{"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":38,"n_cols":42,"rows_kept":38,"merged":[[4,4,4,6],[4,11,4,12]],"flags":["formulas_cached_only"]}
[{"$nulls":5}," ",{"$nulls":21}," "]
[]
["2002-07-25T23:28:52.690",null,36658.41549097222,{"$nulls":13}," ","US$ =",{"v":2.995,"d":"3.00"},"IBVSP  =",{"v":-44.84764386594584,"d":"(44.85)"},null,null,"2002-07-25T23:28:52.690"]
[]
[" ","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.","Endiv.","V. Repos.","VR Liq.",null," ","        Vendas Líquidas (MM)",null,null,"PTLQ","        RENT / PTLQ  (6)",null,null,"     Lucro Parcial  02 (MM)",null,null,"Acum. (MM)","                             PREÇO (R$)  (7)",null,null," Mkt Value","PSR"," Mkt Value /","Valor de"]
["EMPRESAS"," "," (%)","(milhões)",2001,2002,2003,2002,2003,"Econômico","2002-07-25T23:28:52.690",2002,2003,"Médio","Padrão","Proj."," ","P / VPA","Ano ","Líq."," - End. Liq.","/ MWh",null,"EMPRESAS",2001,2002,2003,"2001 (MM)",2001,2002,2003,"I Tri","II Tri","III Tri",2002,"Mínimo","Justo","Máximo"," (US$ MM)"," "," GWh (01)","Reposição"]
[" "," "," "," ","US$ / R$","US$ / R$","US$ / R$","US$","US$","R$","R$"," "," "," (1.1)"," (2)","(%)"," (3)"," (4)","US$ (5)","US$ MM","US$ MM","US$",null," "," "," "," ","US$ / R$","(%)","(%)","(%)"," "," "," ","US$ / R$"," "," "," ","(8)"," (9)","US$"," GTD (10) "]
["CEMIG ",null,{"v":100,"d":"100.00"},{"v":158999.49818805,"d":"158,999 "},{"v":205.96824607826252,"d":"206.0"},{"v":118.3296569000643,"d":"118.3"},{"v":137.5575853144482,"d":"137.6"},{"v":0.7442140273934378,"d":"0.74"},{"v":0.8651447764429906,"d":"0.87"},{"$nulls":6},{"v":3.1507949669959525,"d":"3.15"},{"v":44.792613065839674,"d":"44.79"},{"$nulls":6},"CEMIG ",{"v":1797.5463660921127,"d":"1,798 "},{"v":1561.7735446976208,"d":"1,562 "},{"v":1477.908322174535,"d":"1,478 "},{"v":2974.5112232804713,"d":"2,975 "},{"v":5.15188487191371,"d":"5.15"},{"v":3.978121043011671,"d":"3.98"},{"v":5.103853320112003,"d":"5.10"},{"v":94.65785849543812,"d":"94.7"}," "," ",{"v":94.65785849543812,"d":"94.7"},{"$nulls":3},{"v":1427.1087167850674,"d":"1,427.1"},{"v":0.9137744211574372,"d":"0.91"},{"v":37.88609118730954,"d":"37.89"},{"v":11389.76,"d":"11,389.76"}]
[null,"PN",{"v":56.292014456078896,"d":"56.29"},{"v":89504.02050511,"d":"89,504 "},{"v":477.92871820000033,"d":"477.9"},{"v":311.69082390018497,"d":"311.7"},{"v":389.3056654528748,"d":"389.3"},null,null,{"v":47.61082858539811,"d":"47.61"},26.79,{"v":12.019268451079148,"d":"12.0"},{"v":10.339203823292033,"d":"10.3"},{"v":15.15416140122979,"d":"15.2"},{"v":2.1080872915108024,"d":"2.1"},null,null,{"v":0.5980896885971347,"d":"0.60"},{"v":-35.60897649118115,"d":"(35.61)"},{"v":83.39976229615603,"d":"83 "},{"v":11306.360237703844,"d":"11,306 "},{"v":300.1549846371877,"d":"300.2"},null,null,{"v":3541.521019123386,"d":"3,542 "},{"v":3539.957259498516,"d":"3,540 "},{"v":3756.5101010759477,"d":"3,757 "},{"v":6902.055842500005,"d":"6,902 "},{"$nulls":3},{"v":219.947,"d":"219.9"}," "," ",{"v":219.947,"d":"219.9"},{"v":29.07866870782734,"d":"29.08"},{"v":33.77742876709732,"d":"33.78"},{"v":38.47618882636729,"d":"38.48"}]
