,7331,-2552,-5226,8891,-20971,9723,4453,3803,77905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-170402,0,8444,-2992,77905,0,0,0]
[null,"Custo com construção da infraestrutura",-208778,-206012,-160274,-191680,-171828,-158876,-168819,-139090,-144139,-127422,-144410,-81151,-83152,-75862,-98657,-64533,-58858,-95913,-102609,-103049,-80677,-49511,-99281,-80018,-55493,-63926,-62225,-77822,-59337,-34918,-48054,-40163,-38283,-29258,-34997,-50392,-35659,-34818,-59137,-49459,-39168,-30570,-48743,-38569,-20852,-28826,-39167,-38853,-51645,0,0,0,0,0,0,0,0,0,null,-579470,-384575,-317961,-335846,-298718,-234302,-155758,-155866,-178334,-136990,-129665,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,340587,34068,0,0,0,0,0,0,0,0,0,278139,68946,0,884697,0,422,-17,408011,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,374655,0,278139,953643,408416,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C8+C10+C32-C49","v":224519},{"$f":"D7+D8+D10+D32-D49","v":350124},281797,{"$f":"F7+F8+F10+F32-F49","v":267404},281420,335335,290542,217334,143972,219129,202938,99432,86500,158987,247113,235853,108932,148434,81434,128618,84609,108176,119377,95000,73158,105396,78729,258796,40856,86288,75725,104138,84863,86868,287838,167763,-92493,71639,-3620,171856,108406,88691,160498,61683,50129,77893,37162,44354,80758,111268,83316,41491,105858,121309,86510.982284311438,74109.023902245099,71724.976097754901,85478,null,870977,547857,740332,402837,392931,464669,351594,434747,365333,350203,273542,351974,317822.98228431144]
[null,"Margem EBITDA",{"$f":"C47/C7","v":0.22565857580782953},{"$f":"D47/D7","v":0.31219928023426269},{"$f":"E47/E7","v":0.25997688044718714},{"$f":"F47/F7","v":0.25438532235770001},{"$f":"G47/G7","v":0.27695820334412613},0.29015622498821064,0.22061884321317357,0.15505615893302666,0.14635956356036015,0.22727946903921531,0.18894721455133207,0.12079230773903167,0.12452547157724106,0.19194165462405938,0.27349849367920792,0.24147502144938457,0.14030902711586712,0.17252425130700191,0.11753906109046296,0.1464678960200699,9.8916708364704287E-2,0.15228913762981588,0.18028694404591106,0.12244256154994239,0.12414368887885817,0.16825375033324766,9.8430443936567635E-2,0.33453940012073596,7.744420476387251E-2,0.14107760347265935,8.5094500125295958E-2,0.17302838723612832,0.11442999399958199,0.14339906698493507,0.36382780248199431,0.33388130071268929,-0.20117407550797581,0.13787018005742746,-7.896688626150691E-3,0.38892006879695845,0.24295818840319863,0.17643559944457929,0.30435392725755678,0.14472103608465112,0.12572135098600309,0.18750240717917116,9.8019149104528788E-2,0.12622514143909297,0.21704997164519674,0.2677962430354156,0.2067256039917921,0.12403849315846589,0.28090445193938124,0.31176257430475424,0.25144215559451988,0.21399743552630923,0.22444987028296778,0.25578277704963165,null,0.74931403474577563,0.62620664849166419,0.82780679355146147,0.51521280310505302,0.59512694480795925,0.65149165229383543,0.51595194834594138,0.63440520774413522,0.80041716801858576,0.7622987215073822,0.70909050522423411,0.92343112339439348,0.94567223845342863]
[null,"Depreciação e amortização",{"$f":"SUM(C50:C52)","v":-44508},{"$f":"SUM(D50:D52)","v":-43368},-42605,{"$f":"SUM(F50:F52)","v":-40782},-39892,-29744,-35259,-34075,-35357,-34224,-32665,-31807,-31645,-30770,-27025,-30687,-27874,-32081,-27336,-26516,-25668,-24558,-27551,-24481,-24109,-24041,-22920,-22857,-23130,-24296,-22991,-22584,-22451,-22312,-21138,-22273,-24495,-23650,-27756,-46232,-23759,-24747,-24772,-25217,-24471,-23671,-25659,-24518,-23328,-23041,-13330,-26236,-26136,-24536,-28153.145437431485,-20854,-22277,-18637,null,-138915,-126887,-117667,-104078,-100182,-93203,-90338,-91556,-122494,-98131,-96546,-90238,-89921.145437431493]
["Depreciação - Imobilizado em serviço","Depreciação",-382,-390,-395,-395,-375,-385,-366,-368,-367,-324,-268,-254,-699,-233,-280,-314,-278,-1456,-99,-100,-104,-93,-16,-103,-68,-65,-45,-22,-14,-82,-1,0,9,-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1425,-1454,-2328,-396,-252,-163,-1,0,0,0,0,0,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-837,-805,-383,-473,-508,-594,-523,65,-1748,-1712,-1802,-1837,-1884,-1739,-2646,-1899,66,-2579,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,-3918,-7262,-7058,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-43289,-42173,-41827,-39914,-39009,-28765,-34370,-33772,-33242,-32188,-30595,-29716,-29062,-28798,-24099,-28474,-27662,-28046,-27237,-26416,-25564,-24465,-27535,-24378,-24041,-23976,-22875,-22835,-23116,-24214,-22990,-22584,-22460,-22303,-21138,-22273,-24495,-23650,-27756,-46232,-23759,-24747,-24772,-25217,-24471,-23671,-25659,-24518,-23328,-23041,-13330,-26236,-26136,-24536,0,0,0,0,null,-133572,-118171,-108281,-103682,-99930,-93040,-90337,-91556,-122494,-98131,-96546,-90238,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C8+C10+C32","v":180011},{"$f":"D7+D8+D10+D32","v":306756},239192,{"$f":"F7+F8+F10+F32","v":226622},241528,305591,255283,183259,108615,184905,170273,67625,54855,128217,220088,205166,81058,116353,54098,102102,58941,83618,91826,70519,49049,81355,55809,235939,17726,61992,52734,81554,62412,64556,266700,145490,-116988,47989,-31376,125624,84647,63944,135726,36466,25658,54222,11503,19836,57430,88227,69986,15255,79722,96773,58357.836846879945,53255.023902245099,49447.976097754901,66841,null,732062,420970,622665,298759,292749,371466,261256,343191,242839,252072,176996,261736,227901.83684687995]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,904316,0,0,null,null,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,904316,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C56+C57","v":-98348},{"$f":"D56+D57","v":-85754},-46820,{"$f":"F56+F57","v":-86456},-49432,-66543,-51239,-36198,-24362,-27025,-38124,24507,-23751,-13438,-15639,-22573,-27936,-31921,-31345,-23970,-14967,-22353,-32639,-42625,-30452,-37524,-27565,-10349,-38999,-19183,-11122,-54791,-13153,-15737,-21873,-28629,-8870,-20965,-13705,-16988,-18838,-17214,531,-10984,-12743,-14281,-15979,-9292,-1672,-15917,1007,-7432,-9038,353,-34427.86955000001,-3960,-9728,-7753,null,-138824,-50806,-98069,-92635,-143240,-96096,-94803,-80337,-66745,-37477,-42860,-15110,-55868.86955000001]
[null,"Receitas financeiras",25084,32506,41262,9583,78211,40343,36981,33379,24677,31246,26218,64866,16681,34594,16147,32886,203159,21904,18383,25618,34272,31509,21997,26459,20762,15481,18625,37951,27102,32688,30870,10942,28962,33586,19442,14344,31803,14675,16237,11852,13818,12245,25520,10043,14963,15461,15749,11534,17415,8003,30604,15616,12360,30113,20291.960350000001,0,9492,13511,null,126283,141378,274096,109782,84699,116366,104360,80264,54152,65987,52701,88693,43294.960350000001]
[null,"Despesas financeiras",-123432,-118260,-88082,-96039,-127643,-106886,-88220,-69577,-49039,-58271,-64342,-40359,-40432,-48032,-31786,-55459,-231095,-53825,-49728,-49588,-49239,-53862,-54636,-69084,-51214,-53005,-46190,-48300,-66101,-51871,-41992,-65733,-42115,-49323,-41315,-42973,-40673,-35640,-29942,-28840,-32656,-29459,-24989,-21027,-27706,-29742,-31728,-20826,-19087,-23920,-29597,-23048,-21398,-29760,-54719.829900000012,0,-19220,-21264,null,-265107,-192184,-372165,-202417,-227939,-212462,-199163,-160601,-120897,-103464,-95561,-103803,-95203.829900000012]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-335,-1083,-310,-1576,null,0,0,0,0,0,0,0,0,0,0,0,0,-3304]
[null,"LAIR",{"$f":"C53+C55","v":81663},{"$f":"D53+D55","v":221002},192372,{"$f":"F53+F55","v":140166},192096,239048,204044,147061,84253,157880,132149,92132,31104,114779,204449,182593,53122,84432,22753,78132,43974,61265,59187,27894,18597,43831,28244,225590,-21273,42809,41612,26763,49259,48819,244827,116861,-125858,27024,-45081,108636,65809,46730,136257,25482,12915,39941,-4476,10544,55758,72310,70993,7823,70684,97126,23594.967296879935,48212.023902245099,39409.976097754901,57512,null,593238,370164,524596,206124,149509,275370,166453,262854,176094,214595,134136,246626,168728.96729687994]
[null,"IR e Contribuição social",{"$f":"C61+C62","v":-24300},{"$f":"D61+D62","v":-71275},-46531,{"$f":"F61+F62","v":-36593},-52370,-67695,-31670,-40931,-26495,-49734,-17288,-28203,-6813,-35603,-32343,-60491,-15283,-21220,22166,-24868,-13812,-19116,6350,-8666,-5324,-13303,10991,-71001,7362,-9232,1380,-9590,-17249,-14205,-76692,-38736,43636,-9487,31212,-38497,-19429,-15371,-31029,-8222,-3647,-13031,7157,622,-13035,-24904,-5300,-1732,-23476,-37551,15677.16189139249,-15223,-14365,-20198,null,-148830,-87907,-129337,-35630,-20943,-61880,-39664,-81279,-42085,-55929,-30160,-68059,-34108.83810860751]
[null,"Imposto de renda e contribuição social correntes",-25561,-40897,-15642,-26410,-26743,-46386,-8256,-13161,-22191,-38855,-7493,-47828,-11460,-33093,-1,-18941,-15981,-17013,17353,-19653,-9239,-14592,1350,12392,-18281,-26752,12186,-7748,-40014,-34102,1239,749,-5735,-17437,3979,-10461,702,-138,21163,-32722,-11903,-11422,-919,-6740,-2861,-9161,8368,-258,-8241,-18455,1217,-2575,-18503,-30657,0,0,0,0,null,-82463,-99874,-51936,-26131,-31291,-69678,-21184,-5918,-34884,-19681,-18586,-50518,0]
[null,"Imposto de renda e contribuição social diferidos",1261,-30378,-30889,-10183,-25627,-21309,-23414,-27770,-4304,-10879,-9795,19625,4647,-2510,-32342,-41550,698,-4207,4813,-5215,-4573,-4524,5000,-21058,12957,13449,-1195,-63253,47376,24870,141,-10339,-11514,3232,-80671,-28275,42934,-9349,10049,-5775,-7526,-3949,-30110,-1482,-786,-3870,-1211,880,-4794,-6449,-6517,843,-4973,-6894,0,0,0,0,null,-66367,11967,-77401,-9499,10348,7798,-18480,-75361,-7201,-36248,-11574,-17541,0]
[null,"Lucro líquido antes de minoritários",{"$f":"C59+C60","v":57363},{"$f":"D59+D60","v":149727},145841,{"$f":"F59+F60","v":103573},139726,171353,172374,106130,57758,108146,114861,63929,24291,79176,172106,122102,37839,63212,44919,53264,30162,42149,65537,19228,13273,30528,39235,154589,-13911,33577,42992,17173,32010,34614,168135,78125,-82222,17537,-13869,70139,46380,31359,105228,17260,9268,26910,2681,11166,42723,47406,65693,6091,47208,59575,39272.129188272433,32989.023902245099,25044.976097754901,37314,null,444408,282257,395259,170494,128566,213490,126789,181575,134009,158666,103976,178567,134620.12918827243]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações de minoritários",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C63","v":57363},{"$f":"D63","v":149727},145841,{"$f":"F63","v":103573},139726,171353,172374,106130,57758,108146,114861,63929,24291,79176,172106,122102,37839,63212,44919,53264,30162,42149,65537,19228,13273,30528,39235,154589,-13911,33577,42992,17173,32010,34614,168135,78125,-82222,17537,-13869,70139,46380,31359,105228,17260,9268,26910,2681,11166,42723,47406,65693,6091,47208,59575,39272.129188272433,32989.023902245099,25044.976097754901,37314,null,444408,282257,395259,170494,128566,213490,126789,181575,134009,158666,103976,178567,134620.12918827243]

{"sheet":"EDP ES EN","index":9,"n_rows":67,"n_cols":74,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP ES"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"'EDP ES'!C7","v":994950},{"$f":"'EDP ES'!D7","v":1121476},{"$f":"'EDP ES'!E7","v":1083931},{"$f":"'EDP ES'!F7","v":1051177},{"$f":"'EDP ES'!G7","v":1016110},{"$f":"'EDP ES'!H7","v":1155705},{"$f":"'EDP ES'!I7","v":1316941},{"$f":"'EDP ES'!J7","v":1401647},{"$f":"'EDP ES'!K7","v":983687},{"$f":"'EDP ES'!L7","v":964139},{"$f":"'EDP ES'!M7","v":1074046},{"$f":"'EDP ES'!N7","v":823165},694637,828309,903526,976718,776372,860366,692825,878131,774679,710333,662150,775874,589301,626411,799844,773589,527554,611635,889893,601855,741615,605778,791138,502463,459766,519612,458420,441880,446192,502682,527340,426220,398731,415424,379130,351388,372071,415495,403027,334501,376847,389107,344059.18164263829,346308,319559,334182,null,4666414,{"$f":"'EDP ES'!BK7","v":3420157},3516982,3055968,2653736,2712622,2839141,2272979,1849174,1767715,1518084,1503482,1344108.1816426383]
[null,"Infrastructure revenue",{"$f":"'EDP ES'!C8","v":208778},{"$f":"'EDP ES'!D8","v":206012},{"$f":"'EDP ES'!E8","v":160274},{"$f":"'EDP ES'!F8","v":191680},{"$f":"'EDP ES'!G8","v":171828},{"$f":"'EDP ES'!H8","v":158876},{"$f":"'EDP ES'!I8","v":168819},{"$f":"'EDP ES'!J8","v":139090},{"$f":"'EDP ES'!K8","v":144139},{"$f":"'EDP ES'!L8","v":127422},{"$f":"'EDP ES'!M8","v":144410},{"$f":"'EDP ES'!N8","v":81151},83152,75862,98657,64533,58858,95913,102609,103049,80677,49511,99281,80018,55493,63926,62225,77822,59337,34918,48054,40163,38283,29258,34997,50392,35659,34818,59137,49459,39168,30570,48743,38569,20852,28826,39167,38853,51645,0,0,0,0,0,0,0,0,0,null,579470,{"$f":"'EDP ES'!BK8","v":384575},317961,335846,298718,234302,155758,155866,178334,136990,129665,0,0]
[null,"Transmission Construction Margin",{"$f":"'EDP ES'!C9","v":0},{"$f":"'EDP ES'!D9","v":0},{"$f":"'EDP ES'!E9","v":0},{"$f":"'EDP ES'!F9","v":0},{"$f":"'EDP ES'!G9","v":0},{"$f":"'EDP ES'!H9","v":0},{"$f":"'EDP ES'!I9","v":0},{"$f":"'EDP ES'!J9","v":0},{"$f":"'EDP ES'!K9","v":0},{"$f":"'EDP ES'!L9","v":0},{"$f":"'EDP ES'!M9","v":0},{"$f":"'EDP ES'!N9","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK9","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"'EDP ES'!C10","v":-617407},{"$f":"'EDP ES'!D10","v":-615209},{"$f":"'EDP ES'!E10","v":-653657},{"$f":"'EDP ES'!F10","v":-636897},{"$f":"'EDP ES'!G10","v":-594039},{"$f":"'EDP ES'!H10","v":-672106},{"$f":"'EDP ES'!I10","v":-877191},{"$f":"'EDP ES'!J10","v":-1066350},{"$f":"'EDP ES'!K10","v":-714685},{"$f":"'EDP ES'!L10","v":-624826},{"$f":"'EDP ES'!M10","v":-721025},{"$f":"'EDP ES'!N10","v":-596290},-490157,-536983,-648918,-621333,-541772,-593366,-475818,-634639,-560724,-490522,-430193,-573631,-401218,-405291,-432647,-418212,-375185,-423489,-685267,-411004,-572283,-428674,-412031,-257099,-459944,-377746,-339851,-235949,-227135,-339324,-360166,-284117,-278536,-262703,-251915,-234957,-221622,-229767,-258195,-227086,-200851,-196600,-176043,-213370,-181631,-192005,null,-3283052,{"$f":"'EDP ES'!BK10","v":-2344455},-2405389,-2161703,-1810333,-1649533,-2097228,-1506820,-1142259,-1185522,-938261,-882732,-763049]
[null,"Energy purchased to resell",{"$f":"'EDP ES'!C11","v":-489506},{"$f":"'EDP ES'!D11","v":-500401},{"$f":"'EDP ES'!E11","v":-527691},{"$f":"'EDP ES'!F11","v":-511802},{"$f":"'EDP ES'!G11","v":-472363},{"$f":"'EDP ES'!H11","v":-550128},{"$f":"'EDP ES'!I11","v":-754497},{"$f":"'EDP ES'!J11","v":-952223},{"$f":"'EDP ES'!K11","v":-586467},{"$f":"'EDP ES'!L11","v":-496672},{"$f":"'EDP ES'!M11","v":-591540},{"$f":"'EDP ES'!N11","v":-467194},-403314,-437914,-539907,-538290,-467352,-517782,-399813,-563911,-475827,-407378,-346999,-492063,-366287,-370267,-397443,-383434,-342996,-390267,-653347,-445436,-535899,-391030,-374986,-219981,-434704,-352914,-315760,-223542,-207424,-317848,-309592,-266162,-228558,-211102,-200421,-182406,-172660,-179121,-208133,-179757,-154698,-150802,-157647,-194997,-163946,-174620,null,-2789859,{"$f":"'EDP ES'!BK11","v":-1899962},-2063331,-1846929,-1575616,-1514140,-2025712,-1382585,-1064574,-1015414,-734608,-693390,-691210]
[null,"Itaipu - Foreign Exchange",{"$f":"'EDP ES'!C12","v":0},{"$f":"'EDP ES'!D12","v":0},{"$f":"'EDP ES'!E12","v":0},{"$f":"'EDP ES'!F12","v":0},{"$f":"'EDP ES'!G12","v":0},{"$f":"'EDP ES'!H12","v":0},{"$f":"'EDP ES'!I12","v":0},{"$f":"'EDP ES'!J12","v":0},{"$f":"'EDP ES'!K12","v":0},{"$f":"'EDP ES'!L12","v":0},{"$f":"'EDP ES'!M12","v":0},{"$f":"'EDP ES'!N12","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,-56650,0,0,0,-101836,-137630,-92624,-85272,-46499,-44969,-42881,-44342,-49763,-49776,-47197,-42854,-42963,-42942,-41605,-36422,-37871,-36000,-32286,-34732,-35990,-36559,-37303,-38309,0,0,0,0,null,0,{"$f":"'EDP ES'!BK12","v":0},0,0,0,-56650,-417362,-178691,-189590,-163932,-140889,-148161,0]
[null,"National Currency",{"$f":"'EDP ES'!C13","v":0},{"$f":"'EDP ES'!D13","v":0},{"$f":"'EDP ES'!E13","v":0},{"$f":"'EDP ES'!F13","v":0},{"$f":"'EDP ES'!G13","v":0},{"$f":"'EDP ES'!H13","v":0},{"$f":"'EDP ES'!I13","v":0},{"$f":"'EDP ES'!J13","v":0},{"$f":"'EDP ES'!K13","v":0},{"$f":"'EDP ES'!L13","v":0},{"$f":"'EDP ES'!M13","v":0},{"$f":"'EDP ES'!N13","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,-340793,0,0,0,-362509,-307806,-431052,-464649,-410954,-375470,-391823,-547694,-265997,-173766,-160227,-274994,-266629,-223220,-186953,-174680,-162550,-146406,-140374,-144389,-172143,-143198,-117395,-112493,0,0,0,0,null,0,{"$f":"'EDP ES'!BK13","v":0},0,0,0,-340793,-1566016,-1725941,-874984,-851482,-593719,-545229,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'EDP ES'!C14","v":0},{"$f":"'EDP ES'!D14","v":0},{"$f":"'EDP ES'!E14","v":0},{"$f":"'EDP ES'!F14","v":0},{"$f":"'EDP ES'!G14","v":0},{"$f":"'EDP ES'!H14","v":0},{"$f":"'EDP ES'!I14","v":0},{"$f":"'EDP ES'!J14","v":0},{"$f":"'EDP ES'!K14","v":0},{"$f":"'EDP ES'!L14","v":0},{"$f":"'EDP ES'!M14","v":0},{"$f":"'EDP ES'!N14","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,-189002,66222,-12223,158891,82467,200458,0,239122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK14","v":0},0,0,0,0,23888,522047,0,0,0,0,0]
[null,"Auction",{"$f":"'EDP ES'!C15","v":0},{"$f":"'EDP ES'!D15","v":0},{"$f":"'EDP ES'!E15","v":0},{"$f":"'EDP ES'!F15","v":0},{"$f":"'EDP ES'!G15","v":0},{"$f":"'EDP ES'!H15","v":0},{"$f":"'EDP ES'!I15","v":0},{"$f":"'EDP ES'!J15","v":0},{"$f":"'EDP ES'!K15","v":0},{"$f":"'EDP ES'!L15","v":0},{"$f":"'EDP ES'!M15","v":0},{"$f":"'EDP ES'!N15","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"'EDP ES'!C16","v":0},{"$f":"'EDP ES'!D16","v":0},{"$f":"'EDP ES'!E16","v":0},{"$f":"'EDP ES'!F16","v":0},{"$f":"'EDP ES'!G16","v":0},{"$f":"'EDP ES'!H16","v":0},{"$f":"'EDP ES'!I16","v":0},{"$f":"'EDP ES'!J16","v":0},{"$f":"'EDP ES'!K16","v":0},{"$f":"'EDP ES'!L16","v":0},{"$f":"'EDP ES'!M16","v":0},{"$f":"'EDP ES'!N16","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"'EDP ES'!C17","v":0},{"$f":"'EDP ES'!D17","v":0},{"$f":"'EDP ES'!E17","v":0},{"$f":"'EDP ES'!F17","v":0},{"$f":"'EDP ES'!G17","v":0},{"$f":"'EDP ES'!H17","v":0},{"$f":"'EDP ES'!I17","v":0},{"$f":"'EDP ES'!J17","v":0},{"$f":"'EDP ES'!K17","v":0},{"$f":"'EDP ES'!L17","v":0},{"$f":"'EDP ES'!M17","v":0},{"$f":"'EDP ES'!N17","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"'EDP ES'!C18","v":0},{"$f":"'EDP ES'!D18","v":0},{"$f":"'EDP ES'!E18","v":0},{"$f":"'EDP ES'!F18","v":0},{"$f":"'EDP ES'!G18","v":0},{"$f":"'EDP ES'!H18","v":0},{"$f":"'EDP ES'!I18","v":0},{"$f":"'EDP ES'!J18","v":0},{"$f":"'EDP ES'!K18","v":0},{"$f":"'EDP ES'!L18","v":0},{"$f":"'EDP ES'!M18","v":0},{"$f":"'EDP ES'!N18","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Other suppliers",{"$f":"'EDP ES'!C19","v":0},{"$f":"'EDP ES'!D19","v":0},{"$f":"'EDP ES'!E19","v":0},{"$f":"'EDP ES'!F19","v":0},{"$f":"'EDP ES'!G19","v":0},{"$f":"'EDP ES'!H19","v":0},{"$f":"'EDP ES'!I19","v":0},{"$f":"'EDP ES'!J19","v":0},{"$f":"'EDP ES'!K19","v":0},{"$f":"'EDP ES'!L19","v":0},{"$f":"'EDP ES'!M19","v":0},{"$f":"'EDP ES'!N19","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"'EDP ES'!C20","v":0},{"$f":"'EDP ES'!D20","v":0},{"$f":"'EDP ES'!E20","v":0},{"$f":"'EDP ES'!F20","v":0},{"$f":"'EDP ES'!G20","v":0},{"$f":"'EDP ES'!H20","v":0},{"$f":"'EDP ES'!I20","v":0},{"$f":"'EDP ES'!J20","v":0},{"$f":"'EDP ES'!K20","v":0},{"$f":"'EDP ES'!L20","v":0},{"$f":"'EDP ES'!M20","v":0},{"$f":"'EDP ES'!N20","v":0},null,"-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"'EDP ES'!C21","v":-127695},{"$f":"'EDP ES'!D21","v":-114595},{"$f":"'EDP ES'!E21","v":-125786},{"$f":"'EDP ES'!F21","v":-124881},{"$f":"'EDP ES'!G21","v":-121437},{"$f":"'EDP ES'!H21","v":-121751},{"$f":"'EDP ES'!I21","v":-122494},{"$f":"'EDP ES'!J21","v":-113931},{"$f":"'EDP ES'!K21","v":-128018},{"$f":"'EDP ES'!L21","v":-127954},{"$f":"'EDP ES'!M21","v":-129303},{"$f":"'EDP ES'!N21","v":-128888},-86632,-98854,-108813,-82851,-74231,-75392,-75904,-70539,-84601,-82946,-82228,-81568,-34931,-35024,-35204,-34778,-32189,-33222,-31920,-31790,-36384,-37644,-36173,-36247,-24372,-23963,-23223,-11465,-18624,-20389,-49487,-16877,-48920,-50542,-50436,-51481,-47869,-49554,-48970,-46323,-45322,-44966,-38883,-38950,-35004,-35164,null,-492397,{"$f":"'EDP ES'!BK21","v":-443677},-341287,-313990,-233751,-135393,-137738,-120755,-73701,-165826,-199340,-185581,-148001]
[null,"Others",{"$f":"'EDP ES'!C22","v":-206},{"$f":"'EDP ES'!D22","v":-213},{"$f":"'EDP ES'!E22","v":-180},{"$f":"'EDP ES'!F22","v":-214},{"$f":"'EDP ES'!G22","v":-239},{"$f":"'EDP ES'!H22","v":-227},{"$f":"'EDP ES'!I22","v":-200},{"$f":"'EDP ES'!J22","v":-196},{"$f":"'EDP ES'!K22","v":-200},{"$f":"'EDP ES'!L22","v":-200},{"$f":"'EDP ES'!M22","v":-182},{"$f":"'EDP ES'!N22","v":-208},-211,-215,-198,-192,-189,-192,-101,-189,-296,-198,-966,0,0,0,0,0,0,0,0,0,0,0,-872,-871,-868,-869,-868,-942,-1087,-1087,-1087,-1078,-1058,-1059,-1058,-1070,-1093,-1092,-1092,-1006,-831,-832,20487,20577,17319,17779,null,-796,{"$f":"'EDP ES'!BK22","v":-816},-771,-784,-966,0,0,-3480,-3984,-4282,-4313,-3761,76162]
[null,"Efficiency Energy Program",{"$f":"'EDP ES'!C23","v":0},{"$f":"'EDP ES'!D23","v":0},{"$f":"'EDP ES'!E23","v":0},{"$f":"'EDP ES'!F23","v":0},{"$f":"'EDP ES'!G23","v":0},{"$f":"'EDP ES'!H23","v":0},{"$f":"'EDP ES'!I23","v":0},{"$f":"'EDP ES'!J23","v":0},{"$f":"'EDP ES'!K23","v":0},{"$f":"'EDP ES'!L23","v":0},{"$f":"'EDP ES'!M23","v":0},{"$f":"'EDP ES'!N23","v":0},null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK23","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"'EDP ES'!C24","v":0},{"$f":"'EDP ES'!D24","v":0},{"$f":"'EDP ES'!E24","v":0},{"$f":"'EDP ES'!F24","v":0},{"$f":"'EDP ES'!G24","v":0},{"$f":"'EDP ES'!H24","v":0},{"$f":"'EDP ES'!I24","v":0},{"$f":"'EDP ES'!J24","v":0},{"$f":"'EDP ES'!K24","v":0},{"$f":"'EDP ES'!L24","v":0},{"$f":"'EDP ES'!M24","v":0},{"$f":"'EDP ES'!N24","v":0},null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Inspection fee",{"$f":"'EDP ES'!C25","v":0},{"$f":"'EDP ES'!D25","v":0},{"$f":"'EDP ES'!E25","v":0},{"$f":"'EDP ES'!F25","v":0},{"$f":"'EDP ES'!G25","v":0},{"$f":"'EDP ES'!H25","v":0},{"$f":"'EDP ES'!I25","v":0},{"$f":"'EDP ES'!J25","v":0},{"$f":"'EDP ES'!K25","v":0},{"$f":"'EDP ES'!L25","v":0},{"$f":"'EDP ES'!M25","v":0},{"$f":"'EDP ES'!N25","v":0},null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-872,-871,-868,-869,-868,-942,-1087,-1087,-1087,-1078,-1058,-1059,-1058,-1070,-1093,-1092,-1092,-1006,-831,-832,0,0,0,0,null,0,{"$f":"'EDP ES'!BK25","v":0},0,0,0,0,0,-3480,-3984,-4282,-4313,-3761,0]
[null,"Granting rights",{"$f":"'EDP ES'!C26","v":0},{"$f":"'EDP ES'!D26","v":0},{"$f":"'EDP ES'!E26","v":0},{"$f":"'EDP ES'!F26","v":0},{"$f":"'EDP ES'!G26","v":0},{"$f":"'EDP ES'!H26","v":0},{"$f":"'EDP ES'!I26","v":0},{"$f":"'EDP ES'!J26","v":0},{"$f":"'EDP ES'!K26","v":0},{"$f":"'EDP ES'!L26","v":0},{"$f":"'EDP ES'!M26","v":0},{"$f":"'EDP ES'!N26","v":0},null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK26","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"'EDP ES'!C27","v":0},{"$f":"'EDP ES'!D27","v":0},{"$f":"'EDP ES'!E27","v":0},{"$f":"'EDP ES'!F27","v":0},{"$f":"'EDP ES'!G27","v":0},{"$f":"'EDP ES'!H27","v":0},{"$f":"'EDP ES'!I27","v":0},{"$f":"'EDP ES'!J27","v":0},{"$f":"'EDP ES'!K27","v":0},{"$f":"'EDP ES'!L27","v":0},{"$f":"'EDP ES'!M27","v":0},{"$f":"'EDP ES'!N27","v":0},null,null,"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Others",{"$f":"'EDP ES'!C28","v":0},{"$f":"'EDP ES'!D28","v":0},{"$f":"'EDP ES'!E28","v":0},{"$f":"'EDP ES'!F28","v":0},{"$f":"'EDP ES'!G28","v":0},{"$f":"'EDP ES'!H28","v":0},{"$f":"'EDP ES'!I28","v":0},{"$f":"'EDP ES'!J28","v":0},{"$f":"'EDP ES'!K28","v":0},{"$f":"'EDP ES'!L28","v":0},{"$f":"'EDP ES'!M28","v":0},{"$f":"'EDP ES'!N28","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"'EDP ES'!C29","v":0},{"$f":"'EDP ES'!D29","v":0},{"$f":"'EDP ES'!E29","v":0},{"$f":"'EDP ES'!F29","v":0},{"$f":"'EDP ES'!G29","v":0},{"$f":"'EDP ES'!H29","v":0},{"$f":"'EDP ES'!I29","v":0},{"$f":"'EDP ES'!J29","v":0},{"$f":"'EDP ES'!K29","v":0},{"$f":"'EDP ES'!L29","v":0},{"$f":"'EDP ES'!M29","v":0},{"$f":"'EDP ES'!N29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"'EDP ES'!C30","v":0},{"$f":"'EDP ES'!D30","v":0},{"$f":"'EDP ES'!E30","v":0},{"$f":"'EDP ES'!F30","v":0},{"$f":"'EDP ES'!G30","v":0},{"$f":"'EDP ES'!H30","v":0},{"$f":"'EDP ES'!I30","v":0},{"$f":"'EDP ES'!J30","v":0},{"$f":"'EDP ES'!K30","v":0},{"$f":"'EDP ES'!L30","v":0},{"$f":"'EDP ES'!M30","v":0},{"$f":"'EDP ES'!N30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"'EDP ES'!C31","v":377543},{"$f":"'EDP ES'!D31","v":506267},{"$f":"'EDP ES'!E31","v":430274},{"$f":"'EDP ES'!F31","v":414280},{"$f":"'EDP ES'!G31","v":422071},{"$f":"'EDP ES'!H31","v":483599},{"$f":"'EDP ES'!I31","v":439750},{"$f":"'EDP ES'!J31","v":335297},{"$f":"'EDP ES'!K31","v":269002},{"$f":"'EDP ES'!L31","v":339313},{"$f":"'EDP ES'!M31","v":353021},{"$f":"'EDP ES'!N31","v":226875},204480,291326,254608,355385,234600,267000,217007,243492,213955,219811,231957,202243,188083,221120,367197,355377,152369,188146,204626,190851,169332,177104,379107,245364,-178,141866,118569,205931,219057,163358,167174,142103,120195,152721,127215,116431,150449,185728,144832,107415,175996,192507,168016.18164263829,132938,137928,142177,null,1383362,{"$f":"'EDP ES'!BK31","v":1075702},1111593,894265,843403,1063089,741913,766159,706915,582193,579823,620750,581059.18164263829]
[null,"Manageable expenditures",{"$f":"'EDP ES'!C32","v":-406310},{"$f":"'EDP ES'!D32","v":-405523},{"$f":"'EDP ES'!E32","v":-351356},{"$f":"'EDP ES'!F32","v":-379338},{"$f":"'EDP ES'!G32","v":-352371},{"$f":"'EDP ES'!H32","v":-336884},{"$f":"'EDP ES'!I32","v":-353286},{"$f":"'EDP ES'!J32","v":-291128},{"$f":"'EDP ES'!K32","v":-304526},{"$f":"'EDP ES'!L32","v":-281830},{"$f":"'EDP ES'!M32","v":-327158},{"$f":"'EDP ES'!N32","v":-240401},-232777,-238971,-133177,-214752,-212400,-246560,-265518,-244439,-235691,-185704,-239412,-211742,-194527,-203691,-373613,-197260,-193980,-161072,-199946,-149460,-145203,-141806,-147404,-150266,-152469,-128695,-209082,-129766,-173578,-129984,-80191,-144206,-115389,-127325,-154879,-135448,-144664,-97501,-74846,-92160,-96274,-95734,-109658.34479575834,-79682.976097754901,-88480.023902245099,-75336,null,-1230770,{"$f":"'EDP ES'!BK32","v":-1039307},-806889,-931352,-849372,-925925,-636415,-578834,-642410,-467111,-532492,-359014,-353157.34479575837]
[null,"Total PMTO",{"$f":"'EDP ES'!C33","v":-135410},{"$f":"'EDP ES'!D33","v":-135457},{"$f":"'EDP ES'!E33","v":-130312},{"$f":"'EDP ES'!F33","v":-125736},{"$f":"'EDP ES'!G33","v":-130619},{"$f":"'EDP ES'!H33","v":-131764},{"$f":"'EDP ES'!I33","v":-138861},{"$f":"'EDP ES'!J33","v":-109100},{"$f":"'EDP ES'!K33","v":-113649},{"$f":"'EDP ES'!L33","v":-113223},{"$f":"'EDP ES'!M33","v":-139047},{"$f":"'EDP ES'!N33","v":-116478},-108168,-116441,6470,-109061,-116648,-108829,-123720,-98230,-115742,-104748,-102006,-96015,-110291,-107302,-101993,-88698,-105043,-97549,-103050,-86144,-92807,-89381,-85607,-71128,-87241,-73949,-96667,-43798,-110651,-74667,-6676,-80420,-70066,-74828,-90053,-72077,-69691,-74460,-61516,-65924,-70138,-71198,-81505.199358326863,-58828.976097754901,-66203.023902245099,-56699,null,-474833,{"$f":"'EDP ES'!BK33","v":-480134},-328068,-442440,-415614,-393283,-371382,-317925,-325783,-231990,-306281,-268776,-263236.19935832685]
[null,"Personnel",{"$f":"'EDP ES'!C34","v":-42940},{"$f":"'EDP ES'!D34","v":-48250},{"$f":"'EDP ES'!E34","v":-43719},{"$f":"'EDP ES'!F34","v":-40137},{"$f":"'EDP ES'!G34","v":-45153},{"$f":"'EDP ES'!H34","v":-42386},{"$f":"'EDP ES'!I34","v":-41121},{"$f":"'EDP ES'!J34","v":-35067},{"$f":"'EDP ES'!K34","v":-39580},{"$f":"'EDP ES'!L34","v":-37346},{"$f":"'EDP ES'!M34","v":-52269},{"$f":"'EDP ES'!N34","v":-39540},-37470,-41720,83681,-38165,-41062,-36979,-39393,-33319,-34329,-34582,-35527,-34748,-36999,-35670,-29417,-30163,-34180,-32371,-42202,-29049,-31355,-30469,-41552,-27583,-30241,-28843,-41437,-31569,-30915,-30166,-27097,-24260,-19530,-29039,-31014,-25123,-26003,-23436,-15218,-25715,-21070,-23295,-22663,-17490,-21469,-24619,null,-153114,{"$f":"'EDP ES'!BK34","v":-170999},-32525,-141623,-142944,-126131,-133075,-128219,-134087,-99926,-105576,-85298,-86241]
[null,"Material",{"$f":"'EDP ES'!C35","v":-5660},{"$f":"'EDP ES'!D35","v":-5075},{"$f":"'EDP ES'!E35","v":-6627},{"$f":"'EDP ES'!F35","v":-6163},{"$f":"'EDP ES'!G35","v":-6743},{"$f":"'EDP ES'!H35","v":-5357},{"$f":"'EDP ES'!I35","v":-7626},{"$f":"'EDP ES'!J35","v":-4559},{"$f":"'EDP ES'!K35","v":-3874},{"$f":"'EDP ES'!L35","v":-3336},{"$f":"'EDP ES'!M35","v":-5102},{"$f":"'EDP ES'!N35","v":-4429},-4121,-3712,-3967,-3919,-3258,-3940,-3318,-3773,-3422,-2886,-4022,-2219,-3723,-3865,-4049,-2928,-2846,-2446,-2115,-2119,-3254,-2591,-3328,-2650,-3218,-2546,-6143,-2936,-2628,-2784,-2447,-2728,-2068,-2493,-2218,-2928,-2375,-1977,-2342,-2682,-1478,-2465,-2683,-2713,-2984,-2847,null,-19395,{"$f":"'EDP ES'!BK35","v":-17364},-15084,-13399,-13829,-12269,-10079,-11742,-14491,-9736,-9498,-8967,-11227]
[null,"Third-party services",{"$f":"'EDP ES'!C36","v":-55385},{"$f":"'EDP ES'!D36","v":-51560},{"$f":"'EDP ES'!E36","v":-63389},{"$f":"'EDP ES'!F36","v":-52360},{"$f":"'EDP ES'!G36","v":-52440},{"$f":"'EDP ES'!H36","v":-47585},{"$f":"'EDP ES'!I36","v":-61702},{"$f":"'EDP ES'!J36","v":-48213},{"$f":"'EDP ES'!K36","v":-46589},{"$f":"'EDP ES'!L36","v":-46866},{"$f":"'EDP ES'!M36","v":-50782},{"$f":"'EDP ES'!N36","v":-40640},-42488,-44730,-50050,-43226,-45432,-45334,-55867,-44785,-42074,-44220,-43983,-42241,-41847,-41479,-50781,-39705,-39574,-38929,-37181,-36122,-38794,-35962,-38993,-34248,-33327,-31713,-40004,-33471,-36195,-32006,-39727,-32871,-31355,-33067,-36059,-30582,-28716,-29309,-34699,-30640,-30127,-28337,-29103.199358326863,-24211,-26067,-21730,null,-203370,{"$f":"'EDP ES'!BK36","v":-178640},-184042,-186946,-169550,-168989,-148059,-138281,-141676,-137020,-124666,-123803,-101111.19935832686]
[null,"Provisions",{"$f":"'EDP ES'!C37","v":-24191},{"$f":"'EDP ES'!D37","v":-23722},{"$f":"'EDP ES'!E37","v":-11899},{"$f":"'EDP ES'!F37","v":-20070},{"$f":"'EDP ES'!G37","v":-20041},{"$f":"'EDP ES'!H37","v":-29530},{"$f":"'EDP ES'!I37","v":-22988},{"$f":"'EDP ES'!J37","v":-15284},{"$f":"'EDP ES'!K37","v":-16756},{"$f":"'EDP ES'!L37","v":-20941},{"$f":"'EDP ES'!M37","v":-27513},{"$f":"'EDP ES'!N37","v":-26455},-17310,-20068,-16643,-18544,-20073,-16781,-17352,-13399,-26568,-16535,-12896,-9116,-21994,-17656,-11835,-9090,-22558,-15616,-14387,-13442,-12727,-14158,-994,-2011,-16559,-5266,-3122,-10370,-38160,-8042,-8953,-11691,-10327,-8441,-9051,-9109,1847,-8639,-8925,-7709,-8519,-9676,-4936,-8805,-9078,-2338,null,-75969,{"$f":"'EDP ES'!BK37","v":-91346},-72041,-73854,-61662,-59099,-54714,-24830,-59694,-39412,-24952,-34829,-25157]
[null,"Provision for doubtful account/net losses",{"$f":"'EDP ES'!C38","v":-12417},{"$f":"'EDP ES'!D38","v":-18027},{"$f":"'EDP ES'!E38","v":-13162},{"$f":"'EDP ES'!F38","v":-12204},{"$f":"'EDP ES'!G38","v":-15258},{"$f":"'EDP ES'!H38","v":-22653},{"$f":"'EDP ES'!I38","v":-20933},{"$f":"'EDP ES'!J38","v":-12752},{"$f":"'EDP ES'!K38","v":-14681},{"$f":"'EDP ES'!L38","v":-12525},{"$f":"'EDP ES'!M38","v":-14921},{"$f":"'EDP ES'!N38","v":-17709},-12301,-15037,-11958,-14998,-14607,-11946,-13288,-11397,-12359,-12868,-4615,-7894,-17217,-12916,-4285,-6900,-18204,-12432,-7609,-8734,-9429,-10482,547,50,-7698,-4389,-4861,-4962,-9788,-7071,791,-5353,-8800,-6508,-6526,-6648,3450,-7841,-9657,-4020,-9131,-7491,-8334,-6197,-8856,-821,null,-60891,{"$f":"'EDP ES'!BK38","v":-59968},-53509,-49912,-42642,-41821,-36254,-11490,-26682,-19870,-17565,-30299,-24208]
[null,"Provision for contingencies",{"$f":"'EDP ES'!C39","v":-11774},{"$f":"'EDP ES'!D39","v":-5695},{"$f":"'EDP ES'!E39","v":1263},{"$f":"'EDP ES'!F39","v":-7866},{"$f":"'EDP ES'!G39","v":-4783},{"$f":"'EDP ES'!H39","v":-6877},{"$f":"'EDP ES'!I39","v":-2055},{"$f":"'EDP ES'!J39","v":-2532},{"$f":"'EDP ES'!K39","v":-2075},{"$f":"'EDP ES'!L39","v":-8416},{"$f":"'EDP ES'!M39","v":-12592},{"$f":"'EDP ES'!N39","v":-8746},-5009,-5031,-4685,-3546,-5466,-4835,-4064,-2002,-14209,-3667,-8281,-1222,-4777,-4740,-7550,-2190,-4354,-3184,-6778,-4708,-3298,-3676,-1541,-2061,-8861,-877,1739,-5408,-28372,-971,-9744,-6338,-1527,-1933,-2525,-2461,-1603,-798,732,-3689,612,-2185,3398,-2608,-222,-1517,null,-15078,{"$f":"'EDP ES'!BK39","v":-31378},-18532,-23942,-19020,-17278,-18460,-13340,-33012,-19542,-7387,-4530,-949]
[null,"Other",{"$f":"'EDP ES'!C40","v":-7234},{"$f":"'EDP ES'!D40","v":-6850},{"$f":"'EDP ES'!E40","v":-4678},{"$f":"'EDP ES'!F40","v":-7006},{"$f":"'EDP ES'!G40","v":-6242},{"$f":"'EDP ES'!H40","v":-6906},{"$f":"'EDP ES'!I40","v":-5424},{"$f":"'EDP ES'!J40","v":-5977},{"$f":"'EDP ES'!K40","v":-6850},{"$f":"'EDP ES'!L40","v":-4734},{"$f":"'EDP ES'!M40","v":-3381},{"$f":"'EDP ES'!N40","v":-5414},-6779,-6211,-6551,-5207,-6823,-5795,-7790,-2954,-9349,-6525,-5578,-7691,-5728,-8632,0,-6812,-5885,-8187,-7165,0,-6677,-6201,-740,-4636,-3896,-5581,-5961,-15830,-2753,-1669,71548,-8870,-6786,-1788,-11711,-4335,-14444,-11099,-332,822,-8944,-7425,-22120,-5609.9760977548976,-6605.0239022451024,-5165,null,-22985,{"$f":"'EDP ES'!BK40","v":-21785},-24376,-26618,-27629,-20884,-20043,-14853,-26213,54104,-41589,-15879,-39500]
[null,"Rent and leasing",{"$f":"'EDP ES'!C41","v":-1537},{"$f":"'EDP ES'!D41","v":-1123},{"$f":"'EDP ES'!E41","v":-642},{"$f":"'EDP ES'!F41","v":-1053},{"$f":"'EDP ES'!G41","v":-227},{"$f":"'EDP ES'!H41","v":-927},{"$f":"'EDP ES'!I41","v":-753},{"$f":"'EDP ES'!J41","v":-821},{"$f":"'EDP ES'!K41","v":145},{"$f":"'EDP ES'!L41","v":417},{"$f":"'EDP ES'!M41","v":-211},{"$f":"'EDP ES'!N41","v":-76},170,-825,-1044,-141,-1004,-789,-2042,1166,-4368,-1624,-1359,-869,-805,-798,-636,-728,-1372,-757,-776,-351,-328,-301,-482,-456,-438,-364,-306,-402,-226,-300,-307,-437,-291,-293,-353,-49,-344,-370,-349,-279,-251,-247,-440,-204,-191,-172,null,-1012,{"$f":"'EDP ES'!BK41","v":-942},-2978,-6868,-3831,-3493,-1756,-1740,-1234,-1328,-1116,-1126,-1007]
[null,"Others",{"$f":"'EDP ES'!C42","v":-5697},{"$f":"'EDP ES'!D42","v":-5727},{"$f":"'EDP ES'!E42","v":-4036},{"$f":"'EDP ES'!F42","v":-5953},{"$f":"'EDP ES'!G42","v":-6015},{"$f":"'EDP ES'!H42","v":-5979},{"$f":"'EDP ES'!I42","v":-4671},{"$f":"'EDP ES'!J42","v":-5156},{"$f":"'EDP ES'!K42","v":-6995},{"$f":"'EDP ES'!L42","v":-5151},{"$f":"'EDP ES'!M42","v":-3170},{"$f":"'EDP ES'!N42","v":-5338},-6949,-5386,-5507,-5066,-5819,-5006,-5748,-4120,-4981,-4901,-4219,-6822,-4923,-7834,-5275,-6084,-4513,-7430,-6389,0,-6349,-5900,-258,-4180,-3458,-5217,-5655,-15428,-3888,-1460,1356,-4422,-3924,-3702,-5853,-2687,-6215,-7702,168,1101,-8693,-7178,-21680,-5405.9760977548976,-6414.0239022451024,-4993,null,-21973,{"$f":"'EDP ES'!BK42","v":-20843},-21398,-19750,-23798,-23302,-18638,-13113,-26431,-10692,-22457,-14602,-38493]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'EDP ES'!C43","v":-17614},{"$f":"'EDP ES'!D43","v":-20686},{"$f":"'EDP ES'!E43","v":-18165},{"$f":"'EDP ES'!F43","v":-21140},{"$f":"'EDP ES'!G43","v":-10032},{"$f":"'EDP ES'!H43","v":-16500},{"$f":"'EDP ES'!I43","v":-10347},{"$f":"'EDP ES'!J43","v":-8863},{"$f":"'EDP ES'!K43","v":-11381},{"$f":"'EDP ES'!L43","v":-6961},{"$f":"'EDP ES'!M43","v":-11036},{"$f":"'EDP ES'!N43","v":-10965},-9812,-15898,-13965,-10471,-9020,-9737,-11853,-16644,-13604,-6887,-10574,-11228,-4634,-8422,-16073,-7883,-6470,-4309,-5016,-4994,2016,-10943,-12993,-3921,152,-5169,-4551,50378,-3092,-3712,-7406,-4011,-2571,2207,-5505,-1599,-7885,-3027,-151,0,0,0,0,0,0,0,null,-37552,{"$f":"'EDP ES'!BK43","v":-47711},-43193,-48988,-34858,-34735,-18937,-21931,39023,-11781,-18016,-151,0]
[null,"Value of Indemnified financial asset",{"$f":"'EDP ES'!C44","v":0},{"$f":"'EDP ES'!D44","v":0},{"$f":"'EDP ES'!E44","v":0},{"$f":"'EDP ES'!F44","v":0},{"$f":"'EDP ES'!G44","v":0},{"$f":"'EDP ES'!H44","v":0},{"$f":"'EDP ES'!I44","v":0},{"$f":"'EDP ES'!J44","v":0},{"$f":"'EDP ES'!K44","v":0},{"$f":"'EDP ES'!L44","v":0},{"$f":"'EDP ES'!M44","v":0},{"$f":"'EDP ES'!N44","v":"-"},null,null,null,0,"-",0,0,0,0,0,0,0,0,0,-170402,0,0,0,-20835,4425,6322,10088,7331,-2552,-5226,8891,-20971,9723,4453,3803,77905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK44","v":0},0,0,0,-170402,0,8444,-2992,77905,0,0,0]
[null,"Construction Costs",{"$f":"'EDP ES'!C45","v":-208778},{"$f":"'EDP ES'!D45","v":-206012},{"$f":"'EDP ES'!E45","v":-160274},{"$f":"'EDP ES'!F45","v":-191680},{"$f":"'EDP ES'!G45","v":-171828},{"$f":"'EDP ES'!H45","v":-158876},{"$f":"'EDP ES'!I45","v":-168819},{"$f":"'EDP ES'!J45","v":-139090},{"$f":"'EDP ES'!K45","v":-144139},{"$f":"'EDP ES'!L45","v":-127422},{"$f":"'EDP ES'!M45","v":-144410},{"$f":"'EDP ES'!N45","v":-81151},-83152,-75862,-98657,-64533,-58858,-95913,-102609,-103049,-80677,-49511,-99281,-80018,-55493,-63926,-62225,-77822,-59337,-34918,-48054,-40163,-38283,-29258,-34997,-50392,-35659,-34818,-59137,-49459,-39168,-30570,-48743,-38569,-20852,-28826,-39167,-38853,-51645,0,0,0,0,0,0,0,0,0,null,-579470,{"$f":"'EDP ES'!BK45","v":-384575},-317961,-335846,-298718,-234302,-155758,-155866,-178334,-136990,-129665,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"'EDP ES'!C46","v":0},{"$f":"'EDP ES'!D46","v":0},{"$f":"'EDP ES'!E46","v":0},{"$f":"'EDP ES'!F46","v":0},{"$f":"'EDP ES'!G46","v":0},{"$f":"'EDP ES'!H46","v":0},{"$f":"'EDP ES'!I46","v":0},{"$f":"'EDP ES'!J46","v":0},{"$f":"'EDP ES'!K46","v":0},{"$f":"'EDP ES'!L46","v":0},{"$f":"'EDP ES'!M46","v":0},{"$f":"'EDP ES'!N46","v":0},0,0,"-","-",0,0,340587,34068,0,0,0,0,0,0,0,0,0,278139,68946,0,884697,0,422,-17,408011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK46","v":0},0,374655,0,278139,953643,408416,0,0,0,0,0]
[null,"EBITDA",{"$f":"'EDP ES'!C47","v":224519},{"$f":"'EDP ES'!D47","v":350124},{"$f":"'EDP ES'!E47","v":281797},{"$f":"'EDP ES'!F47","v":267404},{"$f":"'EDP ES'!G47","v":281420},{"$f":"'EDP ES'!H47","v":335335},{"$f":"'EDP ES'!I47","v":290542},{"$f":"'EDP ES'!J47","v":217334},{"$f":"'EDP ES'!K47","v":143972},{"$f":"'EDP ES'!L47","v":219129},{"$f":"'EDP ES'!M47","v":202938},{"$f":"'EDP ES'!N47","v":99432},86500,158987,247113,235853,108932,148434,81434,128618,84609,108176,119377,95000,73158,105396,78729,258796,40856,86288,75725,104138,84863,86868,287838,167763,-92493,71639,-3620,171856,108406,88691,160498,61683,50129,77893,37162,44354,80758,111268,83316,41491,105858,121309,86510.982284311438,74109.023902245099,71724.976097754901,85478,null,870977,{"$f":"'EDP ES'!BK47","v":547857},740332,402837,392931,464669,351594,434747,365333,350203,273542,351974,317822.98228431144]
[null,"EBITDA Margin",{"$f":"'EDP ES'!C48","v":0.22565857580782953},{"$f":"'EDP ES'!D48","v":0.31219928023426269},{"$f":"'EDP ES'!E48","v":0.25997688044718714},{"$f":"'EDP ES'!F48","v":0.25438532235770001},{"$f":"'EDP ES'!G48","v":0.27695820334412613},{"$f":"'EDP ES'!H48","v":0.29015622498821064},{"$f":"'EDP ES'!I48","v":0.22061884321317357},{"$f":"'EDP ES'!J48","v":0.15505615893302666},{"$f":"'EDP ES'!K48","v":0.14635956356036015},{"$f":"'EDP ES'!L48","v":0.22727946903921531},{"$f":"'EDP ES'!M48","v":0.18894721455133207},{"$f":"'EDP ES'!N48","v":0.12079230773903167},0.12452547157724106,0.19194165462405938,0.27349849367920792,0.24147502144938457,0.14030902711586712,0.17252425130700191,0.11753906109046296,0.1464678960200699,9.8916708364704287E-2,0.15228913762981588,0.18028694404591106,0.12244256154994239,0.12414368887885817,0.16825375033324766,9.8430443936567635E-2,0.33453940012073596,7.744420476387251E-2,0.14107760347265935,8.5094500125295958E-2,0.17302838723612832,0.11442999399958199,0.14339906698493507,0.36382780248199431,0.33388130071268929,-0.20117407550797581,0.13787018005742746,-7.896688626150691E-3,0.38892006879695845,0.24295818840319863,0.17643559944457929,0.30435392725755678,0.14472103608465112,0.12572135098600309,0.18750240717917116,9.8019149104528788E-2,0.12622514143909297,0.21704997164519674,0.2677962430354156,0.2067256039917921,0.12403849315846589,0.28090445193938124,0.31176257430475424,0.25144215559451988,0.21399743552630923,0.22444987028296778,0.25578277704963165,null,0.74931403474577563,{"$f":"'EDP ES'!BK48","v":0.62620664849166419},0.82780679355146147,0.51521280310505302,0.59512694480795925,0.65149165229383543,0.51595194834594138,0.63440520774413522,0.80041716801858576,0.7622987215073822,0.70909050522423411,0.92343112339439348,0.94567223845342863]
[null,"Depreciation and amortization",{"$f":"'EDP ES'!C49","v":-44508},{"$f":"'EDP ES'!D49","v":-43368},{"$f":"'EDP ES'!E49","v":-42605},{"$f":"'EDP ES'!F49","v":-40782},{"$f":"'EDP ES'!G49","v":-39892},{"$f":"'EDP ES'!H49","v":-29744},{"$f":"'EDP ES'!I49","v":-35259},{"$f":"'EDP ES'!J49","v":-34075},{"$f":"'EDP ES'!K49","v":-35357},{"$f":"'EDP ES'!L49","v":-34224},{"$f":"'EDP ES'!M49","v":-32665},{"$f":"'EDP ES'!N49","v":-31807},-31645,-30770,-27025,-30687,-27874,-32081,-27336,-26516,-25668,-24558,-27551,-24481,-24109,-24041,-22920,-22857,-23130,-24296,-22991,-22584,-22451,-22312,-21138,-22273,-24495,-23650,-27756,-46232,-23759,-24747,-24772,-25217,-24471,-23671,-25659,-24518,-23328,-23041,-13330,-26236,-26136,-24536,-28153.145437431485,-20854,-22277,-18637,null,-138915,{"$f":"'EDP ES'!BK49","v":-126887},-117667,-104078,-100182,-93203,-90338,-91556,-122494,-98131,-96546,-90238,-89921.145437431493]
[null,"Depreciation",{"$f":"'EDP ES'!C50","v":-382},{"$f":"'EDP ES'!D50","v":-390},{"$f":"'EDP ES'!E50","v":-395},{"$f":"'EDP ES'!F50","v":-395},{"$f":"'EDP ES'!G50","v":-375},{"$f":"'EDP ES'!H50","v":-385},{"$f":"'EDP ES'!I50","v":-366},{"$f":"'EDP ES'!J50","v":-368},{"$f":"'EDP ES'!K50","v":-367},{"$f":"'EDP ES'!L50","v":-324},{"$f":"'EDP ES'!M50","v":-268},{"$f":"'EDP ES'!N50","v":-254},-699,-233,-280,-314,-278,-1456,-99,-100,-104,-93,-16,-103,-68,-65,-45,-22,-14,-82,-1,0,9,-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1425,{"$f":"'EDP ES'!BK50","v":-1454},-2328,-396,-252,-163,-1,0,0,0,0,0,0]
[null,"Depreciation - Asset right of usage",{"$f":"'EDP ES'!C51","v":-837},{"$f":"'EDP ES'!D51","v":-805},{"$f":"'EDP ES'!E51","v":-383},{"$f":"'EDP ES'!F51","v":-473},{"$f":"'EDP ES'!G51","v":-508},{"$f":"'EDP ES'!H51","v":-594},{"$f":"'EDP ES'!I51","v":-523},{"$f":"'EDP ES'!J51","v":65},{"$f":"'EDP ES'!K51","v":-1748},{"$f":"'EDP ES'!L51","v":-1712},{"$f":"'EDP ES'!M51","v":-1802},{"$f":"'EDP ES'!N51","v":-1837},-1884,-1739,-2646,-1899,66,-2579,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,-3918,{"$f":"'EDP ES'!BK51","v":-7262},-7058,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"'EDP ES'!C52","v":-43289},{"$f":"'EDP ES'!D52","v":-42173},{"$f":"'EDP ES'!E52","v":-41827},{"$f":"'EDP ES'!F52","v":-39914},{"$f":"'EDP ES'!G52","v":-39009},{"$f":"'EDP ES'!H52","v":-28765},{"$f":"'EDP ES'!I52","v":-34370},{"$f":"'EDP ES'!J52","v":-33772},{"$f":"'EDP ES'!K52","v":-33242},{"$f":"'EDP ES'!L52","v":-32188},{"$f":"'EDP ES'!M52","v":-30595},{"$f":"'EDP ES'!N52","v":-29716},-29062,-28798,-24099,-28474,-27662,-28046,-27237,-26416,-25564,-24465,-27535,-24378,-24041,-23976,-22875,-22835,-23116,-24214,-22990,-22584,-22460,-22303,-21138,-22273,-24495,-23650,-27756,-46232,-23759,-24747,-24772,-25217,-24471,-23671,-25659,-24518,-23328,-23041,-13330,-26236,-26136,-24536,0,0,0,0,null,-133572,{"$f":"'EDP ES'!BK52","v":-118171},-108281,-103682,-99930,-93040,-90337,-91556,-122494,-98131,-96546,-90238,0]
[null,"Result from Service - EBIT",{"$f":"'EDP ES'!C53","v":180011},{"$f":"'EDP ES'!D53","v":306756},{"$f":"'EDP ES'!E53","v":239192},{"$f":"'EDP ES'!F53","v":226622},{"$f":"'EDP ES'!G53","v":241528},{"$f":"'EDP ES'!H53","v":305591},{"$f":"'EDP ES'!I53","v":255283},{"$f":"'EDP ES'!J53","v":183259},{"$f":"'EDP ES'!K53","v":108615},{"$f":"'EDP ES'!L53","v":184905},{"$f":"'EDP ES'!M53","v":170273},{"$f":"'EDP ES'!N53","v":67625},54855,128217,220088,205166,81058,116353,54098,102102,58941,83618,91826,70519,49049,81355,55809,235939,17726,61992,52734,81554,62412,64556,266700,145490,-116988,47989,-31376,125624,84647,63944,135726,36466,25658,54222,11503,19836,57430,88227,69986,15255,79722,96773,58357.836846879945,53255.023902245099,49447.976097754901,66841,null,732062,{"$f":"'EDP ES'!BK53","v":420970},622665,298759,292749,371466,261256,343191,242839,252072,176996,261736,227901.83684687995]
[null,"Result from corporate participation",{"$f":"'EDP ES'!C54","v":0},{"$f":"'EDP ES'!D54","v":0},{"$f":"'EDP ES'!E54","v":0},{"$f":"'EDP ES'!F54","v":0},{"$f":"'EDP ES'!G54","v":0},{"$f":"'EDP ES'!H54","v":0},{"$f":"'EDP ES'!I54","v":0},{"$f":"'EDP ES'!J54","v":0},{"$f":"'EDP ES'!K54","v":0},{"$f":"'EDP ES'!L54","v":0},{"$f":"'EDP ES'!M54","v":0},{"$f":"'EDP ES'!N54","v":904316},0,0,null,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK54","v":904316},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"'EDP ES'!C55","v":-98348},{"$f":"'EDP ES'!D55","v":-85754},{"$f":"'EDP ES'!E55","v":-46820},{"$f":"'EDP ES'!F55","v":-86456},{"$f":"'EDP ES'!G55","v":-49432},{"$f":"'EDP ES'!H55","v":-66543},{"$f":"'EDP ES'!I55","v":-51239},{"$f":"'EDP ES'!J55","v":-36198},{"$f":"'EDP ES'!K55","v":-24362},{"$f":"'EDP ES'!L55","v":-27025},{"$f":"'EDP ES'!M55","v":-38124},{"$f":"'EDP ES'!N55","v":24507},-23751,-13438,-15639,-22573,-27936,-31921,-31345,-23970,-14967,-22353,-32639,-42625,-30452,-37524,-27565,-10349,-38999,-19183,-11122,-54791,-13153,-15737,-21873,-28629,-8870,-20965,-13705,-16988,-18838,-17214,531,-10984,-12743,-14281,-15979,-9292,-1672,-15917,1007,-7432,-9038,353,-34427.86955000001,-3960,-9728,-7753,null,-138824,{"$f":"'EDP ES'!BK55","v":-50806},-98069,-92635,-143240,-96096,-94803,-80337,-66745,-37477,-42860,-15110,-55868.86955000001]
[null,"Financial revenues",{"$f":"'EDP ES'!C56","v":25084},{"$f":"'EDP ES'!D56","v":32506},{"$f":"'EDP ES'!E56","v":41262},{"$f":"'EDP ES'!F56","v":9583},{"$f":"'EDP ES'!G56","v":78211},{"$f":"'EDP ES'!H56","v":40343},{"$f":"'EDP ES'!I56","v":36981},{"$f":"'EDP ES'!J56","v":33379},{"$f":"'EDP ES'!K56","v":24677},{"$f":"'EDP ES'!L56","v":31246},{"$f":"'EDP ES'!M56","v":26218},{"$f":"'EDP ES'!N56","v":64866},16681,34594,16147,32886,203159,21904,18383,25618,34272,31509,21997,26459,20762,15481,18625,37951,27102,32688,30870,10942,28962,33586,19442,14344,31803,14675,16237,11852,13818,12245,25520,10043,14963,15461,15749,11534,17415,8003,30604,15616,12360,30113,20291.960350000001,0,9492,13511,null,126283,{"$f":"'EDP ES'!BK56","v":141378},274096,109782,84699,116366,104360,80264,54152,65987,52701,88693,43294.960350000001]
[null,"Financial expenses",{"$f":"'EDP ES'!C57","v":-123432},{"$f":"'EDP ES'!D57","v":-118260},{"$f":"'EDP ES'!E57","v":-88082},{"$f":"'EDP ES'!F57","v":-96039},{"$f":"'EDP ES'!G57","v":-127643},{"$f":"'EDP ES'!H57","v":-106886},{"$f":"'EDP ES'!I57","v":-88220},{"$f":"'EDP ES'!J57","v":-69577},{"$f":"'EDP ES'!K57","v":-49039},{"$f":"'EDP ES'!L57","v":-58271},{"$f":"'EDP ES'!M57","v":-64342},{"$f":"'EDP ES'!N57","v":-40359},-40432,-48032,-31786,-55459,-231095,-53825,-49728,-49588,-49239,-53862,-54636,-69084,-51214,-53005,-46190,-48300,-66101,-51871,-41992,-65733,-42115,-49323,-41315,-42973,-40673,-35640,-29942,-28840,-32656,-29459,-24989,-21027,-27706,-29742,-31728,-20826,-19087,-23920,-29597,-23048,-21398,-29760,-54719.829900000012,0,-19220,-21264,null,-265107,{"$f":"'EDP ES'!BK57","v":-192184},-372165,-202417,-227939,-212462,-199163,-160601,-120897,-103464,-95561,-103803,-95203.829900000012]
[null,"Other Income",{"$f":"'EDP ES'!C58","v":0},{"$f":"'EDP ES'!D58","v":0},{"$f":"'EDP ES'!E58","v":0},{"$f":"'EDP ES'!F58","v":0},{"$f":"'EDP ES'!G58","v":0},{"$f":"'EDP ES'!H58","v":0},{"$f":"'EDP ES'!I58","v":0},{"$f":"'EDP ES'!J58","v":0},{"$f":"'EDP ES'!K58","v":0},{"$f":"'EDP ES'!L58","v":0},{"$f":"'EDP ES'!M58","v":0},{"$f":"'EDP ES'!N58","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-335,-1083,-310,-1576,null,0,{"$f":"'EDP ES'!BK58","v":0},0,0,0,0,0,0,0,0,0,0,-3304]
[null,"Income before income tax and social contribution",{"$f":"'EDP ES'!C59","v":81663},{"$f":"'EDP ES'!D59","v":221002},{"$f":"'EDP ES'!E59","v":192372},{"$f":"'EDP ES'!F59","v":140166},{"$f":"'EDP ES'!G59","v":192096},{"$f":"'EDP ES'!H59","v":239048},{"$f":"'EDP ES'!I59","v":204044},{"$f":"'EDP ES'!J59","v":147061},{"$f":"'EDP ES'!K59","v":84253},{"$f":"'EDP ES'!L59","v":157880},{"$f":"'EDP ES'!M59","v":132149},{"$f":"'EDP ES'!N59","v":92132},31104,114779,204449,182593,53122,84432,22753,78132,43974,61265,59187,27894,18597,43831,28244,225590,-21273,42809,41612,26763,49259,48819,244827,116861,-125858,27024,-45081,108636,65809,46730,136257,25482,12915,39941,-4476,10544,55758,72310,70993,7823,70684,97126,23594.967296879935,48212.023902245099,39409.976097754901,57512,null,593238,{"$f":"'EDP ES'!BK59","v":370164},524596,206124,149509,275370,166453,262854,176094,214595,134136,246626,168728.96729687994]
[null,"Income Tax and Social Contribution",{"$f":"'EDP ES'!C60","v":-24300},{"$f":"'EDP ES'!D60","v":-71275},{"$f":"'EDP ES'!E60","v":-46531},{"$f":"'EDP ES'!F60","v":-36593},{"$f":"'EDP ES'!G60","v":-52370},{"$f":"'EDP ES'!H60","v":-67695},{"$f":"'EDP ES'!I60","v":-31670},{"$f":"'EDP ES'!J60","v":-40931},{"$f":"'EDP ES'!K60","v":-26495},{"$f":"'EDP ES'!L60","v":-49734},{"$f":"'EDP ES'!M60","v":-17288},{"$f":"'EDP ES'!N60","v":-28203},-6813,-35603,-32343,-60491,-15283,-21220,22166,-24868,-13812,-19116,6350,-8666,-5324,-13303,10991,-71001,7362,-9232,1380,-9590,-17249,-14205,-76692,-38736,43636,-9487,31212,-38497,-19429,-15371,-31029,-8222,-3647,-13031,7157,622,-13035,-24904,-5300,-1732,-23476,-37551,15677.16189139249,-15223,-14365,-20198,null,-148830,{"$f":"'EDP ES'!BK60","v":-87907},-129337,-35630,-20943,-61880,-39664,-81279,-42085,-55929,-30160,-68059,-34108.83810860751]
[null,"Current income tax and social contribution",{"$f":"'EDP ES'!C61","v":-25561},{"$f":"'EDP ES'!D61","v":-40897},{"$f":"'EDP ES'!E61","v":-15642},{"$f":"'EDP ES'!F61","v":-26410},{"$f":"'EDP ES'!G61","v":-26743},{"$f":"'EDP ES'!H61","v":-46386},{"$f":"'EDP ES'!I61","v":-8256},{"$f":"'EDP ES'!J61","v":-13161},{"$f":"'EDP ES'!K61","v":-22191},{"$f":"'EDP ES'!L61","v":-38855},{"$f":"'EDP ES'!M61","v":-7493},{"$f":"'EDP ES'!N61","v":-47828},-11460,-33093,-1,-18941,-15981,-17013,17353,-19653,-9239,-14592,1350,12392,-18281,-26752,12186,-7748,-40014,-34102,1239,749,-5735,-17437,3979,-10461,702,-138,21163,-32722,-11903,-11422,-919,-6740,-2861,-9161,8368,-258,-8241,-18455,1217,-2575,-18503,-30657,0,0,0,0,null,-82463,{"$f":"'EDP ES'!BK61","v":-99874},-51936,-26131,-31291,-69678,-21184,-5918,-34884,-19681,-18586,-50518,0]
[null,"Deferred income tax and social contribution",{"$f":"'EDP ES'!C62","v":1261},{"$f":"'EDP ES'!D62","v":-30378},{"$f":"'EDP ES'!E62","v":-30889},{"$f":"'EDP ES'!F62","v":-10183},{"$f":"'EDP ES'!G62","v":-25627},{"$f":"'EDP ES'!H62","v":-21309},{"$f":"'EDP ES'!I62","v":-23414},{"$f":"'EDP ES'!J62","v":-27770},{"$f":"'EDP ES'!K62","v":-4304},{"$f":"'EDP ES'!L62","v":-10879},{"$f":"'EDP ES'!M62","v":-9795},{"$f":"'EDP ES'!N62","v":19625},4647,-2510,-32342,-41550,698,-4207,4813,-5215,-4573,-4524,5000,-21058,12957,13449,-1195,-63253,47376,24870,141,-10339,-11514,3232,-80671,-28275,42934,-9349,10049,-5775,-7526,-3949,-30110,-1482,-786,-3870,-1211,880,-4794,-6449,-6517,843,-4973,-6894,0,0,0,0,null,-66367,{"$f":"'EDP ES'!BK62","v":11967},-77401,-9499,10348,7798,-18480,-75361,-7201,-36248,-11574,-17541,0]
[null,"Net Income before minority interests",{"$f":"'EDP ES'!C63","v":57363},{"$f":"'EDP ES'!D63","v":149727},{"$f":"'EDP ES'!E63","v":145841},{"$f":"'EDP ES'!F63","v":103573},{"$f":"'EDP ES'!G63","v":139726},{"$f":"'EDP ES'!H63","v":171353},{"$f":"'EDP ES'!I63","v":172374},{"$f":"'EDP ES'!J63","v":106130},{"$f":"'EDP ES'!K63","v":57758},{"$f":"'EDP ES'!L63","v":108146},{"$f":"'EDP ES'!M63","v":114861},{"$f":"'EDP ES'!N63","v":63929},24291,79176,172106,122102,37839,63212,44919,53264,30162,42149,65537,19228,13273,30528,39235,154589,-13911,33577,42992,17173,32010,34614,168135,78125,-82222,17537,-13869,70139,46380,31359,105228,17260,9268,26910,2681,11166,42723,47406,65693,6091,47208,59575,39272.129188272433,32989.023902245099,25044.976097754901,37314,null,444408,{"$f":"'EDP ES'!BK63","v":282257},395259,170494,128566,213490,126789,181575,134009,158666,103976,178567,134620.12918827243]
[null,"Reversal of interest on equity capital",{"$f":"'EDP ES'!C64","v":0},{"$f":"'EDP ES'!D64","v":0},{"$f":"'EDP ES'!E64","v":0},{"$f":"'EDP ES'!F64","v":0},{"$f":"'EDP ES'!G64","v":0},{"$f":"'EDP ES'!H64","v":0},{"$f":"'EDP ES'!I64","v":0},{"$f":"'EDP ES'!J64","v":0},{"$f":"'EDP ES'!K64","v":0},{"$f":"'EDP ES'!L64","v":0},{"$f":"'EDP ES'!M64","v":0},{"$f":"'EDP ES'!N64","v":0},0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,0,{"$f":"'EDP ES'!BK64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"'EDP ES'!C65","v":0},{"$f":"'EDP ES'!D65","v":0},{"$f":"'EDP ES'!E65","v":0},{"$f":"'EDP ES'!F65","v":0},{"$f":"'EDP ES'!G65","v":0},{"$f":"'EDP ES'!H65","v":0},{"$f":"'EDP ES'!I65","v":0},{"$f":"'EDP ES'!J65","v":0},{"$f":"'EDP ES'!K65","v":0},{"$f":"'EDP ES'!L65","v":0},{"$f":"'EDP ES'!M65","v":0},{"$f":"'EDP ES'!N65","v":0},0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"'EDP ES'!C66","v":0},{"$f":"'EDP ES'!D66","v":0},{"$f":"'EDP ES'!E66","v":0},{"$f":"'EDP ES'!F66","v":0},{"$f":"'EDP ES'!G66","v":0},{"$f":"'EDP ES'!H66","v":0},{"$f":"'EDP ES'!I66","v":0},{"$f":"'EDP ES'!J66","v":0},{"$f":"'EDP ES'!K66","v":0},{"$f":"'EDP ES'!L66","v":0},{"$f":"'EDP ES'!M66","v":0},{"$f":"'EDP ES'!N66","v":0},0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'EDP ES'!BK66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",{"$f":"'EDP ES'!C67","v":57363},{"$f":"'EDP ES'!D67","v":149727},{"$f":"'EDP ES'!E67","v":145841},{"$f":"'EDP ES'!F67","v":103573},{"$f":"'EDP ES'!G67","v":139726},{"$f":"'EDP ES'!H67","v":171353},{"$f":"'EDP ES'!I67","v":172374},{"$f":"'EDP ES'!J67","v":106130},{"$f":"'EDP ES'!K67","v":57758},{"$f":"'EDP ES'!L67","v":108146},{"$f":"'EDP ES'!M67","v":114861},{"$f":"'EDP ES'!N67","v":63929},24291,79176,172106,122102,37839,63212,44919,53264,30162,42149,65537,19228,13273,30528,39235,154589,-13911,33577,42992,17173,32010,34614,168135,78125,-82222,17537,-13869,70139,46380,31359,105228,17260,9268,26910,2681,11166,42723,47406,65693,6091,47208,59575,39272.129188272433,32989.023902245099,25044.976097754901,37314,null,444408,{"$f":"'EDP ES'!BK67","v":282257},395259,170494,128566,213490,126789,181575,134009,158666,103976,178567,134620.12918827243]

{"sheet":"Trading","index":10,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Trading"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",701441,653983,896709,919123,708313,790599,726961,1006165,567444,835875,1313886,935426,650765,1173221,1620819,1112282,608348,553128,1015972,1278589,966772,737050,1262659,1072377,745516,472225,589617,493314,414155,353323,461941,538447,562113,499616,833756,768689,579825,679892,454634,493245,416199,521717,437744,343135,303827,269900,242788,232005,216030,230912,219829,205928,167090,148567,165501,222533,200028,175169,null,{"$f":"SUM(I7:L7)","v":3136445},{"$f":"SUM(M7:P7)","v":4073298},3895943,3998383,3552777,1850409,2062117,2862162,1885795,1354606,921735,741414,763231]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C23)","v":-670111},{"$f":"SUM(D11:D23)","v":-603558},-871781,{"$f":"SUM(F11:F23)","v":-899174},-647748,-746631,-699455,-973308,-544679,-772139,-1149544,-901946,-645437,-1152170,-1550757,-1089789,-598726,-537954,-990317,-1209156,-912386,-698491,-1217539,-1028834,-692433,-445508,-568071,-481351,-420956,-353307,-464239,-526528,-544854,-467061,-812611,-744499,-565824,-624339,-447830,-485187,-400272,-466235,-451276,-335388,-297135,-239888,-235052,-226188,-202893,-210705,-205894,-203124,-156962,-131486,-198142,-198788,-188337,-165273,null,-2989581,-3849097,-3777226,-3810350,-3384314,-1823685,-2002682,-2747273,-1799524,-1323687,-874838,-697466,-750540]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-649251,-601704,-871300,-898536,-647351,-746163,-699029,-972860,-544133,-768460,-979386,-741767,-600041,-1147344,-1546434,-1086516,-594513,-532802,-987068,-1202471,-908262,-694085,-1213661,-1025028,-688039,-442009,-564566,-477872,-417823,-348225,-452555,-519766,-537879,-460823,-807482,-739738,-558216,-615451,-444561,-481824,-396659,-462647,-447370,-331471,-293300,-236043,-231200,-222332,-199561,-207364,-202561,-199793,-153455,-127937,-229373,-215169,-203942,-178558,null,-2984482,-3468538,-3760265,-3791886,-3368737,-1808486,-1971023,-2720887,-1785691,-1308184,-860457,-683746,-827042]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-452555,-519766,-537879,-460823,-807482,-739738,-558216,-615451,-444561,-481824,-396659,-462647,-447370,-331471,-293300,-236043,-231200,-222332,-199561,-207364,-202561,-199793,-153455,-127937,-229373,-215169,-203942,-178558,null,0,0,0,0,0,0,-1971023,-2720887,-1785691,-1308184,-860457,-683746,-827042]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-817761,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-817761]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1424,-7440,-417,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-9281]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,589812,-207729,-203525,-178558,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",0,0,0,0,0,0,0,0,-1,-2728,-4066,-4096,-3949,-3953,-3924,-3954,0,-3690,-3696,-3739,-3653,-3607,-3612,-3574,-3460,-3494,-3488,-3432,-3106,-3111,-3154,-3130,-3258,-3298,-3245,-3274,-3345,-3282,-3269,-3363,-3613,-3588,-3906,-3917,-3835,-3845,-3852,-3856,-3332,-3341,-3333,-3331,-3507,-3549,11034,-3923,-3551,-3560,null,-2729,-16064,-15292,-14695,-14140,-13137,-12840,-13146,-13833,-15503,-14381,-13720,0]
[null,"Compromissos futuros",-20148,-1443,0,0,0,0,0,0,0,0,-360250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-360250]
[null,"Outras",-712,-411,-481,-638,-397,-468,-426,-448,-545,-951,194158,-156083,-41447,-873,-399,681,-489,-1462,447,-2946,-471,-799,-266,-232,-934,-5,-17,-47,-27,-1971,-8530,-3632,-3717,-2940,-1884,-1487,-4263,-5606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20197,20304,19156,16845,null,-2370,-4245,-1669,-3769,-1437,-2062,-18819,-13240,0,0,0,0,76502]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20197,20304,19156,16845,null,0,0,0,0,0,0,0,0,0,0,0,0,76502]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-399,681,-489,-1462,447,-2946,-471,-799,-266,-232,-934,-5,-17,-47,-27,-1971,-8530,0,-3717,-2940,-1884,0,-4263,-5606,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,-1669,-3769,-1437,-2062,-15187,-11753,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":31330},{"$f":"D7+D10","v":50425},24928,{"$f":"F7+F10","v":19949},60565,43968,27506,32857,22765,63736,{"$f":"M7+M10","v":164342},33480,5328,21051,70062,22493,9622,15174,25655,69433,54386,38559,45120,43543,53083,26717,21546,11963,-6801,16,-2298,11919,17259,32555,21145,24190,14001,55553,6804,8058,15927,55482,-13532,7747,6692,30012,7736,5817,13137,20207,13935,2804,10128,17081,-32641,23745,11691,9896,null,146864,224201,118717,188033,168463,26724,59435,114889,86271,30919,46897,43948,12691]
[null,"Gastos gerenciáveis",{"$f":"C34+C44+C46+C50","v":-3810},{"$f":"D34+D44+D46+D50","v":-5551},-7573,{"$f":"F34+F44+F46+F50","v":-6613},-6001,-5779,-9677,-7377,-8896,-2634,-11363,-7388,-10320,-7174,-6070,-5181,-5175,-4721,-5168,-4502,-3411,-3974,-4823,-4130,-4186,-4984,-5777,-5896,-5125,-4188,-4550,-4149,-4408,-3960,-5985,-4467,-2278,-5017,-5128,-5664,-1824,-5153,33670,-3922,-3926,-3345,-4844,-3146,-2262,-4385,-10134,-4126,-2506,-2742,42616,-10626,-2290,-7131,null,-28584,-36245,-22706,-17055,-18123,-20986,-17067,-17747,-17769,22477,-14637,-19508,22569]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-3191},{"$f":"D35+D36+D37+D38+D41","v":-5293},-6993,{"$f":"F35+F36+F37+F38+F41","v":-5121},-5467,-5207,-9091,-6699,-7254,-2112,-10850,-6797,-9837,-6685,-5316,-4961,-4939,-4512,-5009,-4323,-3231,-3791,-4629,-3946,-4054,-4828,-5619,-5821,-5053,-4104,-4465,-4065,-4322,-3868,-5857,-4340,-2143,-4902,-5030,-5587,-1746,-5082,33740,-3853,-3856,-3275,-4546,-3101,-2223,-4345,-10095,-4083,-2458,-2708,42669,-10574,-2241,-7070,null,-25156,-34169,-21277,-16354,-17457,-20597,-16720,-17242,-17445,22756,-14215,-19344,22784]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-2808,-2799,-3351,-3012,-3963,-3375,-5623,-4757,-5357,-4832,-5621,-4536,-5294,-4683,-3846,-3367,-3159,-2572,-2294,-2710,-2401,-2539,-2578,-2641,-2194,-2955,-2862,-2637,-2991,-2648,-2251,-2795,-2655,-2363,-2978,-2591,-2473,-2512,-2328,-2566,-2192,-2104,-2691,-1897,-1892,-1835,-1784,-1558,-1455,-1867,-1918,-1721,-1548,-1421,-1468,-1178,-1549,-1686,null,-20569,-20134,-14139,-9944,-10368,-11138,-10064,-10554,-9190,-8315,-6664,-6608,-5881]
[null,"Material",-19,-12,-22,-15,-34,-37,-50,-13,-25,-27,-37,-33,-98,-91,-36,-23,-37,-35,-85,-36,-16,-20,-22,-22,-22,-18,-18,-14,-20,-18,-20,-15,-11,-16,-21,-22,-26,-20,-20,-19,-22,-11,-22,-9,-18,-14,-11,-10,-25,-17,-24,-18,-10,-10,-12,-18,-14,-15,null,-115,-259,-148,-157,-84,-70,-62,-89,-72,-63,-63,-62,-59]
[null,"Serviços de terceiros",-952,-953,-2080,-1719,-1563,-1277,-2480,-1675,-1380,-1990,-1770,-1813,-2946,-1480,-1559,-1416,-1236,-1282,-2123,-1167,-1016,-821,-1535,-1302,-1044,-1084,-914,-625,-1225,-1016,-1134,-889,-1001,-921,-1571,-1179,-1293,-1318,-1538,-2006,-1013,-1334,-1829,-933,-962,-895,-1302,-998,-834,-883,-1213,-869,-1047,-852,-1224,-1310,-979,-730,null,-7525,-8009,-5773,-5127,-4965,-3780,-3945,-5361,-5891,-4619,-4017,-3981,-4243]
[null,"Provisões",{"$f":"C39+C40","v":798},{"$f":"D39+D40","v":-1213},-377,{"$f":"F39+F40","v":-58},147,-155,236,-2,-224,4994,-3426,-111,-1299,-89,162,-1,-148,-363,99,-156,701,-140,-147,-293,-183,-97,-1192,-1895,-83,234,149,57,-17,-51,-99,-130,1830,-18,-2,0,2101,-774,38765,-344,-409,-23,-125,-19,510,-1063,-8536,26,1206,460,47108,-7415,829,-3780,null,5004,-4925,-359,504,-720,-2936,138,1583,1325,37989,-697,-6844,36742]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",703,-882,-56,-57,105,-154,231,33,-268,5051,-3325,-116,-1217,-70,196,26,0,-190,99,-146,828,-140,191,-293,-183,-97,-1192,-1895,-83,234,149,57,-17,-51,-99,-130,1830,-18,-2,0,2103,-774,35179,-344,-409,-23,-125,-19,-164,-1063,-8536,26,1206,460,47108,-7415,829,-3780,null,5047,-4728,32,641,-382,-2936,138,1583,1327,34403,-1371,-6844,36742]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",95,-331,-321,-1,42,-1,5,-35,44,-57,-101,5,-82,-19,-34,-27,0,0,0,0,-127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2,0,3586,0,0,0,0,0,674,0,0,0,0,0,0,0,0,0,null,-43,-197,-61,-127,0,0,0,0,-2,3586,674,0,0]
[null,"Outros",{"$f":"C42+C43","v":-210},{"$f":"D42+D43","v":-316},-1163,{"$f":"F42+F43","v":-317},-54,-363,-1174,-252,-268,-257,4,-304,-200,-342,-37,-154,-489,0,-606,-254,-499,-271,-347,312,-611,-674,-633,-650,-734,-656,-1209,-3632,-638,-517,-1188,-418,-181,-1034,-1142,-996,-620,-859,-483,-670,-575,-508,-1324,-516,-419,-515,1596,-1501,-1059,-885,-1735,-653,-528,-859,null,-1951,-842,-858,-1630,-1320,-2673,-5996,-2821,-3617,-2236,-2774,-1849,-3775]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-93,-104,-141,-160,-15,-156,-257,-56,-72,-69,77,-42,-38,-61,-21,-40,0,-48,-174,-99,-268,-111,-134,-132,-140,-146,-141,-161,-177,-160,-564,-43,-45,-36,-141,-137,-142,-122,-98,-136,-47,-70,-70,-78,-49,-47,-56,-55,-56,-55,-66,-65,-76,-73,-134,-70,-50,-51,null,-454,-64,-109,-652,-552,-639,-688,-542,-351,-244,-222,-280,-305]
[null,"Outras",-117,-212,-1022,-157,-39,-207,-917,-196,-196,-188,-73,-262,-162,-281,-16,-114,-489,-212,-432,-140,-231,-160,-213,444,-471,-528,-492,-489,-557,-496,-645,0,-593,-481,-1047,-281,-39,-912,-1044,-858,-573,-789,-414,-593,-524,-461,-1263,-466,-363,-460,1662,-1436,-983,-812,-1601,-583,-478,-808,null,-1497,-778,-831,-963,-768,-2034,-1719,-2279,-3264,-1992,-2552,-1569,-3470]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26,18,0,0,0,0,0,0,0,0,28,0,-24,1,9,0,0,0,0,0,0,17,-5,20,0,-2,0,0,1,1,-2,0,-5,5,null,null,null,null,null,null,null,null,null,null,null,0,0,-8,0,28,-14,0,32,-2,0,0,0,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C50","v":28139},{"$f":"D7+D10+D33-D50","v":45132},17935,{"$f":"F7+F10+F33-F50","v":14828},55098,38761,18415,26158,15511,61624,{"$f":"M7+M10+M33-M50","v":153492},26683,-4509,14366,64720,17550,4683,10662,20646,65110,51155,34768,40491,39597,49057,21889,15903,6143,-11845,-4088,-6763,7854,12937,28687,15288,19867,11853,50671,1774,2471,14181,50400,20208,3894,2836,26737,3190,2716,10914,15862,3840,-1279,7670,14373,10028,13171,9450,2826,null,121708,190032,97432,171679,151034,6113,42715,97679,68826,53675,32682,24604,35475]
[null,"Margem EBITDA",{"$f":"C48/C7","v":4.0115989798144104E-2},6.9010968175013718E-2,2.000091445496811E-2,1.6132770042747272E-2,7.7787644727683944E-2,4.9027383034888739E-2,2.5331482706775193E-2,{"$f":"J48/J7","v":2.5997724031346748E-2},2.7334855950543139E-2,7.3723941976970242E-2,{"$f":"M48/M7","v":0.11682292071001593},2.8524971510306533E-2,-6.9287684494402741E-3,1.2244922312164546E-2,3.9930430233110548E-2,1.5778372750795213E-2,8.0000000000000002E-3,1.9275827656527966E-2,2.0321426181036484E-2,5.0923322506294048E-2,5.2913199803055942E-2,4.7171833661217015E-2,3.2068040539844883E-2,3.6924514419835561E-2,6.5802746017523436E-2,4.6352903806448201E-2,2.6971746065666356E-2,1.2452515030994458E-2,-2.8600403230674507E-2,-1.1570149693057061E-2,-1.4640397799719011E-2,1.4586393832633481E-2,2.3014945393541868E-2,5.7418097098571701E-2,1.8336299828726869E-2,2.5845302846794999E-2,2.0442374854481957E-2,7.4528013272696259E-2,3.9020398826308633E-3,5.0096807874382915E-3,3.4072643134654336E-2,9.6604097623807547E-2,4.6163967981285865E-2,1.1348303145992103E-2,9.3342592988773215E-3,9.9062615783623562E-2,1.3139034878165312E-2,1.1706644253356609E-2,5.0520761005415915E-2,6.8692835365853661E-2,1.7468122950111221E-2,-6.2109086671069498E-3,4.5903405350409959E-2,9.6744229876082846E-2,6.0591778901638055E-2,5.9186727361784541E-2,4.7243385925970362E-2,1.6132991568142765E-2,null,0.15238800466563532,0.15066404608304673,2.5008579437635511E-2,0.17132978215160349,0.18114820478365207,-7.4629182707075525E-4,8.0379038525028035E-2,0.13915199080270008,0.13958846142853104,0.16590914620977887,0.14405927550279149,0.15390484950949707,0.18315488375753572]
[null,"Depreciação e amortização",{"$f":"SUM(C51:C53)","v":-619},{"$f":"SUM(D51:D53)","v":-258},-580,{"$f":"SUM(F51:F53)","v":-1492},-534,-572,-586,-678,-1642,-522,-513,-591,-483,-489,-728,-238,-236,-209,-159,-179,-180,-183,-194,-184,-160,-156,-134,-76,-81,-84,-85,-84,-86,-92,-128,-127,-130,-135,-98,-77,-78,-71,-70,-69,-70,-70,-298,-45,-39,-40,-39,-43,-48,-34,-53,-52,-49,-61,null,-3428,-2076,-1421,-701,-694,-375,-347,-520,-324,-279,-422,-164,-215]
["Depreciação - Imobilizado em serviço","Depreciação",-17,66,-85,-339,-164,-166,-166,-165,-173,-164,-163,-166,-164,-165,-709,-15,-12,-10,-11,-11,-12,-11,-12,-12,-15,-18,-18,-16,-22,-24,-25,-24,-25,-24,-26,118,-172,-32,-30,-30,-29,-26,-26,-25,-25,-25,-31,-30,-25,-25,-25,-28,-34,-26,0,0,0,0,null,-668,-658,-746,-45,-57,-80,-98,-112,-115,-101,-111,-113,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-56,-26,-35,-31,-41,-60,-53,-89,-171,-142,-135,-137,-145,-148,137,-54,-89,-82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-455,-565,-98,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-546,-298,-460,-1122,-329,-346,-367,-424,-1298,-216,-215,-288,-174,-176,-156,-169,-135,-117,-148,-168,-168,-172,-182,-172,-145,-138,-116,-60,-59,-60,-60,-60,-61,-68,-102,-245,42,-103,-68,-47,-49,-45,-44,-44,-45,-45,-267,-15,-14,-15,-14,-15,-14,-8,0,0,0,0,null,-2305,-853,-577,-656,-637,-295,-249,-408,-209,-178,-311,-51,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":27520},{"$f":"D7+D10+D33","v":44874},17355,13336,54564,38189,17829,{"$f":"J7+J10+J33","v":25480},13869,61102,152979,26092,-4992,13877,63992,17312,4447,10453,20487,64931,50975,34585,40297,39413,48897,21733,15769,6067,-11926,-4172,-6848,7770,12851,28595,15160,19740,11723,50536,1676,2394,14103,50329,20138,3825,2766,26667,2892,2671,10875,15822,3801,-1322,7622,14339,9975,13119,9401,2765,null,118280,187956,96011,170978,150340,5738,42368,97159,68502,53396,32260,24440,35260]
[null,"Resultado das participações societárias",17411,27518,13799,12856,-11308,3274,1075,16397,-4851,-16870,-9320,-977,112,-388,-6198,-539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-4249,-10573,-6737,0,0,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C57+C58","v":-18968},-18983,-16111,-23065,-20358,-15715,-8303,{"$f":"J57+J58","v":-2619},-864,-36,{"$f":"M57+M58","v":3452},-608,-439,898,2274,108,1557,-886,991,2489,1415,3544,816,1407,1412,1671,-3633,-3787,-3249,-2731,-4622,-4066,-2353,-3279,-3088,-2191,-1784,-1408,-869,-1044,-1466,-345,3812,-30,221,156,509,1433,74,684,-1269,919,197,206,-262,229,715,1320,null,-11822,3303,3236,8439,5306,-13400,-14320,-8471,-3724,4159,2700,53,2002]
[null,"Receitas financeiras",2437,4381,7669,2830,2056,2159,2786,2563,3815,1973,5248,1160,1193,2804,4559,1934,1819,922,1981,2686,1752,3845,368,2127,2011,2152,1690,1982,3125,2474,897,1256,2275,860,796,715,579,212,540,706,500,351,2656,454,656,658,1020,1882,806,1208,1226,1128,259,327,258,361,911,1322,null,11137,10405,9418,10264,6658,9271,5288,2302,2097,4424,4916,2940,2852]
[null,"Despesas financeiras",-21405,-23364,-23780,-25895,-22414,-17874,-11089,-5182,-4679,-2009,-1796,-1768,-1632,-1906,-2285,-1826,-262,-1808,-990,-197,-337,-301,448,-720,-599,-481,-5323,-5769,-6374,-5205,-5519,-5322,-4628,-4139,-3884,-2906,-2363,-1620,-1409,-1750,-1966,-696,1156,-484,-435,-502,-511,-449,-732,-524,-2495,-209,-62,-121,-520,-132,-196,-2,null,-22959,-7102,-6182,-1825,-1352,-22671,-19608,-10773,-5821,-265,-2216,-2887,-850]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,12,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,12]
[null,"LAIR",{"$f":"C54+C55+C56","v":25963},{"$f":"D54+D55+D56","v":53409},15043,{"$f":"F54+F55+F56","v":3127},22898,25748,10601,39258,8154,44196,{"$f":"M54+M55+M56","v":147111},24507,-5319,14387,60068,16881,6004,9567,21478,67420,52390,38129,41113,40820,50309,23404,12136,2280,-15175,-6903,-11470,3704,10498,25316,12072,17549,9939,49128,807,1350,12637,49984,23950,3795,2987,26823,3401,4104,10949,16506,2532,-403,7819,14545,9713,13360,10116,4085,null,102209,180686,92510,179417,155646,-7662,28048,88688,64778,57555,34960,24493,37274]
[null,"IR e Contribuição social",{"$f":"C62+C63","v":-2843},{"$f":"D62+D63","v":-9030},4811,{"$f":"F62+F63","v":3311},-11590,-7594,4260,-7914,-4438,-20735,{"$f":"M62+M63","v":-54232},-8735,1907,-5258,-19262,-6038,-2175,-3267,-6046,-22916,-17785,-12981,-12120,-13887,-16917,-7683,-4486,-813,5137,2275,5669,-1281,-3590,-8656,-3741,-6015,-3252,-16753,397,-569,-4335,-17028,-7489,-1347,-1051,-9162,-484,-1430,-3701,-5647,-234,120,-2686,-4959,-2973,-4354,-3482,-1422,null,-28827,-66318,-30944,-59728,-50607,2113,-7858,-29761,-21535,-19049,-11262,-7759,-12231]
[null,"Imposto de renda e contribuição social correntes",-6531,-6900,-850,-499,660,-2761,1805,5306,-2715,-2715,-770,-723,4133,-5289,-19271,-5956,-1854,-3816,-5968,-22922,-17527,-12156,-12038,-13986,-16980,-6613,0,35,0,0,5720,-1262,-3592,-8673,-3775,-6059,-2630,-16759,396,-428,-3761,-17291,6171,-1530,-1247,-9238,-589,-1480,-3767,-6051,-3210,86,-2265,-4327,12564,-6875,-3185,-2716,null,1681,-2649,-31099,-58573,-49617,35,-7807,-29223,-21084,-5844,-11887,-9716,-212]
[null,"Imposto de renda e contribuição social diferidos",3688,-2130,5661,3810,-12250,-4833,2455,-13220,-1723,-18020,-53462,-8012,-2226,31,9,-82,-321,549,-78,6,-258,-825,-82,99,63,-1070,-4486,-848,5137,2275,-51,-19,2,17,34,44,-622,6,1,-141,-574,263,-13660,183,196,76,105,50,66,404,2976,34,-421,-632,-15537,2521,-297,1294,null,-30508,-63669,155,-1155,-990,2078,-51,-538,-451,-13205,625,1957,-12019]
[null,"Lucro líquido antes de minoritários",{"$f":"C60+C61","v":23120},{"$f":"D60+D61","v":44379},19854,{"$f":"F60+F61","v":6438},11308,18154,14861,31344,3716,23461,{"$f":"M60+M61","v":92879},15772,-3412,9129,40806,10843,3829,6300,15432,44504,34605,25148,28993,26933,33392,15721,7650,1467,-10038,-4628,-5801,2423,6908,16660,8331,11534,6687,32375,1204,781,8302,32956,16461,2448,1936,17661,2917,2674,7248,10859,2298,-283,5133,9586,6740,9006,6634,2663,null,73382,114368,61566,119689,105039,-5549,20190,58927,43243,38506,23698,16734,25043]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,"",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações de minoritários",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C64","v":23120},{"$f":"D64","v":44379},19854,6438,11308,18154,14861,{"$f":"J64","v":31344},3716,23461,92879,15772,-3412,9129,40806,10843,3829,6300,15432,44504,34605,25148,28993,26933,33392,15721,7650,1467,-10038,-4628,-5801,2423,6908,16660,8331,11534,6687,32375,1204,781,8302,32956,16461,2448,1936,17661,2917,2674,7248,10859,2298,-283,5133,9586,6740,9006,6634,2663,null,73382,114368,61566,119689,105039,-5549,20190,58927,43243,38506,23698,16734,25043]

{"sheet":"Trading EN","index":11,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Trading"]
[]
[null,"R$ Thousand","Jun-22","Mar-22","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1T20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"Trading!C7","v":701441},{"$f":"Trading!D7","v":653983},{"$f":"Trading!E7","v":896709},{"$f":"Trading!F7","v":919123},{"$f":"Trading!G7","v":708313},{"$f":"Trading!H7","v":790599},{"$f":"Trading!I7","v":726961},{"$f":"Trading!J7","v":1006165},{"$f":"Trading!K7","v":567444},{"$f":"Trading!L7","v":835875},{"$f":"Trading!M7","v":1313886},{"$f":"Trading!N7","v":935426},650765,1173221,1620819,1112282,608348,553128,1015972,1278589,966772,737050,1262659,1072377,745516,472225,589617,493314,414155,353323,461941,538447,562113,499616,833756,768689,579825,679892,454634,493245,416199,521717,437744,343135,303827,269900,242788,232005,216030,230912,219829,205928,167090,148567,165501,222533,200028,175169,null,3136445,{"$f":"Trading!BK7","v":4073298},3895943,3998383,3552777,1850409,2062117,2862162,1885795,1354606,921735,741414,763231]
[null,"Infrastructure revenue",{"$f":"Trading!C8","v":0},{"$f":"Trading!D8","v":0},{"$f":"Trading!E8","v":0},{"$f":"Trading!F8","v":0},{"$f":"Trading!G8","v":0},{"$f":"Trading!H8","v":0},{"$f":"Trading!I8","v":0},{"$f":"Trading!J8","v":0},{"$f":"Trading!K8","v":0},{"$f":"Trading!L8","v":0},{"$f":"Trading!M8","v":0},{"$f":"Trading!N8","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"Trading!C9","v":0},{"$f":"Trading!D9","v":0},{"$f":"Trading!E9","v":0},{"$f":"Trading!F9","v":0},{"$f":"Trading!G9","v":0},{"$f":"Trading!H9","v":0},{"$f":"Trading!I9","v":0},{"$f":"Trading!J9","v":0},{"$f":"Trading!K9","v":0},{"$f":"Trading!L9","v":0},{"$f":"Trading!M9","v":0},{"$f":"Trading!N9","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK9","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"Trading!C10","v":-670111},{"$f":"Trading!D10","v":-603558},{"$f":"Trading!E10","v":-871781},{"$f":"Trading!F10","v":-899174},{"$f":"Trading!G10","v":-647748},{"$f":"Trading!H10","v":-746631},{"$f":"Trading!I10","v":-699455},{"$f":"Trading!J10","v":-973308},{"$f":"Trading!K10","v":-544679},{"$f":"Trading!L10","v":-772139},{"$f":"Trading!M10","v":-1149544},{"$f":"Trading!N10","v":-901946},-645437,-1152170,-1550757,-1089789,-598726,-537954,-990317,-1209156,-912386,-698491,-1217539,-1028834,-692433,-445508,-568071,-481351,-420956,-353307,-464239,-526528,-544854,-467061,-812611,-744499,-565824,-624339,-447830,-485187,-400272,-466235,-451276,-335388,-297135,-239888,-235052,-226188,-202893,-210705,-205894,-203124,-156962,-131486,-198142,-198788,-188337,-165273,null,-2989581,{"$f":"Trading!BK10","v":-3849097},-3777226,-3810350,-3384314,-1823685,-2002682,-2747273,-1799524,-1323687,-874838,-697466,-750540]
[null,"Energy purchased to resell",{"$f":"Trading!C11","v":-649251},{"$f":"Trading!D11","v":-601704},{"$f":"Trading!E11","v":-871300},{"$f":"Trading!F11","v":-898536},{"$f":"Trading!G11","v":-647351},{"$f":"Trading!H11","v":-746163},{"$f":"Trading!I11","v":-699029},{"$f":"Trading!J11","v":-972860},{"$f":"Trading!K11","v":-544133},{"$f":"Trading!L11","v":-768460},{"$f":"Trading!M11","v":-979386},{"$f":"Trading!N11","v":-741767},-600041,-1147344,-1546434,-1086516,-594513,-532802,-987068,-1202471,-908262,-694085,-1213661,-1025028,-688039,-442009,-564566,-477872,-417823,-348225,-452555,-519766,-537879,-460823,-807482,-739738,-558216,-615451,-444561,-481824,-396659,-462647,-447370,-331471,-293300,-236043,-231200,-222332,-199561,-207364,-202561,-199793,-153455,-127937,-229373,-215169,-203942,-178558,null,-2984482,{"$f":"Trading!BK11","v":-3468538},-3760265,-3791886,-3368737,-1808486,-1971023,-2720887,-1785691,-1308184,-860457,-683746,-827042]
[null,"Itaipu - Foreign Exchange",{"$f":"Trading!C12","v":0},{"$f":"Trading!D12","v":0},{"$f":"Trading!E12","v":0},{"$f":"Trading!F12","v":0},{"$f":"Trading!G12","v":0},{"$f":"Trading!H12","v":0},{"$f":"Trading!I12","v":0},{"$f":"Trading!J12","v":0},{"$f":"Trading!K12","v":0},{"$f":"Trading!L12","v":0},{"$f":"Trading!M12","v":0},{"$f":"Trading!N12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"National Currency",{"$f":"Trading!C13","v":0},{"$f":"Trading!D13","v":0},{"$f":"Trading!E13","v":0},{"$f":"Trading!F13","v":0},{"$f":"Trading!G13","v":0},{"$f":"Trading!H13","v":0},{"$f":"Trading!I13","v":0},{"$f":"Trading!J13","v":0},{"$f":"Trading!K13","v":0},{"$f":"Trading!L13","v":0},{"$f":"Trading!M13","v":0},{"$f":"Trading!N13","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-452555,-519766,-537879,-460823,-807482,-739738,-558216,-615451,-444561,-481824,-396659,-462647,-447370,-331471,-293300,-236043,-231200,-222332,-199561,-207364,-202561,-199793,-153455,-127937,-229373,-215169,-203942,-178558,null,0,{"$f":"Trading!BK13","v":0},0,0,0,0,-1971023,-2720887,-1785691,-1308184,-860457,-683746,-827042]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Trading!C14","v":0},{"$f":"Trading!D14","v":0},{"$f":"Trading!E14","v":0},{"$f":"Trading!F14","v":0},{"$f":"Trading!G14","v":0},{"$f":"Trading!H14","v":0},{"$f":"Trading!I14","v":0},{"$f":"Trading!J14","v":0},{"$f":"Trading!K14","v":0},{"$f":"Trading!L14","v":0},{"$f":"Trading!M14","v":0},{"$f":"Trading!N14","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK14","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Auction",{"$f":"Trading!C15","v":0},{"$f":"Trading!D15","v":0},{"$f":"Trading!E15","v":0},{"$f":"Trading!F15","v":0},{"$f":"Trading!G15","v":0},{"$f":"Trading!H15","v":0},{"$f":"Trading!I15","v":0},{"$f":"Trading!J15","v":0},{"$f":"Trading!K15","v":0},{"$f":"Trading!L15","v":0},{"$f":"Trading!M15","v":0},{"$f":"Trading!N15","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"Trading!C16","v":0},{"$f":"Trading!D16","v":0},{"$f":"Trading!E16","v":0},{"$f":"Trading!F16","v":0},{"$f":"Trading!G16","v":0},{"$f":"Trading!H16","v":0},{"$f":"Trading!I16","v":0},{"$f":"Trading!J16","v":0},{"$f":"Trading!K16","v":0},{"$f":"Trading!L16","v":0},{"$f":"Trading!M16","v":0},{"$f":"Trading!N16","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"Trading!C17","v":0},{"$f":"Trading!D17","v":0},{"$f":"Trading!E17","v":0},{"$f":"Trading!F17","v":0},{"$f":"Trading!G17","v":0},{"$f":"Trading!H17","v":0},{"$f":"Trading!I17","v":0},{"$f":"Trading!J17","v":0},{"$f":"Trading!K17","v":0},{"$f":"Trading!L17","v":0},{"$f":"Trading!M17","v":0},{"$f":"Trading!N17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-817761,0,0,0,null,0,{"$f":"Trading!BK17","v":0},0,0,0,0,0,0,0,0,0,0,-817761]
[null,"Short-term energy  - CCEE",{"$f":"Trading!C18","v":0},{"$f":"Trading!D18","v":0},{"$f":"Trading!E18","v":0},{"$f":"Trading!F18","v":0},{"$f":"Trading!G18","v":0},{"$f":"Trading!H18","v":0},{"$f":"Trading!I18","v":0},{"$f":"Trading!J18","v":0},{"$f":"Trading!K18","v":0},{"$f":"Trading!L18","v":0},{"$f":"Trading!M18","v":0},{"$f":"Trading!N18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1424,-7440,-417,0,null,0,{"$f":"Trading!BK18","v":0},0,0,0,0,0,0,0,0,0,0,-9281]
[null,"Other suppliers",{"$f":"Trading!C19","v":0},{"$f":"Trading!D19","v":0},{"$f":"Trading!E19","v":0},{"$f":"Trading!F19","v":0},{"$f":"Trading!G19","v":0},{"$f":"Trading!H19","v":0},{"$f":"Trading!I19","v":0},{"$f":"Trading!J19","v":0},{"$f":"Trading!K19","v":0},{"$f":"Trading!L19","v":0},{"$f":"Trading!M19","v":0},{"$f":"Trading!N19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,589812,-207729,-203525,-178558,null,0,{"$f":"Trading!BK19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"Trading!C20","v":0},{"$f":"Trading!D20","v":0},{"$f":"Trading!E20","v":0},{"$f":"Trading!F20","v":0},{"$f":"Trading!G20","v":0},{"$f":"Trading!H20","v":0},{"$f":"Trading!I20","v":0},{"$f":"Trading!J20","v":0},{"$f":"Trading!K20","v":0},{"$f":"Trading!L20","v":0},{"$f":"Trading!M20","v":0},{"$f":"Trading!N20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"Trading!C21","v":0},{"$f":"Trading!D21","v":0},{"$f":"Trading!E21","v":0},{"$f":"Trading!F21","v":0},{"$f":"Trading!G21","v":0},{"$f":"Trading!H21","v":0},{"$f":"Trading!I21","v":0},{"$f":"Trading!J21","v":0},{"$f":"Trading!K21","v":-1},{"$f":"Trading!L21","v":-2728},{"$f":"Trading!M21","v":-4066},{"$f":"Trading!N21","v":-4096},-3949,-3953,-3924,-3954,0,-3690,-3696,-3739,-3653,-3607,-3612,-3574,-3460,-3494,-3488,-3432,-3106,-3111,-3154,-3130,-3258,-3298,-3245,-3274,-3345,-3282,-3269,-3363,-3613,-3588,-3906,-3917,-3835,-3845,-3852,-3856,-3332,-3341,-3333,-3331,-3507,-3549,11034,-3923,-3551,-3560,null,-2729,{"$f":"Trading!BK21","v":-16064},-15292,-14695,-14140,-13137,-12840,-13146,-13833,-15503,-14381,-13720,0]
[null,"Future commitments",{"$f":"Trading!C22","v":-20148},{"$f":"Trading!D22","v":-1443},{"$f":"Trading!E22","v":0},{"$f":"Trading!F22","v":0},{"$f":"Trading!G22","v":0},{"$f":"Trading!H22","v":0},{"$f":"Trading!I22","v":0},{"$f":"Trading!J22","v":0},{"$f":"Trading!K22","v":0},{"$f":"Trading!L22","v":0},{"$f":"Trading!M22","v":-360250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Trading!BK22","v":-360250}]
[null,"Others",{"$f":"Trading!C23","v":-712},{"$f":"Trading!D23","v":-411},{"$f":"Trading!E23","v":-481},{"$f":"Trading!F23","v":-638},{"$f":"Trading!G23","v":-397},{"$f":"Trading!H23","v":-468},{"$f":"Trading!I23","v":-426},{"$f":"Trading!J23","v":-448},{"$f":"Trading!K23","v":-545},{"$f":"Trading!L23","v":-951},{"$f":"Trading!M23","v":194158},{"$f":"Trading!N23","v":-156083},-41447,-873,-399,681,-489,-1462,447,-2946,-471,-799,-266,-232,-934,-5,-17,-47,-27,-1971,-8530,-3632,-3717,-2940,-1884,-1487,-4263,-5606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20197,20304,19156,16845,null,-2370,{"$f":"Trading!BK23","v":-4245},-1669,-3769,-1437,-2062,-18819,-13240,0,0,0,0,76502]
[null,"Efficiency Energy Program",{"$f":"Trading!C24","v":0},{"$f":"Trading!D24","v":0},{"$f":"Trading!E24","v":0},{"$f":"Trading!F24","v":0},{"$f":"Trading!G24","v":0},{"$f":"Trading!H24","v":0},{"$f":"Trading!I24","v":0},{"$f":"Trading!J24","v":0},{"$f":"Trading!K24","v":0},{"$f":"Trading!L24","v":0},{"$f":"Trading!M24","v":0},{"$f":"Trading!N24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"Trading!C25","v":0},{"$f":"Trading!D25","v":0},{"$f":"Trading!E25","v":0},{"$f":"Trading!F25","v":0},{"$f":"Trading!G25","v":0},{"$f":"Trading!H25","v":0},{"$f":"Trading!I25","v":0},{"$f":"Trading!J25","v":0},{"$f":"Trading!K25","v":0},{"$f":"Trading!L25","v":0},{"$f":"Trading!M25","v":0},{"$f":"Trading!N25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20197,20304,19156,16845,null,0,{"$f":"Trading!BK25","v":0},0,0,0,0,0,0,0,0,0,0,76502]
[null,"Inspection fee",{"$f":"Trading!C26","v":0},{"$f":"Trading!D26","v":0},{"$f":"Trading!E26","v":0},{"$f":"Trading!F26","v":0},{"$f":"Trading!G26","v":0},{"$f":"Trading!H26","v":0},{"$f":"Trading!I26","v":0},{"$f":"Trading!J26","v":0},{"$f":"Trading!K26","v":0},{"$f":"Trading!L26","v":0},{"$f":"Trading!M26","v":0},{"$f":"Trading!N26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK26","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Granting rights",{"$f":"Trading!C27","v":0},{"$f":"Trading!D27","v":0},{"$f":"Trading!E27","v":0},{"$f":"Trading!F27","v":0},{"$f":"Trading!G27","v":0},{"$f":"Trading!H27","v":0},{"$f":"Trading!I27","v":0},{"$f":"Trading!J27","v":0},{"$f":"Trading!K27","v":0},{"$f":"Trading!L27","v":0},{"$f":"Trading!M27","v":0},{"$f":"Trading!N27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"Trading!C28","v":0},{"$f":"Trading!D28","v":0},{"$f":"Trading!E28","v":0},{"$f":"Trading!F28","v":0},{"$f":"Trading!G28","v":0},{"$f":"Trading!H28","v":0},{"$f":"Trading!I28","v":0},{"$f":"Trading!J28","v":0},{"$f":"Trading!K28","v":0},{"$f":"Trading!L28","v":0},{"$f":"Trading!M28","v":0},{"$f":"Trading!N28","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Others",{"$f":"Trading!C29","v":0},{"$f":"Trading!D29","v":0},{"$f":"Trading!E29","v":0},{"$f":"Trading!F29","v":0},{"$f":"Trading!G29","v":0},{"$f":"Trading!H29","v":0},{"$f":"Trading!I29","v":0},{"$f":"Trading!J29","v":0},{"$f":"Trading!K29","v":0},{"$f":"Trading!L29","v":0},{"$f":"Trading!M29","v":0},{"$f":"Trading!N29","v":0},null,null,-399,681,-489,-1462,447,-2946,-471,-799,-266,-232,-934,-5,-17,-47,-27,-1971,-8530,0,-3717,-2940,-1884,0,-4263,-5606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK29","v":0},-1669,-3769,-1437,-2062,-15187,-11753,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"Trading!C30","v":0},{"$f":"Trading!D30","v":0},{"$f":"Trading!E30","v":0},{"$f":"Trading!F30","v":0},{"$f":"Trading!G30","v":0},{"$f":"Trading!H30","v":0},{"$f":"Trading!I30","v":0},{"$f":"Trading!J30","v":0},{"$f":"Trading!K30","v":0},{"$f":"Trading!L30","v":0},{"$f":"Trading!M30","v":0},{"$f":"Trading!N30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"Trading!C31","v":0},{"$f":"Trading!D31","v":0},{"$f":"Trading!E31","v":0},{"$f":"Trading!F31","v":0},{"$f":"Trading!G31","v":0},{"$f":"Trading!H31","v":0},{"$f":"Trading!I31","v":0},{"$f":"Trading!J31","v":0},{"$f":"Trading!K31","v":0},{"$f":"Trading!L31","v":0},{"$f":"Trading!M31","v":0},{"$f":"Trading!N31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK31","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"Trading!C32","v":31330},{"$f":"Trading!D32","v":50425},{"$f":"Trading!E32","v":24928},{"$f":"Trading!F32","v":19949},{"$f":"Trading!G32","v":60565},{"$f":"Trading!H32","v":43968},{"$f":"Trading!I32","v":27506},{"$f":"Trading!J32","v":32857},{"$f":"Trading!K32","v":22765},{"$f":"Trading!L32","v":63736},{"$f":"Trading!M32","v":164342},{"$f":"Trading!N32","v":33480},5328,21051,70062,22493,9622,15174,25655,69433,54386,38559,45120,43543,53083,26717,21546,11963,-6801,16,-2298,11919,17259,32555,21145,24190,14001,55553,6804,8058,15927,55482,-13532,7747,6692,30012,7736,5817,13137,20207,13935,2804,10128,17081,-32641,23745,11691,9896,null,146864,{"$f":"Trading!BK32","v":224201},118717,188033,168463,26724,59435,114889,86271,30919,46897,43948,12691]
[null,"Manageable expenditures",{"$f":"Trading!C33","v":-3810},{"$f":"Trading!D33","v":-5551},{"$f":"Trading!E33","v":-7573},{"$f":"Trading!F33","v":-6613},{"$f":"Trading!G33","v":-6001},{"$f":"Trading!H33","v":-5779},{"$f":"Trading!I33","v":-9677},{"$f":"Trading!J33","v":-7377},{"$f":"Trading!K33","v":-8896},{"$f":"Trading!L33","v":-2634},{"$f":"Trading!M33","v":-11363},{"$f":"Trading!N33","v":-7388},-10320,-7174,-6070,-5181,-5175,-4721,-5168,-4502,-3411,-3974,-4823,-4130,-4186,-4984,-5777,-5896,-5125,-4188,-4550,-4149,-4408,-3960,-5985,-4467,-2278,-5017,-5128,-5664,-1824,-5153,33670,-3922,-3926,-3345,-4844,-3146,-2262,-4385,-10134,-4126,-2506,-2742,42616,-10626,-2290,-7131,null,-28584,{"$f":"Trading!BK33","v":-36245},-22706,-17055,-18123,-20986,-17067,-17747,-17769,22477,-14637,-19508,22569]
[null,"Total PMTO",{"$f":"Trading!C34","v":-3191},{"$f":"Trading!D34","v":-5293},{"$f":"Trading!E34","v":-6993},{"$f":"Trading!F34","v":-5121},{"$f":"Trading!G34","v":-5467},{"$f":"Trading!H34","v":-5207},{"$f":"Trading!I34","v":-9091},{"$f":"Trading!J34","v":-6699},{"$f":"Trading!K34","v":-7254},{"$f":"Trading!L34","v":-2112},{"$f":"Trading!M34","v":-10850},{"$f":"Trading!N34","v":-6797},-9837,-6685,-5316,-4961,-4939,-4512,-5009,-4323,-3231,-3791,-4629,-3946,-4054,-4828,-5619,-5821,-5053,-4104,-4465,-4065,-4322,-3868,-5857,-4340,-2143,-4902,-5030,-5587,-1746,-5082,33740,-3853,-3856,-3275,-4546,-3101,-2223,-4345,-10095,-4083,-2458,-2708,42669,-10574,-2241,-7070,null,-25156,{"$f":"Trading!BK34","v":-34169},-21277,-16354,-17457,-20597,-16720,-17242,-17445,22756,-14215,-19344,22784]
[null,"Personnel",{"$f":"Trading!C35","v":-2808},{"$f":"Trading!D35","v":-2799},{"$f":"Trading!E35","v":-3351},{"$f":"Trading!F35","v":-3012},{"$f":"Trading!G35","v":-3963},{"$f":"Trading!H35","v":-3375},{"$f":"Trading!I35","v":-5623},{"$f":"Trading!J35","v":-4757},{"$f":"Trading!K35","v":-5357},{"$f":"Trading!L35","v":-4832},{"$f":"Trading!M35","v":-5621},{"$f":"Trading!N35","v":-4536},-5294,-4683,-3846,-3367,-3159,-2572,-2294,-2710,-2401,-2539,-2578,-2641,-2194,-2955,-2862,-2637,-2991,-2648,-2251,-2795,-2655,-2363,-2978,-2591,-2473,-2512,-2328,-2566,-2192,-2104,-2691,-1897,-1892,-1835,-1784,-1558,-1455,-1867,-1918,-1721,-1548,-1421,-1468,-1178,-1549,-1686,null,-20569,{"$f":"Trading!BK35","v":-20134},-14139,-9944,-10368,-11138,-10064,-10554,-9190,-8315,-6664,-6608,-5881]
[null,"Material",{"$f":"Trading!C36","v":-19},{"$f":"Trading!D36","v":-12},{"$f":"Trading!E36","v":-22},{"$f":"Trading!F36","v":-15},{"$f":"Trading!G36","v":-34},{"$f":"Trading!H36","v":-37},{"$f":"Trading!I36","v":-50},{"$f":"Trading!J36","v":-13},{"$f":"Trading!K36","v":-25},{"$f":"Trading!L36","v":-27},{"$f":"Trading!M36","v":-37},{"$f":"Trading!N36","v":-33},-98,-91,-36,-23,-37,-35,-85,-36,-16,-20,-22,-22,-22,-18,-18,-14,-20,-18,-20,-15,-11,-16,-21,-22,-26,-20,-20,-19,-22,-11,-22,-9,-18,-14,-11,-10,-25,-17,-24,-18,-10,-10,-12,-18,-14,-15,null,-115,{"$f":"Trading!BK36","v":-259},-148,-157,-84,-70,-62,-89,-72,-63,-63,-62,-59]
[null,"Third-party services",{"$f":"Trading!C37","v":-952},{"$f":"Trading!D37","v":-953},{"$f":"Trading!E37","v":-2080},{"$f":"Trading!F37","v":-1719},{"$f":"Trading!G37","v":-1563},{"$f":"Trading!H37","v":-1277},{"$f":"Trading!I37","v":-2480},{"$f":"Trading!J37","v":-1675},{"$f":"Trading!K37","v":-1380},{"$f":"Trading!L37","v":-1990},{"$f":"Trading!M37","v":-1770},{"$f":"Trading!N37","v":-1813},-2946,-1480,-1559,-1416,-1236,-1282,-2123,-1167,-1016,-821,-1535,-1302,-1044,-1084,-914,-625,-1225,-1016,-1134,-889,-1001,-921,-1571,-1179,-1293,-1318,-1538,-2006,-1013,-1334,-1829,-933,-962,-895,-1302,-998,-834,-883,-1213,-869,-1047,-852,-1224,-1310,-979,-730,null,-7525,{"$f":"Trading!BK37","v":-8009},-5773,-5127,-4965,-3780,-3945,-5361,-5891,-4619,-4017,-3981,-4243]
[null,"Provisions",{"$f":"Trading!C38","v":798},{"$f":"Trading!D38","v":-1213},{"$f":"Trading!E38","v":-377},{"$f":"Trading!F38","v":-58},{"$f":"Trading!G38","v":147},{"$f":"Trading!H38","v":-155},{"$f":"Trading!I38","v":236},{"$f":"Trading!J38","v":-2},{"$f":"Trading!K38","v":-224},{"$f":"Trading!L38","v":4994},{"$f":"Trading!M38","v":-3426},{"$f":"Trading!N38","v":-111},-1299,-89,162,-1,-148,-363,99,-156,701,-140,-147,-293,-183,-97,-1192,-1895,-83,234,149,57,-17,-51,-99,-130,1830,-18,-2,0,2101,-774,38765,-344,-409,-23,-125,-19,510,-1063,-8536,26,1206,460,47108,-7415,829,-3780,null,5004,{"$f":"Trading!BK38","v":-4925},-359,504,-720,-2936,138,1583,1325,37989,-697,-6844,36742]
[null,"Provision for doubtful account/net losses",{"$f":"Trading!C39","v":703},{"$f":"Trading!D39","v":-882},{"$f":"Trading!E39","v":-56},{"$f":"Trading!F39","v":-57},{"$f":"Trading!G39","v":105},{"$f":"Trading!H39","v":-154},{"$f":"Trading!I39","v":231},{"$f":"Trading!J39","v":33},{"$f":"Trading!K39","v":-268},{"$f":"Trading!L39","v":5051},{"$f":"Trading!M39","v":-3325},{"$f":"Trading!N39","v":-116},-1217,-70,196,26,0,-190,99,-146,828,-140,191,-293,-183,-97,-1192,-1895,-83,234,149,57,-17,-51,-99,-130,1830,-18,-2,0,2103,-774,35179,-344,-409,-23,-125,-19,-164,-1063,-8536,26,1206,460,47108,-7415,829,-3780,null,5047,{"$f":"Trading!BK39","v":-4728},32,641,-382,-2936,138,1583,1327,34403,-1371,-6844,36742]
[null,"Provision for contingencies",{"$f":"Trading!C40","v":95},{"$f":"Trading!D40","v":-331},{"$f":"Trading!E40","v":-321},{"$f":"Trading!F40","v":-1},{"$f":"Trading!G40","v":42},{"$f":"Trading!H40","v":-1},{"$f":"Trading!I40","v":5},{"$f":"Trading!J40","v":-35},{"$f":"Trading!K40","v":44},{"$f":"Trading!L40","v":-57},{"$f":"Trading!M40","v":-101},{"$f":"Trading!N40","v":5},-82,-19,-34,-27,0,0,0,0,-127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2,0,3586,0,0,0,0,0,674,0,0,0,0,0,0,0,0,0,null,-43,{"$f":"Trading!BK40","v":-197},-61,-127,0,0,0,0,-2,3586,674,0,0]
[null,"Other",{"$f":"Trading!C41","v":-210},{"$f":"Trading!D41","v":-316},{"$f":"Trading!E41","v":-1163},{"$f":"Trading!F41","v":-317},{"$f":"Trading!G41","v":-54},{"$f":"Trading!H41","v":-363},{"$f":"Trading!I41","v":-1174},{"$f":"Trading!J41","v":-252},{"$f":"Trading!K41","v":-268},{"$f":"Trading!L41","v":-257},{"$f":"Trading!M41","v":4},{"$f":"Trading!N41","v":-304},-200,-342,-37,-154,-489,0,-606,-254,-499,-271,-347,312,-611,-674,-633,-650,-734,-656,-1209,-3632,-638,-517,-1188,-418,-181,-1034,-1142,-996,-620,-859,-483,-670,-575,-508,-1324,-516,-419,-515,1596,-1501,-1059,-885,-1735,-653,-528,-859,null,-1951,{"$f":"Trading!BK41","v":-842},-858,-1630,-1320,-2673,-5996,-2821,-3617,-2236,-2774,-1849,-3775]
[null,"Rent and leasing",{"$f":"Trading!C42","v":-93},{"$f":"Trading!D42","v":-104},{"$f":"Trading!E42","v":-141},{"$f":"Trading!F42","v":-160},{"$f":"Trading!G42","v":-15},{"$f":"Trading!H42","v":-156},{"$f":"Trading!I42","v":-257},{"$f":"Trading!J42","v":-56},{"$f":"Trading!K42","v":-72},{"$f":"Trading!L42","v":-69},{"$f":"Trading!M42","v":77},{"$f":"Trading!N42","v":-42},-38,-61,-21,-40,0,-48,-174,-99,-268,-111,-134,-132,-140,-146,-141,-161,-177,-160,-564,-43,-45,-36,-141,-137,-142,-122,-98,-136,-47,-70,-70,-78,-49,-47,-56,-55,-56,-55,-66,-65,-76,-73,-134,-70,-50,-51,null,-454,{"$f":"Trading!BK42","v":-64},-109,-652,-552,-639,-688,-542,-351,-244,-222,-280,-305]
[null,"Others",{"$f":"Trading!C43","v":-117},{"$f":"Trading!D43","v":-212},{"$f":"Trading!E43","v":-1022},{"$f":"Trading!F43","v":-157},{"$f":"Trading!G43","v":-39},{"$f":"Trading!H43","v":-207},{"$f":"Trading!I43","v":-917},{"$f":"Trading!J43","v":-196},{"$f":"Trading!K43","v":-196},{"$f":"Trading!L43","v":-188},{"$f":"Trading!M43","v":-73},{"$f":"Trading!N43","v":-262},-162,-281,-16,-114,-489,-212,-432,-140,-231,-160,-213,444,-471,-528,-492,-489,-557,-496,-645,0,-593,-481,-1047,-281,-39,-912,-1044,-858,-573,-789,-414,-593,-524,-461,-1263,-466,-363,-460,1662,-1436,-983,-812,-1601,-583,-478,-808,null,-1497,{"$f":"Trading!BK43","v":-778},-831,-963,-768,-2034,-1719,-2279,-3264,-1992,-2552,-1569,-3470]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Trading!C44","v":0},{"$f":"Trading!D44","v":0},{"$f":"Trading!E44","v":0},{"$f":"Trading!F44","v":0},{"$f":"Trading!G44","v":0},{"$f":"Trading!H44","v":0},{"$f":"Trading!I44","v":0},{"$f":"Trading!J44","v":0},{"$f":"Trading!K44","v":0},{"$f":"Trading!L44","v":0},{"$f":"Trading!M44","v":0},{"$f":"Trading!N44","v":0},0,0,-26,18,0,0,0,0,0,0,0,0,28,0,-24,1,9,0,0,0,0,0,0,17,-5,20,0,-2,0,0,1,1,-2,0,-5,5,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK44","v":0},-8,0,28,-14,0,32,-2,0,0,0,0]
[null,"Value of Indemnified financial asset",{"$f":"Trading!C45","v":0},{"$f":"Trading!D45","v":0},{"$f":"Trading!E45","v":0},{"$f":"Trading!F45","v":0},{"$f":"Trading!G45","v":0},{"$f":"Trading!H45","v":0},{"$f":"Trading!I45","v":0},{"$f":"Trading!J45","v":0},{"$f":"Trading!K45","v":0},{"$f":"Trading!L45","v":0},{"$f":"Trading!M45","v":0},{"$f":"Trading!N45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK45","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"Trading!C46","v":0},{"$f":"Trading!D46","v":0},{"$f":"Trading!E46","v":0},{"$f":"Trading!F46","v":0},{"$f":"Trading!G46","v":0},{"$f":"Trading!H46","v":0},{"$f":"Trading!I46","v":0},{"$f":"Trading!J46","v":0},{"$f":"Trading!K46","v":0},{"$f":"Trading!L46","v":0},{"$f":"Trading!M46","v":0},{"$f":"Trading!N46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK46","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"Trading!C47","v":0},{"$f":"Trading!D47","v":0},{"$f":"Trading!E47","v":0},{"$f":"Trading!F47","v":0},{"$f":"Trading!G47","v":0},{"$f":"Trading!H47","v":0},{"$f":"Trading!I47","v":0},{"$f":"Trading!J47","v":0},{"$f":"Trading!K47","v":0},{"$f":"Trading!L47","v":0},{"$f":"Trading!M47","v":0},{"$f":"Trading!N47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK47","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"Trading!C48","v":28139},{"$f":"Trading!D48","v":45132},{"$f":"Trading!E48","v":17935},{"$f":"Trading!F48","v":14828},{"$f":"Trading!G48","v":55098},{"$f":"Trading!H48","v":38761},{"$f":"Trading!I48","v":18415},{"$f":"Trading!J48","v":26158},{"$f":"Trading!K48","v":15511},{"$f":"Trading!L48","v":61624},{"$f":"Trading!M48","v":153492},{"$f":"Trading!N48","v":26683},-4509,14366,64720,17550,4683,10662,20646,65110,51155,34768,40491,39597,49057,21889,15903,6143,-11845,-4088,-6763,7854,12937,28687,15288,19867,11853,50671,1774,2471,14181,50400,20208,3894,2836,26737,3190,2716,10914,15862,3840,-1279,7670,14373,10028,13171,9450,2826,null,121708,{"$f":"Trading!BK48","v":190032},97432,171679,151034,6113,42715,97679,68826,53675,32682,24604,35475]
[null,"EBITDA Margin",{"$f":"Trading!C49","v":4.0115989798144104E-2},{"$f":"Trading!D49","v":6.9010968175013718E-2},{"$f":"Trading!E49","v":2.000091445496811E-2},{"$f":"Trading!F49","v":1.6132770042747272E-2},{"$f":"Trading!G49","v":7.7787644727683944E-2},{"$f":"Trading!H49","v":4.9027383034888739E-2},{"$f":"Trading!I49","v":2.5331482706775193E-2},{"$f":"Trading!J49","v":2.5997724031346748E-2},{"$f":"Trading!K49","v":2.7334855950543139E-2},{"$f":"Trading!L49","v":7.3723941976970242E-2},{"$f":"Trading!M49","v":0.11682292071001593},{"$f":"Trading!N49","v":2.8524971510306533E-2},-6.9287684494402741E-3,1.2244922312164546E-2,3.9930430233110548E-2,1.5778372750795213E-2,8.0000000000000002E-3,1.9275827656527966E-2,2.0321426181036484E-2,5.0923322506294048E-2,5.2913199803055942E-2,4.7171833661217015E-2,3.2068040539844883E-2,3.6924514419835561E-2,6.5802746017523436E-2,4.6352903806448201E-2,2.6971746065666356E-2,1.2452515030994458E-2,-2.8600403230674507E-2,-1.1570149693057061E-2,-1.4640397799719011E-2,1.4586393832633481E-2,2.3014945393541868E-2,5.7418097098571701E-2,1.8336299828726869E-2,2.5845302846794999E-2,2.0442374854481957E-2,7.4528013272696259E-2,3.9020398826308633E-3,5.0096807874382915E-3,3.4072643134654336E-2,9.6604097623807547E-2,4.6163967981285865E-2,1.1348303145992103E-2,9.3342592988773215E-3,9.9062615783623562E-2,1.3139034878165312E-2,1.1706644253356609E-2,5.0520761005415915E-2,6.8692835365853661E-2,1.7468122950111221E-2,-6.2109086671069498E-3,4.5903405350409959E-2,9.6744229876082846E-2,6.0591778901638055E-2,5.9186727361784541E-2,4.7243385925970362E-2,1.6132991568142765E-2,null,0.15238800466563532,{"$f":"Trading!BK49","v":0.15066404608304673},2.5008579437635511E-2,0.17132978215160349,0.18114820478365207,-7.4629182707075525E-4,8.0379038525028035E-2,0.13915199080270008,0.13958846142853104,0.16590914620977887,0.14405927550279149,0.15390484950949707,0.18315488375753572]
[null,"Depreciation and amortization",{"$f":"Trading!C50","v":-619},{"$f":"Trading!D50","v":-258},{"$f":"Trading!E50","v":-580},{"$f":"Trading!F50","v":-1492},{"$f":"Trading!G50","v":-534},{"$f":"Trading!H50","v":-572},{"$f":"Trading!I50","v":-586},{"$f":"Trading!J50","v":-678},{"$f":"Trading!K50","v":-1642},{"$f":"Trading!L50","v":-522},{"$f":"Trading!M50","v":-513},{"$f":"Trading!N50","v":-591},-483,-489,-728,-238,-236,-209,-159,-179,-180,-183,-194,-184,-160,-156,-134,-76,-81,-84,-85,-84,-86,-92,-128,-127,-130,-135,-98,-77,-78,-71,-70,-69,-70,-70,-298,-45,-39,-40,-39,-43,-48,-34,-53,-52,-49,-61,null,-3428,{"$f":"Trading!BK50","v":-2076},-1421,-701,-694,-375,-347,-520,-324,-279,-422,-164,-215]
[null,"Depreciation",{"$f":"Trading!C51","v":-17},{"$f":"Trading!D51","v":66},{"$f":"Trading!E51","v":-85},{"$f":"Trading!F51","v":-339},{"$f":"Trading!G51","v":-164},{"$f":"Trading!H51","v":-166},{"$f":"Trading!I51","v":-166},{"$f":"Trading!J51","v":-165},{"$f":"Trading!K51","v":-173},{"$f":"Trading!L51","v":-164},{"$f":"Trading!M51","v":-163},{"$f":"Trading!N51","v":-166},-164,-165,-709,-15,-12,-10,-11,-11,-12,-11,-12,-12,-15,-18,-18,-16,-22,-24,-25,-24,-25,-24,-26,118,-172,-32,-30,-30,-29,-26,-26,-25,-25,-25,-31,-30,-25,-25,-25,-28,-34,-26,0,0,0,0,null,-668,{"$f":"Trading!BK51","v":-658},-746,-45,-57,-80,-98,-112,-115,-101,-111,-113,0]
[null,"Depreciation - Asset right of usage",{"$f":"Trading!C52","v":-56},{"$f":"Trading!D52","v":-26},{"$f":"Trading!E52","v":-35},{"$f":"Trading!F52","v":-31},{"$f":"Trading!G52","v":-41},{"$f":"Trading!H52","v":-60},{"$f":"Trading!I52","v":-53},{"$f":"Trading!J52","v":-89},{"$f":"Trading!K52","v":-171},{"$f":"Trading!L52","v":-142},{"$f":"Trading!M52","v":-135},{"$f":"Trading!N52","v":-137},-145,-148,137,-54,-89,-82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-455,{"$f":"Trading!BK52","v":-565},-98,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"Trading!C53","v":-546},{"$f":"Trading!D53","v":-298},{"$f":"Trading!E53","v":-460},{"$f":"Trading!F53","v":-1122},{"$f":"Trading!G53","v":-329},{"$f":"Trading!H53","v":-346},{"$f":"Trading!I53","v":-367},{"$f":"Trading!J53","v":-424},{"$f":"Trading!K53","v":-1298},{"$f":"Trading!L53","v":-216},{"$f":"Trading!M53","v":-215},{"$f":"Trading!N53","v":-288},-174,-176,-156,-169,-135,-117,-148,-168,-168,-172,-182,-172,-145,-138,-116,-60,-59,-60,-60,-60,-61,-68,-102,-245,42,-103,-68,-47,-49,-45,-44,-44,-45,-45,-267,-15,-14,-15,-14,-15,-14,-8,0,0,0,0,null,-2305,{"$f":"Trading!BK53","v":-853},-577,-656,-637,-295,-249,-408,-209,-178,-311,-51,0]
[null,"Result from Service - EBIT",{"$f":"Trading!C54","v":27520},{"$f":"Trading!D54","v":44874},{"$f":"Trading!E54","v":17355},{"$f":"Trading!F54","v":13336},{"$f":"Trading!G54","v":54564},{"$f":"Trading!H54","v":38189},{"$f":"Trading!I54","v":17829},{"$f":"Trading!J54","v":25480},{"$f":"Trading!K54","v":13869},{"$f":"Trading!L54","v":61102},{"$f":"Trading!M54","v":152979},{"$f":"Trading!N54","v":26092},-4992,13877,63992,17312,4447,10453,20487,64931,50975,34585,40297,39413,48897,21733,15769,6067,-11926,-4172,-6848,7770,12851,28595,15160,19740,11723,50536,1676,2394,14103,50329,20138,3825,2766,26667,2892,2671,10875,15822,3801,-1322,7622,14339,9975,13119,9401,2765,null,118280,{"$f":"Trading!BK54","v":187956},96011,170978,150340,5738,42368,97159,68502,53396,32260,24440,35260]
[null,"Result from corporate participation",{"$f":"Trading!C55","v":17411},{"$f":"Trading!D55","v":27518},{"$f":"Trading!E55","v":13799},{"$f":"Trading!F55","v":12856},{"$f":"Trading!G55","v":-11308},{"$f":"Trading!H55","v":3274},{"$f":"Trading!I55","v":1075},{"$f":"Trading!J55","v":16397},{"$f":"Trading!K55","v":-4851},{"$f":"Trading!L55","v":-16870},{"$f":"Trading!M55","v":-9320},{"$f":"Trading!N55","v":-977},112,-388,-6198,-539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-4249,{"$f":"Trading!BK55","v":-10573},-6737,0,0,0,0,0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"Trading!C56","v":-18968},{"$f":"Trading!D56","v":-18983},{"$f":"Trading!E56","v":-16111},{"$f":"Trading!F56","v":-23065},{"$f":"Trading!G56","v":-20358},{"$f":"Trading!H56","v":-15715},{"$f":"Trading!I56","v":-8303},{"$f":"Trading!J56","v":-2619},{"$f":"Trading!K56","v":-864},{"$f":"Trading!L56","v":-36},{"$f":"Trading!M56","v":3452},{"$f":"Trading!N56","v":-608},-439,898,2274,108,1557,-886,991,2489,1415,3544,816,1407,1412,1671,-3633,-3787,-3249,-2731,-4622,-4066,-2353,-3279,-3088,-2191,-1784,-1408,-869,-1044,-1466,-345,3812,-30,221,156,509,1433,74,684,-1269,919,197,206,-262,229,715,1320,null,-11822,{"$f":"Trading!BK56","v":3303},3236,8439,5306,-13400,-14320,-8471,-3724,4159,2700,53,2002]
[null,"Financial revenues",{"$f":"Trading!C57","v":2437},{"$f":"Trading!D57","v":4381},{"$f":"Trading!E57","v":7669},{"$f":"Trading!F57","v":2830},{"$f":"Trading!G57","v":2056},{"$f":"Trading!H57","v":2159},{"$f":"Trading!I57","v":2786},{"$f":"Trading!J57","v":2563},{"$f":"Trading!K57","v":3815},{"$f":"Trading!L57","v":1973},{"$f":"Trading!M57","v":5248},{"$f":"Trading!N57","v":1160},1193,2804,4559,1934,1819,922,1981,2686,1752,3845,368,2127,2011,2152,1690,1982,3125,2474,897,1256,2275,860,796,715,579,212,540,706,500,351,2656,454,656,658,1020,1882,806,1208,1226,1128,259,327,258,361,911,1322,null,11137,{"$f":"Trading!BK57","v":10405},9418,10264,6658,9271,5288,2302,2097,4424,4916,2940,2852]
[null,"Financial expenses",{"$f":"Trading!C58","v":-21405},{"$f":"Trading!D58","v":-23364},{"$f":"Trading!E58","v":-23780},{"$f":"Trading!F58","v":-25895},{"$f":"Trading!G58","v":-22414},{"$f":"Trading!H58","v":-17874},{"$f":"Trading!I58","v":-11089},{"$f":"Trading!J58","v":-5182},{"$f":"Trading!K58","v":-4679},{"$f":"Trading!L58","v":-2009},{"$f":"Trading!M58","v":-1796},{"$f":"Trading!N58","v":-1768},-1632,-1906,-2285,-1826,-262,-1808,-990,-197,-337,-301,448,-720,-599,-481,-5323,-5769,-6374,-5205,-5519,-5322,-4628,-4139,-3884,-2906,-2363,-1620,-1409,-1750,-1966,-696,1156,-484,-435,-502,-511,-449,-732,-524,-2495,-209,-62,-121,-520,-132,-196,-2,null,-22959,{"$f":"Trading!BK58","v":-7102},-6182,-1825,-1352,-22671,-19608,-10773,-5821,-265,-2216,-2887,-850]
[null,"Other Income",{"$f":"Trading!C59","v":0},{"$f":"Trading!D59","v":0},{"$f":"Trading!E59","v":0},{"$f":"Trading!F59","v":0},{"$f":"Trading!G59","v":0},{"$f":"Trading!H59","v":0},{"$f":"Trading!I59","v":0},{"$f":"Trading!J59","v":0},{"$f":"Trading!K59","v":0},{"$f":"Trading!L59","v":0},{"$f":"Trading!M59","v":0},{"$f":"Trading!N59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0,0,null,0,{"$f":"Trading!BK59","v":0},0,0,0,0,0,0,0,0,0,0,12]
[null,"Income before income tax and social contribution",{"$f":"Trading!C60","v":25963},{"$f":"Trading!D60","v":53409},{"$f":"Trading!E60","v":15043},{"$f":"Trading!F60","v":3127},{"$f":"Trading!G60","v":22898},{"$f":"Trading!H60","v":25748},{"$f":"Trading!I60","v":10601},{"$f":"Trading!J60","v":39258},{"$f":"Trading!K60","v":8154},{"$f":"Trading!L60","v":44196},{"$f":"Trading!M60","v":147111},{"$f":"Trading!N60","v":24507},-5319,14387,60068,16881,6004,9567,21478,67420,52390,38129,41113,40820,50309,23404,12136,2280,-15175,-6903,-11470,3704,10498,25316,12072,17549,9939,49128,807,1350,12637,49984,23950,3795,2987,26823,3401,4104,10949,16506,2532,-403,7819,14545,9713,13360,10116,4085,null,102209,{"$f":"Trading!BK60","v":180686},92510,179417,155646,-7662,28048,88688,64778,57555,34960,24493,37274]
[null,"Income Tax and Social Contribution",{"$f":"Trading!C61","v":-2843},{"$f":"Trading!D61","v":-9030},{"$f":"Trading!E61","v":4811},{"$f":"Trading!F61","v":3311},{"$f":"Trading!G61","v":-11590},{"$f":"Trading!H61","v":-7594},{"$f":"Trading!I61","v":4260},{"$f":"Trading!J61","v":-7914},{"$f":"Trading!K61","v":-4438},{"$f":"Trading!L61","v":-20735},{"$f":"Trading!M61","v":-54232},{"$f":"Trading!N61","v":-8735},1907,-5258,-19262,-6038,-2175,-3267,-6046,-22916,-17785,-12981,-12120,-13887,-16917,-7683,-4486,-813,5137,2275,5669,-1281,-3590,-8656,-3741,-6015,-3252,-16753,397,-569,-4335,-17028,-7489,-1347,-1051,-9162,-484,-1430,-3701,-5647,-234,120,-2686,-4959,-2973,-4354,-3482,-1422,null,-28827,{"$f":"Trading!BK61","v":-66318},-30944,-59728,-50607,2113,-7858,-29761,-21535,-19049,-11262,-7759,-12231]
[null,"Current income tax and social contribution",{"$f":"Trading!C62","v":-6531},{"$f":"Trading!D62","v":-6900},{"$f":"Trading!E62","v":-850},{"$f":"Trading!F62","v":-499},{"$f":"Trading!G62","v":660},{"$f":"Trading!H62","v":-2761},{"$f":"Trading!I62","v":1805},{"$f":"Trading!J62","v":5306},{"$f":"Trading!K62","v":-2715},{"$f":"Trading!L62","v":-2715},{"$f":"Trading!M62","v":-770},{"$f":"Trading!N62","v":-723},4133,-5289,-19271,-5956,-1854,-3816,-5968,-22922,-17527,-12156,-12038,-13986,-16980,-6613,0,35,0,0,5720,-1262,-3592,-8673,-3775,-6059,-2630,-16759,396,-428,-3761,-17291,6171,-1530,-1247,-9238,-589,-1480,-3767,-6051,-3210,86,-2265,-4327,12564,-6875,-3185,-2716,null,1681,{"$f":"Trading!BK62","v":-2649},-31099,-58573,-49617,35,-7807,-29223,-21084,-5844,-11887,-9716,-212]
[null,"Deferred income tax and social contribution",{"$f":"Trading!C63","v":3688},{"$f":"Trading!D63","v":-2130},{"$f":"Trading!E63","v":5661},{"$f":"Trading!F63","v":3810},{"$f":"Trading!G63","v":-12250},{"$f":"Trading!H63","v":-4833},{"$f":"Trading!I63","v":2455},{"$f":"Trading!J63","v":-13220},{"$f":"Trading!K63","v":-1723},{"$f":"Trading!L63","v":-18020},{"$f":"Trading!M63","v":-53462},{"$f":"Trading!N63","v":-8012},-2226,31,9,-82,-321,549,-78,6,-258,-825,-82,99,63,-1070,-4486,-848,5137,2275,-51,-19,2,17,34,44,-622,6,1,-141,-574,263,-13660,183,196,76,105,50,66,404,2976,34,-421,-632,-15537,2521,-297,1294,null,-30508,{"$f":"Trading!BK63","v":-63669},155,-1155,-990,2078,-51,-538,-451,-13205,625,1957,-12019]
[null,"Net Income before minority interests",{"$f":"Trading!C64","v":23120},{"$f":"Trading!D64","v":44379},{"$f":"Trading!E64","v":19854},{"$f":"Trading!F64","v":6438},{"$f":"Trading!G64","v":11308},{"$f":"Trading!H64","v":18154},{"$f":"Trading!I64","v":14861},{"$f":"Trading!J64","v":31344},{"$f":"Trading!K64","v":3716},{"$f":"Trading!L64","v":23461},{"$f":"Trading!M64","v":92879},{"$f":"Trading!N64","v":15772},-3412,9129,40806,10843,3829,6300,15432,44504,34605,25148,28993,26933,33392,15721,7650,1467,-10038,-4628,-5801,2423,6908,16660,8331,11534,6687,32375,1204,781,8302,32956,16461,2448,1936,17661,2917,2674,7248,10859,2298,-283,5133,9586,6740,9006,6634,2663,null,73382,{"$f":"Trading!BK64","v":114368},61566,119689,105039,-5549,20190,58927,43243,38506,23698,16734,25043]
[null,"Reversal of interest on equity capital",{"$f":"Trading!C65","v":0},{"$f":"Trading!D65","v":0},{"$f":"Trading!E65","v":0},{"$f":"Trading!F65","v":0},{"$f":"Trading!G65","v":0},{"$f":"Trading!H65","v":0},{"$f":"Trading!I65","v":0},{"$f":"Trading!J65","v":0},{"$f":"Trading!K65","v":0},{"$f":"Trading!L65","v":0},{"$f":"Trading!M65","v":0},{"$f":"Trading!N65","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,0,{"$f":"Trading!BK65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"Trading!C66","v":0},{"$f":"Trading!D66","v":0},{"$f":"Trading!E66","v":0},{"$f":"Trading!F66","v":0},{"$f":"Trading!G66","v":0},{"$f":"Trading!H66","v":0},{"$f":"Trading!I66","v":0},{"$f":"Trading!J66","v":0},{"$f":"Trading!K66","v":0},{"$f":"Trading!L66","v":0},{"$f":"Trading!M66","v":0},{"$f":"Trading!N66","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"Trading!C67","v":0},{"$f":"Trading!D67","v":0},{"$f":"Trading!E67","v":0},{"$f":"Trading!F67","v":0},{"$f":"Trading!G67","v":0},{"$f":"Trading!H67","v":0},{"$f":"Trading!I67","v":0},{"$f":"Trading!J67","v":0},{"$f":"Trading!K67","v":0},{"$f":"Trading!L67","v":0},{"$f":"Trading!M67","v":0},{"$f":"Trading!N67","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Trading!BK67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",{"$f":"Trading!C68","v":23120},{"$f":"Trading!D68","v":44379},{"$f":"Trading!E68","v":19854},{"$f":"Trading!F68","v":6438},{"$f":"Trading!G68","v":11308},{"$f":"Trading!H68","v":18154},{"$f":"Trading!I68","v":14861},{"$f":"Trading!J68","v":31344},{"$f":"Trading!K68","v":3716},{"$f":"Trading!L68","v":23461},{"$f":"Trading!M68","v":92879},{"$f":"Trading!N68","v":15772},-3412,9129,40806,10843,3829,6300,15432,44504,34605,25148,28993,26933,33392,15721,7650,1467,-10038,-4628,-5801,2423,6908,16660,8331,11534,6687,32375,1204,781,8302,32956,16461,2448,1936,17661,2917,2674,7248,10859,2298,-283,5133,9586,6740,9006,6634,2663,null,73382,{"$f":"Trading!BK68","v":114368},61566,119689,105039,-5549,20190,58927,43243,38506,23698,16734,25043]

