{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Factsheet","Múltiplos","Dividendos","Base Factsheet"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":55,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Factsheet","index":0,"n_rows":58,"n_cols":30,"rows_kept":58,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,3],[1,4,1,5],[2,4,2,5],[40,15,40,21],[15,28,15,29],[4,1,4,2],[6,8,6,9],[7,4,7,5],[7,6,7,7],[7,8,7,9],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[7,11,7,13],[8,1,8,3],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,11,8,13],[8,14,8,15],[8,28,8,29],[9,1,9,3],[8,22,8,23],[8,24,8,25],[8,26,8,27],[9,22,9,23],[9,24,9,25],[11,14,11,15],[11,16,11,17],[11,18,11,19],[11,20,11,21],[9,26,9,27],[9,14,9,15],[9,16,9,17],[9,18,9,19],[9,20,9,21],[8,16,8,17],[8,18,8,19],[8,20,8,21],[9,28,9,29],[10,1,10,3],[10,4,10,5],[10,6,10,7],[10,8,10,9],[10,11,10,13],[10,14,10,15],[10,28,10,29],[10,16,10,17],[10,18,10,19],[10,20,10,21],[10,22,10,23],[10,24,10,25],[10,26,10,27],[9,4,9,5],[9,6,9,7],[9,8,9,9],[9,11,9,13],[13,24,13,25],[13,26,13,27],[11,22,11,23],[11,24,11,25],[11,26,11,27],[11,28,11,29],[12,1,12,3],[12,4,12,5],[12,6,12,7],[12,8,12,9],[12,11,12,13],[12,14,12,15],[12,28,12,29],[12,16,12,17],[12,18,12,19],[12,20,12,21],[12,22,12,23],[12,24,12,25],[12,26,12,27],[11,1,11,3],[11,4,11,5],[11,6,11,7],[11,8,11,9],[11,11,11,13],[16,1,16,3],[16,4,16,5],[16,6,16,7],[16,8,16,9],[17,1,17,3],[17,4,17,5],[17,6,17,7],[17,8,17,9],[13,28,13,29],[14,1,14,3],[14,4,14,5],[14,6,14,7],[14,8,14,9],[15,1,15,3],[15,4,15,5],[15,6,15,7],[15,8,15,9],[13,1,13,3],[13,11,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[13,22,13,23],[20,1,20,3],[20,4,20,5],[20,6,20,7],[20,8,20,9],[21,1,21,3],[21,4,21,5],[21,6,21,7],[21,8,21,9],[18,1,18,3],[18,4,18,5],[18,6,18,7],[18,8,18,9],[19,1,19,3],[19,4,19,5],[19,6,19,7],[19,8,19,9],[24,1,24,3],[24,4,24,5],[24,6,24,7],[24,8,24,9],[25,1,25,3],[25,4,25,5],[25,6,25,7],[25,8,25,9],[22,1,22,3],[22,4,22,5],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,4,23,5],[23,6,23,7],[23,8,23,9],[27,8,27,9],[28,4,28,5],[28,6,28,7],[28,8,28,9],[29,1,29,3],[29,4,29,5],[29,6,29,7],[29,8,29,9],[27,1,27,5],[27,6,27,7],[33,8,33,9],[30,1,30,3],[30,4,30,5],[30,6,30,7],[30,8,30,9],[31,1,31,3],[31,4,31,5],[31,6,31,7],[31,8,31,9],[38,1,38,3],[38,4,38,5],[38,6,38,7],[38,8,38,9],[39,1,39,3],[39,4,39,5],[39,6,39,7],[39,8,39,9],[36,1,36,3],[36,4,36,5],[36,6,36,7],[36,8,36,9],[37,1,37,3],[37,4,37,5],[37,6,37,7],[37,8,37,9],[41,1,41,3],[41,4,41,5],[41,6,41,7],[41,8,41,9],[41,18,41,19],[41,20,41,21],[41,22,41,23],[41,24,41,25],[40,1,40,3],[40,4,40,5],[40,6,40,7],[40,8,40,9],[42,24,43,25],[43,1,43,3],[43,4,43,5],[43,6,43,7],[43,8,43,9],[42,1,42,3],[42,4,42,5],[42,6,42,7],[42,8,42,9],[42,18,43,19],[42,20,43,21],[42,22,43,23],[42,15,43,17],[46,1,46,3],[46,4,46,5],[46,6,46,7],[46,8,46,9],[44,24,45,25],[45,1,45,3],[45,4,45,5],[45,6,45,7],[45,8,45,9],[44,1,44,3],[44,4,44,5],[44,6,44,7],[44,8,44,9],[44,15,45,17],[44,22,45,23],[49,1,49,3],[49,4,49,5],[49,6,49,7],[49,8,49,9],[50,1,50,3],[50,4,50,5],[50,6,50,7],[50,8,50,9],[48,1,48,3],[48,4,48,5],[48,6,48,7],[48,8,48,9],[51,1,51,3],[51,4,51,6],[51,7,51,9],[52,1,52,3],[52,4,52,5],[52,6,52,7],[52,8,52,9],[50,18,51,19],[50,20,51,21],[52,18,53,19],[52,20,53,21],[53,1,53,3],[53,4,53,5],[53,6,53,7],[56,1,56,3],[56,4,56,5],[56,6,56,7],[56,8,56,9],[57,1,57,3],[57,4,57,5],[57,6,57,7],[57,8,57,9],[53,8,53,9],[55,1,55,3],[55,4,55,5],[55,6,55,7],[55,8,55,9],[54,1,54,3],[54,4,54,5],[54,6,54,7],[54,8,54,9],[54,22,55,23],[54,24,55,25],[40,22,40,25],[46,15,47,17],[48,15,49,17],[50,15,51,17],[52,15,53,17],[54,15,55,17],[44,18,45,19],[54,18,55,19],[44,20,45,21],[54,20,55,21],[50,22,51,23],[50,24,51,25],[52,22,53,23],[52,24,53,25],[48,18,49,19],[48,20,49,21],[48,22,49,23],[48,24,49,25],[46,18,47,19],[46,20,47,21],[46,22,47,23],[46,24,47,25],[37,11,37,29],[6,6,6,7],[6,1,6,5],[6,11,6,29],[34,1,34,3],[34,4,34,5],[34,6,34,7],[34,8,34,9],[35,1,35,3],[35,4,35,5],[35,6,35,7],[35,8,35,9],[32,1,32,3],[32,4,32,5],[32,6,32,7],[32,8,32,9],[33,1,33,3],[33,4,33,5],[33,6,33,7]]}
[null,null,null,null,null,"Factsheet  (Empresas Brasileiras Não Financeiras)"]
[null,"Dta. Últ. Cot.:",null,null,{"$f":"IF(E3=\"\",_xll.ECONOMATICA(\"IBOV\",\"Date of Last Quote\"),E3)","v":"2024-09-26"},null,"← Não Modificar"]
[null,"Dta. Pref. Últ. Cot.:",null,null,null,null,"← Para alterar a data da Célula C2, basta digitar na Célula C3"]
[]
[null,"CMIG4",null,"← Não Modificar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(UPPER(_xll.ECONOMATICA($B$5,\"name\")&\" \"&_xll.ECONOMATICA($B$5,\"class\")&\"   |    Listagem Bovespa: \"&_xll.ECONOMATICA($B$5,\"Segmento listagem Bovespa\")&\"   |    Subsetor Bovespa: \"&_xll.ECONOMATICA($B$5,\"Subsector Bovespa\")&\"   |    Segmento Bovespa: \"&_xll.ECONOMATICA($B$5,\"Segment Bovespa\")),\"\")","v":"CEMIG PN   |    LISTAGEM BOVESPA: NÍVEL 1   |    SUBSETOR BOVESPA: ENERGIA ELÉTRICA   |    SEGMENTO BOVESPA: ENERGIA ELÉTRICA"}]
[]
[null,"HIGHLIGHTS DE MERCADO",null,null,null,null,"Selecione Unidade:",null,"Thousands",null,null,"TABELA DE RENTABILIDADE"]
[null,null,null,null,{"$f":"E2","v":"2024-09-26"},null,{"$f":"IFERROR(DATE(YEAR($E$8)-1,12,31),\"\")","v":"2023-12-31"},null,{"$f":"IFERROR(DATE(YEAR($E$8)-2,12,31),\"\")","v":"2022-12-31"},null,null,"Itens",null,null,"1D",null,"1M",null,"6M",null,"12M",null,"24M",null,"36M",null,"48M",null,"60M"]
[null,"Preço",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"close\",,E$8,,,,,,,,{\"tc.pers=3\"}),\"\")","v":11.46},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"close\",,G$8,,,,,,,,{\"tc.pers=3\"}),\"\")","v":7.9546195681},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"close\",,I$8,,,,,,,,{\"tc.pers=3\"}),\"\")","v":6.9109042803999996},null,null,"Retorno Nominal",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",O$8,$E$2,,,,\"decimal\"),\"\")","v":1.0582010583E-2},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",Q$8,$E$2,,,,\"decimal\"),\"\")","v":1.1007487804E-2},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",S$8,$E$2,,,,\"decimal\"),\"\")","v":0.32629654407999997},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",U$8,$E$2,,,,\"decimal\"),\"\")","v":0.39838052313},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",W$8,$E$2,,,,\"decimal\"),\"\")","v":0.71814167948999996},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",Y$8,$E$2,,,,\"decimal\"),\"\")","v":1.0013132897000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",AA$8,$E$2,,,,\"decimal\"),\"\")","v":2.2210413018000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",AC$8,$E$2,,,,\"decimal\"),\"\")","v":1.6124097026999999}]
[null,"Máximo ",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"High\",\"in the year\",E$8),\"\")","v":11.867490481999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"High\",\"in the year\",G$8),\"\")","v":8.9503603693000002},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"High\",\"in the year\",I$8),\"\")","v":7.6984863421999998},null,null,"Retorno Anualizado",null,null,"-",null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",Q8,$E$2,,,,\"decimal\",,,,{\"std.tec.ppr.per=4\";\"std.tec.ppr.pertd=false\"}),\"\")","v":0.12743465857},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",S8,$E$2,,,,\"decimal\",,,,{\"std.tec.ppr.per=4\";\"std.tec.ppr.pertd=false\"}),\"\")","v":0.73610928697},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",U8,$E$2,,,,\"decimal\",,,,{\"std.tec.ppr.per=4\";\"std.tec.ppr.pertd=false\"}),\"\")","v":0.40024988976999998},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",W8,$E$2,,,,\"decimal\",,,,{\"std.tec.ppr.per=4\";\"std.tec.ppr.pertd=false\"}),\"\")","v":0.31290486017000002},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",Y8,$E$2,,,,\"decimal\",,,,{\"std.tec.ppr.per=4\";\"std.tec.ppr.pertd=false\"}),\"\")","v":0.26213862402999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",AA8,$E$2,,,,\"decimal\",,,,{\"std.tec.ppr.per=4\";\"std.tec.ppr.pertd=false\"}),\"\")","v":0.34400308870000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"RETURN\",AC8,$E$2,,,,\"decimal\",,,,{\"std.tec.ppr.per=4\";\"std.tec.ppr.pertd=false\"}),\"\")","v":0.21454378611}]
[null,"Mínimo",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Low\",\"in the year\",E$8),\"\")","v":7.6774551231999997},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Low\",\"in the year\",G$8),\"\")","v":6.3215542744000004},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Low\",\"in the year\",I$8),\"\")","v":5.0799565479000002},null,null,"IBOV",null,null,{"$f":"IFERROR(_xll.ECONOMATICA(\"IBOV\",\"RETURN\",O8,$E$2,,,,\"decimal\"),\"\")","v":1.0816691232000001E-2},null,{"$f":"IFERROR(_xll.ECONOMATICA(\"IBOV\",\"RETURN\",Q8,$E$2,,,,\"decimal\"),\"\")","v":-2.8336376316E-2},null,{"$f":"IFERROR(_xll.ECONOMATICA(\"IBOV\",\"RETURN\",S8,$E$2,,,,\"decimal\"),\"\")","v":4.8451944466999998E-2},null,{"$f":"IFERROR(_xll.ECONOMATICA(\"IBOV\",\"RETURN\",U8,$E$2,,,,\"decimal\"),\"\")","v":0.16477611716000001},null,{"$f":"IFERROR(_xll.ECONOMATICA(\"IBOV\",\"RETURN\",W8,$E$2,,,,\"decimal\"),\"\")","v":0.21899650788},null,{"$f":"IFERROR(_xll.ECONOMATICA(\"IBOV\",\"RETURN\",Y8,$E$2,,,,\"decimal\"),\"\")","v":0.17414058126000001},null,{"$f":"IFERROR(_xll.ECONOMATICA(\"IBOV\",\"RETURN\",AA8,$E$2,,,,\"decimal\"),\"\")","v":0.37124361001},null,{"$f":"IFERROR(_xll.ECONOMATICA(\"IBOV\",\"RETURN\",AC8,$E$2,,,,\"decimal\"),\"\")","v":0.26291813283999999}]
[null,"Retorno",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"return\",\"in the year\",E$8,,,,\"decimal\"),\"\")","v":0.44067229135000002},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"return\",\"in the year\",G$8,,,,\"decimal\"),\"\")","v":0.15102441668},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"return\",\"in the year\",I$8,,,,\"decimal\"),\"\")","v":0.24939186983},null,null,"Diferença IBOV (p.p)",null,null,{"$f":"IFERROR(O9-O11,\"\")","v":-2.3468064900000057E-4},null,{"$f":"IFERROR(Q9-Q11,\"\")","v":3.9343864120000002E-2},null,{"$f":"IFERROR(S9-S11,\"\")","v":0.27784459961299995},null,{"$f":"IFERROR(U9-U11,\"\")","v":0.23360440596999998},null,{"$f":"IFERROR(W9-W11,\"\")","v":0.49914517160999994},null,{"$f":"IFERROR(Y9-Y11,\"\")","v":0.82717270844000013},null,{"$f":"IFERROR(AA9-AA11,\"\")","v":1.8497976917900001},null,{"$f":"IFERROR(AC9-AC11,\"\")","v":1.3494915698600001}]
[null,"Volume Méd.",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Hist Average\",\"in the year\",E8,,,,$I$7,,,,{\"std.tec.cals=7\"}),\"\")","v":140456.51853999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Hist Average\",\"in the year\",G8,,,,$I$7,,,,{\"std.tec.cals=7\"}),\"\")","v":131349.36207999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Hist Average\",\"in the year\",I8,,,,$I$7,,,,{\"std.tec.cals=7\"}),\"\")","v":120656.86306},null,null,"Volatilidade",null,null,"-",null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"volatility\",Q8,$E$2,,,,\"decimal\"),\"\")","v":0.15147690763999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"volatility\",S8,$E$2,,,,\"decimal\"),\"\")","v":0.25148360013999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"volatility\",U8,$E$2,,,,\"decimal\"),\"\")","v":0.27132311682999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"volatility\",W8,$E$2,,,,\"decimal\"),\"\")","v":0.28449783731},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"volatility\",Y8,$E$2,,,,\"decimal\"),\"\")","v":0.28498124998000002},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"volatility\",AA8,$E$2,,,,\"decimal\"),\"\")","v":0.28776415510999998},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"volatility\",AC8,$E$2,,,,\"decimal\"),\"\")","v":0.35839062028000002}]
[null,null,null,null,null,null,null,null,null,null,null,"Sharpe",null,null,"-",null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"sharpe\",Q8,$E$2),\"\")","v":0.21291062921000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"sharpe\",S8,$E$2),\"\")","v":2.4521525568999998},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"sharpe\",U8,$E$2),\"\")","v":1.1366019756000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"sharpe\",W8,$E$2),\"\")","v":0.76151905117999996},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"sharpe\",Y8,$E$2),\"\")","v":0.61512346448999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"sharpe\",AA8,$E$2),\"\")","v":0.96550193171999998},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"sharpe\",AC8,$E$2),\"\")","v":0.54758461368}]
[null,"Market Cap",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MarketCapitaliz\",,E$8,,,,$I$7),\"\")","v":35517395.159999996},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MarketCapitaliz\",,G$8,,,,$I$7),\"\")","v":27947872.199999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MarketCapitaliz\",,I$8,,,,$I$7),\"\")","v":28200446.98}]
[null,"Market Cap - Free Float",null,null,{"$f":"IFERROR(E15*E58,\"\")","v":28888186.408331387},null,{"$f":"IFERROR(G15*G58,\"\")","v":22829182.940172147},null,{"$f":"IFERROR(I15*I58,\"\")","v":23095455.329908364},null,null,"GRÁFICO BASE 100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selecione Um Período ou Digite Uma Data →","Anos:","12M"]
