{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["QGE94XLS"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"QGE94XLS","index":0,"n_rows":44,"n_cols":37,"rows_kept":44,"merged":[[4,4,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":5}," ",{"$nulls":18}," "]
[]
["2002-07-25T23:28:44.950",{"$nulls":14},"US$ =",2.995,"IBVSP  =",{"v":-44.84764386594584,"d":"(44.85)"},null,"2002-07-25T23:28:44.950",36658.415715393516]
[]
[" ","TP.","Part.","N. Ações","Lucro Líquido MM",null,null,"LPA","LPA ","Valor","Cotação"," P/L Proj. (1)",null,"P/L","Desvio","Yield","VPA","Relação","Lucrat.",null," ","          Vendas Líquidas (MM)",null,null,"PTLQ","        RENT / PTLQ  (6)",null,null,"     Lucro Parcial  02 (MM)",null,null,"Acum. (MM)","                             PREÇO (R$)  (7)",null,null," Mkt Value","PSR"]
["EMPRESAS"," "," (%)","(milhões)",2001,2002,2003,2002,2003,"Econômico","2002-07-25T23:28:44.950",2002,2003,"Médio","Padrão","Proj."," ","P / VPA","Ano ",null,"EMPRESAS",2001,2002,2003,"2001 (MM)",2001,2002,2003,"I Tri","II Tri","III Tri",2002,"Mínimo","Justo","Máximo"," (US$ MM)"]
[" "," "," "," ","US$ / R$","US$ / R$","US$ / R$","US$","US$","R$","R$"," "," "," (1.1)"," (2)","(%)"," (3)"," (4)","US$ (5)",null," ","US$ / R$","US$ / R$","US$ / R$","US$ / R$","(%)","(%)","(%)"," "," "," ","US$ / R$"," "," "," ","(8)"," (9)"]
["PETROBRÁS ",null,{"v":100,"d":"100.00"},{"v":1086104.09,"d":"1,086,104 "},{"v":4436.256819878124,"d":"4,436.3"},{"v":2364.651402999693,"d":"2,364.7"},{"v":3117.5480130803367,"d":"3,117.5"},{"v":2.1771867215781247,"d":"2.18"},{"v":2.8703952427619863,"d":"2.87"},{"$nulls":6},{"v":4.548292155431382,"d":"4.55"},{"v":28.341840605719472,"d":"28.34"},{"$nulls":3},"PETROBRÁS ",{"v":20998.186131902134,"d":"20,998 "},{"v":17504.528827561375,"d":"17,505 "},{"v":18465.73451658903,"d":"18,466 "},{"v":12804.07343561455,"d":"12,804 "},{"v":34.34299229368045,"d":"34.34"},{"v":18.467961894239153,"d":"18.47"},{"v":23.92238955224564,"d":"23.92"},{"v":457.9871750731624,"d":"458.0"}," "," ",{"v":457.9871750731624,"d":"458.0"},{"$nulls":3},{"v":15344.744993489148,"d":"15,344.7"},{"v":0.8766157115482259,"d":"0.88"}]
[null,"PN",{"v":41.610714310080546,"d":"41.61"},{"v":451935.67,"d":"451,936 "},{"v":10293.890324845197,"d":"10,293.9"},{"v":6228.701775584224,"d":"6,228.7"},{"v":8823.062000100774,"d":"8,823.1"},null,null,{"v":70.561279943098,"d":"70.56"},40.65,{"v":6.234017918876692,"d":"6.2"},{"v":4.728485064655562,"d":"4.7"},{"v":7.706950958924664,"d":"7.7"},{"v":2.177541955180461,"d":"2.2"},null,null,{"v":1.4342752316445073,"d":"1.43"},{"v":-38.428328739492514,"d":"(38.43)"},null,null,{"v":49092.907,"d":"49,093 "},{"v":45039.953838561596,"d":"45,040 "},{"v":50428.89155530401,"d":"50,429 "},{"v":29710.571999999996,"d":"29,711 "},{"$nulls":3},{"v":1064.179,"d":"1,064.2"}," "," ",{"v":1064.179,"d":"1,064.2"},{"v":36.05547480407358,"d":"36.06"},{"v":50.2545165184156,"d":"50.25"},{"v":64.45355823275762,"d":"64.45"}]