{"sheet":"Enerpeixe","index":12,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Enerpeixe"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",57841,59355,82274,83732,74488,74647,164891,119509,60723,76267,103823,71601,61597,66111,137384,81505,71550,117125,82140,79301,75181,90862,91173,108165,88929,75402,71453,77865,64370,96008,104543,95767,114606,120711,114602,103586,101303,113534,107309,95639,99387,122402,99182,94297,97382,104305,95139,87906,85866,89003,91312,84485,78966,74807,90914,79280,76275,79809,null,{"$f":"SUM(I7:L7)","v":421390},{"$f":"SUM(M7:P7)","v":303132},407564,327484,363669,309696,435627,433025,424737,395166,357914,329570,326278]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C23)","v":-15814},{"$f":"SUM(D11:D23)","v":-12462},-25109,{"$f":"SUM(F11:F23)","v":-48327},-27415,-13362,-70131,-116258,-12648,3074,147446,-16207,-10155,-23375,-73969,-36922,-7625,-22055,-24805,-56708,-13605,-6330,-26782,-29504,-19374,-5001,-14741,-17959,-10843,-19928,-15681,-22134,-59333,-50418,-59890,-62969,-35366,-27112,-17805,-15028,-21089,-10781,-28154,-11007,-11976,-12593,-12125,-11169,-9669,-10649,-11174,-9470,-11349,-11850,-12607.999,-13091,-12415,-10798,null,-195963,97709,-140571,-101448,-80661,-63471,-147566,-185337,-64703,-63730,-43612,-43843,-48911.998999999996]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-3998,-838,-13284,-36555,-16932,-2807,-59721,-105768,-3292,-793,-46792,-6793,-1065,-14253,-65056,-27659,919,-13496,-16440,-48031,-5290,1935,-18576,-19312,-12019,3500,-6772,-10090,-3761,-12811,-8478,-14985,-52119,-43127,-48607,-52667,-25289,-16020,-6845,-5046,-10464,919,-15312,-1,-288,0,0,-299,-388,-296,-862,-431,-1922,-1897,-3746,-2793,-2084,-36,null,-169574,-68903,-105292,-67826,-46407,-33434,-118709,-142583,-21436,-15601,-983,-5112,-8659]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-862,-431,-1922,-1897,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,-5112,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5906,1478,-1478,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-5906]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2753,642,-606,-36,null,0,0,0,0,0,0,0,0,0,0,0,0,-2753]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4913,-4913,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-11766,-11572,-11778,-11716,-10428,-10502,-10360,-10443,-9307,-9346,-9288,-9353,-9030,-9053,-8858,-9211,-8492,-8511,-8339,-8533,-8315,-8265,-8206,-8206,-7355,-8501,-7969,-7869,-7082,-7117,-7203,-7149,-7214,-7291,-7227,-7230,-7186,-7123,-7111,-7217,-7632,-7680,-8125,-8344,-8089,-8117,-8119,-8109,-6447,-6459,-6444,-6468,-6796,-6807,-9470,-6823,-6193,-6199,null,-39456,-36724,-35072,-33452,-32268,-30037,-28857,-28766,-29640,-32675,-29134,-26515,-28685]
[null,"Prêmio de risco - GSF",0,0,0,0,0,0,0,0,0,13262,203579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13262,203579]
[null,"Outras",-50,-52,-47,-56,-55,-53,-50,-47,-49,-49,-53,-61,-60,-69,-55,-52,-52,-48,-26,-144,0,0,0,-1986,0,0,0,0,0,0,0,0,0,0,-4056,-3072,-2891,-3969,-3849,-2765,-2993,-4020,-4717,-2662,-3599,-4476,-4006,-2761,-2834,-3894,-3868,-2571,-2631,-3146,608.0010000000002,-3475,-4138,-4563,null,-195,-243,-207,-170,-1986,0,0,-13988,-13627,-15454,-13495,-12216,-11567.999]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3454,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,3454]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-219,-220,-219,-220,-202,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,-878,-202]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000002037268E-3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000002037268E-3]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3649,-2351,-2412,-2926,-2644,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,-11338,-2644]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":42027},{"$f":"D7+D10","v":46893},57165,{"$f":"F7+F10","v":35405},47073,61285,94760,3251,48075,79341,251269,55394,51442,42736,63415,44583,63925,95070,57335,22593,61576,84532,64391,78661,69555,70401,56712,59906,53527,76080,88862,73633,55273,70293,54712,40617,65937,86422,89504,80611,78298,111621,71028,83290,85406,91712,83014,76737,76197,78354,80138,75015,67617,62957,78306.001000000004,66189,63860,69011,null,225427,400841,266993,226036,283008,246225,288061,247688,360034,331436,314302,285727,277366.00099999999]
[null,"Gastos gerenciáveis",{"$f":"C34+C44+C46+C50","v":-21234},{"$f":"D34+D44+D46+D50","v":-23287},-22696,{"$f":"F34+F44+F46+F50","v":-21674},-22027,-20817,-27476,-19236,-21590,-19116,-18984,-18297,-17662,-17911,-17538,-18855,-19756,-18937,-22724,-18395,-19524,-17918,-19489,-20654,-18398,-18448,-20290,-17733,-18063,-18231,-18001,-19078,-17445,-17238,-14792,-17399,-17712,-16931,-21005,-19405,-17621,-17435,-18760,-17596,-18219,-17878,-17436,-18125,-18445,-17465,-17927,-17515,-17798,-17076,-17728.144760000003,-15457,-15503,-15297,null,-87418,-72854,-75086,-78561,-76989,-74317,-71762,-66834,-75466,-72453,-71471,-70316,-63985.144760000003]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-4926},{"$f":"D35+D36+D37+D38+D41","v":-6164},-6324,{"$f":"F35+F36+F37+F38+F41","v":-4959},-5619,-4506,-5679,-4888,-7112,-4735,-5893,-5183,-4540,-4786,-4387,-5729,-6544,-5730,-7489,-5351,-6398,-4793,-6381,-6576,-5837,-5199,-6966,-5477,-5808,-5895,-5820,-6730,-5095,-4889,-6909,-5070,-5363,-4299,-8657,-7054,-5270,-5087,-6419,-5262,-5885,-5552,-5219,-5928,-6255,-5279,-5705,-5284,-5619,-5100,-6071,-4753,-4795,-4608,null,-22414,-20402,-22390,-24031,-23993,-24146,-22534,-21641,-26068,-23118,-22681,-21708,-20227]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-3001,-3178,-2503,-2498,-3054,-2384,-2422,-1863,-2615,-2279,-2619,-2573,-2449,-2321,-2073,-2336,-2480,-2301,-2222,-2376,-2888,-2447,-2571,-2738,-2569,-2365,-2987,-2388,-2226,-2242,-2223,-2248,-2342,-2236,-2511,-2210,-2244,-2203,-2382,-2359,-2594,-2186,-2312,-2009,-2347,-1218,-1175,-1069,-1761,-1207,-1121,-1056,-1503,-1257,-1151,-1078,-1305,-1058,null,-9179,-9962,-9190,-9933,-10243,-9843,-9049,-9168,-9521,-7886,-5212,-4937,-4592]
[null,"Material",-308,-141,-123,-345,-263,-236,-355,-218,-488,-162,-138,-222,-259,-182,-165,-420,-84,-103,-325,-264,-909,-145,-169,-195,-223,-206,17,-208,-540,-239,-160,-245,-179,-126,-400,-252,-216,-161,-677,-470,-277,-289,-420,-802,-206,-137,-169,-164,-167,-93,-107,-180,-167,-72,-188,-89,-91,-133,null,-1223,-801,-772,-1643,-793,-970,-710,-1029,-1713,-1565,-593,-526,-501]
[null,"Serviços de terceiros",-1957,-2017,-3526,-1802,-2111,-1472,-2565,-2124,-3741,-1974,-3136,-1925,-1555,-1757,-1715,-2654,-3462,-1715,-4168,-2381,-1917,-1792,-3366,-3080,-2592,-2028,-3243,-2374,-2654,-2970,-3791,-3766,-2226,-2362,-3255,-3036,-2578,-2661,-5437,-3652,-1898,-2003,-2894,-1979,-2782,-3554,-3446,-4094,-3154,-3392,-3025,-3536,-3423,-3061,-3604,-3013,-2757,-2842,null,-10404,-8373,-9546,-10258,-11066,-11241,-12145,-11530,-12990,-11209,-14086,-13045,-12216]
[null,"Provisões",{"$f":"C39+C40","v":242},{"$f":"D39+D40","v":-5},0,{"$f":"F39+F40","v":0},0,41,22,-381,0,0,-2,-19,-3,-85,-115,-2,-251,-1209,-541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19,821,14,-18,300,0,0,0,-152,0,0,0,-580,580,-580,0,-836,0,0,0,0,0,0,0,null,-359,-109,-1577,-541,0,0,0,836,300,-152,-580,-836,0]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",242,-5,0,0,0,41,22,-381,0,0,-2,-19,-3,-85,null,"-",0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-836,0,0,0,0,0,0,0,null,-359,-109,0,0,0,0,0,0,0,0,0,-836,0]
[null,"Outros",{"$f":"C42+C43","v":98},{"$f":"D42+D43","v":-823},-172,{"$f":"F42+F43","v":-314},-191,-455,-359,-302,-268,-320,2,-444,-274,-441,-319,-317,-267,-402,-233,-330,-684,-409,-275,-563,-453,-152,-753,-507,-388,-444,0,-471,-348,-165,-762,-393,-339,744,-461,-573,-501,-609,-641,-472,-550,-643,151,-1181,-593,-587,-616,-512,-526,-710,-1128,-573,-642,-575,null,-1249,-1157,-1305,-1656,-1443,-2092,-984,-750,-2144,-2306,-2210,-2364,-2918]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",411,-408,52,-9,27,-80,-80,-31,-26,5,-24,-55,-31,-51,-50,-10,0,0,-132,-77,-87,-104,-135,-161,-137,-152,-161,-146,-167,-111,-173,-88,-136,-133,-135,-130,-108,-122,-141,-114,-105,-98,-125,-94,-91,-85,-91,-82,-87,-85,-83,-69,-93,-66,-82,-86,-88,-92,null,-132,-161,-60,-400,-585,-585,-530,-495,-458,-395,-345,-311,-348]
[null,"Outras",-313,-415,-224,-305,-218,-375,-279,-271,-242,-325,26,-389,-243,-390,-269,-307,261,-372,-101,-144,-597,-305,-140,-402,-316,0,-592,-361,-221,-333,527,-383,-212,-32,-627,-263,-231,866,-320,-486,-396,-511,-402,-378,-570,-447,252,-1099,-506,-502,-533,-443,-433,-644,-1046,-487,-554,-483,null,-1117,-996,-687,-1147,-858,-1507,-100,-255,-1713,-1797,-1855,-2053,-2570]
[null,"Ganhos e perdas na desativação e alienação de bens",221,-771,0,0,0,0,0,0,0,0,0,0,0,0,-40,72,0,0,-1,0,-76,2,4,0,0,3,0,0,0,0,167,0,0,0,4468,19,-284,0,0,27,0,0,-114,0,111,-111,-10,0,null,null,null,null,null,null,null,null,null,null,null,0,0,32,-75,7,0,167,4203,27,-114,-10,0,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284,-284,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C50","v":37322},{"$f":"D7+D10+D33-D50","v":39958},50841,{"$f":"F7+F10+F33-F50","v":30446},41454,56779,89081,-1637,40963,74606,245376,50211,46902,37950,58988,38926,57381,89340,49845,17242,55102,79741,58014,72085,63718,65205,49746,54429,47719,70185,83209,66903,50178,65404,52271,35566,60574,81839,80847,73557,73028,106534,64609,78028,79521,86160,77795,70809,69942,73075,74433,69731,61998,57857,72235.001000000004,61436,60765.001000000004,64403,null,203013,380439,244635,201930,259022,222079,265694,230250,333966,308318,291621,264019,258839.00199999998]
[null,"Margem EBITDA",{"$f":"C48/C7","v":0.64525163811137431},0.67320360542498525,0.61794734667088025,0.36361247790569912,0.55651917087316083,0.76063338111377554,0.54024173544947873,{"$f":"J48/J7","v":-1.369771314294321E-2},0.67458788268036818,0.97822124903300245,2.3634069522167533,0.70126115557045288,0.76143318668116955,0.57403457820937509,0.42936586502067198,0.47759033188147965,0.80197064989517819,0.76277481323372465,0.60682980277574872,0.21742474874213441,0.73292454210505309,0.87760559970064489,0.63630680135566453,0.66643553829797064,0.71650417748990769,0.86476486034853184,0.69620589758302664,0.6990175303409748,0.74132359794935532,0.73103283059745017,0.79593086098543187,0.69860181482138939,0.43783048007957698,0.54182303186950653,0.45610896842987031,0.34334755661962041,0.59794872807320609,0.7208325259393662,0.75340372196181127,0.76911092755047628,0.73478422731343129,0.87036159539876801,0.65141860418221054,0.82747065124023034,0.81658828120186477,0.82603902018119935,0.81769831509685831,0.80550815643983342,0.81454824959821115,0.82103974023347526,0.81515025407394426,0.82536544948807478,0.78512271104019449,0.77341692622348179,0.7945421057262908,0.77492431886982849,0.79665684693543104,0.80696412685286123,null,2.179353154019906,4.4001358726777502,2.4717016600310542,2.4347846933235813,2.884011377492075,2.8675798564708073,2.4741861877559046,2.118237779062063,3.1276604722244872,3.1215165568055054,3.2587944613683781,3.1990553408256952,3.1730873983844119]
[null,"Depreciação e amortização",{"$f":"SUM(C51:C53)","v":-16529},{"$f":"SUM(D51:D53)","v":-16352},-16372,{"$f":"SUM(F51:F53)","v":-16715},-16408,-16311,-21797,-14348,-14478,-14381,-13091,-13114,-13122,-13125,-13111,-13198,-13212,-13207,-15234,-13044,-13050,-13127,-13112,-14078,-12561,-13252,-13324,-12256,-12255,-12336,-12348,-12348,-12350,-12349,-12351,-12348,-12349,-12348,-12348,-12351,-12351,-12348,-12341,-12334,-12334,-12326,-12217,-12197,-12190,-12186,-12222,-12231,-12179,-11976,-11657.144760000003,-10704,-10708,-10689,null,-65004,-52452,-52728,-54455,-53003,-50171,-49395,-49396,-49398,-49335,-48790,-48608,-43758.144760000003]
["Depreciação - Imobilizado em serviço","Depreciação",-11421,-11238,-11259,-11601,-11264,-11204,-11208,-11218,-11277,-11252,-11222,-11228,-11221,-11222,-11232,-11206,0,-11203,-13329,-11140,-11142,-11223,-11205,-12089,-10667,-11358,-11001,-11005,-11005,-11009,-10982,-10982,-10974,-10973,-10975,-10972,-10973,-10972,-10972,-10975,-10975,-10974,-10971,-10966,-10965,-10958,-10873,-10802,-10795,-10791,-10869,-10839,-10746,-10717,0,0,0,0,null,-44955,-44893,-33641,-46834,-45319,-44020,-43911,-43892,-43896,-43860,-43261,-43171,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-20,-37,-34,-34,-35,-38,-29,-36,-67,-69,-75,-84,-100,-103,-62,-73,-105,-99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-201,-362,-339,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-5088,-5077,-5079,-5080,-5109,-5069,-10560,-3094,-3134,-3060,-1794,-1802,-1801,-1800,-1817,-1919,-1905,-1905,-1905,-1904,-1908,-1904,-1907,-1989,-1894,-1894,-2323,-1251,-1250,-1327,-1366,-1366,-1376,-1376,-1376,-1376,-1376,-1376,-1376,-1376,-1376,-1374,-1370,-1368,-1369,-1368,-1344,-1395,-1395,-1395,-1353,-1392,-1433,-1259,0,0,0,0,null,-19848,-7197,-7546,-7621,-7684,-6151,-5484,-5504,-5502,-5475,-5529,-5437,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":20793},{"$f":"D7+D10+D33","v":23606},34469,{"$f":"F7+F10+F33","v":13731},25046,40468,67284,-15985,26485,60225,232285,37097,33780,24825,45877,25728,44169,76133,34611,4198,42052,66614,44902,58007,51157,51953,36422,42173,35464,57849,70861,54555,37828,53055,39920,23218,48225,69491,68499,61206,60677,94186,52268,65694,67187,73834,65578,58612,57752,60889,62211,57500,49819,45881,60577.856240000001,50732,48357,53714,null,138009,327987,191907,147475,206019,171908,216299,180854,284568,258983,242831,215411,213380.85623999999]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,71601,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,71601,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C57+C58","v":-11088},{"$f":"D57+D58","v":-22592},-21232,{"$f":"F57+F58","v":-20968},-38586,-45486,-24483,-20088,-36206,-87887,-65802,-58502,-22884,-19138,-22134,-11856,-22580,-18095,-3806,31250,-50826,-21977,-20837,7759,-12192,-19316,-9767,-10280,-13661,-7670,-10559,-7173,-9278,-10879,-8905,-2263,-4944,-11929,-9604,-10315,-9130,-12307,-11334,-15823,-14574,-10163,-14075,-11796,-15785,-22178,-31684,-16671.096510000003,-17592.903489999997,-17924,-15856.634000000005,-18399,-19387,-19697,null,-168664,-166326,-74665,-45359,-44586,-41378,-37889,-28041,-41356,-51894,-63834,-83872,-73339.634000000005]
[null,"Receitas financeiras",3277,3025,3613,4305,4448,3300,3205,994,3490,6102,9510,6193,5347,6417,6707,7325,10429,9797,4832,12968,12346,13814,8102,38487,10602,2529,2247,1559,872,1768,2675,2302,1572,1840,1524,2403,2801,2056,3404,3708,2721,2362,2661,4385,4673,4624,4718,4576,4170,2957,2487,2139,1780,1953,2584,0,0,0,null,13791,27467,34258,43960,59720,6446,8389,8784,12195,16343,16421,8359,2584]
[null,"Despesas financeiras",-14365,-25617,-24845,-25273,-43034,-48786,-27688,-21082,-39696,-93989,-75312,-64695,-28231,-25555,-28841,-19181,-33009,-27892,-8638,18282,-63172,-35791,-28939,-30728,-22794,-21845,-12014,-11839,-14533,-9438,-13234,-9475,-10850,-12719,-10429,-4666,-7745,-13985,-13008,-14023,-11851,-14669,-13995,-20208,-19247,-14787,-18793,-16372,-19955,-25135,-34171,-18810.096510000003,-19372.903489999997,-19877,-18440.634000000005,0,0,0,null,-182455,-193793,-108923,-89319,-104306,-47824,-46278,-36825,-53551,-68237,-80255,-92231,-18440.634000000005]
[null,"Outros resultados",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,null,0,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29,-7,-36,-8,null,0,0,0,0,0,0,0,0,0,0,0,0,-22]
[null,"LAIR",{"$f":"C54+C56","v":9705},{"$f":"D54+D56","v":1014},13237,{"$f":"F54+F56","v":-7237},-13540,-5018,42801,-36073,-9721,-27662,166483,-21405,10896,5687,23743,13872,21589,58038,30805,35448,-8774,44637,24065,65766,38965,32637,26655,31893,21803,50179,60302,47382,28550,42176,31015,20955,43281,57562,58895,50891,51547,81879,40934,49871,52613,63671,51503,46816,41967,38711,30527,40828.903489999997,32226.096510000003,27957,44750.222239999996,32326,28934,34009,null,-30655,161661,117242,102116,161433,130530,178410,152813,243212,207089,178997,131539,140019.22224]
[null,"IR e Contribuição social",{"$f":"C62+C63","v":-3411},{"$f":"D62+D63","v":-82},-7488,{"$f":"F62+F63","v":2466},4607,1692,2963,12181,3329,9365,-46788,4210,-1647,-904,7520,-2119,-3319,935,8410,-5397,1471,-6925,28718,-22296,-13073,-11012,8793,-3669,-2745,-6602,6349,-5972,-3366,-5161,6662,-3933,-6477,-7716,3271,-6959,-7355,-12951,5518,-6217,-6990,-9423,745,-6660,-5330,-5049,1972,-6120.2811199999996,-4920.7188800000004,-4168,-3086.7310799999996,-4935,-4411,-5185,null,27838,-45129,3017,-2441,-17663,-4223,-8150,-11464,-23994,-17112,-16294,-13237,-17617.731079999998]
[null,"Imposto de renda e contribuição social correntes",1127,-1158,-7533,3719,-654,-6488,7810,1844,-1844,0,11376,-4938,-4236,-2165,4616,-1897,-5105,-968,8983,-7904,-1569,-6320,27513,-22107,-10748,-11603,8419,-5837,-3799,-8506,3510,-7945,-5154,-7464,5598,-2828,-6494,-9648,1947,-8452,-8050,-14134,4708,-8737,-8633,-9628,-514,-7245,-6466,-7733,-4018,-6294,-5098,-4349,-2436.3752800000002,0,0,0,null,7810,37,-3354,-6810,-16945,-9723,-17053,-13372,-28689,-22290,-21958,-19759,-2436.3752800000002]
[null,"Imposto de renda e contribuição social diferidos",-4538,1076,45,-1253,5261,8180,-4847,10337,5173,9365,-58164,9148,2589,1261,2904,-222,1786,1903,-573,2507,3040,-605,1205,-189,-2325,591,374,2168,1054,1904,2839,1973,1788,2303,1064,-1105,17,1932,1324,1493,695,1183,810,2520,1643,205,1259,585,1136,2684,5990,173.71888000000001,177.28111999999999,181,-650.35580000000004,0,0,0,null,20028,-45166,6371,4369,-718,5500,8903,1908,4695,5178,5664,6522,-650.35580000000004]
[null,"Lucro líquido antes de minoritários",{"$f":"C60+C61","v":6294},{"$f":"D60+D61","v":932},5749,{"$f":"F60+F61","v":-4771},-8933,-3326,45764,-23892,-6392,-18297,119695,-17195,9249,4783,31263,11753,18270,58973,39215,30051,-7303,37712,52783,43470,25892,21625,35448,28224,19058,43577,66651,41410,25184,37015,37677,17022,36804,49846,62166,43932,44192,68928,46452,43654,45623,54248,52248,40156,36637,33662,32499,34708.622369999997,27305.377630000003,23789,41663.491159999998,27391,24523,28824,null,-2817,116532,120259,99675,143770,126307,170260,141349,219218,189977,162703,118302,122401.49116000001]
[null,"Reversão dos juros sobre capital próprio",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos acionistas não controladores",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C64","v":6294},{"$f":"D64","v":932},5749,{"$f":"F64","v":-4771},-8933,-3326,45764,-23892,-6392,-18297,119695,-17195,9249,4783,31263,11753,18270,58973,39215,30051,-7303,37712,52783,43470,25892,21625,35448,28224,19058,43577,66651,41419,25184,37015,37677,17022,36804,49846,62166,43932,44192,68928,46452,43654,45623,54248,52248,40156,36637,33662,32499,34708.622369999997,27305.377630000003,23789,41663.491159999998,27391,24523,28824,null,-2817,116532,120259,99675,143770,126307,170269,141349,219218,189977,162703,118302,122401.49116000001]

{"sheet":"Enerpeixe EN","index":13,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Enerpeixe"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"Enerpeixe!C7","v":57841},{"$f":"Enerpeixe!D7","v":59355},{"$f":"Enerpeixe!E7","v":82274},{"$f":"Enerpeixe!F7","v":83732},{"$f":"Enerpeixe!G7","v":74488},{"$f":"Enerpeixe!H7","v":74647},{"$f":"Enerpeixe!I7","v":164891},{"$f":"Enerpeixe!J7","v":119509},{"$f":"Enerpeixe!K7","v":60723},{"$f":"Enerpeixe!L7","v":76267},{"$f":"Enerpeixe!M7","v":103823},{"$f":"Enerpeixe!N7","v":71601},61597,66111,137384,81505,71550,117125,82140,79301,75181,90862,91173,108165,88929,75402,71453,77865,64370,96008,104543,95767,114606,120711,114602,103586,101303,113534,107309,95639,99387,122402,99182,94297,97382,104305,95139,87906,85866,89003,91312,84485,78966,74807,90914,79280,76275,79809,null,421390,{"$f":"Enerpeixe!BK7","v":303132},407564,327484,363669,309696,435627,433025,424737,395166,357914,329570,326278]
[null,"Infrastructure revenue",{"$f":"Enerpeixe!C8","v":0},{"$f":"Enerpeixe!D8","v":0},{"$f":"Enerpeixe!E8","v":0},{"$f":"Enerpeixe!F8","v":0},{"$f":"Enerpeixe!G8","v":0},{"$f":"Enerpeixe!H8","v":0},{"$f":"Enerpeixe!I8","v":0},{"$f":"Enerpeixe!J8","v":0},{"$f":"Enerpeixe!K8","v":0},{"$f":"Enerpeixe!L8","v":0},{"$f":"Enerpeixe!M8","v":0},{"$f":"Enerpeixe!N8","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"Enerpeixe!C9","v":0},{"$f":"Enerpeixe!D9","v":0},{"$f":"Enerpeixe!E9","v":0},{"$f":"Enerpeixe!F9","v":0},{"$f":"Enerpeixe!G9","v":0},{"$f":"Enerpeixe!H9","v":0},{"$f":"Enerpeixe!I9","v":0},{"$f":"Enerpeixe!J9","v":0},{"$f":"Enerpeixe!K9","v":0},{"$f":"Enerpeixe!L9","v":0},{"$f":"Enerpeixe!M9","v":0},{"$f":"Enerpeixe!N9","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK9","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"Enerpeixe!C10","v":-15814},{"$f":"Enerpeixe!D10","v":-12462},{"$f":"Enerpeixe!E10","v":-25109},{"$f":"Enerpeixe!F10","v":-48327},{"$f":"Enerpeixe!G10","v":-27415},{"$f":"Enerpeixe!H10","v":-13362},{"$f":"Enerpeixe!I10","v":-70131},{"$f":"Enerpeixe!J10","v":-116258},{"$f":"Enerpeixe!K10","v":-12648},{"$f":"Enerpeixe!L10","v":3074},{"$f":"Enerpeixe!M10","v":147446},{"$f":"Enerpeixe!N10","v":-16207},-10155,-23375,-73969,-36922,-7625,-22055,-24805,-56708,-13605,-6330,-26782,-29504,-19374,-5001,-14741,-17959,-10843,-19928,-15681,-22134,-59333,-50418,-59890,-62969,-35366,-27112,-17805,-15028,-21089,-10781,-28154,-11007,-11976,-12593,-12125,-11169,-9669,-10649,-11174,-9470,-11349,-11850,-12607.999,-13091,-12415,-10798,null,-195963,{"$f":"Enerpeixe!BK10","v":97709},-140571,-101448,-80661,-63471,-147566,-185337,-64703,-63730,-43612,-43843,-48911.998999999996]
[null,"Energy purchased to resell",{"$f":"Enerpeixe!C11","v":-3998},{"$f":"Enerpeixe!D11","v":-838},{"$f":"Enerpeixe!E11","v":-13284},{"$f":"Enerpeixe!F11","v":-36555},{"$f":"Enerpeixe!G11","v":-16932},{"$f":"Enerpeixe!H11","v":-2807},{"$f":"Enerpeixe!I11","v":-59721},{"$f":"Enerpeixe!J11","v":-105768},{"$f":"Enerpeixe!K11","v":-3292},{"$f":"Enerpeixe!L11","v":-793},{"$f":"Enerpeixe!M11","v":-46792},{"$f":"Enerpeixe!N11","v":-6793},-1065,-14253,-65056,-27659,919,-13496,-16440,-48031,-5290,1935,-18576,-19312,-12019,3500,-6772,-10090,-3761,-12811,-8478,-14985,-52119,-43127,-48607,-52667,-25289,-16020,-6845,-5046,-10464,919,-15312,-1,-288,0,0,-299,-388,-296,-862,-431,-1922,-1897,-3746,-2793,-2084,-36,null,-169574,{"$f":"Enerpeixe!BK11","v":-68903},-105292,-67826,-46407,-33434,-118709,-142583,-21436,-15601,-983,-5112,-8659]
[null,"Itaipu - Foreign Exchange",{"$f":"Enerpeixe!C12","v":0},{"$f":"Enerpeixe!D12","v":0},{"$f":"Enerpeixe!E12","v":0},{"$f":"Enerpeixe!F12","v":0},{"$f":"Enerpeixe!G12","v":0},{"$f":"Enerpeixe!H12","v":0},{"$f":"Enerpeixe!I12","v":0},{"$f":"Enerpeixe!J12","v":0},{"$f":"Enerpeixe!K12","v":0},{"$f":"Enerpeixe!L12","v":0},{"$f":"Enerpeixe!M12","v":0},{"$f":"Enerpeixe!N12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"National Currency",{"$f":"Enerpeixe!C13","v":0},{"$f":"Enerpeixe!D13","v":0},{"$f":"Enerpeixe!E13","v":0},{"$f":"Enerpeixe!F13","v":0},{"$f":"Enerpeixe!G13","v":0},{"$f":"Enerpeixe!H13","v":0},{"$f":"Enerpeixe!I13","v":0},{"$f":"Enerpeixe!J13","v":0},{"$f":"Enerpeixe!K13","v":0},{"$f":"Enerpeixe!L13","v":0},{"$f":"Enerpeixe!M13","v":0},{"$f":"Enerpeixe!N13","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-862,-431,-1922,-1897,0,0,0,0,null,0,{"$f":"Enerpeixe!BK13","v":0},0,0,0,0,0,0,0,0,0,-5112,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Enerpeixe!C14","v":0},{"$f":"Enerpeixe!D14","v":0},{"$f":"Enerpeixe!E14","v":0},{"$f":"Enerpeixe!F14","v":0},{"$f":"Enerpeixe!G14","v":0},{"$f":"Enerpeixe!H14","v":0},{"$f":"Enerpeixe!I14","v":0},{"$f":"Enerpeixe!J14","v":0},{"$f":"Enerpeixe!K14","v":0},{"$f":"Enerpeixe!L14","v":0},{"$f":"Enerpeixe!M14","v":0},{"$f":"Enerpeixe!N14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK14","v":0},0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Auction",{"$f":"Enerpeixe!C15","v":0},{"$f":"Enerpeixe!D15","v":0},{"$f":"Enerpeixe!E15","v":0},{"$f":"Enerpeixe!F15","v":0},{"$f":"Enerpeixe!G15","v":0},{"$f":"Enerpeixe!H15","v":0},{"$f":"Enerpeixe!I15","v":0},{"$f":"Enerpeixe!J15","v":0},{"$f":"Enerpeixe!K15","v":0},{"$f":"Enerpeixe!L15","v":0},{"$f":"Enerpeixe!M15","v":0},{"$f":"Enerpeixe!N15","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"Enerpeixe!C16","v":0},{"$f":"Enerpeixe!D16","v":0},{"$f":"Enerpeixe!E16","v":0},{"$f":"Enerpeixe!F16","v":0},{"$f":"Enerpeixe!G16","v":0},{"$f":"Enerpeixe!H16","v":0},{"$f":"Enerpeixe!I16","v":0},{"$f":"Enerpeixe!J16","v":0},{"$f":"Enerpeixe!K16","v":0},{"$f":"Enerpeixe!L16","v":0},{"$f":"Enerpeixe!M16","v":0},{"$f":"Enerpeixe!N16","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"Enerpeixe!C17","v":0},{"$f":"Enerpeixe!D17","v":0},{"$f":"Enerpeixe!E17","v":0},{"$f":"Enerpeixe!F17","v":0},{"$f":"Enerpeixe!G17","v":0},{"$f":"Enerpeixe!H17","v":0},{"$f":"Enerpeixe!I17","v":0},{"$f":"Enerpeixe!J17","v":0},{"$f":"Enerpeixe!K17","v":0},{"$f":"Enerpeixe!L17","v":0},{"$f":"Enerpeixe!M17","v":0},{"$f":"Enerpeixe!N17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5906,1478,-1478,0,null,0,{"$f":"Enerpeixe!BK17","v":0},0,0,0,0,0,0,0,0,0,0,-5906]
[null,"Short-term energy  - CCEE",{"$f":"Enerpeixe!C18","v":0},{"$f":"Enerpeixe!D18","v":0},{"$f":"Enerpeixe!E18","v":0},{"$f":"Enerpeixe!F18","v":0},{"$f":"Enerpeixe!G18","v":0},{"$f":"Enerpeixe!H18","v":0},{"$f":"Enerpeixe!I18","v":0},{"$f":"Enerpeixe!J18","v":0},{"$f":"Enerpeixe!K18","v":0},{"$f":"Enerpeixe!L18","v":0},{"$f":"Enerpeixe!M18","v":0},{"$f":"Enerpeixe!N18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2753,642,-606,-36,null,0,{"$f":"Enerpeixe!BK18","v":0},0,0,0,0,0,0,0,0,0,0,-2753]
[null,"Other suppliers",{"$f":"Enerpeixe!C19","v":0},{"$f":"Enerpeixe!D19","v":0},{"$f":"Enerpeixe!E19","v":0},{"$f":"Enerpeixe!F19","v":0},{"$f":"Enerpeixe!G19","v":0},{"$f":"Enerpeixe!H19","v":0},{"$f":"Enerpeixe!I19","v":0},{"$f":"Enerpeixe!J19","v":0},{"$f":"Enerpeixe!K19","v":0},{"$f":"Enerpeixe!L19","v":0},{"$f":"Enerpeixe!M19","v":0},{"$f":"Enerpeixe!N19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4913,-4913,0,0,null,0,{"$f":"Enerpeixe!BK19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"Enerpeixe!C20","v":0},{"$f":"Enerpeixe!D20","v":0},{"$f":"Enerpeixe!E20","v":0},{"$f":"Enerpeixe!F20","v":0},{"$f":"Enerpeixe!G20","v":0},{"$f":"Enerpeixe!H20","v":0},{"$f":"Enerpeixe!I20","v":0},{"$f":"Enerpeixe!J20","v":0},{"$f":"Enerpeixe!K20","v":0},{"$f":"Enerpeixe!L20","v":0},{"$f":"Enerpeixe!M20","v":0},{"$f":"Enerpeixe!N20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"Enerpeixe!C21","v":-11766},{"$f":"Enerpeixe!D21","v":-11572},{"$f":"Enerpeixe!E21","v":-11778},{"$f":"Enerpeixe!F21","v":-11716},{"$f":"Enerpeixe!G21","v":-10428},{"$f":"Enerpeixe!H21","v":-10502},{"$f":"Enerpeixe!I21","v":-10360},{"$f":"Enerpeixe!J21","v":-10443},{"$f":"Enerpeixe!K21","v":-9307},{"$f":"Enerpeixe!L21","v":-9346},{"$f":"Enerpeixe!M21","v":-9288},{"$f":"Enerpeixe!N21","v":-9353},-9030,-9053,-8858,-9211,-8492,-8511,-8339,-8533,-8315,-8265,-8206,-8206,-7355,-8501,-7969,-7869,-7082,-7117,-7203,-7149,-7214,-7291,-7227,-7230,-7186,-7123,-7111,-7217,-7632,-7680,-8125,-8344,-8089,-8117,-8119,-8109,-6447,-6459,-6444,-6468,-6796,-6807,-9470,-6823,-6193,-6199,null,-39456,{"$f":"Enerpeixe!BK21","v":-36724},-35072,-33452,-32268,-30037,-28857,-28766,-29640,-32675,-29134,-26515,-28685]
[null,"Risk Premium - GSF",{"$f":"Enerpeixe!C22","v":0},{"$f":"Enerpeixe!D22","v":0},{"$f":"Enerpeixe!E22","v":0},{"$f":"Enerpeixe!F22","v":0},{"$f":"Enerpeixe!G22","v":0},{"$f":"Enerpeixe!H22","v":0},{"$f":"Enerpeixe!I22","v":0},{"$f":"Enerpeixe!J22","v":0},{"$f":"Enerpeixe!K22","v":0},{"$f":"Enerpeixe!L22","v":13262},{"$f":"Enerpeixe!M22","v":203579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13262,{"$f":"Enerpeixe!BK22","v":203579}]
[null,"Others",{"$f":"Enerpeixe!C23","v":-50},{"$f":"Enerpeixe!D23","v":-52},{"$f":"Enerpeixe!E23","v":-47},{"$f":"Enerpeixe!F23","v":-56},{"$f":"Enerpeixe!G23","v":-55},{"$f":"Enerpeixe!H23","v":-53},{"$f":"Enerpeixe!I23","v":-50},{"$f":"Enerpeixe!J23","v":-47},{"$f":"Enerpeixe!K23","v":-49},{"$f":"Enerpeixe!L23","v":-49},{"$f":"Enerpeixe!M23","v":-53},{"$f":"Enerpeixe!N23","v":-61},-60,-69,-55,-52,-52,-48,-26,-144,0,0,0,-1986,0,0,0,0,0,0,0,0,0,0,-4056,-3072,-2891,-3969,-3849,-2765,-2993,-4020,-4717,-2662,-3599,-4476,-4006,-2761,-2834,-3894,-3868,-2571,-2631,-3146,608.0010000000002,-3475,-4138,-4563,null,-195,{"$f":"Enerpeixe!BK23","v":-243},-207,-170,-1986,0,0,-13988,-13627,-15454,-13495,-12216,-11567.999]
[null,"Efficiency Energy Program",{"$f":"Enerpeixe!C24","v":0},{"$f":"Enerpeixe!D24","v":0},{"$f":"Enerpeixe!E24","v":0},{"$f":"Enerpeixe!F24","v":0},{"$f":"Enerpeixe!G24","v":0},{"$f":"Enerpeixe!H24","v":0},{"$f":"Enerpeixe!I24","v":0},{"$f":"Enerpeixe!J24","v":0},{"$f":"Enerpeixe!K24","v":0},{"$f":"Enerpeixe!L24","v":0},{"$f":"Enerpeixe!M24","v":0},{"$f":"Enerpeixe!N24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"Enerpeixe!C25","v":0},{"$f":"Enerpeixe!D25","v":0},{"$f":"Enerpeixe!E25","v":0},{"$f":"Enerpeixe!F25","v":0},{"$f":"Enerpeixe!G25","v":0},{"$f":"Enerpeixe!H25","v":0},{"$f":"Enerpeixe!I25","v":0},{"$f":"Enerpeixe!J25","v":0},{"$f":"Enerpeixe!K25","v":0},{"$f":"Enerpeixe!L25","v":0},{"$f":"Enerpeixe!M25","v":0},{"$f":"Enerpeixe!N25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3454,0,0,0,null,0,{"$f":"Enerpeixe!BK25","v":0},0,0,0,0,0,0,0,0,0,0,3454]
[null,"Inspection fee",{"$f":"Enerpeixe!C26","v":0},{"$f":"Enerpeixe!D26","v":0},{"$f":"Enerpeixe!E26","v":0},{"$f":"Enerpeixe!F26","v":0},{"$f":"Enerpeixe!G26","v":0},{"$f":"Enerpeixe!H26","v":0},{"$f":"Enerpeixe!I26","v":0},{"$f":"Enerpeixe!J26","v":0},{"$f":"Enerpeixe!K26","v":0},{"$f":"Enerpeixe!L26","v":0},{"$f":"Enerpeixe!M26","v":0},{"$f":"Enerpeixe!N26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-219,-220,-219,-220,-202,0,0,0,null,0,{"$f":"Enerpeixe!BK26","v":0},0,0,0,0,0,0,0,0,0,-878,-202]
[null,"Granting rights",{"$f":"Enerpeixe!C27","v":0},{"$f":"Enerpeixe!D27","v":0},{"$f":"Enerpeixe!E27","v":0},{"$f":"Enerpeixe!F27","v":0},{"$f":"Enerpeixe!G27","v":0},{"$f":"Enerpeixe!H27","v":0},{"$f":"Enerpeixe!I27","v":0},{"$f":"Enerpeixe!J27","v":0},{"$f":"Enerpeixe!K27","v":0},{"$f":"Enerpeixe!L27","v":0},{"$f":"Enerpeixe!M27","v":0},{"$f":"Enerpeixe!N27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000002037268E-3,0,0,0,null,0,{"$f":"Enerpeixe!BK27","v":0},0,0,0,0,0,0,0,0,0,0,1.0000000002037268E-3]
[null,"Financial compensations",{"$f":"Enerpeixe!C28","v":0},{"$f":"Enerpeixe!D28","v":0},{"$f":"Enerpeixe!E28","v":0},{"$f":"Enerpeixe!F28","v":0},{"$f":"Enerpeixe!G28","v":0},{"$f":"Enerpeixe!H28","v":0},{"$f":"Enerpeixe!I28","v":0},{"$f":"Enerpeixe!J28","v":0},{"$f":"Enerpeixe!K28","v":0},{"$f":"Enerpeixe!L28","v":0},{"$f":"Enerpeixe!M28","v":0},{"$f":"Enerpeixe!N28","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3649,-2351,-2412,-2926,-2644,0,0,0,null,0,{"$f":"Enerpeixe!BK28","v":0},0,0,0,0,0,0,0,0,0,-11338,-2644]
[null,"Others",{"$f":"Enerpeixe!C29","v":0},{"$f":"Enerpeixe!D29","v":0},{"$f":"Enerpeixe!E29","v":0},{"$f":"Enerpeixe!F29","v":0},{"$f":"Enerpeixe!G29","v":0},{"$f":"Enerpeixe!H29","v":0},{"$f":"Enerpeixe!I29","v":0},{"$f":"Enerpeixe!J29","v":0},{"$f":"Enerpeixe!K29","v":0},{"$f":"Enerpeixe!L29","v":0},{"$f":"Enerpeixe!M29","v":0},{"$f":"Enerpeixe!N29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"Enerpeixe!C30","v":0},{"$f":"Enerpeixe!D30","v":0},{"$f":"Enerpeixe!E30","v":0},{"$f":"Enerpeixe!F30","v":0},{"$f":"Enerpeixe!G30","v":0},{"$f":"Enerpeixe!H30","v":0},{"$f":"Enerpeixe!I30","v":0},{"$f":"Enerpeixe!J30","v":0},{"$f":"Enerpeixe!K30","v":0},{"$f":"Enerpeixe!L30","v":0},{"$f":"Enerpeixe!M30","v":0},{"$f":"Enerpeixe!N30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"Enerpeixe!C31","v":0},{"$f":"Enerpeixe!D31","v":0},{"$f":"Enerpeixe!E31","v":0},{"$f":"Enerpeixe!F31","v":0},{"$f":"Enerpeixe!G31","v":0},{"$f":"Enerpeixe!H31","v":0},{"$f":"Enerpeixe!I31","v":0},{"$f":"Enerpeixe!J31","v":0},{"$f":"Enerpeixe!K31","v":0},{"$f":"Enerpeixe!L31","v":0},{"$f":"Enerpeixe!M31","v":0},{"$f":"Enerpeixe!N31","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK31","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"Enerpeixe!C32","v":42027},{"$f":"Enerpeixe!D32","v":46893},{"$f":"Enerpeixe!E32","v":57165},{"$f":"Enerpeixe!F32","v":35405},{"$f":"Enerpeixe!G32","v":47073},{"$f":"Enerpeixe!H32","v":61285},{"$f":"Enerpeixe!I32","v":94760},{"$f":"Enerpeixe!J32","v":3251},{"$f":"Enerpeixe!K32","v":48075},{"$f":"Enerpeixe!L32","v":79341},{"$f":"Enerpeixe!M32","v":251269},{"$f":"Enerpeixe!N32","v":55394},51442,42736,63415,44583,63925,95070,57335,22593,61576,84532,64391,78661,69555,70401,56712,59906,53527,76080,88862,73633,55273,70293,54712,40617,65937,86422,89504,80611,78298,111621,71028,83290,85406,91712,83014,76737,76197,78354,80138,75015,67617,62957,78306.001000000004,66189,63860,69011,null,225427,{"$f":"Enerpeixe!BK32","v":400841},266993,226036,283008,246225,288061,247688,360034,331436,314302,285727,277366.00099999999]
[null,"Manageable expenditures",{"$f":"Enerpeixe!C33","v":-21234},{"$f":"Enerpeixe!D33","v":-23287},{"$f":"Enerpeixe!E33","v":-22696},{"$f":"Enerpeixe!F33","v":-21674},{"$f":"Enerpeixe!G33","v":-22027},{"$f":"Enerpeixe!H33","v":-20817},{"$f":"Enerpeixe!I33","v":-27476},{"$f":"Enerpeixe!J33","v":-19236},{"$f":"Enerpeixe!K33","v":-21590},{"$f":"Enerpeixe!L33","v":-19116},{"$f":"Enerpeixe!M33","v":-18984},{"$f":"Enerpeixe!N33","v":-18297},-17662,-17911,-17538,-18855,-19756,-18937,-22724,-18395,-19524,-17918,-19489,-20654,-18398,-18448,-20290,-17733,-18063,-18231,-18001,-19078,-17445,-17238,-14792,-17399,-17712,-16931,-21005,-19405,-17621,-17435,-18760,-17596,-18219,-17878,-17436,-18125,-18445,-17465,-17927,-17515,-17798,-17076,-17728.144760000003,-15457,-15503,-15297,null,-87418,{"$f":"Enerpeixe!BK33","v":-72854},-75086,-78561,-76989,-74317,-71762,-66834,-75466,-72453,-71471,-70316,-63985.144760000003]
[null,"Total PMTO",{"$f":"Enerpeixe!C34","v":-4926},{"$f":"Enerpeixe!D34","v":-6164},{"$f":"Enerpeixe!E34","v":-6324},{"$f":"Enerpeixe!F34","v":-4959},{"$f":"Enerpeixe!G34","v":-5619},{"$f":"Enerpeixe!H34","v":-4506},{"$f":"Enerpeixe!I34","v":-5679},{"$f":"Enerpeixe!J34","v":-4888},{"$f":"Enerpeixe!K34","v":-7112},{"$f":"Enerpeixe!L34","v":-4735},{"$f":"Enerpeixe!M34","v":-5893},{"$f":"Enerpeixe!N34","v":-5183},-4540,-4786,-4387,-5729,-6544,-5730,-7489,-5351,-6398,-4793,-6381,-6576,-5837,-5199,-6966,-5477,-5808,-5895,-5820,-6730,-5095,-4889,-6909,-5070,-5363,-4299,-8657,-7054,-5270,-5087,-6419,-5262,-5885,-5552,-5219,-5928,-6255,-5279,-5705,-5284,-5619,-5100,-6071,-4753,-4795,-4608,null,-22414,{"$f":"Enerpeixe!BK34","v":-20402},-22390,-24031,-23993,-24146,-22534,-21641,-26068,-23118,-22681,-21708,-20227]
[null,"Personnel",{"$f":"Enerpeixe!C35","v":-3001},{"$f":"Enerpeixe!D35","v":-3178},{"$f":"Enerpeixe!E35","v":-2503},{"$f":"Enerpeixe!F35","v":-2498},{"$f":"Enerpeixe!G35","v":-3054},{"$f":"Enerpeixe!H35","v":-2384},{"$f":"Enerpeixe!I35","v":-2422},{"$f":"Enerpeixe!J35","v":-1863},{"$f":"Enerpeixe!K35","v":-2615},{"$f":"Enerpeixe!L35","v":-2279},{"$f":"Enerpeixe!M35","v":-2619},{"$f":"Enerpeixe!N35","v":-2573},-2449,-2321,-2073,-2336,-2480,-2301,-2222,-2376,-2888,-2447,-2571,-2738,-2569,-2365,-2987,-2388,-2226,-2242,-2223,-2248,-2342,-2236,-2511,-2210,-2244,-2203,-2382,-2359,-2594,-2186,-2312,-2009,-2347,-1218,-1175,-1069,-1761,-1207,-1121,-1056,-1503,-1257,-1151,-1078,-1305,-1058,null,-9179,{"$f":"Enerpeixe!BK35","v":-9962},-9190,-9933,-10243,-9843,-9049,-9168,-9521,-7886,-5212,-4937,-4592]
[null,"Material",{"$f":"Enerpeixe!C36","v":-308},{"$f":"Enerpeixe!D36","v":-141},{"$f":"Enerpeixe!E36","v":-123},{"$f":"Enerpeixe!F36","v":-345},{"$f":"Enerpeixe!G36","v":-263},{"$f":"Enerpeixe!H36","v":-236},{"$f":"Enerpeixe!I36","v":-355},{"$f":"Enerpeixe!J36","v":-218},{"$f":"Enerpeixe!K36","v":-488},{"$f":"Enerpeixe!L36","v":-162},{"$f":"Enerpeixe!M36","v":-138},{"$f":"Enerpeixe!N36","v":-222},-259,-182,-165,-420,-84,-103,-325,-264,-909,-145,-169,-195,-223,-206,17,-208,-540,-239,-160,-245,-179,-126,-400,-252,-216,-161,-677,-470,-277,-289,-420,-802,-206,-137,-169,-164,-167,-93,-107,-180,-167,-72,-188,-89,-91,-133,null,-1223,{"$f":"Enerpeixe!BK36","v":-801},-772,-1643,-793,-970,-710,-1029,-1713,-1565,-593,-526,-501]
[null,"Third-party services",{"$f":"Enerpeixe!C37","v":-1957},{"$f":"Enerpeixe!D37","v":-2017},{"$f":"Enerpeixe!E37","v":-3526},{"$f":"Enerpeixe!F37","v":-1802},{"$f":"Enerpeixe!G37","v":-2111},{"$f":"Enerpeixe!H37","v":-1472},{"$f":"Enerpeixe!I37","v":-2565},{"$f":"Enerpeixe!J37","v":-2124},{"$f":"Enerpeixe!K37","v":-3741},{"$f":"Enerpeixe!L37","v":-1974},{"$f":"Enerpeixe!M37","v":-3136},{"$f":"Enerpeixe!N37","v":-1925},-1555,-1757,-1715,-2654,-3462,-1715,-4168,-2381,-1917,-1792,-3366,-3080,-2592,-2028,-3243,-2374,-2654,-2970,-3791,-3766,-2226,-2362,-3255,-3036,-2578,-2661,-5437,-3652,-1898,-2003,-2894,-1979,-2782,-3554,-3446,-4094,-3154,-3392,-3025,-3536,-3423,-3061,-3604,-3013,-2757,-2842,null,-10404,{"$f":"Enerpeixe!BK37","v":-8373},-9546,-10258,-11066,-11241,-12145,-11530,-12990,-11209,-14086,-13045,-12216]
[null,"Provisions",{"$f":"Enerpeixe!C38","v":242},{"$f":"Enerpeixe!D38","v":-5},{"$f":"Enerpeixe!E38","v":0},{"$f":"Enerpeixe!F38","v":0},{"$f":"Enerpeixe!G38","v":0},{"$f":"Enerpeixe!H38","v":41},{"$f":"Enerpeixe!I38","v":22},{"$f":"Enerpeixe!J38","v":-381},{"$f":"Enerpeixe!K38","v":0},{"$f":"Enerpeixe!L38","v":0},{"$f":"Enerpeixe!M38","v":-2},{"$f":"Enerpeixe!N38","v":-19},-3,-85,-115,-2,-251,-1209,-541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19,821,14,-18,300,0,0,0,-152,0,0,0,-580,580,-580,0,-836,0,0,0,0,0,0,0,null,-359,{"$f":"Enerpeixe!BK38","v":-109},-1577,-541,0,0,0,836,300,-152,-580,-836,0]
[null,"Provision for doubtful account/net losses",{"$f":"Enerpeixe!C39","v":0},{"$f":"Enerpeixe!D39","v":0},{"$f":"Enerpeixe!E39","v":0},{"$f":"Enerpeixe!F39","v":0},{"$f":"Enerpeixe!G39","v":0},{"$f":"Enerpeixe!H39","v":0},{"$f":"Enerpeixe!I39","v":0},{"$f":"Enerpeixe!J39","v":0},{"$f":"Enerpeixe!K39","v":0},{"$f":"Enerpeixe!L39","v":0},{"$f":"Enerpeixe!M39","v":0},{"$f":"Enerpeixe!N39","v":0},0,0,null,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK39","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Provision for contingencies",{"$f":"Enerpeixe!C40","v":242},{"$f":"Enerpeixe!D40","v":-5},{"$f":"Enerpeixe!E40","v":0},{"$f":"Enerpeixe!F40","v":0},{"$f":"Enerpeixe!G40","v":0},{"$f":"Enerpeixe!H40","v":41},{"$f":"Enerpeixe!I40","v":22},{"$f":"Enerpeixe!J40","v":-381},{"$f":"Enerpeixe!K40","v":0},{"$f":"Enerpeixe!L40","v":0},{"$f":"Enerpeixe!M40","v":-2},{"$f":"Enerpeixe!N40","v":-19},-3,-85,null,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-836,0,0,0,0,0,0,0,null,-359,{"$f":"Enerpeixe!BK40","v":-109},0,0,0,0,0,0,0,0,0,-836,0]
[null,"Other",{"$f":"Enerpeixe!C41","v":98},{"$f":"Enerpeixe!D41","v":-823},{"$f":"Enerpeixe!E41","v":-172},{"$f":"Enerpeixe!F41","v":-314},{"$f":"Enerpeixe!G41","v":-191},{"$f":"Enerpeixe!H41","v":-455},{"$f":"Enerpeixe!I41","v":-359},{"$f":"Enerpeixe!J41","v":-302},{"$f":"Enerpeixe!K41","v":-268},{"$f":"Enerpeixe!L41","v":-320},{"$f":"Enerpeixe!M41","v":2},{"$f":"Enerpeixe!N41","v":-444},-274,-441,-319,-317,-267,-402,-233,-330,-684,-409,-275,-563,-453,-152,-753,-507,-388,-444,0,-471,-348,-165,-762,-393,-339,744,-461,-573,-501,-609,-641,-472,-550,-643,151,-1181,-593,-587,-616,-512,-526,-710,-1128,-573,-642,-575,null,-1249,{"$f":"Enerpeixe!BK41","v":-1157},-1305,-1656,-1443,-2092,-984,-750,-2144,-2306,-2210,-2364,-2918]
[null,"Rent and leasing",{"$f":"Enerpeixe!C42","v":411},{"$f":"Enerpeixe!D42","v":-408},{"$f":"Enerpeixe!E42","v":52},{"$f":"Enerpeixe!F42","v":-9},{"$f":"Enerpeixe!G42","v":27},{"$f":"Enerpeixe!H42","v":-80},{"$f":"Enerpeixe!I42","v":-80},{"$f":"Enerpeixe!J42","v":-31},{"$f":"Enerpeixe!K42","v":-26},{"$f":"Enerpeixe!L42","v":5},{"$f":"Enerpeixe!M42","v":-24},{"$f":"Enerpeixe!N42","v":-55},-31,-51,-50,-10,0,0,-132,-77,-87,-104,-135,-161,-137,-152,-161,-146,-167,-111,-173,-88,-136,-133,-135,-130,-108,-122,-141,-114,-105,-98,-125,-94,-91,-85,-91,-82,-87,-85,-83,-69,-93,-66,-82,-86,-88,-92,null,-132,{"$f":"Enerpeixe!BK42","v":-161},-60,-400,-585,-585,-530,-495,-458,-395,-345,-311,-348]
[null,"Others",{"$f":"Enerpeixe!C43","v":-313},{"$f":"Enerpeixe!D43","v":-415},{"$f":"Enerpeixe!E43","v":-224},{"$f":"Enerpeixe!F43","v":-305},{"$f":"Enerpeixe!G43","v":-218},{"$f":"Enerpeixe!H43","v":-375},{"$f":"Enerpeixe!I43","v":-279},{"$f":"Enerpeixe!J43","v":-271},{"$f":"Enerpeixe!K43","v":-242},{"$f":"Enerpeixe!L43","v":-325},{"$f":"Enerpeixe!M43","v":26},{"$f":"Enerpeixe!N43","v":-389},-243,-390,-269,-307,261,-372,-101,-144,-597,-305,-140,-402,-316,0,-592,-361,-221,-333,527,-383,-212,-32,-627,-263,-231,866,-320,-486,-396,-511,-402,-378,-570,-447,252,-1099,-506,-502,-533,-443,-433,-644,-1046,-487,-554,-483,null,-1117,{"$f":"Enerpeixe!BK43","v":-996},-687,-1147,-858,-1507,-100,-255,-1713,-1797,-1855,-2053,-2570]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Enerpeixe!C44","v":221},{"$f":"Enerpeixe!D44","v":-771},{"$f":"Enerpeixe!E44","v":0},{"$f":"Enerpeixe!F44","v":0},{"$f":"Enerpeixe!G44","v":0},{"$f":"Enerpeixe!H44","v":0},{"$f":"Enerpeixe!I44","v":0},{"$f":"Enerpeixe!J44","v":0},{"$f":"Enerpeixe!K44","v":0},{"$f":"Enerpeixe!L44","v":0},{"$f":"Enerpeixe!M44","v":0},{"$f":"Enerpeixe!N44","v":0},0,0,-40,72,0,0,-1,0,-76,2,4,0,0,3,0,0,0,0,167,0,0,0,4468,19,-284,0,0,27,0,0,-114,0,111,-111,-10,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK44","v":0},32,-75,7,0,167,4203,27,-114,-10,0,0]
[null,"Value of Indemnified financial asset",{"$f":"Enerpeixe!C45","v":0},{"$f":"Enerpeixe!D45","v":0},{"$f":"Enerpeixe!E45","v":0},{"$f":"Enerpeixe!F45","v":0},{"$f":"Enerpeixe!G45","v":0},{"$f":"Enerpeixe!H45","v":0},{"$f":"Enerpeixe!I45","v":0},{"$f":"Enerpeixe!J45","v":0},{"$f":"Enerpeixe!K45","v":0},{"$f":"Enerpeixe!L45","v":0},{"$f":"Enerpeixe!M45","v":0},{"$f":"Enerpeixe!N45","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284,-284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK45","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"Enerpeixe!C46","v":0},{"$f":"Enerpeixe!D46","v":0},{"$f":"Enerpeixe!E46","v":0},{"$f":"Enerpeixe!F46","v":0},{"$f":"Enerpeixe!G46","v":0},{"$f":"Enerpeixe!H46","v":0},{"$f":"Enerpeixe!I46","v":0},{"$f":"Enerpeixe!J46","v":0},{"$f":"Enerpeixe!K46","v":0},{"$f":"Enerpeixe!L46","v":0},{"$f":"Enerpeixe!M46","v":0},{"$f":"Enerpeixe!N46","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK46","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"Enerpeixe!C47","v":0},{"$f":"Enerpeixe!D47","v":0},{"$f":"Enerpeixe!E47","v":0},{"$f":"Enerpeixe!F47","v":0},{"$f":"Enerpeixe!G47","v":0},{"$f":"Enerpeixe!H47","v":0},{"$f":"Enerpeixe!I47","v":0},{"$f":"Enerpeixe!J47","v":0},{"$f":"Enerpeixe!K47","v":0},{"$f":"Enerpeixe!L47","v":0},{"$f":"Enerpeixe!M47","v":0},{"$f":"Enerpeixe!N47","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK47","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"Enerpeixe!C48","v":37322},{"$f":"Enerpeixe!D48","v":39958},{"$f":"Enerpeixe!E48","v":50841},{"$f":"Enerpeixe!F48","v":30446},{"$f":"Enerpeixe!G48","v":41454},{"$f":"Enerpeixe!H48","v":56779},{"$f":"Enerpeixe!I48","v":89081},{"$f":"Enerpeixe!J48","v":-1637},{"$f":"Enerpeixe!K48","v":40963},{"$f":"Enerpeixe!L48","v":74606},{"$f":"Enerpeixe!M48","v":245376},{"$f":"Enerpeixe!N48","v":50211},46902,37950,58988,38926,57381,89340,49845,17242,55102,79741,58014,72085,63718,65205,49746,54429,47719,70185,83209,66903,50178,65404,52271,35566,60574,81839,80847,73557,73028,106534,64609,78028,79521,86160,77795,70809,69942,73075,74433,69731,61998,57857,72235.001000000004,61436,60765.001000000004,64403,null,203013,{"$f":"Enerpeixe!BK48","v":380439},244635,201930,259022,222079,265694,230250,333966,308318,291621,264019,258839.00199999998]
[null,"EBITDA Margin",{"$f":"Enerpeixe!C49","v":0.64525163811137431},{"$f":"Enerpeixe!D49","v":0.67320360542498525},{"$f":"Enerpeixe!E49","v":0.61794734667088025},{"$f":"Enerpeixe!F49","v":0.36361247790569912},{"$f":"Enerpeixe!G49","v":0.55651917087316083},{"$f":"Enerpeixe!H49","v":0.76063338111377554},{"$f":"Enerpeixe!I49","v":0.54024173544947873},{"$f":"Enerpeixe!J49","v":-1.369771314294321E-2},{"$f":"Enerpeixe!K49","v":0.67458788268036818},{"$f":"Enerpeixe!L49","v":0.97822124903300245},{"$f":"Enerpeixe!M49","v":2.3634069522167533},{"$f":"Enerpeixe!N49","v":0.70126115557045288},0.76143318668116955,0.57403457820937509,0.42936586502067198,0.47759033188147965,0.80197064989517819,0.76277481323372465,0.60682980277574872,0.21742474874213441,0.73292454210505309,0.87760559970064489,0.63630680135566453,0.66643553829797064,0.71650417748990769,0.86476486034853184,0.69620589758302664,0.6990175303409748,0.74132359794935532,0.73103283059745017,0.79593086098543187,0.69860181482138939,0.43783048007957698,0.54182303186950653,0.45610896842987031,0.34334755661962041,0.59794872807320609,0.7208325259393662,0.75340372196181127,0.76911092755047628,0.73478422731343129,0.87036159539876801,0.65141860418221054,0.82747065124023034,0.81658828120186477,0.82603902018119935,0.81769831509685831,0.80550815643983342,0.81454824959821115,0.82103974023347526,0.81515025407394426,0.82536544948807478,0.78512271104019449,0.77341692622348179,0.7945421057262908,0.77492431886982849,0.79665684693543104,0.80696412685286123,null,2.179353154019906,{"$f":"Enerpeixe!BK49","v":4.4001358726777502},2.4717016600310542,2.4347846933235813,2.884011377492075,2.8675798564708073,2.4741861877559046,2.118237779062063,3.1276604722244872,3.1215165568055054,3.2587944613683781,3.1990553408256952,3.1730873983844119]
[null,"Depreciation and amortization",{"$f":"Enerpeixe!C50","v":-16529},{"$f":"Enerpeixe!D50","v":-16352},{"$f":"Enerpeixe!E50","v":-16372},{"$f":"Enerpeixe!F50","v":-16715},{"$f":"Enerpeixe!G50","v":-16408},{"$f":"Enerpeixe!H50","v":-16311},{"$f":"Enerpeixe!I50","v":-21797},{"$f":"Enerpeixe!J50","v":-14348},{"$f":"Enerpeixe!K50","v":-14478},{"$f":"Enerpeixe!L50","v":-14381},{"$f":"Enerpeixe!M50","v":-13091},{"$f":"Enerpeixe!N50","v":-13114},-13122,-13125,-13111,-13198,-13212,-13207,-15234,-13044,-13050,-13127,-13112,-14078,-12561,-13252,-13324,-12256,-12255,-12336,-12348,-12348,-12350,-12349,-12351,-12348,-12349,-12348,-12348,-12351,-12351,-12348,-12341,-12334,-12334,-12326,-12217,-12197,-12190,-12186,-12222,-12231,-12179,-11976,-11657.144760000003,-10704,-10708,-10689,null,-65004,{"$f":"Enerpeixe!BK50","v":-52452},-52728,-54455,-53003,-50171,-49395,-49396,-49398,-49335,-48790,-48608,-43758.144760000003]
[null,"Depreciation",{"$f":"Enerpeixe!C51","v":-11421},{"$f":"Enerpeixe!D51","v":-11238},{"$f":"Enerpeixe!E51","v":-11259},{"$f":"Enerpeixe!F51","v":-11601},{"$f":"Enerpeixe!G51","v":-11264},{"$f":"Enerpeixe!H51","v":-11204},{"$f":"Enerpeixe!I51","v":-11208},{"$f":"Enerpeixe!J51","v":-11218},{"$f":"Enerpeixe!K51","v":-11277},{"$f":"Enerpeixe!L51","v":-11252},{"$f":"Enerpeixe!M51","v":-11222},{"$f":"Enerpeixe!N51","v":-11228},-11221,-11222,-11232,-11206,0,-11203,-13329,-11140,-11142,-11223,-11205,-12089,-10667,-11358,-11001,-11005,-11005,-11009,-10982,-10982,-10974,-10973,-10975,-10972,-10973,-10972,-10972,-10975,-10975,-10974,-10971,-10966,-10965,-10958,-10873,-10802,-10795,-10791,-10869,-10839,-10746,-10717,0,0,0,0,null,-44955,{"$f":"Enerpeixe!BK51","v":-44893},-33641,-46834,-45319,-44020,-43911,-43892,-43896,-43860,-43261,-43171,0]
[null,"Depreciation - Asset right of usage",{"$f":"Enerpeixe!C52","v":-20},{"$f":"Enerpeixe!D52","v":-37},{"$f":"Enerpeixe!E52","v":-34},{"$f":"Enerpeixe!F52","v":-34},{"$f":"Enerpeixe!G52","v":-35},{"$f":"Enerpeixe!H52","v":-38},{"$f":"Enerpeixe!I52","v":-29},{"$f":"Enerpeixe!J52","v":-36},{"$f":"Enerpeixe!K52","v":-67},{"$f":"Enerpeixe!L52","v":-69},{"$f":"Enerpeixe!M52","v":-75},{"$f":"Enerpeixe!N52","v":-84},-100,-103,-62,-73,-105,-99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-201,{"$f":"Enerpeixe!BK52","v":-362},-339,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"Enerpeixe!C53","v":-5088},{"$f":"Enerpeixe!D53","v":-5077},{"$f":"Enerpeixe!E53","v":-5079},{"$f":"Enerpeixe!F53","v":-5080},{"$f":"Enerpeixe!G53","v":-5109},{"$f":"Enerpeixe!H53","v":-5069},{"$f":"Enerpeixe!I53","v":-10560},{"$f":"Enerpeixe!J53","v":-3094},{"$f":"Enerpeixe!K53","v":-3134},{"$f":"Enerpeixe!L53","v":-3060},{"$f":"Enerpeixe!M53","v":-1794},{"$f":"Enerpeixe!N53","v":-1802},-1801,-1800,-1817,-1919,-1905,-1905,-1905,-1904,-1908,-1904,-1907,-1989,-1894,-1894,-2323,-1251,-1250,-1327,-1366,-1366,-1376,-1376,-1376,-1376,-1376,-1376,-1376,-1376,-1376,-1374,-1370,-1368,-1369,-1368,-1344,-1395,-1395,-1395,-1353,-1392,-1433,-1259,0,0,0,0,null,-19848,{"$f":"Enerpeixe!BK53","v":-7197},-7546,-7621,-7684,-6151,-5484,-5504,-5502,-5475,-5529,-5437,0]
[null,"Result from Service - EBIT",{"$f":"Enerpeixe!C54","v":20793},{"$f":"Enerpeixe!D54","v":23606},{"$f":"Enerpeixe!E54","v":34469},{"$f":"Enerpeixe!F54","v":13731},{"$f":"Enerpeixe!G54","v":25046},{"$f":"Enerpeixe!H54","v":40468},{"$f":"Enerpeixe!I54","v":67284},{"$f":"Enerpeixe!J54","v":-15985},{"$f":"Enerpeixe!K54","v":26485},{"$f":"Enerpeixe!L54","v":60225},{"$f":"Enerpeixe!M54","v":232285},{"$f":"Enerpeixe!N54","v":37097},33780,24825,45877,25728,44169,76133,34611,4198,42052,66614,44902,58007,51157,51953,36422,42173,35464,57849,70861,54555,37828,53055,39920,23218,48225,69491,68499,61206,60677,94186,52268,65694,67187,73834,65578,58612,57752,60889,62211,57500,49819,45881,60577.856240000001,50732,48357,53714,null,138009,{"$f":"Enerpeixe!BK54","v":327987},191907,147475,206019,171908,216299,180854,284568,258983,242831,215411,213380.85623999999]
[null,"Result from corporate participation",{"$f":"Enerpeixe!C55","v":0},{"$f":"Enerpeixe!D55","v":0},{"$f":"Enerpeixe!E55","v":0},{"$f":"Enerpeixe!F55","v":0},{"$f":"Enerpeixe!G55","v":0},{"$f":"Enerpeixe!H55","v":0},{"$f":"Enerpeixe!I55","v":0},{"$f":"Enerpeixe!J55","v":0},{"$f":"Enerpeixe!K55","v":0},{"$f":"Enerpeixe!L55","v":0},{"$f":"Enerpeixe!M55","v":0},{"$f":"Enerpeixe!N55","v":71601},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK55","v":71601},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"Enerpeixe!C56","v":-11088},{"$f":"Enerpeixe!D56","v":-22592},{"$f":"Enerpeixe!E56","v":-21232},{"$f":"Enerpeixe!F56","v":-20968},{"$f":"Enerpeixe!G56","v":-38586},{"$f":"Enerpeixe!H56","v":-45486},{"$f":"Enerpeixe!I56","v":-24483},{"$f":"Enerpeixe!J56","v":-20088},{"$f":"Enerpeixe!K56","v":-36206},{"$f":"Enerpeixe!L56","v":-87887},{"$f":"Enerpeixe!M56","v":-65802},{"$f":"Enerpeixe!N56","v":-58502},-22884,-19138,-22134,-11856,-22580,-18095,-3806,31250,-50826,-21977,-20837,7759,-12192,-19316,-9767,-10280,-13661,-7670,-10559,-7173,-9278,-10879,-8905,-2263,-4944,-11929,-9604,-10315,-9130,-12307,-11334,-15823,-14574,-10163,-14075,-11796,-15785,-22178,-31684,-16671.096510000003,-17592.903489999997,-17924,-15856.634000000005,-18399,-19387,-19697,null,-168664,{"$f":"Enerpeixe!BK56","v":-166326},-74665,-45359,-44586,-41378,-37889,-28041,-41356,-51894,-63834,-83872,-73339.634000000005]
[null,"Financial revenues",{"$f":"Enerpeixe!C57","v":3277},{"$f":"Enerpeixe!D57","v":3025},{"$f":"Enerpeixe!E57","v":3613},{"$f":"Enerpeixe!F57","v":4305},{"$f":"Enerpeixe!G57","v":4448},{"$f":"Enerpeixe!H57","v":3300},{"$f":"Enerpeixe!I57","v":3205},{"$f":"Enerpeixe!J57","v":994},{"$f":"Enerpeixe!K57","v":3490},{"$f":"Enerpeixe!L57","v":6102},{"$f":"Enerpeixe!M57","v":9510},{"$f":"Enerpeixe!N57","v":6193},5347,6417,6707,7325,10429,9797,4832,12968,12346,13814,8102,38487,10602,2529,2247,1559,872,1768,2675,2302,1572,1840,1524,2403,2801,2056,3404,3708,2721,2362,2661,4385,4673,4624,4718,4576,4170,2957,2487,2139,1780,1953,2584,0,0,0,null,13791,{"$f":"Enerpeixe!BK57","v":27467},34258,43960,59720,6446,8389,8784,12195,16343,16421,8359,2584]
[null,"Financial expenses",{"$f":"Enerpeixe!C58","v":-14365},{"$f":"Enerpeixe!D58","v":-25617},{"$f":"Enerpeixe!E58","v":-24845},{"$f":"Enerpeixe!F58","v":-25273},{"$f":"Enerpeixe!G58","v":-43034},{"$f":"Enerpeixe!H58","v":-48786},{"$f":"Enerpeixe!I58","v":-27688},{"$f":"Enerpeixe!J58","v":-21082},{"$f":"Enerpeixe!K58","v":-39696},{"$f":"Enerpeixe!L58","v":-93989},{"$f":"Enerpeixe!M58","v":-75312},{"$f":"Enerpeixe!N58","v":-64695},-28231,-25555,-28841,-19181,-33009,-27892,-8638,18282,-63172,-35791,-28939,-30728,-22794,-21845,-12014,-11839,-14533,-9438,-13234,-9475,-10850,-12719,-10429,-4666,-7745,-13985,-13008,-14023,-11851,-14669,-13995,-20208,-19247,-14787,-18793,-16372,-19955,-25135,-34171,-18810.096510000003,-19372.903489999997,-19877,-18440.634000000005,0,0,0,null,-182455,{"$f":"Enerpeixe!BK58","v":-193793},-108923,-89319,-104306,-47824,-46278,-36825,-53551,-68237,-80255,-92231,-18440.634000000005]
[null,"Other Income",{"$f":"Enerpeixe!C59","v":0},{"$f":"Enerpeixe!D59","v":0},{"$f":"Enerpeixe!E59","v":0},{"$f":"Enerpeixe!F59","v":0},{"$f":"Enerpeixe!G59","v":0},{"$f":"Enerpeixe!H59","v":0},{"$f":"Enerpeixe!I59","v":0},{"$f":"Enerpeixe!J59","v":0},{"$f":"Enerpeixe!K59","v":0},{"$f":"Enerpeixe!L59","v":0},{"$f":"Enerpeixe!M59","v":0},{"$f":"Enerpeixe!N59","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29,-7,-36,-8,null,0,{"$f":"Enerpeixe!BK59","v":0},0,0,0,0,0,0,0,0,0,0,-22]
[null,"Income before income tax and social contribution",{"$f":"Enerpeixe!C60","v":9705},{"$f":"Enerpeixe!D60","v":1014},{"$f":"Enerpeixe!E60","v":13237},{"$f":"Enerpeixe!F60","v":-7237},{"$f":"Enerpeixe!G60","v":-13540},{"$f":"Enerpeixe!H60","v":-5018},{"$f":"Enerpeixe!I60","v":42801},{"$f":"Enerpeixe!J60","v":-36073},{"$f":"Enerpeixe!K60","v":-9721},{"$f":"Enerpeixe!L60","v":-27662},{"$f":"Enerpeixe!M60","v":166483},{"$f":"Enerpeixe!N60","v":-21405},10896,5687,23743,13872,21589,58038,30805,35448,-8774,44637,24065,65766,38965,32637,26655,31893,21803,50179,60302,47382,28550,42176,31015,20955,43281,57562,58895,50891,51547,81879,40934,49871,52613,63671,51503,46816,41967,38711,30527,40828.903489999997,32226.096510000003,27957,44750.222239999996,32326,28934,34009,null,-30655,{"$f":"Enerpeixe!BK60","v":161661},117242,102116,161433,130530,178410,152813,243212,207089,178997,131539,140019.22224]
[null,"Income Tax and Social Contribution",{"$f":"Enerpeixe!C61","v":-3411},{"$f":"Enerpeixe!D61","v":-82},{"$f":"Enerpeixe!E61","v":-7488},{"$f":"Enerpeixe!F61","v":2466},{"$f":"Enerpeixe!G61","v":4607},{"$f":"Enerpeixe!H61","v":1692},{"$f":"Enerpeixe!I61","v":2963},{"$f":"Enerpeixe!J61","v":12181},{"$f":"Enerpeixe!K61","v":3329},{"$f":"Enerpeixe!L61","v":9365},{"$f":"Enerpeixe!M61","v":-46788},{"$f":"Enerpeixe!N61","v":4210},-1647,-904,7520,-2119,-3319,935,8410,-5397,1471,-6925,28718,-22296,-13073,-11012,8793,-3669,-2745,-6602,6349,-5972,-3366,-5161,6662,-3933,-6477,-7716,3271,-6959,-7355,-12951,5518,-6217,-6990,-9423,745,-6660,-5330,-5049,1972,-6120.2811199999996,-4920.7188800000004,-4168,-3086.7310799999996,-4935,-4411,-5185,null,27838,{"$f":"Enerpeixe!BK61","v":-45129},3017,-2441,-17663,-4223,-8150,-11464,-23994,-17112,-16294,-13237,-17617.731079999998]
[null,"Current income tax and social contribution",{"$f":"Enerpeixe!C62","v":1127},{"$f":"Enerpeixe!D62","v":-1158},{"$f":"Enerpeixe!E62","v":-7533},{"$f":"Enerpeixe!F62","v":3719},{"$f":"Enerpeixe!G62","v":-654},{"$f":"Enerpeixe!H62","v":-6488},{"$f":"Enerpeixe!I62","v":7810},{"$f":"Enerpeixe!J62","v":1844},{"$f":"Enerpeixe!K62","v":-1844},{"$f":"Enerpeixe!L62","v":0},{"$f":"Enerpeixe!M62","v":11376},{"$f":"Enerpeixe!N62","v":-4938},-4236,-2165,4616,-1897,-5105,-968,8983,-7904,-1569,-6320,27513,-22107,-10748,-11603,8419,-5837,-3799,-8506,3510,-7945,-5154,-7464,5598,-2828,-6494,-9648,1947,-8452,-8050,-14134,4708,-8737,-8633,-9628,-514,-7245,-6466,-7733,-4018,-6294,-5098,-4349,-2436.3752800000002,0,0,0,null,7810,{"$f":"Enerpeixe!BK62","v":37},-3354,-6810,-16945,-9723,-17053,-13372,-28689,-22290,-21958,-19759,-2436.3752800000002]
[null,"Deferred income tax and social contribution",{"$f":"Enerpeixe!C63","v":-4538},{"$f":"Enerpeixe!D63","v":1076},{"$f":"Enerpeixe!E63","v":45},{"$f":"Enerpeixe!F63","v":-1253},{"$f":"Enerpeixe!G63","v":5261},{"$f":"Enerpeixe!H63","v":8180},{"$f":"Enerpeixe!I63","v":-4847},{"$f":"Enerpeixe!J63","v":10337},{"$f":"Enerpeixe!K63","v":5173},{"$f":"Enerpeixe!L63","v":9365},{"$f":"Enerpeixe!M63","v":-58164},{"$f":"Enerpeixe!N63","v":9148},2589,1261,2904,-222,1786,1903,-573,2507,3040,-605,1205,-189,-2325,591,374,2168,1054,1904,2839,1973,1788,2303,1064,-1105,17,1932,1324,1493,695,1183,810,2520,1643,205,1259,585,1136,2684,5990,173.71888000000001,177.28111999999999,181,-650.35580000000004,0,0,0,null,20028,{"$f":"Enerpeixe!BK63","v":-45166},6371,4369,-718,5500,8903,1908,4695,5178,5664,6522,-650.35580000000004]
[null,"Net Income before minority interests",{"$f":"Enerpeixe!C64","v":6294},{"$f":"Enerpeixe!D64","v":932},{"$f":"Enerpeixe!E64","v":5749},{"$f":"Enerpeixe!F64","v":-4771},{"$f":"Enerpeixe!G64","v":-8933},{"$f":"Enerpeixe!H64","v":-3326},{"$f":"Enerpeixe!I64","v":45764},{"$f":"Enerpeixe!J64","v":-23892},{"$f":"Enerpeixe!K64","v":-6392},{"$f":"Enerpeixe!L64","v":-18297},{"$f":"Enerpeixe!M64","v":119695},{"$f":"Enerpeixe!N64","v":-17195},9249,4783,31263,11753,18270,58973,39215,30051,-7303,37712,52783,43470,25892,21625,35448,28224,19058,43577,66651,41410,25184,37015,37677,17022,36804,49846,62166,43932,44192,68928,46452,43654,45623,54248,52248,40156,36637,33662,32499,34708.622369999997,27305.377630000003,23789,41663.491159999998,27391,24523,28824,null,-2817,{"$f":"Enerpeixe!BK64","v":116532},120259,99675,143770,126307,170260,141349,219218,189977,162703,118302,122401.49116000001]
[null,"Reversal of interest on equity capital",{"$f":"Enerpeixe!C65","v":0},{"$f":"Enerpeixe!D65","v":0},{"$f":"Enerpeixe!E65","v":0},{"$f":"Enerpeixe!F65","v":0},{"$f":"Enerpeixe!G65","v":0},{"$f":"Enerpeixe!H65","v":0},{"$f":"Enerpeixe!I65","v":0},{"$f":"Enerpeixe!J65","v":0},{"$f":"Enerpeixe!K65","v":0},{"$f":"Enerpeixe!L65","v":0},{"$f":"Enerpeixe!M65","v":0},{"$f":"Enerpeixe!N65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"Enerpeixe!C66","v":0},{"$f":"Enerpeixe!D66","v":0},{"$f":"Enerpeixe!E66","v":0},{"$f":"Enerpeixe!F66","v":0},{"$f":"Enerpeixe!G66","v":0},{"$f":"Enerpeixe!H66","v":0},{"$f":"Enerpeixe!I66","v":0},{"$f":"Enerpeixe!J66","v":0},{"$f":"Enerpeixe!K66","v":0},{"$f":"Enerpeixe!L66","v":0},{"$f":"Enerpeixe!M66","v":0},{"$f":"Enerpeixe!N66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"Enerpeixe!C67","v":0},{"$f":"Enerpeixe!D67","v":0},{"$f":"Enerpeixe!E67","v":0},{"$f":"Enerpeixe!F67","v":0},{"$f":"Enerpeixe!G67","v":0},{"$f":"Enerpeixe!H67","v":0},{"$f":"Enerpeixe!I67","v":0},{"$f":"Enerpeixe!J67","v":0},{"$f":"Enerpeixe!K67","v":0},{"$f":"Enerpeixe!L67","v":0},{"$f":"Enerpeixe!M67","v":0},{"$f":"Enerpeixe!N67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Enerpeixe!BK67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",{"$f":"Enerpeixe!C68","v":6294},{"$f":"Enerpeixe!D68","v":932},{"$f":"Enerpeixe!E68","v":5749},{"$f":"Enerpeixe!F68","v":-4771},{"$f":"Enerpeixe!G68","v":-8933},{"$f":"Enerpeixe!H68","v":-3326},{"$f":"Enerpeixe!I68","v":45764},{"$f":"Enerpeixe!J68","v":-23892},{"$f":"Enerpeixe!K68","v":-6392},{"$f":"Enerpeixe!L68","v":-18297},{"$f":"Enerpeixe!M68","v":119695},{"$f":"Enerpeixe!N68","v":-17195},9249,4783,31263,11753,18270,58973,39215,30051,-7303,37712,52783,43470,25892,21625,35448,28224,19058,43577,66651,41419,25184,37015,37677,17022,36804,49846,62166,43932,44192,68928,46452,43654,45623,54248,52248,40156,36637,33662,32499,34708.622369999997,27305.377630000003,23789,41663.491159999998,27391,24523,28824,null,-2817,{"$f":"Enerpeixe!BK68","v":116532},120259,99675,143770,126307,170269,141349,219218,189977,162703,118302,122401.49116000001]

{"sheet":"Lajeado Energia","index":14,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Lajeado Energia"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",178109,183517,198563,207541,168402,175452,190316,193069,154082,178770,164475,181793,138652,166116,219037,261347,162236,195480,165077,159007,122428,126722,151770,147934,132902,122243,138125,135501,125923,110020,113372,127191,119453,129959,118137,118929,105598,120257,114684,110389,107894,152079,103409,115073,125405,102253,116539,109960,104744,96086,108543,111909,82790,84057,81311,64062,53025,52550,null,{"$f":"SUM(I7:L7)","v":716237},{"$f":"SUM(M7:P7)","v":651036},838100,573234,554849,509569,489975,462921,485046,446140,427329,387299,250948]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C23)","v":-19305},-16302,{"$f":"SUM(E11:E23)","v":-35561},{"$f":"SUM(F11:F23)","v":-40943},-22363,-35455,-35269,83919,-22120,-45910,47223,-60013,-28171,-80692,-111606,-177896,-75658,-85634,-67768,-60543,-35195,-30102,-73520,-77150,-42487,-20477,-37756,-26339,-24423,-20792,4892,-42961,-79327,-65480,-78780,-86430,-47382,-32559,-29658,-25812,-34450,-37078,-23956,-23588,-19054,-22145,-21550,-22007,-21426,-37782,-22749,-17254,-15058,-24827,-12195,-9971,-9041,-9070,null,-19380,-121653,-450794,-193608,-213634,-109310,-182876,-245151,-126998,-88743,-102765,-79888,-40277]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-3719,-936,-19915,-25412,-8556,-21516,-21554,-33177,-9834,-38124,-34378,-47639,-16233,-68736,-99254,-165959,-64417,-74501,-56655,-49269,-24185,-19177,-62410,-66417,-32148,-10010,-27303,-16040,-15141,-11468,14341,-33580,-69567,-55601,-64117,-73335,-32659,-15946,-15281,-11978,-19066,-20196,-6381,-8687,-3232,-3546,-5036,-5009,-7296,-21551,-8488,-4634,-996,-9058,-1528,-2430,-286,0,null,-102689,-166986,-404131,-149286,-170985,-69952,-144407,-186057,-66521,-21846,-38892,-23176,-4244]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-27303,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8488,0,-996,-9058,0,0,null,null,null,0,0,0,0,0,-27303,0,0,0,0,0,-18542,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1551,-2407,-286,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-4244]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23,-23,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-15518,-15294,-15557,-15480,-13730,-13862,-13638,-13750,-12207,-12260,-12181,-12269,-11830,-11842,-11755,-11847,-11154,-11055,-11074,-11201,-10923,-10846,-10800,-10733,-10339,-10467,-10453,-10299,-9282,-9324,-9449,-9381,-9760,-9879,-9721,-9808,-10017,-9598,-10092,-11110,-10655,-11250,-12215,-11734,-11490,-11518,-11539,-13962,-9982,-10008,-9983,-10018,-10562,-10684,-8807,-7328,-6633,-6641,null,-51855,-48122,-45811,-44044,-42339,-39358,-38469,-39144,-43107,-46957,-45491,-41247,-29409]
[null,"Prêmio de risco - GSF",0,0,0,0,0,0,0,130922,0,4554,93862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135476,93862]
[null,"Outras",-68,-72,-89,-51,-77,-77,-77,-76,-79,-80,-80,-105,-108,-114,-597,-90,-87,-78,-39,-73,-87,-79,-310,0,0,0,0,0,0,0,0,0,0,0,-4942,-3287,-4706,-7015,-4285,-2724,-4729,-5632,-5360,-3167,-4332,-7081,-4975,-3036,-4148,-6223,-4278,-2602,-3500,-5085,-1860,-213,-2122,-2429,null,-312,-407,-852,-278,-310,0,0,-19950,-17370,-19940,-18382,-15465,-6624]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,958,927,614,614,null,0,0,0,0,0,0,0,0,0,0,0,0,3113]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-297,-296,-296,-296,-204,-170,-225,-166,null,0,0,0,0,0,0,0,0,0,0,0,-1185,-765]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3981,-2306,-3204,-4789,-2614,-970,-2511,-2877,null,0,0,0,0,0,0,0,0,0,0,0,-14280,-8972]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":158804},167215,163002,166598,146039,139997,{"$f":"I7+I10","v":155047},276988,131962,132860,211698,121780,110481,85424,107431,83451,86578,109846,97309,98464,87233,96620,78250,70784,90415,101766,100369,109162,101500,89228,118264,84230,40126,64479,39357,32499,58216,87698,85026,84577,73444,115001,79453,91485,106351,80108,94989,87953,83318,58304,85794,94655,67732,59230,69116,54091,43984,43480,0,696857,529383,387306,379626,341215,400259,307099,217770,358048,357397,324564,307411,210671]
[null,"Gastos gerenciáveis",{"$f":"C34+C44+C50","v":-46015},-46171,{"$f":"E34+E44+E50","v":-50850},{"$f":"F34+F44+F50","v":-50602},-50437,-50671,-38549,-30635,-30316,-31211,-33743,-34101,-33710,-33700,-41692,-41232,-40763,-41540,-34195,-32844,-33215,-33082,-38761,-38559,-38611,-38731,-57407,-57440,-57361,-57761,-46025,-45587,-45930,-46212,-44349,-44386,-43681,-44756,-42268,-44106,-42753,-43879,-51935,-53186,-53822,-53441,-43710,-43856,-43525,-43829,-41996,-37659,-38455,-37705,-40555,-23187,-23031,-23275,null,-130711,-135254,-165227,-133336,-154662,-229969,-183754,-177172,-173006,-212384,-174920,-155815,-110048]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-34834},-34988,{"$f":"E35+E36+E37+E38+E41","v":-39665},{"$f":"F35+F36+F37+F38+F41","v":-39419},-39252,-39489,-23566,-22385,-22327,-23235,-26513,-26867,-26476,-26486,-34456,-34013,-33561,-34339,-27013,-25661,-26035,-25900,-31579,-31378,-31426,-31546,-50223,-50254,-50170,-50570,-38834,-38397,-38737,-39019,-37157,-37193,-36488,-37563,-34792,-36631,-35278,-36404,-44461,-45710,-46351,-45968,-36237,-36385,-36059,-36362,-34530,-34091,-34889,-34139,-38491,-21821,-21666,-21910,null,-91513,-106342,-136369,-104609,-125929,-201217,-154987,-148401,-143105,-182490,-145043,-137649,-103888]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-732,-808,-807,-746,-587,-733,-606,-586,-619,-663,-938,-746,-713,-766,-548,-571,-610,-516,-1225,-387,-518,-300,-181,-187,-197,-90,-169,-172,-181,-173,-204,22,-227,-223,-201,-202,-224,-202,-197,-282,-292,-345,137,-117,-138,-90,-272,-229,-222,-268,-95,-90,19,-87,-46,-19,-19,-19,null,-2474,-3163,-2245,-2430,-655,-695,-632,-829,-1116,-208,-991,-253,-103]
[null,"Material",-1,-2,-4,-1,-4,-4,-36,-1,-1,-1,-7,-5,-14,-31,-5,-2,-4,-3,0,-5,-6,-1,0,-1,0,0,0,0,-1,0,-5,0,-5,0,0,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-39,-57,-14,-12,-1,-1,-10,-1,0,0,0,0,0]
[null,"Serviços de terceiros",-182,-481,-429,-242,-296,-231,-463,-240,-157,-709,-311,-825,-469,-376,-747,-417,-205,-573,-511,-9,-261,-351,-259,-175,-53,-311,-104,-76,-59,-426,-242,-84,-211,-465,-189,-235,-181,-562,711,-1156,-167,-834,-26,-119,-99,-491,-61,-138,-88,-420,-56,-94,-99,-195,-380,-40,-140,-80,null,-1569,-1981,-1942,-1132,-798,-665,-1002,-1167,-1446,-735,-707,-444,-640]
[null,"Provisões",{"$f":"C39+C40","v":-73},0,{"$f":"E39+E40","v":0},{"$f":"F39+F40","v":0},-3,0,0,-4,0,-317,0,1,-1,0,0,0,243,-257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,651,8,327,-18,390,13,-158,-83,-623,-18,0,-290,-108,-12,-313,1,0,39,2,-110,179,-160,null,-321,0,-14,0,0,0,0,659,712,-882,-410,-273,-89]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-313,1,-40,39,2,-110,179,-160,null,0,0,0,0,0,0,0,0,0,0,0,-313,-89]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-73,0,0,0,-3,0,0,-4,0,-317,0,1,-1,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,0,0,0,0,0,null,-321,0,0,0,0,0,0,0,0,0,0,40,0]
[null,"Outros",{"$f":"C42+C43","v":-33846},-33697,-38425,-38430,-38362,-38521,-22461,{"$f":"J42+J43","v":-21554},-21550,-21545,-25257,-25292,-25279,-25313,-33156,-33023,-32985,-32990,-25277,-25260,-25250,-25248,-31139,-31015,-31176,-31145,-49950,-50006,-49929,-49971,-38383,-38335,-38294,-38331,-36767,-36755,-36734,-36807,-35633,-35175,-35209,-35238,-44414,-45391,-45491,-45369,-35904,-35728,-35641,-35662,-34066,-33908,-34809,-33896,-38067,-21652,-21686,-21651,null,-87110,-101141,-132154,-101035,-124475,-199856,-153343,-147063,-141255,-180665,-142935,-136679,-103056]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-33823,-33661,-38384,-38417,-38375,-38457,-21575,-21538,-21539,-21532,-25215,-25238,-25244,-25248,-32964,-32951,0,0,-25224,-25217,-25220,-25227,-31052,-31052,-31051,-31052,-49824,-49825,-49824,-49827,-38238,-38188,-38189,-38188,-36626,-36627,-36627,-36626,-35034,-35035,-35031,-35031,-45275,-45276,-45275,-45274,-35518,-35518,-35517,-35518,-33765,-26882,-40648,-33765,-48237,-17208,-23807,-23808,null,-86184,-100945,-65915,-100888,-124207,-199300,-152803,-146506,-140131,-181100,-142071,-135060,-113060]
[null,"Outras",-23,-36,-41,-13,13,-64,-886,-16,-11,-13,-42,-54,-35,-65,-192,-72,-40,-48,-53,-43,-30,-21,-87,37,-125,-93,-126,-181,-105,-144,-145,-147,-105,-143,-141,-128,-107,-181,-599,-85,-178,-207,861,-115,-216,-95,-386,-210,-124,-144,-301,-7026,5839,-131,-287,-40,-81,-45,null,-926,-196,-352,-147,-268,-556,-540,-557,-1069,435,-864,-1619,-453]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,0,0,0,0,1,-1,0,0,18,-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-55,0,0,0,0,0,0,null,0,null,null,null,null,0,null,10457,-4404,2202,2202,null,0,0,0,0,0,0,0,0,-55,0,0,0,10457]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C50","v":123970},{"$f":"D7+D10+D33-D50","v":132227},123337,127179,106787,100508,131481,{"$f":"J7+J10+J33-J50","v":254603},109635,109625,185186,94912,84005,58938,72993,49420,53017,75507,70296,72803,61198,70720,46671,39406,58989,70220,50146,58908,51330,38658,79430,45833,1389,25460,2200,-4694,21728,50135,50234,47946,38166,78597,34992,45775,60000,34140,58752,51568,47259,21942,51264,60564,32843,25091,30625,32270,22318,21570,null,605344,423041,250937,275017,215286,199042,152112,69369,214943,174907,179521,169762,106783]
[null,"Margem EBITDA",{"$f":"C48/C7","v":0.69603445081382753},0.72051635543301162,{"$f":"E48/E7","v":0.62114794800642614},{"$f":"F48/F7","v":0.61278976202292557},0.63411954727378539,0.57285183411987328,0.69085626011475654,1.3187150707778048,0.71153671421710518,0.61321810147116407,1.1259218726250191,0.5220883092308285,0.60586937079883452,0.35480026005923571,0.33324506818482724,0.18909725384259241,0.3267893685741759,0.38626457949662368,0.42583763940464148,0.45786034577094092,0.49986931094194137,0.55807200012626068,0.30751136588258549,0.26637554585152839,0.44385336563783839,0.57442961969192508,0.36304796380090498,0.43474217902450907,0.40763005963962101,0.35137247773132158,0.7006139081960272,0.36034782335228122,1.1628004319690589E-2,0.19590794019652352,1.8622446820217204E-2,-3.9468926838702081E-2,0.20576147275516582,0.41689880838537463,0.43802099682606116,0.43433675456793702,0.35373607429514153,0.51681691752312942,0.33838447330503146,0.39779096747282161,0.47844982257485746,0.33387773463859249,0.50414024489655829,0.46897053473990541,0.45118574810967693,0.22835792935495286,0.4722920870069926,0.54118971664477389,0.39670250030196885,0.2984998274980073,0.37664030696953671,0.50373076082545032,0.42089580386610087,0.41046622264509991,null,3.3343261465808309,2.6086798127139179,1.2353962700982193,1.9416392962437845,1.5921698970638776,1.5567926801963567,1.2684976760645226,0.60181380112205551,1.7429107432122692,1.548502997991303,1.6526544571010935,1.7086841314517427,1.7117330943061877]
[null,"Depreciação e amortização",{"$f":"SUM(C51:C53)","v":-11181},-11183,{"$f":"SUM(E51:E53)","v":-11185},{"$f":"SUM(F51:F53)","v":-11183},-11185,-11182,-14983,-8250,-7989,-7976,-7231,-7233,-7234,-7214,-7254,-7201,-7202,-7201,-7182,-7183,-7180,-7182,-7182,-7181,-7185,-7185,-7184,-7186,-7191,-7191,-7191,-7190,-7193,-7193,-7192,-7193,-7193,-7193,-7476,-7475,-7475,-7475,-7474,-7476,-7471,-7473,-7473,-7471,-7466,-7467,-7466,-3568,-3566,-3566,-2064,-1366,-1365,-1365,null,-39198,-28912,-28858,-28727,-28733,-28752,-28767,-28771,-29901,-29894,-29877,-18166,-6160]
["Depreciação - Imobilizado em serviço","Depreciação",0,0,0,0,0,0,0,0,0,0,-1,-1,-1,0,0,-1,-1,-1,-1,-1,-1,-1,-1,0,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-2,-1,-1,-2,-1,7128,-3566,-3566,0,0,0,0,null,0,-3,-3,-4,-3,-4,-4,-4,-4,-4,-6,-5,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-16,-18,-19,-18,-19,-18,-20,-38,-68,-55,-50,-51,-52,-33,-73,-20,-20,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-181,-186,-132,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-11165,-11165,-11166,-11165,-11166,-11164,-14963,-8212,-7921,-7921,-7180,-7181,-7181,-7181,-7181,-7180,-7181,-7181,-7181,-7182,-7179,-7181,-7181,-7181,-7184,-7184,-7183,-7185,-7190,-7190,-7190,-7189,-7192,-7192,-7191,-7192,-7192,-7192,-7475,-7474,-7474,-7474,-7473,-7475,-7470,-7472,-7471,-7470,-7465,-7465,-7465,-10696,0,0,0,0,0,0,null,-39017,-28723,-28723,-28723,-28730,-28748,-28763,-28767,-29897,-29890,-29871,-18161,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":112789},121044,{"$f":"E7+E10+E33","v":112152},{"$f":"F7+F10+F33","v":115996},95602,89326,116498,246353,101646,101649,177955,87679,76771,51724,65739,42219,45815,68306,63114,65620,54018,63538,39489,32225,51804,63035,42962,51722,44139,31467,72239,38643,-5804,18267,-4992,-11887,14535,42942,42758,40471,30691,71122,27518,38299,52529,26667,51279,44097,39793,14475,43798,56996,29277,21525,28561,30904,20953,20205,null,566146,394129,222079,246290,186553,170290,123345,40598,185042,145013,149644,151596,100623]
[null,"Resultado das participações societárias",14889,6846,28928,19428,17407,14797,9666,5658,2101,2706,10227,196,7066,7653,18912,13234,11258,9211,11529,3661,7161,5329,7981,10670,12174,4078,27711,13237,23629,20794,13917,17848,7010,11989,24143,16076,16546,10783,22361,9947,13064,13175,16307,15240,16292,21474,16649,15047,16251,11809,8907,11874.753096313969,10762.246903686031,11829,23569.094274460524,6667,6445,7305,null,20131,25142,52615,27680,34903,85371,50764,67548,58547,69313,59756,43373,43986.094274460527]
[null,"Resultado financeiro líquido",{"$f":"C57+C58","v":-7295},-9099,{"$f":"E57+E58","v":-13766},{"$f":"F57+F58","v":-14127},-12226,-8255,-5184,-4831,-1361,-2426,-4012,-1617,-4166,-5255,-9124,-8538,-8424,-7898,-10546,-9871,-9389,-10485,-8677,-7091,-7899,-9335,-12441,-12237,-12917,-19136,-10725,-11641,-11317,-10910,-14837,-11068,-10411,-19004,-8830,-515,2142,-610,13,2477,2606,2344,1697,4167,12240,3449,3507,3602.0047355477773,2143.9952644522227,2416,-736.20485812512698,-15,-4047,549,null,-13802,-15050,-33984,-40291,-33002,-56731,-44593,-55320,-7813,7440,21553,11669,-4249.2048581251274]
[null,"Receitas financeiras",5204,3836,2261,4856,2340,2156,3035,1852,1739,592,-770,1532,1098,861,-937,2828,2012,1909,419,1619,1695,1579,792,4849,5408,6203,1942,6451,3391,6930,6758,5943,4485,3739,3787,3041,4840,2233,4542,3580,2517,766,346,2842,3059,3198,2741,4931,3986,3543,3818,3703,2177,2567,1654.795141874873,0,0,0,null,7218,2721,5812,5312,17252,18714,20925,13901,11405,9445,15201,12265,1654.795141874873]
[null,"Despesas financeiras",-12499,-12935,-16027,-18983,-14566,-10411,-8219,-6683,-3100,-3018,-3242,-3149,-5264,-6116,-8187,-11366,-10436,-9807,-10965,-11490,-11084,-12064,-9469,-11940,-13307,-15538,-14383,-18688,-16308,-26066,-17483,-17584,-15802,-14649,-18624,-14109,-15251,-21237,-13372,-4095,-375,-1376,-333,-365,-453,-854,-1044,-764,8254,-94,-311,-100.99526445222259,-33.004735547777415,-151,-2391,0,0,0,null,-21020,-17771,-39796,-45603,-50254,-75445,-65518,-69221,-19218,-2005,6352,-596,-2391]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"-","-",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LAIR",{"$f":"C54+C55+C56","v":120383},118791,{"$f":"E54+E55+E56","v":127314},{"$f":"F54+F55+F56","v":121297},100783,95868,120980,247180,102386,101929,184170,86258,79671,54122,75527,46915,48649,69619,64097,59410,51790,58382,38793,35804,56079,57778,58232,52722,54851,33125,75431,44850,-10111,19346,4314,-6879,20670,34721,56289,49903,45897,83687,43838,56016,71427,50485,69625,63311,68284,29733,56212,72472.757831861745,42183.242168138255,35770,51393.889416335398,37556,23351,28059,null,572475,404221,240710,233679,188454,198930,129516,52826,235776,221766,230953,206638,140359.88941633538]
[null,"IR e Contribuição social",{"$f":"C62+C63","v":-38308},-40477,{"$f":"E62+E63","v":-36491},{"$f":"F62+F63","v":-37146},-30794,-30005,-38118,-84559,-36547,-36174,-59353,-31703,-27129,-18192,-19449,-13895,-15152,-22785,-15901,-21388,-17615,-20479,-1025,-11006,-17383,-20694,-2647,-14975,-13053,-6348,-13688,-10267,2035,-4959,-6467,5348,-3302,-10609,-6031,-16384,-13454,-26516,5693,-16232,-20976,-12400,6059,-18976,-13297,-8644,7924,-21762.901610086243,-11879.098389913755,-9351,1416.308047036202,-10869,-6882,-7751,null,-195398,-136377,-71281,-75383,-50108,-37023,-26879,-15030,-62385,-43915,-34858,-35069,-24085.691952963796]
[null,"Imposto de renda e contribuição social correntes",-38451,-40340,-36425,-37349,-30850,-30029,-39304,-38919,-35454,-33383,-25976,-30277,-25576,-16709,-17993,-12432,-13633,-21394,-14313,-19809,-16086,-18805,483,-9477,-16026,-18810,-874,-7600,-11999,-4327,-11914,-8461,3367,-3367,-4481,6938,-3497,-11462,-3978,-12549,-12725,-24870,7273,-14191,-19120,-10338,8127,-17008,-13250,-6582,9851,-19730,-9845,-6624,3556,0,0,0,null,-147060,-98538,-65452,-69013,-43830,-24800,-20375,-12502,-54122,-36376,-28713,-26348,3556]
[null,"Imposto de renda e contribuição social diferidos",143,-137,-66,203,56,24,1186,-45640,-1093,-2791,-33377,-1426,-1553,-1483,-1456,-1463,-1519,-1391,-1588,-1579,-1529,-1674,-1508,-1529,-1357,-1884,-1773,-7375,-1054,-2021,-1774,-1806,-1332,-1592,-1986,-1590,195,853,-2053,-3835,-729,-1646,-1580,-2041,-1856,-2062,-2068,-1968,-47,-2062,-1927,-2032.9016100862445,-2034.0983899137555,-2727,-2139.691952963798,0,0,0,null,-48338,-37839,-5829,-6370,-6278,-12223,-6504,-2528,-8263,-7539,-6145,-8721,-2139.691952963798]
[null,"Lucro líquido antes de minoritários",{"$f":"C60+C61","v":82075},78314,{"$f":"E60+E61","v":90823},{"$f":"F60+F61","v":84151},69989,65863,82862,162621,65839,65755,124817,54555,52542,35930,56078,33020,33497,46834,48196,38022,34175,37903,37768,24798,38696,37084,55585,37747,41798,26777,61743,34583,-8076,14387,-2153,-1531,17368,24112,50258,33519,32443,57171,49531,39784,50451,38085,75684,44335,54987,21089,64136,50709.856221775502,30304.143778224498,26419,52810.197463371602,26687,16469,20308,null,377077,267844,169429,158296,138346,161907,102637,37796,173391,177851,196095,171569,116274.1974633716]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,-5025.8000000000011,8961,-3244,-5717.1,-4953.0999999999985,-3979.3999999999996,-5045.1000000000004,-3808.5,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-5025.9000000000015,-17786.099999999999,0,0,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-7568.9,-4433.1000000000004,-5499,-2109,-6870,-4932,-2911,-2444,-4970,-2668,-1647,-2031,null,0,0,0,0,0,0,0,0,0,0,-19610,-17157,-11316]
[null,"Lucro líquido",{"$f":"C64","v":82075},78314,{"$f":"E64","v":90823},{"$f":"F64","v":84151},69989,65863,82862,162621,65839,65755,124817,54555,52542,35930,56078,33020,33497,46834,48196,38022,34175,37903,37768,24798,38696,37084,55585,37747,41798,26777,61743,34583,-8076,14387,-2153,-1531,17368,24112,45232.2,42480,29199,51453.9,44577.9,35804.6,45405.9,34276.5,68115.100000000006,39901.9,49488,18980,57266,45777.856221775502,27393.143778224498,23975,47840.197463371602,24019,14822,18277,null,377077,267844,169429,158296,138346,161907,102637,37796,168365.1,160064.9,176485,154412,104958.1974633716]

