{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Dashboard","Data","EIR","EIR Comparativo","ESF","ESF Comparativo","Flujo de Caja","Indicadores ","Gráficas"],"not_rendered":{"charts":0,"images":4,"macros":0,"external_links":0,"defined_names":2,"comments":2,"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":"Dashboard","index":0,"n_rows":2018,"n_cols":1749,"rows_kept":2018,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]

{"sheet":"Data","index":1,"n_rows":2018,"n_cols":1749,"rows_kept":2018,"cut":false,"hidden":false,"merged":[]}
[""]
[null,null,null,{"$f":"IF(ROUND(D42-D55-D63,5)=0,\"OK\",D42-D55-D63)","v":"OK"},{"$f":"IF(ROUND(E42-E55-E63,5)=0,\"OK\",E42-E55-E63)","v":"OK"},{"$f":"IF(ROUND(F42-F55-F63,5)=0,\"OK\",F42-F55-F63)","v":"OK"},{"$f":"IF(G42-G55-G63=0,\"OK\",G42-G55-G63)","v":"OK"},{"$f":"IF(ROUND(H42-H55-H63,5)=0,\"OK\",H42-H55-H63)","v":"OK"},{"$f":"IF(I42-I55-I63=0,\"OK\",I42-I55-I63)","v":"OK"},{"$f":"IF(ROUND(J42-J55-J63,5)=0,\"OK\",J42-J55-J63)","v":"OK"}]
[null,null,null,{"$f":"IF(D26=D62,\"OK\",D26-D62)","v":"OK"},{"$f":"IF(E26=E62,\"OK\",E26-E62)","v":"OK"},"OK","OK","OK","OK","OK"]
[null,null,"(En millones de pesos colombianos)",2011,{"$f":"D4+1","v":2012},2013,2014,2015,2016,2017]
[]
[null,null,"ESTADO INTEGRAL DE RESULTADOS"]
[]
[null,1,"Ventas Brutas",{"$f":"6188904+716554","v":6905458},{"$f":"6599851+859796","v":7459647},{"$f":"((1227361+3139775)*1879.53)/1000","v":8208163.1260799998},{"$f":"(1311388+3121967)*2017.85/1000","v":8945845.3867499996},{"$f":"(1597647+2484895)*2771.55/1000","v":11314969.280100001},{"$f":"(2016433+1824658)*3040.09/1000","v":11677262.338190001},{"$f":"(2180293+1920846)*2957.52/1000","v":12129200.61528}]
[null,2,"(Devoluciones, Rebajas y Descuentos)",0,0,0,0,0,0,0]
[null,3,"Otros Ingresos Operacionales",{"$f":"159325","v":159325},189175,{"$f":"(242468*1879.53)/1000","v":455725.88004000002},{"$f":"(268676)*2017.85/1000","v":542147.86660000007},{"$f":"278799*2771.55/1000","v":772705.36845000007},{"$f":"297247*3040.09/1000","v":903657.63222999999},{"$f":"(340545)*2957.52/1000","v":1007168.6483999999}]
[null,4,"Ventas Netas",{"$f":"D8-D9+D10","v":7064783},{"$f":"E8-E9+E10","v":7648822},{"$f":"F8-F9+F10","v":8663889.00612},9487993.253349999,12087674.648550002,12580919.970420001,13136369.26368]
[null,5,"Costo de Ventas",{"$f":"5247355-377133","v":4870222},{"$f":"5695446-300868","v":5394578},{"$f":"((4224673-(584468+257273+169580))*1879.53)/1000","v":6039591.4845599998},{"$f":"((4417446-(199900+165396+602210))*2017.85)/1000","v":6961461.4289999995},{"$f":"((4142525-(230732+176195+612775))*2771.55)/1000","v":8655060.0856499989},{"$f":"((3879868-(269546+187560+545318))*3040.09/1000)","v":8747688.7299600001},{"$f":"(92471+923468+450209+278772+166869+280536+242587+706778)*2957.52/1000","v":9291611.0088}]
[null,6,"Utilidad Bruta",{"$f":"D11-D12","v":2194561},2254244,2624297.5215600003,2526531.8243499994,3432614.562900003,3833231.2404600009,3844758.2548799999]
[null,7,"Gastos Operacionales",{"$f":"1295578+61346","v":1356924},{"$f":"998048+448293+17396","v":1463737},{"$f":"((584468+257273)*1879.53)/1000","v":1582077.4617300001},{"$f":"((165396+602210)*2017.85)/1000","v":1548913.7670999998},{"$f":"(176195+612775)*2771.55/1000","v":2186669.8034999999},{"$f":"(187560+545318)*3040.09/1000","v":2228015.0790200001},{"$f":"(515073+177864)*2957.52/1000","v":2049375.03624}]
[null,8,"EBITDA",{"$f":"D13-D14","v":837637},{"$f":"E13-E14","v":790507},{"$f":"F13-F14","v":1042220.0598300002},977618.05724999961,1245944.7594000031,1605216.1614400009,1795383.2186399999]
[null,9,"Depreciación y Amortización",{"$f":"377133+13623","v":390756},{"$f":"300868+15085","v":315953},{"$f":"169580*1879.53/1000","v":318730.6974},{"$f":"199900*2017.85/1000","v":403368.21500000003},{"$f":"230732*2771.55/1000","v":639485.2746},{"$f":"269546*3040.09/1000","v":819444.09913999995},{"$f":"(313413)*2957.52/1000","v":926925.21575999993}]
[null,10,"Utilidad Operacional",{"$f":"D15-D16","v":446881},{"$f":"E15-E16","v":474554},723489.36243000021,574249.84224999952,606459.48480000312,785772.06230000092,{"$f":"J15-J16","v":868458.00287999993}]
[null,11,"Gasto de Intereses",183772,{"$f":"177978","v":177978},{"$f":"(113330*1879.53)/1000","v":213007.1349},{"$f":"134289*2017.85/1000","v":270975.05864999996},{"$f":"169407*2771.55/1000","v":469519.97085000004},{"$f":"172630*3040.09/1000","v":524810.73670000001},{"$f":"(183332)*2957.52/1000","v":542208.05663999997}]
[null,12,"Otros Ingresos / (Egresos) Financieros",{"$f":"15793+37010+19860-68090-8360-3735-8673","v":-16195},{"$f":"6018+40346-68380-1087-3009-12314","v":-38426},{"$f":"((11565-11402)*1879.53)/1000","v":306.36339000000004},{"$f":"(15436+5924)*2017.85/1000","v":43101.275999999998},{"$f":"(19016+626)*2771.55/1000","v":54438.785100000001},{"$f":"(13054+3321)*3040.09/1000","v":49781.473749999997},{"$f":"(14528-2536)*2957.52/1000","v":35466.579839999999}]
[null,13,"Otros Ingresos / (Egresos) No Operacionales",{"$f":"20570+37110+1938+12147+18299-21683-11549-2975-18538","v":35319},{"$f":"134753+47171+5344+746+11419-12777-22824-39215","v":124617},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,14,"Utilidad / (Pérdida) en Venta de Activos",{"$f":"28366+317-4003","v":24680},{"$f":"39510+760-2890","v":37380},0,0,0,0]
[null,15,"Utilidad / (Pérdida) por Diferencia en Cambio",{"$f":"-5349","v":-5349},{"$f":"30175","v":30175},{"$f":"(23517)*1879.53/1000","v":44200.907009999995},{"$f":"(-6043)*2017.85/1000","v":-12193.867549999999},{"$f":"(-177529)*2771.55/1000","v":-492030.49995000003},{"$f":"(-23939)*3040.09/1000","v":-72776.714510000005},{"$f":"(-20163)*2957.52/1000","v":-59632.475760000001}]
[null,16,"Utilidad / (Pérdida) en Método de Participación",{"$f":"7361-22430-6165","v":-21234},{"$f":"6826-16614-3373","v":-13161},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,17,"Utilidad Neta antes de Impuestos",{"$f":"D17-D18+SUM(D19:D23)","v":280330},{"$f":"E17-E18+SUM(E19:E23)","v":437161},554989.49793000019,334182.19204999955,-300652.20089999697,237966.0848400009,302084.05031999998]
[null,18,"Provisión Impuesto a la Renta",78113,85477,{"$f":"46460*1879.53/1000","v":87322.963799999998},{"$f":"45134*2017.85/1000","v":91073.641899999988},{"$f":"(31028)*2771.55/1000","v":85995.65340000001},{"$f":"34090*3040.09/1000","v":103636.66810000001},{"$f":"(20109)*2957.52/1000","v":59472.769679999998}]
[null,19,"Utilidad Neta del Ejercicio",{"$f":"D24-D25","v":202217},{"$f":"E24-E25","v":351684},467666.53413000016,243108.55014999956,-386647.85429999698,134329.41674000089,242611.28063999998]
[]
[null,null,"ESTADO DE SITUACIÓN FINANCIERA"]
[]
[null,null,"ACTIVO"]
[null,{"$f":"B26+1","v":20},"Disponible y equivalentes",{"$f":"915349","v":915349},{"$f":"700876","v":700876},{"$f":"(735577+23538)*1926.83/1000","v":1462685.5554500001},{"$f":"(639310+1987)*2392.46/1000","v":1534277.4206200002},{"$f":"(479381+5397)*3149.47/1000","v":1526793.7676599999},{"$f":"(375753+5371)*3000.71/1000","v":1143642.5980400001},{"$f":"(508982+5465)*2984/1000","v":1535109.848}]
[null,{"$f":"B31+1","v":21},"Cuentas por cobrar - Clientes",{"$f":"252587","v":252587},{"$f":"270436","v":270436},{"$f":"((216160)*1926.83)/1000","v":416503.57280000002},{"$f":"(259180)*2392.46/1000","v":620077.78279999993},{"$f":"(187836)*3149.47/1000","v":591583.84691999992},{"$f":"(206229)*3000.71/1000","v":618833.42259000009},{"$f":"(190501)*2984/1000","v":568454.98400000005}]
[null,{"$f":"B32+1","v":22},"Deterioro acumulado de Cartera",{"$f":"-21172","v":-21172},{"$f":"-25283","v":-25283},{"$f":"(-14109)*1926.83/1000","v":-27185.644469999999},{"$f":"(-16328)*2392.46/1000","v":-39064.086880000003},{"$f":"(-13314)*3149.47/1000","v":-41932.043579999998},{"$f":"(-13256)*3000.71/1000","v":-39777.411759999995},{"$f":"(-13180)*2984/1000","v":-39329.120000000003}]
[null,23,"Inventario Neto",{"$f":"92309","v":92309},{"$f":"88565","v":88565},{"$f":"(53158)*1926.83/1000","v":102426.42914000001},{"$f":"(64844)*2392.46/1000","v":155136.67624},{"$f":"(68768)*3149.47/1000","v":216582.75295999998},{"$f":"(82362)*3000.71/1000","v":247144.47702000002},{"$f":"(97248)*2984/1000","v":290188.03200000001}]
[null,24,"Otros Activos Corrientes",{"$f":"76503+135381+5800+62700+((502647+21172)-252587)","v":551616},{"$f":"115052+62701+220335+6239+((785186+25283)-270436)","v":944360},{"$f":"((323513-(216160+32441))+26425+7448+125334+46745)*1926.83/1000","v":541177.18111999996},{"$f":"(413478-(259180+41090)+31267+1218+60453+1369+168994)*2392.46/1000","v":900782.72213999997},{"$f":"(352647-(187836+59713)+23073+45708+3323+130724)*3149.47/1000","v":969803.69921999995},{"$f":"(419172-(206229+92048)+19283+59725+160124)*3000.71/1000","v":1080336.6191700001},{"$f":"(493972-(190501+140416)+17204+99757+201984)*2984/1000","v":1438288}]
[null,{"$f":"B35+1","v":25},"ACTIVO CORRIENTE",{"$f":"SUM(D31:D35)","v":1790689},{"$f":"SUM(E31:E35)","v":1978954},2495607.0940399999,3171210.51492,3262832.0231799996,3050179.7050600005,3792711.7439999999]
[null,26,"Propiedad Planta y Equipo - Neto",{"$f":"3578571","v":3578571},{"$f":"4111863","v":4111863},{"$f":"(3233358)*1926.83/1000","v":6230131.1951399995},{"$f":"(4130265)*2392.46/1000","v":9881493.8018999994},{"$f":"(4599346)*3149.47/1000","v":14485502.246619999},{"$f":"(4649929)*3000.71/1000","v":13953088.449589999},{"$f":"(4881016)*2984/1000","v":14564951.744000001}]
[null,27,"Activo Diferido",{"$f":"203095","v":203095},{"$f":"236460","v":236460},{"$f":"(50893)*1926.83/1000","v":98062.159189999991},{"$f":"(39936)*2392.46/1000","v":95545.282560000007},{"$f":"(232225)*3149.47/1000","v":731385.67075000005},{"$f":"(5845)*3000.71/1000","v":17539.149949999999},{"$f":"(25969)*2984/1000","v":77491.495999999999}]
[null,28,"Intangibles y Valorizaciones",{"$f":"571901+259385","v":831286},{"$f":"688456+178173","v":866629},{"$f":"(363103)*1926.83/1000","v":699637.75349000003},{"$f":"(425369)*2392.46/1000","v":1017678.31774},{"$f":"(413766)*3149.47/1000","v":1303143.60402},{"$f":"(412918)*3000.71/1000","v":1239047.17178},{"$f":"(426579)*2984/1000","v":1272911.736}]
[null,29,"Inversiones Permanentes"]
[null,30,"Otros Activos Largo Plazo",{"$f":"636934+326157+90311+60605","v":1114007},{"$f":"390738+315710+38972+29912","v":775332},{"$f":"((32441+189176+14878)*1926.83)/1000","v":455685.66084999999},{"$f":"((41090+6167+237+216763)*2392.46)/1000","v":632224.30222000007},{"$f":"(59713+793+246486)*3149.47/1000","v":966862.09423999989},{"$f":"(92048+76+174033)*3000.71/1000","v":798659.97146999999},{"$f":"(140416+55+116345)*2984/1000","v":766338.94400000002}]
[null,31,"TOTAL ACTIVO",{"$f":"SUM(D36:D41)","v":7517648},{"$f":"SUM(E36:E41)","v":7969238},9979123.8627099991,14798152.21934,20749725.638809998,19058514.44785,20474405.664000001]
[]
[null,null,"PASIVO"]
[null,{"$f":"B42+1","v":32},"Cuentas por Pagar a Proveedores",{"$f":"349946","v":349946},{"$f":"348110","v":348110},{"$f":"(332450)*1926.83/1000","v":640574.6335},{"$f":"(247425)*2392.46/1000","v":591954.4155},{"$f":"(340043)*3149.47/1000","v":1070955.2272099999},{"$f":"(319858)*3000.71/1000","v":959801.09918000002},{"$f":"(168795)*2984/1000","v":503684.28}]
[null,{"$f":"B45+1","v":33},"Obligaciones Financieras - Corto Plazo",{"$f":"480483","v":480483},{"$f":"415348","v":415348},{"$f":"(38852+4815)*1926.83/1000","v":84138.885609999998},{"$f":"(32764)*2392.46/1000","v":78386.559439999997},{"$f":"(25056)*3149.47/1000","v":78913.120319999987},{"$f":"(29590)*3000.71/1000","v":88791.008900000001},{"$f":"(29458)*2984/1000","v":87902.672000000006}]
[null,34,"Porción Corriente de Deuda Financiera de LP",null,null,{"$f":"(270498)*1926.83/1000","v":521203.66133999999},{"$f":"(426295)*2392.46/1000","v":1019893.7357000001},{"$f":"(387828)*3149.47/1000","v":1221452.6511599999},{"$f":"(377149)*3000.71/1000","v":1131714.7757899999},{"$f":"(542614)*2984/1000","v":1619160.176}]
[null,35,"Dividendos por pagar"]
[null,36,"Intereses por pagar",{"$f":"5552","v":5552},{"$f":"5989","v":5989}]
[null,37,"Otros Pasivos Corrientes",{"$f":"(350954-5552)+83401+156491+246374+633035+24226+83218","v":1572147},{"$f":"((338702-5989)+148431+170618+493495+630801+34697+105656)","v":1916411},{"$f":"(93308+50784+32587+7553+134938+14984+33033+52392+564605+27432)*1926.83/1000","v":1949212.0572800001},{"$f":"((528356-247425)+18552+176087+61425+14157+48699+455527+127496)*2392.46/1000","v":2829978.7300399998},{"$f":"((481664-340043)+118192+52636+9449+13386+32876+432503+12691)*3149.47/1000","v":2561634.0223799995},{"$f":"((493106-319858)+138797+53116+9072+18516+39581+521190+11085)*3000.71/1000","v":2894499.8695500004},{"$f":"(7187+186657+11720+19093+38706+539225+9415+(526964-168795))*2984/1000","v":3491793.2480000001}]
[null,{"$f":"B50+1","v":38},"PASIVO CORRIENTE",{"$f":"SUM(D45:D50)","v":2408128},{"$f":"SUM(E45:E50)","v":2685858},3195129.2377300002,4520213.44068,4932955.0210699998,5074806.7534200009,5702540.3760000002]
[null,39,"Obligaciones Financieras - Largo Plazo",{"$f":"2193394+500000","v":2693394},{"$f":"2322982+500000","v":2822982},{"$f":"(1951330)*1926.83/1000","v":3759881.1839000001},{"$f":"(2712931)*2392.46/1000","v":6490578.9002600005},{"$f":"(3060110)*3149.47/1000","v":9637724.6416999996},{"$f":"(2259459+608037)*3000.71/1000","v":8604523.9221599996},{"$f":"(3180041)*2984/1000","v":9489242.3440000005}]
[null,40,"Otros Pasivos de Largo Plazo",{"$f":"70734+24098+283710+184774+32954","v":596270},{"$f":"48219+12777+212369+39551+53780","v":366696},{"$f":"(2735+56065+276284+7940+11706)*1926.83/1000","v":683504.40590000001},{"$f":"(22610+72587+170177+85934+15760+8467)*2392.46/1000","v":898452.46610000008},{"$f":"(3599+109231+127720+239853+93519+15375)*3149.47/1000","v":1855973.2225899999},{"$f":"(2734+120822+115569+20352+98088+14811)*3000.71/1000","v":1117392.38696},{"$f":"(5084+144099+135640+25814+104786+15193)*2984/1000","v":1284958.1440000001}]
[null,41,"PASIVO A LARGO PLAZO",{"$f":"SUM(D52:D53)","v":3289664},{"$f":"SUM(E52:E53)","v":3189678},{"$f":"SUM(F52:F53)","v":4443385.5898000002},7389031.3663600003,11493697.864289999,9721916.3091199994,10774200.488]
[null,42,"TOTAL PASIVO",{"$f":"SUM(D51,D54)","v":5697792},{"$f":"SUM(E51,E54)","v":5875536},7638514.8275300004,11909244.80704,16426652.885359999,14796723.06254,16476740.864]
[]
[null,null,"PATRIMONIO"]
[null,{"$f":"B55+1","v":43},"Capital Pagado",{"$f":"221091","v":221091},221091,{"$f":"(83225+41398)*1926.83/1000","v":240127.33509000001},{"$f":"(82600+42023)*2392.46/1000","v":298155.54258000001},{"$f":"(82600+42023)*3149.47/1000","v":392496.39980999997},{"$f":"(82600+42023)*3000.71/1000","v":373957.48232999997},{"$f":"(82600+42023)*2984/1000","v":371875.03200000001}]
[null,{"$f":"B58+1","v":44},"Prima en Colocación de Acciones",{"$f":"1267915","v":1267915},{"$f":"1367135","v":1367135},{"$f":"(236342+467498)*1926.83/1000","v":1356180.0272000001},{"$f":"(234567+469273)*2392.46/1000","v":1683909.0464000001},{"$f":"(234567+469273)*3149.47/1000","v":2216722.9647999997},{"$f":"(234567+469273)*3000.71/1000","v":2112019.7264},{"$f":"(234567+469273)*2984/1000","v":2100258.56}]