[null,"ON",{"v":58.38928568991945,"d":"58.39"},{"v":634168.42,"d":"634,168 "},{"$nulls":6},{"v":43.5,"d":"43.50"},{"v":6.6710892858828075,"d":"6.7"},{"v":5.060002467712595,"d":"5.1"},{"v":7.600761144371217,"d":"7.6"},{"v":2.169331890963831,"d":"2.2"},null,null,{"v":1.5348332737155244,"d":"1.53"},{"v":-35.79354172239185,"d":"(35.79)"},{"$nulls":12}," ",{"v":35.41658077088009,"d":"35.42"},{"v":49.562087331048836,"d":"49.56"},{"v":63.70759389121758,"d":"63.71"}]
["BR DISTRIBUIDORA",null,{"v":100,"d":"100.00"},{"v":43199.9778,"d":"43,200 "},{"v":161.21607457191564,"d":"161.2"},{"v":262.1610304472808,"d":"262.2"},{"v":139.9806717779034,"d":"140.0"},{"v":6.068545490022932,"d":"6.07"},{"v":3.2402949933438023,"d":"3.24"},{"$nulls":6},{"v":18.46687599517406,"d":"18.47"},{"v":44.83798600470577,"d":"44.84"},{"$nulls":3},"BR DISTRIBUIDORA",{"v":6894.829719007459,"d":"6,895 "},{"v":6144.63377784237,"d":"6,145 "},{"v":6056.143361781246,"d":"6,056 "},{"v":670.6766553428092,"d":"671 "},{"v":21.421443769409503,"d":"21.42"},{"v":39.08903468740536,"d":"39.09"},{"v":18.58117255898485,"d":"18.58"},{"v":163.9697021862627,"d":"164.0"}," "," ",{"v":163.9697021862627,"d":"164.0"},{"$nulls":3},{"v":539.4588212754591,"d":"539.5"},{"v":0.0877934862807861,"d":"0.09"}]
[null,"PN",{"v":65.27775993440441,"d":"65.28"},{"v":28199.9778,"d":"28,200 "},{"v":374.085779436673,"d":"374.1"},{"v":690.5554339910371,"d":"690.6"},{"v":396.16331191380175,"d":"396.2"},null,null,{"v":56.28259249617802,"d":"56.28"},{"v":37.4,"d":"37.40"},{"v":2.0577384074020166,"d":"2.1"},{"v":3.853809346845949,"d":"3.9"},{"v":4.302903833850534,"d":"4.3"},{"v":0.6804929600550196,"d":"0.7"},null,null,{"v":0.8341141815797625,"d":"0.83"},{"v":-14.017962080559855,"d":"(14.02)"},null,null,{"v":16119.832067866675,"d":"16,120 "},{"v":15810.423944295471,"d":"15,810 "},{"v":16538.989909135482,"d":"16,539 "},{"v":1556.2381110574545,"d":"1,556 "},{"$nulls":3},{"v":381,"d":"381.0"}," "," ",{"v":381,"d":"381.0"},{"v":35.154351055490295,"d":"35.15"},{"v":41.75831986024888,"d":"41.76"},{"v":48.36228866500748,"d":"48.36"}]
[null,"ON",{"v":34.722240065595585,"d":"34.72"},{"v":15000,"d":"15,000 "},{"$nulls":27}," "]
["VALE RIO DOCE ",null,{"v":100,"d":"100.00"},{"v":388559.056,"d":"388,559 "},{"v":1308.6158443004767,"d":"1,308.6"},{"v":1010.6403424682425,"d":"1,010.6"},{"v":1138.9007907566677,"d":"1,138.9"},{"v":2.6009954648135714,"d":"2.60"},{"v":2.9310880113849866,"d":"2.93"},{"$nulls":6},{"v":17.284540836530716,"d":"17.28"},{"v":31.09694604569968,"d":"31.10"},{"$nulls":3},"VALE RIO DOCE ",{"v":2722.057499437758,"d":"2,722 "},{"v":2840.460226584679,"d":"2,840 "},{"v":2971.6969407496717,"d":"2,972 "},{"v":5070.920099982763,"d":"5,071 "},{"v":24.21887866124989,"d":"24.22"},{"v":19.930117661914608,"d":"19.93"},{"v":23.265501412416505,"d":"23.27"},{"v":272.42210363229475,"d":"272.4"}," "," ",{"v":272.42210363229475,"d":"272.4"},{"$nulls":3},{"v":9355.322558130218,"d":"9,355.3"},{"v":3.2935939291003202,"d":"3.29"}]