[null,"EV",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EV\",,E$8,,,,$I$7),\"\")","v":44248280.159999996},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EV\",,G$8,,,,$I$7),\"\")","v":35473505.200000003},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EV\",,I$8,,,,$I$7),\"\")","v":35600647.979999997}]
[null,"P/VPA",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"P/BV\",,E$8),\"\")","v":1.2290241353},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"P/BV\",,G$8),\"\")","v":1.0248604876},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"P/BV\",,I$8),\"\")","v":1.1256577015}]
[null,"Dividend Yield",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Div Yld (start)\",\"12M\",E$8,,,,\"decimal\"),\"\")","v":0.16619884316},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Div Yld (start)\",\"12M\",G$8,,,,\"decimal\"),\"\")","v":0.11586400293},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Div Yld (start)\",\"12M\",I$8,,,,\"decimal\"),\"\")","v":0.13495769232999999}]
[null,"Dividend p/ação R$",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Divid per Share\",\"12M\",E$8),\"\")","v":1.595508894},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Divid per Share\",\"12M\",G$8),\"\")","v":0.99286537876000003},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Divid per Share\",\"12M\",I$8),\"\")","v":1.0469203233}]
[]
[null,"Beta",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"beta\",\"in the year\",E$8,,,,,,,,{\"jtc.per=0\"}),\"\")","v":0.8306668076},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"beta\",\"in the year\",G$8,,,,,,,,{\"jtc.per=0\"}),\"\")","v":0.75215777161999997},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"beta\",\"in the year\",I$8,,,,,,,,{\"jtc.per=0\"}),\"\")","v":1.0254290265999999}]
[null,"Correlação IBOV",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Correlation\",\"in the year\",E$8,,,,,,,,{\"jtc.per=0\"}),\"\")","v":0.39739942750000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Correlation\",\"in the year\",G$8,,,,,,,,{\"jtc.per=0\"}),\"\")","v":0.51005332726999997},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Correlation\",\"in the year\",I$8,,,,,,,,{\"jtc.per=0\"}),\"\")","v":0.64349309692000001}]
[]
[null,"Drawdown",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MaxDrawdown\",\"in the year\",E$8,,,,\"decimal\"),\"\")","v":-8.6419753084999995E-2},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MaxDrawdown\",\"in the year\",G$8,,,,\"decimal\"),\"\")","v":-0.12286689419000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MaxDrawdown\",\"in the year\",I$8,,,,\"decimal\"),\"\")","v":-0.14826399966000001}]
[null,"Perda Máxima",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MaxLoss\",\"in the year\",E$8,,,,\"decimal\"),\"\")","v":-8.6419753084999995E-2},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MaxLoss\",\"in the year\",G$8,,,,\"decimal\"),\"\")","v":-0.2131147541},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"MaxLoss\",\"in the year\",I$8,,,,\"decimal\"),\"\")","v":-0.20086289012}]
[]
[null,"HIGHLIGHTS FINANCEIROS",null,null,null,null,"Selecione Unidade:",null,"Thousands"]
[null,null,null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Fin Statm Date\"),\"\")","v":"2024-06-30"},null,{"$f":"IFERROR(DATE(YEAR($E$29)-1,12,31),\"\")","v":"2023-12-31"},null,{"$f":"IFERROR(DATE(YEAR($E$29)-2,12,31),\"\")","v":"2022-12-31"}]
[null,"Ativo",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Total Assets\",,E$29,,,,$I$28),\"\")","v":56740773},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Total Assets\",,G$29,,,,$I$28),\"\")","v":55000080},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Total Assets\",,I$29,,,,$I$28),\"\")","v":53670837}]
[null,"Pat. Líquido",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Stock Eq Par\",,E$29,,,,$I$28),\"\")","v":26672836},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Stock Eq Par\",,G$29,,,,$I$28),\"\")","v":24649235},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Stock Eq Par\",,I$29,,,,$I$28),\"\")","v":21777356}]
[null,"Capital de Giro",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"WorkCap\",,E$29,,,,$I$28),\"\")","v":-564785.99997999996},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"WorkCap\",,G$29,,,,$I$28),\"\")","v":-1223748},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"WorkCap\",,I$29,,,,$I$28),\"\")","v":2260025}]
[null,"Dív. Bruta",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TtDebtGr\",,E$29,,,,$I$28),\"\")","v":11643438},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TtDebtGr\",,G$29,,,,$I$28),\"\")","v":9831139},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TtDebtGr\",,I$29,,,,$I$28),\"\")","v":10579498}]
[null,"Dív. Líquida",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TtNetDebt\",,E$29,,,,$I$28),\"\")","v":8726097},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TtNetDebt\",,G$29,,,,$I$28),\"\")","v":7519675},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TtNetDebt\",,I$29,,,,$I$28),\"\")","v":7394291}]
[null,"Dívida CP",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TotDebtsT\",,E$29,,,,$I$28),\"\")","v":4657882},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TotDebtsT\",,G$29,,,,$I$28),\"\")","v":2629708},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"TotDebtsT\",,I$29,,,,$I$28),\"\")","v":955497}]
[null,"D/(D+E)",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Cap Str(Mkt Cap)\",,E$29,,,,\"decimal\"),\"\")","v":0.27615411619000002},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Cap Str(Mkt Cap)\",,G$29,,,,\"decimal\"),\"\")","v":0.26022753607999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Cap Str(Mkt Cap)\",,I$29,,,,\"decimal\"),\"\")","v":0.27280848401000002}]
[]
[null,"Receita",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Revenues\",\"12M\",E$29,,,,$I$28),\"\")","v":37877173},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Revenues\",\"12M\",G$29,,,,$I$28),\"\")","v":36849769},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Revenues\",\"12M\",I$29,,,,$I$28),\"\")","v":34462808},null,null,{"$f":"IFERROR(\"COMPARATIVO SETORIAL (Subsetor Bovespa): \"&_xll.ECONOMATICA(Factsheet!B5,\"Subsector Bovespa\"),\"\")","v":"COMPARATIVO SETORIAL (Subsetor Bovespa): Energia elétrica"}]
[null,"Lucro Bruto",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Gross Profit\",\"12M\",E$29,,,,$I$28),\"\")","v":8808785},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Gross Profit\",\"12M\",G$29,,,,$I$28),\"\")","v":8383840},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Gross Profit\",\"12M\",I$29,,,,$I$28),\"\")","v":6810793}]
[null,"Margem Bruta",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"GrossMargin\",\"12M\",E$29,,,,\"decimal\"),\"\")","v":0.23256183876},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"GrossMargin\",\"12M\",G$29,,,,\"decimal\"),\"\")","v":0.22751404492999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"GrossMargin\",\"12M\",I$29,,,,\"decimal\"),\"\")","v":0.19762733785}]
[null,"Lucro EBIT",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBIT\",\"12M\",E$29,,,,$I$28),\"\")","v":7510646},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBIT\",\"12M\",G$29,,,,$I$28),\"\")","v":7230126},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBIT\",\"12M\",I$29,,,,$I$28),\"\")","v":5687177},null,null,null,null,null,null,"EMPRESA",null,null,null,null,null,null,"SETOR"]
[null,"Margem EBIT",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBITMargin\",\"12M\",E$29,,,,\"decimal\"),\"\")","v":0.19828950804000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBITMargin\",\"12M\",G$29,,,,\"decimal\"),\"\")","v":0.19620546332},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBITMargin\",\"12M\",I$29,,,,\"decimal\"),\"\")","v":0.16502361037999999},null,null,null,null,null,null,null,null,null,"Atual ",null,"Média1",null,"Média Atual",null,"Média Geral1"]
[null,"EBITDA",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBITDA\",\"12M\",E$29,,,,$I$28),\"\")","v":8844474},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBITDA\",\"12M\",G$29,,,,$I$28),\"\")","v":8504200},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EBITDA\",\"12M\",I$29,,,,$I$28),\"\")","v":6869261},null,null,null,null,null,null,"Preço / Lucro*",null,null,{"$f":"IFERROR(INDEX(Múltiplos!L:L,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":5.4983286804000002},null,{"$f":"IFERROR(INDEX(Múltiplos!N:N,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":5.8706216787000001},null,{"$f":"AVERAGEIFS(Múltiplos!$L:$L,Múltiplos!$L:$L,\">0\",Múltiplos!$L:$L,\"<50\")","v":10.878828073892858},null,{"$f":"AVERAGE(Múltiplos!N:N)","v":12.273451682442243}]
[null,"Margem EBITA",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EbitdaMargin\",\"12M\",E$29,,,,\"decimal\"),\"\")","v":0.23350406853},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EbitdaMargin\",\"12M\",G$29,,,,\"decimal\"),\"\")","v":0.23078027978999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EbitdaMargin\",\"12M\",I$29,,,,\"decimal\"),\"\")","v":0.19932389143000001}]
[null,"Lucro Líquido",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Net Income\",\"12M\",E$29,,,,$I$28),\"\")","v":5962433},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Net Income\",\"12M\",G$29,,,,$I$28),\"\")","v":5764273},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Net Income\",\"12M\",I$29,,,,$I$28),\"\")","v":4092313},null,null,null,null,null,null,"EV / EBITDA*",null,null,{"$f":"IFERROR(INDEX(Múltiplos!$T:$T,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":5.0029295309000004},null,{"$f":"IFERROR(INDEX(Múltiplos!$V:$V,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":4.86543866382},null,{"$f":"AVERAGEIFS(Múltiplos!$T:$T,Múltiplos!$T:$T,\">0\",Múltiplos!$T:$T,\"<50\")","v":7.7926943732290317},null,{"$f":"AVERAGE(Múltiplos!V:V)","v":8.6593653743825278}]
[null,"Margem Líq.",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Net Margin\",\"12M\",E$29,,,,\"decimal\"),\"\")","v":0.15747542721999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Net Margin\",\"12M\",G$29,,,,\"decimal\"),\"\")","v":0.15649582498},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Net Margin\",\"12M\",I$29,,,,\"decimal\"),\"\")","v":0.11880537999}]
[null,"EPS",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EPS\",\"12M\",E$29),\"\")","v":2.0842697237999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EPS\",\"12M\",G$29),\"\")","v":2.0149992174000002},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"EPS\",\"12M\",I$29),\"\")","v":1.4305375173999999},null,null,null,null,null,null,"Preço / Valor Patrimônio**",null,null,{"$f":"IFERROR(INDEX(Múltiplos!AJ:AJ,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":1.2290241353},null,{"$f":"IFERROR(INDEX(Múltiplos!AM:AM,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":1.1520793612399998},null,{"$f":"AVERAGE(Múltiplos!AJ5:AJ1048576)","v":1.5494903295334375},null,{"$f":"AVERAGE(Múltiplos!AM:AM)","v":1.8477873520150387}]
[]
[null,"ROE",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROE (avg)\",\"12M\",E$29,,,,\"decimal\"),\"\")","v":0.23720246886999999},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROE (avg)\",\"12M\",G$29,,,,\"decimal\"),\"\")","v":0.2483646152},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROE (avg)\",\"12M\",I$29,,,,\"decimal\"),\"\")","v":0.19853867973},null,null,null,null,null,null,"Preço / Vendas*",null,null,{"$f":"IFERROR(INDEX(Múltiplos!AS:AS,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":0.86551909163999996},null,{"$f":"IFERROR(INDEX(Múltiplos!AU:AU,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":0.75618947354999999},null,{"$f":"AVERAGE(Múltiplos!AS5:AS1048576)","v":1.6702247300124997},null,{"$f":"AVERAGE(Múltiplos!AU:AU)","v":2.1845989740398037}]
[null,"ROIC",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROIC (avg IC) %\",\"12M\",E$29,,,,\"decimal\"),\"\")","v":0.11461937788},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROIC (avg IC) %\",\"12M\",G$29,,,,\"decimal\"),\"\")","v":0.11573608649},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROIC (avg IC) %\",\"12M\",I$29,,,,\"decimal\"),\"\")","v":9.3243988905000005E-2}]
[null,"ROA",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROA\",\"12M\",E$29,,,,\"decimal\"),\"\")","v":0.10512236059000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROA\",\"12M\",G$29,,,,\"decimal\"),\"\")","v":0.10485139294},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ROA\",\"12M\",I$29,,,,\"decimal\"),\"\")","v":7.6286624708000003E-2},null,null,null,null,null,null,"Div. Líq. / EBITDA*",null,null,{"$f":"IFERROR(INDEX(Múltiplos!BA:BA,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":0.98661571054999997},null,{"$f":"IFERROR(INDEX(Múltiplos!BC:BC,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":1.1597102130199999},null,{"$f":"AVERAGE(Múltiplos!BA5:BA1048576)","v":3.0150886135629729},null,{"$f":"AVERAGE(Múltiplos!BC:BC)","v":3.1133507463958825}]