[null,{"$f":"B59+1","v":45},"Revalorizaciones e Interés Minoritario",{"$f":"18255+346","v":18601},{"$f":"13301-126694","v":-113393},{"$f":"(6324+28857)*1926.83/1000","v":67787.806230000002},{"$f":"(7569+24550)*2392.46/1000","v":76843.422739999995},{"$f":"(18646+18394)*3149.47/1000","v":116656.3688},{"$f":"(19752+27365)*3000.71/1000","v":141384.45306999999},{"$f":"(-75950+58382)*2984/1000","v":-52422.911999999997}]
[null,{"$f":"B60+1","v":46},"Reservas y Utilidades Retenidas",{"$f":"312249-D26","v":110032},{"$f":"(152211+466658)-E26","v":267185},{"$f":"((351102)*1926.83/1000)-F26","v":208847.33252999978},{"$f":"((346923)*2392.46/1000)-G26","v":586890.85043000046},{"$f":"((507132)*3149.47/1000)-H26","v":1983844.8743399968},{"$f":"((544681)*3000.71/1000)-I26","v":1500100.306769999},{"$f":"((528805)*2984/1000)-J26","v":1335342.8393600001}]
[null,{"$f":"B61+1","v":47},"Utilidad Neta del Ejercicio",{"$f":"D26","v":202217},351684,467666.53413000016,243108.55014999956,-386647.85429999698,134329.41674000089,242611.28063999998]
[null,{"$f":"B62+1","v":48},"TOTAL PATRIMONIO",{"$f":"SUM(D58:D62)","v":1819856},{"$f":"SUM(E58:E62)","v":2093702},2340609.0351800001,2888907.4123,4323072.7534499997,4261791.3853099998,3997664.8000000003]
[]
[null,{"$f":"B63+1","v":49},"TOTAL PASIVO + PATRIMONIO",{"$f":"SUM(D55,D63)","v":7517648},{"$f":"SUM(E55,E63)","v":7969238},9979123.8627100009,14798152.21934,20749725.638809998,19058514.44785,20474405.664000001]
[]
[null,null,"Datos que van al Flujo de Caja"]
[null,{"$f":"+B65+1","v":50},"Impuestos Pagados"]
[null,{"$f":"+B68+1","v":51},"CAPEX",169942,899526,{"$f":"((264700)*1879.53)/1000","v":497511.59100000001},{"$f":"(29193)*2017.85/1000","v":58907.095049999996},{"$f":"(156655)*2771.55/1000","v":434177.16525000002},{"$f":"(210772)*3040.09/1000","v":640765.84947999998},{"$f":"(215305)*2957.52/1000","v":636768.84360000002}]
[null,{"$f":"+B69+1","v":52},"Dividendos Pagados",0,45064,{"$f":"((36921)*1879.53)/1000","v":69394.127129999993},{"$f":"(38944)*2017.85/1000","v":78583.150399999984},{"$f":"(70838)*2771.55/1000","v":196331.0589},{"$f":"(31823)*3040.09/1000","v":96744.784070000009},{"$f":"(25671+130002)*2957.52/1000","v":460406.01095999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]

{"sheet":"EIR","index":2,"n_rows":2018,"n_cols":1749,"rows_kept":2018,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"Data!C6","v":"ESTADO INTEGRAL DE RESULTADOS"}]
[null,null,"(En millones de pesos colombianos)",{"$f":"Data!D4","v":2011},{"$f":"Data!E4","v":2012},{"$f":"Data!F4","v":2013},{"$f":"Data!G4","v":2014},{"$f":"Data!H4","v":2015},{"$f":"Data!I4","v":2016},{"$f":"Data!J4","v":2017}]
[]
[null,{"$f":"Data!B8","v":1},{"$f":"Data!C8","v":"Ventas Brutas"},{"$f":"Data!D8","v":6905458},{"$f":"Data!E8","v":7459647},{"$f":"Data!F8","v":8208163.1260799998},{"$f":"Data!G8","v":8945845.3867499996},{"$f":"Data!H8","v":11314969.280100001},{"$f":"Data!I8","v":11677262.338190001},{"$f":"Data!J8","v":12129200.61528}]
[null,{"$f":"Data!B9","v":2},{"$f":"Data!C9","v":"(Devoluciones, Rebajas y Descuentos)"},{"$f":"Data!D9","v":0},{"$f":"Data!E9","v":0},{"$f":"Data!F9","v":0},{"$f":"Data!G9","v":0},{"$f":"Data!H9","v":0},{"$f":"Data!I9","v":0},{"$f":"Data!J9","v":0}]
[null,{"$f":"Data!B10","v":3},{"$f":"Data!C10","v":"Otros Ingresos Operacionales"},{"$f":"Data!D10","v":159325},{"$f":"Data!E10","v":189175},{"$f":"Data!F10","v":455725.88004000002},{"$f":"Data!G10","v":542147.86660000007},{"$f":"Data!H10","v":772705.36845000007},{"$f":"Data!I10","v":903657.63222999999},{"$f":"Data!J10","v":1007168.6483999999}]
[null,{"$f":"Data!B11","v":4},{"$f":"Data!C11","v":"Ventas Netas"},{"$f":"Data!D11","v":7064783},{"$f":"Data!E11","v":7648822},{"$f":"Data!F11","v":8663889.00612},{"$f":"Data!G11","v":9487993.253349999},{"$f":"Data!H11","v":12087674.648550002},{"$f":"Data!I11","v":12580919.970420001},{"$f":"Data!J11","v":13136369.26368}]
[null,{"$f":"Data!B12","v":5},{"$f":"Data!C12","v":"Costo de Ventas"},{"$f":"Data!D12","v":4870222},{"$f":"Data!E12","v":5394578},{"$f":"Data!F12","v":6039591.4845599998},{"$f":"Data!G12","v":6961461.4289999995},{"$f":"Data!H12","v":8655060.0856499989},{"$f":"Data!I12","v":8747688.7299600001},{"$f":"Data!J12","v":9291611.0088}]
[null,{"$f":"Data!B13","v":6},{"$f":"Data!C13","v":"Utilidad Bruta"},{"$f":"Data!D13","v":2194561},{"$f":"Data!E13","v":2254244},{"$f":"Data!F13","v":2624297.5215600003},{"$f":"Data!G13","v":2526531.8243499994},{"$f":"Data!H13","v":3432614.562900003},{"$f":"Data!I13","v":3833231.2404600009},{"$f":"Data!J13","v":3844758.2548799999}]
[null,{"$f":"Data!B14","v":7},{"$f":"Data!C14","v":"Gastos Operacionales"},{"$f":"Data!D14","v":1356924},{"$f":"Data!E14","v":1463737},{"$f":"Data!F14","v":1582077.4617300001},{"$f":"Data!G14","v":1548913.7670999998},{"$f":"Data!H14","v":2186669.8034999999},{"$f":"Data!I14","v":2228015.0790200001},{"$f":"Data!J14","v":2049375.03624}]
[null,{"$f":"Data!B15","v":8},{"$f":"Data!C15","v":"EBITDA"},{"$f":"Data!D15","v":837637},{"$f":"Data!E15","v":790507},{"$f":"Data!F15","v":1042220.0598300002},{"$f":"Data!G15","v":977618.05724999961},{"$f":"Data!H15","v":1245944.7594000031},{"$f":"Data!I15","v":1605216.1614400009},{"$f":"Data!J15","v":1795383.2186399999}]
[null,{"$f":"Data!B16","v":9},{"$f":"Data!C16","v":"Depreciación y Amortización"},{"$f":"Data!D16","v":390756},{"$f":"Data!E16","v":315953},{"$f":"Data!F16","v":318730.6974},{"$f":"Data!G16","v":403368.21500000003},{"$f":"Data!H16","v":639485.2746},{"$f":"Data!I16","v":819444.09913999995},{"$f":"Data!J16","v":926925.21575999993}]
[null,{"$f":"Data!B17","v":10},{"$f":"Data!C17","v":"Utilidad Operacional"},{"$f":"Data!D17","v":446881},{"$f":"Data!E17","v":474554},{"$f":"Data!F17","v":723489.36243000021},{"$f":"Data!G17","v":574249.84224999952},{"$f":"Data!H17","v":606459.48480000312},{"$f":"Data!I17","v":785772.06230000092},{"$f":"Data!J17","v":868458.00287999993}]
[null,{"$f":"Data!B18","v":11},{"$f":"Data!C18","v":"Gasto de Intereses"},{"$f":"Data!D18","v":183772},{"$f":"Data!E18","v":177978},{"$f":"Data!F18","v":213007.1349},{"$f":"Data!G18","v":270975.05864999996},{"$f":"Data!H18","v":469519.97085000004},{"$f":"Data!I18","v":524810.73670000001},{"$f":"Data!J18","v":542208.05663999997}]
[null,{"$f":"Data!B19","v":12},{"$f":"Data!C19","v":"Otros Ingresos / (Egresos) Financieros"},{"$f":"Data!D19","v":-16195},{"$f":"Data!E19","v":-38426},{"$f":"Data!F19","v":306.36339000000004},{"$f":"Data!G19","v":43101.275999999998},{"$f":"Data!H19","v":54438.785100000001},{"$f":"Data!I19","v":49781.473749999997},{"$f":"Data!J19","v":35466.579839999999}]
[null,{"$f":"Data!B20","v":13},{"$f":"Data!C20","v":"Otros Ingresos / (Egresos) No Operacionales"},{"$f":"Data!D20","v":35319},{"$f":"Data!E20","v":124617},{"$f":"Data!F20","v":0},{"$f":"Data!G20","v":0},{"$f":"Data!H20","v":0},{"$f":"Data!I20","v":0},{"$f":"Data!J20","v":0}]
[null,{"$f":"Data!B21","v":14},{"$f":"Data!C21","v":"Utilidad / (Pérdida) en Venta de Activos"},{"$f":"Data!D21","v":24680},{"$f":"Data!E21","v":37380},{"$f":"Data!F21","v":0},{"$f":"Data!G21","v":0},{"$f":"Data!H21","v":0},{"$f":"Data!I21","v":0},{"$f":"Data!J21","v":0}]
[null,{"$f":"Data!B22","v":15},{"$f":"Data!C22","v":"Utilidad / (Pérdida) por Diferencia en Cambio"},{"$f":"Data!D22","v":-5349},{"$f":"Data!E22","v":30175},{"$f":"Data!F22","v":44200.907009999995},{"$f":"Data!G22","v":-12193.867549999999},{"$f":"Data!H22","v":-492030.49995000003},{"$f":"Data!I22","v":-72776.714510000005},{"$f":"Data!J22","v":-59632.475760000001}]
[null,{"$f":"Data!B23","v":16},{"$f":"Data!C23","v":"Utilidad / (Pérdida) en Método de Participación"},{"$f":"Data!D23","v":-21234},{"$f":"Data!E23","v":-13161},{"$f":"Data!F23","v":0},{"$f":"Data!G23","v":0},{"$f":"Data!H23","v":0},{"$f":"Data!I23","v":0},{"$f":"Data!J23","v":0}]
[null,{"$f":"Data!B24","v":17},{"$f":"Data!C24","v":"Utilidad Neta antes de Impuestos"},{"$f":"Data!D24","v":280330},{"$f":"Data!E24","v":437161},{"$f":"Data!F24","v":554989.49793000019},{"$f":"Data!G24","v":334182.19204999955},{"$f":"Data!H24","v":-300652.20089999697},{"$f":"Data!I24","v":237966.0848400009},{"$f":"Data!J24","v":302084.05031999998}]
[null,{"$f":"Data!B25","v":18},{"$f":"Data!C25","v":"Provisión Impuesto a la Renta"},{"$f":"Data!D25","v":78113},{"$f":"Data!E25","v":85477},{"$f":"Data!F25","v":87322.963799999998},{"$f":"Data!G25","v":91073.641899999988},{"$f":"Data!H25","v":85995.65340000001},{"$f":"Data!I25","v":103636.66810000001},{"$f":"Data!J25","v":59472.769679999998}]
[null,{"$f":"Data!B26","v":19},{"$f":"Data!C26","v":"Utilidad Neta del Ejercicio"},{"$f":"Data!D26","v":202217},{"$f":"Data!E26","v":351684},{"$f":"Data!F26","v":467666.53413000016},{"$f":"Data!G26","v":243108.55014999956},{"$f":"Data!H26","v":-386647.85429999698},{"$f":"Data!I26","v":134329.41674000089},{"$f":"Data!J26","v":242611.28063999998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]

{"sheet":"EIR Comparativo","index":3,"n_rows":2018,"n_cols":1749,"rows_kept":2018,"cut":false,"hidden":false,"merged":[[2,19,2,21],[2,4,2,6],[2,7,2,9],[2,10,2,12],[2,13,2,15],[2,16,2,18]]}
[]
[null,null,"ESTADO INTEGRAL DE RESULTADOS COMPARATIVO "]
[null,null,"(En millones de pesos colombianos)",{"$f":"EIR!D3","v":2011},{"$f":"EIR!E3","v":2012},null,null,{"$f":"EIR!F3","v":2013},null,null,{"$f":"EIR!G3","v":2014},null,null,{"$f":"EIR!H3","v":2015},null,null,{"$f":"EIR!I3","v":2016},null,null,{"$f":"EIR!J3","v":2017}]
[null,null,null,"AV","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%"]
[null,{"$f":"EIR!B5","v":1},{"$f":"EIR!C5","v":"Ventas Brutas"},{"$f":"EIR!D5/EIR!D$8","v":0.97744799804891391},{"$f":"EIR!E5/EIR!E$8","v":0.97526743333810095},{"$f":"EIR!E5-EIR!D5","v":554189},{"$f":"IF(ISERR(F5/EIR!D5),\"\",(F5/EIR!D5))","v":8.025376448600513E-2},{"$f":"EIR!F5/EIR!F$8","v":0.9473993861511748},{"$f":"EIR!F5-EIR!E5","v":748516.12607999984},{"$f":"IF(ISERR(I5/EIR!E5),\"\",(I5/EIR!E5))","v":0.10034203040438774},{"$f":"EIR!G5/EIR!G$8","v":0.94285958557057581},{"$f":"EIR!G5-EIR!F5","v":737682.26066999976},{"$f":"IF(ISERR(L5/EIR!F5),\"\",(L5/EIR!F5))","v":8.9871783654755066E-2},{"$f":"EIR!H5/EIR!H$8","v":0.9360749365848714},{"$f":"EIR!H5-EIR!G5","v":2369123.8933500014},{"$f":"IF(ISERR(O5/EIR!G5),\"\",(O5/EIR!G5))","v":0.26482951481131034},{"$f":"EIR!I5/EIR!I$8","v":0.92817237258049001},{"$f":"EIR!I5-EIR!H5","v":362293.05808999948},{"$f":"IF(ISERR(R5/EIR!H5),\"\",(R5/EIR!H5))","v":3.2018916633487986E-2},{"$f":"EIR!J5/EIR!J$8","v":0.92332975511089943},{"$f":"EIR!J5-EIR!I5","v":451938.27708999999},{"$f":"IF(ISERR(U5/EIR!I5),\"\",(U5/EIR!I5))","v":3.8702417056432369E-2}]
[null,{"$f":"EIR!B6","v":2},{"$f":"EIR!C6","v":"(Devoluciones, Rebajas y Descuentos)"},{"$f":"EIR!D6/EIR!D$8","v":0},{"$f":"EIR!E6/EIR!E$8","v":0},{"$f":"EIR!E6-EIR!D6","v":0},{"$f":"IF(ISERR(F6/EIR!D6),\"\",(F6/EIR!D6))","v":""},{"$f":"EIR!F6/EIR!F$8","v":0},{"$f":"EIR!F6-EIR!E6","v":0},{"$f":"IF(ISERR(I6/EIR!E6),\"\",(I6/EIR!E6))","v":""},{"$f":"EIR!G6/EIR!G$8","v":0},{"$f":"EIR!G6-EIR!F6","v":0},{"$f":"IF(ISERR(L6/EIR!F6),\"\",(L6/EIR!F6))","v":""},{"$f":"EIR!H6/EIR!H$8","v":0},{"$f":"EIR!H6-EIR!G6","v":0},{"$f":"IF(ISERR(O6/EIR!G6),\"\",(O6/EIR!G6))","v":""},{"$f":"EIR!I6/EIR!I$8","v":0},{"$f":"EIR!I6-EIR!H6","v":0},{"$f":"IF(ISERR(R6/EIR!H6),\"\",(R6/EIR!H6))","v":""},{"$f":"EIR!J6/EIR!J$8","v":0},{"$f":"EIR!J6-EIR!I6","v":0},{"$f":"IF(ISERR(U6/EIR!I6),\"\",(U6/EIR!I6))","v":""}]
[null,{"$f":"EIR!B7","v":3},{"$f":"EIR!C7","v":"Otros Ingresos Operacionales"},{"$f":"EIR!D7/EIR!D$8","v":2.2552001951086111E-2},{"$f":"EIR!E7/EIR!E$8","v":2.4732566661899047E-2},{"$f":"EIR!E7-EIR!D7","v":29850},{"$f":"IF(ISERR(F7/EIR!D7),\"\",(F7/EIR!D7))","v":0.18735289502589048},{"$f":"EIR!F7/EIR!F$8","v":5.2600613848825195E-2},{"$f":"EIR!F7-EIR!E7","v":266550.88004000002},{"$f":"IF(ISERR(I7/EIR!E7),\"\",(I7/EIR!E7))","v":1.4090174708074534},{"$f":"EIR!G7/EIR!G$8","v":5.7140414429424233E-2},{"$f":"EIR!G7-EIR!F7","v":86421.986560000048},{"$f":"IF(ISERR(L7/EIR!F7),\"\",(L7/EIR!F7))","v":0.18963589812458009},{"$f":"EIR!H7/EIR!H$8","v":6.3925063415128505E-2},{"$f":"EIR!H7-EIR!G7","v":230557.50185},{"$f":"IF(ISERR(O7/EIR!G7),\"\",(O7/EIR!G7))","v":0.42526682489024109},{"$f":"EIR!I7/EIR!I$8","v":7.1827627419509946E-2},{"$f":"EIR!I7-EIR!H7","v":130952.26377999992},{"$f":"IF(ISERR(R7/EIR!H7),\"\",(R7/EIR!H7))","v":0.16947243946639351},{"$f":"EIR!J7/EIR!J$8","v":7.6670244889100611E-2},{"$f":"EIR!J7-EIR!I7","v":103511.01616999996},{"$f":"IF(ISERR(U7/EIR!I7),\"\",(U7/EIR!I7))","v":0.11454671822398133}]
[null,{"$f":"EIR!B8","v":4},{"$f":"EIR!C8","v":"Ventas Netas"},{"$f":"EIR!D8/EIR!D$8","v":1},{"$f":"EIR!E8/EIR!E$8","v":1},{"$f":"EIR!E8-EIR!D8","v":584039},{"$f":"IF(ISERR(F8/EIR!D8),\"\",(F8/EIR!D8))","v":8.2669064286900254E-2},{"$f":"EIR!F8/EIR!F$8","v":1},{"$f":"EIR!F8-EIR!E8","v":1015067.00612},{"$f":"IF(ISERR(I8/EIR!E8),\"\",(I8/EIR!E8))","v":0.1327089329729467},{"$f":"EIR!G8/EIR!G$8","v":1},{"$f":"EIR!G8-EIR!F8","v":824104.24722999893},{"$f":"IF(ISERR(L8/EIR!F8),\"\",(L8/EIR!F8))","v":9.5119437315952224E-2},{"$f":"EIR!H8/EIR!H$8","v":1},{"$f":"EIR!H8-EIR!G8","v":2599681.3952000029},{"$f":"IF(ISERR(O8/EIR!G8),\"\",(O8/EIR!G8))","v":0.27399696919916267},{"$f":"EIR!I8/EIR!I$8","v":1},{"$f":"EIR!I8-EIR!H8","v":493245.32186999917},{"$f":"IF(ISERR(R8/EIR!H8),\"\",(R8/EIR!H8))","v":4.0805641797214263E-2},{"$f":"EIR!J8/EIR!J$8","v":1},{"$f":"EIR!J8-EIR!I8","v":555449.29325999878},{"$f":"IF(ISERR(U8/EIR!I8),\"\",(U8/EIR!I8))","v":4.4150133262588084E-2}]
[null,{"$f":"EIR!B9","v":5},{"$f":"EIR!C9","v":"Costo de Ventas"},{"$f":"EIR!D9/EIR!D$8","v":0.68936611358055866},{"$f":"EIR!E9/EIR!E$8","v":0.70528219901051425},{"$f":"EIR!E9-EIR!D9","v":524356},{"$f":"IF(ISERR(F9/EIR!D9),\"\",(F9/EIR!D9))","v":0.10766572858485712},{"$f":"EIR!F9/EIR!F$8","v":0.69709936037889586},{"$f":"EIR!F9-EIR!E9","v":645013.48455999978},{"$f":"IF(ISERR(I9/EIR!E9),\"\",(I9/EIR!E9))","v":0.11956699570568816},{"$f":"EIR!G9/EIR!G$8","v":0.73371272966937051},{"$f":"EIR!G9-EIR!F9","v":921869.94443999976},{"$f":"IF(ISERR(L9/EIR!F9),\"\",(L9/EIR!F9))","v":0.15263779790350512},{"$f":"EIR!H9/EIR!H$8","v":0.71602358082066941},{"$f":"EIR!H9-EIR!G9","v":1693598.6566499993},{"$f":"IF(ISERR(O9/EIR!G9),\"\",(O9/EIR!G9))","v":0.24328205706847988},{"$f":"EIR!I9/EIR!I$8","v":0.69531391587637348},{"$f":"EIR!I9-EIR!H9","v":92628.644310001284},{"$f":"IF(ISERR(R9/EIR!H9),\"\",(R9/EIR!H9))","v":1.070225317829724E-2},{"$f":"EIR!J9/EIR!J$8","v":0.70731956618255598},{"$f":"EIR!J9-EIR!I9","v":543922.27883999981},{"$f":"IF(ISERR(U9/EIR!I9),\"\",(U9/EIR!I9))","v":6.2178970426453088E-2}]
[null,{"$f":"EIR!B10","v":6},{"$f":"EIR!C10","v":"Utilidad Bruta"},{"$f":"EIR!D10/EIR!D$8","v":0.31063388641944134},{"$f":"EIR!E10/EIR!E$8","v":0.29471780098948569},{"$f":"EIR!E10-EIR!D10","v":59683},{"$f":"IF(ISERR(F10/EIR!D10),\"\",(F10/EIR!D10))","v":2.7195871976217569E-2},{"$f":"EIR!F10/EIR!F$8","v":0.30290063962110414},{"$f":"EIR!F10-EIR!E10","v":370053.52156000026},{"$f":"IF(ISERR(I10/EIR!E10),\"\",(I10/EIR!E10))","v":0.16415859221983078},{"$f":"EIR!G10/EIR!G$8","v":0.26628727033062943},{"$f":"EIR!G10-EIR!F10","v":-97765.697210000828},{"$f":"IF(ISERR(L10/EIR!F10),\"\",(L10/EIR!F10))","v":-3.7254044713605682E-2},{"$f":"EIR!H10/EIR!H$8","v":0.28397641917933059},{"$f":"EIR!H10-EIR!G10","v":906082.73855000362},{"$f":"IF(ISERR(O10/EIR!G10),\"\",(O10/EIR!G10))","v":0.35862708310951574},{"$f":"EIR!I10/EIR!I$8","v":0.30468608412362647},{"$f":"EIR!I10-EIR!H10","v":400616.67755999789},{"$f":"IF(ISERR(R10/EIR!H10),\"\",(R10/EIR!H10))","v":0.11670890227230805},{"$f":"EIR!J10/EIR!J$8","v":0.29268043381744402},{"$f":"EIR!J10-EIR!I10","v":11527.014419998974},{"$f":"IF(ISERR(U10/EIR!I10),\"\",(U10/EIR!I10))","v":3.0071273285917632E-3}]