[null,"PN",{"v":35.66405411485249,"d":"35.66"},{"v":138575.91199999998,"d":"138,576 "},{"v":3036.512205114826,"d":"3,036.5"},{"v":2662.1164065127987,"d":"2,662.1"},{"v":3223.2357758882517,"d":"3,223.2"},null,null,{"v":59.31445516560952,"d":"59.31"},{"v":67.8,"d":"67.80"},{"v":8.703486744015267,"d":"8.7"},{"v":7.723319621014059,"d":"7.7"},{"v":8.1515025648735,"d":"8.2"},{"v":1.6341785077745203,"d":"1.6"},null,null,{"v":2.1802784074153765,"d":"2.18"},{"v":-2.1814010315143517,"d":"(2.18)"},null,null,{"v":6364.059963518626,"d":"6,364 "},{"v":7308.63416810215,"d":"7,309 "},{"v":8115.538681966048,"d":"8,116 "},{"v":11766.563000000002,"d":"11,767 "},{"$nulls":3},{"v":633,"d":"633.0"}," "," ",{"v":633,"d":"633.0"},{"v":50.76983329412832,"d":"50.77"},{"v":63.50005350194325,"d":"63.50"},{"v":76.23027370975817,"d":"76.23"}]
[null,"ON",{"v":64.33594588514751,"d":"64.34"},{"v":249983.144,"d":"249,983 "},{"$nulls":6},{"v":74.5,"d":"74.50"},{"v":9.5635658175389,"d":"9.6"},{"v":8.486538521615744,"d":"8.5"},{"v":7.951212249098228,"d":"8.0"},{"v":1.9192528987233284,"d":"1.9"},null,null,{"v":2.395733648266159,"d":"2.40"},{"v":10.998972646718874,"d":"11.00"},{"$nulls":12}," ",{"v":46.98885124822347,"d":"46.99"},{"v":61.93979566402545,"d":"61.94"},{"v":76.89074007982744,"d":"76.89"}]
["EMBRATEL",null,{"v":100,"d":"100.00"},{"v":334399.02759199997,"d":"334,399 "},{"v":-238.60635811574784,"d":"(238.6)"},{"v":48.70727325144112,"d":"48.7"},{"v":115.059411227223,"d":"115.1"},{"v":0.1456561450019192,"d":"0.15"},{"v":0.3440781872356606,"d":"0.34"},{"$nulls":6},{"v":7.63594958469954,"d":"7.64"},{"v":15.42429724494628,"d":"15.42"},{"$nulls":3},"EMBRATEL",{"v":3191.0479682312307,"d":"3,191 "},{"v":2870.2084773916667,"d":"2,870 "},{"v":2945.3513136440497,"d":"2,945 "},{"v":2304.209191302997,"d":"2,304 "},{"v":-0.08087459257325512,"d":"(0.08)"},{"v":2.113839031424827,"d":"2.11"},{"v":5.58539839358725,"d":"5.59"},{"v":-15.682561542434154,"d":"(15.7)"},{"v":-53.508648572633945,"d":"(53.5)"}," ",{"v":-66.3197862466601,"d":"(66.3)"},{"$nulls":3},{"v":242.3898119054424,"d":"242.4"},{"v":0.08445024597158071,"d":"0.08"}]