[]
[null,"Nº de Ações ",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,E$29,,,,$I$28,,,,{\"std.bac.totex=0\"}),\"\")","v":2861782},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,G$29,,,,$I$28,,,,{\"std.bac.totex=0\"}),\"\")","v":2201371},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,I$29,,,,$I$28,,,,{\"std.bac.totex=0\"}),\"\")","v":2201371},null,null,null,null,null,null,"Dividend Yield",null,null,{"$f":"IFERROR(INDEX(Dividendos!$N:$N,MATCH('Base Factsheet'!$C$5,Dividendos!$B:$B,0)),\"\")","v":0.16619884316},null,{"$f":"IFERROR(INDEX(Dividendos!$P:$P,MATCH('Base Factsheet'!$C$5,Dividendos!$B:$B,0)),\"\")","v":7.8290797813714286E-2},null,{"$f":"AVERAGE(Dividendos!N6:N1048576)","v":7.3667708190974193E-2},null,{"$f":"AVERAGE(Dividendos!P:P)","v":5.3436446200484558E-2}]
[null,"Outstanding",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,E$29,,,,$I$28,,,,),\"\")","v":2860520},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,G$29,,,,$I$28,,,,),\"\")","v":2200525},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,I$29,,,,$I$28,,,,),\"\")","v":2200525}]
[null,"Tesouraria",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,E$29,,,,$I$28,,,,{\"std.bac.totex=1\"}),\"\")","v":1262},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,G$29,,,,$I$28,,,,{\"std.bac.totex=1\"}),\"\")","v":846},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"Num of Shares\",,I$29,,,,$I$28,,,,{\"std.bac.totex=1\"}),\"\")","v":846},null,null,null,null,null,null,"D/(D+E)",null,null,{"$f":"IFERROR(INDEX(Múltiplos!AB:AB,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":0.24688787749999999},null,{"$f":"IFERROR(INDEX(Múltiplos!AD:AD,MATCH('Base Factsheet'!$C$5,Múltiplos!$B:$B,0)),\"\")","v":0.297894974704},null,{"$f":"AVERAGE(Múltiplos!AB5:AB1048576)","v":0.45989634046682942},null,{"$f":"AVERAGE(Múltiplos!AD:AD)","v":0.40256955985171172}]
[null,"% Tesouraria",null,null,{"$f":"IF(E55=\"0\",\"-x-\",IFERROR((E55/E53),\"\"))","v":4.4098397432089517E-4},null,{"$f":"IF(G55=\"0\",\"-x-\",IFERROR((G55/G53),\"\"))","v":3.8430596205728159E-4},null,{"$f":"IF(I55=\"0\",\"-x-\",IFERROR((I55/I53),\"\"))","v":3.8430596205728159E-4}]
[null,"Free Float",null,null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ShrsHold\",,E$29,,,,$I$28,,,,{\"std.cac.naop=true\";\"std.cac.ccacq=7\";\"std.cac.nm=0\";\"std.cac.npers=1\";\"std.cac.tol=4\";\"std.cac.fam=1\"}),\"\")","v":2327639.4989999998},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ShrsHold\",,G$29,,,,$I$28,,,,{\"std.cac.naop=true\";\"std.cac.ccacq=7\";\"std.cac.nm=0\";\"std.cac.npers=1\";\"std.cac.tol=4\";\"std.cac.fam=1\"}),\"\")","v":1798187.0290000001},null,{"$f":"IFERROR(_xll.ECONOMATICA($B$5,\"ShrsHold\",,I$29,,,,$I$28,,,,{\"std.cac.naop=true\";\"std.cac.ccacq=7\";\"std.cac.nm=0\";\"std.cac.npers=1\";\"std.cac.tol=4\";\"std.cac.fam=1\"}),\"\")","v":1802867.3670000001}]
[null,"% Free Float",null,null,{"$f":"IF(E57=\"0\",\"-x-\",IFERROR((E57/E53),\"\"))","v":0.81335318308662219},null,{"$f":"IF(G57=\"0\",\"-x-\",IFERROR((G57/G53),\"\"))","v":0.81684869519949166},null,{"$f":"IF(I57=\"0\",\"-x-\",IFERROR((I57/I53),\"\"))","v":0.81897479661538197},null,null,null,null,null,null,"1 Média 5 anos |* Média 5 anos (valores >0 e <50) |** Média 5 anos (valores >0 e <30)"]

{"sheet":"Múltiplos","index":1,"n_rows":199,"n_cols":55,"rows_kept":199,"cut":false,"hidden":false,"merged":[[1,48,1,54],[1,7,1,13],[1,15,1,21],[1,23,1,29],[1,31,1,38],[1,40,1,46]]}
[null,null,null,null,"Múltiplos"]
[null,"Data:",{"$f":"Factsheet!E2","v":"2024-09-26"},"← Não Modificar",null,null,null,"PREÇO / LUCRO ",null,null,null,null,null,null,null,"EV / EBITDA",null,null,null,null,null,null,null,"D/(D+E)",null,null,null,null,null,null,null,"PREÇO / VALOR PATRIMONIAL",null,null,null,null,null,null,null,null,"PREÇO / VENDAS",null,null,null,null,null,null,null,"DÍVIDA LÍQUIDA / EBITDA"]
[null,null,null,null,null,null,null,{"$f":"EOMONTH(I3,-12)","v":"2020-12-31"},{"$f":"EOMONTH(J3,-12)","v":"2021-12-31"},{"$f":"EOMONTH(K3,-12)","v":"2022-12-31"},{"$f":"DATE(YEAR($C$2)-1,12,31)","v":"2023-12-31"},{"$f":"$C$2","v":"2024-09-26"},null,null,null,{"$f":"EOMONTH(Q3,-12)","v":"2020-12-31"},{"$f":"EOMONTH(R3,-12)","v":"2021-12-31"},{"$f":"EOMONTH(S3,-12)","v":"2022-12-31"},{"$f":"DATE(YEAR($C$2)-1,12,31)","v":"2023-12-31"},{"$f":"$C$2","v":"2024-09-26"},null,null,null,{"$f":"EOMONTH(Y3,-12)","v":"2020-12-31"},{"$f":"EOMONTH(Z3,-12)","v":"2021-12-31"},{"$f":"EOMONTH(AA3,-12)","v":"2022-12-31"},{"$f":"DATE(YEAR($C$2)-1,12,31)","v":"2023-12-31"},{"$f":"TEXT($C$2,\"AAAA\")","v":"2024"},null,null,null,{"$f":"EOMONTH(AG3,-12)","v":"2020-12-31"},{"$f":"EOMONTH(AH3,-12)","v":"2021-12-31"},{"$f":"EOMONTH(AI3,-12)","v":"2022-12-31"},{"$f":"DATE(YEAR($C$2)-1,12,31)","v":"2023-12-31"},{"$f":"$C$2","v":"2024-09-26"},null,null,null,null,{"$f":"EOMONTH(AP3,-12)","v":"2020-12-31"},{"$f":"EOMONTH(AQ3,-12)","v":"2021-12-31"},{"$f":"EOMONTH(AR3,-12)","v":"2022-12-31"},{"$f":"DATE(YEAR($C$2)-1,12,31)","v":"2023-12-31"},{"$f":"$C$2","v":"2024-09-26"},null,null,null,{"$f":"EOMONTH(AX3,-12)","v":"2020-12-31"},{"$f":"EOMONTH(AY3,-12)","v":"2021-12-31"},{"$f":"EOMONTH(AZ3,-12)","v":"2022-12-31"},{"$f":"DATE(YEAR($C$2)-1,12,31)","v":"2023-12-31"},"LATEST"]
[null,{"$f":"_xll.ECOSECURITIES(\"stock\",\"active\",\"true\",\"BRA\",\"XBSP\",,,\"Subsector Bovespa=\"&SUBSTITUTE(_xll.ECONOMATICA(Factsheet!B5,\"Subsector Bovespa\"),\",\",\"\\,\"))","v":"Código"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"name\")","v":"Nome"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"Subsector Bovespa\",,,,,,,,,\"Subsetor Bovespa\")","v":"Subsetor Bovespa"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"Segment Bovespa\",,,,,,,,,\"Segmento Bovespa\")","v":"Segmento Bovespa"},{"$f":"_xll.ECONOMATICA(B5:B199,\"MarketCapitaliz\",,$C$2,,,,\"millions\",,,\"Mkt Cap (Milhões)\")","v":"Mkt Cap (Milhões)"},null,{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/E\",\"12m\",H3,,,,,,,\"P/L\")","v":"P/L"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/E\",\"12m\",I3,,,,,,,\"P/L\")","v":"P/L"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/E\",\"12m\",J3,,,,,,,\"P/L\")","v":"P/L"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/E\",\"12m\",K3,,,,,,,\"P/L\")","v":"P/L"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/E\",\"12m\",L3,,,,,,,\"P/L\")","v":"P/L"},"Mediana 5 anos","Média 5 anos\n(valores >0 e <50)",null,{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"EV/EBITDA co\",\"12m\",P3,,,,,,,\"EV/EBITDA\")","v":"EV/EBITDA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"EV/EBITDA co\",\"12m\",Q3,,,,,,,\"EV/EBITDA\")","v":"EV/EBITDA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"EV/EBITDA co\",\"12m\",R3,,,,,,,\"EV/EBITDA\")","v":"EV/EBITDA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"EV/EBITDA co\",\"12m\",S3,,,,,,,\"EV/EBITDA\")","v":"EV/EBITDA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"EV/EBITDA co\",\"12m\",T3,,,,,,,\"EV/EBITDA\")","v":"EV/EBITDA"},"Mediana 5 anos","Média 5 anos\n(valores >0 e <50)",null,{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"Cap Str(Mkt Cap)\",,X3,,,,\"decimal\",,,\"D/D+E\")","v":"D/D+E"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"Cap Str(Mkt Cap)\",,Y3,,,,\"decimal\",,,\"D/D+E\")","v":"D/D+E"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"Cap Str(Mkt Cap)\",,Z3,,,,\"decimal\",,,\"D/D+E\")","v":"D/D+E"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"Cap Str(Mkt Cap)\",,AA3,,,,\"decimal\",,,\"D/D+E\")","v":"D/D+E"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"Cap Str(Mkt Cap)\",,$C$2,,,,\"decimal\",,,\"D/D+E\")","v":"D/D+E"},"Mediana 5 anos","Média 5 anos",null,{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/BV\",,AF3,,,,,,,\"P/VPA\")","v":"P/VPA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/BV\",,AG3,,,,,,,\"P/VPA\")","v":"P/VPA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/BV\",,AH3,,,,,,,\"P/VPA\")","v":"P/VPA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/BV\",,AI3,,,,,,,\"P/VPA\")","v":"P/VPA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"P/BV\",,AJ3,,,,,,,\"P/VPA\")","v":"P/VPA"},"Máximo 5 anos","P/VPA atual vs Máximo 5 anos","Média 5 anos\n(valores >0 e <30)",null,{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"PSR\",\"12m\",AO3,,,,,,,\"P/Vendas\")","v":"P/Vendas"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"PSR\",\"12m\",AP3,,,,,,,\"P/Vendas\")","v":"P/Vendas"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"PSR\",\"12m\",AQ3,,,,,,,\"P/Vendas\")","v":"P/Vendas"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"PSR\",\"12m\",AR3,,,,,,,\"P/Vendas\")","v":"P/Vendas"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"PSR\",\"12m\",AS3,,,,,,,\"P/Vendas\")","v":"P/Vendas"},"Mediana 5 anos","Média 5 anos\n(valores >0 e <50)",null,{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"NetDebt/Ebitda\",\"12m\",AW3,,,,,,,\"DL/EBITDA\")","v":"DL/EBITDA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"NetDebt/Ebitda\",\"12m\",AX3,,,,,,,\"DL/EBITDA\")","v":"DL/EBITDA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"NetDebt/Ebitda\",\"12m\",AY3,,,,,,,\"DL/EBITDA\")","v":"DL/EBITDA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"NetDebt/Ebitda\",\"12m\",AZ3,,,,,,,\"DL/EBITDA\")","v":"DL/EBITDA"},{"$f":"_xll.ECONOMATICA($B$5:$B$199,\"NetDebt/Ebitda\",\"12m\",BA3,,,,,,,\"DL/EBITDA\")","v":"DL/EBITDA"},"Mediana 5 anos","Média 5 anos\n(valores >0 e <50)"]
[null,"AESB3<XBSP>","AES Brasil","Energia elétrica","Energia elétrica",7043.2193736999998,null,7.7795582797999998,23.508193346999999,33.445554532000003,55.324449023,-52.642623149999999,{"$f":"IFERROR(MEDIAN(H5:L5),\"\")","v":23.508193346999999},{"$f":"IFERROR(AVERAGEIFS(H5:L5,H5:L5,\">0\",H5:L5,\"<50\"),\"\")","v":21.577768719600002},null,4.7710072771999998,19.338937372,11.704398660000001,10.569574897000001,11.030269587999999,{"$f":"IFERROR(MEDIAN(P5:T5),\"\")","v":11.030269587999999},{"$f":"IFERROR(AVERAGEIFS(P5:T5,P5:T5,\">0\",P5:T5,\"<50\"),\"\")","v":11.48283755884},null,0.44119141146000002,0.53296008564999997,0.65202032470000004,0.60708938371999999,0.63381847866999996,{"$f":"IFERROR(MEDIAN(X5:AB5),\"\")","v":0.60708938371999999},{"$f":"IFERROR(AVERAGE(X5:AB5),\"\")","v":0.57341593683999992},null,3.5806671261999998,1.6901930298000001,1.3241589896999999,1.6410264717,1.6464851963,{"$f":"IF(MAX(AF5:AJ5)=0,\"\",MAX(AF5:AJ5))","v":3.5806671261999998},{"$f":"IFERROR(AJ5/AK5,\"\")","v":0.45982637823341604},{"$f":"IFERROR(AVERAGEIFS(AF5:AJ5,AF5:AJ5,\">0\",AF5:AJ5,\"<30\"),\"\")","v":1.9765061627399998},null,3.2802580718000001,4.5006092747000004,1.7598239731,2.1610694723999999,1.9589716694999999,{"$f":"IFERROR(MEDIAN(AO5:AS5),\"\")","v":2.1610694723999999},{"$f":"IFERROR(AVERAGEIFS(AO5:AS5,AO5:AS5,\">0\",AO5:AS5,\"<50\"),\"\")","v":2.7321464923000001},null,1.5590086313,8.0931622779999994,5.8995784034999996,5.5699698120000001,6.1017460117000004,{"$f":"IFERROR(MEDIAN(AW5:BA5),\"\")","v":5.8995784034999996},{"$f":"IFERROR(AVERAGEIFS(AW5:BA5,AW5:BA5,\">0\",AW5:BA5,\"<50\"),\"\")","v":5.4446930272999996}]
[null,"AESO3<XBSP>","Aesoperacoes","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(H6:L6),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(H6:L6,H6:L6,\">0\",H6:L6,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(P6:T6),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(P6:T6,P6:T6,\">0\",P6:T6,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(X6:AB6),\"\")","v":""},{"$f":"IFERROR(AVERAGE(X6:AB6),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(MAX(AF6:AJ6)=0,\"\",MAX(AF6:AJ6))","v":""},{"$f":"IFERROR(AJ6/AK6,\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AF6:AJ6,AF6:AJ6,\">0\",AF6:AJ6,\"<30\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(AO6:AS6),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AO6:AS6,AO6:AS6,\">0\",AO6:AS6,\"<50\"),\"\")","v":""},null,null,4.3029818136999998,3.8347865624000002,3.0339970426999998,3.4727791373999999,{"$f":"IFERROR(MEDIAN(AW6:BA6),\"\")","v":3.6537828498999998},{"$f":"IFERROR(AVERAGEIFS(AW6:BA6,AW6:BA6,\">0\",AW6:BA6,\"<50\"),\"\")","v":3.6611361390499999}]
[null,"AFLT3<XBSP>","Afluente T","Energia elétrica","Energia elétrica",448.53435000000002,null,33.246998771000001,5.6064037953000003,15.598771672,18.873646907000001,15.947888000000001,15.947888000000001,17.854741829060004,null,30.646984767999999,5.2511635222999997,14.645754104,17.779695589999999,12.990330239,14.645754104,16.262785644659999,null,1.1866584901E-3,9.5875573858999997E-4,5.7422749099000003E-4,2.4721689584000003E-4,7.5796698541000004E-5,5.7422749099000003E-4,6.0853106281220004E-4,null,3.3181554367000001,2.2607000299000002,2.2429082352999998,2.1322143702999998,1.8580775651999999,3.3181554367000001,0.55997303340554494,2.3624111274800002,null,17.311942666,4.6506698859000002,8.1156561381000003,8.0511707548999993,8.4015649877000005,8.1156561381000003,9.3062008865199992,null,-1.5785928919000001,-0.16535181546,-0.54538133832000002,-9.2411200158000001E-2,-0.75026805133999996,-0.54538133832000002,""]