[null,{"$f":"EIR!B11","v":7},{"$f":"EIR!C11","v":"Gastos Operacionales"},{"$f":"EIR!D11/EIR!D$8","v":0.1920687443619995},{"$f":"EIR!E11/EIR!E$8","v":0.19136763804936238},{"$f":"EIR!E11-EIR!D11","v":106813},{"$f":"IF(ISERR(F11/EIR!D11),\"\",(F11/EIR!D11))","v":7.8717009943077135E-2},{"$f":"EIR!F11/EIR!F$8","v":0.18260592450023908},{"$f":"EIR!F11-EIR!E11","v":118340.4617300001},{"$f":"IF(ISERR(I11/EIR!E11),\"\",(I11/EIR!E11))","v":8.084817267719549E-2},{"$f":"EIR!G11/EIR!G$8","v":0.1632498807430236},{"$f":"EIR!G11-EIR!F11","v":-33163.694630000275},{"$f":"IF(ISERR(L11/EIR!F11),\"\",(L11/EIR!F11))","v":-2.0962118121407157E-2},{"$f":"EIR!H11/EIR!H$8","v":0.18090078258040357},{"$f":"EIR!H11-EIR!G11","v":637756.0364000001},{"$f":"IF(ISERR(O11/EIR!G11),\"\",(O11/EIR!G11))","v":0.41174405570302208},{"$f":"EIR!I11/EIR!I$8","v":0.17709476606309102},{"$f":"EIR!I11-EIR!H11","v":41345.275520000141},{"$f":"IF(ISERR(R11/EIR!H11),\"\",(R11/EIR!H11))","v":1.8907873266380954E-2},{"$f":"EIR!J11/EIR!J$8","v":0.15600772139575891},{"$f":"EIR!J11-EIR!I11","v":-178640.04278000002},{"$f":"IF(ISERR(U11/EIR!I11),\"\",(U11/EIR!I11))","v":-8.0179009766206538E-2}]
[null,{"$f":"EIR!B12","v":8},{"$f":"EIR!C12","v":"EBITDA"},{"$f":"EIR!D12/EIR!D$8","v":0.11856514205744183},{"$f":"EIR!E12/EIR!E$8","v":0.10335016294012334},{"$f":"EIR!E12-EIR!D12","v":-47130},{"$f":"IF(ISERR(F12/EIR!D12),\"\",(F12/EIR!D12))","v":-5.6265422850232262E-2},{"$f":"EIR!F12/EIR!F$8","v":0.12029471512086506},{"$f":"EIR!F12-EIR!E12","v":251713.05983000016},{"$f":"IF(ISERR(I12/EIR!E12),\"\",(I12/EIR!E12))","v":0.31841977342389144},{"$f":"EIR!G12/EIR!G$8","v":0.10303738958760583},{"$f":"EIR!G12-EIR!F12","v":-64602.002580000553},{"$f":"IF(ISERR(L12/EIR!F12),\"\",(L12/EIR!F12))","v":-6.1984992488570978E-2},{"$f":"EIR!H12/EIR!H$8","v":0.10307563659892705},{"$f":"EIR!H12-EIR!G12","v":268326.70215000352},{"$f":"IF(ISERR(O12/EIR!G12),\"\",(O12/EIR!G12))","v":0.27446987109137055},{"$f":"EIR!I12/EIR!I$8","v":0.12759131806053547},{"$f":"EIR!I12-EIR!H12","v":359271.40203999775},{"$f":"IF(ISERR(R12/EIR!H12),\"\",(R12/EIR!H12))","v":0.28835259294562016},{"$f":"EIR!J12/EIR!J$8","v":0.13667271242168511},{"$f":"EIR!J12-EIR!I12","v":190167.05719999899},{"$f":"IF(ISERR(U12/EIR!I12),\"\",(U12/EIR!I12))","v":0.1184681924890444}]
[null,{"$f":"EIR!B13","v":9},{"$f":"EIR!C13","v":"Depreciación y Amortización"},{"$f":"EIR!D13/EIR!D$8","v":5.5310403730730297E-2},{"$f":"EIR!E13/EIR!E$8","v":4.1307406552276937E-2},{"$f":"EIR!E13-EIR!D13","v":-74803},{"$f":"IF(ISERR(F13/EIR!D13),\"\",(F13/EIR!D13))","v":-0.19143148153835129},{"$f":"EIR!F13/EIR!F$8","v":3.6788409590064568E-2},{"$f":"EIR!F13-EIR!E13","v":2777.6974000000046},{"$f":"IF(ISERR(I13/EIR!E13),\"\",(I13/EIR!E13))","v":8.7914892404883146E-3},{"$f":"EIR!G13/EIR!G$8","v":4.2513543615514238E-2},{"$f":"EIR!G13-EIR!F13","v":84637.517600000021},{"$f":"IF(ISERR(L13/EIR!F13),\"\",(L13/EIR!F13))","v":0.26554554766898336},{"$f":"EIR!H13/EIR!H$8","v":5.2903911893153958E-2},{"$f":"EIR!H13-EIR!G13","v":236117.05959999998},{"$f":"IF(ISERR(O13/EIR!G13),\"\",(O13/EIR!G13))","v":0.58536357308173115},{"$f":"EIR!I13/EIR!I$8","v":6.5133877416489405E-2},{"$f":"EIR!I13-EIR!H13","v":179958.82453999994},{"$f":"IF(ISERR(R13/EIR!H13),\"\",(R13/EIR!H13))","v":0.28141199131217642},{"$f":"EIR!J13/EIR!J$8","v":7.0561750903486153E-2},{"$f":"EIR!J13-EIR!I13","v":107481.11661999999},{"$f":"IF(ISERR(U13/EIR!I13),\"\",(U13/EIR!I13))","v":0.13116345182398723}]
[null,{"$f":"EIR!B14","v":10},{"$f":"EIR!C14","v":"Utilidad Operacional"},{"$f":"EIR!D14/EIR!D$8","v":6.3254738326711524E-2},{"$f":"EIR!E14/EIR!E$8","v":6.2042756387846391E-2},{"$f":"EIR!E14-EIR!D14","v":27673},{"$f":"IF(ISERR(F14/EIR!D14),\"\",(F14/EIR!D14))","v":6.1924762968217487E-2},{"$f":"EIR!F14/EIR!F$8","v":8.3506305530800504E-2},{"$f":"EIR!F14-EIR!E14","v":248935.36243000021},{"$f":"IF(ISERR(I14/EIR!E14),\"\",(I14/EIR!E14))","v":0.52456698801400936},{"$f":"EIR!G14/EIR!G$8","v":6.0523845972091588E-2},{"$f":"EIR!G14-EIR!F14","v":-149239.52018000069},{"$f":"IF(ISERR(L14/EIR!F14),\"\",(L14/EIR!F14))","v":-0.20627742152109399},{"$f":"EIR!H14/EIR!H$8","v":5.0171724705773087E-2},{"$f":"EIR!H14-EIR!G14","v":32209.642550003598},{"$f":"IF(ISERR(O14/EIR!G14),\"\",(O14/EIR!G14))","v":5.6089945839255695E-2},{"$f":"EIR!I14/EIR!I$8","v":6.2457440644046062E-2},{"$f":"EIR!I14-EIR!H14","v":179312.5774999978},{"$f":"IF(ISERR(R14/EIR!H14),\"\",(R14/EIR!H14))","v":0.29567115692671725},{"$f":"EIR!J14/EIR!J$8","v":6.6110961518198952E-2},{"$f":"EIR!J14-EIR!I14","v":82685.940579999005},{"$f":"IF(ISERR(U14/EIR!I14),\"\",(U14/EIR!I14))","v":0.10522891376154607}]
[null,{"$f":"EIR!B15","v":11},{"$f":"EIR!C15","v":"Gasto de Intereses"},{"$f":"EIR!D15/EIR!D$8","v":2.6012405476573023E-2},{"$f":"EIR!E15/EIR!E$8","v":2.3268681111941161E-2},{"$f":"EIR!E15-EIR!D15","v":-5794},{"$f":"IF(ISERR(F15/EIR!D15),\"\",(F15/EIR!D15))","v":-3.1528197984459001E-2},{"$f":"EIR!F15/EIR!F$8","v":2.4585626010390479E-2},{"$f":"EIR!F15-EIR!E15","v":35029.134900000005},{"$f":"IF(ISERR(I15/EIR!E15),\"\",(I15/EIR!E15))","v":0.19681721842025421},{"$f":"EIR!G15/EIR!G$8","v":2.855978618601196E-2},{"$f":"EIR!G15-EIR!F15","v":57967.923749999958},{"$f":"IF(ISERR(L15/EIR!F15),\"\",(L15/EIR!F15))","v":0.27214076081166966},{"$f":"EIR!H15/EIR!H$8","v":3.8842869658666908E-2},{"$f":"EIR!H15-EIR!G15","v":198544.91220000008},{"$f":"IF(ISERR(O15/EIR!G15),\"\",(O15/EIR!G15))","v":0.73270548658298118},{"$f":"EIR!I15/EIR!I$8","v":4.1714814014708314E-2},{"$f":"EIR!I15-EIR!H15","v":55290.765849999967},{"$f":"IF(ISERR(R15/EIR!H15),\"\",(R15/EIR!H15))","v":0.11776020038062235},{"$f":"EIR!J15/EIR!J$8","v":4.1275336111258699E-2},{"$f":"EIR!J15-EIR!I15","v":17397.319939999958},{"$f":"IF(ISERR(U15/EIR!I15),\"\",(U15/EIR!I15))","v":3.3149702785034423E-2}]
[null,{"$f":"EIR!B16","v":12},{"$f":"EIR!C16","v":"Otros Ingresos / (Egresos) Financieros"},{"$f":"EIR!D16/EIR!D$8","v":-2.2923563257356951E-3},{"$f":"EIR!E16/EIR!E$8","v":-5.0237801324177767E-3},{"$f":"EIR!E16-EIR!D16","v":-22231},{"$f":"IF(ISERR(F16/EIR!D16),\"\",(F16/EIR!D16))","v":1.3727076258104354},{"$f":"EIR!F16/EIR!F$8","v":3.5360955084211141E-5},{"$f":"EIR!F16-EIR!E16","v":38732.363389999999},{"$f":"IF(ISERR(I16/EIR!E16),\"\",(I16/EIR!E16))","v":-1.0079728150210794},{"$f":"EIR!G16/EIR!G$8","v":4.5427178170454434E-3},{"$f":"EIR!G16-EIR!F16","v":42794.912609999999},{"$f":"IF(ISERR(L16/EIR!F16),\"\",(L16/EIR!F16))","v":139.68677070063754},{"$f":"EIR!H16/EIR!H$8","v":4.5036606860137732E-3},{"$f":"EIR!H16-EIR!G16","v":11337.509100000003},{"$f":"IF(ISERR(O16/EIR!G16),\"\",(O16/EIR!G16))","v":0.26304346766903153},{"$f":"EIR!I16/EIR!I$8","v":3.956902505305269E-3},{"$f":"EIR!I16-EIR!H16","v":-4657.3113500000036},{"$f":"IF(ISERR(R16/EIR!H16),\"\",(R16/EIR!H16))","v":-8.5551346185350555E-2},{"$f":"EIR!J16/EIR!J$8","v":2.6998768935385768E-3},{"$f":"EIR!J16-EIR!I16","v":-14314.893909999999},{"$f":"IF(ISERR(U16/EIR!I16),\"\",(U16/EIR!I16))","v":-0.28755464295590483}]
[null,{"$f":"EIR!B17","v":13},{"$f":"EIR!C17","v":"Otros Ingresos / (Egresos) No Operacionales"},{"$f":"EIR!D17/EIR!D$8","v":4.9993042956874966E-3},{"$f":"EIR!E17/EIR!E$8","v":1.6292312724756831E-2},{"$f":"EIR!E17-EIR!D17","v":89298},{"$f":"IF(ISERR(F17/EIR!D17),\"\",(F17/EIR!D17))","v":2.5283275290919902},{"$f":"EIR!F17/EIR!F$8","v":0},{"$f":"EIR!F17-EIR!E17","v":-124617},{"$f":"IF(ISERR(I17/EIR!E17),\"\",(I17/EIR!E17))","v":-1},{"$f":"EIR!G17/EIR!G$8","v":0},{"$f":"EIR!G17-EIR!F17","v":0},{"$f":"IF(ISERR(L17/EIR!F17),\"\",(L17/EIR!F17))","v":""},{"$f":"EIR!H17/EIR!H$8","v":0},{"$f":"EIR!H17-EIR!G17","v":0},{"$f":"IF(ISERR(O17/EIR!G17),\"\",(O17/EIR!G17))","v":""},{"$f":"EIR!I17/EIR!I$8","v":0},{"$f":"EIR!I17-EIR!H17","v":0},{"$f":"IF(ISERR(R17/EIR!H17),\"\",(R17/EIR!H17))","v":""},{"$f":"EIR!J17/EIR!J$8","v":0},{"$f":"EIR!J17-EIR!I17","v":0},{"$f":"IF(ISERR(U17/EIR!I17),\"\",(U17/EIR!I17))","v":""}]
[null,{"$f":"EIR!B18","v":14},{"$f":"EIR!C18","v":"Utilidad / (Pérdida) en Venta de Activos"},{"$f":"EIR!D18/EIR!D$8","v":3.4933840147673327E-3},{"$f":"EIR!E18/EIR!E$8","v":4.8870270480866201E-3},{"$f":"EIR!E18-EIR!D18","v":12700},{"$f":"IF(ISERR(F18/EIR!D18),\"\",(F18/EIR!D18))","v":0.51458670988654787},{"$f":"EIR!F18/EIR!F$8","v":0},{"$f":"EIR!F18-EIR!E18","v":-37380},{"$f":"IF(ISERR(I18/EIR!E18),\"\",(I18/EIR!E18))","v":-1},{"$f":"EIR!G18/EIR!G$8","v":0},{"$f":"EIR!G18-EIR!F18","v":0},{"$f":"IF(ISERR(L18/EIR!F18),\"\",(L18/EIR!F18))","v":""},{"$f":"EIR!H18/EIR!H$8","v":0},{"$f":"EIR!H18-EIR!G18","v":0},{"$f":"IF(ISERR(O18/EIR!G18),\"\",(O18/EIR!G18))","v":""},{"$f":"EIR!I18/EIR!I$8","v":0},{"$f":"EIR!I18-EIR!H18","v":0},{"$f":"IF(ISERR(R18/EIR!H18),\"\",(R18/EIR!H18))","v":""},{"$f":"EIR!J18/EIR!J$8","v":0},{"$f":"EIR!J18-EIR!I18","v":0},{"$f":"IF(ISERR(U18/EIR!I18),\"\",(U18/EIR!I18))","v":""}]
[null,{"$f":"EIR!B19","v":15},{"$f":"EIR!C19","v":"Utilidad / (Pérdida) por Diferencia en Cambio"},{"$f":"EIR!D19/EIR!D$8","v":-7.5713578180674481E-4},{"$f":"EIR!E19/EIR!E$8","v":3.9450519308724926E-3},{"$f":"EIR!E19-EIR!D19","v":35524},{"$f":"IF(ISERR(F19/EIR!D19),\"\",(F19/EIR!D19))","v":-6.6412413535240233},{"$f":"EIR!F19/EIR!F$8","v":5.1017397589901425E-3},{"$f":"EIR!F19-EIR!E19","v":14025.907009999995},{"$f":"IF(ISERR(I19/EIR!E19),\"\",(I19/EIR!E19))","v":0.46481879072079518},{"$f":"EIR!G19/EIR!G$8","v":-1.2851893150002626E-3},{"$f":"EIR!G19-EIR!F19","v":-56394.774559999991},{"$f":"IF(ISERR(L19/EIR!F19),\"\",(L19/EIR!F19))","v":-1.2758736952443366},{"$f":"EIR!H19/EIR!H$8","v":-4.0705140918813727E-2},{"$f":"EIR!H19-EIR!G19","v":-479836.6324},{"$f":"IF(ISERR(O19/EIR!G19),\"\",(O19/EIR!G19))","v":39.350651500228906},{"$f":"EIR!I19/EIR!I$8","v":-5.7846894091299452E-3},{"$f":"EIR!I19-EIR!H19","v":419253.78544000001},{"$f":"IF(ISERR(R19/EIR!H19),\"\",(R19/EIR!H19))","v":-0.85208901782024582},{"$f":"EIR!J19/EIR!J$8","v":-4.5394944800215414E-3},{"$f":"EIR!J19-EIR!I19","v":13144.238750000004},{"$f":"IF(ISERR(U19/EIR!I19),\"\",(U19/EIR!I19))","v":-0.18061049936781493}]
[null,{"$f":"EIR!B20","v":16},{"$f":"EIR!C20","v":"Utilidad / (Pérdida) en Método de Participación"},{"$f":"EIR!D20/EIR!D$8","v":-3.0056124866114078E-3},{"$f":"EIR!E20/EIR!E$8","v":-1.7206571155662924E-3},{"$f":"EIR!E20-EIR!D20","v":8073},{"$f":"IF(ISERR(F20/EIR!D20),\"\",(F20/EIR!D20))","v":-0.3801921446736366},{"$f":"EIR!F20/EIR!F$8","v":0},{"$f":"EIR!F20-EIR!E20","v":13161},{"$f":"IF(ISERR(I20/EIR!E20),\"\",(I20/EIR!E20))","v":-1},{"$f":"EIR!G20/EIR!G$8","v":0},{"$f":"EIR!G20-EIR!F20","v":0},{"$f":"IF(ISERR(L20/EIR!F20),\"\",(L20/EIR!F20))","v":""},{"$f":"EIR!H20/EIR!H$8","v":0},{"$f":"EIR!H20-EIR!G20","v":0},{"$f":"IF(ISERR(O20/EIR!G20),\"\",(O20/EIR!G20))","v":""},{"$f":"EIR!I20/EIR!I$8","v":0},{"$f":"EIR!I20-EIR!H20","v":0},{"$f":"IF(ISERR(R20/EIR!H20),\"\",(R20/EIR!H20))","v":""},{"$f":"EIR!J20/EIR!J$8","v":0},{"$f":"EIR!J20-EIR!I20","v":0},{"$f":"IF(ISERR(U20/EIR!I20),\"\",(U20/EIR!I20))","v":""}]
[null,{"$f":"EIR!B21","v":17},{"$f":"EIR!C21","v":"Utilidad Neta antes de Impuestos"},{"$f":"EIR!D21/EIR!D$8","v":3.9679916566439481E-2},{"$f":"EIR!E21/EIR!E$8","v":5.7154029731637107E-2},{"$f":"EIR!E21-EIR!D21","v":156831},{"$f":"IF(ISERR(F21/EIR!D21),\"\",(F21/EIR!D21))","v":0.55945136089608671},{"$f":"EIR!F21/EIR!F$8","v":6.4057780234484371E-2},{"$f":"EIR!F21-EIR!E21","v":117828.49793000019},{"$f":"IF(ISERR(I21/EIR!E21),\"\",(I21/EIR!E21))","v":0.26953112910346572},{"$f":"EIR!G21/EIR!G$8","v":3.5221588288124814E-2},{"$f":"EIR!G21-EIR!F21","v":-220807.30588000064},{"$f":"IF(ISERR(L21/EIR!F21),\"\",(L21/EIR!F21))","v":-0.39785853012276401},{"$f":"EIR!H21/EIR!H$8","v":-2.4872625185693779E-2},{"$f":"EIR!H21-EIR!G21","v":-634834.39294999652},{"$f":"IF(ISERR(O21/EIR!G21),\"\",(O21/EIR!G21))","v":-1.8996655359032839},{"$f":"EIR!I21/EIR!I$8","v":1.8914839725513066E-2},{"$f":"EIR!I21-EIR!H21","v":538618.28573999787},{"$f":"IF(ISERR(R21/EIR!H21),\"\",(R21/EIR!H21))","v":-1.7914995603812436},{"$f":"EIR!J21/EIR!J$8","v":2.2996007820457284E-2},{"$f":"EIR!J21-EIR!I21","v":64117.965479999082},{"$f":"IF(ISERR(U21/EIR!I21),\"\",(U21/EIR!I21))","v":0.26944161191335103}]
[null,{"$f":"EIR!B22","v":18},{"$f":"EIR!C22","v":"Provisión Impuesto a la Renta"},{"$f":"EIR!D22/EIR!D$8","v":1.1056673644470043E-2},{"$f":"EIR!E22/EIR!E$8","v":1.1175184884678974E-2},{"$f":"EIR!E22-EIR!D22","v":7364},{"$f":"IF(ISERR(F22/EIR!D22),\"\",(F22/EIR!D22))","v":9.4273680437315169E-2},{"$f":"EIR!F22/EIR!F$8","v":1.0078956890873923E-2},{"$f":"EIR!F22-EIR!E22","v":1845.9637999999977},{"$f":"IF(ISERR(I22/EIR!E22),\"\",(I22/EIR!E22))","v":2.1596029341226269E-2},{"$f":"EIR!G22/EIR!G$8","v":9.5988308031146538E-3},{"$f":"EIR!G22-EIR!F22","v":3750.6780999999901},{"$f":"IF(ISERR(L22/EIR!F22),\"\",(L22/EIR!F22))","v":4.2951795687905754E-2},{"$f":"EIR!H22/EIR!H$8","v":7.1143256168228986E-3},{"$f":"EIR!H22-EIR!G22","v":-5077.9884999999776},{"$f":"IF(ISERR(O22/EIR!G22),\"\",(O22/EIR!G22))","v":-5.5756950024856512E-2},{"$f":"EIR!I22/EIR!I$8","v":8.2376064980675817E-3},{"$f":"EIR!I22-EIR!H22","v":17641.0147},{"$f":"IF(ISERR(R22/EIR!H22),\"\",(R22/EIR!H22))","v":0.20513844598568975},{"$f":"EIR!J22/EIR!J$8","v":4.5273369289665806E-3},{"$f":"EIR!J22-EIR!I22","v":-44163.898420000012},{"$f":"IF(ISERR(U22/EIR!I22),\"\",(U22/EIR!I22))","v":-0.42614162756936419}]
[null,{"$f":"EIR!B23","v":19},{"$f":"EIR!C23","v":"Utilidad Neta del Ejercicio"},{"$f":"EIR!D23/EIR!D$8","v":2.8623242921969435E-2},{"$f":"EIR!E23/EIR!E$8","v":4.5978844846958133E-2},{"$f":"EIR!E23-EIR!D23","v":149467},{"$f":"IF(ISERR(F23/EIR!D23),\"\",(F23/EIR!D23))","v":0.73914161519555721},{"$f":"EIR!F23/EIR!F$8","v":5.3978823343610448E-2},{"$f":"EIR!F23-EIR!E23","v":115982.53413000016},{"$f":"IF(ISERR(I23/EIR!E23),\"\",(I23/EIR!E23))","v":0.32979189877844928},{"$f":"EIR!G23/EIR!G$8","v":2.5622757485010157E-2},{"$f":"EIR!G23-EIR!F23","v":-224557.9839800006},{"$f":"IF(ISERR(L23/EIR!F23),\"\",(L23/EIR!F23))","v":-0.4801668872837902},{"$f":"EIR!H23/EIR!H$8","v":-3.1986950802516678E-2},{"$f":"EIR!H23-EIR!G23","v":-629756.40444999654},{"$f":"IF(ISERR(O23/EIR!G23),\"\",(O23/EIR!G23))","v":-2.5904329735068252},{"$f":"EIR!I23/EIR!I$8","v":1.0677233227445484E-2},{"$f":"EIR!I23-EIR!H23","v":520977.27103999787},{"$f":"IF(ISERR(R23/EIR!H23),\"\",(R23/EIR!H23))","v":-1.3474205669217958},{"$f":"EIR!J23/EIR!J$8","v":1.8468670891490704E-2},{"$f":"EIR!J23-EIR!I23","v":108281.86389999909},{"$f":"IF(ISERR(U23/EIR!I23),\"\",(U23/EIR!I23))","v":0.80609196799821059}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]

{"sheet":"ESF","index":4,"n_rows":2018,"n_cols":1749,"rows_kept":2018,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"ESTADO DE SITUACIÓN FINANCIERA "]