[null,"PN",{"v":62.80819611600589,"d":"62.81"},{"v":210029.99706,"d":"210,030 "},{"v":-553.6621933717812,"d":"(553.7)"},{"v":128.2992829303545,"d":"128.3"},{"v":325.632938031264,"d":"325.6"},null,null,{"v":16.431080234178545,"d":"16.43"},1.68,{"v":3.851089780512993,"d":"3.9"},{"v":1.6302541465717006,"d":"1.6"},{"v":14.618163805794255,"d":"14.6"},{"v":9.749208434024938,"d":"9.7"},null,null,{"v":0.10891906278261373,"d":"0.11"},{"v":-86.85259270501341,"d":"(86.85)"},null,null,{"v":7460.54064636124,"d":"7,461 "},{"v":7385.177778977014,"d":"7,385 "},{"v":8043.590243030551,"d":"8,044 "},{"v":5346.687007499474,"d":"5,347 "},{"$nulls":3},{"v":-36.44,"d":"(36.4)"},{"v":-152.2,"d":"(152.2)"}," ",{"v":-188.64,"d":"(188.6)"},{"v":3.2706108874158937,"d":"3.27"},{"v":9.81942163086329,"d":"9.82"},{"v":16.368232374310686,"d":"16.37"}]
[null,"ON",{"v":37.19180388399412,"d":"37.19"},{"v":124369.030532,"d":"124,369 "},{"$nulls":6},{"v":3,"d":"3.00"},{"v":6.876946036630344,"d":"6.9"},{"v":2.9111681188780367,"d":"2.9"},{"v":13.675791060838044,"d":"13.7"},{"v":6.450703413613691,"d":"6.5"},null,null,{"v":0.19449832639752454,"d":"0.19"},{"v":-78.6763872509228,"d":"(78.68)"},{"$nulls":12},"6 meses",{"v":4.853289569782819,"d":"4.85"},{"v":9.186404007097767,"d":"9.19"},{"v":13.519518444412718,"d":"13.52"}]
["TL NORTE LESTE PART",null,{"v":100,"d":"100.00"},{"v":383845.68526299996,"d":"383,846 "},{"v":60.50024643704568,"d":"60.5"},{"v":183.3173239892809,"d":"183.3"},{"v":338.49368037454354,"d":"338.5"},{"v":0.47758078578811475,"d":"0.48"},{"v":0.8818483400239798,"d":"0.88"},{"$nulls":6},{"v":2.516752704479166,"d":"2.52"},{"v":26.48460146955814,"d":"26.48"},{"$nulls":3},"TL NORTE LESTE PART",{"v":4321.2490303394825,"d":"4,321 "},{"v":4545.027631184223,"d":"4,545 "},{"v":4639.042760883029,"d":"4,639 "},{"v":4320.882931682714,"d":"4,321 "},{"v":1.1446232376969878,"d":"1.14"},{"v":4.242589463489358,"d":"4.24"},{"v":8.63510163659997,"d":"8.64"},{"v":61.628507488380095,"d":"61.6"}," "," ",{"v":61.628507488380095,"d":"61.6"},{"$nulls":3},{"v":2767.875564092928,"d":"2,767.9"},{"v":0.6089898211183699,"d":"0.61"}]
[null,"PN",{"v":66.66666657973937,"d":"66.67"},{"v":255897.123175,"d":"255,897 "},{"v":140.38477183252078,"d":"140.4"},{"v":482.8741098915927,"d":"482.9"},{"v":957.9806681584957,"d":"958.0"},null,null,{"v":73.3814901317143,"d":"73.38"},{"v":23.2,"d":"23.20"},{"v":16.219755840434228,"d":"16.2"},{"v":8.784099700584912,"d":"8.8"},{"v":22.856830045864275,"d":"22.9"},{"v":2.780294224536596,"d":"2.8"},null,null,{"v":0.8759807100237654,"d":"0.88"},{"v":-49.40145192610817,"d":"(49.40)"},null,null,{"v":10102.904862243895,"d":"10,103 "},{"v":11694.564116527723,"d":"11,695 "},{"v":12668.967167204884,"d":"12,669 "},{"v":10026.17675467657,"d":"10,026 "},{"$nulls":3},143.2," "," ",143.2,{"v":28.716562421591455,"d":"28.72"},{"v":32.693368647518106,"d":"32.69"},{"v":36.670174873444765,"d":"36.67"}]