{"sheet":"Lajeado Energia EN","index":15,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Lajeado Energia"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"'Lajeado Energia'!C7","v":178109},{"$f":"'Lajeado Energia'!D7","v":183517},{"$f":"'Lajeado Energia'!E7","v":198563},{"$f":"'Lajeado Energia'!F7","v":207541},{"$f":"'Lajeado Energia'!G7","v":168402},{"$f":"'Lajeado Energia'!H7","v":175452},{"$f":"'Lajeado Energia'!I7","v":190316},{"$f":"'Lajeado Energia'!J7","v":193069},{"$f":"'Lajeado Energia'!K7","v":154082},{"$f":"'Lajeado Energia'!L7","v":178770},{"$f":"'Lajeado Energia'!M7","v":164475},{"$f":"'Lajeado Energia'!N7","v":181793},138652,166116,219037,261347,162236,195480,165077,159007,122428,126722,151770,147934,132902,122243,138125,135501,125923,110020,113372,127191,119453,129959,118137,118929,105598,120257,114684,110389,107894,152079,103409,115073,125405,102253,116539,109960,104744,96086,108543,111909,82790,84057,81311,64062,53025,52550,null,716237,{"$f":"'Lajeado Energia'!BK7","v":651036},838100,573234,554849,509569,489975,462921,485046,446140,427329,387299,250948]
[null,"Infrastructure revenue",{"$f":"'Lajeado Energia'!C8","v":0},{"$f":"'Lajeado Energia'!D8","v":0},{"$f":"'Lajeado Energia'!E8","v":0},{"$f":"'Lajeado Energia'!F8","v":0},{"$f":"'Lajeado Energia'!G8","v":0},{"$f":"'Lajeado Energia'!H8","v":0},{"$f":"'Lajeado Energia'!I8","v":0},{"$f":"'Lajeado Energia'!J8","v":0},{"$f":"'Lajeado Energia'!K8","v":0},{"$f":"'Lajeado Energia'!L8","v":0},{"$f":"'Lajeado Energia'!M8","v":0},{"$f":"'Lajeado Energia'!N8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"'Lajeado Energia'!C9","v":0},{"$f":"'Lajeado Energia'!D9","v":0},{"$f":"'Lajeado Energia'!E9","v":0},{"$f":"'Lajeado Energia'!F9","v":0},{"$f":"'Lajeado Energia'!G9","v":0},{"$f":"'Lajeado Energia'!H9","v":0},{"$f":"'Lajeado Energia'!I9","v":0},{"$f":"'Lajeado Energia'!J9","v":0},{"$f":"'Lajeado Energia'!K9","v":0},{"$f":"'Lajeado Energia'!L9","v":0},{"$f":"'Lajeado Energia'!M9","v":0},{"$f":"'Lajeado Energia'!N9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK9","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"'Lajeado Energia'!C10","v":-19305},{"$f":"'Lajeado Energia'!D10","v":-16302},{"$f":"'Lajeado Energia'!E10","v":-35561},{"$f":"'Lajeado Energia'!F10","v":-40943},{"$f":"'Lajeado Energia'!G10","v":-22363},{"$f":"'Lajeado Energia'!H10","v":-35455},{"$f":"'Lajeado Energia'!I10","v":-35269},{"$f":"'Lajeado Energia'!J10","v":83919},{"$f":"'Lajeado Energia'!K10","v":-22120},{"$f":"'Lajeado Energia'!L10","v":-45910},{"$f":"'Lajeado Energia'!M10","v":47223},{"$f":"'Lajeado Energia'!N10","v":-60013},-28171,-80692,-111606,-177896,-75658,-85634,-67768,-60543,-35195,-30102,-73520,-77150,-42487,-20477,-37756,-26339,-24423,-20792,4892,-42961,-79327,-65480,-78780,-86430,-47382,-32559,-29658,-25812,-34450,-37078,-23956,-23588,-19054,-22145,-21550,-22007,-21426,-37782,-22749,-17254,-15058,-24827,-12195,-9971,-9041,-9070,null,-19380,{"$f":"'Lajeado Energia'!BK10","v":-121653},-450794,-193608,-213634,-109310,-182876,-245151,-126998,-88743,-102765,-79888,-40277]
[null,"Energy purchased to resell",{"$f":"'Lajeado Energia'!C11","v":-3719},{"$f":"'Lajeado Energia'!D11","v":-936},{"$f":"'Lajeado Energia'!E11","v":-19915},{"$f":"'Lajeado Energia'!F11","v":-25412},{"$f":"'Lajeado Energia'!G11","v":-8556},{"$f":"'Lajeado Energia'!H11","v":-21516},{"$f":"'Lajeado Energia'!I11","v":-21554},{"$f":"'Lajeado Energia'!J11","v":-33177},{"$f":"'Lajeado Energia'!K11","v":-9834},{"$f":"'Lajeado Energia'!L11","v":-38124},{"$f":"'Lajeado Energia'!M11","v":-34378},{"$f":"'Lajeado Energia'!N11","v":-47639},-16233,-68736,-99254,-165959,-64417,-74501,-56655,-49269,-24185,-19177,-62410,-66417,-32148,-10010,-27303,-16040,-15141,-11468,14341,-33580,-69567,-55601,-64117,-73335,-32659,-15946,-15281,-11978,-19066,-20196,-6381,-8687,-3232,-3546,-5036,-5009,-7296,-21551,-8488,-4634,-996,-9058,-1528,-2430,-286,0,null,-102689,{"$f":"'Lajeado Energia'!BK11","v":-166986},-404131,-149286,-170985,-69952,-144407,-186057,-66521,-21846,-38892,-23176,-4244]
[null,"Itaipu - Foreign Exchange",{"$f":"'Lajeado Energia'!C12","v":0},{"$f":"'Lajeado Energia'!D12","v":0},{"$f":"'Lajeado Energia'!E12","v":0},{"$f":"'Lajeado Energia'!F12","v":0},{"$f":"'Lajeado Energia'!G12","v":0},{"$f":"'Lajeado Energia'!H12","v":0},{"$f":"'Lajeado Energia'!I12","v":0},{"$f":"'Lajeado Energia'!J12","v":0},{"$f":"'Lajeado Energia'!K12","v":0},{"$f":"'Lajeado Energia'!L12","v":0},{"$f":"'Lajeado Energia'!M12","v":0},{"$f":"'Lajeado Energia'!N12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"National Currency",{"$f":"'Lajeado Energia'!C13","v":0},{"$f":"'Lajeado Energia'!D13","v":0},{"$f":"'Lajeado Energia'!E13","v":0},{"$f":"'Lajeado Energia'!F13","v":0},{"$f":"'Lajeado Energia'!G13","v":0},{"$f":"'Lajeado Energia'!H13","v":0},{"$f":"'Lajeado Energia'!I13","v":0},{"$f":"'Lajeado Energia'!J13","v":0},{"$f":"'Lajeado Energia'!K13","v":0},{"$f":"'Lajeado Energia'!L13","v":0},{"$f":"'Lajeado Energia'!M13","v":0},{"$f":"'Lajeado Energia'!N13","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,-27303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8488,0,-996,-9058,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK13","v":0},0,0,0,-27303,0,0,0,0,0,-18542,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'Lajeado Energia'!C14","v":0},{"$f":"'Lajeado Energia'!D14","v":0},{"$f":"'Lajeado Energia'!E14","v":0},{"$f":"'Lajeado Energia'!F14","v":0},{"$f":"'Lajeado Energia'!G14","v":0},{"$f":"'Lajeado Energia'!H14","v":0},{"$f":"'Lajeado Energia'!I14","v":0},{"$f":"'Lajeado Energia'!J14","v":0},{"$f":"'Lajeado Energia'!K14","v":0},{"$f":"'Lajeado Energia'!L14","v":0},{"$f":"'Lajeado Energia'!M14","v":0},{"$f":"'Lajeado Energia'!N14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK14","v":0},0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Auction",{"$f":"'Lajeado Energia'!C15","v":0},{"$f":"'Lajeado Energia'!D15","v":0},{"$f":"'Lajeado Energia'!E15","v":0},{"$f":"'Lajeado Energia'!F15","v":0},{"$f":"'Lajeado Energia'!G15","v":0},{"$f":"'Lajeado Energia'!H15","v":0},{"$f":"'Lajeado Energia'!I15","v":0},{"$f":"'Lajeado Energia'!J15","v":0},{"$f":"'Lajeado Energia'!K15","v":0},{"$f":"'Lajeado Energia'!L15","v":0},{"$f":"'Lajeado Energia'!M15","v":0},{"$f":"'Lajeado Energia'!N15","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"'Lajeado Energia'!C16","v":0},{"$f":"'Lajeado Energia'!D16","v":0},{"$f":"'Lajeado Energia'!E16","v":0},{"$f":"'Lajeado Energia'!F16","v":0},{"$f":"'Lajeado Energia'!G16","v":0},{"$f":"'Lajeado Energia'!H16","v":0},{"$f":"'Lajeado Energia'!I16","v":0},{"$f":"'Lajeado Energia'!J16","v":0},{"$f":"'Lajeado Energia'!K16","v":0},{"$f":"'Lajeado Energia'!L16","v":0},{"$f":"'Lajeado Energia'!M16","v":0},{"$f":"'Lajeado Energia'!N16","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"'Lajeado Energia'!C17","v":0},{"$f":"'Lajeado Energia'!D17","v":0},{"$f":"'Lajeado Energia'!E17","v":0},{"$f":"'Lajeado Energia'!F17","v":0},{"$f":"'Lajeado Energia'!G17","v":0},{"$f":"'Lajeado Energia'!H17","v":0},{"$f":"'Lajeado Energia'!I17","v":0},{"$f":"'Lajeado Energia'!J17","v":0},{"$f":"'Lajeado Energia'!K17","v":0},{"$f":"'Lajeado Energia'!L17","v":0},{"$f":"'Lajeado Energia'!M17","v":0},{"$f":"'Lajeado Energia'!N17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"'Lajeado Energia'!C18","v":0},{"$f":"'Lajeado Energia'!D18","v":0},{"$f":"'Lajeado Energia'!E18","v":0},{"$f":"'Lajeado Energia'!F18","v":0},{"$f":"'Lajeado Energia'!G18","v":0},{"$f":"'Lajeado Energia'!H18","v":0},{"$f":"'Lajeado Energia'!I18","v":0},{"$f":"'Lajeado Energia'!J18","v":0},{"$f":"'Lajeado Energia'!K18","v":0},{"$f":"'Lajeado Energia'!L18","v":0},{"$f":"'Lajeado Energia'!M18","v":0},{"$f":"'Lajeado Energia'!N18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1551,-2407,-286,0,null,0,{"$f":"'Lajeado Energia'!BK18","v":0},0,0,0,0,0,0,0,0,0,0,-4244]
[null,"Other suppliers",{"$f":"'Lajeado Energia'!C19","v":0},{"$f":"'Lajeado Energia'!D19","v":0},{"$f":"'Lajeado Energia'!E19","v":0},{"$f":"'Lajeado Energia'!F19","v":0},{"$f":"'Lajeado Energia'!G19","v":0},{"$f":"'Lajeado Energia'!H19","v":0},{"$f":"'Lajeado Energia'!I19","v":0},{"$f":"'Lajeado Energia'!J19","v":0},{"$f":"'Lajeado Energia'!K19","v":0},{"$f":"'Lajeado Energia'!L19","v":0},{"$f":"'Lajeado Energia'!M19","v":0},{"$f":"'Lajeado Energia'!N19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23,-23,0,0,null,0,{"$f":"'Lajeado Energia'!BK19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"'Lajeado Energia'!C20","v":0},{"$f":"'Lajeado Energia'!D20","v":0},{"$f":"'Lajeado Energia'!E20","v":0},{"$f":"'Lajeado Energia'!F20","v":0},{"$f":"'Lajeado Energia'!G20","v":0},{"$f":"'Lajeado Energia'!H20","v":0},{"$f":"'Lajeado Energia'!I20","v":0},{"$f":"'Lajeado Energia'!J20","v":0},{"$f":"'Lajeado Energia'!K20","v":0},{"$f":"'Lajeado Energia'!L20","v":0},{"$f":"'Lajeado Energia'!M20","v":0},{"$f":"'Lajeado Energia'!N20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"'Lajeado Energia'!C21","v":-15518},{"$f":"'Lajeado Energia'!D21","v":-15294},{"$f":"'Lajeado Energia'!E21","v":-15557},{"$f":"'Lajeado Energia'!F21","v":-15480},{"$f":"'Lajeado Energia'!G21","v":-13730},{"$f":"'Lajeado Energia'!H21","v":-13862},{"$f":"'Lajeado Energia'!I21","v":-13638},{"$f":"'Lajeado Energia'!J21","v":-13750},{"$f":"'Lajeado Energia'!K21","v":-12207},{"$f":"'Lajeado Energia'!L21","v":-12260},{"$f":"'Lajeado Energia'!M21","v":-12181},{"$f":"'Lajeado Energia'!N21","v":-12269},-11830,-11842,-11755,-11847,-11154,-11055,-11074,-11201,-10923,-10846,-10800,-10733,-10339,-10467,-10453,-10299,-9282,-9324,-9449,-9381,-9760,-9879,-9721,-9808,-10017,-9598,-10092,-11110,-10655,-11250,-12215,-11734,-11490,-11518,-11539,-13962,-9982,-10008,-9983,-10018,-10562,-10684,-8807,-7328,-6633,-6641,null,-51855,{"$f":"'Lajeado Energia'!BK21","v":-48122},-45811,-44044,-42339,-39358,-38469,-39144,-43107,-46957,-45491,-41247,-29409]
[null,"Risk Premium - GSF",{"$f":"'Lajeado Energia'!C22","v":0},{"$f":"'Lajeado Energia'!D22","v":0},{"$f":"'Lajeado Energia'!E22","v":0},{"$f":"'Lajeado Energia'!F22","v":0},{"$f":"'Lajeado Energia'!G22","v":0},{"$f":"'Lajeado Energia'!H22","v":0},{"$f":"'Lajeado Energia'!I22","v":0},{"$f":"'Lajeado Energia'!J22","v":130922},{"$f":"'Lajeado Energia'!K22","v":0},{"$f":"'Lajeado Energia'!L22","v":4554},{"$f":"'Lajeado Energia'!M22","v":93862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135476,{"$f":"'Lajeado Energia'!BK22","v":93862}]
[null,"Others",{"$f":"'Lajeado Energia'!C23","v":-68},{"$f":"'Lajeado Energia'!D23","v":-72},{"$f":"'Lajeado Energia'!E23","v":-89},{"$f":"'Lajeado Energia'!F23","v":-51},{"$f":"'Lajeado Energia'!G23","v":-77},{"$f":"'Lajeado Energia'!H23","v":-77},{"$f":"'Lajeado Energia'!I23","v":-77},{"$f":"'Lajeado Energia'!J23","v":-76},{"$f":"'Lajeado Energia'!K23","v":-79},{"$f":"'Lajeado Energia'!L23","v":-80},{"$f":"'Lajeado Energia'!M23","v":-80},{"$f":"'Lajeado Energia'!N23","v":-105},-108,-114,-597,-90,-87,-78,-39,-73,-87,-79,-310,0,0,0,0,0,0,0,0,0,0,0,-4942,-3287,-4706,-7015,-4285,-2724,-4729,-5632,-5360,-3167,-4332,-7081,-4975,-3036,-4148,-6223,-4278,-2602,-3500,-5085,-1860,-213,-2122,-2429,null,-312,{"$f":"'Lajeado Energia'!BK23","v":-407},-852,-278,-310,0,0,-19950,-17370,-19940,-18382,-15465,-6624]
[null,"Efficiency Energy Program",{"$f":"'Lajeado Energia'!C24","v":0},{"$f":"'Lajeado Energia'!D24","v":0},{"$f":"'Lajeado Energia'!E24","v":0},{"$f":"'Lajeado Energia'!F24","v":0},{"$f":"'Lajeado Energia'!G24","v":0},{"$f":"'Lajeado Energia'!H24","v":0},{"$f":"'Lajeado Energia'!I24","v":0},{"$f":"'Lajeado Energia'!J24","v":0},{"$f":"'Lajeado Energia'!K24","v":0},{"$f":"'Lajeado Energia'!L24","v":0},{"$f":"'Lajeado Energia'!M24","v":0},{"$f":"'Lajeado Energia'!N24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"'Lajeado Energia'!C25","v":0},{"$f":"'Lajeado Energia'!D25","v":0},{"$f":"'Lajeado Energia'!E25","v":0},{"$f":"'Lajeado Energia'!F25","v":0},{"$f":"'Lajeado Energia'!G25","v":0},{"$f":"'Lajeado Energia'!H25","v":0},{"$f":"'Lajeado Energia'!I25","v":0},{"$f":"'Lajeado Energia'!J25","v":0},{"$f":"'Lajeado Energia'!K25","v":0},{"$f":"'Lajeado Energia'!L25","v":0},{"$f":"'Lajeado Energia'!M25","v":0},{"$f":"'Lajeado Energia'!N25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,958,927,614,614,null,0,{"$f":"'Lajeado Energia'!BK25","v":0},0,0,0,0,0,0,0,0,0,0,3113]
[null,"Inspection fee",{"$f":"'Lajeado Energia'!C26","v":0},{"$f":"'Lajeado Energia'!D26","v":0},{"$f":"'Lajeado Energia'!E26","v":0},{"$f":"'Lajeado Energia'!F26","v":0},{"$f":"'Lajeado Energia'!G26","v":0},{"$f":"'Lajeado Energia'!H26","v":0},{"$f":"'Lajeado Energia'!I26","v":0},{"$f":"'Lajeado Energia'!J26","v":0},{"$f":"'Lajeado Energia'!K26","v":0},{"$f":"'Lajeado Energia'!L26","v":0},{"$f":"'Lajeado Energia'!M26","v":0},{"$f":"'Lajeado Energia'!N26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-297,-296,-296,-296,-204,-170,-225,-166,null,0,{"$f":"'Lajeado Energia'!BK26","v":0},0,0,0,0,0,0,0,0,0,-1185,-765]
[null,"Granting rights",{"$f":"'Lajeado Energia'!C27","v":0},{"$f":"'Lajeado Energia'!D27","v":0},{"$f":"'Lajeado Energia'!E27","v":0},{"$f":"'Lajeado Energia'!F27","v":0},{"$f":"'Lajeado Energia'!G27","v":0},{"$f":"'Lajeado Energia'!H27","v":0},{"$f":"'Lajeado Energia'!I27","v":0},{"$f":"'Lajeado Energia'!J27","v":0},{"$f":"'Lajeado Energia'!K27","v":0},{"$f":"'Lajeado Energia'!L27","v":0},{"$f":"'Lajeado Energia'!M27","v":0},{"$f":"'Lajeado Energia'!N27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"'Lajeado Energia'!C28","v":0},{"$f":"'Lajeado Energia'!D28","v":0},{"$f":"'Lajeado Energia'!E28","v":0},{"$f":"'Lajeado Energia'!F28","v":0},{"$f":"'Lajeado Energia'!G28","v":0},{"$f":"'Lajeado Energia'!H28","v":0},{"$f":"'Lajeado Energia'!I28","v":0},{"$f":"'Lajeado Energia'!J28","v":0},{"$f":"'Lajeado Energia'!K28","v":0},{"$f":"'Lajeado Energia'!L28","v":0},{"$f":"'Lajeado Energia'!M28","v":0},{"$f":"'Lajeado Energia'!N28","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3981,-2306,-3204,-4789,-2614,-970,-2511,-2877,null,0,{"$f":"'Lajeado Energia'!BK28","v":0},0,0,0,0,0,0,0,0,0,-14280,-8972]
[null,"Others",{"$f":"'Lajeado Energia'!C29","v":0},{"$f":"'Lajeado Energia'!D29","v":0},{"$f":"'Lajeado Energia'!E29","v":0},{"$f":"'Lajeado Energia'!F29","v":0},{"$f":"'Lajeado Energia'!G29","v":0},{"$f":"'Lajeado Energia'!H29","v":0},{"$f":"'Lajeado Energia'!I29","v":0},{"$f":"'Lajeado Energia'!J29","v":0},{"$f":"'Lajeado Energia'!K29","v":0},{"$f":"'Lajeado Energia'!L29","v":0},{"$f":"'Lajeado Energia'!M29","v":0},{"$f":"'Lajeado Energia'!N29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"'Lajeado Energia'!C30","v":0},{"$f":"'Lajeado Energia'!D30","v":0},{"$f":"'Lajeado Energia'!E30","v":0},{"$f":"'Lajeado Energia'!F30","v":0},{"$f":"'Lajeado Energia'!G30","v":0},{"$f":"'Lajeado Energia'!H30","v":0},{"$f":"'Lajeado Energia'!I30","v":0},{"$f":"'Lajeado Energia'!J30","v":0},{"$f":"'Lajeado Energia'!K30","v":0},{"$f":"'Lajeado Energia'!L30","v":0},{"$f":"'Lajeado Energia'!M30","v":0},{"$f":"'Lajeado Energia'!N30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"'Lajeado Energia'!C31","v":0},{"$f":"'Lajeado Energia'!D31","v":0},{"$f":"'Lajeado Energia'!E31","v":0},{"$f":"'Lajeado Energia'!F31","v":0},{"$f":"'Lajeado Energia'!G31","v":0},{"$f":"'Lajeado Energia'!H31","v":0},{"$f":"'Lajeado Energia'!I31","v":0},{"$f":"'Lajeado Energia'!J31","v":0},{"$f":"'Lajeado Energia'!K31","v":0},{"$f":"'Lajeado Energia'!L31","v":0},{"$f":"'Lajeado Energia'!M31","v":0},{"$f":"'Lajeado Energia'!N31","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK31","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"'Lajeado Energia'!C32","v":158804},{"$f":"'Lajeado Energia'!D32","v":167215},{"$f":"'Lajeado Energia'!E32","v":163002},{"$f":"'Lajeado Energia'!F32","v":166598},{"$f":"'Lajeado Energia'!G32","v":146039},{"$f":"'Lajeado Energia'!H32","v":139997},{"$f":"'Lajeado Energia'!I32","v":155047},{"$f":"'Lajeado Energia'!J32","v":276988},{"$f":"'Lajeado Energia'!K32","v":131962},{"$f":"'Lajeado Energia'!L32","v":132860},{"$f":"'Lajeado Energia'!M32","v":211698},{"$f":"'Lajeado Energia'!N32","v":121780},110481,85424,107431,83451,86578,109846,97309,98464,87233,96620,78250,70784,90415,101766,100369,109162,101500,89228,118264,84230,40126,64479,39357,32499,58216,87698,85026,84577,73444,115001,79453,91485,106351,80108,94989,87953,83318,58304,85794,94655,67732,59230,69116,54091,43984,43480,null,696857,{"$f":"'Lajeado Energia'!BK32","v":529383},387306,379626,341215,400259,307099,217770,358048,357397,324564,307411,210671]
[null,"Manageable expenditures",{"$f":"'Lajeado Energia'!C33","v":-46015},{"$f":"'Lajeado Energia'!D33","v":-46171},{"$f":"'Lajeado Energia'!E33","v":-50850},{"$f":"'Lajeado Energia'!F33","v":-50602},{"$f":"'Lajeado Energia'!G33","v":-50437},{"$f":"'Lajeado Energia'!H33","v":-50671},{"$f":"'Lajeado Energia'!I33","v":-38549},{"$f":"'Lajeado Energia'!J33","v":-30635},{"$f":"'Lajeado Energia'!K33","v":-30316},{"$f":"'Lajeado Energia'!L33","v":-31211},{"$f":"'Lajeado Energia'!M33","v":-33743},{"$f":"'Lajeado Energia'!N33","v":-34101},-33710,-33700,-41692,-41232,-40763,-41540,-34195,-32844,-33215,-33082,-38761,-38559,-38611,-38731,-57407,-57440,-57361,-57761,-46025,-45587,-45930,-46212,-44349,-44386,-43681,-44756,-42268,-44106,-42753,-43879,-51935,-53186,-53822,-53441,-43710,-43856,-43525,-43829,-41996,-37659,-38455,-37705,-40555,-23187,-23031,-23275,null,-130711,{"$f":"'Lajeado Energia'!BK33","v":-135254},-165227,-133336,-154662,-229969,-183754,-177172,-173006,-212384,-174920,-155815,-110048]
[null,"Total PMTO",{"$f":"'Lajeado Energia'!C34","v":-34834},{"$f":"'Lajeado Energia'!D34","v":-34988},{"$f":"'Lajeado Energia'!E34","v":-39665},{"$f":"'Lajeado Energia'!F34","v":-39419},{"$f":"'Lajeado Energia'!G34","v":-39252},{"$f":"'Lajeado Energia'!H34","v":-39489},{"$f":"'Lajeado Energia'!I34","v":-23566},{"$f":"'Lajeado Energia'!J34","v":-22385},{"$f":"'Lajeado Energia'!K34","v":-22327},{"$f":"'Lajeado Energia'!L34","v":-23235},{"$f":"'Lajeado Energia'!M34","v":-26513},{"$f":"'Lajeado Energia'!N34","v":-26867},-26476,-26486,-34456,-34013,-33561,-34339,-27013,-25661,-26035,-25900,-31579,-31378,-31426,-31546,-50223,-50254,-50170,-50570,-38834,-38397,-38737,-39019,-37157,-37193,-36488,-37563,-34792,-36631,-35278,-36404,-44461,-45710,-46351,-45968,-36237,-36385,-36059,-36362,-34530,-34091,-34889,-34139,-38491,-21821,-21666,-21910,null,-91513,{"$f":"'Lajeado Energia'!BK34","v":-106342},-136369,-104609,-125929,-201217,-154987,-148401,-143105,-182490,-145043,-137649,-103888]
[null,"Personnel",{"$f":"'Lajeado Energia'!C35","v":-732},{"$f":"'Lajeado Energia'!D35","v":-808},{"$f":"'Lajeado Energia'!E35","v":-807},{"$f":"'Lajeado Energia'!F35","v":-746},{"$f":"'Lajeado Energia'!G35","v":-587},{"$f":"'Lajeado Energia'!H35","v":-733},{"$f":"'Lajeado Energia'!I35","v":-606},{"$f":"'Lajeado Energia'!J35","v":-586},{"$f":"'Lajeado Energia'!K35","v":-619},{"$f":"'Lajeado Energia'!L35","v":-663},{"$f":"'Lajeado Energia'!M35","v":-938},{"$f":"'Lajeado Energia'!N35","v":-746},-713,-766,-548,-571,-610,-516,-1225,-387,-518,-300,-181,-187,-197,-90,-169,-172,-181,-173,-204,22,-227,-223,-201,-202,-224,-202,-197,-282,-292,-345,137,-117,-138,-90,-272,-229,-222,-268,-95,-90,19,-87,-46,-19,-19,-19,null,-2474,{"$f":"'Lajeado Energia'!BK35","v":-3163},-2245,-2430,-655,-695,-632,-829,-1116,-208,-991,-253,-103]
[null,"Material",{"$f":"'Lajeado Energia'!C36","v":-1},{"$f":"'Lajeado Energia'!D36","v":-2},{"$f":"'Lajeado Energia'!E36","v":-4},{"$f":"'Lajeado Energia'!F36","v":-1},{"$f":"'Lajeado Energia'!G36","v":-4},{"$f":"'Lajeado Energia'!H36","v":-4},{"$f":"'Lajeado Energia'!I36","v":-36},{"$f":"'Lajeado Energia'!J36","v":-1},{"$f":"'Lajeado Energia'!K36","v":-1},{"$f":"'Lajeado Energia'!L36","v":-1},{"$f":"'Lajeado Energia'!M36","v":-7},{"$f":"'Lajeado Energia'!N36","v":-5},-14,-31,-5,-2,-4,-3,0,-5,-6,-1,0,-1,0,0,0,0,-1,0,-5,0,-5,0,0,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-39,{"$f":"'Lajeado Energia'!BK36","v":-57},-14,-12,-1,-1,-10,-1,0,0,0,0,0]
[null,"Third-party services",{"$f":"'Lajeado Energia'!C37","v":-182},{"$f":"'Lajeado Energia'!D37","v":-481},{"$f":"'Lajeado Energia'!E37","v":-429},{"$f":"'Lajeado Energia'!F37","v":-242},{"$f":"'Lajeado Energia'!G37","v":-296},{"$f":"'Lajeado Energia'!H37","v":-231},{"$f":"'Lajeado Energia'!I37","v":-463},{"$f":"'Lajeado Energia'!J37","v":-240},{"$f":"'Lajeado Energia'!K37","v":-157},{"$f":"'Lajeado Energia'!L37","v":-709},{"$f":"'Lajeado Energia'!M37","v":-311},{"$f":"'Lajeado Energia'!N37","v":-825},-469,-376,-747,-417,-205,-573,-511,-9,-261,-351,-259,-175,-53,-311,-104,-76,-59,-426,-242,-84,-211,-465,-189,-235,-181,-562,711,-1156,-167,-834,-26,-119,-99,-491,-61,-138,-88,-420,-56,-94,-99,-195,-380,-40,-140,-80,null,-1569,{"$f":"'Lajeado Energia'!BK37","v":-1981},-1942,-1132,-798,-665,-1002,-1167,-1446,-735,-707,-444,-640]
[null,"Provisions",{"$f":"'Lajeado Energia'!C38","v":-73},{"$f":"'Lajeado Energia'!D38","v":0},{"$f":"'Lajeado Energia'!E38","v":0},{"$f":"'Lajeado Energia'!F38","v":0},{"$f":"'Lajeado Energia'!G38","v":-3},{"$f":"'Lajeado Energia'!H38","v":0},{"$f":"'Lajeado Energia'!I38","v":0},{"$f":"'Lajeado Energia'!J38","v":-4},{"$f":"'Lajeado Energia'!K38","v":0},{"$f":"'Lajeado Energia'!L38","v":-317},{"$f":"'Lajeado Energia'!M38","v":0},{"$f":"'Lajeado Energia'!N38","v":1},-1,0,0,0,243,-257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,651,8,327,-18,390,13,-158,-83,-623,-18,0,-290,-108,-12,-313,1,0,39,2,-110,179,-160,null,-321,{"$f":"'Lajeado Energia'!BK38","v":0},-14,0,0,0,0,659,712,-882,-410,-273,-89]
[null,"Provision for doubtful account/net losses",{"$f":"'Lajeado Energia'!C39","v":0},{"$f":"'Lajeado Energia'!D39","v":0},{"$f":"'Lajeado Energia'!E39","v":0},{"$f":"'Lajeado Energia'!F39","v":0},{"$f":"'Lajeado Energia'!G39","v":0},{"$f":"'Lajeado Energia'!H39","v":0},{"$f":"'Lajeado Energia'!I39","v":0},{"$f":"'Lajeado Energia'!J39","v":0},{"$f":"'Lajeado Energia'!K39","v":0},{"$f":"'Lajeado Energia'!L39","v":0},{"$f":"'Lajeado Energia'!M39","v":0},{"$f":"'Lajeado Energia'!N39","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-313,1,-40,39,2,-110,179,-160,null,0,{"$f":"'Lajeado Energia'!BK39","v":0},0,0,0,0,0,0,0,0,0,-313,-89]
[null,"Provision for contingencies",{"$f":"'Lajeado Energia'!C40","v":-73},{"$f":"'Lajeado Energia'!D40","v":0},{"$f":"'Lajeado Energia'!E40","v":0},{"$f":"'Lajeado Energia'!F40","v":0},{"$f":"'Lajeado Energia'!G40","v":-3},{"$f":"'Lajeado Energia'!H40","v":0},{"$f":"'Lajeado Energia'!I40","v":0},{"$f":"'Lajeado Energia'!J40","v":-4},{"$f":"'Lajeado Energia'!K40","v":0},{"$f":"'Lajeado Energia'!L40","v":-317},{"$f":"'Lajeado Energia'!M40","v":0},{"$f":"'Lajeado Energia'!N40","v":1},-1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40,0,0,0,0,0,null,-321,{"$f":"'Lajeado Energia'!BK40","v":0},0,0,0,0,0,0,0,0,0,40,0]
[null,"Other",{"$f":"'Lajeado Energia'!C41","v":-33846},{"$f":"'Lajeado Energia'!D41","v":-33697},{"$f":"'Lajeado Energia'!E41","v":-38425},{"$f":"'Lajeado Energia'!F41","v":-38430},{"$f":"'Lajeado Energia'!G41","v":-38362},{"$f":"'Lajeado Energia'!H41","v":-38521},{"$f":"'Lajeado Energia'!I41","v":-22461},{"$f":"'Lajeado Energia'!J41","v":-21554},{"$f":"'Lajeado Energia'!K41","v":-21550},{"$f":"'Lajeado Energia'!L41","v":-21545},{"$f":"'Lajeado Energia'!M41","v":-25257},{"$f":"'Lajeado Energia'!N41","v":-25292},-25279,-25313,-33156,-33023,-32985,-32990,-25277,-25260,-25250,-25248,-31139,-31015,-31176,-31145,-49950,-50006,-49929,-49971,-38383,-38335,-38294,-38331,-36767,-36755,-36734,-36807,-35633,-35175,-35209,-35238,-44414,-45391,-45491,-45369,-35904,-35728,-35641,-35662,-34066,-33908,-34809,-33896,-38067,-21652,-21686,-21651,null,-87110,{"$f":"'Lajeado Energia'!BK41","v":-101141},-132154,-101035,-124475,-199856,-153343,-147063,-141255,-180665,-142935,-136679,-103056]
[null,"Rent and leasing",{"$f":"'Lajeado Energia'!C42","v":-33823},{"$f":"'Lajeado Energia'!D42","v":-33661},{"$f":"'Lajeado Energia'!E42","v":-38384},{"$f":"'Lajeado Energia'!F42","v":-38417},{"$f":"'Lajeado Energia'!G42","v":-38375},{"$f":"'Lajeado Energia'!H42","v":-38457},{"$f":"'Lajeado Energia'!I42","v":-21575},{"$f":"'Lajeado Energia'!J42","v":-21538},{"$f":"'Lajeado Energia'!K42","v":-21539},{"$f":"'Lajeado Energia'!L42","v":-21532},{"$f":"'Lajeado Energia'!M42","v":-25215},{"$f":"'Lajeado Energia'!N42","v":-25238},-25244,-25248,-32964,-32951,0,0,-25224,-25217,-25220,-25227,-31052,-31052,-31051,-31052,-49824,-49825,-49824,-49827,-38238,-38188,-38189,-38188,-36626,-36627,-36627,-36626,-35034,-35035,-35031,-35031,-45275,-45276,-45275,-45274,-35518,-35518,-35517,-35518,-33765,-26882,-40648,-33765,-48237,-17208,-23807,-23808,null,-86184,{"$f":"'Lajeado Energia'!BK42","v":-100945},-65915,-100888,-124207,-199300,-152803,-146506,-140131,-181100,-142071,-135060,-113060]
[null,"Others",{"$f":"'Lajeado Energia'!C43","v":-23},{"$f":"'Lajeado Energia'!D43","v":-36},{"$f":"'Lajeado Energia'!E43","v":-41},{"$f":"'Lajeado Energia'!F43","v":-13},{"$f":"'Lajeado Energia'!G43","v":13},{"$f":"'Lajeado Energia'!H43","v":-64},{"$f":"'Lajeado Energia'!I43","v":-886},{"$f":"'Lajeado Energia'!J43","v":-16},{"$f":"'Lajeado Energia'!K43","v":-11},{"$f":"'Lajeado Energia'!L43","v":-13},{"$f":"'Lajeado Energia'!M43","v":-42},{"$f":"'Lajeado Energia'!N43","v":-54},-35,-65,-192,-72,-40,-48,-53,-43,-30,-21,-87,37,-125,-93,-126,-181,-105,-144,-145,-147,-105,-143,-141,-128,-107,-181,-599,-85,-178,-207,861,-115,-216,-95,-386,-210,-124,-144,-301,-7026,5839,-131,-287,-40,-81,-45,null,-926,{"$f":"'Lajeado Energia'!BK43","v":-196},-352,-147,-268,-556,-540,-557,-1069,435,-864,-1619,-453]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'Lajeado Energia'!C44","v":0},{"$f":"'Lajeado Energia'!D44","v":0},{"$f":"'Lajeado Energia'!E44","v":0},{"$f":"'Lajeado Energia'!F44","v":0},{"$f":"'Lajeado Energia'!G44","v":0},{"$f":"'Lajeado Energia'!H44","v":0},{"$f":"'Lajeado Energia'!I44","v":0},{"$f":"'Lajeado Energia'!J44","v":0},{"$f":"'Lajeado Energia'!K44","v":0},{"$f":"'Lajeado Energia'!L44","v":0},{"$f":"'Lajeado Energia'!M44","v":1},{"$f":"'Lajeado Energia'!N44","v":-1},0,0,18,-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10457,-4404,2202,2202,null,0,{"$f":"'Lajeado Energia'!BK44","v":0},0,0,0,0,0,0,-55,0,0,0,10457]
[null,"Value of Indemnified financial asset",{"$f":"'Lajeado Energia'!C45","v":0},{"$f":"'Lajeado Energia'!D45","v":0},{"$f":"'Lajeado Energia'!E45","v":0},{"$f":"'Lajeado Energia'!F45","v":0},{"$f":"'Lajeado Energia'!G45","v":0},{"$f":"'Lajeado Energia'!H45","v":0},{"$f":"'Lajeado Energia'!I45","v":0},{"$f":"'Lajeado Energia'!J45","v":0},{"$f":"'Lajeado Energia'!K45","v":0},{"$f":"'Lajeado Energia'!L45","v":0},{"$f":"'Lajeado Energia'!M45","v":0},{"$f":"'Lajeado Energia'!N45","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK45","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"'Lajeado Energia'!C46","v":0},{"$f":"'Lajeado Energia'!D46","v":0},{"$f":"'Lajeado Energia'!E46","v":0},{"$f":"'Lajeado Energia'!F46","v":0},{"$f":"'Lajeado Energia'!G46","v":0},{"$f":"'Lajeado Energia'!H46","v":0},{"$f":"'Lajeado Energia'!I46","v":0},{"$f":"'Lajeado Energia'!J46","v":0},{"$f":"'Lajeado Energia'!K46","v":0},{"$f":"'Lajeado Energia'!L46","v":0},{"$f":"'Lajeado Energia'!M46","v":0},{"$f":"'Lajeado Energia'!N46","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK46","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"'Lajeado Energia'!C47","v":0},{"$f":"'Lajeado Energia'!D47","v":0},{"$f":"'Lajeado Energia'!E47","v":0},{"$f":"'Lajeado Energia'!F47","v":0},{"$f":"'Lajeado Energia'!G47","v":0},{"$f":"'Lajeado Energia'!H47","v":0},{"$f":"'Lajeado Energia'!I47","v":0},{"$f":"'Lajeado Energia'!J47","v":0},{"$f":"'Lajeado Energia'!K47","v":0},{"$f":"'Lajeado Energia'!L47","v":0},{"$f":"'Lajeado Energia'!M47","v":0},{"$f":"'Lajeado Energia'!N47","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK47","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"'Lajeado Energia'!C48","v":123970},{"$f":"'Lajeado Energia'!D48","v":132227},{"$f":"'Lajeado Energia'!E48","v":123337},{"$f":"'Lajeado Energia'!F48","v":127179},{"$f":"'Lajeado Energia'!G48","v":106787},{"$f":"'Lajeado Energia'!H48","v":100508},{"$f":"'Lajeado Energia'!I48","v":131481},{"$f":"'Lajeado Energia'!J48","v":254603},{"$f":"'Lajeado Energia'!K48","v":109635},{"$f":"'Lajeado Energia'!L48","v":109625},{"$f":"'Lajeado Energia'!M48","v":185186},{"$f":"'Lajeado Energia'!N48","v":94912},84005,58938,72993,49420,53017,75507,70296,72803,61198,70720,46671,39406,58989,70220,50146,58908,51330,38658,79430,45833,1389,25460,2200,-4694,21728,50135,50234,47946,38166,78597,34992,45775,60000,34140,58752,51568,47259,21942,51264,60564,32843,25091,30625,32270,22318,21570,null,605344,{"$f":"'Lajeado Energia'!BK48","v":423041},250937,275017,215286,199042,152112,69369,214943,174907,179521,169762,106783]
[null,"EBITDA Margin",{"$f":"'Lajeado Energia'!C49","v":0.69603445081382753},{"$f":"'Lajeado Energia'!D49","v":0.72051635543301162},{"$f":"'Lajeado Energia'!E49","v":0.62114794800642614},{"$f":"'Lajeado Energia'!F49","v":0.61278976202292557},{"$f":"'Lajeado Energia'!G49","v":0.63411954727378539},{"$f":"'Lajeado Energia'!H49","v":0.57285183411987328},{"$f":"'Lajeado Energia'!I49","v":0.69085626011475654},{"$f":"'Lajeado Energia'!J49","v":1.3187150707778048},{"$f":"'Lajeado Energia'!K49","v":0.71153671421710518},{"$f":"'Lajeado Energia'!L49","v":0.61321810147116407},{"$f":"'Lajeado Energia'!M49","v":1.1259218726250191},{"$f":"'Lajeado Energia'!N49","v":0.5220883092308285},0.60586937079883452,0.35480026005923571,0.33324506818482724,0.18909725384259241,0.3267893685741759,0.38626457949662368,0.42583763940464148,0.45786034577094092,0.49986931094194137,0.55807200012626068,0.30751136588258549,0.26637554585152839,0.44385336563783839,0.57442961969192508,0.36304796380090498,0.43474217902450907,0.40763005963962101,0.35137247773132158,0.7006139081960272,0.36034782335228122,1.1628004319690589E-2,0.19590794019652352,1.8622446820217204E-2,-3.9468926838702081E-2,0.20576147275516582,0.41689880838537463,0.43802099682606116,0.43433675456793702,0.35373607429514153,0.51681691752312942,0.33838447330503146,0.39779096747282161,0.47844982257485746,0.33387773463859249,0.50414024489655829,0.46897053473990541,0.45118574810967693,0.22835792935495286,0.4722920870069926,0.54118971664477389,0.39670250030196885,0.2984998274980073,0.37664030696953671,0.50373076082545032,0.42089580386610087,0.41046622264509991,null,3.3343261465808309,{"$f":"'Lajeado Energia'!BK49","v":2.6086798127139179},1.2353962700982193,1.9416392962437845,1.5921698970638776,1.5567926801963567,1.2684976760645226,0.60181380112205551,1.7429107432122692,1.548502997991303,1.6526544571010935,1.7086841314517427,1.7117330943061877]
[null,"Depreciation and amortization",{"$f":"'Lajeado Energia'!C50","v":-11181},{"$f":"'Lajeado Energia'!D50","v":-11183},{"$f":"'Lajeado Energia'!E50","v":-11185},{"$f":"'Lajeado Energia'!F50","v":-11183},{"$f":"'Lajeado Energia'!G50","v":-11185},{"$f":"'Lajeado Energia'!H50","v":-11182},{"$f":"'Lajeado Energia'!I50","v":-14983},{"$f":"'Lajeado Energia'!J50","v":-8250},{"$f":"'Lajeado Energia'!K50","v":-7989},{"$f":"'Lajeado Energia'!L50","v":-7976},{"$f":"'Lajeado Energia'!M50","v":-7231},{"$f":"'Lajeado Energia'!N50","v":-7233},-7234,-7214,-7254,-7201,-7202,-7201,-7182,-7183,-7180,-7182,-7182,-7181,-7185,-7185,-7184,-7186,-7191,-7191,-7191,-7190,-7193,-7193,-7192,-7193,-7193,-7193,-7476,-7475,-7475,-7475,-7474,-7476,-7471,-7473,-7473,-7471,-7466,-7467,-7466,-3568,-3566,-3566,-2064,-1366,-1365,-1365,null,-39198,{"$f":"'Lajeado Energia'!BK50","v":-28912},-28858,-28727,-28733,-28752,-28767,-28771,-29901,-29894,-29877,-18166,-6160]
[null,"Depreciation",{"$f":"'Lajeado Energia'!C51","v":0},{"$f":"'Lajeado Energia'!D51","v":0},{"$f":"'Lajeado Energia'!E51","v":0},{"$f":"'Lajeado Energia'!F51","v":0},{"$f":"'Lajeado Energia'!G51","v":0},{"$f":"'Lajeado Energia'!H51","v":0},{"$f":"'Lajeado Energia'!I51","v":0},{"$f":"'Lajeado Energia'!J51","v":0},{"$f":"'Lajeado Energia'!K51","v":0},{"$f":"'Lajeado Energia'!L51","v":0},{"$f":"'Lajeado Energia'!M51","v":-1},{"$f":"'Lajeado Energia'!N51","v":-1},-1,0,0,-1,-1,-1,-1,-1,-1,-1,-1,0,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-2,-1,-1,-2,-1,7128,-3566,-3566,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK51","v":-3},-3,-4,-3,-4,-4,-4,-4,-4,-6,-5,0]
[null,"Depreciation - Asset right of usage",{"$f":"'Lajeado Energia'!C52","v":-16},{"$f":"'Lajeado Energia'!D52","v":-18},{"$f":"'Lajeado Energia'!E52","v":-19},{"$f":"'Lajeado Energia'!F52","v":-18},{"$f":"'Lajeado Energia'!G52","v":-19},{"$f":"'Lajeado Energia'!H52","v":-18},{"$f":"'Lajeado Energia'!I52","v":-20},{"$f":"'Lajeado Energia'!J52","v":-38},{"$f":"'Lajeado Energia'!K52","v":-68},{"$f":"'Lajeado Energia'!L52","v":-55},{"$f":"'Lajeado Energia'!M52","v":-50},{"$f":"'Lajeado Energia'!N52","v":-51},-52,-33,-73,-20,-20,-19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-181,{"$f":"'Lajeado Energia'!BK52","v":-186},-132,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"'Lajeado Energia'!C53","v":-11165},{"$f":"'Lajeado Energia'!D53","v":-11165},{"$f":"'Lajeado Energia'!E53","v":-11166},{"$f":"'Lajeado Energia'!F53","v":-11165},{"$f":"'Lajeado Energia'!G53","v":-11166},{"$f":"'Lajeado Energia'!H53","v":-11164},{"$f":"'Lajeado Energia'!I53","v":-14963},{"$f":"'Lajeado Energia'!J53","v":-8212},{"$f":"'Lajeado Energia'!K53","v":-7921},{"$f":"'Lajeado Energia'!L53","v":-7921},{"$f":"'Lajeado Energia'!M53","v":-7180},{"$f":"'Lajeado Energia'!N53","v":-7181},-7181,-7181,-7181,-7180,-7181,-7181,-7181,-7182,-7179,-7181,-7181,-7181,-7184,-7184,-7183,-7185,-7190,-7190,-7190,-7189,-7192,-7192,-7191,-7192,-7192,-7192,-7475,-7474,-7474,-7474,-7473,-7475,-7470,-7472,-7471,-7470,-7465,-7465,-7465,-10696,0,0,0,0,0,0,null,-39017,{"$f":"'Lajeado Energia'!BK53","v":-28723},-28723,-28723,-28730,-28748,-28763,-28767,-29897,-29890,-29871,-18161,0]
[null,"Result from Service - EBIT",{"$f":"'Lajeado Energia'!C54","v":112789},{"$f":"'Lajeado Energia'!D54","v":121044},{"$f":"'Lajeado Energia'!E54","v":112152},{"$f":"'Lajeado Energia'!F54","v":115996},{"$f":"'Lajeado Energia'!G54","v":95602},{"$f":"'Lajeado Energia'!H54","v":89326},{"$f":"'Lajeado Energia'!I54","v":116498},{"$f":"'Lajeado Energia'!J54","v":246353},{"$f":"'Lajeado Energia'!K54","v":101646},{"$f":"'Lajeado Energia'!L54","v":101649},{"$f":"'Lajeado Energia'!M54","v":177955},{"$f":"'Lajeado Energia'!N54","v":87679},76771,51724,65739,42219,45815,68306,63114,65620,54018,63538,39489,32225,51804,63035,42962,51722,44139,31467,72239,38643,-5804,18267,-4992,-11887,14535,42942,42758,40471,30691,71122,27518,38299,52529,26667,51279,44097,39793,14475,43798,56996,29277,21525,28561,30904,20953,20205,null,566146,{"$f":"'Lajeado Energia'!BK54","v":394129},222079,246290,186553,170290,123345,40598,185042,145013,149644,151596,100623]
[null,"Result from corporate participation",{"$f":"'Lajeado Energia'!C55","v":14889},{"$f":"'Lajeado Energia'!D55","v":6846},{"$f":"'Lajeado Energia'!E55","v":28928},{"$f":"'Lajeado Energia'!F55","v":19428},{"$f":"'Lajeado Energia'!G55","v":17407},{"$f":"'Lajeado Energia'!H55","v":14797},{"$f":"'Lajeado Energia'!I55","v":9666},{"$f":"'Lajeado Energia'!J55","v":5658},{"$f":"'Lajeado Energia'!K55","v":2101},{"$f":"'Lajeado Energia'!L55","v":2706},{"$f":"'Lajeado Energia'!M55","v":10227},{"$f":"'Lajeado Energia'!N55","v":196},7066,7653,18912,13234,11258,9211,11529,3661,7161,5329,7981,10670,12174,4078,27711,13237,23629,20794,13917,17848,7010,11989,24143,16076,16546,10783,22361,9947,13064,13175,16307,15240,16292,21474,16649,15047,16251,11809,8907,11874.753096313969,10762.246903686031,11829,23569.094274460524,6667,6445,7305,null,20131,{"$f":"'Lajeado Energia'!BK55","v":25142},52615,27680,34903,85371,50764,67548,58547,69313,59756,43373,43986.094274460527]
[null,"Net Financial Result",{"$f":"'Lajeado Energia'!C56","v":-7295},{"$f":"'Lajeado Energia'!D56","v":-9099},{"$f":"'Lajeado Energia'!E56","v":-13766},{"$f":"'Lajeado Energia'!F56","v":-14127},{"$f":"'Lajeado Energia'!G56","v":-12226},{"$f":"'Lajeado Energia'!H56","v":-8255},{"$f":"'Lajeado Energia'!I56","v":-5184},{"$f":"'Lajeado Energia'!J56","v":-4831},{"$f":"'Lajeado Energia'!K56","v":-1361},{"$f":"'Lajeado Energia'!L56","v":-2426},{"$f":"'Lajeado Energia'!M56","v":-4012},{"$f":"'Lajeado Energia'!N56","v":-1617},-4166,-5255,-9124,-8538,-8424,-7898,-10546,-9871,-9389,-10485,-8677,-7091,-7899,-9335,-12441,-12237,-12917,-19136,-10725,-11641,-11317,-10910,-14837,-11068,-10411,-19004,-8830,-515,2142,-610,13,2477,2606,2344,1697,4167,12240,3449,3507,3602.0047355477773,2143.9952644522227,2416,-736.20485812512698,-15,-4047,549,null,-13802,{"$f":"'Lajeado Energia'!BK56","v":-15050},-33984,-40291,-33002,-56731,-44593,-55320,-7813,7440,21553,11669,-4249.2048581251274]
[null,"Financial revenues",{"$f":"'Lajeado Energia'!C57","v":5204},{"$f":"'Lajeado Energia'!D57","v":3836},{"$f":"'Lajeado Energia'!E57","v":2261},{"$f":"'Lajeado Energia'!F57","v":4856},{"$f":"'Lajeado Energia'!G57","v":2340},{"$f":"'Lajeado Energia'!H57","v":2156},{"$f":"'Lajeado Energia'!I57","v":3035},{"$f":"'Lajeado Energia'!J57","v":1852},{"$f":"'Lajeado Energia'!K57","v":1739},{"$f":"'Lajeado Energia'!L57","v":592},{"$f":"'Lajeado Energia'!M57","v":-770},{"$f":"'Lajeado Energia'!N57","v":1532},1098,861,-937,2828,2012,1909,419,1619,1695,1579,792,4849,5408,6203,1942,6451,3391,6930,6758,5943,4485,3739,3787,3041,4840,2233,4542,3580,2517,766,346,2842,3059,3198,2741,4931,3986,3543,3818,3703,2177,2567,1654.795141874873,0,0,0,null,7218,{"$f":"'Lajeado Energia'!BK57","v":2721},5812,5312,17252,18714,20925,13901,11405,9445,15201,12265,1654.795141874873]
[null,"Financial expenses",{"$f":"'Lajeado Energia'!C58","v":-12499},{"$f":"'Lajeado Energia'!D58","v":-12935},{"$f":"'Lajeado Energia'!E58","v":-16027},{"$f":"'Lajeado Energia'!F58","v":-18983},{"$f":"'Lajeado Energia'!G58","v":-14566},{"$f":"'Lajeado Energia'!H58","v":-10411},{"$f":"'Lajeado Energia'!I58","v":-8219},{"$f":"'Lajeado Energia'!J58","v":-6683},{"$f":"'Lajeado Energia'!K58","v":-3100},{"$f":"'Lajeado Energia'!L58","v":-3018},{"$f":"'Lajeado Energia'!M58","v":-3242},{"$f":"'Lajeado Energia'!N58","v":-3149},-5264,-6116,-8187,-11366,-10436,-9807,-10965,-11490,-11084,-12064,-9469,-11940,-13307,-15538,-14383,-18688,-16308,-26066,-17483,-17584,-15802,-14649,-18624,-14109,-15251,-21237,-13372,-4095,-375,-1376,-333,-365,-453,-854,-1044,-764,8254,-94,-311,-100.99526445222259,-33.004735547777415,-151,-2391,0,0,0,null,-21020,{"$f":"'Lajeado Energia'!BK58","v":-17771},-39796,-45603,-50254,-75445,-65518,-69221,-19218,-2005,6352,-596,-2391]
[null,"Other Income",{"$f":"'Lajeado Energia'!C59","v":0},{"$f":"'Lajeado Energia'!D59","v":0},{"$f":"'Lajeado Energia'!E59","v":0},{"$f":"'Lajeado Energia'!F59","v":0},{"$f":"'Lajeado Energia'!G59","v":0},{"$f":"'Lajeado Energia'!H59","v":0},{"$f":"'Lajeado Energia'!I59","v":0},{"$f":"'Lajeado Energia'!J59","v":0},{"$f":"'Lajeado Energia'!K59","v":0},{"$f":"'Lajeado Energia'!L59","v":0},{"$f":"'Lajeado Energia'!M59","v":0},{"$f":"'Lajeado Energia'!N59","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Income before income tax and social contribution",{"$f":"'Lajeado Energia'!C60","v":120383},{"$f":"'Lajeado Energia'!D60","v":118791},{"$f":"'Lajeado Energia'!E60","v":127314},{"$f":"'Lajeado Energia'!F60","v":121297},{"$f":"'Lajeado Energia'!G60","v":100783},{"$f":"'Lajeado Energia'!H60","v":95868},{"$f":"'Lajeado Energia'!I60","v":120980},{"$f":"'Lajeado Energia'!J60","v":247180},{"$f":"'Lajeado Energia'!K60","v":102386},{"$f":"'Lajeado Energia'!L60","v":101929},{"$f":"'Lajeado Energia'!M60","v":184170},{"$f":"'Lajeado Energia'!N60","v":86258},79671,54122,75527,46915,48649,69619,64097,59410,51790,58382,38793,35804,56079,57778,58232,52722,54851,33125,75431,44850,-10111,19346,4314,-6879,20670,34721,56289,49903,45897,83687,43838,56016,71427,50485,69625,63311,68284,29733,56212,72472.757831861745,42183.242168138255,35770,51393.889416335398,37556,23351,28059,null,572475,{"$f":"'Lajeado Energia'!BK60","v":404221},240710,233679,188454,198930,129516,52826,235776,221766,230953,206638,140359.88941633538]
[null,"Income Tax and Social Contribution",{"$f":"'Lajeado Energia'!C61","v":-38308},{"$f":"'Lajeado Energia'!D61","v":-40477},{"$f":"'Lajeado Energia'!E61","v":-36491},{"$f":"'Lajeado Energia'!F61","v":-37146},{"$f":"'Lajeado Energia'!G61","v":-30794},{"$f":"'Lajeado Energia'!H61","v":-30005},{"$f":"'Lajeado Energia'!I61","v":-38118},{"$f":"'Lajeado Energia'!J61","v":-84559},{"$f":"'Lajeado Energia'!K61","v":-36547},{"$f":"'Lajeado Energia'!L61","v":-36174},{"$f":"'Lajeado Energia'!M61","v":-59353},{"$f":"'Lajeado Energia'!N61","v":-31703},-27129,-18192,-19449,-13895,-15152,-22785,-15901,-21388,-17615,-20479,-1025,-11006,-17383,-20694,-2647,-14975,-13053,-6348,-13688,-10267,2035,-4959,-6467,5348,-3302,-10609,-6031,-16384,-13454,-26516,5693,-16232,-20976,-12400,6059,-18976,-13297,-8644,7924,-21762.901610086243,-11879.098389913755,-9351,1416.308047036202,-10869,-6882,-7751,null,-195398,{"$f":"'Lajeado Energia'!BK61","v":-136377},-71281,-75383,-50108,-37023,-26879,-15030,-62385,-43915,-34858,-35069,-24085.691952963796]
[null,"Current income tax and social contribution",{"$f":"'Lajeado Energia'!C62","v":-38451},{"$f":"'Lajeado Energia'!D62","v":-40340},{"$f":"'Lajeado Energia'!E62","v":-36425},{"$f":"'Lajeado Energia'!F62","v":-37349},{"$f":"'Lajeado Energia'!G62","v":-30850},{"$f":"'Lajeado Energia'!H62","v":-30029},{"$f":"'Lajeado Energia'!I62","v":-39304},{"$f":"'Lajeado Energia'!J62","v":-38919},{"$f":"'Lajeado Energia'!K62","v":-35454},{"$f":"'Lajeado Energia'!L62","v":-33383},{"$f":"'Lajeado Energia'!M62","v":-25976},{"$f":"'Lajeado Energia'!N62","v":-30277},-25576,-16709,-17993,-12432,-13633,-21394,-14313,-19809,-16086,-18805,483,-9477,-16026,-18810,-874,-7600,-11999,-4327,-11914,-8461,3367,-3367,-4481,6938,-3497,-11462,-3978,-12549,-12725,-24870,7273,-14191,-19120,-10338,8127,-17008,-13250,-6582,9851,-19730,-9845,-6624,3556,0,0,0,null,-147060,{"$f":"'Lajeado Energia'!BK62","v":-98538},-65452,-69013,-43830,-24800,-20375,-12502,-54122,-36376,-28713,-26348,3556]
[null,"Deferred income tax and social contribution",{"$f":"'Lajeado Energia'!C63","v":143},{"$f":"'Lajeado Energia'!D63","v":-137},{"$f":"'Lajeado Energia'!E63","v":-66},{"$f":"'Lajeado Energia'!F63","v":203},{"$f":"'Lajeado Energia'!G63","v":56},{"$f":"'Lajeado Energia'!H63","v":24},{"$f":"'Lajeado Energia'!I63","v":1186},{"$f":"'Lajeado Energia'!J63","v":-45640},{"$f":"'Lajeado Energia'!K63","v":-1093},{"$f":"'Lajeado Energia'!L63","v":-2791},{"$f":"'Lajeado Energia'!M63","v":-33377},{"$f":"'Lajeado Energia'!N63","v":-1426},-1553,-1483,-1456,-1463,-1519,-1391,-1588,-1579,-1529,-1674,-1508,-1529,-1357,-1884,-1773,-7375,-1054,-2021,-1774,-1806,-1332,-1592,-1986,-1590,195,853,-2053,-3835,-729,-1646,-1580,-2041,-1856,-2062,-2068,-1968,-47,-2062,-1927,-2032.9016100862445,-2034.0983899137555,-2727,-2139.691952963798,0,0,0,null,-48338,{"$f":"'Lajeado Energia'!BK63","v":-37839},-5829,-6370,-6278,-12223,-6504,-2528,-8263,-7539,-6145,-8721,-2139.691952963798]
[null,"Net Income before minority interests",{"$f":"'Lajeado Energia'!C64","v":82075},{"$f":"'Lajeado Energia'!D64","v":78314},{"$f":"'Lajeado Energia'!E64","v":90823},{"$f":"'Lajeado Energia'!F64","v":84151},{"$f":"'Lajeado Energia'!G64","v":69989},{"$f":"'Lajeado Energia'!H64","v":65863},{"$f":"'Lajeado Energia'!I64","v":82862},{"$f":"'Lajeado Energia'!J64","v":162621},{"$f":"'Lajeado Energia'!K64","v":65839},{"$f":"'Lajeado Energia'!L64","v":65755},{"$f":"'Lajeado Energia'!M64","v":124817},{"$f":"'Lajeado Energia'!N64","v":54555},52542,35930,56078,33020,33497,46834,48196,38022,34175,37903,37768,24798,38696,37084,55585,37747,41798,26777,61743,34583,-8076,14387,-2153,-1531,17368,24112,50258,33519,32443,57171,49531,39784,50451,38085,75684,44335,54987,21089,64136,50709.856221775502,30304.143778224498,26419,52810.197463371602,26687,16469,20308,null,377077,{"$f":"'Lajeado Energia'!BK64","v":267844},169429,158296,138346,161907,102637,37796,173391,177851,196095,171569,116274.1974633716]
[null,"Reversal of interest on equity capital",{"$f":"'Lajeado Energia'!C65","v":0},{"$f":"'Lajeado Energia'!D65","v":0},{"$f":"'Lajeado Energia'!E65","v":0},{"$f":"'Lajeado Energia'!F65","v":0},{"$f":"'Lajeado Energia'!G65","v":0},{"$f":"'Lajeado Energia'!H65","v":0},{"$f":"'Lajeado Energia'!I65","v":0},{"$f":"'Lajeado Energia'!J65","v":0},{"$f":"'Lajeado Energia'!K65","v":0},{"$f":"'Lajeado Energia'!L65","v":0},{"$f":"'Lajeado Energia'!M65","v":0},{"$f":"'Lajeado Energia'!N65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,0,{"$f":"'Lajeado Energia'!BK65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"'Lajeado Energia'!C66","v":0},{"$f":"'Lajeado Energia'!D66","v":0},{"$f":"'Lajeado Energia'!E66","v":0},{"$f":"'Lajeado Energia'!F66","v":0},{"$f":"'Lajeado Energia'!G66","v":0},{"$f":"'Lajeado Energia'!H66","v":0},{"$f":"'Lajeado Energia'!I66","v":0},{"$f":"'Lajeado Energia'!J66","v":0},{"$f":"'Lajeado Energia'!K66","v":0},{"$f":"'Lajeado Energia'!L66","v":0},{"$f":"'Lajeado Energia'!M66","v":0},{"$f":"'Lajeado Energia'!N66","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,-5025.8000000000011,8961,-3244,-5717.1,-4953.0999999999985,-3979.3999999999996,-5045.1000000000004,-3808.5,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Lajeado Energia'!BK66","v":0},0,0,0,0,0,0,-5025.9000000000015,-17786.099999999999,0,0,0]
[null,"Founders' shares",{"$f":"'Lajeado Energia'!C67","v":0},{"$f":"'Lajeado Energia'!D67","v":0},{"$f":"'Lajeado Energia'!E67","v":0},{"$f":"'Lajeado Energia'!F67","v":0},{"$f":"'Lajeado Energia'!G67","v":0},{"$f":"'Lajeado Energia'!H67","v":0},{"$f":"'Lajeado Energia'!I67","v":0},{"$f":"'Lajeado Energia'!J67","v":0},{"$f":"'Lajeado Energia'!K67","v":0},{"$f":"'Lajeado Energia'!L67","v":0},{"$f":"'Lajeado Energia'!M67","v":0},{"$f":"'Lajeado Energia'!N67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7568.9,-4433.1000000000004,-5499,-2109,-6870,-4932,-2911,-2444,-4970,-2668,-1647,-2031,null,0,{"$f":"'Lajeado Energia'!BK67","v":0},0,0,0,0,0,0,0,0,-19610,-17157,-11316]
[null,"Net Income",{"$f":"'Lajeado Energia'!C68","v":82075},{"$f":"'Lajeado Energia'!D68","v":78314},{"$f":"'Lajeado Energia'!E68","v":90823},{"$f":"'Lajeado Energia'!F68","v":84151},{"$f":"'Lajeado Energia'!G68","v":69989},{"$f":"'Lajeado Energia'!H68","v":65863},{"$f":"'Lajeado Energia'!I68","v":82862},{"$f":"'Lajeado Energia'!J68","v":162621},{"$f":"'Lajeado Energia'!K68","v":65839},{"$f":"'Lajeado Energia'!L68","v":65755},{"$f":"'Lajeado Energia'!M68","v":124817},{"$f":"'Lajeado Energia'!N68","v":54555},52542,35930,56078,33020,33497,46834,48196,38022,34175,37903,37768,24798,38696,37084,55585,37747,41798,26777,61743,34583,-8076,14387,-2153,-1531,17368,24112,45232.2,42480,29199,51453.9,44577.9,35804.6,45405.9,34276.5,68115.100000000006,39901.9,49488,18980,57266,45777.856221775502,27393.143778224498,23975,47840.197463371602,24019,14822,18277,null,377077,{"$f":"'Lajeado Energia'!BK68","v":267844},169429,158296,138346,161907,102637,37796,168365.1,160064.9,176485,154412,104958.1974633716]

{"sheet":"Investco","index":16,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Investco"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-06-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",48855,48881,55434,55460,55069,55019,31972,31823,31559,31464,36461,36539,37668,36218,47073,46972,46825,47183,36160,36164,36159,36405,44172,44151,44228,44240,69803,69773,69663,69511,53839,54813,53417,53379,51348,51312,51188,51283,49171,49055,49064,49128,62964,63629,63622,63590,50197,50126,50013,50017,47698,47813,47511,47478,67923,49012,48855,48914,null,{"$f":"SUM(I7:L7)","v":126818},{"$f":"SUM(M7:P7)","v":146886},188053,144888,176791,278750,215448,205131,196418,253805,200353,190500,214704]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C31)","v":-210},{"$f":"SUM(D11:D31)","v":-233},{"$f":"SUM(E11:E31)","v":3009},{"$f":"SUM(F11:F22)","v":-216},-191,-212,-113,-43,151,-78,186,-221,-1457,-327,-27,-541,-480,-466,-465,-543,-42,-389,-218,-336,-147,-454,-302,-347,441,-1237,303,-351,-1141,-968,-1081,-1278,-604,-515,-417,-338,-520,-445,-536,-423,-403,-442,-453,-412,-383,-432,-394,-382,-364,-386,-396.33699999999999,-709,-758,-704,null,-83,-1819,-1514,-1439,-1155,-1445,-2157,-3478,-1720,-1804,-1680,-1526,-2567.337]
["Energia elétrica comprada para revenda","Energia comprada para revenda",7,-21,-44,0,0,-20,77,149,320,93,356,-50,-1292,-162,136,-101,-49,-37,-56,-130,366,18,194,70,253,-52,82,36,809,-868,651,-5,-789,-614,-668,-888,-191,-75,-20,51,-108,-13,-109,-32,0,-1,-49,-36,-12,-32,-40,-51,-10,-11,-40,-43,-3,-8,null,639,-1148,-51,198,465,59,-757,-1822,-90,-142,-129,-112,-94]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,0,-10,-11,-40,-43,-3,-8,null,0,0,0,0,0,0,0,0,0,0,0,-61,-94]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,-43,-3,-8,null,0,0,0,0,0,0,0,0,0,0,0,0,-94]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-216,-211,-215,-215,-190,-191,-189,-191,-168,-170,-169,-169,-164,-164,-162,-439,-430,-428,-409,-411,-407,-406,-407,-406,-400,-402,-384,-383,-368,-369,-348,-346,-352,-354,-345,-344,-348,-343,-338,-352,-346,-354,-353,-347,-343,-343,-335,-335,-313,-314,-295,-296,-304,-305,-340,-339,-382,-320,null,-718,-666,-1459,-1633,-1615,-1504,-1400,-1380,-1390,-1386,-1297,-1200,-1381]
[null,"Outras",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-2,-1,-1,-1,-1,-1,-1,0,-2,-1,-1,-5,0,0,0,0,0,0,0,0,0,0,0,-68,-46,-65,-97,-59,-37,-66,-78,-74,-44,-60,-98,-69,-41,-58,-86,-59,-35,-50,-70,-16.336999999999989,-327,-373,-376,null,-4,-5,-4,-4,-5,0,0,-276,-240,-276,-254,-214,-1092.337]
[null,"Progra de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,35]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4,0,0,-4,0,-4,-4,-4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-4,-12,-4]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-0.33699999999998909,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.33699999999998909]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-37,0,0,-65,0,-46,-66,-47,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-37,-177,-47]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prêmio de risco - GSF",0,0,3269]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":48645},{"$f":"D7+D10","v":48648},58443,{"$f":"F7+F10","v":55244},54878,54807,31859,31780,31710,31386,36647,36318,36211,35891,47046,46431,46345,46717,35695,35621,36117,36016,43954,43815,44081,43786,69501,69426,70104,68274,54142,54462,52276,52411,50267,50034,50584,50768,48754,48717,48544,48683,62428,63206,63219,63148,49744,49714,49630,49585,47304,47431,47147,47092,67526.663,48303,48097,48210,0,126735,145067,186539,143449,175636,277305,213291,201653,194698,252001,198673,188974,212136.663]
[null,"Gastos gerenciáveis",{"$f":"C34+C44+C50","v":-21938},{"$f":"D34+D44+D50","v":-17604},-19862,{"$f":"F34+F44+F50","v":-19097},-17885,-17032,-18180,-17205,-17148,-16916,-20034,-16336,-16985,-16424,-13996,-16923,-19517,-19707,-22415,-23635,-18098,-18339,-24689,-19714,-18833,-18292,-19246,-20402,-18361,-15814,-21380,-15510,-28531,-15329,-18540,-16358,-15815,-17057,-20175,-18037,-15497,-15024,-21599,-15597,-15090,-14651,-17381,-12945,-15508,-13658,-16376,-14691.129440000001,-15131.870559999999,-13749,-16894.629789999999,-15722,-13974,-13019,null,-69449,-69779,-70143,-82487,-81528,-73823,-80750,-67770,-68733,-66937,-59492,-59948,-59609.629789999999]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-11893},{"$f":"D35+D36+D37+D38+D41","v":-7575},-8056,{"$f":"F35+F36+F37+F38+F41","v":-9318},-8014,-7292,-8518,-7276,-7181,-7196,-10379,-6535,-7211,-6642,-8560,-7173,-5580,-6260,-7220,-8085,-5889,-6157,-9957,-7525,-6698,-6220,-6780,-8416,-8201,-6421,-12034,-6149,-6376,-6107,-9306,-6984,-6612,-7838,-10583,-8781,-6229,-5757,-12302,-6460,-6293,-5851,-8862,-4348,-6599,-4754,-7745,-5595,-6059,-4701,-7897.62979,-6899,-5186,-4229,null,-30171,-30767,-27573,-27351,-30400,-29818,-30666,-30740,-31350,-30906,-24563,-24100,-24211.629789999999]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-5120,-4661,-4631,-4254,-5259,-4171,-4757,-3816,-4837,-4482,-4851,-4093,-4325,-4014,-3561,-3597,-3948,-3734,-4752,-2983,-3088,-3489,-3280,-3286,-3284,-3029,-3314,-3333,-3874,-2655,-2955,-2503,-2934,-2697,-3058,-2443,-2765,-3011,-3927,-3315,-2660,-2227,-3829,-3052,-2890,-2810,-3131,-2585,-2855,-2498,-2727,-2102,-2387,-2362,-2154,-2129,-2225,-1893,null,-17892,-17283,-14840,-14312,-12879,-13176,-11089,-11277,-12129,-12581,-11069,-9578,-8401]
[null,"Material",-350,-241,-198,-287,-286,-246,-285,-339,-281,-275,-463,-173,-201,-231,-339,-275,-193,-221,-293,-202,-274,-162,-339,-381,-265,-253,-391,-336,-194,-178,-306,-392,-231,-160,-287,-232,-196,-246,-369,-242,-294,-154,-269,-246,-90,-188,-235,-201,-164,-145,-98,-311,-173,-138,-193,-177,-184,-157,null,-1180,-1068,-1028,-931,-1238,-1099,-1089,-961,-1059,-793,-745,-720,-711]
[null,"Serviços de terceiros",-3963,-1739,-2718,-4363,-2179,-2319,-2532,-2931,-1703,-2068,-4642,-1673,-2313,-1814,-3707,-2865,-1977,-2016,-1324,-4359,-2217,-2443,-4327,-3342,-2517,-2356,-2977,-4243,-3653,-2777,-7758,-2718,-2742,-2615,-5262,-3911,-3184,-4046,-5441,-3868,-2929,-2322,-5440,-2435,-2621,-2212,-3364,-4508,-2955,-1690,-3248,-2362,-2596,-1607,-3198,-3271,-1919,-1996,null,-9234,-10442,-10565,-10343,-12542,-13650,-15833,-16403,-14560,-12708,-12517,-9813,-10384]
[null,"Provisões",{"$f":"C40+C39","v":-2446},{"$f":"D40+D39","v":4},20,{"$f":"F40+F39","v":-27},-18,-5,-289,148,0,-10,-209,-110,-15,-39,-397,82,936,-1,-417,0,0,1805,-1603,29,-130,0,204,-14,14,-138,-97,-60,-30,-102,-2,134,16,69,80,-572,82,-503,-2184,-6,-85,-90,-1463,-67,-119,97,-777,-96,-468,-76,-421,-662,-59,533,null,-151,-373,620,1388,-1704,66,-289,217,-913,-2365,-1552,-1417,-609]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1,0,0,-5,6,0,0,0,-1,4,-4,null,0,0,0,0,0,0,0,0,0,0,-1,1,-1]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-2446,4,20,-27,-18,-5,-289,148,0,-10,-209,-110,-15,-39,null,null,0,0,0,0,0,1805,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-66,0,0,-772,-97,-468,-76,-421,-661,-63,537,null,-151,-373,0,1805,0,0,0,0,0,0,-66,-1413,-608]
[null,"Outros",{"$f":"C42+C43","v":-14},-938,-529,-387,-272,-551,{"$f":"I42+I43","v":-655},-338,-360,-361,-214,-486,-357,-544,-556,-518,-398,-288,-434,-541,-1,-1868,-408,-545,-502,-582,-302,-490,-494,-673,-918,-476,-439,-533,-697,-532,-483,-604,-926,-784,-428,-551,-580,-721,-607,-551,-669,3013,-506,-518,-895,-730,-435,-518,-1931.62979,-660,-799,-716,null,-1714,-1601,-1760,-2844,-2037,-1959,-2366,-2316,-2689,-2459,1320,-2578,-4106.62979]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",278,-490,63,-102,-114,-65,-66,-25,-41,-14,112,-27,-39,-41,-26,-30,0,-3,-107,-90,-129,-72,-99,-113,-92,-97,-104,-93,-103,-96,-287,-44,-44,-40,-89,-88,-93,-72,-160,-168,-51,-99,-173,-131,-119,-104,-103,-125,-107,-127,-94,-92,-83,-95,-101,0,0,0,null,-146,5,-59,-398,-401,-396,-415,-342,-478,-527,-462,-364,-101]
[null,"Outras",-292,-448,-592,-285,-158,-486,-589,-313,-319,-347,-326,-459,-318,-503,-530,-488,-390,-285,-327,-451,-181,-1796,-309,-432,-410,-485,-198,-397,-391,-577,-631,-432,-395,-493,-608,-444,-390,-532,-766,-616,-377,-452,-407,-590,-488,-447,-566,3138,-399,-391,-801,-638,-352,-423,-1830.62979,0,0,0,null,-1568,-1606,-1693,-2755,-1636,-1563,-1951,-1974,-2211,-1932,1782,-2214,-1830.62979]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,95,-95,19,0,70,-12,0,0,-1748,-29,0,0,-1903,15,0,0,31,0,17,0,0,80,0,0,43,37,-12328,0,-12,-168,0,0,-343,0,0,0,-1,570,-1157,595,17,null,null,null,null,null,0,null,0,0,0,0,null,19,58,-1777,-1888,48,80,-12248,-180,-343,7,17,0,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C50","v":36752},{"$f":"D7+D10+D33-D50","v":41073},50387,{"$f":"F7+F10+F33-F50","v":45926},46864,47515,23436,24409,24548,24190,26338,29771,29000,29249,36738,39229,40765,40457,26572,27551,30228,29859,34028,36290,37400,37566,62721,61090,61903,61853,42151,48350,33572,46304,40949,42882,43972,42930,37828,39936,42315,42926,50126,56746,56926,57297,40882,45366,43031,44831,39559,41836,41088,42391,59629.033210000001,41404,42911,43981,null,96583,114358,157189,114210,145284,247567,170377,170733,163005,221095,174110,164874,187925.03320999999]
[null,"Margem EBITDA",{"$f":"C48/C7","v":0.7522669122914748},{"$f":"D48/D7","v":0.8402651336920276},0.908954793087275,{"$f":"F48/F7","v":0.82809231878831591},0.85100510268935337,0.86361075264908482,0.73301638934067304,0.76702385067404077,0.77784467188440698,0.76881515382659549,0.72236087874715449,0.81477325597306982,0.76988425188488907,0.80758186537081011,0.78044739022369514,0.83515711487694799,0.87058195408435668,0.85744865735540343,0.73484513274336283,0.76183497400730005,0.83597444619596784,0.82018953440461473,0.77035225934981433,0.82195193766845598,0.84561816044134941,0.84914104882459296,0.89854304256264061,0.87555358089805513,0.88860657737967075,0.88983038655752322,0.78290830067423245,0.88209001514239327,0.62848905779059105,0.86745723973847388,0.79747994079613616,0.83571094480823205,0.85902946002969449,0.83711951328900414,0.76931524679180818,0.81410661502395265,0.86244496983531715,0.87375834554632792,0.7961057112000508,0.89182605415769534,0.89475338719310926,0.90103789904072973,0.8144311413032651,0.90503930096157681,0.86039629696278963,0.89631525281404323,0.82936391462954417,0.87499215694476395,0.86481025446738646,0.89285563840094362,0.87789163037557238,0.84477270872439403,0.87833384505168355,0.89914952774256862,null,3.0467000657257164,3.1146002519759235,3.343635116540403,3.1528440873512458,3.2870634062842123,3.5525335873978894,3.1609446133456909,3.3293398589230669,3.3196251771974064,3.4837230515915847,3.476181992041675,3.4620219644426382,3.5001477118942188]
[null,"Depreciação e amortização",{"$f":"SUM(C51:C53)","v":-10045},{"$f":"SUM(D51:D53)","v":-10029},-11806,{"$f":"SUM(F51:F53)","v":-9779},-9871,-9740,-9757,-9834,-9986,-9720,-9725,-9789,-9774,-9782,-3688,-9721,-13937,-13447,-13292,-15565,-12209,-12182,-14763,-12189,-12152,-12072,-12466,-12066,-10160,-9393,-9389,-9398,-9827,-9222,-9222,-9206,-9203,-9219,-9249,-9256,-9268,-9267,-9297,-9137,-8797,-8800,-8519,-8597,-8909,-8904,-8631,-9096.1294400000006,-9072.8705599999994,-9048,-8997,-8823,-8788,-8790,null,-39297,-39070,-40793,-53248,-51176,-44085,-37836,-36850,-37040,-36031,-34929,-35848,-35398]
["Depreciação - Imobilizado em serviço","Depreciação",-8806,-8810,-8813,-8816,-8854,-8802,-8814,-8867,-8967,-8759,-8758,-8780,-8763,-8770,-7321,-8835,0,-12540,-12574,-14839,-11492,-11464,-14013,-11468,-11446,-11366,-11380,-11697,-9808,-9052,-9047,-9056,-9335,-9027,-9027,-9008,-9002,-9024,-9054,-9062,-9066,-9067,-9067,-8907,-8570,-8572,-8297,-8380,-8696,-8691,-8418,-8462.1294400000006,-9072.8705599999994,-9048,0,0,0,0,null,-35407,-35071,-28696,-50369,-48293,-41937,-36465,-36061,-36249,-35116,-34064,-35001,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-47,-44,-39,-42,-46,-57,-51,-69,-99,-80,-91,-93,-97,-98,161,-186,-187,-189,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-299,-379,-401,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-1192,-1175,-2954,-921,-971,-881,-892,-898,-920,-881,-876,-916,-914,-914,3472,-700,-715,-718,-718,-726,-717,-718,-750,-721,-706,-706,-1086,-369,-352,-341,-342,-342,-492,-195,-195,-198,-201,-195,-195,-194,-202,-200,-230,-230,-227,-228,-222,-217,-213,-213,-213,-634,0,0,0,0,0,0,null,-3591,-3620,1339,-2879,-2883,-2148,-1371,-789,-791,-915,-865,-847,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":26707},{"$f":"D7+D10+D33","v":31044},38581,{"$f":"F7+F10+F33","v":36147},36993,37775,13679,14575,14562,14470,16613,19982,19226,19467,33050,29508,26828,27010,13280,11986,18019,17677,19265,24101,25248,25494,50255,49024,51743,52460,32762,38952,23745,37082,31727,33676,34769,33711,28579,30680,33047,33659,40829,47609,48129,48497,32363,36769,34122,35927,30928,32739.870559999999,32015.129440000001,33343,50632.033210000001,32581,34123,35191,null,57286,75288,116396,60962,94108,203482,132541,133883,125965,185064,139181,129026,152527.03320999999]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C57+C58","v":4218},{"$f":"D57+D58","v":-9887},-5137,{"$f":"F57+F58","v":4108},-872,-6112,-4329,-2997,-8779,-8908,-10254,-16000,-4550,-3630,-12164,-2092,-3466,-6980,-4005,-4447,-5634,-5059,-10160,-1952,29,-18315,-28814,-22114,-2639,-10120,-26964,-1892,-2785,-12203,-9558,-387,-823,-11270,-9955,-10018,-5943,-7087,-3434,-12261,-10088,-4519,110,-5547,-7043,-11537,-4459,-8057,-9491,-9349,-2965.1549451357751,-6838,-6949,-6947,null,-25013,-34434,-24702,-19145,-30398,-63687,-43844,-22038,-33003,-30302,-24017,-31356,-23699.154945135775]
[null,"Receitas financeiras",9363,8064,7355,6631,5476,3185,2175,1331,961,479,413,456,572,837,804,858,692,444,523,277,-436,1252,-1019,898,3120,1192,1798,2383,2126,2297,2449,2187,1458,2290,1502,1736,1514,772,848,1085,605,73,815,804,279,57,5152,727,285,91,5437,1110,437,75,5347,0,0,0,null,4946,2278,2798,1616,4191,8604,8384,5524,2611,1955,6255,7059,5347]
[null,"Despesas financeiras",-5145,-17951,-12492,-2523,-6348,-9297,-6504,-4328,-9740,-9387,-10667,-16456,-5122,-4467,-12968,-2950,-4158,-7424,-4528,-4724,-5198,-6311,-9141,-2850,-3091,-19507,-30612,-24497,-4765,-12417,-29413,-4079,-4243,-14493,-11060,-2123,-2337,-12042,-10803,-11103,-6548,-7160,-4249,-13065,-10367,-4576,-5042,-6274,-7328,-11628,-9896,-9167,-9928,-9424,-8312.1549451357751,0,0,0,null,-29959,-36712,-27500,-20761,-34589,-72291,-52228,-27562,-35614,-32257,-30272,-38415,-8312.1549451357751]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LAIR",{"$f":"C54+C56","v":30925},{"$f":"D54+D56","v":21157},33444,{"$f":"F54+F56","v":40255},36121,31663,9350,11578,5783,5562,6359,3982,14676,15837,20886,27416,23362,20030,9275,7539,12385,12618,9105,22149,25277,7179,21441,26910,49104,42340,5798,37060,20960,24879,22169,33289,33946,22441,18624,20662,27104,26572,37395,35348,38041,43978,32473,31222,27079,24390,26469,24682.870559999999,22524.129440000001,23994,47666.878264864223,25743,27174,28244,null,32273,40854,91694,41817,63710,139795,88697,111845,92962,154762,115164,97670,128827.87826486422]
[null,"IR e Contribuição social",{"$f":"C62+C63","v":-10529},{"$f":"D62+D63","v":-11779},6183,{"$f":"F62+F63","v":-13641},-12277,-11392,3890,-3827,-2904,-1856,7651,-3714,-4995,-5354,5020,-9287,-7940,-7412,6518,-2524,-2575,-5318,10280,-7533,-8600,-7872,-5028,-8777,-16736,-13855,13265,-12609,-11358,-8456,10904,-11267,-11280,-7670,12008,-7037,-9208,-8524,-15874,-15041,-14568,-15157,-4668,-10609,-7386,-8214,-5369,-8410,-7781,-7790,-2207.3021929997808,-8664,-9328,-9501,null,-4697,-6412,-19619,-3899,-13725,-44396,-19158,-19313,-12761,-60640,-30877,-29350,-29700.302192999781]
[null,"Imposto de renda e contribuição social correntes",-11285,-12278,7451,-13707,-13755,-13239,2252,-4737,-4762,-4571,5076,-6529,-6366,-6499,6289,-9936,-8589,-8655,5843,-3658,-3797,-5489,9022,-5858,-4359,-8611,-7719,-9136,-12567,-17782,10874,-13405,-5171,-12955,8202,-5134,-11621,-11280,12957,-4750,-11059,-11266,8369,-16231,-14614,-15219,-4948,-10127,-9174,-9494,-5712,-8740,-8146,-7898,-2378.7258714000018,0,0,0,null,-11818,-14318,-20891,-7101,-9806,-47204,-20657,-19833,-14118,-37695,-33743,-30496,-2378.7258714000018]
[null,"Imposto de renda e contribuição social diferidos",756,499,-1268,66,1478,1847,1638,910,1858,2715,2575,2815,1371,1145,-1269,649,649,1243,675,1134,1222,171,1258,-1675,-4241,739,2691,359,-4169,3927,2391,796,-6187,4499,2702,-6133,341,3610,-949,-2287,1851,2742,-24243,1190,46,62,280,-482,1788,1280,343,330,365,108,171.42367840022109,0,0,0,null,7121,7906,1272,3202,-3919,2808,1499,520,1357,-22945,2866,1146,171.42367840022109]
[null,"Lucro líquido antes de minoritários",{"$f":"C60+C61","v":20396},{"$f":"D60+D61","v":9378},39627,{"$f":"F60+F61","v":26614},23844,20271,13240,7751,2879,3706,14010,268,9681,10483,25906,18129,15422,12618,15793,5015,9810,7300,19385,14616,16677,-693,16413,18133,32368,28485,19063,24451,9602,16423,33073,22022,22666,14771,30632,13625,17896,18048,21521,20307,23473,28821,27805,20613,19693,16176,21100,16272.870559999999,14743.129440000001,16204,45459.576071864445,17079,17846,18743,null,27576,34442,72075,37918,49985,95399,69539,92532,80201,94122,84287,68320,99127.576071864445]
[null,"Reversão dos juros sobre capital próprio",null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C64","v":20396},{"$f":"D64","v":9378},39627,{"$f":"F64","v":26614},23844,20271,13240,7751,2879,3706,14010,268,9681,10483,25906,18129,15422,12618,15793,5015,9810,7300,19385,14616,16677,-693,16413,18133,32368,28485,19063,24451,9602,16423,33073,22022,22666,14771,30632,13625,17896,18048,21521,20307,23473,28821,27805,20613,19693,16176,21100,16272.870559999999,14743.129440000001,16204,45459.576071864445,17079,17846,18743,null,27576,34442,72075,37918,49985,95399,69539,92532,80201,94122,84287,68320,99127.576071864445]

{"sheet":"Investco EN","index":17,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Investco"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"Investco!C7","v":48855},{"$f":"Investco!D7","v":48881},{"$f":"Investco!E7","v":55434},{"$f":"Investco!F7","v":55460},{"$f":"Investco!G7","v":55069},{"$f":"Investco!H7","v":55019},{"$f":"Investco!I7","v":31972},{"$f":"Investco!J7","v":31823},{"$f":"Investco!K7","v":31559},{"$f":"Investco!L7","v":31464},{"$f":"Investco!M7","v":36461},{"$f":"Investco!N7","v":36539},37668,36218,47073,46972,46825,47183,36160,36164,36159,36405,44172,44151,44228,44240,69803,69773,69663,69511,53839,54813,53417,53379,51348,51312,51188,51283,49171,49055,49064,49128,62964,63629,63622,63590,50197,50126,50013,50017,47698,47813,47511,47478,67923,49012,48855,48914,null,126818,{"$f":"Investco!BK7","v":146886},188053,144888,176791,278750,215448,205131,196418,253805,200353,190500,214704]
[null,"Infrastructure revenue",{"$f":"Investco!C8","v":0},{"$f":"Investco!D8","v":0},{"$f":"Investco!E8","v":0},{"$f":"Investco!F8","v":0},{"$f":"Investco!G8","v":0},{"$f":"Investco!H8","v":0},{"$f":"Investco!I8","v":0},{"$f":"Investco!J8","v":0},{"$f":"Investco!K8","v":0},{"$f":"Investco!L8","v":0},{"$f":"Investco!M8","v":0},{"$f":"Investco!N8","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"Investco!C9","v":0},{"$f":"Investco!D9","v":0},{"$f":"Investco!E9","v":0},{"$f":"Investco!F9","v":0},{"$f":"Investco!G9","v":0},{"$f":"Investco!H9","v":0},{"$f":"Investco!I9","v":0},{"$f":"Investco!J9","v":0},{"$f":"Investco!K9","v":0},{"$f":"Investco!L9","v":0},{"$f":"Investco!M9","v":0},{"$f":"Investco!N9","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK9","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"Investco!C10","v":-210},{"$f":"Investco!D10","v":-233},{"$f":"Investco!E10","v":3009},{"$f":"Investco!F10","v":-216},{"$f":"Investco!G10","v":-191},{"$f":"Investco!H10","v":-212},{"$f":"Investco!I10","v":-113},{"$f":"Investco!J10","v":-43},{"$f":"Investco!K10","v":151},{"$f":"Investco!L10","v":-78},{"$f":"Investco!M10","v":186},{"$f":"Investco!N10","v":-221},-1457,-327,-27,-541,-480,-466,-465,-543,-42,-389,-218,-336,-147,-454,-302,-347,441,-1237,303,-351,-1141,-968,-1081,-1278,-604,-515,-417,-338,-520,-445,-536,-423,-403,-442,-453,-412,-383,-432,-394,-382,-364,-386,-396.33699999999999,-709,-758,-704,null,-83,{"$f":"Investco!BK10","v":-1819},-1514,-1439,-1155,-1445,-2157,-3478,-1720,-1804,-1680,-1526,-2567.337]
[null,"Energy purchased to resell",{"$f":"Investco!C11","v":7},{"$f":"Investco!D11","v":-21},{"$f":"Investco!E11","v":-44},{"$f":"Investco!F11","v":0},{"$f":"Investco!G11","v":0},{"$f":"Investco!H11","v":-20},{"$f":"Investco!I11","v":77},{"$f":"Investco!J11","v":149},{"$f":"Investco!K11","v":320},{"$f":"Investco!L11","v":93},{"$f":"Investco!M11","v":356},{"$f":"Investco!N11","v":-50},-1292,-162,136,-101,-49,-37,-56,-130,366,18,194,70,253,-52,82,36,809,-868,651,-5,-789,-614,-668,-888,-191,-75,-20,51,-108,-13,-109,-32,0,-1,-49,-36,-12,-32,-40,-51,-10,-11,-40,-43,-3,-8,null,639,{"$f":"Investco!BK11","v":-1148},-51,198,465,59,-757,-1822,-90,-142,-129,-112,-94]
[null,"Itaipu - Foreign Exchange",{"$f":"Investco!C12","v":0},{"$f":"Investco!D12","v":0},{"$f":"Investco!E12","v":0},{"$f":"Investco!F12","v":0},{"$f":"Investco!G12","v":0},{"$f":"Investco!H12","v":0},{"$f":"Investco!I12","v":0},{"$f":"Investco!J12","v":0},{"$f":"Investco!K12","v":0},{"$f":"Investco!L12","v":0},{"$f":"Investco!M12","v":0},{"$f":"Investco!N12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"National Currency",{"$f":"Investco!C13","v":0},{"$f":"Investco!D13","v":0},{"$f":"Investco!E13","v":0},{"$f":"Investco!F13","v":0},{"$f":"Investco!G13","v":0},{"$f":"Investco!H13","v":0},{"$f":"Investco!I13","v":0},{"$f":"Investco!J13","v":0},{"$f":"Investco!K13","v":0},{"$f":"Investco!L13","v":0},{"$f":"Investco!M13","v":0},{"$f":"Investco!N13","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,0,-10,-11,-40,-43,-3,-8,null,0,{"$f":"Investco!BK13","v":0},0,0,0,0,0,0,0,0,0,-61,-94]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Investco!C14","v":0},{"$f":"Investco!D14","v":0},{"$f":"Investco!E14","v":0},{"$f":"Investco!F14","v":0},{"$f":"Investco!G14","v":0},{"$f":"Investco!H14","v":0},{"$f":"Investco!I14","v":0},{"$f":"Investco!J14","v":0},{"$f":"Investco!K14","v":0},{"$f":"Investco!L14","v":0},{"$f":"Investco!M14","v":0},{"$f":"Investco!N14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK14","v":0},0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Auction",{"$f":"Investco!C15","v":0},{"$f":"Investco!D15","v":0},{"$f":"Investco!E15","v":0},{"$f":"Investco!F15","v":0},{"$f":"Investco!G15","v":0},{"$f":"Investco!H15","v":0},{"$f":"Investco!I15","v":0},{"$f":"Investco!J15","v":0},{"$f":"Investco!K15","v":0},{"$f":"Investco!L15","v":0},{"$f":"Investco!M15","v":0},{"$f":"Investco!N15","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"Investco!C16","v":0},{"$f":"Investco!D16","v":0},{"$f":"Investco!E16","v":0},{"$f":"Investco!F16","v":0},{"$f":"Investco!G16","v":0},{"$f":"Investco!H16","v":0},{"$f":"Investco!I16","v":0},{"$f":"Investco!J16","v":0},{"$f":"Investco!K16","v":0},{"$f":"Investco!L16","v":0},{"$f":"Investco!M16","v":0},{"$f":"Investco!N16","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"Investco!C17","v":0},{"$f":"Investco!D17","v":0},{"$f":"Investco!E17","v":0},{"$f":"Investco!F17","v":0},{"$f":"Investco!G17","v":0},{"$f":"Investco!H17","v":0},{"$f":"Investco!I17","v":0},{"$f":"Investco!J17","v":0},{"$f":"Investco!K17","v":0},{"$f":"Investco!L17","v":0},{"$f":"Investco!M17","v":0},{"$f":"Investco!N17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"Investco!C18","v":0},{"$f":"Investco!D18","v":0},{"$f":"Investco!E18","v":0},{"$f":"Investco!F18","v":0},{"$f":"Investco!G18","v":0},{"$f":"Investco!H18","v":0},{"$f":"Investco!I18","v":0},{"$f":"Investco!J18","v":0},{"$f":"Investco!K18","v":0},{"$f":"Investco!L18","v":0},{"$f":"Investco!M18","v":0},{"$f":"Investco!N18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,-43,-3,-8,null,0,{"$f":"Investco!BK18","v":0},0,0,0,0,0,0,0,0,0,0,-94]
[null,"Other suppliers",{"$f":"Investco!C19","v":0},{"$f":"Investco!D19","v":0},{"$f":"Investco!E19","v":0},{"$f":"Investco!F19","v":0},{"$f":"Investco!G19","v":0},{"$f":"Investco!H19","v":0},{"$f":"Investco!I19","v":0},{"$f":"Investco!J19","v":0},{"$f":"Investco!K19","v":0},{"$f":"Investco!L19","v":0},{"$f":"Investco!M19","v":0},{"$f":"Investco!N19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"Investco!C20","v":0},{"$f":"Investco!D20","v":0},{"$f":"Investco!E20","v":0},{"$f":"Investco!F20","v":0},{"$f":"Investco!G20","v":0},{"$f":"Investco!H20","v":0},{"$f":"Investco!I20","v":0},{"$f":"Investco!J20","v":0},{"$f":"Investco!K20","v":0},{"$f":"Investco!L20","v":0},{"$f":"Investco!M20","v":0},{"$f":"Investco!N20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"Investco!C21","v":-216},{"$f":"Investco!D21","v":-211},{"$f":"Investco!E21","v":-215},{"$f":"Investco!F21","v":-215},{"$f":"Investco!G21","v":-190},{"$f":"Investco!H21","v":-191},{"$f":"Investco!I21","v":-189},{"$f":"Investco!J21","v":-191},{"$f":"Investco!K21","v":-168},{"$f":"Investco!L21","v":-170},{"$f":"Investco!M21","v":-169},{"$f":"Investco!N21","v":-169},-164,-164,-162,-439,-430,-428,-409,-411,-407,-406,-407,-406,-400,-402,-384,-383,-368,-369,-348,-346,-352,-354,-345,-344,-348,-343,-338,-352,-346,-354,-353,-347,-343,-343,-335,-335,-313,-314,-295,-296,-304,-305,-340,-339,-382,-320,null,-718,{"$f":"Investco!BK21","v":-666},-1459,-1633,-1615,-1504,-1400,-1380,-1390,-1386,-1297,-1200,-1381]
[null,"Others",{"$f":"Investco!C22","v":-1},{"$f":"Investco!D22","v":-1},{"$f":"Investco!E22","v":-1},{"$f":"Investco!F22","v":-1},{"$f":"Investco!G22","v":-1},{"$f":"Investco!H22","v":-1},{"$f":"Investco!I22","v":-1},{"$f":"Investco!J22","v":-1},{"$f":"Investco!K22","v":-1},{"$f":"Investco!L22","v":-1},{"$f":"Investco!M22","v":-1},{"$f":"Investco!N22","v":-2},-1,-1,-1,-1,-1,-1,0,-2,-1,-1,-5,0,0,0,0,0,0,0,0,0,0,0,-68,-46,-65,-97,-59,-37,-66,-78,-74,-44,-60,-98,-69,-41,-58,-86,-59,-35,-50,-70,-16.336999999999989,-327,-373,-376,null,-4,{"$f":"Investco!BK22","v":-5},-4,-4,-5,0,0,-276,-240,-276,-254,-214,-1092.337]
[null,"Efficiency Energy Program",{"$f":"Investco!C23","v":0},{"$f":"Investco!D23","v":0},{"$f":"Investco!E23","v":0},{"$f":"Investco!F23","v":0},{"$f":"Investco!G23","v":0},{"$f":"Investco!H23","v":0},{"$f":"Investco!I23","v":0},{"$f":"Investco!J23","v":0},{"$f":"Investco!K23","v":0},{"$f":"Investco!L23","v":0},{"$f":"Investco!M23","v":0},{"$f":"Investco!N23","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK23","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"Investco!C24","v":0},{"$f":"Investco!D24","v":0},{"$f":"Investco!E24","v":0},{"$f":"Investco!F24","v":0},{"$f":"Investco!G24","v":0},{"$f":"Investco!H24","v":0},{"$f":"Investco!I24","v":0},{"$f":"Investco!J24","v":0},{"$f":"Investco!K24","v":0},{"$f":"Investco!L24","v":0},{"$f":"Investco!M24","v":0},{"$f":"Investco!N24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,null,0,{"$f":"Investco!BK24","v":0},0,0,0,0,0,0,0,0,0,0,35]
[null,"Inspection fee",{"$f":"Investco!C25","v":0},{"$f":"Investco!D25","v":0},{"$f":"Investco!E25","v":0},{"$f":"Investco!F25","v":0},{"$f":"Investco!G25","v":0},{"$f":"Investco!H25","v":0},{"$f":"Investco!I25","v":0},{"$f":"Investco!J25","v":0},{"$f":"Investco!K25","v":0},{"$f":"Investco!L25","v":0},{"$f":"Investco!M25","v":0},{"$f":"Investco!N25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4,0,0,-4,0,-4,-4,-4,0,0,0,null,0,{"$f":"Investco!BK25","v":0},0,0,0,0,0,0,0,0,-4,-12,-4]
[null,"Granting rights",{"$f":"Investco!C26","v":0},{"$f":"Investco!D26","v":0},{"$f":"Investco!E26","v":0},{"$f":"Investco!F26","v":0},{"$f":"Investco!G26","v":0},{"$f":"Investco!H26","v":0},{"$f":"Investco!I26","v":0},{"$f":"Investco!J26","v":0},{"$f":"Investco!K26","v":0},{"$f":"Investco!L26","v":0},{"$f":"Investco!M26","v":0},{"$f":"Investco!N26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.33699999999998909,0,0,0,null,0,{"$f":"Investco!BK26","v":0},0,0,0,0,0,0,0,0,0,0,-0.33699999999998909]
[null,"Financial compensations",{"$f":"Investco!C27","v":0},{"$f":"Investco!D27","v":0},{"$f":"Investco!E27","v":0},{"$f":"Investco!F27","v":0},{"$f":"Investco!G27","v":0},{"$f":"Investco!H27","v":0},{"$f":"Investco!I27","v":0},{"$f":"Investco!J27","v":0},{"$f":"Investco!K27","v":0},{"$f":"Investco!L27","v":0},{"$f":"Investco!M27","v":0},{"$f":"Investco!N27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-37,0,0,-65,0,-46,-66,-47,0,0,0,null,0,{"$f":"Investco!BK27","v":0},0,0,0,0,0,0,0,0,-37,-177,-47]
[null,"Others",{"$f":"Investco!C28","v":0},{"$f":"Investco!D28","v":0},{"$f":"Investco!E28","v":0},{"$f":"Investco!F28","v":0},{"$f":"Investco!G28","v":0},{"$f":"Investco!H28","v":0},{"$f":"Investco!I28","v":0},{"$f":"Investco!J28","v":0},{"$f":"Investco!K28","v":0},{"$f":"Investco!L28","v":0},{"$f":"Investco!M28","v":0},{"$f":"Investco!N28","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"Investco!C29","v":0},{"$f":"Investco!D29","v":0},{"$f":"Investco!E29","v":0},{"$f":"Investco!F29","v":0},{"$f":"Investco!G29","v":0},{"$f":"Investco!H29","v":0},{"$f":"Investco!I29","v":0},{"$f":"Investco!J29","v":0},{"$f":"Investco!K29","v":0},{"$f":"Investco!L29","v":0},{"$f":"Investco!M29","v":0},{"$f":"Investco!N29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"GSF",{"$f":"Investco!C30","v":0},{"$f":"Investco!D30","v":0},{"$f":"Investco!E30","v":3269}]
[null,"Reimbursement for downtime",{"$f":"Investco!C31","v":0},{"$f":"Investco!D31","v":0},{"$f":"Investco!E31","v":0},{"$f":"Investco!F31","v":0},{"$f":"Investco!G31","v":0},{"$f":"Investco!H31","v":0},{"$f":"Investco!I31","v":0},{"$f":"Investco!J31","v":0},{"$f":"Investco!K31","v":0},{"$f":"Investco!L31","v":0},{"$f":"Investco!M31","v":0},{"$f":"Investco!N31","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK31","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"Investco!C32","v":48645},{"$f":"Investco!D32","v":48648},{"$f":"Investco!E32","v":58443},{"$f":"Investco!F32","v":55244},{"$f":"Investco!G32","v":54878},{"$f":"Investco!H32","v":54807},{"$f":"Investco!I32","v":31859},{"$f":"Investco!J32","v":31780},{"$f":"Investco!K32","v":31710},{"$f":"Investco!L32","v":31386},{"$f":"Investco!M32","v":36647},{"$f":"Investco!N32","v":36318},36211,35891,47046,46431,46345,46717,35695,35621,36117,36016,43954,43815,44081,43786,69501,69426,70104,68274,54142,54462,52276,52411,50267,50034,50584,50768,48754,48717,48544,48683,62428,63206,63219,63148,49744,49714,49630,49585,47304,47431,47147,47092,67526.663,48303,48097,48210,null,126735,{"$f":"Investco!BK32","v":145067},186539,143449,175636,277305,213291,201653,194698,252001,198673,188974,212136.663]
[null,"Manageable expenditures",{"$f":"Investco!C33","v":-21938},{"$f":"Investco!D33","v":-17604},{"$f":"Investco!E33","v":-19862},{"$f":"Investco!F33","v":-19097},{"$f":"Investco!G33","v":-17885},{"$f":"Investco!H33","v":-17032},{"$f":"Investco!I33","v":-18180},{"$f":"Investco!J33","v":-17205},{"$f":"Investco!K33","v":-17148},{"$f":"Investco!L33","v":-16916},{"$f":"Investco!M33","v":-20034},{"$f":"Investco!N33","v":-16336},-16985,-16424,-13996,-16923,-19517,-19707,-22415,-23635,-18098,-18339,-24689,-19714,-18833,-18292,-19246,-20402,-18361,-15814,-21380,-15510,-28531,-15329,-18540,-16358,-15815,-17057,-20175,-18037,-15497,-15024,-21599,-15597,-15090,-14651,-17381,-12945,-15508,-13658,-16376,-14691.129440000001,-15131.870559999999,-13749,-16894.629789999999,-15722,-13974,-13019,null,-69449,{"$f":"Investco!BK33","v":-69779},-70143,-82487,-81528,-73823,-80750,-67770,-68733,-66937,-59492,-59948,-59609.629789999999]
[null,"Total PMTO",{"$f":"Investco!C34","v":-11893},{"$f":"Investco!D34","v":-7575},{"$f":"Investco!E34","v":-8056},{"$f":"Investco!F34","v":-9318},{"$f":"Investco!G34","v":-8014},{"$f":"Investco!H34","v":-7292},{"$f":"Investco!I34","v":-8518},{"$f":"Investco!J34","v":-7276},{"$f":"Investco!K34","v":-7181},{"$f":"Investco!L34","v":-7196},{"$f":"Investco!M34","v":-10379},{"$f":"Investco!N34","v":-6535},-7211,-6642,-8560,-7173,-5580,-6260,-7220,-8085,-5889,-6157,-9957,-7525,-6698,-6220,-6780,-8416,-8201,-6421,-12034,-6149,-6376,-6107,-9306,-6984,-6612,-7838,-10583,-8781,-6229,-5757,-12302,-6460,-6293,-5851,-8862,-4348,-6599,-4754,-7745,-5595,-6059,-4701,-7897.62979,-6899,-5186,-4229,null,-30171,{"$f":"Investco!BK34","v":-30767},-27573,-27351,-30400,-29818,-30666,-30740,-31350,-30906,-24563,-24100,-24211.629789999999]
[null,"Personnel",{"$f":"Investco!C35","v":-5120},{"$f":"Investco!D35","v":-4661},{"$f":"Investco!E35","v":-4631},{"$f":"Investco!F35","v":-4254},{"$f":"Investco!G35","v":-5259},{"$f":"Investco!H35","v":-4171},{"$f":"Investco!I35","v":-4757},{"$f":"Investco!J35","v":-3816},{"$f":"Investco!K35","v":-4837},{"$f":"Investco!L35","v":-4482},{"$f":"Investco!M35","v":-4851},{"$f":"Investco!N35","v":-4093},-4325,-4014,-3561,-3597,-3948,-3734,-4752,-2983,-3088,-3489,-3280,-3286,-3284,-3029,-3314,-3333,-3874,-2655,-2955,-2503,-2934,-2697,-3058,-2443,-2765,-3011,-3927,-3315,-2660,-2227,-3829,-3052,-2890,-2810,-3131,-2585,-2855,-2498,-2727,-2102,-2387,-2362,-2154,-2129,-2225,-1893,null,-17892,{"$f":"Investco!BK35","v":-17283},-14840,-14312,-12879,-13176,-11089,-11277,-12129,-12581,-11069,-9578,-8401]
[null,"Material",{"$f":"Investco!C36","v":-350},{"$f":"Investco!D36","v":-241},{"$f":"Investco!E36","v":-198},{"$f":"Investco!F36","v":-287},{"$f":"Investco!G36","v":-286},{"$f":"Investco!H36","v":-246},{"$f":"Investco!I36","v":-285},{"$f":"Investco!J36","v":-339},{"$f":"Investco!K36","v":-281},{"$f":"Investco!L36","v":-275},{"$f":"Investco!M36","v":-463},{"$f":"Investco!N36","v":-173},-201,-231,-339,-275,-193,-221,-293,-202,-274,-162,-339,-381,-265,-253,-391,-336,-194,-178,-306,-392,-231,-160,-287,-232,-196,-246,-369,-242,-294,-154,-269,-246,-90,-188,-235,-201,-164,-145,-98,-311,-173,-138,-193,-177,-184,-157,null,-1180,{"$f":"Investco!BK36","v":-1068},-1028,-931,-1238,-1099,-1089,-961,-1059,-793,-745,-720,-711]
[null,"Third-party services",{"$f":"Investco!C37","v":-3963},{"$f":"Investco!D37","v":-1739},{"$f":"Investco!E37","v":-2718},{"$f":"Investco!F37","v":-4363},{"$f":"Investco!G37","v":-2179},{"$f":"Investco!H37","v":-2319},{"$f":"Investco!I37","v":-2532},{"$f":"Investco!J37","v":-2931},{"$f":"Investco!K37","v":-1703},{"$f":"Investco!L37","v":-2068},{"$f":"Investco!M37","v":-4642},{"$f":"Investco!N37","v":-1673},-2313,-1814,-3707,-2865,-1977,-2016,-1324,-4359,-2217,-2443,-4327,-3342,-2517,-2356,-2977,-4243,-3653,-2777,-7758,-2718,-2742,-2615,-5262,-3911,-3184,-4046,-5441,-3868,-2929,-2322,-5440,-2435,-2621,-2212,-3364,-4508,-2955,-1690,-3248,-2362,-2596,-1607,-3198,-3271,-1919,-1996,null,-9234,{"$f":"Investco!BK37","v":-10442},-10565,-10343,-12542,-13650,-15833,-16403,-14560,-12708,-12517,-9813,-10384]
[null,"Provisions",{"$f":"Investco!C38","v":-2446},{"$f":"Investco!D38","v":4},{"$f":"Investco!E38","v":20},{"$f":"Investco!F38","v":-27},{"$f":"Investco!G38","v":-18},{"$f":"Investco!H38","v":-5},{"$f":"Investco!I38","v":-289},{"$f":"Investco!J38","v":148},{"$f":"Investco!K38","v":0},{"$f":"Investco!L38","v":-10},{"$f":"Investco!M38","v":-209},{"$f":"Investco!N38","v":-110},-15,-39,-397,82,936,-1,-417,0,0,1805,-1603,29,-130,0,204,-14,14,-138,-97,-60,-30,-102,-2,134,16,69,80,-572,82,-503,-2184,-6,-85,-90,-1463,-67,-119,97,-777,-96,-468,-76,-421,-662,-59,533,null,-151,{"$f":"Investco!BK38","v":-373},620,1388,-1704,66,-289,217,-913,-2365,-1552,-1417,-609]
[null,"Provision for doubtful account/net losses",{"$f":"Investco!C39","v":0},{"$f":"Investco!D39","v":0},{"$f":"Investco!E39","v":0},{"$f":"Investco!F39","v":0},{"$f":"Investco!G39","v":0},{"$f":"Investco!H39","v":0},{"$f":"Investco!I39","v":0},{"$f":"Investco!J39","v":0},{"$f":"Investco!K39","v":0},{"$f":"Investco!L39","v":0},{"$f":"Investco!M39","v":0},{"$f":"Investco!N39","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1,0,0,-5,6,0,0,0,-1,4,-4,null,0,{"$f":"Investco!BK39","v":0},0,0,0,0,0,0,0,0,-1,1,-1]
[null,"Provision for contingencies",{"$f":"Investco!C40","v":-2446},{"$f":"Investco!D40","v":4},{"$f":"Investco!E40","v":20},{"$f":"Investco!F40","v":-27},{"$f":"Investco!G40","v":-18},{"$f":"Investco!H40","v":-5},{"$f":"Investco!I40","v":-289},{"$f":"Investco!J40","v":148},{"$f":"Investco!K40","v":0},{"$f":"Investco!L40","v":-10},{"$f":"Investco!M40","v":-209},{"$f":"Investco!N40","v":-110},-15,-39,null,0,0,0,0,0,0,1805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-66,0,0,-772,-97,-468,-76,-421,-661,-63,537,null,-151,{"$f":"Investco!BK40","v":-373},0,1805,0,0,0,0,0,0,-66,-1413,-608]
[null,"Other",{"$f":"Investco!C41","v":-14},{"$f":"Investco!D41","v":-938},{"$f":"Investco!E41","v":-529},{"$f":"Investco!F41","v":-387},{"$f":"Investco!G41","v":-272},{"$f":"Investco!H41","v":-551},{"$f":"Investco!I41","v":-655},{"$f":"Investco!J41","v":-338},{"$f":"Investco!K41","v":-360},{"$f":"Investco!L41","v":-361},{"$f":"Investco!M41","v":-214},{"$f":"Investco!N41","v":-486},-357,-544,-556,-518,-398,-288,-434,-541,-1,-1868,-408,-545,-502,-582,-302,-490,-494,-673,-918,-476,-439,-533,-697,-532,-483,-604,-926,-784,-428,-551,-580,-721,-607,-551,-669,3013,-506,-518,-895,-730,-435,-518,-1931.62979,-660,-799,-716,null,-1714,{"$f":"Investco!BK41","v":-1601},-1760,-2844,-2037,-1959,-2366,-2316,-2689,-2459,1320,-2578,-4106.62979]
[null,"Rent and leasing",{"$f":"Investco!C42","v":278},{"$f":"Investco!D42","v":-490},{"$f":"Investco!E42","v":63},{"$f":"Investco!F42","v":-102},{"$f":"Investco!G42","v":-114},{"$f":"Investco!H42","v":-65},{"$f":"Investco!I42","v":-66},{"$f":"Investco!J42","v":-25},{"$f":"Investco!K42","v":-41},{"$f":"Investco!L42","v":-14},{"$f":"Investco!M42","v":112},{"$f":"Investco!N42","v":-27},-39,-41,-26,-30,0,-3,-107,-90,-129,-72,-99,-113,-92,-97,-104,-93,-103,-96,-287,-44,-44,-40,-89,-88,-93,-72,-160,-168,-51,-99,-173,-131,-119,-104,-103,-125,-107,-127,-94,-92,-83,-95,-101,0,0,0,null,-146,{"$f":"Investco!BK42","v":5},-59,-398,-401,-396,-415,-342,-478,-527,-462,-364,-101]
[null,"Others",{"$f":"Investco!C43","v":-292},{"$f":"Investco!D43","v":-448},{"$f":"Investco!E43","v":-592},{"$f":"Investco!F43","v":-285},{"$f":"Investco!G43","v":-158},{"$f":"Investco!H43","v":-486},{"$f":"Investco!I43","v":-589},{"$f":"Investco!J43","v":-313},{"$f":"Investco!K43","v":-319},{"$f":"Investco!L43","v":-347},{"$f":"Investco!M43","v":-326},{"$f":"Investco!N43","v":-459},-318,-503,-530,-488,-390,-285,-327,-451,-181,-1796,-309,-432,-410,-485,-198,-397,-391,-577,-631,-432,-395,-493,-608,-444,-390,-532,-766,-616,-377,-452,-407,-590,-488,-447,-566,3138,-399,-391,-801,-638,-352,-423,-1830.62979,0,0,0,null,-1568,{"$f":"Investco!BK43","v":-1606},-1693,-2755,-1636,-1563,-1951,-1974,-2211,-1932,1782,-2214,-1830.62979]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Investco!C44","v":0},{"$f":"Investco!D44","v":0},{"$f":"Investco!E44","v":0},{"$f":"Investco!F44","v":0},{"$f":"Investco!G44","v":0},{"$f":"Investco!H44","v":0},{"$f":"Investco!I44","v":95},{"$f":"Investco!J44","v":-95},{"$f":"Investco!K44","v":19},{"$f":"Investco!L44","v":0},{"$f":"Investco!M44","v":70},{"$f":"Investco!N44","v":-12},0,0,-1748,-29,0,0,-1903,15,0,0,31,0,17,0,0,80,0,0,43,37,-12328,0,-12,-168,0,0,-343,0,0,0,-1,570,-1157,595,17,0,0,0,0,0,0,0,0,0,0,0,null,19,{"$f":"Investco!BK44","v":58},-1777,-1888,48,80,-12248,-180,-343,7,17,0,0]
[null,"Value of Indemnified financial asset",{"$f":"Investco!C45","v":0},{"$f":"Investco!D45","v":0},{"$f":"Investco!E45","v":0},{"$f":"Investco!F45","v":0},{"$f":"Investco!G45","v":0},{"$f":"Investco!H45","v":0},{"$f":"Investco!I45","v":0},{"$f":"Investco!J45","v":0},{"$f":"Investco!K45","v":0},{"$f":"Investco!L45","v":0},{"$f":"Investco!M45","v":0},{"$f":"Investco!N45","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK45","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"Investco!C46","v":0},{"$f":"Investco!D46","v":0},{"$f":"Investco!E46","v":0},{"$f":"Investco!F46","v":0},{"$f":"Investco!G46","v":0},{"$f":"Investco!H46","v":0},{"$f":"Investco!I46","v":0},{"$f":"Investco!J46","v":0},{"$f":"Investco!K46","v":0},{"$f":"Investco!L46","v":0},{"$f":"Investco!M46","v":0},{"$f":"Investco!N46","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK46","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"Investco!C47","v":0},{"$f":"Investco!D47","v":0},{"$f":"Investco!E47","v":0},{"$f":"Investco!F47","v":0},{"$f":"Investco!G47","v":0},{"$f":"Investco!H47","v":0},{"$f":"Investco!I47","v":0},{"$f":"Investco!J47","v":0},{"$f":"Investco!K47","v":0},{"$f":"Investco!L47","v":0},{"$f":"Investco!M47","v":0},{"$f":"Investco!N47","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK47","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"Investco!C48","v":36752},{"$f":"Investco!D48","v":41073},{"$f":"Investco!E48","v":50387},{"$f":"Investco!F48","v":45926},{"$f":"Investco!G48","v":46864},{"$f":"Investco!H48","v":47515},{"$f":"Investco!I48","v":23436},{"$f":"Investco!J48","v":24409},{"$f":"Investco!K48","v":24548},{"$f":"Investco!L48","v":24190},{"$f":"Investco!M48","v":26338},{"$f":"Investco!N48","v":29771},29000,29249,36738,39229,40765,40457,26572,27551,30228,29859,34028,36290,37400,37566,62721,61090,61903,61853,42151,48350,33572,46304,40949,42882,43972,42930,37828,39936,42315,42926,50126,56746,56926,57297,40882,45366,43031,44831,39559,41836,41088,42391,59629.033210000001,41404,42911,43981,null,96583,{"$f":"Investco!BK48","v":114358},157189,114210,145284,247567,170377,170733,163005,221095,174110,164874,187925.03320999999]
[null,"EBITDA Margin",{"$f":"Investco!C49","v":0.7522669122914748},{"$f":"Investco!D49","v":0.8402651336920276},{"$f":"Investco!E49","v":0.908954793087275},{"$f":"Investco!F49","v":0.82809231878831591},{"$f":"Investco!G49","v":0.85100510268935337},{"$f":"Investco!H49","v":0.86361075264908482},{"$f":"Investco!I49","v":0.73301638934067304},{"$f":"Investco!J49","v":0.76702385067404077},{"$f":"Investco!K49","v":0.77784467188440698},{"$f":"Investco!L49","v":0.76881515382659549},{"$f":"Investco!M49","v":0.72236087874715449},{"$f":"Investco!N49","v":0.81477325597306982},0.76988425188488907,0.80758186537081011,0.78044739022369514,0.83515711487694799,0.87058195408435668,0.85744865735540343,0.73484513274336283,0.76183497400730005,0.83597444619596784,0.82018953440461473,0.77035225934981433,0.82195193766845598,0.84561816044134941,0.84914104882459296,0.89854304256264061,0.87555358089805513,0.88860657737967075,0.88983038655752322,0.78290830067423245,0.88209001514239327,0.62848905779059105,0.86745723973847388,0.79747994079613616,0.83571094480823205,0.85902946002969449,0.83711951328900414,0.76931524679180818,0.81410661502395265,0.86244496983531715,0.87375834554632792,0.7961057112000508,0.89182605415769534,0.89475338719310926,0.90103789904072973,0.8144311413032651,0.90503930096157681,0.86039629696278963,0.89631525281404323,0.82936391462954417,0.87499215694476395,0.86481025446738646,0.89285563840094362,0.87789163037557238,0.84477270872439403,0.87833384505168355,0.89914952774256862,null,3.0467000657257164,{"$f":"Investco!BK49","v":3.1146002519759235},3.343635116540403,3.1528440873512458,3.2870634062842123,3.5525335873978894,3.1609446133456909,3.3293398589230669,3.3196251771974064,3.4837230515915847,3.476181992041675,3.4620219644426382,3.5001477118942188]
[null,"Depreciation and amortization",{"$f":"Investco!C50","v":-10045},{"$f":"Investco!D50","v":-10029},{"$f":"Investco!E50","v":-11806},{"$f":"Investco!F50","v":-9779},{"$f":"Investco!G50","v":-9871},{"$f":"Investco!H50","v":-9740},{"$f":"Investco!I50","v":-9757},{"$f":"Investco!J50","v":-9834},{"$f":"Investco!K50","v":-9986},{"$f":"Investco!L50","v":-9720},{"$f":"Investco!M50","v":-9725},{"$f":"Investco!N50","v":-9789},-9774,-9782,-3688,-9721,-13937,-13447,-13292,-15565,-12209,-12182,-14763,-12189,-12152,-12072,-12466,-12066,-10160,-9393,-9389,-9398,-9827,-9222,-9222,-9206,-9203,-9219,-9249,-9256,-9268,-9267,-9297,-9137,-8797,-8800,-8519,-8597,-8909,-8904,-8631,-9096.1294400000006,-9072.8705599999994,-9048,-8997,-8823,-8788,-8790,null,-39297,{"$f":"Investco!BK50","v":-39070},-40793,-53248,-51176,-44085,-37836,-36850,-37040,-36031,-34929,-35848,-35398]
[null,"Depreciation",{"$f":"Investco!C51","v":-8806},{"$f":"Investco!D51","v":-8810},{"$f":"Investco!E51","v":-8813},{"$f":"Investco!F51","v":-8816},{"$f":"Investco!G51","v":-8854},{"$f":"Investco!H51","v":-8802},{"$f":"Investco!I51","v":-8814},{"$f":"Investco!J51","v":-8867},{"$f":"Investco!K51","v":-8967},{"$f":"Investco!L51","v":-8759},{"$f":"Investco!M51","v":-8758},{"$f":"Investco!N51","v":-8780},-8763,-8770,-7321,-8835,0,-12540,-12574,-14839,-11492,-11464,-14013,-11468,-11446,-11366,-11380,-11697,-9808,-9052,-9047,-9056,-9335,-9027,-9027,-9008,-9002,-9024,-9054,-9062,-9066,-9067,-9067,-8907,-8570,-8572,-8297,-8380,-8696,-8691,-8418,-8462.1294400000006,-9072.8705599999994,-9048,0,0,0,0,null,-35407,{"$f":"Investco!BK51","v":-35071},-28696,-50369,-48293,-41937,-36465,-36061,-36249,-35116,-34064,-35001,0]
[null,"Depreciation - Asset right of usage",{"$f":"Investco!C52","v":-47},{"$f":"Investco!D52","v":-44},{"$f":"Investco!E52","v":-39},{"$f":"Investco!F52","v":-42},{"$f":"Investco!G52","v":-46},{"$f":"Investco!H52","v":-57},{"$f":"Investco!I52","v":-51},{"$f":"Investco!J52","v":-69},{"$f":"Investco!K52","v":-99},{"$f":"Investco!L52","v":-80},{"$f":"Investco!M52","v":-91},{"$f":"Investco!N52","v":-93},-97,-98,161,-186,-187,-189,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-299,{"$f":"Investco!BK52","v":-379},-401,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"Investco!C53","v":-1192},{"$f":"Investco!D53","v":-1175},{"$f":"Investco!E53","v":-2954},{"$f":"Investco!F53","v":-921},{"$f":"Investco!G53","v":-971},{"$f":"Investco!H53","v":-881},{"$f":"Investco!I53","v":-892},{"$f":"Investco!J53","v":-898},{"$f":"Investco!K53","v":-920},{"$f":"Investco!L53","v":-881},{"$f":"Investco!M53","v":-876},{"$f":"Investco!N53","v":-916},-914,-914,3472,-700,-715,-718,-718,-726,-717,-718,-750,-721,-706,-706,-1086,-369,-352,-341,-342,-342,-492,-195,-195,-198,-201,-195,-195,-194,-202,-200,-230,-230,-227,-228,-222,-217,-213,-213,-213,-634,0,0,0,0,0,0,null,-3591,{"$f":"Investco!BK53","v":-3620},1339,-2879,-2883,-2148,-1371,-789,-791,-915,-865,-847,0]
[null,"Result from Service - EBIT",{"$f":"Investco!C54","v":26707},{"$f":"Investco!D54","v":31044},{"$f":"Investco!E54","v":38581},{"$f":"Investco!F54","v":36147},{"$f":"Investco!G54","v":36993},{"$f":"Investco!H54","v":37775},{"$f":"Investco!I54","v":13679},{"$f":"Investco!J54","v":14575},{"$f":"Investco!K54","v":14562},{"$f":"Investco!L54","v":14470},{"$f":"Investco!M54","v":16613},{"$f":"Investco!N54","v":19982},19226,19467,33050,29508,26828,27010,13280,11986,18019,17677,19265,24101,25248,25494,50255,49024,51743,52460,32762,38952,23745,37082,31727,33676,34769,33711,28579,30680,33047,33659,40829,47609,48129,48497,32363,36769,34122,35927,30928,32739.870559999999,32015.129440000001,33343,50632.033210000001,32581,34123,35191,null,57286,{"$f":"Investco!BK54","v":75288},116396,60962,94108,203482,132541,133883,125965,185064,139181,129026,152527.03320999999]
[null,"Result from corporate participation",{"$f":"Investco!C55","v":0},{"$f":"Investco!D55","v":0},{"$f":"Investco!E55","v":0},{"$f":"Investco!F55","v":0},{"$f":"Investco!G55","v":0},{"$f":"Investco!H55","v":0},{"$f":"Investco!I55","v":0},{"$f":"Investco!J55","v":0},{"$f":"Investco!K55","v":0},{"$f":"Investco!L55","v":0},{"$f":"Investco!M55","v":0},{"$f":"Investco!N55","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK55","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"Investco!C56","v":4218},{"$f":"Investco!D56","v":-9887},{"$f":"Investco!E56","v":-5137},{"$f":"Investco!F56","v":4108},{"$f":"Investco!G56","v":-872},{"$f":"Investco!H56","v":-6112},{"$f":"Investco!I56","v":-4329},{"$f":"Investco!J56","v":-2997},{"$f":"Investco!K56","v":-8779},{"$f":"Investco!L56","v":-8908},{"$f":"Investco!M56","v":-10254},{"$f":"Investco!N56","v":-16000},-4550,-3630,-12164,-2092,-3466,-6980,-4005,-4447,-5634,-5059,-10160,-1952,29,-18315,-28814,-22114,-2639,-10120,-26964,-1892,-2785,-12203,-9558,-387,-823,-11270,-9955,-10018,-5943,-7087,-3434,-12261,-10088,-4519,110,-5547,-7043,-11537,-4459,-8057,-9491,-9349,-2965.1549451357751,-6838,-6949,-6947,null,-25013,{"$f":"Investco!BK56","v":-34434},-24702,-19145,-30398,-63687,-43844,-22038,-33003,-30302,-24017,-31356,-23699.154945135775]
[null,"Financial revenues",{"$f":"Investco!C57","v":9363},{"$f":"Investco!D57","v":8064},{"$f":"Investco!E57","v":7355},{"$f":"Investco!F57","v":6631},{"$f":"Investco!G57","v":5476},{"$f":"Investco!H57","v":3185},{"$f":"Investco!I57","v":2175},{"$f":"Investco!J57","v":1331},{"$f":"Investco!K57","v":961},{"$f":"Investco!L57","v":479},{"$f":"Investco!M57","v":413},{"$f":"Investco!N57","v":456},572,837,804,858,692,444,523,277,-436,1252,-1019,898,3120,1192,1798,2383,2126,2297,2449,2187,1458,2290,1502,1736,1514,772,848,1085,605,73,815,804,279,57,5152,727,285,91,5437,1110,437,75,5347,0,0,0,null,4946,{"$f":"Investco!BK57","v":2278},2798,1616,4191,8604,8384,5524,2611,1955,6255,7059,5347]
[null,"Financial expenses",{"$f":"Investco!C58","v":-5145},{"$f":"Investco!D58","v":-17951},{"$f":"Investco!E58","v":-12492},{"$f":"Investco!F58","v":-2523},{"$f":"Investco!G58","v":-6348},{"$f":"Investco!H58","v":-9297},{"$f":"Investco!I58","v":-6504},{"$f":"Investco!J58","v":-4328},{"$f":"Investco!K58","v":-9740},{"$f":"Investco!L58","v":-9387},{"$f":"Investco!M58","v":-10667},{"$f":"Investco!N58","v":-16456},-5122,-4467,-12968,-2950,-4158,-7424,-4528,-4724,-5198,-6311,-9141,-2850,-3091,-19507,-30612,-24497,-4765,-12417,-29413,-4079,-4243,-14493,-11060,-2123,-2337,-12042,-10803,-11103,-6548,-7160,-4249,-13065,-10367,-4576,-5042,-6274,-7328,-11628,-9896,-9167,-9928,-9424,-8312.1549451357751,0,0,0,null,-29959,{"$f":"Investco!BK58","v":-36712},-27500,-20761,-34589,-72291,-52228,-27562,-35614,-32257,-30272,-38415,-8312.1549451357751]
[null,"Other Income",{"$f":"Investco!C59","v":0},{"$f":"Investco!D59","v":0},{"$f":"Investco!E59","v":0},{"$f":"Investco!F59","v":0},{"$f":"Investco!G59","v":0},{"$f":"Investco!H59","v":0},{"$f":"Investco!I59","v":0},{"$f":"Investco!J59","v":0},{"$f":"Investco!K59","v":0},{"$f":"Investco!L59","v":0},{"$f":"Investco!M59","v":0},{"$f":"Investco!N59","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Income before income tax and social contribution",{"$f":"Investco!C60","v":30925},{"$f":"Investco!D60","v":21157},{"$f":"Investco!E60","v":33444},{"$f":"Investco!F60","v":40255},{"$f":"Investco!G60","v":36121},{"$f":"Investco!H60","v":31663},{"$f":"Investco!I60","v":9350},{"$f":"Investco!J60","v":11578},{"$f":"Investco!K60","v":5783},{"$f":"Investco!L60","v":5562},{"$f":"Investco!M60","v":6359},{"$f":"Investco!N60","v":3982},14676,15837,20886,27416,23362,20030,9275,7539,12385,12618,9105,22149,25277,7179,21441,26910,49104,42340,5798,37060,20960,24879,22169,33289,33946,22441,18624,20662,27104,26572,37395,35348,38041,43978,32473,31222,27079,24390,26469,24682.870559999999,22524.129440000001,23994,47666.878264864223,25743,27174,28244,null,32273,{"$f":"Investco!BK60","v":40854},91694,41817,63710,139795,88697,111845,92962,154762,115164,97670,128827.87826486422]
[null,"Income Tax and Social Contribution",{"$f":"Investco!C61","v":-10529},{"$f":"Investco!D61","v":-11779},{"$f":"Investco!E61","v":6183},{"$f":"Investco!F61","v":-13641},{"$f":"Investco!G61","v":-12277},{"$f":"Investco!H61","v":-11392},{"$f":"Investco!I61","v":3890},{"$f":"Investco!J61","v":-3827},{"$f":"Investco!K61","v":-2904},{"$f":"Investco!L61","v":-1856},{"$f":"Investco!M61","v":7651},{"$f":"Investco!N61","v":-3714},-4995,-5354,5020,-9287,-7940,-7412,6518,-2524,-2575,-5318,10280,-7533,-8600,-7872,-5028,-8777,-16736,-13855,13265,-12609,-11358,-8456,10904,-11267,-11280,-7670,12008,-7037,-9208,-8524,-15874,-15041,-14568,-15157,-4668,-10609,-7386,-8214,-5369,-8410,-7781,-7790,-2207.3021929997808,-8664,-9328,-9501,null,-4697,{"$f":"Investco!BK61","v":-6412},-19619,-3899,-13725,-44396,-19158,-19313,-12761,-60640,-30877,-29350,-29700.302192999781]
[null,"Current income tax and social contribution",{"$f":"Investco!C62","v":-11285},{"$f":"Investco!D62","v":-12278},{"$f":"Investco!E62","v":7451},{"$f":"Investco!F62","v":-13707},{"$f":"Investco!G62","v":-13755},{"$f":"Investco!H62","v":-13239},{"$f":"Investco!I62","v":2252},{"$f":"Investco!J62","v":-4737},{"$f":"Investco!K62","v":-4762},{"$f":"Investco!L62","v":-4571},{"$f":"Investco!M62","v":5076},{"$f":"Investco!N62","v":-6529},-6366,-6499,6289,-9936,-8589,-8655,5843,-3658,-3797,-5489,9022,-5858,-4359,-8611,-7719,-9136,-12567,-17782,10874,-13405,-5171,-12955,8202,-5134,-11621,-11280,12957,-4750,-11059,-11266,8369,-16231,-14614,-15219,-4948,-10127,-9174,-9494,-5712,-8740,-8146,-7898,-2378.7258714000018,0,0,0,null,-11818,{"$f":"Investco!BK62","v":-14318},-20891,-7101,-9806,-47204,-20657,-19833,-14118,-37695,-33743,-30496,-2378.7258714000018]
[null,"Deferred income tax and social contribution",{"$f":"Investco!C63","v":756},{"$f":"Investco!D63","v":499},{"$f":"Investco!E63","v":-1268},{"$f":"Investco!F63","v":66},{"$f":"Investco!G63","v":1478},{"$f":"Investco!H63","v":1847},{"$f":"Investco!I63","v":1638},{"$f":"Investco!J63","v":910},{"$f":"Investco!K63","v":1858},{"$f":"Investco!L63","v":2715},{"$f":"Investco!M63","v":2575},{"$f":"Investco!N63","v":2815},1371,1145,-1269,649,649,1243,675,1134,1222,171,1258,-1675,-4241,739,2691,359,-4169,3927,2391,796,-6187,4499,2702,-6133,341,3610,-949,-2287,1851,2742,-24243,1190,46,62,280,-482,1788,1280,343,330,365,108,171.42367840022109,0,0,0,null,7121,{"$f":"Investco!BK63","v":7906},1272,3202,-3919,2808,1499,520,1357,-22945,2866,1146,171.42367840022109]
[null,"Net Income before minority interests",{"$f":"Investco!C64","v":20396},{"$f":"Investco!D64","v":9378},{"$f":"Investco!E64","v":39627},{"$f":"Investco!F64","v":26614},{"$f":"Investco!G64","v":23844},{"$f":"Investco!H64","v":20271},{"$f":"Investco!I64","v":13240},{"$f":"Investco!J64","v":7751},{"$f":"Investco!K64","v":2879},{"$f":"Investco!L64","v":3706},{"$f":"Investco!M64","v":14010},{"$f":"Investco!N64","v":268},9681,10483,25906,18129,15422,12618,15793,5015,9810,7300,19385,14616,16677,-693,16413,18133,32368,28485,19063,24451,9602,16423,33073,22022,22666,14771,30632,13625,17896,18048,21521,20307,23473,28821,27805,20613,19693,16176,21100,16272.870559999999,14743.129440000001,16204,45459.576071864445,17079,17846,18743,null,27576,{"$f":"Investco!BK64","v":34442},72075,37918,49985,95399,69539,92532,80201,94122,84287,68320,99127.576071864445]
[null,"Reversal of interest on equity capital",{"$f":"Investco!C65","v":0},{"$f":"Investco!D65","v":0},{"$f":"Investco!E65","v":0},{"$f":"Investco!F65","v":0},{"$f":"Investco!G65","v":0},{"$f":"Investco!H65","v":0},{"$f":"Investco!I65","v":0},{"$f":"Investco!J65","v":0},{"$f":"Investco!K65","v":0},{"$f":"Investco!L65","v":0},{"$f":"Investco!M65","v":0},{"$f":"Investco!N65","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"Investco!C66","v":0},{"$f":"Investco!D66","v":0},{"$f":"Investco!E66","v":0},{"$f":"Investco!F66","v":0},{"$f":"Investco!G66","v":0},{"$f":"Investco!H66","v":0},{"$f":"Investco!I66","v":0},{"$f":"Investco!J66","v":0},{"$f":"Investco!K66","v":0},{"$f":"Investco!L66","v":0},{"$f":"Investco!M66","v":0},{"$f":"Investco!N66","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"Investco!C67","v":0},{"$f":"Investco!D67","v":0},{"$f":"Investco!E67","v":0},{"$f":"Investco!F67","v":0},{"$f":"Investco!G67","v":0},{"$f":"Investco!H67","v":0},{"$f":"Investco!I67","v":0},{"$f":"Investco!J67","v":0},{"$f":"Investco!K67","v":0},{"$f":"Investco!L67","v":0},{"$f":"Investco!M67","v":0},{"$f":"Investco!N67","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Investco!BK67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",{"$f":"Investco!C68","v":20396},{"$f":"Investco!D68","v":9378},{"$f":"Investco!E68","v":39627},{"$f":"Investco!F68","v":26614},{"$f":"Investco!G68","v":23844},{"$f":"Investco!H68","v":20271},{"$f":"Investco!I68","v":13240},{"$f":"Investco!J68","v":7751},{"$f":"Investco!K68","v":2879},{"$f":"Investco!L68","v":3706},{"$f":"Investco!M68","v":14010},{"$f":"Investco!N68","v":268},9681,10483,25906,18129,15422,12618,15793,5015,9810,7300,19385,14616,16677,-693,16413,18133,32368,28485,19063,24451,9602,16423,33073,22022,22666,14771,30632,13625,17896,18048,21521,20307,23473,28821,27805,20613,19693,16176,21100,16272.870559999999,14743.129440000001,16204,45459.576071864445,17079,17846,18743,null,27576,{"$f":"Investco!BK68","v":34442},72075,37918,49985,95399,69539,92532,80201,94122,84287,68320,99127.576071864445]