[null,"ON",{"v":43.707985543921104,"d":"43.71"},{"v":69495.47768293999,"d":"69,495 "},{"$nulls":6},{"v":27,"d":"27.00"},{"v":12.113484441177194,"d":"12.1"},{"v":10.420250213844156,"d":"10.4"},{"v":13.750369913976671,"d":"13.8"},{"v":1.5968718243835192,"d":"1.6"},null,null,{"v":0.6027779616320507,"d":"0.60"},{"v":-33.59217743858812,"d":"(33.59)"}," "," "," ",{"$nulls":12}," ",{"v":27.089187261722845,"d":"27.09"},{"v":30.64848842463126,"d":"30.65"},{"v":34.20778958753968,"d":"34.21"}]
["ELETROBRÁS ",null,{"v":100,"d":"100.00"},{"v":537502.5207999999,"d":"537,503 "},{"v":1402.7190977291143,"d":"1,402.7"},{"v":1175.553797940356,"d":"1,175.6"},{"v":1490.4676513944883,"d":"1,490.5"},{"v":2.1870665763403356,"d":"2.19"},{"v":2.772950067612945,"d":"2.77"},{"$nulls":6},{"v":13.859653975333552,"d":"13.86"},{"v":120.51965245406531,"d":"120.52"},{"$nulls":6},"ELETROBRÁS ",{"v":9168.122293666353,"d":"9,168 "},{"v":7507.397156536142,"d":"7,507 "},{"v":7485.563526388301,"d":"7,486 "},{"v":27704.22960067339,"d":"27,704 "},{"v":4.414363943796075,"d":"4.41"},{"v":4.243228614853027,"d":"4.24"},{"v":5.963597507225359,"d":"5.96"},{"v":128.79583405061112,"d":"128.8"}," "," ",{"v":128.79583405061112,"d":"128.8"},{"$nulls":3},{"v":4048.3524342687806,"d":"4,048.4"},{"v":0.5392484705227265,"d":"0.54"},{"v":28.50687875777846,"d":"28.51"},{"v":44434.8,"d":"44,434.80"}]
[null,"PNB",{"v":15.812159750153848,"d":"15.81"},{"v":84990.75724999991,"d":"84,991 "},{"v":3254.8693943706367,"d":"3,254.9"},{"v":3096.513092474132,"d":"3,096.5"},{"v":4218.215226268362,"d":"4,218.2"},null,null,{"v":64.26464385331519,"d":"64.26"},{"v":21.8,"d":"21.80"},{"v":3.328109932913367,"d":"3.3"},{"v":2.624929342102057,"d":"2.6"},{"v":6.367429015332084,"d":"6.4"},{"v":1.0566785849690836,"d":"1.1"},null,null,{"v":0.18088336263920793,"d":"0.18"},{"v":-45.86627284790891,"d":"(45.87)"},{"v":2506.331186470161,"d":"2,506 "},{"v":41928.46881352984,"d":"41,928 "},{"v":295.2435086552631,"d":"295.2"},null,null,{"v":18063.00990138091,"d":"18,063 "},{"v":17016.465129945624,"d":"17,016 "},{"v":19026.61658860497,"d":"19,027 "},{"v":64284.89436540253,"d":"64,285 "},{"$nulls":3},{"v":299.27,"d":"299.3"}," "," ",{"v":299.27,"d":"299.3"},{"v":34.78681946078825,"d":"34.79"},{"v":41.7083435740741,"d":"41.71"},{"v":48.629867687359955,"d":"48.63"}]