[null,"ALUP11<XBSP>","Alupar","Energia elétrica","Energia elétrica",9757.4529333999999,null,8.4263622497000004,6.3315290742999997,9.0099877537000008,13.835836974999999,13.223838560000001,9.0099877537000008,10.165510922539999,null,5.2073239037999999,4.7742330229999999,6.8209290056,8.7060914233000002,8.2396017077000003,6.8209290056,6.7496358126800002,null,0.53411880002000001,0.58718896557,0.58864823535999999,0.55172679266000002,0.56121517551,0.56121517551,0.56457959382400014,null,1.3805585832,1.0779939515000001,1.1893205641,1.3055385698999999,1.2407677541,1.3805585832,0.89874328347879406,1.2388358845599998,null,1.2927380569,1.3492382918000001,2.1585805210000002,2.8999811616,2.7880927803,2.1585805210000002,2.0977261623199999,null,2.0065980666000001,2.0830258383000002,2.9820585852999999,3.5789695601,3.2775554035000001,2.9820585852999999,2.7856414907599998]
[null,"CBEE3<XBSP>","Ampla Energ","Energia elétrica","Energia elétrica",3945.1635500000002,null,67.778934673999998,45.953118629999999,-33.131929016000001,-18.640781026999999,-18.33482686,-18.33482686,45.953118629999999,null,9.2730637601999995,9.2516435968999993,6.0243562245,6.8897146308000004,7.2748081402000002,7.2748081402000002,7.7427172705199991,null,0.58173730419000003,0.60926361352000002,0.61481278021999997,0.61287708573999999,0.62189703967999999,0.61287708573999999,0.60811756467,null,0.92336385671999999,1.0322165882000001,0.61900687502999996,0.70395103429000006,0.73698712166000002,1.0322165882000001,0.71398496215331408,0.80310509518000006,null,0.53275196825000004,0.45230911104999999,0.39584507524000001,0.45828920231999998,0.48840270006999997,0.45828920231999998,0.46551961138600007,null,5.0210790191000001,5.4998746990000003,3.6481723060000002,4.1703948010999996,4.4241596354999997,4.4241596354999997,4.55273609214]
[null,"AURE3<XBSP>","Auren","Energia elétrica","Energia elétrica",10400,null,null,null,4.8559336556000003,-41.896319986000002,-26.955854603999999,-26.955854603999999,4.8559336556000003,null,null,null,8.6579367425000004,9.4165558372000007,7.0677845152999996,8.6579367425000004,8.3807590316666651,null,null,null,0.28510835074000002,0.32534366542999998,0.44413872073999999,0.32534366542999998,0.35153024563666668,null,null,null,0.96570672489999998,1.0760813789000001,0.84446196161999998,1.0760813789000001,0.78475659757557759,0.96208335513999999,null,null,null,2.3544962273999999,2.1530632218000001,1.6834286520999999,2.1530632218000001,2.0636627004333334,null,null,1.5857050095,1.3172454416999999,1.8160055825000001,1.7093655374000001,1.6475352734499999,1.6070803927749999]
[null,"CEBR6<XBSP>","Ceb","Energia elétrica","Energia elétrica",1332.0423645000001,null,4.8652322666999996,0.88887752981000001,3.7116264509999999,6.9917611410999996,7.7368626764000004,4.8652322666999996,4.8388720130020006,null,null,null,null,null,null,"","",null,4.6146667655000001E-2,0,0,0,0,0,9.2293335310000002E-3,null,3.1008957656999998,1.3407725546,0.74583066623000005,1.2724458883,1.2528945730000001,3.1008957656999998,0.404042788815628,1.542567889566,null,8.2483282963000004,3.2397027273000001,2.2616688773,3.6391481063,3.6486828175000001,3.6391481063,4.2075061649399998,null,null,null,null,null,null,"",""]
[null,"CEED3<XBSP>","Ceee-D","Energia elétrica","Energia elétrica",954.88647070000002,null,-0.34597569778999998,-4.6566078654999998,-9.7444033933000007,-3.6700180938,-1.850239631,-3.6700180938,"",null,-2.7807089034999999,28.155462841999999,11.857816077000001,10.49292455,13.743034906,11.857816077000001,16.062309593750001,null,0.63542818773999998,0.49388600681,0.56461063484999996,0.72783465214999998,0.83536095187000003,0.63542818773999998,0.65142408668399998,null,-9.7770090828999998E-2,-1.232668874,-0.94499507224000001,-0.49401177963999998,-0.26977143283999999,-9.7770090828999998E-2,2.7592429397639666,"",null,0.15976442027000001,0.37556658849000002,0.58050402506999998,0.34577232480999998,0.19809747194999999,0.34577232480999998,0.331940966118,null,null,11.263639832000001,5.6641938627000004,6.8462979224999998,10.921316406000001,8.8838071642500012,8.6738620058000002]
[null,"CGEE3<XBSP>","Ceee-G","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,-2.8718022606,null,3.9998116480000001,9.6442235988,3.9998116480000001,6.8220176233999998]
[null,"CLSC4<XBSP>","Celesc","Energia elétrica","Energia elétrica",3101.6018364000001,null,4.0406389529000002,4.6565565937000004,3.8954174711,4.525064628,5.1119226962999997,4.525064628,4.4459200683999995,null,3.1971865458000002,3.5333746471,3.2838703968999998,4.1472937271000001,4.3099183962999996,3.5333746471,3.6943287426399998,null,0.47656660845999999,0.44638312103,0.54605476437,0.5629924959,0.50310711374999995,0.50310711374999995,0.50702082070200005,null,1.0560185742999999,1.0004094387,0.73034551446999996,0.85952506796999995,0.96552862341000001,1.0560185742999999,0.91431026584927,0.92236544376999985,null,0.23658311210999999,0.23122432912999999,0.20884140284,0.24230604959999999,0.31095097243000003,0.23658311210999999,0.245981173222,null,0.86200123786000005,1.1292351940000001,1.3975759405999999,1.9874239276000001,1.9381282475999999,1.3975759405999999,1.4628729095320001]
[null,"GPAR3<XBSP>","Celgpar","Energia elétrica","Energia elétrica",null,null,10.327879546,null,20.649986162000001,null,null,15.488932854000002,15.488932854000002,null,null,null,null,null,null,"","",null,4.7318022991999997E-2,null,2.6983021953000001E-2,null,null,3.7150522472500003E-2,3.7150522472500003E-2,null,1.5104656744,null,2.2099000467000001,null,null,2.2099000467000001,0,1.8601828605500002,null,6.1737887546000003,null,12.947144566,null,null,9.5604666603000013,9.5604666603000013,null,null,null,null,null,null,"",""]
[null,"CMIG4<XBSP>","Cemig","Energia elétrica","Energia elétrica",35517.39516,null,7.5664123437999997,5.9156324932000004,5.9902174277000002,4.3825174483999998,5.4983286804000002,5.9156324932000004,5.8706216787000001,null,5.7221645442,4.2482044825000003,5.1826023177999998,4.1712924436999996,5.0029295309000004,5.0029295309000004,4.86543866382,null,0.39920996450000001,0.31034101142999998,0.27280848401000002,0.26022753607999999,0.24688787749999999,0.27280848401000002,0.297894974704,null,1.2402822966,1.1405721851999999,1.1256577015,1.0248604876,1.2290241353,1.2402822966,0.99092290413975748,1.1520793612399998,null,0.85902011218999996,0.65955413934999996,0.71131303787,0.68554098669999997,0.86551909163999996,0.71131303787,0.75618947354999999,null,1.7522878756,1.0989849434000001,1.0764318024999999,0.88423073305,0.98661571054999997,1.0764318024999999,1.1597102130199999]
[null,"CEEB3<XBSP>","Coelba","Energia elétrica","Energia elétrica",10012.201505999999,null,9.5571147427999996,5.2607645297000003,6.6318483727000004,5.8006020662999997,5.8545922042000003,5.8545922042000003,6.6209843831400006,null,7.9681921060000001,5.5825360824999999,5.6068536511999998,5.1448903558000003,4.9936666327000001,5.5825360824999999,5.85922776564,null,0.40123932654,0.56508212514,0.564017887,0.57313820898000001,0.59929077237999995,0.56508212514,0.54055366400799998,null,1.9070497954000001,1.4216670983999999,1.7580961597,1.6571861426000001,1.5008649755000001,1.9070497954000001,0.7870088023502273,1.6489728343200003,null,1.0323547072999999,0.61550760602999999,0.74346161109999997,0.70369465003999998,0.65840293280999995,0.70369465003999998,0.75068430145600007,null,3.0771488470000001,3.0681557847000001,3.0488173125000002,2.8592640412999999,2.8656748140000001,3.0488173125000002,2.9838121599000003]
[null,"COCE5<XBSP>","Coelce","Energia elétrica","Energia elétrica",2353.1071477999999,null,17.615583092000001,9.2565179157999999,5.4766220286999996,10.71054526,6.1932433659999999,9.2565179157999999,9.8505023325000014,null,10.62778488,6.3472582363000001,4.8363062027000003,5.0543442698999996,3.9544818346000001,5.0543442698999996,6.1640350847000001,null,0.32060120809999998,0.44925008643999997,0.57046124208000004,0.63409429749000001,0.69646535574000001,0.57046124208000004,0.53417443796999997,null,1.4459831397,1.2970654564999999,0.88659253449999997,0.80620411945000003,0.44943229606000001,1.4459831397,0.31081434058300589,0.97705550924200002,null,0.79615722038000003,0.55769288057999999,0.40943455939000001,0.39183634196,0.27752211586999997,0.40943455939000001,0.48652862363600002,null,3.1588081848999998,2.7269736555000001,2.6880490574000002,3.1651206050999998,2.7091840892999999,2.7269736555000001,2.88962711844]
[null,"COMR3<XBSP>","Comerc","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,-45.122972973000003,null,3.9823063706999999,8.8064633758999999,17.804161690000001,6.3943848732999999,10.197643812200001]
[null,"CPLE6<XBSP>","Copel","Energia elétrica","Energia elétrica",29349.272948999998,null,5.2527337986999996,3.4991825256000002,19.465830846999999,12.996980701,13.135309402000001,12.996980701,10.870007454859998,null,5.0927917062999999,3.9473397342999998,7.2765588508999999,7.7683313651999999,7.7581995601999996,7.2765588508999999,6.3686442433799995,null,0.33446259701999997,0.40890279201000002,0.37681042648000002,0.33419087237,0.36133561975,0.36133561975,0.36314046152599999,null,1.0274873365999999,0.79360433448000001,1.0398117726,1.2937168125,1.2409166346,1.2937168125,0.95918722135335932,1.0791073781559999,null,1.1005989241,0.72255459996000004,0.98715868204000001,1.3667801260000001,1.3834200973999999,1.1005989241,1.1121024858999999,null,1.2770957015,1.2769877724000001,2.3179999231999999,1.8363954605999999,1.848814889,1.8363954605999999,1.7114587493399998]
[null,"CSRN3<XBSP>","Cosern","Energia elétrica","Energia elétrica",2350.3872000000001,null,8.5855344444000004,5.0106864164999996,6.1906774527000001,7.9885257239999996,4.1185700901000004,6.1906774527000001,6.3787988255400005,null,7.7271083274999999,5.4538843375999999,5.4344833807999997,6.4790340111000004,4.2921293586000004,5.4538843375999999,5.8773278831200004,null,0.36660235891999998,0.44408368872999998,0.40561939252000001,0.36730089001999999,0.56201684439999999,0.40561939252000001,0.42912463491799996,null,2.2093700375999998,1.7651658029999999,2.5599883274000002,3.0331595083999998,1.3819869407000001,3.0331595083999998,0.4556261999650002,2.18993412342,null,1.0509136649999999,0.73857739490999996,1.0148937923000001,1.2960930347999999,0.63004586548999997,1.0148937923000001,0.94610475049999998,null,2.6010452962000001,2.3118405627,2.0598290598000002,2.1598890943,2.1689250225999999,2.1689250225999999,2.26030580712]
[null,"CPFE3<XBSP>","CPFL Energia","Energia elétrica","Energia elétrica",38508.343385,null,10.294907516,6.5110925824999999,7.5015594222999997,8.0283169214000001,7.0392486315999996,7.5015594222999997,7.8750250147599985,null,7.5059714768000001,5.6996075951999998,4.9189719247000001,5.1754491543999999,4.9161703856000001,5.1754491543999999,5.6432341073399996,null,0.33472157812999997,0.42031709217000002,0.39886097311000002,0.37335045386999999,0.42197441378,0.39886097311000002,0.38984490221200002,null,2.6913377002000001,2.0411048674000001,2.3531888439999999,2.3503481763999998,2.0081093029999999,2.6913377002000001,0.74613799035727557,2.2888177781999994,null,1.213843164,0.78844350766000004,0.97206426357999998,1.1165011788000001,0.95452962593000001,0.97206426357999998,1.0090763479940001,null,1.9293191126,2.1431709047999998,1.6946182147,1.6294400425,1.8667012167999999,1.8667012167999999,1.8526498982799999]
[null,"EKTR4<XBSP>","Elektro","Energia elétrica","Energia elétrica",8825.7224499999993,null,8.8337539295000003,6.7768506690999999,6.8798200710000001,7.5827415036000003,8.8257224500000007,7.5827415036000003,7.7797777246400006,null,6.6944925337000001,6.1437886874999998,5.2254149739000004,5.1827559524,5.8930659202999998,5.8930659202999998,5.8279036135600002,null,0.45080291284000001,0.45276011732999999,0.43521789102000003,0.42781066164999998,0.43517987868000002,0.43521789102000003,0.44035429230399997,null,1.7537073809999999,1.7225019326,2.3677146911000002,2.4550990330000002,3.8760309398000001,3.8760309398000001,1,2.4350107954999998,null,0.76534206442999997,0.65497604350000005,0.80871513947999996,0.84601194989999995,0.98644489213999997,0.80871513947999996,0.81229801788999989,null,2.5925925926,2.5768098882000001,2.1264859723999998,2.0522959184,2.2670501233000002,2.2670501233000002,2.3230468989800004]
[null,"ELET3<XBSP>","Eletrobras","Energia elétrica","Energia elétrica",90572.788990000001,null,8.9225876481000004,9.2838599796000008,22.860096662,21.244431483,20.132953788999998,20.132953788999998,16.488785912339999,null,8.1927769430000001,5.0420695297,11.895915801999999,6.6900142875000004,7.6003971416000002,7.6003971416000002,7.8842347407599984,null,0.45471677458999998,0.46198976940999997,0.38103381120000002,0.38672755573000001,0.44319132302000003,0.44319132302000003,0.42553184679000006,null,0.78298886866999995,0.68861213374999997,0.87713589698000005,0.85002759652000004,0.78370086090000002,0.87713589698000005,0.89347712663260148,0.79649307136399994,null,1.9448590626,1.3934933707999999,2.4389417547000001,2.6011895185,2.4981528243,2.4389417547000001,2.1753273061800003,null,2.8057423565000001,1.6907990516,3.0581256615000001,2.0094135977000001,2.5413858215,2.5413858215,2.4210932977600002]