{"sheet":"Pecém","index":18,"n_rows":67,"n_cols":59,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Pecém"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012]
[]
["Receitas","Receita operacional líquida",232613,231606,452917,426717,285828,225316,831778,715385,400466,389269,637719,362997,245979,498341,734201,484638,400215,364865,351266,485983,500962,421891,507403,464894,387839,333442,332186,278329,296640,285520,336500,304594,278777,329735,303697,272979,293286,283710,332681,217156,227000,207538,229892,103174,0,0,null,{"$f":"SUM(I7:L7)","v":2336898},{"$f":"SUM(M7:P7)","v":1745036},1983919,1760102,1693578,1192675,1249606,1153672,984375,333066]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C22)","v":-51191},{"$f":"SUM(D11:D22)","v":-54553},-252193,{"$f":"SUM(F11:F22)","v":-235883},-120420,-38082,-772598,-476733,-225804,-226981,-466791,-205066,-79902,-303425,-566501,-340019,-230047,-227955,-194785,-274463,-301211,-264226,-342654,-288429,-252399,-209215,-228773,-177025,-98395,-121868,-95619,-101786,-182533,-205657,-524217,22441,-237706,-205071,-221053,-125262,-199946,-280762,-357226,-149012,0,0,null,-1702116,-1055184,-1364522,-1034685,-1092697,-626061,-585595,-944553,-827023,-506238]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-3726,-4652,-137109,-135890,-4051,-16492,-90425,-37381,-91865,-68693,-270021,-170844,-54618,-230884,-400130,-179110,-107502,-24801,-98892,-71430,-87109,-33104,-93773,-76554,-51162,-24166,-23333,-17164,-13318,-3825,-6345,-7354,-25091,-65124,-69478,-65325,-61789,-56986,-53398,-2626,-133198,-209402,-337312,-149012,0,0,null,-288364,-726367,-711543,-290535,-245655,-57640,-103914,-253578,-398624,-486324]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,null,0,0,0,0,0,0,54544,846359,594739,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-12200,-11991,-12209,-12178,-20975,-21053,-21281,-20448,-20547,-20679,-20511,-20661,-19955,-15738,-9244,-20098,-18836,-18663,-18694,-18921,-18462,-18329,-16695,-17888,-17415,-17493,-17012,-16517,-14805,-16075,-16379,-15959,-15427,-15384,-15280,-14822,-14535,-14035,-12875,-13356,-12584,-15302,-7616,0,0,0,null,-82955,-76865,-66841,-74406,-69491,-64409,-63149,-58672,-54117,-7616]
[null,"Outras",-35265,-37910,-102875,-87815,-95394,-537,-660892,-418904,-113392,-137609,-176259,-13561,-5329,-56803,-157127,-140811,-103709,-184491,-77199,-184112,-195640,-212793,-232186,-193987,-183822,-167556,-188428,-143344,-70272,-101968,0,0,0,0,-1719,0,0,0,0,0,0,0,0,0,0,0,null,-1330797,-251952,-586138,-669744,-777551,-504012,0,-1719,0,0]
[null,"Progra de eficiência energética",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de fiscalização",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Direito de outorga - UBP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Outras",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",-35126,-37768,-102758,-87684,-95254,-391,-660744,-418736,-113215,-137417,-176042,-13313,-5079,-56571,-156965,-140672,-103457,-184491,-76722,-184112,-195640,-212793,-231665,-175964,-191375,-164675,-193555,-142915,-130926,-132131,-163070,-135704,-120467,-137162,-114623,-74736,-115066,-93426,-70839,-109280,-54164,-56058,-12298,0,0,0,null,-1330112,-251005,-585585,-669267,-763679,-599527,-556403,-397851,-290341,-12298]
[null,"Ressarcimento por indisponibilidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,-18023,7553,-2881,5127,-429,60654,30163,90175,57231,-21548,12013,-323117,177324,-46316,-40624,-83941,0,0,0,0,0,0,0,null,0,0,0,0,-13351,95515,137871,-232733,-83941,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":181422},177053,200724,190834,165408,187234,{"$f":"I7+I10","v":59180},238652,174662,162288,170928,157931,166077,194916,167700,144619,170168,136910,156481,211520,199751,157665,164749,176465,135440,124227,103413,101304,198245,163652,240881,202808,96244,124078,-220520,295420,55580,78639,111628,91894,27054,-73224,-127334,-45838,0,0,null,634782,689852,619397,725417,600881,566614,664011,209119,157352,-173172]
[null,"Gastos gerenciáveis",{"$f":"C33+C43+C49","v":-66062},-63851,-912925,-80133,-89882,-74572,{"$f":"I33+I43+I49","v":-73324},-77196,-88489,-76012,-81947,-72784,-68855,-77999,-86551,-70580,-78229,-59116,-89410,-68730,-67754,-67127,-80589,-77151,-73247,-67415,-64249,-76398,-77676,-1774,-63981,-74507,-91225,-65798,-92435,-85150,-56974,-65384,-90417,-85700,-116814,-86220,-29284,-4292,-3676,-3358,null,-315021,-301585,-294476,-293021,-298402,-220097,-295511,-299943,-379151,-40610]
[null,"Total do PMSO",{"$f":"C34+C35+C36+C37+C40","v":-28758},-26197,-30447,-29077,-40657,-27484,{"$f":"I34+I35+I36+I37+I40","v":-32845},-29948,-40546,-28798,-33893,-24197,-21298,-29888,-36505,-24858,-27870,-13490,-44414,-27768,-27298,-26730,-34639,-37051,-33540,-27986,-24769,-36844,-37467,-29611,-27693,-35214,-46177,-32270,-58907,-51351,-23048,-29829,-49987,-51804,-90876,-70212,-23876,-4186,-3586,-3282,null,-132137,-109276,-102723,-126210,-133216,-128691,-141354,-163135,-262879,-34930]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-15202,-14117,-14100,-13925,-13667,-12560,-14550,-11249,-16009,-12942,-14316,-12125,-11173,-12943,-12325,-11327,-10680,-11672,-20662,-10074,-10193,-10073,-11381,-11421,-12010,-10848,-11001,-9711,-11636,-9452,-11724,-7913,-8197,-11358,-11631,-8769,-9256,-11005,-12971,-8639,-6545,-3610,-3070,-1152,-924,-1008,null,-54750,-50557,-46004,-51002,-45660,-41800,-39192,-40661,-31765,-6154]
[null,"Material",-2764,-2752,-2452,-4805,-6355,-3140,-4066,-4297,-8016,-4261,-6817,-3376,-1633,-2933,-13496,-2223,-4289,-1140,-6262,-4019,-3307,-3463,-4521,-6028,-4532,-4330,-1802,-6336,-4712,-4288,-2324,-4018,-2332,-4632,-7491,-7414,-1491,-6199,-9008,-1802,-1054,-638,-1064,-166,-34,-24,null,-20640,-14759,-21148,-17051,-19411,-17138,-13306,-22595,-12502,-1288]
[null,"Serviços de terceiros",-10269,-8835,-11056,-10368,-20035,-10836,-12459,-12405,-14224,-9377,-11526,-6910,-6233,-11712,-7864,-7682,-9474,305,-16094,-8652,-9397,-8999,-12059,-13878,-12460,-8852,-10034,-14992,-14600,-7606,-9115,-15026,-14848,-11890,-35626,-30144,-10231,-20764,-21629,-9032,-7884,-3548,-3418,-1778,-1708,-1190,null,-48465,-36381,-24715,-43142,-47249,-47232,-50879,-96765,-42093,-8094]
[null,"Provisões",{"$f":"C38+C39","v":0},0,138,0,-312,-49,{"$f":"I38+I39","v":97},-222,-16,0,52,-75,-159,75,-94,150,-863,29,-694,2,-19,37,0,13,-13,-15,-84,41,7,-3,-12,-25,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,-141,-107,-778,-674,-15,-39,-37,0,0,0]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-3,0,0,0,0]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",0,0,138,0,-312,-49,97,-222,-16,0,52,-75,-159,75,null,null,0,0,0,0,0,37,0,0,0,0,0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-141,-107,0,37,0,41,0,0,0,0]
[null,"Outros",{"$f":"C41+C42+C46","v":-523},-493,-2977,21,-288,-899,{"$f":"I41+I42","v":-1867},{"$f":"J41+J42","v":-1775},-2281,-2218,-1286,-1711,-2100,-2375,-2726,-3776,-2564,-1012,-702,-5025,-4382,-4232,-6678,-5737,-4525,-3941,-1848,-5846,-6526,-8262,-4518,-8232,-20800,-4390,-4159,-5024,-2070,8139,-6379,-32331,-75393,-62416,-16324,-1090,-920,-1060,null,-8141,-7472,-10078,-14341,-20881,-22482,-37940,-3114,-176519,-19394]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",871,-149,454,330,786,415,-45,364,160,-99,-328,-276,-325,-939,-1058,-430,-354,949,1633,-1562,-1985,-1295,-944,-1954,-1362,-1047,-9,-1459,-1098,-1007,-801,-673,-3028,-1617,-2828,-1789,-2232,-1404,-1700,-996,-432,-218,-430,-314,-224,-336,null,380,-1868,-893,-3209,-5307,-3573,-6119,-8253,-3346,-1304]
[null,"Outras",-1394,-344,-3431,-309,-1074,-1314,-1822,-2139,-2441,-2119,-958,-1435,-1775,-1436,-1668,-3346,-2210,-1961,-2335,-3463,-2397,-2937,-5734,-3783,-3163,-2894,-1839,-4387,-5428,-7255,-3717,-7559,-17798,-2837,-1331,-3235,162,9543,-4679,-31335,-74961,-62198,-15894,-776,-696,-724,null,-8521,-5604,-9185,-11132,-15574,-18909,-31911,5139,-173173,-18090]
[null,"Ganhos e perdas na desativação e alienação de bens",122,0,-1095,0,7,94,8,378,36,138,147,-62,534,54,-1320,-141,125,113,-3917,212,0,-3,-729,138,0,0,62,46,-349,66709,0,-90,26,64,0,0,0,0,0,0,0,0,0,24,0,0,null,560,673,-1223,-3708,-591,66468,0,0,0,24]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C10+C32-C49","v":152786},150856,169182,161757,124758,159844,{"$f":"I7+I10+I32-I49","v":26343},209082,134152,133628,137182,133672,145313,165082,129875,119620,142423,123533,108150,183964,172453,130932,129381,139552,101900,96241,78706,64506,160429,200750,213188,167504,50067,91808,-279427,244069,32532,48810,61641,40090,-63822,-143436,-151210,-50024,-3586,-3282,null,503205,581249,515451,595499,467074,504391,522567,45984,-105527,-208102]
[null,"Margem EBITDA",{"$f":"C47/C7","v":0.65682485501670151},{"$f":"D47/D7","v":0.65134754712744924},0.37353863952998012,{"$f":"F47/F7","v":0.37907324995254466},0.43647928124606405,0.70942143478492425,3.1670710213542556E-2,0.29226500415859991,0.33498973695644574,0.34327932612152523,0.21511355314801661,0.3682454675933961,0.59075368222490543,0.33126313106888655,0.17689297617409946,0.24682340220948421,0.3558662219057257,0.33857180052896274,0.30788633115644554,0.3785399900819576,0.34424367516897492,0.31034556319049234,0.25498666740243947,0.30018025614441141,0.26273788865998521,0.28862890697632571,0.23693352519371677,0.23176169209820033,0.54082052319309604,0.70310311011487814,0.63354531946508175,0.54992547456614382,0.17959516028940695,0.27842964805070741,-0.92008482138447201,0.8940944175192963,0.11092244430351261,0.17204187374431637,0.18528560392688492,0.1846138260052681,-0.28115418502202644,-0.69113126270851599,-0.65774363614218856,-0.48485083451257099,"n.a.","n.a.",null,1.0022047774501135,1.5053758340352046,1.118154400818272,1.3410155595978703,1.1065337191831617,1.7126188505998914,1.6414956023713398,0.25697391418265325,-0.60238601779838941,-1.1425944706547595]
[null,"Depreciação e amortização",{"$f":"SUM(C50:C52)","v":-37426},{"$f":"SUM(D50:D52)","v":-37654},-881383,{"$f":"SUM(F50:F52)","v":-51056},-49232,-47182,-40487,-47626,-47979,-47352,-48201,-48525,-48091,-48165,-48726,-45581,-50484,-45739,-41079,-41174,-40456,-40394,-45221,-40238,-39707,-39429,-39542,-39600,-39860,-38872,-36288,-39203,-45048,-33528,-33528,-33799,-33926,-35555,-40430,-33896,-25938,-16008,-5408,-106,-90,-76,null,-183444,-192982,-190530,-163103,-164595,-157874,-154067,-136808,-116272,-5680]
["Depreciação - Imobilizado em serviço","Depreciação",-36207,-36222,-879974,-49763,-47792,-45965,-46003,-46131,-46320,-45931,-45541,-45818,-45378,-45442,-45854,-45430,0,-41836,-39696,-40404,-39696,-39635,-44393,-39327,-38861,-38601,-38714,-38772,-38336,-38740,-36155,-39072,-44975,-33478,-33477,-33752,-33878,-35509,-40387,-33852,-25900,-15968,-5374,-76,-60,-48,null,-184385,-182179,-133120,-159431,-161182,-154562,-153680,-136616,-116107,-5558]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-305,-516,-493,-354,-361,-374,-214,-204,-398,-331,-1485,-1235,-1247,-1256,-1404,1318,-2434,-2451,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,-1147,-5223,-4971,0,0,0,0,0,0,0]
["Amortização","Amortização",-914,-916,-916,-939,-1079,-843,5730,-1291,-1261,-1090,-1175,-1472,-1466,-1467,-1468,-1469,-1463,-1452,-1383,-770,-760,-759,-828,-911,-846,-828,-828,-828,-1524,-132,-133,-131,-73,-50,-51,-47,-48,-46,-43,-44,-38,-40,-34,-30,-30,-28,null,2088,-5580,-5852,-3672,-3413,-3312,-387,-192,-165,-122]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C32","v":115360},{"$f":"D7+D10+D32","v":113202},-712201,{"$f":"F7+F10+F32","v":110701},75526,112662,-14144,161456,86173,86276,88981,85147,97222,116917,81149,74039,91939,77794,67071,142790,131997,90538,84160,99314,62193,56812,39164,24906,120569,161878,176900,128301,5019,58280,-312955,210270,-1394,13255,21211,6194,-89760,-159444,-156618,-50130,-3676,-3358,null,319761,388267,324921,432396,302479,346517,368500,-90824,-221799,-213782]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C56+C57","v":-38472},{"$f":"D56+D57","v":-36283},-30992,{"$f":"F56+F57","v":-5444},-12499,-11823,-19864,-21359,-12056,-24080,-17228,-21351,-22378,-19595,-19844,-24749,-33034,-17861,-37319,-35862,-31809,-32664,-41912,-48738,-48503,-51276,-158942,-68432,-63505,-96890,-32640,-122472,-45767,-121898,-80234,-72481,-69878,-58776,-59224,-71400,-46654,-28714,-36124,-21898,-28152,-10344,null,-77359,-80552,-95488,-137654,-190429,-387769,-322777,-281369,-205992,-96518]
[null,"Receitas financeiras",11361,19654,36728,16431,5948,4282,3818,1882,1083,1085,1038,922,2132,7012,12536,17925,4348,20418,-5062,11757,29361,8050,-2771,8713,-2033,8708,-36136,-69236,127430,141421,-312469,222270,201587,98106,6011,-25570,20996,26071,1066,358,-7786,9240,1620,-25246,8880,17308,null,7868,11104,55227,44106,12617,163479,209494,27508,2878,2562]
[null,"Despesas financeiras",-49833,-55937,-67720,-21875,-18447,-16105,-23682,-23241,-13139,-25165,-18266,-22273,-24510,-26607,-32380,-42674,-37382,-38279,-32257,-47619,-61170,-40714,-39141,-57451,-46470,-59984,-122806,804,-190935,-238311,279829,-344742,-247354,-220004,-86245,-46911,-90874,-84847,-60290,-71758,-38868,-37954,-37744,3348,-37032,-27652,null,-85227,-91656,-150715,-181760,-203046,-551248,-532271,-308877,-208870,-99080]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"LAIR",{"$f":"C53+C55","v":76888},{"$f":"D53+D55","v":76919},-743193,{"$f":"F53+F55","v":105257},63027,100839,-34008,140097,74117,62196,71753,63796,74844,97322,61305,49290,58905,59933,29752,106928,100188,57874,42248,50576,13690,5536,-119778,-43526,57064,64988,144260,5829,-40748,-63618,-393189,137789,-71272,-45521,-38013,-65206,-136414,-188158,-192742,-72028,-31828,-13702,null,242402,307715,229433,294742,112050,-41252,45723,-372193,-427791,-310300]
[null,"IR e Contribuição social",{"$f":"C61+C62","v":-8711},{"$f":"D61+D62","v":-8556},-116341,{"$f":"F61+F62","v":-29150},-14493,-17780,51469,-23526,-11513,-12272,28263,-10445,-12841,-17754,-16345,-8726,-10508,-7116,-13695,-20266,-22422,-13506,-14404,-17241,-4634,-2017,40292,14878,-21473,-22018,-14147,0,-21629,12207,137070,-40837,24233,15477,12925,22170,46380,63974,75510,24792,1772,1202,null,4158,-12777,-42695,-69889,-38296,11679,-23569,135943,145449,103276]
[null,"Imposto de renda e contribuição social correntes",-9354,-10190,-25365,-2430,407,-6904,13140,-14260,-7670,-3233,3139,-6470,-6051,-5544,-1241,-2847,-3516,-4803,-978,-5796,-4200,-2235,0,0,0,0,30349,5784,17957,-54090,5004,0,-9422,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-12023,-14926,-12407,-13209,0,0,-4418,0,0,0]
[null,"Imposto de renda e contribuição social diferidos",643,1634,-90976,-26720,-14900,-10876,38329,-9266,-3843,-9039,25124,-3975,-6790,-12210,-15104,-5879,-6992,-2313,-12717,-14470,-18222,-11271,-14404,-17241,-4634,-2017,9943,9094,-39430,32072,-19151,0,-12207,12207,137070,-40837,24233,15477,12925,22170,46380,63974,75510,24792,1772,1202,null,16181,2149,-30288,-56680,-38296,11679,-19151,135943,145449,103276]
[null,"Lucro líquido antes de minoritários",{"$f":"C59+C60","v":68177},{"$f":"D59+D60","v":68363},-859534,{"$f":"F59+F60","v":76107},48534,83059,17461,116571,62604,49924,100016,53351,62003,79568,44960,40564,48397,52817,16057,86662,77766,44368,27844,33335,9056,3519,-79486,-28648,35591,42970,130113,5829,-62377,-51411,-256119,96952,-47039,-30044,-25088,-43036,-90034,-124184,-117232,-47236,-30056,-12500,null,246560,294938,186738,224853,73754,-29573,22154,-236250,-282342,-207024]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C63","v":68177},{"$f":"D63","v":68363},-859534,76107,48534,83059,17461,{"$f":"J63","v":116571},62604,49924,100016,53351,62003,79568,44960,40564,48397,52817,16057,86662,77766,44368,27844,33335,9056,3519,-79486,-28648,35591,42970,130113,5829,-62377,-51411,-256119,96952,-47039,-30044,-25088,-43036,-90034,-124184,-117232,-47236,-30056,-12500,null,{"$f":"SUM(I67:L67)","v":246560},294938,186738,224853,73754,-29573,22154,-236250,-282342,-207024]

{"sheet":"Pecém EN","index":19,"n_rows":67,"n_cols":59,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Pecém"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012]
[]
[null,"Net operating revenue",{"$f":"Pecém!C7","v":232613},{"$f":"Pecém!D7","v":231606},{"$f":"Pecém!E7","v":452917},{"$f":"Pecém!F7","v":426717},{"$f":"Pecém!G7","v":285828},{"$f":"Pecém!H7","v":225316},{"$f":"Pecém!I7","v":831778},{"$f":"Pecém!J7","v":715385},{"$f":"Pecém!K7","v":400466},{"$f":"Pecém!L7","v":389269},{"$f":"Pecém!M7","v":637719},{"$f":"Pecém!N7","v":362997},245979,498341,734201,484638,400215,364865,351266,485983,500962,421891,507403,464894,387839,333442,332186,278329,296640,285520,336500,304594,278777,329735,303697,272979,293286,283710,332681,217156,227000,207538,229892,103174,0,0,null,2336898,{"$f":"Pecém!AY7","v":1745036},1983919,1760102,1693578,1192675,1249606,1153672,984375,333066]
[null,"Infrastructure revenue",{"$f":"Pecém!C8","v":0},{"$f":"Pecém!D8","v":0},{"$f":"Pecém!E8","v":0},{"$f":"Pecém!F8","v":0},{"$f":"Pecém!G8","v":0},{"$f":"Pecém!H8","v":0},{"$f":"Pecém!I8","v":0},{"$f":"Pecém!J8","v":0},{"$f":"Pecém!K8","v":0},{"$f":"Pecém!L8","v":0},{"$f":"Pecém!M8","v":0},{"$f":"Pecém!N8","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY8","v":0},0,0,0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"Pecém!C9","v":0},{"$f":"Pecém!D9","v":0},{"$f":"Pecém!E9","v":0},{"$f":"Pecém!F9","v":0},{"$f":"Pecém!G9","v":0},{"$f":"Pecém!H9","v":0},{"$f":"Pecém!I9","v":0},{"$f":"Pecém!J9","v":0},{"$f":"Pecém!K9","v":0},{"$f":"Pecém!L9","v":0},{"$f":"Pecém!M9","v":0},{"$f":"Pecém!N9","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY9","v":0},0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"Pecém!C10","v":-51191},{"$f":"Pecém!D10","v":-54553},{"$f":"Pecém!E10","v":-252193},{"$f":"Pecém!F10","v":-235883},{"$f":"Pecém!G10","v":-120420},{"$f":"Pecém!H10","v":-38082},{"$f":"Pecém!I10","v":-772598},{"$f":"Pecém!J10","v":-476733},{"$f":"Pecém!K10","v":-225804},{"$f":"Pecém!L10","v":-226981},{"$f":"Pecém!M10","v":-466791},{"$f":"Pecém!N10","v":-205066},-79902,-303425,-566501,-340019,-230047,-227955,-194785,-274463,-301211,-264226,-342654,-288429,-252399,-209215,-228773,-177025,-98395,-121868,-95619,-101786,-182533,-205657,-524217,22441,-237706,-205071,-221053,-125262,-199946,-280762,-357226,-149012,0,0,null,-1702116,{"$f":"Pecém!AY10","v":-1055184},-1364522,-1034685,-1092697,-626061,-585595,-944553,-827023,-506238]
[null,"Energy purchased to resell",{"$f":"Pecém!C11","v":-3726},{"$f":"Pecém!D11","v":-4652},{"$f":"Pecém!E11","v":-137109},{"$f":"Pecém!F11","v":-135890},{"$f":"Pecém!G11","v":-4051},{"$f":"Pecém!H11","v":-16492},{"$f":"Pecém!I11","v":-90425},{"$f":"Pecém!J11","v":-37381},{"$f":"Pecém!K11","v":-91865},{"$f":"Pecém!L11","v":-68693},{"$f":"Pecém!M11","v":-270021},{"$f":"Pecém!N11","v":-170844},-54618,-230884,-400130,-179110,-107502,-24801,-98892,-71430,-87109,-33104,-93773,-76554,-51162,-24166,-23333,-17164,-13318,-3825,-6345,-7354,-25091,-65124,-69478,-65325,-61789,-56986,-53398,-2626,-133198,-209402,-337312,-149012,0,0,null,-288364,{"$f":"Pecém!AY11","v":-726367},-711543,-290535,-245655,-57640,-103914,-253578,-398624,-486324]
[null,"Itaipu - Foreign Exchange",{"$f":"Pecém!C12","v":0},{"$f":"Pecém!D12","v":0},{"$f":"Pecém!E12","v":0},{"$f":"Pecém!F12","v":0},{"$f":"Pecém!G12","v":0},{"$f":"Pecém!H12","v":0},{"$f":"Pecém!I12","v":0},{"$f":"Pecém!J12","v":0},{"$f":"Pecém!K12","v":0},{"$f":"Pecém!L12","v":0},{"$f":"Pecém!M12","v":0},{"$f":"Pecém!N12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY12","v":0},0,0,0,0,0,0,0,0]
[null,"National Currency",{"$f":"Pecém!C13","v":0},{"$f":"Pecém!D13","v":0},{"$f":"Pecém!E13","v":0},{"$f":"Pecém!F13","v":0},{"$f":"Pecém!G13","v":0},{"$f":"Pecém!H13","v":0},{"$f":"Pecém!I13","v":0},{"$f":"Pecém!J13","v":0},{"$f":"Pecém!K13","v":0},{"$f":"Pecém!L13","v":0},{"$f":"Pecém!M13","v":0},{"$f":"Pecém!N13","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,null,0,{"$f":"Pecém!AY13","v":0},0,0,0,0,0,0,0,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Pecém!C14","v":0},{"$f":"Pecém!D14","v":0},{"$f":"Pecém!E14","v":0},{"$f":"Pecém!F14","v":0},{"$f":"Pecém!G14","v":0},{"$f":"Pecém!H14","v":0},{"$f":"Pecém!I14","v":0},{"$f":"Pecém!J14","v":0},{"$f":"Pecém!K14","v":0},{"$f":"Pecém!L14","v":0},{"$f":"Pecém!M14","v":0},{"$f":"Pecém!N14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY14","v":0},0,0,0,0,54544,846359,594739,0]
[null,"Auction",{"$f":"Pecém!C15","v":0},{"$f":"Pecém!D15","v":0},{"$f":"Pecém!E15","v":0},{"$f":"Pecém!F15","v":0},{"$f":"Pecém!G15","v":0},{"$f":"Pecém!H15","v":0},{"$f":"Pecém!I15","v":0},{"$f":"Pecém!J15","v":0},{"$f":"Pecém!K15","v":0},{"$f":"Pecém!L15","v":0},{"$f":"Pecém!M15","v":0},{"$f":"Pecém!N15","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,null,0,{"$f":"Pecém!AY15","v":0},0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"Pecém!C16","v":0},{"$f":"Pecém!D16","v":0},{"$f":"Pecém!E16","v":0},{"$f":"Pecém!F16","v":0},{"$f":"Pecém!G16","v":0},{"$f":"Pecém!H16","v":0},{"$f":"Pecém!I16","v":0},{"$f":"Pecém!J16","v":0},{"$f":"Pecém!K16","v":0},{"$f":"Pecém!L16","v":0},{"$f":"Pecém!M16","v":0},{"$f":"Pecém!N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY16","v":0},0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"Pecém!C17","v":0},{"$f":"Pecém!D17","v":0},{"$f":"Pecém!E17","v":0},{"$f":"Pecém!F17","v":0},{"$f":"Pecém!G17","v":0},{"$f":"Pecém!H17","v":0},{"$f":"Pecém!I17","v":0},{"$f":"Pecém!J17","v":0},{"$f":"Pecém!K17","v":0},{"$f":"Pecém!L17","v":0},{"$f":"Pecém!M17","v":0},{"$f":"Pecém!N17","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,null,0,{"$f":"Pecém!AY17","v":0},0,0,0,0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"Pecém!C18","v":0},{"$f":"Pecém!D18","v":0},{"$f":"Pecém!E18","v":0},{"$f":"Pecém!F18","v":0},{"$f":"Pecém!G18","v":0},{"$f":"Pecém!H18","v":0},{"$f":"Pecém!I18","v":0},{"$f":"Pecém!J18","v":0},{"$f":"Pecém!K18","v":0},{"$f":"Pecém!L18","v":0},{"$f":"Pecém!M18","v":0},{"$f":"Pecém!N18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY18","v":0},0,0,0,0,0,0,0,0]
[null,"Other suppliers",{"$f":"Pecém!C19","v":0},{"$f":"Pecém!D19","v":0},{"$f":"Pecém!E19","v":0},{"$f":"Pecém!F19","v":0},{"$f":"Pecém!G19","v":0},{"$f":"Pecém!H19","v":0},{"$f":"Pecém!I19","v":0},{"$f":"Pecém!J19","v":0},{"$f":"Pecém!K19","v":0},{"$f":"Pecém!L19","v":0},{"$f":"Pecém!M19","v":0},{"$f":"Pecém!N19","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,null,0,{"$f":"Pecém!AY19","v":0},0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"Pecém!C20","v":0},{"$f":"Pecém!D20","v":0},{"$f":"Pecém!E20","v":0},{"$f":"Pecém!F20","v":0},{"$f":"Pecém!G20","v":0},{"$f":"Pecém!H20","v":0},{"$f":"Pecém!I20","v":0},{"$f":"Pecém!J20","v":0},{"$f":"Pecém!K20","v":0},{"$f":"Pecém!L20","v":0},{"$f":"Pecém!M20","v":0},{"$f":"Pecém!N20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY20","v":0},0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"Pecém!C21","v":-12200},{"$f":"Pecém!D21","v":-11991},{"$f":"Pecém!E21","v":-12209},{"$f":"Pecém!F21","v":-12178},{"$f":"Pecém!G21","v":-20975},{"$f":"Pecém!H21","v":-21053},{"$f":"Pecém!I21","v":-21281},{"$f":"Pecém!J21","v":-20448},{"$f":"Pecém!K21","v":-20547},{"$f":"Pecém!L21","v":-20679},{"$f":"Pecém!M21","v":-20511},{"$f":"Pecém!N21","v":-20661},-19955,-15738,-9244,-20098,-18836,-18663,-18694,-18921,-18462,-18329,-16695,-17888,-17415,-17493,-17012,-16517,-14805,-16075,-16379,-15959,-15427,-15384,-15280,-14822,-14535,-14035,-12875,-13356,-12584,-15302,-7616,0,0,0,null,-82955,{"$f":"Pecém!AY21","v":-76865},-66841,-74406,-69491,-64409,-63149,-58672,-54117,-7616]
[null,"Others",{"$f":"Pecém!C22","v":-35265},{"$f":"Pecém!D22","v":-37910},{"$f":"Pecém!E22","v":-102875},{"$f":"Pecém!F22","v":-87815},{"$f":"Pecém!G22","v":-95394},{"$f":"Pecém!H22","v":-537},{"$f":"Pecém!I22","v":-660892},{"$f":"Pecém!J22","v":-418904},{"$f":"Pecém!K22","v":-113392},{"$f":"Pecém!L22","v":-137609},{"$f":"Pecém!M22","v":-176259},{"$f":"Pecém!N22","v":-13561},-5329,-56803,-157127,-140811,-103709,-184491,-77199,-184112,-195640,-212793,-232186,-193987,-183822,-167556,-188428,-143344,-70272,-101968,0,0,0,0,-1719,0,0,0,0,0,0,0,0,0,0,0,null,-1330797,{"$f":"Pecém!AY22","v":-251952},-586138,-669744,-777551,-504012,0,-1719,0,0]
[null,"Efficiency Energy Program",{"$f":"Pecém!C23","v":0},{"$f":"Pecém!D23","v":0},{"$f":"Pecém!E23","v":0},{"$f":"Pecém!F23","v":0},{"$f":"Pecém!G23","v":0},{"$f":"Pecém!H23","v":0},{"$f":"Pecém!I23","v":0},{"$f":"Pecém!J23","v":0},{"$f":"Pecém!K23","v":0},{"$f":"Pecém!L23","v":0},{"$f":"Pecém!M23","v":0},{"$f":"Pecém!N23","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,null,0,{"$f":"Pecém!AY23","v":0},0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"Pecém!C24","v":0},{"$f":"Pecém!D24","v":0},{"$f":"Pecém!E24","v":0},{"$f":"Pecém!F24","v":0},{"$f":"Pecém!G24","v":0},{"$f":"Pecém!H24","v":0},{"$f":"Pecém!I24","v":0},{"$f":"Pecém!J24","v":0},{"$f":"Pecém!K24","v":0},{"$f":"Pecém!L24","v":0},{"$f":"Pecém!M24","v":0},{"$f":"Pecém!N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY24","v":0},0,0,0,0,0,0,0,0]
[null,"Inspection fee",{"$f":"Pecém!C25","v":0},{"$f":"Pecém!D25","v":0},{"$f":"Pecém!E25","v":0},{"$f":"Pecém!F25","v":0},{"$f":"Pecém!G25","v":0},{"$f":"Pecém!H25","v":0},{"$f":"Pecém!I25","v":0},{"$f":"Pecém!J25","v":0},{"$f":"Pecém!K25","v":0},{"$f":"Pecém!L25","v":0},{"$f":"Pecém!M25","v":0},{"$f":"Pecém!N25","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,null,0,{"$f":"Pecém!AY25","v":0},0,0,0,0,0,0,0,0]
[null,"Granting rights",{"$f":"Pecém!C26","v":0},{"$f":"Pecém!D26","v":0},{"$f":"Pecém!E26","v":0},{"$f":"Pecém!F26","v":0},{"$f":"Pecém!G26","v":0},{"$f":"Pecém!H26","v":0},{"$f":"Pecém!I26","v":0},{"$f":"Pecém!J26","v":0},{"$f":"Pecém!K26","v":0},{"$f":"Pecém!L26","v":0},{"$f":"Pecém!M26","v":0},{"$f":"Pecém!N26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY26","v":0},0,0,0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"Pecém!C27","v":0},{"$f":"Pecém!D27","v":0},{"$f":"Pecém!E27","v":0},{"$f":"Pecém!F27","v":0},{"$f":"Pecém!G27","v":0},{"$f":"Pecém!H27","v":0},{"$f":"Pecém!I27","v":0},{"$f":"Pecém!J27","v":0},{"$f":"Pecém!K27","v":0},{"$f":"Pecém!L27","v":0},{"$f":"Pecém!M27","v":0},{"$f":"Pecém!N27","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,null,0,{"$f":"Pecém!AY27","v":0},0,0,0,0,0,0,0,0]
[null,"Others",{"$f":"Pecém!C28","v":0},{"$f":"Pecém!D28","v":0},{"$f":"Pecém!E28","v":0},{"$f":"Pecém!F28","v":0},{"$f":"Pecém!G28","v":0},{"$f":"Pecém!H28","v":0},{"$f":"Pecém!I28","v":0},{"$f":"Pecém!J28","v":0},{"$f":"Pecém!K28","v":0},{"$f":"Pecém!L28","v":0},{"$f":"Pecém!M28","v":0},{"$f":"Pecém!N28","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY28","v":0},0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"Pecém!C29","v":-35126},{"$f":"Pecém!D29","v":-37768},{"$f":"Pecém!E29","v":-102758},{"$f":"Pecém!F29","v":-87684},{"$f":"Pecém!G29","v":-95254},{"$f":"Pecém!H29","v":-391},{"$f":"Pecém!I29","v":-660744},{"$f":"Pecém!J29","v":-418736},{"$f":"Pecém!K29","v":-113215},{"$f":"Pecém!L29","v":-137417},{"$f":"Pecém!M29","v":-176042},{"$f":"Pecém!N29","v":-13313},-5079,-56571,-156965,-140672,-103457,-184491,-76722,-184112,-195640,-212793,-231665,-175964,-191375,-164675,-193555,-142915,-130926,-132131,-163070,-135704,-120467,-137162,-114623,-74736,-115066,-93426,-70839,-109280,-54164,-56058,-12298,0,0,0,null,-1330112,{"$f":"Pecém!AY29","v":-251005},-585585,-669267,-763679,-599527,-556403,-397851,-290341,-12298]
[null,"Reimbursement for downtime",{"$f":"Pecém!C30","v":0},{"$f":"Pecém!D30","v":0},{"$f":"Pecém!E30","v":0},{"$f":"Pecém!F30","v":0},{"$f":"Pecém!G30","v":0},{"$f":"Pecém!H30","v":0},{"$f":"Pecém!I30","v":0},{"$f":"Pecém!J30","v":0},{"$f":"Pecém!K30","v":0},{"$f":"Pecém!L30","v":0},{"$f":"Pecém!M30","v":0},{"$f":"Pecém!N30","v":0},0,0,"-","-",0,0,0,0,0,0,0,-18023,7553,-2881,5127,-429,60654,30163,90175,57231,-21548,12013,-323117,177324,-46316,-40624,-83941,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY30","v":0},0,0,-13351,95515,137871,-232733,-83941,0]
[null,"Gross Margin",{"$f":"Pecém!C31","v":181422},{"$f":"Pecém!D31","v":177053},{"$f":"Pecém!E31","v":200724},{"$f":"Pecém!F31","v":190834},{"$f":"Pecém!G31","v":165408},{"$f":"Pecém!H31","v":187234},{"$f":"Pecém!I31","v":59180},{"$f":"Pecém!J31","v":238652},{"$f":"Pecém!K31","v":174662},{"$f":"Pecém!L31","v":162288},{"$f":"Pecém!M31","v":170928},{"$f":"Pecém!N31","v":157931},166077,194916,167700,144619,170168,136910,156481,211520,199751,157665,164749,176465,135440,124227,103413,101304,198245,163652,240881,202808,96244,124078,-220520,295420,55580,78639,111628,91894,27054,-73224,-127334,-45838,0,0,null,634782,{"$f":"Pecém!AY31","v":689852},619397,725417,600881,566614,664011,209119,157352,-173172]
[null,"Manageable expenditures",{"$f":"Pecém!C32","v":-66062},{"$f":"Pecém!D32","v":-63851},{"$f":"Pecém!E32","v":-912925},{"$f":"Pecém!F32","v":-80133},{"$f":"Pecém!G32","v":-89882},{"$f":"Pecém!H32","v":-74572},{"$f":"Pecém!I32","v":-73324},{"$f":"Pecém!J32","v":-77196},{"$f":"Pecém!K32","v":-88489},{"$f":"Pecém!L32","v":-76012},{"$f":"Pecém!M32","v":-81947},{"$f":"Pecém!N32","v":-72784},-68855,-77999,-86551,-70580,-78229,-59116,-89410,-68730,-67754,-67127,-80589,-77151,-73247,-67415,-64249,-76398,-77676,-1774,-63981,-74507,-91225,-65798,-92435,-85150,-56974,-65384,-90417,-85700,-116814,-86220,-29284,-4292,-3676,-3358,null,-315021,{"$f":"Pecém!AY32","v":-301585},-294476,-293021,-298402,-220097,-295511,-299943,-379151,-40610]
[null,"Total PMTO",{"$f":"Pecém!C33","v":-28758},{"$f":"Pecém!D33","v":-26197},{"$f":"Pecém!E33","v":-30447},{"$f":"Pecém!F33","v":-29077},{"$f":"Pecém!G33","v":-40657},{"$f":"Pecém!H33","v":-27484},{"$f":"Pecém!I33","v":-32845},{"$f":"Pecém!J33","v":-29948},{"$f":"Pecém!K33","v":-40546},{"$f":"Pecém!L33","v":-28798},{"$f":"Pecém!M33","v":-33893},{"$f":"Pecém!N33","v":-24197},-21298,-29888,-36505,-24858,-27870,-13490,-44414,-27768,-27298,-26730,-34639,-37051,-33540,-27986,-24769,-36844,-37467,-29611,-27693,-35214,-46177,-32270,-58907,-51351,-23048,-29829,-49987,-51804,-90876,-70212,-23876,-4186,-3586,-3282,null,-132137,{"$f":"Pecém!AY33","v":-109276},-102723,-126210,-133216,-128691,-141354,-163135,-262879,-34930]
[null,"Personnel",{"$f":"Pecém!C34","v":-15202},{"$f":"Pecém!D34","v":-14117},{"$f":"Pecém!E34","v":-14100},{"$f":"Pecém!F34","v":-13925},{"$f":"Pecém!G34","v":-13667},{"$f":"Pecém!H34","v":-12560},{"$f":"Pecém!I34","v":-14550},{"$f":"Pecém!J34","v":-11249},{"$f":"Pecém!K34","v":-16009},{"$f":"Pecém!L34","v":-12942},{"$f":"Pecém!M34","v":-14316},{"$f":"Pecém!N34","v":-12125},-11173,-12943,-12325,-11327,-10680,-11672,-20662,-10074,-10193,-10073,-11381,-11421,-12010,-10848,-11001,-9711,-11636,-9452,-11724,-7913,-8197,-11358,-11631,-8769,-9256,-11005,-12971,-8639,-6545,-3610,-3070,-1152,-924,-1008,null,-54750,{"$f":"Pecém!AY34","v":-50557},-46004,-51002,-45660,-41800,-39192,-40661,-31765,-6154]
[null,"Material",{"$f":"Pecém!C35","v":-2764},{"$f":"Pecém!D35","v":-2752},{"$f":"Pecém!E35","v":-2452},{"$f":"Pecém!F35","v":-4805},{"$f":"Pecém!G35","v":-6355},{"$f":"Pecém!H35","v":-3140},{"$f":"Pecém!I35","v":-4066},{"$f":"Pecém!J35","v":-4297},{"$f":"Pecém!K35","v":-8016},{"$f":"Pecém!L35","v":-4261},{"$f":"Pecém!M35","v":-6817},{"$f":"Pecém!N35","v":-3376},-1633,-2933,-13496,-2223,-4289,-1140,-6262,-4019,-3307,-3463,-4521,-6028,-4532,-4330,-1802,-6336,-4712,-4288,-2324,-4018,-2332,-4632,-7491,-7414,-1491,-6199,-9008,-1802,-1054,-638,-1064,-166,-34,-24,null,-20640,{"$f":"Pecém!AY35","v":-14759},-21148,-17051,-19411,-17138,-13306,-22595,-12502,-1288]
[null,"Third-party services",{"$f":"Pecém!C36","v":-10269},{"$f":"Pecém!D36","v":-8835},{"$f":"Pecém!E36","v":-11056},{"$f":"Pecém!F36","v":-10368},{"$f":"Pecém!G36","v":-20035},{"$f":"Pecém!H36","v":-10836},{"$f":"Pecém!I36","v":-12459},{"$f":"Pecém!J36","v":-12405},{"$f":"Pecém!K36","v":-14224},{"$f":"Pecém!L36","v":-9377},{"$f":"Pecém!M36","v":-11526},{"$f":"Pecém!N36","v":-6910},-6233,-11712,-7864,-7682,-9474,305,-16094,-8652,-9397,-8999,-12059,-13878,-12460,-8852,-10034,-14992,-14600,-7606,-9115,-15026,-14848,-11890,-35626,-30144,-10231,-20764,-21629,-9032,-7884,-3548,-3418,-1778,-1708,-1190,null,-48465,{"$f":"Pecém!AY36","v":-36381},-24715,-43142,-47249,-47232,-50879,-96765,-42093,-8094]
[null,"Provisions",{"$f":"Pecém!C37","v":0},{"$f":"Pecém!D37","v":0},{"$f":"Pecém!E37","v":138},{"$f":"Pecém!F37","v":0},{"$f":"Pecém!G37","v":-312},{"$f":"Pecém!H37","v":-49},{"$f":"Pecém!I37","v":97},{"$f":"Pecém!J37","v":-222},{"$f":"Pecém!K37","v":-16},{"$f":"Pecém!L37","v":0},{"$f":"Pecém!M37","v":52},{"$f":"Pecém!N37","v":-75},-159,75,-94,150,-863,29,-694,2,-19,37,0,13,-13,-15,-84,41,7,-3,-12,-25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-141,{"$f":"Pecém!AY37","v":-107},-778,-674,-15,-39,-37,0,0,0]
[null,"Provision for doubtful account/net losses",{"$f":"Pecém!C38","v":0},{"$f":"Pecém!D38","v":0},{"$f":"Pecém!E38","v":0},{"$f":"Pecém!F38","v":0},{"$f":"Pecém!G38","v":0},{"$f":"Pecém!H38","v":0},{"$f":"Pecém!I38","v":0},{"$f":"Pecém!J38","v":0},{"$f":"Pecém!K38","v":0},{"$f":"Pecém!L38","v":0},{"$f":"Pecém!M38","v":0},{"$f":"Pecém!N38","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY38","v":0},0,0,0,-3,0,0,0,0]
[null,"Provision for contingencies",{"$f":"Pecém!C39","v":0},{"$f":"Pecém!D39","v":0},{"$f":"Pecém!E39","v":138},{"$f":"Pecém!F39","v":0},{"$f":"Pecém!G39","v":-312},{"$f":"Pecém!H39","v":-49},{"$f":"Pecém!I39","v":97},{"$f":"Pecém!J39","v":-222},{"$f":"Pecém!K39","v":-16},{"$f":"Pecém!L39","v":0},{"$f":"Pecém!M39","v":52},{"$f":"Pecém!N39","v":-75},-159,75,null,0,0,0,0,0,0,37,0,0,0,0,0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-141,{"$f":"Pecém!AY39","v":-107},0,37,0,41,0,0,0,0]
[null,"Other",{"$f":"Pecém!C40","v":-523},{"$f":"Pecém!D40","v":-493},{"$f":"Pecém!E40","v":-2977},{"$f":"Pecém!F40","v":21},{"$f":"Pecém!G40","v":-288},{"$f":"Pecém!H40","v":-899},{"$f":"Pecém!I40","v":-1867},{"$f":"Pecém!J40","v":-1775},{"$f":"Pecém!K40","v":-2281},{"$f":"Pecém!L40","v":-2218},{"$f":"Pecém!M40","v":-1286},{"$f":"Pecém!N40","v":-1711},-2100,-2375,-2726,-3776,-2564,-1012,-702,-5025,-4382,-4232,-6678,-5737,-4525,-3941,-1848,-5846,-6526,-8262,-4518,-8232,-20800,-4390,-4159,-5024,-2070,8139,-6379,-32331,-75393,-62416,-16324,-1090,-920,-1060,null,-8141,{"$f":"Pecém!AY40","v":-7472},-10078,-14341,-20881,-22482,-37940,-3114,-176519,-19394]
[null,"Rent and leasing",{"$f":"Pecém!C41","v":871},{"$f":"Pecém!D41","v":-149},{"$f":"Pecém!E41","v":454},{"$f":"Pecém!F41","v":330},{"$f":"Pecém!G41","v":786},{"$f":"Pecém!H41","v":415},{"$f":"Pecém!I41","v":-45},{"$f":"Pecém!J41","v":364},{"$f":"Pecém!K41","v":160},{"$f":"Pecém!L41","v":-99},{"$f":"Pecém!M41","v":-328},{"$f":"Pecém!N41","v":-276},-325,-939,-1058,-430,-354,949,1633,-1562,-1985,-1295,-944,-1954,-1362,-1047,-9,-1459,-1098,-1007,-801,-673,-3028,-1617,-2828,-1789,-2232,-1404,-1700,-996,-432,-218,-430,-314,-224,-336,null,380,{"$f":"Pecém!AY41","v":-1868},-893,-3209,-5307,-3573,-6119,-8253,-3346,-1304]
[null,"Others",{"$f":"Pecém!C42","v":-1394},{"$f":"Pecém!D42","v":-344},{"$f":"Pecém!E42","v":-3431},{"$f":"Pecém!F42","v":-309},{"$f":"Pecém!G42","v":-1074},{"$f":"Pecém!H42","v":-1314},{"$f":"Pecém!I42","v":-1822},{"$f":"Pecém!J42","v":-2139},{"$f":"Pecém!K42","v":-2441},{"$f":"Pecém!L42","v":-2119},{"$f":"Pecém!M42","v":-958},{"$f":"Pecém!N42","v":-1435},-1775,-1436,-1668,-3346,-2210,-1961,-2335,-3463,-2397,-2937,-5734,-3783,-3163,-2894,-1839,-4387,-5428,-7255,-3717,-7559,-17798,-2837,-1331,-3235,162,9543,-4679,-31335,-74961,-62198,-15894,-776,-696,-724,null,-8521,{"$f":"Pecém!AY42","v":-5604},-9185,-11132,-15574,-18909,-31911,5139,-173173,-18090]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Pecém!C43","v":122},{"$f":"Pecém!D43","v":0},{"$f":"Pecém!E43","v":-1095},{"$f":"Pecém!F43","v":0},{"$f":"Pecém!G43","v":7},{"$f":"Pecém!H43","v":94},{"$f":"Pecém!I43","v":8},{"$f":"Pecém!J43","v":378},{"$f":"Pecém!K43","v":36},{"$f":"Pecém!L43","v":138},{"$f":"Pecém!M43","v":147},{"$f":"Pecém!N43","v":-62},534,54,-1320,-141,125,113,-3917,212,0,-3,-729,138,0,0,62,46,-349,66709,0,-90,26,64,0,0,0,0,0,0,0,0,0,24,0,0,null,560,{"$f":"Pecém!AY43","v":673},-1223,-3708,-591,66468,0,0,0,24]
[null,"Value of Indemnified financial asset",{"$f":"Pecém!C44","v":0},{"$f":"Pecém!D44","v":0},{"$f":"Pecém!E44","v":0},{"$f":"Pecém!F44","v":0},{"$f":"Pecém!G44","v":0},{"$f":"Pecém!H44","v":0},{"$f":"Pecém!I44","v":0},{"$f":"Pecém!J44","v":0},{"$f":"Pecém!K44","v":0},{"$f":"Pecém!L44","v":0},{"$f":"Pecém!M44","v":0},{"$f":"Pecém!N44","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY44","v":0},0,0,0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"Pecém!C45","v":0},{"$f":"Pecém!D45","v":0},{"$f":"Pecém!E45","v":0},{"$f":"Pecém!F45","v":0},{"$f":"Pecém!G45","v":0},{"$f":"Pecém!H45","v":0},{"$f":"Pecém!I45","v":0},{"$f":"Pecém!J45","v":0},{"$f":"Pecém!K45","v":0},{"$f":"Pecém!L45","v":0},{"$f":"Pecém!M45","v":0},{"$f":"Pecém!N45","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY45","v":0},0,0,0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"Pecém!C46","v":0},{"$f":"Pecém!D46","v":0},{"$f":"Pecém!E46","v":0},{"$f":"Pecém!F46","v":0},{"$f":"Pecém!G46","v":0},{"$f":"Pecém!H46","v":0},{"$f":"Pecém!I46","v":0},{"$f":"Pecém!J46","v":0},{"$f":"Pecém!K46","v":0},{"$f":"Pecém!L46","v":0},{"$f":"Pecém!M46","v":0},{"$f":"Pecém!N46","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY46","v":0},0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"Pecém!C47","v":152786},{"$f":"Pecém!D47","v":150856},{"$f":"Pecém!E47","v":169182},{"$f":"Pecém!F47","v":161757},{"$f":"Pecém!G47","v":124758},{"$f":"Pecém!H47","v":159844},{"$f":"Pecém!I47","v":26343},{"$f":"Pecém!J47","v":209082},{"$f":"Pecém!K47","v":134152},{"$f":"Pecém!L47","v":133628},{"$f":"Pecém!M47","v":137182},{"$f":"Pecém!N47","v":133672},145313,165082,129875,119620,142423,123533,108150,183964,172453,130932,129381,139552,101900,96241,78706,64506,160429,200750,213188,167504,50067,91808,-279427,244069,32532,48810,61641,40090,-63822,-143436,-151210,-50024,-3586,-3282,null,503205,{"$f":"Pecém!AY47","v":581249},515451,595499,467074,504391,522567,45984,-105527,-208102]
[null,"EBITDA Margin",{"$f":"Pecém!C48","v":0.65682485501670151},{"$f":"Pecém!D48","v":0.65134754712744924},{"$f":"Pecém!E48","v":0.37353863952998012},{"$f":"Pecém!F48","v":0.37907324995254466},{"$f":"Pecém!G48","v":0.43647928124606405},{"$f":"Pecém!H48","v":0.70942143478492425},{"$f":"Pecém!I48","v":3.1670710213542556E-2},{"$f":"Pecém!J48","v":0.29226500415859991},{"$f":"Pecém!K48","v":0.33498973695644574},{"$f":"Pecém!L48","v":0.34327932612152523},{"$f":"Pecém!M48","v":0.21511355314801661},{"$f":"Pecém!N48","v":0.3682454675933961},0.59075368222490543,0.33126313106888655,0.17689297617409946,0.24682340220948421,0.3558662219057257,0.33857180052896274,0.30788633115644554,0.3785399900819576,0.34424367516897492,0.31034556319049234,0.25498666740243947,0.30018025614441141,0.26273788865998521,0.28862890697632571,0.23693352519371677,0.23176169209820033,0.54082052319309604,0.70310311011487814,0.63354531946508175,0.54992547456614382,0.17959516028940695,0.27842964805070741,-0.92008482138447201,0.8940944175192963,0.11092244430351261,0.17204187374431637,0.18528560392688492,0.1846138260052681,-0.28115418502202644,-0.69113126270851599,-0.65774363614218856,-0.48485083451257099,"n.a.","n.a.",null,1.0022047774501135,{"$f":"Pecém!AY48","v":1.5053758340352046},1.118154400818272,1.3410155595978703,1.1065337191831617,1.7126188505998914,1.6414956023713398,0.25697391418265325,-0.60238601779838941,-1.1425944706547595]
[null,"Depreciation and amortization",{"$f":"Pecém!C49","v":-37426},{"$f":"Pecém!D49","v":-37654},{"$f":"Pecém!E49","v":-881383},{"$f":"Pecém!F49","v":-51056},{"$f":"Pecém!G49","v":-49232},{"$f":"Pecém!H49","v":-47182},{"$f":"Pecém!I49","v":-40487},{"$f":"Pecém!J49","v":-47626},{"$f":"Pecém!K49","v":-47979},{"$f":"Pecém!L49","v":-47352},{"$f":"Pecém!M49","v":-48201},{"$f":"Pecém!N49","v":-48525},-48091,-48165,-48726,-45581,-50484,-45739,-41079,-41174,-40456,-40394,-45221,-40238,-39707,-39429,-39542,-39600,-39860,-38872,-36288,-39203,-45048,-33528,-33528,-33799,-33926,-35555,-40430,-33896,-25938,-16008,-5408,-106,-90,-76,null,-183444,{"$f":"Pecém!AY49","v":-192982},-190530,-163103,-164595,-157874,-154067,-136808,-116272,-5680]
[null,"Depreciation",{"$f":"Pecém!C50","v":-36207},{"$f":"Pecém!D50","v":-36222},{"$f":"Pecém!E50","v":-879974},{"$f":"Pecém!F50","v":-49763},{"$f":"Pecém!G50","v":-47792},{"$f":"Pecém!H50","v":-45965},{"$f":"Pecém!I50","v":-46003},{"$f":"Pecém!J50","v":-46131},{"$f":"Pecém!K50","v":-46320},{"$f":"Pecém!L50","v":-45931},{"$f":"Pecém!M50","v":-45541},{"$f":"Pecém!N50","v":-45818},-45378,-45442,-45854,-45430,0,-41836,-39696,-40404,-39696,-39635,-44393,-39327,-38861,-38601,-38714,-38772,-38336,-38740,-36155,-39072,-44975,-33478,-33477,-33752,-33878,-35509,-40387,-33852,-25900,-15968,-5374,-76,-60,-48,null,-184385,{"$f":"Pecém!AY50","v":-182179},-133120,-159431,-161182,-154562,-153680,-136616,-116107,-5558]
[null,"Depreciation - Asset right of usage",{"$f":"Pecém!C51","v":-305},{"$f":"Pecém!D51","v":-516},{"$f":"Pecém!E51","v":-493},{"$f":"Pecém!F51","v":-354},{"$f":"Pecém!G51","v":-361},{"$f":"Pecém!H51","v":-374},{"$f":"Pecém!I51","v":-214},{"$f":"Pecém!J51","v":-204},{"$f":"Pecém!K51","v":-398},{"$f":"Pecém!L51","v":-331},{"$f":"Pecém!M51","v":-1485},{"$f":"Pecém!N51","v":-1235},-1247,-1256,-1404,1318,-2434,-2451,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,null,-1147,{"$f":"Pecém!AY51","v":-5223},-4971,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"Pecém!C52","v":-914},{"$f":"Pecém!D52","v":-916},{"$f":"Pecém!E52","v":-916},{"$f":"Pecém!F52","v":-939},{"$f":"Pecém!G52","v":-1079},{"$f":"Pecém!H52","v":-843},{"$f":"Pecém!I52","v":5730},{"$f":"Pecém!J52","v":-1291},{"$f":"Pecém!K52","v":-1261},{"$f":"Pecém!L52","v":-1090},{"$f":"Pecém!M52","v":-1175},{"$f":"Pecém!N52","v":-1472},-1466,-1467,-1468,-1469,-1463,-1452,-1383,-770,-760,-759,-828,-911,-846,-828,-828,-828,-1524,-132,-133,-131,-73,-50,-51,-47,-48,-46,-43,-44,-38,-40,-34,-30,-30,-28,null,2088,{"$f":"Pecém!AY52","v":-5580},-5852,-3672,-3413,-3312,-387,-192,-165,-122]
[null,"Result from Service - EBIT",{"$f":"Pecém!C53","v":115360},{"$f":"Pecém!D53","v":113202},{"$f":"Pecém!E53","v":-712201},{"$f":"Pecém!F53","v":110701},{"$f":"Pecém!G53","v":75526},{"$f":"Pecém!H53","v":112662},{"$f":"Pecém!I53","v":-14144},{"$f":"Pecém!J53","v":161456},{"$f":"Pecém!K53","v":86173},{"$f":"Pecém!L53","v":86276},{"$f":"Pecém!M53","v":88981},{"$f":"Pecém!N53","v":85147},97222,116917,81149,74039,91939,77794,67071,142790,131997,90538,84160,99314,62193,56812,39164,24906,120569,161878,176900,128301,5019,58280,-312955,210270,-1394,13255,21211,6194,-89760,-159444,-156618,-50130,-3676,-3358,null,319761,{"$f":"Pecém!AY53","v":388267},324921,432396,302479,346517,368500,-90824,-221799,-213782]
[null,"Result from corporate participation",{"$f":"Pecém!C54","v":0},{"$f":"Pecém!D54","v":0},{"$f":"Pecém!E54","v":0},{"$f":"Pecém!F54","v":0},{"$f":"Pecém!G54","v":0},{"$f":"Pecém!H54","v":0},{"$f":"Pecém!I54","v":0},{"$f":"Pecém!J54","v":0},{"$f":"Pecém!K54","v":0},{"$f":"Pecém!L54","v":0},{"$f":"Pecém!M54","v":0},{"$f":"Pecém!N54","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY54","v":0},0,0,0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"Pecém!C55","v":-38472},{"$f":"Pecém!D55","v":-36283},{"$f":"Pecém!E55","v":-30992},{"$f":"Pecém!F55","v":-5444},{"$f":"Pecém!G55","v":-12499},{"$f":"Pecém!H55","v":-11823},{"$f":"Pecém!I55","v":-19864},{"$f":"Pecém!J55","v":-21359},{"$f":"Pecém!K55","v":-12056},{"$f":"Pecém!L55","v":-24080},{"$f":"Pecém!M55","v":-17228},{"$f":"Pecém!N55","v":-21351},-22378,-19595,-19844,-24749,-33034,-17861,-37319,-35862,-31809,-32664,-41912,-48738,-48503,-51276,-158942,-68432,-63505,-96890,-32640,-122472,-45767,-121898,-80234,-72481,-69878,-58776,-59224,-71400,-46654,-28714,-36124,-21898,-28152,-10344,null,-77359,{"$f":"Pecém!AY55","v":-80552},-95488,-137654,-190429,-387769,-322777,-281369,-205992,-96518]
[null,"Financial revenues",{"$f":"Pecém!C56","v":11361},{"$f":"Pecém!D56","v":19654},{"$f":"Pecém!E56","v":36728},{"$f":"Pecém!F56","v":16431},{"$f":"Pecém!G56","v":5948},{"$f":"Pecém!H56","v":4282},{"$f":"Pecém!I56","v":3818},{"$f":"Pecém!J56","v":1882},{"$f":"Pecém!K56","v":1083},{"$f":"Pecém!L56","v":1085},{"$f":"Pecém!M56","v":1038},{"$f":"Pecém!N56","v":922},2132,7012,12536,17925,4348,20418,-5062,11757,29361,8050,-2771,8713,-2033,8708,-36136,-69236,127430,141421,-312469,222270,201587,98106,6011,-25570,20996,26071,1066,358,-7786,9240,1620,-25246,8880,17308,null,7868,{"$f":"Pecém!AY56","v":11104},55227,44106,12617,163479,209494,27508,2878,2562]
[null,"Financial expenses",{"$f":"Pecém!C57","v":-49833},{"$f":"Pecém!D57","v":-55937},{"$f":"Pecém!E57","v":-67720},{"$f":"Pecém!F57","v":-21875},{"$f":"Pecém!G57","v":-18447},{"$f":"Pecém!H57","v":-16105},{"$f":"Pecém!I57","v":-23682},{"$f":"Pecém!J57","v":-23241},{"$f":"Pecém!K57","v":-13139},{"$f":"Pecém!L57","v":-25165},{"$f":"Pecém!M57","v":-18266},{"$f":"Pecém!N57","v":-22273},-24510,-26607,-32380,-42674,-37382,-38279,-32257,-47619,-61170,-40714,-39141,-57451,-46470,-59984,-122806,804,-190935,-238311,279829,-344742,-247354,-220004,-86245,-46911,-90874,-84847,-60290,-71758,-38868,-37954,-37744,3348,-37032,-27652,null,-85227,{"$f":"Pecém!AY57","v":-91656},-150715,-181760,-203046,-551248,-532271,-308877,-208870,-99080]
[null,"Other Income",{"$f":"Pecém!C58","v":0},{"$f":"Pecém!D58","v":0},{"$f":"Pecém!E58","v":0},{"$f":"Pecém!F58","v":0},{"$f":"Pecém!G58","v":0},{"$f":"Pecém!H58","v":0},{"$f":"Pecém!I58","v":0},{"$f":"Pecém!J58","v":0},{"$f":"Pecém!K58","v":0},{"$f":"Pecém!L58","v":0},{"$f":"Pecém!M58","v":0},{"$f":"Pecém!N58","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY58","v":0},0,0,0,0,0,0,0,0]
[null,"Income before income tax and social contribution",{"$f":"Pecém!C59","v":76888},{"$f":"Pecém!D59","v":76919},{"$f":"Pecém!E59","v":-743193},{"$f":"Pecém!F59","v":105257},{"$f":"Pecém!G59","v":63027},{"$f":"Pecém!H59","v":100839},{"$f":"Pecém!I59","v":-34008},{"$f":"Pecém!J59","v":140097},{"$f":"Pecém!K59","v":74117},{"$f":"Pecém!L59","v":62196},{"$f":"Pecém!M59","v":71753},{"$f":"Pecém!N59","v":63796},74844,97322,61305,49290,58905,59933,29752,106928,100188,57874,42248,50576,13690,5536,-119778,-43526,57064,64988,144260,5829,-40748,-63618,-393189,137789,-71272,-45521,-38013,-65206,-136414,-188158,-192742,-72028,-31828,-13702,null,242402,{"$f":"Pecém!AY59","v":307715},229433,294742,112050,-41252,45723,-372193,-427791,-310300]
[null,"Income Tax and Social Contribution",{"$f":"Pecém!C60","v":-8711},{"$f":"Pecém!D60","v":-8556},{"$f":"Pecém!E60","v":-116341},{"$f":"Pecém!F60","v":-29150},{"$f":"Pecém!G60","v":-14493},{"$f":"Pecém!H60","v":-17780},{"$f":"Pecém!I60","v":51469},{"$f":"Pecém!J60","v":-23526},{"$f":"Pecém!K60","v":-11513},{"$f":"Pecém!L60","v":-12272},{"$f":"Pecém!M60","v":28263},{"$f":"Pecém!N60","v":-10445},-12841,-17754,-16345,-8726,-10508,-7116,-13695,-20266,-22422,-13506,-14404,-17241,-4634,-2017,40292,14878,-21473,-22018,-14147,0,-21629,12207,137070,-40837,24233,15477,12925,22170,46380,63974,75510,24792,1772,1202,null,4158,{"$f":"Pecém!AY60","v":-12777},-42695,-69889,-38296,11679,-23569,135943,145449,103276]
[null,"Current income tax and social contribution",{"$f":"Pecém!C61","v":-9354},{"$f":"Pecém!D61","v":-10190},{"$f":"Pecém!E61","v":-25365},{"$f":"Pecém!F61","v":-2430},{"$f":"Pecém!G61","v":407},{"$f":"Pecém!H61","v":-6904},{"$f":"Pecém!I61","v":13140},{"$f":"Pecém!J61","v":-14260},{"$f":"Pecém!K61","v":-7670},{"$f":"Pecém!L61","v":-3233},{"$f":"Pecém!M61","v":3139},{"$f":"Pecém!N61","v":-6470},-6051,-5544,-1241,-2847,-3516,-4803,-978,-5796,-4200,-2235,0,0,0,0,30349,5784,17957,-54090,5004,0,-9422,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-12023,{"$f":"Pecém!AY61","v":-14926},-12407,-13209,0,0,-4418,0,0,0]
[null,"Deferred income tax and social contribution",{"$f":"Pecém!C62","v":643},{"$f":"Pecém!D62","v":1634},{"$f":"Pecém!E62","v":-90976},{"$f":"Pecém!F62","v":-26720},{"$f":"Pecém!G62","v":-14900},{"$f":"Pecém!H62","v":-10876},{"$f":"Pecém!I62","v":38329},{"$f":"Pecém!J62","v":-9266},{"$f":"Pecém!K62","v":-3843},{"$f":"Pecém!L62","v":-9039},{"$f":"Pecém!M62","v":25124},{"$f":"Pecém!N62","v":-3975},-6790,-12210,-15104,-5879,-6992,-2313,-12717,-14470,-18222,-11271,-14404,-17241,-4634,-2017,9943,9094,-39430,32072,-19151,0,-12207,12207,137070,-40837,24233,15477,12925,22170,46380,63974,75510,24792,1772,1202,null,16181,{"$f":"Pecém!AY62","v":2149},-30288,-56680,-38296,11679,-19151,135943,145449,103276]
[null,"Net Income before minority interests",{"$f":"Pecém!C63","v":68177},{"$f":"Pecém!D63","v":68363},{"$f":"Pecém!E63","v":-859534},{"$f":"Pecém!F63","v":76107},{"$f":"Pecém!G63","v":48534},{"$f":"Pecém!H63","v":83059},{"$f":"Pecém!I63","v":17461},{"$f":"Pecém!J63","v":116571},{"$f":"Pecém!K63","v":62604},{"$f":"Pecém!L63","v":49924},{"$f":"Pecém!M63","v":100016},{"$f":"Pecém!N63","v":53351},62003,79568,44960,40564,48397,52817,16057,86662,77766,44368,27844,33335,9056,3519,-79486,-28648,35591,42970,130113,5829,-62377,-51411,-256119,96952,-47039,-30044,-25088,-43036,-90034,-124184,-117232,-47236,-30056,-12500,null,246560,{"$f":"Pecém!AY63","v":294938},186738,224853,73754,-29573,22154,-236250,-282342,-207024]
[null,"Reversal of interest on equity capital",{"$f":"Pecém!C64","v":0},{"$f":"Pecém!D64","v":0},{"$f":"Pecém!E64","v":0},{"$f":"Pecém!F64","v":0},{"$f":"Pecém!G64","v":0},{"$f":"Pecém!H64","v":0},{"$f":"Pecém!I64","v":0},{"$f":"Pecém!J64","v":0},{"$f":"Pecém!K64","v":0},{"$f":"Pecém!L64","v":0},{"$f":"Pecém!M64","v":0},{"$f":"Pecém!N64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY64","v":0},0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"Pecém!C65","v":0},{"$f":"Pecém!D65","v":0},{"$f":"Pecém!E65","v":0},{"$f":"Pecém!F65","v":0},{"$f":"Pecém!G65","v":0},{"$f":"Pecém!H65","v":0},{"$f":"Pecém!I65","v":0},{"$f":"Pecém!J65","v":0},{"$f":"Pecém!K65","v":0},{"$f":"Pecém!L65","v":0},{"$f":"Pecém!M65","v":0},{"$f":"Pecém!N65","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,null,0,{"$f":"Pecém!AY65","v":0},0,0,0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"Pecém!C66","v":0},{"$f":"Pecém!D66","v":0},{"$f":"Pecém!E66","v":0},{"$f":"Pecém!F66","v":0},{"$f":"Pecém!G66","v":0},{"$f":"Pecém!H66","v":0},{"$f":"Pecém!I66","v":0},{"$f":"Pecém!J66","v":0},{"$f":"Pecém!K66","v":0},{"$f":"Pecém!L66","v":0},{"$f":"Pecém!M66","v":0},{"$f":"Pecém!N66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Pecém!AY66","v":0},0,0,0,0,0,0,0,0]
[null,"Net Income",{"$f":"Pecém!C67","v":68177},{"$f":"Pecém!D67","v":68363},{"$f":"Pecém!E67","v":-859534},{"$f":"Pecém!F67","v":76107},{"$f":"Pecém!G67","v":48534},{"$f":"Pecém!H67","v":83059},{"$f":"Pecém!I67","v":17461},{"$f":"Pecém!J67","v":116571},{"$f":"Pecém!K67","v":62604},{"$f":"Pecém!L67","v":49924},{"$f":"Pecém!M67","v":100016},{"$f":"Pecém!N67","v":53351},62003,79568,44960,40564,48397,52817,16057,86662,77766,44368,27844,33335,9056,3519,-79486,-28648,35591,42970,130113,5829,-62377,-51411,-256119,96952,-47039,-30044,-25088,-43036,-90034,-124184,-117232,-47236,-30056,-12500,null,246560,{"$f":"Pecém!AY67","v":294938},186738,224853,73754,-29573,22154,-236250,-282342,-207024]

{"sheet":"Transmissão","index":20,"n_rows":67,"n_cols":29,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Transmissão"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18",null,2021,2020,2019,2018]
[]
["Receitas","Receita Operacional Líquida¹",264256,268398,255112,502950,217692,184478,231547,163839,144958,102066,85838,110316,99004,92742,63154,48346,33323,19133,-4339,7601,3196,1778,null,{"$f":"SUM(I7:L7)","v":642410},{"$f":"SUM(M7:P7)","v":387900},163956,8236]
[null,"Receita de Construção",{"$f":"-C45","v":133394},138153,152375,100909,130876,61930,{"$f":"-I45","v":255252},250334,271514,276249,360132,290661,207287,162706,871669,326325,473217,271702,93365,157233,50608,14895,null,{"$f":"SUM(I8:L8)","v":1053349},{"$f":"SUM(M8:P8)","v":1020786},1942913,316101]
[null,"Margem Construção",-18733,4200,-21423,-21978,-34408,-15429,-4940,-22677,17124,61355,15517,-7566,-860,-3657,46330,2915,3415,28993,30034,-704,-293,-166,null,50862,3434,81653,28871]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},0,{"$f":"SUM(F11:F22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Energia elétrica comprada para revenda","Energia comprada para revenda",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Outras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Progra de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C9+C10","v":245523},{"$f":"D7+D9+D10","v":272598},233689,480972,183284,169049,226607,{"$f":"J7+J9+J10","v":141162},162082,163421,101355,102750,98144,89085,109484,51261,36738,48126,25695,6897,2903,1612,null,693272,391334,245609,37107]
[null,"Gastos gerenciáveis",{"$f":"C33+C45+C49+C43","v":-160958},-162670,-174953,-131245,-165220,-73405,-283858,{"$f":"J33+J45+J49+J43","v":-236765},-278290,-282861,-366313,-295984,-212348,-167976,-875427,-329600,-476206,-275138,-95314,-158659,-52458,-16561,null,-1081774,-1042621,-1956371,-322992]
[null,"Total do PMSO",{"$f":"C34+C35+C36+C37+C40","v":-25824},{"$f":"D34+D35+D36+D37+D40","v":-25115},-26322,{"$f":"F34+F35+F36+F37+F40","v":-29606},-34210,-11357,-29028,13825,-6571,-6414,-5995,-5105,-4971,-5221,-3786,-3195,-2904,-3353,-1949,-1426,-1850,-1666,null,-28188,-21292,-13238,-6891]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-12016,-12819,-13999,-16709,-25735,-6413,-3562,-4122,-2409,-2359,-2875,-2127,-2107,-2099,-1271,-1328,-1396,-1324,-1526,-969,-1643,-1201,null,-12452,-9208,-5319,-5339]
[null,"Material",-560,-861,-690,-1043,-573,-288,-233,-171,-296,127,-290,-63,-122,-64,-22,-27,-37,-14,-17,-10,-9,0,null,-573,-539,-100,-36]
[null,"Serviços de terceiros",-10835,-10319,-8633,-7260,-7763,-3426,-3985,-2801,-3212,-3719,-2550,-2368,-2353,-2729,-2666,-1677,-1276,-2005,-310,-357,-137,-360,null,-13717,-10000,-7624,-1164]
[null,"Provisões",{"$f":"C38+C39","v":-497},-33,-104,-2247,665,404,-8,{"$f":"J38+J39","v":0},0,0,-589,32,48,-40,1263,97,-54,72,0,0,0,0,null,-8,-549,1378,0]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",-73,0,0,-80,-205,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Provisões cíveis, fiscais e trabalhistas","Provisões cíveis, fiscais e trabalhistas",-424,-33,-104,-2167,870,404,-8,0,0,0,-589,32,48,-40,"-","-",-54,72,0,0,0,0,null,-8,-549,18,0]
[null,"Outros",{"$f":"C41+C42","v":-1916},{"$f":"D41+D42","v":-1083},-2896,{"$f":"F41+F42","v":-2347},-804,-1634,-21240,20919,-654,-463,309,-579,-437,-289,-1090,-260,-141,-82,-96,-90,-61,-105,null,-1438,-996,-1573,-352]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-520,-893,-608,-684,-206,-431,-359,-327,-297,-7,160,-42,-37,-38,-10,-21,-39,9,-51,-49,-43,-70,null,-990,43,-61,-213]
[null,"Outras",-1396,-190,-2288,-1663,-598,-1203,-20881,21246,-357,-456,149,-537,-400,-251,-1080,-239,-102,-91,-45,-41,-18,-35,null,-448,-1039,-1512,-139]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,479,-368,11,0,18,-9,0,0,-2,"-",0,0,0,0,0,0,null,122,9,-2,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Custo com construção da infraestrutura",-133394,-138153,-152375,-100909,-130876,-61930,-255252,-250334,-271514,-276249,-360132,-290661,-207287,-162706,-871669,-326325,-473217,-271702,-93365,-157233,-50608,-14895,null,-1053349,-1020786,-1942913,-316101]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C32-C49+C8+C9","v":219699},247483,207367,451366,149074,157692,{"$f":"I7+I32-I49+I8+I9","v":198058},154619,155522,157007,95378,97636,93173,83864,105696,48066,33834,44773,23746,5471,1053,-54,null,665206,370051,232369,30216]
[null,"Margem EBITDA",{"$f":"C47/C7","v":0.83138698837490921},{"$f":"D47/D7","v":0.92207468013919625},0.81284690645677193,{"$f":"F47/F7","v":0.89743712098618156},0.68479319405398453,0.85480111449603746,0.85536845651206883,0.94372524246363809,1.0728762814056485,1.5382889502870691,1.1111395885272257,0.88505747126436785,0.94110338976202979,0.90427206659334503,1.6736232067644172,0.99420841434658502,6.6347030620348857E-2,0.1399908700926748,0.19944565765160424,3.3333333333333333E-2,1.967819700622302E-2,-3.2713394317562248E-3,null,4.4102589306684248,3.841572516146968,2.874169521824026,0.24918584855940434]
[null,"Depreciação e amortização",{"$f":"SUM(C50:C52)","v":-1740},{"$f":"SUM(D50:D52)","v":598},3744,{"$f":"SUM(F50:F52)","v":-730},-134,-118,-57,112,-216,-198,-204,-209,-90,-49,30,-80,-85,-83,0,0,0,0,null,-359,-552,-218,0]
["Depreciação - Imobilizado em serviço","Depreciação",-1093,-736,-50,-522,-113,-74,0,2,-2,0,-1,0,0,0,-1,0,0,0,0,0,0,0,null,0,-1,-1,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-558,-78,-54,-111,-11,-38,-57,110,-214,-198,-203,-209,-90,-49,31,-80,-85,-83,0,0,0,0,null,-359,-551,-217,0]
["Amortização","Amortização",-89,1412,3848,-97,-10,-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C8+C9+C32","v":217959},248081,211111,450636,148940,157574,{"$f":"I7+I8+I9+I32","v":198001},154731,155306,156809,95174,97427,93083,83815,105726,47986,33749,44690,23746,5471,1053,-54,null,664847,369499,232151,30216]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C56+C57","v":-85151},{"$f":"D56+D57","v":-120733},-85735,{"$f":"F56+F57","v":-40817},-137447,-122544,-88091,-36616,-20143,-13959,-13763,-8519,-7558,-5867,-5139,-3460,-4469,-4013,-797,-114,18,47,null,-158809,-35707,-17081,-846]
[null,"Receitas financeiras",14664,12867,15221,13725,17751,11688,4994,-7501,13632,498,489,492,563,900,89,1151,244,286,-4,129,113,150,null,11623,2444,1770,388]
[null,"Despesas financeiras",-99815,-133600,-100956,-54542,-155198,-134232,-93085,-29115,-33775,-14457,-14252,-9011,-8121,-6767,-5228,-4611,-4713,-4299,-793,-243,-95,-103,null,-170432,-38151,-18851,-1234]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-",0,0,0,0,0,0,null,0,0,0,0]
[null,"LAIR",{"$f":"C53+C55","v":132808},127348,125376,409819,11493,35030,{"$f":"I53+I55","v":109910},118115,135163,142850,81411,88908,85525,77948,100587,44526,29280,40677,22949,5357,1071,-7,null,506038,333792,215070,29370]
[null,"IR e Contribuição social",{"$f":"C61+C62","v":-40750},{"$f":"D61+D62","v":-36327},816,{"$f":"F61+F62","v":-136319},-9661,-11732,-21043,-35644,-47017,-37204,-27794,-30322,-29120,-26578,-33634,-15438,-9971,-13901,-7874,-1898,-518,100,null,-140908,-113814,-72944,-10190]
[null,"Imposto de renda e contribuição social correntes",-10731,-12083,8841,-9130,-7555,-4596,-1049,-818,-516,-558,-1076,148,-26,-582,"-","-",0,0,0,0,0,0,null,-2941,-1536,0,0]
[null,"Imposto de renda e contribuição social diferidos",-30019,-24244,-8025,-127189,-2106,-7136,-19994,-34826,-46501,-36646,-26718,-30470,-29094,-25996,-33634,-15438,-9971,-13901,-7874,-1898,-518,100,null,-137967,-112278,-72944,-10190]
[null,"Lucro líquido antes de minoritários",{"$f":"C59+C60","v":92058},{"$f":"D59+D60","v":91021},126192,{"$f":"F59+F60","v":273500},1832,23298,88867,82471,88146,105646,53617,58586,56405,51370,66953,29088,19309,26776,15075,3459,553,93,null,365130,219978,142126,19180]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,null,null,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",-1712,-866,-2759,-6913,0,0,-42,-1883,-4592,-2460,-2110,-2070,-2251,-1706,-523,-1172,-759,-337,-196,-96,1,-6,null,-8977,-8137,-2791,-297]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,null,null,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
[null,"Lucro líquido",{"$f":"C63+C65","v":90346},{"$f":"D63+D65","v":90155},123433,266587,1832,23298,88825,{"$f":"J63+J65","v":80588},83554,103186,51507,56516,54154,49664,66430,27916,18550,26439,14879,3363,554,87,null,356153,211841,139335,18883]

{"sheet":"Transmissão EN","index":21,"n_rows":67,"n_cols":61,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Transmission"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18",null,2021,2020,2019,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,2020,2019,2018]
[]
[null,"Net operating revenue",{"$f":"Transmissão!D7","v":268398},{"$f":"Transmissão!E7","v":255112},{"$f":"Transmissão!E7","v":255112},{"$f":"Transmissão!F7","v":502950},{"$f":"Transmissão!G7","v":217692},{"$f":"Transmissão!H7","v":184478},{"$f":"Transmissão!I7","v":231547},{"$f":"Transmissão!J7","v":163839},{"$f":"Transmissão!K7","v":144958},{"$f":"Transmissão!L7","v":102066},{"$f":"Transmissão!M7","v":85838},{"$f":"Transmissão!N7","v":110316},99004,92742,63154,48346,33323,19133,-4339,7601,3196,1778,null,{"$f":"SUM(I7:L7)","v":642410},{"$f":"SUM(M7:P7)","v":387900},163956,8236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642410,{"$f":"Transmissão!AA7","v":387900},163956,8236]
[null,"Infrastructure revenue",{"$f":"Transmissão!D8","v":138153},{"$f":"Transmissão!E8","v":152375},{"$f":"Transmissão!E8","v":152375},{"$f":"Transmissão!F8","v":100909},{"$f":"Transmissão!G8","v":130876},{"$f":"Transmissão!H8","v":61930},{"$f":"Transmissão!I8","v":255252},{"$f":"Transmissão!J8","v":250334},{"$f":"Transmissão!K8","v":271514},{"$f":"Transmissão!L8","v":276249},{"$f":"Transmissão!M8","v":360132},{"$f":"Transmissão!N8","v":290661},207287,162706,871669,326325,473217,271702,93365,157233,50608,14895,null,{"$f":"SUM(I8:L8)","v":1053349},{"$f":"SUM(M8:P8)","v":1020786},1942913,316101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1053349,{"$f":"Transmissão!AA8","v":1020786},1942913,316101]
[null,"Transmission Construction Margin",{"$f":"Transmissão!D9","v":4200},{"$f":"Transmissão!E9","v":-21423},{"$f":"Transmissão!E9","v":-21423},{"$f":"Transmissão!F9","v":-21978},{"$f":"Transmissão!G9","v":-34408},{"$f":"Transmissão!H9","v":-15429},{"$f":"Transmissão!I9","v":-4940},{"$f":"Transmissão!J9","v":-22677},{"$f":"Transmissão!K9","v":17124},{"$f":"Transmissão!L9","v":61355},{"$f":"Transmissão!M9","v":15517},{"$f":"Transmissão!N9","v":-7566},-860,-3657,46330,2915,3415,28993,30034,-704,-293,-166,null,50862,3434,81653,28871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50862,{"$f":"Transmissão!AA9","v":3434},81653,28871]
[null,"Non-manageable expenditures",{"$f":"Transmissão!D10","v":0},{"$f":"Transmissão!E10","v":0},{"$f":"Transmissão!E10","v":0},{"$f":"Transmissão!F10","v":0},{"$f":"Transmissão!G10","v":0},{"$f":"Transmissão!H10","v":0},{"$f":"Transmissão!I10","v":0},{"$f":"Transmissão!J10","v":0},{"$f":"Transmissão!K10","v":0},{"$f":"Transmissão!L10","v":0},{"$f":"Transmissão!M10","v":0},{"$f":"Transmissão!N10","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA10","v":0},0,0]
[null,"Energy purchased to resell",{"$f":"Transmissão!D11","v":0},{"$f":"Transmissão!E11","v":0},{"$f":"Transmissão!E11","v":0},{"$f":"Transmissão!F11","v":0},{"$f":"Transmissão!G11","v":0},{"$f":"Transmissão!H11","v":0},{"$f":"Transmissão!I11","v":0},{"$f":"Transmissão!J11","v":0},{"$f":"Transmissão!K11","v":0},{"$f":"Transmissão!L11","v":0},{"$f":"Transmissão!M11","v":0},{"$f":"Transmissão!N11","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA11","v":0},0,0]
[null,"Itaipu - Foreign Exchange",{"$f":"Transmissão!D12","v":0},{"$f":"Transmissão!E12","v":0},{"$f":"Transmissão!E12","v":0},{"$f":"Transmissão!F12","v":0},{"$f":"Transmissão!G12","v":0},{"$f":"Transmissão!H12","v":0},{"$f":"Transmissão!I12","v":0},{"$f":"Transmissão!J12","v":0},{"$f":"Transmissão!K12","v":0},{"$f":"Transmissão!L12","v":0},{"$f":"Transmissão!M12","v":0},{"$f":"Transmissão!N12","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA12","v":0},0,0]
[null,"National Currency",{"$f":"Transmissão!D13","v":0},{"$f":"Transmissão!E13","v":0},{"$f":"Transmissão!E13","v":0},{"$f":"Transmissão!F13","v":0},{"$f":"Transmissão!G13","v":0},{"$f":"Transmissão!H13","v":0},{"$f":"Transmissão!I13","v":0},{"$f":"Transmissão!J13","v":0},{"$f":"Transmissão!K13","v":0},{"$f":"Transmissão!L13","v":0},{"$f":"Transmissão!M13","v":0},{"$f":"Transmissão!N13","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA13","v":0},0,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Transmissão!D14","v":0},{"$f":"Transmissão!E14","v":0},{"$f":"Transmissão!E14","v":0},{"$f":"Transmissão!F14","v":0},{"$f":"Transmissão!G14","v":0},{"$f":"Transmissão!H14","v":0},{"$f":"Transmissão!I14","v":0},{"$f":"Transmissão!J14","v":0},{"$f":"Transmissão!K14","v":0},{"$f":"Transmissão!L14","v":0},{"$f":"Transmissão!M14","v":0},{"$f":"Transmissão!N14","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA14","v":0},0,0]
[null,"Auction",{"$f":"Transmissão!D15","v":0},{"$f":"Transmissão!E15","v":0},{"$f":"Transmissão!E15","v":0},{"$f":"Transmissão!F15","v":0},{"$f":"Transmissão!G15","v":0},{"$f":"Transmissão!H15","v":0},{"$f":"Transmissão!I15","v":0},{"$f":"Transmissão!J15","v":0},{"$f":"Transmissão!K15","v":0},{"$f":"Transmissão!L15","v":0},{"$f":"Transmissão!M15","v":0},{"$f":"Transmissão!N15","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA15","v":0},0,0]
[null,"PROINFA",{"$f":"Transmissão!D16","v":0},{"$f":"Transmissão!E16","v":0},{"$f":"Transmissão!E16","v":0},{"$f":"Transmissão!F16","v":0},{"$f":"Transmissão!G16","v":0},{"$f":"Transmissão!H16","v":0},{"$f":"Transmissão!I16","v":0},{"$f":"Transmissão!J16","v":0},{"$f":"Transmissão!K16","v":0},{"$f":"Transmissão!L16","v":0},{"$f":"Transmissão!M16","v":0},{"$f":"Transmissão!N16","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA16","v":0},0,0]
[null,"Bilateral contracts",{"$f":"Transmissão!D17","v":0},{"$f":"Transmissão!E17","v":0},{"$f":"Transmissão!E17","v":0},{"$f":"Transmissão!F17","v":0},{"$f":"Transmissão!G17","v":0},{"$f":"Transmissão!H17","v":0},{"$f":"Transmissão!I17","v":0},{"$f":"Transmissão!J17","v":0},{"$f":"Transmissão!K17","v":0},{"$f":"Transmissão!L17","v":0},{"$f":"Transmissão!M17","v":0},{"$f":"Transmissão!N17","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA17","v":0},0,0]
[null,"Short-term energy  - CCEE",{"$f":"Transmissão!D18","v":0},{"$f":"Transmissão!E18","v":0},{"$f":"Transmissão!E18","v":0},{"$f":"Transmissão!F18","v":0},{"$f":"Transmissão!G18","v":0},{"$f":"Transmissão!H18","v":0},{"$f":"Transmissão!I18","v":0},{"$f":"Transmissão!J18","v":0},{"$f":"Transmissão!K18","v":0},{"$f":"Transmissão!L18","v":0},{"$f":"Transmissão!M18","v":0},{"$f":"Transmissão!N18","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA18","v":0},0,0]
[null,"Other suppliers",{"$f":"Transmissão!D19","v":0},{"$f":"Transmissão!E19","v":0},{"$f":"Transmissão!E19","v":0},{"$f":"Transmissão!F19","v":0},{"$f":"Transmissão!G19","v":0},{"$f":"Transmissão!H19","v":0},{"$f":"Transmissão!I19","v":0},{"$f":"Transmissão!J19","v":0},{"$f":"Transmissão!K19","v":0},{"$f":"Transmissão!L19","v":0},{"$f":"Transmissão!M19","v":0},{"$f":"Transmissão!N19","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA19","v":0},0,0]
[null,"Net effect of CVA",{"$f":"Transmissão!D20","v":0},{"$f":"Transmissão!E20","v":0},{"$f":"Transmissão!E20","v":0},{"$f":"Transmissão!F20","v":0},{"$f":"Transmissão!G20","v":0},{"$f":"Transmissão!H20","v":0},{"$f":"Transmissão!I20","v":0},{"$f":"Transmissão!J20","v":0},{"$f":"Transmissão!K20","v":0},{"$f":"Transmissão!L20","v":0},{"$f":"Transmissão!M20","v":0},{"$f":"Transmissão!N20","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA20","v":0},0,0]
[null,"Charges for usage of basic network",{"$f":"Transmissão!D21","v":0},{"$f":"Transmissão!E21","v":0},{"$f":"Transmissão!E21","v":0},{"$f":"Transmissão!F21","v":0},{"$f":"Transmissão!G21","v":0},{"$f":"Transmissão!H21","v":0},0,{"$f":"Transmissão!J21","v":0},{"$f":"Transmissão!K21","v":0},{"$f":"Transmissão!L21","v":0},{"$f":"Transmissão!M21","v":0},{"$f":"Transmissão!N21","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA21","v":0},0,0]
[null,"Others",{"$f":"Transmissão!D22","v":0},{"$f":"Transmissão!E22","v":0},{"$f":"Transmissão!E22","v":0},{"$f":"Transmissão!F22","v":0},{"$f":"Transmissão!G22","v":0},{"$f":"Transmissão!H22","v":0},0,{"$f":"Transmissão!J22","v":0},{"$f":"Transmissão!K22","v":0},{"$f":"Transmissão!L22","v":0},{"$f":"Transmissão!M22","v":0},{"$f":"Transmissão!N22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA22","v":0},0,0]
[null,"Efficiency Energy Program",{"$f":"Transmissão!D23","v":0},{"$f":"Transmissão!E23","v":0},{"$f":"Transmissão!E23","v":0},{"$f":"Transmissão!F23","v":0},{"$f":"Transmissão!G23","v":0},{"$f":"Transmissão!H23","v":0},null,{"$f":"Transmissão!J23","v":0},{"$f":"Transmissão!K23","v":0},{"$f":"Transmissão!L23","v":0},{"$f":"Transmissão!M23","v":0},{"$f":"Transmissão!N23","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA23","v":0},0,0]
[null,"PIS/Cofins",{"$f":"Transmissão!D24","v":0},{"$f":"Transmissão!E24","v":0},{"$f":"Transmissão!E24","v":0},{"$f":"Transmissão!F24","v":0},{"$f":"Transmissão!G24","v":0},{"$f":"Transmissão!H24","v":0},null,{"$f":"Transmissão!J24","v":0},{"$f":"Transmissão!K24","v":0},{"$f":"Transmissão!L24","v":0},{"$f":"Transmissão!M24","v":0},{"$f":"Transmissão!N24","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA24","v":0},0,0]
[null,"Inspection fee",{"$f":"Transmissão!D25","v":0},{"$f":"Transmissão!E25","v":0},{"$f":"Transmissão!E25","v":0},{"$f":"Transmissão!F25","v":0},{"$f":"Transmissão!G25","v":0},{"$f":"Transmissão!H25","v":0},null,{"$f":"Transmissão!J25","v":0},{"$f":"Transmissão!K25","v":0},{"$f":"Transmissão!L25","v":0},{"$f":"Transmissão!M25","v":0},{"$f":"Transmissão!N25","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA25","v":0},0,0]
[null,"Granting rights",{"$f":"Transmissão!D26","v":0},{"$f":"Transmissão!E26","v":0},{"$f":"Transmissão!E26","v":0},{"$f":"Transmissão!F26","v":0},{"$f":"Transmissão!G26","v":0},{"$f":"Transmissão!H26","v":0},null,{"$f":"Transmissão!J26","v":0},{"$f":"Transmissão!K26","v":0},{"$f":"Transmissão!L26","v":0},{"$f":"Transmissão!M26","v":0},{"$f":"Transmissão!N26","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA26","v":0},0,0]
[null,"Financial compensations",{"$f":"Transmissão!D27","v":0},{"$f":"Transmissão!E27","v":0},{"$f":"Transmissão!E27","v":0},{"$f":"Transmissão!F27","v":0},{"$f":"Transmissão!G27","v":0},{"$f":"Transmissão!H27","v":0},null,{"$f":"Transmissão!J27","v":0},{"$f":"Transmissão!K27","v":0},{"$f":"Transmissão!L27","v":0},{"$f":"Transmissão!M27","v":0},{"$f":"Transmissão!N27","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA27","v":0},0,0]
[null,"Others",{"$f":"Transmissão!D28","v":0},{"$f":"Transmissão!E28","v":0},{"$f":"Transmissão!E28","v":0},{"$f":"Transmissão!F28","v":0},{"$f":"Transmissão!G28","v":0},{"$f":"Transmissão!H28","v":0},null,{"$f":"Transmissão!J28","v":0},{"$f":"Transmissão!K28","v":0},{"$f":"Transmissão!L28","v":0},{"$f":"Transmissão!M28","v":0},{"$f":"Transmissão!N28","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA28","v":0},0,0]
[null,"Cost of consumed materials",{"$f":"Transmissão!D29","v":0},{"$f":"Transmissão!E29","v":0},{"$f":"Transmissão!E29","v":0},{"$f":"Transmissão!F29","v":0},{"$f":"Transmissão!G29","v":0},{"$f":"Transmissão!H29","v":0},null,{"$f":"Transmissão!J29","v":0},{"$f":"Transmissão!K29","v":0},{"$f":"Transmissão!L29","v":0},{"$f":"Transmissão!M29","v":0},{"$f":"Transmissão!N29","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA29","v":0},0,0]
[null,"Reimbursement for downtime",{"$f":"Transmissão!D30","v":0},{"$f":"Transmissão!E30","v":0},{"$f":"Transmissão!E30","v":0},{"$f":"Transmissão!F30","v":0},{"$f":"Transmissão!G30","v":0},{"$f":"Transmissão!H30","v":0},null,{"$f":"Transmissão!J30","v":0},{"$f":"Transmissão!K30","v":0},{"$f":"Transmissão!L30","v":0},{"$f":"Transmissão!M30","v":0},{"$f":"Transmissão!N30","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA30","v":0},0,0]
[null,"Gross Margin",{"$f":"Transmissão!D31","v":272598},{"$f":"Transmissão!E31","v":233689},{"$f":"Transmissão!E31","v":233689},{"$f":"Transmissão!F31","v":480972},{"$f":"Transmissão!G31","v":183284},{"$f":"Transmissão!H31","v":169049},{"$f":"Transmissão!I31","v":226607},{"$f":"Transmissão!J31","v":141162},{"$f":"Transmissão!K31","v":162082},{"$f":"Transmissão!L31","v":163421},{"$f":"Transmissão!M31","v":101355},{"$f":"Transmissão!N31","v":102750},98144,89085,109484,51261,36738,48126,25695,6897,2903,1612,null,693272,391334,245609,37107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693272,{"$f":"Transmissão!AA31","v":391334},245609,37107]
[null,"Manageable expenditures",{"$f":"Transmissão!D32","v":-162670},{"$f":"Transmissão!E32","v":-174953},{"$f":"Transmissão!E32","v":-174953},{"$f":"Transmissão!F32","v":-131245},{"$f":"Transmissão!G32","v":-165220},{"$f":"Transmissão!H32","v":-73405},{"$f":"Transmissão!I32","v":-283858},{"$f":"Transmissão!J32","v":-236765},{"$f":"Transmissão!K32","v":-278290},{"$f":"Transmissão!L32","v":-282861},{"$f":"Transmissão!M32","v":-366313},{"$f":"Transmissão!N32","v":-295984},-212348,-167976,-875427,-329600,-476206,-275138,-95314,-158659,-52458,-16561,null,-1081774,-1042621,-1956371,-322992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1081774,{"$f":"Transmissão!AA32","v":-1042621},-1956371,-322992]
[null,"Total PMTO",{"$f":"Transmissão!D33","v":-25115},{"$f":"Transmissão!E33","v":-26322},{"$f":"Transmissão!E33","v":-26322},{"$f":"Transmissão!F33","v":-29606},{"$f":"Transmissão!G33","v":-34210},{"$f":"Transmissão!H33","v":-11357},{"$f":"Transmissão!I33","v":-29028},{"$f":"Transmissão!J33","v":13825},{"$f":"Transmissão!K33","v":-6571},{"$f":"Transmissão!L33","v":-6414},{"$f":"Transmissão!M33","v":-5995},{"$f":"Transmissão!N33","v":-5105},-4971,-5221,-3786,-3195,-2904,-3353,-1949,-1426,-1850,-1666,null,-28188,-21292,-13238,-6891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-28188,{"$f":"Transmissão!AA33","v":-21292},-13238,-6891]
[null,"Personnel",{"$f":"Transmissão!D34","v":-12819},{"$f":"Transmissão!E34","v":-13999},{"$f":"Transmissão!E34","v":-13999},{"$f":"Transmissão!F34","v":-16709},{"$f":"Transmissão!G34","v":-25735},{"$f":"Transmissão!H34","v":-6413},{"$f":"Transmissão!I34","v":-3562},{"$f":"Transmissão!J34","v":-4122},{"$f":"Transmissão!K34","v":-2409},{"$f":"Transmissão!L34","v":-2359},{"$f":"Transmissão!M34","v":-2875},{"$f":"Transmissão!N34","v":-2127},-2107,-2099,-1271,-1328,-1396,-1324,-1526,-969,-1643,-1201,null,-12452,-9208,-5319,-5339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12452,{"$f":"Transmissão!AA34","v":-9208},-5319,-5339]
[null,"Material",{"$f":"Transmissão!D35","v":-861},{"$f":"Transmissão!E35","v":-690},{"$f":"Transmissão!E35","v":-690},{"$f":"Transmissão!F35","v":-1043},{"$f":"Transmissão!G35","v":-573},{"$f":"Transmissão!H35","v":-288},{"$f":"Transmissão!I35","v":-233},{"$f":"Transmissão!J35","v":-171},{"$f":"Transmissão!K35","v":-296},{"$f":"Transmissão!L35","v":127},{"$f":"Transmissão!M35","v":-290},{"$f":"Transmissão!N35","v":-63},-122,-64,-22,-27,-37,-14,-17,-10,-9,0,null,-573,-539,-100,-36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-573,{"$f":"Transmissão!AA35","v":-539},-100,-36]
[null,"Third-party services",{"$f":"Transmissão!D36","v":-10319},{"$f":"Transmissão!E36","v":-8633},{"$f":"Transmissão!E36","v":-8633},{"$f":"Transmissão!F36","v":-7260},{"$f":"Transmissão!G36","v":-7763},{"$f":"Transmissão!H36","v":-3426},{"$f":"Transmissão!I36","v":-3985},{"$f":"Transmissão!J36","v":-2801},{"$f":"Transmissão!K36","v":-3212},{"$f":"Transmissão!L36","v":-3719},{"$f":"Transmissão!M36","v":-2550},{"$f":"Transmissão!N36","v":-2368},-2353,-2729,-2666,-1677,-1276,-2005,-310,-357,-137,-360,null,-13717,-10000,-7624,-1164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13717,{"$f":"Transmissão!AA36","v":-10000},-7624,-1164]
[null,"Provisions",{"$f":"Transmissão!D37","v":-33},{"$f":"Transmissão!E37","v":-104},{"$f":"Transmissão!E37","v":-104},{"$f":"Transmissão!F37","v":-2247},{"$f":"Transmissão!G37","v":665},{"$f":"Transmissão!H37","v":404},{"$f":"Transmissão!I37","v":-8},{"$f":"Transmissão!J37","v":0},{"$f":"Transmissão!K37","v":0},{"$f":"Transmissão!L37","v":0},{"$f":"Transmissão!M37","v":-589},{"$f":"Transmissão!N37","v":32},48,-40,1263,97,-54,72,0,0,0,0,null,-8,-549,1378,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8,{"$f":"Transmissão!AA37","v":-549},1378,0]
[null,"Provision for doubtful account/net losses",{"$f":"Transmissão!D38","v":0},{"$f":"Transmissão!E38","v":0},{"$f":"Transmissão!E38","v":0},{"$f":"Transmissão!F38","v":-80},{"$f":"Transmissão!G38","v":-205},{"$f":"Transmissão!H38","v":0},{"$f":"Transmissão!I38","v":0},{"$f":"Transmissão!J38","v":0},{"$f":"Transmissão!K38","v":0},{"$f":"Transmissão!L38","v":0},{"$f":"Transmissão!M38","v":0},{"$f":"Transmissão!N38","v":0},0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA38","v":0},0,0]
[null,"Provision for contingencies",{"$f":"Transmissão!D39","v":-33},{"$f":"Transmissão!E39","v":-104},{"$f":"Transmissão!E39","v":-104},{"$f":"Transmissão!F39","v":-2167},{"$f":"Transmissão!G39","v":870},{"$f":"Transmissão!H39","v":404},{"$f":"Transmissão!I39","v":-8},{"$f":"Transmissão!J39","v":0},{"$f":"Transmissão!K39","v":0},{"$f":"Transmissão!L39","v":0},{"$f":"Transmissão!M39","v":-589},{"$f":"Transmissão!N39","v":32},48,-40,"-","-",-54,72,0,0,0,0,null,-8,-549,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8,{"$f":"Transmissão!AA39","v":-549},18,0]
[null,"Other",{"$f":"Transmissão!D40","v":-1083},{"$f":"Transmissão!E40","v":-2896},{"$f":"Transmissão!E40","v":-2896},{"$f":"Transmissão!F40","v":-2347},{"$f":"Transmissão!G40","v":-804},{"$f":"Transmissão!H40","v":-1634},{"$f":"Transmissão!I40","v":-21240},{"$f":"Transmissão!J40","v":20919},{"$f":"Transmissão!K40","v":-654},{"$f":"Transmissão!L40","v":-463},{"$f":"Transmissão!M40","v":309},{"$f":"Transmissão!N40","v":-579},-437,-289,-1090,-260,-141,-82,-96,-90,-61,-105,null,-1438,-996,-1573,-352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1438,{"$f":"Transmissão!AA40","v":-996},-1573,-352]
[null,"Rent and leasing",{"$f":"Transmissão!D41","v":-893},{"$f":"Transmissão!E41","v":-608},{"$f":"Transmissão!E41","v":-608},{"$f":"Transmissão!F41","v":-684},{"$f":"Transmissão!G41","v":-206},{"$f":"Transmissão!H41","v":-431},{"$f":"Transmissão!I41","v":-359},{"$f":"Transmissão!J41","v":-327},{"$f":"Transmissão!K41","v":-297},{"$f":"Transmissão!L41","v":-7},{"$f":"Transmissão!M41","v":160},{"$f":"Transmissão!N41","v":-42},-37,-38,-10,-21,-39,9,-51,-49,-43,-70,null,-990,43,-61,-213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-990,{"$f":"Transmissão!AA41","v":43},-61,-213]
[null,"Others",{"$f":"Transmissão!D42","v":-190},{"$f":"Transmissão!E42","v":-2288},{"$f":"Transmissão!E42","v":-2288},{"$f":"Transmissão!F42","v":-1663},{"$f":"Transmissão!G42","v":-598},{"$f":"Transmissão!H42","v":-1203},{"$f":"Transmissão!I42","v":-20881},{"$f":"Transmissão!J42","v":21246},{"$f":"Transmissão!K42","v":-357},{"$f":"Transmissão!L42","v":-456},{"$f":"Transmissão!M42","v":149},{"$f":"Transmissão!N42","v":-537},-400,-251,-1080,-239,-102,-91,-45,-41,-18,-35,null,-448,-1039,-1512,-139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-448,{"$f":"Transmissão!AA42","v":-1039},-1512,-139]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Transmissão!D43","v":0},{"$f":"Transmissão!E43","v":0},{"$f":"Transmissão!E43","v":0},{"$f":"Transmissão!F43","v":0},{"$f":"Transmissão!G43","v":0},{"$f":"Transmissão!H43","v":0},{"$f":"Transmissão!I43","v":479},{"$f":"Transmissão!J43","v":-368},{"$f":"Transmissão!K43","v":11},{"$f":"Transmissão!L43","v":0},{"$f":"Transmissão!M43","v":18},{"$f":"Transmissão!N43","v":-9},0,0,-2,"-",0,0,0,0,0,0,null,122,9,-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"Transmissão!AA43","v":9},-2,0]
[null,"Value of Indemnified financial asset",{"$f":"Transmissão!D44","v":0},{"$f":"Transmissão!E44","v":0},{"$f":"Transmissão!E44","v":0},{"$f":"Transmissão!F44","v":0},{"$f":"Transmissão!G44","v":0},{"$f":"Transmissão!H44","v":0},{"$f":"Transmissão!I44","v":0},{"$f":"Transmissão!J44","v":0},{"$f":"Transmissão!K44","v":0},{"$f":"Transmissão!L44","v":0},{"$f":"Transmissão!M44","v":0},{"$f":"Transmissão!N44","v":0},null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA44","v":0},0,0]
[null,"Construction Costs",{"$f":"Transmissão!D45","v":-138153},{"$f":"Transmissão!E45","v":-152375},{"$f":"Transmissão!E45","v":-152375},{"$f":"Transmissão!F45","v":-100909},{"$f":"Transmissão!G45","v":-130876},{"$f":"Transmissão!H45","v":-61930},{"$f":"Transmissão!I45","v":-255252},{"$f":"Transmissão!J45","v":-250334},{"$f":"Transmissão!K45","v":-271514},{"$f":"Transmissão!L45","v":-276249},{"$f":"Transmissão!M45","v":-360132},{"$f":"Transmissão!N45","v":-290661},-207287,-162706,-871669,-326325,-473217,-271702,-93365,-157233,-50608,-14895,null,-1053349,-1020786,-1942913,-316101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1053349,{"$f":"Transmissão!AA45","v":-1020786},-1942913,-316101]
[null,"Gains on the sale of financial assets ",{"$f":"Transmissão!D46","v":0},{"$f":"Transmissão!E46","v":0},{"$f":"Transmissão!E46","v":0},{"$f":"Transmissão!F46","v":0},{"$f":"Transmissão!G46","v":0},{"$f":"Transmissão!H46","v":0},{"$f":"Transmissão!I46","v":0},{"$f":"Transmissão!J46","v":0},{"$f":"Transmissão!K46","v":0},{"$f":"Transmissão!L46","v":0},{"$f":"Transmissão!M46","v":0},{"$f":"Transmissão!N46","v":0},0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA46","v":0},0,0]
[null,"EBITDA",{"$f":"Transmissão!D47","v":247483},{"$f":"Transmissão!E47","v":207367},{"$f":"Transmissão!E47","v":207367},{"$f":"Transmissão!F47","v":451366},{"$f":"Transmissão!G47","v":149074},{"$f":"Transmissão!H47","v":157692},{"$f":"Transmissão!I47","v":198058},{"$f":"Transmissão!J47","v":154619},{"$f":"Transmissão!K47","v":155522},{"$f":"Transmissão!L47","v":157007},{"$f":"Transmissão!M47","v":95378},{"$f":"Transmissão!N47","v":97636},93173,83864,105696,48066,33834,44773,23746,5471,1053,-54,null,665206,370051,232369,30216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665206,{"$f":"Transmissão!AA47","v":370051},232369,30216]
[null,"EBITDA Margin",{"$f":"Transmissão!D48","v":0.92207468013919625},{"$f":"Transmissão!E48","v":0.81284690645677193},{"$f":"Transmissão!E48","v":0.81284690645677193},{"$f":"Transmissão!F48","v":0.89743712098618156},{"$f":"Transmissão!G48","v":0.68479319405398453},{"$f":"Transmissão!H48","v":0.85480111449603746},{"$f":"Transmissão!I48","v":0.85536845651206883},{"$f":"Transmissão!J48","v":0.94372524246363809},{"$f":"Transmissão!K48","v":1.0728762814056485},{"$f":"Transmissão!L48","v":1.5382889502870691},{"$f":"Transmissão!M48","v":1.1111395885272257},{"$f":"Transmissão!N48","v":0.88505747126436785},0.94110338976202979,0.90427206659334503,1.6736232067644172,0.99420841434658502,6.6347030620348857E-2,0.1399908700926748,0.19944565765160424,3.3333333333333333E-2,1.967819700622302E-2,-3.2713394317562248E-3,null,4.4102589306684248,3.841572516146968,2.874169521824026,0.24918584855940434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4102589306684248,{"$f":"Transmissão!AA48","v":3.841572516146968},2.874169521824026,0.24918584855940434]
[null,"Depreciation and amortization",{"$f":"Transmissão!D49","v":598},{"$f":"Transmissão!E49","v":3744},{"$f":"Transmissão!E49","v":3744},{"$f":"Transmissão!F49","v":-730},{"$f":"Transmissão!G49","v":-134},{"$f":"Transmissão!H49","v":-118},{"$f":"Transmissão!I49","v":-57},{"$f":"Transmissão!J49","v":112},{"$f":"Transmissão!K49","v":-216},{"$f":"Transmissão!L49","v":-198},{"$f":"Transmissão!M49","v":-204},{"$f":"Transmissão!N49","v":-209},-90,-49,30,-80,-85,-83,0,0,0,0,null,-359,-552,-218,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-359,{"$f":"Transmissão!AA49","v":-552},-218,0]
[null,"Depreciation",{"$f":"Transmissão!D50","v":-736},{"$f":"Transmissão!E50","v":-50},{"$f":"Transmissão!E50","v":-50},{"$f":"Transmissão!F50","v":-522},{"$f":"Transmissão!G50","v":-113},{"$f":"Transmissão!H50","v":-74},{"$f":"Transmissão!I50","v":0},{"$f":"Transmissão!J50","v":2},{"$f":"Transmissão!K50","v":-2},{"$f":"Transmissão!L50","v":0},{"$f":"Transmissão!M50","v":-1},{"$f":"Transmissão!N50","v":0},0,0,-1,0,0,0,0,0,0,0,null,0,-1,-1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA50","v":-1},-1,0]
[null,"Depreciation - Asset right of usage",{"$f":"Transmissão!D51","v":-78},{"$f":"Transmissão!E51","v":-54},{"$f":"Transmissão!E51","v":-54},{"$f":"Transmissão!F51","v":-111},{"$f":"Transmissão!G51","v":-11},{"$f":"Transmissão!H51","v":-38},{"$f":"Transmissão!I51","v":-57},{"$f":"Transmissão!J51","v":110},{"$f":"Transmissão!K51","v":-214},{"$f":"Transmissão!L51","v":-198},{"$f":"Transmissão!M51","v":-203},{"$f":"Transmissão!N51","v":-209},-90,-49,31,-80,-85,-83,0,0,0,0,null,-359,-551,-217,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-359,{"$f":"Transmissão!AA51","v":-551},-217,0]
[null,"Amortization",{"$f":"Transmissão!D52","v":1412},{"$f":"Transmissão!E52","v":3848},{"$f":"Transmissão!E52","v":3848},{"$f":"Transmissão!F52","v":-97},{"$f":"Transmissão!G52","v":-10},{"$f":"Transmissão!H52","v":-6},{"$f":"Transmissão!I52","v":0},{"$f":"Transmissão!J52","v":0},{"$f":"Transmissão!K52","v":0},{"$f":"Transmissão!L52","v":0},{"$f":"Transmissão!M52","v":0},{"$f":"Transmissão!N52","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA52","v":0},0,0]
[null,"Result from Service - EBIT",{"$f":"Transmissão!D53","v":248081},{"$f":"Transmissão!E53","v":211111},{"$f":"Transmissão!E53","v":211111},{"$f":"Transmissão!F53","v":450636},{"$f":"Transmissão!G53","v":148940},{"$f":"Transmissão!H53","v":157574},{"$f":"Transmissão!I53","v":198001},{"$f":"Transmissão!J53","v":154731},{"$f":"Transmissão!K53","v":155306},{"$f":"Transmissão!L53","v":156809},{"$f":"Transmissão!M53","v":95174},{"$f":"Transmissão!N53","v":97427},93083,83815,105726,47986,33749,44690,23746,5471,1053,-54,null,664847,369499,232151,30216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664847,{"$f":"Transmissão!AA53","v":369499},232151,30216]
[null,"Result from corporate participation",{"$f":"Transmissão!D54","v":0},{"$f":"Transmissão!E54","v":0},{"$f":"Transmissão!E54","v":0},{"$f":"Transmissão!F54","v":0},{"$f":"Transmissão!G54","v":0},{"$f":"Transmissão!H54","v":0},{"$f":"Transmissão!I54","v":0},{"$f":"Transmissão!J54","v":0},{"$f":"Transmissão!K54","v":0},{"$f":"Transmissão!L54","v":0},{"$f":"Transmissão!M54","v":0},{"$f":"Transmissão!N54","v":0},0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA54","v":0},0,0]
[null,"Net Financial Result",{"$f":"Transmissão!D55","v":-120733},{"$f":"Transmissão!E55","v":-85735},{"$f":"Transmissão!E55","v":-85735},{"$f":"Transmissão!F55","v":-40817},{"$f":"Transmissão!G55","v":-137447},{"$f":"Transmissão!H55","v":-122544},{"$f":"Transmissão!I55","v":-88091},{"$f":"Transmissão!J55","v":-36616},{"$f":"Transmissão!K55","v":-20143},{"$f":"Transmissão!L55","v":-13959},{"$f":"Transmissão!M55","v":-13763},{"$f":"Transmissão!N55","v":-8519},-7558,-5867,-5139,-3460,-4469,-4013,-797,-114,18,47,null,-158809,-35707,-17081,-846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-158809,{"$f":"Transmissão!AA55","v":-35707},-17081,-846]
[null,"Financial revenues",{"$f":"Transmissão!D56","v":12867},{"$f":"Transmissão!E56","v":15221},{"$f":"Transmissão!E56","v":15221},{"$f":"Transmissão!F56","v":13725},{"$f":"Transmissão!G56","v":17751},{"$f":"Transmissão!H56","v":11688},{"$f":"Transmissão!I56","v":4994},{"$f":"Transmissão!J56","v":-7501},{"$f":"Transmissão!K56","v":13632},{"$f":"Transmissão!L56","v":498},{"$f":"Transmissão!M56","v":489},{"$f":"Transmissão!N56","v":492},563,900,89,1151,244,286,-4,129,113,150,null,11623,2444,1770,388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11623,{"$f":"Transmissão!AA56","v":2444},1770,388]
[null,"Financial expenses",{"$f":"Transmissão!D57","v":-133600},{"$f":"Transmissão!E57","v":-100956},{"$f":"Transmissão!E57","v":-100956},{"$f":"Transmissão!F57","v":-54542},{"$f":"Transmissão!G57","v":-155198},{"$f":"Transmissão!H57","v":-134232},{"$f":"Transmissão!I57","v":-93085},{"$f":"Transmissão!J57","v":-29115},{"$f":"Transmissão!K57","v":-33775},{"$f":"Transmissão!L57","v":-14457},{"$f":"Transmissão!M57","v":-14252},{"$f":"Transmissão!N57","v":-9011},-8121,-6767,-5228,-4611,-4713,-4299,-793,-243,-95,-103,null,-170432,-38151,-18851,-1234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-170432,{"$f":"Transmissão!AA57","v":-38151},-18851,-1234]
[null,"Other Income",{"$f":"Transmissão!D58","v":0},{"$f":"Transmissão!E58","v":0},{"$f":"Transmissão!E58","v":0},{"$f":"Transmissão!F58","v":0},{"$f":"Transmissão!G58","v":0},{"$f":"Transmissão!H58","v":0},{"$f":"Transmissão!I58","v":0},{"$f":"Transmissão!J58","v":0},{"$f":"Transmissão!K58","v":0},{"$f":"Transmissão!L58","v":0},{"$f":"Transmissão!M58","v":0},{"$f":"Transmissão!N58","v":0},null,null,"-","-",0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA58","v":0},0,0]
[null,"Income before income tax and social contribution",{"$f":"Transmissão!D59","v":127348},{"$f":"Transmissão!E59","v":125376},{"$f":"Transmissão!E59","v":125376},{"$f":"Transmissão!F59","v":409819},{"$f":"Transmissão!G59","v":11493},{"$f":"Transmissão!H59","v":35030},{"$f":"Transmissão!I59","v":109910},{"$f":"Transmissão!J59","v":118115},{"$f":"Transmissão!K59","v":135163},{"$f":"Transmissão!L59","v":142850},{"$f":"Transmissão!M59","v":81411},{"$f":"Transmissão!N59","v":88908},85525,77948,100587,44526,29280,40677,22949,5357,1071,-7,null,506038,333792,215070,29370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506038,{"$f":"Transmissão!AA59","v":333792},215070,29370]
[null,"Income Tax and Social Contribution",{"$f":"Transmissão!D60","v":-36327},{"$f":"Transmissão!E60","v":816},{"$f":"Transmissão!E60","v":816},{"$f":"Transmissão!F60","v":-136319},{"$f":"Transmissão!G60","v":-9661},{"$f":"Transmissão!H60","v":-11732},{"$f":"Transmissão!I60","v":-21043},{"$f":"Transmissão!J60","v":-35644},{"$f":"Transmissão!K60","v":-47017},{"$f":"Transmissão!L60","v":-37204},{"$f":"Transmissão!M60","v":-27794},{"$f":"Transmissão!N60","v":-30322},-29120,-26578,-33634,-15438,-9971,-13901,-7874,-1898,-518,100,null,-140908,-113814,-72944,-10190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-140908,{"$f":"Transmissão!AA60","v":-113814},-72944,-10190]
[null,"Current income tax and social contribution",{"$f":"Transmissão!D61","v":-12083},{"$f":"Transmissão!E61","v":8841},{"$f":"Transmissão!E61","v":8841},{"$f":"Transmissão!F61","v":-9130},{"$f":"Transmissão!G61","v":-7555},{"$f":"Transmissão!H61","v":-4596},{"$f":"Transmissão!I61","v":-1049},{"$f":"Transmissão!J61","v":-818},{"$f":"Transmissão!K61","v":-516},{"$f":"Transmissão!L61","v":-558},{"$f":"Transmissão!M61","v":-1076},{"$f":"Transmissão!N61","v":148},-26,-582,"-","-",0,0,0,0,0,0,null,-2941,-1536,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2941,{"$f":"Transmissão!AA61","v":-1536},0,0]
[null,"Deferred income tax and social contribution",{"$f":"Transmissão!D62","v":-24244},{"$f":"Transmissão!E62","v":-8025},{"$f":"Transmissão!E62","v":-8025},{"$f":"Transmissão!F62","v":-127189},{"$f":"Transmissão!G62","v":-2106},{"$f":"Transmissão!H62","v":-7136},{"$f":"Transmissão!I62","v":-19994},{"$f":"Transmissão!J62","v":-34826},{"$f":"Transmissão!K62","v":-46501},{"$f":"Transmissão!L62","v":-36646},{"$f":"Transmissão!M62","v":-26718},{"$f":"Transmissão!N62","v":-30470},-29094,-25996,-33634,-15438,-9971,-13901,-7874,-1898,-518,100,null,-137967,-112278,-72944,-10190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-137967,{"$f":"Transmissão!AA62","v":-112278},-72944,-10190]
[null,"Net Income before minority interests",{"$f":"Transmissão!D63","v":91021},{"$f":"Transmissão!E63","v":126192},{"$f":"Transmissão!E63","v":126192},{"$f":"Transmissão!F63","v":273500},{"$f":"Transmissão!G63","v":1832},{"$f":"Transmissão!H63","v":23298},{"$f":"Transmissão!I63","v":88867},{"$f":"Transmissão!J63","v":82471},{"$f":"Transmissão!K63","v":88146},{"$f":"Transmissão!L63","v":105646},{"$f":"Transmissão!M63","v":53617},{"$f":"Transmissão!N63","v":58586},56405,51370,66953,29088,19309,26776,15075,3459,553,93,null,365130,219978,142126,19180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365130,{"$f":"Transmissão!AA63","v":219978},142126,19180]
[null,"Reversal of interest on equity capital",{"$f":"Transmissão!D64","v":0},{"$f":"Transmissão!E64","v":0},{"$f":"Transmissão!E64","v":0},{"$f":"Transmissão!F64","v":0},{"$f":"Transmissão!G64","v":0},{"$f":"Transmissão!H64","v":0},{"$f":"Transmissão!I64","v":0},{"$f":"Transmissão!J64","v":0},{"$f":"Transmissão!K64","v":0},{"$f":"Transmissão!L64","v":0},{"$f":"Transmissão!M64","v":0},{"$f":"Transmissão!N64","v":0},null,0,"-","-",0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA64","v":0},0,0]
[null,"Minority interests",{"$f":"Transmissão!D65","v":-866},{"$f":"Transmissão!E65","v":-2759},{"$f":"Transmissão!E65","v":-2759},{"$f":"Transmissão!F65","v":-6913},{"$f":"Transmissão!G65","v":0},{"$f":"Transmissão!H65","v":0},{"$f":"Transmissão!I65","v":-42},{"$f":"Transmissão!J65","v":-1883},{"$f":"Transmissão!K65","v":-4592},{"$f":"Transmissão!L65","v":-2460},{"$f":"Transmissão!M65","v":-2110},{"$f":"Transmissão!N65","v":-2070},-2251,-1706,-523,-1172,-759,-337,-196,-96,1,-6,null,-8977,-8137,-2791,-297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8977,{"$f":"Transmissão!AA65","v":-8137},-2791,-297]
[null,"Founders' shares",{"$f":"Transmissão!D66","v":0},{"$f":"Transmissão!E66","v":0},{"$f":"Transmissão!E66","v":0},{"$f":"Transmissão!F66","v":0},{"$f":"Transmissão!G66","v":0},{"$f":"Transmissão!H66","v":0},{"$f":"Transmissão!I66","v":0},{"$f":"Transmissão!J66","v":0},{"$f":"Transmissão!K66","v":0},{"$f":"Transmissão!L66","v":0},{"$f":"Transmissão!M66","v":0},{"$f":"Transmissão!N66","v":0},null,0,"-","-",0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Transmissão!AA66","v":0},0,0]
[null,"Net Income",{"$f":"Transmissão!D67","v":90155},{"$f":"Transmissão!E67","v":123433},{"$f":"Transmissão!E67","v":123433},{"$f":"Transmissão!F67","v":266587},{"$f":"Transmissão!G67","v":1832},{"$f":"Transmissão!H67","v":23298},{"$f":"Transmissão!I67","v":88825},{"$f":"Transmissão!J67","v":80588},{"$f":"Transmissão!K67","v":83554},{"$f":"Transmissão!L67","v":103186},{"$f":"Transmissão!M67","v":51507},{"$f":"Transmissão!N67","v":56516},54154,49664,66430,27916,18550,26439,14879,3363,554,87,null,356153,211841,139335,18883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356153,{"$f":"Transmissão!AA67","v":211841},139335,18883]

{"sheet":"EDP Goiás","index":22,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP Goiás"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22",null,2022]
[]
["Receitas","Receita operacional líquida",73760,84037,65810,142468,60250,32609,null,{"$f":"SUM(F7:H7)","v":235327}]
[null,"Receita de Construção",{"$f":"-C45","v":70601},53040,51688,25600,22109,1986,null,{"$f":"SUM(F8:H8)","v":49695}]
[null,"Margem Construção",-3587,-3587,-3587,-12043,-4421,-3231,null,-19695]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C29)","v":0},0,0,0,0,0,null,0]
["Energia elétrica comprada para revenda","Energia elétrica comprada para revenda",0,0,0,0,0,0,null,0]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,0]
[null,"Leilão",null,null,null,null,null,null,null,0]
[null,"PROINFA",null,null,null,null,null,null,null,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,0]
[null,"Outros supridores",null,null,null,null,null,null,null,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",0,0,0,0,0,0,null,0]
[null,"Outras",0,0,0,0,0,0,null,0]
[null,"Progra de eficiência energética",null,null,null,null,null,null,null,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,0]
[null,"Outras",null,null,null,null,null,null,null,0]
[null,"Custo da matéria prima consumida",0,0,0,0,0,0,null,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,0]
[null,"Margem Bruta",{"$f":"C7+C10+C9","v":70173},{"$f":"D7+D10+D9","v":80450},{"$f":"E7+E10+E9","v":62223},{"$f":"F7+F10+F9","v":130425},{"$f":"G7+G10+G9","v":55829},29378,null,215632]
[null,"Gastos gerenciáveis",{"$f":"C33+C45+C49","v":-88032},-68150,-63794,-47610,-49024,-7509,null,-104143]
[null,"Total do PMSO",{"$f":"C34+C35+C36+C37+C40","v":-16239},{"$f":"D34+D35+D36+D37+D40","v":-15797},{"$f":"E34+E35+E36+E37+E40","v":-15926},{"$f":"F34+F35+F36+F37+F40","v":-21417},{"$f":"G34+G35+G36+G37+G40","v":-26786},{"$f":"H34+H35+H36+H37+H40","v":-5433},null,-53636]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-9625,-9587,-10704,-12407,-21590,-3007,null,-37004]
[null,"Material",-314,-672,-555,-813,-369,-164,null,-1346]
[null,"Serviços de terceiros",-4749,-4409,-3082,-4687,-4770,-1558,null,-11015]
[null,"Provisões",{"$f":"C38+C39","v":-487},{"$f":"D38+D39","v":0},-96,{"$f":"F38+F39","v":-2144},423,406,null,-1315]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",-73,0,0,-80,-205,0,null,-285]
["Provisões cíveis, fiscais e trabalhistas","Provisões cíveis, fiscais e trabalhistas",-414,0,-96,-2064,628,406,null,-1030]
[null,"Outros",{"$f":"C41+C42","v":-1064},{"$f":"D41+D42","v":-1129},-1489,{"$f":"F41+F42","v":-1366},-480,-1110,null,-2956]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-282,-380,-223,-258,-223,-313,null,-794]
[null,"Outras",-782,-749,-1266,-1108,-257,-797,null,-2162]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,null,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,null,0]
[null,"Custo com construção da infraestrutura",-70601,-53040,-51688,-25600,-22109,-1986,null,-49695]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,null,0]
[null,"EBITDA",{"$f":"C7+C10+C32+C8-C49+C9","v":53934},{"$f":"D7+D10+D32+D8-D49+D9","v":64653},{"$f":"E7+E10+E32+E8-E49+E9","v":46297},{"$f":"F7+F10+F32+F8-F49+F9","v":109008},{"$f":"G7+G10+G32+G8-G49+G9","v":29043},23945,null,161996]
[null,"Margem EBITDA",{"$f":"C47/C7","v":0.73120932754880696},{"$f":"D47/D7","v":0.76933969561026694},0.70349490958820848,{"$f":"F47/F7","v":0.76514024201926045},0.48204149377593358,0.73430647980618846,null,0.68838679794498714]
[null,"Depreciação e amortização",{"$f":"SUM(C50:C52)","v":-1192},687,3820,-593,-129,-90,null,-812]
["Depreciação - Imobilizado em serviço","Depreciação",-1093,-736,-50,-522,-113,-74,null,-709]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-34,-12,-28,-11,-6,-10,null,-27]
["Amortização","Amortização",-65,1435,3898,-60,-10,-6,null,-76]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C32+C8+C9","v":52742},{"$f":"D7+D10+D32+D8+D9","v":65340},{"$f":"E7+E10+E32+E8+E9","v":50117},{"$f":"F7+F10+F32+F8+F9","v":108415},{"$f":"G7+G10+G32+G8+G9","v":28914},23855,null,161184]
[null,"Resultado das participações societárias",0,0,0,0,0,0,null,0]
[null,"Resultado financeiro líquido",{"$f":"C56+C57","v":2172},{"$f":"D56+D57","v":3466},{"$f":"E56+E57","v":4448},{"$f":"F56+F57","v":4758},{"$f":"G56+G57","v":1417},{"$f":"H56+H57","v":1368},null,7543]
[null,"Receitas financeiras",5220,6420,6298,6037,5448,4840,null,16325]
[null,"Despesas financeiras",-3048,-2954,-1850,-1279,-4031,-3472,null,-8782]
[null,"Outros resultados",null,null,null,null,null,null,null,{"$f":"SUM(F58:H58)","v":0}]
[null,"LAIR",{"$f":"C53+C55+C54","v":54914},68806,54565,113173,30331,25223,null,168727]
[null,"IR e Contribuição social",{"$f":"C61+C62","v":-38496},{"$f":"D61+D62","v":-38496},{"$f":"E61+E62","v":-38496},{"$f":"F61+F62","v":-38496},{"$f":"G61+G62","v":-10431},-8576,null,-57503]
[null,"Imposto de renda e contribuição social correntes",-8678,-8678,-8678,-8678,-7174,-4258,null,-20110]
[null,"Imposto de renda e contribuição social diferidos",-29818,-29818,-29818,-29818,-3257,-4318,null,-37393]
[null,"Lucro líquido antes de minoritários",{"$f":"C59+C60","v":16418},30310,16069,74677,19900,16647,null,111224]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,null,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",0,0,0,0,0,0,null,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,null,0]
[null,"Lucro líquido",{"$f":"C63","v":16418},30310,16069,74677,19900,16647,null,111224]