[null,null,"(En millones de pesos colombianos)",{"$f":"Data!D4","v":2011},{"$f":"Data!E4","v":2012},{"$f":"Data!F4","v":2013},{"$f":"Data!G4","v":2014},{"$f":"Data!H4","v":2015},{"$f":"Data!I4","v":2016},{"$f":"Data!J4","v":2017}]
[]
[null,null,{"$f":"Data!C30","v":"ACTIVO"}]
[null,{"$f":"Data!B31","v":20},{"$f":"Data!C31","v":"Disponible y equivalentes"},{"$f":"Data!D31","v":915349},{"$f":"Data!E31","v":700876},{"$f":"Data!F31","v":1462685.5554500001},{"$f":"Data!G31","v":1534277.4206200002},{"$f":"Data!H31","v":1526793.7676599999},{"$f":"Data!I31","v":1143642.5980400001},{"$f":"Data!J31","v":1535109.848}]
[null,{"$f":"Data!B32","v":21},{"$f":"Data!C32","v":"Cuentas por cobrar - Clientes"},{"$f":"Data!D32","v":252587},{"$f":"Data!E32","v":270436},{"$f":"Data!F32","v":416503.57280000002},{"$f":"Data!G32","v":620077.78279999993},{"$f":"Data!H32","v":591583.84691999992},{"$f":"Data!I32","v":618833.42259000009},{"$f":"Data!J32","v":568454.98400000005}]
[null,{"$f":"Data!B33","v":22},{"$f":"Data!C33","v":"Deterioro acumulado de Cartera"},{"$f":"Data!D33","v":-21172},{"$f":"Data!E33","v":-25283},{"$f":"Data!F33","v":-27185.644469999999},{"$f":"Data!G33","v":-39064.086880000003},{"$f":"Data!H33","v":-41932.043579999998},{"$f":"Data!I33","v":-39777.411759999995},{"$f":"Data!J33","v":-39329.120000000003}]
[null,{"$f":"Data!B34","v":23},{"$f":"Data!C34","v":"Inventario Neto"},{"$f":"Data!D34","v":92309},{"$f":"Data!E34","v":88565},{"$f":"Data!F34","v":102426.42914000001},{"$f":"Data!G34","v":155136.67624},{"$f":"Data!H34","v":216582.75295999998},{"$f":"Data!I34","v":247144.47702000002},{"$f":"Data!J34","v":290188.03200000001}]
[null,{"$f":"Data!B35","v":24},{"$f":"Data!C35","v":"Otros Activos Corrientes"},{"$f":"Data!D35","v":551616},{"$f":"Data!E35","v":944360},{"$f":"Data!F35","v":541177.18111999996},{"$f":"Data!G35","v":900782.72213999997},{"$f":"Data!H35","v":969803.69921999995},{"$f":"Data!I35","v":1080336.6191700001},{"$f":"Data!J35","v":1438288}]
[null,{"$f":"Data!B36","v":25},{"$f":"Data!C36","v":"ACTIVO CORRIENTE"},{"$f":"Data!D36","v":1790689},{"$f":"Data!E36","v":1978954},{"$f":"Data!F36","v":2495607.0940399999},{"$f":"Data!G36","v":3171210.51492},{"$f":"Data!H36","v":3262832.0231799996},{"$f":"Data!I36","v":3050179.7050600005},{"$f":"Data!J36","v":3792711.7439999999}]
[null,{"$f":"Data!B37","v":26},{"$f":"Data!C37","v":"Propiedad Planta y Equipo - Neto"},{"$f":"Data!D37","v":3578571},{"$f":"Data!E37","v":4111863},{"$f":"Data!F37","v":6230131.1951399995},{"$f":"Data!G37","v":9881493.8018999994},{"$f":"Data!H37","v":14485502.246619999},{"$f":"Data!I37","v":13953088.449589999},{"$f":"Data!J37","v":14564951.744000001}]
[null,{"$f":"Data!B38","v":27},{"$f":"Data!C38","v":"Activo Diferido"},{"$f":"Data!D38","v":203095},{"$f":"Data!E38","v":236460},{"$f":"Data!F38","v":98062.159189999991},{"$f":"Data!G38","v":95545.282560000007},{"$f":"Data!H38","v":731385.67075000005},{"$f":"Data!I38","v":17539.149949999999},{"$f":"Data!J38","v":77491.495999999999}]
[null,{"$f":"Data!B39","v":28},{"$f":"Data!C39","v":"Intangibles y Valorizaciones"},{"$f":"Data!D39","v":831286},{"$f":"Data!E39","v":866629},{"$f":"Data!F39","v":699637.75349000003},{"$f":"Data!G39","v":1017678.31774},{"$f":"Data!H39","v":1303143.60402},{"$f":"Data!I39","v":1239047.17178},{"$f":"Data!J39","v":1272911.736}]
[null,{"$f":"Data!B40","v":29},{"$f":"Data!C40","v":"Inversiones Permanentes"},{"$f":"Data!D40","v":0},{"$f":"Data!E40","v":0},{"$f":"Data!F40","v":0},{"$f":"Data!G40","v":0},{"$f":"Data!H40","v":0},{"$f":"Data!I40","v":0},{"$f":"Data!J40","v":0}]
[null,{"$f":"Data!B41","v":30},{"$f":"Data!C41","v":"Otros Activos Largo Plazo"},{"$f":"Data!D41","v":1114007},{"$f":"Data!E41","v":775332},{"$f":"Data!F41","v":455685.66084999999},{"$f":"Data!G41","v":632224.30222000007},{"$f":"Data!H41","v":966862.09423999989},{"$f":"Data!I41","v":798659.97146999999},{"$f":"Data!J41","v":766338.94400000002}]
[null,{"$f":"Data!B42","v":31},{"$f":"Data!C42","v":"TOTAL ACTIVO"},{"$f":"Data!D42","v":7517648},{"$f":"Data!E42","v":7969238},{"$f":"Data!F42","v":9979123.8627099991},{"$f":"Data!G42","v":14798152.21934},{"$f":"Data!H42","v":20749725.638809998},{"$f":"Data!I42","v":19058514.44785},{"$f":"Data!J42","v":20474405.664000001}]
[]
[null,null,{"$f":"Data!C44","v":"PASIVO"}]
[null,{"$f":"Data!B45","v":32},{"$f":"Data!C45","v":"Cuentas por Pagar a Proveedores"},{"$f":"Data!D45","v":349946},{"$f":"Data!E45","v":348110},{"$f":"Data!F45","v":640574.6335},{"$f":"Data!G45","v":591954.4155},{"$f":"Data!H45","v":1070955.2272099999},{"$f":"Data!I45","v":959801.09918000002},{"$f":"Data!J45","v":503684.28}]
[null,{"$f":"Data!B46","v":33},{"$f":"Data!C46","v":"Obligaciones Financieras - Corto Plazo"},{"$f":"Data!D46","v":480483},{"$f":"Data!E46","v":415348},{"$f":"Data!F46","v":84138.885609999998},{"$f":"Data!G46","v":78386.559439999997},{"$f":"Data!H46","v":78913.120319999987},{"$f":"Data!I46","v":88791.008900000001},{"$f":"Data!J46","v":87902.672000000006}]
[null,{"$f":"Data!B47","v":34},{"$f":"Data!C47","v":"Porción Corriente de Deuda Financiera de LP"},{"$f":"Data!D47","v":0},{"$f":"Data!E47","v":0},{"$f":"Data!F47","v":521203.66133999999},{"$f":"Data!G47","v":1019893.7357000001},{"$f":"Data!H47","v":1221452.6511599999},{"$f":"Data!I47","v":1131714.7757899999},{"$f":"Data!J47","v":1619160.176}]
[null,{"$f":"Data!B48","v":35},{"$f":"Data!C48","v":"Dividendos por pagar"},{"$f":"Data!D48","v":0},{"$f":"Data!E48","v":0},{"$f":"Data!F48","v":0},{"$f":"Data!G48","v":0},{"$f":"Data!H48","v":0},{"$f":"Data!I48","v":0},{"$f":"Data!J48","v":0}]
[null,{"$f":"Data!B49","v":36},{"$f":"Data!C49","v":"Intereses por pagar"},{"$f":"Data!D49","v":5552},{"$f":"Data!E49","v":5989},{"$f":"Data!F49","v":0},{"$f":"Data!G49","v":0},{"$f":"Data!H49","v":0},{"$f":"Data!I49","v":0},{"$f":"Data!J49","v":0}]
[null,{"$f":"Data!B50","v":37},{"$f":"Data!C50","v":"Otros Pasivos Corrientes"},{"$f":"Data!D50","v":1572147},{"$f":"Data!E50","v":1916411},{"$f":"Data!F50","v":1949212.0572800001},{"$f":"Data!G50","v":2829978.7300399998},{"$f":"Data!H50","v":2561634.0223799995},{"$f":"Data!I50","v":2894499.8695500004},{"$f":"Data!J50","v":3491793.2480000001}]
[null,{"$f":"Data!B51","v":38},{"$f":"Data!C51","v":"PASIVO CORRIENTE"},{"$f":"Data!D51","v":2408128},{"$f":"Data!E51","v":2685858},{"$f":"Data!F51","v":3195129.2377300002},{"$f":"Data!G51","v":4520213.44068},{"$f":"Data!H51","v":4932955.0210699998},{"$f":"Data!I51","v":5074806.7534200009},{"$f":"Data!J51","v":5702540.3760000002}]
[null,{"$f":"Data!B52","v":39},{"$f":"Data!C52","v":"Obligaciones Financieras - Largo Plazo"},{"$f":"Data!D52","v":2693394},{"$f":"Data!E52","v":2822982},{"$f":"Data!F52","v":3759881.1839000001},{"$f":"Data!G52","v":6490578.9002600005},{"$f":"Data!H52","v":9637724.6416999996},{"$f":"Data!I52","v":8604523.9221599996},{"$f":"Data!J52","v":9489242.3440000005}]
[null,{"$f":"Data!B53","v":40},{"$f":"Data!C53","v":"Otros Pasivos de Largo Plazo"},{"$f":"Data!D53","v":596270},{"$f":"Data!E53","v":366696},{"$f":"Data!F53","v":683504.40590000001},{"$f":"Data!G53","v":898452.46610000008},{"$f":"Data!H53","v":1855973.2225899999},{"$f":"Data!I53","v":1117392.38696},{"$f":"Data!J53","v":1284958.1440000001}]
[null,{"$f":"Data!B54","v":41},{"$f":"Data!C54","v":"PASIVO A LARGO PLAZO"},{"$f":"Data!D54","v":3289664},{"$f":"Data!E54","v":3189678},{"$f":"Data!F54","v":4443385.5898000002},{"$f":"Data!G54","v":7389031.3663600003},{"$f":"Data!H54","v":11493697.864289999},{"$f":"Data!I54","v":9721916.3091199994},{"$f":"Data!J54","v":10774200.488}]
[null,{"$f":"Data!B55","v":42},{"$f":"Data!C55","v":"TOTAL PASIVO"},{"$f":"Data!D55","v":5697792},{"$f":"Data!E55","v":5875536},{"$f":"Data!F55","v":7638514.8275300004},{"$f":"Data!G55","v":11909244.80704},{"$f":"Data!H55","v":16426652.885359999},{"$f":"Data!I55","v":14796723.06254},{"$f":"Data!J55","v":16476740.864}]
[]
[null,null,{"$f":"Data!C57","v":"PATRIMONIO"}]
[null,{"$f":"Data!B58","v":43},{"$f":"Data!C58","v":"Capital Pagado"},{"$f":"Data!D58","v":221091},{"$f":"Data!E58","v":221091},{"$f":"Data!F58","v":240127.33509000001},{"$f":"Data!G58","v":298155.54258000001},{"$f":"Data!H58","v":392496.39980999997},{"$f":"Data!I58","v":373957.48232999997},{"$f":"Data!J58","v":371875.03200000001}]
[null,{"$f":"Data!B59","v":44},{"$f":"Data!C59","v":"Prima en Colocación de Acciones"},{"$f":"Data!D59","v":1267915},{"$f":"Data!E59","v":1367135},{"$f":"Data!F59","v":1356180.0272000001},{"$f":"Data!G59","v":1683909.0464000001},{"$f":"Data!H59","v":2216722.9647999997},{"$f":"Data!I59","v":2112019.7264},{"$f":"Data!J59","v":2100258.56}]
[null,{"$f":"Data!B60","v":45},{"$f":"Data!C60","v":"Revalorizaciones e Interés Minoritario"},{"$f":"Data!D60","v":18601},{"$f":"Data!E60","v":-113393},{"$f":"Data!F60","v":67787.806230000002},{"$f":"Data!G60","v":76843.422739999995},{"$f":"Data!H60","v":116656.3688},{"$f":"Data!I60","v":141384.45306999999},{"$f":"Data!J60","v":-52422.911999999997}]
[null,{"$f":"Data!B61","v":46},{"$f":"Data!C61","v":"Reservas y Utilidades Retenidas"},{"$f":"Data!D61","v":110032},{"$f":"Data!E61","v":267185},{"$f":"Data!F61","v":208847.33252999978},{"$f":"Data!G61","v":586890.85043000046},{"$f":"Data!H61","v":1983844.8743399968},{"$f":"Data!I61","v":1500100.306769999},{"$f":"Data!J61","v":1335342.8393600001}]
[null,{"$f":"Data!B62","v":47},{"$f":"Data!C62","v":"Utilidad Neta del Ejercicio"},{"$f":"Data!D62","v":202217},{"$f":"Data!E62","v":351684},{"$f":"Data!F62","v":467666.53413000016},{"$f":"Data!G62","v":243108.55014999956},{"$f":"Data!H62","v":-386647.85429999698},{"$f":"Data!I62","v":134329.41674000089},{"$f":"Data!J62","v":242611.28063999998}]
[null,{"$f":"Data!B63","v":48},{"$f":"Data!C63","v":"TOTAL PATRIMONIO"},{"$f":"Data!D63","v":1819856},{"$f":"Data!E63","v":2093702},{"$f":"Data!F63","v":2340609.0351800001},{"$f":"Data!G63","v":2888907.4123},{"$f":"Data!H63","v":4323072.7534499997},{"$f":"Data!I63","v":4261791.3853099998},{"$f":"Data!J63","v":3997664.8000000003}]
[]
[null,{"$f":"Data!B65","v":49},{"$f":"Data!C65","v":"TOTAL PASIVO + PATRIMONIO"},{"$f":"Data!D65","v":7517648},{"$f":"Data!E65","v":7969238},{"$f":"Data!F65","v":9979123.8627100009},{"$f":"Data!G65","v":14798152.21934},{"$f":"Data!H65","v":20749725.638809998},{"$f":"Data!I65","v":19058514.44785},{"$f":"Data!J65","v":20474405.664000001}]
[]
[null,null,{"$f":"Data!C67","v":"Datos que van al Flujo de Caja"}]
[null,{"$f":"Data!B68","v":50},{"$f":"Data!C68","v":"Impuestos Pagados"},{"$f":"Data!D68","v":0},{"$f":"Data!E68","v":0},{"$f":"Data!F68","v":0},{"$f":"Data!G68","v":0},{"$f":"Data!H68","v":0},{"$f":"Data!I68","v":0},{"$f":"Data!J68","v":0}]
[null,{"$f":"Data!B69","v":51},{"$f":"Data!C69","v":"CAPEX"},{"$f":"Data!D69","v":169942},{"$f":"Data!E69","v":899526},{"$f":"Data!F69","v":497511.59100000001},{"$f":"Data!G69","v":58907.095049999996},{"$f":"Data!H69","v":434177.16525000002},{"$f":"Data!I69","v":640765.84947999998},{"$f":"Data!J69","v":636768.84360000002}]
[null,{"$f":"Data!B70","v":52},{"$f":"Data!C70","v":"Dividendos Pagados"},{"$f":"Data!D70","v":0},{"$f":"Data!E70","v":45064},{"$f":"Data!F70","v":69394.127129999993},{"$f":"Data!G70","v":78583.150399999984},{"$f":"Data!H70","v":196331.0589},{"$f":"Data!I70","v":96744.784070000009},{"$f":"Data!J70","v":460406.01095999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]

{"sheet":"ESF Comparativo","index":5,"n_rows":2018,"n_cols":1749,"rows_kept":2018,"cut":false,"hidden":false,"merged":[[2,19,2,21],[2,4,2,6],[2,7,2,9],[2,10,2,12],[2,13,2,15],[2,16,2,18]]}
[]
[null,null,"ESTADO DE SITUACIÓN FINANCIERA  COMPARATIVO "]
[null,null,"(En millones de pesos colombianos)",{"$f":"ESF!D3","v":2011},{"$f":"ESF!E3","v":2012},null,null,{"$f":"ESF!F3","v":2013},null,null,{"$f":"ESF!G3","v":2014},null,null,{"$f":"ESF!H3","v":2015},null,null,{"$f":"ESF!I3","v":2016},null,null,{"$f":"ESF!J3","v":2017}]
[]
[null,null,{"$f":"ESF!C5","v":"ACTIVO"},"AV","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%"]
[null,{"$f":"ESF!B6","v":20},{"$f":"ESF!C6","v":"Disponible y equivalentes"},{"$f":"ESF!D6/ESF!D$17","v":0.12176002387980922},{"$f":"ESF!E6/ESF!E$17","v":8.7947680819671845E-2},{"$f":"ESF!E6-ESF!D6","v":-214473},{"$f":"IF(ISERR(F6/ESF!D6),\"\",(F6/ESF!D6))","v":-0.23430735162216815},{"$f":"ESF!F6/ESF!F$17","v":0.14657454658076396},{"$f":"ESF!F6-ESF!E6","v":761809.5554500001},{"$f":"IF(ISERR(I6/ESF!E6),\"\",(I6/ESF!E6))","v":1.0869391382355795},{"$f":"ESF!G6/ESF!G$17","v":0.10368033777993055},{"$f":"ESF!G6-ESF!F6","v":71591.865170000121},{"$f":"IF(ISERR(L6/ESF!F6),\"\",(L6/ESF!F6))","v":4.8945492695437638E-2},{"$f":"ESF!H6/ESF!H$17","v":7.3581395447673101E-2},{"$f":"ESF!H6-ESF!G6","v":-7483.6529600003269},{"$f":"IF(ISERR(O6/ESF!G6),\"\",(O6/ESF!G6))","v":-4.8776400274314078E-3},{"$f":"ESF!I6/ESF!I$17","v":6.0006911932688173E-2},{"$f":"ESF!I6-ESF!H6","v":-383151.16961999983},{"$f":"IF(ISERR(R6/ESF!H6),\"\",(R6/ESF!H6))","v":-0.25095148915051335},{"$f":"ESF!J6/ESF!J$17","v":7.4977016338949098E-2},{"$f":"ESF!J6-ESF!I6","v":391467.24995999993},{"$f":"IF(ISERR(U6/ESF!I6),\"\",(U6/ESF!I6))","v":0.34229859103788646}]
[null,{"$f":"ESF!B7","v":21},{"$f":"ESF!C7","v":"Cuentas por cobrar - Clientes"},{"$f":"ESF!D7/ESF!D$17","v":3.3599205496187105E-2},{"$f":"ESF!E7/ESF!E$17","v":3.3934988514585714E-2},{"$f":"ESF!E7-ESF!D7","v":17849},{"$f":"IF(ISERR(F7/ESF!D7),\"\",(F7/ESF!D7))","v":7.0664761052627409E-2},{"$f":"ESF!F7/ESF!F$17","v":4.1737489035123719E-2},{"$f":"ESF!F7-ESF!E7","v":146067.57280000002},{"$f":"IF(ISERR(I7/ESF!E7),\"\",(I7/ESF!E7))","v":0.54011881850049559},{"$f":"ESF!G7/ESF!G$17","v":4.1902379000373295E-2},{"$f":"ESF!G7-ESF!F7","v":203574.2099999999},{"$f":"IF(ISERR(L7/ESF!F7),\"\",(L7/ESF!F7))","v":0.48876942070735557},{"$f":"ESF!H7/ESF!H$17","v":2.8510441883313857E-2},{"$f":"ESF!H7-ESF!G7","v":-28493.935880000005},{"$f":"IF(ISERR(O7/ESF!G7),\"\",(O7/ESF!G7))","v":-4.5952196112129445E-2},{"$f":"ESF!I7/ESF!I$17","v":3.2470181465786334E-2},{"$f":"ESF!I7-ESF!H7","v":27249.575670000166},{"$f":"IF(ISERR(R7/ESF!H7),\"\",(R7/ESF!H7))","v":4.6062068482551274E-2},{"$f":"ESF!J7/ESF!J$17","v":2.7764175103725249E-2},{"$f":"ESF!J7-ESF!I7","v":-50378.438590000034},{"$f":"IF(ISERR(U7/ESF!I7),\"\",(U7/ESF!I7))","v":-8.140872285008692E-2}]
[null,{"$f":"ESF!B8","v":22},{"$f":"ESF!C8","v":"Deterioro acumulado de Cartera"},{"$f":"ESF!D8/ESF!D$17","v":-2.816306376675258E-3},{"$f":"ESF!E8/ESF!E$17","v":-3.1725743414866012E-3},{"$f":"ESF!E8-ESF!D8","v":-4111},{"$f":"IF(ISERR(F8/ESF!D8),\"\",(F8/ESF!D8))","v":0.19417154732665784},{"$f":"ESF!F8/ESF!F$17","v":-2.7242516321084403E-3},{"$f":"ESF!F8-ESF!E8","v":-1902.6444699999993},{"$f":"IF(ISERR(I8/ESF!E8),\"\",(I8/ESF!E8))","v":7.5253904599928784E-2},{"$f":"ESF!G8/ESF!G$17","v":-2.6397949082417444E-3},{"$f":"ESF!G8-ESF!F8","v":-11878.442410000003},{"$f":"IF(ISERR(L8/ESF!F8),\"\",(L8/ESF!F8))","v":0.43693804732523978},{"$f":"ESF!H8/ESF!H$17","v":-2.0208480974597026E-3},{"$f":"ESF!H8-ESF!G8","v":-2867.9566999999952},{"$f":"IF(ISERR(O8/ESF!G8),\"\",(O8/ESF!G8))","v":7.3416709030214883E-2},{"$f":"ESF!I8/ESF!I$17","v":-2.0871202668415376E-3},{"$f":"ESF!I8-ESF!H8","v":2154.6318200000023},{"$f":"IF(ISERR(R8/ESF!H8),\"\",(R8/ESF!H8))","v":-5.138389727868356E-2},{"$f":"ESF!J8/ESF!J$17","v":-1.9208919001322763E-3},{"$f":"ESF!J8-ESF!I8","v":448.29175999999279},{"$f":"IF(ISERR(U8/ESF!I8),\"\",(U8/ESF!I8))","v":-1.1270008282710671E-2}]