[null,"LIPR3<XBSP>","Eletropar","Energia elétrica","Energia elétrica",558.83222750000004,null,20.533716305999999,39.391203846000003,30.332456292,44.279770413000001,27.442163990000001,30.332456292,32.395862169400004,null,19.661442301000001,38.211936667000003,32.036138020999999,41.743545212999997,27.361807163000002,32.036138020999999,31.802973873000003,null,0,0,0,0,0,0,0,null,4.5627792342999998,4.0829285126999997,3.7430334968999999,3.8995861725999998,2.4698893630000001,4.5627792342999998,0.5413124843807875,3.7516433558999998,null,null,null,null,null,null,"","",null,-2.1764692060000002,-3.7082448348999999,-2.6817166224000002,-3.2608118159999999,-3.7431815652,-3.2608118159999999,""]
[null,"EMAE4<XBSP>","Emae","Energia elétrica","Energia elétrica",1865.4432260999999,null,14.037198125,18.727587948,36.933419540000003,14.486131047000001,9.7807279888000007,14.486131047000001,18.79301292976,null,15.65135347,40.346664027000003,-85.045714695000001,20.778375495999999,13.188592699000001,15.65135347,22.491246423,null,2.3263874758E-2,0,0,0,0,0,4.6527749516000003E-3,null,3.8776936116999998,3.8057111777000001,2.2345372280000002,2.0026596502,1.2650734344000001,3.8776936116999998,0.32624378331050907,2.6371350203999997,null,6.2312236682000002,5.3071364058999997,4.7157823667000001,3.6130930872999998,2.2916464751999999,4.7157823667000001,4.4317764006600004,null,-3.0336255054999999,-5.0272637651999998,null,-5.0510338289999996,-3.8901543588999998,-4.4587090620499996,""]
[null,"ENBR3<XBSP>","Energias BR","Energia elétrica","Energia elétrica",null,null,7.8734250843,5.6758984504000001,11.611164650999999,null,null,7.8734250843,8.3868293952333328,null,5.5013866926999997,4.6314145385999996,5.4200417821000002,null,null,5.4200417821000002,5.1842810044666665,null,0.43437934106999998,0.46738121791999998,0.54405239484000001,null,null,0.46738121791999998,0.48193765127666666,null,1.1623909207000001,1.0829787693999999,1.0970353390000001,null,null,1.1623909207000001,0,1.1141350097,null,0.79240639059999995,0.64951367661000003,0.68604358424,null,null,0.68604358424,0.70932121714999996,null,1.7750830918,1.7305671944000001,2.3417581969999999,1.9578036041,1.9740650682000001,1.9578036041,1.9558554310999998]
[null,"ENGI11<XBSP>","Energisa","Energia elétrica","Energia elétrica",23296.160639000002,null,12.935877328,5.9016356595000001,7.8463161076999999,11.358278475000001,8.0784672870000005,8.0784672870000005,9.2241149714399988,null,9.3864376633000006,6.1146020079000003,6.3418347069000003,7.1176232909000001,6.0954436338000004,6.3418347069000003,7.01118826056,null,0.48006742573,0.56785010074999998,0.57983117263999995,0.55978729882,0.59700408816999995,0.56785010074999998,0.55690801722200001,null,2.8580002970999998,1.8993119506,1.6330693483000001,1.8075319513999999,1.3210644391999999,2.8580002970999998,0.46223383550396341,1.9037955973200003,null,0.93467279436999995,0.57766941137000005,0.63220825677000003,0.75407170803000001,0.63042950377999996,0.63220825677000003,0.70581033486399991,null,3.6058828107999998,2.9346901051000001,3.2104441510999999,3.2774332522999998,2.8354979915,3.2104441510999999,3.17278966216]
[null,"ENMT4<XBSP>","Energisa Mt","Energia elétrica","Energia elétrica",17892.325165999999,null,10.565559637,15.562061421999999,15.077835463,10.795922285,12.256688661,12.256688661,12.851613493599999,null,8.1946207406999996,11.397427915,10.439331273000001,7.9091154604999998,8.9682398262999996,8.9682398262999996,9.381747043099999,null,0.38991192718000001,0.20284567359,0.21629752869999999,0.26641906583000002,0.25411481928000001,0.25411481928000001,0.26591780291599998,null,2.5983314005000002,6.1299436132,5.792875435,3.9584175776000001,4.3602595717000003,6.1299436132,0.71130500487977966,4.5679655195999995,null,1.4056578055,2.4084831283999999,2.5173305515000002,1.9679510938,2.2090810118999999,2.2090810118999999,2.10170071822,null,2.2372323264,2.1673118257000001,1.9879743405999999,1.8229075811,1.8660872422999999,1.9879743405999999,2.0163026632200003]
[null,"ENEV3<XBSP>","Eneva","Energia elétrica","Energia elétrica",22120.405340000001,null,19.452496114999999,15.240108807,45.580242157999997,98.929401451999993,35.187300491000002,35.187300491000002,28.865036892749998,null,15.483167179000001,10.859557108000001,16.663420028000001,9.6242032216000002,10.078549945000001,10.859557108000001,12.54177949632,null,0.26420482087000002,0.30287689322,0.49452836620000001,0.47769897371999998,0.46888802918,0.46888802918,0.40163941663799996,null,2.4720207537999999,1.9813308565000001,1.3795996951,1.7434188000999999,1.4775842380999999,2.4720207537999999,0.59772323344318679,1.8107908687199998,null,6.0433501097000004,3.4893990707999998,2.7947429319000001,2.1341463522000002,2.44143102,2.7947429319000001,3.3806138969199999,null,3.2186739331999998,2.7581129616000002,7.7453984188999998,3.9934207439999998,4.3622383816000001,3.9934207439999998,4.4155688878600001]
[null,"EGIE3<XBSP>","Engie Brasil","Energia elétrica","Energia elétrica",35133.848484000002,null,12.817553985,20.041749343999999,11.605867791,10.784490830999999,8.0387999462999993,11.605867791,12.657692379459998,null,7.4144746927999998,7.7975532015000004,6.7790223338000004,7.2468281124000002,6.1586561600999996,7.2468281124000002,7.0793069001199997,null,0.31861183903000001,0.39115904799000001,0.35962445106000002,0.35217130729000001,0.37702249255999998,0.35962445106000002,0.35971782758600002,null,4.6323057767,3.9525479724000001,3.6635171213,4.1731874211999997,3.1762422927,4.6323057767,0.68567198406378038,3.9195601168600001,null,2.9244962803000001,2.4990512466000001,2.5958149104000001,3.4412679352,3.3034869062999999,2.9244962803000001,2.9528234557599999,null,1.8852706238000001,2.5213715383999999,2.2268507937000002,2.0386262335000001,1.9743786583,2.0386262335000001,2.1292995695400001]
[null,"EQMA3B<XBSP>","Eqtl Maranhao","Energia elétrica","Energia elétrica",3774.5878379999999,null,11.253935468,7.1961402506000001,6.3328382924,6.2916066062000002,5.0175971898,6.3328382924,7.2184235613999999,null,8.0167247747000001,5.5995130910000004,4.6651492155999996,5.8528312134,4.7817292438000001,5.5995130910000004,5.7831895076999995,null,0.23704661571999999,0.24212263427,0.37383206655000001,0.39161107277000001,0.48358582404,0.37383206655000001,0.34563964267000002,null,2.6293587647000001,2.2158438196999999,1.1896518470999999,1.3020318436,0.98760501167000003,2.6293587647000001,0.37560679239703604,1.6648982573539999,null,1.9188796361,1.2596384778,0.84758170312000003,0.86271543704999998,0.63452794589999995,0.86271543704999998,1.104668639994,null,0.75959695858999998,0.96703429423999998,1.1858983704999999,1.8045448714000001,1.8569686253,1.1858983704999999,1.314808624006]
[null,"EQPA3<XBSP>","Eqtl Para","Energia elétrica","Energia elétrica",13435.634421000001,null,10.145438864000001,11.050270496,9.0270622664999998,7.5627013853999996,6.1176601703999998,9.0270622664999998,8.780626636460001,null,6.1105633602999996,6.9130926936000003,7.4846264202999997,6.1467221381000003,4.9385052855999998,6.1467221381000003,6.3187019795800001,null,0.36567465170000002,0.26651307775999999,0.28423025344000002,0.22478125479,0.26646903418000001,0.26651307775999999,0.28153365437400002,null,2.1611501743999999,3.3728679611999999,4.8613671083999996,3.6224864539000001,3.1241084012,4.8613671083999996,0.64263988535279004,3.4283960198200001,null,1.240873463,1.3957168713999999,1.650339987,1.6219426775000001,1.2663973768000001,1.3957168713999999,1.4350540751400001,null,1.1834015459,1.2756123343000001,1.6255183898000001,1.0804856532,0.87862482462000002,1.1834015459,1.2087285495640001]
[null,"EQTL3<XBSP>","Equatorial","Energia elétrica","Energia elétrica",38121.004790999999,null,7.8647454912999999,6.0500114278000003,21.391571077999998,19.315935720999999,16.880515774999999,16.880515774999999,14.300555898620001,null,6.3031078002000003,6.5761276929000001,9.2796382211000008,7.7573966872,7.4281624689000001,7.4281624689000001,7.4688865740600008,null,0.43216991994999998,0.53369212426000001,0.58080823756,0.53793873325999997,0.55496680107999996,0.53793873325999997,0.52791516322199994,null,2.2338784473,1.7399591510000001,1.7890400177000001,1.8915993504999999,1.6678655938,2.2338784473,0.7466232533000543,1.8644685120600002,null,1.3078942176999999,0.92207564402999997,1.0832280402000001,0.97821021468000002,0.87719376247000003,0.97821021468000002,1.0337203758159998,null,1.8131149878999999,2.5297389568000002,4.7559489832999997,3.3895110823999999,3.3867134337999998,3.3867134337999998,3.1750054888400001]
[null,"GEPA4<XBSP>","Ger Paranap","Energia elétrica","Energia elétrica",2747.0642025000002,null,5.8876997953999997,-355.19685227000002,10.463436529999999,7.2148250386999999,8.1574516051000003,7.2148250386999999,7.9308532422999996,null,2.1077731111000002,6.8435215892999999,4.1050456546999996,null,null,4.1050456546999996,4.3521134517000002,null,0.20875435066,0.29496032606,0.28304149114999999,null,null,0.28304149114999999,0.26225205595666667,null,2.1615802533999999,1.6385130190999999,1.3597740076,null,null,2.1615802533999999,0,1.7199557600333335,null,2.8476172258000001,2.3208395981000001,1.8583974287,1.7707906821999999,2.0021468594999998,2.0021468594999998,2.15995835886,null,-1.8502038934999999E-2,1.8059874677000001,0.96113393986999995,null,0.41977718245000001,0.69045556116000006,1.0622995300066667]
[null,"LIGT3<XBSP>","Light S/A","Energia elétrica","Energia elétrica",2645.1428003999999,null,10.674032127,10.894855529999999,-0.30410250657999999,11.680589554000001,-7.1429920105000004,10.674032127,11.083159070333332,null,5.8932945579,6.5426628349999998,-8.7569386611999995,4.9595139927999998,5.5288767851999996,5.5288767851999996,5.7310870427249991,null,0.56732365817999997,0.71797660982,0.86104528813000003,0.78126657045000003,0.81823341097000002,0.78126657045000003,0.74916910750999999,null,1.0437219316999999,0.50125666208999997,0.60635447952999999,0.96277227937999998,0.98398654872000002,1.0437219316999999,0.9427669562498282,0.81961838028400003,null,0.56493025860000001,0.29101735569999998,0.13015120553000001,0.21113445546000001,0.18627720286999999,0.21113445546000001,0.27670209563199999,null,2.7798580118,4.1392925594000003,null,3.6773776547999999,4.2877167924000004,3.9083351071000001,3.7210612546000004]
[null,"NEOE3<XBSP>","Neoenergia","Energia elétrica","Energia elétrica",23995.689661,null,7.6137782627000004,5.0098110829999998,3.9748113136000001,5.8025243012000001,5.3791231221000002,5.3791231221000002,5.5560096165199999,null,6.7757995812000003,5.4950256459000002,4.7812337654999997,5.1925201190000001,5.2233163927000001,5.2233163927000001,5.4935791008600008,null,0.55226292293000001,0.66264054921000004,0.69877428047000001,0.63947385122,0.68050344432999998,0.66264054921000004,0.64673100963200003,null,1.0103984098000001,0.82322291123000002,0.70134092978999996,0.86614125348000004,0.75911704083999998,1.0103984098000001,0.75130466702759446,0.83204410902799997,null,0.66857679640000001,0.45554288197999998,0.43829106452,0.58374627128000001,0.53765915431,0.53765915431,0.53676323369799994,null,3.3544323728999998,3.4206653539,3.1501850416999999,3.0911361804999999,3.3037342425,3.3037342425,3.2640306383000004]
[null,"REDE3<XBSP>","Rede Energia","Energia elétrica","Energia elétrica",14497.921579,null,25.663211356000001,9.0876625252000007,7.6673613958000004,8.4263907492999994,8.3443388376000005,8.4263907492999994,11.837792972779999,null,12.254067783,6.2424939474999999,5.3118654988999996,5.3489322164999997,5.3987513919000003,5.3987513919000003,6.9112221675600001,null,0.27836632027000002,0.41592147934000001,0.48996781088000002,0.47118412251000003,0.49290187183,0.47118412251000003,0.42966832096600005,null,5.6070359097000004,3.7133977508,2.9595051469000002,3.4733981326999999,3.3643504966000002,5.6070359097000004,0.60002299802998882,3.8235374873400003,null,2.0667608544,0.8841068782,0.75369843412000004,0.86603179071000003,0.85236836453999998,0.86603179071000003,1.0845932643939999,null,2.1077796511,2.2167043386,2.1579613396999999,2.0368687480999998,2.1117538108999998,2.1117538108999998,2.1262135776799997]
[null,"RNEW4<XBSP>","Renova","Energia elétrica","Energia elétrica",266.94783280000001,null,8.2011225300999993,6.2401290403000003,0.40549028121000003,-34.772764647999999,9.1070834574999999,6.2401290403000003,5.9884563272774995,null,162.68688075,3.4792666625000002,1.3524571675999999,4.5125224124000001,4.0239054078000001,4.0239054078000001,3.3420379125749999,null,0.87843184595000001,0.82121182047999997,0.66880795748999999,0.77298810490000003,0.80891019978000001,0.80891019978000001,0.79006998571999998,null,-0.16610494488999999,-0.38257539816000002,0.54406212814999999,0.34493826845999997,0.30729242772999998,0.54406212814999999,0.5648112813418954,0.39876427477999998,null,2.6098129400999999,2.0412190322999999,1.5266958684,1.4099087939999999,1.3167483950000001,1.5266958684,1.7808770059600001,null,142.32055923999999,2.6537548129999999,0.88319344042000003,3.4710609076000001,3.2063761369999999,3.2063761369999999,2.553596324505]