{"sheet":"EDP Goiás EN","index":23,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDP Goiás"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22",null,2022]
[]
[null,"Net operating revenue",{"$f":"'EDP Goiás'!C7","v":73760},{"$f":"'EDP Goiás'!D7","v":84037},{"$f":"'EDP Goiás'!E7","v":65810},{"$f":"'EDP Goiás'!F7","v":142468},{"$f":"'EDP Goiás'!G7","v":60250},{"$f":"'EDP Goiás'!H7","v":32609},null,{"$f":"'EDP Goiás'!J7","v":235327}]
[null,"Infrastructure Construction Revenue",{"$f":"'EDP Goiás'!C8","v":70601},{"$f":"'EDP Goiás'!D8","v":53040},{"$f":"'EDP Goiás'!E8","v":51688},{"$f":"'EDP Goiás'!F8","v":25600},{"$f":"'EDP Goiás'!G8","v":22109},{"$f":"'EDP Goiás'!H8","v":1986},null,{"$f":"'EDP Goiás'!J8","v":49695}]
[null,"Construction Margin",{"$f":"'EDP Goiás'!C9","v":-3587},{"$f":"'EDP Goiás'!D9","v":-3587},{"$f":"'EDP Goiás'!E9","v":-3587},{"$f":"'EDP Goiás'!F9","v":-12043},{"$f":"'EDP Goiás'!G9","v":-4421},{"$f":"'EDP Goiás'!H9","v":-3231},null,{"$f":"'EDP Goiás'!J9","v":-19695}]
[null,"Non-manageable expenditures",{"$f":"'EDP Goiás'!C10","v":0},{"$f":"'EDP Goiás'!D10","v":0},{"$f":"'EDP Goiás'!E10","v":0},{"$f":"'EDP Goiás'!F10","v":0},{"$f":"'EDP Goiás'!G10","v":0},{"$f":"'EDP Goiás'!H10","v":0},null,{"$f":"'EDP Goiás'!J10","v":0}]
[null,"Energy purchased to resell",{"$f":"'EDP Goiás'!C11","v":0},{"$f":"'EDP Goiás'!D11","v":0},{"$f":"'EDP Goiás'!E11","v":0},{"$f":"'EDP Goiás'!F11","v":0},{"$f":"'EDP Goiás'!G11","v":0},{"$f":"'EDP Goiás'!H11","v":0},null,{"$f":"'EDP Goiás'!J11","v":0}]
[null,"Itaipu - Foregin Exchange",{"$f":"'EDP Goiás'!C12","v":0},{"$f":"'EDP Goiás'!D12","v":0},{"$f":"'EDP Goiás'!E12","v":0},{"$f":"'EDP Goiás'!F12","v":0},{"$f":"'EDP Goiás'!G12","v":0},{"$f":"'EDP Goiás'!H12","v":0},null,{"$f":"'EDP Goiás'!J12","v":0}]
[null,"National Currency",{"$f":"'EDP Goiás'!C13","v":0},{"$f":"'EDP Goiás'!D13","v":0},{"$f":"'EDP Goiás'!E13","v":0},{"$f":"'EDP Goiás'!F13","v":0},{"$f":"'EDP Goiás'!G13","v":0},{"$f":"'EDP Goiás'!H13","v":0},null,{"$f":"'EDP Goiás'!J13","v":0}]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'EDP Goiás'!C14","v":0},{"$f":"'EDP Goiás'!D14","v":0},{"$f":"'EDP Goiás'!E14","v":0},{"$f":"'EDP Goiás'!F14","v":0},{"$f":"'EDP Goiás'!G14","v":0},{"$f":"'EDP Goiás'!H14","v":0},null,{"$f":"'EDP Goiás'!J14","v":0}]
[null,"Auction",{"$f":"'EDP Goiás'!C15","v":0},{"$f":"'EDP Goiás'!D15","v":0},{"$f":"'EDP Goiás'!E15","v":0},{"$f":"'EDP Goiás'!F15","v":0},{"$f":"'EDP Goiás'!G15","v":0},{"$f":"'EDP Goiás'!H15","v":0},null,{"$f":"'EDP Goiás'!J15","v":0}]
[null,"PROINFA",{"$f":"'EDP Goiás'!C16","v":0},{"$f":"'EDP Goiás'!D16","v":0},{"$f":"'EDP Goiás'!E16","v":0},{"$f":"'EDP Goiás'!F16","v":0},{"$f":"'EDP Goiás'!G16","v":0},{"$f":"'EDP Goiás'!H16","v":0},null,{"$f":"'EDP Goiás'!J16","v":0}]
[null,"Bilateral contracts",{"$f":"'EDP Goiás'!C17","v":0},{"$f":"'EDP Goiás'!D17","v":0},{"$f":"'EDP Goiás'!E17","v":0},{"$f":"'EDP Goiás'!F17","v":0},{"$f":"'EDP Goiás'!G17","v":0},{"$f":"'EDP Goiás'!H17","v":0},null,{"$f":"'EDP Goiás'!J17","v":0}]
[null,"Short-term energy  - CCEE",{"$f":"'EDP Goiás'!C18","v":0},{"$f":"'EDP Goiás'!D18","v":0},{"$f":"'EDP Goiás'!E18","v":0},{"$f":"'EDP Goiás'!F18","v":0},{"$f":"'EDP Goiás'!G18","v":0},{"$f":"'EDP Goiás'!H18","v":0},null,{"$f":"'EDP Goiás'!J18","v":0}]
[null,"Other suppliers",{"$f":"'EDP Goiás'!C19","v":0},{"$f":"'EDP Goiás'!D19","v":0},{"$f":"'EDP Goiás'!E19","v":0},{"$f":"'EDP Goiás'!F19","v":0},{"$f":"'EDP Goiás'!G19","v":0},{"$f":"'EDP Goiás'!H19","v":0},null,{"$f":"'EDP Goiás'!J19","v":0}]
[null,"Net effect of CVA",{"$f":"'EDP Goiás'!C20","v":0},{"$f":"'EDP Goiás'!D20","v":0},{"$f":"'EDP Goiás'!E20","v":0},{"$f":"'EDP Goiás'!F20","v":0},{"$f":"'EDP Goiás'!G20","v":0},{"$f":"'EDP Goiás'!H20","v":0},null,{"$f":"'EDP Goiás'!J20","v":0}]
[null,"Charges for usage of basic network",{"$f":"'EDP Goiás'!C21","v":0},{"$f":"'EDP Goiás'!D21","v":0},{"$f":"'EDP Goiás'!E21","v":0},{"$f":"'EDP Goiás'!F21","v":0},{"$f":"'EDP Goiás'!G21","v":0},{"$f":"'EDP Goiás'!H21","v":0},null,{"$f":"'EDP Goiás'!J21","v":0}]
[null,"Others",{"$f":"'EDP Goiás'!C22","v":0},{"$f":"'EDP Goiás'!D22","v":0},{"$f":"'EDP Goiás'!E22","v":0},{"$f":"'EDP Goiás'!F22","v":0},{"$f":"'EDP Goiás'!G22","v":0},{"$f":"'EDP Goiás'!H22","v":0},null,{"$f":"'EDP Goiás'!J22","v":0}]
[null,"Efficiency Energy Program",{"$f":"'EDP Goiás'!C23","v":0},{"$f":"'EDP Goiás'!D23","v":0},{"$f":"'EDP Goiás'!E23","v":0},{"$f":"'EDP Goiás'!F23","v":0},{"$f":"'EDP Goiás'!G23","v":0},{"$f":"'EDP Goiás'!H23","v":0},null,{"$f":"'EDP Goiás'!J23","v":0}]
[null,"PIS/Cofins",{"$f":"'EDP Goiás'!C24","v":0},{"$f":"'EDP Goiás'!D24","v":0},{"$f":"'EDP Goiás'!E24","v":0},{"$f":"'EDP Goiás'!F24","v":0},{"$f":"'EDP Goiás'!G24","v":0},{"$f":"'EDP Goiás'!H24","v":0},null,{"$f":"'EDP Goiás'!J24","v":0}]
[null,"Inspection fee",{"$f":"'EDP Goiás'!C25","v":0},{"$f":"'EDP Goiás'!D25","v":0},{"$f":"'EDP Goiás'!E25","v":0},{"$f":"'EDP Goiás'!F25","v":0},{"$f":"'EDP Goiás'!G25","v":0},{"$f":"'EDP Goiás'!H25","v":0},null,{"$f":"'EDP Goiás'!J25","v":0}]
[null,"Granting rights",{"$f":"'EDP Goiás'!C26","v":0},{"$f":"'EDP Goiás'!D26","v":0},{"$f":"'EDP Goiás'!E26","v":0},{"$f":"'EDP Goiás'!F26","v":0},{"$f":"'EDP Goiás'!G26","v":0},{"$f":"'EDP Goiás'!H26","v":0},null,{"$f":"'EDP Goiás'!J26","v":0}]
[null,"Financial compensations",{"$f":"'EDP Goiás'!C27","v":0},{"$f":"'EDP Goiás'!D27","v":0},{"$f":"'EDP Goiás'!E27","v":0},{"$f":"'EDP Goiás'!F27","v":0},{"$f":"'EDP Goiás'!G27","v":0},{"$f":"'EDP Goiás'!H27","v":0},null,{"$f":"'EDP Goiás'!J27","v":0}]
[null,"Others",{"$f":"'EDP Goiás'!C28","v":0},{"$f":"'EDP Goiás'!D28","v":0},{"$f":"'EDP Goiás'!E28","v":0},{"$f":"'EDP Goiás'!F28","v":0},{"$f":"'EDP Goiás'!G28","v":0},{"$f":"'EDP Goiás'!H28","v":0},null,{"$f":"'EDP Goiás'!J28","v":0}]
[null,"Cost of raw material consumed",{"$f":"'EDP Goiás'!C29","v":0},{"$f":"'EDP Goiás'!D29","v":0},{"$f":"'EDP Goiás'!E29","v":0},{"$f":"'EDP Goiás'!F29","v":0},{"$f":"'EDP Goiás'!G29","v":0},{"$f":"'EDP Goiás'!H29","v":0},null,{"$f":"'EDP Goiás'!J29","v":0}]
[null,"Reimbursement for downtime",{"$f":"'EDP Goiás'!C30","v":0},{"$f":"'EDP Goiás'!D30","v":0},{"$f":"'EDP Goiás'!E30","v":0},{"$f":"'EDP Goiás'!F30","v":0},{"$f":"'EDP Goiás'!G30","v":0},{"$f":"'EDP Goiás'!H30","v":0},null,{"$f":"'EDP Goiás'!J30","v":0}]
[null,"Gross Margin",{"$f":"'EDP Goiás'!C31","v":70173},{"$f":"'EDP Goiás'!D31","v":80450},{"$f":"'EDP Goiás'!E31","v":62223},{"$f":"'EDP Goiás'!F31","v":130425},{"$f":"'EDP Goiás'!G31","v":55829},{"$f":"'EDP Goiás'!H31","v":29378},null,{"$f":"'EDP Goiás'!J31","v":215632}]
[null,"Manageable expenditures",{"$f":"'EDP Goiás'!C32","v":-88032},{"$f":"'EDP Goiás'!D32","v":-68150},{"$f":"'EDP Goiás'!E32","v":-63794},{"$f":"'EDP Goiás'!F32","v":-47610},{"$f":"'EDP Goiás'!G32","v":-49024},{"$f":"'EDP Goiás'!H32","v":-7509},null,{"$f":"'EDP Goiás'!J32","v":-104143}]
[null,"Total PMTO",{"$f":"'EDP Goiás'!C33","v":-16239},{"$f":"'EDP Goiás'!D33","v":-15797},{"$f":"'EDP Goiás'!E33","v":-15926},{"$f":"'EDP Goiás'!F33","v":-21417},{"$f":"'EDP Goiás'!G33","v":-26786},{"$f":"'EDP Goiás'!H33","v":-5433},null,{"$f":"'EDP Goiás'!J33","v":-53636}]
[null,"Personnel",{"$f":"'EDP Goiás'!C34","v":-9625},{"$f":"'EDP Goiás'!D34","v":-9587},{"$f":"'EDP Goiás'!E34","v":-10704},{"$f":"'EDP Goiás'!F34","v":-12407},{"$f":"'EDP Goiás'!G34","v":-21590},{"$f":"'EDP Goiás'!H34","v":-3007},null,{"$f":"'EDP Goiás'!J34","v":-37004}]
[null,"Material",{"$f":"'EDP Goiás'!C35","v":-314},{"$f":"'EDP Goiás'!D35","v":-672},{"$f":"'EDP Goiás'!E35","v":-555},{"$f":"'EDP Goiás'!F35","v":-813},{"$f":"'EDP Goiás'!G35","v":-369},{"$f":"'EDP Goiás'!H35","v":-164},null,{"$f":"'EDP Goiás'!J35","v":-1346}]
[null,"Third-party services",{"$f":"'EDP Goiás'!C36","v":-4749},{"$f":"'EDP Goiás'!D36","v":-4409},{"$f":"'EDP Goiás'!E36","v":-3082},{"$f":"'EDP Goiás'!F36","v":-4687},{"$f":"'EDP Goiás'!G36","v":-4770},{"$f":"'EDP Goiás'!H36","v":-1558},null,{"$f":"'EDP Goiás'!J36","v":-11015}]
[null,"Provisions",{"$f":"'EDP Goiás'!C37","v":-487},{"$f":"'EDP Goiás'!D37","v":0},{"$f":"'EDP Goiás'!E37","v":-96},{"$f":"'EDP Goiás'!F37","v":-2144},{"$f":"'EDP Goiás'!G37","v":423},{"$f":"'EDP Goiás'!H37","v":406},null,{"$f":"'EDP Goiás'!J37","v":-1315}]
[null,"Provision for doubtful account/net losses",{"$f":"'EDP Goiás'!C38","v":-73},{"$f":"'EDP Goiás'!D38","v":0},{"$f":"'EDP Goiás'!E38","v":0},{"$f":"'EDP Goiás'!F38","v":-80},{"$f":"'EDP Goiás'!G38","v":-205},{"$f":"'EDP Goiás'!H38","v":0},null,{"$f":"'EDP Goiás'!J38","v":-285}]
[null,"Provision for contingencies",{"$f":"'EDP Goiás'!C39","v":-414},{"$f":"'EDP Goiás'!D39","v":0},{"$f":"'EDP Goiás'!E39","v":-96},{"$f":"'EDP Goiás'!F39","v":-2064},{"$f":"'EDP Goiás'!G39","v":628},{"$f":"'EDP Goiás'!H39","v":406},null,{"$f":"'EDP Goiás'!J39","v":-1030}]
[null,"Other",{"$f":"'EDP Goiás'!C40","v":-1064},{"$f":"'EDP Goiás'!D40","v":-1129},{"$f":"'EDP Goiás'!E40","v":-1489},{"$f":"'EDP Goiás'!F40","v":-1366},{"$f":"'EDP Goiás'!G40","v":-480},{"$f":"'EDP Goiás'!H40","v":-1110},null,{"$f":"'EDP Goiás'!J40","v":-2956}]
[null,"Rent and leasing",{"$f":"'EDP Goiás'!C41","v":-282},{"$f":"'EDP Goiás'!D41","v":-380},{"$f":"'EDP Goiás'!E41","v":-223},{"$f":"'EDP Goiás'!F41","v":-258},{"$f":"'EDP Goiás'!G41","v":-223},{"$f":"'EDP Goiás'!H41","v":-313},null,{"$f":"'EDP Goiás'!J41","v":-794}]
[null,"Others",{"$f":"'EDP Goiás'!C42","v":-782},{"$f":"'EDP Goiás'!D42","v":-749},{"$f":"'EDP Goiás'!E42","v":-1266},{"$f":"'EDP Goiás'!F42","v":-1108},{"$f":"'EDP Goiás'!G42","v":-257},{"$f":"'EDP Goiás'!H42","v":-797},null,{"$f":"'EDP Goiás'!J42","v":-2162}]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'EDP Goiás'!C43","v":0},{"$f":"'EDP Goiás'!D43","v":0},{"$f":"'EDP Goiás'!E43","v":0},{"$f":"'EDP Goiás'!F43","v":0},{"$f":"'EDP Goiás'!G43","v":0},{"$f":"'EDP Goiás'!H43","v":0},null,{"$f":"'EDP Goiás'!J43","v":0}]
[null,"Value of Indemnified financial asset",{"$f":"'EDP Goiás'!C44","v":0},{"$f":"'EDP Goiás'!D44","v":0},{"$f":"'EDP Goiás'!E44","v":0},{"$f":"'EDP Goiás'!F44","v":0},{"$f":"'EDP Goiás'!G44","v":0},{"$f":"'EDP Goiás'!H44","v":0},null,{"$f":"'EDP Goiás'!J44","v":0}]
[null,"Construction Costs",{"$f":"'EDP Goiás'!C45","v":-70601},{"$f":"'EDP Goiás'!D45","v":-53040},{"$f":"'EDP Goiás'!E45","v":-51688},{"$f":"'EDP Goiás'!F45","v":-25600},{"$f":"'EDP Goiás'!G45","v":-22109},{"$f":"'EDP Goiás'!H45","v":-1986},null,{"$f":"'EDP Goiás'!J45","v":-49695}]
[null,"Gains on the sale of financial assets ",{"$f":"'EDP Goiás'!C46","v":0},{"$f":"'EDP Goiás'!D46","v":0},{"$f":"'EDP Goiás'!E46","v":0},{"$f":"'EDP Goiás'!F46","v":0},{"$f":"'EDP Goiás'!G46","v":0},{"$f":"'EDP Goiás'!H46","v":0},null,{"$f":"'EDP Goiás'!J46","v":0}]
[null,"EBITDA",{"$f":"'EDP Goiás'!C47","v":53934},{"$f":"'EDP Goiás'!D47","v":64653},{"$f":"'EDP Goiás'!E47","v":46297},{"$f":"'EDP Goiás'!F47","v":109008},{"$f":"'EDP Goiás'!G47","v":29043},{"$f":"'EDP Goiás'!H47","v":23945},null,{"$f":"'EDP Goiás'!J47","v":161996}]
[null,"EBITDA Margin",{"$f":"'EDP Goiás'!C48","v":0.73120932754880696},{"$f":"'EDP Goiás'!D48","v":0.76933969561026694},{"$f":"'EDP Goiás'!E48","v":0.70349490958820848},{"$f":"'EDP Goiás'!F48","v":0.76514024201926045},{"$f":"'EDP Goiás'!G48","v":0.48204149377593358},{"$f":"'EDP Goiás'!H48","v":0.73430647980618846},null,{"$f":"'EDP Goiás'!J48","v":0.68838679794498714}]
[null,"Depreciation and amortization",{"$f":"'EDP Goiás'!C49","v":-1192},{"$f":"'EDP Goiás'!D49","v":687},{"$f":"'EDP Goiás'!E49","v":3820},{"$f":"'EDP Goiás'!F49","v":-593},{"$f":"'EDP Goiás'!G49","v":-129},{"$f":"'EDP Goiás'!H49","v":-90},null,{"$f":"'EDP Goiás'!J49","v":-812}]
[null,"Depreciation",{"$f":"'EDP Goiás'!C50","v":-1093},{"$f":"'EDP Goiás'!D50","v":-736},{"$f":"'EDP Goiás'!E50","v":-50},{"$f":"'EDP Goiás'!F50","v":-522},{"$f":"'EDP Goiás'!G50","v":-113},{"$f":"'EDP Goiás'!H50","v":-74},null,{"$f":"'EDP Goiás'!J50","v":-709}]
[null,"Depreciation - Asset right of usage",{"$f":"'EDP Goiás'!C51","v":-34},{"$f":"'EDP Goiás'!D51","v":-12},{"$f":"'EDP Goiás'!E51","v":-28},{"$f":"'EDP Goiás'!F51","v":-11},{"$f":"'EDP Goiás'!G51","v":-6},{"$f":"'EDP Goiás'!H51","v":-10},null,{"$f":"'EDP Goiás'!J51","v":-27}]
[null,"Amortization",{"$f":"'EDP Goiás'!C52","v":-65},{"$f":"'EDP Goiás'!D52","v":1435},{"$f":"'EDP Goiás'!E52","v":3898},{"$f":"'EDP Goiás'!F52","v":-60},{"$f":"'EDP Goiás'!G52","v":-10},{"$f":"'EDP Goiás'!H52","v":-6},null,{"$f":"'EDP Goiás'!J52","v":-76}]
[null,"Result from Service - EBIT",{"$f":"'EDP Goiás'!C53","v":52742},{"$f":"'EDP Goiás'!D53","v":65340},{"$f":"'EDP Goiás'!E53","v":50117},{"$f":"'EDP Goiás'!F53","v":108415},{"$f":"'EDP Goiás'!G53","v":28914},{"$f":"'EDP Goiás'!H53","v":23855},null,{"$f":"'EDP Goiás'!J53","v":161184}]
[null,"Result from corporate participation",{"$f":"'EDP Goiás'!C54","v":0},{"$f":"'EDP Goiás'!D54","v":0},{"$f":"'EDP Goiás'!E54","v":0},{"$f":"'EDP Goiás'!F54","v":0},{"$f":"'EDP Goiás'!G54","v":0},{"$f":"'EDP Goiás'!H54","v":0},null,{"$f":"'EDP Goiás'!J54","v":0}]
[null,"Net Financial Result",{"$f":"'EDP Goiás'!C55","v":2172},{"$f":"'EDP Goiás'!D55","v":3466},{"$f":"'EDP Goiás'!E55","v":4448},{"$f":"'EDP Goiás'!F55","v":4758},{"$f":"'EDP Goiás'!G55","v":1417},{"$f":"'EDP Goiás'!H55","v":1368},null,{"$f":"'EDP Goiás'!J55","v":7543}]
[null,"Financial revenues",{"$f":"'EDP Goiás'!C56","v":5220},{"$f":"'EDP Goiás'!D56","v":6420},{"$f":"'EDP Goiás'!E56","v":6298},{"$f":"'EDP Goiás'!F56","v":6037},{"$f":"'EDP Goiás'!G56","v":5448},{"$f":"'EDP Goiás'!H56","v":4840},null,{"$f":"'EDP Goiás'!J56","v":16325}]
[null,"Financial expenses",{"$f":"'EDP Goiás'!C57","v":-3048},{"$f":"'EDP Goiás'!D57","v":-2954},{"$f":"'EDP Goiás'!E57","v":-1850},{"$f":"'EDP Goiás'!F57","v":-1279},{"$f":"'EDP Goiás'!G57","v":-4031},{"$f":"'EDP Goiás'!H57","v":-3472},null,{"$f":"'EDP Goiás'!J57","v":-8782}]
[null,"Other Results",{"$f":"'EDP Goiás'!C58","v":0},{"$f":"'EDP Goiás'!D58","v":0},{"$f":"'EDP Goiás'!E58","v":0},{"$f":"'EDP Goiás'!F58","v":0},{"$f":"'EDP Goiás'!G58","v":0},{"$f":"'EDP Goiás'!H58","v":0},null,{"$f":"'EDP Goiás'!J58","v":0}]
[null,"Income before income tax and social contribution",{"$f":"'EDP Goiás'!C59","v":54914},{"$f":"'EDP Goiás'!D59","v":68806},{"$f":"'EDP Goiás'!E59","v":54565},{"$f":"'EDP Goiás'!F59","v":113173},{"$f":"'EDP Goiás'!G59","v":30331},{"$f":"'EDP Goiás'!H59","v":25223},null,{"$f":"'EDP Goiás'!J59","v":168727}]
[null,"Income Tax and Social Contribution",{"$f":"'EDP Goiás'!C60","v":-38496},{"$f":"'EDP Goiás'!D60","v":-38496},{"$f":"'EDP Goiás'!E60","v":-38496},{"$f":"'EDP Goiás'!F60","v":-38496},{"$f":"'EDP Goiás'!G60","v":-10431},{"$f":"'EDP Goiás'!H60","v":-8576},null,{"$f":"'EDP Goiás'!J60","v":-57503}]
[null,"Current income tax and social contribution",{"$f":"'EDP Goiás'!C61","v":-8678},{"$f":"'EDP Goiás'!D61","v":-8678},{"$f":"'EDP Goiás'!E61","v":-8678},{"$f":"'EDP Goiás'!F61","v":-8678},{"$f":"'EDP Goiás'!G61","v":-7174},{"$f":"'EDP Goiás'!H61","v":-4258},null,{"$f":"'EDP Goiás'!J61","v":-20110}]
[null,"Deferred income tax and social contribution",{"$f":"'EDP Goiás'!C62","v":-29818},{"$f":"'EDP Goiás'!D62","v":-29818},{"$f":"'EDP Goiás'!E62","v":-29818},{"$f":"'EDP Goiás'!F62","v":-29818},{"$f":"'EDP Goiás'!G62","v":-3257},{"$f":"'EDP Goiás'!H62","v":-4318},null,{"$f":"'EDP Goiás'!J62","v":-37393}]
[null,"Net Income before minority interests",{"$f":"'EDP Goiás'!C63","v":16418},{"$f":"'EDP Goiás'!D63","v":30310},{"$f":"'EDP Goiás'!E63","v":16069},{"$f":"'EDP Goiás'!F63","v":74677},{"$f":"'EDP Goiás'!G63","v":19900},{"$f":"'EDP Goiás'!H63","v":16647},null,{"$f":"'EDP Goiás'!J63","v":111224}]
[null,"Reversal of interest on equity capital",{"$f":"'EDP Goiás'!C64","v":0},{"$f":"'EDP Goiás'!D64","v":0},{"$f":"'EDP Goiás'!E64","v":0},{"$f":"'EDP Goiás'!F64","v":0},{"$f":"'EDP Goiás'!G64","v":0},{"$f":"'EDP Goiás'!H64","v":0},null,{"$f":"'EDP Goiás'!J64","v":0}]
[null,"Minority interests",{"$f":"'EDP Goiás'!C65","v":0},{"$f":"'EDP Goiás'!D65","v":0},{"$f":"'EDP Goiás'!E65","v":0},{"$f":"'EDP Goiás'!F65","v":0},{"$f":"'EDP Goiás'!G65","v":0},{"$f":"'EDP Goiás'!H65","v":0},null,{"$f":"'EDP Goiás'!J65","v":0}]
[null,"Founders' shares",{"$f":"'EDP Goiás'!C66","v":0},{"$f":"'EDP Goiás'!D66","v":0},{"$f":"'EDP Goiás'!E66","v":0},{"$f":"'EDP Goiás'!F66","v":0},{"$f":"'EDP Goiás'!G66","v":0},{"$f":"'EDP Goiás'!H66","v":0},null,{"$f":"'EDP Goiás'!J66","v":0}]
[null,"Net Income",{"$f":"'EDP Goiás'!C67","v":16418},{"$f":"'EDP Goiás'!D67","v":30310},{"$f":"'EDP Goiás'!E67","v":16069},{"$f":"'EDP Goiás'!F67","v":74677},{"$f":"'EDP Goiás'!G67","v":19900},{"$f":"'EDP Goiás'!H67","v":16647},null,{"$f":"'EDP Goiás'!J67","v":111224}]

{"sheet":"Lajeado Consolidado","index":24,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Lajeado Consolidado"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",193157,198592,215556,224635,185067,192067,201221,203350,164099,188692,175701,193096,151084,177098,233163,275373,176114,209717,176033,169965,133382,137922,164899,161042,146087,135440,158114,155459,145771,129716,129023,143816,134681,145150,132867,133621,120167,134921,128828,124417,121930,166180,121101,133431,143755,120572,131220,124571,119243,110588,122477,125957,96536,97770,124080,110601,96025,100292,null,{"$f":"SUM(I7:L7)","v":757362},{"$f":"SUM(M7:P7)","v":696979},894367,617302,607468,589060,552670,521576,541355,518859,485622,442740,430998]
[null,"Receita de Construção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0}]
[null,"Margem Construção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C23)","v":-19515},-16535,-32552,-41159,-22554,-35667,-35382,{"$f":"SUM(J11:J23)","v":83876},-21969,-45988,47409,-60234,-29628,-81019,-111633,-178437,-76138,-86100,-68233,-61086,-35237,-30491,-73738,-77486,-42634,-20931,-38058,-26686,-23982,-22029,5195,-43312,-80468,-66448,-79861,-87708,-47986,-33074,-30075,-26150,-34970,-37523,-24492,-24011,-19457,-22587,-22003,-22419,-21809,-38214,-23143,-17636,-15422,-25213,-16965.337,-16301,-16052,-16848,null,-19463,-123472,-452308,-195047,-214789,-110755,-185033,-248629,-128718,-90547,-104445,-81414,-66166.337]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-3712,-957,-19959,-25412,-8556,-21536,-21477,-33028,-9514,-38031,-34022,-47689,-17525,-68898,-99118,-166060,-64466,-74538,-56711,-49399,-23819,-19159,-62216,-66347,-31895,-10062,-27221,-16004,-14332,-12336,14992,-33585,-70356,-56215,-64785,-74223,-32850,-16021,-15301,-11927,-19174,-20209,-6490,-8719,-3232,-3547,-5085,-5045,-7308,-21583,-8528,-4685,-1006,-9069,-2504,-4166,-1491,-1549,null,-102050,-168134,-404182,-149088,-170520,-69893,-145164,-187879,-66611,-21988,-39021,-23288,-9710]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8528,null,-1006,-9069,-2504,-4166,-1491,-1549,null,0,0,0,0,0,0,0,0,0,0,0,-18603,-9710]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2531,-4139,-1491,-1549,null,0,0,0,0,0,0,0,0,0,0,0,0,-9710]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,-27,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-15734,-15505,-15772,-15695,-13920,-14053,-13827,-13941,-12375,-12430,-12350,-12438,-11994,-12006,-11917,-12286,-11584,-11483,-11483,-11612,-11330,-11252,-11207,-11139,-10739,-10869,-10837,-10682,-9650,-9693,-9797,-9727,-10112,-10233,-10066,-10152,-10365,-9941,-10430,-11462,-11001,-11604,-12568,-12081,-11833,-11861,-11874,-14297,-10295,-10322,-10278,-10314,-10866,-10989,-12126,-12135,-12079,-9991,null,-52573,-48788,-47270,-45677,-43954,-40862,-39869,-40524,-44497,-48343,-46788,-42447,-46331]
[null,"Prêmio de risco - GSF",0,0,3269,0,0,0,0,130922,0,4554,93862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135476,93862]
[null,"Outras",-69,-73,-90,-52,-78,-78,-78,-77,-80,-81,-81,-107,-109,-115,-598,-91,-88,-79,-39,-75,-88,-80,-315,0,0,0,0,0,0,0,0,0,0,0,-5010,-3333,-4771,-7112,-4344,-2761,-4795,-5710,-5434,-3211,-4392,-7179,-5044,-3077,-4206,-6309,-4337,-2637,-3550,-5155,-2335.337,0,-2482,-5308,null,-316,-412,-856,-282,-315,0,0,-20226,-17610,-20216,-18636,-15679,-10125.337]
[null,"Programa de eficiência energética",null,null,null,null,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1355,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1355]
[null,"Taxa de fiscalização",null,null,null,null,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-301,-300,-300,-300,-277,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,-1201,-277]
[null,"Direito de outorga - UBP",null,null,null,null,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.33699999999998909,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.33699999999998909]
[null,"Compensações financeiras",null,null,null,null,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4036,-2337,-3250,-4855,-3413,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,-14478,-3413]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":173642},182057,183004,183476,162513,156400,{"$f":"I7+I10","v":165839},287226,142130,142704,223110,132862,121456,96079,121530,96936,99976,123617,107800,108879,98145,107431,91161,83556,103453,114509,120056,128773,121789,107687,134218,100504,54213,78702,53006,45913,72181,101847,98753,98267,86960,128657,96609,109420,124298,97985,109217,102152,97434,72374,99334,108321,81114,72557,107114.663,94300,79973,83444,null,737899,573507,442059,422255,392679,478305,367637,272947,412637,428312,381177,361326,364831.663]
[null,"Gastos gerenciáveis",{"$f":"C34+C50+C44","v":-34146},{"$f":"D34+D50+D44","v":-29969},-32271,{"$f":"F34+F50+F44","v":-31333},-29918,-29299,-35662,-26298,-25922,-26585,-28542,-25201,-25459,-24888,-22741,-25209,-27333,-28301,-31406,-31273,-26108,-26216,-32407,-27230,-26401,-25980,-26839,-28027,-25907,-23760,-29217,-22909,-36272,-23353,-26271,-24124,-22877,-25194,-27416,-27116,-23222,-23876,-28262,-23512,-23640,-22821,-25575,-21269,-23519,-21972,-24608,-18591.129440000001,-19821.870559999999,-17689,-23938.384969999999,-19229,-17787,-16965,null,-114467,-104090,-103584,-115003,-112018,-104533,-111751,-98466,-101630,-98235,-92335,-80710,-77919.384969999999]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-12920},{"$f":"D35+D36+D37+D38+D41","v":-8757},-9280,{"$f":"F35+F36+F37+F38+F41","v":-10371},-8862,-8377,-11017,-8119,-7966,-8889,-11657,-8166,-8451,-7892,-10069,-8240,-6194,-7653,-9029,-8540,-6719,-6852,-10493,-7860,-7081,-6723,-7189,-8855,-8556,-7176,-12680,-6358,-6924,-6938,-9845,-7557,-6481,-8782,-10348,-10385,-6479,-7134,-11491,-6899,-7372,-6548,-9583,-5201,-7144,-5601,-8511,-5927,-7183,-5075,-8682.629789999999,-6943,-5538,-4715,null,-35991,-36166,-32156,-31140,-32157,-31776,-32900,-32665,-34346,-32310,-27529,-26696,-25878.629789999999]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-5852,-5469,-5438,-5000,-5846,-4904,-5363,-4402,-5456,-5145,-5789,-4839,-5038,-4780,-4109,-4168,-4558,-4250,-5977,-3370,-3606,-3789,-3461,-3473,-3481,-3119,-3483,-3505,-4055,-2828,-3159,-2481,-3161,-2920,-3259,-2645,-2989,-3213,-4124,-3597,-2952,-2572,-3692,-3169,-3028,-2900,-3403,-2814,-3077,-2766,-2822,-2192,-2368,-2449,-2242,-1793,-2323,-2023,null,-20366,-20446,-17085,-16742,-13534,-13871,-11721,-12106,-13245,-12789,-12060,-9831,-8381]
[null,"Material",-351,-243,-202,-288,-290,-250,-321,-340,-282,-276,-470,-178,-215,-262,-344,-277,-197,-224,-293,-207,-280,-163,-339,-382,-265,-253,-391,-336,-195,-178,-311,-392,-236,-160,-287,-233,-196,-246,-369,-242,-294,-154,-269,-246,-90,-188,-235,-201,-164,-145,-98,-311,-173,-138,-193,-178,-183,-157,null,-1219,-1125,-1042,-943,-1239,-1100,-1099,-962,-1059,-793,-745,-720,-711]
[null,"Serviços de terceiros",-4145,-2220,-3147,-4605,-2475,-2550,-2995,-3171,-1860,-2777,-4953,-2498,-2782,-2190,-4454,-3282,-2182,-2589,-1835,-4368,-2478,-2794,-4586,-3517,-2570,-2667,-3081,-4319,-3712,-3203,-8000,-2802,-2953,-3080,-5451,-4146,-3365,-4608,-4730,-5024,-3096,-3156,-5466,-2554,-2720,-2703,-3425,-4646,-3043,-2110,-3304,-2456,-2695,-1802,-3618,-3385,-2210,-2089,null,-10803,-12423,-12507,-11475,-13340,-14315,-16835,-17570,-16006,-13443,-13224,-10257,-11302]
[null,"Provisões",{"$f":"C39+C40","v":-2519},{"$f":"D39+D40","v":4},20,{"$f":"F39+F40","v":-27},-21,-5,-289,144,0,-327,-209,-109,-16,-39,-397,82,1179,-258,-417,0,0,1805,-1603,29,-130,0,204,-14,14,-138,-97,-60,-30,-102,-2,134,667,77,407,-590,472,-490,-2342,-89,-708,-108,-1463,-357,-227,85,-1090,-95,-468,-37,-390,-746,121,386,null,-472,-373,606,1388,-1704,66,-289,876,-201,-3247,-1962,-1690,-629]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-318,42,-40,39,31,-85,184,-151,null,0,0,0,0,0,0,0,0,0,0,0,-277,-21]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-2519,4,20,-27,-21,-5,-289,144,0,-327,-209,-109,-16,-39,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-772,-137,-428,-76,-421,-661,-63,537,null,-472,-373,0,0,0,0,0,0,0,0,0,-1413,-608]
[null,"Outros",{"$f":"C42+C43","v":-53},{"$f":"D42+D43","v":-829},-513,{"$f":"F42+F43","v":-451},-230,-668,-2049,-350,-368,-364,-236,-542,-400,-621,-765,-595,-436,-332,-507,-595,-355,-1911,-504,-517,-635,-684,-438,-681,-608,-829,-1113,-623,-544,-676,-846,-667,-598,-792,-1532,-932,-4795,-762,278,-841,-826,-649,-1057,2817,-633,-665,-1197,-873,-1479,-649,-2239.62979,-841,-943,-832,null,-3131,-1799,-2128,-3368,-2340,-2556,-2956,-2903,-8021,-2038,462,-4198,-4855.62979]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",262,-345,120,-153,-85,-118,-574,-21,-38,-4,132,-29,-47,-53,-43,-35,-6,1,-127,-101,-144,-94,-108,-122,-100,-106,-114,-103,-112,-108,-337,-44,-44,-40,-97,-95,-101,-79,-167,-176,-54,-103,-176,-136,-122,-107,-105,-128,-110,-130,-95,6791,-6966,-95,-101,0,0,0,null,-637,3,-83,-466,-436,-437,-465,-372,-500,-541,-473,-365,-101]
[null,"Outras",-315,-484,-633,-298,-145,-550,-1475,-329,-330,-360,-368,-513,-353,-568,-722,-560,-88,-333,-380,-494,-211,-1817,-396,-395,-535,-578,-324,-578,-496,-721,-776,-579,-500,-636,-749,-572,-497,-713,-1365,-701,-555,-659,454,-705,-704,-542,-952,2945,-523,-535,-1102,-7664,5487,-554,-2138.62979,0,0,0,null,-2494,-1802,-1703,-2902,-1904,-2119,-2491,-2531,-3280,-1497,935,-3833,-2138.62979]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,95,-95,19,0,71,-13,0,0,-1730,-47,0,0,-1903,15,0,0,31,0,17,0,0,80,0,0,43,37,-12328,0,-12,-168,0,0,-343,-55,0,0,-1,570,-1157,595,17,-17,0,0,0,0,0,0,0,0,0,0,null,19,58,-1777,-1888,48,80,-12248,-180,-398,7,0,0,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Custo com construção da infraestrutura",{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C50","v":160722},{"$f":"D7+D10+D33-D50","v":173300},173724,{"$f":"F7+F10+F33-F50","v":173105},153651,148023,154917,279012,134183,133815,211524,124683,113005,88187,109731,88649,93782,115964,96868,100354,91426,100579,80699,75696,96389,107786,112867,119998,113233,100511,121581,94183,34961,71764,43149,38188,65700,93065,88062,87882,80481,121523,85118,102521,116926,91437,99634,96951,90290,66773,90823,102394,73931,67482,98432.033209999994,87357,74435,78729,null,701927,537399,408126,389227,360570,446609,322489,240102,377948,396002,353648,334630,338953.03321000002]
[null,"Margem EBITDA",{"$f":"C48/C7","v":0.83207960363849098},{"$f":"D48/D7","v":0.87264340960360942},0.80593442075377164,{"$f":"F48/F7","v":0.77060564916419971},0.8302452625265444,0.77068418833011398,0.76988485297260223,1.3720776985492993,0.81769541557230696,0.70917156000254378,1.2038861474892004,0.64570472718233418,0.74796139895687164,0.4979559340026426,0.47061926635014989,0.32192335486776119,0.53250735319168263,0.55295469609044567,0.55028318553907507,0.59043920807225014,0.68544481264338519,0.7292455155812706,0.48938441106374203,0.47003887184709581,0.65980545839123261,0.79582102776137031,0.71383305716128864,0.7718948404402447,0.77678687804844582,0.77485429707977427,0.94232036148593656,0.65488540913389326,0.25958375717436016,0.49441267654150878,0.32475332475332475,0.28579340073790799,0.54673912138939973,0.68977401590560405,0.6835625795634489,0.70635041835118995,0.66005905027474776,0.73127331808881935,0.70286785410525099,0.76834468751639429,0.81336996974018294,0.75836014995189593,0.75928974241731439,0.77827905371234074,0.75719329436528771,0.60379968893550839,0.74155147497081086,0.81292822153592104,0.76583865086599823,0.69021172138692855,0.79329491626370074,0.78983915154474194,0.77516271804217651,0.78499780640529648,null,3.6688295270967521,3.0955082076310489]
[null,"Depreciação e amortização",{"$f":"SUM(C51:C53)","v":-21226},{"$f":"SUM(D51:D53)","v":-21212},-22991,{"$f":"SUM(F51:F53)","v":-20962},-21056,-20922,-24740,-18084,-17975,-17696,-16956,-17022,-17008,-16996,-10942,-16922,-21139,-20648,-20474,-22748,-19389,-19364,-21945,-19370,-19337,-19257,-19650,-19252,-17351,-16584,-16580,-16588,-17020,-16415,-16414,-16399,-16396,-16412,-16725,-16731,-16743,-16742,-16771,-16613,-16268,-16273,-15992,-16068,-16375,-16371,-16097,-12664.129440000001,-12638.870559999999,-12614,-15255.75518,-12286,-12249,-12250,null,-78495,-67982,-69651,-81975,-79909,-72837,-66603,-65621,-66941,-65925,-64806,-54014,-52040.75518]
["Depreciação - Imobilizado em serviço","Depreciação",-8806,-8810,-8813,-8816,-8854,-8802,-8814,-8867,-8967,-8759,-8759,-8781,-8764,-8770,-7321,-8836,-13036,-12541,-12575,-14840,-11493,-11465,-14014,-11468,-11447,-11367,-11381,-11698,-9809,-9053,-9048,-9057,-9336,-9028,-9028,-9009,-9003,-9025,-9055,-9063,-9067,-9068,-9068,-8908,-8571,-8573,-8299,-8381,-8697,-8693,-8419,-1334.1294400000006,-12638.870559999999,-12614,0,0,0,0,null,-35407,-35074,-41734,-50373,-48296,-41941,-36469,-36065,-36253,-35120,-34070,-35006,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-63,-62,-58,-60,-65,-75,-71,-107,-167,-135,-141,-144,-149,-131,88,-206,-207,-208,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-480,-565,-533,"-","-","-","-","-","-","-","-","-","-"]
["Amortização","Amortização",-12357,-12340,-14120,-12086,-12137,-12045,-15855,-9110,-8841,-8802,-8056,-8097,-8095,-8095,-3709,-7880,-7896,-7899,-7899,-7908,-7896,-7899,-7931,-7902,-7890,-7890,-8269,-7554,-7542,-7531,-7532,-7531,-7684,-7387,-7386,-7390,-7393,-7387,-7670,-7668,-7676,-7674,-7703,-7705,-7697,-7700,-7693,-7687,-7678,-7678,-7678,-11330,0,0,0,0,0,0,null,-42608,-32343,-27384,-31602,-31613,-30896,-30134,-29556,-30688,-30805,-30736,-19008,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":139496},{"$f":"D7+D10+D33","v":152088},150733,{"$f":"F7+F10+F33","v":152143},132595,127101,130177,260928,116208,116119,194568,107661,95997,71191,98789,71727,72643,95316,76394,77606,72037,81215,58754,56326,77052,88529,93217,100746,95882,83927,105001,77595,17941,55349,26735,21789,49304,76653,71337,71151,63738,104781,68347,85908,100658,75164,83642,80883,73915,50402,74726,89729.870559999996,61292.129440000004,54868,83176.278030000001,75071,62186,66479,null,623432,469417,338475,307252,280661,373772,255886,174481,311007,330077,288842,280616,286912.27802999999]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C57+C58","v":-3077},{"$f":"D57+D58","v":-18986},-18903,{"$f":"F57+F58","v":-10019},-13098,-14367,-9513,-7828,-10140,-11334,-14266,-17617,-8716,-8885,-21288,-10630,-11890,-14878,-14551,-14318,-15023,-15544,-22282,-9043,-7870,-26376,-41255,-34351,-15556,-29256,-37689,-13533,-14102,-23113,-24395,-11455,-11234,-30274,-18785,-10533,-3801,-7697,-3421,-9784,-7482,-2175,1807,-1380,5197,-8088,-952,-4454.9952644522236,-7347.0047355477764,-6933,-3614.3598032609025,-6811,-10821,-6101,null,-38815,-49484,-58686,-59436,-65571,-120418,-88437,-77358,-40816,-22862,-2464,-19687,-27347.359803260901]
[null,"Receitas financeiras",14394,10993,8964,11319,7650,5070,5046,3021,2403,912,-583,1452,1514,1544,-631,3534,2553,2047,697,1749,1113,2553,-656,5603,8386,6457,2317,7550,5378,8695,7768,7994,5808,5314,4751,4644,6222,2440,4862,4264,2861,641,658,2147,1894,1979,6548,4193,2939,2317,5221,4813,2614,2642,7114.7951418748726,0,0,0,null,11382,3927,7503,6112,19790,23940,26884,18057,12628,6678,15997,15290,7114.7951418748726]
[null,"Despesas financeiras",-17471,-29979,-27867,-21338,-20748,-19437,-14559,-10849,-12543,-12246,-13683,-19069,-10230,-10429,-20657,-14164,-14443,-16925,-15248,-16067,-16136,-18097,-21626,-14646,-16256,-32833,-43572,-41901,-20934,-37951,-45457,-21527,-19910,-28427,-29146,-16099,-17456,-32714,-23647,-14797,-6662,-8338,-4079,-11931,-9376,-4154,-4741,-5573,2258,-10405,-6173,-9267.9952644522236,-9961.0047355477764,-9575,-10729.154945135775,0,0,0,null,-50197,-53411,-66189,-65548,-85361,-144358,-115321,-95415,-53444,-29540,-18461,-34977,-10729.154945135775]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"LAIR",{"$f":"C54+C56","v":136419},{"$f":"D54+D56","v":133102},131830,{"$f":"F54+F56","v":142124},119497,112734,120664,253100,106068,104785,180302,90044,87281,62306,77501,61097,60753,80438,61843,63288,57014,65671,36472,47283,69182,62153,51962,66395,80326,54671,67312,64062,3839,32236,2340,10334,38070,46379,52552,60618,59937,97084,64926,76124,93176,72989,85449,79503,79112,42314,73774,85274.875295547768,53945.124704452232,47935,79561.918226739101,68260,51365,60378,null,584617,419933,279789,247816,215090,253354,167449,97123,270191,307215,286378,260929,259564.9182267391]
[null,"IR e Contribuição social",{"$f":"C62+C63","v":-48837},{"$f":"D62+D63","v":-52256},-30308,{"$f":"F62+F63","v":-50787},-43071,-41397,-34228,-88386,-39451,-38030,-51702,-35417,-32124,-23546,-14429,-23182,-23092,-30197,-9383,-23912,-20190,-25797,4248,-18539,-25983,-23561,-7675,-23752,-29789,-20203,-423,-22876,-9323,-13415,4437,-5919,-14582,-18279,5977,-23421,-22662,-35040,-10181,-31273,-35544,-27557,1391,-29585,-20683,-16858,2555,-30172.901610086243,-19660.098389913757,-17141,2592.005854036418,-23713,-19285,-21517,null,-200095,-142789,-90900,-79282,-63835,-81419,-46037,-34343,-75146,-104555,-65735,-64419,-61922.994145963581]
[null,"Imposto de renda e contribuição social correntes",-49736,-52618,-28974,-51056,-44605,-43268,-37052,-43656,-40216,-37954,-20900,-36806,-31942,-23208,-11704,-22368,-22222,-30049,-8470,-23467,-19883,-24294,3831,-15335,-20385,-27421,-8593,-16736,-24566,-22109,-1040,-21866,-1804,-16322,3721,1804,-15118,-22742,8979,-17299,-23784,-36136,15642,-30422,-33734,-25557,3179,-27135,-22424,-16076,4139,-28470,-17991,-14522,4693.2741285999946,0,0,0,null,-158878,-112856,-86343,-76114,-59310,-72004,-41032,-32335,-68240,-74071,-62456,-56844,4693.2741285999946]
[null,"Imposto de renda e contribuição social diferidos",899,362,-1334,269,1534,1871,2824,-44730,765,-76,-30802,1389,-182,-338,-2725,-814,-870,-148,-913,-445,-307,-1503,417,-3204,-5598,3860,918,-7016,-5223,1906,617,-1010,-7519,2907,716,-7723,536,4463,-3002,-6122,1122,1096,-25823,-851,-1810,-2000,-1788,-2450,1741,-782,-1584,-1702.9016100862445,-1669.0983899137555,-2619,-2101.2682745635766,0,0,0,null,-41217,-29933,-4557,-3168,-4525,-9415,-5005,-2008,-6906,-30484,-3279,-7575,-2101.2682745635766]
[null,"Lucro líquido antes de minoritários",{"$f":"C60+C61","v":87582},{"$f":"D60+D61","v":80846},101522,{"$f":"F60+F61","v":91337},76426,71337,86436,164714,66617,66755,128600,54627,55157,38760,63072,37915,37661,50241,52460,39376,36824,39874,40720,28744,43199,38592,44287,42643,50537,34468,66889,41186,-5484,18821,6777,4415,23488,28100,58529,37197,37275,62044,54745,44851,57632,45432,86840,49918,58429,25456,76329,55101.973685461526,34285.026314538474,30794,82153.924080775512,44547,32080,38861,null,384522,277144,188889,168534,151255,171935,121412,62780,195045,202660,220643,196510,197641.92408077553]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,"",0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos acionistas não controladores",-5507,-2532,-10699,-7186,-6437,-5474,-3575,-2093,-778,-1000,-3783,-72,-2615,-2830,-6994,-4895,-4164,-8090,-9084,-5156,-6067,-5761,-6729,-6426,-8373,-5216,-8418,-8671,-12918,-10369,-11321,-10061,-1784,-5873,-8715,-5793,-7857,-6399.2000000000007,-13296.800000000003,-7030.3000000000029,-8076,-10590.1,-10163.300000000003,-9616.4000000000015,0,-11750.5,-18741.900000000001,-9999.0999999999985,-11050,-4367,-12193,-4392,-3981,-4375,38136,-19195,-15293,-17674,null,-7446,-9300,-19460,-26068,-26744,-40376,-29039,-28764.2,-38993.200000000004,-31530.200000000004,-44158,-24941,-14026]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2109,-2109,-6870,-4932,-2911,-2444,-6473,-3621,-2497,-3181,null,0,0,0,0,0,0,0,0,0,0,0,-17157,-15772]
[null,"Lucro líquido",{"$f":"C64+C66","v":82075},{"$f":"D64+D66","v":78314},90823,{"$f":"F64+F66","v":84151},69989,65863,82861,162621,65839,65755,124817,54555,52542,35930,56078,33020,33497,42151,43376,34220,30757,34113,33991,22318,34826,33376,35869,33972,37619,24099,55568,31125,-7268,12948,-1938,-1378,15631,21700.799999999999,45232.2,30166.699999999997,29199,51453.9,44581.7,35234.6,57632,33681.5,68098.100000000006,39918.9,49488,18980,57266,45777.973685461526,27393.026314538474,23975,113816.92408077551,21731,14290,18006,null,377076,267844,169429,142466,124511,131559,92373,34015.800000000003,156051.79999999999,171129.8,176485,154412,167843.92408077553]

{"sheet":"Lajeado Consolidated EN","index":25,"n_rows":68,"n_cols":74,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Lajeado Consolidated"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"'Lajeado Consolidado'!C7","v":193157},{"$f":"'Lajeado Consolidado'!D7","v":198592},{"$f":"'Lajeado Consolidado'!E7","v":215556},{"$f":"'Lajeado Consolidado'!F7","v":224635},{"$f":"'Lajeado Consolidado'!G7","v":185067},{"$f":"'Lajeado Consolidado'!H7","v":192067},{"$f":"'Lajeado Consolidado'!I7","v":201221},{"$f":"'Lajeado Consolidado'!J7","v":203350},{"$f":"'Lajeado Consolidado'!K7","v":164099},{"$f":"'Lajeado Consolidado'!L7","v":188692},{"$f":"'Lajeado Consolidado'!M7","v":175701},{"$f":"'Lajeado Consolidado'!N7","v":193096},151084,177098,233163,275373,176114,209717,176033,169965,133382,137922,164899,161042,146087,135440,158114,155459,145771,129716,129023,143816,134681,145150,132867,133621,120167,134921,128828,124417,121930,166180,121101,133431,143755,120572,131220,124571,119243,110588,122477,125957,96536,97770,124080,110601,96025,100292,null,{"$f":"'Lajeado Consolidado'!BJ7","v":757362},{"$f":"'Lajeado Consolidado'!BK7","v":696979},894367,617302,607468,589060,552670,521576,541355,518859,485622,442740,430998]
[null,"Infrastructure Construction Revenue",{"$f":"'Lajeado Consolidado'!C8","v":0},{"$f":"'Lajeado Consolidado'!D8","v":0},{"$f":"'Lajeado Consolidado'!E8","v":0},{"$f":"'Lajeado Consolidado'!F8","v":0},{"$f":"'Lajeado Consolidado'!G8","v":0},{"$f":"'Lajeado Consolidado'!H8","v":0},{"$f":"'Lajeado Consolidado'!I8","v":0},{"$f":"'Lajeado Consolidado'!J8","v":0},{"$f":"'Lajeado Consolidado'!K8","v":0},{"$f":"'Lajeado Consolidado'!L8","v":0},{"$f":"'Lajeado Consolidado'!M8","v":0},{"$f":"'Lajeado Consolidado'!N8","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ8","v":0},{"$f":"'Lajeado Consolidado'!BK8","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Margin",{"$f":"'Lajeado Consolidado'!C9","v":0},{"$f":"'Lajeado Consolidado'!D9","v":0},{"$f":"'Lajeado Consolidado'!E9","v":0},{"$f":"'Lajeado Consolidado'!F9","v":0},{"$f":"'Lajeado Consolidado'!G9","v":0},{"$f":"'Lajeado Consolidado'!H9","v":0},{"$f":"'Lajeado Consolidado'!I9","v":0},{"$f":"'Lajeado Consolidado'!J9","v":0},{"$f":"'Lajeado Consolidado'!K9","v":0},{"$f":"'Lajeado Consolidado'!L9","v":0},{"$f":"'Lajeado Consolidado'!M9","v":0},{"$f":"'Lajeado Consolidado'!N9","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ9","v":0},{"$f":"'Lajeado Consolidado'!BK9","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"'Lajeado Consolidado'!C10","v":-19515},{"$f":"'Lajeado Consolidado'!D10","v":-16535},{"$f":"'Lajeado Consolidado'!E10","v":-32552},{"$f":"'Lajeado Consolidado'!F10","v":-41159},{"$f":"'Lajeado Consolidado'!G10","v":-22554},{"$f":"'Lajeado Consolidado'!H10","v":-35667},{"$f":"'Lajeado Consolidado'!I10","v":-35382},{"$f":"'Lajeado Consolidado'!J10","v":83876},{"$f":"'Lajeado Consolidado'!K10","v":-21969},{"$f":"'Lajeado Consolidado'!L10","v":-45988},{"$f":"'Lajeado Consolidado'!M10","v":47409},{"$f":"'Lajeado Consolidado'!N10","v":-60234},-29628,-81019,-111633,-178437,-76138,-86100,-68233,-61086,-35237,-30491,-73738,-77486,-42634,-20931,-38058,-26686,-23982,-22029,5195,-43312,-80468,-66448,-79861,-87708,-47986,-33074,-30075,-26150,-34970,-37523,-24492,-24011,-19457,-22587,-22003,-22419,-21809,-38214,-23143,-17636,-15422,-25213,-16965.337,-16301,-16052,-16848,null,{"$f":"'Lajeado Consolidado'!BJ10","v":-19463},{"$f":"'Lajeado Consolidado'!BK10","v":-123472},-452308,-195047,-214789,-110755,-185033,-248629,-128718,-90547,-104445,-81414,-66166.337]
[null,"Energy purchased to resell",{"$f":"'Lajeado Consolidado'!C11","v":-3712},{"$f":"'Lajeado Consolidado'!D11","v":-957},{"$f":"'Lajeado Consolidado'!E11","v":-19959},{"$f":"'Lajeado Consolidado'!F11","v":-25412},{"$f":"'Lajeado Consolidado'!G11","v":-8556},{"$f":"'Lajeado Consolidado'!H11","v":-21536},{"$f":"'Lajeado Consolidado'!I11","v":-21477},{"$f":"'Lajeado Consolidado'!J11","v":-33028},{"$f":"'Lajeado Consolidado'!K11","v":-9514},{"$f":"'Lajeado Consolidado'!L11","v":-38031},{"$f":"'Lajeado Consolidado'!M11","v":-34022},{"$f":"'Lajeado Consolidado'!N11","v":-47689},-17525,-68898,-99118,-166060,-64466,-74538,-56711,-49399,-23819,-19159,-62216,-66347,-31895,-10062,-27221,-16004,-14332,-12336,14992,-33585,-70356,-56215,-64785,-74223,-32850,-16021,-15301,-11927,-19174,-20209,-6490,-8719,-3232,-3547,-5085,-5045,-7308,-21583,-8528,-4685,-1006,-9069,-2504,-4166,-1491,-1549,null,{"$f":"'Lajeado Consolidado'!BJ11","v":-102050},{"$f":"'Lajeado Consolidado'!BK11","v":-168134},-404182,-149088,-170520,-69893,-145164,-187879,-66611,-21988,-39021,-23288,-9710]
[null,"Itaipu - Foreign Exchange",{"$f":"'Lajeado Consolidado'!C12","v":0},{"$f":"'Lajeado Consolidado'!D12","v":0},{"$f":"'Lajeado Consolidado'!E12","v":0},{"$f":"'Lajeado Consolidado'!F12","v":0},{"$f":"'Lajeado Consolidado'!G12","v":0},{"$f":"'Lajeado Consolidado'!H12","v":0},{"$f":"'Lajeado Consolidado'!I12","v":0},{"$f":"'Lajeado Consolidado'!J12","v":0},{"$f":"'Lajeado Consolidado'!K12","v":0},{"$f":"'Lajeado Consolidado'!L12","v":0},{"$f":"'Lajeado Consolidado'!M12","v":0},{"$f":"'Lajeado Consolidado'!N12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"'Lajeado Consolidado'!BJ12","v":0},{"$f":"'Lajeado Consolidado'!BK12","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,"National Currency",{"$f":"'Lajeado Consolidado'!C13","v":0},{"$f":"'Lajeado Consolidado'!D13","v":0},{"$f":"'Lajeado Consolidado'!E13","v":0},{"$f":"'Lajeado Consolidado'!F13","v":0},{"$f":"'Lajeado Consolidado'!G13","v":0},{"$f":"'Lajeado Consolidado'!H13","v":0},{"$f":"'Lajeado Consolidado'!I13","v":0},{"$f":"'Lajeado Consolidado'!J13","v":0},{"$f":"'Lajeado Consolidado'!K13","v":0},{"$f":"'Lajeado Consolidado'!L13","v":0},{"$f":"'Lajeado Consolidado'!M13","v":0},{"$f":"'Lajeado Consolidado'!N13","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,-8528,0,-1006,-9069,-2504,-4166,-1491,-1549,null,{"$f":"'Lajeado Consolidado'!BJ13","v":0},{"$f":"'Lajeado Consolidado'!BK13","v":0},0,0,0,0,0,0,0,0,0,-18603,-9710]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'Lajeado Consolidado'!C14","v":0},{"$f":"'Lajeado Consolidado'!D14","v":0},{"$f":"'Lajeado Consolidado'!E14","v":0},{"$f":"'Lajeado Consolidado'!F14","v":0},{"$f":"'Lajeado Consolidado'!G14","v":0},{"$f":"'Lajeado Consolidado'!H14","v":0},{"$f":"'Lajeado Consolidado'!I14","v":0},{"$f":"'Lajeado Consolidado'!J14","v":0},{"$f":"'Lajeado Consolidado'!K14","v":0},{"$f":"'Lajeado Consolidado'!L14","v":0},{"$f":"'Lajeado Consolidado'!M14","v":0},{"$f":"'Lajeado Consolidado'!N14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ14","v":0},{"$f":"'Lajeado Consolidado'!BK14","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Auction",{"$f":"'Lajeado Consolidado'!C15","v":0},{"$f":"'Lajeado Consolidado'!D15","v":0},{"$f":"'Lajeado Consolidado'!E15","v":0},{"$f":"'Lajeado Consolidado'!F15","v":0},{"$f":"'Lajeado Consolidado'!G15","v":0},{"$f":"'Lajeado Consolidado'!H15","v":0},{"$f":"'Lajeado Consolidado'!I15","v":0},{"$f":"'Lajeado Consolidado'!J15","v":0},{"$f":"'Lajeado Consolidado'!K15","v":0},{"$f":"'Lajeado Consolidado'!L15","v":0},{"$f":"'Lajeado Consolidado'!M15","v":0},{"$f":"'Lajeado Consolidado'!N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ15","v":0},{"$f":"'Lajeado Consolidado'!BK15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"'Lajeado Consolidado'!C16","v":0},{"$f":"'Lajeado Consolidado'!D16","v":0},{"$f":"'Lajeado Consolidado'!E16","v":0},{"$f":"'Lajeado Consolidado'!F16","v":0},{"$f":"'Lajeado Consolidado'!G16","v":0},{"$f":"'Lajeado Consolidado'!H16","v":0},{"$f":"'Lajeado Consolidado'!I16","v":0},{"$f":"'Lajeado Consolidado'!J16","v":0},{"$f":"'Lajeado Consolidado'!K16","v":0},{"$f":"'Lajeado Consolidado'!L16","v":0},{"$f":"'Lajeado Consolidado'!M16","v":0},{"$f":"'Lajeado Consolidado'!N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ16","v":0},{"$f":"'Lajeado Consolidado'!BK16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"'Lajeado Consolidado'!C17","v":0},{"$f":"'Lajeado Consolidado'!D17","v":0},{"$f":"'Lajeado Consolidado'!E17","v":0},{"$f":"'Lajeado Consolidado'!F17","v":0},{"$f":"'Lajeado Consolidado'!G17","v":0},{"$f":"'Lajeado Consolidado'!H17","v":0},{"$f":"'Lajeado Consolidado'!I17","v":0},{"$f":"'Lajeado Consolidado'!J17","v":0},{"$f":"'Lajeado Consolidado'!K17","v":0},{"$f":"'Lajeado Consolidado'!L17","v":0},{"$f":"'Lajeado Consolidado'!M17","v":0},{"$f":"'Lajeado Consolidado'!N17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ17","v":0},{"$f":"'Lajeado Consolidado'!BK17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"'Lajeado Consolidado'!C18","v":0},{"$f":"'Lajeado Consolidado'!D18","v":0},{"$f":"'Lajeado Consolidado'!E18","v":0},{"$f":"'Lajeado Consolidado'!F18","v":0},{"$f":"'Lajeado Consolidado'!G18","v":0},{"$f":"'Lajeado Consolidado'!H18","v":0},{"$f":"'Lajeado Consolidado'!I18","v":0},{"$f":"'Lajeado Consolidado'!J18","v":0},{"$f":"'Lajeado Consolidado'!K18","v":0},{"$f":"'Lajeado Consolidado'!L18","v":0},{"$f":"'Lajeado Consolidado'!M18","v":0},{"$f":"'Lajeado Consolidado'!N18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2531,-4139,-1491,-1549,null,{"$f":"'Lajeado Consolidado'!BJ18","v":0},{"$f":"'Lajeado Consolidado'!BK18","v":0},0,0,0,0,0,0,0,0,0,0,-9710]
[null,"Other suppliers",{"$f":"'Lajeado Consolidado'!C19","v":0},{"$f":"'Lajeado Consolidado'!D19","v":0},{"$f":"'Lajeado Consolidado'!E19","v":0},{"$f":"'Lajeado Consolidado'!F19","v":0},{"$f":"'Lajeado Consolidado'!G19","v":0},{"$f":"'Lajeado Consolidado'!H19","v":0},{"$f":"'Lajeado Consolidado'!I19","v":0},{"$f":"'Lajeado Consolidado'!J19","v":0},{"$f":"'Lajeado Consolidado'!K19","v":0},{"$f":"'Lajeado Consolidado'!L19","v":0},{"$f":"'Lajeado Consolidado'!M19","v":0},{"$f":"'Lajeado Consolidado'!N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,-27,0,0,null,{"$f":"'Lajeado Consolidado'!BJ19","v":0},{"$f":"'Lajeado Consolidado'!BK19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"'Lajeado Consolidado'!C20","v":0},{"$f":"'Lajeado Consolidado'!D20","v":0},{"$f":"'Lajeado Consolidado'!E20","v":0},{"$f":"'Lajeado Consolidado'!F20","v":0},{"$f":"'Lajeado Consolidado'!G20","v":0},{"$f":"'Lajeado Consolidado'!H20","v":0},{"$f":"'Lajeado Consolidado'!I20","v":0},{"$f":"'Lajeado Consolidado'!J20","v":0},{"$f":"'Lajeado Consolidado'!K20","v":0},{"$f":"'Lajeado Consolidado'!L20","v":0},{"$f":"'Lajeado Consolidado'!M20","v":0},{"$f":"'Lajeado Consolidado'!N20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ20","v":0},{"$f":"'Lajeado Consolidado'!BK20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"'Lajeado Consolidado'!C21","v":-15734},{"$f":"'Lajeado Consolidado'!D21","v":-15505},{"$f":"'Lajeado Consolidado'!E21","v":-15772},{"$f":"'Lajeado Consolidado'!F21","v":-15695},{"$f":"'Lajeado Consolidado'!G21","v":-13920},{"$f":"'Lajeado Consolidado'!H21","v":-14053},{"$f":"'Lajeado Consolidado'!I21","v":-13827},{"$f":"'Lajeado Consolidado'!J21","v":-13941},{"$f":"'Lajeado Consolidado'!K21","v":-12375},{"$f":"'Lajeado Consolidado'!L21","v":-12430},{"$f":"'Lajeado Consolidado'!M21","v":-12350},{"$f":"'Lajeado Consolidado'!N21","v":-12438},-11994,-12006,-11917,-12286,-11584,-11483,-11483,-11612,-11330,-11252,-11207,-11139,-10739,-10869,-10837,-10682,-9650,-9693,-9797,-9727,-10112,-10233,-10066,-10152,-10365,-9941,-10430,-11462,-11001,-11604,-12568,-12081,-11833,-11861,-11874,-14297,-10295,-10322,-10278,-10314,-10866,-10989,-12126,-12135,-12079,-9991,null,{"$f":"'Lajeado Consolidado'!BJ21","v":-52573},{"$f":"'Lajeado Consolidado'!BK21","v":-48788},-47270,-45677,-43954,-40862,-39869,-40524,-44497,-48343,-46788,-42447,-46331]
[null,"Risk Premium - GSF",{"$f":"'Lajeado Consolidado'!C22","v":0},{"$f":"'Lajeado Consolidado'!D22","v":0},{"$f":"'Lajeado Consolidado'!E22","v":3269},{"$f":"'Lajeado Consolidado'!F22","v":0},{"$f":"'Lajeado Consolidado'!G22","v":0},{"$f":"'Lajeado Consolidado'!H22","v":0},{"$f":"'Lajeado Consolidado'!I22","v":0},{"$f":"'Lajeado Consolidado'!J22","v":130922},{"$f":"'Lajeado Consolidado'!K22","v":0},{"$f":"'Lajeado Consolidado'!L22","v":4554},{"$f":"'Lajeado Consolidado'!M22","v":93862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Lajeado Consolidado'!BJ22","v":135476},{"$f":"'Lajeado Consolidado'!BK22","v":93862}]
[null,"Others",{"$f":"'Lajeado Consolidado'!C23","v":-69},{"$f":"'Lajeado Consolidado'!D23","v":-73},{"$f":"'Lajeado Consolidado'!E23","v":-90},{"$f":"'Lajeado Consolidado'!F23","v":-52},{"$f":"'Lajeado Consolidado'!G23","v":-78},{"$f":"'Lajeado Consolidado'!H23","v":-78},{"$f":"'Lajeado Consolidado'!I23","v":-78},{"$f":"'Lajeado Consolidado'!J23","v":-77},{"$f":"'Lajeado Consolidado'!K23","v":-80},{"$f":"'Lajeado Consolidado'!L23","v":-81},{"$f":"'Lajeado Consolidado'!M23","v":-81},{"$f":"'Lajeado Consolidado'!N23","v":-107},-109,-115,-598,-91,-88,-79,-39,-75,-88,-80,-315,0,0,0,0,0,0,0,0,0,0,0,-5010,-3333,-4771,-7112,-4344,-2761,-4795,-5710,-5434,-3211,-4392,-7179,-5044,-3077,-4206,-6309,-4337,-2637,-3550,-5155,-2335.337,0,-2482,-5308,null,{"$f":"'Lajeado Consolidado'!BJ23","v":-316},{"$f":"'Lajeado Consolidado'!BK23","v":-412},-856,-282,-315,0,0,-20226,-17610,-20216,-18636,-15679,-10125.337]
[null,"Efficiency Energy Program",{"$f":"'Lajeado Consolidado'!C24","v":0},{"$f":"'Lajeado Consolidado'!D24","v":0},{"$f":"'Lajeado Consolidado'!E24","v":0},{"$f":"'Lajeado Consolidado'!F24","v":0},{"$f":"'Lajeado Consolidado'!G24","v":0},0,{"$f":"'Lajeado Consolidado'!I24","v":0},{"$f":"'Lajeado Consolidado'!J24","v":0},{"$f":"'Lajeado Consolidado'!K24","v":0},{"$f":"'Lajeado Consolidado'!L24","v":0},{"$f":"'Lajeado Consolidado'!M24","v":0},{"$f":"'Lajeado Consolidado'!N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ24","v":0},{"$f":"'Lajeado Consolidado'!BK24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"'Lajeado Consolidado'!C25","v":0},{"$f":"'Lajeado Consolidado'!D25","v":0},{"$f":"'Lajeado Consolidado'!E25","v":0},{"$f":"'Lajeado Consolidado'!F25","v":0},{"$f":"'Lajeado Consolidado'!G25","v":0},0,{"$f":"'Lajeado Consolidado'!I25","v":0},{"$f":"'Lajeado Consolidado'!J25","v":0},{"$f":"'Lajeado Consolidado'!K25","v":0},{"$f":"'Lajeado Consolidado'!L25","v":0},{"$f":"'Lajeado Consolidado'!M25","v":0},{"$f":"'Lajeado Consolidado'!N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1355,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ25","v":0},{"$f":"'Lajeado Consolidado'!BK25","v":0},0,0,0,0,0,0,0,0,0,0,1355]
[null,"Inspection fee",{"$f":"'Lajeado Consolidado'!C26","v":0},{"$f":"'Lajeado Consolidado'!D26","v":0},{"$f":"'Lajeado Consolidado'!E26","v":0},{"$f":"'Lajeado Consolidado'!F26","v":0},{"$f":"'Lajeado Consolidado'!G26","v":0},0,{"$f":"'Lajeado Consolidado'!I26","v":0},{"$f":"'Lajeado Consolidado'!J26","v":0},{"$f":"'Lajeado Consolidado'!K26","v":0},{"$f":"'Lajeado Consolidado'!L26","v":0},{"$f":"'Lajeado Consolidado'!M26","v":0},{"$f":"'Lajeado Consolidado'!N26","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,-301,-300,-300,-300,-277,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ26","v":0},{"$f":"'Lajeado Consolidado'!BK26","v":0},0,0,0,0,0,0,0,0,0,-1201,-277]
[null,"Granting rights",{"$f":"'Lajeado Consolidado'!C27","v":0},{"$f":"'Lajeado Consolidado'!D27","v":0},{"$f":"'Lajeado Consolidado'!E27","v":0},{"$f":"'Lajeado Consolidado'!F27","v":0},{"$f":"'Lajeado Consolidado'!G27","v":0},0,{"$f":"'Lajeado Consolidado'!I27","v":0},{"$f":"'Lajeado Consolidado'!J27","v":0},{"$f":"'Lajeado Consolidado'!K27","v":0},{"$f":"'Lajeado Consolidado'!L27","v":0},{"$f":"'Lajeado Consolidado'!M27","v":0},{"$f":"'Lajeado Consolidado'!N27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.33699999999998909,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ27","v":0},{"$f":"'Lajeado Consolidado'!BK27","v":0},0,0,0,0,0,0,0,0,0,0,-0.33699999999998909]
[null,"Financial compensations",{"$f":"'Lajeado Consolidado'!C28","v":0},{"$f":"'Lajeado Consolidado'!D28","v":0},{"$f":"'Lajeado Consolidado'!E28","v":0},{"$f":"'Lajeado Consolidado'!F28","v":0},{"$f":"'Lajeado Consolidado'!G28","v":0},0,{"$f":"'Lajeado Consolidado'!I28","v":0},{"$f":"'Lajeado Consolidado'!J28","v":0},{"$f":"'Lajeado Consolidado'!K28","v":0},{"$f":"'Lajeado Consolidado'!L28","v":0},{"$f":"'Lajeado Consolidado'!M28","v":0},{"$f":"'Lajeado Consolidado'!N28","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,-4036,-2337,-3250,-4855,-3413,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ28","v":0},{"$f":"'Lajeado Consolidado'!BK28","v":0},0,0,0,0,0,0,0,0,0,-14478,-3413]
[null,"Others",{"$f":"'Lajeado Consolidado'!C29","v":0},{"$f":"'Lajeado Consolidado'!D29","v":0},{"$f":"'Lajeado Consolidado'!E29","v":0},{"$f":"'Lajeado Consolidado'!F29","v":0},{"$f":"'Lajeado Consolidado'!G29","v":0},{"$f":"'Lajeado Consolidado'!H29","v":0},{"$f":"'Lajeado Consolidado'!I29","v":0},{"$f":"'Lajeado Consolidado'!J29","v":0},{"$f":"'Lajeado Consolidado'!K29","v":0},{"$f":"'Lajeado Consolidado'!L29","v":0},{"$f":"'Lajeado Consolidado'!M29","v":0},{"$f":"'Lajeado Consolidado'!N29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ29","v":0},{"$f":"'Lajeado Consolidado'!BK29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"'Lajeado Consolidado'!C30","v":0},{"$f":"'Lajeado Consolidado'!D30","v":0},{"$f":"'Lajeado Consolidado'!E30","v":0},{"$f":"'Lajeado Consolidado'!F30","v":0},{"$f":"'Lajeado Consolidado'!G30","v":0},{"$f":"'Lajeado Consolidado'!H30","v":0},{"$f":"'Lajeado Consolidado'!I30","v":0},{"$f":"'Lajeado Consolidado'!J30","v":0},{"$f":"'Lajeado Consolidado'!K30","v":0},{"$f":"'Lajeado Consolidado'!L30","v":0},{"$f":"'Lajeado Consolidado'!M30","v":0},{"$f":"'Lajeado Consolidado'!N30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ30","v":0},{"$f":"'Lajeado Consolidado'!BK30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"'Lajeado Consolidado'!C31","v":0},{"$f":"'Lajeado Consolidado'!D31","v":0},{"$f":"'Lajeado Consolidado'!E31","v":0},{"$f":"'Lajeado Consolidado'!F31","v":0},{"$f":"'Lajeado Consolidado'!G31","v":0},{"$f":"'Lajeado Consolidado'!H31","v":0},{"$f":"'Lajeado Consolidado'!I31","v":0},{"$f":"'Lajeado Consolidado'!J31","v":0},{"$f":"'Lajeado Consolidado'!K31","v":0},{"$f":"'Lajeado Consolidado'!L31","v":0},{"$f":"'Lajeado Consolidado'!M31","v":0},{"$f":"'Lajeado Consolidado'!N31","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ31","v":0},{"$f":"'Lajeado Consolidado'!BK31","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"'Lajeado Consolidado'!C32","v":173642},{"$f":"'Lajeado Consolidado'!D32","v":182057},{"$f":"'Lajeado Consolidado'!E32","v":183004},{"$f":"'Lajeado Consolidado'!F32","v":183476},{"$f":"'Lajeado Consolidado'!G32","v":162513},{"$f":"'Lajeado Consolidado'!H32","v":156400},{"$f":"'Lajeado Consolidado'!I32","v":165839},{"$f":"'Lajeado Consolidado'!J32","v":287226},{"$f":"'Lajeado Consolidado'!K32","v":142130},{"$f":"'Lajeado Consolidado'!L32","v":142704},{"$f":"'Lajeado Consolidado'!M32","v":223110},{"$f":"'Lajeado Consolidado'!N32","v":132862},121456,96079,121530,96936,99976,123617,107800,108879,98145,107431,91161,83556,103453,114509,120056,128773,121789,107687,134218,100504,54213,78702,53006,45913,72181,101847,98753,98267,86960,128657,96609,109420,124298,97985,109217,102152,97434,72374,99334,108321,81114,72557,107114.663,94300,79973,83444,null,{"$f":"'Lajeado Consolidado'!BJ32","v":737899},{"$f":"'Lajeado Consolidado'!BK32","v":573507},442059,422255,392679,478305,367637,272947,412637,428312,381177,361326,364831.663]
[null,"Manageable expenditures",{"$f":"'Lajeado Consolidado'!C33","v":-34146},{"$f":"'Lajeado Consolidado'!D33","v":-29969},{"$f":"'Lajeado Consolidado'!E33","v":-32271},{"$f":"'Lajeado Consolidado'!F33","v":-31333},{"$f":"'Lajeado Consolidado'!G33","v":-29918},{"$f":"'Lajeado Consolidado'!H33","v":-29299},{"$f":"'Lajeado Consolidado'!I33","v":-35662},{"$f":"'Lajeado Consolidado'!J33","v":-26298},{"$f":"'Lajeado Consolidado'!K33","v":-25922},{"$f":"'Lajeado Consolidado'!L33","v":-26585},{"$f":"'Lajeado Consolidado'!M33","v":-28542},{"$f":"'Lajeado Consolidado'!N33","v":-25201},-25459,-24888,-22741,-25209,-27333,-28301,-31406,-31273,-26108,-26216,-32407,-27230,-26401,-25980,-26839,-28027,-25907,-23760,-29217,-22909,-36272,-23353,-26271,-24124,-22877,-25194,-27416,-27116,-23222,-23876,-28262,-23512,-23640,-22821,-25575,-21269,-23519,-21972,-24608,-18591.129440000001,-19821.870559999999,-17689,-23938.384969999999,-19229,-17787,-16965,null,{"$f":"'Lajeado Consolidado'!BJ33","v":-114467},{"$f":"'Lajeado Consolidado'!BK33","v":-104090},-103584,-115003,-112018,-104533,-111751,-98466,-101630,-98235,-92335,-80710,-77919.384969999999]
[null,"Total PMTO",{"$f":"'Lajeado Consolidado'!C34","v":-12920},{"$f":"'Lajeado Consolidado'!D34","v":-8757},{"$f":"'Lajeado Consolidado'!E34","v":-9280},{"$f":"'Lajeado Consolidado'!F34","v":-10371},{"$f":"'Lajeado Consolidado'!G34","v":-8862},{"$f":"'Lajeado Consolidado'!H34","v":-8377},{"$f":"'Lajeado Consolidado'!I34","v":-11017},{"$f":"'Lajeado Consolidado'!J34","v":-8119},{"$f":"'Lajeado Consolidado'!K34","v":-7966},{"$f":"'Lajeado Consolidado'!L34","v":-8889},{"$f":"'Lajeado Consolidado'!M34","v":-11657},{"$f":"'Lajeado Consolidado'!N34","v":-8166},-8451,-7892,-10069,-8240,-6194,-7653,-9029,-8540,-6719,-6852,-10493,-7860,-7081,-6723,-7189,-8855,-8556,-7176,-12680,-6358,-6924,-6938,-9845,-7557,-6481,-8782,-10348,-10385,-6479,-7134,-11491,-6899,-7372,-6548,-9583,-5201,-7144,-5601,-8511,-5927,-7183,-5075,-8682.629789999999,-6943,-5538,-4715,null,{"$f":"'Lajeado Consolidado'!BJ34","v":-35991},{"$f":"'Lajeado Consolidado'!BK34","v":-36166},-32156,-31140,-32157,-31776,-32900,-32665,-34346,-32310,-27529,-26696,-25878.629789999999]
[null,"Personnel",{"$f":"'Lajeado Consolidado'!C35","v":-5852},{"$f":"'Lajeado Consolidado'!D35","v":-5469},{"$f":"'Lajeado Consolidado'!E35","v":-5438},{"$f":"'Lajeado Consolidado'!F35","v":-5000},{"$f":"'Lajeado Consolidado'!G35","v":-5846},{"$f":"'Lajeado Consolidado'!H35","v":-4904},{"$f":"'Lajeado Consolidado'!I35","v":-5363},{"$f":"'Lajeado Consolidado'!J35","v":-4402},{"$f":"'Lajeado Consolidado'!K35","v":-5456},{"$f":"'Lajeado Consolidado'!L35","v":-5145},{"$f":"'Lajeado Consolidado'!M35","v":-5789},{"$f":"'Lajeado Consolidado'!N35","v":-4839},-5038,-4780,-4109,-4168,-4558,-4250,-5977,-3370,-3606,-3789,-3461,-3473,-3481,-3119,-3483,-3505,-4055,-2828,-3159,-2481,-3161,-2920,-3259,-2645,-2989,-3213,-4124,-3597,-2952,-2572,-3692,-3169,-3028,-2900,-3403,-2814,-3077,-2766,-2822,-2192,-2368,-2449,-2242,-1793,-2323,-2023,null,{"$f":"'Lajeado Consolidado'!BJ35","v":-20366},{"$f":"'Lajeado Consolidado'!BK35","v":-20446},-17085,-16742,-13534,-13871,-11721,-12106,-13245,-12789,-12060,-9831,-8381]
[null,"Material",{"$f":"'Lajeado Consolidado'!C36","v":-351},{"$f":"'Lajeado Consolidado'!D36","v":-243},{"$f":"'Lajeado Consolidado'!E36","v":-202},{"$f":"'Lajeado Consolidado'!F36","v":-288},{"$f":"'Lajeado Consolidado'!G36","v":-290},{"$f":"'Lajeado Consolidado'!H36","v":-250},{"$f":"'Lajeado Consolidado'!I36","v":-321},{"$f":"'Lajeado Consolidado'!J36","v":-340},{"$f":"'Lajeado Consolidado'!K36","v":-282},{"$f":"'Lajeado Consolidado'!L36","v":-276},{"$f":"'Lajeado Consolidado'!M36","v":-470},{"$f":"'Lajeado Consolidado'!N36","v":-178},-215,-262,-344,-277,-197,-224,-293,-207,-280,-163,-339,-382,-265,-253,-391,-336,-195,-178,-311,-392,-236,-160,-287,-233,-196,-246,-369,-242,-294,-154,-269,-246,-90,-188,-235,-201,-164,-145,-98,-311,-173,-138,-193,-178,-183,-157,null,{"$f":"'Lajeado Consolidado'!BJ36","v":-1219},{"$f":"'Lajeado Consolidado'!BK36","v":-1125},-1042,-943,-1239,-1100,-1099,-962,-1059,-793,-745,-720,-711]
[null,"Third-party services",{"$f":"'Lajeado Consolidado'!C37","v":-4145},{"$f":"'Lajeado Consolidado'!D37","v":-2220},{"$f":"'Lajeado Consolidado'!E37","v":-3147},{"$f":"'Lajeado Consolidado'!F37","v":-4605},{"$f":"'Lajeado Consolidado'!G37","v":-2475},{"$f":"'Lajeado Consolidado'!H37","v":-2550},{"$f":"'Lajeado Consolidado'!I37","v":-2995},{"$f":"'Lajeado Consolidado'!J37","v":-3171},{"$f":"'Lajeado Consolidado'!K37","v":-1860},{"$f":"'Lajeado Consolidado'!L37","v":-2777},{"$f":"'Lajeado Consolidado'!M37","v":-4953},{"$f":"'Lajeado Consolidado'!N37","v":-2498},-2782,-2190,-4454,-3282,-2182,-2589,-1835,-4368,-2478,-2794,-4586,-3517,-2570,-2667,-3081,-4319,-3712,-3203,-8000,-2802,-2953,-3080,-5451,-4146,-3365,-4608,-4730,-5024,-3096,-3156,-5466,-2554,-2720,-2703,-3425,-4646,-3043,-2110,-3304,-2456,-2695,-1802,-3618,-3385,-2210,-2089,null,{"$f":"'Lajeado Consolidado'!BJ37","v":-10803},{"$f":"'Lajeado Consolidado'!BK37","v":-12423},-12507,-11475,-13340,-14315,-16835,-17570,-16006,-13443,-13224,-10257,-11302]
[null,"Provisions",{"$f":"'Lajeado Consolidado'!C38","v":-2519},{"$f":"'Lajeado Consolidado'!D38","v":4},{"$f":"'Lajeado Consolidado'!E38","v":20},{"$f":"'Lajeado Consolidado'!F38","v":-27},{"$f":"'Lajeado Consolidado'!G38","v":-21},{"$f":"'Lajeado Consolidado'!H38","v":-5},{"$f":"'Lajeado Consolidado'!I38","v":-289},{"$f":"'Lajeado Consolidado'!J38","v":144},{"$f":"'Lajeado Consolidado'!K38","v":0},{"$f":"'Lajeado Consolidado'!L38","v":-327},{"$f":"'Lajeado Consolidado'!M38","v":-209},{"$f":"'Lajeado Consolidado'!N38","v":-109},-16,-39,-397,82,1179,-258,-417,0,0,1805,-1603,29,-130,0,204,-14,14,-138,-97,-60,-30,-102,-2,134,667,77,407,-590,472,-490,-2342,-89,-708,-108,-1463,-357,-227,85,-1090,-95,-468,-37,-390,-746,121,386,null,{"$f":"'Lajeado Consolidado'!BJ38","v":-472},{"$f":"'Lajeado Consolidado'!BK38","v":-373},606,1388,-1704,66,-289,876,-201,-3247,-1962,-1690,-629]
[null,"Provision for doubtful account/net losses",{"$f":"'Lajeado Consolidado'!C39","v":0},{"$f":"'Lajeado Consolidado'!D39","v":0},{"$f":"'Lajeado Consolidado'!E39","v":0},{"$f":"'Lajeado Consolidado'!F39","v":0},{"$f":"'Lajeado Consolidado'!G39","v":0},{"$f":"'Lajeado Consolidado'!H39","v":0},{"$f":"'Lajeado Consolidado'!I39","v":0},{"$f":"'Lajeado Consolidado'!J39","v":0},{"$f":"'Lajeado Consolidado'!K39","v":0},{"$f":"'Lajeado Consolidado'!L39","v":0},{"$f":"'Lajeado Consolidado'!M39","v":0},{"$f":"'Lajeado Consolidado'!N39","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-318,42,-40,39,31,-85,184,-151,null,{"$f":"'Lajeado Consolidado'!BJ39","v":0},{"$f":"'Lajeado Consolidado'!BK39","v":0},0,0,0,0,0,0,0,0,0,-277,-21]
[null,"Provision for contingencies",{"$f":"'Lajeado Consolidado'!C40","v":-2519},{"$f":"'Lajeado Consolidado'!D40","v":4},{"$f":"'Lajeado Consolidado'!E40","v":20},{"$f":"'Lajeado Consolidado'!F40","v":-27},{"$f":"'Lajeado Consolidado'!G40","v":-21},{"$f":"'Lajeado Consolidado'!H40","v":-5},{"$f":"'Lajeado Consolidado'!I40","v":-289},{"$f":"'Lajeado Consolidado'!J40","v":144},{"$f":"'Lajeado Consolidado'!K40","v":0},{"$f":"'Lajeado Consolidado'!L40","v":-327},{"$f":"'Lajeado Consolidado'!M40","v":-209},{"$f":"'Lajeado Consolidado'!N40","v":-109},-16,-39,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-772,-137,-428,-76,-421,-661,-63,537,null,{"$f":"'Lajeado Consolidado'!BJ40","v":-472},{"$f":"'Lajeado Consolidado'!BK40","v":-373},0,0,0,0,0,0,0,0,0,-1413,-608]
[null,"Other",{"$f":"'Lajeado Consolidado'!C41","v":-53},{"$f":"'Lajeado Consolidado'!D41","v":-829},{"$f":"'Lajeado Consolidado'!E41","v":-513},{"$f":"'Lajeado Consolidado'!F41","v":-451},{"$f":"'Lajeado Consolidado'!G41","v":-230},{"$f":"'Lajeado Consolidado'!H41","v":-668},{"$f":"'Lajeado Consolidado'!I41","v":-2049},{"$f":"'Lajeado Consolidado'!J41","v":-350},{"$f":"'Lajeado Consolidado'!K41","v":-368},{"$f":"'Lajeado Consolidado'!L41","v":-364},{"$f":"'Lajeado Consolidado'!M41","v":-236},{"$f":"'Lajeado Consolidado'!N41","v":-542},-400,-621,-765,-595,-436,-332,-507,-595,-355,-1911,-504,-517,-635,-684,-438,-681,-608,-829,-1113,-623,-544,-676,-846,-667,-598,-792,-1532,-932,-4795,-762,278,-841,-826,-649,-1057,2817,-633,-665,-1197,-873,-1479,-649,-2239.62979,-841,-943,-832,null,{"$f":"'Lajeado Consolidado'!BJ41","v":-3131},{"$f":"'Lajeado Consolidado'!BK41","v":-1799},-2128,-3368,-2340,-2556,-2956,-2903,-8021,-2038,462,-4198,-4855.62979]
[null,"Rent and leasing",{"$f":"'Lajeado Consolidado'!C42","v":262},{"$f":"'Lajeado Consolidado'!D42","v":-345},{"$f":"'Lajeado Consolidado'!E42","v":120},{"$f":"'Lajeado Consolidado'!F42","v":-153},{"$f":"'Lajeado Consolidado'!G42","v":-85},{"$f":"'Lajeado Consolidado'!H42","v":-118},{"$f":"'Lajeado Consolidado'!I42","v":-574},{"$f":"'Lajeado Consolidado'!J42","v":-21},{"$f":"'Lajeado Consolidado'!K42","v":-38},{"$f":"'Lajeado Consolidado'!L42","v":-4},{"$f":"'Lajeado Consolidado'!M42","v":132},{"$f":"'Lajeado Consolidado'!N42","v":-29},-47,-53,-43,-35,-6,1,-127,-101,-144,-94,-108,-122,-100,-106,-114,-103,-112,-108,-337,-44,-44,-40,-97,-95,-101,-79,-167,-176,-54,-103,-176,-136,-122,-107,-105,-128,-110,-130,-95,6791,-6966,-95,-101,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ42","v":-637},{"$f":"'Lajeado Consolidado'!BK42","v":3},-83,-466,-436,-437,-465,-372,-500,-541,-473,-365,-101]
[null,"Others",{"$f":"'Lajeado Consolidado'!C43","v":-315},{"$f":"'Lajeado Consolidado'!D43","v":-484},{"$f":"'Lajeado Consolidado'!E43","v":-633},{"$f":"'Lajeado Consolidado'!F43","v":-298},{"$f":"'Lajeado Consolidado'!G43","v":-145},{"$f":"'Lajeado Consolidado'!H43","v":-550},{"$f":"'Lajeado Consolidado'!I43","v":-1475},{"$f":"'Lajeado Consolidado'!J43","v":-329},{"$f":"'Lajeado Consolidado'!K43","v":-330},{"$f":"'Lajeado Consolidado'!L43","v":-360},{"$f":"'Lajeado Consolidado'!M43","v":-368},{"$f":"'Lajeado Consolidado'!N43","v":-513},-353,-568,-722,-560,-88,-333,-380,-494,-211,-1817,-396,-395,-535,-578,-324,-578,-496,-721,-776,-579,-500,-636,-749,-572,-497,-713,-1365,-701,-555,-659,454,-705,-704,-542,-952,2945,-523,-535,-1102,-7664,5487,-554,-2138.62979,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ43","v":-2494},{"$f":"'Lajeado Consolidado'!BK43","v":-1802},-1703,-2902,-1904,-2119,-2491,-2531,-3280,-1497,935,-3833,-2138.62979]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'Lajeado Consolidado'!C44","v":0},{"$f":"'Lajeado Consolidado'!D44","v":0},{"$f":"'Lajeado Consolidado'!E44","v":0},{"$f":"'Lajeado Consolidado'!F44","v":0},{"$f":"'Lajeado Consolidado'!G44","v":0},{"$f":"'Lajeado Consolidado'!H44","v":0},{"$f":"'Lajeado Consolidado'!I44","v":95},{"$f":"'Lajeado Consolidado'!J44","v":-95},{"$f":"'Lajeado Consolidado'!K44","v":19},{"$f":"'Lajeado Consolidado'!L44","v":0},{"$f":"'Lajeado Consolidado'!M44","v":71},{"$f":"'Lajeado Consolidado'!N44","v":-13},0,0,-1730,-47,0,0,-1903,15,0,0,31,0,17,0,0,80,0,0,43,37,-12328,0,-12,-168,0,0,-343,-55,0,0,-1,570,-1157,595,17,-17,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ44","v":19},{"$f":"'Lajeado Consolidado'!BK44","v":58},-1777,-1888,48,80,-12248,-180,-398,7,0,0,0]
[null,"Value of Indemnified financial asset",{"$f":"'Lajeado Consolidado'!C45","v":0},{"$f":"'Lajeado Consolidado'!D45","v":0},{"$f":"'Lajeado Consolidado'!E45","v":0},{"$f":"'Lajeado Consolidado'!F45","v":0},{"$f":"'Lajeado Consolidado'!G45","v":0},{"$f":"'Lajeado Consolidado'!H45","v":0},{"$f":"'Lajeado Consolidado'!I45","v":0},{"$f":"'Lajeado Consolidado'!J45","v":0},{"$f":"'Lajeado Consolidado'!K45","v":0},{"$f":"'Lajeado Consolidado'!L45","v":0},{"$f":"'Lajeado Consolidado'!M45","v":0},{"$f":"'Lajeado Consolidado'!N45","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ45","v":0},{"$f":"'Lajeado Consolidado'!BK45","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"'Lajeado Consolidado'!C46","v":{"$error":"#N/A"}},{"$f":"'Lajeado Consolidado'!D46","v":{"$error":"#N/A"}},{"$f":"'Lajeado Consolidado'!E46","v":0},{"$f":"'Lajeado Consolidado'!F46","v":0},{"$f":"'Lajeado Consolidado'!G46","v":0},{"$f":"'Lajeado Consolidado'!H46","v":0},{"$f":"'Lajeado Consolidado'!I46","v":0},{"$f":"'Lajeado Consolidado'!J46","v":0},{"$f":"'Lajeado Consolidado'!K46","v":0},{"$f":"'Lajeado Consolidado'!L46","v":0},{"$f":"'Lajeado Consolidado'!M46","v":0},{"$f":"'Lajeado Consolidado'!N46","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ46","v":0},{"$f":"'Lajeado Consolidado'!BK46","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"'Lajeado Consolidado'!C47","v":0},{"$f":"'Lajeado Consolidado'!D47","v":0},{"$f":"'Lajeado Consolidado'!E47","v":0},{"$f":"'Lajeado Consolidado'!F47","v":0},{"$f":"'Lajeado Consolidado'!G47","v":0},{"$f":"'Lajeado Consolidado'!H47","v":0},{"$f":"'Lajeado Consolidado'!I47","v":0},{"$f":"'Lajeado Consolidado'!J47","v":0},{"$f":"'Lajeado Consolidado'!K47","v":0},{"$f":"'Lajeado Consolidado'!L47","v":0},{"$f":"'Lajeado Consolidado'!M47","v":0},{"$f":"'Lajeado Consolidado'!N47","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ47","v":0},{"$f":"'Lajeado Consolidado'!BK47","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"'Lajeado Consolidado'!C48","v":160722},{"$f":"'Lajeado Consolidado'!D48","v":173300},{"$f":"'Lajeado Consolidado'!E48","v":173724},{"$f":"'Lajeado Consolidado'!F48","v":173105},{"$f":"'Lajeado Consolidado'!G48","v":153651},{"$f":"'Lajeado Consolidado'!H48","v":148023},{"$f":"'Lajeado Consolidado'!I48","v":154917},{"$f":"'Lajeado Consolidado'!J48","v":279012},{"$f":"'Lajeado Consolidado'!K48","v":134183},{"$f":"'Lajeado Consolidado'!L48","v":133815},{"$f":"'Lajeado Consolidado'!M48","v":211524},{"$f":"'Lajeado Consolidado'!N48","v":124683},113005,88187,109731,88649,93782,115964,96868,100354,91426,100579,80699,75696,96389,107786,112867,119998,113233,100511,121581,94183,34961,71764,43149,38188,65700,93065,88062,87882,80481,121523,85118,102521,116926,91437,99634,96951,90290,66773,90823,102394,73931,67482,98432.033209999994,87357,74435,78729,null,{"$f":"'Lajeado Consolidado'!BJ48","v":701927},{"$f":"'Lajeado Consolidado'!BK48","v":537399},408126,389227,360570,446609,322489,240102,377948,396002,353648,334630,338953.03321000002]
[null,"EBITDA Margin",{"$f":"'Lajeado Consolidado'!C49","v":0.83207960363849098},{"$f":"'Lajeado Consolidado'!D49","v":0.87264340960360942},{"$f":"'Lajeado Consolidado'!E49","v":0.80593442075377164},{"$f":"'Lajeado Consolidado'!F49","v":0.77060564916419971},{"$f":"'Lajeado Consolidado'!G49","v":0.8302452625265444},{"$f":"'Lajeado Consolidado'!H49","v":0.77068418833011398},{"$f":"'Lajeado Consolidado'!I49","v":0.76988485297260223},{"$f":"'Lajeado Consolidado'!J49","v":1.3720776985492993},{"$f":"'Lajeado Consolidado'!K49","v":0.81769541557230696},{"$f":"'Lajeado Consolidado'!L49","v":0.70917156000254378},{"$f":"'Lajeado Consolidado'!M49","v":1.2038861474892004},{"$f":"'Lajeado Consolidado'!N49","v":0.64570472718233418},0.74796139895687164,0.4979559340026426,0.47061926635014989,0.32192335486776119,0.53250735319168263,0.55295469609044567,0.55028318553907507,0.59043920807225014,0.68544481264338519,0.7292455155812706,0.48938441106374203,0.47003887184709581,0.65980545839123261,0.79582102776137031,0.71383305716128864,0.7718948404402447,0.77678687804844582,0.77485429707977427,0.94232036148593656,0.65488540913389326,0.25958375717436016,0.49441267654150878,0.32475332475332475,0.28579340073790799,0.54673912138939973,0.68977401590560405,0.6835625795634489,0.70635041835118995,0.66005905027474776,0.73127331808881935,0.70286785410525099,0.76834468751639429,0.81336996974018294,0.75836014995189593,0.75928974241731439,0.77827905371234074,0.75719329436528771,0.60379968893550839,0.74155147497081086,0.81292822153592104,0.76583865086599823,0.69021172138692855,0.79329491626370074,0.78983915154474194,0.77516271804217651,0.78499780640529648,null,{"$f":"'Lajeado Consolidado'!BJ49","v":3.6688295270967521},{"$f":"'Lajeado Consolidado'!BK49","v":3.0955082076310489},null,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation and amortization",{"$f":"'Lajeado Consolidado'!C50","v":-21226},{"$f":"'Lajeado Consolidado'!D50","v":-21212},{"$f":"'Lajeado Consolidado'!E50","v":-22991},{"$f":"'Lajeado Consolidado'!F50","v":-20962},{"$f":"'Lajeado Consolidado'!G50","v":-21056},{"$f":"'Lajeado Consolidado'!H50","v":-20922},{"$f":"'Lajeado Consolidado'!I50","v":-24740},{"$f":"'Lajeado Consolidado'!J50","v":-18084},{"$f":"'Lajeado Consolidado'!K50","v":-17975},{"$f":"'Lajeado Consolidado'!L50","v":-17696},{"$f":"'Lajeado Consolidado'!M50","v":-16956},{"$f":"'Lajeado Consolidado'!N50","v":-17022},-17008,-16996,-10942,-16922,-21139,-20648,-20474,-22748,-19389,-19364,-21945,-19370,-19337,-19257,-19650,-19252,-17351,-16584,-16580,-16588,-17020,-16415,-16414,-16399,-16396,-16412,-16725,-16731,-16743,-16742,-16771,-16613,-16268,-16273,-15992,-16068,-16375,-16371,-16097,-12664.129440000001,-12638.870559999999,-12614,-15255.75518,-12286,-12249,-12250,null,{"$f":"'Lajeado Consolidado'!BJ50","v":-78495},{"$f":"'Lajeado Consolidado'!BK50","v":-67982},-69651,-81975,-79909,-72837,-66603,-65621,-66941,-65925,-64806,-54014,-52040.75518]
[null,"Depreciation",{"$f":"'Lajeado Consolidado'!C51","v":-8806},{"$f":"'Lajeado Consolidado'!D51","v":-8810},{"$f":"'Lajeado Consolidado'!E51","v":-8813},{"$f":"'Lajeado Consolidado'!F51","v":-8816},{"$f":"'Lajeado Consolidado'!G51","v":-8854},{"$f":"'Lajeado Consolidado'!H51","v":-8802},{"$f":"'Lajeado Consolidado'!I51","v":-8814},{"$f":"'Lajeado Consolidado'!J51","v":-8867},{"$f":"'Lajeado Consolidado'!K51","v":-8967},{"$f":"'Lajeado Consolidado'!L51","v":-8759},{"$f":"'Lajeado Consolidado'!M51","v":-8759},{"$f":"'Lajeado Consolidado'!N51","v":-8781},-8764,-8770,-7321,-8836,-13036,-12541,-12575,-14840,-11493,-11465,-14014,-11468,-11447,-11367,-11381,-11698,-9809,-9053,-9048,-9057,-9336,-9028,-9028,-9009,-9003,-9025,-9055,-9063,-9067,-9068,-9068,-8908,-8571,-8573,-8299,-8381,-8697,-8693,-8419,-1334.1294400000006,-12638.870559999999,-12614,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ51","v":-35407},{"$f":"'Lajeado Consolidado'!BK51","v":-35074},-41734,-50373,-48296,-41941,-36469,-36065,-36253,-35120,-34070,-35006,0]
[null,"Depreciation - Asset right of usage",{"$f":"'Lajeado Consolidado'!C52","v":-63},{"$f":"'Lajeado Consolidado'!D52","v":-62},{"$f":"'Lajeado Consolidado'!E52","v":-58},{"$f":"'Lajeado Consolidado'!F52","v":-60},{"$f":"'Lajeado Consolidado'!G52","v":-65},{"$f":"'Lajeado Consolidado'!H52","v":-75},{"$f":"'Lajeado Consolidado'!I52","v":-71},{"$f":"'Lajeado Consolidado'!J52","v":-107},{"$f":"'Lajeado Consolidado'!K52","v":-167},{"$f":"'Lajeado Consolidado'!L52","v":-135},{"$f":"'Lajeado Consolidado'!M52","v":-141},{"$f":"'Lajeado Consolidado'!N52","v":-144},-149,-131,88,-206,-207,-208,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ52","v":-480},{"$f":"'Lajeado Consolidado'!BK52","v":-565},-533,"-","-","-","-","-","-","-","-","-","-"]
[null,"Amortization",{"$f":"'Lajeado Consolidado'!C53","v":-12357},{"$f":"'Lajeado Consolidado'!D53","v":-12340},{"$f":"'Lajeado Consolidado'!E53","v":-14120},{"$f":"'Lajeado Consolidado'!F53","v":-12086},{"$f":"'Lajeado Consolidado'!G53","v":-12137},{"$f":"'Lajeado Consolidado'!H53","v":-12045},{"$f":"'Lajeado Consolidado'!I53","v":-15855},{"$f":"'Lajeado Consolidado'!J53","v":-9110},{"$f":"'Lajeado Consolidado'!K53","v":-8841},{"$f":"'Lajeado Consolidado'!L53","v":-8802},{"$f":"'Lajeado Consolidado'!M53","v":-8056},{"$f":"'Lajeado Consolidado'!N53","v":-8097},-8095,-8095,-3709,-7880,-7896,-7899,-7899,-7908,-7896,-7899,-7931,-7902,-7890,-7890,-8269,-7554,-7542,-7531,-7532,-7531,-7684,-7387,-7386,-7390,-7393,-7387,-7670,-7668,-7676,-7674,-7703,-7705,-7697,-7700,-7693,-7687,-7678,-7678,-7678,-11330,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ53","v":-42608},{"$f":"'Lajeado Consolidado'!BK53","v":-32343},-27384,-31602,-31613,-30896,-30134,-29556,-30688,-30805,-30736,-19008,0]
[null,"Result from Service - EBIT",{"$f":"'Lajeado Consolidado'!C54","v":139496},{"$f":"'Lajeado Consolidado'!D54","v":152088},{"$f":"'Lajeado Consolidado'!E54","v":150733},{"$f":"'Lajeado Consolidado'!F54","v":152143},{"$f":"'Lajeado Consolidado'!G54","v":132595},{"$f":"'Lajeado Consolidado'!H54","v":127101},{"$f":"'Lajeado Consolidado'!I54","v":130177},{"$f":"'Lajeado Consolidado'!J54","v":260928},{"$f":"'Lajeado Consolidado'!K54","v":116208},{"$f":"'Lajeado Consolidado'!L54","v":116119},{"$f":"'Lajeado Consolidado'!M54","v":194568},{"$f":"'Lajeado Consolidado'!N54","v":107661},95997,71191,98789,71727,72643,95316,76394,77606,72037,81215,58754,56326,77052,88529,93217,100746,95882,83927,105001,77595,17941,55349,26735,21789,49304,76653,71337,71151,63738,104781,68347,85908,100658,75164,83642,80883,73915,50402,74726,89729.870559999996,61292.129440000004,54868,83176.278030000001,75071,62186,66479,null,{"$f":"'Lajeado Consolidado'!BJ54","v":623432},{"$f":"'Lajeado Consolidado'!BK54","v":469417},338475,307252,280661,373772,255886,174481,311007,330077,288842,280616,286912.27802999999]
[null,"Result from corporate participation",{"$f":"'Lajeado Consolidado'!C55","v":0},{"$f":"'Lajeado Consolidado'!D55","v":0},{"$f":"'Lajeado Consolidado'!E55","v":0},{"$f":"'Lajeado Consolidado'!F55","v":0},{"$f":"'Lajeado Consolidado'!G55","v":0},{"$f":"'Lajeado Consolidado'!H55","v":0},{"$f":"'Lajeado Consolidado'!I55","v":0},{"$f":"'Lajeado Consolidado'!J55","v":0},{"$f":"'Lajeado Consolidado'!K55","v":0},{"$f":"'Lajeado Consolidado'!L55","v":0},{"$f":"'Lajeado Consolidado'!M55","v":0},{"$f":"'Lajeado Consolidado'!N55","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ55","v":0},{"$f":"'Lajeado Consolidado'!BK55","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"'Lajeado Consolidado'!C56","v":-3077},{"$f":"'Lajeado Consolidado'!D56","v":-18986},{"$f":"'Lajeado Consolidado'!E56","v":-18903},{"$f":"'Lajeado Consolidado'!F56","v":-10019},{"$f":"'Lajeado Consolidado'!G56","v":-13098},{"$f":"'Lajeado Consolidado'!H56","v":-14367},{"$f":"'Lajeado Consolidado'!I56","v":-9513},{"$f":"'Lajeado Consolidado'!J56","v":-7828},{"$f":"'Lajeado Consolidado'!K56","v":-10140},{"$f":"'Lajeado Consolidado'!L56","v":-11334},{"$f":"'Lajeado Consolidado'!M56","v":-14266},{"$f":"'Lajeado Consolidado'!N56","v":-17617},-8716,-8885,-21288,-10630,-11890,-14878,-14551,-14318,-15023,-15544,-22282,-9043,-7870,-26376,-41255,-34351,-15556,-29256,-37689,-13533,-14102,-23113,-24395,-11455,-11234,-30274,-18785,-10533,-3801,-7697,-3421,-9784,-7482,-2175,1807,-1380,5197,-8088,-952,-4454.9952644522236,-7347.0047355477764,-6933,-3614.3598032609025,-6811,-10821,-6101,null,{"$f":"'Lajeado Consolidado'!BJ56","v":-38815},{"$f":"'Lajeado Consolidado'!BK56","v":-49484},-58686,-59436,-65571,-120418,-88437,-77358,-40816,-22862,-2464,-19687,-27347.359803260901]
[null,"Financial revenues",{"$f":"'Lajeado Consolidado'!C57","v":14394},{"$f":"'Lajeado Consolidado'!D57","v":10993},{"$f":"'Lajeado Consolidado'!E57","v":8964},{"$f":"'Lajeado Consolidado'!F57","v":11319},{"$f":"'Lajeado Consolidado'!G57","v":7650},{"$f":"'Lajeado Consolidado'!H57","v":5070},{"$f":"'Lajeado Consolidado'!I57","v":5046},{"$f":"'Lajeado Consolidado'!J57","v":3021},{"$f":"'Lajeado Consolidado'!K57","v":2403},{"$f":"'Lajeado Consolidado'!L57","v":912},{"$f":"'Lajeado Consolidado'!M57","v":-583},{"$f":"'Lajeado Consolidado'!N57","v":1452},1514,1544,-631,3534,2553,2047,697,1749,1113,2553,-656,5603,8386,6457,2317,7550,5378,8695,7768,7994,5808,5314,4751,4644,6222,2440,4862,4264,2861,641,658,2147,1894,1979,6548,4193,2939,2317,5221,4813,2614,2642,7114.7951418748726,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ57","v":11382},{"$f":"'Lajeado Consolidado'!BK57","v":3927},7503,6112,19790,23940,26884,18057,12628,6678,15997,15290,7114.7951418748726]
[null,"Financial expenses",{"$f":"'Lajeado Consolidado'!C58","v":-17471},{"$f":"'Lajeado Consolidado'!D58","v":-29979},{"$f":"'Lajeado Consolidado'!E58","v":-27867},{"$f":"'Lajeado Consolidado'!F58","v":-21338},{"$f":"'Lajeado Consolidado'!G58","v":-20748},{"$f":"'Lajeado Consolidado'!H58","v":-19437},{"$f":"'Lajeado Consolidado'!I58","v":-14559},{"$f":"'Lajeado Consolidado'!J58","v":-10849},{"$f":"'Lajeado Consolidado'!K58","v":-12543},{"$f":"'Lajeado Consolidado'!L58","v":-12246},{"$f":"'Lajeado Consolidado'!M58","v":-13683},{"$f":"'Lajeado Consolidado'!N58","v":-19069},-10230,-10429,-20657,-14164,-14443,-16925,-15248,-16067,-16136,-18097,-21626,-14646,-16256,-32833,-43572,-41901,-20934,-37951,-45457,-21527,-19910,-28427,-29146,-16099,-17456,-32714,-23647,-14797,-6662,-8338,-4079,-11931,-9376,-4154,-4741,-5573,2258,-10405,-6173,-9267.9952644522236,-9961.0047355477764,-9575,-10729.154945135775,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ58","v":-50197},{"$f":"'Lajeado Consolidado'!BK58","v":-53411},-66189,-65548,-85361,-144358,-115321,-95415,-53444,-29540,-18461,-34977,-10729.154945135775]
[null,"Other Income",{"$f":"'Lajeado Consolidado'!C59","v":0},{"$f":"'Lajeado Consolidado'!D59","v":0},{"$f":"'Lajeado Consolidado'!E59","v":0},{"$f":"'Lajeado Consolidado'!F59","v":0},{"$f":"'Lajeado Consolidado'!G59","v":0},{"$f":"'Lajeado Consolidado'!H59","v":0},{"$f":"'Lajeado Consolidado'!I59","v":0},{"$f":"'Lajeado Consolidado'!J59","v":0},{"$f":"'Lajeado Consolidado'!K59","v":0},{"$f":"'Lajeado Consolidado'!L59","v":0},{"$f":"'Lajeado Consolidado'!M59","v":0},{"$f":"'Lajeado Consolidado'!N59","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ59","v":0},{"$f":"'Lajeado Consolidado'!BK59","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,"Income before income tax and social contribution",{"$f":"'Lajeado Consolidado'!C60","v":136419},{"$f":"'Lajeado Consolidado'!D60","v":133102},{"$f":"'Lajeado Consolidado'!E60","v":131830},{"$f":"'Lajeado Consolidado'!F60","v":142124},{"$f":"'Lajeado Consolidado'!G60","v":119497},{"$f":"'Lajeado Consolidado'!H60","v":112734},{"$f":"'Lajeado Consolidado'!I60","v":120664},{"$f":"'Lajeado Consolidado'!J60","v":253100},{"$f":"'Lajeado Consolidado'!K60","v":106068},{"$f":"'Lajeado Consolidado'!L60","v":104785},{"$f":"'Lajeado Consolidado'!M60","v":180302},{"$f":"'Lajeado Consolidado'!N60","v":90044},87281,62306,77501,61097,60753,80438,61843,63288,57014,65671,36472,47283,69182,62153,51962,66395,80326,54671,67312,64062,3839,32236,2340,10334,38070,46379,52552,60618,59937,97084,64926,76124,93176,72989,85449,79503,79112,42314,73774,85274.875295547768,53945.124704452232,47935,79561.918226739101,68260,51365,60378,null,{"$f":"'Lajeado Consolidado'!BJ60","v":584617},{"$f":"'Lajeado Consolidado'!BK60","v":419933},279789,247816,215090,253354,167449,97123,270191,307215,286378,260929,259564.9182267391]
[null,"Income Tax and Social Contribution",{"$f":"'Lajeado Consolidado'!C61","v":-48837},{"$f":"'Lajeado Consolidado'!D61","v":-52256},{"$f":"'Lajeado Consolidado'!E61","v":-30308},{"$f":"'Lajeado Consolidado'!F61","v":-50787},{"$f":"'Lajeado Consolidado'!G61","v":-43071},{"$f":"'Lajeado Consolidado'!H61","v":-41397},{"$f":"'Lajeado Consolidado'!I61","v":-34228},{"$f":"'Lajeado Consolidado'!J61","v":-88386},{"$f":"'Lajeado Consolidado'!K61","v":-39451},{"$f":"'Lajeado Consolidado'!L61","v":-38030},{"$f":"'Lajeado Consolidado'!M61","v":-51702},{"$f":"'Lajeado Consolidado'!N61","v":-35417},-32124,-23546,-14429,-23182,-23092,-30197,-9383,-23912,-20190,-25797,4248,-18539,-25983,-23561,-7675,-23752,-29789,-20203,-423,-22876,-9323,-13415,4437,-5919,-14582,-18279,5977,-23421,-22662,-35040,-10181,-31273,-35544,-27557,1391,-29585,-20683,-16858,2555,-30172.901610086243,-19660.098389913757,-17141,2592.005854036418,-23713,-19285,-21517,null,{"$f":"'Lajeado Consolidado'!BJ61","v":-200095},{"$f":"'Lajeado Consolidado'!BK61","v":-142789},-90900,-79282,-63835,-81419,-46037,-34343,-75146,-104555,-65735,-64419,-61922.994145963581]
[null,"Current income tax and social contribution",{"$f":"'Lajeado Consolidado'!C62","v":-49736},{"$f":"'Lajeado Consolidado'!D62","v":-52618},{"$f":"'Lajeado Consolidado'!E62","v":-28974},{"$f":"'Lajeado Consolidado'!F62","v":-51056},{"$f":"'Lajeado Consolidado'!G62","v":-44605},{"$f":"'Lajeado Consolidado'!H62","v":-43268},{"$f":"'Lajeado Consolidado'!I62","v":-37052},{"$f":"'Lajeado Consolidado'!J62","v":-43656},{"$f":"'Lajeado Consolidado'!K62","v":-40216},{"$f":"'Lajeado Consolidado'!L62","v":-37954},{"$f":"'Lajeado Consolidado'!M62","v":-20900},{"$f":"'Lajeado Consolidado'!N62","v":-36806},-31942,-23208,-11704,-22368,-22222,-30049,-8470,-23467,-19883,-24294,3831,-15335,-20385,-27421,-8593,-16736,-24566,-22109,-1040,-21866,-1804,-16322,3721,1804,-15118,-22742,8979,-17299,-23784,-36136,15642,-30422,-33734,-25557,3179,-27135,-22424,-16076,4139,-28470,-17991,-14522,4693.2741285999946,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ62","v":-158878},{"$f":"'Lajeado Consolidado'!BK62","v":-112856},-86343,-76114,-59310,-72004,-41032,-32335,-68240,-74071,-62456,-56844,4693.2741285999946]
[null,"Deferred income tax and social contribution",{"$f":"'Lajeado Consolidado'!C63","v":899},{"$f":"'Lajeado Consolidado'!D63","v":362},{"$f":"'Lajeado Consolidado'!E63","v":-1334},{"$f":"'Lajeado Consolidado'!F63","v":269},{"$f":"'Lajeado Consolidado'!G63","v":1534},{"$f":"'Lajeado Consolidado'!H63","v":1871},{"$f":"'Lajeado Consolidado'!I63","v":2824},{"$f":"'Lajeado Consolidado'!J63","v":-44730},{"$f":"'Lajeado Consolidado'!K63","v":765},{"$f":"'Lajeado Consolidado'!L63","v":-76},{"$f":"'Lajeado Consolidado'!M63","v":-30802},{"$f":"'Lajeado Consolidado'!N63","v":1389},-182,-338,-2725,-814,-870,-148,-913,-445,-307,-1503,417,-3204,-5598,3860,918,-7016,-5223,1906,617,-1010,-7519,2907,716,-7723,536,4463,-3002,-6122,1122,1096,-25823,-851,-1810,-2000,-1788,-2450,1741,-782,-1584,-1702.9016100862445,-1669.0983899137555,-2619,-2101.2682745635766,0,0,0,null,{"$f":"'Lajeado Consolidado'!BJ63","v":-41217},{"$f":"'Lajeado Consolidado'!BK63","v":-29933},-4557,-3168,-4525,-9415,-5005,-2008,-6906,-30484,-3279,-7575,-2101.2682745635766]
[null,"Net Income before minority interests",{"$f":"'Lajeado Consolidado'!C64","v":87582},{"$f":"'Lajeado Consolidado'!D64","v":80846},{"$f":"'Lajeado Consolidado'!E64","v":101522},{"$f":"'Lajeado Consolidado'!F64","v":91337},{"$f":"'Lajeado Consolidado'!G64","v":76426},{"$f":"'Lajeado Consolidado'!H64","v":71337},{"$f":"'Lajeado Consolidado'!I64","v":86436},{"$f":"'Lajeado Consolidado'!J64","v":164714},{"$f":"'Lajeado Consolidado'!K64","v":66617},{"$f":"'Lajeado Consolidado'!L64","v":66755},{"$f":"'Lajeado Consolidado'!M64","v":128600},{"$f":"'Lajeado Consolidado'!N64","v":54627},55157,38760,63072,37915,37661,50241,52460,39376,36824,39874,40720,28744,43199,38592,44287,42643,50537,34468,66889,41186,-5484,18821,6777,4415,23488,28100,58529,37197,37275,62044,54745,44851,57632,45432,86840,49918,58429,25456,76329,55101.973685461526,34285.026314538474,30794,82153.924080775512,44547,32080,38861,null,{"$f":"'Lajeado Consolidado'!BJ64","v":384522},{"$f":"'Lajeado Consolidado'!BK64","v":277144},188889,168534,151255,171935,121412,62780,195045,202660,220643,196510,197641.92408077553]
[null,"Reversal of interest on equity capital",{"$f":"'Lajeado Consolidado'!C65","v":0},{"$f":"'Lajeado Consolidado'!D65","v":0},{"$f":"'Lajeado Consolidado'!E65","v":0},{"$f":"'Lajeado Consolidado'!F65","v":0},{"$f":"'Lajeado Consolidado'!G65","v":0},{"$f":"'Lajeado Consolidado'!H65","v":0},{"$f":"'Lajeado Consolidado'!I65","v":0},{"$f":"'Lajeado Consolidado'!J65","v":0},{"$f":"'Lajeado Consolidado'!K65","v":0},{"$f":"'Lajeado Consolidado'!L65","v":0},{"$f":"'Lajeado Consolidado'!M65","v":0},{"$f":"'Lajeado Consolidado'!N65","v":0},0,0,null,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,null,{"$f":"'Lajeado Consolidado'!BJ65","v":0},{"$f":"'Lajeado Consolidado'!BK65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"'Lajeado Consolidado'!C66","v":-5507},{"$f":"'Lajeado Consolidado'!D66","v":-2532},{"$f":"'Lajeado Consolidado'!E66","v":-10699},{"$f":"'Lajeado Consolidado'!F66","v":-7186},{"$f":"'Lajeado Consolidado'!G66","v":-6437},{"$f":"'Lajeado Consolidado'!H66","v":-5474},{"$f":"'Lajeado Consolidado'!I66","v":-3575},{"$f":"'Lajeado Consolidado'!J66","v":-2093},{"$f":"'Lajeado Consolidado'!K66","v":-778},{"$f":"'Lajeado Consolidado'!L66","v":-1000},{"$f":"'Lajeado Consolidado'!M66","v":-3783},{"$f":"'Lajeado Consolidado'!N66","v":-72},-2615,-2830,-6994,-4895,-4164,-8090,-9084,-5156,-6067,-5761,-6729,-6426,-8373,-5216,-8418,-8671,-12918,-10369,-11321,-10061,-1784,-5873,-8715,-5793,-7857,-6399.2000000000007,-13296.800000000003,-7030.3000000000029,-8076,-10590.1,-10163.300000000003,-9616.4000000000015,0,-11750.5,-18741.900000000001,-9999.0999999999985,-11050,-4367,-12193,-4392,-3981,-4375,38136,-19195,-15293,-17674,null,{"$f":"'Lajeado Consolidado'!BJ66","v":-7446},{"$f":"'Lajeado Consolidado'!BK66","v":-9300},-19460,-26068,-26744,-40376,-29039,-28764.2,-38993.200000000004,-31530.200000000004,-44158,-24941,-14026]
[null,"Founders' shares",{"$f":"'Lajeado Consolidado'!C67","v":0},{"$f":"'Lajeado Consolidado'!D67","v":0},{"$f":"'Lajeado Consolidado'!E67","v":0},{"$f":"'Lajeado Consolidado'!F67","v":0},{"$f":"'Lajeado Consolidado'!G67","v":0},{"$f":"'Lajeado Consolidado'!H67","v":0},{"$f":"'Lajeado Consolidado'!I67","v":0},{"$f":"'Lajeado Consolidado'!J67","v":0},{"$f":"'Lajeado Consolidado'!K67","v":0},{"$f":"'Lajeado Consolidado'!L67","v":0},{"$f":"'Lajeado Consolidado'!M67","v":0},{"$f":"'Lajeado Consolidado'!N67","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2109,-2109,-6870,-4932,-2911,-2444,-6473,-3621,-2497,-3181,null,{"$f":"'Lajeado Consolidado'!BJ67","v":0},{"$f":"'Lajeado Consolidado'!BK67","v":0},0,0,0,0,0,0,0,0,0,-17157,-15772]
[null,"Net Income",{"$f":"'Lajeado Consolidado'!C68","v":82075},{"$f":"'Lajeado Consolidado'!D68","v":78314},{"$f":"'Lajeado Consolidado'!E68","v":90823},{"$f":"'Lajeado Consolidado'!F68","v":84151},{"$f":"'Lajeado Consolidado'!G68","v":69989},{"$f":"'Lajeado Consolidado'!H68","v":65863},{"$f":"'Lajeado Consolidado'!I68","v":82861},{"$f":"'Lajeado Consolidado'!J68","v":162621},{"$f":"'Lajeado Consolidado'!K68","v":65839},{"$f":"'Lajeado Consolidado'!L68","v":65755},{"$f":"'Lajeado Consolidado'!M68","v":124817},{"$f":"'Lajeado Consolidado'!N68","v":54555},52542,35930,56078,33020,33497,42151,43376,34220,30757,34113,33991,22318,34826,33376,35869,33972,37619,24099,55568,31125,-7268,12948,-1938,-1378,15631,21700.799999999999,45232.2,30166.699999999997,29199,51453.9,44581.7,35234.6,57632,33681.5,68098.100000000006,39918.9,49488,18980,57266,45777.973685461526,27393.026314538474,23975,113816.92408077551,21731,14290,18006,null,{"$f":"'Lajeado Consolidado'!BJ68","v":377076},{"$f":"'Lajeado Consolidado'!BK68","v":267844},169429,142466,124511,131559,92373,34015.800000000003,156051.79999999999,171129.8,176485,154412,167843.92408077553]

{"sheet":"Clientes","index":26,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Clientes* "]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22",null,2022]
[]
["Receitas","Receita operacional líquida",168172,152908,174690,182430,104231,91284,null,{"$f":"SUM(F7:H7)","v":377945}]
[null,"Receita de Construção",null,null,null,null,null,null,null,{"$f":"SUM(F8:H8)","v":0}]
[null,"Margem Construção",null,null,null,null,null,null,null,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C29)","v":-128627},-123281,-174159,-97681,-71682,-68489,null,-237852]
["Energia elétrica comprada para revenda","Energia elétrica comprada para revenda",-122843,-113693,-93293,-86970,-64124,-62312,null,-213406]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,0]
[null,"Leilão",null,null,null,null,null,null,null,0]
[null,"PROINFA",null,null,null,null,null,null,null,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,0]
[null,"Outros supridores",null,null,null,null,null,null,null,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",0,0,0,0,0,0,null,0]
[null,"Outras",-49,-32,-72501,-82,-15,-15,null,-112]
[null,"Progra de eficiência energética",null,null,null,null,null,null,null,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,0]
[null,"Outras",null,null,null,null,null,null,null,0]
[null,"Custo da matéria prima consumida",-5735,-9556,-8365,-10629,-7543,-6162,null,-24334]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":39545},29627,531,84749,32549,22795,null,140093]
[null,"Gastos gerenciáveis",{"$f":"C33+C43+C49","v":-17395},-25097,14107,-74506,-33163,-22122,null,-129791]
[null,"Total do PMSO",{"$f":"C34+C35+C36+C37+C40","v":-11681},{"$f":"D34+D35+D36+D37+D40","v":-19434},25240,{"$f":"F34+F35+F36+F37+F40","v":-70566},-29004,-18126,null,-117696]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-10214,-10233,-9253,-10684,-11386,-9775,null,-31845]
[null,"Material",6392,-1054,33622,-35288,-10671,-1084,null,-47043]
[null,"Serviços de terceiros",-4637,-5933,-1379,-17937,-5708,-4531,null,-28176]
[null,"Provisões",{"$f":"C38+C39","v":-253},{"$f":"D38+D39","v":105},35,{"$f":"F38+F39","v":-21},-108,-315,null,-444]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",-280,143,-125,-158,-100,-148,null,-406]
["Provisões cíveis, fiscais e trabalhistas","Provisões cíveis, fiscais e trabalhistas",27,-38,160,137,-8,-167,null,-38]
[null,"Outros",{"$f":"C41+C42","v":-2969},{"$f":"D41+D42","v":-2319},2215,{"$f":"F41+F42","v":-6636},-1131,-2421,null,-10188]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-150,-581,1914,-577,-398,-360,null,-1335]
[null,"Outras",-2819,-1738,301,-6059,-733,-2061,null,-8853]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,10466,0,0,0,null,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,null,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,null,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,null,0]
[null,"EBITDA",{"$f":"C7+C10+C32-C49","v":27864},10193,36237,14183,3545,4669,null,22397]
[null,"Margem EBITDA",{"$f":"C47/C7","v":0.1656875104060129},{"$f":"D47/D7","v":6.6660998770502522E-2},{"$f":"E47/E7","v":0.2074360295380388},{"$f":"F47/F7","v":7.7744888450364522E-2},{"$f":"G47/G7","v":3.4010994809605587E-2},{"$f":"H47/H7","v":5.1148065378379563E-2},null,0.16290394863834967]
[null,"Depreciação e amortização",{"$f":"SUM(C50:C52)","v":-5714},-5663,-21599,-3940,-4159,-3996,null,-12095]
["Depreciação - Imobilizado em serviço","Depreciação",-4342,-4581,-18237,-3042,-3069,-3071,null,-9182]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-231,-760,-1576,-575,-684,-674,null,-1933]
["Amortização","Amortização",-1141,-322,-1786,-323,-406,-251,null,-980]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C32","v":22150},4530,14638,10243,-614,673,null,10302]
[null,"Resultado das participações societárias",0,0,0,0,0,0,null,0]
[null,"Resultado financeiro líquido",{"$f":"C56+C57","v":512},{"$f":"D56+D57","v":-3500},-8559,{"$f":"F56+F57","v":-4613},-5826,-3365,null,-13804]
[null,"Receitas financeiras",1643,3687,2742,-114,2778,1652,null,4316]
[null,"Despesas financeiras",-1131,-7187,-11301,-4499,-8604,-5017,null,-18120]
[null,"Outros resultados",null,null,null,null,null,null,null,0]
[null,"LAIR",{"$f":"C53+C55+C54","v":22662},1030,6079,5630,-6440,-2692,null,-3502]
[null,"IR e Contribuição social",{"$f":"C61+C62","v":-6809},{"$f":"D61+D62","v":-2397},-8783,{"$f":"F61+F62","v":-5010},219,-451,null,-5242]
[null,"Imposto de renda e contribuição social correntes",-3076,-2322,-1433,-1260,1194,-3646,null,-3712]
[null,"Imposto de renda e contribuição social diferidos",-3733,-75,-7350,-3750,-975,3195,null,-1530]
[null,"Lucro líquido antes de minoritários",{"$f":"C59+C60","v":15853},{"$f":"D59+D60","v":-1367},-2704,{"$f":"F59+F60","v":620},-6221,-3143,null,-8744]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,null,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",0,0,0,0,0,0,null,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,null,0]
[null,"Lucro líquido",{"$f":"C63","v":15853},-1367,-2704,620,-6221,-3143,null,-8744]
[null,"*Considera consolidado da EDP GRID e EDP Varejista"]