[null,"ON",{"v":33.33333342026063,"d":"33.33"},{"v":127948.562088,"d":"127,949 "},{"$nulls":6},18.39,{"v":12.85695301317179,"d":"12.9"},{"v":6.96291351266192,"d":"7.0"},{"v":19.97940899687816,"d":"20.0"},{"v":2.0516015730744854,"d":"2.1"},null,null,{"v":0.6943657438507348,"d":"0.69"},{"v":-52.00182922644353,"d":"(52.00)"},{"$nulls":12}," ",{"v":25.643119188969877,"d":"25.64"},{"v":28.57763663569205,"d":"28.58"},{"v":31.512154082414217,"d":"31.51"}]
["TELESP",null,{"v":100,"d":"100.00"},{"v":494395.72664,"d":"494,396 "},{"v":673.7163477807754,"d":"673.7"},{"v":518.876530644082,"d":"518.9"},{"v":446.3405593684822,"d":"446.3"},{"v":1.0495166173268888,"d":"1.05"},{"v":0.9028001969230011,"d":"0.90"},{"$nulls":6},{"v":5.07760275961121,"d":"5.08"},{"v":30.161901077389942,"d":"30.16"},{"$nulls":3},"TELESP",{"v":3870.342384902074,"d":"3,870 "},{"v":3799.269835628987,"d":"3,799 "},{"v":3663.490150583746,"d":"3,663 "},{"v":6335.4224572256,"d":"6,335 "},{"v":9.106883863846194,"d":"9.11"},{"v":8.190085730625574,"d":"8.19"},{"v":7.62514031630918,"d":"7.63"},{"v":91.28808745050783,"d":"91.3"}," "," ",{"v":91.28808745050783,"d":"91.3"},{"$nulls":3},{"v":4853.990430610424,"d":"4,854.0"},{"v":1.2776113939290186,"d":"1.28"}]
[null,"PN"," ",{"v":328353.890121,"d":"328,354 "},{"v":1563.2914133905113,"d":"1,563.3"},{"v":1366.766857741439,"d":"1,366.8"},{"v":1263.2012119603874,"d":"1,263.2"},null,null,{"v":61.25212904791841,"d":"61.25"},{"v":32.3,"d":"32.30"},{"v":10.27581735286461,"d":"10.3"},{"v":11.94576729735386,"d":"11.9"},{"v":10.139956890594249,"d":"10.1"},{"v":2.215865005613389,"d":"2.2"},null,null,{"v":1.0708874058410338,"d":"1.07"},{"v":-14.882036955015732,"d":"(14.88)"},null,null,{"v":9048.70342450593,"d":"9,049 "},{"v":9775.695175955692,"d":"9,776 "},{"v":10004.7873726194,"d":"10,005 "},{"v":14700.71426974628,"d":"14,701 "},{"$nulls":3},{"v":212.117,"d":"212.1"}," "," ",{"v":212.117,"d":"212.1"},{"v":24.907816000985125,"d":"24.91"},{"v":31.872949500692577,"d":"31.87"},{"v":38.838083000400026,"d":"38.84"}]
[null,"ON",{"v":33.58480415019956,"d":"33.58"},{"v":166041.836519,"d":"166,042 "},{"$nulls":6},23.68,{"v":7.5334784803663775,"d":"7.5"},{"v":8.75776376474735,"d":"8.8"},{"v":7.815969308878831,"d":"7.8"},{"v":1.470642326462745,"d":"1.5"},null,null,{"v":0.7850964015577611,"d":"0.79"},{"v":-20.372101650899655,"d":"(20.37)"},{"$nulls":12}," ",{"v":19.945280700703005,"d":"19.95"},{"v":24.567954062204947,"d":"24.57"},{"v":29.190627423706893,"d":"29.19"}]
["BRASIL TELECOM PART",null,{"v":100,"d":"100.00"},{"v":348323.39720400004,"d":"348,323 "},{"v":112.47991005802358,"d":"112.5"},{"v":133.68860406073227,"d":"133.7"},{"v":178.8029158300408,"d":"178.8"},{"v":0.3838059835596856,"d":"0.38"},{"v":0.5133244486741229,"d":"0.51"},{"$nulls":6},{"v":3.1650756379320635,"d":"3.17"},{"v":17.432254188896245,"d":"17.43"},{"$nulls":3},"BRASIL TELECOM PART",{"v":2634.0531878744887,"d":"2,634 "},{"v":2625.961501631649,"d":"2,626 "},{"v":2675.3354341210343,"d":"2,675 "},{"v":2590.2018363201387,"d":"2,590 "},{"v":3.592762380768594,"d":"3.59"},{"v":5.1613199475860805,"d":"5.16"},{"v":7.561571529930561,"d":"7.56"},{"v":30.601652608022032,"d":"30.6"}," "," ",{"v":30.601652608022032,"d":"30.6"},{"$nulls":3},{"v":1605.0696840935557,"d":"1,605.1"},{"v":0.6112312321015525,"d":"0.61"}]