[null,"ON",{"v":84.18784024984615,"d":"84.19"},{"v":452511.76355000003,"d":"452,512 "},{"$nulls":6},{"v":22.7,"d":"22.70"},{"v":3.465508966840983,"d":"3.5"},{"v":2.7332979846659033,"d":"2.7"},{"v":6.707345888637288,"d":"6.7"},{"v":0.8033777111425101,"d":"0.8"},null,null,{"v":0.18835102439954218,"d":"0.19"},{"v":-47.18617114610437,"d":"(47.19)"}," "," "," ",{"$nulls":12}," ",{"v":38.67255254898351,"d":"38.67"},{"v":43.93488896693218,"d":"43.93"},{"v":49.19722538488085,"d":"49.20"}]
["ELETROPAULO",null,{"v":100,"d":"100.00"},{"v":41835.971676,"d":"41,836 "},{"v":244.5197133683849,"d":"244.5"},{"v":-184.80461688295117,"d":"(184.8)"},{"v":306.8031104613957,"d":"306.8"},{"v":-4.417361650260602,"d":"(4.42)"},{"v":7.3334763881532865,"d":"7.33"},{"$nulls":6},"-",{"v":70.62520318358006,"d":"70.63"},{"$nulls":6},"ELETROPAULO",{"v":2394.7995472832754,"d":"2,395 "},{"v":2314.486413772024,"d":"2,314 "},{"v":2402.992966561116,"d":"2,403 "},{"v":1279.5736560937776,"d":"1,280 "},{"v":18.693168205583245,"d":"18.69"},{"v":-14.44267127592436,"d":"(14.44)"},{"v":32.556502183501365,"d":"32.56"},{"v":-6.200292649337236,"d":"(6.2)"}," "," ",{"v":-6.200292649337236,"d":"(6.2)"},{"$nulls":3},{"v":473.53570611565937,"d":"473.5"},{"v":0.2045964509871184,"d":"0.20"},{"v":13.366292174758964,"d":"13.37"},{"v":5250.705,"d":"5,250.71"}]
[null,"PN",{"v":60.198834436174266,"d":"60.20"},{"v":25184.767324,"d":"25,185 "},{"v":567.3835429000003,"d":"567.4"},{"v":-486.79177144452433,"d":"(486.8)"},{"v":868.2922777988038,"d":"868.3"},null,null,{"v":165.58003736833325,"d":"165.58"},{"v":33.9,"d":"33.90"},"-",{"v":1.5434514513347586,"d":"1.5"},{"v":7.269682637648292,"d":"7.3"},{"v":2.487238770217376,"d":"2.5"},null,null,{"v":0.47999861907486235,"d":"0.48"},{"v":-66.32782843200206,"d":"(66.33)"},{"v":2110.1237237114306,"d":"2,110 "},{"v":3140.5812762885694,"d":"3,141 "},{"v":88.64785990857776,"d":"88.6"},null,null,{"v":4718.227631440291,"d":"4,718 "},{"v":5246.076174269727,"d":"5,246 "},{"v":6107.866919931488,"d":"6,108 "},{"v":2969.1227116000014,"d":"2,969 "},{"$nulls":3},{"v":-14.407,"d":"(14.4)"}," "," ",{"v":-14.407,"d":"(14.41)"},{"v":35.60657386815135,"d":"35.61"},{"v":54.12473183391324,"d":"54.12"},{"v":72.64288979967513,"d":"72.64"}]
[null,"ON",{"v":39.801165563825734,"d":"39.80"},{"v":16651.204352,"d":"16,651 "},{"$nulls":6}," "," "," "," "," ",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "," "," ",{"$nulls":12}," "," "]
["GER. TIETÊ",null,{"v":100,"d":"100.00"},{"v":93698.262,"d":"93,698 "},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},{"v":0,"d":"0.00"},{"v":6.54685569301168,"d":"6.55"},{"$nulls":6},"GER. TIETÊ",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":11.545151739452258,"d":"11.5"},{"v":-9.360926721332813,"d":"(9.4)"},{"v":-32.92965971624302,"d":"(32.9)"},{"v":-31.6643581776663,"d":"(31.7)"},{"$nulls":3},{"v":620.9800937769351,"d":"621.0"},{"$error":"#DIV/0!"},{"v":41.307795767773236,"d":"41.31"},{"v":3172.8,"d":"3,172.80"}]