{"sheet":"Clientes EN","index":27,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Customers"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22",null,2022]
[]
[null,"Net operating revenue",{"$f":"Clientes!C7","v":168172},{"$f":"Clientes!D7","v":152908},{"$f":"Clientes!E7","v":174690},{"$f":"Clientes!F7","v":182430},{"$f":"Clientes!G7","v":104231},{"$f":"Clientes!H7","v":91284},null,{"$f":"SUM(F7:H7)","v":377945}]
[null,"Infrastructure Construction Revenue",{"$f":"Clientes!C8","v":0},{"$f":"Clientes!D8","v":0},{"$f":"Clientes!E8","v":0},{"$f":"Clientes!F8","v":0},{"$f":"Clientes!G8","v":0},{"$f":"Clientes!H8","v":0},null,{"$f":"SUM(F8:H8)","v":0}]
[null,"Construction Margin",{"$f":"Clientes!C9","v":0},{"$f":"Clientes!D9","v":0},{"$f":"Clientes!E9","v":0},{"$f":"Clientes!F9","v":0},{"$f":"Clientes!G9","v":0},{"$f":"Clientes!H9","v":0},null,0]
[null,"Non-manageable expenditures",{"$f":"Clientes!C10","v":-128627},{"$f":"Clientes!D10","v":-123281},{"$f":"Clientes!E10","v":-174159},{"$f":"Clientes!F10","v":-97681},{"$f":"Clientes!G10","v":-71682},{"$f":"Clientes!H10","v":-68489},null,-237852]
[null,"Energy purchased to resell",{"$f":"Clientes!C11","v":-122843},{"$f":"Clientes!D11","v":-113693},{"$f":"Clientes!E11","v":-93293},{"$f":"Clientes!F11","v":-86970},{"$f":"Clientes!G11","v":-64124},{"$f":"Clientes!H11","v":-62312},null,-213406]
[null,"Itaipu - Foregin Exchange",{"$f":"Clientes!C12","v":0},{"$f":"Clientes!D12","v":0},{"$f":"Clientes!E12","v":0},{"$f":"Clientes!F12","v":0},{"$f":"Clientes!G12","v":0},{"$f":"Clientes!H12","v":0},null,0]
[null,"National Currency",{"$f":"Clientes!C13","v":0},{"$f":"Clientes!D13","v":0},{"$f":"Clientes!E13","v":0},{"$f":"Clientes!F13","v":0},{"$f":"Clientes!G13","v":0},{"$f":"Clientes!H13","v":0},null,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Clientes!C14","v":0},{"$f":"Clientes!D14","v":0},{"$f":"Clientes!E14","v":0},{"$f":"Clientes!F14","v":0},{"$f":"Clientes!G14","v":0},{"$f":"Clientes!H14","v":0},null,0]
[null,"Auction",{"$f":"Clientes!C15","v":0},{"$f":"Clientes!D15","v":0},{"$f":"Clientes!E15","v":0},{"$f":"Clientes!F15","v":0},{"$f":"Clientes!G15","v":0},{"$f":"Clientes!H15","v":0},null,0]
[null,"PROINFA",{"$f":"Clientes!C16","v":0},{"$f":"Clientes!D16","v":0},{"$f":"Clientes!E16","v":0},{"$f":"Clientes!F16","v":0},{"$f":"Clientes!G16","v":0},{"$f":"Clientes!H16","v":0},null,0]
[null,"Bilateral contracts",{"$f":"Clientes!C17","v":0},{"$f":"Clientes!D17","v":0},{"$f":"Clientes!E17","v":0},{"$f":"Clientes!F17","v":0},{"$f":"Clientes!G17","v":0},{"$f":"Clientes!H17","v":0},null,0]
[null,"Short-term energy  - CCEE",{"$f":"Clientes!C18","v":0},{"$f":"Clientes!D18","v":0},{"$f":"Clientes!E18","v":0},{"$f":"Clientes!F18","v":0},{"$f":"Clientes!G18","v":0},{"$f":"Clientes!H18","v":0},null,0]
[null,"Other suppliers",{"$f":"Clientes!C19","v":0},{"$f":"Clientes!D19","v":0},{"$f":"Clientes!E19","v":0},{"$f":"Clientes!F19","v":0},{"$f":"Clientes!G19","v":0},{"$f":"Clientes!H19","v":0},null,0]
[null,"Net effect of CVA",{"$f":"Clientes!C20","v":0},{"$f":"Clientes!D20","v":0},{"$f":"Clientes!E20","v":0},{"$f":"Clientes!F20","v":0},{"$f":"Clientes!G20","v":0},{"$f":"Clientes!H20","v":0},null,0]
[null,"Charges for usage of basic network",{"$f":"Clientes!C21","v":0},{"$f":"Clientes!D21","v":0},{"$f":"Clientes!E21","v":0},{"$f":"Clientes!F21","v":0},{"$f":"Clientes!G21","v":0},{"$f":"Clientes!H21","v":0},null,0]
[null,"Others",{"$f":"Clientes!C22","v":-49},{"$f":"Clientes!D22","v":-32},{"$f":"Clientes!E22","v":-72501},{"$f":"Clientes!F22","v":-82},{"$f":"Clientes!G22","v":-15},{"$f":"Clientes!H22","v":-15},null,-112]
[null,"Efficiency Energy Program",{"$f":"Clientes!C23","v":0},{"$f":"Clientes!D23","v":0},{"$f":"Clientes!E23","v":0},{"$f":"Clientes!F23","v":0},{"$f":"Clientes!G23","v":0},{"$f":"Clientes!H23","v":0},null,0]
[null,"PIS/Cofins",{"$f":"Clientes!C24","v":0},{"$f":"Clientes!D24","v":0},{"$f":"Clientes!E24","v":0},{"$f":"Clientes!F24","v":0},{"$f":"Clientes!G24","v":0},{"$f":"Clientes!H24","v":0},null,0]
[null,"Inspection fee",{"$f":"Clientes!C25","v":0},{"$f":"Clientes!D25","v":0},{"$f":"Clientes!E25","v":0},{"$f":"Clientes!F25","v":0},{"$f":"Clientes!G25","v":0},{"$f":"Clientes!H25","v":0},null,0]
[null,"Granting rights",{"$f":"Clientes!C26","v":0},{"$f":"Clientes!D26","v":0},{"$f":"Clientes!E26","v":0},{"$f":"Clientes!F26","v":0},{"$f":"Clientes!G26","v":0},{"$f":"Clientes!H26","v":0},null,0]
[null,"Financial compensations",{"$f":"Clientes!C27","v":0},{"$f":"Clientes!D27","v":0},{"$f":"Clientes!E27","v":0},{"$f":"Clientes!F27","v":0},{"$f":"Clientes!G27","v":0},{"$f":"Clientes!H27","v":0},null,0]
[null,"Others",{"$f":"Clientes!C28","v":0},{"$f":"Clientes!D28","v":0},{"$f":"Clientes!E28","v":0},{"$f":"Clientes!F28","v":0},{"$f":"Clientes!G28","v":0},{"$f":"Clientes!H28","v":0},null,0]
[null,"Cost of raw material consumed",{"$f":"Clientes!C29","v":-5735},{"$f":"Clientes!D29","v":-9556},{"$f":"Clientes!E29","v":-8365},{"$f":"Clientes!F29","v":-10629},{"$f":"Clientes!G29","v":-7543},{"$f":"Clientes!H29","v":-6162},null,-24334]
[null,"Reimbursement for downtime",{"$f":"Clientes!C30","v":0},{"$f":"Clientes!D30","v":0},{"$f":"Clientes!E30","v":0},{"$f":"Clientes!F30","v":0},{"$f":"Clientes!G30","v":0},{"$f":"Clientes!H30","v":0},null,0]
[null,"Gross Margin",{"$f":"Clientes!C31","v":39545},{"$f":"Clientes!D31","v":29627},{"$f":"Clientes!E31","v":531},{"$f":"Clientes!F31","v":84749},{"$f":"Clientes!G31","v":32549},{"$f":"Clientes!H31","v":22795},null,140093]
[null,"Manageable expenditures",{"$f":"Clientes!C32","v":-17395},{"$f":"Clientes!D32","v":-25097},{"$f":"Clientes!E32","v":14107},{"$f":"Clientes!F32","v":-74506},{"$f":"Clientes!G32","v":-33163},{"$f":"Clientes!H32","v":-22122},null,-129791]
[null,"Total PMTO",{"$f":"Clientes!C33","v":-11681},{"$f":"Clientes!D33","v":-19434},{"$f":"Clientes!E33","v":25240},{"$f":"Clientes!F33","v":-70566},{"$f":"Clientes!G33","v":-29004},{"$f":"Clientes!H33","v":-18126},null,-117696]
[null,"Personnel",{"$f":"Clientes!C34","v":-10214},{"$f":"Clientes!D34","v":-10233},{"$f":"Clientes!E34","v":-9253},{"$f":"Clientes!F34","v":-10684},{"$f":"Clientes!G34","v":-11386},{"$f":"Clientes!H34","v":-9775},null,-31845]
[null,"Material",{"$f":"Clientes!C35","v":6392},{"$f":"Clientes!D35","v":-1054},{"$f":"Clientes!E35","v":33622},{"$f":"Clientes!F35","v":-35288},{"$f":"Clientes!G35","v":-10671},{"$f":"Clientes!H35","v":-1084},null,-47043]
[null,"Third-party services",{"$f":"Clientes!C36","v":-4637},{"$f":"Clientes!D36","v":-5933},{"$f":"Clientes!E36","v":-1379},{"$f":"Clientes!F36","v":-17937},{"$f":"Clientes!G36","v":-5708},{"$f":"Clientes!H36","v":-4531},null,-28176]
[null,"Provisions",{"$f":"Clientes!C37","v":-253},{"$f":"Clientes!D37","v":105},{"$f":"Clientes!E37","v":35},{"$f":"Clientes!F37","v":-21},{"$f":"Clientes!G37","v":-108},{"$f":"Clientes!H37","v":-315},null,-444]
[null,"Provision for doubtful account/net losses",{"$f":"Clientes!C38","v":-280},{"$f":"Clientes!D38","v":143},{"$f":"Clientes!E38","v":-125},{"$f":"Clientes!F38","v":-158},{"$f":"Clientes!G38","v":-100},{"$f":"Clientes!H38","v":-148},null,-406]
[null,"Provision for contingencies",{"$f":"Clientes!C39","v":27},{"$f":"Clientes!D39","v":-38},{"$f":"Clientes!E39","v":160},{"$f":"Clientes!F39","v":137},{"$f":"Clientes!G39","v":-8},{"$f":"Clientes!H39","v":-167},null,-38]
[null,"Other",{"$f":"Clientes!C40","v":-2969},{"$f":"Clientes!D40","v":-2319},{"$f":"Clientes!E40","v":2215},{"$f":"Clientes!F40","v":-6636},{"$f":"Clientes!G40","v":-1131},{"$f":"Clientes!H40","v":-2421},null,-10188]
[null,"Rent and leasing",{"$f":"Clientes!C41","v":-150},{"$f":"Clientes!D41","v":-581},{"$f":"Clientes!E41","v":1914},{"$f":"Clientes!F41","v":-577},{"$f":"Clientes!G41","v":-398},{"$f":"Clientes!H41","v":-360},null,-1335]
[null,"Others",{"$f":"Clientes!C42","v":-2819},{"$f":"Clientes!D42","v":-1738},{"$f":"Clientes!E42","v":301},{"$f":"Clientes!F42","v":-6059},{"$f":"Clientes!G42","v":-733},{"$f":"Clientes!H42","v":-2061},null,-8853]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Clientes!C43","v":0},{"$f":"Clientes!D43","v":0},{"$f":"Clientes!E43","v":10466},{"$f":"Clientes!F43","v":0},{"$f":"Clientes!G43","v":0},{"$f":"Clientes!H43","v":0},null,0]
[null,"Value of Indemnified financial asset",{"$f":"Clientes!C44","v":0},{"$f":"Clientes!D44","v":0},{"$f":"Clientes!E44","v":0},{"$f":"Clientes!F44","v":0},{"$f":"Clientes!G44","v":0},{"$f":"Clientes!H44","v":0},null,0]
[null,"Construction Costs",{"$f":"Clientes!C45","v":0},{"$f":"Clientes!D45","v":0},{"$f":"Clientes!E45","v":0},{"$f":"Clientes!F45","v":0},{"$f":"Clientes!G45","v":0},{"$f":"Clientes!H45","v":0},null,0]
[null,"Gains on the sale of financial assets ",{"$f":"Clientes!C46","v":0},{"$f":"Clientes!D46","v":0},{"$f":"Clientes!E46","v":0},{"$f":"Clientes!F46","v":0},{"$f":"Clientes!G46","v":0},{"$f":"Clientes!H46","v":0},null,0]
[null,"EBITDA",{"$f":"Clientes!C47","v":27864},{"$f":"Clientes!D47","v":10193},{"$f":"Clientes!E47","v":36237},{"$f":"Clientes!F47","v":14183},{"$f":"Clientes!G47","v":3545},{"$f":"Clientes!H47","v":4669},null,22397]
[null,"EBITDA Margin",{"$f":"Clientes!C48","v":0.1656875104060129},{"$f":"Clientes!D48","v":6.6660998770502522E-2},{"$f":"Clientes!E48","v":0.2074360295380388},{"$f":"Clientes!F48","v":7.7744888450364522E-2},{"$f":"Clientes!G48","v":3.4010994809605587E-2},{"$f":"Clientes!H48","v":5.1148065378379563E-2},null,0.16290394863834967]
[null,"Depreciation and amortization",{"$f":"Clientes!C49","v":-5714},{"$f":"Clientes!D49","v":-5663},{"$f":"Clientes!E49","v":-21599},{"$f":"Clientes!F49","v":-3940},{"$f":"Clientes!G49","v":-4159},{"$f":"Clientes!H49","v":-3996},null,-12095]
[null,"Depreciation",{"$f":"Clientes!C50","v":-4342},{"$f":"Clientes!D50","v":-4581},{"$f":"Clientes!E50","v":-18237},{"$f":"Clientes!F50","v":-3042},{"$f":"Clientes!G50","v":-3069},{"$f":"Clientes!H50","v":-3071},null,-9182]
[null,"Depreciation - Asset right of usage",{"$f":"Clientes!C51","v":-231},{"$f":"Clientes!D51","v":-760},{"$f":"Clientes!E51","v":-1576},{"$f":"Clientes!F51","v":-575},{"$f":"Clientes!G51","v":-684},{"$f":"Clientes!H51","v":-674},null,-1933]
[null,"Amortization",{"$f":"Clientes!C52","v":-1141},{"$f":"Clientes!D52","v":-322},{"$f":"Clientes!E52","v":-1786},{"$f":"Clientes!F52","v":-323},{"$f":"Clientes!G52","v":-406},{"$f":"Clientes!H52","v":-251},null,-980]
[null,"Result from Service - EBIT",{"$f":"Clientes!C53","v":22150},{"$f":"Clientes!D53","v":4530},{"$f":"Clientes!E53","v":14638},{"$f":"Clientes!F53","v":10243},{"$f":"Clientes!G53","v":-614},{"$f":"Clientes!H53","v":673},null,10302]
[null,"Result from corporate participation",{"$f":"Clientes!C54","v":0},{"$f":"Clientes!D54","v":0},{"$f":"Clientes!E54","v":0},{"$f":"Clientes!F54","v":0},{"$f":"Clientes!G54","v":0},{"$f":"Clientes!H54","v":0},null,0]
[null,"Net Financial Result",{"$f":"Clientes!C55","v":512},{"$f":"Clientes!D55","v":-3500},{"$f":"Clientes!E55","v":-8559},{"$f":"Clientes!F55","v":-4613},{"$f":"Clientes!G55","v":-5826},{"$f":"Clientes!H55","v":-3365},null,-13804]
[null,"Financial revenues",{"$f":"Clientes!C56","v":1643},{"$f":"Clientes!D56","v":3687},{"$f":"Clientes!E56","v":2742},{"$f":"Clientes!F56","v":-114},{"$f":"Clientes!G56","v":2778},{"$f":"Clientes!H56","v":1652},null,4316]
[null,"Financial expenses",{"$f":"Clientes!C57","v":-1131},{"$f":"Clientes!D57","v":-7187},{"$f":"Clientes!E57","v":-11301},{"$f":"Clientes!F57","v":-4499},{"$f":"Clientes!G57","v":-8604},{"$f":"Clientes!H57","v":-5017},null,-18120]
[null,"Other Results",{"$f":"Clientes!C58","v":0},{"$f":"Clientes!D58","v":0},{"$f":"Clientes!E58","v":0},{"$f":"Clientes!F58","v":0},{"$f":"Clientes!G58","v":0},{"$f":"Clientes!H58","v":0},null,0]
[null,"Income before income tax and social contribution",{"$f":"Clientes!C59","v":22662},{"$f":"Clientes!D59","v":1030},{"$f":"Clientes!E59","v":6079},{"$f":"Clientes!F59","v":5630},{"$f":"Clientes!G59","v":-6440},{"$f":"Clientes!H59","v":-2692},null,-3502]
[null,"Income Tax and Social Contribution",{"$f":"Clientes!C60","v":-6809},{"$f":"Clientes!D60","v":-2397},{"$f":"Clientes!E60","v":-8783},{"$f":"Clientes!F60","v":-5010},{"$f":"Clientes!G60","v":219},{"$f":"Clientes!H60","v":-451},null,-5242]
[null,"Current income tax and social contribution",{"$f":"Clientes!C61","v":-3076},{"$f":"Clientes!D61","v":-2322},{"$f":"Clientes!E61","v":-1433},{"$f":"Clientes!F61","v":-1260},{"$f":"Clientes!G61","v":1194},{"$f":"Clientes!H61","v":-3646},null,-3712]
[null,"Deferred income tax and social contribution",{"$f":"Clientes!C62","v":-3733},{"$f":"Clientes!D62","v":-75},{"$f":"Clientes!E62","v":-7350},{"$f":"Clientes!F62","v":-3750},{"$f":"Clientes!G62","v":-975},{"$f":"Clientes!H62","v":3195},null,-1530]
[null,"Net Income before minority interests",{"$f":"Clientes!C63","v":15853},{"$f":"Clientes!D63","v":-1367},{"$f":"Clientes!E63","v":-2704},{"$f":"Clientes!F63","v":620},{"$f":"Clientes!G63","v":-6221},{"$f":"Clientes!H63","v":-3143},null,-8744]
[null,"Reversal of interest on equity capital",{"$f":"Clientes!C64","v":0},{"$f":"Clientes!D64","v":0},{"$f":"Clientes!E64","v":0},{"$f":"Clientes!F64","v":0},{"$f":"Clientes!G64","v":0},{"$f":"Clientes!H64","v":0},null,0]
[null,"Minority interests",{"$f":"Clientes!C65","v":0},{"$f":"Clientes!D65","v":0},{"$f":"Clientes!E65","v":0},{"$f":"Clientes!F65","v":0},{"$f":"Clientes!G65","v":0},{"$f":"Clientes!H65","v":0},null,0]
[null,"Founders' shares",{"$f":"Clientes!C66","v":0},{"$f":"Clientes!D66","v":0},{"$f":"Clientes!E66","v":0},{"$f":"Clientes!F66","v":0},{"$f":"Clientes!G66","v":0},{"$f":"Clientes!H66","v":0},null,0]
[null,"Net Income",{"$f":"Clientes!C67","v":15853},{"$f":"Clientes!D67","v":-1367},{"$f":"Clientes!E67","v":-2704},{"$f":"Clientes!F67","v":620},{"$f":"Clientes!G67","v":-6221},{"$f":"Clientes!H67","v":-3143},null,-8744]

{"sheet":"Cachoeira Caldeirão","index":28,"n_rows":68,"n_cols":49,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cachoeira Caldeirão"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14",null,2021,2020,2019,2018,2017,2016,2015,2014]
[]
["Receitas","Receita operacional líquida",43029,44791,41377,39808,40546,42015,47712,41945,36743,38485,39385,34111,33498,35542,36981,33508,32853,35891,58800,32124,31587,32335,34492,33315,31950,31592,25284,24308,7102,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:L7)","v":164885},{"$f":"SUM(M7:P7)","v":142536},139233,154846,131349,56694,0,0]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C22)","v":-11226},{"$f":"SUM(D11:D22)","v":-11805},-14172,{"$f":"SUM(F11:F22)","v":-11680},-9839,-7853,-6606,-4411,-20506,-14995,-18918,{"$f":"SUM(N11:N22)","v":-9373},-5239,-18383,-19863,-13560,-6187,-5705,-30330,-14185,-6254,-6455,-7060,-4814,-6336,-8124,-15683,-6674,-2675,-1262,-375,0,0,0,0,0,0,0,null,-46518,-51913,-45315,-57224,-26334,-26294,-375,0]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-6469,-7128,-9415,-6942,-5636,-3618,-2430,-2077,-16765,-11238,-15187,-5613,-1614,-14752,-16259,-9927,-2385,-1937,-26570,-10371,-2159,-2390,-2944,-817,-2137,-3873,-11412,-3333,-2539,0,0,0,0,0,0,0,0,0,null,-32510,-37166,-30508,-41490,-9771,-17284,0,0]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,null,0,0,0,0,0,0,54544,846359]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-4731,-4651,-4736,-4710,-4178,-4208,-4150,-4183,-3715,-3731,-3707,-3734,-3600,-3603,-3577,-3605,-3774,-3740,-3746,-3790,-4068,-4039,-4023,-3997,-4199,-4251,-7043,-3341,-136,-1262,-375,0,0,0,0,0,0,0,null,-15779,-14644,-14696,-15643,-16470,-11782,-375,0]
[null,"Outras",-26,-26,-21,-28,-25,-27,-26,1849,-26,-26,-24,-26,-25,-28,-27,-28,-28,-28,-14,-24,-27,-26,-93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1771,-103,-111,-91,-93,0,0,0]
[null,"Prêmio de risco - GSF",0,0,0,0,0,0,0,1875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1875]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":31803},{"$f":"D7+D10","v":32986},{"$f":"E7+E10","v":27205},{"$f":"F7+F10","v":28128},{"$f":"G7+G10","v":30707},{"$f":"H7+H10","v":34162},41106,37534,16237,23490,20467,24738,28259,17159,17118,19948,26666,30186,28470,17939,25333,25880,27432,28501,25614,23468,9601,17634,4427,-1262,-375,0,0,0,0,0,0,0,0,118367,90623,93918,97622,105015,30400,-375,0]
[null,"Gastos gerenciáveis",{"$f":"C34+C50+C44","v":-14876},{"$f":"D34+D50+D44","v":-17094},-20337,{"$f":"F34+F50+F44","v":-14539},-13989,-14357,-13930,-13783,-15268,{"$f":"L34+L50","v":-14616},{"$f":"M34+M50","v":-20301},{"$f":"N34+N50","v":-14354},-13808,-14555,-13510,-16392,-15624,-14625,-7892,-6732,-14948,-15174,-12224,-15251,-15252,-15665,-19910,-12868,-11126,-3313,-1737,-2928,-11614,-1765,-1829,-1768,-1292,-1381,null,-57597,-63018,-60151,-44746,-58392,-47217,-18044,-6270]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-3256},-5813,-10408,-3354,-2753,-3032,{"$f":"I35+I36+I37+I38+I41","v":-2391},-2323,-3879,-3216,-8284,{"$f":"N35+N36+N37+N38+N41","v":-2933},-2345,-3126,-2095,-5390,-4205,-3628,1371,5374,-2890,-3040,-4661,-3054,-3027,-3490,-7378,-1552,-3069,-3313,-1737,-2928,-11614,-1765,-1829,-1768,-1292,-1381,null,-11809,-16688,-15318,815,-14232,-15312,-18044,-6270]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-1445,-1739,-1960,-1170,-1307,-1408,-1364,-706,-1615,-1342,-1262,-1201,-1066,-1165,-1276,-1056,-1223,-1199,-1332,-883,-789,-966,-983,-1053,-934,-1111,-2133,-343,-952,-1259,-458,-444,-222,-415,-347,-504,-286,-188,null,-5027,-4694,-4754,-3970,-4081,-4687,-1539,-1325]
[null,"Material",-193,-212,-637,-434,-130,-4,-42,-605,-208,-487,-305,-255,-29,-57,-393,-336,-764,-306,-161,-162,-102,-81,-309,-136,-38,-147,611,-252,-259,-293,150,-320,-426,-78,-212,-242,-115,-96,null,-1342,-646,-1799,-506,-630,-193,-674,-665]
[null,"Serviços de terceiros",-1142,-3168,-7210,-1273,-790,-920,-102,-537,-1444,-763,-4292,-745,-759,-818,-1743,-2908,-1711,-1563,-1598,-1512,-1292,-1016,-1991,-1323,-1421,-1356,-1816,-664,-1148,-1199,-1099,-1253,-950,-819,-933,-811,-707,-852,null,-2846,-6614,-7925,-5418,-6091,-4827,-4121,-3303]
[null,"Provisões",{"$f":"C39+C40","v":-10},{"$f":"D39+D40","v":0},0,{"$f":"F39+F40","v":13},0,0,-117,75,10,2,-1743,{"$f":"N39+N40","v":-235},-26,-146,-313,-408,-117,145,5230,117,-154,-161,-168,-34,0,0,-3516,-2,0,0,71,-71,-8,0,0,0,0,0,null,-30,-2150,-693,5032,-202,-3518,-8,0]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-10,0,0,13,0,0,-117,75,10,2,-1743,-235,-26,-146,null,null,0,0,0,117,-154,-161,0,-34,0,0,-3516,-2,0,0,null,-71,-8,0,0,0,0,0,null,-30,-2150,0,-198,-34,-3518,-79,0]
[null,"Outros",{"$f":"C42+C43","v":-466},{"$f":"D42+D43","v":-694},-601,{"$f":"F42+F43","v":-490},-526,-700,-766,-550,-622,-626,-682,{"$f":"N42+N43","v":-497},-465,-940,1630,-682,-390,-705,-768,7814,-553,-816,-1210,-508,-634,-876,-524,-291,-710,-562,-401,-840,-10008,-453,-337,-211,-184,-245,null,-2564,-2584,-147,5677,-3228,-2087,-11702,-977]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,34,-51,-47,-54,-17,-55,-31,-40,-44,-43,-42,-71,134,141,-395,-421,-479,-358,-311,-352,-265,-164,-140,-171,null,0,0,-118,-143,-200,-541,-1500,-740]
[null,"Outras",-466,-694,-601,-490,-526,-700,-766,-550,-622,-626,-682,-497,-465,-940,1596,-631,-343,-651,-751,7869,-522,-776,-1166,-465,-592,-805,-658,-432,-315,-141,78,-482,-9697,-101,-72,-47,-44,-74,null,-2564,-2584,-29,5820,-3028,-1546,-10202,-237]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,0,0,150,0,0,0,0,0,"-","-",0,0,0,8,0,0,0,0,-115,0,0,0,0,0,0,0,0,0,0,0,0,0,null,150,0,0,8,-115,0,0,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C50","v":28547},27173,16797,24774,27954,31130,{"$f":"I7+I10+I33-I50","v":38715},35211,12508,20274,12183,{"$f":"N7+N10+N33-N50","v":21805},25914,14033,15023,14558,22461,26558,29841,23321,22443,22840,22771,25447,22472,19978,2223,16082,1358,-4575,-2112,-2928,-11614,-1765,-1829,-1768,-1292,-1381,null,106708,73935,78600,98445,90668,15088,-18419,-6270]
[null,"Margem EBITDA",{"$f":"C48/C7","v":0.66343628715517444},{"$f":"D48/D7","v":0.60666205264450446},{"$f":"E48/E7","v":0.4059501655509099},{"$f":"F48/F7","v":0.62233721864951763},{"$f":"G48/G7","v":0.6894391555270557},{"$f":"H48/H7","v":0.7409258598119719},0.81143108651911466,0.83945643104064849,0.34041858313148082,0.52680265038326624,0.30933096356480894,{"$f":"N48/N7","v":0.63923660989123743},0.77359842378649468,0.39482865342411794,0.4062356345150212,0.43446341172257369,0.68368185553830696,0.73996266473489181,0.50749999999999995,0.72596812352135476,0.71051381897616106,0.70635534250811816,0.66018207120491712,0.76383010655860728,0.70334898278560254,0.6323752848822487,8.7921214997626965E-2,0.66159289122922493,0.19121374260771615,"n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.",null,2.5181087510745099,2.1169946506666588,2.2643435665107936,2.6503372850056337,2.7597364454313755,0.94072784883456806,0,0]
[null,"Depreciação e amortização",{"$f":"SUM(C51:C53)","v":-11620},{"$f":"SUM(D51:D53)","v":-11281},{"$f":"SUM(E51:E53)","v":-9929},{"$f":"SUM(F51:F53)","v":-11185},{"$f":"SUM(G51:G53)","v":-11236},{"$f":"SUM(H51:H53)","v":-11325},-11539,-11460,-11539,-11400,-12017,{"$f":"SUM(N51:N53)","v":-11421},-11463,-11429,-11415,-11002,-11419,-10997,-9263,-12114,-12058,-12134,-7563,-12197,-12110,-12175,-12532,-11316,-8057,0,0,0,0,0,0,null,0,null,null,-45938,-46330,-44833,-45569,-44045,-31905,0,0]
["Depreciação - Imobilizado em serviço","Depreciação",-11388,-11056,-9703,-10960,-11002,-11108,-11029,-11007,-10998,-10956,-11573,-10961,-11001,-10968,-10953,-10536,0,-10538,-11061,-10901,-10847,-10922,-10750,-10937,-10845,-10919,-11269,-10054,-6747,0,0,0,0,0,0,0,0,0,null,-43990,-44503,-32027,-43731,-43451,-28070,0,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-232,-225,-226,-225,-234,-217,-510,-453,-541,-444,-444,-460,-462,-461,-462,-466,-459,-459,1798,-1213,-1211,-1212,3187,-1260,-1265,-1256,-1263,-1262,-1310,0,0,0,0,0,0,0,0,0,null,-1948,-1827,-1846,-1838,-594,-3835,0,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":16927},{"$f":"D7+D10+D33","v":15892},6868,{"$f":"F7+F10+F33","v":13589},16718,19805,27176,23751,969,8874,166,10384,14451,2604,3608,3556,11042,15561,20578,11207,10385,10706,15208,13250,10362,7803,-10309,4766,-6699,-4575,-2112,-2928,-11614,-1765,-1829,-1768,-1292,-1381,null,60770,27605,33767,52876,46623,-16817,-18419,-6270]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"SUM(C57:C58)","v":-15809},{"$f":"SUM(D57:D58)","v":-18326},-15479,{"$f":"SUM(F57:F58)","v":-12233},-19859,-19421,-19142,-19522,-16775,-19891,-22831,-16651,-15310,-13817,-17163,-14111,-19110,-19322,-17538,-19715,-18056,-18000,-20453,-19667,-19275,-20862,-21915,-20223,-10420,60,42,170,121,73,32,34,65,934,null,-75330,-68609,-69706,-73309,-80257,-52498,406,1065]
[null,"Receitas financeiras",5245,4985,4743,5872,4539,3140,3954,1186,832,614,1638,504,1280,1071,1077,1731,1956,854,1728,1808,1449,1849,580,299,866,114,367,19,306,63,84,173,123,73,36,37,-228,1244,null,6586,4493,5618,6834,1859,755,453,1089]
[null,"Despesas financeiras",-21054,-23311,-20222,-18105,-24398,-22561,-23096,-20708,-17607,-20505,-24469,-17155,-16590,-14888,-18240,-15842,-21066,-20176,-19266,-21523,-19505,-19849,-21033,-19966,-20141,-20976,-22282,-20242,-10726,-3,-42,-3,-2,0,-4,-3,293,-310,null,-81916,-73102,-75324,-80143,-82116,-53253,-47,-24]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,0,null,null,null,null,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"LAIR",{"$f":"C54+C56","v":1118},{"$f":"D54+D56","v":-2434},-8611,{"$f":"F54+F56","v":1356},-3141,384,8034,4229,-15806,-11017,-22665,{"$f":"N54+N56","v":-6267},-859,-11213,-13555,-10555,-8068,-3761,3040,-8508,-7671,-7294,-5245,-6417,-8913,-13059,-32224,-15457,-17119,-4515,-2070,-2758,-11493,-1692,-1797,-1734,-1227,-447,null,-14560,-41004,-35939,-20433,-33634,-69315,-18013,-5205]
[null,"IR e Contribuição social",{"$f":"SUM(C62:C63)","v":-352},{"$f":"SUM(D62:D63)","v":795},1834,{"$f":"SUM(F62:F63)","v":-439},1014,-128,-4230,-1446,5334,3746,7701,2124,285,3786,4588,3410,2743,1426,-1051,2890,2612,2480,1598,2176,3009,4427,10939,5238,5738,1535,704,938,3908,575,611,590,417,152,null,3404,13896,12167,6931,11210,23450,6125,1770]
[null,"Imposto de renda e contribuição social correntes",-979,0,790,-927,1211,-1211,-1401,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1401,0,0,0,0,0,0,0]
[null,"Imposto de renda e contribuição social diferidos",627,795,1044,488,-197,1083,-2829,-1446,5334,3746,7701,2124,285,3786,4588,3410,2743,1426,-1051,2890,2612,2480,1598,2176,3009,4427,10939,5238,5738,1535,704,938,3908,575,611,590,417,152,null,4805,13896,12167,6931,11210,23450,6125,1770]
[null,"Lucro líquido antes de minoritários",{"$f":"C60+C61","v":766},{"$f":"D60+D61","v":-1639},-6777,{"$f":"F60+F61","v":917},-2127,256,3804,2783,-10472,-7271,-14964,-4143,-574,-7427,-8967,-7145,-5325,-2335,1989,-5618,-5059,-4814,-3647,-4241,-5904,-8632,-21285,-10219,-11381,-2980,-1366,-1820,-7585,-1117,-1186,-1144,-810,-295,null,-11156,-27108,-23772,-13502,-22424,-45865,-11888,-3435]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C64","v":766},{"$f":"D64","v":-1639},-6777,{"$f":"F64","v":917},-2127,256,3804,2783,-10472,-7271,-14964,-4143,-574,-7427,-8967,-7145,-5325,-2335,1989,-5618,-5059,-4814,-3647,-4241,-5904,-8632,-21285,-10219,-11381,-2980,-1366,-1820,-7585,-1117,-1186,-1144,-810,-295,null,-11156,-27108,-23772,-13502,-22424,-45865,-11888,-3435]

{"sheet":"Cachoeira Caldeirão EN","index":29,"n_rows":68,"n_cols":69,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cachoeira Caldeirão"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,2020,2019,2018,2017,2016,2015,2014]
[]
[null,"Net operating revenue",{"$f":"'Cachoeira Caldeirão'!C7","v":43029},{"$f":"'Cachoeira Caldeirão'!D7","v":44791},{"$f":"'Cachoeira Caldeirão'!E7","v":41377},{"$f":"'Cachoeira Caldeirão'!F7","v":39808},{"$f":"'Cachoeira Caldeirão'!G7","v":40546},{"$f":"'Cachoeira Caldeirão'!H7","v":42015},{"$f":"'Cachoeira Caldeirão'!I7","v":47712},{"$f":"'Cachoeira Caldeirão'!J7","v":41945},{"$f":"'Cachoeira Caldeirão'!K7","v":36743},{"$f":"'Cachoeira Caldeirão'!L7","v":38485},{"$f":"'Cachoeira Caldeirão'!M7","v":39385},{"$f":"'Cachoeira Caldeirão'!N7","v":34111},33498,35542,36981,33508,32853,35891,58800,32124,31587,32335,34492,33315,31950,31592,25284,24308,7102,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP7","v":164885},{"$f":"'Cachoeira Caldeirão'!AQ7","v":142536},139233,154846,131349,56694,0,0]
[null,"Infrastructure revenue",{"$f":"'Cachoeira Caldeirão'!C8","v":0},{"$f":"'Cachoeira Caldeirão'!D8","v":0},{"$f":"'Cachoeira Caldeirão'!E8","v":0},{"$f":"'Cachoeira Caldeirão'!F8","v":0},{"$f":"'Cachoeira Caldeirão'!G8","v":0},{"$f":"'Cachoeira Caldeirão'!H8","v":0},{"$f":"'Cachoeira Caldeirão'!I8","v":0},{"$f":"'Cachoeira Caldeirão'!J8","v":0},{"$f":"'Cachoeira Caldeirão'!K8","v":0},{"$f":"'Cachoeira Caldeirão'!L8","v":0},{"$f":"'Cachoeira Caldeirão'!M8","v":0},{"$f":"'Cachoeira Caldeirão'!N8","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP8","v":0},{"$f":"'Cachoeira Caldeirão'!AQ8","v":0},0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"'Cachoeira Caldeirão'!C9","v":0},{"$f":"'Cachoeira Caldeirão'!D9","v":0},{"$f":"'Cachoeira Caldeirão'!E9","v":0},{"$f":"'Cachoeira Caldeirão'!F9","v":0},{"$f":"'Cachoeira Caldeirão'!G9","v":0},{"$f":"'Cachoeira Caldeirão'!H9","v":0},{"$f":"'Cachoeira Caldeirão'!I9","v":0},{"$f":"'Cachoeira Caldeirão'!J9","v":0},{"$f":"'Cachoeira Caldeirão'!K9","v":0},{"$f":"'Cachoeira Caldeirão'!L9","v":0},{"$f":"'Cachoeira Caldeirão'!M9","v":0},{"$f":"'Cachoeira Caldeirão'!N9","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP9","v":0},{"$f":"'Cachoeira Caldeirão'!AQ9","v":0},0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"'Cachoeira Caldeirão'!C10","v":-11226},{"$f":"'Cachoeira Caldeirão'!D10","v":-11805},{"$f":"'Cachoeira Caldeirão'!E10","v":-14172},{"$f":"'Cachoeira Caldeirão'!F10","v":-11680},{"$f":"'Cachoeira Caldeirão'!G10","v":-9839},{"$f":"'Cachoeira Caldeirão'!H10","v":-7853},{"$f":"'Cachoeira Caldeirão'!I10","v":-6606},{"$f":"'Cachoeira Caldeirão'!J10","v":-4411},{"$f":"'Cachoeira Caldeirão'!K10","v":-20506},{"$f":"'Cachoeira Caldeirão'!L10","v":-14995},{"$f":"'Cachoeira Caldeirão'!M10","v":-18918},{"$f":"'Cachoeira Caldeirão'!N10","v":-9373},-5239,-18383,-19863,-13560,-6187,-5705,-30330,-14185,-6254,-6455,-7060,-4814,-6336,-8124,-15683,-6674,-2675,-1262,-375,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP10","v":-46518},{"$f":"'Cachoeira Caldeirão'!AQ10","v":-51913},-45315,-57224,-26334,-26294,-375,0]
[null,"Energy purchased to resell",{"$f":"'Cachoeira Caldeirão'!C11","v":-6469},{"$f":"'Cachoeira Caldeirão'!D11","v":-7128},{"$f":"'Cachoeira Caldeirão'!E11","v":-9415},{"$f":"'Cachoeira Caldeirão'!F11","v":-6942},{"$f":"'Cachoeira Caldeirão'!G11","v":-5636},{"$f":"'Cachoeira Caldeirão'!H11","v":-3618},{"$f":"'Cachoeira Caldeirão'!I11","v":-2430},{"$f":"'Cachoeira Caldeirão'!J11","v":-2077},{"$f":"'Cachoeira Caldeirão'!K11","v":-16765},{"$f":"'Cachoeira Caldeirão'!L11","v":-11238},{"$f":"'Cachoeira Caldeirão'!M11","v":-15187},{"$f":"'Cachoeira Caldeirão'!N11","v":-5613},-1614,-14752,-16259,-9927,-2385,-1937,-26570,-10371,-2159,-2390,-2944,-817,-2137,-3873,-11412,-3333,-2539,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP11","v":-32510},{"$f":"'Cachoeira Caldeirão'!AQ11","v":-37166},-30508,-41490,-9771,-17284,0,0]
[null,"Itaipu - Foreign Exchange",{"$f":"'Cachoeira Caldeirão'!C12","v":0},{"$f":"'Cachoeira Caldeirão'!D12","v":0},{"$f":"'Cachoeira Caldeirão'!E12","v":0},{"$f":"'Cachoeira Caldeirão'!F12","v":0},{"$f":"'Cachoeira Caldeirão'!G12","v":0},{"$f":"'Cachoeira Caldeirão'!H12","v":0},{"$f":"'Cachoeira Caldeirão'!I12","v":0},{"$f":"'Cachoeira Caldeirão'!J12","v":0},{"$f":"'Cachoeira Caldeirão'!K12","v":0},{"$f":"'Cachoeira Caldeirão'!L12","v":0},{"$f":"'Cachoeira Caldeirão'!M12","v":0},{"$f":"'Cachoeira Caldeirão'!N12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP12","v":0},{"$f":"'Cachoeira Caldeirão'!AQ12","v":0},0,0,0,0,0,0]
[null,"National Currency",{"$f":"'Cachoeira Caldeirão'!C13","v":0},{"$f":"'Cachoeira Caldeirão'!D13","v":0},{"$f":"'Cachoeira Caldeirão'!E13","v":0},{"$f":"'Cachoeira Caldeirão'!F13","v":0},{"$f":"'Cachoeira Caldeirão'!G13","v":0},{"$f":"'Cachoeira Caldeirão'!H13","v":0},{"$f":"'Cachoeira Caldeirão'!I13","v":0},{"$f":"'Cachoeira Caldeirão'!J13","v":0},{"$f":"'Cachoeira Caldeirão'!K13","v":0},{"$f":"'Cachoeira Caldeirão'!L13","v":0},{"$f":"'Cachoeira Caldeirão'!M13","v":0},{"$f":"'Cachoeira Caldeirão'!N13","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP13","v":0},{"$f":"'Cachoeira Caldeirão'!AQ13","v":0},0,0,0,0,0,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'Cachoeira Caldeirão'!C14","v":0},{"$f":"'Cachoeira Caldeirão'!D14","v":0},{"$f":"'Cachoeira Caldeirão'!E14","v":0},{"$f":"'Cachoeira Caldeirão'!F14","v":0},{"$f":"'Cachoeira Caldeirão'!G14","v":0},{"$f":"'Cachoeira Caldeirão'!H14","v":0},{"$f":"'Cachoeira Caldeirão'!I14","v":0},{"$f":"'Cachoeira Caldeirão'!J14","v":0},{"$f":"'Cachoeira Caldeirão'!K14","v":0},{"$f":"'Cachoeira Caldeirão'!L14","v":0},{"$f":"'Cachoeira Caldeirão'!M14","v":0},{"$f":"'Cachoeira Caldeirão'!N14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP14","v":0},{"$f":"'Cachoeira Caldeirão'!AQ14","v":0},0,0,0,0,54544,846359]
[null,"Auction",{"$f":"'Cachoeira Caldeirão'!C15","v":0},{"$f":"'Cachoeira Caldeirão'!D15","v":0},{"$f":"'Cachoeira Caldeirão'!E15","v":0},{"$f":"'Cachoeira Caldeirão'!F15","v":0},{"$f":"'Cachoeira Caldeirão'!G15","v":0},{"$f":"'Cachoeira Caldeirão'!H15","v":0},{"$f":"'Cachoeira Caldeirão'!I15","v":0},{"$f":"'Cachoeira Caldeirão'!J15","v":0},{"$f":"'Cachoeira Caldeirão'!K15","v":0},{"$f":"'Cachoeira Caldeirão'!L15","v":0},{"$f":"'Cachoeira Caldeirão'!M15","v":0},{"$f":"'Cachoeira Caldeirão'!N15","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP15","v":0},{"$f":"'Cachoeira Caldeirão'!AQ15","v":0},0,0,0,0,0,0]
[null,"PROINFA",{"$f":"'Cachoeira Caldeirão'!C16","v":0},{"$f":"'Cachoeira Caldeirão'!D16","v":0},{"$f":"'Cachoeira Caldeirão'!E16","v":0},{"$f":"'Cachoeira Caldeirão'!F16","v":0},{"$f":"'Cachoeira Caldeirão'!G16","v":0},{"$f":"'Cachoeira Caldeirão'!H16","v":0},{"$f":"'Cachoeira Caldeirão'!I16","v":0},{"$f":"'Cachoeira Caldeirão'!J16","v":0},{"$f":"'Cachoeira Caldeirão'!K16","v":0},{"$f":"'Cachoeira Caldeirão'!L16","v":0},{"$f":"'Cachoeira Caldeirão'!M16","v":0},{"$f":"'Cachoeira Caldeirão'!N16","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP16","v":0},{"$f":"'Cachoeira Caldeirão'!AQ16","v":0},0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"'Cachoeira Caldeirão'!C17","v":0},{"$f":"'Cachoeira Caldeirão'!D17","v":0},{"$f":"'Cachoeira Caldeirão'!E17","v":0},{"$f":"'Cachoeira Caldeirão'!F17","v":0},{"$f":"'Cachoeira Caldeirão'!G17","v":0},{"$f":"'Cachoeira Caldeirão'!H17","v":0},{"$f":"'Cachoeira Caldeirão'!I17","v":0},{"$f":"'Cachoeira Caldeirão'!J17","v":0},{"$f":"'Cachoeira Caldeirão'!K17","v":0},{"$f":"'Cachoeira Caldeirão'!L17","v":0},{"$f":"'Cachoeira Caldeirão'!M17","v":0},{"$f":"'Cachoeira Caldeirão'!N17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP17","v":0},{"$f":"'Cachoeira Caldeirão'!AQ17","v":0},0,0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"'Cachoeira Caldeirão'!C18","v":0},{"$f":"'Cachoeira Caldeirão'!D18","v":0},{"$f":"'Cachoeira Caldeirão'!E18","v":0},{"$f":"'Cachoeira Caldeirão'!F18","v":0},{"$f":"'Cachoeira Caldeirão'!G18","v":0},{"$f":"'Cachoeira Caldeirão'!H18","v":0},{"$f":"'Cachoeira Caldeirão'!I18","v":0},{"$f":"'Cachoeira Caldeirão'!J18","v":0},{"$f":"'Cachoeira Caldeirão'!K18","v":0},{"$f":"'Cachoeira Caldeirão'!L18","v":0},{"$f":"'Cachoeira Caldeirão'!M18","v":0},{"$f":"'Cachoeira Caldeirão'!N18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP18","v":0},{"$f":"'Cachoeira Caldeirão'!AQ18","v":0},0,0,0,0,0,0]
[null,"Other suppliers",{"$f":"'Cachoeira Caldeirão'!C19","v":0},{"$f":"'Cachoeira Caldeirão'!D19","v":0},{"$f":"'Cachoeira Caldeirão'!E19","v":0},{"$f":"'Cachoeira Caldeirão'!F19","v":0},{"$f":"'Cachoeira Caldeirão'!G19","v":0},{"$f":"'Cachoeira Caldeirão'!H19","v":0},{"$f":"'Cachoeira Caldeirão'!I19","v":0},{"$f":"'Cachoeira Caldeirão'!J19","v":0},{"$f":"'Cachoeira Caldeirão'!K19","v":0},{"$f":"'Cachoeira Caldeirão'!L19","v":0},{"$f":"'Cachoeira Caldeirão'!M19","v":0},{"$f":"'Cachoeira Caldeirão'!N19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP19","v":0},{"$f":"'Cachoeira Caldeirão'!AQ19","v":0},0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"'Cachoeira Caldeirão'!C20","v":0},{"$f":"'Cachoeira Caldeirão'!D20","v":0},{"$f":"'Cachoeira Caldeirão'!E20","v":0},{"$f":"'Cachoeira Caldeirão'!F20","v":0},{"$f":"'Cachoeira Caldeirão'!G20","v":0},{"$f":"'Cachoeira Caldeirão'!H20","v":0},{"$f":"'Cachoeira Caldeirão'!I20","v":0},{"$f":"'Cachoeira Caldeirão'!J20","v":0},{"$f":"'Cachoeira Caldeirão'!K20","v":0},{"$f":"'Cachoeira Caldeirão'!L20","v":0},{"$f":"'Cachoeira Caldeirão'!M20","v":0},{"$f":"'Cachoeira Caldeirão'!N20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP20","v":0},{"$f":"'Cachoeira Caldeirão'!AQ20","v":0},0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"'Cachoeira Caldeirão'!C21","v":-4731},{"$f":"'Cachoeira Caldeirão'!D21","v":-4651},{"$f":"'Cachoeira Caldeirão'!E21","v":-4736},{"$f":"'Cachoeira Caldeirão'!F21","v":-4710},{"$f":"'Cachoeira Caldeirão'!G21","v":-4178},{"$f":"'Cachoeira Caldeirão'!H21","v":-4208},{"$f":"'Cachoeira Caldeirão'!I21","v":-4150},{"$f":"'Cachoeira Caldeirão'!J21","v":-4183},{"$f":"'Cachoeira Caldeirão'!K21","v":-3715},{"$f":"'Cachoeira Caldeirão'!L21","v":-3731},{"$f":"'Cachoeira Caldeirão'!M21","v":-3707},{"$f":"'Cachoeira Caldeirão'!N21","v":-3734},-3600,-3603,-3577,-3605,-3774,-3740,-3746,-3790,-4068,-4039,-4023,-3997,-4199,-4251,-7043,-3341,-136,-1262,-375,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP21","v":-15779},{"$f":"'Cachoeira Caldeirão'!AQ21","v":-14644},-14696,-15643,-16470,-11782,-375,0]
[null,"Others",{"$f":"'Cachoeira Caldeirão'!C22","v":-26},{"$f":"'Cachoeira Caldeirão'!D22","v":-26},{"$f":"'Cachoeira Caldeirão'!E22","v":-21},{"$f":"'Cachoeira Caldeirão'!F22","v":-28},{"$f":"'Cachoeira Caldeirão'!G22","v":-25},{"$f":"'Cachoeira Caldeirão'!H22","v":-27},{"$f":"'Cachoeira Caldeirão'!I22","v":-26},{"$f":"'Cachoeira Caldeirão'!J22","v":1849},{"$f":"'Cachoeira Caldeirão'!K22","v":-26},{"$f":"'Cachoeira Caldeirão'!L22","v":-26},{"$f":"'Cachoeira Caldeirão'!M22","v":-24},{"$f":"'Cachoeira Caldeirão'!N22","v":-26},-25,-28,-27,-28,-28,-28,-14,-24,-27,-26,-93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP22","v":1771},{"$f":"'Cachoeira Caldeirão'!AQ22","v":-103},-111,-91,-93,0,0,0]
[null,"Risk Premium - GSF",{"$f":"'Cachoeira Caldeirão'!C23","v":0},{"$f":"'Cachoeira Caldeirão'!D23","v":0},{"$f":"'Cachoeira Caldeirão'!E23","v":0},{"$f":"'Cachoeira Caldeirão'!F23","v":0},{"$f":"'Cachoeira Caldeirão'!G23","v":0},{"$f":"'Cachoeira Caldeirão'!H23","v":0},{"$f":"'Cachoeira Caldeirão'!I23","v":0},{"$f":"'Cachoeira Caldeirão'!J23","v":1875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP23","v":1875}]
[null,"Efficiency Energy Program",{"$f":"'Cachoeira Caldeirão'!C24","v":0},{"$f":"'Cachoeira Caldeirão'!D24","v":0},{"$f":"'Cachoeira Caldeirão'!E24","v":0},{"$f":"'Cachoeira Caldeirão'!F24","v":0},{"$f":"'Cachoeira Caldeirão'!G24","v":0},{"$f":"'Cachoeira Caldeirão'!H24","v":0},{"$f":"'Cachoeira Caldeirão'!I24","v":0},{"$f":"'Cachoeira Caldeirão'!J24","v":0},{"$f":"'Cachoeira Caldeirão'!K24","v":0},{"$f":"'Cachoeira Caldeirão'!L24","v":0},{"$f":"'Cachoeira Caldeirão'!M24","v":0},{"$f":"'Cachoeira Caldeirão'!N24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP24","v":0},{"$f":"'Cachoeira Caldeirão'!AQ24","v":0},0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"'Cachoeira Caldeirão'!C25","v":0},{"$f":"'Cachoeira Caldeirão'!D25","v":0},{"$f":"'Cachoeira Caldeirão'!E25","v":0},{"$f":"'Cachoeira Caldeirão'!F25","v":0},{"$f":"'Cachoeira Caldeirão'!G25","v":0},{"$f":"'Cachoeira Caldeirão'!H25","v":0},{"$f":"'Cachoeira Caldeirão'!I25","v":0},{"$f":"'Cachoeira Caldeirão'!J25","v":0},{"$f":"'Cachoeira Caldeirão'!K25","v":0},{"$f":"'Cachoeira Caldeirão'!L25","v":0},{"$f":"'Cachoeira Caldeirão'!M25","v":0},{"$f":"'Cachoeira Caldeirão'!N25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP25","v":0},{"$f":"'Cachoeira Caldeirão'!AQ25","v":0},0,0,0,0,0,0]
[null,"Inspection fee",{"$f":"'Cachoeira Caldeirão'!C26","v":0},{"$f":"'Cachoeira Caldeirão'!D26","v":0},{"$f":"'Cachoeira Caldeirão'!E26","v":0},{"$f":"'Cachoeira Caldeirão'!F26","v":0},{"$f":"'Cachoeira Caldeirão'!G26","v":0},{"$f":"'Cachoeira Caldeirão'!H26","v":0},{"$f":"'Cachoeira Caldeirão'!I26","v":0},{"$f":"'Cachoeira Caldeirão'!J26","v":0},{"$f":"'Cachoeira Caldeirão'!K26","v":0},{"$f":"'Cachoeira Caldeirão'!L26","v":0},{"$f":"'Cachoeira Caldeirão'!M26","v":0},{"$f":"'Cachoeira Caldeirão'!N26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP26","v":0},{"$f":"'Cachoeira Caldeirão'!AQ26","v":0},0,0,0,0,0,0]
[null,"Granting rights",{"$f":"'Cachoeira Caldeirão'!C27","v":0},{"$f":"'Cachoeira Caldeirão'!D27","v":0},{"$f":"'Cachoeira Caldeirão'!E27","v":0},{"$f":"'Cachoeira Caldeirão'!F27","v":0},{"$f":"'Cachoeira Caldeirão'!G27","v":0},{"$f":"'Cachoeira Caldeirão'!H27","v":0},{"$f":"'Cachoeira Caldeirão'!I27","v":0},{"$f":"'Cachoeira Caldeirão'!J27","v":0},{"$f":"'Cachoeira Caldeirão'!K27","v":0},{"$f":"'Cachoeira Caldeirão'!L27","v":0},{"$f":"'Cachoeira Caldeirão'!M27","v":0},{"$f":"'Cachoeira Caldeirão'!N27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP27","v":0},{"$f":"'Cachoeira Caldeirão'!AQ27","v":0},0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"'Cachoeira Caldeirão'!C28","v":0},{"$f":"'Cachoeira Caldeirão'!D28","v":0},{"$f":"'Cachoeira Caldeirão'!E28","v":0},{"$f":"'Cachoeira Caldeirão'!F28","v":0},{"$f":"'Cachoeira Caldeirão'!G28","v":0},{"$f":"'Cachoeira Caldeirão'!H28","v":0},{"$f":"'Cachoeira Caldeirão'!I28","v":0},{"$f":"'Cachoeira Caldeirão'!J28","v":0},{"$f":"'Cachoeira Caldeirão'!K28","v":0},{"$f":"'Cachoeira Caldeirão'!L28","v":0},{"$f":"'Cachoeira Caldeirão'!M28","v":0},{"$f":"'Cachoeira Caldeirão'!N28","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP28","v":0},{"$f":"'Cachoeira Caldeirão'!AQ28","v":0},0,0,0,0,0,0]
[null,"Others",{"$f":"'Cachoeira Caldeirão'!C29","v":0},{"$f":"'Cachoeira Caldeirão'!D29","v":0},{"$f":"'Cachoeira Caldeirão'!E29","v":0},{"$f":"'Cachoeira Caldeirão'!F29","v":0},{"$f":"'Cachoeira Caldeirão'!G29","v":0},{"$f":"'Cachoeira Caldeirão'!H29","v":0},{"$f":"'Cachoeira Caldeirão'!I29","v":0},{"$f":"'Cachoeira Caldeirão'!J29","v":0},{"$f":"'Cachoeira Caldeirão'!K29","v":0},{"$f":"'Cachoeira Caldeirão'!L29","v":0},{"$f":"'Cachoeira Caldeirão'!M29","v":0},{"$f":"'Cachoeira Caldeirão'!N29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP29","v":0},{"$f":"'Cachoeira Caldeirão'!AQ29","v":0},0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"'Cachoeira Caldeirão'!C30","v":0},{"$f":"'Cachoeira Caldeirão'!D30","v":0},{"$f":"'Cachoeira Caldeirão'!E30","v":0},{"$f":"'Cachoeira Caldeirão'!F30","v":0},{"$f":"'Cachoeira Caldeirão'!G30","v":0},{"$f":"'Cachoeira Caldeirão'!H30","v":0},{"$f":"'Cachoeira Caldeirão'!I30","v":0},{"$f":"'Cachoeira Caldeirão'!J30","v":0},{"$f":"'Cachoeira Caldeirão'!K30","v":0},{"$f":"'Cachoeira Caldeirão'!L30","v":0},{"$f":"'Cachoeira Caldeirão'!M30","v":0},{"$f":"'Cachoeira Caldeirão'!N30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP30","v":0},{"$f":"'Cachoeira Caldeirão'!AQ30","v":0},0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"'Cachoeira Caldeirão'!C31","v":0},{"$f":"'Cachoeira Caldeirão'!D31","v":0},{"$f":"'Cachoeira Caldeirão'!E31","v":0},{"$f":"'Cachoeira Caldeirão'!F31","v":0},{"$f":"'Cachoeira Caldeirão'!G31","v":0},{"$f":"'Cachoeira Caldeirão'!H31","v":0},{"$f":"'Cachoeira Caldeirão'!I31","v":0},{"$f":"'Cachoeira Caldeirão'!J31","v":0},{"$f":"'Cachoeira Caldeirão'!K31","v":0},{"$f":"'Cachoeira Caldeirão'!L31","v":0},{"$f":"'Cachoeira Caldeirão'!M31","v":0},{"$f":"'Cachoeira Caldeirão'!N31","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP31","v":0},{"$f":"'Cachoeira Caldeirão'!AQ31","v":0},0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"'Cachoeira Caldeirão'!C32","v":31803},{"$f":"'Cachoeira Caldeirão'!D32","v":32986},{"$f":"'Cachoeira Caldeirão'!E32","v":27205},{"$f":"'Cachoeira Caldeirão'!F32","v":28128},{"$f":"'Cachoeira Caldeirão'!G32","v":30707},{"$f":"'Cachoeira Caldeirão'!H32","v":34162},{"$f":"'Cachoeira Caldeirão'!I32","v":41106},{"$f":"'Cachoeira Caldeirão'!J32","v":37534},{"$f":"'Cachoeira Caldeirão'!K32","v":16237},{"$f":"'Cachoeira Caldeirão'!L32","v":23490},{"$f":"'Cachoeira Caldeirão'!M32","v":20467},{"$f":"'Cachoeira Caldeirão'!N32","v":24738},28259,17159,17118,19948,26666,30186,28470,17939,25333,25880,27432,28501,25614,23468,9601,17634,4427,-1262,-375,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP32","v":118367},{"$f":"'Cachoeira Caldeirão'!AQ32","v":90623},93918,97622,105015,30400,-375,0]
[null,"Manageable expenditures",{"$f":"'Cachoeira Caldeirão'!C33","v":-14876},{"$f":"'Cachoeira Caldeirão'!D33","v":-17094},{"$f":"'Cachoeira Caldeirão'!E33","v":-20337},{"$f":"'Cachoeira Caldeirão'!F33","v":-14539},{"$f":"'Cachoeira Caldeirão'!G33","v":-13989},{"$f":"'Cachoeira Caldeirão'!H33","v":-14357},{"$f":"'Cachoeira Caldeirão'!I33","v":-13930},{"$f":"'Cachoeira Caldeirão'!J33","v":-13783},{"$f":"'Cachoeira Caldeirão'!K33","v":-15268},{"$f":"'Cachoeira Caldeirão'!L33","v":-14616},{"$f":"'Cachoeira Caldeirão'!M33","v":-20301},{"$f":"'Cachoeira Caldeirão'!N33","v":-14354},-13808,-14555,-13510,-16392,-15624,-14625,-7892,-6732,-14948,-15174,-12224,-15251,-15252,-15665,-19910,-12868,-11126,-3313,-1737,-2928,-11614,-1765,-1829,-1768,-1292,-1381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP33","v":-57597},{"$f":"'Cachoeira Caldeirão'!AQ33","v":-63018},-60151,-44746,-58392,-47217,-18044,-6270]
[null,"Total PMTO",{"$f":"'Cachoeira Caldeirão'!C34","v":-3256},{"$f":"'Cachoeira Caldeirão'!D34","v":-5813},{"$f":"'Cachoeira Caldeirão'!E34","v":-10408},{"$f":"'Cachoeira Caldeirão'!F34","v":-3354},{"$f":"'Cachoeira Caldeirão'!G34","v":-2753},{"$f":"'Cachoeira Caldeirão'!H34","v":-3032},{"$f":"'Cachoeira Caldeirão'!I34","v":-2391},{"$f":"'Cachoeira Caldeirão'!J34","v":-2323},{"$f":"'Cachoeira Caldeirão'!K34","v":-3879},{"$f":"'Cachoeira Caldeirão'!L34","v":-3216},{"$f":"'Cachoeira Caldeirão'!M34","v":-8284},{"$f":"'Cachoeira Caldeirão'!N34","v":-2933},-2345,-3126,-2095,-5390,-4205,-3628,1371,5374,-2890,-3040,-4661,-3054,-3027,-3490,-7378,-1552,-3069,-3313,-1737,-2928,-11614,-1765,-1829,-1768,-1292,-1381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP34","v":-11809},{"$f":"'Cachoeira Caldeirão'!AQ34","v":-16688},-15318,815,-14232,-15312,-18044,-6270]
[null,"Personnel",{"$f":"'Cachoeira Caldeirão'!C35","v":-1445},{"$f":"'Cachoeira Caldeirão'!D35","v":-1739},{"$f":"'Cachoeira Caldeirão'!E35","v":-1960},{"$f":"'Cachoeira Caldeirão'!F35","v":-1170},{"$f":"'Cachoeira Caldeirão'!G35","v":-1307},{"$f":"'Cachoeira Caldeirão'!H35","v":-1408},{"$f":"'Cachoeira Caldeirão'!I35","v":-1364},{"$f":"'Cachoeira Caldeirão'!J35","v":-706},{"$f":"'Cachoeira Caldeirão'!K35","v":-1615},{"$f":"'Cachoeira Caldeirão'!L35","v":-1342},{"$f":"'Cachoeira Caldeirão'!M35","v":-1262},{"$f":"'Cachoeira Caldeirão'!N35","v":-1201},-1066,-1165,-1276,-1056,-1223,-1199,-1332,-883,-789,-966,-983,-1053,-934,-1111,-2133,-343,-952,-1259,-458,-444,-222,-415,-347,-504,-286,-188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP35","v":-5027},{"$f":"'Cachoeira Caldeirão'!AQ35","v":-4694},-4754,-3970,-4081,-4687,-1539,-1325]
[null,"Material",{"$f":"'Cachoeira Caldeirão'!C36","v":-193},{"$f":"'Cachoeira Caldeirão'!D36","v":-212},{"$f":"'Cachoeira Caldeirão'!E36","v":-637},{"$f":"'Cachoeira Caldeirão'!F36","v":-434},{"$f":"'Cachoeira Caldeirão'!G36","v":-130},{"$f":"'Cachoeira Caldeirão'!H36","v":-4},{"$f":"'Cachoeira Caldeirão'!I36","v":-42},{"$f":"'Cachoeira Caldeirão'!J36","v":-605},{"$f":"'Cachoeira Caldeirão'!K36","v":-208},{"$f":"'Cachoeira Caldeirão'!L36","v":-487},{"$f":"'Cachoeira Caldeirão'!M36","v":-305},{"$f":"'Cachoeira Caldeirão'!N36","v":-255},-29,-57,-393,-336,-764,-306,-161,-162,-102,-81,-309,-136,-38,-147,611,-252,-259,-293,150,-320,-426,-78,-212,-242,-115,-96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP36","v":-1342},{"$f":"'Cachoeira Caldeirão'!AQ36","v":-646},-1799,-506,-630,-193,-674,-665]
[null,"Third-party services",{"$f":"'Cachoeira Caldeirão'!C37","v":-1142},{"$f":"'Cachoeira Caldeirão'!D37","v":-3168},{"$f":"'Cachoeira Caldeirão'!E37","v":-7210},{"$f":"'Cachoeira Caldeirão'!F37","v":-1273},{"$f":"'Cachoeira Caldeirão'!G37","v":-790},{"$f":"'Cachoeira Caldeirão'!H37","v":-920},{"$f":"'Cachoeira Caldeirão'!I37","v":-102},{"$f":"'Cachoeira Caldeirão'!J37","v":-537},{"$f":"'Cachoeira Caldeirão'!K37","v":-1444},{"$f":"'Cachoeira Caldeirão'!L37","v":-763},{"$f":"'Cachoeira Caldeirão'!M37","v":-4292},{"$f":"'Cachoeira Caldeirão'!N37","v":-745},-759,-818,-1743,-2908,-1711,-1563,-1598,-1512,-1292,-1016,-1991,-1323,-1421,-1356,-1816,-664,-1148,-1199,-1099,-1253,-950,-819,-933,-811,-707,-852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP37","v":-2846},{"$f":"'Cachoeira Caldeirão'!AQ37","v":-6614},-7925,-5418,-6091,-4827,-4121,-3303]
[null,"Provisions",{"$f":"'Cachoeira Caldeirão'!C38","v":-10},{"$f":"'Cachoeira Caldeirão'!D38","v":0},{"$f":"'Cachoeira Caldeirão'!E38","v":0},{"$f":"'Cachoeira Caldeirão'!F38","v":13},{"$f":"'Cachoeira Caldeirão'!G38","v":0},{"$f":"'Cachoeira Caldeirão'!H38","v":0},{"$f":"'Cachoeira Caldeirão'!I38","v":-117},{"$f":"'Cachoeira Caldeirão'!J38","v":75},{"$f":"'Cachoeira Caldeirão'!K38","v":10},{"$f":"'Cachoeira Caldeirão'!L38","v":2},{"$f":"'Cachoeira Caldeirão'!M38","v":-1743},{"$f":"'Cachoeira Caldeirão'!N38","v":-235},-26,-146,-313,-408,-117,145,5230,117,-154,-161,-168,-34,0,0,-3516,-2,0,0,71,-71,-8,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP38","v":-30},{"$f":"'Cachoeira Caldeirão'!AQ38","v":-2150},-693,5032,-202,-3518,-8,0]
[null,"Provision for doubtful account/net losses",{"$f":"'Cachoeira Caldeirão'!C39","v":0},{"$f":"'Cachoeira Caldeirão'!D39","v":0},{"$f":"'Cachoeira Caldeirão'!E39","v":0},{"$f":"'Cachoeira Caldeirão'!F39","v":0},{"$f":"'Cachoeira Caldeirão'!G39","v":0},{"$f":"'Cachoeira Caldeirão'!H39","v":0},{"$f":"'Cachoeira Caldeirão'!I39","v":0},{"$f":"'Cachoeira Caldeirão'!J39","v":0},{"$f":"'Cachoeira Caldeirão'!K39","v":0},{"$f":"'Cachoeira Caldeirão'!L39","v":0},{"$f":"'Cachoeira Caldeirão'!M39","v":0},{"$f":"'Cachoeira Caldeirão'!N39","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP39","v":0},{"$f":"'Cachoeira Caldeirão'!AQ39","v":0},0,0,0,0,0,0]
[null,"Provision for contingencies",{"$f":"'Cachoeira Caldeirão'!C40","v":-10},{"$f":"'Cachoeira Caldeirão'!D40","v":0},{"$f":"'Cachoeira Caldeirão'!E40","v":0},{"$f":"'Cachoeira Caldeirão'!F40","v":13},{"$f":"'Cachoeira Caldeirão'!G40","v":0},{"$f":"'Cachoeira Caldeirão'!H40","v":0},{"$f":"'Cachoeira Caldeirão'!I40","v":-117},{"$f":"'Cachoeira Caldeirão'!J40","v":75},{"$f":"'Cachoeira Caldeirão'!K40","v":10},{"$f":"'Cachoeira Caldeirão'!L40","v":2},{"$f":"'Cachoeira Caldeirão'!M40","v":-1743},{"$f":"'Cachoeira Caldeirão'!N40","v":-235},-26,-146,null,0,0,0,0,117,-154,-161,0,-34,0,0,-3516,-2,0,0,0,-71,-8,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP40","v":-30},{"$f":"'Cachoeira Caldeirão'!AQ40","v":-2150},0,-198,-34,-3518,-79,0]
[null,"Other",{"$f":"'Cachoeira Caldeirão'!C41","v":-466},{"$f":"'Cachoeira Caldeirão'!D41","v":-694},{"$f":"'Cachoeira Caldeirão'!E41","v":-601},{"$f":"'Cachoeira Caldeirão'!F41","v":-490},{"$f":"'Cachoeira Caldeirão'!G41","v":-526},{"$f":"'Cachoeira Caldeirão'!H41","v":-700},{"$f":"'Cachoeira Caldeirão'!I41","v":-766},{"$f":"'Cachoeira Caldeirão'!J41","v":-550},{"$f":"'Cachoeira Caldeirão'!K41","v":-622},{"$f":"'Cachoeira Caldeirão'!L41","v":-626},{"$f":"'Cachoeira Caldeirão'!M41","v":-682},{"$f":"'Cachoeira Caldeirão'!N41","v":-497},-465,-940,1630,-682,-390,-705,-768,7814,-553,-816,-1210,-508,-634,-876,-524,-291,-710,-562,-401,-840,-10008,-453,-337,-211,-184,-245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP41","v":-2564},{"$f":"'Cachoeira Caldeirão'!AQ41","v":-2584},-147,5677,-3228,-2087,-11702,-977]
[null,"Rent and leasing",{"$f":"'Cachoeira Caldeirão'!C42","v":0},{"$f":"'Cachoeira Caldeirão'!D42","v":0},{"$f":"'Cachoeira Caldeirão'!E42","v":0},{"$f":"'Cachoeira Caldeirão'!F42","v":0},{"$f":"'Cachoeira Caldeirão'!G42","v":0},{"$f":"'Cachoeira Caldeirão'!H42","v":0},{"$f":"'Cachoeira Caldeirão'!I42","v":0},{"$f":"'Cachoeira Caldeirão'!J42","v":0},{"$f":"'Cachoeira Caldeirão'!K42","v":0},{"$f":"'Cachoeira Caldeirão'!L42","v":0},{"$f":"'Cachoeira Caldeirão'!M42","v":0},{"$f":"'Cachoeira Caldeirão'!N42","v":0},0,0,34,-51,-47,-54,-17,-55,-31,-40,-44,-43,-42,-71,134,141,-395,-421,-479,-358,-311,-352,-265,-164,-140,-171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP42","v":0},{"$f":"'Cachoeira Caldeirão'!AQ42","v":0},-118,-143,-200,-541,-1500,-740]
[null,"Others",{"$f":"'Cachoeira Caldeirão'!C43","v":-466},{"$f":"'Cachoeira Caldeirão'!D43","v":-694},{"$f":"'Cachoeira Caldeirão'!E43","v":-601},{"$f":"'Cachoeira Caldeirão'!F43","v":-490},{"$f":"'Cachoeira Caldeirão'!G43","v":-526},{"$f":"'Cachoeira Caldeirão'!H43","v":-700},{"$f":"'Cachoeira Caldeirão'!I43","v":-766},{"$f":"'Cachoeira Caldeirão'!J43","v":-550},{"$f":"'Cachoeira Caldeirão'!K43","v":-622},{"$f":"'Cachoeira Caldeirão'!L43","v":-626},{"$f":"'Cachoeira Caldeirão'!M43","v":-682},{"$f":"'Cachoeira Caldeirão'!N43","v":-497},-465,-940,1596,-631,-343,-651,-751,7869,-522,-776,-1166,-465,-592,-805,-658,-432,-315,-141,78,-482,-9697,-101,-72,-47,-44,-74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP43","v":-2564},{"$f":"'Cachoeira Caldeirão'!AQ43","v":-2584},-29,5820,-3028,-1546,-10202,-237]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'Cachoeira Caldeirão'!C44","v":0},{"$f":"'Cachoeira Caldeirão'!D44","v":0},{"$f":"'Cachoeira Caldeirão'!E44","v":0},{"$f":"'Cachoeira Caldeirão'!F44","v":0},{"$f":"'Cachoeira Caldeirão'!G44","v":0},{"$f":"'Cachoeira Caldeirão'!H44","v":0},{"$f":"'Cachoeira Caldeirão'!I44","v":0},{"$f":"'Cachoeira Caldeirão'!J44","v":0},{"$f":"'Cachoeira Caldeirão'!K44","v":150},{"$f":"'Cachoeira Caldeirão'!L44","v":0},{"$f":"'Cachoeira Caldeirão'!M44","v":0},{"$f":"'Cachoeira Caldeirão'!N44","v":0},0,0,"-","-",0,0,0,8,0,0,0,0,-115,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP44","v":150},{"$f":"'Cachoeira Caldeirão'!AQ44","v":0},0,8,-115,0,0,0]
[null,"Value of Indemnified financial asset",{"$f":"'Cachoeira Caldeirão'!C45","v":0},{"$f":"'Cachoeira Caldeirão'!D45","v":0},{"$f":"'Cachoeira Caldeirão'!E45","v":0},{"$f":"'Cachoeira Caldeirão'!F45","v":0},{"$f":"'Cachoeira Caldeirão'!G45","v":0},{"$f":"'Cachoeira Caldeirão'!H45","v":0},{"$f":"'Cachoeira Caldeirão'!I45","v":0},{"$f":"'Cachoeira Caldeirão'!J45","v":0},{"$f":"'Cachoeira Caldeirão'!K45","v":0},{"$f":"'Cachoeira Caldeirão'!L45","v":0},{"$f":"'Cachoeira Caldeirão'!M45","v":0},{"$f":"'Cachoeira Caldeirão'!N45","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP45","v":0},{"$f":"'Cachoeira Caldeirão'!AQ45","v":0},0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"'Cachoeira Caldeirão'!C46","v":0},{"$f":"'Cachoeira Caldeirão'!D46","v":0},{"$f":"'Cachoeira Caldeirão'!E46","v":0},{"$f":"'Cachoeira Caldeirão'!F46","v":0},{"$f":"'Cachoeira Caldeirão'!G46","v":0},{"$f":"'Cachoeira Caldeirão'!H46","v":0},{"$f":"'Cachoeira Caldeirão'!I46","v":0},{"$f":"'Cachoeira Caldeirão'!J46","v":0},{"$f":"'Cachoeira Caldeirão'!K46","v":0},{"$f":"'Cachoeira Caldeirão'!L46","v":0},{"$f":"'Cachoeira Caldeirão'!M46","v":0},{"$f":"'Cachoeira Caldeirão'!N46","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP46","v":0},{"$f":"'Cachoeira Caldeirão'!AQ46","v":0},0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"'Cachoeira Caldeirão'!C47","v":0},{"$f":"'Cachoeira Caldeirão'!D47","v":0},{"$f":"'Cachoeira Caldeirão'!E47","v":0},{"$f":"'Cachoeira Caldeirão'!F47","v":0},{"$f":"'Cachoeira Caldeirão'!G47","v":0},{"$f":"'Cachoeira Caldeirão'!H47","v":0},{"$f":"'Cachoeira Caldeirão'!I47","v":0},{"$f":"'Cachoeira Caldeirão'!J47","v":0},{"$f":"'Cachoeira Caldeirão'!K47","v":0},{"$f":"'Cachoeira Caldeirão'!L47","v":0},{"$f":"'Cachoeira Caldeirão'!M47","v":0},{"$f":"'Cachoeira Caldeirão'!N47","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP47","v":0},{"$f":"'Cachoeira Caldeirão'!AQ47","v":0},0,0,0,0,0,0]
[null,"EBITDA",{"$f":"'Cachoeira Caldeirão'!C48","v":28547},{"$f":"'Cachoeira Caldeirão'!D48","v":27173},{"$f":"'Cachoeira Caldeirão'!E48","v":16797},{"$f":"'Cachoeira Caldeirão'!F48","v":24774},{"$f":"'Cachoeira Caldeirão'!G48","v":27954},{"$f":"'Cachoeira Caldeirão'!H48","v":31130},{"$f":"'Cachoeira Caldeirão'!I48","v":38715},{"$f":"'Cachoeira Caldeirão'!J48","v":35211},{"$f":"'Cachoeira Caldeirão'!K48","v":12508},{"$f":"'Cachoeira Caldeirão'!L48","v":20274},{"$f":"'Cachoeira Caldeirão'!M48","v":12183},{"$f":"'Cachoeira Caldeirão'!N48","v":21805},25914,14033,15023,14558,22461,26558,29841,23321,22443,22840,22771,25447,22472,19978,2223,16082,1358,-4575,-2112,-2928,-11614,-1765,-1829,-1768,-1292,-1381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP48","v":106708},{"$f":"'Cachoeira Caldeirão'!AQ48","v":73935},78600,98445,90668,15088,-18419,-6270]
[null,"EBITDA Margin",{"$f":"'Cachoeira Caldeirão'!C49","v":0.66343628715517444},{"$f":"'Cachoeira Caldeirão'!D49","v":0.60666205264450446},{"$f":"'Cachoeira Caldeirão'!E49","v":0.4059501655509099},{"$f":"'Cachoeira Caldeirão'!F49","v":0.62233721864951763},{"$f":"'Cachoeira Caldeirão'!G49","v":0.6894391555270557},{"$f":"'Cachoeira Caldeirão'!H49","v":0.7409258598119719},{"$f":"'Cachoeira Caldeirão'!I49","v":0.81143108651911466},{"$f":"'Cachoeira Caldeirão'!J49","v":0.83945643104064849},{"$f":"'Cachoeira Caldeirão'!K49","v":0.34041858313148082},{"$f":"'Cachoeira Caldeirão'!L49","v":0.52680265038326624},{"$f":"'Cachoeira Caldeirão'!M49","v":0.30933096356480894},{"$f":"'Cachoeira Caldeirão'!N49","v":0.63923660989123743},0.77359842378649468,0.39482865342411794,0.4062356345150212,0.43446341172257369,0.68368185553830696,0.73996266473489181,0.50749999999999995,0.72596812352135476,0.71051381897616106,0.70635534250811816,0.66018207120491712,0.76383010655860728,0.70334898278560254,0.6323752848822487,8.7921214997626965E-2,0.66159289122922493,0.19121374260771615,"n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP49","v":2.5181087510745099},{"$f":"'Cachoeira Caldeirão'!AQ49","v":2.1169946506666588},2.2643435665107936,2.6503372850056337,2.7597364454313755,0.94072784883456806,0,0]
[null,"Depreciation and amortization",{"$f":"'Cachoeira Caldeirão'!C50","v":-11620},{"$f":"'Cachoeira Caldeirão'!D50","v":-11281},{"$f":"'Cachoeira Caldeirão'!E50","v":-9929},{"$f":"'Cachoeira Caldeirão'!F50","v":-11185},{"$f":"'Cachoeira Caldeirão'!G50","v":-11236},{"$f":"'Cachoeira Caldeirão'!H50","v":-11325},{"$f":"'Cachoeira Caldeirão'!I50","v":-11539},{"$f":"'Cachoeira Caldeirão'!J50","v":-11460},{"$f":"'Cachoeira Caldeirão'!K50","v":-11539},{"$f":"'Cachoeira Caldeirão'!L50","v":-11400},{"$f":"'Cachoeira Caldeirão'!M50","v":-12017},{"$f":"'Cachoeira Caldeirão'!N50","v":-11421},-11463,-11429,-11415,-11002,-11419,-10997,-9263,-12114,-12058,-12134,-7563,-12197,-12110,-12175,-12532,-11316,-8057,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP50","v":-45938},{"$f":"'Cachoeira Caldeirão'!AQ50","v":-46330},-44833,-45569,-44045,-31905,0,0]
[null,"Depreciation",{"$f":"'Cachoeira Caldeirão'!C51","v":-11388},{"$f":"'Cachoeira Caldeirão'!D51","v":-11056},{"$f":"'Cachoeira Caldeirão'!E51","v":-9703},{"$f":"'Cachoeira Caldeirão'!F51","v":-10960},{"$f":"'Cachoeira Caldeirão'!G51","v":-11002},{"$f":"'Cachoeira Caldeirão'!H51","v":-11108},{"$f":"'Cachoeira Caldeirão'!I51","v":-11029},{"$f":"'Cachoeira Caldeirão'!J51","v":-11007},{"$f":"'Cachoeira Caldeirão'!K51","v":-10998},{"$f":"'Cachoeira Caldeirão'!L51","v":-10956},{"$f":"'Cachoeira Caldeirão'!M51","v":-11573},{"$f":"'Cachoeira Caldeirão'!N51","v":-10961},-11001,-10968,-10953,-10536,0,-10538,-11061,-10901,-10847,-10922,-10750,-10937,-10845,-10919,-11269,-10054,-6747,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP51","v":-43990},{"$f":"'Cachoeira Caldeirão'!AQ51","v":-44503},-32027,-43731,-43451,-28070,0,0]
[null,"Depreciation - Asset right of usage",{"$f":"'Cachoeira Caldeirão'!C52","v":0},{"$f":"'Cachoeira Caldeirão'!D52","v":0},{"$f":"'Cachoeira Caldeirão'!E52","v":0},{"$f":"'Cachoeira Caldeirão'!F52","v":0},{"$f":"'Cachoeira Caldeirão'!G52","v":0},{"$f":"'Cachoeira Caldeirão'!H52","v":0},{"$f":"'Cachoeira Caldeirão'!I52","v":0},{"$f":"'Cachoeira Caldeirão'!J52","v":0},{"$f":"'Cachoeira Caldeirão'!K52","v":0},{"$f":"'Cachoeira Caldeirão'!L52","v":0},{"$f":"'Cachoeira Caldeirão'!M52","v":0},{"$f":"'Cachoeira Caldeirão'!N52","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP52","v":0},{"$f":"'Cachoeira Caldeirão'!AQ52","v":0},0,0,0,0,0,0]
[null,"Amortization",{"$f":"'Cachoeira Caldeirão'!C53","v":-232},{"$f":"'Cachoeira Caldeirão'!D53","v":-225},{"$f":"'Cachoeira Caldeirão'!E53","v":-226},{"$f":"'Cachoeira Caldeirão'!F53","v":-225},{"$f":"'Cachoeira Caldeirão'!G53","v":-234},{"$f":"'Cachoeira Caldeirão'!H53","v":-217},{"$f":"'Cachoeira Caldeirão'!I53","v":-510},{"$f":"'Cachoeira Caldeirão'!J53","v":-453},{"$f":"'Cachoeira Caldeirão'!K53","v":-541},{"$f":"'Cachoeira Caldeirão'!L53","v":-444},{"$f":"'Cachoeira Caldeirão'!M53","v":-444},{"$f":"'Cachoeira Caldeirão'!N53","v":-460},-462,-461,-462,-466,-459,-459,1798,-1213,-1211,-1212,3187,-1260,-1265,-1256,-1263,-1262,-1310,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP53","v":-1948},{"$f":"'Cachoeira Caldeirão'!AQ53","v":-1827},-1846,-1838,-594,-3835,0,0]
[null,"Result from Service - EBIT",{"$f":"'Cachoeira Caldeirão'!C54","v":16927},{"$f":"'Cachoeira Caldeirão'!D54","v":15892},{"$f":"'Cachoeira Caldeirão'!E54","v":6868},{"$f":"'Cachoeira Caldeirão'!F54","v":13589},{"$f":"'Cachoeira Caldeirão'!G54","v":16718},{"$f":"'Cachoeira Caldeirão'!H54","v":19805},{"$f":"'Cachoeira Caldeirão'!I54","v":27176},{"$f":"'Cachoeira Caldeirão'!J54","v":23751},{"$f":"'Cachoeira Caldeirão'!K54","v":969},{"$f":"'Cachoeira Caldeirão'!L54","v":8874},{"$f":"'Cachoeira Caldeirão'!M54","v":166},{"$f":"'Cachoeira Caldeirão'!N54","v":10384},14451,2604,3608,3556,11042,15561,20578,11207,10385,10706,15208,13250,10362,7803,-10309,4766,-6699,-4575,-2112,-2928,-11614,-1765,-1829,-1768,-1292,-1381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP54","v":60770},{"$f":"'Cachoeira Caldeirão'!AQ54","v":27605},33767,52876,46623,-16817,-18419,-6270]
[null,"Result from corporate participation",{"$f":"'Cachoeira Caldeirão'!C55","v":0},{"$f":"'Cachoeira Caldeirão'!D55","v":0},{"$f":"'Cachoeira Caldeirão'!E55","v":0},{"$f":"'Cachoeira Caldeirão'!F55","v":0},{"$f":"'Cachoeira Caldeirão'!G55","v":0},{"$f":"'Cachoeira Caldeirão'!H55","v":0},{"$f":"'Cachoeira Caldeirão'!I55","v":0},{"$f":"'Cachoeira Caldeirão'!J55","v":0},{"$f":"'Cachoeira Caldeirão'!K55","v":0},{"$f":"'Cachoeira Caldeirão'!L55","v":0},{"$f":"'Cachoeira Caldeirão'!M55","v":0},{"$f":"'Cachoeira Caldeirão'!N55","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP55","v":0},{"$f":"'Cachoeira Caldeirão'!AQ55","v":0},0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"'Cachoeira Caldeirão'!C56","v":-15809},{"$f":"'Cachoeira Caldeirão'!D56","v":-18326},{"$f":"'Cachoeira Caldeirão'!E56","v":-15479},{"$f":"'Cachoeira Caldeirão'!F56","v":-12233},{"$f":"'Cachoeira Caldeirão'!G56","v":-19859},{"$f":"'Cachoeira Caldeirão'!H56","v":-19421},{"$f":"'Cachoeira Caldeirão'!I56","v":-19142},{"$f":"'Cachoeira Caldeirão'!J56","v":-19522},{"$f":"'Cachoeira Caldeirão'!K56","v":-16775},{"$f":"'Cachoeira Caldeirão'!L56","v":-19891},{"$f":"'Cachoeira Caldeirão'!M56","v":-22831},{"$f":"'Cachoeira Caldeirão'!N56","v":-16651},-15310,-13817,-17163,-14111,-19110,-19322,-17538,-19715,-18056,-18000,-20453,-19667,-19275,-20862,-21915,-20223,-10420,60,42,170,121,73,32,34,65,934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP56","v":-75330},{"$f":"'Cachoeira Caldeirão'!AQ56","v":-68609},-69706,-73309,-80257,-52498,406,1065]
[null,"Financial revenues",{"$f":"'Cachoeira Caldeirão'!C57","v":5245},{"$f":"'Cachoeira Caldeirão'!D57","v":4985},{"$f":"'Cachoeira Caldeirão'!E57","v":4743},{"$f":"'Cachoeira Caldeirão'!F57","v":5872},{"$f":"'Cachoeira Caldeirão'!G57","v":4539},{"$f":"'Cachoeira Caldeirão'!H57","v":3140},{"$f":"'Cachoeira Caldeirão'!I57","v":3954},{"$f":"'Cachoeira Caldeirão'!J57","v":1186},{"$f":"'Cachoeira Caldeirão'!K57","v":832},{"$f":"'Cachoeira Caldeirão'!L57","v":614},{"$f":"'Cachoeira Caldeirão'!M57","v":1638},{"$f":"'Cachoeira Caldeirão'!N57","v":504},1280,1071,1077,1731,1956,854,1728,1808,1449,1849,580,299,866,114,367,19,306,63,84,173,123,73,36,37,-228,1244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP57","v":6586},{"$f":"'Cachoeira Caldeirão'!AQ57","v":4493},5618,6834,1859,755,453,1089]
[null,"Financial expenses",{"$f":"'Cachoeira Caldeirão'!C58","v":-21054},{"$f":"'Cachoeira Caldeirão'!D58","v":-23311},{"$f":"'Cachoeira Caldeirão'!E58","v":-20222},{"$f":"'Cachoeira Caldeirão'!F58","v":-18105},{"$f":"'Cachoeira Caldeirão'!G58","v":-24398},{"$f":"'Cachoeira Caldeirão'!H58","v":-22561},{"$f":"'Cachoeira Caldeirão'!I58","v":-23096},{"$f":"'Cachoeira Caldeirão'!J58","v":-20708},{"$f":"'Cachoeira Caldeirão'!K58","v":-17607},{"$f":"'Cachoeira Caldeirão'!L58","v":-20505},{"$f":"'Cachoeira Caldeirão'!M58","v":-24469},{"$f":"'Cachoeira Caldeirão'!N58","v":-17155},-16590,-14888,-18240,-15842,-21066,-20176,-19266,-21523,-19505,-19849,-21033,-19966,-20141,-20976,-22282,-20242,-10726,-3,-42,-3,-2,0,-4,-3,293,-310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP58","v":-81916},{"$f":"'Cachoeira Caldeirão'!AQ58","v":-73102},-75324,-80143,-82116,-53253,-47,-24]
[null,"Other Income",{"$f":"'Cachoeira Caldeirão'!C59","v":0},{"$f":"'Cachoeira Caldeirão'!D59","v":0},{"$f":"'Cachoeira Caldeirão'!E59","v":0},{"$f":"'Cachoeira Caldeirão'!F59","v":0},{"$f":"'Cachoeira Caldeirão'!G59","v":0},{"$f":"'Cachoeira Caldeirão'!H59","v":0},{"$f":"'Cachoeira Caldeirão'!I59","v":0},{"$f":"'Cachoeira Caldeirão'!J59","v":0},{"$f":"'Cachoeira Caldeirão'!K59","v":0},{"$f":"'Cachoeira Caldeirão'!L59","v":0},{"$f":"'Cachoeira Caldeirão'!M59","v":0},{"$f":"'Cachoeira Caldeirão'!N59","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP59","v":0},{"$f":"'Cachoeira Caldeirão'!AQ59","v":0},0,0,0,0,0,0]
[null,"Income before income tax and social contribution",{"$f":"'Cachoeira Caldeirão'!C60","v":1118},{"$f":"'Cachoeira Caldeirão'!D60","v":-2434},{"$f":"'Cachoeira Caldeirão'!E60","v":-8611},{"$f":"'Cachoeira Caldeirão'!F60","v":1356},{"$f":"'Cachoeira Caldeirão'!G60","v":-3141},{"$f":"'Cachoeira Caldeirão'!H60","v":384},{"$f":"'Cachoeira Caldeirão'!I60","v":8034},{"$f":"'Cachoeira Caldeirão'!J60","v":4229},{"$f":"'Cachoeira Caldeirão'!K60","v":-15806},{"$f":"'Cachoeira Caldeirão'!L60","v":-11017},{"$f":"'Cachoeira Caldeirão'!M60","v":-22665},{"$f":"'Cachoeira Caldeirão'!N60","v":-6267},-859,-11213,-13555,-10555,-8068,-3761,3040,-8508,-7671,-7294,-5245,-6417,-8913,-13059,-32224,-15457,-17119,-4515,-2070,-2758,-11493,-1692,-1797,-1734,-1227,-447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP60","v":-14560},{"$f":"'Cachoeira Caldeirão'!AQ60","v":-41004},-35939,-20433,-33634,-69315,-18013,-5205]
[null,"Income Tax and Social Contribution",{"$f":"'Cachoeira Caldeirão'!C61","v":-352},{"$f":"'Cachoeira Caldeirão'!D61","v":795},{"$f":"'Cachoeira Caldeirão'!E61","v":1834},{"$f":"'Cachoeira Caldeirão'!F61","v":-439},{"$f":"'Cachoeira Caldeirão'!G61","v":1014},{"$f":"'Cachoeira Caldeirão'!H61","v":-128},{"$f":"'Cachoeira Caldeirão'!I61","v":-4230},{"$f":"'Cachoeira Caldeirão'!J61","v":-1446},{"$f":"'Cachoeira Caldeirão'!K61","v":5334},{"$f":"'Cachoeira Caldeirão'!L61","v":3746},{"$f":"'Cachoeira Caldeirão'!M61","v":7701},{"$f":"'Cachoeira Caldeirão'!N61","v":2124},285,3786,4588,3410,2743,1426,-1051,2890,2612,2480,1598,2176,3009,4427,10939,5238,5738,1535,704,938,3908,575,611,590,417,152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP61","v":3404},{"$f":"'Cachoeira Caldeirão'!AQ61","v":13896},12167,6931,11210,23450,6125,1770]
[null,"Current income tax and social contribution",{"$f":"'Cachoeira Caldeirão'!C62","v":-979},{"$f":"'Cachoeira Caldeirão'!D62","v":0},{"$f":"'Cachoeira Caldeirão'!E62","v":790},{"$f":"'Cachoeira Caldeirão'!F62","v":-927},{"$f":"'Cachoeira Caldeirão'!G62","v":1211},{"$f":"'Cachoeira Caldeirão'!H62","v":-1211},{"$f":"'Cachoeira Caldeirão'!I62","v":-1401},{"$f":"'Cachoeira Caldeirão'!J62","v":0},{"$f":"'Cachoeira Caldeirão'!K62","v":0},{"$f":"'Cachoeira Caldeirão'!L62","v":0},{"$f":"'Cachoeira Caldeirão'!M62","v":0},{"$f":"'Cachoeira Caldeirão'!N62","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP62","v":-1401},{"$f":"'Cachoeira Caldeirão'!AQ62","v":0},0,0,0,0,0,0]
[null,"Deferred income tax and social contribution",{"$f":"'Cachoeira Caldeirão'!C63","v":627},{"$f":"'Cachoeira Caldeirão'!D63","v":795},{"$f":"'Cachoeira Caldeirão'!E63","v":1044},{"$f":"'Cachoeira Caldeirão'!F63","v":488},{"$f":"'Cachoeira Caldeirão'!G63","v":-197},{"$f":"'Cachoeira Caldeirão'!H63","v":1083},{"$f":"'Cachoeira Caldeirão'!I63","v":-2829},{"$f":"'Cachoeira Caldeirão'!J63","v":-1446},{"$f":"'Cachoeira Caldeirão'!K63","v":5334},{"$f":"'Cachoeira Caldeirão'!L63","v":3746},{"$f":"'Cachoeira Caldeirão'!M63","v":7701},{"$f":"'Cachoeira Caldeirão'!N63","v":2124},285,3786,4588,3410,2743,1426,-1051,2890,2612,2480,1598,2176,3009,4427,10939,5238,5738,1535,704,938,3908,575,611,590,417,152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP63","v":4805},{"$f":"'Cachoeira Caldeirão'!AQ63","v":13896},12167,6931,11210,23450,6125,1770]
[null,"Net Income before minority interests",{"$f":"'Cachoeira Caldeirão'!C64","v":766},{"$f":"'Cachoeira Caldeirão'!D64","v":-1639},{"$f":"'Cachoeira Caldeirão'!E64","v":-6777},{"$f":"'Cachoeira Caldeirão'!F64","v":917},{"$f":"'Cachoeira Caldeirão'!G64","v":-2127},{"$f":"'Cachoeira Caldeirão'!H64","v":256},{"$f":"'Cachoeira Caldeirão'!I64","v":3804},{"$f":"'Cachoeira Caldeirão'!J64","v":2783},{"$f":"'Cachoeira Caldeirão'!K64","v":-10472},{"$f":"'Cachoeira Caldeirão'!L64","v":-7271},{"$f":"'Cachoeira Caldeirão'!M64","v":-14964},{"$f":"'Cachoeira Caldeirão'!N64","v":-4143},-574,-7427,-8967,-7145,-5325,-2335,1989,-5618,-5059,-4814,-3647,-4241,-5904,-8632,-21285,-10219,-11381,-2980,-1366,-1820,-7585,-1117,-1186,-1144,-810,-295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP64","v":-11156},{"$f":"'Cachoeira Caldeirão'!AQ64","v":-27108},-23772,-13502,-22424,-45865,-11888,-3435]
[null,"Reversal of interest on equity capital",{"$f":"'Cachoeira Caldeirão'!C65","v":0},{"$f":"'Cachoeira Caldeirão'!D65","v":0},{"$f":"'Cachoeira Caldeirão'!E65","v":0},{"$f":"'Cachoeira Caldeirão'!F65","v":0},{"$f":"'Cachoeira Caldeirão'!G65","v":0},{"$f":"'Cachoeira Caldeirão'!H65","v":0},{"$f":"'Cachoeira Caldeirão'!I65","v":0},{"$f":"'Cachoeira Caldeirão'!J65","v":0},{"$f":"'Cachoeira Caldeirão'!K65","v":0},{"$f":"'Cachoeira Caldeirão'!L65","v":0},{"$f":"'Cachoeira Caldeirão'!M65","v":0},{"$f":"'Cachoeira Caldeirão'!N65","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP65","v":0},{"$f":"'Cachoeira Caldeirão'!AQ65","v":0},0,0,0,0,0,0]
[null,"Minority interests",{"$f":"'Cachoeira Caldeirão'!C66","v":0},{"$f":"'Cachoeira Caldeirão'!D66","v":0},{"$f":"'Cachoeira Caldeirão'!E66","v":0},{"$f":"'Cachoeira Caldeirão'!F66","v":0},{"$f":"'Cachoeira Caldeirão'!G66","v":0},{"$f":"'Cachoeira Caldeirão'!H66","v":0},{"$f":"'Cachoeira Caldeirão'!I66","v":0},{"$f":"'Cachoeira Caldeirão'!J66","v":0},{"$f":"'Cachoeira Caldeirão'!K66","v":0},{"$f":"'Cachoeira Caldeirão'!L66","v":0},{"$f":"'Cachoeira Caldeirão'!M66","v":0},{"$f":"'Cachoeira Caldeirão'!N66","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP66","v":0},{"$f":"'Cachoeira Caldeirão'!AQ66","v":0},0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"'Cachoeira Caldeirão'!C67","v":0},{"$f":"'Cachoeira Caldeirão'!D67","v":0},{"$f":"'Cachoeira Caldeirão'!E67","v":0},{"$f":"'Cachoeira Caldeirão'!F67","v":0},{"$f":"'Cachoeira Caldeirão'!G67","v":0},{"$f":"'Cachoeira Caldeirão'!H67","v":0},{"$f":"'Cachoeira Caldeirão'!I67","v":0},{"$f":"'Cachoeira Caldeirão'!J67","v":0},{"$f":"'Cachoeira Caldeirão'!K67","v":0},{"$f":"'Cachoeira Caldeirão'!L67","v":0},{"$f":"'Cachoeira Caldeirão'!M67","v":0},{"$f":"'Cachoeira Caldeirão'!N67","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP67","v":0},{"$f":"'Cachoeira Caldeirão'!AQ67","v":0},0,0,0,0,0,0]
[null,"Net Income",{"$f":"'Cachoeira Caldeirão'!C68","v":766},{"$f":"'Cachoeira Caldeirão'!D68","v":-1639},{"$f":"'Cachoeira Caldeirão'!E68","v":-6777},{"$f":"'Cachoeira Caldeirão'!F68","v":917},{"$f":"'Cachoeira Caldeirão'!G68","v":-2127},{"$f":"'Cachoeira Caldeirão'!H68","v":256},{"$f":"'Cachoeira Caldeirão'!I68","v":3804},{"$f":"'Cachoeira Caldeirão'!J68","v":2783},{"$f":"'Cachoeira Caldeirão'!K68","v":-10472},{"$f":"'Cachoeira Caldeirão'!L68","v":-7271},{"$f":"'Cachoeira Caldeirão'!M68","v":-14964},{"$f":"'Cachoeira Caldeirão'!N68","v":-4143},-574,-7427,-8967,-7145,-5325,-2335,1989,-5618,-5059,-4814,-3647,-4241,-5904,-8632,-21285,-10219,-11381,-2980,-1366,-1820,-7585,-1117,-1186,-1144,-810,-295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cachoeira Caldeirão'!AP68","v":-11156},{"$f":"'Cachoeira Caldeirão'!AQ68","v":-27108},-23772,-13502,-22424,-45865,-11888,-3435]

{"sheet":"Jari Consolidado","index":30,"n_rows":68,"n_cols":61,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Jari Consolidado"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14",null,2021,2020,2019,2018,2017,2016,2015,2014]
[]
["Receitas","Receita operacional líquida",81600,84793,84017,78745,75819,76614,94162,81788,69892,72001,74786,66433,65898,68184,73219,65650,64787,64906,71442,62611,60859,62726,61427,57704,58810,59988,62886,58410,53833,55114,57659,54164,49356,51418,175442,18467,0,0,null,{"$f":"SUM(I7:L7)","v":317843},{"$f":"SUM(M7:P7)","v":275301},268562,257638,237929,230243,212597,193909]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C23)","v":-13741},{"$f":"SUM(D11:D23)","v":-15673},{"$f":"SUM(E11:E23)","v":-15248},{"$f":"SUM(F11:F23)","v":-10085},{"$f":"SUM(G11:G23)","v":-10113},{"$f":"SUM(H11:H23)","v":-9767},-12856,7238,-30075,-21314,-17720,-14357,-6327,-27918,-29126,-16851,-8249,-6522,-40802,-18925,-7378,-10485,-21116,-12084,-9317,-9984,-20495,-14641,-10342,-12569,8764,-20509,-23224,-37674,-14076,-580,0,0,null,-57007,-66322,-60748,-77590,-52501,-58047,-72643,-14656]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-6204,-8263,-7709,-2580,-3451,-3057,-6238,4090,-24163,-15548,-17324,-8388,-568,-22151,-23389,-11101,-2831,-1151,-35443,-13488,-1387,-4516,-14636,-6234,-3028,-3617,-14139,-8376,-4115,-6315,15169,-14218,-16774,-31160,-8135,0,0,0,null,-41859,-48431,-38472,-54834,-27515,-32945,-46983,-8135]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-3617,0,0,0,0,0,-14218,-16774,-31160,-8135,0,0,0,null,0,0,0,0,-3617,0,-62152,-8135]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,null,0,0,0,0,0,0,54544,846359]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-7496,-7368,-7503,-7462,6667,-6667,-6577,-6625,-5880,-5903,-5864,-5908,-5699,-5705,-5663,-5708,-5375,-5328,-5337,-5397,-5945,-5927,-6306,-5850,-6289,-6367,-6356,-6265,-6227,-6254,-6405,-6291,-6450,-6514,-5455,-342,0,0,null,-24985,-23176,-22074,-22606,-24812,-25102,-25660,-5797]
[null,"Prêmio de risco - GSF",0,0,0,0,0,0,0,9817,-2,190,5525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10005,5525]
[null,"Outras",{"$f":"SUM(C29:C30)","v":-41},{"$f":"SUM(D29:D30)","v":-42},{"$f":"SUM(E29:E30)","v":-36},{"$f":"SUM(F29:F30)","v":-43},{"$f":"SUM(G29:G30)","v":-13329},-43,-41,-44,-30,-53,-57,-61,-60,-62,-74,-42,-43,-43,-22,-40,-46,-42,-174,0,0,0,0,0,0,0,0,0,0,0,-486,-238,0,0,null,-168,-240,-202,-150,-174,0,0,-724]
[null,"Progra de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-97,-9,0,0,null,0,0,0,0,0,0,0,-106]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-389,-229,0,0,null,0,0,0,0,0,0,0,-618]
[null,"Outras",-41,-42,-36,-43,-43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",0,0,0,0,-13286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":67859},{"$f":"D7+D10","v":69120},68769,{"$f":"F7+F10","v":68660},65706,66847,81306,89026,39817,50687,57066,52076,59571,40266,44093,48799,56538,58384,30640,43686,53481,52241,40311,45620,49493,50004,42391,43769,43491,42545,66423,33655,26132,13744,161366,17887,0,0,null,260836,208979,207814,180048,185428,172196,139954,179253,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Gastos gerenciáveis",{"$f":"C34+C44+C50","v":-17452},-15153,-15452,-19445,-18209,-19643,{"$f":"I34+I44+I50","v":-13754},-19107,-15915,-16274,-18091,-17494,-16069,-16179,-19365,-8037,-15214,-15698,-16684,-15667,-16549,-17502,-18134,-16803,-17169,-17742,-17960,-16439,-16150,-15793,-17060,-17217,-13597,-18095,-15255,-2303,-1780,-2030,null,-65050,-67833,-58314,-66402,-69848,-66342,-65969,-21368]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-4146},{"$f":"D35+D36+D37+D38+D41","v":-2410},-7524,{"$f":"F35+F36+F37+F38+F41","v":-5445},-5009,-6460,-440,-6048,-3573,-3649,-7484,-4197,-3060,-3246,-6499,-2797,-2714,-3281,-4346,-3238,-3205,-3690,-4186,-2932,-3281,-3945,-3809,-3492,-3455,-3139,-2638,-3113,-1024,-5069,-3029,-1764,-1773,-2023,null,-13710,-17987,-15291,-14479,-14344,-13895,-11844,-8589]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-1914,-2095,-1176,-1659,-1684,-1920,-1802,-1137,-1773,-1424,0,-1392,-1186,-1435,-1389,-1378,-1313,-1132,-1427,-1205,-1206,-983,-1153,-936,-1096,-1056,-1184,-1235,-1293,-681,-623,-551,488,-1800,-598,-354,-140,-523,null,-6136,-4013,-5212,-4821,-4241,-4393,-2486,-1615]
[null,"Material",-403,-553,-679,-416,-323,-176,43,-491,-202,-536,-1454,-271,-324,-161,-579,-251,-250,-140,-407,-87,-130,-107,-374,-65,-93,-194,-121,-213,31,-138,-190,-315,7,-300,-225,-250,-305,-65,null,-1186,-2210,-1220,-731,-726,-441,-798,-845]
[null,"Serviços de terceiros",-1260,586,-6215,-2471,-2656,-3945,2650,-3757,-1198,-1238,-14,-2270,-1024,-1128,-3403,-787,-968,-1400,-2105,-1439,-1294,-1895,-2137,-1861,-1425,-2021,-1940,-1378,-1485,-1597,-1006,-1224,-820,-2083,-1100,-911,-1090,-1186,null,-3543,-4436,-6558,-6733,-7444,-6400,-5133,-4287]
[null,"Provisões",{"$f":"C40+C39","v":-152},{"$f":"D40+D39","v":65},990,{"$f":"F40+F39","v":-308},30,49,-9,-310,-3,0,-5427,18,-142,-16,-296,72,236,-54,-8,-67,-60,-58,-108,280,-181,-120,-23,-10,0,80,-1,-46,-27,0,0,0,0,0,null,-322,-5567,-42,-193,-129,47,-74,0]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,-5427,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,-5427,0,0,0,0,0,0]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-152,65,990,-308,30,49,-9,-310,-3,0,0,18,-142,-16,"-","-",0,0,0,0,0,-58,0,280,0,-120,-23,-10,0,80,null,-46,-27,0,0,0,0,0,null,-322,-140,0,-58,160,47,-73,0]
[null,"Outros",{"$f":"C42+C43","v":-417},{"$f":"D42+D43","v":-413},-444,{"$f":"F42+F43","v":-591},-376,-468,-1322,-353,-397,-451,-589,-282,-384,-506,-832,-453,-419,-555,-2,-440,-515,-647,-185,-350,-486,-554,-541,-656,-708,-803,-818,-977,-672,-886,-186,-175,-164,-111,null,-2523,-1761,-2259,-1604,-1575,-2708,-3353,-636]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",0,0,0,0,0,0,0,0,0,-1,-146,0,0,0,8,-12,0,-12,20,15,-49,-11,-11,-9,-10,-10,-10,29,22,-116,-239,-183,-133,-195,-186,-175,-164,-111,null,-1,-146,-16,-25,-40,-75,-750,-636]
[null,"Outras",-417,-413,-444,-591,-376,-468,-1322,-353,-397,-450,-443,-282,-384,-506,-840,-441,-409,-543,-22,-455,-466,-636,-174,-341,-476,-544,-531,-685,-730,-687,-579,-794,-539,-691,-920,-74,-74,-138,null,-2522,-1615,-2233,-1579,-1535,-2633,-2603,-1206]
[null,"Ganhos e perdas na desativação e alienação de bens",0,372,2252,0,0,0,0,0,0,0,7,0,0,0,"-","-",0,0,24,0,0,0,-16,-1,0,17,197,-315,-41,0,0,-1839,0,0,0,25,0,0,null,0,7,0,24,0,-159,-1839,25]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C50","v":63713},{"$f":"D7+D10+D33-D50","v":67082},63497,63215,60697,60387,80866,{"$f":"J7+J10+J33-J50","v":82978},36244,47038,49589,47879,56511,37020,37594,46002,53824,55103,26318,40448,50276,48551,36109,42687,46212,46076,38779,39962,39995,39406,63785,28703,25108,8675,158337,16148,-1773,-2023,null,247126,190999,192523,165593,171084,158142,126271,170689]
[null,"Margem EBITDA",{"$f":"C48/C7","v":0.78079656862745095},{"$f":"D48/D7","v":0.79112662601865724},0.75576371448635393,{"$f":"F48/F7","v":0.80278112896056897},0.80055131299542326,0.7881979794815569,0.8587965421295215,1.0145498117083191,0.51857151033022375,0.6532964819933057,0.66307865108442754,0.72071109237878761,0.85755258126195033,0.5429426258359733,0.51344596347942473,0.7007159177456207,0.83078395357093249,0.84896619726989797,0.36838274404411969,0.64602066729488428,0.82610624558405499,0.77401715397124005,0.58783596789685322,0.73975807569665886,0.78578473048801223,0.76808695072347799,0.61665553541328755,0.68416367060434857,0.74294577675403561,0.71499074645280691,1.1062453389757019,0.52992762720626241,0.50871221330739935,0.16871523590960363,0.90250339143420621,0.87442464937455999,"n.d.","n.d.",null,3.0452143461613703,2.7842849505611387,2.893912032065876,2.6145268108942989,2.8814657248050022,2.7587557292244784,2.3136004153989673,1.7769280408087662]
[null,"Depreciação e amortização",{"$f":"SUM(C51:C53)","v":-13306},-13115,-10180,-14000,-13200,-13183,{"$f":"SUM(I51:I53)","v":-13314},-13059,-12342,-12625,-10614,-13297,-13009,-12933,-12866,-5240,-12500,-12417,-12362,-12429,-13344,-13812,-13932,-13870,-13888,-13814,-14348,-12632,-12654,-12654,-14422,-12265,-12573,-13026,-12226,-564,-7,-7,null,-51340,-49853,-43023,-51947,-55504,-52288,-52286,-12804]
["Depreciação - Imobilizado em serviço","Depreciação",-7512,-7510,-4588,-8408,-7598,-7600,-7603,-7593,-6888,-7574,-2248,-7870,-7551,-7538,-2285,-9132,-9148,-8844,-2331,-9079,-9091,-9110,-7499,-3994,-9180,-9117,-8860,-7144,-7084,-7253,-4094,-8506,-7171,-7626,-6826,-4,-5,-6,null,-29658,-25207,-29409,-29611,-29790,-30341,-27397,-6841]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",0,0,0,0,0,0,0,0,0,-2,-8355,0,0,0,0,0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,-2,-8355,0,0,0,0,0,0]
["Amortização","Amortização",-5794,-5605,-5592,-5592,-5602,-5583,-5711,-5466,-5454,-5049,-11,-5427,-5458,-5395,-10581,3892,-3352,-3573,-10031,-3350,-4253,-4702,-6433,-9876,-4708,-4697,-5488,-5488,-5570,-5401,-10328,-3759,-5402,-5400,-5400,-560,-2,-1,null,-21680,-16291,-13614,-22336,-25714,-21947,-24889,-5963]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":50407},{"$f":"D7+D10+D33","v":53967},53317,{"$f":"F7+F10+F33","v":49215},47497,47204,67552,69919,23902,34413,38975,34582,43502,24087,24728,40762,41324,42686,13956,28019,36932,34739,22177,28817,32324,32262,24431,27330,27341,26752,49363,16438,12535,-4351,146111,15584,-1780,-2030,null,195786,141146,149500,113646,115580,105854,73985,157885]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C57+C58","v":3405},{"$f":"D57+D58","v":-2200},585,{"$f":"F57+F58","v":-5690},-7648,-10045,-3061,-9338,{"$f":"K57+K58","v":-14707},-14744,-15383,-14933,-11480,-10741,-14887,-9702,-12181,-13624,-16403,-16016,-17198,-16660,-21692,-21082,-19410,-23473,-23668,-30195,-31870,-33816,-31429,-29395,-26748,-22679,-19168,-11481,-9626,-8686,null,-41850,-52537,-50394,-66277,-85657,-119549,-110251,-48961]
[null,"Receitas financeiras",9437,9003,7718,6819,7168,5753,7349,1815,1865,1376,2916,1935,1316,1737,480,2828,2957,1105,832,1765,1545,901,-483,2055,3832,2589,3533,2317,2064,4187,3015,2166,2029,4901,1144,251,13,119,null,12405,7904,7370,5043,7993,12101,12111,1527]
[null,"Despesas financeiras",-6032,-11203,-7133,-12509,-14816,-15798,-10410,-11153,-16572,-16120,-18299,-16868,-12796,-12478,-15367,-12530,-15138,-14729,-17235,-17781,-18743,-17561,-21209,-23137,-23242,-26062,-27201,-32512,-33934,-38003,-34444,-31561,-28777,-27580,-20312,-11732,-9639,-8805,null,-54255,-60441,-57764,-71320,-93650,-131650,-122362,-50488]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,0,0,0,"-","-",0,0,0,0,null,null,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"LAIR",{"$f":"C54+C56","v":53812},{"$f":"D54+D56","v":51767},53902,{"$f":"F54+F56","v":43525},39849,37159,64491,60581,9195,19669,23592,19649,32022,13346,9841,31060,29143,29062,-2447,12003,19734,18079,485,7735,12914,8789,763,-2865,-4529,-7064,17934,-12957,-14213,-27030,126943,4103,-11406,-10716,null,153936,88609,99106,47369,29923,-13695,-36266,108924]
[null,"IR e Contribuição social",{"$f":"C62+C63","v":-8305},{"$f":"D62+D63","v":-7782},12820,{"$f":"F62+F63","v":-6385},-5709,-5195,-4689,-9769,-146,-2121,19886,-5593,-9803,-2916,5992,-4616,-3579,-3526,10962,-3983,-6615,-6051,-263,-2533,-4296,-2890,57503,-2864,-2959,-2652,-5722,1868,661,6572,-41323,-5295,225,329,null,-16725,1574,-5729,-5687,-9982,49028,3379,-46064]
[null,"Imposto de renda e contribuição social correntes",-3950,-4336,2166,-3733,-3539,-3512,-3566,-2934,-1358,-2268,13516,-5799,-8481,-3712,2133,-2493,-4837,-4014,14066,-6350,-9157,-8454,5988,-6440,-7357,-7407,1487,-4414,-4876,-1734,-7312,0,0,0,-42558,-5373,0,0,null,-10126,-4476,-9211,-9895,-15216,-9537,-7312,-47931]
[null,"Imposto de renda e contribuição social diferidos",-4355,-3446,10654,-2652,-2170,-1683,-1123,-6835,1212,147,6370,206,-1322,796,3859,-2123,1258,488,-3104,2367,2542,2403,-6251,3907,3061,4517,56016,1550,1917,-918,1590,1868,661,6572,1235,78,225,329,null,-6599,6050,3482,4208,5234,58565,10691,1867]
[null,"Lucro líquido antes de minoritários",{"$f":"C60+C61","v":45507},43985,66722,37140,34140,31964,{"$f":"I60+I61","v":59802},50812,{"$f":"K60+K61","v":9049},17548,43478,14056,22219,10430,15833,26444,25564,25536,8515,8020,13119,12028,222,5202,8618,5899,58266,-5729,-7488,-9716,12212,-11089,-13552,-20458,85620,-1192,-11181,-10387,null,137211,90183,93377,41682,19941,35333,-32887,62860]
[null,"Reversão dos juros sobre capital próprio",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C64","v":45507},{"$f":"D64","v":43985},66722,{"$f":"F64","v":37140},34140,31964,59802,50812,9049,17548,43478,14056,22219,10430,15833,26444,25564,25536,8515,8020,13119,12028,222,5202,8618,5899,58266,-5729,-7488,-9716,12212,-11089,-13552,-20458,85620,-1192,-11181,-10387,null,137211,90183,93377,41682,19941,35333,-32887,62860]