[null,"PN",{"v":63.120514070788694,"d":"63.12"},{"v":219863.518944,"d":"219,864 "},{"v":260.99838329863786,"d":"261.0"},{"v":352.1476545896468,"d":"352.1"},{"v":506.0352576923077,"d":"506.0"},null,null,{"v":53.491996751702125,"d":"53.49"},14.45,{"v":12.570694707943224,"d":"12.6"},{"v":9.39894419381841,"d":"9.4"},{"v":22.19039221981243,"d":"22.2"},{"v":2.6400198448315035,"d":"2.6"},null,null,{"v":0.8289232042752199,"d":"0.83"},{"v":-38.52140534425399,"d":"(38.52)"},null,null,{"v":6158.309454592013,"d":"6,158 "},{"v":6756.719131400148,"d":"6,757 "},{"v":7306.191928631335,"d":"7,306 "},{"v":6010.30434099725,"d":"6,010 "},{"$nulls":3},{"v":71.106,"d":"71.1"}," "," ",{"v":71.106,"d":"71.1"},{"v":22.4731319455213,"d":"22.47"},{"v":25.507831907943412,"d":"25.51"},{"v":28.542531870365533,"d":"28.54"}]
[null,"ON",{"v":36.879485929211306,"d":"36.88"},{"v":128459.87826,"d":"128,460 "},{"$nulls":6},12.69,{"v":11.039592791958446,"d":"11.0"},{"v":8.254159295470979,"d":"8.3"},{"v":19.887769028691647,"d":"19.9"},{"v":2.7282404930840283,"d":"2.7"},null,null,{"v":0.7279609316437744,"d":"0.73"},{"v":-44.88969657950097,"d":"(44.89)"},{"$nulls":12}," ",{"v":19.724859532452975,"d":"19.72"},{"v":22.860969034830227,"d":"22.86"},{"v":25.997078537207482,"d":"26.00"}]
["NET SERVIÇOS",null,{"v":100,"d":"100.00"},{"v":281116.6673,"d":"281,117 "},{"v":-301.6256194814401,"d":"(301.6)"},{"v":-139.2262074943805,"d":"(139.2)"},{"v":-95.83680697670438,"d":"(95.8)"},{"v":-0.495261304964896,"d":"(0.50)"},{"v":-0.3409147095302961,"d":"(0.34)"},{"$nulls":6},{"v":0,"d":"0.00"},{"v":0.8439343076973083,"d":"0.84"},{"$nulls":3},"NET SERVIÇOS",{"v":490.19543260902805,"d":"490 "},{"v":479.70840668853907,"d":"480 "},{"v":516.5691995091829,"d":"517 "},{"v":134.49268152042757,"d":"134 "},"-","-","-",{"v":-35.82974694439663,"d":"(35.8)"}," "," ",{"v":-35.82974694439663,"d":"(35.8)"},{"$nulls":3},{"v":97.61647211752923,"d":"97.6"},{"v":0.2034912683548379,"d":"0.20"}]
[null,"PN",{"v":56.890089277178916,"d":"56.89"},{"v":159927.523,"d":"159,928 "},{"v":-699.8920874447335,"d":"(699.9)"},{"v":-366.7341937708093,"d":"(366.7)"},{"v":-271.23049470268523,"d":"(271.2)"},null,null,{"v":7.446791466601811,"d":"7.45"},1.04,"-","-",{"v":0.9049237557954052,"d":"0.9"},{"v":0.43651237542276555,"d":"0.4"},null,null,{"v":1.2323234054054053,"d":"1.23"},{"v":-72.87145242070116,"d":"(72.87)"},null,null,{"v":1146.0570276752676,"d":"1,146 "},{"v":1234.3116861964547,"d":"1,234 "},{"v":1410.7216866708598,"d":"1,411 "},{"v":312.0768182000001,"d":"312 "},{"$nulls":3},{"v":-83.254,"d":"(83.3)"}," "," ",{"v":-83.254,"d":"(83.3)"},{"v":2.6328330665691686,"d":"2.63"},{"v":5.086369133659228,"d":"5.09"},{"v":7.539905200749289,"d":"7.54"}]