[null,{"$f":"ESF!B9","v":23},{"$f":"ESF!C9","v":"Inventario Neto"},{"$f":"ESF!D9/ESF!D$17","v":1.2278973423602702E-2},{"$f":"ESF!E9/ESF!E$17","v":1.1113358642319379E-2},{"$f":"ESF!E9-ESF!D9","v":-3744},{"$f":"IF(ISERR(F9/ESF!D9),\"\",(F9/ESF!D9))","v":-4.0559425408140053E-2},{"$f":"ESF!F9/ESF!F$17","v":1.0264070328132433E-2},{"$f":"ESF!F9-ESF!E9","v":13861.429140000007},{"$f":"IF(ISERR(I9/ESF!E9),\"\",(I9/ESF!E9))","v":0.15651136611528266},{"$f":"ESF!G9/ESF!G$17","v":1.0483516721584252E-2},{"$f":"ESF!G9-ESF!F9","v":52710.247099999993},{"$f":"IF(ISERR(L9/ESF!F9),\"\",(L9/ESF!F9))","v":0.51461568603503494},{"$f":"ESF!H9/ESF!H$17","v":1.0437861045974826E-2},{"$f":"ESF!H9-ESF!G9","v":61446.076719999983},{"$f":"IF(ISERR(O9/ESF!G9),\"\",(O9/ESF!G9))","v":0.39607704773139196},{"$f":"ESF!I9/ESF!I$17","v":1.2967667427399122E-2},{"$f":"ESF!I9-ESF!H9","v":30561.724060000037},{"$f":"IF(ISERR(R9/ESF!H9),\"\",(R9/ESF!H9))","v":0.1411087616272215},{"$f":"ESF!J9/ESF!J$17","v":1.4173209067076146E-2},{"$f":"ESF!J9-ESF!I9","v":43043.554979999986},{"$f":"IF(ISERR(U9/ESF!I9),\"\",(U9/ESF!I9))","v":0.1741635317892081}]
[null,{"$f":"ESF!B10","v":24},{"$f":"ESF!C10","v":"Otros Activos Corrientes"},{"$f":"ESF!D10/ESF!D$17","v":7.3376141048370452E-2},{"$f":"ESF!E10/ESF!E$17","v":0.11850066468086409},{"$f":"ESF!E10-ESF!D10","v":392744},{"$f":"IF(ISERR(F10/ESF!D10),\"\",(F10/ESF!D10))","v":0.71198804965773288},{"$f":"ESF!F10/ESF!F$17","v":5.4230931348820254E-2},{"$f":"ESF!F10-ESF!E10","v":-403182.81888000004},{"$f":"IF(ISERR(I10/ESF!E10),\"\",(I10/ESF!E10))","v":-0.42693762853149225},{"$f":"ESF!G10/ESF!G$17","v":6.0871297226065095E-2},{"$f":"ESF!G10-ESF!F10","v":359605.54102},{"$f":"IF(ISERR(L10/ESF!F10),\"\",(L10/ESF!F10))","v":0.66448762727906208},{"$f":"ESF!H10/ESF!H$17","v":4.6738145655578822E-2},{"$f":"ESF!H10-ESF!G10","v":69020.977079999982},{"$f":"IF(ISERR(O10/ESF!G10),\"\",(O10/ESF!G10))","v":7.6623335887289271E-2},{"$f":"ESF!I10/ESF!I$17","v":5.6685248062021611E-2},{"$f":"ESF!I10-ESF!H10","v":110532.91995000013},{"$f":"IF(ISERR(R10/ESF!H10),\"\",(R10/ESF!H10))","v":0.11397452911233506},{"$f":"ESF!J10/ESF!J$17","v":7.024809528556579E-2},{"$f":"ESF!J10-ESF!I10","v":357951.38082999992},{"$f":"IF(ISERR(U10/ESF!I10),\"\",(U10/ESF!I10))","v":0.33133319233870501}]
[null,{"$f":"ESF!B11","v":25},{"$f":"ESF!C11","v":"ACTIVO CORRIENTE"},{"$f":"ESF!D11/ESF!D$17","v":0.2381980374712942},{"$f":"ESF!E11/ESF!E$17","v":0.24832411831595441},{"$f":"ESF!E11-ESF!D11","v":188265},{"$f":"IF(ISERR(F11/ESF!D11),\"\",(F11/ESF!D11))","v":0.10513550929279177},{"$f":"ESF!F11/ESF!F$17","v":0.25008278566073194},{"$f":"ESF!F11-ESF!E11","v":516653.09403999988},{"$f":"IF(ISERR(I11/ESF!E11),\"\",(I11/ESF!E11))","v":0.26107382690047365},{"$f":"ESF!G11/ESF!G$17","v":0.21429773581971145},{"$f":"ESF!G11-ESF!F11","v":675603.42088000011},{"$f":"IF(ISERR(L11/ESF!F11),\"\",(L11/ESF!F11))","v":0.27071706219038799},{"$f":"ESF!H11/ESF!H$17","v":0.1572469959350809},{"$f":"ESF!H11-ESF!G11","v":91621.508259999566},{"$f":"IF(ISERR(O11/ESF!G11),\"\",(O11/ESF!G11))","v":2.8891651257125988E-2},{"$f":"ESF!I11/ESF!I$17","v":0.1600428886210537},{"$f":"ESF!I11-ESF!H11","v":-212652.31811999902},{"$f":"IF(ISERR(R11/ESF!H11),\"\",(R11/ESF!H11))","v":-6.5174154418389349E-2},{"$f":"ESF!J11/ESF!J$17","v":0.18524160389518401},{"$f":"ESF!J11-ESF!I11","v":742532.03893999942},{"$f":"IF(ISERR(U11/ESF!I11),\"\",(U11/ESF!I11))","v":0.24343878418317422}]
[null,{"$f":"ESF!B12","v":26},{"$f":"ESF!C12","v":"Propiedad Planta y Equipo - Neto"},{"$f":"ESF!D12/ESF!D$17","v":0.47602268688291871},{"$f":"ESF!E12/ESF!E$17","v":0.51596689670957252},{"$f":"ESF!E12-ESF!D12","v":533292},{"$f":"IF(ISERR(F12/ESF!D12),\"\",(F12/ESF!D12))","v":0.14902373042200365},{"$f":"ESF!F12/ESF!F$17","v":0.62431645110857481},{"$f":"ESF!F12-ESF!E12","v":2118268.1951399995},{"$f":"IF(ISERR(I12/ESF!E12),\"\",(I12/ESF!E12))","v":0.51516020721993883},{"$f":"ESF!G12/ESF!G$17","v":0.66775186897899852},{"$f":"ESF!G12-ESF!F12","v":3651362.6067599999},{"$f":"IF(ISERR(L12/ESF!F12),\"\",(L12/ESF!F12))","v":0.58608117427901918},{"$f":"ESF!H12/ESF!H$17","v":0.69810572432468787},{"$f":"ESF!H12-ESF!G12","v":4604008.44472},{"$f":"IF(ISERR(O12/ESF!G12),\"\",(O12/ESF!G12))","v":0.46592231266033357},{"$f":"ESF!I12/ESF!I$17","v":0.73211836566643074},{"$f":"ESF!I12-ESF!H12","v":-532413.79703000002},{"$f":"IF(ISERR(R12/ESF!H12),\"\",(R12/ESF!H12))","v":-3.6754942145981288E-2},{"$f":"ESF!J12/ESF!J$17","v":0.71137360385554194},{"$f":"ESF!J12-ESF!I12","v":611863.29441000149},{"$f":"IF(ISERR(U12/ESF!I12),\"\",(U12/ESF!I12))","v":4.3851459597676425E-2}]
[null,{"$f":"ESF!B13","v":27},{"$f":"ESF!C13","v":"Activo Diferido"},{"$f":"ESF!D13/ESF!D$17","v":2.7015763440905987E-2},{"$f":"ESF!E13/ESF!E$17","v":2.9671594699518324E-2},{"$f":"ESF!E13-ESF!D13","v":33365},{"$f":"IF(ISERR(F13/ESF!D13),\"\",(F13/ESF!D13))","v":0.16428272483320613},{"$f":"ESF!F13/ESF!F$17","v":9.8267303361609503E-3},{"$f":"ESF!F13-ESF!E13","v":-138397.84081000002},{"$f":"IF(ISERR(I13/ESF!E13),\"\",(I13/ESF!E13))","v":-0.58529070798443716},{"$f":"ESF!G13/ESF!G$17","v":6.4565684379925469E-3},{"$f":"ESF!G13-ESF!F13","v":-2516.8766299999843},{"$f":"IF(ISERR(L13/ESF!F13),\"\",(L13/ESF!F13))","v":-2.5666135141114106E-2},{"$f":"ESF!H13/ESF!H$17","v":3.5247968261422527E-2},{"$f":"ESF!H13-ESF!G13","v":635840.38819000009},{"$f":"IF(ISERR(O13/ESF!G13),\"\",(O13/ESF!G13))","v":6.6548590485428569},{"$f":"ESF!I13/ESF!I$17","v":9.2027896497350547E-4},{"$f":"ESF!I13-ESF!H13","v":-713846.52080000006},{"$f":"IF(ISERR(R13/ESF!H13),\"\",(R13/ESF!H13))","v":-0.97601928688045736},{"$f":"ESF!J13/ESF!J$17","v":3.7847983121802034E-3},{"$f":"ESF!J13-ESF!I13","v":59952.34605},{"$f":"IF(ISERR(U13/ESF!I13),\"\",(U13/ESF!I13))","v":3.4182013507444813}]
[null,{"$f":"ESF!B14","v":28},{"$f":"ESF!C14","v":"Intangibles y Valorizaciones"},{"$f":"ESF!D14/ESF!D$17","v":0.11057793607787968},{"$f":"ESF!E14/ESF!E$17","v":0.10874678356952069},{"$f":"ESF!E14-ESF!D14","v":35343},{"$f":"IF(ISERR(F14/ESF!D14),\"\",(F14/ESF!D14))","v":4.2516053440091614E-2},{"$f":"ESF!F14/ESF!F$17","v":7.0110138236123831E-2},{"$f":"ESF!F14-ESF!E14","v":-166991.24650999997},{"$f":"IF(ISERR(I14/ESF!E14),\"\",(I14/ESF!E14))","v":-0.1926905821406853},{"$f":"ESF!G14/ESF!G$17","v":6.877063451273166E-2},{"$f":"ESF!G14-ESF!F14","v":318040.56424999994},{"$f":"IF(ISERR(L14/ESF!F14),\"\",(L14/ESF!F14))","v":0.4545789055314976},{"$f":"ESF!H14/ESF!H$17","v":6.2802931793113373E-2},{"$f":"ESF!H14-ESF!G14","v":285465.28628},{"$f":"IF(ISERR(O14/ESF!G14),\"\",(O14/ESF!G14))","v":0.28050640492561979},{"$f":"ESF!I14/ESF!I$17","v":6.5012788649945252E-2},{"$f":"ESF!I14-ESF!H14","v":-64096.432239999995},{"$f":"IF(ISERR(R14/ESF!H14),\"\",(R14/ESF!H14))","v":-4.918600838946087E-2},{"$f":"ESF!J14/ESF!J$17","v":6.2170876014152221E-2},{"$f":"ESF!J14-ESF!I14","v":33864.564220000058},{"$f":"IF(ISERR(U14/ESF!I14),\"\",(U14/ESF!I14))","v":2.7331133948153598E-2}]
[null,{"$f":"ESF!B15","v":29},{"$f":"ESF!C15","v":"Inversiones Permanentes"},{"$f":"ESF!D15/ESF!D$17","v":0},{"$f":"ESF!E15/ESF!E$17","v":0},{"$f":"ESF!E15-ESF!D15","v":0},{"$f":"IF(ISERR(F15/ESF!D15),\"\",(F15/ESF!D15))","v":""},{"$f":"ESF!F15/ESF!F$17","v":0},{"$f":"ESF!F15-ESF!E15","v":0},{"$f":"IF(ISERR(I15/ESF!E15),\"\",(I15/ESF!E15))","v":""},{"$f":"ESF!G15/ESF!G$17","v":0},{"$f":"ESF!G15-ESF!F15","v":0},{"$f":"IF(ISERR(L15/ESF!F15),\"\",(L15/ESF!F15))","v":""},{"$f":"ESF!H15/ESF!H$17","v":0},{"$f":"ESF!H15-ESF!G15","v":0},{"$f":"IF(ISERR(O15/ESF!G15),\"\",(O15/ESF!G15))","v":""},{"$f":"ESF!I15/ESF!I$17","v":0},{"$f":"ESF!I15-ESF!H15","v":0},{"$f":"IF(ISERR(R15/ESF!H15),\"\",(R15/ESF!H15))","v":""},{"$f":"ESF!J15/ESF!J$17","v":0},{"$f":"ESF!J15-ESF!I15","v":0},{"$f":"IF(ISERR(U15/ESF!I15),\"\",(U15/ESF!I15))","v":""}]
[null,{"$f":"ESF!B16","v":30},{"$f":"ESF!C16","v":"Otros Activos Largo Plazo"},{"$f":"ESF!D16/ESF!D$17","v":0.14818557612700142},{"$f":"ESF!E16/ESF!E$17","v":9.7290606705434074E-2},{"$f":"ESF!E16-ESF!D16","v":-338675},{"$f":"IF(ISERR(F16/ESF!D16),\"\",(F16/ESF!D16))","v":-0.3040151453267349},{"$f":"ESF!F16/ESF!F$17","v":4.5663894658408505E-2},{"$f":"ESF!F16-ESF!E16","v":-319646.33915000001},{"$f":"IF(ISERR(I16/ESF!E16),\"\",(I16/ESF!E16))","v":-0.41227027795834559},{"$f":"ESF!G16/ESF!G$17","v":4.2723192250565818E-2},{"$f":"ESF!G16-ESF!F16","v":176538.64137000008},{"$f":"IF(ISERR(L16/ESF!F16),\"\",(L16/ESF!F16))","v":0.38741320286598191},{"$f":"ESF!H16/ESF!H$17","v":4.6596379685695431E-2},{"$f":"ESF!H16-ESF!G16","v":334637.79201999982},{"$f":"IF(ISERR(O16/ESF!G16),\"\",(O16/ESF!G16))","v":0.52930232331302141},{"$f":"ESF!I16/ESF!I$17","v":4.19056780975968E-2},{"$f":"ESF!I16-ESF!H16","v":-168202.1227699999},{"$f":"IF(ISERR(R16/ESF!H16),\"\",(R16/ESF!H16))","v":-0.17396702567206843},{"$f":"ESF!J16/ESF!J$17","v":3.7429117922941631E-2},{"$f":"ESF!J16-ESF!I16","v":-32321.027469999972},{"$f":"IF(ISERR(U16/ESF!I16),\"\",(U16/ESF!I16))","v":-4.0469071475449606E-2}]
[null,{"$f":"ESF!B17","v":31},{"$f":"ESF!C17","v":"TOTAL ACTIVO"},{"$f":"ESF!D17/ESF!D$17","v":1},{"$f":"ESF!E17/ESF!E$17","v":1},{"$f":"ESF!E17-ESF!D17","v":451590},{"$f":"IF(ISERR(F17/ESF!D17),\"\",(F17/ESF!D17))","v":6.0070649756413179E-2},{"$f":"ESF!F17/ESF!F$17","v":1},{"$f":"ESF!F17-ESF!E17","v":2009885.8627099991},{"$f":"IF(ISERR(I17/ESF!E17),\"\",(I17/ESF!E17))","v":0.25220552613813252},{"$f":"ESF!G17/ESF!G$17","v":1},{"$f":"ESF!G17-ESF!F17","v":4819028.3566300012},{"$f":"IF(ISERR(L17/ESF!F17),\"\",(L17/ESF!F17))","v":0.48291096722807014},{"$f":"ESF!H17/ESF!H$17","v":1},{"$f":"ESF!H17-ESF!G17","v":5951573.4194699973},{"$f":"IF(ISERR(O17/ESF!G17),\"\",(O17/ESF!G17))","v":0.40218355178775411},{"$f":"ESF!I17/ESF!I$17","v":1},{"$f":"ESF!I17-ESF!H17","v":-1691211.1909599975},{"$f":"IF(ISERR(R17/ESF!H17),\"\",(R17/ESF!H17))","v":-8.1505231461797237E-2},{"$f":"ESF!J17/ESF!J$17","v":1},{"$f":"ESF!J17-ESF!I17","v":1415891.2161500007},{"$f":"IF(ISERR(U17/ESF!I17),\"\",(U17/ESF!I17))","v":7.4291793309720841E-2}]
[]
[null,null,{"$f":"ESF!C19","v":"PASIVO"},"AV","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%"]
[null,{"$f":"ESF!B20","v":32},{"$f":"ESF!C20","v":"Cuentas por Pagar a Proveedores"},{"$f":"ESF!D20/ESF!D$17","v":4.6549931574343464E-2},{"$f":"ESF!E20/ESF!E$17","v":4.368171712276632E-2},{"$f":"ESF!E20-ESF!D20","v":-1836},{"$f":"IF(ISERR(F20/ESF!D20),\"\",(F20/ESF!D20))","v":-5.2465237493784754E-3},{"$f":"ESF!F20/ESF!F$17","v":6.4191470344776458E-2},{"$f":"ESF!F20-ESF!E20","v":292464.6335},{"$f":"IF(ISERR(I20/ESF!E20),\"\",(I20/ESF!E20))","v":0.84015004883513833},{"$f":"ESF!G20/ESF!G$17","v":4.0001914206988828E-2},{"$f":"ESF!G20-ESF!F20","v":-48620.217999999993},{"$f":"IF(ISERR(L20/ESF!F20),\"\",(L20/ESF!F20))","v":-7.5900941837716396E-2},{"$f":"ESF!H20/ESF!H$17","v":5.1612982545027011E-2},{"$f":"ESF!H20-ESF!G20","v":479000.81170999992},{"$f":"IF(ISERR(O20/ESF!G20),\"\",(O20/ESF!G20))","v":0.80918530070496608},{"$f":"ESF!I20/ESF!I$17","v":5.0360750928741753E-2},{"$f":"ESF!I20-ESF!H20","v":-111154.12802999991},{"$f":"IF(ISERR(R20/ESF!H20),\"\",(R20/ESF!H20))","v":-0.1037897058680718},{"$f":"ESF!J20/ESF!J$17","v":2.4600678928894355E-2},{"$f":"ESF!J20-ESF!I20","v":-456116.81917999999},{"$f":"IF(ISERR(U20/ESF!I20),\"\",(U20/ESF!I20))","v":-0.47522014672590029}]
[null,{"$f":"ESF!B21","v":33},{"$f":"ESF!C21","v":"Obligaciones Financieras - Corto Plazo"},{"$f":"ESF!D21/ESF!D$17","v":6.3914006082753536E-2},{"$f":"ESF!E21/ESF!E$17","v":5.2118910239598817E-2},{"$f":"ESF!E21-ESF!D21","v":-65135},{"$f":"IF(ISERR(F21/ESF!D21),\"\",(F21/ESF!D21))","v":-0.13556150789934296},{"$f":"ESF!F21/ESF!F$17","v":8.431490255813967E-3},{"$f":"ESF!F21-ESF!E21","v":-331209.11439},{"$f":"IF(ISERR(I21/ESF!E21),\"\",(I21/ESF!E21))","v":-0.79742556697034772},{"$f":"ESF!G21/ESF!G$17","v":5.2970504883410405E-3},{"$f":"ESF!G21-ESF!F21","v":-5752.3261700000003},{"$f":"IF(ISERR(L21/ESF!F21),\"\",(L21/ESF!F21))","v":-6.8367035387931624E-2},{"$f":"ESF!H21/ESF!H$17","v":3.8030922284775655E-3},{"$f":"ESF!H21-ESF!G21","v":526.56087999998999},{"$f":"IF(ISERR(O21/ESF!G21),\"\",(O21/ESF!G21))","v":6.7174893726907273E-3},{"$f":"ESF!I21/ESF!I$17","v":4.6588630579240424E-3},{"$f":"ESF!I21-ESF!H21","v":9877.8885800000135},{"$f":"IF(ISERR(R21/ESF!H21),\"\",(R21/ESF!H21))","v":0.12517422375321446},{"$f":"ESF!J21/ESF!J$17","v":4.2932954168510319E-3},{"$f":"ESF!J21-ESF!I21","v":-888.33689999999478},{"$f":"IF(ISERR(U21/ESF!I21),\"\",(U21/ESF!I21))","v":-1.0004806916885869E-2}]
[null,{"$f":"ESF!B22","v":34},{"$f":"ESF!C22","v":"Porción Corriente de Deuda Financiera de LP"},{"$f":"ESF!D22/ESF!D$17","v":0},{"$f":"ESF!E22/ESF!E$17","v":0},{"$f":"ESF!E22-ESF!D22","v":0},{"$f":"IF(ISERR(F22/ESF!D22),\"\",(F22/ESF!D22))","v":""},{"$f":"ESF!F22/ESF!F$17","v":5.2229400948477493E-2},{"$f":"ESF!F22-ESF!E22","v":521203.66133999999},{"$f":"IF(ISERR(I22/ESF!E22),\"\",(I22/ESF!E22))","v":""},{"$f":"ESF!G22/ESF!G$17","v":6.8920343606621415E-2},{"$f":"ESF!G22-ESF!F22","v":498690.07436000009},{"$f":"IF(ISERR(L22/ESF!F22),\"\",(L22/ESF!F22))","v":0.95680462619522255},{"$f":"ESF!H22/ESF!H$17","v":5.8865966346823007E-2},{"$f":"ESF!H22-ESF!G22","v":201558.91545999981},{"$f":"IF(ISERR(O22/ESF!G22),\"\",(O22/ESF!G22))","v":0.19762736881765494},{"$f":"ESF!I22/ESF!I$17","v":5.9381059257620633E-2},{"$f":"ESF!I22-ESF!H22","v":-89737.875370000023},{"$f":"IF(ISERR(R22/ESF!H22),\"\",(R22/ESF!H22))","v":-7.3468157185443875E-2},{"$f":"ESF!J22/ESF!J$17","v":7.9082157625066388E-2},{"$f":"ESF!J22-ESF!I22","v":487445.40021000011},{"$f":"IF(ISERR(U22/ESF!I22),\"\",(U22/ESF!I22))","v":0.4307140020061469}]
[null,{"$f":"ESF!B23","v":35},{"$f":"ESF!C23","v":"Dividendos por pagar"},{"$f":"ESF!D23/ESF!D$17","v":0},{"$f":"ESF!E23/ESF!E$17","v":0},{"$f":"ESF!E23-ESF!D23","v":0},{"$f":"IF(ISERR(F23/ESF!D23),\"\",(F23/ESF!D23))","v":""},{"$f":"ESF!F23/ESF!F$17","v":0},{"$f":"ESF!F23-ESF!E23","v":0},{"$f":"IF(ISERR(I23/ESF!E23),\"\",(I23/ESF!E23))","v":""},{"$f":"ESF!G23/ESF!G$17","v":0},{"$f":"ESF!G23-ESF!F23","v":0},{"$f":"IF(ISERR(L23/ESF!F23),\"\",(L23/ESF!F23))","v":""},{"$f":"ESF!H23/ESF!H$17","v":0},{"$f":"ESF!H23-ESF!G23","v":0},{"$f":"IF(ISERR(O23/ESF!G23),\"\",(O23/ESF!G23))","v":""},{"$f":"ESF!I23/ESF!I$17","v":0},{"$f":"ESF!I23-ESF!H23","v":0},{"$f":"IF(ISERR(R23/ESF!H23),\"\",(R23/ESF!H23))","v":""},{"$f":"ESF!J23/ESF!J$17","v":0},{"$f":"ESF!J23-ESF!I23","v":0},{"$f":"IF(ISERR(U23/ESF!I23),\"\",(U23/ESF!I23))","v":""}]