[null,"SAEN3<XBSP>","Safira Energ","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,0.23889733839999999,0.29447236181000003,0.61347762472,null,0.29447236181000003,0.3822824416433333]
[null,"SRNA3<XBSP>","Serena","Energia elétrica","Energia elétrica",5155.9091848999997,null,144.96549805000001,4.3245980515999998,-678.06640471000003,101.17561446000001,18.336240311000001,18.336240311000001,11.3304191813,null,16.712227716000001,14.416201835000001,12.985690506999999,10.892418715,7.8168601154999999,12.985690506999999,12.5646797777,null,0.43234481455000001,0.46731481986000001,0.58695062016999999,0.61299867932999996,0.69526976408999996,0.58695062016999999,0.55897573959999991,null,2.1180467092000002,1.6306989636,1.1560426575,1.2210419994999999,0.97032645490000002,2.1180467092000002,0.45812325605722765,1.4192313569400001,null,6.4914400473000002,10.856382911000001,2.2348287301999998,2.0933191291000002,1.5654934387999999,2.2348287301999998,4.6482928512799999,null,6.5286532313999999,5.9719623470999998,7.0142249257999998,6.4038014457000001,5.2106007187000003,6.4038014457000001,6.2258485337400007]
[null,"TAEE11<XBSP>","Taesa","Energia elétrica","Energia elétrica",11821.716270000001,null,5.0740265460999998,5.6599129923999998,8.2415516882999995,9.6662837887999995,7.6626242089999996,7.6626242089999996,7.2608798449199998,null,5.2733871249000002,5.4867362232000003,7.7450849868000002,9.1961402929999991,8.3218369935999998,7.7450849868000002,7.2046371242999996,null,0.35081647154000001,0.35153859126999998,0.40407946830000002,0.42287091593999998,0.46172612737000002,0.40407946830000002,0.39820631488399993,null,1.9054654155999999,1.8743284916,1.8177952905999999,1.9795265709000001,1.741777989,1.9795265709000001,0.87989624115431464,1.8637787515399999,null,3.2241588207,3.6086554739999999,4.5647631298000002,3.9326042348999999,3.2465259414999998,3.6086554739999999,3.71534152018,null,1.6687788261000001,1.856633424,2.8679039487,3.5684237814999999,3.6099624540000002,2.8679039487,2.7143404868599998]
[null,"TRPL4<XBSP>","Tran Paulist","Energia elétrica","Energia elétrica",17828.456778,null,5.4509975699000002,5.3062540338000002,6.6987952198,6.1456136991000001,6.0019224814000003,6.0019224814000003,5.9207166008000005,null,4.7462579637999998,5.4604456739999998,6.7786271849000004,6.9760647674999996,7.1935042008999996,6.7786271849000004,6.2309799582199998,null,0.19503071595999999,0.29599378114000002,0.32517005912000002,0.31919511701999997,0.39113162591,0.31919511701999997,0.30530425982999998,null,1.3322064614,1.112384469,0.93675542921999999,1.0046183492,0.86164979320000001,1.3322064614,0.64678397693290157,1.0495229004040001,null,4.9570949804,2.8943042563999999,2.7803176534,2.8091623462999999,2.3535485044,2.8091623462999999,3.1588855481799998,null,0.45307466799000001,1.4170973263,1.9324090840999999,1.889537501,2.3404118108,1.889537501,1.6065060780380001]
[null,"UPKP3<XBSP>","Uptick","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,-0.17301199813000001,-0.13086444072,-8.3396101353000004E-2,-7.7779110925000006E-2,-0.23081205204999999,-0.13086444072,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",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":"IFERROR(MEDIAN(H70:L70),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(H70:L70,H70:L70,\">0\",H70:L70,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(P70:T70),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(P70:T70,P70:T70,\">0\",P70:T70,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(X70:AB70),\"\")","v":""},{"$f":"IFERROR(AVERAGE(X70:AB70),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(MAX(AF70:AJ70)=0,\"\",MAX(AF70:AJ70))","v":""},{"$f":"IFERROR(AJ70/AK70,\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AF70:AJ70,AF70:AJ70,\">0\",AF70:AJ70,\"<30\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(AO70:AS70),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AO70:AS70,AO70:AS70,\">0\",AO70:AS70,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(AW70:BA70),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AW70:BA70,AW70:BA70,\">0\",AW70:BA70,\"<50\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(H134:L134),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(H134:L134,H134:L134,\">0\",H134:L134,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(P134:T134),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(P134:T134,P134:T134,\">0\",P134:T134,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(X134:AB134),\"\")","v":""},{"$f":"IFERROR(AVERAGE(X134:AB134),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(MAX(AF134:AJ134)=0,\"\",MAX(AF134:AJ134))","v":""},{"$f":"IFERROR(AJ134/AK134,\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AF134:AJ134,AF134:AJ134,\">0\",AF134:AJ134,\"<30\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(AO134:AS134),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AO134:AS134,AO134:AS134,\">0\",AO134:AS134,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(AW134:BA134),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AW134:BA134,AW134:BA134,\">0\",AW134:BA134,\"<50\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",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":"IFERROR(MEDIAN(H198:L198),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(H198:L198,H198:L198,\">0\",H198:L198,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(P198:T198),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(P198:T198,P198:T198,\">0\",P198:T198,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(X198:AB198),\"\")","v":""},{"$f":"IFERROR(AVERAGE(X198:AB198),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(MAX(AF198:AJ198)=0,\"\",MAX(AF198:AJ198))","v":""},{"$f":"IFERROR(AJ198/AK198,\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AF198:AJ198,AF198:AJ198,\">0\",AF198:AJ198,\"<30\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(AO198:AS198),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AO198:AS198,AO198:AS198,\">0\",AO198:AS198,\"<50\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IFERROR(MEDIAN(AW198:BA198),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS(AW198:BA198,AW198:BA198,\">0\",AW198:BA198,\"<50\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"","","",null,null,null,null,null,null,"","",null,null,null,null,null,null,"",""]

{"sheet":"Dividendos","index":2,"n_rows":196,"n_cols":19,"rows_kept":196,"cut":false,"hidden":false,"merged":[[2,5,2,14],[3,15,3,18],[3,13,3,14],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12]]}
[null,null,null,null,"Dividendos"]
[null,"Data:",{"$f":"Factsheet!E2","v":"2024-09-26"},"← Não Modificar"]
[null,null,null,null,null,"DIVIDENDOS+JCP's ANUALIZADOS"]
[null,null,null,null,null,{"$f":"EOMONTH(H4,-12)","v":"2020-12-31"},null,{"$f":"EOMONTH(J4,-12)","v":"2021-12-31"},null,{"$f":"EOMONTH(L4,-12)","v":"2022-12-31"},null,{"$f":"DATE(YEAR(N4)-1,12,31)","v":"2023-12-31"},null,{"$f":"$C$2","v":"2024-09-26"},null,"Indicadores dos Últimos 5 anos"]
[null,{"$f":"_xll.ECOSECURITIES(\"stock\",\"active\",\"true\",,\"xbsp\",,,\"Subsector Bovespa=\"&SUBSTITUTE(_xll.ECONOMATICA(Factsheet!B5,\"Subsector Bovespa\"),\",\",\"\\,\"))","v":"Código"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"name\")","v":"Nome"},{"$f":"_xll.ECONOMATICA($B$6:$B$197,\"Subsector Bovespa\",,,,,,,,,\"Subsetor Bovespa\")","v":"Subsetor Bovespa"},{"$f":"_xll.ECONOMATICA($B$6:$B$197,\"Segment Bovespa\",,,,,,,,,\"Segmento Bovespa\")","v":"Segmento Bovespa"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Div Yld (start)\",,F4,,,,\"DECIMAL\",,,\"% Dividend Yield\")","v":"% Dividend Yield"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Divid per Share\",,F4,,,,,,,\"$\")","v":"$"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Div Yld (start)\",,H4,,,,\"DECIMAL\",,,\"% Dividend Yield\")","v":"% Dividend Yield"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Divid per Share\",,H4,,,,,,,\"$\")","v":"$"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Div Yld (start)\",,J4,,,,\"DECIMAL\",,,\"% Dividend Yield\")","v":"% Dividend Yield"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Divid per Share\",,J4,,,,,,,\"$\")","v":"$"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Div Yld (start)\",,L4,,,,\"DECIMAL\",,,\"% Dividend Yield\")","v":"% Dividend Yield"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Divid per Share\",,L4,,,,,,,\"$\")","v":"$"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Div Yld (start)\",,N4,,,,\"DECIMAL\",,,\"% Dividend Yield\")","v":"% Dividend Yield"},{"$f":"_xll.ECONOMATICA($B$6:$B$194,\"Divid per Share\",,N4,,,,,,,\"$\")","v":"$"},"Média","Mediana","Máximo","Mínimo"]
[null,"AESB3<XBSP>","AES Brasil","Energia elétrica","Energia elétrica",6.5539396617999998E-2,1.0532181036999999,1.5171229474E-2,0.25078042320999999,9.7064681074999996E-3,0.10745060195,0,0,6.6145221471999999E-3,7.461180982E-2,{"$f":"IF(MAX(,,F6,H6,J6,L6,N6)=0,\"\",AVERAGE(,,F6,H6,J6,L6,N6))","v":1.3861659478100001E-2},{"$f":"IF(MAX(,,F6,H6,J6,L6,N6)=0,\"\",MEDIAN(,,F6,H6,J6,L6,N6))","v":6.6145221471999999E-3},{"$f":"IF(MAX(,,F6,H6,J6,L6,N6)=0,\"\",MAX(,,F6,H6,J6,L6,N6))","v":6.5539396617999998E-2},{"$f":"IF(MAX(,,F6,H6,J6,L6,N6)=0,\"\",MIN(,,F6,H6,J6,L6,N6))","v":0}]
[null,"AESO3<XBSP>","Aesoperacoes","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(MAX(,,F7,H7,J7,L7,N7)=0,\"\",MEDIAN(,,F7,H7,J7,L7,N7))","v":""},"",""]
[null,"AFLT3<XBSP>","Afluente T","Energia elétrica","Energia elétrica",6.5231522915000006E-2,0.7227652739,6.3903871121999994E-2,0.63009216926,2.6632922819E-2,0.23623402539999999,6.4107488263000001E-2,0.59427641620000005,7.1457660209000004E-2,0.58237993070000005,4.1619066475428575E-2,6.3903871121999994E-2,7.1457660209000004E-2,0]
[null,"ALUP11<XBSP>","Alupar","Energia elétrica","Energia elétrica",2.5000000000000001E-2,0.21264792899000001,3.1007751938000001E-2,0.25887573963999999,5.1037344397999999E-2,0.37906804733999999,6.4249291784999996E-2,0.55917159763000002,4.4773662552E-2,0.41846153846,3.0866864381857144E-2,3.1007751938000001E-2,6.4249291784999996E-2,0]
[null,"CBEE3<XBSP>","Ampla Energ","Energia elétrica","Energia elétrica",2.0106215151000001E-2,0.39810306000000001,3.5203321608000002E-3,7.0054610000000003E-2,3.5852613042999999E-3,8.2461010000000001E-2,0,0,null,0,4.5353014360166666E-3,1.7601660804000001E-3,2.0106215151000001E-2,0]
[null,"AURE3<XBSP>","Auren","Energia elétrica","Energia elétrica",null,null,null,null,null,null,0.20366598778,3,0.13899049012,1.9,8.5664119474999995E-2,6.9495245060000002E-2,0.20366598778,0]
[null,"CEBR6<XBSP>","Ceb","Energia elétrica","Energia elétrica",3.4279070614999997E-2,0.36699173000000002,0.71438251158999999,20.859969337999999,0.25265705044999998,3.8959717180000002,0.28850830766000002,2.9168189903999999,0.13918020393,2.0877030589999999,0.20414387774928569,0.13918020393,0.71438251158999999,0]
[null,"CEED3<XBSP>","Ceee-D","Energia elétrica","Energia elétrica",0,0,0,0,0,0,0,0,0,0,"","","",""]
[null,"CGEE3<XBSP>","Ceee-G","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,"CLSC4<XBSP>","Celesc","Energia elétrica","Energia elétrica",3.841614996E-2,1.92484144,0.12540042203999999,6.8138384788000002,5.4889461420999999E-2,3.7319344820000002,0.20599565274000001,11.245963695,0.15738511382000001,10.387417512000001,8.3155257140142852E-2,5.4889461420999999E-2,0.20599565274000001,0]
[null,"GPAR3<XBSP>","Celgpar","Energia elétrica","Energia elétrica",null,0,1.8445160618000001E-2,0.50724191699999999,null,15.670232630999999,0,0,null,0,4.6112901545000001E-3,0,1.8445160618000001E-2,0]
[null,"CMIG4<XBSP>","Cemig","Energia elétrica","Energia elétrica",2.4078465176E-2,0.16925370264,0.1069365811,0.81009636761000003,0.13495769232999999,1.0469203233,0.11586400293,0.99286537876000003,0.16619884316,1.595508894,7.8290797813714286E-2,0.1069365811,0.16619884316,0]
[null,"CEEB3<XBSP>","Coelba","Energia elétrica","Energia elétrica",1.2492781414000001E-2,0.4990866175,0.14730336982,6.5476347882999999,0.19240779887000001,6.4456612620999998,0.11508606956,4.5631626583999996,7.3465824141000002E-2,2.9099812942000001,7.7250834829285714E-2,7.3465824141000002E-2,0.19240779887000001,0]
[null,"COCE5<XBSP>","Coelce","Energia elétrica","Energia elétrica",3.4028412433999997E-2,2.12371322,6.0274624333000001E-2,3.61647746,3.3456067206000001E-2,1.943462944,6.8342696404999998E-3,0.30795219000000001,2.0703463618999999E-2,0.96457437000000001,2.2185262461785711E-2,2.0703463618999999E-2,6.0274624333000001E-2,0]
[null,"COMR3<XBSP>","Comerc","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,"CPLE6<XBSP>","Copel","Energia elétrica","Energia elétrica",4.4884267844E-2,0.31001563799999998,0.16043812917,1.20232334,0.15677996237,0.99285095000000001,6.4393059419000004E-2,0.5093491,6.1808925389999998E-2,0.55504414999999996,6.975776345614286E-2,6.1808925389999998E-2,0.16043812917,0]