[null,"ON",{"v":43.109910722821105,"d":"43.11"},{"v":121189.14430000001,"d":"121,189 "},{"$nulls":6}," "," "," "," "," ",null,null," "," ",{"$nulls":12}," "," "," "," "]
["USIMINAS ",null,{"v":100,"d":"100.00"},{"v":225285.82,"d":"225,286 "},{"v":103.8324957765903,"d":"103.8"},{"v":59.72649279774446,"d":"59.7"},{"v":154.71826107888614,"d":"154.7"},{"v":0.2651143014582296,"d":"0.27"},{"v":0.6867643115704581,"d":"0.69"},{"$nulls":6},{"v":5.550116573234622,"d":"5.55"},{"v":15.091668885329755,"d":"15.09"},{"$nulls":3},"USIMINAS ",{"v":1258.5264981182138,"d":"1,259 "},{"v":1284.099339106009,"d":"1,284 "},{"v":1276.0549111574537,"d":"1,276 "},{"v":1453.9160078003802,"d":"1,454 "},{"v":5.811188837551813,"d":"5.81"},{"v":4.107974083599525,"d":"4.11"},{"v":11.740625327411959,"d":"11.74"},{"v":11.189533482527114,"d":"11.2"}," "," ",{"v":11.189533482527114,"d":"11.2"},{"$nulls":3},{"v":408.9295596527546,"d":"408.9"},{"v":0.3184563274812147,"d":"0.32"}]
[null,"PN",{"v":50.16102123071927,"d":"50.16"},{"v":113005.668,"d":"113,006 "},{"v":240.93292320000012,"d":"240.9"},{"v":157.3248857175324,"d":"157.3"},{"v":437.87258586532425,"d":"437.9"},null,null,{"v":10.094236542143713,"d":"10.09"},5.87,{"v":7.392785720183139,"d":"7.4"},{"v":2.853865859096334,"d":"2.9"},{"v":9.855703419573663,"d":"9.9"},{"v":2.177597811267462,"d":"2.2"},null,null,{"v":0.38895632051045625,"d":"0.39"},{"v":-30.140874832349883,"d":"(30.14)"},null,null,{"v":2942.383877400002,"d":"2,942 "},{"v":3304.046371496617,"d":"3,304 "},{"v":3484.8348261241545,"d":"3,485 "},{"v":3373.6667045000017,"d":"3,374 "},{"$nulls":3},{"v":26,"d":"26.0"}," "," ",{"v":26,"d":"26.0"},{"v":6.096548936581498,"d":"6.10"},{"v":7.825599342741972,"d":"7.83"},{"v":9.554649748902444,"d":"9.55"}]
[null,"ON",{"v":49.83897876928073,"d":"49.84"},{"v":112280.152,"d":"112,280 "},{"$nulls":6},{"v":5,"d":"5.00"},{"v":6.297091754840834,"d":"6.3"},{"v":2.430890851019024,"d":"2.4"},{"v":8.808370250566359,"d":"8.8"},{"v":2.0249760206073537,"d":"2.0"},null,null,{"v":0.33130862053701554,"d":"0.33"},{"v":-25.50404520354437,"d":"(25.50)"},{"$nulls":12}," ",{"v":5.386132594260144,"d":"5.39"},{"v":6.993998653263232,"d":"6.99"},{"v":8.601864712266321,"d":"8.60"}]