[null,{"$f":"ESF!B24","v":36},{"$f":"ESF!C24","v":"Intereses por pagar"},{"$f":"ESF!D24/ESF!D$17","v":7.3852885902612098E-4},{"$f":"ESF!E24/ESF!E$17","v":7.5151476213911538E-4},{"$f":"ESF!E24-ESF!D24","v":437},{"$f":"IF(ISERR(F24/ESF!D24),\"\",(F24/ESF!D24))","v":7.8710374639769459E-2},{"$f":"ESF!F24/ESF!F$17","v":0},{"$f":"ESF!F24-ESF!E24","v":-5989},{"$f":"IF(ISERR(I24/ESF!E24),\"\",(I24/ESF!E24))","v":-1},{"$f":"ESF!G24/ESF!G$17","v":0},{"$f":"ESF!G24-ESF!F24","v":0},{"$f":"IF(ISERR(L24/ESF!F24),\"\",(L24/ESF!F24))","v":""},{"$f":"ESF!H24/ESF!H$17","v":0},{"$f":"ESF!H24-ESF!G24","v":0},{"$f":"IF(ISERR(O24/ESF!G24),\"\",(O24/ESF!G24))","v":""},{"$f":"ESF!I24/ESF!I$17","v":0},{"$f":"ESF!I24-ESF!H24","v":0},{"$f":"IF(ISERR(R24/ESF!H24),\"\",(R24/ESF!H24))","v":""},{"$f":"ESF!J24/ESF!J$17","v":0},{"$f":"ESF!J24-ESF!I24","v":0},{"$f":"IF(ISERR(U24/ESF!I24),\"\",(U24/ESF!I24))","v":""}]
[null,{"$f":"ESF!B25","v":37},{"$f":"ESF!C25","v":"Otros Pasivos Corrientes"},{"$f":"ESF!D25/ESF!D$17","v":0.20912750902941984},{"$f":"ESF!E25/ESF!E$17","v":0.24047606559121462},{"$f":"ESF!E25-ESF!D25","v":344264},{"$f":"IF(ISERR(F25/ESF!D25),\"\",(F25/ESF!D25))","v":0.21897697861586735},{"$f":"ESF!F25/ESF!F$17","v":0.19532897718243761},{"$f":"ESF!F25-ESF!E25","v":32801.057280000066},{"$f":"IF(ISERR(I25/ESF!E25),\"\",(I25/ESF!E25))","v":1.7115878211928479E-2},{"$f":"ESF!G25/ESF!G$17","v":0.19123865521138808},{"$f":"ESF!G25-ESF!F25","v":880766.67275999975},{"$f":"IF(ISERR(L25/ESF!F25),\"\",(L25/ESF!F25))","v":0.45185780042272722},{"$f":"ESF!H25/ESF!H$17","v":0.1234538743774402},{"$f":"ESF!H25-ESF!G25","v":-268344.70766000031},{"$f":"IF(ISERR(O25/ESF!G25),\"\",(O25/ESF!G25))","v":-9.4822164142628534E-2},{"$f":"ESF!I25/ESF!I$17","v":0.15187436971912208},{"$f":"ESF!I25-ESF!H25","v":332865.8471700009},{"$f":"IF(ISERR(R25/ESF!H25),\"\",(R25/ESF!H25))","v":0.12994278037451157},{"$f":"ESF!J25/ESF!J$17","v":0.1705443032292554},{"$f":"ESF!J25-ESF!I25","v":597293.37844999973},{"$f":"IF(ISERR(U25/ESF!I25),\"\",(U25/ESF!I25))","v":0.20635460541335565}]
[null,{"$f":"ESF!B26","v":38},{"$f":"ESF!C26","v":"PASIVO CORRIENTE"},{"$f":"ESF!D26/ESF!D$17","v":0.32032997554554299},{"$f":"ESF!E26/ESF!E$17","v":0.33702820771571884},{"$f":"ESF!E26-ESF!D26","v":277730},{"$f":"IF(ISERR(F26/ESF!D26),\"\",(F26/ESF!D26))","v":0.11533024822600792},{"$f":"ESF!F26/ESF!F$17","v":0.32018133873150556},{"$f":"ESF!F26-ESF!E26","v":509271.23773000017},{"$f":"IF(ISERR(I26/ESF!E26),\"\",(I26/ESF!E26))","v":0.18961212310181705},{"$f":"ESF!G26/ESF!G$17","v":0.30545796351333937},{"$f":"ESF!G26-ESF!F26","v":1325084.2029499998},{"$f":"IF(ISERR(L26/ESF!F26),\"\",(L26/ESF!F26))","v":0.41472006430995395},{"$f":"ESF!H26/ESF!H$17","v":0.23773591549776782},{"$f":"ESF!H26-ESF!G26","v":412741.58038999978},{"$f":"IF(ISERR(O26/ESF!G26),\"\",(O26/ESF!G26))","v":9.1310197141467028E-2},{"$f":"ESF!I26/ESF!I$17","v":0.26627504296340854},{"$f":"ESF!I26-ESF!H26","v":141851.73235000111},{"$f":"IF(ISERR(R26/ESF!H26),\"\",(R26/ESF!H26))","v":2.8755934676905338E-2},{"$f":"ESF!J26/ESF!J$17","v":0.27852043520006714},{"$f":"ESF!J26-ESF!I26","v":627733.62257999927},{"$f":"IF(ISERR(U26/ESF!I26),\"\",(U26/ESF!I26))","v":0.12369606431948539}]
[null,{"$f":"ESF!B27","v":39},{"$f":"ESF!C27","v":"Obligaciones Financieras - Largo Plazo"},{"$f":"ESF!D27/ESF!D$17","v":0.35827615232849425},{"$f":"ESF!E27/ESF!E$17","v":0.35423487164017436},{"$f":"ESF!E27-ESF!D27","v":129588},{"$f":"IF(ISERR(F27/ESF!D27),\"\",(F27/ESF!D27))","v":4.8113272696085313E-2},{"$f":"ESF!F27/ESF!F$17","v":0.37677467838132844},{"$f":"ESF!F27-ESF!E27","v":936899.18390000006},{"$f":"IF(ISERR(I27/ESF!E27),\"\",(I27/ESF!E27))","v":0.33188280474335297},{"$f":"ESF!G27/ESF!G$17","v":0.43860738854796572},{"$f":"ESF!G27-ESF!F27","v":2730697.7163600004},{"$f":"IF(ISERR(L27/ESF!F27),\"\",(L27/ESF!F27))","v":0.72627234287428688},{"$f":"ESF!H27/ESF!H$17","v":0.46447479882209786},{"$f":"ESF!H27-ESF!G27","v":3147145.7414399991},{"$f":"IF(ISERR(O27/ESF!G27),\"\",(O27/ESF!G27))","v":0.48487905159182804},{"$f":"ESF!I27/ESF!I$17","v":0.45147925593595672},{"$f":"ESF!I27-ESF!H27","v":-1033200.71954},{"$f":"IF(ISERR(R27/ESF!H27),\"\",(R27/ESF!H27))","v":-0.10720380151447796},{"$f":"ESF!J27/ESF!J$17","v":0.46346851282158907},{"$f":"ESF!J27-ESF!I27","v":884718.4218400009},{"$f":"IF(ISERR(U27/ESF!I27),\"\",(U27/ESF!I27))","v":0.1028201478482158}]
[null,{"$f":"ESF!B28","v":40},{"$f":"ESF!C28","v":"Otros Pasivos de Largo Plazo"},{"$f":"ESF!D28/ESF!D$17","v":7.9316030758556394E-2},{"$f":"ESF!E28/ESF!E$17","v":4.6013935083881297E-2},{"$f":"ESF!E28-ESF!D28","v":-229574},{"$f":"IF(ISERR(F28/ESF!D28),\"\",(F28/ESF!D28))","v":-0.38501685478055242},{"$f":"ESF!F28/ESF!F$17","v":6.8493428411498136E-2},{"$f":"ESF!F28-ESF!E28","v":316808.40590000001},{"$f":"IF(ISERR(I28/ESF!E28),\"\",(I28/ESF!E28))","v":0.86395380887710804},{"$f":"ESF!G28/ESF!G$17","v":6.0713827833571994E-2},{"$f":"ESF!G28-ESF!F28","v":214948.06020000007},{"$f":"IF(ISERR(L28/ESF!F28),\"\",(L28/ESF!F28))","v":0.31447940692784354},{"$f":"ESF!H28/ESF!H$17","v":8.9445675325875801E-2},{"$f":"ESF!H28-ESF!G28","v":957520.75648999983},{"$f":"IF(ISERR(O28/ESF!G28),\"\",(O28/ESF!G28))","v":1.0657444802243163},{"$f":"ESF!I28/ESF!I$17","v":5.8629563705898051E-2},{"$f":"ESF!I28-ESF!H28","v":-738580.83562999987},{"$f":"IF(ISERR(R28/ESF!H28),\"\",(R28/ESF!H28))","v":-0.39794800196487456},{"$f":"ESF!J28/ESF!J$17","v":6.27592402479029E-2},{"$f":"ESF!J28-ESF!I28","v":167565.75704000005},{"$f":"IF(ISERR(U28/ESF!I28),\"\",(U28/ESF!I28))","v":0.1499614271544151}]
[null,{"$f":"ESF!B29","v":41},{"$f":"ESF!C29","v":"PASIVO A LARGO PLAZO"},{"$f":"ESF!D29/ESF!D$17","v":0.43759218308705061},{"$f":"ESF!E29/ESF!E$17","v":0.40024880672405566},{"$f":"ESF!E29-ESF!D29","v":-99986},{"$f":"IF(ISERR(F29/ESF!D29),\"\",(F29/ESF!D29))","v":-3.0393985525573434E-2},{"$f":"ESF!F29/ESF!F$17","v":0.44526810679282658},{"$f":"ESF!F29-ESF!E29","v":1253707.5898000002},{"$f":"IF(ISERR(I29/ESF!E29),\"\",(I29/ESF!E29))","v":0.39305145842307598},{"$f":"ESF!G29/ESF!G$17","v":0.4993212163815377},{"$f":"ESF!G29-ESF!F29","v":2945645.7765600001},{"$f":"IF(ISERR(L29/ESF!F29),\"\",(L29/ESF!F29))","v":0.66292823727066763},{"$f":"ESF!H29/ESF!H$17","v":0.55392047414797363},{"$f":"ESF!H29-ESF!G29","v":4104666.4979299987},{"$f":"IF(ISERR(O29/ESF!G29),\"\",(O29/ESF!G29))","v":0.55550806247991991},{"$f":"ESF!I29/ESF!I$17","v":0.51010881964185484},{"$f":"ESF!I29-ESF!H29","v":-1771781.5551699996},{"$f":"IF(ISERR(R29/ESF!H29),\"\",(R29/ESF!H29))","v":-0.15415243867465694},{"$f":"ESF!J29/ESF!J$17","v":0.52622775306949199},{"$f":"ESF!J29-ESF!I29","v":1052284.1788800005},{"$f":"IF(ISERR(U29/ESF!I29),\"\",(U29/ESF!I29))","v":0.10823834987068}]
[null,{"$f":"ESF!B30","v":42},{"$f":"ESF!C30","v":"TOTAL PASIVO"},{"$f":"ESF!D30/ESF!D$17","v":0.7579221586325936},{"$f":"ESF!E30/ESF!E$17","v":0.73727701443977456},{"$f":"ESF!E30-ESF!D30","v":177744},{"$f":"IF(ISERR(F30/ESF!D30),\"\",(F30/ESF!D30))","v":3.1195241946353956E-2},{"$f":"ESF!F30/ESF!F$17","v":0.76544944552433214},{"$f":"ESF!F30-ESF!E30","v":1762978.8275300004},{"$f":"IF(ISERR(I30/ESF!E30),\"\",(I30/ESF!E30))","v":0.30005412740726978},{"$f":"ESF!G30/ESF!G$17","v":0.80477917989487702},{"$f":"ESF!G30-ESF!F30","v":4270729.97951},{"$f":"IF(ISERR(L30/ESF!F30),\"\",(L30/ESF!F30))","v":0.55910475739575005},{"$f":"ESF!H30/ESF!H$17","v":0.79165638964574148},{"$f":"ESF!H30-ESF!G30","v":4517408.0783199985},{"$f":"IF(ISERR(O30/ESF!G30),\"\",(O30/ESF!G30))","v":0.37931944061218636},{"$f":"ESF!I30/ESF!I$17","v":0.77638386260526326},{"$f":"ESF!I30-ESF!H30","v":-1629929.8228199985},{"$f":"IF(ISERR(R30/ESF!H30),\"\",(R30/ESF!H30))","v":-9.9224707199641896E-2},{"$f":"ESF!J30/ESF!J$17","v":0.80474818826955907},{"$f":"ESF!J30-ESF!I30","v":1680017.8014599998},{"$f":"IF(ISERR(U30/ESF!I30),\"\",(U30/ESF!I30))","v":0.11353985570718714}]
[]
[null,null,{"$f":"ESF!C32","v":"PATRIMONIO"},"AV","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%"]
[null,{"$f":"ESF!B33","v":43},{"$f":"ESF!C33","v":"Capital Pagado"},{"$f":"ESF!D33/ESF!D$17","v":2.9409597257014426E-2},{"$f":"ESF!E33/ESF!E$17","v":2.7743053978310096E-2},{"$f":"ESF!E33-ESF!D33","v":0},{"$f":"IF(ISERR(F33/ESF!D33),\"\",(F33/ESF!D33))","v":0},{"$f":"ESF!F33/ESF!F$17","v":2.4062967690711617E-2},{"$f":"ESF!F33-ESF!E33","v":19036.335090000008},{"$f":"IF(ISERR(I33/ESF!E33),\"\",(I33/ESF!E33))","v":8.6101809164552193E-2},{"$f":"ESF!G33/ESF!G$17","v":2.0148160267626832E-2},{"$f":"ESF!G33-ESF!F33","v":58028.207490000001},{"$f":"IF(ISERR(L33/ESF!F33),\"\",(L33/ESF!F33))","v":0.24165598418127182},{"$f":"ESF!H33/ESF!H$17","v":1.8915739255649731E-2},{"$f":"ESF!H33-ESF!G33","v":94340.857229999965},{"$f":"IF(ISERR(O33/ESF!G33),\"\",(O33/ESF!G33))","v":0.31641490348845946},{"$f":"ESF!I33/ESF!I$17","v":1.9621544132060423E-2},{"$f":"ESF!I33-ESF!H33","v":-18538.917480000004},{"$f":"IF(ISERR(R33/ESF!H33),\"\",(R33/ESF!H33))","v":-4.7233344022962608E-2},{"$f":"ESF!J33/ESF!J$17","v":1.8162921947661961E-2},{"$f":"ESF!J33-ESF!I33","v":-2082.4503299999633},{"$f":"IF(ISERR(U33/ESF!I33),\"\",(U33/ESF!I33))","v":-5.56868207857464E-3}]
[null,{"$f":"ESF!B34","v":44},{"$f":"ESF!C34","v":"Prima en Colocación de Acciones"},{"$f":"ESF!D34/ESF!D$17","v":0.16865846871255477},{"$f":"ESF!E34/ESF!E$17","v":0.17155153353432284},{"$f":"ESF!E34-ESF!D34","v":99220},{"$f":"IF(ISERR(F34/ESF!D34),\"\",(F34/ESF!D34))","v":7.8254457120548307E-2},{"$f":"ESF!F34/ESF!F$17","v":0.13590171300185733},{"$f":"ESF!F34-ESF!E34","v":-10954.972799999872},{"$f":"IF(ISERR(I34/ESF!E34),\"\",(I34/ESF!E34))","v":-8.0130878077145796E-3},{"$f":"ESF!G34/ESF!G$17","v":0.1137918451872164},{"$f":"ESF!G34-ESF!F34","v":327729.01919999998},{"$f":"IF(ISERR(L34/ESF!F34),\"\",(L34/ESF!F34))","v":0.24165598418127179},{"$f":"ESF!H34/ESF!H$17","v":0.10683143494937938},{"$f":"ESF!H34-ESF!G34","v":532813.91839999962},{"$f":"IF(ISERR(O34/ESF!G34),\"\",(O34/ESF!G34))","v":0.31641490348845935},{"$f":"ESF!I34/ESF!I$17","v":0.11081764699862312},{"$f":"ESF!I34-ESF!H34","v":-104703.23839999968},{"$f":"IF(ISERR(R34/ESF!H34),\"\",(R34/ESF!H34))","v":-4.7233344022962455E-2},{"$f":"ESF!J34/ESF!J$17","v":0.10257970826927931},{"$f":"ESF!J34-ESF!I34","v":-11761.166399999987},{"$f":"IF(ISERR(U34/ESF!I34),\"\",(U34/ESF!I34))","v":-5.5686820785747311E-3}]
[null,{"$f":"ESF!B35","v":45},{"$f":"ESF!C35","v":"Revalorizaciones e Interés Minoritario"},{"$f":"ESF!D35/ESF!D$17","v":2.4743111143272472E-3},{"$f":"ESF!E35/ESF!E$17","v":-1.4228838441015313E-2},{"$f":"ESF!E35-ESF!D35","v":-131994},{"$f":"IF(ISERR(F35/ESF!D35),\"\",(F35/ESF!D35))","v":-7.0960701037578628},{"$f":"ESF!F35/ESF!F$17","v":6.7929617031119889E-3},{"$f":"ESF!F35-ESF!E35","v":181180.80622999999},{"$f":"IF(ISERR(I35/ESF!E35),\"\",(I35/ESF!E35))","v":-1.597812971082871},{"$f":"ESF!G35/ESF!G$17","v":5.1927714758584383E-3},{"$f":"ESF!G35-ESF!F35","v":9055.6165099999926},{"$f":"IF(ISERR(L35/ESF!F35),\"\",(L35/ESF!F35))","v":0.13358769096723419},{"$f":"ESF!H35/ESF!H$17","v":5.6220680133624301E-3},{"$f":"ESF!H35-ESF!G35","v":39812.946060000002},{"$f":"IF(ISERR(O35/ESF!G35),\"\",(O35/ESF!G35))","v":0.51810479856821645},{"$f":"ESF!I35/ESF!I$17","v":7.4184403751337315E-3},{"$f":"ESF!I35-ESF!H35","v":24728.084269999992},{"$f":"IF(ISERR(R35/ESF!H35),\"\",(R35/ESF!H35))","v":0.21197371840361959},{"$f":"ESF!J35/ESF!J$17","v":-2.5604119045162235E-3},{"$f":"ESF!J35-ESF!I35","v":-193807.36507},{"$f":"IF(ISERR(U35/ESF!I35),\"\",(U35/ESF!I35))","v":-1.3707827194694824}]
[null,{"$f":"ESF!B36","v":46},{"$f":"ESF!C36","v":"Reservas y Utilidades Retenidas"},{"$f":"ESF!D36/ESF!D$17","v":1.4636492690266956E-2},{"$f":"ESF!E36/ESF!E$17","v":3.3527044869283616E-2},{"$f":"ESF!E36-ESF!D36","v":157153},{"$f":"IF(ISERR(F36/ESF!D36),\"\",(F36/ESF!D36))","v":1.4282481459938927},{"$f":"ESF!F36/ESF!F$17","v":2.0928423717679338E-2},{"$f":"ESF!F36-ESF!E36","v":-58337.667470000219},{"$f":"IF(ISERR(I36/ESF!E36),\"\",(I36/ESF!E36))","v":-0.21834185103954271},{"$f":"ESF!G36/ESF!G$17","v":3.9659738711362968E-2},{"$f":"ESF!G36-ESF!F36","v":378043.51790000068},{"$f":"IF(ISERR(L36/ESF!F36),\"\",(L36/ESF!F36))","v":1.8101429083165177},{"$f":"ESF!H36/ESF!H$17","v":9.560824604974251E-2},{"$f":"ESF!H36-ESF!G36","v":1396954.0239099963},{"$f":"IF(ISERR(O36/ESF!G36),\"\",(O36/ESF!G36))","v":2.3802620587567218},{"$f":"ESF!I36/ESF!I$17","v":7.8710243176336653E-2},{"$f":"ESF!I36-ESF!H36","v":-483744.56756999786},{"$f":"IF(ISERR(R36/ESF!H36),\"\",(R36/ESF!H36))","v":-0.24384193231385307},{"$f":"ESF!J36/ESF!J$17","v":6.5220102662512144E-2},{"$f":"ESF!J36-ESF!I36","v":-164757.46740999888},{"$f":"IF(ISERR(U36/ESF!I36),\"\",(U36/ESF!I36))","v":-0.1098309670802968}]
[null,{"$f":"ESF!B37","v":47},{"$f":"ESF!C37","v":"Utilidad Neta del Ejercicio"},{"$f":"ESF!D37/ESF!D$17","v":2.6898971593242994E-2},{"$f":"ESF!E37/ESF!E$17","v":4.4130191619324209E-2},{"$f":"ESF!E37-ESF!D37","v":149467},{"$f":"IF(ISERR(F37/ESF!D37),\"\",(F37/ESF!D37))","v":0.73914161519555721},{"$f":"ESF!F37/ESF!F$17","v":4.6864488362307735E-2},{"$f":"ESF!F37-ESF!E37","v":115982.53413000016},{"$f":"IF(ISERR(I37/ESF!E37),\"\",(I37/ESF!E37))","v":0.32979189877844928},{"$f":"ESF!G37/ESF!G$17","v":1.6428304463058308E-2},{"$f":"ESF!G37-ESF!F37","v":-224557.9839800006},{"$f":"IF(ISERR(L37/ESF!F37),\"\",(L37/ESF!F37))","v":-0.4801668872837902},{"$f":"ESF!H37/ESF!H$17","v":-1.8633877913875461E-2},{"$f":"ESF!H37-ESF!G37","v":-629756.40444999654},{"$f":"IF(ISERR(O37/ESF!G37),\"\",(O37/ESF!G37))","v":-2.5904329735068252},{"$f":"ESF!I37/ESF!I$17","v":7.0482627125827563E-3},{"$f":"ESF!I37-ESF!H37","v":520977.27103999787},{"$f":"IF(ISERR(R37/ESF!H37),\"\",(R37/ESF!H37))","v":-1.3474205669217958},{"$f":"ESF!J37/ESF!J$17","v":1.1849490755503669E-2},{"$f":"ESF!J37-ESF!I37","v":108281.86389999909},{"$f":"IF(ISERR(U37/ESF!I37),\"\",(U37/ESF!I37))","v":0.80609196799821059}]
[null,{"$f":"ESF!B38","v":48},{"$f":"ESF!C38","v":"TOTAL PATRIMONIO"},{"$f":"ESF!D38/ESF!D$17","v":0.2420778413674064},{"$f":"ESF!E38/ESF!E$17","v":0.26272298556022544},{"$f":"ESF!E38-ESF!D38","v":273846},{"$f":"IF(ISERR(F38/ESF!D38),\"\",(F38/ESF!D38))","v":0.15047674101687167},{"$f":"ESF!F38/ESF!F$17","v":0.234550554475668},{"$f":"ESF!F38-ESF!E38","v":246907.03518000012},{"$f":"IF(ISERR(I38/ESF!E38),\"\",(I38/ESF!E38))","v":0.11792845169943006},{"$f":"ESF!G38/ESF!G$17","v":0.19522082010512293},{"$f":"ESF!G38-ESF!F38","v":548298.37711999984},{"$f":"IF(ISERR(L38/ESF!F38),\"\",(L38/ESF!F38))","v":0.23425457600091423},{"$f":"ESF!H38/ESF!H$17","v":0.20834361035425861},{"$f":"ESF!H38-ESF!G38","v":1434165.3411499998},{"$f":"IF(ISERR(O38/ESF!G38),\"\",(O38/ESF!G38))","v":0.49643866571971262},{"$f":"ESF!I38/ESF!I$17","v":0.22361613739473668},{"$f":"ESF!I38-ESF!H38","v":-61281.368139999919},{"$f":"IF(ISERR(R38/ESF!H38),\"\",(R38/ESF!H38))","v":-1.4175419113891786E-2},{"$f":"ESF!J38/ESF!J$17","v":0.19525181173044087},{"$f":"ESF!J38-ESF!I38","v":-264126.58530999953},{"$f":"IF(ISERR(U38/ESF!I38),\"\",(U38/ESF!I38))","v":-6.1975484351584974E-2}]
[]