[null,"CSRN3<XBSP>","Cosern","Energia elétrica","Energia elétrica",8.8111564063999993E-3,0.16476862480000001,0.12468310903,2.1782139148000002,0.25483323651000001,4.0493001280999996,0.12372489464,2.6477127453999998,0.11476464025999999,2.7084455101999998,8.9545290978057149E-2,0.11476464025999999,0.25483323651000001,0]
[null,"CPFE3<XBSP>","CPFL Energia","Energia elétrica","Energia elétrica",5.0660292883000002E-2,1.8009734120000001,0.1137152764,3.7014322470000001,0.12084534163000001,3.2422805160000001,8.6915287770999994E-2,2.8855875540000002,7.8820165883999996E-2,2.7539765960000002,6.4422337795428566E-2,7.8820165883999996E-2,0.12084534163000001,0]
[null,"EKTR4<XBSP>","Elektro","Energia elétrica","Energia elétrica",1.3915124512999999E-2,0.36165408609999999,0.13124301137,3.5422488769,0.27399681582000002,7.8774084547000003,0.11482641807000001,4.0200728969000004,0.25460199797999999,9.5475749241999992,0.11265476682185716,0.11482641807000001,0.27399681582000002,0]
[null,"ELET3<XBSP>","Eletrobras","Energia elétrica","Energia elétrica",4.2904062849000002E-2,1.6217735757,6.5043056752999998E-2,2.3851288910999999,2.2078388540999999E-2,0.73763896117000005,5.2452264376E-3,0.22092893755000001,1.1154741157000001E-2,0.40380162990000001,2.0917925105371431E-2,1.1154741157000001E-2,6.5043056752999998E-2,0]
[null,"LIPR3<XBSP>","Eletropar","Energia elétrica","Energia elétrica",0,0,2.5603449784999999E-2,2.0226725330000002,2.4624330751000002E-2,1.817768096,3.5239004870999999E-2,2.4667303409999999,null,0.39164757572999997,1.4244464234500001E-2,1.2312165375500001E-2,3.5239004870999999E-2,0]
[null,"EMAE4<XBSP>","Emae","Energia elétrica","Energia elétrica",3.9119495531999997E-2,1.4446829699999999,0.1071726106,8.0818865659999997,1.1597507106E-2,0.88129456500000003,4.8350205913000002E-2,3.2873304999999999,4.3783372224E-2,2.9334859390000001,3.5717598767857135E-2,3.9119495531999997E-2,0.1071726106,0]
[null,"ENBR3<XBSP>","Energias BR","Energia elétrica","Energia elétrica",2.6921957977000002E-2,0.58447011500000001,5.0887747023000002E-2,0.99994422900000002,0.10472959647000001,2.1930377500999998,6.8302460221000005E-2,1.420008148,null,0,4.1806960281833339E-2,3.8904852500000003E-2,0.10472959647000001,0]
[null,"ENGI11<XBSP>","Energisa","Energia elétrica","Energia elétrica",1.1208668036E-2,0.12,3.3422459893000002E-2,0.35,7.9677495850000002E-2,0.67200000000000004,3.3928975345000001E-2,0.3,4.2211903756999999E-2,0.4,2.8635643268714286E-2,3.3422459893000002E-2,7.9677495850000002E-2,0]
[null,"ENMT4<XBSP>","Energisa Mt","Energia elétrica","Energia elétrica",1.7310622671999999E-2,0.56761531743000004,0.14904036114999999,4.9183319178999998,4.3940744518000001E-2,3.5398663783000002,4.3288327209999998E-2,3.5496428311999999,5.9364675221000002E-2,3.8587038894000001,4.4706390110142866E-2,4.3288327209999998E-2,0.14904036114999999,0]
[null,"ENEV3<XBSP>","Eneva","Energia elétrica","Energia elétrica",0,0,0,0,0,0,0,0,0,0,"","","",""]
[null,"EGIE3<XBSP>","Engie Brasil","Energia elétrica","Energia elétrica",3.3949091482000003E-2,1.7246138472999999,4.0698356948000003E-2,1.7882858043000001,7.7829691596999998E-2,2.9894384542000001,7.6595336572000003E-2,2.9014313493000001,6.0643780819000001E-2,2.5397615406999998,4.1388036774000006E-2,4.0698356948000003E-2,7.7829691596999998E-2,0]
[null,"EQMA3B<XBSP>","Eqtl Maranhao","Energia elétrica","Energia elétrica",6.0624999999999998E-2,2.91,9.6250000000000002E-2,4.62,4.9093107618000002E-2,2.0299999999999998,0.1116,2.79,8.4098939928999999E-2,2.38,5.7381006792428572E-2,6.0624999999999998E-2,0.1116,0]
[null,"EQPA3<XBSP>","Eqtl Para","Energia elétrica","Energia elétrica",8.2840236686000004E-2,0.28000000000000003,0.12424242424,0.41,0.17217543860000001,0.88326000000000005,2.3197869182000001E-2,0.14753844799999999,0.11874999995,0.75999999969999998,7.4457995522571416E-2,8.2840236686000004E-2,0.17217543860000001,0]
[null,"EQTL3<XBSP>","Equatorial","Energia elétrica","Energia elétrica",1.4039855198999999E-2,0.31996829999999998,3.1088082901999999E-2,0.72,2.8306059266000001E-2,0.64,1.2953367875E-2,0.35,1.3892975253E-2,0.44999346845999999,1.4325762927857142E-2,1.3892975253E-2,3.1088082901999999E-2,0]
[null,"GEPA4<XBSP>","Ger Paranap","Energia elétrica","Energia elétrica",3.9694921527999999E-2,1.8863026709999999,6.7182420704000004E-2,2.93990273,4.0461265195999997E-2,1.339267878,0.11268300705000001,3.0368070399999998,0.16509958677,4.1935295039999998,6.0731600178285716E-2,4.0461265195999997E-2,0.16509958677,0]
[null,"LIGT3<XBSP>","Light S/A","Energia elétrica","Energia elétrica",0,0,1.8151967900999998E-2,0.44109282,2.1590297580999999E-2,0.25368599658000002,0,0,0,0,5.6774664974285705E-3,0,2.1590297580999999E-2,0]
[null,"NEOE3<XBSP>","Neoenergia","Energia elétrica","Energia elétrica",1.6427447057999998E-2,0.40871488280000001,2.9833642168E-2,0.52566877499999998,4.9299641647999999E-2,0.79865419469999999,7.4893348848000002E-2,1.1571022396999999,4.4563555090999997E-2,0.82977339579999998,{"$f":"IF(MAX(,,F38,H38,J38,L38,N38)=0,\"\",AVERAGE(,,F38,H38,J38,L38,N38))","v":3.0716804973285713E-2},2.9833642168E-2,{"$f":"IF(MAX(,,F38,H38,J38,L38,N38)=0,\"\",MAX(,,F38,H38,J38,L38,N38))","v":7.4893348848000002E-2},{"$f":"IF(MAX(,,F38,H38,J38,L38,N38)=0,\"\",MIN(,,F38,H38,J38,L38,N38))","v":0}]
[null,"REDE3<XBSP>","Rede Energia","Energia elétrica","Energia elétrica",1.0941176469999999E-2,9.2999999999999999E-2,8.7665138012000002E-2,0.97746628882999997,7.9837959360999994E-2,0.52214025421999999,0.13171726436,0.71127322753,0.11688138839999999,0.67557442499999998,6.100613237185714E-2,7.9837959360999994E-2,0.13171726436,0]
[null,"RNEW4<XBSP>","Renova","Energia elétrica","Energia elétrica",0,0,0,0,0,0,0,0,0,0,"","","",""]
[null,"SAEN3<XBSP>","Safira Energ","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,"SRNA3<XBSP>","Serena","Energia elétrica","Energia elétrica",0,0,0,0,0,0,0,0,0,0,"","","",""]
[null,"TAEE11<XBSP>","Taesa","Energia elétrica","Energia elétrica",0.1029833114,1.0703398832,0.13512459737999999,1.5012342768,0.13347809266999999,1.6181994100999999,8.4064234991999998E-2,0.97150234239,0.10029694094,1.1524118514999999,7.9421025340285709E-2,0.10029694094,0.13512459737999999,0]
[null,"TRPL4<XBSP>","Tran Paulist","Energia elétrica","Energia elétrica",7.7040744021000002E-2,1.7395799999999999,0.12904933477,3.5888620000000002,4.3702344714000002E-2,1.0624039999999999,9.5829695652000002E-2,2.2040829999999998,9.4191581196999996E-2,2.2040829999999998,6.2830528622000004E-2,7.7040744021000002E-2,0.12904933477,0]
[null,"UPKP3<XBSP>","Uptick","Energia elétrica","Energia elétrica",null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,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":"IF(MAX(,,F70,H70,J70,L70,N70)=0,\"\",AVERAGE(,,F70,H70,J70,L70,N70))","v":""},"",{"$f":"IF(MAX(,,F70,H70,J70,L70,N70)=0,\"\",MAX(,,F70,H70,J70,L70,N70))","v":""},{"$f":"IF(MAX(,,F70,H70,J70,L70,N70)=0,\"\",MIN(,,F70,H70,J70,L70,N70))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(MAX(,,F71,H71,J71,L71,N71)=0,\"\",MEDIAN(,,F71,H71,J71,L71,N71))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,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":"IF(MAX(,,F102,H102,J102,L102,N102)=0,\"\",AVERAGE(,,F102,H102,J102,L102,N102))","v":""},"",{"$f":"IF(MAX(,,F102,H102,J102,L102,N102)=0,\"\",MAX(,,F102,H102,J102,L102,N102))","v":""},{"$f":"IF(MAX(,,F102,H102,J102,L102,N102)=0,\"\",MIN(,,F102,H102,J102,L102,N102))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(,,F134,H134,J134,L134,N134)=0,\"\",AVERAGE(,,F134,H134,J134,L134,N134))","v":""},"",{"$f":"IF(MAX(,,F134,H134,J134,L134,N134)=0,\"\",MAX(,,F134,H134,J134,L134,N134))","v":""},{"$f":"IF(MAX(,,F134,H134,J134,L134,N134)=0,\"\",MIN(,,F134,H134,J134,L134,N134))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(MAX(,,F135,H135,J135,L135,N135)=0,\"\",MEDIAN(,,F135,H135,J135,L135,N135))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(,,F166,H166,J166,L166,N166)=0,\"\",AVERAGE(,,F166,H166,J166,L166,N166))","v":""},"",{"$f":"IF(MAX(,,F166,H166,J166,L166,N166)=0,\"\",MAX(,,F166,H166,J166,L166,N166))","v":""},{"$f":"IF(MAX(,,F166,H166,J166,L166,N166)=0,\"\",MIN(,,F166,H166,J166,L166,N166))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]

{"sheet":"Base Factsheet","index":3,"n_rows":270,"n_cols":6,"rows_kept":270,"cut":false,"hidden":false,"merged":[[3,4,3,5]]}
[null,null,null,"Planilha Auxiliar Não Modificar"]
[null,"Ínicio da Série:",{"$f":"_xll.ECONOMATICA(C5,\"Series Start Date\")","v":"1986-01-03"},null,"Máximo:",{"$f":"ROUNDUP(MAX($C$8:$E$499),-1)","v":150}]
[null,"Período:",{"$f":"IF(Factsheet!AC16=\"DESDE O INÍCIO\",C2,Factsheet!AC16)","v":"12M"},null,"Mínimo:",{"$f":"ROUNDDOWN(MIN($C$8:$E$499),-1)","v":80}]
[null,"Data Final:",{"$f":"Factsheet!E2:E2","v":"2024-09-26"},null,{"$f":"AtualizarLimitesGrafico(\"Factsheet\",\"Base100\",F3,F2)","v":"Base100, Min:80, Max:150"}]
[null,"Código:",{"$f":"Factsheet!B5&\"<XBSP>\"","v":"CMIG4<XBSP>"}]
[]
[null,"Data",{"$f":"_xll.ECONOMATICA(C5,\"ticker\")","v":"CMIG4"},"IBOV","CDI"]
[null,{"$f":"_xll.ECONOMATICA(C5,\"close\",,C4,$C$3,\"d\",,,\"true\",\"false\",,{\"def.defdef=7\"})","v":"2023-09-26"},100,{"$f":"_xll.ECONOMATICA(D7,\"close\",,C4,C3,\"d\",,,\"false\",\"false\",,{\"def.defdef=7\"})","v":100},{"$f":"_xll.ECONOMATICA(\"CDI Acumulado\",\"close\",,C4,C3,\"d\",,,\"false\",\"false\",,{\"def.defdef=7\"})","v":100}]
[null,"2023-09-27",99.118589744000005,100.11701198,100.04727923]
[null,"2023-09-28",99.358974359000001,101.34625083,100.09458084000001]
[null,"2023-09-29",99.439102563999995,102.07694961,100.14190484]
[null,"2023-10-02",99.118589744000005,100.7561118,100.18925109]
[null,"2023-10-03",96.875,99.321861161000001,100.23661973]
[null,"2023-10-04",97.836538461999993,99.486853139999994,100.28401088]
[null,"2023-10-05",97.756410255999995,99.203675727999993,100.33142441]
[null,"2023-10-06",97.115384614999996,99.979158170999995,100.37886032999999]
[null,"2023-10-09",99.118589744000005,100.8429907,100.42631863]
[null,"2023-10-10",100.0801282,102.22737858000001,100.47379943999999]
[null,"2023-10-11",100.32051282,102.50216671,100.52130262999999]
[null,"2023-10-12"]
[null,"2023-10-13",97.355769230999996,101.36667232000001,100.56882834]
[null,"2023-10-16",97.996794871999995,102.04952246000001,100.61637655]
[null,"2023-10-17",96.233974359000001,101.50183771,100.66394715]
[null,"2023-10-18",93.589743589999998,99.882839144000002,100.71154026000001]
[null,"2023-10-19",94.391025640999999,99.834377512000003,100.75915589]
[null,"2023-10-20",94.631410255999995,99.090884650999996,100.80679402]
[null,"2023-10-23",95.432692308,98.766207477999998,100.85445466]
[null,"2023-10-24",95.592948718000002,99.622106105,100.90213781999999]
[null,"2023-10-25",94.951923077000004,98.806008367000004,100.94984361]
[null,"2023-10-26",97.435897436000005,100.5109138,100.99757191]
[null,"2023-10-27",95.592948718000002,99.218799189999999,101.04532273]
[null,"2023-10-30",94.310897436000005,98.544653576000002,101.09309618]
[null,"2023-10-31",94.070512820999994,99.080717691000004,101.14089226999999]
[null,"2023-11-01",98.076923077000004,100.75269654,101.18871086999999]
[null,"2023-11-02"]
[null,"2023-11-03",100.56089743,103.47352733,101.2347651]
[null,"2023-11-06",101.6025641,103.71108915000001,101.28084019000001]
[null,"2023-11-07",102.32371793999999,104.44388963,101.32693626]
[null,"2023-11-08",101.52243589,104.36385876,101.37305332]
[null,"2023-11-09",102.56410255999999,104.23904422,101.41919136]
[null,"2023-11-10",103.04487179,105.58237895000001,101.46535039]
[null,"2023-11-13",101.92307692,105.44404349,101.51153053]
[null,"2023-11-14",104.96794871,107.85713328,101.55773164999999]
[null,"2023-11-15"]
[null,"2023-11-16",107.53205128,109.14747020999999,101.60395376]
[null,"2023-11-17",107.13141025,109.2647887,101.65019698]
[null,"2023-11-20",104.08653846,110.30149457,101.69646118999999]
[null,"2023-11-21",100.72115384,110.01160924,101.7427465]
[null,"2023-11-22",90.945512820999994,110.3700099,101.78905281]
[null,"2023-11-23",88.060897436000005,110.84328581,101.83538022]
[null,"2023-11-24",84.615384614999996,109.91636733999999,101.88172874999999]
[null,"2023-11-27",85.096153846000007,110.10392629,101.92809837999999]
[null,"2023-11-28",85.817307692,110.81050810000001,101.97448912999999]
[null,"2023-11-29",86.698717948999999,110.48414957,102.02090099]
[null,"2023-11-30",88.701923077000004,111.5047687,102.06733397000001]
[null,"2023-12-01",88.141025640999999,112.25243869000001,102.11378805]
[null,"2023-12-04",88.381410255999995,111.04210636000001,102.16026325]
[null,"2023-12-05",89.102564103000006,111.1300799,102.20675955999999]
[null,"2023-12-06",89.182692308,110.00864935,102.25327711]
[null,"2023-12-07",88.701923077000004,110.34747795,102.29981577]
[null,"2023-12-08",87.5,111.29674448,102.34637567]
[null,"2023-12-11",86.858974359000001,111.1416042,102.39295668]
[null,"2023-12-12",87.980769230999996,110.69203367999999,102.43955893]
[null,"2023-12-13",90.705128204999994,113.37349267,102.48618242000001]
[null,"2023-12-14",91.506410255999995,114.57935014,102.53100910000001]
[null,"2023-12-15",90.945512820999994,114.0145278,102.57585537999999]
[null,"2023-12-18",92.307692308,114.79103481999999,102.62072123999999]