["CSN ",null,{"v":0,"d":"0.00"},{"v":71731.461,"d":"71,731 "},{"v":127.58141378326036,"d":"127.6"},{"v":-84.25599659324236,"d":"(84.3)"},{"v":173.08509778484344,"d":"173.1"},{"v":-1.1746031018835983,"d":"(1.17)"},{"v":2.4129593259621944,"d":"2.41"},{"$nulls":6},{"v":0,"d":"0.00"},{"v":69.27799783696028,"d":"69.28"},{"$nulls":3},"CSN ",{"v":1404.8432063585772,"d":"1,405 "},{"v":1423.303520531736,"d":"1,423 "},{"v":1402.1602668881385,"d":"1,402 "},{"v":2220.946222065731,"d":"2,221 "},{"v":4.341403810881722,"d":"4.34"},{"v":-3.7936981884628773,"d":"(3.79)"},{"v":9.219554201008709,"d":"9.22"},{"v":-84.95954553279395,"d":"(85.0)"}," "," ",{"v":-84.95954553279395,"d":"(85.0)"},{"$nulls":3},{"v":1149.6194083472453,"d":"1,149.6"},{"v":0.8077120528148175,"d":"0.81"}]
[null,"ON",{"v":100,"d":"100.00"},{"v":71731.461,"d":"71,731 "},{"v":296.0399125426773,"d":"296.0"},{"v":-221.9377769248363,"d":"(221.9)"},{"v":489.853096934429,"d":"489.9"},null,null,{"v":60.37866298806426,"d":"60.38"},{"v":48,"d":"48.00"},"-",{"v":6.641931761082636,"d":"6.6"},{"v":8.916395888245297,"d":"8.9"},{"v":3.0906489905605006,"d":"3.1"},null,null,{"v":0.6928606700350061,"d":"0.69"},{"v":1.8859743407962926,"d":"1.89"},null,null,{"v":3284.4664032462288,"d":"3,284 "},{"v":3662.2251015449006,"d":"3,662 "},{"v":3829.2215226280327,"d":"3,829 "},{"v":5153.483613681322,"d":"5,153 "},{"$nulls":3},{"v":-197.412,"d":"(197.4)"}," "," ",{"v":-197.412,"d":"(197.4)"},{"v":24.32421104397409,"d":"24.32"},{"v":37.22858187050543,"d":"37.23"},{"v":50.13295269703676,"d":"50.13"}]
[{"$nulls":31}," "]
["    Média das empresas com exclusão ( PL's < 20 )",{"$nulls":10},{"v":9.064899527388453,"d":"9.1"},{"v":6.395608554558159,"d":"6.4"},{"$nulls":4},{"v":0.9949619921642378,"d":"0.99"},{"$nulls":17},{"v":36365.0173037147,"d":"36,365.0"},{"v":0.8169945468700723,"d":"0.8"}]
["    Média das empresas ( PL's até 40 )",{"$nulls":10},{"v":9.064899527388452,"d":"9.1"},{"v":6.395608554558158,"d":"6.4"},{"$nulls":4},{"v":0.9195822020004374,"d":"0.92"}]
[{"$nulls":17}," "]
[{"$nulls":17}," "]
[" (1) Cotação da ação em US$ sobre o LPA em US$.",{"$nulls":3}," (2) Desvio Padrão do P/L médio.",{"$nulls":6}," (4) Relação entre a cotação na data do QGE e o VPA.",{"$nulls":8}," (6) Relação percentual entre o lucro líquido /  PTLQ anterior ( Base Anual em dólar).",{"$nulls":8}," (7) Preços avaliados - critério: P=(P/L médio ± o Desvio Padrão) X LPA proj. de 2002."]
[" (1.1) P/L médio histórico dos últimos 12 ou 24 meses.",{"$nulls":3}," (3) VPA da empresa em R$ do último balanço divulgado.",{"$nulls":6}," (5) Variação % entre 28/12/01 até a data do QGE (em US$).",{"$nulls":8}," (8) Mkt Value ponderado pelas quantidades de ON e PN e os seus respectivos preços.",{"$nulls":8}," (9) Relação entre o Valor de Mercado e a Vendas líquidas projetadas para  2002."]
[" Valor econômico = Valor da empresa por lote de mil ações em função do fluxo de caixa descontado projetado.",{"$nulls":10}," Yield = Valor dos Div. Proj. de 2002  / Market Value da empresa."]