{"sheet":"Jari Consolidado EN","index":31,"n_rows":68,"n_cols":49,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Jari Consolidated"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14",null,2021,2020,2019,2018,2017,2016,2015,2014]
[]
[null,"Net operating revenue",{"$f":"'Jari Consolidado'!C7","v":81600},{"$f":"'Jari Consolidado'!D7","v":84793},{"$f":"'Jari Consolidado'!E7","v":84017},{"$f":"'Jari Consolidado'!F7","v":78745},{"$f":"'Jari Consolidado'!G7","v":75819},{"$f":"'Jari Consolidado'!H7","v":76614},{"$f":"'Jari Consolidado'!I7","v":94162},{"$f":"'Jari Consolidado'!J7","v":81788},{"$f":"'Jari Consolidado'!K7","v":69892},{"$f":"'Jari Consolidado'!L7","v":72001},{"$f":"'Jari Consolidado'!M7","v":74786},{"$f":"'Jari Consolidado'!N7","v":66433},65898,68184,73219,65650,64787,64906,71442,62611,60859,62726,61427,57704,58810,59988,62886,58410,53833,55114,57659,54164,49356,51418,175442,18467,0,0,null,{"$f":"'Jari Consolidado'!AP7","v":317843},{"$f":"'Jari Consolidado'!AQ7","v":275301},268562,257638,237929,230243,212597,193909]
[null,"Infrastructure revenue",{"$f":"'Jari Consolidado'!C8","v":0},{"$f":"'Jari Consolidado'!D8","v":0},{"$f":"'Jari Consolidado'!E8","v":0},{"$f":"'Jari Consolidado'!F8","v":0},{"$f":"'Jari Consolidado'!G8","v":0},{"$f":"'Jari Consolidado'!H8","v":0},{"$f":"'Jari Consolidado'!I8","v":0},{"$f":"'Jari Consolidado'!J8","v":0},{"$f":"'Jari Consolidado'!K8","v":0},{"$f":"'Jari Consolidado'!L8","v":0},{"$f":"'Jari Consolidado'!M8","v":0},{"$f":"'Jari Consolidado'!N8","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP8","v":0},{"$f":"'Jari Consolidado'!AQ8","v":0},0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"'Jari Consolidado'!C9","v":0},{"$f":"'Jari Consolidado'!D9","v":0},{"$f":"'Jari Consolidado'!E9","v":0},{"$f":"'Jari Consolidado'!F9","v":0},{"$f":"'Jari Consolidado'!G9","v":0},{"$f":"'Jari Consolidado'!H9","v":0},{"$f":"'Jari Consolidado'!I9","v":0},{"$f":"'Jari Consolidado'!J9","v":0},{"$f":"'Jari Consolidado'!K9","v":0},{"$f":"'Jari Consolidado'!L9","v":0},{"$f":"'Jari Consolidado'!M9","v":0},{"$f":"'Jari Consolidado'!N9","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP9","v":0},{"$f":"'Jari Consolidado'!AQ9","v":0},0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"'Jari Consolidado'!C10","v":-13741},{"$f":"'Jari Consolidado'!D10","v":-15673},{"$f":"'Jari Consolidado'!E10","v":-15248},{"$f":"'Jari Consolidado'!F10","v":-10085},{"$f":"'Jari Consolidado'!G10","v":-10113},{"$f":"'Jari Consolidado'!H10","v":-9767},{"$f":"'Jari Consolidado'!I10","v":-12856},{"$f":"'Jari Consolidado'!J10","v":7238},{"$f":"'Jari Consolidado'!K10","v":-30075},{"$f":"'Jari Consolidado'!L10","v":-21314},{"$f":"'Jari Consolidado'!M10","v":-17720},{"$f":"'Jari Consolidado'!N10","v":-14357},-6327,-27918,-29126,-16851,-8249,-6522,-40802,-18925,-7378,-10485,-21116,-12084,-9317,-9984,-20495,-14641,-10342,-12569,8764,-20509,-23224,-37674,-14076,-580,0,0,null,{"$f":"'Jari Consolidado'!AP10","v":-57007},{"$f":"'Jari Consolidado'!AQ10","v":-66322},-60748,-77590,-52501,-58047,-72643,-14656]
[null,"Energy purchased to resell",{"$f":"'Jari Consolidado'!C11","v":-6204},{"$f":"'Jari Consolidado'!D11","v":-8263},{"$f":"'Jari Consolidado'!E11","v":-7709},{"$f":"'Jari Consolidado'!F11","v":-2580},{"$f":"'Jari Consolidado'!G11","v":-3451},{"$f":"'Jari Consolidado'!H11","v":-3057},{"$f":"'Jari Consolidado'!I11","v":-6238},{"$f":"'Jari Consolidado'!J11","v":4090},{"$f":"'Jari Consolidado'!K11","v":-24163},{"$f":"'Jari Consolidado'!L11","v":-15548},{"$f":"'Jari Consolidado'!M11","v":-17324},{"$f":"'Jari Consolidado'!N11","v":-8388},-568,-22151,-23389,-11101,-2831,-1151,-35443,-13488,-1387,-4516,-14636,-6234,-3028,-3617,-14139,-8376,-4115,-6315,15169,-14218,-16774,-31160,-8135,0,0,0,null,{"$f":"'Jari Consolidado'!AP11","v":-41859},{"$f":"'Jari Consolidado'!AQ11","v":-48431},-38472,-54834,-27515,-32945,-46983,-8135]
[null,"Itaipu - Foreign Exchange",{"$f":"'Jari Consolidado'!C12","v":0},{"$f":"'Jari Consolidado'!D12","v":0},{"$f":"'Jari Consolidado'!E12","v":0},{"$f":"'Jari Consolidado'!F12","v":0},{"$f":"'Jari Consolidado'!G12","v":0},{"$f":"'Jari Consolidado'!H12","v":0},{"$f":"'Jari Consolidado'!I12","v":0},{"$f":"'Jari Consolidado'!J12","v":0},{"$f":"'Jari Consolidado'!K12","v":0},{"$f":"'Jari Consolidado'!L12","v":0},{"$f":"'Jari Consolidado'!M12","v":0},{"$f":"'Jari Consolidado'!N12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP12","v":0},{"$f":"'Jari Consolidado'!AQ12","v":0},0,0,0,0,0,0]
[null,"National Currency",{"$f":"'Jari Consolidado'!C13","v":0},{"$f":"'Jari Consolidado'!D13","v":0},{"$f":"'Jari Consolidado'!E13","v":0},{"$f":"'Jari Consolidado'!F13","v":0},{"$f":"'Jari Consolidado'!G13","v":0},{"$f":"'Jari Consolidado'!H13","v":0},{"$f":"'Jari Consolidado'!I13","v":0},{"$f":"'Jari Consolidado'!J13","v":0},{"$f":"'Jari Consolidado'!K13","v":0},{"$f":"'Jari Consolidado'!L13","v":0},{"$f":"'Jari Consolidado'!M13","v":0},{"$f":"'Jari Consolidado'!N13","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,-3617,0,0,0,0,0,-14218,-16774,-31160,-8135,0,0,0,null,{"$f":"'Jari Consolidado'!AP13","v":0},{"$f":"'Jari Consolidado'!AQ13","v":0},0,0,-3617,0,-62152,-8135]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'Jari Consolidado'!C14","v":0},{"$f":"'Jari Consolidado'!D14","v":0},{"$f":"'Jari Consolidado'!E14","v":0},{"$f":"'Jari Consolidado'!F14","v":0},{"$f":"'Jari Consolidado'!G14","v":0},{"$f":"'Jari Consolidado'!H14","v":0},{"$f":"'Jari Consolidado'!I14","v":0},{"$f":"'Jari Consolidado'!J14","v":0},{"$f":"'Jari Consolidado'!K14","v":0},{"$f":"'Jari Consolidado'!L14","v":0},{"$f":"'Jari Consolidado'!M14","v":0},{"$f":"'Jari Consolidado'!N14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,null,{"$f":"'Jari Consolidado'!AP14","v":0},{"$f":"'Jari Consolidado'!AQ14","v":0},0,0,0,0,54544,846359]
[null,"Auction",{"$f":"'Jari Consolidado'!C15","v":0},{"$f":"'Jari Consolidado'!D15","v":0},{"$f":"'Jari Consolidado'!E15","v":0},{"$f":"'Jari Consolidado'!F15","v":0},{"$f":"'Jari Consolidado'!G15","v":0},{"$f":"'Jari Consolidado'!H15","v":0},{"$f":"'Jari Consolidado'!I15","v":0},{"$f":"'Jari Consolidado'!J15","v":0},{"$f":"'Jari Consolidado'!K15","v":0},{"$f":"'Jari Consolidado'!L15","v":0},{"$f":"'Jari Consolidado'!M15","v":0},{"$f":"'Jari Consolidado'!N15","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP15","v":0},{"$f":"'Jari Consolidado'!AQ15","v":0},0,0,0,0,0,0]
[null,"PROINFA",{"$f":"'Jari Consolidado'!C16","v":0},{"$f":"'Jari Consolidado'!D16","v":0},{"$f":"'Jari Consolidado'!E16","v":0},{"$f":"'Jari Consolidado'!F16","v":0},{"$f":"'Jari Consolidado'!G16","v":0},{"$f":"'Jari Consolidado'!H16","v":0},{"$f":"'Jari Consolidado'!I16","v":0},{"$f":"'Jari Consolidado'!J16","v":0},{"$f":"'Jari Consolidado'!K16","v":0},{"$f":"'Jari Consolidado'!L16","v":0},{"$f":"'Jari Consolidado'!M16","v":0},{"$f":"'Jari Consolidado'!N16","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP16","v":0},{"$f":"'Jari Consolidado'!AQ16","v":0},0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"'Jari Consolidado'!C17","v":0},{"$f":"'Jari Consolidado'!D17","v":0},{"$f":"'Jari Consolidado'!E17","v":0},{"$f":"'Jari Consolidado'!F17","v":0},{"$f":"'Jari Consolidado'!G17","v":0},{"$f":"'Jari Consolidado'!H17","v":0},{"$f":"'Jari Consolidado'!I17","v":0},{"$f":"'Jari Consolidado'!J17","v":0},{"$f":"'Jari Consolidado'!K17","v":0},{"$f":"'Jari Consolidado'!L17","v":0},{"$f":"'Jari Consolidado'!M17","v":0},{"$f":"'Jari Consolidado'!N17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP17","v":0},{"$f":"'Jari Consolidado'!AQ17","v":0},0,0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"'Jari Consolidado'!C18","v":0},{"$f":"'Jari Consolidado'!D18","v":0},{"$f":"'Jari Consolidado'!E18","v":0},{"$f":"'Jari Consolidado'!F18","v":0},{"$f":"'Jari Consolidado'!G18","v":0},{"$f":"'Jari Consolidado'!H18","v":0},{"$f":"'Jari Consolidado'!I18","v":0},{"$f":"'Jari Consolidado'!J18","v":0},{"$f":"'Jari Consolidado'!K18","v":0},{"$f":"'Jari Consolidado'!L18","v":0},{"$f":"'Jari Consolidado'!M18","v":0},{"$f":"'Jari Consolidado'!N18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP18","v":0},{"$f":"'Jari Consolidado'!AQ18","v":0},0,0,0,0,0,0]
[null,"Other suppliers",{"$f":"'Jari Consolidado'!C19","v":0},{"$f":"'Jari Consolidado'!D19","v":0},{"$f":"'Jari Consolidado'!E19","v":0},{"$f":"'Jari Consolidado'!F19","v":0},{"$f":"'Jari Consolidado'!G19","v":0},{"$f":"'Jari Consolidado'!H19","v":0},{"$f":"'Jari Consolidado'!I19","v":0},{"$f":"'Jari Consolidado'!J19","v":0},{"$f":"'Jari Consolidado'!K19","v":0},{"$f":"'Jari Consolidado'!L19","v":0},{"$f":"'Jari Consolidado'!M19","v":0},{"$f":"'Jari Consolidado'!N19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP19","v":0},{"$f":"'Jari Consolidado'!AQ19","v":0},0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"'Jari Consolidado'!C20","v":0},{"$f":"'Jari Consolidado'!D20","v":0},{"$f":"'Jari Consolidado'!E20","v":0},{"$f":"'Jari Consolidado'!F20","v":0},{"$f":"'Jari Consolidado'!G20","v":0},{"$f":"'Jari Consolidado'!H20","v":0},{"$f":"'Jari Consolidado'!I20","v":0},{"$f":"'Jari Consolidado'!J20","v":0},{"$f":"'Jari Consolidado'!K20","v":0},{"$f":"'Jari Consolidado'!L20","v":0},{"$f":"'Jari Consolidado'!M20","v":0},{"$f":"'Jari Consolidado'!N20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP20","v":0},{"$f":"'Jari Consolidado'!AQ20","v":0},0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"'Jari Consolidado'!C21","v":-7496},{"$f":"'Jari Consolidado'!D21","v":-7368},{"$f":"'Jari Consolidado'!E21","v":-7503},{"$f":"'Jari Consolidado'!F21","v":-7462},{"$f":"'Jari Consolidado'!G21","v":6667},{"$f":"'Jari Consolidado'!H21","v":-6667},{"$f":"'Jari Consolidado'!I21","v":-6577},{"$f":"'Jari Consolidado'!J21","v":-6625},{"$f":"'Jari Consolidado'!K21","v":-5880},{"$f":"'Jari Consolidado'!L21","v":-5903},{"$f":"'Jari Consolidado'!M21","v":-5864},{"$f":"'Jari Consolidado'!N21","v":-5908},-5699,-5705,-5663,-5708,-5375,-5328,-5337,-5397,-5945,-5927,-6306,-5850,-6289,-6367,-6356,-6265,-6227,-6254,-6405,-6291,-6450,-6514,-5455,-342,0,0,null,{"$f":"'Jari Consolidado'!AP21","v":-24985},{"$f":"'Jari Consolidado'!AQ21","v":-23176},-22074,-22606,-24812,-25102,-25660,-5797]
[null,"Risk Premium - GSF",{"$f":"'Jari Consolidado'!C22","v":0},{"$f":"'Jari Consolidado'!D22","v":0},{"$f":"'Jari Consolidado'!E22","v":0},{"$f":"'Jari Consolidado'!F22","v":0},{"$f":"'Jari Consolidado'!G22","v":0},{"$f":"'Jari Consolidado'!H22","v":0},{"$f":"'Jari Consolidado'!I22","v":0},{"$f":"'Jari Consolidado'!J22","v":9817},{"$f":"'Jari Consolidado'!K22","v":-2},{"$f":"'Jari Consolidado'!L22","v":190},{"$f":"'Jari Consolidado'!M22","v":5525},{"$f":"'Jari Consolidado'!N22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Jari Consolidado'!AP22","v":10005},{"$f":"'Jari Consolidado'!AQ22","v":5525}]
[null,"Others",{"$f":"'Jari Consolidado'!C23","v":-41},{"$f":"'Jari Consolidado'!D23","v":-42},{"$f":"'Jari Consolidado'!E23","v":-36},{"$f":"'Jari Consolidado'!F23","v":-43},{"$f":"'Jari Consolidado'!G23","v":-13329},{"$f":"'Jari Consolidado'!H23","v":-43},{"$f":"'Jari Consolidado'!I23","v":-41},{"$f":"'Jari Consolidado'!J23","v":-44},{"$f":"'Jari Consolidado'!K23","v":-30},{"$f":"'Jari Consolidado'!L23","v":-53},{"$f":"'Jari Consolidado'!M23","v":-57},{"$f":"'Jari Consolidado'!N23","v":-61},-60,-62,-74,-42,-43,-43,-22,-40,-46,-42,-174,0,0,0,0,0,0,0,0,0,0,0,-486,-238,0,0,null,{"$f":"'Jari Consolidado'!AP23","v":-168},{"$f":"'Jari Consolidado'!AQ23","v":-240},-202,-150,-174,0,0,-724]
[null,"Efficiency Energy Program",{"$f":"'Jari Consolidado'!C24","v":0},{"$f":"'Jari Consolidado'!D24","v":0},{"$f":"'Jari Consolidado'!E24","v":0},{"$f":"'Jari Consolidado'!F24","v":0},{"$f":"'Jari Consolidado'!G24","v":0},{"$f":"'Jari Consolidado'!H24","v":0},{"$f":"'Jari Consolidado'!I24","v":0},{"$f":"'Jari Consolidado'!J24","v":0},{"$f":"'Jari Consolidado'!K24","v":0},{"$f":"'Jari Consolidado'!L24","v":0},{"$f":"'Jari Consolidado'!M24","v":0},{"$f":"'Jari Consolidado'!N24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP24","v":0},{"$f":"'Jari Consolidado'!AQ24","v":0},0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"'Jari Consolidado'!C25","v":0},{"$f":"'Jari Consolidado'!D25","v":0},{"$f":"'Jari Consolidado'!E25","v":0},{"$f":"'Jari Consolidado'!F25","v":0},{"$f":"'Jari Consolidado'!G25","v":0},{"$f":"'Jari Consolidado'!H25","v":0},{"$f":"'Jari Consolidado'!I25","v":0},{"$f":"'Jari Consolidado'!J25","v":0},{"$f":"'Jari Consolidado'!K25","v":0},{"$f":"'Jari Consolidado'!L25","v":0},{"$f":"'Jari Consolidado'!M25","v":0},{"$f":"'Jari Consolidado'!N25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP25","v":0},{"$f":"'Jari Consolidado'!AQ25","v":0},0,0,0,0,0,0]
[null,"Inspection fee",{"$f":"'Jari Consolidado'!C26","v":0},{"$f":"'Jari Consolidado'!D26","v":0},{"$f":"'Jari Consolidado'!E26","v":0},{"$f":"'Jari Consolidado'!F26","v":0},{"$f":"'Jari Consolidado'!G26","v":0},{"$f":"'Jari Consolidado'!H26","v":0},{"$f":"'Jari Consolidado'!I26","v":0},{"$f":"'Jari Consolidado'!J26","v":0},{"$f":"'Jari Consolidado'!K26","v":0},{"$f":"'Jari Consolidado'!L26","v":0},{"$f":"'Jari Consolidado'!M26","v":0},{"$f":"'Jari Consolidado'!N26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-97,-9,0,0,null,{"$f":"'Jari Consolidado'!AP26","v":0},{"$f":"'Jari Consolidado'!AQ26","v":0},0,0,0,0,0,-106]
[null,"Granting rights",{"$f":"'Jari Consolidado'!C27","v":0},{"$f":"'Jari Consolidado'!D27","v":0},{"$f":"'Jari Consolidado'!E27","v":0},{"$f":"'Jari Consolidado'!F27","v":0},{"$f":"'Jari Consolidado'!G27","v":0},{"$f":"'Jari Consolidado'!H27","v":0},{"$f":"'Jari Consolidado'!I27","v":0},{"$f":"'Jari Consolidado'!J27","v":0},{"$f":"'Jari Consolidado'!K27","v":0},{"$f":"'Jari Consolidado'!L27","v":0},{"$f":"'Jari Consolidado'!M27","v":0},{"$f":"'Jari Consolidado'!N27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP27","v":0},{"$f":"'Jari Consolidado'!AQ27","v":0},0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"'Jari Consolidado'!C28","v":0},{"$f":"'Jari Consolidado'!D28","v":0},{"$f":"'Jari Consolidado'!E28","v":0},{"$f":"'Jari Consolidado'!F28","v":0},{"$f":"'Jari Consolidado'!G28","v":0},{"$f":"'Jari Consolidado'!H28","v":0},{"$f":"'Jari Consolidado'!I28","v":0},{"$f":"'Jari Consolidado'!J28","v":0},{"$f":"'Jari Consolidado'!K28","v":0},{"$f":"'Jari Consolidado'!L28","v":0},{"$f":"'Jari Consolidado'!M28","v":0},{"$f":"'Jari Consolidado'!N28","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-389,-229,0,0,null,{"$f":"'Jari Consolidado'!AP28","v":0},{"$f":"'Jari Consolidado'!AQ28","v":0},0,0,0,0,0,-618]
[null,"Others",{"$f":"'Jari Consolidado'!C29","v":-41},{"$f":"'Jari Consolidado'!D29","v":-42},{"$f":"'Jari Consolidado'!E29","v":-36},{"$f":"'Jari Consolidado'!F29","v":-43},{"$f":"'Jari Consolidado'!G29","v":-43},{"$f":"'Jari Consolidado'!H29","v":0},{"$f":"'Jari Consolidado'!I29","v":0},{"$f":"'Jari Consolidado'!J29","v":0},{"$f":"'Jari Consolidado'!K29","v":0},{"$f":"'Jari Consolidado'!L29","v":0},{"$f":"'Jari Consolidado'!M29","v":0},{"$f":"'Jari Consolidado'!N29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP29","v":0},{"$f":"'Jari Consolidado'!AQ29","v":0},0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"'Jari Consolidado'!C30","v":0},{"$f":"'Jari Consolidado'!D30","v":0},{"$f":"'Jari Consolidado'!E30","v":0},{"$f":"'Jari Consolidado'!F30","v":0},{"$f":"'Jari Consolidado'!G30","v":-13286},{"$f":"'Jari Consolidado'!H30","v":0},{"$f":"'Jari Consolidado'!I30","v":0},{"$f":"'Jari Consolidado'!J30","v":0},{"$f":"'Jari Consolidado'!K30","v":0},{"$f":"'Jari Consolidado'!L30","v":0},{"$f":"'Jari Consolidado'!M30","v":0},{"$f":"'Jari Consolidado'!N30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP30","v":0},{"$f":"'Jari Consolidado'!AQ30","v":0},0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"'Jari Consolidado'!C31","v":0},{"$f":"'Jari Consolidado'!D31","v":0},{"$f":"'Jari Consolidado'!E31","v":0},{"$f":"'Jari Consolidado'!F31","v":0},{"$f":"'Jari Consolidado'!G31","v":0},{"$f":"'Jari Consolidado'!H31","v":0},{"$f":"'Jari Consolidado'!I31","v":0},{"$f":"'Jari Consolidado'!J31","v":0},{"$f":"'Jari Consolidado'!K31","v":0},{"$f":"'Jari Consolidado'!L31","v":0},{"$f":"'Jari Consolidado'!M31","v":0},{"$f":"'Jari Consolidado'!N31","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP31","v":0},{"$f":"'Jari Consolidado'!AQ31","v":0},0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"'Jari Consolidado'!C32","v":67859},{"$f":"'Jari Consolidado'!D32","v":69120},{"$f":"'Jari Consolidado'!E32","v":68769},{"$f":"'Jari Consolidado'!F32","v":68660},{"$f":"'Jari Consolidado'!G32","v":65706},{"$f":"'Jari Consolidado'!H32","v":66847},{"$f":"'Jari Consolidado'!I32","v":81306},{"$f":"'Jari Consolidado'!J32","v":89026},{"$f":"'Jari Consolidado'!K32","v":39817},{"$f":"'Jari Consolidado'!L32","v":50687},{"$f":"'Jari Consolidado'!M32","v":57066},{"$f":"'Jari Consolidado'!N32","v":52076},59571,40266,44093,48799,56538,58384,30640,43686,53481,52241,40311,45620,49493,50004,42391,43769,43491,42545,66423,33655,26132,13744,161366,17887,0,0,null,{"$f":"'Jari Consolidado'!AP32","v":260836},{"$f":"'Jari Consolidado'!AQ32","v":208979},207814,180048,185428,172196,139954,179253]
[null,"Manageable expenditures",{"$f":"'Jari Consolidado'!C33","v":-17452},{"$f":"'Jari Consolidado'!D33","v":-15153},{"$f":"'Jari Consolidado'!E33","v":-15452},{"$f":"'Jari Consolidado'!F33","v":-19445},{"$f":"'Jari Consolidado'!G33","v":-18209},{"$f":"'Jari Consolidado'!H33","v":-19643},{"$f":"'Jari Consolidado'!I33","v":-13754},{"$f":"'Jari Consolidado'!J33","v":-19107},{"$f":"'Jari Consolidado'!K33","v":-15915},{"$f":"'Jari Consolidado'!L33","v":-16274},{"$f":"'Jari Consolidado'!M33","v":-18091},{"$f":"'Jari Consolidado'!N33","v":-17494},-16069,-16179,-19365,-8037,-15214,-15698,-16684,-15667,-16549,-17502,-18134,-16803,-17169,-17742,-17960,-16439,-16150,-15793,-17060,-17217,-13597,-18095,-15255,-2303,-1780,-2030,null,{"$f":"'Jari Consolidado'!AP33","v":-65050},{"$f":"'Jari Consolidado'!AQ33","v":-67833},-58314,-66402,-69848,-66342,-65969,-21368]
[null,"Total PMTO",{"$f":"'Jari Consolidado'!C34","v":-4146},{"$f":"'Jari Consolidado'!D34","v":-2410},{"$f":"'Jari Consolidado'!E34","v":-7524},{"$f":"'Jari Consolidado'!F34","v":-5445},{"$f":"'Jari Consolidado'!G34","v":-5009},{"$f":"'Jari Consolidado'!H34","v":-6460},{"$f":"'Jari Consolidado'!I34","v":-440},{"$f":"'Jari Consolidado'!J34","v":-6048},{"$f":"'Jari Consolidado'!K34","v":-3573},{"$f":"'Jari Consolidado'!L34","v":-3649},{"$f":"'Jari Consolidado'!M34","v":-7484},{"$f":"'Jari Consolidado'!N34","v":-4197},-3060,-3246,-6499,-2797,-2714,-3281,-4346,-3238,-3205,-3690,-4186,-2932,-3281,-3945,-3809,-3492,-3455,-3139,-2638,-3113,-1024,-5069,-3029,-1764,-1773,-2023,null,{"$f":"'Jari Consolidado'!AP34","v":-13710},{"$f":"'Jari Consolidado'!AQ34","v":-17987},-15291,-14479,-14344,-13895,-11844,-8589]
[null,"Personnel",{"$f":"'Jari Consolidado'!C35","v":-1914},{"$f":"'Jari Consolidado'!D35","v":-2095},{"$f":"'Jari Consolidado'!E35","v":-1176},{"$f":"'Jari Consolidado'!F35","v":-1659},{"$f":"'Jari Consolidado'!G35","v":-1684},{"$f":"'Jari Consolidado'!H35","v":-1920},{"$f":"'Jari Consolidado'!I35","v":-1802},{"$f":"'Jari Consolidado'!J35","v":-1137},{"$f":"'Jari Consolidado'!K35","v":-1773},{"$f":"'Jari Consolidado'!L35","v":-1424},{"$f":"'Jari Consolidado'!M35","v":0},{"$f":"'Jari Consolidado'!N35","v":-1392},-1186,-1435,-1389,-1378,-1313,-1132,-1427,-1205,-1206,-983,-1153,-936,-1096,-1056,-1184,-1235,-1293,-681,-623,-551,488,-1800,-598,-354,-140,-523,null,{"$f":"'Jari Consolidado'!AP35","v":-6136},{"$f":"'Jari Consolidado'!AQ35","v":-4013},-5212,-4821,-4241,-4393,-2486,-1615]
[null,"Material",{"$f":"'Jari Consolidado'!C36","v":-403},{"$f":"'Jari Consolidado'!D36","v":-553},{"$f":"'Jari Consolidado'!E36","v":-679},{"$f":"'Jari Consolidado'!F36","v":-416},{"$f":"'Jari Consolidado'!G36","v":-323},{"$f":"'Jari Consolidado'!H36","v":-176},{"$f":"'Jari Consolidado'!I36","v":43},{"$f":"'Jari Consolidado'!J36","v":-491},{"$f":"'Jari Consolidado'!K36","v":-202},{"$f":"'Jari Consolidado'!L36","v":-536},{"$f":"'Jari Consolidado'!M36","v":-1454},{"$f":"'Jari Consolidado'!N36","v":-271},-324,-161,-579,-251,-250,-140,-407,-87,-130,-107,-374,-65,-93,-194,-121,-213,31,-138,-190,-315,7,-300,-225,-250,-305,-65,null,{"$f":"'Jari Consolidado'!AP36","v":-1186},{"$f":"'Jari Consolidado'!AQ36","v":-2210},-1220,-731,-726,-441,-798,-845]
[null,"Third-party services",{"$f":"'Jari Consolidado'!C37","v":-1260},{"$f":"'Jari Consolidado'!D37","v":586},{"$f":"'Jari Consolidado'!E37","v":-6215},{"$f":"'Jari Consolidado'!F37","v":-2471},{"$f":"'Jari Consolidado'!G37","v":-2656},{"$f":"'Jari Consolidado'!H37","v":-3945},{"$f":"'Jari Consolidado'!I37","v":2650},{"$f":"'Jari Consolidado'!J37","v":-3757},{"$f":"'Jari Consolidado'!K37","v":-1198},{"$f":"'Jari Consolidado'!L37","v":-1238},{"$f":"'Jari Consolidado'!M37","v":-14},{"$f":"'Jari Consolidado'!N37","v":-2270},-1024,-1128,-3403,-787,-968,-1400,-2105,-1439,-1294,-1895,-2137,-1861,-1425,-2021,-1940,-1378,-1485,-1597,-1006,-1224,-820,-2083,-1100,-911,-1090,-1186,null,{"$f":"'Jari Consolidado'!AP37","v":-3543},{"$f":"'Jari Consolidado'!AQ37","v":-4436},-6558,-6733,-7444,-6400,-5133,-4287]
[null,"Provisions",{"$f":"'Jari Consolidado'!C38","v":-152},{"$f":"'Jari Consolidado'!D38","v":65},{"$f":"'Jari Consolidado'!E38","v":990},{"$f":"'Jari Consolidado'!F38","v":-308},{"$f":"'Jari Consolidado'!G38","v":30},{"$f":"'Jari Consolidado'!H38","v":49},{"$f":"'Jari Consolidado'!I38","v":-9},{"$f":"'Jari Consolidado'!J38","v":-310},{"$f":"'Jari Consolidado'!K38","v":-3},{"$f":"'Jari Consolidado'!L38","v":0},{"$f":"'Jari Consolidado'!M38","v":-5427},{"$f":"'Jari Consolidado'!N38","v":18},-142,-16,-296,72,236,-54,-8,-67,-60,-58,-108,280,-181,-120,-23,-10,0,80,-1,-46,-27,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP38","v":-322},{"$f":"'Jari Consolidado'!AQ38","v":-5567},-42,-193,-129,47,-74,0]
[null,"Provision for doubtful account/net losses",{"$f":"'Jari Consolidado'!C39","v":0},{"$f":"'Jari Consolidado'!D39","v":0},{"$f":"'Jari Consolidado'!E39","v":0},{"$f":"'Jari Consolidado'!F39","v":0},{"$f":"'Jari Consolidado'!G39","v":0},{"$f":"'Jari Consolidado'!H39","v":0},{"$f":"'Jari Consolidado'!I39","v":0},{"$f":"'Jari Consolidado'!J39","v":0},{"$f":"'Jari Consolidado'!K39","v":0},{"$f":"'Jari Consolidado'!L39","v":0},{"$f":"'Jari Consolidado'!M39","v":-5427},{"$f":"'Jari Consolidado'!N39","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,null,{"$f":"'Jari Consolidado'!AP39","v":0},{"$f":"'Jari Consolidado'!AQ39","v":-5427},0,0,0,0,0,0]
[null,"Provision for contingencies",{"$f":"'Jari Consolidado'!C40","v":-152},{"$f":"'Jari Consolidado'!D40","v":65},{"$f":"'Jari Consolidado'!E40","v":990},{"$f":"'Jari Consolidado'!F40","v":-308},{"$f":"'Jari Consolidado'!G40","v":30},{"$f":"'Jari Consolidado'!H40","v":49},{"$f":"'Jari Consolidado'!I40","v":-9},{"$f":"'Jari Consolidado'!J40","v":-310},{"$f":"'Jari Consolidado'!K40","v":-3},{"$f":"'Jari Consolidado'!L40","v":0},{"$f":"'Jari Consolidado'!M40","v":0},{"$f":"'Jari Consolidado'!N40","v":18},-142,-16,"-","-",0,0,0,0,0,-58,0,280,0,-120,-23,-10,0,80,0,-46,-27,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP40","v":-322},{"$f":"'Jari Consolidado'!AQ40","v":-140},0,-58,160,47,-73,0]
[null,"Other",{"$f":"'Jari Consolidado'!C41","v":-417},{"$f":"'Jari Consolidado'!D41","v":-413},{"$f":"'Jari Consolidado'!E41","v":-444},{"$f":"'Jari Consolidado'!F41","v":-591},{"$f":"'Jari Consolidado'!G41","v":-376},{"$f":"'Jari Consolidado'!H41","v":-468},{"$f":"'Jari Consolidado'!I41","v":-1322},{"$f":"'Jari Consolidado'!J41","v":-353},{"$f":"'Jari Consolidado'!K41","v":-397},{"$f":"'Jari Consolidado'!L41","v":-451},{"$f":"'Jari Consolidado'!M41","v":-589},{"$f":"'Jari Consolidado'!N41","v":-282},-384,-506,-832,-453,-419,-555,-2,-440,-515,-647,-185,-350,-486,-554,-541,-656,-708,-803,-818,-977,-672,-886,-186,-175,-164,-111,null,{"$f":"'Jari Consolidado'!AP41","v":-2523},{"$f":"'Jari Consolidado'!AQ41","v":-1761},-2259,-1604,-1575,-2708,-3353,-636]
[null,"Rent and leasing",{"$f":"'Jari Consolidado'!C42","v":0},{"$f":"'Jari Consolidado'!D42","v":0},{"$f":"'Jari Consolidado'!E42","v":0},{"$f":"'Jari Consolidado'!F42","v":0},{"$f":"'Jari Consolidado'!G42","v":0},{"$f":"'Jari Consolidado'!H42","v":0},{"$f":"'Jari Consolidado'!I42","v":0},{"$f":"'Jari Consolidado'!J42","v":0},{"$f":"'Jari Consolidado'!K42","v":0},{"$f":"'Jari Consolidado'!L42","v":-1},{"$f":"'Jari Consolidado'!M42","v":-146},{"$f":"'Jari Consolidado'!N42","v":0},0,0,8,-12,0,-12,20,15,-49,-11,-11,-9,-10,-10,-10,29,22,-116,-239,-183,-133,-195,-186,-175,-164,-111,null,{"$f":"'Jari Consolidado'!AP42","v":-1},{"$f":"'Jari Consolidado'!AQ42","v":-146},-16,-25,-40,-75,-750,-636]
[null,"Others",{"$f":"'Jari Consolidado'!C43","v":-417},{"$f":"'Jari Consolidado'!D43","v":-413},{"$f":"'Jari Consolidado'!E43","v":-444},{"$f":"'Jari Consolidado'!F43","v":-591},{"$f":"'Jari Consolidado'!G43","v":-376},{"$f":"'Jari Consolidado'!H43","v":-468},{"$f":"'Jari Consolidado'!I43","v":-1322},{"$f":"'Jari Consolidado'!J43","v":-353},{"$f":"'Jari Consolidado'!K43","v":-397},{"$f":"'Jari Consolidado'!L43","v":-450},{"$f":"'Jari Consolidado'!M43","v":-443},{"$f":"'Jari Consolidado'!N43","v":-282},-384,-506,-840,-441,-409,-543,-22,-455,-466,-636,-174,-341,-476,-544,-531,-685,-730,-687,-579,-794,-539,-691,-920,-74,-74,-138,null,{"$f":"'Jari Consolidado'!AP43","v":-2522},{"$f":"'Jari Consolidado'!AQ43","v":-1615},-2233,-1579,-1535,-2633,-2603,-1206]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'Jari Consolidado'!C44","v":0},{"$f":"'Jari Consolidado'!D44","v":372},{"$f":"'Jari Consolidado'!E44","v":2252},{"$f":"'Jari Consolidado'!F44","v":0},{"$f":"'Jari Consolidado'!G44","v":0},{"$f":"'Jari Consolidado'!H44","v":0},{"$f":"'Jari Consolidado'!I44","v":0},{"$f":"'Jari Consolidado'!J44","v":0},{"$f":"'Jari Consolidado'!K44","v":0},{"$f":"'Jari Consolidado'!L44","v":0},{"$f":"'Jari Consolidado'!M44","v":7},{"$f":"'Jari Consolidado'!N44","v":0},0,0,"-","-",0,0,24,0,0,0,-16,-1,0,17,197,-315,-41,0,0,-1839,0,0,0,25,0,0,null,{"$f":"'Jari Consolidado'!AP44","v":0},{"$f":"'Jari Consolidado'!AQ44","v":7},0,24,0,-159,-1839,25]
[null,"Value of Indemnified financial asset",{"$f":"'Jari Consolidado'!C45","v":0},{"$f":"'Jari Consolidado'!D45","v":0},{"$f":"'Jari Consolidado'!E45","v":0},{"$f":"'Jari Consolidado'!F45","v":0},{"$f":"'Jari Consolidado'!G45","v":0},{"$f":"'Jari Consolidado'!H45","v":0},{"$f":"'Jari Consolidado'!I45","v":0},{"$f":"'Jari Consolidado'!J45","v":0},{"$f":"'Jari Consolidado'!K45","v":0},{"$f":"'Jari Consolidado'!L45","v":0},{"$f":"'Jari Consolidado'!M45","v":0},{"$f":"'Jari Consolidado'!N45","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP45","v":0},{"$f":"'Jari Consolidado'!AQ45","v":0},0,0,0,0,0,0]
[null,"Construction Costs",{"$f":"'Jari Consolidado'!C46","v":0},{"$f":"'Jari Consolidado'!D46","v":0},{"$f":"'Jari Consolidado'!E46","v":0},{"$f":"'Jari Consolidado'!F46","v":0},{"$f":"'Jari Consolidado'!G46","v":0},{"$f":"'Jari Consolidado'!H46","v":0},{"$f":"'Jari Consolidado'!I46","v":0},{"$f":"'Jari Consolidado'!J46","v":0},{"$f":"'Jari Consolidado'!K46","v":0},{"$f":"'Jari Consolidado'!L46","v":0},{"$f":"'Jari Consolidado'!M46","v":0},{"$f":"'Jari Consolidado'!N46","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP46","v":0},{"$f":"'Jari Consolidado'!AQ46","v":0},0,0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"'Jari Consolidado'!C47","v":0},{"$f":"'Jari Consolidado'!D47","v":0},{"$f":"'Jari Consolidado'!E47","v":0},{"$f":"'Jari Consolidado'!F47","v":0},{"$f":"'Jari Consolidado'!G47","v":0},{"$f":"'Jari Consolidado'!H47","v":0},{"$f":"'Jari Consolidado'!I47","v":0},{"$f":"'Jari Consolidado'!J47","v":0},{"$f":"'Jari Consolidado'!K47","v":0},{"$f":"'Jari Consolidado'!L47","v":0},{"$f":"'Jari Consolidado'!M47","v":0},{"$f":"'Jari Consolidado'!N47","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Jari Consolidado'!AP47","v":0},{"$f":"'Jari Consolidado'!AQ47","v":0},0,0,0,0,0,0]
[null,"EBITDA",{"$f":"'Jari Consolidado'!C48","v":63713},{"$f":"'Jari Consolidado'!D48","v":67082},{"$f":"'Jari Consolidado'!E48","v":63497},{"$f":"'Jari Consolidado'!F48","v":63215},{"$f":"'Jari Consolidado'!G48","v":60697},{"$f":"'Jari Consolidado'!H48","v":60387},{"$f":"'Jari Consolidado'!I48","v":80866},{"$f":"'Jari Consolidado'!J48","v":82978},{"$f":"'Jari Consolidado'!K48","v":36244},{"$f":"'Jari Consolidado'!L48","v":47038},{"$f":"'Jari Consolidado'!M48","v":49589},{"$f":"'Jari Consolidado'!N48","v":47879},56511,37020,37594,46002,53824,55103,26318,40448,50276,48551,36109,42687,46212,46076,38779,39962,39995,39406,63785,28703,25108,8675,158337,16148,-1773,-2023,null,{"$f":"'Jari Consolidado'!AP48","v":247126},{"$f":"'Jari Consolidado'!AQ48","v":190999},192523,165593,171084,158142,126271,170689]
[null,"EBITDA Margin",{"$f":"'Jari Consolidado'!C49","v":0.78079656862745095},{"$f":"'Jari Consolidado'!D49","v":0.79112662601865724},{"$f":"'Jari Consolidado'!E49","v":0.75576371448635393},{"$f":"'Jari Consolidado'!F49","v":0.80278112896056897},{"$f":"'Jari Consolidado'!G49","v":0.80055131299542326},{"$f":"'Jari Consolidado'!H49","v":0.7881979794815569},{"$f":"'Jari Consolidado'!I49","v":0.8587965421295215},{"$f":"'Jari Consolidado'!J49","v":1.0145498117083191},{"$f":"'Jari Consolidado'!K49","v":0.51857151033022375},{"$f":"'Jari Consolidado'!L49","v":0.6532964819933057},{"$f":"'Jari Consolidado'!M49","v":0.66307865108442754},{"$f":"'Jari Consolidado'!N49","v":0.72071109237878761},0.85755258126195033,0.5429426258359733,0.51344596347942473,0.7007159177456207,0.83078395357093249,0.84896619726989797,0.36838274404411969,0.64602066729488428,0.82610624558405499,0.77401715397124005,0.58783596789685322,0.73975807569665886,0.78578473048801223,0.76808695072347799,0.61665553541328755,0.68416367060434857,0.74294577675403561,0.71499074645280691,1.1062453389757019,0.52992762720626241,0.50871221330739935,0.16871523590960363,0.90250339143420621,0.87442464937455999,"n.d.","n.d.",null,{"$f":"'Jari Consolidado'!AP49","v":3.0452143461613703},{"$f":"'Jari Consolidado'!AQ49","v":2.7842849505611387},2.893912032065876,2.6145268108942989,2.8814657248050022,2.7587557292244784,2.3136004153989673,1.7769280408087662]
[null,"Depreciation and amortization",{"$f":"'Jari Consolidado'!C50","v":-13306},{"$f":"'Jari Consolidado'!D50","v":-13115},{"$f":"'Jari Consolidado'!E50","v":-10180},{"$f":"'Jari Consolidado'!F50","v":-14000},{"$f":"'Jari Consolidado'!G50","v":-13200},{"$f":"'Jari Consolidado'!H50","v":-13183},{"$f":"'Jari Consolidado'!I50","v":-13314},{"$f":"'Jari Consolidado'!J50","v":-13059},{"$f":"'Jari Consolidado'!K50","v":-12342},{"$f":"'Jari Consolidado'!L50","v":-12625},{"$f":"'Jari Consolidado'!M50","v":-10614},{"$f":"'Jari Consolidado'!N50","v":-13297},-13009,-12933,-12866,-5240,-12500,-12417,-12362,-12429,-13344,-13812,-13932,-13870,-13888,-13814,-14348,-12632,-12654,-12654,-14422,-12265,-12573,-13026,-12226,-564,-7,-7,null,{"$f":"'Jari Consolidado'!AP50","v":-51340},{"$f":"'Jari Consolidado'!AQ50","v":-49853},-43023,-51947,-55504,-52288,-52286,-12804]
[null,"Depreciation",{"$f":"'Jari Consolidado'!C51","v":-7512},{"$f":"'Jari Consolidado'!D51","v":-7510},{"$f":"'Jari Consolidado'!E51","v":-4588},{"$f":"'Jari Consolidado'!F51","v":-8408},{"$f":"'Jari Consolidado'!G51","v":-7598},{"$f":"'Jari Consolidado'!H51","v":-7600},{"$f":"'Jari Consolidado'!I51","v":-7603},{"$f":"'Jari Consolidado'!J51","v":-7593},{"$f":"'Jari Consolidado'!K51","v":-6888},{"$f":"'Jari Consolidado'!L51","v":-7574},{"$f":"'Jari Consolidado'!M51","v":-2248},{"$f":"'Jari Consolidado'!N51","v":-7870},-7551,-7538,-2285,-9132,-9148,-8844,-2331,-9079,-9091,-9110,-7499,-3994,-9180,-9117,-8860,-7144,-7084,-7253,-4094,-8506,-7171,-7626,-6826,-4,-5,-6,null,{"$f":"'Jari Consolidado'!AP51","v":-29658},{"$f":"'Jari Consolidado'!AQ51","v":-25207},-29409,-29611,-29790,-30341,-27397,-6841]
[null,"Depreciation - Asset right of usage",{"$f":"'Jari Consolidado'!C52","v":0},{"$f":"'Jari Consolidado'!D52","v":0},{"$f":"'Jari Consolidado'!E52","v":0},{"$f":"'Jari Consolidado'!F52","v":0},{"$f":"'Jari Consolidado'!G52","v":0},{"$f":"'Jari Consolidado'!H52","v":0},{"$f":"'Jari Consolidado'!I52","v":0},{"$f":"'Jari Consolidado'!J52","v":0},{"$f":"'Jari Consolidado'!K52","v":0},{"$f":"'Jari Consolidado'!L52","v":-2},{"$f":"'Jari Consolidado'!M52","v":-8355},{"$f":"'Jari Consolidado'!N52","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Jari Consolidado'!AP52","v":-2},{"$f":"'Jari Consolidado'!AQ52","v":-8355},0,0,0,0,0,0]
[null,"Amortization",{"$f":"'Jari Consolidado'!C53","v":-5794},{"$f":"'Jari Consolidado'!D53","v":-5605},{"$f":"'Jari Consolidado'!E53","v":-5592},{"$f":"'Jari Consolidado'!F53","v":-5592},{"$f":"'Jari Consolidado'!G53","v":-5602},{"$f":"'Jari Consolidado'!H53","v":-5583},{"$f":"'Jari Consolidado'!I53","v":-5711},{"$f":"'Jari Consolidado'!J53","v":-5466},{"$f":"'Jari Consolidado'!K53","v":-5454},{"$f":"'Jari Consolidado'!L53","v":-5049},{"$f":"'Jari Consolidado'!M53","v":-11},{"$f":"'Jari Consolidado'!N53","v":-5427},-5458,-5395,-10581,3892,-3352,-3573,-10031,-3350,-4253,-4702,-6433,-9876,-4708,-4697,-5488,-5488,-5570,-5401,-10328,-3759,-5402,-5400,-5400,-560,-2,-1,null,{"$f":"'Jari Consolidado'!AP53","v":-21680},{"$f":"'Jari Consolidado'!AQ53","v":-16291},-13614,-22336,-25714,-21947,-24889,-5963]
[null,"Result from Service - EBIT",{"$f":"'Jari Consolidado'!C54","v":50407},{"$f":"'Jari Consolidado'!D54","v":53967},{"$f":"'Jari Consolidado'!E54","v":53317},{"$f":"'Jari Consolidado'!F54","v":49215},{"$f":"'Jari Consolidado'!G54","v":47497},{"$f":"'Jari Consolidado'!H54","v":47204},{"$f":"'Jari Consolidado'!I54","v":67552},{"$f":"'Jari Consolidado'!J54","v":69919},{"$f":"'Jari Consolidado'!K54","v":23902},{"$f":"'Jari Consolidado'!L54","v":34413},{"$f":"'Jari Consolidado'!M54","v":38975},{"$f":"'Jari Consolidado'!N54","v":34582},43502,24087,24728,40762,41324,42686,13956,28019,36932,34739,22177,28817,32324,32262,24431,27330,27341,26752,49363,16438,12535,-4351,146111,15584,-1780,-2030,null,{"$f":"'Jari Consolidado'!AP54","v":195786},{"$f":"'Jari Consolidado'!AQ54","v":141146},149500,113646,115580,105854,73985,157885]
[null,"Result from corporate participation",{"$f":"'Jari Consolidado'!C55","v":0},{"$f":"'Jari Consolidado'!D55","v":0},{"$f":"'Jari Consolidado'!E55","v":0},{"$f":"'Jari Consolidado'!F55","v":0},{"$f":"'Jari Consolidado'!G55","v":0},{"$f":"'Jari Consolidado'!H55","v":0},{"$f":"'Jari Consolidado'!I55","v":0},{"$f":"'Jari Consolidado'!J55","v":0},{"$f":"'Jari Consolidado'!K55","v":0},{"$f":"'Jari Consolidado'!L55","v":0},{"$f":"'Jari Consolidado'!M55","v":0},{"$f":"'Jari Consolidado'!N55","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,null,{"$f":"'Jari Consolidado'!AP55","v":0},{"$f":"'Jari Consolidado'!AQ55","v":0},0,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"'Jari Consolidado'!C56","v":3405},{"$f":"'Jari Consolidado'!D56","v":-2200},{"$f":"'Jari Consolidado'!E56","v":585},{"$f":"'Jari Consolidado'!F56","v":-5690},{"$f":"'Jari Consolidado'!G56","v":-7648},{"$f":"'Jari Consolidado'!H56","v":-10045},{"$f":"'Jari Consolidado'!I56","v":-3061},{"$f":"'Jari Consolidado'!J56","v":-9338},{"$f":"'Jari Consolidado'!K56","v":-14707},{"$f":"'Jari Consolidado'!L56","v":-14744},{"$f":"'Jari Consolidado'!M56","v":-15383},{"$f":"'Jari Consolidado'!N56","v":-14933},-11480,-10741,-14887,-9702,-12181,-13624,-16403,-16016,-17198,-16660,-21692,-21082,-19410,-23473,-23668,-30195,-31870,-33816,-31429,-29395,-26748,-22679,-19168,-11481,-9626,-8686,null,{"$f":"'Jari Consolidado'!AP56","v":-41850},{"$f":"'Jari Consolidado'!AQ56","v":-52537},-50394,-66277,-85657,-119549,-110251,-48961]
[null,"Financial revenues",{"$f":"'Jari Consolidado'!C57","v":9437},{"$f":"'Jari Consolidado'!D57","v":9003},{"$f":"'Jari Consolidado'!E57","v":7718},{"$f":"'Jari Consolidado'!F57","v":6819},{"$f":"'Jari Consolidado'!G57","v":7168},{"$f":"'Jari Consolidado'!H57","v":5753},{"$f":"'Jari Consolidado'!I57","v":7349},{"$f":"'Jari Consolidado'!J57","v":1815},{"$f":"'Jari Consolidado'!K57","v":1865},{"$f":"'Jari Consolidado'!L57","v":1376},{"$f":"'Jari Consolidado'!M57","v":2916},{"$f":"'Jari Consolidado'!N57","v":1935},1316,1737,480,2828,2957,1105,832,1765,1545,901,-483,2055,3832,2589,3533,2317,2064,4187,3015,2166,2029,4901,1144,251,13,119,null,{"$f":"'Jari Consolidado'!AP57","v":12405},{"$f":"'Jari Consolidado'!AQ57","v":7904},7370,5043,7993,12101,12111,1527]
[null,"Financial expenses",{"$f":"'Jari Consolidado'!C58","v":-6032},{"$f":"'Jari Consolidado'!D58","v":-11203},{"$f":"'Jari Consolidado'!E58","v":-7133},{"$f":"'Jari Consolidado'!F58","v":-12509},{"$f":"'Jari Consolidado'!G58","v":-14816},{"$f":"'Jari Consolidado'!H58","v":-15798},{"$f":"'Jari Consolidado'!I58","v":-10410},{"$f":"'Jari Consolidado'!J58","v":-11153},{"$f":"'Jari Consolidado'!K58","v":-16572},{"$f":"'Jari Consolidado'!L58","v":-16120},{"$f":"'Jari Consolidado'!M58","v":-18299},{"$f":"'Jari Consolidado'!N58","v":-16868},-12796,-12478,-15367,-12530,-15138,-14729,-17235,-17781,-18743,-17561,-21209,-23137,-23242,-26062,-27201,-32512,-33934,-38003,-34444,-31561,-28777,-27580,-20312,-11732,-9639,-8805,null,{"$f":"'Jari Consolidado'!AP58","v":-54255},{"$f":"'Jari Consolidado'!AQ58","v":-60441},-57764,-71320,-93650,-131650,-122362,-50488]
[null,"Other Income",{"$f":"'Jari Consolidado'!C59","v":0},{"$f":"'Jari Consolidado'!D59","v":0},{"$f":"'Jari Consolidado'!E59","v":0},{"$f":"'Jari Consolidado'!F59","v":0},{"$f":"'Jari Consolidado'!G59","v":0},{"$f":"'Jari Consolidado'!H59","v":0},{"$f":"'Jari Consolidado'!I59","v":0},{"$f":"'Jari Consolidado'!J59","v":0},{"$f":"'Jari Consolidado'!K59","v":0},{"$f":"'Jari Consolidado'!L59","v":0},{"$f":"'Jari Consolidado'!M59","v":0},{"$f":"'Jari Consolidado'!N59","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,null,{"$f":"'Jari Consolidado'!AP59","v":0},{"$f":"'Jari Consolidado'!AQ59","v":0},0,0,0,0,0,0]
[null,"Income before income tax and social contribution",{"$f":"'Jari Consolidado'!C60","v":53812},{"$f":"'Jari Consolidado'!D60","v":51767},{"$f":"'Jari Consolidado'!E60","v":53902},{"$f":"'Jari Consolidado'!F60","v":43525},{"$f":"'Jari Consolidado'!G60","v":39849},{"$f":"'Jari Consolidado'!H60","v":37159},{"$f":"'Jari Consolidado'!I60","v":64491},{"$f":"'Jari Consolidado'!J60","v":60581},{"$f":"'Jari Consolidado'!K60","v":9195},{"$f":"'Jari Consolidado'!L60","v":19669},{"$f":"'Jari Consolidado'!M60","v":23592},{"$f":"'Jari Consolidado'!N60","v":19649},32022,13346,9841,31060,29143,29062,-2447,12003,19734,18079,485,7735,12914,8789,763,-2865,-4529,-7064,17934,-12957,-14213,-27030,126943,4103,-11406,-10716,null,{"$f":"'Jari Consolidado'!AP60","v":153936},{"$f":"'Jari Consolidado'!AQ60","v":88609},99106,47369,29923,-13695,-36266,108924]
[null,"Income Tax and Social Contribution",{"$f":"'Jari Consolidado'!C61","v":-8305},{"$f":"'Jari Consolidado'!D61","v":-7782},{"$f":"'Jari Consolidado'!E61","v":12820},{"$f":"'Jari Consolidado'!F61","v":-6385},{"$f":"'Jari Consolidado'!G61","v":-5709},{"$f":"'Jari Consolidado'!H61","v":-5195},{"$f":"'Jari Consolidado'!I61","v":-4689},{"$f":"'Jari Consolidado'!J61","v":-9769},{"$f":"'Jari Consolidado'!K61","v":-146},{"$f":"'Jari Consolidado'!L61","v":-2121},{"$f":"'Jari Consolidado'!M61","v":19886},{"$f":"'Jari Consolidado'!N61","v":-5593},-9803,-2916,5992,-4616,-3579,-3526,10962,-3983,-6615,-6051,-263,-2533,-4296,-2890,57503,-2864,-2959,-2652,-5722,1868,661,6572,-41323,-5295,225,329,null,{"$f":"'Jari Consolidado'!AP61","v":-16725},{"$f":"'Jari Consolidado'!AQ61","v":1574},-5729,-5687,-9982,49028,3379,-46064]
[null,"Current income tax and social contribution",{"$f":"'Jari Consolidado'!C62","v":-3950},{"$f":"'Jari Consolidado'!D62","v":-4336},{"$f":"'Jari Consolidado'!E62","v":2166},{"$f":"'Jari Consolidado'!F62","v":-3733},{"$f":"'Jari Consolidado'!G62","v":-3539},{"$f":"'Jari Consolidado'!H62","v":-3512},{"$f":"'Jari Consolidado'!I62","v":-3566},{"$f":"'Jari Consolidado'!J62","v":-2934},{"$f":"'Jari Consolidado'!K62","v":-1358},{"$f":"'Jari Consolidado'!L62","v":-2268},{"$f":"'Jari Consolidado'!M62","v":13516},{"$f":"'Jari Consolidado'!N62","v":-5799},-8481,-3712,2133,-2493,-4837,-4014,14066,-6350,-9157,-8454,5988,-6440,-7357,-7407,1487,-4414,-4876,-1734,-7312,0,0,0,-42558,-5373,0,0,null,{"$f":"'Jari Consolidado'!AP62","v":-10126},{"$f":"'Jari Consolidado'!AQ62","v":-4476},-9211,-9895,-15216,-9537,-7312,-47931]
[null,"Deferred income tax and social contribution",{"$f":"'Jari Consolidado'!C63","v":-4355},{"$f":"'Jari Consolidado'!D63","v":-3446},{"$f":"'Jari Consolidado'!E63","v":10654},{"$f":"'Jari Consolidado'!F63","v":-2652},{"$f":"'Jari Consolidado'!G63","v":-2170},{"$f":"'Jari Consolidado'!H63","v":-1683},{"$f":"'Jari Consolidado'!I63","v":-1123},{"$f":"'Jari Consolidado'!J63","v":-6835},{"$f":"'Jari Consolidado'!K63","v":1212},{"$f":"'Jari Consolidado'!L63","v":147},{"$f":"'Jari Consolidado'!M63","v":6370},{"$f":"'Jari Consolidado'!N63","v":206},-1322,796,3859,-2123,1258,488,-3104,2367,2542,2403,-6251,3907,3061,4517,56016,1550,1917,-918,1590,1868,661,6572,1235,78,225,329,null,{"$f":"'Jari Consolidado'!AP63","v":-6599},{"$f":"'Jari Consolidado'!AQ63","v":6050},3482,4208,5234,58565,10691,1867]
[null,"Net Income before minority interests",{"$f":"'Jari Consolidado'!C64","v":45507},{"$f":"'Jari Consolidado'!D64","v":43985},{"$f":"'Jari Consolidado'!E64","v":66722},{"$f":"'Jari Consolidado'!F64","v":37140},{"$f":"'Jari Consolidado'!G64","v":34140},{"$f":"'Jari Consolidado'!H64","v":31964},{"$f":"'Jari Consolidado'!I64","v":59802},{"$f":"'Jari Consolidado'!J64","v":50812},{"$f":"'Jari Consolidado'!K64","v":9049},{"$f":"'Jari Consolidado'!L64","v":17548},{"$f":"'Jari Consolidado'!M64","v":43478},{"$f":"'Jari Consolidado'!N64","v":14056},22219,10430,15833,26444,25564,25536,8515,8020,13119,12028,222,5202,8618,5899,58266,-5729,-7488,-9716,12212,-11089,-13552,-20458,85620,-1192,-11181,-10387,null,{"$f":"'Jari Consolidado'!AP64","v":137211},{"$f":"'Jari Consolidado'!AQ64","v":90183},93377,41682,19941,35333,-32887,62860]
[null,"Reversal of interest on equity capital",{"$f":"'Jari Consolidado'!C65","v":0},{"$f":"'Jari Consolidado'!D65","v":0},{"$f":"'Jari Consolidado'!E65","v":0},{"$f":"'Jari Consolidado'!F65","v":0},{"$f":"'Jari Consolidado'!G65","v":0},{"$f":"'Jari Consolidado'!H65","v":0},{"$f":"'Jari Consolidado'!I65","v":0},{"$f":"'Jari Consolidado'!J65","v":0},{"$f":"'Jari Consolidado'!K65","v":0},{"$f":"'Jari Consolidado'!L65","v":0},{"$f":"'Jari Consolidado'!M65","v":0},{"$f":"'Jari Consolidado'!N65","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,null,{"$f":"'Jari Consolidado'!AP65","v":0},{"$f":"'Jari Consolidado'!AQ65","v":0},0,0,0,0,0,0]
[null,"Minority interests",{"$f":"'Jari Consolidado'!C66","v":0},{"$f":"'Jari Consolidado'!D66","v":0},{"$f":"'Jari Consolidado'!E66","v":0},{"$f":"'Jari Consolidado'!F66","v":0},{"$f":"'Jari Consolidado'!G66","v":0},{"$f":"'Jari Consolidado'!H66","v":0},{"$f":"'Jari Consolidado'!I66","v":0},{"$f":"'Jari Consolidado'!J66","v":0},{"$f":"'Jari Consolidado'!K66","v":0},{"$f":"'Jari Consolidado'!L66","v":0},{"$f":"'Jari Consolidado'!M66","v":0},{"$f":"'Jari Consolidado'!N66","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,null,{"$f":"'Jari Consolidado'!AP66","v":0},{"$f":"'Jari Consolidado'!AQ66","v":0},0,0,0,0,0,0]
[null,"Founders' shares",{"$f":"'Jari Consolidado'!C67","v":0},{"$f":"'Jari Consolidado'!D67","v":0},{"$f":"'Jari Consolidado'!E67","v":0},{"$f":"'Jari Consolidado'!F67","v":0},{"$f":"'Jari Consolidado'!G67","v":0},{"$f":"'Jari Consolidado'!H67","v":0},{"$f":"'Jari Consolidado'!I67","v":0},{"$f":"'Jari Consolidado'!J67","v":0},{"$f":"'Jari Consolidado'!K67","v":0},{"$f":"'Jari Consolidado'!L67","v":0},{"$f":"'Jari Consolidado'!M67","v":0},{"$f":"'Jari Consolidado'!N67","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,null,{"$f":"'Jari Consolidado'!AP67","v":0},{"$f":"'Jari Consolidado'!AQ67","v":0},0,0,0,0,0,0]
[null,"Net Income",{"$f":"'Jari Consolidado'!C68","v":45507},{"$f":"'Jari Consolidado'!D68","v":43985},{"$f":"'Jari Consolidado'!E68","v":66722},{"$f":"'Jari Consolidado'!F68","v":37140},{"$f":"'Jari Consolidado'!G68","v":34140},{"$f":"'Jari Consolidado'!H68","v":31964},{"$f":"'Jari Consolidado'!I68","v":59802},{"$f":"'Jari Consolidado'!J68","v":50812},{"$f":"'Jari Consolidado'!K68","v":9049},{"$f":"'Jari Consolidado'!L68","v":17548},{"$f":"'Jari Consolidado'!M68","v":43478},{"$f":"'Jari Consolidado'!N68","v":14056},22219,10430,15833,26444,25564,25536,8515,8020,13119,12028,222,5202,8618,5899,58266,-5729,-7488,-9716,12212,-11089,-13552,-20458,85620,-1192,-11181,-10387,null,{"$f":"'Jari Consolidado'!AP68","v":137211},{"$f":"'Jari Consolidado'!AQ68","v":90183},93377,41682,19941,35333,-32887,62860]

{"sheet":"São Manoel","index":32,"n_rows":69,"n_cols":41,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,"São Manoel"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16",null,2021,2020,2019,2018,2017,2016,2015,2014]
[]
["Receitas","Receita operacional líquida",100131,105729,109966,108727,99758,99714,96146,97917,84607,96382,92487,94206,83463,90500,89633,90252,104341,98273,86696,85273,73879,69444,2478,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:L7)","v":375052},{"$f":"SUM(M7:P7)","v":360656},382499,315292,2478,0,610636,0]
[null,"Receita com construção da infraestrutura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I8:L8)","v":0},{"$f":"SUM(M8:P8)","v":0},0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C23)","v":-26938},-28359,-50522,-38974,-37240,-33831,{"$f":"SUM(I11:I23)","v":-34648},-62185,-22793,-28881,-28870,-37498,-16702,-59675,-28691,-55840,-63251,-23259,-42091,-47321,-27414,-14915,-492,0,0,0,0,0,0,0,null,-148507,-142745,-171041,-131741,-492,0,-274583,0]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-2400,-4207,-25628,-13423,-15936,-11624,-12743,-44851,-3492,-9848,-20039,-18118,2032,-40963,-10120,-36844,-45623,-5797,-24642,-29663,-10401,-5674,0,0,0,0,0,0,0,0,null,-70934,-77088,-98384,-70380,0,0,-158644,0]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,54544,171025]
[null,"Leilão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-24461,-24075,-24456,-24352,-21605,-21758,-21456,-21621,-19224,-19289,-19163,-19304,-18655,-18630,-18493,-18918,-17552,-17392,-17421,-17622,-16991,-9239,-492,0,0,0,0,0,0,0,null,-81590,-75752,-72355,-61273,-492,0,-115627,0]
[null,"Prêmio de risco - GSF",0,0,0,0,0,0,0,4737,0,1082,10402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5819,10402]
[null,"Outras",-77,-77,-438,-1199,301,-449,-449,-450,-77,-826,-70,-76,-79,-82,-78,-78,-76,-70,-28,-36,-22,-2,0,0,0,0,0,0,0,0,null,-1802,-307,-302,-88,0,0,-312,0]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Outras",-77,-77,-438,-1199,301,-449,-449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-449,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":73193},{"$f":"D7+D10","v":77370},59444,{"$f":"F7+F10","v":69753},62518,65883,61498,35732,61814,67501,63617,56708,66761,30825,60942,34412,41090,75014,44605,37952,46465,54529,1986,0,0,0,0,0,0,0,0,226545,217911,211458,183551,1986,0,336053,0]
[null,"Gastos gerenciáveis",{"$f":"C34+C44+C51","v":-39896},-38203,-32714,-38367,-37566,-37954,-43058,{"$f":"J34+J44+J51","v":-38146},-39816,-40155,-44107,-40661,-40269,-40546,67814,-40908,-41572,-41731,-43356,-43928,-38390,-32210,-9037,-1892,-2834,-3958,-463479,-2263,-2452,-2499,null,-161175,-165583,-56397,-157884,-17721,-470693,-299816,-470693]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-8224},-7668,-9443,-7546,-7161,-7890,-11763,{"$f":"J35+J36+J37+J38+J41","v":-5719},-6764,-6946,-10108,-7080,-6416,-6977,-11056,-9104,-7689,-9519,-9362,-10533,-7643,-4489,-1962,-1892,-2834,-3958,-2981,-2158,-2319,-2363,null,-31192,-30581,-37368,-32027,-10646,-9821,-68985,-9821]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",-2886,-3054,-2069,-2369,-2615,-2453,-2646,-2088,-2404,-2596,-2664,-2345,-2203,-2444,-3198,-2386,-1196,-2183,-3364,-2450,-2659,-1711,-1474,-951,-1687,-1607,-1753,-1146,-902,-997,null,-9734,-9656,-8963,-10184,-5719,-4798,-21668,-4798]
[null,"Material",-939,-15,-1024,-412,-392,-377,-311,-453,-353,-316,-413,-231,-336,-158,-108,-57,-115,-288,-575,-114,-92,-73,-53,-48,-14,-143,-44,-43,-113,-129,null,-1433,-1138,-568,-854,-258,-329,-1572,-329]
[null,"Serviços de terceiros",-2527,-3473,-4742,-3565,-2214,-3413,-6999,-2121,-2791,-2570,-5697,-3057,-2404,-2630,-5725,-4921,-4331,-3794,-2694,-4966,-1460,-835,-267,-515,-927,-2027,-1115,-864,-1215,-1164,null,-14481,-13788,-18771,-9955,-3736,-4358,-26737,-4358]
[null,"Provisões",{"$f":"C39+C40","v":-459},{"$f":"D39+D40","v":369},-167,{"$f":"F39+F40","v":-136},0,0,0,490,410,0,-99,-60,274,137,-286,15,-266,-406,-1,0,0,0,0,0,0,0,15,-15,0,0,null,900,252,-943,-1,0,0,-658,0]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-459,369,-167,-136,0,0,0,490,410,0,-99,-60,274,137,-1739,-1755,0,0,0,0,0,0,0,0,0,0,15,-15,0,0,null,900,252,-3494,0,0,0,-1755,0]
[null,"Outros",{"$f":"C42+C43","v":-1413},{"$f":"D42+D43","v":-1495},-1441,{"$f":"F42+F43","v":-1064},-1940,-1647,-1807,-1547,-1626,-1464,-1235,-1387,-1747,-1882,-1739,-1755,-1781,-2848,-2728,-3003,-3432,-1870,-168,-378,-206,-181,-84,-90,-89,-73,null,-6444,-6251,-8123,-11033,-933,-336,-18350,-336]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-1,-1,0,-1,-2,-1,-9,9,-21,28,0,-1,-1,-1,4,-5,0,0,-43,-49,-54,-41,-76,-92,-57,-90,-84,-90,-89,-73,null,7,-3,-1,-187,-315,-336,-507,-336]
[null,"Outras",-1412,-1494,-1441,-1063,-1938,-1646,-1798,-1556,-1605,-1492,-1235,-1386,-1746,-1881,-1743,-1750,-1683,-2766,-2685,-2954,-3378,-1829,-92,-286,-149,-91,-262,-105,-133,-136,null,-6451,-6248,-7942,-10846,-618,-636,-17663,-636]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,59,12,-1,200,0,0,0,0,0,"-",-124,11,4,0,0,0,-21,0,0,0,0,0,0,0,null,270,0,-113,4,-21,0,-130,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,-460236,0,0,0,null,0,0,0,0,0,-460236,0,10871]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,340587,34068,0,0,0,0,0,0,0,0,0,278139,null,0,0,0,374655,0,278139,953643,422]
[null,"Provisão para perda no valor recuperável dos ativos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,111191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C51","v":64969},{"$f":"D7+D10+D33-D51","v":69702},50001,{"$f":"F7+F10+F33-F51","v":62207},55357,57993,49794,30025,55049,60755,53509,49628,60345,23848,161077,25308,33277,65506,35247,27419,38822,50040,3,-1892,-2834,-3958,-463479,-2263,-2452,-2499,null,195623,187330,285168,151528,-8681,-470693,266938,-470693]
[null,"Margem EBITDA",{"$f":"C49/C7","v":0.64884001957435755},0.65925148256391342,0.45469508757252242,0.57213939499848243,0.55491288919184423,0.58159335700102288,{"$f":"I49/I7","v":0.51789986062862725},0.30663725400083747,0.65064356377131916,0.63035629059367937,0.57855698638727604,0.52680296371780988,0.7230149886776176,0.26351381215469616,1.7970725067776376,0.28041483845233345,0.31892544637295023,0.6665716931405371,0.40655854941404446,0.32154374772788574,0.52548085382855747,0.72058061171591503,1.2106537530266344E-3,"n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.",null,2.1055369689944632,2.0918887509373998,3.0629844847434584,1.9741637626864026,1.2106537530266344E-3,0,3.2412863944052499,0]
[null,"Depreciação e amortização",{"$f":"SUM(C52:C54)","v":-31672},-30535,-23271,-30821,-30405,-30064,-31354,{"$f":"SUM(J52:J54)","v":-32439},-33051,-33409,-33999,-33581,-33853,-33569,-32321,-31804,-33759,-32223,-33998,-33395,-30747,-27721,-7054,0,0,0,0,0,0,0,null,-130253,-135002,-130107,-125861,-7054,0,-230701,0]
["Depreciação - Imobilizado em serviço","Depreciação",-30145,-29013,-21740,-29285,-28847,-28550,-29653,-28966,-28465,-28770,-29480,-28884,-29156,-28873,-27624,-26846,-28668,-27130,-28937,-28334,-25682,-22659,-6932,0,0,0,0,0,0,0,null,-115854,-116393,-110268,-105612,-6932,0,-195188,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-5,-5,-5,-5,-5,-5,4,37,-35,-28,-24,-33,-34,-32,-31,-30,-30,-32,"-","-","-","-","-","-","-","-","-","-","-","-",null,-22,-123,-123,0,0,0,-92,0]
["Amortização","Amortização",-1522,-1517,-1526,-1531,-1553,-1509,-1705,-3510,-4551,-4611,-4495,-4664,-4663,-4664,-4666,-4928,-5061,-5061,-5061,-5061,-5065,-5062,-122,0,0,0,0,0,0,0,null,-14377,-18486,-19716,-20249,-122,0,-35421,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":33297},{"$f":"D7+D10+D33","v":39167},26730,{"$f":"F7+F10+F33","v":31386},24952,27929,18440,-2414,21998,27346,19510,16047,26492,-9721,128756,-6496,-482,33283,1249,-5976,8075,22319,-7051,-1892,-2834,-3958,-463479,-2263,-2452,-2499,null,65370,52328,155061,25667,-15735,-470693,36237,-470693]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C58+C59","v":-42886},{"$f":"D58+D59","v":-47023},-44048,{"$f":"F58+F59","v":-35198},-49719,-48180,-45882,-47864,-42369,-50049,-52514,-43441,-38747,-39509,-38187,-39916,-46781,-50147,-47913,-47725,-43303,-32855,-238,77,99,102,194,-831,169,105,null,-186164,-174211,-175031,-171796,40,-363,-308600,-363]
[null,"Receitas financeiras",9116,8899,7349,8873,7651,4935,6297,2518,1964,1021,1784,1263,1343,2060,4002,2156,3541,2425,1701,1806,2599,2493,238,143,173,131,200,488,174,110,null,11800,6450,12124,8599,685,972,17406,972]
[null,"Despesas financeiras",-52002,-55922,-51397,-44071,-57370,-53115,-52179,-50382,-44333,-51070,-54298,-44704,-40090,-41569,-42189,-42072,-50322,-52572,-49614,-49531,-45902,-35348,-476,-66,-74,-29,-6,-1319,-5,-5,null,-197964,-180661,-187155,-180395,-645,-1335,-326006,-1335]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"LAIR",{"$f":"C55+C57","v":-9589},{"$f":"D55+D57","v":-7856},-17318,{"$f":"F55+F57","v":-3812},-24767,-20251,-27442,-50278,-20371,-22703,-33004,-27394,-12255,-49230,90569,-46412,-47263,-16864,-46664,-53701,-35228,-10536,-7289,-1815,-2735,-3856,-463285,-3094,-2283,-2394,null,-120794,-121883,-19970,-146129,-15695,-471056,-272363,-471056]
[null,"IR e Contribuição social",{"$f":"C63+C64","v":3261},2652,5872,1272,8421,6873,9252,{"$f":"J63+J64","v":17090},6930,7711,11171,9314,4191,16733,-30803,15773,16057,5727,15859,18251,11979,3561,2478,618,929,1311,157517,1052,776,814,null,40983,41409,6754,49650,5336,160159,92543,160159]
[null,"Imposto de renda e contribuição social correntes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7708,-7708,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Imposto de renda e contribuição social diferidos",3261,2652,5872,1272,8421,6873,9252,17090,6930,7711,11171,9314,4191,16733,-30803,15773,16057,5727,15859,18251,4271,11269,2478,618,929,1311,157517,1052,776,814,null,40983,41409,6754,49650,5336,160159,92543,160159]
[null,"Lucro líquido antes de minoritários",{"$f":"C61+C62","v":-6328},{"$f":"D61+D62","v":-5204},-11446,{"$f":"F61+F62","v":-2540},-16346,-13378,-18190,-33188,-13441,-14992,-21833,-18080,-8064,-32497,59766,-30639,-31206,-11137,-30805,-35450,-23249,-6975,-4811,-1197,-1806,-2545,-305768,-2042,-1507,-1580,null,-79811,-80474,-13216,-96479,-10359,-310897,-179820,-310897]
[null,"Reversão dos juros sobre capital próprio",null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Partes Beneficiárias",null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C65","v":-6328},{"$f":"D65","v":-5204},-11446,-2540,-16346,-13378,-18190,{"$f":"J65","v":-33188},-13441,-14992,-21833,-18080,-8064,-32497,59766,-30639,-31206,-11137,-30805,-35450,-23249,-6975,-4811,-1197,-1806,-2545,-305768,-2042,-1507,-1580,null,-79811,-80474,-13216,-96479,-10359,-310897,-179820,-310897]

{"sheet":"São Manoel EN","index":33,"n_rows":69,"n_cols":39,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,"São Manoel"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16",null,2021,2020,2019,2018,2017,2016]
[]
[null,"Net operating revenue",{"$f":"'São Manoel'!C7","v":100131},{"$f":"'São Manoel'!D7","v":105729},{"$f":"'São Manoel'!E7","v":109966},{"$f":"'São Manoel'!F7","v":108727},{"$f":"'São Manoel'!G7","v":99758},{"$f":"'São Manoel'!H7","v":99714},{"$f":"'São Manoel'!I7","v":96146},{"$f":"'São Manoel'!J7","v":97917},{"$f":"'São Manoel'!K7","v":84607},{"$f":"'São Manoel'!L7","v":96382},92487,94206,83463,90500,89633,90252,104341,98273,86696,85273,73879,69444,2478,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH7","v":375052},360656,382499,315292,2478,0]
[null,"Infrastructure revenue",{"$f":"'São Manoel'!C8","v":0},{"$f":"'São Manoel'!D8","v":0},{"$f":"'São Manoel'!E8","v":0},{"$f":"'São Manoel'!F8","v":0},{"$f":"'São Manoel'!G8","v":0},{"$f":"'São Manoel'!H8","v":0},{"$f":"'São Manoel'!I8","v":0},{"$f":"'São Manoel'!J8","v":0},{"$f":"'São Manoel'!K8","v":0},{"$f":"'São Manoel'!L8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH8","v":0},0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"'São Manoel'!C9","v":0},{"$f":"'São Manoel'!D9","v":0},{"$f":"'São Manoel'!E9","v":0},{"$f":"'São Manoel'!F9","v":0},{"$f":"'São Manoel'!G9","v":0},{"$f":"'São Manoel'!H9","v":0},{"$f":"'São Manoel'!I9","v":0},{"$f":"'São Manoel'!J9","v":0},{"$f":"'São Manoel'!K9","v":0},{"$f":"'São Manoel'!L9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH9","v":0},0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"'São Manoel'!C10","v":-26938},{"$f":"'São Manoel'!D10","v":-28359},{"$f":"'São Manoel'!E10","v":-50522},{"$f":"'São Manoel'!F10","v":-38974},{"$f":"'São Manoel'!G10","v":-37240},{"$f":"'São Manoel'!H10","v":-33831},{"$f":"'São Manoel'!I10","v":-34648},{"$f":"'São Manoel'!J10","v":-62185},{"$f":"'São Manoel'!K10","v":-22793},{"$f":"'São Manoel'!L10","v":-28881},-28870,-37498,-16702,-59675,-28691,-55840,-63251,-23259,-42091,-47321,-27414,-14915,-492,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH10","v":-148507},-142745,-171041,-131741,-492,0]
[null,"Energy purchased to resell",{"$f":"'São Manoel'!C11","v":-2400},{"$f":"'São Manoel'!D11","v":-4207},{"$f":"'São Manoel'!E11","v":-25628},{"$f":"'São Manoel'!F11","v":-13423},{"$f":"'São Manoel'!G11","v":-15936},{"$f":"'São Manoel'!H11","v":-11624},{"$f":"'São Manoel'!I11","v":-12743},{"$f":"'São Manoel'!J11","v":-44851},{"$f":"'São Manoel'!K11","v":-3492},{"$f":"'São Manoel'!L11","v":-9848},-20039,-18118,2032,-40963,-10120,-36844,-45623,-5797,-24642,-29663,-10401,-5674,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH11","v":-70934},-77088,-98384,-70380,0,0]
[null,"Itaipu - Foreign Exchange",{"$f":"'São Manoel'!C12","v":0},{"$f":"'São Manoel'!D12","v":0},{"$f":"'São Manoel'!E12","v":0},{"$f":"'São Manoel'!F12","v":0},{"$f":"'São Manoel'!G12","v":0},{"$f":"'São Manoel'!H12","v":0},{"$f":"'São Manoel'!I12","v":0},{"$f":"'São Manoel'!J12","v":0},{"$f":"'São Manoel'!K12","v":0},{"$f":"'São Manoel'!L12","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH12","v":0},0,0,0,0,0]
[null,"National Currency",{"$f":"'São Manoel'!C13","v":0},{"$f":"'São Manoel'!D13","v":0},{"$f":"'São Manoel'!E13","v":0},{"$f":"'São Manoel'!F13","v":0},{"$f":"'São Manoel'!G13","v":0},{"$f":"'São Manoel'!H13","v":0},{"$f":"'São Manoel'!I13","v":0},{"$f":"'São Manoel'!J13","v":0},{"$f":"'São Manoel'!K13","v":0},{"$f":"'São Manoel'!L13","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH13","v":0},0,0,0,0,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"'São Manoel'!C14","v":0},{"$f":"'São Manoel'!D14","v":0},{"$f":"'São Manoel'!E14","v":0},{"$f":"'São Manoel'!F14","v":0},{"$f":"'São Manoel'!G14","v":0},{"$f":"'São Manoel'!H14","v":0},{"$f":"'São Manoel'!I14","v":0},{"$f":"'São Manoel'!J14","v":0},{"$f":"'São Manoel'!K14","v":0},{"$f":"'São Manoel'!L14","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH14","v":0},0,0,0,0,0]
[null,"Auction",{"$f":"'São Manoel'!C15","v":0},{"$f":"'São Manoel'!D15","v":0},{"$f":"'São Manoel'!E15","v":0},{"$f":"'São Manoel'!F15","v":0},{"$f":"'São Manoel'!G15","v":0},{"$f":"'São Manoel'!H15","v":0},{"$f":"'São Manoel'!I15","v":0},{"$f":"'São Manoel'!J15","v":0},{"$f":"'São Manoel'!K15","v":0},{"$f":"'São Manoel'!L15","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH15","v":0},0,0,0,0,0]
[null,"PROINFA",{"$f":"'São Manoel'!C16","v":0},{"$f":"'São Manoel'!D16","v":0},{"$f":"'São Manoel'!E16","v":0},{"$f":"'São Manoel'!F16","v":0},{"$f":"'São Manoel'!G16","v":0},{"$f":"'São Manoel'!H16","v":0},{"$f":"'São Manoel'!I16","v":0},{"$f":"'São Manoel'!J16","v":0},{"$f":"'São Manoel'!K16","v":0},{"$f":"'São Manoel'!L16","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH16","v":0},0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"'São Manoel'!C17","v":0},{"$f":"'São Manoel'!D17","v":0},{"$f":"'São Manoel'!E17","v":0},{"$f":"'São Manoel'!F17","v":0},{"$f":"'São Manoel'!G17","v":0},{"$f":"'São Manoel'!H17","v":0},{"$f":"'São Manoel'!I17","v":0},{"$f":"'São Manoel'!J17","v":0},{"$f":"'São Manoel'!K17","v":0},{"$f":"'São Manoel'!L17","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH17","v":0},0,0,0,0,0]
[null,"Short-term energy  - CCEE",{"$f":"'São Manoel'!C18","v":0},{"$f":"'São Manoel'!D18","v":0},{"$f":"'São Manoel'!E18","v":0},{"$f":"'São Manoel'!F18","v":0},{"$f":"'São Manoel'!G18","v":0},{"$f":"'São Manoel'!H18","v":0},{"$f":"'São Manoel'!I18","v":0},{"$f":"'São Manoel'!J18","v":0},{"$f":"'São Manoel'!K18","v":0},{"$f":"'São Manoel'!L18","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH18","v":0},0,0,0,0,0]
[null,"Other suppliers",{"$f":"'São Manoel'!C19","v":0},{"$f":"'São Manoel'!D19","v":0},{"$f":"'São Manoel'!E19","v":0},{"$f":"'São Manoel'!F19","v":0},{"$f":"'São Manoel'!G19","v":0},{"$f":"'São Manoel'!H19","v":0},{"$f":"'São Manoel'!I19","v":0},{"$f":"'São Manoel'!J19","v":0},{"$f":"'São Manoel'!K19","v":0},{"$f":"'São Manoel'!L19","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH19","v":0},0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"'São Manoel'!C20","v":0},{"$f":"'São Manoel'!D20","v":0},{"$f":"'São Manoel'!E20","v":0},{"$f":"'São Manoel'!F20","v":0},{"$f":"'São Manoel'!G20","v":0},{"$f":"'São Manoel'!H20","v":0},{"$f":"'São Manoel'!I20","v":0},{"$f":"'São Manoel'!J20","v":0},{"$f":"'São Manoel'!K20","v":0},{"$f":"'São Manoel'!L20","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH20","v":0},0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"'São Manoel'!C21","v":-24461},{"$f":"'São Manoel'!D21","v":-24075},{"$f":"'São Manoel'!E21","v":-24456},{"$f":"'São Manoel'!F21","v":-24352},{"$f":"'São Manoel'!G21","v":-21605},{"$f":"'São Manoel'!H21","v":-21758},{"$f":"'São Manoel'!I21","v":-21456},{"$f":"'São Manoel'!J21","v":-21621},{"$f":"'São Manoel'!K21","v":-19224},{"$f":"'São Manoel'!L21","v":-19289},-19163,-19304,-18655,-18630,-18493,-18918,-17552,-17392,-17421,-17622,-16991,-9239,-492,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH21","v":-81590},-75752,-72355,-61273,-492,0]
[null,"Risk Premium - GSF",{"$f":"'São Manoel'!C22","v":0},{"$f":"'São Manoel'!D22","v":0},{"$f":"'São Manoel'!E22","v":0},{"$f":"'São Manoel'!F22","v":0},{"$f":"'São Manoel'!G22","v":0},{"$f":"'São Manoel'!H22","v":0},{"$f":"'São Manoel'!I22","v":0},{"$f":"'São Manoel'!J22","v":4737},{"$f":"'São Manoel'!K22","v":0},{"$f":"'São Manoel'!L22","v":1082},10402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH22","v":5819},10402]
[null,"Others",{"$f":"'São Manoel'!C23","v":-77},{"$f":"'São Manoel'!D23","v":-77},{"$f":"'São Manoel'!E23","v":-438},{"$f":"'São Manoel'!F23","v":-1199},{"$f":"'São Manoel'!G23","v":301},{"$f":"'São Manoel'!H23","v":-449},{"$f":"'São Manoel'!I23","v":-449},{"$f":"'São Manoel'!J23","v":-450},{"$f":"'São Manoel'!K23","v":-77},{"$f":"'São Manoel'!L23","v":-826},-70,-76,-79,-82,-78,-78,-76,-70,-28,-36,-22,-2,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH23","v":-1802},-307,-302,-88,0,0]
[null,"Efficiency Energy Program",{"$f":"'São Manoel'!C24","v":0},{"$f":"'São Manoel'!D24","v":0},{"$f":"'São Manoel'!E24","v":0},{"$f":"'São Manoel'!F24","v":0},{"$f":"'São Manoel'!G24","v":0},{"$f":"'São Manoel'!H24","v":0},{"$f":"'São Manoel'!I24","v":0},{"$f":"'São Manoel'!J24","v":0},{"$f":"'São Manoel'!K24","v":0},{"$f":"'São Manoel'!L24","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH24","v":0},0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"'São Manoel'!C25","v":0},{"$f":"'São Manoel'!D25","v":0},{"$f":"'São Manoel'!E25","v":0},{"$f":"'São Manoel'!F25","v":0},{"$f":"'São Manoel'!G25","v":0},{"$f":"'São Manoel'!H25","v":0},{"$f":"'São Manoel'!I25","v":0},{"$f":"'São Manoel'!J25","v":0},{"$f":"'São Manoel'!K25","v":0},{"$f":"'São Manoel'!L25","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH25","v":0},0,0,0,0,0]
[null,"Inspection fee",{"$f":"'São Manoel'!C26","v":0},{"$f":"'São Manoel'!D26","v":0},{"$f":"'São Manoel'!E26","v":0},{"$f":"'São Manoel'!F26","v":0},{"$f":"'São Manoel'!G26","v":0},{"$f":"'São Manoel'!H26","v":0},{"$f":"'São Manoel'!I26","v":0},{"$f":"'São Manoel'!J26","v":0},{"$f":"'São Manoel'!K26","v":0},{"$f":"'São Manoel'!L26","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH26","v":0},0,0,0,0,0]
[null,"Granting rights",{"$f":"'São Manoel'!C27","v":0},{"$f":"'São Manoel'!D27","v":0},{"$f":"'São Manoel'!E27","v":0},{"$f":"'São Manoel'!F27","v":0},{"$f":"'São Manoel'!G27","v":0},{"$f":"'São Manoel'!H27","v":0},{"$f":"'São Manoel'!I27","v":0},{"$f":"'São Manoel'!J27","v":0},{"$f":"'São Manoel'!K27","v":0},{"$f":"'São Manoel'!L27","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH27","v":0},0,0,0,0,0]
[null,"Financial compensations",{"$f":"'São Manoel'!C28","v":0},{"$f":"'São Manoel'!D28","v":0},{"$f":"'São Manoel'!E28","v":0},{"$f":"'São Manoel'!F28","v":0},{"$f":"'São Manoel'!G28","v":0},{"$f":"'São Manoel'!H28","v":0},{"$f":"'São Manoel'!I28","v":0},{"$f":"'São Manoel'!J28","v":0},{"$f":"'São Manoel'!K28","v":0},{"$f":"'São Manoel'!L28","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH28","v":0},0,0,0,0,0]
[null,"Others",{"$f":"'São Manoel'!C29","v":-77},{"$f":"'São Manoel'!D29","v":-77},{"$f":"'São Manoel'!E29","v":-438},{"$f":"'São Manoel'!F29","v":-1199},{"$f":"'São Manoel'!G29","v":301},{"$f":"'São Manoel'!H29","v":-449},{"$f":"'São Manoel'!I29","v":-449},{"$f":"'São Manoel'!J29","v":0},{"$f":"'São Manoel'!K29","v":0},{"$f":"'São Manoel'!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH29","v":-449},0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"'São Manoel'!C30","v":0},{"$f":"'São Manoel'!D30","v":0},{"$f":"'São Manoel'!E30","v":0},{"$f":"'São Manoel'!F30","v":0},{"$f":"'São Manoel'!G30","v":0},{"$f":"'São Manoel'!H30","v":0},{"$f":"'São Manoel'!I30","v":0},{"$f":"'São Manoel'!J30","v":0},{"$f":"'São Manoel'!K30","v":0},{"$f":"'São Manoel'!L30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH30","v":0},0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"'São Manoel'!C31","v":0},{"$f":"'São Manoel'!D31","v":0},{"$f":"'São Manoel'!E31","v":0},{"$f":"'São Manoel'!F31","v":0},{"$f":"'São Manoel'!G31","v":0},{"$f":"'São Manoel'!H31","v":0},{"$f":"'São Manoel'!I31","v":0},{"$f":"'São Manoel'!J31","v":0},{"$f":"'São Manoel'!K31","v":0},{"$f":"'São Manoel'!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH31","v":0},0,0,0,0,0]
[null,"Gross Margin",{"$f":"'São Manoel'!C32","v":73193},{"$f":"'São Manoel'!D32","v":77370},{"$f":"'São Manoel'!E32","v":59444},{"$f":"'São Manoel'!F32","v":69753},{"$f":"'São Manoel'!G32","v":62518},{"$f":"'São Manoel'!H32","v":65883},{"$f":"'São Manoel'!I32","v":61498},{"$f":"'São Manoel'!J32","v":35732},{"$f":"'São Manoel'!K32","v":61814},{"$f":"'São Manoel'!L32","v":67501},63617,56708,66761,30825,60942,34412,41090,75014,44605,37952,46465,54529,1986,0,0,0,0,0,0,0,0,{"$f":"'São Manoel'!AH32","v":226545},217911,211458,183551,1986,0]
[null,"Manageable expenditures",{"$f":"'São Manoel'!C33","v":-39896},{"$f":"'São Manoel'!D33","v":-38203},{"$f":"'São Manoel'!E33","v":-32714},{"$f":"'São Manoel'!F33","v":-38367},{"$f":"'São Manoel'!G33","v":-37566},{"$f":"'São Manoel'!H33","v":-37954},{"$f":"'São Manoel'!I33","v":-43058},{"$f":"'São Manoel'!J33","v":-38146},{"$f":"'São Manoel'!K33","v":-39816},{"$f":"'São Manoel'!L33","v":-40155},-44107,-40661,-40269,-40546,67814,-40908,-41572,-41731,-43356,-43928,-38390,-32210,-9037,-1892,-2834,-3958,-463479,-2263,-2452,-2499,null,{"$f":"'São Manoel'!AH33","v":-161175},-165583,-56397,-157884,-17721,-470693]
[null,"Total PMTO",{"$f":"'São Manoel'!C34","v":-8224},{"$f":"'São Manoel'!D34","v":-7668},{"$f":"'São Manoel'!E34","v":-9443},{"$f":"'São Manoel'!F34","v":-7546},{"$f":"'São Manoel'!G34","v":-7161},{"$f":"'São Manoel'!H34","v":-7890},{"$f":"'São Manoel'!I34","v":-11763},{"$f":"'São Manoel'!J34","v":-5719},{"$f":"'São Manoel'!K34","v":-6764},{"$f":"'São Manoel'!L34","v":-6946},-10108,-7080,-6416,-6977,-11056,-9104,-7689,-9519,-9362,-10533,-7643,-4489,-1962,-1892,-2834,-3958,-2981,-2158,-2319,-2363,null,{"$f":"'São Manoel'!AH34","v":-31192},-30581,-37368,-32027,-10646,-9821]
[null,"Personnel",{"$f":"'São Manoel'!C35","v":-2886},{"$f":"'São Manoel'!D35","v":-3054},{"$f":"'São Manoel'!E35","v":-2069},{"$f":"'São Manoel'!F35","v":-2369},{"$f":"'São Manoel'!G35","v":-2615},{"$f":"'São Manoel'!H35","v":-2453},{"$f":"'São Manoel'!I35","v":-2646},{"$f":"'São Manoel'!J35","v":-2088},{"$f":"'São Manoel'!K35","v":-2404},{"$f":"'São Manoel'!L35","v":-2596},-2664,-2345,-2203,-2444,-3198,-2386,-1196,-2183,-3364,-2450,-2659,-1711,-1474,-951,-1687,-1607,-1753,-1146,-902,-997,null,{"$f":"'São Manoel'!AH35","v":-9734},-9656,-8963,-10184,-5719,-4798]
[null,"Material",{"$f":"'São Manoel'!C36","v":-939},{"$f":"'São Manoel'!D36","v":-15},{"$f":"'São Manoel'!E36","v":-1024},{"$f":"'São Manoel'!F36","v":-412},{"$f":"'São Manoel'!G36","v":-392},{"$f":"'São Manoel'!H36","v":-377},{"$f":"'São Manoel'!I36","v":-311},{"$f":"'São Manoel'!J36","v":-453},{"$f":"'São Manoel'!K36","v":-353},{"$f":"'São Manoel'!L36","v":-316},-413,-231,-336,-158,-108,-57,-115,-288,-575,-114,-92,-73,-53,-48,-14,-143,-44,-43,-113,-129,null,{"$f":"'São Manoel'!AH36","v":-1433},-1138,-568,-854,-258,-329]
[null,"Third-party services",{"$f":"'São Manoel'!C37","v":-2527},{"$f":"'São Manoel'!D37","v":-3473},{"$f":"'São Manoel'!E37","v":-4742},{"$f":"'São Manoel'!F37","v":-3565},{"$f":"'São Manoel'!G37","v":-2214},{"$f":"'São Manoel'!H37","v":-3413},{"$f":"'São Manoel'!I37","v":-6999},{"$f":"'São Manoel'!J37","v":-2121},{"$f":"'São Manoel'!K37","v":-2791},{"$f":"'São Manoel'!L37","v":-2570},-5697,-3057,-2404,-2630,-5725,-4921,-4331,-3794,-2694,-4966,-1460,-835,-267,-515,-927,-2027,-1115,-864,-1215,-1164,null,{"$f":"'São Manoel'!AH37","v":-14481},-13788,-18771,-9955,-3736,-4358]
[null,"Provisions",{"$f":"'São Manoel'!C38","v":-459},{"$f":"'São Manoel'!D38","v":369},{"$f":"'São Manoel'!E38","v":-167},{"$f":"'São Manoel'!F38","v":-136},{"$f":"'São Manoel'!G38","v":0},{"$f":"'São Manoel'!H38","v":0},{"$f":"'São Manoel'!I38","v":0},{"$f":"'São Manoel'!J38","v":490},{"$f":"'São Manoel'!K38","v":410},{"$f":"'São Manoel'!L38","v":0},-99,-60,274,137,-286,15,-266,-406,-1,0,0,0,0,0,0,0,15,-15,0,0,null,{"$f":"'São Manoel'!AH38","v":900},252,-943,-1,0,0]
[null,"Provision for doubtful account/net losses",{"$f":"'São Manoel'!C39","v":0},{"$f":"'São Manoel'!D39","v":0},{"$f":"'São Manoel'!E39","v":0},{"$f":"'São Manoel'!F39","v":0},{"$f":"'São Manoel'!G39","v":0},{"$f":"'São Manoel'!H39","v":0},{"$f":"'São Manoel'!I39","v":0},{"$f":"'São Manoel'!J39","v":0},{"$f":"'São Manoel'!K39","v":0},{"$f":"'São Manoel'!L39","v":0},0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH39","v":0},0,0,0,0,0]
[null,"Provision for contingencies",{"$f":"'São Manoel'!C40","v":-459},{"$f":"'São Manoel'!D40","v":369},{"$f":"'São Manoel'!E40","v":-167},{"$f":"'São Manoel'!F40","v":-136},{"$f":"'São Manoel'!G40","v":0},{"$f":"'São Manoel'!H40","v":0},{"$f":"'São Manoel'!I40","v":0},{"$f":"'São Manoel'!J40","v":490},{"$f":"'São Manoel'!K40","v":410},{"$f":"'São Manoel'!L40","v":0},-99,-60,274,137,-1739,-1755,0,0,0,0,0,0,0,0,0,0,15,-15,0,0,null,{"$f":"'São Manoel'!AH40","v":900},252,-3494,0,0,0]
[null,"Other",{"$f":"'São Manoel'!C41","v":-1413},{"$f":"'São Manoel'!D41","v":-1495},{"$f":"'São Manoel'!E41","v":-1441},{"$f":"'São Manoel'!F41","v":-1064},{"$f":"'São Manoel'!G41","v":-1940},{"$f":"'São Manoel'!H41","v":-1647},{"$f":"'São Manoel'!I41","v":-1807},{"$f":"'São Manoel'!J41","v":-1547},{"$f":"'São Manoel'!K41","v":-1626},{"$f":"'São Manoel'!L41","v":-1464},-1235,-1387,-1747,-1882,-1739,-1755,-1781,-2848,-2728,-3003,-3432,-1870,-168,-378,-206,-181,-84,-90,-89,-73,null,{"$f":"'São Manoel'!AH41","v":-6444},-6251,-8123,-11033,-933,-336]
[null,"Rent and leasing",{"$f":"'São Manoel'!C42","v":-1},{"$f":"'São Manoel'!D42","v":-1},{"$f":"'São Manoel'!E42","v":0},{"$f":"'São Manoel'!F42","v":-1},{"$f":"'São Manoel'!G42","v":-2},{"$f":"'São Manoel'!H42","v":-1},{"$f":"'São Manoel'!I42","v":-9},{"$f":"'São Manoel'!J42","v":9},{"$f":"'São Manoel'!K42","v":-21},{"$f":"'São Manoel'!L42","v":28},0,-1,-1,-1,4,-5,0,0,-43,-49,-54,-41,-76,-92,-57,-90,-84,-90,-89,-73,null,{"$f":"'São Manoel'!AH42","v":7},-3,-1,-187,-315,-336]
[null,"Others",{"$f":"'São Manoel'!C43","v":-1412},{"$f":"'São Manoel'!D43","v":-1494},{"$f":"'São Manoel'!E43","v":-1441},{"$f":"'São Manoel'!F43","v":-1063},{"$f":"'São Manoel'!G43","v":-1938},{"$f":"'São Manoel'!H43","v":-1646},{"$f":"'São Manoel'!I43","v":-1798},{"$f":"'São Manoel'!J43","v":-1556},{"$f":"'São Manoel'!K43","v":-1605},{"$f":"'São Manoel'!L43","v":-1492},-1235,-1386,-1746,-1881,-1743,-1750,-1683,-2766,-2685,-2954,-3378,-1829,-92,-286,-149,-91,-262,-105,-133,-136,null,{"$f":"'São Manoel'!AH43","v":-6451},-6248,-7942,-10846,-618,-636]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"'São Manoel'!C44","v":0},{"$f":"'São Manoel'!D44","v":0},{"$f":"'São Manoel'!E44","v":0},{"$f":"'São Manoel'!F44","v":0},{"$f":"'São Manoel'!G44","v":0},{"$f":"'São Manoel'!H44","v":0},{"$f":"'São Manoel'!I44","v":59},{"$f":"'São Manoel'!J44","v":12},{"$f":"'São Manoel'!K44","v":-1},{"$f":"'São Manoel'!L44","v":200},0,0,0,0,0,"-",-124,11,4,0,0,0,-21,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH44","v":270},0,-113,4,-21,0]
[null,"Value of Indemnified financial asset",{"$f":"'São Manoel'!C45","v":0},{"$f":"'São Manoel'!D45","v":0},{"$f":"'São Manoel'!E45","v":0},{"$f":"'São Manoel'!F45","v":0},{"$f":"'São Manoel'!G45","v":0},{"$f":"'São Manoel'!H45","v":0},{"$f":"'São Manoel'!I45","v":0},{"$f":"'São Manoel'!J45","v":0},{"$f":"'São Manoel'!K45","v":0},{"$f":"'São Manoel'!L45","v":0},0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,-460236,0,0,0,null,{"$f":"'São Manoel'!AH45","v":0},0,0,0,0,-460236]
[null,"Construction Costs",{"$f":"'São Manoel'!C46","v":0},{"$f":"'São Manoel'!D46","v":0},{"$f":"'São Manoel'!E46","v":0},{"$f":"'São Manoel'!F46","v":0},{"$f":"'São Manoel'!G46","v":0},{"$f":"'São Manoel'!H46","v":0},{"$f":"'São Manoel'!I46","v":0},{"$f":"'São Manoel'!J46","v":0},{"$f":"'São Manoel'!K46","v":0},{"$f":"'São Manoel'!L46","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH46","v":0},0,0,0,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"'São Manoel'!C47","v":0},{"$f":"'São Manoel'!D47","v":0},{"$f":"'São Manoel'!E47","v":0},{"$f":"'São Manoel'!F47","v":0},{"$f":"'São Manoel'!G47","v":0},{"$f":"'São Manoel'!H47","v":0},{"$f":"'São Manoel'!I47","v":0},{"$f":"'São Manoel'!J47","v":0},{"$f":"'São Manoel'!K47","v":0},{"$f":"'São Manoel'!L47","v":0},0,0,0,0,"-","-",0,0,340587,34068,0,0,0,0,0,0,0,0,0,278139,null,{"$f":"'São Manoel'!AH47","v":0},0,0,374655,0,278139]
[null,"Provision for impairment of assets",{"$f":"'São Manoel'!C48","v":0},{"$f":"'São Manoel'!D48","v":0},{"$f":"'São Manoel'!E48","v":0},{"$f":"'São Manoel'!F48","v":0},{"$f":"'São Manoel'!G48","v":0},{"$f":"'São Manoel'!H48","v":0},{"$f":"'São Manoel'!I48","v":0},{"$f":"'São Manoel'!J48","v":0},{"$f":"'São Manoel'!K48","v":0},{"$f":"'São Manoel'!L48","v":0},0,0,0,0,111191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH48","v":0},0]
[null,"EBITDA",{"$f":"'São Manoel'!C49","v":64969},{"$f":"'São Manoel'!D49","v":69702},{"$f":"'São Manoel'!E49","v":50001},{"$f":"'São Manoel'!F49","v":62207},{"$f":"'São Manoel'!G49","v":55357},{"$f":"'São Manoel'!H49","v":57993},{"$f":"'São Manoel'!I49","v":49794},{"$f":"'São Manoel'!J49","v":30025},{"$f":"'São Manoel'!K49","v":55049},{"$f":"'São Manoel'!L49","v":60755},53509,49628,60345,23848,161077,25308,33277,65506,35247,27419,38822,50040,3,-1892,-2834,-3958,-463479,-2263,-2452,-2499,null,{"$f":"'São Manoel'!AH49","v":195623},187330,285168,151528,-8681,-470693]
[null,"EBITDA Margin",{"$f":"'São Manoel'!C50","v":0.64884001957435755},{"$f":"'São Manoel'!D50","v":0.65925148256391342},{"$f":"'São Manoel'!E50","v":0.45469508757252242},{"$f":"'São Manoel'!F50","v":0.57213939499848243},{"$f":"'São Manoel'!G50","v":0.55491288919184423},{"$f":"'São Manoel'!H50","v":0.58159335700102288},{"$f":"'São Manoel'!I50","v":0.51789986062862725},{"$f":"'São Manoel'!J50","v":0.30663725400083747},{"$f":"'São Manoel'!K50","v":0.65064356377131916},{"$f":"'São Manoel'!L50","v":0.63035629059367937},0.57855698638727604,0.52680296371780988,0.7230149886776176,0.26351381215469616,1.7970725067776376,0.28041483845233345,0.31892544637295023,0.6665716931405371,0.40655854941404446,0.32154374772788574,0.52548085382855747,0.72058061171591503,1.2106537530266344E-3,"n.d.","n.d.","n.d.","n.d.","n.d.","n.d.","n.d.",null,{"$f":"'São Manoel'!AH50","v":2.1055369689944632},2.0918887509373998,3.0629844847434584,1.9741637626864026,1.2106537530266344E-3,0]
[null,"Depreciation and amortization",{"$f":"'São Manoel'!C51","v":-31672},{"$f":"'São Manoel'!D51","v":-30535},{"$f":"'São Manoel'!E51","v":-23271},{"$f":"'São Manoel'!F51","v":-30821},{"$f":"'São Manoel'!G51","v":-30405},{"$f":"'São Manoel'!H51","v":-30064},{"$f":"'São Manoel'!I51","v":-31354},{"$f":"'São Manoel'!J51","v":-32439},{"$f":"'São Manoel'!K51","v":-33051},{"$f":"'São Manoel'!L51","v":-33409},-33999,-33581,-33853,-33569,-32321,-31804,-33759,-32223,-33998,-33395,-30747,-27721,-7054,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH51","v":-130253},-135002,-130107,-125861,-7054,0]
[null,"Depreciation",{"$f":"'São Manoel'!C52","v":-30145},{"$f":"'São Manoel'!D52","v":-29013},{"$f":"'São Manoel'!E52","v":-21740},{"$f":"'São Manoel'!F52","v":-29285},{"$f":"'São Manoel'!G52","v":-28847},{"$f":"'São Manoel'!H52","v":-28550},{"$f":"'São Manoel'!I52","v":-29653},{"$f":"'São Manoel'!J52","v":-28966},{"$f":"'São Manoel'!K52","v":-28465},{"$f":"'São Manoel'!L52","v":-28770},-29480,-28884,-29156,-28873,-27624,-26846,-28668,-27130,-28937,-28334,-25682,-22659,-6932,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH52","v":-115854},-116393,-110268,-105612,-6932,0]
[null,"Depreciation - Asset right of usage",{"$f":"'São Manoel'!C53","v":-5},{"$f":"'São Manoel'!D53","v":-5},{"$f":"'São Manoel'!E53","v":-5},{"$f":"'São Manoel'!F53","v":-5},{"$f":"'São Manoel'!G53","v":-5},{"$f":"'São Manoel'!H53","v":-5},{"$f":"'São Manoel'!I53","v":4},{"$f":"'São Manoel'!J53","v":37},{"$f":"'São Manoel'!K53","v":-35},{"$f":"'São Manoel'!L53","v":-28},-24,-33,-34,-32,-31,-30,-30,-32,"-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'São Manoel'!AH53","v":-22},-123,-123,0,0,0]
[null,"Amortization",{"$f":"'São Manoel'!C54","v":-1522},{"$f":"'São Manoel'!D54","v":-1517},{"$f":"'São Manoel'!E54","v":-1526},{"$f":"'São Manoel'!F54","v":-1531},{"$f":"'São Manoel'!G54","v":-1553},{"$f":"'São Manoel'!H54","v":-1509},{"$f":"'São Manoel'!I54","v":-1705},{"$f":"'São Manoel'!J54","v":-3510},{"$f":"'São Manoel'!K54","v":-4551},{"$f":"'São Manoel'!L54","v":-4611},-4495,-4664,-4663,-4664,-4666,-4928,-5061,-5061,-5061,-5061,-5065,-5062,-122,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH54","v":-14377},-18486,-19716,-20249,-122,0]
[null,"Result from Service - EBIT",{"$f":"'São Manoel'!C55","v":33297},{"$f":"'São Manoel'!D55","v":39167},{"$f":"'São Manoel'!E55","v":26730},{"$f":"'São Manoel'!F55","v":31386},{"$f":"'São Manoel'!G55","v":24952},{"$f":"'São Manoel'!H55","v":27929},{"$f":"'São Manoel'!I55","v":18440},{"$f":"'São Manoel'!J55","v":-2414},{"$f":"'São Manoel'!K55","v":21998},{"$f":"'São Manoel'!L55","v":27346},19510,16047,26492,-9721,128756,-6496,-482,33283,1249,-5976,8075,22319,-7051,-1892,-2834,-3958,-463479,-2263,-2452,-2499,null,{"$f":"'São Manoel'!AH55","v":65370},52328,155061,25667,-15735,-470693]
[null,"Result from corporate participation",{"$f":"'São Manoel'!C56","v":0},{"$f":"'São Manoel'!D56","v":0},{"$f":"'São Manoel'!E56","v":0},{"$f":"'São Manoel'!F56","v":0},{"$f":"'São Manoel'!G56","v":0},{"$f":"'São Manoel'!H56","v":0},{"$f":"'São Manoel'!I56","v":0},{"$f":"'São Manoel'!J56","v":0},{"$f":"'São Manoel'!K56","v":0},{"$f":"'São Manoel'!L56","v":0},0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH56","v":0},0,0,0,0,0]
[null,"Net Financial Result",{"$f":"'São Manoel'!C57","v":-42886},{"$f":"'São Manoel'!D57","v":-47023},{"$f":"'São Manoel'!E57","v":-44048},{"$f":"'São Manoel'!F57","v":-35198},{"$f":"'São Manoel'!G57","v":-49719},{"$f":"'São Manoel'!H57","v":-48180},{"$f":"'São Manoel'!I57","v":-45882},{"$f":"'São Manoel'!J57","v":-47864},{"$f":"'São Manoel'!K57","v":-42369},{"$f":"'São Manoel'!L57","v":-50049},-52514,-43441,-38747,-39509,-38187,-39916,-46781,-50147,-47913,-47725,-43303,-32855,-238,77,99,102,194,-831,169,105,null,{"$f":"'São Manoel'!AH57","v":-186164},-174211,-175031,-171796,40,-363]
[null,"Financial revenues",{"$f":"'São Manoel'!C58","v":9116},{"$f":"'São Manoel'!D58","v":8899},{"$f":"'São Manoel'!E58","v":7349},{"$f":"'São Manoel'!F58","v":8873},{"$f":"'São Manoel'!G58","v":7651},{"$f":"'São Manoel'!H58","v":4935},{"$f":"'São Manoel'!I58","v":6297},{"$f":"'São Manoel'!J58","v":2518},{"$f":"'São Manoel'!K58","v":1964},{"$f":"'São Manoel'!L58","v":1021},1784,1263,1343,2060,4002,2156,3541,2425,1701,1806,2599,2493,238,143,173,131,200,488,174,110,null,{"$f":"'São Manoel'!AH58","v":11800},6450,12124,8599,685,972]
[null,"Financial expenses",{"$f":"'São Manoel'!C59","v":-52002},{"$f":"'São Manoel'!D59","v":-55922},{"$f":"'São Manoel'!E59","v":-51397},{"$f":"'São Manoel'!F59","v":-44071},{"$f":"'São Manoel'!G59","v":-57370},{"$f":"'São Manoel'!H59","v":-53115},{"$f":"'São Manoel'!I59","v":-52179},{"$f":"'São Manoel'!J59","v":-50382},{"$f":"'São Manoel'!K59","v":-44333},{"$f":"'São Manoel'!L59","v":-51070},-54298,-44704,-40090,-41569,-42189,-42072,-50322,-52572,-49614,-49531,-45902,-35348,-476,-66,-74,-29,-6,-1319,-5,-5,null,{"$f":"'São Manoel'!AH59","v":-197964},-180661,-187155,-180395,-645,-1335]
[null,"Other Income",{"$f":"'São Manoel'!C60","v":0},{"$f":"'São Manoel'!D60","v":0},{"$f":"'São Manoel'!E60","v":0},{"$f":"'São Manoel'!F60","v":0},{"$f":"'São Manoel'!G60","v":0},{"$f":"'São Manoel'!H60","v":0},{"$f":"'São Manoel'!I60","v":0},{"$f":"'São Manoel'!J60","v":0},{"$f":"'São Manoel'!K60","v":0},{"$f":"'São Manoel'!L60","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'São Manoel'!AH60","v":0},0,0,0,0,0]
[null,"Income before income tax and social contribution",{"$f":"'São Manoel'!C61","v":-9589},{"$f":"'São Manoel'!D61","v":-7856},{"$f":"'São Manoel'!E61","v":-17318},{"$f":"'São Manoel'!F61","v":-3812},{"$f":"'São Manoel'!G61","v":-24767},{"$f":"'São Manoel'!H61","v":-20251},{"$f":"'São Manoel'!I61","v":-27442},{"$f":"'São Manoel'!J61","v":-50278},{"$f":"'São Manoel'!K61","v":-20371},{"$f":"'São Manoel'!L61","v":-22703},-33004,-27394,-12255,-49230,90569,-46412,-47263,-16864,-46664,-53701,-35228,-10536,-7289,-1815,-2735,-3856,-463285,-3094,-2283,-2394,null,{"$f":"'São Manoel'!AH61","v":-120794},-121883,-19970,-146129,-15695,-471056]
[null,"Income Tax and Social Contribution",{"$f":"'São Manoel'!C62","v":3261},{"$f":"'São Manoel'!D62","v":2652},{"$f":"'São Manoel'!E62","v":5872},{"$f":"'São Manoel'!F62","v":1272},{"$f":"'São Manoel'!G62","v":8421},{"$f":"'São Manoel'!H62","v":6873},{"$f":"'São Manoel'!I62","v":9252},{"$f":"'São Manoel'!J62","v":17090},{"$f":"'São Manoel'!K62","v":6930},{"$f":"'São Manoel'!L62","v":7711},11171,9314,4191,16733,-30803,15773,16057,5727,15859,18251,11979,3561,2478,618,929,1311,157517,1052,776,814,null,{"$f":"'São Manoel'!AH62","v":40983},41409,6754,49650,5336,160159]
[null,"Current income tax and social contribution",{"$f":"'São Manoel'!C63","v":0},{"$f":"'São Manoel'!D63","v":0},{"$f":"'São Manoel'!E63","v":0},{"$f":"'São Manoel'!F63","v":0},{"$f":"'São Manoel'!G63","v":0},{"$f":"'São Manoel'!H63","v":0},{"$f":"'São Manoel'!I63","v":0},{"$f":"'São Manoel'!J63","v":0},{"$f":"'São Manoel'!K63","v":0},{"$f":"'São Manoel'!L63","v":0},0,0,0,0,0,0,0,0,0,0,7708,-7708,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH63","v":0},0,0,0,0,0]
[null,"Deferred income tax and social contribution",{"$f":"'São Manoel'!C64","v":3261},{"$f":"'São Manoel'!D64","v":2652},{"$f":"'São Manoel'!E64","v":5872},{"$f":"'São Manoel'!F64","v":1272},{"$f":"'São Manoel'!G64","v":8421},{"$f":"'São Manoel'!H64","v":6873},{"$f":"'São Manoel'!I64","v":9252},{"$f":"'São Manoel'!J64","v":17090},{"$f":"'São Manoel'!K64","v":6930},{"$f":"'São Manoel'!L64","v":7711},11171,9314,4191,16733,-30803,15773,16057,5727,15859,18251,4271,11269,2478,618,929,1311,157517,1052,776,814,null,{"$f":"'São Manoel'!AH64","v":40983},41409,6754,49650,5336,160159]
[null,"Net Income before minority interests",{"$f":"'São Manoel'!C65","v":-6328},{"$f":"'São Manoel'!D65","v":-5204},{"$f":"'São Manoel'!E65","v":-11446},{"$f":"'São Manoel'!F65","v":-2540},{"$f":"'São Manoel'!G65","v":-16346},{"$f":"'São Manoel'!H65","v":-13378},{"$f":"'São Manoel'!I65","v":-18190},{"$f":"'São Manoel'!J65","v":-33188},{"$f":"'São Manoel'!K65","v":-13441},{"$f":"'São Manoel'!L65","v":-14992},-21833,-18080,-8064,-32497,59766,-30639,-31206,-11137,-30805,-35450,-23249,-6975,-4811,-1197,-1806,-2545,-305768,-2042,-1507,-1580,null,{"$f":"'São Manoel'!AH65","v":-79811},-80474,-13216,-96479,-10359,-310897]
[null,"Reversal of interest on equity capital",{"$f":"'São Manoel'!C66","v":0},{"$f":"'São Manoel'!D66","v":0},{"$f":"'São Manoel'!E66","v":0},{"$f":"'São Manoel'!F66","v":0},{"$f":"'São Manoel'!G66","v":0},{"$f":"'São Manoel'!H66","v":0},{"$f":"'São Manoel'!I66","v":0},{"$f":"'São Manoel'!J66","v":0},{"$f":"'São Manoel'!K66","v":0},{"$f":"'São Manoel'!L66","v":0},0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH66","v":0},0,0,0,0,0]
[null,"Minority interests",{"$f":"'São Manoel'!C67","v":0},{"$f":"'São Manoel'!D67","v":0},{"$f":"'São Manoel'!E67","v":0},{"$f":"'São Manoel'!F67","v":0},{"$f":"'São Manoel'!G67","v":0},{"$f":"'São Manoel'!H67","v":0},{"$f":"'São Manoel'!I67","v":0},{"$f":"'São Manoel'!J67","v":0},{"$f":"'São Manoel'!K67","v":0},{"$f":"'São Manoel'!L67","v":0},0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH67","v":0},0,0,0,0,0]
[null,"Founders' shares",{"$f":"'São Manoel'!C68","v":0},{"$f":"'São Manoel'!D68","v":0},{"$f":"'São Manoel'!E68","v":0},{"$f":"'São Manoel'!F68","v":0},{"$f":"'São Manoel'!G68","v":0},{"$f":"'São Manoel'!H68","v":0},{"$f":"'São Manoel'!I68","v":0},{"$f":"'São Manoel'!J68","v":0},{"$f":"'São Manoel'!K68","v":0},{"$f":"'São Manoel'!L68","v":0},0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'São Manoel'!AH68","v":0},0,0,0,0,0]
[null,"Net Income",{"$f":"'São Manoel'!C69","v":-6328},{"$f":"'São Manoel'!D69","v":-5204},{"$f":"'São Manoel'!E69","v":-11446},{"$f":"'São Manoel'!F69","v":-2540},{"$f":"'São Manoel'!G69","v":-16346},{"$f":"'São Manoel'!H69","v":-13378},{"$f":"'São Manoel'!I69","v":-18190},{"$f":"'São Manoel'!J69","v":-33188},{"$f":"'São Manoel'!K69","v":-13441},{"$f":"'São Manoel'!L69","v":-14992},-21833,-18080,-8064,-32497,59766,-30639,-31206,-11137,-30805,-35450,-23249,-6975,-4811,-1197,-1806,-2545,-305768,-2042,-1507,-1580,null,{"$f":"'São Manoel'!AH69","v":-79811},-80474,-13216,-96479,-10359,-310897]

{"sheet":"Outros","index":34,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Outros*"]
[]
[null,"R$ Mil","2023-06-01","2023-03-01","2022-12-01","2022-09-01","2022-06-01","2022-03-01"]
[null,null,"2T23","1T23","4T22","3T22","2T22","1T22",null,2022]
[]
["Receitas","Receita operacional líquida",140774,133490,113911,156025,77938,31364,null,{"$f":"SUM(E7:H7)","v":379238}]
[null,"Receita de Construção",{"$f":"-C45","v":0},0,0,0,0,0,null,{"$f":"SUM(E8:H8)","v":0}]
[null,"Margem Construção",null,null,null,null,null,null,null,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C29)","v":0},0,0,0,0,0,null,0]
["Energia elétrica comprada para revenda","Energia elétrica comprada para revenda",null,null,null,null,null,null,null,0]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,0]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,0]
[null,"Leilão",null,null,null,null,null,null,null,0]
[null,"PROINFA",null,null,null,null,null,null,null,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,0]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,0]
[null,"Outros supridores",null,null,null,null,null,null,null,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",null,null,null,null,null,null,null,0]
[null,"Outras",null,null,null,null,null,null,null,0]
[null,"Progra de eficiência energética",null,null,null,null,null,null,null,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,0]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,0]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,0]
[null,"Outras",null,null,null,null,null,null,null,0]
[null,"Custo da matéria prima consumida",0,0,0,0,0,0,null,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,0]
[null,"Margem Bruta",{"$f":"C7+C10+C9","v":140774},{"$f":"D7+D10+D9","v":133490},{"$f":"E7+E10+E9","v":113911},{"$f":"F7+F10+F9","v":156025},{"$f":"G7+G10+G9","v":77938},31364,null,379238]
[null,"Gastos gerenciáveis",{"$f":"C33+C45+C49","v":0},0,0,0,0,0,null,0]
[null,"Total do PMSO",{"$f":"C34+C35+C36+C37+C40","v":0},{"$f":"D34+D35+D36+D37+D40","v":0},{"$f":"E34+E35+E36+E37+E40","v":0},{"$f":"F34+F35+F36+F37+F40","v":0},{"$f":"G34+G35+G36+G37+G40","v":0},{"$f":"H34+H35+H36+H37+H40","v":0},null,0]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",null,null,null,null,null,null,null,0]
[null,"Material",null,null,null,null,null,null,null,0]
[null,"Serviços de terceiros",null,null,null,null,null,null,null,0]
[null,"Provisões",{"$f":"C38+C39","v":0},{"$f":"D38+D39","v":0},0,{"$f":"F38+F39","v":0},0,0,null,0]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",null,null,null,null,null,null,null,0]
["Provisões cíveis, fiscais e trabalhistas","Provisões cíveis, fiscais e trabalhistas",null,null,null,null,null,null,null,0]
[null,"Outros",{"$f":"C41+C42","v":0},{"$f":"D41+D42","v":0},0,{"$f":"F41+F42","v":0},0,0,null,0]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",null,null,null,null,null,null,null,0]
[null,"Outras",null,null,null,null,null,null,null,0]
[null,"Ganhos e perdas na desativação e alienação de bens",null,null,null,null,null,null,null,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,null,0]
[null,"Custo com construção da infraestrutura",null,null,null,null,null,null,null,0]
[null,"Ganho na alienação de investimento",null,null,null,null,null,null,null,0]
[null,"EBITDA",{"$f":"C7+C10+C32+C8-C49+C9","v":140774},{"$f":"D7+D10+D32+D8-D49+D9","v":133490},{"$f":"E7+E10+E32+E8-E49+E9","v":113911},{"$f":"F7+F10+F32+F8-F49+F9","v":156025},{"$f":"G7+G10+G32+G8-G49+G9","v":77938},31364,null,379238]
[null,"Margem EBITDA",{"$f":"C47/C7","v":1},{"$f":"D47/D7","v":1},1,{"$f":"F47/F7","v":1},1,1,null,1]
[null,"Depreciação e amortização",{"$f":"SUM(C50:C52)","v":0},0,0,0,0,0,null,0]
["Depreciação - Imobilizado em serviço","Depreciação",null,null,null,null,null,null,null,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",null,null,null,null,null,null,null,0]
["Amortização","Amortização",null,null,null,null,null,null,null,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C32+C8+C9","v":140774},{"$f":"D7+D10+D32+D8+D9","v":133490},{"$f":"E7+E10+E32+E8+E9","v":113911},{"$f":"F7+F10+F32+F8+F9","v":156025},{"$f":"G7+G10+G32+G8+G9","v":77938},31364,null,379238]
[null,"Resultado das participações societárias",null,null,null,null,null,null,null,0]
[null,"Resultado financeiro líquido",{"$f":"C56+C57","v":0},{"$f":"D56+D57","v":0},{"$f":"E56+E57","v":0},{"$f":"F56+F57","v":0},{"$f":"G56+G57","v":0},{"$f":"H56+H57","v":0},null,0]
[null,"Receitas financeiras",null,null,null,null,null,null,null,0]
[null,"Despesas financeiras",null,null,null,null,null,null,null,0]
[null,"Outros resultados",null,null,null,null,null,null,null,0]
[null,"LAIR",{"$f":"C53+C55+C54","v":140774},133490,113911,156025,77938,31364,null,379238]
[null,"IR e Contribuição social",{"$f":"C61+C62","v":0},{"$f":"D61+D62","v":0},{"$f":"E61+E62","v":0},{"$f":"F61+F62","v":0},{"$f":"G61+G62","v":0},0,null,0]
[null,"Imposto de renda e contribuição social correntes",null,null,null,null,null,null,null,0]
[null,"Imposto de renda e contribuição social diferidos",null,null,null,null,null,null,null,0]
[null,"Lucro líquido antes de minoritários",{"$f":"C59+C60","v":140774},133490,113911,156025,77938,31364,null,379238]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,null,0]
["Atribuível aos acionistas não controladores","Participações dos não controladores",0,0,0,0,0,0,null,0]
[null,"Partes Beneficiárias",0,0,0,0,0,0,null,0]
[null,"Lucro líquido",{"$f":"C63","v":140774},133490,113911,156025,77938,31364,null,379238]
[null,"*Considera GHSL (Santa Leopoldina) e EDP Ventures"]

{"sheet":"Outros EN","index":35,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Others"]
[]
[null,"R$ Thousand","Jun-23","Mar-23","Dec-22","Sep-22","2022-06-01","2022-03-01"]
[null,null,"2Q23","1Q23","4Q22","3Q22","2Q22","1Q22",null,2022]
[]
[null,"Net operating revenue",{"$f":"Outros!C7","v":140774},{"$f":"Outros!D7","v":133490},{"$f":"Outros!E7","v":113911},{"$f":"Outros!F7","v":156025},{"$f":"Outros!G7","v":77938},{"$f":"Outros!H7","v":31364},null,{"$f":"SUM(E7:H7)","v":379238}]
[null,"Infrastructure Construction Revenue",{"$f":"Outros!C8","v":0},{"$f":"Outros!D8","v":0},{"$f":"Outros!E8","v":0},{"$f":"Outros!F8","v":0},{"$f":"Outros!G8","v":0},{"$f":"Outros!H8","v":0},null,{"$f":"SUM(E8:H8)","v":0}]
[null,"Construction Margin",{"$f":"Outros!C9","v":0},{"$f":"Outros!D9","v":0},{"$f":"Outros!E9","v":0},{"$f":"Outros!F9","v":0},{"$f":"Outros!G9","v":0},{"$f":"Outros!H9","v":0},null,0]
[null,"Non-manageable expenditures",{"$f":"Outros!C10","v":0},{"$f":"Outros!D10","v":0},{"$f":"Outros!E10","v":0},{"$f":"Outros!F10","v":0},{"$f":"Outros!G10","v":0},{"$f":"Outros!H10","v":0},null,0]
[null,"Energy purchased to resell",{"$f":"Outros!C11","v":0},{"$f":"Outros!D11","v":0},{"$f":"Outros!E11","v":0},{"$f":"Outros!F11","v":0},{"$f":"Outros!G11","v":0},{"$f":"Outros!H11","v":0},null,0]
[null,"Itaipu - Foregin Exchange",{"$f":"Outros!C12","v":0},{"$f":"Outros!D12","v":0},{"$f":"Outros!E12","v":0},{"$f":"Outros!F12","v":0},{"$f":"Outros!G12","v":0},{"$f":"Outros!H12","v":0},null,0]
[null,"National Currency",{"$f":"Outros!C13","v":0},{"$f":"Outros!D13","v":0},{"$f":"Outros!E13","v":0},{"$f":"Outros!F13","v":0},{"$f":"Outros!G13","v":0},{"$f":"Outros!H13","v":0},null,0]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Outros!C14","v":0},{"$f":"Outros!D14","v":0},{"$f":"Outros!E14","v":0},{"$f":"Outros!F14","v":0},{"$f":"Outros!G14","v":0},{"$f":"Outros!H14","v":0},null,0]
[null,"Auction",{"$f":"Outros!C15","v":0},{"$f":"Outros!D15","v":0},{"$f":"Outros!E15","v":0},{"$f":"Outros!F15","v":0},{"$f":"Outros!G15","v":0},{"$f":"Outros!H15","v":0},null,0]
[null,"PROINFA",{"$f":"Outros!C16","v":0},{"$f":"Outros!D16","v":0},{"$f":"Outros!E16","v":0},{"$f":"Outros!F16","v":0},{"$f":"Outros!G16","v":0},{"$f":"Outros!H16","v":0},null,0]
[null,"Bilateral contracts",{"$f":"Outros!C17","v":0},{"$f":"Outros!D17","v":0},{"$f":"Outros!E17","v":0},{"$f":"Outros!F17","v":0},{"$f":"Outros!G17","v":0},{"$f":"Outros!H17","v":0},null,0]
[null,"Short-term energy  - CCEE",{"$f":"Outros!C18","v":0},{"$f":"Outros!D18","v":0},{"$f":"Outros!E18","v":0},{"$f":"Outros!F18","v":0},{"$f":"Outros!G18","v":0},{"$f":"Outros!H18","v":0},null,0]
[null,"Other suppliers",{"$f":"Outros!C19","v":0},{"$f":"Outros!D19","v":0},{"$f":"Outros!E19","v":0},{"$f":"Outros!F19","v":0},{"$f":"Outros!G19","v":0},{"$f":"Outros!H19","v":0},null,0]
[null,"Net effect of CVA",{"$f":"Outros!C20","v":0},{"$f":"Outros!D20","v":0},{"$f":"Outros!E20","v":0},{"$f":"Outros!F20","v":0},{"$f":"Outros!G20","v":0},{"$f":"Outros!H20","v":0},null,0]
[null,"Charges for usage of basic network",{"$f":"Outros!C21","v":0},{"$f":"Outros!D21","v":0},{"$f":"Outros!E21","v":0},{"$f":"Outros!F21","v":0},{"$f":"Outros!G21","v":0},{"$f":"Outros!H21","v":0},null,0]
[null,"Others",{"$f":"Outros!C22","v":0},{"$f":"Outros!D22","v":0},{"$f":"Outros!E22","v":0},{"$f":"Outros!F22","v":0},{"$f":"Outros!G22","v":0},{"$f":"Outros!H22","v":0},null,0]
[null,"Efficiency Energy Program",{"$f":"Outros!C23","v":0},{"$f":"Outros!D23","v":0},{"$f":"Outros!E23","v":0},{"$f":"Outros!F23","v":0},{"$f":"Outros!G23","v":0},{"$f":"Outros!H23","v":0},null,0]
[null,"PIS/Cofins",{"$f":"Outros!C24","v":0},{"$f":"Outros!D24","v":0},{"$f":"Outros!E24","v":0},{"$f":"Outros!F24","v":0},{"$f":"Outros!G24","v":0},{"$f":"Outros!H24","v":0},null,0]
[null,"Inspection fee",{"$f":"Outros!C25","v":0},{"$f":"Outros!D25","v":0},{"$f":"Outros!E25","v":0},{"$f":"Outros!F25","v":0},{"$f":"Outros!G25","v":0},{"$f":"Outros!H25","v":0},null,0]
[null,"Granting rights",{"$f":"Outros!C26","v":0},{"$f":"Outros!D26","v":0},{"$f":"Outros!E26","v":0},{"$f":"Outros!F26","v":0},{"$f":"Outros!G26","v":0},{"$f":"Outros!H26","v":0},null,0]
[null,"Financial compensations",{"$f":"Outros!C27","v":0},{"$f":"Outros!D27","v":0},{"$f":"Outros!E27","v":0},{"$f":"Outros!F27","v":0},{"$f":"Outros!G27","v":0},{"$f":"Outros!H27","v":0},null,0]
[null,"Others",{"$f":"Outros!C28","v":0},{"$f":"Outros!D28","v":0},{"$f":"Outros!E28","v":0},{"$f":"Outros!F28","v":0},{"$f":"Outros!G28","v":0},{"$f":"Outros!H28","v":0},null,0]
[null,"Cost of raw material consumed",{"$f":"Outros!C29","v":0},{"$f":"Outros!D29","v":0},{"$f":"Outros!E29","v":0},{"$f":"Outros!F29","v":0},{"$f":"Outros!G29","v":0},{"$f":"Outros!H29","v":0},null,0]
[null,"Reimbursement for downtime",{"$f":"Outros!C30","v":0},{"$f":"Outros!D30","v":0},{"$f":"Outros!E30","v":0},{"$f":"Outros!F30","v":0},{"$f":"Outros!G30","v":0},{"$f":"Outros!H30","v":0},null,0]
[null,"Gross Margin",{"$f":"Outros!C31","v":140774},{"$f":"Outros!D31","v":133490},{"$f":"Outros!E31","v":113911},{"$f":"Outros!F31","v":156025},{"$f":"Outros!G31","v":77938},{"$f":"Outros!H31","v":31364},null,379238]
[null,"Manageable expenditures",{"$f":"Outros!C32","v":0},{"$f":"Outros!D32","v":0},{"$f":"Outros!E32","v":0},{"$f":"Outros!F32","v":0},{"$f":"Outros!G32","v":0},{"$f":"Outros!H32","v":0},null,0]
[null,"Total PMTO",{"$f":"Outros!C33","v":0},{"$f":"Outros!D33","v":0},{"$f":"Outros!E33","v":0},{"$f":"Outros!F33","v":0},{"$f":"Outros!G33","v":0},{"$f":"Outros!H33","v":0},null,0]
[null,"Personnel",{"$f":"Outros!C34","v":0},{"$f":"Outros!D34","v":0},{"$f":"Outros!E34","v":0},{"$f":"Outros!F34","v":0},{"$f":"Outros!G34","v":0},{"$f":"Outros!H34","v":0},null,0]
[null,"Material",{"$f":"Outros!C35","v":0},{"$f":"Outros!D35","v":0},{"$f":"Outros!E35","v":0},{"$f":"Outros!F35","v":0},{"$f":"Outros!G35","v":0},{"$f":"Outros!H35","v":0},null,0]
[null,"Third-party services",{"$f":"Outros!C36","v":0},{"$f":"Outros!D36","v":0},{"$f":"Outros!E36","v":0},{"$f":"Outros!F36","v":0},{"$f":"Outros!G36","v":0},{"$f":"Outros!H36","v":0},null,0]
[null,"Provisions",{"$f":"Outros!C37","v":0},{"$f":"Outros!D37","v":0},{"$f":"Outros!E37","v":0},{"$f":"Outros!F37","v":0},{"$f":"Outros!G37","v":0},{"$f":"Outros!H37","v":0},null,0]
[null,"Provision for doubtful account/net losses",{"$f":"Outros!C38","v":0},{"$f":"Outros!D38","v":0},{"$f":"Outros!E38","v":0},{"$f":"Outros!F38","v":0},{"$f":"Outros!G38","v":0},{"$f":"Outros!H38","v":0},null,0]
[null,"Provision for contingencies",{"$f":"Outros!C39","v":0},{"$f":"Outros!D39","v":0},{"$f":"Outros!E39","v":0},{"$f":"Outros!F39","v":0},{"$f":"Outros!G39","v":0},{"$f":"Outros!H39","v":0},null,0]
[null,"Other",{"$f":"Outros!C40","v":0},{"$f":"Outros!D40","v":0},{"$f":"Outros!E40","v":0},{"$f":"Outros!F40","v":0},{"$f":"Outros!G40","v":0},{"$f":"Outros!H40","v":0},null,0]
[null,"Rent and leasing",{"$f":"Outros!C41","v":0},{"$f":"Outros!D41","v":0},{"$f":"Outros!E41","v":0},{"$f":"Outros!F41","v":0},{"$f":"Outros!G41","v":0},{"$f":"Outros!H41","v":0},null,0]
[null,"Others",{"$f":"Outros!C42","v":0},{"$f":"Outros!D42","v":0},{"$f":"Outros!E42","v":0},{"$f":"Outros!F42","v":0},{"$f":"Outros!G42","v":0},{"$f":"Outros!H42","v":0},null,0]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Outros!C43","v":0},{"$f":"Outros!D43","v":0},{"$f":"Outros!E43","v":0},{"$f":"Outros!F43","v":0},{"$f":"Outros!G43","v":0},{"$f":"Outros!H43","v":0},null,0]
[null,"Value of Indemnified financial asset",{"$f":"Outros!C44","v":0},{"$f":"Outros!D44","v":0},{"$f":"Outros!E44","v":0},{"$f":"Outros!F44","v":0},{"$f":"Outros!G44","v":0},{"$f":"Outros!H44","v":0},null,0]
[null,"Construction Costs",{"$f":"Outros!C45","v":0},{"$f":"Outros!D45","v":0},{"$f":"Outros!E45","v":0},{"$f":"Outros!F45","v":0},{"$f":"Outros!G45","v":0},{"$f":"Outros!H45","v":0},null,0]
[null,"Gains on the sale of financial assets ",{"$f":"Outros!C46","v":0},{"$f":"Outros!D46","v":0},{"$f":"Outros!E46","v":0},{"$f":"Outros!F46","v":0},{"$f":"Outros!G46","v":0},{"$f":"Outros!H46","v":0},null,0]
[null,"EBITDA",{"$f":"Outros!C47","v":140774},{"$f":"Outros!D47","v":133490},{"$f":"Outros!E47","v":113911},{"$f":"Outros!F47","v":156025},{"$f":"Outros!G47","v":77938},{"$f":"Outros!H47","v":31364},null,379238]
[null,"EBITDA Margin",{"$f":"Clientes!C48","v":0.1656875104060129},{"$f":"Clientes!D48","v":6.6660998770502522E-2},{"$f":"Clientes!E48","v":0.2074360295380388},{"$f":"Clientes!F48","v":7.7744888450364522E-2},{"$f":"Clientes!G48","v":3.4010994809605587E-2},{"$f":"Clientes!H48","v":5.1148065378379563E-2},null,{"$f":"Clientes!J48","v":0.16290394863834967}]
[null,"Depreciation and amortization",{"$f":"Outros!C49","v":0},{"$f":"Outros!D49","v":0},{"$f":"Outros!E49","v":0},{"$f":"Outros!F49","v":0},{"$f":"Outros!G49","v":0},{"$f":"Outros!H49","v":0},null,0]
[null,"Depreciation",{"$f":"Outros!C50","v":0},{"$f":"Outros!D50","v":0},{"$f":"Outros!E50","v":0},{"$f":"Outros!F50","v":0},{"$f":"Outros!G50","v":0},{"$f":"Outros!H50","v":0},null,0]
[null,"Depreciation - Asset right of usage",{"$f":"Outros!C51","v":0},{"$f":"Outros!D51","v":0},{"$f":"Outros!E51","v":0},{"$f":"Outros!F51","v":0},{"$f":"Outros!G51","v":0},{"$f":"Outros!H51","v":0},null,0]
[null,"Amortization",{"$f":"Outros!C52","v":0},{"$f":"Outros!D52","v":0},{"$f":"Outros!E52","v":0},{"$f":"Outros!F52","v":0},{"$f":"Outros!G52","v":0},{"$f":"Outros!H52","v":0},null,0]
[null,"Result from Service - EBIT",{"$f":"Outros!C53","v":140774},{"$f":"Outros!D53","v":133490},{"$f":"Outros!E53","v":113911},{"$f":"Outros!F53","v":156025},{"$f":"Outros!G53","v":77938},{"$f":"Outros!H53","v":31364},null,379238]
[null,"Result from corporate participation",{"$f":"Outros!C54","v":0},{"$f":"Outros!D54","v":0},{"$f":"Outros!E54","v":0},{"$f":"Outros!F54","v":0},{"$f":"Outros!G54","v":0},{"$f":"Outros!H54","v":0},null,0]
[null,"Net Financial Result",{"$f":"Outros!C55","v":0},{"$f":"Outros!D55","v":0},{"$f":"Outros!E55","v":0},{"$f":"Outros!F55","v":0},{"$f":"Outros!G55","v":0},{"$f":"Outros!H55","v":0},null,0]
[null,"Financial revenues",{"$f":"Outros!C56","v":0},{"$f":"Outros!D56","v":0},{"$f":"Outros!E56","v":0},{"$f":"Outros!F56","v":0},{"$f":"Outros!G56","v":0},{"$f":"Outros!H56","v":0},null,0]
[null,"Financial expenses",{"$f":"Outros!C57","v":0},{"$f":"Outros!D57","v":0},{"$f":"Outros!E57","v":0},{"$f":"Outros!F57","v":0},{"$f":"Outros!G57","v":0},{"$f":"Outros!H57","v":0},null,0]
[null,"Other Results",{"$f":"Outros!C58","v":0},{"$f":"Outros!D58","v":0},{"$f":"Outros!E58","v":0},{"$f":"Outros!F58","v":0},{"$f":"Outros!G58","v":0},{"$f":"Outros!H58","v":0},null,0]
[null,"Income before income tax and social contribution",{"$f":"Outros!C59","v":140774},{"$f":"Outros!D59","v":133490},{"$f":"Outros!E59","v":113911},{"$f":"Outros!F59","v":156025},{"$f":"Outros!G59","v":77938},{"$f":"Outros!H59","v":31364},null,379238]
[null,"Income Tax and Social Contribution",{"$f":"Outros!C60","v":0},{"$f":"Outros!D60","v":0},{"$f":"Outros!E60","v":0},{"$f":"Outros!F60","v":0},{"$f":"Outros!G60","v":0},{"$f":"Outros!H60","v":0},null,0]
[null,"Current income tax and social contribution",{"$f":"Outros!C61","v":0},{"$f":"Outros!D61","v":0},{"$f":"Outros!E61","v":0},{"$f":"Outros!F61","v":0},{"$f":"Outros!G61","v":0},{"$f":"Outros!H61","v":0},null,0]
[null,"Deferred income tax and social contribution",{"$f":"Outros!C62","v":0},{"$f":"Outros!D62","v":0},{"$f":"Outros!E62","v":0},{"$f":"Outros!F62","v":0},{"$f":"Outros!G62","v":0},{"$f":"Outros!H62","v":0},null,0]
[null,"Net Income before minority interests",{"$f":"Outros!C63","v":140774},{"$f":"Outros!D63","v":133490},{"$f":"Outros!E63","v":113911},{"$f":"Outros!F63","v":156025},{"$f":"Outros!G63","v":77938},{"$f":"Outros!H63","v":31364},null,379238]
[null,"Reversal of interest on equity capital",{"$f":"Outros!C64","v":0},{"$f":"Outros!D64","v":0},{"$f":"Outros!E64","v":0},{"$f":"Outros!F64","v":0},{"$f":"Outros!G64","v":0},{"$f":"Outros!H64","v":0},null,0]
[null,"Minority interests",{"$f":"Outros!C65","v":0},{"$f":"Outros!D65","v":0},{"$f":"Outros!E65","v":0},{"$f":"Outros!F65","v":0},{"$f":"Outros!G65","v":0},{"$f":"Outros!H65","v":0},null,0]
[null,"Founders' shares",{"$f":"Outros!C66","v":0},{"$f":"Outros!D66","v":0},{"$f":"Outros!E66","v":0},{"$f":"Outros!F66","v":0},{"$f":"Outros!G66","v":0},{"$f":"Outros!H66","v":0},null,0]
[null,"Net Income",{"$f":"Outros!C67","v":140774},{"$f":"Outros!D67","v":133490},{"$f":"Outros!E67","v":113911},{"$f":"Outros!F67","v":156025},{"$f":"Outros!G67","v":77938},{"$f":"Outros!H67","v":31364},null,379238]