[null,"2023-12-19",93.669871795000006,115.46277224000001,102.66560681]
[null,"2023-12-20",92.628205128000005,114.54614332,102.71051197]
[null,"2023-12-21",92.067307692,115.75272763,102.75543671]
[null,"2023-12-22",93.090549504999998,116.25268634,102.80038116999999]
[null,"2023-12-25"]
[null,"2023-12-26",94.866118568999994,116.93572914000001,102.84534533999999]
[null,"2023-12-27",95.204322200000007,117.5143964,102.89032908999999]
[null,"2023-12-28",97.064442172,117.50697040999999,102.93533256000001]
[null,"2023-12-29",null,null,102.98035573999999]
[null,"2024-01-01"]
[null,"2024-01-02",95.880729462999994,116.20338403,103.02539851]
[null,"2024-01-03",96.979891265000006,116.32363613,103.07046099]
[null,"2024-01-04",96.557136725000007,114.91546405,103.11554318]
[null,"2024-01-05",97.571747619000007,115.61341138,103.16064509]
[null,"2024-01-08",99.347316683000003,115.96686429,103.20576683]
[null,"2024-01-09",101.46108937,115.10871509,103.25090829]
[null,"2024-01-10",101.54564028,114.57847443,103.29606946]
[null,"2024-01-11",102.22204754000001,114.41004092,103.34125035]
[null,"2024-01-12",102.30659845,114.70683558,103.38645107000001]
[null,"2024-01-15",102.72935299,115.17379765,103.43167151]
[null,"2024-01-16",100.19282576000001,113.22371173000001,103.47691179]
[null,"2024-01-17",100.36192757000001,112.54923334,103.52217177999999]
[null,"2024-01-18",98.417256696999999,111.49130033,103.56745161000001]
[null,"2024-01-19",97.487196710999996,111.77144779,103.61275128]
[null,"2024-01-22",96.641687633000004,110.86587906,103.65807066000001]
[null,"2024-01-23",97.656298527000004,112.32040232,103.70340988]
[null,"2024-01-24",98.079053066,111.92911886,103.74876895]
[null,"2024-01-25",98.586358512999993,112.23826975,103.79414785]
[null,"2024-01-26",98.417256696999999,112.9376007,103.83954660000001]
[null,"2024-01-29",98.501807604999996,112.53069462000001,103.88496517999999]
[null,"2024-01-30",97.233543987999994,111.56667244,103.93040372999999]
[null,"2024-01-31",97.402645804000002,111.87358150999999,103.97586212]
[null,"2024-02-01",99.093663960000001,112.51174432000001,104.01948772]
[null,"2024-02-02",96.049831279000003,111.37440218,104.06313163]
[null,"2024-02-05",96.134382185999996,111.73452798,104.10679386]
[null,"2024-02-06",97.064442172,114.20649156,104.15047439999999]
[null,"2024-02-07",96.218933093999993,113.798053,104.19417325000001]
[null,"2024-02-08",94.950669477000005,112.28047007000001,104.23789042]
[null,"2024-02-09",96.218933093999993,112.11301736,104.28162589999999]
[null,"2024-02-12"]
[null,"2024-02-13"]
[null,"2024-02-14",95.457974923999998,111.23082124,104.3253797]
[null,"2024-02-15",96.810789448999998,111.91898693,104.36915193999999]
[null,"2024-02-16",98.586358512999993,112.72616997,104.41294249000001]
[null,"2024-02-19",100.53102939,112.99751658,104.45675147999999]
[null,"2024-02-20",101.54564028,113.76846286,104.50057878]
[null,"2024-02-21",99.516418498999997,113.86958076000001,104.54442453]
[null,"2024-02-22",99.431867591,114.05257727999999,104.58828859]
[null,"2024-02-23",98.079053066,113.33290365000001,104.63217109]
[null,"2024-02-26",98.417256696999999,113.49956822999999,104.67607203999999]
[null,"2024-02-27",99.347316683000003,115.32131927,104.71999142]
[null,"2024-02-28",100.27737666,113.97803709,104.76392925]
[null,"2024-02-29",101.20743665000001,112.98375046,104.80788551000001]
[null,"2024-03-01",102.13749663999999,113.1241701,104.85186022000001]
[null,"2024-03-04",100.86923302,112.38872499,104.89585337]
[null,"2024-03-05",100.78468211000001,112.17642730999999,104.93986495999999]
[null,"2024-03-06",101.54564028,112.87009243,104.98389499]
[null,"2024-03-07",99.854622129999996,112.38804193,105.02794346]
[null,"2024-03-08",101.20743665000001,111.27679587,105.0720105]
[null,"2024-03-11",100.19282576000001,110.44729981,105.11609599000001]
[null,"2024-03-12",101.12288574,111.7996368,105.16019991]
[null,"2024-03-13",97.909951250999995,112.09580971,105.2043224]
[null,"2024-03-14",93.851507674999993,111.81901619999999,105.24846333000001]
[null,"2024-03-15",96.641687633000004,110.98870574,105.29262283]
[null,"2024-03-18",97.909951250999995,111.17467966,105.3368009]
[null,"2024-03-19",97.656298527000004,111.67792227,105.38099754]
[null,"2024-03-20",100.6155803,113.07553333,105.42521262]
[null,"2024-03-21",101.96839482,112.22937256,105.46755929]
[null,"2024-03-22",104.42037114999999,111.23853622,105.50992300999999]
[null,"2024-03-25",105.18132932,111.15479234999999,105.55230376999999]
[null,"2024-03-26",105.43498203999999,111.0948502,105.59470157]
[null,"2024-03-27",108.05546311000001,111.81958541,105.63711641]
[null,"2024-03-28",107.71242989,112.18342421,105.67954829]
[null,"2024-03-29"]
[null,"2024-04-01",108.82728785,111.20644156,105.72199722000001]
[null,"2024-04-02",108.74152954,111.69514743000001,105.76446319]
[null,"2024-04-03",109.17032106000001,111.49362094999999,105.8069462]
[null,"2024-04-04",110.97124545,111.58919563000001,105.84944625999999]
[null,"2024-04-05",110.37093732,111.03564364,105.89196335]
[null,"2024-04-08",111.91458679,112.8411328,105.93449749]
[null,"2024-04-09",114.1443027,113.74592216000001,105.97704880000001]
[null,"2024-04-10",112.68641153,112.13757218000001,106.01961715]
[null,"2024-04-11",112.42913661999999,111.56189108,106.06220266]
[null,"2024-04-12",110.19942071,110.29188807,106.10480523]
[null,"2024-04-15",111.22852036,109.75578016999999,106.14742496]
[null,"2024-04-16",109.94214580000001,108.92800049,106.19006173]
[null,"2024-04-17",110.45669562,108.73756047000001,106.23271567]
[null,"2024-04-18",112.0003451,108.75947942000001,106.27538678000001]
[null,"2024-04-19",112.42913661999999,109.57224071,106.31807492999999]
[null,"2024-04-22",111.31427866999999,109.96531061,106.36078026]
[null,"2024-04-23",110.37093732,109.59305627000001,106.40350275]
[null,"2024-04-24",109.8563875,109.2363107,106.44624241]
[null,"2024-04-25",108.14122141,109.1530222,106.48899924]
[null,"2024-04-26",107.96970481,110.79995581999999,106.53177324000001]
[null,"2024-04-29",108.82728785,111.52286957,106.57456440999999]
[null,"2024-04-30",111.04154957999999,110.27271008,106.61737275]
[null,"2024-05-01"]
[null,"2024-05-02",118.08819859,111.32185976,106.66019838]
[null,"2024-05-03",119.56572176,112.53595762,106.70304118]
[null,"2024-05-06",118.5428211,112.49831973000001,106.74590116]
[null,"2024-05-07",117.29260918,113.15053764,106.7887783]
[null,"2024-05-08",118.20185420999999,113.3873376,106.83167274]
[null,"2024-05-09",116.83798667000001,112.25544236,106.87362516]
[null,"2024-05-10",115.13315222999999,111.73985227999999,106.91559398]
[null,"2024-05-13",115.58777474999999,112.22606239,106.95757933]
[null,"2024-05-14",117.40626481,112.54192995,106.99958109000001]
[null,"2024-05-15",119.11109925,112.11467244000001,107.04159939]
[null,"2024-05-16",117.40626481,112.33887974,107.08363421999999]
[null,"2024-05-17",118.08819859,112.22248949999999,107.12568558]
[null,"2024-05-20",119.33841049999999,111.87239055000001,107.16775335]
[null,"2024-05-21",121.72517870999999,111.57520183,107.20983765]
[null,"2024-05-22",118.77013236000001,110.03262622,107.25193848000001]
[null,"2024-05-23",117.97454295999999,109.22642397,107.29405585000001]
[null,"2024-05-24",117.97454295999999,108.85527302,107.33618975]
[null,"2024-05-27",118.08819859,109.0217537,107.37834019]
[null,"2024-05-28",116.04239726,108.3946248,107.42050729]
[null,"2024-05-29",114.79218534,107.45563908,107.46269092]
[null,"2024-05-30"]
[null,"2024-05-31",113.08735091,106.92216706000001,107.50489107999999]
[null,"2024-06-03",115.58777474999999,106.86392377999999,107.54710777]
[null,"2024-06-04",116.49701978,106.66293148,107.58934112999999]
[null,"2024-06-05",117.06529792000001,106.31726361,107.63159102]
[null,"2024-06-06",118.65647672999999,107.62335451,107.67385757]
[null,"2024-06-07",115.70143037,105.75668845,107.71614065999999]
[null,"2024-06-10",115.36046349,105.74996302,107.7584404]
[null,"2024-06-11",116.38336415000001,106.51668839,107.80075668000001]
[null,"2024-06-12",113.31466216,105.02882696,107.84308962]
[null,"2024-06-13",115.24680786,104.70613763999999,107.88543921999999]
[null,"2024-06-14",113.76928468,104.78919845999999,107.92780535]
[null,"2024-06-17",114.45121846000001,104.32987256,107.97018814]
[null,"2024-06-18",114.90584097,104.76122838000001,108.0125876]
[null,"2024-06-19",115.92874163,105.313712,108.05500370999999]
[null,"2024-06-20",116.49701978,105.47534127,108.09743649000001]
[null,"2024-06-21",119.45206613000001,106.2592918,108.13988592]
[null,"2024-06-24",121.29936891,107.39405936,108.18235202]
[null,"2024-06-25",121.29936891,107.12646952999999,108.22483477999999]
[null,"2024-06-26",119.22390442,107.39785992,108.26733419]
[null,"2024-06-27",115.76479695,108.85725212,108.30985027]
[null,"2024-06-28",114.03524321,108.50584836,108.35238314]
[null,"2024-07-01",117.60965426999999,109.21650221,108.39493267]
[null,"2024-07-02",116.22601127999999,109.27693475,108.43749885]
[null,"2024-07-03",119.45451159,110.0430121,108.48008183]
[null,"2024-07-04",119.56981517,110.48269589,108.52268146]
[null,"2024-07-05",119.56981517,110.57295501999999,108.56529789]
[null,"2024-07-08",121.52997608,110.81928268,108.6079311]
[null,"2024-07-09",121.18406533,111.30957358000001,108.65058096999999]
[null,"2024-07-10",120.60754742,111.40591888,108.69324763]
[null,"2024-07-11",123.3748334,112.34762805,108.73593108]
[null,"2024-07-12",123.14422623,112.87600346000001,108.77863118]
[null,"2024-07-15",123.60544056000001,113.24728576,108.82134808000001]
[null,"2024-07-16",125.33499430000001,113.06287936,108.86408176]
[null,"2024-07-17",128.90940537,113.36056723999999,108.90683223000001]
[null,"2024-07-18",126.02681579999999,111.78581815,108.94959949]
[null,"2024-07-19",121.64527966,111.75464297000001,108.99238354000001]
[null,"2024-07-22",124.64317281,111.96758867,109.03518438]
[null,"2024-07-23",123.14422623,110.85562453,109.078002]
[null,"2024-07-24",122.6830119,110.70928511,109.12083654]
[null,"2024-07-25",122.56770831999999,110.29889372,109.16368786]
[null,"2024-07-26",124.29726205999999,111.64608156,109.20655597]
[null,"2024-07-29",126.14211938,111.17439942999999,109.249441]
[null,"2024-07-30",125.33499430000001,110.46100463000001,109.29234282]
[null,"2024-07-31",125.21969072,111.78559921999999,109.33526141999999]
[null,"2024-08-01",125.10438714,111.56079644,109.37819694]
[null,"2024-08-02",123.14422623,110.21132301,109.42114936999999]
[null,"2024-08-05",123.83604773,109.69942841,109.46411859]
[null,"2024-08-06",123.95135131000001,110.57264853,109.50710472999999]
[null,"2024-08-07",124.52786922,111.66481294,109.55010778]
[null,"2024-08-08",123.3748334,112.66924901,109.59312762]
[null,"2024-08-09",125.21969072,114.38012677,109.63616437]
[null,"2024-08-12",126.83394088,114.81912751,109.67921803999999]
[null,"2024-08-13",127.9869767,115.94184534,109.72228862999999]
[null,"2024-08-14",138.01838839999999,116.74722441999999,109.76537613000001]
[null,"2024-08-15",132.7144236,117.47910539999999,109.80848054000001]
[null,"2024-08-16",133.98276300000001,117.30381511,109.85160187]
[null,"2024-08-19",136.63474540000001,118.90174417,109.89474011]
[null,"2024-08-20",137.21126332,119.17271422,109.93789527]
[null,"2024-08-21",138.13369198000001,119.50219027,109.98106747]
[null,"2024-08-22",138.36429914000001,118.3723004,110.02425658999999]
[null,"2024-08-23",138.47960273000001,118.75330305,110.06746262]
[null,"2024-08-26",138.31554563,119.87441834000001,110.11068569]
[null,"2024-08-27",135.78978348999999,119.77563858000001,110.15392568]
[null,"2024-08-28",138.91691757000001,120.27308401000001,110.19718271000001]
[null,"2024-08-29",139.51828950999999,119.13237915000001,110.24045665]
[null,"2024-08-30",139.87911267000001,119.09968025000001,110.28374764]
[null,"2024-09-02",140.60075899,118.13820637000001,110.32705566999999]
[null,"2024-09-03",139.75883827999999,117.65429937,110.37038061]
[null,"2024-09-04",143.72789306999999,119.19313571000001,110.4137226]
[null,"2024-09-05",143.24679552000001,119.53620273999999,110.45708163]
[null,"2024-09-06",142.40487481,117.84605295999999,110.5004577]
[null,"2024-09-09",142.52514919000001,117.99033446999999,110.54385081]
[null,"2024-09-10",141.80350286999999,117.6246129,110.58726097]
[null,"2024-09-11",141.44267970999999,117.93738921000001,110.63068816000001]
[null,"2024-09-12",140.72103337999999,117.37052648,110.6741324]
[null,"2024-09-13",141.56295409000001,118.11708431,110.71759367999999]
[null,"2024-09-16",141.20213093000001,118.32398764,110.76107201000001]
[null,"2024-09-17",140.96158216000001,118.18559964000001,110.80456737]
[null,"2024-09-18",140.84130776999999,117.12380475000001,110.84807991]
[null,"2024-09-19",139.63856389,116.57647029,110.8926048]
[null,"2024-09-20",139.15746634000001,114.77493932,110.93714762]
[null,"2024-09-23",138.67636879,114.33965159,110.98170837000001]
[null,"2024-09-24",138.25175677999999,115.72974031,111.02628706]
[null,"2024-09-25",138.37377950999999,115.23119149,111.07088355]
[null,"2024-09-26",139.83805230999999,116.47761171000001,111.11549797000001]