[null,{"$f":"ESF!B40","v":49},{"$f":"ESF!C40","v":"TOTAL PASIVO + PATRIMONIO"},{"$f":"ESF!D40/ESF!D$17","v":1},{"$f":"ESF!E40/ESF!E$17","v":1},{"$f":"ESF!E40-ESF!D40","v":451590},{"$f":"IF(ISERR(F40/ESF!D40),\"\",(F40/ESF!D40))","v":6.0070649756413179E-2},{"$f":"ESF!F40/ESF!F$17","v":1.0000000000000002},{"$f":"ESF!F40-ESF!E40","v":2009885.8627100009},{"$f":"IF(ISERR(I40/ESF!E40),\"\",(I40/ESF!E40))","v":0.2522055261381328},{"$f":"ESF!G40/ESF!G$17","v":1},{"$f":"ESF!G40-ESF!F40","v":4819028.3566299994},{"$f":"IF(ISERR(L40/ESF!F40),\"\",(L40/ESF!F40))","v":0.48291096722806987},{"$f":"ESF!H40/ESF!H$17","v":1},{"$f":"ESF!H40-ESF!G40","v":5951573.4194699973},{"$f":"IF(ISERR(O40/ESF!G40),\"\",(O40/ESF!G40))","v":0.40218355178775411},{"$f":"ESF!I40/ESF!I$17","v":1},{"$f":"ESF!I40-ESF!H40","v":-1691211.1909599975},{"$f":"IF(ISERR(R40/ESF!H40),\"\",(R40/ESF!H40))","v":-8.1505231461797237E-2},{"$f":"ESF!J40/ESF!J$17","v":1},{"$f":"ESF!J40-ESF!I40","v":1415891.2161500007},{"$f":"IF(ISERR(U40/ESF!I40),\"\",(U40/ESF!I40))","v":7.4291793309720841E-2}]
[]
[null,null,{"$f":"ESF!C42","v":"Datos que van al Flujo de Caja"},"AV","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%","AV","AH$","AH%"]
[null,{"$f":"ESF!B43","v":50},{"$f":"ESF!C43","v":"Impuestos Pagados"},{"$f":"ESF!D43/ESF!D$17","v":0},{"$f":"ESF!E43/ESF!E$17","v":0},{"$f":"ESF!E43-ESF!D43","v":0},{"$f":"IF(ISERR(F43/ESF!D43),\"\",(F43/ESF!D43))","v":""},{"$f":"ESF!F43/ESF!F$17","v":0},{"$f":"ESF!F43-ESF!E43","v":0},{"$f":"IF(ISERR(I43/ESF!E43),\"\",(I43/ESF!E43))","v":""},{"$f":"ESF!G43/ESF!G$17","v":0},{"$f":"ESF!G43-ESF!F43","v":0},{"$f":"IF(ISERR(L43/ESF!F43),\"\",(L43/ESF!F43))","v":""},{"$f":"ESF!H43/ESF!H$17","v":0},{"$f":"ESF!H43-ESF!G43","v":0},{"$f":"IF(ISERR(O43/ESF!G43),\"\",(O43/ESF!G43))","v":""},{"$f":"ESF!I43/ESF!I$17","v":0},{"$f":"ESF!I43-ESF!H43","v":0},{"$f":"IF(ISERR(R43/ESF!H43),\"\",(R43/ESF!H43))","v":""},{"$f":"ESF!J43/ESF!J$17","v":0},{"$f":"ESF!J43-ESF!I43","v":0},{"$f":"IF(ISERR(U43/ESF!I43),\"\",(U43/ESF!I43))","v":""}]
[null,{"$f":"ESF!B44","v":51},{"$f":"ESF!C44","v":"CAPEX"},{"$f":"ESF!D44/ESF!D$17","v":2.2605740518843127E-2},{"$f":"ESF!E44/ESF!E$17","v":0.11287478175454164},{"$f":"ESF!E44-ESF!D44","v":729584},{"$f":"IF(ISERR(F44/ESF!D44),\"\",(F44/ESF!D44))","v":4.2931353049864072},{"$f":"ESF!F44/ESF!F$17","v":4.9855237578431293E-2},{"$f":"ESF!F44-ESF!E44","v":-402014.40899999999},{"$f":"IF(ISERR(I44/ESF!E44),\"\",(I44/ESF!E44))","v":-0.44691805350818098},{"$f":"ESF!G44/ESF!G$17","v":3.9807061163361426E-3},{"$f":"ESF!G44-ESF!F44","v":-438604.49595000001},{"$f":"IF(ISERR(L44/ESF!F44),\"\",(L44/ESF!F44))","v":-0.88159653741615041},{"$f":"ESF!H44/ESF!H$17","v":2.0924477403109421E-2},{"$f":"ESF!H44-ESF!G44","v":375270.07020000002},{"$f":"IF(ISERR(O44/ESF!G44),\"\",(O44/ESF!G44))","v":6.3705411017377953},{"$f":"ESF!I44/ESF!I$17","v":3.3620975613463153E-2},{"$f":"ESF!I44-ESF!H44","v":206588.68422999996},{"$f":"IF(ISERR(R44/ESF!H44),\"\",(R44/ESF!H44))","v":0.47581655776633441},{"$f":"ESF!J44/ESF!J$17","v":3.1100724194384116E-2},{"$f":"ESF!J44-ESF!I44","v":-3997.0058799999533},{"$f":"IF(ISERR(U44/ESF!I44),\"\",(U44/ESF!I44))","v":-6.2378572192067338E-3}]
[null,{"$f":"ESF!B45","v":52},{"$f":"ESF!C45","v":"Dividendos Pagados"},{"$f":"ESF!D45/ESF!D$17","v":0},{"$f":"ESF!E45/ESF!E$17","v":5.6547439039968438E-3},{"$f":"ESF!E45-ESF!D45","v":45064},{"$f":"IF(ISERR(F45/ESF!D45),\"\",(F45/ESF!D45))","v":""},{"$f":"ESF!F45/ESF!F$17","v":6.9539298323885975E-3},{"$f":"ESF!F45-ESF!E45","v":24330.127129999993},{"$f":"IF(ISERR(I45/ESF!E45),\"\",(I45/ESF!E45))","v":0.5399016316793892},{"$f":"ESF!G45/ESF!G$17","v":5.3103353199258282E-3},{"$f":"ESF!G45-ESF!F45","v":9189.0232699999906},{"$f":"IF(ISERR(L45/ESF!F45),\"\",(L45/ESF!F45))","v":0.13241788102306795},{"$f":"ESF!H45/ESF!H$17","v":9.4618628852029315E-3},{"$f":"ESF!H45-ESF!G45","v":117747.90850000002},{"$f":"IF(ISERR(O45/ESF!G45),\"\",(O45/ESF!G45))","v":1.4983862049389158},{"$f":"ESF!I45/ESF!I$17","v":5.0761975354754801E-3},{"$f":"ESF!I45-ESF!H45","v":-99586.274829999995},{"$f":"IF(ISERR(R45/ESF!H45),\"\",(R45/ESF!H45))","v":-0.50723647795697802},{"$f":"ESF!J45/ESF!J$17","v":2.2486904797902316E-2},{"$f":"ESF!J45-ESF!I45","v":363661.22688999999},{"$f":"IF(ISERR(U45/ESF!I45),\"\",(U45/ESF!I45))","v":3.7589750226417551}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]

{"sheet":"Flujo de Caja","index":6,"n_rows":2018,"n_cols":1750,"rows_kept":2018,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"FLUJO DE CAJA "]
[null,null,null,{"$f":"Data!D4","v":2011},{"$f":"Data!E4","v":2012},{"$f":"Data!F4","v":2013},{"$f":"Data!G4","v":2014},{"$f":"Data!H4","v":2015},{"$f":"Data!I4","v":2016},{"$f":"Data!J4","v":2017}]
[null,null,"(En millones de pesos colombianos)"]
[null,null," + EBITDA",null,{"$f":"Data!E15","v":790507},{"$f":"Data!F15","v":1042220.0598300002},{"$f":"Data!G15","v":977618.05724999961},{"$f":"Data!H15","v":1245944.7594000031},{"$f":"Data!I15","v":1605216.1614400009},{"$f":"Data!J15","v":1795383.2186399999}]
[null,null,"Impuestos Pagados",null,{"$f":"IF((Data!E68>0),Data!E68,IF((Data!E26>0),(Data!E17*'Indicadores '!E21),0))","v":92788.360027541334},{"$f":"IF((Data!F68>0),Data!F68,IF((Data!F26>0),(F5*'Indicadores '!F21),0))","v":163984.62474626472},{"$f":"IF((Data!G68>0),Data!G68,IF((Data!G26>0),(G5*'Indicadores '!G21),0))","v":266427.23334473465},{"$f":"IF((Data!H68>0),Data!H68,IF((Data!H26>0),(H5*'Indicadores '!H21),0))","v":0},{"$f":"IF((Data!I68>0),Data!I68,IF((Data!I26>0),(I5*'Indicadores '!I21),0))","v":699088.08502592659},{"$f":"IF((Data!J68>0),Data!J68,IF((Data!J26>0),(J5*'Indicadores '!J21),0))","v":353465.90638070664}]
[null,null,"Flujo de Caja Operativo ",null,{"$f":"E5-E6","v":697718.63997245871},{"$f":"F5-F6","v":878235.4350837355},711190.82390526496,1245944.7594000031,906128.07641407428,1441917.3122592932]
[null,null,"Inversión en Capital de Trabajo (a+b+c) ",null,{"$f":"SUM(E9:E11)","v":11830},{"$f":"(SUM(F9:F11))","v":-134438.27602999995},{"$f":"SUM(G9:G11)","v":293026.23268999992},-448916.62757000001,171120.05958000012,449230.22733000002]
[null,null,"a.Cuentas por Cobrar a Clientes",null,{"$f":"(Data!E32+Data!E33)-(Data!D32+Data!D33)","v":13738},{"$f":"(Data!F32+Data!F33)-(Data!E32+Data!E33)","v":144164.92833000002},{"$f":"(Data!G32+Data!G33)-(Data!F32+Data!F33)","v":191695.76758999994},{"$f":"(Data!H32+Data!H33)-(Data!G32+Data!G33)","v":-31361.892580000102},{"$f":"(Data!I32+Data!I33)-(Data!H32+Data!H33)","v":29404.207490000175},{"$f":"(Data!J32+Data!J33)-(Data!I32+Data!I33)","v":-49930.146829999983}]
[null,null,"b.Inventarios",null,{"$f":"Data!E34-Data!D34","v":-3744},{"$f":"Data!F34-Data!E34","v":13861.429140000007},{"$f":"Data!G34-Data!F34","v":52710.247099999993},{"$f":"Data!H34-Data!G34","v":61446.076719999983},{"$f":"Data!I34-Data!H34","v":30561.724060000037},{"$f":"Data!J34-Data!I34","v":43043.554979999986}]
[null,null,"c.Cuentas por pagar a Proveedores",null,{"$f":"Data!D45-Data!E45","v":1836},{"$f":"Data!E45-Data!F45","v":-292464.6335},{"$f":"Data!F45-Data!G45","v":48620.217999999993},{"$f":"Data!G45-Data!H45","v":-479000.81170999992},{"$f":"Data!H45-Data!I45","v":111154.12802999991},{"$f":"Data!I45-Data!J45","v":456116.81917999999}]
[null,null,"CAPEX",null,{"$f":"Data!E69","v":899526},{"$f":"Data!F69","v":497511.59100000001},{"$f":"Data!G69","v":58907.095049999996},{"$f":"Data!H69","v":434177.16525000002},{"$f":"Data!I69","v":640765.84947999998},{"$f":"Data!J69","v":636768.84360000002}]
[null,null,"Flujo de Caja Libre",null,{"$f":"E7-E8-E12","v":-213637.36002754129},{"$f":"F7-F8-F12","v":515162.12011373544},359257.49616526504,1260684.2217200031,94242.16735407419,355918.24132929312]
[null,null,"Gastos de Intereses",null,{"$f":"Data!E18","v":177978},{"$f":"Data!F18","v":213007.1349},{"$f":"Data!G18","v":270975.05864999996},{"$f":"Data!H18","v":469519.97085000004},{"$f":"Data!I18","v":524810.73670000001},{"$f":"Data!J18","v":542208.05663999997}]
[null,null,"Porción corriente de DFLP",null,{"$f":"Data!E47","v":0},{"$f":"Data!F47","v":521203.66133999999},{"$f":"Data!G47","v":1019893.7357000001},{"$f":"Data!H47","v":1221452.6511599999},{"$f":"Data!I47","v":1131714.7757899999},{"$f":"Data!J47","v":1619160.176}]
[null,null,"Flujo de Caja Disponible para el Accionista ",null,{"$f":"E13-E14-E15","v":-391615.36002754129},{"$f":"F13-F14-F15","v":-219048.67612626456},-931611.298184735,-430288.40028999688,-1562283.3451359258,-1805449.9913107068]
[null,null,"Dividendos Pagados",null,{"$f":"IF(Data!E70,Data!E70,'Indicadores '!E50)","v":45064},{"$f":"IF(Data!F70,Data!F70,'Indicadores '!F50)","v":69394.127129999993},{"$f":"IF(Data!G70,Data!G70,'Indicadores '!G50)","v":78583.150399999984},{"$f":"IF(Data!H70,Data!H70,'Indicadores '!H50)","v":196331.0589},{"$f":"IF(Data!I70,Data!I70,'Indicadores '!I50)","v":96744.784070000009},{"$f":"IF(Data!J70,Data!J70,'Indicadores '!J50)","v":460406.01095999999}]
[null,null,"Flujo de Caja Disponible para Reinversión",null,{"$f":"E16-E17","v":-436679.36002754129},{"$f":"F16-F17","v":-288442.80325626454},-1010194.4485847349,-626619.45918999682,-1659028.1292059259,-2265856.0022707069]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]

{"sheet":"Indicadores ","index":7,"n_rows":2018,"n_cols":1749,"rows_kept":2018,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"INDICADORES "]
[null,null,null,2011,{"$f":"D3+1","v":2012},2013,2014,2015,2016,2017]
[]
[null,null,"Operación"]
[null,null,"Ventas Netas",{"$f":"Data!D11","v":7064783},{"$f":"Data!E11","v":7648822},{"$f":"Data!F11","v":8663889.00612},{"$f":"Data!G11","v":9487993.253349999},{"$f":"Data!H11","v":12087674.648550002},{"$f":"Data!I11","v":12580919.970420001},{"$f":"Data!J11","v":13136369.26368}]
[null,null,"Variación Ventas Netas","N/A",{"$f":"Data!E11-Data!D11","v":584039},{"$f":"Data!F11-Data!E11","v":1015067.00612},{"$f":"Data!G11-Data!F11","v":824104.24722999893},{"$f":"Data!H11-Data!G11","v":2599681.3952000029},{"$f":"Data!I11-Data!H11","v":493245.32186999917},{"$f":"Data!J11-Data!I11","v":555449.29325999878}]
[null,null,"Utilidad Bruta",{"$f":"Data!D13","v":2194561},{"$f":"Data!E13","v":2254244},{"$f":"Data!F13","v":2624297.5215600003},{"$f":"Data!G13","v":2526531.8243499994},{"$f":"Data!H13","v":3432614.562900003},{"$f":"Data!I13","v":3833231.2404600009},{"$f":"Data!J13","v":3844758.2548799999}]
[null,null,"Margen Bruto %",{"$f":"(Data!D13/Data!D11)","v":0.31063388641944134},{"$f":"(Data!E13/Data!E11)","v":0.29471780098948569},{"$f":"(Data!F13/Data!F11)","v":0.30290063962110414},{"$f":"(Data!G13/Data!G11)","v":0.26628727033062943},{"$f":"(Data!H13/Data!H11)","v":0.28397641917933059},{"$f":"(Data!I13/Data!I11)","v":0.30468608412362647},{"$f":"(Data!J13/Data!J11)","v":0.29268043381744402}]
[null,null,"Variación Utilidad Bruta","N/A",{"$f":"Data!E13-Data!D13","v":59683},{"$f":"Data!F13-Data!E13","v":370053.52156000026},{"$f":"Data!G13-Data!F13","v":-97765.697210000828},{"$f":"Data!H13-Data!G13","v":906082.73855000362},{"$f":"Data!I13-Data!H13","v":400616.67755999789},{"$f":"Data!J13-Data!I13","v":11527.014419998974}]
[null,null,"EBITDA",{"$f":"Data!D15","v":837637},{"$f":"Data!E15","v":790507},{"$f":"Data!F15","v":1042220.0598300002},{"$f":"Data!G15","v":977618.05724999961},{"$f":"Data!H15","v":1245944.7594000031},{"$f":"Data!I15","v":1605216.1614400009},{"$f":"Data!J15","v":1795383.2186399999}]
[null,null,"Margen EBITDA %",{"$f":"Data!D15/Data!D11","v":0.11856514205744183},{"$f":"Data!E15/Data!E11","v":0.10335016294012334},{"$f":"Data!F15/Data!F11","v":0.12029471512086506},{"$f":"Data!G15/Data!G11","v":0.10303738958760583},{"$f":"Data!H15/Data!H11","v":0.10307563659892705},{"$f":"Data!I15/Data!I11","v":0.12759131806053547},{"$f":"Data!J15/Data!J11","v":0.13667271242168511}]
[null,null,"Variación EBITDA","N/A",{"$f":"Data!E15-Data!D15","v":-47130},{"$f":"Data!F15-Data!E15","v":251713.05983000016},{"$f":"Data!G15-Data!F15","v":-64602.002580000553},{"$f":"Data!H15-Data!G15","v":268326.70215000352},{"$f":"Data!I15-Data!H15","v":359271.40203999775},{"$f":"Data!J15-Data!I15","v":190167.05719999899}]
[null,null,"Utilidad Operacional",{"$f":"Data!D17","v":446881},{"$f":"Data!E17","v":474554},{"$f":"Data!F17","v":723489.36243000021},{"$f":"Data!G17","v":574249.84224999952},{"$f":"Data!H17","v":606459.48480000312},{"$f":"Data!I17","v":785772.06230000092},{"$f":"Data!J17","v":868458.00287999993}]
[null,null,"Margen Operacional %",{"$f":"Data!D17/Data!D11","v":6.3254738326711524E-2},{"$f":"Data!E17/Data!E11","v":6.2042756387846391E-2},{"$f":"Data!F17/Data!F11","v":8.3506305530800504E-2},{"$f":"Data!G17/Data!G11","v":6.0523845972091588E-2},{"$f":"Data!H17/Data!H11","v":5.0171724705773087E-2},{"$f":"Data!I17/Data!I11","v":6.2457440644046062E-2},{"$f":"Data!J17/Data!J11","v":6.6110961518198952E-2}]
[null,null,"Variación Utilidad Operacional","N/A",{"$f":"Data!E17-Data!D17","v":27673},{"$f":"Data!F17-Data!E17","v":248935.36243000021},{"$f":"Data!G17-Data!F17","v":-149239.52018000069},{"$f":"Data!H17-Data!G17","v":32209.642550003598},{"$f":"Data!I17-Data!H17","v":179312.5774999978},{"$f":"Data!J17-Data!I17","v":82685.940579999005}]
[null,null,"Utilidad Neta del Ejercicio",{"$f":"Data!D26","v":202217},{"$f":"Data!E26","v":351684},{"$f":"Data!F26","v":467666.53413000016},{"$f":"Data!G26","v":243108.55014999956},{"$f":"Data!H26","v":-386647.85429999698},{"$f":"Data!I26","v":134329.41674000089},{"$f":"Data!J26","v":242611.28063999998}]
[null,null,"Margen Neto % (ROS)",{"$f":"Data!D26/Data!D11","v":2.8623242921969435E-2},{"$f":"Data!E26/Data!E11","v":4.5978844846958133E-2},{"$f":"Data!F26/Data!F11","v":5.3978823343610448E-2},{"$f":"Data!G26/Data!G11","v":2.5622757485010157E-2},{"$f":"Data!H26/Data!H11","v":-3.1986950802516678E-2},{"$f":"Data!I26/Data!I11","v":1.0677233227445484E-2},{"$f":"Data!J26/Data!J11","v":1.8468670891490704E-2}]
[null,null,"Variación Utilidad Neta del Ejercicio","N/A",{"$f":"Data!E26-Data!D26","v":149467},{"$f":"Data!F26-Data!E26","v":115982.53413000016},{"$f":"Data!G26-Data!F26","v":-224557.9839800006},{"$f":"Data!H26-Data!G26","v":-629756.40444999654},{"$f":"Data!I26-Data!H26","v":520977.27103999787},{"$f":"Data!J26-Data!I26","v":108281.86389999909}]
[null,null,"Crecimiento Sostenible"]
[null,null,"Tasa Impositiva",{"$f":"Data!D25/Data!D24","v":0.27864659508436485},{"$f":"Data!E25/Data!E24","v":0.19552750588455969},{"$f":"Data!F25/Data!F24","v":0.15734165083429},{"$f":"Data!G25/Data!G24","v":0.27252691515762684},{"$f":"Data!H25/Data!H24","v":-0.28603034716717046},{"$f":"Data!I25/Data!I24","v":0.4355102457969221},{"$f":"Data!J25/Data!J24","v":0.19687490821511441}]
[]
[null,null,"Actividad"]
[null,null,"Días Promedio Cartera",{"$f":"ROUNDUP(360/(Data!D11/Data!D32),0)","v":13},{"$f":"ROUNDUP(360/(Data!E11/Data!E32),0)","v":13},{"$f":"ROUNDUP(360/(Data!F11/Data!F32),0)","v":18},{"$f":"ROUNDUP(360/(Data!G11/Data!G32),0)","v":24},{"$f":"ROUNDUP(360/(Data!H11/Data!H32),0)","v":18},{"$f":"ROUNDUP(360/(Data!I11/Data!I32),0)","v":18},{"$f":"ROUNDUP(360/(Data!J11/Data!J32),0)","v":16}]
[null,null,"Días Promedio Inventario",{"$f":"ROUNDUP(360/(Data!D12/Data!D34),0)","v":7},{"$f":"ROUNDUP(360/(Data!E12/Data!E34),0)","v":6},{"$f":"ROUNDUP(360/(Data!F12/Data!F34),0)","v":7},{"$f":"ROUNDUP(360/(Data!G12/Data!G34),0)","v":9},{"$f":"ROUNDUP(360/(Data!H12/Data!H34),0)","v":10},{"$f":"ROUNDUP(360/(Data!I12/Data!I34),0)","v":11},{"$f":"ROUNDUP(360/(Data!J12/Data!J34),0)","v":12}]