{"sheet":"Lote 11","index":36,"n_rows":67,"n_cols":12,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["Lote 11"]
[]
["R$ Mil","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31"]
[null,"4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20",null,2021,2020]
[]
["Receita Operacional Líquida¹",37737,11284,10947,11057,10193,5258,3435,17177,null,71025,36063]
["Receita de Construção",994,150,279,32,233,4396,14757,21115,null,1455,40501]
["Margem Construção",null,null,null,null,null,null,null,null,null,0,0]
["Receita Líquida Total",38731,11434,11226,11089,10426,9654,18192,38292,null,72480,76564]
["Gastos não gerenciáveis",0,0,0,0,0,0,0,0,null,0,0]
["Energia elétrica comprada para revenda",0,0,0,0,0,0,0,0,null,0,0]
["Moeda estrangeira - Itaipu",null,null,null,null,null,0,null,null,null,0,0]
["Moeda nacional",null,null,null,null,null,0,null,null,null,0,0]
["Leilão",null,null,null,null,null,0,null,null,null,0,0]
["PROINFA",null,null,null,null,null,0,null,null,null,0,0]
["Contratos bilaterais",null,null,null,null,null,0,null,null,null,0,0]
["Energia de curto prazo - CCEE",null,null,null,null,null,0,null,null,null,0,0]
["Outros supridores",null,null,null,null,null,0,null,null,null,0,0]
["Efeito líquido da CVA",null,null,null,null,null,0,null,null,null,0,0]
["Encargos de uso do sistema",0,0,0,0,0,0,0,0,null,0,0]
["Outras",0,0,0,0,0,0,0,0,null,0,0]
["Progra de eficiência energética",null,null,null,null,null,0,null,null,null,0,0]
["PIS/Cofins",null,null,null,null,null,0,null,null,null,0,0]
["Taxa de fiscalização",null,null,null,null,null,0,null,null,null,0,0]
["Direito de outorga - UBP",null,null,null,null,null,0,null,null,null,0,0]
["Compensações financeiras",null,null,null,null,null,0,null,null,null,0,0]
["Outras",null,null,null,null,null,null,null,null,null,0,0]
["Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,0,0]
["Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,0,0]
["Margem Bruta",37737,11284,10947,11057,10193,5258,3435,17177,null,71025,36063]
["Gastos gerenciáveis",-2254,-916,-1326,-1153,-1319,-5746,-15893,-22369,null,-5649,-45327]
["Total do PMSO",-1258,-761,-1050,-1114,-1084,-1336,-1126,-1247,null,-4183,-4793]
["Pessoal",-292,-64,-81,-220,-167,-136,-98,-146,null,-657,-547]
["Material",-9,-7,-11,182,-202,-4,-7,-5,null,155,-218]
["Serviços de terceiros",-822,-566,-771,-807,-872,-940,-875,-1000,null,-2966,-3687]
["Provisões",0,0,0,0,0,0,0,0,null,0,0]
["Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,null,0,0]
["Provisões cíveis, fiscais e trabalhistas",0,0,0,0,0,0,0,0,null,0,0]
["Outros",-135,-124,-187,-269,157,-256,-146,-96,null,-715,-341]
["Aluguéis e arrendamentos",-53,-45,-107,2,22,-10,-7,-5,null,-203,0]
["Outras",-82,-79,-80,-271,135,-246,-139,-91,null,-512,-341]
["Ganhos e perdas na desativação e alienação de bens",0,-1,11,0,10,-1,0,0,null,10,9]
["Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,null,0,0]
["Custo com construção da infraestrutura",-994,-150,-279,-32,-233,-4396,-14757,-21115,null,-1455,-40501]
["Ganho na alienação de investimento",0,0,0,0,0,0,0,0,null,0,0]
["EBITDA",36479,10522,9908,9943,9119,3921,2309,15930,null,66852,31279]
["Margem EBITDA",0.96666401674748925,0.9324707550514002,0.90508815200511561,0.89924934430677395,0.89463357205925631,0.7457208063902625,0.67219796215429406,0.92740292251266232,null,3.703472268110779,3.2399552631164754]
["Depreciação e amortização",-2,-4,-8,-7,-12,-13,-10,-7,null,-21,-42]
["Depreciação",0,0,0,0,0,0,0,0,null,0,0]
["Depreciação - Ativos de direito de uso",-2,-4,-8,-7,-12,-13,-10,-7,null,-21,-42]
["Amortização",0,0,0,0,0,0,0,0,null,0,0]
["Resultado do serviço (EBIT)",36477,10518,9900,9936,9107,3908,2299,15923,null,66831,31237]
["Resultado das participações societárias",0,0,0,0,0,0,0,0,null,0,0]
["Resultado financeiro líquido",-5931,-4811,-3474,-4277,-3452,-2358,-2151,-1255,null,-18493,-9216]
["Receitas financeiras",325,200,114,80,133,130,132,208,null,719,603]
["Despesas financeiras",-6256,-5011,-3588,-4357,-3585,-2488,-2283,-1463,null,-19212,-9819]
["Outros resultados",null,null,null,null,null,null,null,null,null,0,0]
["LAIR",30546,5707,6426,5659,5655,1550,148,14668,null,48338,22021]
["IR e Contribuição social",-515,-394,-333,816,-1954,-530,-13,-4978,null,-426,-7475]
["Imposto de renda e contribuição social correntes",-332,-322,-242,-300,-1076,148,-26,-582,null,-1196,-1536]
["Imposto de renda e contribuição social diferidos",-183,-72,-91,1116,-878,-678,13,-4396,null,770,-5939]
["Lucro líquido antes de minoritários",30031,5313,6093,6475,3701,1020,135,9690,null,47912,14546]
["Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,null,0,0]
["Participações dos não controladores",0,0,0,0,0,0,0,0,null,0,0]
["Partes Beneficiárias",0,0,0,0,0,0,0,0,null,0,0]
["Lucro líquido",30031,5313,6093,6475,3701,1020,135,9690,null,47912,14546]

{"sheet":"Lote 11 EN","index":37,"n_rows":67,"n_cols":12,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["Lot 11"]
[]
["R$ Thousand","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31"]
[null,"4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20",null,2021,2020]
[]
["Net Operating Revenue",37737,11284,10947,11057,10193,5258,3435,17177,null,71025,36063]
["Infrastructure Construction Revenue",994,150,279,32,233,4396,14757,21115,null,1455,40501]
["Construction Margin",0,0,0,0,0,0,0,0,null,0,0]
["Net operating revenue",38731,11434,11226,11089,10426,9654,18192,38292,null,72480,76564]
["Non-manageable expenditures",0,0,0,0,0,0,0,0,null,0,0]
["Energy purchased to resell",0,0,0,0,0,0,0,0,null,0,0]
["Itaipu - Foreign Exchange",0,0,0,0,0,0,0,0,null,0,0]
["National Currency",0,0,0,0,0,0,0,0,null,0,0]
["Auction",0,0,0,0,0,0,0,0,null,0,0]
["PROINFA",0,0,0,0,0,0,0,0,null,0,0]
["Bilateral contracts",0,0,0,0,0,0,0,0,null,0,0]
["Short-term energy  - CCEE",0,0,0,0,0,0,0,0,null,0,0]
["Other suppliers",0,0,0,0,0,0,0,0,null,0,0]
["Net effect of CVA",0,0,0,0,0,0,0,0,null,0,0]
["Charges for usage of basic network",0,0,0,0,0,0,0,0,null,0,0]
["Others",0,0,0,0,0,0,0,0,null,0,0]
["Efficiency Energy Program",0,0,0,0,0,0,0,0,null,0,0]
["PIS/Cofins",0,0,0,0,0,0,0,0,null,0,0]
["Inspection fee",0,0,0,0,0,0,0,0,null,0,0]
["Granting rights",0,0,0,0,0,0,0,0,null,0,0]
["Financial compensations",0,0,0,0,0,0,0,0,null,0,0]
["Others",0,0,0,0,0,0,0,0,null,0,0]
["Cost of raw material consumed",0,0,0,0,0,0,0,0,null,0,0]
["Reimbursement for downtime",0,0,0,0,0,0,0,0,null,0,0]
["Gross Margin",37737,11284,10947,11057,10193,5258,3435,17177,null,71025,36063]
["Manageable expenditures",-2254,-916,-1326,-1153,-1319,-5746,-15893,-22369,null,-5649,-45327]
["Total PMTO",-1258,-761,-1050,-1114,-1084,-1336,-1126,-1247,null,-4183,-4793]
["Personnel",-292,-64,-81,-220,-167,-136,-98,-146,null,-657,-547]
["Material",-9,-7,-11,182,-202,-4,-7,-5,null,155,-218]
["Third-party services",-822,-566,-771,-807,-872,-940,-875,-1000,null,-2966,-3687]
["Provisions",0,0,0,0,0,0,0,0,null,0,0]
["Provision for doubtful account/net losses",0,0,0,0,0,0,0,0,null,0,0]
["Provision for contingencies",0,0,0,0,0,0,0,0,null,0,0]
["Other",-135,-124,-187,-269,157,-256,-146,-96,null,-715,-341]
["Rent and leasing",-53,-45,-107,2,22,-10,-7,-5,null,-203,0]
["Others",-82,-79,-80,-271,135,-246,-139,-91,null,-512,-341]
["Gains/Losses on Deactivation/Asset Sale",0,-1,11,0,10,-1,0,0,null,10,9]
["Value of Indemnified financial asset",0,0,0,0,0,0,0,0,null,0,0]
["Infrastructure Construction Costs",-994,-150,-279,-32,-233,-4396,-14757,-21115,null,-1455,-40501]
["Gains on the sale of financial assets ",0,0,0,0,0,0,0,0,null,0,0]
["EBITDA",36479,10522,9908,9943,9119,3921,2309,15930,null,66852,31279]
["EBITDA Margin",0.96666401674748925,0.9324707550514002,0.90508815200511561,0.89924934430677395,0.89463357205925631,0.7457208063902625,0.67219796215429406,0.92740292251266232,null,3.703472268110779,3.2399552631164754]
["Depreciation and amortization",-2,-4,-8,-7,-12,-13,-10,-7,null,-21,-42]
["Depreciation",0,0,0,0,0,0,0,0,null,0,0]
["Depreciation - Asset right of usage",-2,-4,-8,-7,-12,-13,-10,-7,null,-21,-42]
["Amortization",0,0,0,0,0,0,0,0,null,0,0]
["Result from Service - EBIT",36477,10518,9900,9936,9107,3908,2299,15923,null,66831,31237]
["Result from corporate participation",0,0,0,0,0,0,0,0,null,0,0]
["Net Financial Result",-5931,-4811,-3474,-4277,-3452,-2358,-2151,-1255,null,-18493,-9216]
["Financial revenues",325,200,114,80,133,130,132,208,null,719,603]
["Financial expenses",-6256,-5011,-3588,-4357,-3585,-2488,-2283,-1463,null,-19212,-9819]
["Other Income",0,0,0,0,0,0,0,0,null,0,0]
["Income before income tax and social contribution",30546,5707,6426,5659,5655,1550,148,14668,null,48338,22021]
["Income Tax and Social Contribution",-515,-394,-333,816,-1954,-530,-13,-4978,null,-426,-7475]
["Current income tax and social contribution",-332,-322,-242,-300,-1076,148,-26,-582,null,-1196,-1536]
["Deferred income tax and social contribution",-183,-72,-91,1116,-878,-678,13,-4396,null,770,-5939]
["Net Income before minority interests",30031,5313,6093,6475,3701,1020,135,9690,null,47912,14546]
["Reversal of interest on equity capital",0,0,0,0,0,0,0,0,null,0,0]
["Minority interests",0,0,0,0,0,0,0,0,null,0,0]
["Founders' shares",0,0,0,0,0,0,0,0,null,0,0]
["Net Income",30031,5313,6093,6475,3701,1020,135,9690,null,47912,14546]

{"sheet":"Lote 7","index":38,"n_rows":67,"n_cols":12,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["Lote 7"]
[]
["R$ Mil","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31"]
[null,"4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20",null,2021,2020]
[]
["Receita Operacional Líquida¹",40211,20690,19128,58791,17855,15978,13296,7603,null,138820,54732]
["Receita de Construção",10629,-12626,6972,23352,67505,80338,45166,17085,null,28327,210094]
["Margem Construção",null,null,null,null,null,null,null,null,null,0,0]
["Receita Líquida Total",50840,8064,26100,82143,85360,96316,58462,24688,null,167147,264826]
["Gastos não gerenciáveis",0,0,0,0,0,0,0,0,null,0,0]
["Energia elétrica comprada para revenda",0,0,0,0,0,0,0,0,null,0,0]
["Moeda estrangeira - Itaipu",null,null,null,null,null,0,null,null,null,0,0]
["Moeda nacional",null,null,null,null,null,0,null,null,null,0,0]
["Leilão",null,null,null,null,null,0,null,null,null,0,0]
["PROINFA",null,null,null,null,null,0,null,null,null,0,0]
["Contratos bilaterais",null,null,null,null,null,0,null,null,null,0,0]
["Energia de curto prazo - CCEE",null,null,null,null,null,0,null,null,null,0,0]
["Outros supridores",null,null,null,null,null,0,null,null,null,0,0]
["Efeito líquido da CVA",null,null,null,null,null,0,null,null,null,0,0]
["Encargos de uso do sistema",0,0,0,0,0,0,0,0,null,0,0]
["Outras",0,0,0,0,0,0,0,0,null,0,0]
["Progra de eficiência energética",null,null,null,null,null,0,null,null,null,0,0]
["PIS/Cofins",null,null,null,null,null,0,null,null,null,0,0]
["Taxa de fiscalização",null,null,null,null,null,0,null,null,null,0,0]
["Direito de outorga - UBP",null,null,null,null,null,0,null,null,null,0,0]
["Compensações financeiras",null,null,null,null,null,0,null,null,null,0,0]
["Outras",null,null,null,null,null,null,null,null,null,0,0]
["Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,0,0]
["Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,0,0]
["Margem Bruta",40211,20690,19128,58791,17855,15978,13296,7603,null,138820,54732]
["Gastos gerenciáveis",-12054,11359,-8267,-23994,-68180,-80933,-45700,-17522,null,-32956,-212335]
["Total do PMSO",-1907,-1260,-1284,-631,-660,-579,-522,-429,null,-5082,-2190]
["Pessoal",-627,-449,-570,-211,-255,-187,-302,-192,null,-1857,-936]
["Material",-59,-35,-20,-9,-12,-4,-4,-8,null,-123,-28]
["Serviços de terceiros",-731,-511,-463,-395,-180,-244,-165,-159,null,-2100,-748]
["Provisões",0,0,0,0,-214,0,0,-38,null,0,-252]
["Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,null,0,0]
["Provisões cíveis, fiscais e trabalhistas",0,0,0,0,-214,0,0,-38,null,0,-252]
["Outros",-490,-265,-231,-16,1,-144,-51,-32,null,-1002,-226]
["Aluguéis e arrendamentos",-130,-116,-127,16,21,-7,-5,-6,null,-357,3]
["Outras",-360,-149,-104,-32,-20,-137,-46,-26,null,-645,-229]
["Ganhos e perdas na desativação e alienação de bens",485,0,0,0,1,-1,0,0,null,485,0]
["Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,null,0,0]
["Custo com construção da infraestrutura",-10629,12626,-6972,-23352,-67505,-80338,-45166,-17085,null,-28327,-210094]
["Ganho na alienação de investimento",0,0,0,0,0,0,0,0,null,0,0]
["EBITDA",38789,19430,17844,58160,17195,15399,12774,7174,null,134223,52542]
["Margem EBITDA",0.96463654223968565,0.93910101498308363,0.93287327478042659,0.98926706468677184,0.96303556426771209,0.96376267367630497,0.96074007220216606,0.94357490464290417,null,3.8258778966899678,3.8311132147890872]
["Depreciação e amortização",-3,-7,-11,-11,-15,-16,-12,-8,null,-32,-51]
["Depreciação",0,0,0,0,0,0,0,0,null,0,0]
["Depreciação - Ativos de direito de uso",-3,-7,-11,-11,-15,-16,-12,-8,null,-32,-51]
["Amortização",0,0,0,0,0,0,0,0,null,0,0]
["Resultado do serviço (EBIT)",38786,19423,17833,58149,17180,15383,12762,7166,null,134191,52491]
["Resultado das participações societárias",0,0,0,0,0,0,0,0,null,0,0]
["Resultado financeiro líquido",-13364,-6656,-5853,-143,943,-806,-404,-49,null,-26016,-316]
["Receitas financeiras",785,399,213,6,-5,4,1,40,null,1403,40]
["Despesas financeiras",-14149,-7055,-6066,-149,948,-810,-405,-89,null,-27419,-356]
["Outros resultados",null,null,null,null,null,null,null,null,null,0,0]
["LAIR",25422,12767,11980,58006,18123,14577,12358,7117,null,108175,52175]
["IR e Contribuição social",-8667,-4364,-4108,-19742,-6178,-4975,-4208,-2439,null,-36881,-17800]
["Imposto de renda e contribuição social correntes",0,0,0,0,0,0,0,0,null,0,0]
["Imposto de renda e contribuição social diferidos",-8667,-4364,-4108,-19742,-6178,-4975,-4208,-2439,null,-36881,-17800]
["Lucro líquido antes de minoritários",16755,8403,7872,38264,11945,9602,8150,4678,null,71294,34375]
["Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,null,0,0]
["Participações dos não controladores",0,0,0,0,0,0,0,0,null,0,0]
["Partes Beneficiárias",0,0,0,0,0,0,0,0,null,0,0]
["Lucro líquido",16755,8403,7872,38264,11945,9602,8150,4678,null,71294,34375]

{"sheet":"Lote 7 EN","index":39,"n_rows":67,"n_cols":12,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["Lot 7"]
[]
["R$ Thousand","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31"]
[null,"4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20",null,2021,2020]
[]
["Net Operating Revenue",40211,20690,19128,58791,17855,15978,13296,7603,null,138820,54732]
["Infrastructure Construction Revenue",10629,-12626,6972,23352,67505,80338,45166,17085,null,28327,210094]
["Construction Margin",0,0,0,0,0,0,0,0,null,0,0]
["Net operating revenue",50840,8064,26100,82143,85360,96316,58462,24688,null,167147,264826]
["Non-manageable expenditures",0,0,0,0,0,0,0,0,null,0,0]
["Energy purchased to resell",0,0,0,0,0,0,0,0,null,0,0]
["Itaipu - Foreign Exchange",0,0,0,0,0,0,0,0,null,0,0]
["National Currency",0,0,0,0,0,0,0,0,null,0,0]
["Auction",0,0,0,0,0,0,0,0,null,0,0]
["PROINFA",0,0,0,0,0,0,0,0,null,0,0]
["Bilateral contracts",0,0,0,0,0,0,0,0,null,0,0]
["Short-term energy  - CCEE",0,0,0,0,0,0,0,0,null,0,0]
["Other suppliers",0,0,0,0,0,0,0,0,null,0,0]
["Net effect of CVA",0,0,0,0,0,0,0,0,null,0,0]
["Charges for usage of basic network",0,0,0,0,0,0,0,0,null,0,0]
["Others",0,0,0,0,0,0,0,0,null,0,0]
["Efficiency Energy Program",0,0,0,0,0,0,0,0,null,0,0]
["PIS/Cofins",0,0,0,0,0,0,0,0,null,0,0]
["Inspection fee",0,0,0,0,0,0,0,0,null,0,0]
["Granting rights",0,0,0,0,0,0,0,0,null,0,0]
["Financial compensations",0,0,0,0,0,0,0,0,null,0,0]
["Others",0,0,0,0,0,0,0,0,null,0,0]
["Cost of raw material consumed",0,0,0,0,0,0,0,0,null,0,0]
["Reimbursement for downtime",0,0,0,0,0,0,0,0,null,0,0]
["Gross Margin",40211,20690,19128,58791,17855,15978,13296,7603,null,138820,54732]
["Manageable expenditures",-12054,11359,-8267,-23994,-68180,-80933,-45700,-17522,null,-32956,-212335]
["Total PMTO",-1907,-1260,-1284,-631,-660,-579,-522,-429,null,-5082,-2190]
["Personnel",-627,-449,-570,-211,-255,-187,-302,-192,null,-1857,-936]
["Material",-59,-35,-20,-9,-12,-4,-4,-8,null,-123,-28]
["Third-party services",-731,-511,-463,-395,-180,-244,-165,-159,null,-2100,-748]
["Provisions",0,0,0,0,-214,0,0,-38,null,0,-252]
["Provision for doubtful account/net losses",0,0,0,0,0,0,0,0,null,0,0]
["Provision for contingencies",0,0,0,0,-214,0,0,-38,null,0,-252]
["Other",-490,-265,-231,-16,1,-144,-51,-32,null,-1002,-226]
["Rent and leasing",-130,-116,-127,16,21,-7,-5,-6,null,-357,3]
["Others",-360,-149,-104,-32,-20,-137,-46,-26,null,-645,-229]
["Gains/Losses on Deactivation/Asset Sale",485,0,0,0,1,-1,0,0,null,485,0]
["Value of Indemnified financial asset",0,0,0,0,0,0,0,0,null,0,0]
["Infrastructure Construction Costs",-10629,12626,-6972,-23352,-67505,-80338,-45166,-17085,null,-28327,-210094]
["Gains on the sale of financial assets ",0,0,0,0,0,0,0,0,null,0,0]
["EBITDA",38789,19430,17844,58160,17195,15399,12774,7174,null,134223,52542]
["EBITDA Margin",0.96463654223968565,0.93910101498308363,0.93287327478042659,0.98926706468677184,0.96303556426771209,0.96376267367630497,0.96074007220216606,0.94357490464290417,null,3.8258778966899678,3.8311132147890872]
["Depreciation and amortization",-3,-7,-11,-11,-15,-16,-12,-8,null,-32,-51]
["Depreciation",0,0,0,0,0,0,0,0,null,0,0]
["Depreciation - Asset right of usage",-3,-7,-11,-11,-15,-16,-12,-8,null,-32,-51]
["Amortization",0,0,0,0,0,0,0,0,null,0,0]
["Result from Service - EBIT",38786,19423,17833,58149,17180,15383,12762,7166,null,134191,52491]
["Result from corporate participation",0,0,0,0,0,0,0,0,null,0,0]
["Net Financial Result",-13364,-6656,-5853,-143,943,-806,-404,-49,null,-26016,-316]
["Financial revenues",785,399,213,6,-5,4,1,40,null,1403,40]
["Financial expenses",-14149,-7055,-6066,-149,948,-810,-405,-89,null,-27419,-356]
["Other Income",0,0,0,0,0,0,0,0,null,0,0]
["Income before income tax and social contribution",25422,12767,11980,58006,18123,14577,12358,7117,null,108175,52175]
["Income Tax and Social Contribution",-8667,-4364,-4108,-19742,-6178,-4975,-4208,-2439,null,-36881,-17800]
["Current income tax and social contribution",0,0,0,0,0,0,0,0,null,0,0]
["Deferred income tax and social contribution",-8667,-4364,-4108,-19742,-6178,-4975,-4208,-2439,null,-36881,-17800]
["Net Income before minority interests",16755,8403,7872,38264,11945,9602,8150,4678,null,71294,34375]
["Reversal of interest on equity capital",0,0,0,0,0,0,0,0,null,0,0]
["Minority interests",0,0,0,0,0,0,0,0,null,0,0]
["Founders' shares",0,0,0,0,0,0,0,0,null,0,0]
["Net Income",16755,8403,7872,38264,11945,9602,8150,4678,null,71294,34375]

{"sheet":"Lote 24","index":40,"n_rows":67,"n_cols":22,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["Lote 24"]
[]
["R$ Mil","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31"]
[null,"4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18",null,2021,2020,2019,2018]
[]
["Receita Operacional Líquida¹",14768,7643,7452,-5532,5714,8802,7994,9007,11380,10726,8301,6670,2025,3440,1675,881,null,24331,31517,37077,8021]
["Receita de Construção",-1370,4,-277,-16,-9,5,1,119,493,2459,156,7259,31199,30975,23031,8090,null,-1659,116,10367,93295]
["Margem Construção",854,-248,2,13476,1778,-834,-552,-1249,15556,-3068,-765,26249,17852,-317,-155,-82,null,14084,-857,37972,17298]
["Receita Líquida Total",14252,7399,7177,7928,7483,7973,7443,7877,27429,10117,7692,40178,51076,34098,24551,8889,null,36756,30776,85416,118614]
["Gastos não gerenciáveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Energia elétrica comprada para revenda",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Moeda estrangeira - Itaipu",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Moeda nacional",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Leilão",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["PROINFA",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Contratos bilaterais",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Energia de curto prazo - CCEE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Outros supridores",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Efeito líquido da CVA",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Encargos de uso do sistema",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Outras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Progra de eficiência energética",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["PIS/Cofins",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Taxa de fiscalização",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Direito de outorga - UBP",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Compensações financeiras",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Margem Bruta",15622,7395,7454,7944,7492,7968,7442,7758,26936,7658,7536,32919,19877,3123,1520,799,null,38415,30660,75049,25319]
["Gastos gerenciáveis",407,-861,-828,-1011,-1104,-742,-863,-1067,-1463,-3472,-1107,-8460,-31395,-31112,-23365,-8347,null,-2293,-3776,-14502,-94219]
["Total do PMSO",-950,-478,-1092,-1018,-1104,-727,-854,-938,-1035,-978,-915,-1167,-196,-137,-334,-257,null,-3538,-3623,-4095,-924]
["Pessoal",-178,-80,-145,-123,-167,-131,-44,-50,-38,-69,51,-136,-88,-70,-217,-147,null,-526,-392,-192,-522]
["Material",-10,-5,-7,-11,-37,20,-3,-6,-16,-3,-11,-6,-8,-5,-9,0,null,-33,-26,-36,-22]
["Serviços de terceiros",-670,-391,-732,-827,-794,-628,-720,-827,-940,-811,-890,-957,-63,-47,-83,-75,null,-2620,-2969,-3598,-268]
["Provisões",0,0,0,0,-1,51,-50,0,143,8,1,0,0,0,0,0,null,0,0,152,0]
["Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Provisões cíveis, fiscais e trabalhistas",0,0,0,0,-1,51,-50,0,"-","-",1,0,0,0,0,0,null,0,0,1,0]
["Outros",-92,-2,-208,-57,-105,-39,-37,-55,-184,-103,-66,-68,-37,-15,-25,-35,null,-359,-236,-421,-112]
["Aluguéis e arrendamentos",-42,34,-146,-5,-18,0,1,-2,-4,-8,-9,-2,-9,-6,-11,-28,null,-159,-19,-23,-54]
["Outras",-50,-36,-62,-52,-87,-39,-38,-53,-180,-95,-57,-66,-28,-9,-14,-7,null,-200,-217,-398,-58]
["Ganhos e perdas na desativação e alienação de bens",-6,-370,0,0,0,0,0,0,null,null,0,0,0,0,0,0,null,-376,0,0,0]
["Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,0,0,0,0]
["Custo com construção da infraestrutura",1370,-4,277,16,9,-5,-1,-119,-493,-2459,-156,-7259,-31199,-30975,-23031,-8090,null,1659,-116,-10367,-93295]
["Ganho na alienação de investimento",0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["EBITDA",14666,6547,6362,6926,6388,7241,6588,6820,25901,6680,6621,31752,19681,2986,1186,542,null,34501,27037,70954,24395]
["Margem EBITDA",0.9930931744312026,0.8566008111997907,0.85373054213633925,-1.2519884309472162,1.1179558977948898,0.8226539422858441,0.82411808856642477,0.75718885311424444,2.2760105448154659,0.62278575424202876,0.86076443057722307,0.79028323958385183,0.38532774688699195,8.7571118540676868E-2,4.8307604578224916E-2,6.0974237822027225E-2,null,1.4514360968201163,3.5219167817614032,4.5498439692185695,0.58218070782792097]
["Depreciação e amortização",-7,-9,-13,-9,-9,-10,-8,-10,65,-35,-36,-34,0,0,0,0,null,-38,-37,-40,0]
["Depreciação",0,2,-2,0,-1,0,0,0,"-","-",0,0,0,0,0,0,null,0,-1,0,0]
["Depreciação - Ativos de direito de uso",-7,-11,-11,-9,-8,-10,-8,-10,66,-35,-36,-34,0,0,0,0,null,-38,-36,-39,0]
["Amortização",0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Resultado do serviço (EBIT)",14659,6538,6349,6917,6379,7231,6580,6810,25966,6645,6585,31718,19681,2986,1186,542,null,34463,27000,70914,24395]
["Resultado das participações societárias",0,0,0,0,0,0,0,0,"-","-",0,null,null,null,0,0,null,0,0,0,0]
["Resultado financeiro líquido",-11466,-5955,-5277,-6740,-7748,-3622,-3212,-2910,-3286,-2897,-3863,-3636,-187,-174,-90,-22,null,-29438,-17492,-13682,-473]
["Receitas financeiras",236,156,200,202,128,149,183,213,195,203,133,204,77,67,5,81,null,794,673,735,230]
["Despesas financeiras",-11702,-6111,-5477,-6942,-7876,-3771,-3395,-3123,-3481,-3100,-3996,-3840,-264,-241,-95,-103,null,-30232,-18165,-14417,-703]
["Outros resultados",null,null,null,null,null,null,null,null,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["LAIR",3193,583,1072,177,-1369,3609,3368,3900,22680,3748,2722,28082,19494,2812,1096,520,null,5025,9508,57232,23922]
["IR e Contribuição social",-485,-205,-259,24070,465,-1227,-1144,-1326,-7711,-1275,-907,-9549,-6632,-961,-382,-184,null,23121,-3232,-19442,-8159]
["Imposto de renda e contribuição social correntes",-250,-189,-207,-241,0,0,0,0,"-","-",0,0,0,0,0,0,null,-887,0,0,0]
["Imposto de renda e contribuição social diferidos",-235,-16,-52,24311,465,-1227,-1144,-1326,-7711,-1275,-907,-9549,-6632,-961,-382,-184,null,24008,-3232,-19442,-8159]
["Lucro líquido antes de minoritários",2708,378,813,24247,-904,2382,2224,2574,14969,2473,1815,18533,12862,1851,714,336,null,28146,6276,37790,15763]
["Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Participações dos não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Lucro líquido",2708,378,813,24247,-904,2382,2224,2574,14969,2473,1815,18533,12862,1851,714,336,null,28146,6276,37790,15763]

{"sheet":"Lote 24 EN","index":41,"n_rows":67,"n_cols":22,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["Lot 24"]
[]
["R$ Thousand","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31"]
[null,"4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18",null,2021,2020,2019,2018]
[]
["Net Operating Revenue",14768,7643,7452,-5532,5714,8802,7994,9007,11380,10726,8301,6670,2025,3440,1675,881,null,24331,31517,37077,8021]
["Infrastructure Construction Revenue",-1370,4,-277,-16,-9,5,1,119,493,2459,156,7259,31199,30975,23031,8090,null,-1659,116,10367,93295]
["Construction Margin",854,-248,2,13476,1778,-834,-552,-1249,15556,-3068,-765,26249,17852,-317,-155,-82,null,14084,-857,37972,17298]
["Net operating revenue",14252,7399,7177,7928,7483,7973,7443,7877,27429,10117,7692,40178,51076,34098,24551,8889,null,36756,30776,85416,118614]
["Non-manageable expenditures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Energy purchased to resell",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Itaipu - Foreign Exchange",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["National Currency",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Auction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["PROINFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Bilateral contracts",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Short-term energy  - CCEE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Other suppliers",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Net effect of CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Charges for usage of basic network",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Others",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Efficiency Energy Program",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["PIS/Cofins",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Inspection fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Granting rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Financial compensations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Others",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["Cost of raw material consumed",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["Reimbursement for downtime",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["Gross Margin",15622,7395,7454,7944,7492,7968,7442,7758,26936,7658,7536,32919,19877,3123,1520,799,null,38415,30660,75049,25319]
["Manageable expenditures",407,-861,-828,-1011,-1104,-742,-863,-1067,-1463,-3472,-1107,-8460,-31395,-31112,-23365,-8347,null,-2293,-3776,-14502,-94219]
["Total PMTO",-950,-478,-1092,-1018,-1104,-727,-854,-938,-1035,-978,-915,-1167,-196,-137,-334,-257,null,-3538,-3623,-4095,-924]
["Personnel",-178,-80,-145,-123,-167,-131,-44,-50,-38,-69,51,-136,-88,-70,-217,-147,null,-526,-392,-192,-522]
["Material",-10,-5,-7,-11,-37,20,-3,-6,-16,-3,-11,-6,-8,-5,-9,0,null,-33,-26,-36,-22]
["Third-party services",-670,-391,-732,-827,-794,-628,-720,-827,-940,-811,-890,-957,-63,-47,-83,-75,null,-2620,-2969,-3598,-268]
["Provisions",0,0,0,0,-1,51,-50,0,143,8,1,0,0,0,0,0,null,0,0,152,0]
["Provision for doubtful account/net losses",0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Provision for contingencies",0,0,0,0,-1,51,-50,0,"-","-",1,0,0,0,0,0,null,0,0,1,0]
["Other",-92,-2,-208,-57,-105,-39,-37,-55,-184,-103,-66,-68,-37,-15,-25,-35,null,-359,-236,-421,-112]
["Rent and leasing",-42,34,-146,-5,-18,0,1,-2,-4,-8,-9,-2,-9,-6,-11,-28,null,-159,-19,-23,-54]
["Others",-50,-36,-62,-52,-87,-39,-38,-53,-180,-95,-57,-66,-28,-9,-14,-7,null,-200,-217,-398,-58]
["Gains/Losses on Deactivation/Asset Sale",-6,-370,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-376,0,0,0]
["Value of Indemnified financial asset",0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0]
["Infrastructure Construction Costs",1370,-4,277,16,9,-5,-1,-119,-493,-2459,-156,-7259,-31199,-30975,-23031,-8090,null,1659,-116,-10367,-93295]
["Gains on the sale of financial assets ",0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["EBITDA",14666,6547,6362,6926,6388,7241,6588,6820,25901,6680,6621,31752,19681,2986,1186,542,null,34501,27037,70954,24395]
["EBITDA Margin",0.9930931744312026,0.8566008111997907,0.85373054213633925,-1.2519884309472162,1.1179558977948898,0.8226539422858441,0.82411808856642477,0.75718885311424444,2.2760105448154659,0.62278575424202876,0.86076443057722307,0.79028323958385183,0.38532774688699195,8.7571118540676868E-2,4.8307604578224916E-2,6.0974237822027225E-2,null,1.4514360968201163,3.5219167817614032,4.5498439692185695,0.58218070782792097]
["Depreciation and amortization",-7,-9,-13,-9,-9,-10,-8,-10,65,-35,-36,-34,0,0,0,0,null,-38,-37,-40,0]
["Depreciation",0,2,-2,0,-1,0,0,0,"-","-",0,0,0,0,0,0,null,0,-1,0,0]
["Depreciation - Asset right of usage",-7,-11,-11,-9,-8,-10,-8,-10,66,-35,-36,-34,0,0,0,0,null,-38,-36,-39,0]
["Amortization",0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Result from Service - EBIT",14659,6538,6349,6917,6379,7231,6580,6810,25966,6645,6585,31718,19681,2986,1186,542,null,34463,27000,70914,24395]
["Result from corporate participation",0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Net Financial Result",-11466,-5955,-5277,-6740,-7748,-3622,-3212,-2910,-3286,-2897,-3863,-3636,-187,-174,-90,-22,null,-29438,-17492,-13682,-473]
["Financial revenues",236,156,200,202,128,149,183,213,195,203,133,204,77,67,5,81,null,794,673,735,230]
["Financial expenses",-11702,-6111,-5477,-6942,-7876,-3771,-3395,-3123,-3481,-3100,-3996,-3840,-264,-241,-95,-103,null,-30232,-18165,-14417,-703]
["Other Income",0,0,0,0,0,0,null,null,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Income before income tax and social contribution",3193,583,1072,177,-1369,3609,3368,3900,22680,3748,2722,28082,19494,2812,1096,520,null,5025,9508,57232,23922]
["Income Tax and Social Contribution",-485,-205,-259,24070,465,-1227,-1144,-1326,-7711,-1275,-907,-9549,-6632,-961,-382,-184,null,23121,-3232,-19442,-8159]
["Current income tax and social contribution",-250,-189,-207,-241,0,0,0,0,"-","-",0,0,0,0,0,0,null,-887,0,0,0]
["Deferred income tax and social contribution",-235,-16,-52,24311,465,-1227,-1144,-1326,-7711,-1275,-907,-9549,-6632,-961,-382,-184,null,24008,-3232,-19442,-8159]
["Net Income before minority interests",2708,378,813,24247,-904,2382,2224,2574,14969,2473,1815,18533,12862,1851,714,336,null,28146,6276,37790,15763]
["Reversal of interest on equity capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Minority interests",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Founders' shares",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Net Income",2708,378,813,24247,-904,2382,2224,2574,14969,2473,1815,18533,12862,1851,714,336,null,28146,6276,37790,15763]

{"sheet":"Energest","index":42,"n_rows":71,"n_cols":72,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energest"]
[]
[null,"R$ Mil","2022-12-01","2022-09-01","2022-06-01","2022-03-01","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"4T22","3T22","2T22","1T22","4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18","4T17","3T17","2T17","1T17","4T16","3T16","2T16","1T16","4T15","3T15","2T15","1T15","4T14","3T14","2T14","1T14","4T13","3T13","2T13","1T13","4T12","3T12","2T12","1T12","4T11","3T11","2T11","1T11","4T10","3T10","2T10","1T10","4T09","3T09","2T09","1T09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
["Receitas","Receita operacional líquida",39545,60650,52462,53786,53223,47920,82101,125120,58377,55567,70379,85654,148067,168915,79198,70872,86922,64829,68479,56967,48516,51015,47343,47198,49376,49759,45829,58401,68167,63997,78707,78741,101512,29301,102749,154389,88905,75695,84338,108666,72880,65757,70878,73312,67178,62130,61481,67046,64667,60821.214030000003,55973.206119999995,56213,60921.61262,58327,53745,53270,null,{"$f":"SUM(G7:J7)","v":308364},{"$f":"SUM(K7:N7)","v":269977},467052,277197,194072,203365,289612,387951,357604,282827,257835,237674.42014999999,226263.61262]
[null,"Receita com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G8:J8)","v":0},{"$f":"SUM(K8:N8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem de Construção Transmissão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:J9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gastos não gerenciáveis",{"$f":"SUM(C11:C23)","v":-3514},{"$f":"SUM(D11:D23)","v":-6163},-2894,-2781,-5584,3994,-40876,-67426,70952,-25429,-38946,-37610,-104259,-146928,-49546,-15968,-48480,-12119,-22004,-7997,-17182,-19217,-4667,-3055,-11511,-9084,-8633,-2970,-23196,-22550,-47121,-41607,-48044,-34392,-57668,-69133,-24080,-17677,-34258,-40560,-34527,-17005,-12840,-10362,-10859,-11518,-8676,-8893,-14346,-16756,-8582,-8285,-9009,-8545,-11450,-9767,null,-109892,-31033,-316701,-90600,-44121,-32198,-134474,-209237,-116575,-74734,-39946,-47969,-38771]
["Energia elétrica comprada para revenda","Energia comprada para revenda",-1181,-3168,-310,-233,-2947,-4465,-38756,-70815,-18319,-23516,-37277,-35885,-102551,-145449,-48335,-14691,-47248,-10777,-20453,-6461,-15575,-17859,-3513,-1901,-10395,-7848,-7150,-1307,-21359,-20821,-45397,-39981,-44953,-33818,-53809,-64958,-20430,-14139,-29877,-35965,-29358,-12360,-7736,-5103,-6315,-6880,-4482,-4184,-9712,-9886,-4112,-3910,-4751,-5021,-8514,-6237,null,-116983,-114997,-311026,-84939,-38848,-26700,-127558,-197538,-100411,-54557,-21861,-27620,-24523]
[null,"Moeda estrangeira - Itaipu",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Moeda nacional",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-20821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9712,0,-4112,-3910,-4751,-5021,-8514,-6237,null,0,0,0,0,0,0,-20821,0,0,0,0,-17734,-24523]
[null,"Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Leilão",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratos bilaterais",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19015,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-19015]
[null,"Energia de curto prazo - CCEE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1976,-3244,467,-755,null,0,0,0,0,0,0,0,0,0,0,0,0,-5508]
[null,"Outros supridores",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16240,-1777,-8981,-5482,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efeito líquido da CVA",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Encargos de uso da rede elétrica","Encargos de uso do sistema",-2320,-2973,-2558,-2517,-2597,-2366,-2073,-2049,-2100,-1843,-1599,-1655,-1654,-1443,1178,-1244,-1216,-1312,-1518,-1509,-1487,-1358,-1154,-1154,-1116,-1236,-1483,-1663,-1837,-1729,-1724,-1626,-1676,-386,-2077,-1961,-2032,-2184,-2409,-2532,-3281,-3196,-3179,-3333,-3086,-3414,-2668,-2822,-3020,-5764,-2926,-2805,-3414,-2916,-2112,-2371,null,-9085,-7197,-3163,-5555,-5153,-5498,-6916,-6100,-9157,-12989,-11990,-14515,-10813]
[null,"Prêmio de risco - GSF",0,0,0,0,-1,10867,0,5480,91418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16346,91418]
[null,"Outras",-13,-22,-26,-31,-39,-42,-47,-42,-47,-70,-70,-70,-54,-36,-33,-33,-16,-30,-33,-27,-120,0,0,0,0,0,0,0,0,0,0,0,-1415,-188,-1782,-2214,-1618,-1354,-1972,-2063,-1888,-1449,-1925,-1926,-1458,-1224,-1526,-1887,-1614,-1106,-1544,-1570,-844,-608,-824,-1159,null,-170,-257,-156,-106,-120,0,0,-5599,-7007,-7188,-6095,-5834,-3435]
[null,"Programa de eficiência energética",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,611,652,715,325,null,0,0,0,0,0,0,0,0,0,0,0,0,2303]
[null,"Taxa de fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-289,-305,-274,0,-272,-270,-270,-271,null,0,0,0,0,0,0,0,0,0,0,0,-868,-1083]
[null,"Direito de outorga - UBP",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compensações financeiras",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1325,-801,-1270,0,-1183,-990,-1269,-1213,null,0,0,0,0,0,0,0,0,0,0,0,-3396,-4655]
[null,"Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo da matéria prima consumida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Bruta",{"$f":"C7+C10","v":36031},{"$f":"D7+D10","v":54487},49568,51005,47639,51914,41225,57694,129329,30138,31433,48044,43808,21987,29652,54904,38442,52710,46475,48970,31334,31798,42676,44143,37865,40675,37196,55431,44971,41447,31586,37134,53468,-5091,45081,85256,64825,58018,50080,68106,38353,48752,58038,62950,56319,50612,52805,58153,50321,44065.214030000003,47391.206119999995,47928,51912.61262,49782,42295,43503,0,198472,238944,150351,186597,149951,171167,155138,178714,241029,208093,217889,189705.42014999999,187492.61262]
[null,"Gastos gerenciáveis",{"$f":"C34+C44+C50","v":-8010},{"$f":"D34+D44+D50","v":-13514},-9760,-9453,-20394,-5857,-6857,-7019,-5413,-5031,-5426,-6337,-7132,-8712,-9513,-8763,-10677,-8426,-7564,-8182,-9632,-8546,-8013,-8140,-10485,-8959,-11539,-12337,-18793,-13075,-26509,-17106,-19939,-6316,-17557,-19230,-20523,-22120,-15649,-21219,-19352,-18384,-12415,-18026,-26474,-16710,-15355,-17180,-14237,-16849.112509999999,-17122.887490000001,-14556,-21722.652620000001,-14231,-13068,-13093,null,-40127,-22207,-34120,-34849,-34331,-43320,-75483,-63042,-79511,-68177,-75719,-62765,-62114.652620000001]
[null,"Total do PMSO",{"$f":"C35+C36+C37+C38+C41","v":-3504},{"$f":"D35+D36+D37+D38+D41","v":-6634},-3023,-2726,-4526,-2506,-2798,-3863,-3285,-2854,-2926,-4038,-5175,-6268,-7056,-6402,-8673,-6407,-5602,-6216,-7498,-6629,-5580,-6306,-9900,-7146,-9562,-8705,-11520,-9094,-11564,-10724,-16061,-7051,-11892,-13714,-17085,-16785,-10685,-16257,-14701,-13381,-8565,-14060,-22527,-12603,-11193,-13088,-16825,-13064,-13364,-10793,-17969.238550000002,-10613,-9974,-10034,null,-13693,-13103,-24901,-26898,-26013,-35313,-42902,-48718,-60812,-50707,-59411,-54046,-48590.238550000002]
["Pessoal, Administradores e Entidade de previdência privada","Pessoal",77,-2389,-834,-1251,-2070,-638,-1024,-1599,-721,-1455,-624,-2100,-1798,-3573,-4351,-4013,-3532,-3461,-3140,-3516,-3495,-3233,-3182,-3224,-3516,-3843,-5588,-5295,-5245,-5313,-7273,-6722,-6660,-5200,-6410,-6557,-6972,-7013,-5548,-6621,-6854,-5650,-5602,-5935,-6283,-5407,-5471,-6171,-7129,-5892,-5346,-5397,-4825,-4229,-5146,-6382,null,-5331,-4900,-13735,-13649,-13134,-18242,-24553,-24827,-26154,-24041,-23332,-23764,-20582]
[null,"Material",-230,-499,-311,15,-17,-242,-359,-256,-349,-164,-99,-167,-608,-145,-472,-96,-231,-282,-153,-186,-306,-171,-222,-186,-182,-203,-364,-226,-412,-405,-447,-408,-721,-3,-271,-564,-739,-333,-356,-253,-693,-539,-365,-419,228,-1630,-617,-442,-500,-380,-546,-361,-609,-560,-331,-402,null,-874,-779,-1321,-852,-885,-975,-1672,-1559,-1681,-2016,-2461,-1787,-1902]
[null,"Serviços de terceiros",-1087,-3236,-1375,-832,-638,-1262,-1251,-1322,-2044,-778,-1825,-1238,-2430,-1795,-1525,-1777,-2121,-1699,-1203,-1558,-1860,-2229,-1426,-1696,-2197,-2084,-2309,-2171,-4139,-2921,-2529,-2895,-6493,-732,-4723,-4997,-8570,-5998,-4694,-6223,-5772,-5911,-5590,-5466,-9031,-3766,-4061,-5148,-6476,-5512,-4822,-3942,-6763,-4419,-3829,-2465,null,-4473,-5885,-7527,-6581,-7211,-8761,-12484,-16945,-25485,-22739,-22006,-20752,-17476]
[null,"Provisões",{"$f":"C39+C40","v":-804},{"$f":"D39+D40","v":-311},-354,0,-28,-49,51,-149,-179,8,132,-128,-111,-240,-25,-70,-215,-200,-408,-53,-1159,-333,-2,-433,-1939,-64,-498,0,-188,266,-289,79,-954,-99,772,-240,598,-227,1072,-43,-1217,-103,-468,-161,-5558,-115,-128,-153,-263,-94,-48,131,-2264,-357,-209,105,null,-175,-167,-446,-876,-1927,-2501,-132,-521,1400,-1949,-5954,-274,-2725]
["PECLD / perdas líquidas","Provisão p/créd.liq.duvidosa / perdas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-197,93,18,16,-1758,147,40,25,null,0,0,0,0,0,0,0,0,0,0,0,-70,-1546]
["Provisões cíveis, fiscais e trabalhistas","Provisões para contingências",-804,-311,-354,0,-28,-49,51,-149,-179,8,132,-128,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-66,-187,-66,115,-506,-504,-249,80,null,-175,-167,0,0,0,0,266,0,0,0,0,-204,-1179]
[null,"Outros",{"$f":"C42+C43","v":-1460},{"$f":"D42+D43","v":-199},-149,-658,-1773,-315,-215,-537,8,-465,-510,-405,-228,-515,-683,-446,-2574,-765,-698,-903,-678,-663,-748,-767,-2066,-952,-803,-1013,-1536,-721,-1026,-778,-1233,-1017,-1260,-1356,-1402,-3214,-1159,-3117,-165,-1178,3460,-2079,-1883,-1685,-916,-1174,-2457,-1186,-2602,-1224,-3508.23855,-1048,-459,-890,null,-2840,-1372,-1872,-4940,-2856,-4834,-4061,-4866,-8892,38,-5658,-7469,-5905.23855]
["Arrendamentos e aluguéis","Aluguéis e arrendamentos",-7,-18,-3,-18,-22,-6,-78,-67,-31,-37,-47,-94,-12,-92,0,0,-413,-381,-379,-303,-317,-330,-293,-305,-314,-319,-1078,-431,-596,-114,-160,-71,-509,-478,-479,-478,-475,-596,-260,-447,-492,-447,-420,-413,-461,-385,-386,-405,-503,-470,-462,-444,-746,0,0,0,null,-173,-209,-104,-1476,-1245,-2142,-941,-1944,-1778,-1772,-1637,-1879,-746]
[null,"Outras",-1453,-181,-146,-640,-1751,-309,-137,-470,39,-428,-463,-311,-216,-423,-663,-394,-2161,-384,-319,-600,-361,-333,-455,-462,-1752,-633,275,-582,-940,-607,-866,-707,-724,-539,-781,-878,-927,-579,-853,-709,286,-663,3989,-1065,-2333,-886,-530,-769,-1954,-716,-2140,-780,-2762.23855,0,0,0,null,-2667,-1163,-1696,-3464,-1611,-2692,-3120,-2922,-3068,2547,-4518,-5590,-2762.23855]
[null,"Ganhos e perdas na desativação e alienação de bens",0,0,0,0,0,0,0,0,-149,149,0,0,-6,6,0,2,0,7,0,0,0,-1,-569,0,1237,0,-171,18,17,-17,-10967,9,-184,294,-10,-251,1939,-2039,-46,-1961,41,-68,-109,-601,911,-414,0,0,0,0,0,0,0,0,0,0,null,0,0,2,7,-570,1084,-10958,-151,-2107,-737,497,0,0]
[null,"Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30622,2735,12578,15309,10871,-20149,-8528,14839,-13235,14850,6763,5815,102439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-2967,14193,102439,0,0,0]
[null,"Custo com construção da infraestrutura",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-120,-34,-86,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-240,0,0]
[null,"Ganho na alienação de investimento",0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,278139,68946,0,884697,0,422,-17,408011,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,278139,953643,408416,0,0,0,0,0]
[null,"EBITDA",{"$f":"C7+C10+C33-C50","v":32527},{"$f":"D7+D10+D33-D50","v":47853},{"$f":"E7+E10+E33-E50","v":46545},{"$f":"F7+F10+F33-F50","v":48279},{"$f":"G7+G10+G33-G50","v":43113},{"$f":"H7+H10+H33-H50","v":49408},38427,53831,125895,27433,28507,44006,38627,15725,22596,48504,29769,40873,40873,42754,23836,25168,36527,37837,29202,33529,27463,46744,33468,32336,9055,26419,37223,-11848,33179,71291,49679,41233,39395,51849,23652,35371,49473,48890,33912,37975,41526,45065,33496,31001.214030000003,34027.206119999995,37135,33943.374069999998,39169,32321,33469,null,184779,225841,125452,154269,123368,136938,101278,129845,182156,157386,158478,135659.42014999999,138902.37406999999]
[null,"Margem EBITDA",{"$f":"C48/C7","v":0.82253129346314324},{"$f":"D48/D7","v":0.78900247320692496},0.88721360222637335,0.89761276168519688,0.81004452962065276,1.0310517529215359,0.46804545620637994,0.43023497442455244,2.1565856416054268,0.49369229938632642,0.40504980178746502,0.51376468115908192,0.26087514436032339,9.3094159784506997E-2,0.28531023510694714,0.68438875719607184,0.34247946434734589,0.63047401625815602,0.59686911315877855,0.75050467814699739,0.49130183856871962,0.49334509458002546,0.77153961514901881,0.80166532480189834,0.59142093324692158,0.67382785023814784,0.59924938357808377,0.80039725347168711,0.4909707042997345,0.50527368470397049,0.11504694626907391,0.3355177099605034,0.36668571203404526,-0.40435480017746833,0.32291311837584796,0.46176217217547882,0.55878746977110394,0.54472554329876477,0.46710853944840997,0.47714096405499418,0.32453347969264545,0.53790470976473992,0.69800220096503851,0.66687581841990395,0.50480812170651101,0.61121841300498958,0.67542818106406854,0.67215046386063304,0.51797671146025015,0.5097105430139669,0.60791954720352548,0.6606123138775728,0.55716473366722241,0.67154148164657879,0.60137687226718761,0.62828984418997558,null,2.739376713173121,3.5690924239383,1.3236682964478494,2.3203272719112777,2.5578518730996622,2.6648954205348403,1.4468090452332822,0.74700620240790372,2.0477625165732727,2.2273162088423279,2.4636051796362022,2.2962191155553153,2.4583729317709642]
[null,"Depreciação e amortização",{"$f":"SUM(C51:C53)","v":-4506},{"$f":"SUM(D51:D53)","v":-6880},-6737,-6727,-15868,-3351,-4059,-3156,-1979,-2326,-2500,-2299,-1951,-2450,-2457,-2363,-2004,-2026,-1962,-1966,-2134,-1916,-1864,-1834,-1822,-1813,-1806,-3650,-7290,-3964,-3978,-6391,-3694,441,-5655,-5265,-5377,-5335,-4964,-4962,-4651,-5003,-3850,-3966,-4067,-4073,-4076,-4092,2588,-3785.1125099999999,-3758.8874900000001,-3763,-3753.4140700000007,-3618,-3094,-3059,null,-26434,-9104,-9221,-7958,-7748,-9091,-21623,-14173,-20638,-17470,-16308,-8719,-13524.414070000001]
["Depreciação - Imobilizado em serviço","Depreciação",-1372,-2168,-2028,-2027,-2028,-2030,-2046,-2045,-2046,-2049,-2047,-2048,-2059,-2058,0,-1984,-1988,-2019,-1955,-1953,-2130,-1909,-1863,-1832,-1821,-1813,-1806,-3413,-6929,-3600,-3590,-6004,-3307,308,-5361,-4957,-5284,-5238,-4876,-4846,-4525,-4888,-3696,-3781,-3882,-3887,null,-3905,2774,-3242.1125099999999,-3758.8874900000001,-3763,0,0,0,0,null,-8149,-8190,-6101,-7915,-7734,-8853,-20123,-13317,-20244,-16890,-11674,-7990,0]
["Depreciação - Ativos de direito de uso","Depreciação - Ativos de direito de uso",-15,-34,-42,-37,-31,-54,-84,-76,-161,-163,-345,-151,288,-336,-361,-343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-245,-820,-752,0,0,0,0,0,0,0,0,0,0]
["Amortização","Amortização",-3119,-4678,-4667,-4663,-13809,-1267,-1929,-1035,228,-114,-108,-100,-180,-56,-40,-36,-16,-7,-7,-13,-4,-7,-1,-2,-1,0,0,-237,-361,-364,-388,-387,-387,133,-294,-308,-93,-97,-88,-116,-126,-115,-154,-185,-185,-186,-4076,-187,-186,-543,0,0,0,0,0,0,null,-18040,-94,-312,-43,-14,-238,-1500,-856,-394,-580,-4634,-729,0]
[null,"Resultado do serviço (EBIT)",{"$f":"C7+C10+C33","v":28021},{"$f":"D7+D10+D33","v":40973},39808,41552,27245,46057,34368,50675,123916,25107,26007,41707,36676,13275,20139,46141,27765,44284,38911,40788,21702,23252,34663,36003,27380,31716,25657,43094,26178,28372,5077,20028,33529,-11407,27524,66026,44302,35898,34431,46887,19001,30368,45623,44924,29845,33902,37450,40973,36084,27216.101520000004,30268.318629999994,33372,30189.96,35551,29227,30410,null,158345,216737,116231,151748,115620,127847,79655,115672,161518,139916,142170,126940.42014999999,125377.95999999999]
[null,"Resultado das participações societárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4184,11915,7015,9782,5342,26167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,32896,31509,0,0,0,0,0]
[null,"Resultado financeiro líquido",{"$f":"C57+C58","v":1295},{"$f":"D57+D58","v":2019},188,-409,-339,-1072,292,369,1836,-451,-401,431,37,2416,-324,-327,-860,-1238,-1120,-1542,-2311,-1865,-3368,-4653,-5188,-4773,181,-8514,-3448,-4214,-4736,-4214,-3359,-3000,-753,-4030,-3181,-3744,-4137,-4521,-4068,-3144,-3856,-2707,-2657,-3482,-3269,-4076,-4149,-4448.3399000000009,-4921.6600999999991,-4510,-5140.5435199999993,-5110,-5063,-4697,null,-750,1415,1802,-4760,-12197,-18294,-16612,-11142,-15583,-13775,-13484,-18029,-20010.543519999999]
[null,"Receitas financeiras",1607,1863,2949,3838,3265,1698,2470,2238,3763,1384,938,1020,686,2876,1268,553,1198,680,823,1296,1072,357,691,1780,1620,2195,6273,1677,1920,854,117,517,1314,-863,4536,1374,1791,1283,841,511,1048,2467,2449,2966,3431,3071,2859,2602,6151,2378,1522,879,1936,0,0,0,null,9671,7105,5383,3997,3900,11765,3408,6361,4426,8930,11963,10930,1936]
[null,"Despesas financeiras",-312,156,-2761,-4247,-3604,-2770,-2178,-1869,-1927,-1835,-1339,-589,-649,-460,-1592,-880,-2058,-1918,-1943,-2838,-3383,-2222,-4059,-6433,-6808,-6968,-6092,-10191,-5368,-5068,-4853,-4731,-4673,-2137,-5289,-5404,-4972,-5027,-4978,-5032,-5116,-5611,-6305,-5673,-6088,-6553,-6128,-6678,-10300,-6826.3399000000009,-6443.6600999999991,-5389,-7076.5435199999993,0,0,0,null,-10421,-5690,-3581,-8757,-16097,-30059,-20020,-17503,-20009,-22705,-25447,-28959,-7076.5435199999993]
[null,"Outros resultados",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,-2881,-2,-9516,-241,null,0,0,0,0,0,0,0,0,0,0,0,0,-12640]
[null,"LAIR",{"$f":"C54+C56","v":29316},{"$f":"D54+D56","v":42992},39996,41143,26906,44985,34660,51044,125752,24656,25606,42138,36713,15691,19815,45814,26905,43046,37791,39246,19391,21387,31295,31350,22192,26943,25838,34580,22730,24158,7356,25596,30170,11760,26771,61996,41121,32154,30294,42366,14933,27224,41767,42217,27188,30420,34181,36897,31935,22767.761620000005,25346.658529999993,28862,22168.41648,30439,14648,25472,null,157595,218152,118033,146988,103423,109553,79840,130697,145935,126141,128686,108911.42014999999,92727.41648]
[null,"IR e Contribuição social",{"$f":"C62+C63","v":-4840},{"$f":"D62+D63","v":-6651},-6063,-6238,{"$f":"G62+G63","v":-770},-7513,-5130,-8122,-27701,-4321,-3213,-6493,-2043,4833,-3038,-6599,-1227,-6564,-5720,-6014,1602,-4752,-5942,-7218,-2248,-5254,21889,-12710,3512,-8253,-4030,-5371,24,-2276,-5637,-14980,-4961,-8297,-6706,-13824,7869,-5818,-8889,-8556,2129,-6591,-5929,-7223,8947,-3935.7307786000001,-5635.2692213999999,-5461,132.02704419999827,-5027,-4137,-5554,null,-21535,-41728,-6847,-19525,-16310,1677,-14142,-22869,-33788,-15394,-17614,-6085,-14585.972955800002]
[null,"Imposto de renda e contribuição social correntes",-6069,-7680,-7781,-7948,-5610,-4325,-5597,-6485,3142,-4609,-3239,-6629,-1119,4718,-2930,-6206,-1676,-6891,-6042,-5927,1034,-4313,-6112,-7410,-3448,-5437,20791,-11679,3422,-8249,-3123,-5485,-389,-2225,-5505,-15062,-4520,-7022,-7717,-11971,7297,-5644,-8775,-8770,600,-5435,-7085,-7194,8871,-3927,-5570,-5753,322.58169999999882,0,0,0,null,-22017,-11335,-5537,-20536,-16801,227,-13435,-23181,-31230,-15892,-19114,-6379,322.58169999999882]
[null,"Imposto de renda e contribuição social diferidos",1229,1029,1718,1710,4840,-3188,467,-1637,-30843,288,26,136,-924,115,-108,-393,449,327,322,-87,568,-439,170,192,1200,183,1098,-1031,90,-4,-907,114,413,-51,-132,82,-441,-1275,1011,-1853,572,-174,-114,214,1529,-1156,1156,-29,76,-8.7307786000000078,-65.269221399999992,292,-190.55465579999986,0,0,0,null,482,-30393,-1310,1011,491,1450,-707,312,-2558,498,1500,294,-190.55465579999986]
[null,"Lucro líquido antes de minoritários",{"$f":"C60+C61","v":24476},{"$f":"D60+D61","v":36341},33933,34905,26136,37472,29530,42922,98051,20335,22393,35645,34670,20524,16777,39215,25678,36482,32071,33232,20993,16635,25353,24132,19944,21689,47727,21870,26242,15905,3326,20225,30194,9484,21134,47016,36160,23857,23588,28542,22802,21406,32878,33661,29317,23829,28252,29674,40882,18832.030841400003,19711.389308599995,23401,22300.443524199996,25412,10511,19918,null,136060,176424,111186,127463,87113,111230,65698,107828,112147,110747,111072,102826.42014999999,78141.443524200004]
[null,"Reversão dos juros sobre capital próprio",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Atribuível aos acionistas não controladores","Participações dos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5342,2516,-619,-1897,-1098,-784,-1072,-952,-1720.8600000000006,-1277.9399999999996,-1519.98,-2162.86,-1622.6999999999998,-1812,-1789,-1700,-1505,-1773,-1723,-1622,-1450.8000000000002,-1353,-1686,-1681,null,0,0,0,0,0,0,0,5342,-3906,-6681.6400000000012,-6923.7,-6623,-6170.8]
[null,"Partes Beneficiárias",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido",{"$f":"C64","v":24476},{"$f":"D64","v":36341},{"$f":"E64","v":33933},{"$f":"F64","v":34905},{"$f":"G64","v":26136},{"$f":"H64","v":37472},29530,42922,98051,20335,22393,35645,34670,20524,16777,39215,25678,36482,32071,33232,20993,16635,25353,24132,19944,21689,47727,21870,30426,27820,3326,20225,35536,12000,20515,45119,35062,23073,22516,27590,21081.14,20128.060000000001,31358.02,31498.14,27694.3,22017,26463,27974,39377,17059.030841400003,17988.389308599995,21779,20849.643524199997,24059,8825,18237,null,136060,176424,111186,127463,87113,111230,81797,113170,108241,104065.36,104148.3,96203.420149999991,71970.643524200001]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Energest EN","index":43,"n_rows":68,"n_cols":72,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energest"]
[]
[null,"R$ Thousand","Dec-22","Sep-22","2022-06-01","2022-03-01","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31","2017-12-31","2017-09-30","2017-06-30","2017-03-31","2016-12-31","2016-09-30","2016-06-30","2016-03-31","2015-12-31","2015-09-30","2015-06-30","2015-03-31","2014-12-31","2014-09-30","2014-06-30","2014-03-31","2013-12-31","2013-09-30","2013-06-30","2013-03-31","2012-12-30","2012-09-30","2012-06-30","2012-03-31","2011-12-31","2011-09-30","2011-06-30","2011-03-31","2010-12-31","2010-09-30","2010-06-30","2010-03-31","2009-12-31","2009-09-30","2009-06-30","2009-03-31"]
[null,null,"4Q22","3Q22","2Q22","1Q22","4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18","4Q17","3Q17","2Q17","1Q17","4Q16","3Q16","2Q16","1Q16","4Q15","3Q15","2Q15","1Q15","4Q14","3Q14","2Q14","1Q14","4Q13","3Q13","2Q13","1Q13","4Q12","3Q12","2Q12","1Q12","4Q11","3Q11","2Q11","1Q11","4Q10","3Q10","2Q10","1Q10","4Q09","3Q09","2Q09","1Q09",null,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009]
[]
[null,"Net operating revenue",{"$f":"Energest!C7","v":39545},{"$f":"Energest!D7","v":60650},{"$f":"Energest!E7","v":52462},{"$f":"Energest!F7","v":53786},{"$f":"Energest!G7","v":53223},{"$f":"Energest!H7","v":47920},{"$f":"Energest!I7","v":82101},{"$f":"Energest!J7","v":125120},{"$f":"Energest!K7","v":58377},{"$f":"Energest!L7","v":55567},70379,85654,148067,168915,79198,70872,86922,64829,68479,56967,48516,51015,47343,47198,49376,49759,45829,58401,68167,63997,78707,78741,101512,29301,102749,154389,88905,75695,84338,108666,72880,65757,70878,73312,67178,62130,61481,67046,64667,60821.214030000003,55973.206119999995,56213,60921.61262,58327,53745,53270,null,308364,{"$f":"Energest!BI7","v":269977},467052,277197,194072,203365,289612,387951,357604,282827,257835,237674.42014999999,226263.61262]
[null,"Infrastructure revenue",{"$f":"Energest!C8","v":0},{"$f":"Energest!D8","v":0},{"$f":"Energest!E8","v":0},{"$f":"Energest!F8","v":0},{"$f":"Energest!G8","v":0},{"$f":"Energest!H8","v":0},{"$f":"Energest!I8","v":0},{"$f":"Energest!J8","v":0},{"$f":"Energest!K8","v":0},{"$f":"Energest!L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Construction Margin",{"$f":"Energest!C9","v":0},{"$f":"Energest!D9","v":0},{"$f":"Energest!E9","v":0},{"$f":"Energest!F9","v":0},{"$f":"Energest!G9","v":0},{"$f":"Energest!H9","v":0},{"$f":"Energest!I9","v":0},{"$f":"Energest!J9","v":0},{"$f":"Energest!K9","v":0},{"$f":"Energest!L9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI9","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-manageable expenditures",{"$f":"Energest!C10","v":-3514},{"$f":"Energest!D10","v":-6163},{"$f":"Energest!E10","v":-2894},{"$f":"Energest!F10","v":-2781},{"$f":"Energest!G10","v":-5584},{"$f":"Energest!H10","v":3994},{"$f":"Energest!I10","v":-40876},{"$f":"Energest!J10","v":-67426},{"$f":"Energest!K10","v":70952},{"$f":"Energest!L10","v":-25429},-38946,-37610,-104259,-146928,-49546,-15968,-48480,-12119,-22004,-7997,-17182,-19217,-4667,-3055,-11511,-9084,-8633,-2970,-23196,-22550,-47121,-41607,-48044,-34392,-57668,-69133,-24080,-17677,-34258,-40560,-34527,-17005,-12840,-10362,-10859,-11518,-8676,-8893,-14346,-16756,-8582,-8285,-9009,-8545,-11450,-9767,null,-109892,{"$f":"Energest!BI10","v":-31033},-316701,-90600,-44121,-32198,-134474,-209237,-116575,-74734,-39946,-47969,-38771]
[null,"Energy purchased to resell",{"$f":"Energest!C11","v":-1181},{"$f":"Energest!D11","v":-3168},{"$f":"Energest!E11","v":-310},{"$f":"Energest!F11","v":-233},{"$f":"Energest!G11","v":-2947},{"$f":"Energest!H11","v":-4465},{"$f":"Energest!I11","v":-38756},{"$f":"Energest!J11","v":-70815},{"$f":"Energest!K11","v":-18319},{"$f":"Energest!L11","v":-23516},-37277,-35885,-102551,-145449,-48335,-14691,-47248,-10777,-20453,-6461,-15575,-17859,-3513,-1901,-10395,-7848,-7150,-1307,-21359,-20821,-45397,-39981,-44953,-33818,-53809,-64958,-20430,-14139,-29877,-35965,-29358,-12360,-7736,-5103,-6315,-6880,-4482,-4184,-9712,-9886,-4112,-3910,-4751,-5021,-8514,-6237,null,-116983,{"$f":"Energest!BI11","v":-114997},-311026,-84939,-38848,-26700,-127558,-197538,-100411,-54557,-21861,-27620,-24523]
[null,"Itaipu - Foreign Exchange",{"$f":"Energest!C12","v":0},{"$f":"Energest!D12","v":0},{"$f":"Energest!E12","v":0},{"$f":"Energest!F12","v":0},{"$f":"Energest!G12","v":0},{"$f":"Energest!H12","v":0},{"$f":"Energest!I12","v":0},{"$f":"Energest!J12","v":0},{"$f":"Energest!K12","v":0},{"$f":"Energest!L12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"National Currency",{"$f":"Energest!C13","v":0},{"$f":"Energest!D13","v":0},{"$f":"Energest!E13","v":0},{"$f":"Energest!F13","v":0},{"$f":"Energest!G13","v":0},{"$f":"Energest!H13","v":0},{"$f":"Energest!I13","v":0},{"$f":"Energest!J13","v":0},{"$f":"Energest!K13","v":0},{"$f":"Energest!L13","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9712,0,-4112,-3910,-4751,-5021,-8514,-6237,null,0,{"$f":"Energest!BI13","v":0},0,0,0,0,-20821,0,0,0,0,-17734,-24523]
[null,"CDE / CCEE / CONER Reimbursement ",{"$f":"Energest!C14","v":0},{"$f":"Energest!D14","v":0},{"$f":"Energest!E14","v":0},{"$f":"Energest!F14","v":0},{"$f":"Energest!G14","v":0},{"$f":"Energest!H14","v":0},{"$f":"Energest!I14","v":0},{"$f":"Energest!J14","v":0},{"$f":"Energest!K14","v":0},{"$f":"Energest!L14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381402,177258,3696,254992,171025,273844,0,401490,594739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI14","v":0},0,0,0,0,54544,846359,594739,0,0,0,0]
[null,"Auction",{"$f":"Energest!C15","v":0},{"$f":"Energest!D15","v":0},{"$f":"Energest!E15","v":0},{"$f":"Energest!F15","v":0},{"$f":"Energest!G15","v":0},{"$f":"Energest!H15","v":0},{"$f":"Energest!I15","v":0},{"$f":"Energest!J15","v":0},{"$f":"Energest!K15","v":0},{"$f":"Energest!L15","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PROINFA",{"$f":"Energest!C16","v":0},{"$f":"Energest!D16","v":0},{"$f":"Energest!E16","v":0},{"$f":"Energest!F16","v":0},{"$f":"Energest!G16","v":0},{"$f":"Energest!H16","v":0},{"$f":"Energest!I16","v":0},{"$f":"Energest!J16","v":0},{"$f":"Energest!K16","v":0},{"$f":"Energest!L16","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilateral contracts",{"$f":"Energest!C17","v":0},{"$f":"Energest!D17","v":0},{"$f":"Energest!E17","v":0},{"$f":"Energest!F17","v":0},{"$f":"Energest!G17","v":0},{"$f":"Energest!H17","v":0},{"$f":"Energest!I17","v":0},{"$f":"Energest!J17","v":0},{"$f":"Energest!K17","v":0},{"$f":"Energest!L17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19015,0,0,0,null,0,{"$f":"Energest!BI17","v":0},0,0,0,0,0,0,0,0,0,0,-19015]
[null,"Short-term energy  - CCEE",{"$f":"Energest!C18","v":0},{"$f":"Energest!D18","v":0},{"$f":"Energest!E18","v":0},{"$f":"Energest!F18","v":0},{"$f":"Energest!G18","v":0},{"$f":"Energest!H18","v":0},{"$f":"Energest!I18","v":0},{"$f":"Energest!J18","v":0},{"$f":"Energest!K18","v":0},{"$f":"Energest!L18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1976,-3244,467,-755,null,0,{"$f":"Energest!BI18","v":0},0,0,0,0,0,0,0,0,0,0,-5508]
[null,"Other suppliers",{"$f":"Energest!C19","v":0},{"$f":"Energest!D19","v":0},{"$f":"Energest!E19","v":0},{"$f":"Energest!F19","v":0},{"$f":"Energest!G19","v":0},{"$f":"Energest!H19","v":0},{"$f":"Energest!I19","v":0},{"$f":"Energest!J19","v":0},{"$f":"Energest!K19","v":0},{"$f":"Energest!L19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16240,-1777,-8981,-5482,null,0,{"$f":"Energest!BI19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net effect of CVA",{"$f":"Energest!C20","v":0},{"$f":"Energest!D20","v":0},{"$f":"Energest!E20","v":0},{"$f":"Energest!F20","v":0},{"$f":"Energest!G20","v":0},{"$f":"Energest!H20","v":0},{"$f":"Energest!I20","v":0},{"$f":"Energest!J20","v":0},{"$f":"Energest!K20","v":0},{"$f":"Energest!L20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Charges for usage of basic network",{"$f":"Energest!C21","v":-2320},{"$f":"Energest!D21","v":-2973},{"$f":"Energest!E21","v":-2558},{"$f":"Energest!F21","v":-2517},{"$f":"Energest!G21","v":-2597},{"$f":"Energest!H21","v":-2366},{"$f":"Energest!I21","v":-2073},{"$f":"Energest!J21","v":-2049},{"$f":"Energest!K21","v":-2100},{"$f":"Energest!L21","v":-1843},-1599,-1655,-1654,-1443,1178,-1244,-1216,-1312,-1518,-1509,-1487,-1358,-1154,-1154,-1116,-1236,-1483,-1663,-1837,-1729,-1724,-1626,-1676,-386,-2077,-1961,-2032,-2184,-2409,-2532,-3281,-3196,-3179,-3333,-3086,-3414,-2668,-2822,-3020,-5764,-2926,-2805,-3414,-2916,-2112,-2371,null,-9085,{"$f":"Energest!BI21","v":-7197},-3163,-5555,-5153,-5498,-6916,-6100,-9157,-12989,-11990,-14515,-10813]
[null,"Risk Premium - GSF",{"$f":"Energest!C22","v":0},{"$f":"Energest!D22","v":0},{"$f":"Energest!E22","v":0},{"$f":"Energest!F22","v":0},{"$f":"Energest!G22","v":-1},{"$f":"Energest!H22","v":10867},{"$f":"Energest!I22","v":0},{"$f":"Energest!J22","v":5480},{"$f":"Energest!K22","v":91418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16346,{"$f":"Energest!BI22","v":91418}]
[null,"Others",{"$f":"Energest!C23","v":-13},{"$f":"Energest!D23","v":-22},{"$f":"Energest!E23","v":-26},{"$f":"Energest!F23","v":-31},{"$f":"Energest!G23","v":-39},{"$f":"Energest!H23","v":-42},{"$f":"Energest!I23","v":-47},{"$f":"Energest!J23","v":-42},{"$f":"Energest!K23","v":-47},{"$f":"Energest!L23","v":-70},-70,-70,-54,-36,-33,-33,-16,-30,-33,-27,-120,0,0,0,0,0,0,0,0,0,0,0,-1415,-188,-1782,-2214,-1618,-1354,-1972,-2063,-1888,-1449,-1925,-1926,-1458,-1224,-1526,-1887,-1614,-1106,-1544,-1570,-844,-608,-824,-1159,null,-170,{"$f":"Energest!BI23","v":-257},-156,-106,-120,0,0,-5599,-7007,-7188,-6095,-5834,-3435]
[null,"Efficiency Energy Program",{"$f":"Energest!C24","v":0},{"$f":"Energest!D24","v":0},{"$f":"Energest!E24","v":0},{"$f":"Energest!F24","v":0},{"$f":"Energest!G24","v":0},{"$f":"Energest!H24","v":0},{"$f":"Energest!I24","v":0},{"$f":"Energest!J24","v":0},{"$f":"Energest!K24","v":0},{"$f":"Energest!L24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/Cofins",{"$f":"Energest!C25","v":0},{"$f":"Energest!D25","v":0},{"$f":"Energest!E25","v":0},{"$f":"Energest!F25","v":0},{"$f":"Energest!G25","v":0},{"$f":"Energest!H25","v":0},{"$f":"Energest!I25","v":0},{"$f":"Energest!J25","v":0},{"$f":"Energest!K25","v":0},{"$f":"Energest!L25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,611,652,715,325,null,0,{"$f":"Energest!BI25","v":0},0,0,0,0,0,0,0,0,0,0,2303]
[null,"Inspection fee",{"$f":"Energest!C26","v":0},{"$f":"Energest!D26","v":0},{"$f":"Energest!E26","v":0},{"$f":"Energest!F26","v":0},{"$f":"Energest!G26","v":0},{"$f":"Energest!H26","v":0},{"$f":"Energest!I26","v":0},{"$f":"Energest!J26","v":0},{"$f":"Energest!K26","v":0},{"$f":"Energest!L26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-289,-305,-274,0,-272,-270,-270,-271,null,0,{"$f":"Energest!BI26","v":0},0,0,0,0,0,0,0,0,0,-868,-1083]
[null,"Granting rights",{"$f":"Energest!C27","v":0},{"$f":"Energest!D27","v":0},{"$f":"Energest!E27","v":0},{"$f":"Energest!F27","v":0},{"$f":"Energest!G27","v":0},{"$f":"Energest!H27","v":0},{"$f":"Energest!I27","v":0},{"$f":"Energest!J27","v":0},{"$f":"Energest!K27","v":0},{"$f":"Energest!L27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial compensations",{"$f":"Energest!C28","v":0},{"$f":"Energest!D28","v":0},{"$f":"Energest!E28","v":0},{"$f":"Energest!F28","v":0},{"$f":"Energest!G28","v":0},{"$f":"Energest!H28","v":0},{"$f":"Energest!I28","v":0},{"$f":"Energest!J28","v":0},{"$f":"Energest!K28","v":0},{"$f":"Energest!L28","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1325,-801,-1270,0,-1183,-990,-1269,-1213,null,0,{"$f":"Energest!BI28","v":0},0,0,0,0,0,0,0,0,0,-3396,-4655]
[null,"Others",{"$f":"Energest!C29","v":0},{"$f":"Energest!D29","v":0},{"$f":"Energest!E29","v":0},{"$f":"Energest!F29","v":0},{"$f":"Energest!G29","v":0},{"$f":"Energest!H29","v":0},{"$f":"Energest!I29","v":0},{"$f":"Energest!J29","v":0},{"$f":"Energest!K29","v":0},{"$f":"Energest!L29","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of consumed materials",{"$f":"Energest!C30","v":0},{"$f":"Energest!D30","v":0},{"$f":"Energest!E30","v":0},{"$f":"Energest!F30","v":0},{"$f":"Energest!G30","v":0},{"$f":"Energest!H30","v":0},{"$f":"Energest!I30","v":0},{"$f":"Energest!J30","v":0},{"$f":"Energest!K30","v":0},{"$f":"Energest!L30","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimbursement for downtime",{"$f":"Energest!C31","v":0},{"$f":"Energest!D31","v":0},{"$f":"Energest!E31","v":0},{"$f":"Energest!F31","v":0},{"$f":"Energest!G31","v":0},{"$f":"Energest!H31","v":0},{"$f":"Energest!I31","v":0},{"$f":"Energest!J31","v":0},{"$f":"Energest!K31","v":0},{"$f":"Energest!L31","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI31","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Margin",{"$f":"Energest!C32","v":36031},{"$f":"Energest!D32","v":54487},{"$f":"Energest!E32","v":49568},{"$f":"Energest!F32","v":51005},{"$f":"Energest!G32","v":47639},{"$f":"Energest!H32","v":51914},{"$f":"Energest!I32","v":41225},{"$f":"Energest!J32","v":57694},{"$f":"Energest!K32","v":129329},{"$f":"Energest!L32","v":30138},31433,48044,43808,21987,29652,54904,38442,52710,46475,48970,31334,31798,42676,44143,37865,40675,37196,55431,44971,41447,31586,37134,53468,-5091,45081,85256,64825,58018,50080,68106,38353,48752,58038,62950,56319,50612,52805,58153,50321,44065.214030000003,47391.206119999995,47928,51912.61262,49782,42295,43503,null,198472,{"$f":"Energest!BI32","v":238944},150351,186597,149951,171167,155138,178714,241029,208093,217889,189705.42014999999,187492.61262]
[null,"Manageable expenditures",{"$f":"Energest!C33","v":-8010},{"$f":"Energest!D33","v":-13514},{"$f":"Energest!E33","v":-9760},{"$f":"Energest!F33","v":-9453},{"$f":"Energest!G33","v":-20394},{"$f":"Energest!H33","v":-5857},{"$f":"Energest!I33","v":-6857},{"$f":"Energest!J33","v":-7019},{"$f":"Energest!K33","v":-5413},{"$f":"Energest!L33","v":-5031},-5426,-6337,-7132,-8712,-9513,-8763,-10677,-8426,-7564,-8182,-9632,-8546,-8013,-8140,-10485,-8959,-11539,-12337,-18793,-13075,-26509,-17106,-19939,-6316,-17557,-19230,-20523,-22120,-15649,-21219,-19352,-18384,-12415,-18026,-26474,-16710,-15355,-17180,-14237,-16849.112509999999,-17122.887490000001,-14556,-21722.652620000001,-14231,-13068,-13093,null,-40127,{"$f":"Energest!BI33","v":-22207},-34120,-34849,-34331,-43320,-75483,-63042,-79511,-68177,-75719,-62765,-62114.652620000001]
[null,"Total PMTO",{"$f":"Energest!C34","v":-3504},{"$f":"Energest!D34","v":-6634},{"$f":"Energest!E34","v":-3023},{"$f":"Energest!F34","v":-2726},{"$f":"Energest!G34","v":-4526},{"$f":"Energest!H34","v":-2506},{"$f":"Energest!I34","v":-2798},{"$f":"Energest!J34","v":-3863},{"$f":"Energest!K34","v":-3285},{"$f":"Energest!L34","v":-2854},-2926,-4038,-5175,-6268,-7056,-6402,-8673,-6407,-5602,-6216,-7498,-6629,-5580,-6306,-9900,-7146,-9562,-8705,-11520,-9094,-11564,-10724,-16061,-7051,-11892,-13714,-17085,-16785,-10685,-16257,-14701,-13381,-8565,-14060,-22527,-12603,-11193,-13088,-16825,-13064,-13364,-10793,-17969.238550000002,-10613,-9974,-10034,null,-13693,{"$f":"Energest!BI34","v":-13103},-24901,-26898,-26013,-35313,-42902,-48718,-60812,-50707,-59411,-54046,-48590.238550000002]
[null,"Personnel",{"$f":"Energest!C35","v":77},{"$f":"Energest!D35","v":-2389},{"$f":"Energest!E35","v":-834},{"$f":"Energest!F35","v":-1251},{"$f":"Energest!G35","v":-2070},{"$f":"Energest!H35","v":-638},{"$f":"Energest!I35","v":-1024},{"$f":"Energest!J35","v":-1599},{"$f":"Energest!K35","v":-721},{"$f":"Energest!L35","v":-1455},-624,-2100,-1798,-3573,-4351,-4013,-3532,-3461,-3140,-3516,-3495,-3233,-3182,-3224,-3516,-3843,-5588,-5295,-5245,-5313,-7273,-6722,-6660,-5200,-6410,-6557,-6972,-7013,-5548,-6621,-6854,-5650,-5602,-5935,-6283,-5407,-5471,-6171,-7129,-5892,-5346,-5397,-4825,-4229,-5146,-6382,null,-5331,{"$f":"Energest!BI35","v":-4900},-13735,-13649,-13134,-18242,-24553,-24827,-26154,-24041,-23332,-23764,-20582]
[null,"Material",{"$f":"Energest!C36","v":-230},{"$f":"Energest!D36","v":-499},{"$f":"Energest!E36","v":-311},{"$f":"Energest!F36","v":15},{"$f":"Energest!G36","v":-17},{"$f":"Energest!H36","v":-242},{"$f":"Energest!I36","v":-359},{"$f":"Energest!J36","v":-256},{"$f":"Energest!K36","v":-349},{"$f":"Energest!L36","v":-164},-99,-167,-608,-145,-472,-96,-231,-282,-153,-186,-306,-171,-222,-186,-182,-203,-364,-226,-412,-405,-447,-408,-721,-3,-271,-564,-739,-333,-356,-253,-693,-539,-365,-419,228,-1630,-617,-442,-500,-380,-546,-361,-609,-560,-331,-402,null,-874,{"$f":"Energest!BI36","v":-779},-1321,-852,-885,-975,-1672,-1559,-1681,-2016,-2461,-1787,-1902]
[null,"Third-party services",{"$f":"Energest!C37","v":-1087},{"$f":"Energest!D37","v":-3236},{"$f":"Energest!E37","v":-1375},{"$f":"Energest!F37","v":-832},{"$f":"Energest!G37","v":-638},{"$f":"Energest!H37","v":-1262},{"$f":"Energest!I37","v":-1251},{"$f":"Energest!J37","v":-1322},{"$f":"Energest!K37","v":-2044},{"$f":"Energest!L37","v":-778},-1825,-1238,-2430,-1795,-1525,-1777,-2121,-1699,-1203,-1558,-1860,-2229,-1426,-1696,-2197,-2084,-2309,-2171,-4139,-2921,-2529,-2895,-6493,-732,-4723,-4997,-8570,-5998,-4694,-6223,-5772,-5911,-5590,-5466,-9031,-3766,-4061,-5148,-6476,-5512,-4822,-3942,-6763,-4419,-3829,-2465,null,-4473,{"$f":"Energest!BI37","v":-5885},-7527,-6581,-7211,-8761,-12484,-16945,-25485,-22739,-22006,-20752,-17476]
[null,"Provisions",{"$f":"Energest!C38","v":-804},{"$f":"Energest!D38","v":-311},{"$f":"Energest!E38","v":-354},{"$f":"Energest!F38","v":0},{"$f":"Energest!G38","v":-28},{"$f":"Energest!H38","v":-49},{"$f":"Energest!I38","v":51},{"$f":"Energest!J38","v":-149},{"$f":"Energest!K38","v":-179},{"$f":"Energest!L38","v":8},132,-128,-111,-240,-25,-70,-215,-200,-408,-53,-1159,-333,-2,-433,-1939,-64,-498,0,-188,266,-289,79,-954,-99,772,-240,598,-227,1072,-43,-1217,-103,-468,-161,-5558,-115,-128,-153,-263,-94,-48,131,-2264,-357,-209,105,null,-175,{"$f":"Energest!BI38","v":-167},-446,-876,-1927,-2501,-132,-521,1400,-1949,-5954,-274,-2725]
[null,"Provision for doubtful account/net losses",{"$f":"Energest!C39","v":0},{"$f":"Energest!D39","v":0},{"$f":"Energest!E39","v":0},{"$f":"Energest!F39","v":0},{"$f":"Energest!G39","v":0},{"$f":"Energest!H39","v":0},{"$f":"Energest!I39","v":0},{"$f":"Energest!J39","v":0},{"$f":"Energest!K39","v":0},{"$f":"Energest!L39","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-197,93,18,16,-1758,147,40,25,null,0,{"$f":"Energest!BI39","v":0},0,0,0,0,0,0,0,0,0,-70,-1546]
[null,"Provision for contingencies",{"$f":"Energest!C40","v":-804},{"$f":"Energest!D40","v":-311},{"$f":"Energest!E40","v":-354},{"$f":"Energest!F40","v":0},{"$f":"Energest!G40","v":-28},{"$f":"Energest!H40","v":-49},{"$f":"Energest!I40","v":51},{"$f":"Energest!J40","v":-149},{"$f":"Energest!K40","v":-179},{"$f":"Energest!L40","v":8},132,-128,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-66,-187,-66,115,-506,-504,-249,80,null,-175,{"$f":"Energest!BI40","v":-167},0,0,0,0,266,0,0,0,0,-204,-1179]
[null,"Other",{"$f":"Energest!C41","v":-1460},{"$f":"Energest!D41","v":-199},{"$f":"Energest!E41","v":-149},{"$f":"Energest!F41","v":-658},{"$f":"Energest!G41","v":-1773},{"$f":"Energest!H41","v":-315},{"$f":"Energest!I41","v":-215},{"$f":"Energest!J41","v":-537},{"$f":"Energest!K41","v":8},{"$f":"Energest!L41","v":-465},-510,-405,-228,-515,-683,-446,-2574,-765,-698,-903,-678,-663,-748,-767,-2066,-952,-803,-1013,-1536,-721,-1026,-778,-1233,-1017,-1260,-1356,-1402,-3214,-1159,-3117,-165,-1178,3460,-2079,-1883,-1685,-916,-1174,-2457,-1186,-2602,-1224,-3508.23855,-1048,-459,-890,null,-2840,{"$f":"Energest!BI41","v":-1372},-1872,-4940,-2856,-4834,-4061,-4866,-8892,38,-5658,-7469,-5905.23855]
[null,"Rent and leasing",{"$f":"Energest!C42","v":-7},{"$f":"Energest!D42","v":-18},{"$f":"Energest!E42","v":-3},{"$f":"Energest!F42","v":-18},{"$f":"Energest!G42","v":-22},{"$f":"Energest!H42","v":-6},{"$f":"Energest!I42","v":-78},{"$f":"Energest!J42","v":-67},{"$f":"Energest!K42","v":-31},{"$f":"Energest!L42","v":-37},-47,-94,-12,-92,0,0,-413,-381,-379,-303,-317,-330,-293,-305,-314,-319,-1078,-431,-596,-114,-160,-71,-509,-478,-479,-478,-475,-596,-260,-447,-492,-447,-420,-413,-461,-385,-386,-405,-503,-470,-462,-444,-746,0,0,0,null,-173,{"$f":"Energest!BI42","v":-209},-104,-1476,-1245,-2142,-941,-1944,-1778,-1772,-1637,-1879,-746]
[null,"Others",{"$f":"Energest!C43","v":-1453},{"$f":"Energest!D43","v":-181},{"$f":"Energest!E43","v":-146},{"$f":"Energest!F43","v":-640},{"$f":"Energest!G43","v":-1751},{"$f":"Energest!H43","v":-309},{"$f":"Energest!I43","v":-137},{"$f":"Energest!J43","v":-470},{"$f":"Energest!K43","v":39},{"$f":"Energest!L43","v":-428},-463,-311,-216,-423,-663,-394,-2161,-384,-319,-600,-361,-333,-455,-462,-1752,-633,275,-582,-940,-607,-866,-707,-724,-539,-781,-878,-927,-579,-853,-709,286,-663,3989,-1065,-2333,-886,-530,-769,-1954,-716,-2140,-780,-2762.23855,0,0,0,null,-2667,{"$f":"Energest!BI43","v":-1163},-1696,-3464,-1611,-2692,-3120,-2922,-3068,2547,-4518,-5590,-2762.23855]
[null,"Gains/Losses on Deactivation/Asset Sale",{"$f":"Energest!C44","v":0},{"$f":"Energest!D44","v":0},{"$f":"Energest!E44","v":0},{"$f":"Energest!F44","v":0},{"$f":"Energest!G44","v":0},{"$f":"Energest!H44","v":0},{"$f":"Energest!I44","v":0},{"$f":"Energest!J44","v":0},{"$f":"Energest!K44","v":-149},{"$f":"Energest!L44","v":149},0,0,-6,6,0,2,0,7,0,0,0,-1,-569,0,1237,0,-171,18,17,-17,-10967,9,-184,294,-10,-251,1939,-2039,-46,-1961,41,-68,-109,-601,911,-414,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI44","v":0},2,7,-570,1084,-10958,-151,-2107,-737,497,0,0]
[null,"Value of Indemnified financial asset",{"$f":"Energest!C45","v":0},{"$f":"Energest!D45","v":0},{"$f":"Energest!E45","v":0},{"$f":"Energest!F45","v":0},{"$f":"Energest!G45","v":0},{"$f":"Energest!H45","v":0},{"$f":"Energest!I45","v":0},{"$f":"Energest!J45","v":0},{"$f":"Energest!K45","v":0},{"$f":"Energest!L45","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30622,2735,12578,15309,10871,-20149,-8528,14839,-13235,14850,6763,5815,102439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI45","v":0},0,0,0,0,0,-2967,14193,102439,0,0,0]
[null,"Construction Costs",{"$f":"Energest!C46","v":0},{"$f":"Energest!D46","v":0},{"$f":"Energest!E46","v":0},{"$f":"Energest!F46","v":0},{"$f":"Energest!G46","v":0},{"$f":"Energest!H46","v":0},{"$f":"Energest!I46","v":0},{"$f":"Energest!J46","v":0},{"$f":"Energest!K46","v":0},{"$f":"Energest!L46","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-120,-34,-86,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI46","v":0},0,0,0,0,0,0,0,0,-240,0,0]
[null,"Gains on the sale of financial assets ",{"$f":"Energest!C47","v":0},{"$f":"Energest!D47","v":0},{"$f":"Energest!E47","v":0},{"$f":"Energest!F47","v":0},{"$f":"Energest!G47","v":0},{"$f":"Energest!H47","v":0},{"$f":"Energest!I47","v":0},{"$f":"Energest!J47","v":0},{"$f":"Energest!K47","v":0},{"$f":"Energest!L47","v":0},0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,278139,68946,0,884697,0,422,-17,408011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI47","v":0},0,0,0,278139,953643,408416,0,0,0,0,0]
[null,"EBITDA",{"$f":"Energest!C48","v":32527},{"$f":"Energest!D48","v":47853},{"$f":"Energest!E48","v":46545},{"$f":"Energest!F48","v":48279},{"$f":"Energest!G48","v":43113},{"$f":"Energest!H48","v":49408},{"$f":"Energest!I48","v":38427},{"$f":"Energest!J48","v":53831},{"$f":"Energest!K48","v":125895},{"$f":"Energest!L48","v":27433},28507,44006,38627,15725,22596,48504,29769,40873,40873,42754,23836,25168,36527,37837,29202,33529,27463,46744,33468,32336,9055,26419,37223,-11848,33179,71291,49679,41233,39395,51849,23652,35371,49473,48890,33912,37975,41526,45065,33496,31001.214030000003,34027.206119999995,37135,33943.374069999998,39169,32321,33469,null,184779,{"$f":"Energest!BI48","v":225841},125452,154269,123368,136938,101278,129845,182156,157386,158478,135659.42014999999,138902.37406999999]
[null,"EBITDA Margin",{"$f":"Energest!C49","v":0.82253129346314324},{"$f":"Energest!D49","v":0.78900247320692496},{"$f":"Energest!E49","v":0.88721360222637335},{"$f":"Energest!F49","v":0.89761276168519688},{"$f":"Energest!G49","v":0.81004452962065276},{"$f":"Energest!H49","v":1.0310517529215359},{"$f":"Energest!I49","v":0.46804545620637994},{"$f":"Energest!J49","v":0.43023497442455244},{"$f":"Energest!K49","v":2.1565856416054268},{"$f":"Energest!L49","v":0.49369229938632642},0.40504980178746502,0.51376468115908192,0.26087514436032339,9.3094159784506997E-2,0.28531023510694714,0.68438875719607184,0.34247946434734589,0.63047401625815602,0.59686911315877855,0.75050467814699739,0.49130183856871962,0.49334509458002546,0.77153961514901881,0.80166532480189834,0.59142093324692158,0.67382785023814784,0.59924938357808377,0.80039725347168711,0.4909707042997345,0.50527368470397049,0.11504694626907391,0.3355177099605034,0.36668571203404526,-0.40435480017746833,0.32291311837584796,0.46176217217547882,0.55878746977110394,0.54472554329876477,0.46710853944840997,0.47714096405499418,0.32453347969264545,0.53790470976473992,0.69800220096503851,0.66687581841990395,0.50480812170651101,0.61121841300498958,0.67542818106406854,0.67215046386063304,0.51797671146025015,0.5097105430139669,0.60791954720352548,0.6606123138775728,0.55716473366722241,0.67154148164657879,0.60137687226718761,0.62828984418997558,null,2.739376713173121,{"$f":"Energest!BI49","v":3.5690924239383},1.3236682964478494,2.3203272719112777,2.5578518730996622,2.6648954205348403,1.4468090452332822,0.74700620240790372,2.0477625165732727,2.2273162088423279,2.4636051796362022,2.2962191155553153,2.4583729317709642]
[null,"Depreciation and amortization",{"$f":"Energest!C50","v":-4506},{"$f":"Energest!D50","v":-6880},{"$f":"Energest!E50","v":-6737},{"$f":"Energest!F50","v":-6727},{"$f":"Energest!G50","v":-15868},{"$f":"Energest!H50","v":-3351},{"$f":"Energest!I50","v":-4059},{"$f":"Energest!J50","v":-3156},{"$f":"Energest!K50","v":-1979},{"$f":"Energest!L50","v":-2326},-2500,-2299,-1951,-2450,-2457,-2363,-2004,-2026,-1962,-1966,-2134,-1916,-1864,-1834,-1822,-1813,-1806,-3650,-7290,-3964,-3978,-6391,-3694,441,-5655,-5265,-5377,-5335,-4964,-4962,-4651,-5003,-3850,-3966,-4067,-4073,-4076,-4092,2588,-3785.1125099999999,-3758.8874900000001,-3763,-3753.4140700000007,-3618,-3094,-3059,null,-26434,{"$f":"Energest!BI50","v":-9104},-9221,-7958,-7748,-9091,-21623,-14173,-20638,-17470,-16308,-8719,-13524.414070000001]
[null,"Depreciation",{"$f":"Energest!C51","v":-1372},{"$f":"Energest!D51","v":-2168},{"$f":"Energest!E51","v":-2028},{"$f":"Energest!F51","v":-2027},{"$f":"Energest!G51","v":-2028},{"$f":"Energest!H51","v":-2030},{"$f":"Energest!I51","v":-2046},{"$f":"Energest!J51","v":-2045},{"$f":"Energest!K51","v":-2046},{"$f":"Energest!L51","v":-2049},-2047,-2048,-2059,-2058,0,-1984,-1988,-2019,-1955,-1953,-2130,-1909,-1863,-1832,-1821,-1813,-1806,-3413,-6929,-3600,-3590,-6004,-3307,308,-5361,-4957,-5284,-5238,-4876,-4846,-4525,-4888,-3696,-3781,-3882,-3887,0,-3905,2774,-3242.1125099999999,-3758.8874900000001,-3763,0,0,0,0,null,-8149,{"$f":"Energest!BI51","v":-8190},-6101,-7915,-7734,-8853,-20123,-13317,-20244,-16890,-11674,-7990,0]
[null,"Depreciation - Asset right of usage",{"$f":"Energest!C52","v":-15},{"$f":"Energest!D52","v":-34},{"$f":"Energest!E52","v":-42},{"$f":"Energest!F52","v":-37},{"$f":"Energest!G52","v":-31},{"$f":"Energest!H52","v":-54},{"$f":"Energest!I52","v":-84},{"$f":"Energest!J52","v":-76},{"$f":"Energest!K52","v":-161},{"$f":"Energest!L52","v":-163},-345,-151,288,-336,-361,-343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-245,{"$f":"Energest!BI52","v":-820},-752,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization",{"$f":"Energest!C53","v":-3119},{"$f":"Energest!D53","v":-4678},{"$f":"Energest!E53","v":-4667},{"$f":"Energest!F53","v":-4663},{"$f":"Energest!G53","v":-13809},{"$f":"Energest!H53","v":-1267},{"$f":"Energest!I53","v":-1929},{"$f":"Energest!J53","v":-1035},{"$f":"Energest!K53","v":228},{"$f":"Energest!L53","v":-114},-108,-100,-180,-56,-40,-36,-16,-7,-7,-13,-4,-7,-1,-2,-1,0,0,-237,-361,-364,-388,-387,-387,133,-294,-308,-93,-97,-88,-116,-126,-115,-154,-185,-185,-186,-4076,-187,-186,-543,0,0,0,0,0,0,null,-18040,{"$f":"Energest!BI53","v":-94},-312,-43,-14,-238,-1500,-856,-394,-580,-4634,-729,0]
[null,"Result from Service - EBIT",{"$f":"Energest!C54","v":28021},{"$f":"Energest!D54","v":40973},{"$f":"Energest!E54","v":39808},{"$f":"Energest!F54","v":41552},{"$f":"Energest!G54","v":27245},{"$f":"Energest!H54","v":46057},{"$f":"Energest!I54","v":34368},{"$f":"Energest!J54","v":50675},{"$f":"Energest!K54","v":123916},{"$f":"Energest!L54","v":25107},26007,41707,36676,13275,20139,46141,27765,44284,38911,40788,21702,23252,34663,36003,27380,31716,25657,43094,26178,28372,5077,20028,33529,-11407,27524,66026,44302,35898,34431,46887,19001,30368,45623,44924,29845,33902,37450,40973,36084,27216.101520000004,30268.318629999994,33372,30189.96,35551,29227,30410,null,158345,{"$f":"Energest!BI54","v":216737},116231,151748,115620,127847,79655,115672,161518,139916,142170,126940.42014999999,125377.95999999999]
[null,"Result from corporate participation",{"$f":"Energest!C55","v":0},{"$f":"Energest!D55","v":0},{"$f":"Energest!E55","v":0},{"$f":"Energest!F55","v":0},{"$f":"Energest!G55","v":0},{"$f":"Energest!H55","v":0},{"$f":"Energest!I55","v":0},{"$f":"Energest!J55","v":0},{"$f":"Energest!K55","v":0},{"$f":"Energest!L55","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4184,11915,7015,9782,5342,26167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI55","v":0},0,0,0,0,32896,31509,0,0,0,0,0]
[null,"Net Financial Result",{"$f":"Energest!C56","v":1295},{"$f":"Energest!D56","v":2019},{"$f":"Energest!E56","v":188},{"$f":"Energest!F56","v":-409},{"$f":"Energest!G56","v":-339},{"$f":"Energest!H56","v":-1072},{"$f":"Energest!I56","v":292},{"$f":"Energest!J56","v":369},{"$f":"Energest!K56","v":1836},{"$f":"Energest!L56","v":-451},-401,431,37,2416,-324,-327,-860,-1238,-1120,-1542,-2311,-1865,-3368,-4653,-5188,-4773,181,-8514,-3448,-4214,-4736,-4214,-3359,-3000,-753,-4030,-3181,-3744,-4137,-4521,-4068,-3144,-3856,-2707,-2657,-3482,-3269,-4076,-4149,-4448.3399000000009,-4921.6600999999991,-4510,-5140.5435199999993,-5110,-5063,-4697,null,-750,{"$f":"Energest!BI56","v":1415},1802,-4760,-12197,-18294,-16612,-11142,-15583,-13775,-13484,-18029,-20010.543519999999]
[null,"Financial revenues",{"$f":"Energest!C57","v":1607},{"$f":"Energest!D57","v":1863},{"$f":"Energest!E57","v":2949},{"$f":"Energest!F57","v":3838},{"$f":"Energest!G57","v":3265},{"$f":"Energest!H57","v":1698},{"$f":"Energest!I57","v":2470},{"$f":"Energest!J57","v":2238},{"$f":"Energest!K57","v":3763},{"$f":"Energest!L57","v":1384},938,1020,686,2876,1268,553,1198,680,823,1296,1072,357,691,1780,1620,2195,6273,1677,1920,854,117,517,1314,-863,4536,1374,1791,1283,841,511,1048,2467,2449,2966,3431,3071,2859,2602,6151,2378,1522,879,1936,0,0,0,null,9671,{"$f":"Energest!BI57","v":7105},5383,3997,3900,11765,3408,6361,4426,8930,11963,10930,1936]
[null,"Financial expenses",{"$f":"Energest!C58","v":-312},{"$f":"Energest!D58","v":156},{"$f":"Energest!E58","v":-2761},{"$f":"Energest!F58","v":-4247},{"$f":"Energest!G58","v":-3604},{"$f":"Energest!H58","v":-2770},{"$f":"Energest!I58","v":-2178},{"$f":"Energest!J58","v":-1869},{"$f":"Energest!K58","v":-1927},{"$f":"Energest!L58","v":-1835},-1339,-589,-649,-460,-1592,-880,-2058,-1918,-1943,-2838,-3383,-2222,-4059,-6433,-6808,-6968,-6092,-10191,-5368,-5068,-4853,-4731,-4673,-2137,-5289,-5404,-4972,-5027,-4978,-5032,-5116,-5611,-6305,-5673,-6088,-6553,-6128,-6678,-10300,-6826.3399000000009,-6443.6600999999991,-5389,-7076.5435199999993,0,0,0,null,-10421,{"$f":"Energest!BI58","v":-5690},-3581,-8757,-16097,-30059,-20020,-17503,-20009,-22705,-25447,-28959,-7076.5435199999993]
[null,"Other Income",{"$f":"Energest!C59","v":0},{"$f":"Energest!D59","v":0},{"$f":"Energest!E59","v":0},{"$f":"Energest!F59","v":0},{"$f":"Energest!G59","v":0},{"$f":"Energest!H59","v":0},{"$f":"Energest!I59","v":0},{"$f":"Energest!J59","v":0},{"$f":"Energest!K59","v":0},{"$f":"Energest!L59","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2881,-2,-9516,-241,null,0,{"$f":"Energest!BI59","v":0},0,0,0,0,0,0,0,0,0,0,-12640]
[null,"Income before income tax and social contribution",{"$f":"Energest!C60","v":29316},{"$f":"Energest!D60","v":42992},{"$f":"Energest!E60","v":39996},{"$f":"Energest!F60","v":41143},{"$f":"Energest!G60","v":26906},{"$f":"Energest!H60","v":44985},{"$f":"Energest!I60","v":34660},{"$f":"Energest!J60","v":51044},{"$f":"Energest!K60","v":125752},{"$f":"Energest!L60","v":24656},25606,42138,36713,15691,19815,45814,26905,43046,37791,39246,19391,21387,31295,31350,22192,26943,25838,34580,22730,24158,7356,25596,30170,11760,26771,61996,41121,32154,30294,42366,14933,27224,41767,42217,27188,30420,34181,36897,31935,22767.761620000005,25346.658529999993,28862,22168.41648,30439,14648,25472,null,157595,{"$f":"Energest!BI60","v":218152},118033,146988,103423,109553,79840,130697,145935,126141,128686,108911.42014999999,92727.41648]
[null,"Income Tax and Social Contribution",{"$f":"Energest!C61","v":-4840},{"$f":"Energest!D61","v":-6651},{"$f":"Energest!E61","v":-6063},{"$f":"Energest!F61","v":-6238},{"$f":"Energest!G61","v":-770},{"$f":"Energest!H61","v":-7513},{"$f":"Energest!I61","v":-5130},{"$f":"Energest!J61","v":-8122},{"$f":"Energest!K61","v":-27701},{"$f":"Energest!L61","v":-4321},-3213,-6493,-2043,4833,-3038,-6599,-1227,-6564,-5720,-6014,1602,-4752,-5942,-7218,-2248,-5254,21889,-12710,3512,-8253,-4030,-5371,24,-2276,-5637,-14980,-4961,-8297,-6706,-13824,7869,-5818,-8889,-8556,2129,-6591,-5929,-7223,8947,-3935.7307786000001,-5635.2692213999999,-5461,132.02704419999827,-5027,-4137,-5554,null,-21535,{"$f":"Energest!BI61","v":-41728},-6847,-19525,-16310,1677,-14142,-22869,-33788,-15394,-17614,-6085,-14585.972955800002]
[null,"Current income tax and social contribution",{"$f":"Energest!C62","v":-6069},{"$f":"Energest!D62","v":-7680},{"$f":"Energest!E62","v":-7781},{"$f":"Energest!F62","v":-7948},{"$f":"Energest!G62","v":-5610},{"$f":"Energest!H62","v":-4325},{"$f":"Energest!I62","v":-5597},{"$f":"Energest!J62","v":-6485},{"$f":"Energest!K62","v":3142},{"$f":"Energest!L62","v":-4609},-3239,-6629,-1119,4718,-2930,-6206,-1676,-6891,-6042,-5927,1034,-4313,-6112,-7410,-3448,-5437,20791,-11679,3422,-8249,-3123,-5485,-389,-2225,-5505,-15062,-4520,-7022,-7717,-11971,7297,-5644,-8775,-8770,600,-5435,-7085,-7194,8871,-3927,-5570,-5753,322.58169999999882,0,0,0,null,-22017,{"$f":"Energest!BI62","v":-11335},-5537,-20536,-16801,227,-13435,-23181,-31230,-15892,-19114,-6379,322.58169999999882]
[null,"Deferred income tax and social contribution",{"$f":"Energest!C63","v":1229},{"$f":"Energest!D63","v":1029},{"$f":"Energest!E63","v":1718},{"$f":"Energest!F63","v":1710},{"$f":"Energest!G63","v":4840},{"$f":"Energest!H63","v":-3188},{"$f":"Energest!I63","v":467},{"$f":"Energest!J63","v":-1637},{"$f":"Energest!K63","v":-30843},{"$f":"Energest!L63","v":288},26,136,-924,115,-108,-393,449,327,322,-87,568,-439,170,192,1200,183,1098,-1031,90,-4,-907,114,413,-51,-132,82,-441,-1275,1011,-1853,572,-174,-114,214,1529,-1156,1156,-29,76,-8.7307786000000078,-65.269221399999992,292,-190.55465579999986,0,0,0,null,482,{"$f":"Energest!BI63","v":-30393},-1310,1011,491,1450,-707,312,-2558,498,1500,294,-190.55465579999986]
[null,"Net Income before minority interests",{"$f":"Energest!C64","v":24476},{"$f":"Energest!D64","v":36341},{"$f":"Energest!E64","v":33933},{"$f":"Energest!F64","v":34905},{"$f":"Energest!G64","v":26136},{"$f":"Energest!H64","v":37472},{"$f":"Energest!I64","v":29530},{"$f":"Energest!J64","v":42922},{"$f":"Energest!K64","v":98051},{"$f":"Energest!L64","v":20335},22393,35645,34670,20524,16777,39215,25678,36482,32071,33232,20993,16635,25353,24132,19944,21689,47727,21870,26242,15905,3326,20225,30194,9484,21134,47016,36160,23857,23588,28542,22802,21406,32878,33661,29317,23829,28252,29674,40882,18832.030841400003,19711.389308599995,23401,22300.443524199996,25412,10511,19918,null,136060,{"$f":"Energest!BI64","v":176424},111186,127463,87113,111230,65698,107828,112147,110747,111072,102826.42014999999,78141.443524200004]
[null,"Reversal of interest on equity capital",{"$f":"Energest!C65","v":0},{"$f":"Energest!D65","v":0},{"$f":"Energest!E65","v":0},{"$f":"Energest!F65","v":0},{"$f":"Energest!G65","v":0},{"$f":"Energest!H65","v":0},{"$f":"Energest!I65","v":0},{"$f":"Energest!J65","v":0},{"$f":"Energest!K65","v":0},{"$f":"Energest!L65","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority interests",{"$f":"Energest!C66","v":0},{"$f":"Energest!D66","v":0},{"$f":"Energest!E66","v":0},{"$f":"Energest!F66","v":0},{"$f":"Energest!G66","v":0},{"$f":"Energest!H66","v":0},{"$f":"Energest!I66","v":0},{"$f":"Energest!J66","v":0},{"$f":"Energest!K66","v":0},{"$f":"Energest!L66","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5342,2516,-619,-1897,-1098,-784,-1072,-952,-1720.8600000000006,-1277.9399999999996,-1519.98,-2162.86,-1622.6999999999998,-1812,-1789,-1700,-1505,-1773,-1723,-1622,-1450.8000000000002,-1353,-1686,-1681,null,0,{"$f":"Energest!BI66","v":0},0,0,0,0,0,5342,-3906,-6681.6400000000012,-6923.7,-6623,-6170.8]
[null,"Founders' shares",{"$f":"Energest!C67","v":0},{"$f":"Energest!D67","v":0},{"$f":"Energest!E67","v":0},{"$f":"Energest!F67","v":0},{"$f":"Energest!G67","v":0},{"$f":"Energest!H67","v":0},{"$f":"Energest!I67","v":0},{"$f":"Energest!J67","v":0},{"$f":"Energest!K67","v":0},{"$f":"Energest!L67","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"Energest!BI67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",{"$f":"Energest!C68","v":24476},{"$f":"Energest!D68","v":36341},{"$f":"Energest!E68","v":33933},{"$f":"Energest!F68","v":34905},{"$f":"Energest!G68","v":26136},{"$f":"Energest!H68","v":37472},{"$f":"Energest!I68","v":29530},{"$f":"Energest!J68","v":42922},{"$f":"Energest!K68","v":98051},{"$f":"Energest!L68","v":20335},22393,35645,34670,20524,16777,39215,25678,36482,32071,33232,20993,16635,25353,24132,19944,21689,47727,21870,30426,27820,3326,20225,35536,12000,20515,45119,35062,23073,22516,27590,21081.14,20128.060000000001,31358.02,31498.14,27694.3,22017,26463,27974,39377,17059.030841400003,17988.389308599995,21779,20849.643524199997,24059,8825,18237,null,136060,{"$f":"Energest!BI68","v":176424},111186,127463,87113,111230,81797,113170,108241,104065.36,104148.3,96203.420149999991,71970.643524200001]

{"sheet":"Serviços","index":44,"n_rows":68,"n_cols":22,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
["Serviços* "]
[]
["R$ Mil","2021-12-01","2021-09-01","2021-06-30","2021-03-31","2020-12-30","2020-06-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31"]
[null,"4T21","3T21","2T21","1T21","4T20","3T20","2T20","1T20","4T19","3T19","2T19","1T19","4T18","3T18","2T18","1T18",null,2021,2020,2019,2018]
[]
["Receita operacional líquida",21315,20113,18408,18469,48808,14881,10875,12549,18552,22245,12042,13009,17524,38046,14856,12444,null,78305,87113,65848,82870]
["Receita de Construção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Margem Construção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Gastos não gerenciáveis",-5667,-6532,-4531,-4985,-2256,-2493,-1769,-1911,-2064,-2073,-1970,-1883,-2194,-2382,-2346,-2213,null,-21715,-8429,-7990,-9135]
["Energia elétrica comprada para revenda",0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,null,0,0,0,0]
["Moeda estrangeira - Itaipu",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Moeda nacional",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Ressarcimento CDE / CCEE / CONER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Leilão",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["PROINFA",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Contratos bilaterais",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Energia de curto prazo - CCEE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Outros supridores",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Efeito líquido da CVA",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Encargos de uso do sistema",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Outras",-5667,-6532,-4531,-4985,-2256,-2493,-1769,-1911,-2064,-2073,-1970,-1883,-2194,-2382,-2346,-2213,null,-21715,-8429,-7990,-9135]
["Progra de eficiência energética",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["PIS/Cofins",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Taxa de fiscalização",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Direito de outorga - UBP",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Compensações financeiras",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Outras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Custo da matéria prima consumida",-5667,-6532,-4531,-4985,-2256,-2493,-1769,-1911,-2064,-2073,-1970,-1883,-2194,-2382,-2346,-2213,null,-21715,-8429,-7990,-9135]
["Ressarcimento por indisponibilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Margem Bruta",15648,13581,13877,13484,46552,12388,9106,10638,16488,20172,10072,11126,15330,35664,12510,10231,null,56590,78684,57858,73735]
["Gastos gerenciáveis",-67153,-16402,-16125,-15940,-46207,-12598,-10334,-13332,-13641,-14079,-13093,0,-14832,-26917,-18825,-11229,null,-115620,-82471,-51902,-71803]
["Total do PMSO",-17791,-12470,-13161,-13519,-43415,-10536,-9014,-12293,-12447,-13211,-11699,-9728,-13870,-25617,-17519,-10267,null,-56941,-75258,-47486,-67273]
["Pessoal",-7993,-5941,-7607,-6432,-6551,-4513,-4383,-5397,-5041,-5195,-4940,-4560,-6083,-4101,-3888,-3618,null,-27973,-20844,-20106,-17690]
["Material",-2199,-1275,-1298,-3465,-28638,-2289,-469,-1790,-2041,-3380,-542,-525,-2600,-18272,-1673,-1461,null,-8237,-33186,-6488,-24006]
["Serviços de terceiros",-5393,-3886,-4025,-3104,-8625,-3281,-3169,-3752,-4670,-3682,-4301,-4017,-4323,-1824,-7978,-2461,null,-16408,-18827,-16697,-16586]
["Provisões",-24,100,141,13,-176,-93,-525,-634,-568,-368,-1513,-249,-596,-320,2,-3,null,230,-1428,-2698,-917]
["Provisão p/créd.liq.duvidosa / perdas líquidas",-18,155,20,175,-14,-89,-420,-635,null,null,-1410,-276,-591,-157,2,-3,null,332,-1158,-2627,-749]
["Provisões cíveis, fiscais e trabalhistas",-6,-55,121,-162,-162,-4,-105,1,null,null,-103,27,-5,-163,0,0,null,-102,-270,-71,-168]
["Outros",-2182,-1468,-372,-531,575,-360,-468,-720,-127,-586,-373,-377,-268,-1100,-3982,-2724,null,-4553,-973,-1497,-8074]
["Aluguéis e arrendamentos",-557,-63,-231,92,192,-176,-95,-214,-140,-170,-30,-17,-151,-164,-282,-448,null,-759,-293,-357,-1045]
["Outras",-1625,-1405,-141,-623,383,-184,-373,-506,13,-416,-373,-360,-117,-936,-3700,-2276,null,-3794,-680,-1140,-7029]
["Ganhos e perdas na desativação e alienação de bens",0,0,0,0,-63,8,-1,14,null,null,0,0,0,2,0,344,null,0,-42,27,346]
["Valor justo do ativo financeiro indenizável",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["Custo com construção da infraestrutura",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["Ganho na alienação de investimento",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["EBITDA",-2143,1111,716,-35,3074,1860,91,-1641,4041,6988,-1627,1398,1460,10049,-5009,308,null,-351,3384,10399,6808]
["Margem EBITDA",-0.1005395261552897,5.5237905832048927E-2,3.8896132116471097E-2,-1.8950674102550219E-3,6.2981478446156369E-2,0.12499160002687991,8.3678160919540227E-3,-0.13076739182404973,0.2178201811125485,0.31413800854124524,-0.1351104467696396,0.10746406334076408,8.331431180095869E-2,0.26412763496819641,-0.33717016693591817,2.4750883960141433E-2,null,-8.3005556170246998E-3,6.5573502740940592E-2,0.15792431053334954,3.5022663793378338E-2]
["Depreciação e amortização",-49362,-3932,-2964,-2421,-2729,-2070,-1319,-1053,-1194,-895,-1394,-960,-962,-1302,-1306,-1306,null,-58679,-7171,-4443,-4876]
["Depreciação",-16253,-2596,-2212,-1970,-2252,-1555,-976,-727,-732,-715,-1126,-792,-953,-1294,-1296,-1296,null,-23031,-5510,-3365,-4839]
["Depreciação - Ativos de direito de uso",-460,-1007,-337,-230,-257,-296,-271,-255,-361,-152,-250,-153,"-",0,"-","-",null,-2034,-1079,-916,"-"]
["Amortização",-32649,-329,-415,-221,-220,-219,-72,-71,-101,-28,-18,-15,-9,-8,-10,-10,null,-33614,-582,-162,-37]
["Resultado do serviço (EBIT)",-51505,-2821,-2248,-2456,345,-210,-1228,-2694,2847,6093,-3021,438,498,8747,-6315,-998,null,-59030,-3787,5956,1932]
["Resultado das participações societárias",-647,279,482,0,0,0,0,0,null,null,0,0,0,0,0,0,null,114,0,0,0]
["Resultado financeiro líquido",-4696,-750,-2534,-956,-1118,-923,-1425,-2081,-2044,-1633,-1724,-359,-1845,-2370,-1985,-405,null,-8936,-5547,-5699,-6605]
["Receitas financeiras",879,-8277,9935,174,23,58,44,257,267,859,1026,1298,264,139,144,1263,null,2711,382,3511,1810]
["Despesas financeiras",-5575,7527,-12469,-1130,-1141,-981,-1469,-2338,-2311,-2492,-2750,-1657,-2109,-2509,-2129,-1668,null,-11647,-5929,-9210,-8415]
["Outros resultados",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,0,0,0]
["LAIR",-56848,-3292,-4300,-3412,-773,-1133,-2653,-4775,803,4460,-4745,79,-1347,6377,-8300,-1403,null,-67852,-9334,257,-4673]
["IR e Contribuição social",2840,31,510,-512,-2020,78,223,383,-773,-1046,178,-889,-2360,-2048,1645,-163,null,2869,-1336,-2530,-2926]
["Imposto de renda e contribuição social correntes",-998,709,-2265,-723,-835,-464,-470,-623,-533,-528,-1237,-1158,-563,-347,-519,-507,null,-3277,-2392,-3456,-1936]
["Imposto de renda e contribuição social diferidos",3838,-678,2775,211,-1185,542,693,1006,-240,-518,1415,269,-1797,-1701,2164,344,null,6146,1056,926,-990]
["Lucro líquido antes de minoritários",-54008,-3261,-3790,-3924,-2793,-1055,-2430,-4392,30,3414,-4567,-810,-3707,4329,-6655,-1566,null,-64983,-10670,-2273,-7599]
["Reversão dos juros sobre capital próprio",0,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0]
["Participações dos não controladores",0,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0]
["Partes Beneficiárias",0,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0]
["Lucro líquido",-54008,-3261,-3790,-3924,-2793,-1055,-2430,-4392,30,3414,-4567,-810,-3707,4329,-6655,-1566,null,-64983,-10670,-2273,-7599]
["*Considera consolidado da EDP GRID e EDP Ventures"]

{"sheet":"Serviços EN","index":45,"n_rows":67,"n_cols":22,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["Services"]
[]
["R$ Thousand","Dec-21","Sep-21","2021-06-30","2021-03-31","2020-12-30","2020-09-30","2020-06-30","2020-03-31","2019-12-30","2019-09-30","2019-06-30","2019-03-31","2018-12-30","2018-09-30","2018-06-30","2018-03-31"]
[null,"4Q21","3Q21","2Q21","1Q21","4Q20","3Q20","2Q20","1Q20","4Q19","3Q19","2Q19","1Q19","4Q18","3Q18","2Q18","1Q18",null,2021,2020,2019,2018]
[]
["Net operating revenue",21315,20113,18408,18469,48808,14881,10875,12549,18552,22245,12042,13009,17524,38046,14856,12444,null,78305,87113,65848,82870]
["Infrastructure Construction Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0]
["Construction Margin",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0]
["Non-manageable expenditures",-5667,-6532,-4531,-4985,-2256,-2493,-1769,-1911,-2064,-2073,-1970,-1883,-2194,-2382,-2346,-2213,null,-21715,-8429,-7990,-9135]
["Energy purchased to resell",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Itaipu - Foregin Exchange",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["National Currency",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["CDE / CCEE / CONER Reimbursement ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["Auction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["PROINFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Bilateral contracts",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Short-term energy  - CCEE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Other suppliers",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Net effect of CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Charges for usage of basic network",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Others",-5667,-6532,-4531,-4985,-2256,-2493,-1769,-1911,-2064,-2073,-1970,-1883,-2194,-2382,-2346,-2213,null,-21715,-8429,-7990,-9135]
["Efficiency Energy Program",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["PIS/Cofins",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Inspection fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Granting rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Financial compensations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["Others",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["Cost of raw material consumed",-5667,-6532,-4531,-4985,-2256,-2493,-1769,-1911,-2064,-2073,-1970,-1883,-2194,-2382,-2346,-2213,null,-21715,-8429,-7990,-9135]
["Reimbursement for downtime",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["Gross Margin",15648,13581,13877,13484,46552,12388,9106,10638,16488,20172,10072,11126,15330,35664,12510,10231,null,56590,78684,57858,73735]
["Manageable expenditures",-67153,-16402,-16125,-15940,-46207,-12598,-10334,-13332,-13641,-14079,-13093,0,-14832,-26917,-18825,-11229,null,-115620,-82471,-51902,-71803]
["Total PMTO",-17791,-12470,-13161,-13519,-43415,-10536,-9014,-12293,-12447,-13211,-11699,-9728,-13870,-25617,-17519,-10267,null,-56941,-75258,-47486,-67273]
["Personnel",-7993,-5941,-7607,-6432,-6551,-4513,-4383,-5397,-5041,-5195,-4940,-4560,-6083,-4101,-3888,-3618,null,-27973,-20844,-20106,-17690]
["Material",-2199,-1275,-1298,-3465,-28638,-2289,-469,-1790,-2041,-3380,-542,-525,-2600,-18272,-1673,-1461,null,-8237,-33186,-6488,-24006]
["Third-party services",-5393,-3886,-4025,-3104,-8625,-3281,-3169,-3752,-4670,-3682,-4301,-4017,-4323,-1824,-7978,-2461,null,-16408,-18827,-16697,-16586]
["Provisions",-24,100,141,13,-176,-93,-525,-634,-568,-368,-1513,-249,-596,-320,2,-3,null,230,-1428,-2698,-917]
["Provision for doubtful account/net losses",-18,155,20,175,-14,-89,-420,-635,null,0,-1410,-276,-591,-157,2,-3,null,332,-1158,-2627,-749]
["Provision for contingencies",-6,-55,121,-162,-162,-4,-105,1,null,0,-103,27,-5,-163,0,0,null,-102,-270,-71,-168]
["Other",-2182,-1468,-372,-531,575,-360,-468,-720,-127,-586,-373,-377,-268,-1100,-3982,-2724,null,-4553,-973,-1497,-8074]
["Rent and leasing",-557,-63,-231,92,192,-176,-95,-214,-140,-170,-30,-17,-151,-164,-282,-448,null,-759,-293,-357,-1045]
["Others",-1625,-1405,-141,-623,383,-184,-373,-506,13,-416,-373,-360,-117,-936,-3700,-2276,null,-3794,-680,-1140,-7029]
["Gains/Losses on Deactivation/Asset Sale",0,0,0,0,-63,8,-1,14,null,0,0,0,0,2,0,344,null,0,-42,27,346]
["Value of Indemnified financial asset",0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["Construction Costs",0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["Gains on the sale of financial assets ",0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,null,0]
["EBITDA",-2143,1111,716,-35,3074,1860,91,-1641,4041,6988,-1627,1398,1460,10049,-5009,308,null,-351,3384,10399,6808]
["EBITDA Margin",-0.1005395261552897,5.5237905832048927E-2,3.8896132116471097E-2,-1.8950674102550219E-3,6.2981478446156369E-2,0.12499160002687991,8.3678160919540227E-3,-0.13076739182404973,0.2178201811125485,0.31413800854124524,-0.1351104467696396,0.10746406334076408,8.331431180095869E-2,0.26412763496819641,-0.33717016693591817,2.4750883960141433E-2,null,-8.3005556170246998E-3,6.5573502740940592E-2,0.15792431053334954,3.5022663793378338E-2]
["Depreciation and amortization",-49362,-3932,-2964,-2421,-2729,-2070,-1319,-1053,-1194,-895,-1394,-960,-962,-1302,-1306,-1306,null,-58679,-7171,-4443,-4876]
["Depreciation",-16253,-2596,-2212,-1970,-2252,-1555,-976,-727,-732,-715,-1126,-792,-953,-1294,-1296,-1296,null,-23031,-5510,-3365,-4839]
["Depreciation - Asset right of usage",-460,-1007,-337,-230,-257,-296,-271,-255,-361,-152,-250,-153,"-",0,"-","-",null,-2034,-1079,-916,"-"]
["Amortization",-32649,-329,-415,-221,-220,-219,-72,-71,-101,-28,-18,-15,-9,-8,-10,-10,null,-33614,-582,-162,-37]
["Result from Service - EBIT",-51505,-2821,-2248,-2456,345,-210,-1228,-2694,2847,6093,-3021,438,498,8747,-6315,-998,null,-59030,-3787,5956,1932]
["Result from corporate participation",-647,279,482,0,0,0,0,0,null,0,0,0,0,0,0,0,null,114,0,0,0]
["Net Financial Result",-4696,-750,-2534,-956,-1118,-923,-1425,-2081,-2044,-1633,-1724,-359,-1845,-2370,-1985,-405,null,-8936,-5547,-5699,-6605]
["Financial revenues",879,-8277,9935,174,23,58,44,257,267,859,1026,1298,264,139,144,1263,null,2711,382,3511,1810]
["Financial expenses",-5575,7527,-12469,-1130,-1141,-981,-1469,-2338,-2311,-2492,-2750,-1657,-2109,-2509,-2129,-1668,null,-11647,-5929,-9210,-8415]
["Other Results",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0]
["Income before income tax and social contribution",-56848,-3292,-4300,-3412,-773,-1133,-2653,-4775,803,4460,-4745,79,-1347,6377,-8300,-1403,null,-67852,-9334,257,-4673]
["Income Tax and Social Contribution",2840,31,510,-512,-2020,78,223,383,-773,-1046,178,-889,-2360,-2048,1645,-163,null,2869,-1336,-2530,-2926]
["Current income tax and social contribution",-998,709,-2265,-723,-835,-464,-470,-623,-533,-528,-1237,-1158,-563,-347,-519,-507,null,-3277,-2392,-3456,-1936]
["Deferred income tax and social contribution",3838,-678,2775,211,-1185,542,693,1006,-240,-518,1415,269,-1797,-1701,2164,344,null,6146,1056,926,-990]
["Net Income before minority interests",-54008,-3261,-3790,-3924,-2793,-1055,-2430,-4392,30,3414,-4567,-810,-3707,4329,-6655,-1566,null,-64983,-10670,-2273,-7599]
["Reversal of interest on equity capital",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0]
["Minority interests",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0]
["Founders' shares",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0]
["Net Income",-54008,-3261,-3790,-3924,-2793,-1055,-2430,-4392,30,3414,-4567,-810,-3707,4329,-6655,-1566,null,-64983,-10670,-2273,-7599]