[null,null,"Días Promedio Pago a Proveedores",{"$f":"ROUNDUP(360/(Data!D12/Data!D45),0)","v":26},{"$f":"ROUNDUP(360/(Data!E12/Data!E45),0)","v":24},{"$f":"ROUNDUP(360/(Data!F12/Data!F45),0)","v":39},{"$f":"ROUNDUP(360/(Data!G12/Data!G45),0)","v":31},{"$f":"ROUNDUP(360/(Data!H12/Data!H45),0)","v":45},{"$f":"ROUNDUP(360/(Data!I12/Data!I45),0)","v":40},{"$f":"ROUNDUP(360/(Data!J12/Data!J45),0)","v":20}]
[null,null,"Ciclo de Conversión de Efectivo",{"$f":"(D24+D25)-D26","v":-6},{"$f":"(E24+E25)-E26","v":-5},-14,2,-17,-11,8]
[null,null,"Ciclo de Operación",{"$f":"D24+D25","v":20},{"$f":"E24+E25","v":19},25,33,28,29,28]
[null,null,"Rotación Cartera",{"$f":"Data!D11/Data!D32","v":27.969701528582231},{"$f":"Data!E11/Data!E32","v":28.283298081616351},{"$f":"Data!F11/Data!F32","v":20.801475838192378},{"$f":"Data!G11/Data!G32","v":15.30129528348262},{"$f":"Data!H11/Data!H32","v":20.432732758818247},{"$f":"Data!I11/Data!I32","v":20.330058964438518},{"$f":"Data!J11/Data!J32","v":23.108899795801594}]
[null,null,"Rotación Inventario",{"$f":"Data!D12/Data!D34","v":52.759990900128912},{"$f":"Data!E12/Data!E34","v":60.910946762265006},{"$f":"Data!F12/Data!F34","v":58.965166854590585},{"$f":"Data!G12/Data!G34","v":44.873086092359351},{"$f":"Data!H12/Data!H34","v":39.961908173032022},{"$f":"Data!I12/Data!I34","v":35.395040323932058},{"$f":"Data!J12/Data!J34","v":32.01927710375044}]
[null,null,"Rotación Proveedores",{"$f":"Data!D12/Data!D45","v":13.917067204654433},{"$f":"Data!E12/Data!E45","v":15.496762517595013},{"$f":"Data!F12/Data!F45","v":9.4283962690820466},{"$f":"Data!G12/Data!G45","v":11.760130926838233},{"$f":"Data!H12/Data!H45","v":8.0816264450174415},{"$f":"Data!I12/Data!I45","v":9.1140640883132278},{"$f":"Data!J12/Data!J45","v":18.447292039370375}]
[null,null,"Rotación de Activos Totales (RAT / ATO)",{"$f":"Data!D11/Data!D42","v":0.93975974932585293},{"$f":"Data!E11/Data!E42","v":0.95979339555425502},{"$f":"Data!F11/Data!F42","v":0.8682013697109453},{"$f":"Data!G11/Data!G42","v":0.64116067416511313},{"$f":"Data!H11/Data!H42","v":0.58254623983757081},{"$f":"Data!I11/Data!I42","v":0.66012070378545484},{"$f":"Data!J11/Data!J42","v":0.64159954038507616}]
[]
[null,null,"Liquidez"]
[null,null,"Razón Corriente",{"$f":"Data!D36/Data!D51","v":0.74360208427459007},{"$f":"Data!E36/Data!E51","v":0.73680514755433835},{"$f":"Data!F36/Data!F51","v":0.78106608789728327},{"$f":"Data!G36/Data!G51","v":0.70156211792577161},{"$f":"Data!H36/Data!H51","v":0.66143559169778599},{"$f":"Data!I36/Data!I51","v":0.60104351816045631},{"$f":"Data!J36/Data!J51","v":0.66509160723564509}]
[null,null,"Prueba Acida",{"$f":"(Data!D36-Data!D34)/Data!D51","v":0.7052698195444761},{"$f":"(Data!E36-Data!E34)/Data!E51","v":0.7038305822571409},{"$f":"(Data!F36-Data!F34)/Data!F51","v":0.74900903432633925},{"$f":"(Data!G36-Data!G34)/Data!G51","v":0.66724146509025817},{"$f":"(Data!H36-Data!H34)/Data!H51","v":0.61753031544148196},{"$f":"(Data!I36-Data!I34)/Data!I51","v":0.55234324462719409},{"$f":"(Data!J36-Data!J34)/Data!J51","v":0.61420410572468687}]
[null,null,"Prueba Super Acida",{"$f":"(Data!D36-Data!D34-(Data!D32+Data!D33))/Data!D51","v":0.60917235296462646},{"$f":"(Data!E36-Data!E34-(Data!E32+Data!E33))/Data!E51","v":0.61255509412634623},{"$f":"(Data!F36-Data!F34-(Data!F32+Data!F33))/Data!F51","v":0.62716171631093609},{"$f":"(Data!G36-Data!G34-(Data!G32+Data!G33))/Data!G51","v":0.53870468169611052},{"$f":"(Data!H36-Data!H34-(Data!H32+Data!H33))/Data!H51","v":0.50610586478416053},{"$f":"(Data!I36-Data!I34-(Data!I32+Data!I33))/Data!I51","v":0.43823919318922283},{"$f":"(Data!J36-Data!J34-(Data!J32+Data!J33))/Data!J51","v":0.52141636041964601}]
[null,null,"Capital de Trabajo",{"$f":"Data!D36-Data!D51","v":-617439},{"$f":"Data!E36-Data!E51","v":-706904},{"$f":"Data!F36-Data!F51","v":-699522.14369000029},{"$f":"Data!G36-Data!G51","v":-1349002.92576},{"$f":"Data!H36-Data!H51","v":-1670122.9978900002},{"$f":"Data!I36-Data!I51","v":-2024627.0483600004},{"$f":"Data!J36-Data!J51","v":-1909828.6320000002}]
[null,null,"Capital de Trabajo Operativo",{"$f":"(Data!D32+Data!D33)+Data!D34-Data!D45","v":-26222},{"$f":"(Data!E32+Data!E33)+Data!E34-Data!E45","v":-14392},{"$f":"(Data!F32+Data!F33)+Data!F34-Data!F45","v":-148830.27602999995},{"$f":"(Data!G32+Data!G33)+Data!G34-Data!G45","v":144195.95666000003},{"$f":"(Data!H32+Data!H33)+Data!H34-Data!H45","v":-304720.6709100001},{"$f":"(Data!I32+Data!I33)+Data!I34-Data!I45","v":-133600.61132999999},{"$f":"(Data!J32+Data!J33)+Data!J34-Data!J45","v":315629.61600000004}]
[null,null,"Variación Capital de Trabajo Operativo","N/A",{"$f":"E39-D39","v":11830},{"$f":"F39-E39","v":-134438.27602999995},293026.23268999998,-448916.62757000013,171120.05958000012,449230.22733000002]
[null,null,"Capital de Trabajo / Ventas Netas",{"$f":"D38/Data!D11","v":-8.7396739574308227E-2},{"$f":"E38/Data!E11","v":-9.2419983103280479E-2},{"$f":"F38/Data!F11","v":-8.0739970606256803E-2},{"$f":"G38/Data!G11","v":-0.14218000474269912},{"$f":"H38/Data!H11","v":-0.13816743471750728},{"$f":"I38/Data!I11","v":-0.16092837829985895},{"$f":"J38/Data!J11","v":-0.14538481628103869}]
[null,null,"Capital de Trabajo Operativo / Ventas Netas",{"$f":"D39/Data!D11","v":-3.7116497421081441E-3},{"$f":"E39/Data!E11","v":-1.8815969308737998E-3},{"$f":"F39/Data!F11","v":-1.7178229767817799E-2},{"$f":"G39/Data!G11","v":1.519772967893792E-2},{"$f":"H39/Data!H11","v":-2.5209205225138434E-2},{"$f":"I39/Data!I11","v":-1.0619303806408353E-2},{"$f":"J39/Data!J11","v":2.4027157707317684E-2}]
[null,null,"FCDR / EBITDA","N/A",{"$f":"'Flujo de Caja'!E18/'Flujo de Caja'!E5","v":-0.55240416596885455},{"$f":"'Flujo de Caja'!F18/'Flujo de Caja'!F5","v":-0.27675806134772857},{"$f":"'Flujo de Caja'!G18/'Flujo de Caja'!G5","v":-1.0333222070655808},{"$f":"'Flujo de Caja'!H18/'Flujo de Caja'!H5","v":-0.50292715986200831},{"$f":"'Flujo de Caja'!I18/'Flujo de Caja'!I5","v":-1.0335231908689804},{"$f":"'Flujo de Caja'!J18/'Flujo de Caja'!J5","v":-1.2620458845477511}]
[]
[null,null,"Rentabilidad"]
[null,null,"Rentabilidad de las Ventas (ROS)",{"$f":"Data!D26/Data!D11","v":2.8623242921969435E-2},{"$f":"Data!E26/Data!E11","v":4.5978844846958133E-2},{"$f":"Data!F26/Data!F11","v":5.3978823343610448E-2},{"$f":"Data!G26/Data!G11","v":2.5622757485010157E-2},{"$f":"Data!H26/Data!H11","v":-3.1986950802516678E-2},{"$f":"Data!I26/Data!I11","v":1.0677233227445484E-2},{"$f":"Data!J26/Data!J11","v":1.8468670891490704E-2}]
[null,null,"Rentabilidad del Activo Total (ROA)",{"$f":"Data!D26/Data!D42","v":2.6898971593242994E-2},{"$f":"Data!E26/Data!E42","v":4.4130191619324209E-2},{"$f":"Data!F26/Data!F42","v":4.6864488362307735E-2},{"$f":"Data!G26/Data!G42","v":1.6428304463058308E-2},{"$f":"Data!H26/Data!H42","v":-1.8633877913875461E-2},{"$f":"Data!I26/Data!I42","v":7.0482627125827563E-3},{"$f":"Data!J26/Data!J42","v":1.1849490755503669E-2}]
[null,null,"Rentabilidad del Activo Fijo (ROFA)",{"$f":"Data!D26/Data!D37","v":5.650775127837341E-2},{"$f":"Data!E26/Data!E37","v":8.5529114175253412E-2},{"$f":"Data!F26/Data!F37","v":7.5065278640491145E-2},{"$f":"Data!G26/Data!G37","v":2.4602408808196086E-2},{"$f":"Data!H26/Data!H37","v":-2.6692057183603429E-2},{"$f":"Data!I26/Data!I37","v":9.62721745979816E-3},{"$f":"Data!J26/Data!J37","v":1.6657197696514383E-2}]
[null,null,"Rentabilidad del Patrimonio (ROE)",{"$f":"Data!D26/Data!D63","v":0.11111703343561249},{"$f":"Data!E26/Data!E63","v":0.16797232844024604},{"$f":"Data!F26/Data!F63","v":0.19980548955457447},{"$f":"Data!G26/Data!G63","v":8.4152420086197569E-2},{"$f":"Data!H26/Data!H63","v":-8.9438202026888208E-2},{"$f":"Data!I26/Data!I63","v":3.1519472586814534E-2},{"$f":"Data!J26/Data!J63","v":6.0688249960326832E-2}]
[null,null,"Dividendos Pagados","N/A",{"$f":"((Data!D61+Data!D62)-(Data!E61))-(Data!E48-Data!D48)","v":45064},{"$f":"((Data!E61+Data!E62)-(Data!F61))-(Data!F48-Data!E48)","v":410021.66747000022},{"$f":"((Data!F61+Data!F62)-(Data!G61))-(Data!G48-Data!F48)","v":89623.016229999484},{"$f":"((Data!G61+Data!G62)-(Data!H61))-(Data!H48-Data!G48)","v":-1153845.4737599967},{"$f":"((Data!H61+Data!H62)-(Data!I61))-(Data!I48-Data!H48)","v":97096.713270000881},{"$f":"((Data!I61+Data!I62)-(Data!J61))-(Data!J48-Data!I48)","v":299086.88414999982}]
[null,null,"Variación de Dividendos Pagados","N/A","N/A",{"$f":"F50-E50","v":364957.66747000022},{"$f":"G50-F50","v":-320398.65124000073},-1243468.4899899962,1250942.1870299976,201990.17087999894]
[null,null,"Factor de Distribución de Dividendos %","N/A",{"$f":"E50/Data!D26","v":0.22284971095407408},{"$f":"F50/Data!E26","v":1.1658809256889715},{"$f":"G50/Data!F26","v":0.19163872051851036},{"$f":"H50/Data!G26","v":-4.7462151086338453},{"$f":"I50/Data!H26","v":-0.25112440736491021},{"$f":"J50/Data!I26","v":2.2265181477627687}]
[]
[null,null,"Endeudamiento y Estructura de Capital"]
[null,null,"Gasto de Intereses",{"$f":"Data!D18","v":183772},{"$f":"Data!E18","v":177978},{"$f":"Data!F18","v":213007.1349},{"$f":"Data!G18","v":270975.05864999996},{"$f":"Data!H18","v":469519.97085000004},{"$f":"Data!I18","v":524810.73670000001},{"$f":"Data!J18","v":542208.05663999997}]
[null,null,"Total Deuda Financiera (TDF)",{"$f":"Data!D46+Data!D47+Data!D49+Data!D52","v":3179429},{"$f":"Data!E46+Data!E47+Data!E49+Data!E52","v":3244319},{"$f":"Data!F46+Data!F47+Data!F49+Data!F52","v":4365223.7308499999},{"$f":"Data!G46+Data!G47+Data!G49+Data!G52","v":7588859.1954000005},{"$f":"Data!H46+Data!H47+Data!H49+Data!H52","v":10938090.413179999},{"$f":"Data!I46+Data!I47+Data!I49+Data!I52","v":9825029.7068499997},{"$f":"Data!J46+Data!J47+Data!J49+Data!J52","v":11196305.192}]
[null,null,"Variación TDF","N/A",{"$f":"E56-D56","v":64890},{"$f":"F56-E56","v":1120904.7308499999},3223635.4645500006,3349231.2177799987,-1113060.7063299995,1371275.4851500001]
[null,null,"Nivel de Endeudamiento Financiero - TDF / EBITDA",{"$f":"D56/D11","v":3.7957122237914516},{"$f":"E56/E11","v":4.1040990149359837},4.1883896684564155,7.7626012931340052,8.7789529436660931,6.120689501429017,6.2361645557103875]
[null,null,"Nivel de Endeudamiento Financiero - TDF / Ventas",{"$f":"D56/D6","v":0.45003915902300184},{"$f":"E56/E6","v":0.42415930191603363},0.50384114198213903,0.79983817365390131,0.90489616334040701,0.78094684092661004,0.85231352493691137]
[null,null,"Costo Promedio de la Deuda Financiera","N/A",{"$f":"(((D55+E55)/2)/((E56+D56)/2))","v":5.6314475598980535E-2},{"$f":"(((E55+F55)/2)/((F56+E56)/2))","v":5.1380897476913996E-2},4.0486768958848555E-2,3.9968534763924111E-2,4.7889272026643913E-2,5.075885040004631E-2]
[null,null,"Cubrimiento de Intereses",{"$f":"D11/D55","v":4.5580229850031557},{"$f":"E11/E55","v":4.4415995235366168},4.892888026118416,3.6077787458391968,2.6536565785357222,3.0586572438162558,3.3112440817751403]
[null,null,"Cubrimiento Servicio de la Deuda (CSD)",{"$f":"Data!D15/(Data!D18+Data!D47)","v":4.5580229850031557},{"$f":"Data!E15/(Data!E18+Data!E47)","v":4.4415995235366168},{"$f":"Data!F15/(Data!F18+Data!F47)","v":1.4195106707329288},{"$f":"Data!G15/(Data!G18+Data!G47)","v":0.75733340330863463},{"$f":"Data!H15/(Data!H18+Data!H47)","v":0.73682136729037762},{"$f":"Data!I15/(Data!I18+Data!I47)","v":0.96902592162744683},{"$f":"Data!J15/(Data!J18+Data!J47)","v":0.83066975424499123}]
[null,null,"Nivel de Endeudamiento Total (NET)",{"$f":"Data!D55/Data!D42","v":0.7579221586325936},{"$f":"Data!E55/Data!E42","v":0.73727701443977456},{"$f":"Data!F55/Data!F42","v":0.76544944552433214},{"$f":"Data!G55/Data!G42","v":0.80477917989487702},{"$f":"Data!H55/Data!H42","v":0.79165638964574148},{"$f":"Data!I55/Data!I42","v":0.77638386260526326},{"$f":"Data!J55/Data!J42","v":0.80474818826955907}]
[null,null,"Concentración del Endeudamiento",{"$f":"Data!D51/Data!D55","v":0.42264231477737341},{"$f":"Data!E51/Data!E55","v":0.45712561373124089},{"$f":"Data!F51/Data!F55","v":0.41829194678190879},{"$f":"Data!G51/Data!G55","v":0.37955500234640677},{"$f":"Data!H51/Data!H55","v":0.30030189689260556},{"$f":"Data!I51/Data!I55","v":0.3429682864219844},{"$f":"Data!J51/Data!J55","v":0.34609638053235819}]
[null,null,"Apalancamiento Financiero",{"$f":"D56/Data!D63","v":1.7470772412762328},{"$f":"E56/Data!E63","v":1.5495610168018181},{"$f":"F56/Data!F63","v":1.8649948219627805},{"$f":"G56/Data!G63","v":2.6268959548821744},{"$f":"H56/Data!H63","v":2.5301657031913072},{"$f":"I56/Data!I63","v":2.305375561252474},{"$f":"J56/Data!J63","v":2.8007113532880492}]
[null,null,"Apalancamiento Total",{"$f":"Data!D55/Data!D63","v":3.1309026648262281},{"$f":"Data!E55/Data!E63","v":2.8062904845102121},{"$f":"Data!F55/Data!F63","v":3.2634731869872384},{"$f":"Data!G55/Data!G63","v":4.1224044620933249},{"$f":"Data!H55/Data!H63","v":3.799763229117719},{"$f":"Data!I55/Data!I63","v":3.4719491699060949},{"$f":"Data!J55/Data!J63","v":4.1215914010599386}]
[]
[null,null,"Datos del Flujo de Caja"]
[null,null,"CAPEX",{"$f":"Data!D69","v":169942},{"$f":"Data!E69","v":899526},{"$f":"Data!F69","v":497511.59100000001},{"$f":"Data!G69","v":58907.095049999996},{"$f":"Data!H69","v":434177.16525000002},{"$f":"Data!I69","v":640765.84947999998},{"$f":"Data!J69","v":636768.84360000002}]
[null,null,"Variación CAPEX","N/A",{"$f":"E69-D69","v":729584},{"$f":"F69-E69","v":-402014.40899999999},-438604.49595000001,375270.07020000002,206588.68422999996,-3997.0058799999533]
[null,null,"Flujo de Caja Libre","N/A",{"$f":"'Flujo de Caja'!E13","v":-213637.36002754129},{"$f":"'Flujo de Caja'!F13","v":515162.12011373544},{"$f":"'Flujo de Caja'!G13","v":359257.49616526504},{"$f":"'Flujo de Caja'!H13","v":1260684.2217200031},{"$f":"'Flujo de Caja'!I13","v":94242.16735407419},{"$f":"'Flujo de Caja'!J13","v":355918.24132929312}]
[null,null,"Variación del Flujo de Caja Libre","N/A","N/A",{"$f":"F71-E71","v":728799.48014127673},{"$f":"G71-F71","v":-155904.6239484704},901426.72555473796,-1166442.0543659288,261676.07397521893]
[null,null,"Flujo de Caja Disponible para el Accionista","N/A",{"$f":"'Flujo de Caja'!E16","v":-391615.36002754129},{"$f":"'Flujo de Caja'!F16","v":-219048.67612626456},{"$f":"'Flujo de Caja'!G16","v":-931611.298184735},{"$f":"'Flujo de Caja'!H16","v":-430288.40028999688},{"$f":"'Flujo de Caja'!I16","v":-1562283.3451359258},{"$f":"'Flujo de Caja'!J16","v":-1805449.9913107068}]
[null,null,"Variación del Flujo de Caja Disponible para el Accionista","N/A","N/A",{"$f":"F73-E73","v":172566.68390127673},{"$f":"G73-F73","v":-712562.6220584705},501322.89789473813,-1131994.9448459288,-243166.64617478102]
[null,null,"Flujo de Caja Disponible para Reinversión","N/A",{"$f":"'Flujo de Caja'!E18","v":-436679.36002754129},{"$f":"'Flujo de Caja'!F18","v":-288442.80325626454},{"$f":"'Flujo de Caja'!G18","v":-1010194.4485847349},{"$f":"'Flujo de Caja'!H18","v":-626619.45918999682},{"$f":"'Flujo de Caja'!I18","v":-1659028.1292059259},{"$f":"'Flujo de Caja'!J18","v":-2265856.0022707069}]
[null,null,"Variación del Flujo de Caja Disponible para Reinversión","N/A","N/A",{"$f":"F75-E75","v":148236.55677127675},{"$f":"G75-F75","v":-721751.64532847039},383574.98939473811,-1032408.670015929,-606827.87306478107]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]

{"sheet":"Gráficas","index":8,"n_rows":2018,"n_cols":1749,"rows_kept":2018,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOG2018RdR35pQ"]