[null,"PN",{"v":48.193647391239764,"d":"48.19"},{"v":45156.61,"d":"45,157 "},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},"-",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,null,{"v":1.6801958857504293,"d":"1.68"},{"v":-46.73539232053423,"d":"(46.74)"},{"v":0,"d":"0 "},{"v":3172.8,"d":"3,173 "},{"v":211.05567750947915,"d":"211.1"},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":24.956,"d":"25.0"},{"v":-21.576,"d":"(21.6)"},{"v":-87.965,"d":"(88.0)"},{"v":-84.585,"d":"(84.6)"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"ON",{"v":51.80635260876023,"d":"51.81"},{"v":48541.652,"d":"48,542 "},{"$nulls":6},{"v":17,"d":"17.00"},"-",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,null,{"v":2.596666368887027,"d":"2.60"},{"v":-11.00753508099086,"d":"(11.01)"}," "," "," ",{"$nulls":12}," ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["CESP ",null,{"v":100,"d":"100.00"},{"v":93698.262,"d":"93,698 "},{"v":-350.50788626960895,"d":"(350.5)"},{"v":-313.6602141110365,"d":"(313.7)"},{"v":-22.13436821768542,"d":"(22.1)"},{"v":-3.347556373148485,"d":"(3.35)"},{"v":-0.2362302965415241,"d":"(0.24)"},{"$nulls":6},"-",{"v":105.74973098220327,"d":"105.75"},{"$nulls":6},"CESP ",{"v":898.8531125130386,"d":"899 "},{"v":658.7655741311083,"d":"659 "},{"v":708.5865431704482,"d":"709 "},{"v":4264.9425493449435,"d":"4,265 "},{"v":-6.409858338937231,"d":"(6.41)"},{"v":-7.354383100874638,"d":"(7.35)"},{"v":-0.6428096831687009,"d":"(0.64)"},{"v":5.247460836632811,"d":"5.25"}," "," ",{"v":5.247460836632811,"d":"5.25"},{"$nulls":3},{"v":219.35255419031716,"d":"219.4"},{"v":0.3329751322837968,"d":"0.33"},{"v":6.807629544558055,"d":"6.81"},{"v":10243.2,"d":"10,243.20"}]
[null,"PN",{"v":48.193647391239764,"d":"48.19"},{"v":45156.61,"d":"45,157 "},{"v":-813.3184993000006,"d":"(813.3)"},{"v":-826.2088568679376,"d":"(826.2)"},{"v":-62.64311000129125,"d":"(62.6)"},null,null,{"v":23.54797261263227,"d":"23.55"},{"v":7.4,"d":"7.40"},"-","-",{"v":13.138483059031145,"d":"13.1"},{"v":2.4448204782729013,"d":"2.4"},null,null,{"v":0.06997653735162082,"d":"0.07"},{"v":-61.77860879243185,"d":"(61.78)"},{"v":9932.950596235067,"d":"9,933 "},{"v":310.24940376493396,"d":"310 "},{"v":9.628622812475633,"d":"9.6"},null,null,{"v":1770.9179863827112,"d":"1,771 "},{"v":1493.175489090917,"d":"1,493 "},{"v":1801.0674051755745,"d":"1,801 "},{"v":9896.372691500006,"d":"9,896 "},{"$nulls":3}," "," "," ",{"v":12.193,"d":"12.19"},{"v":12.305358443653455,"d":"12.31"},{"v":15.118650156229558,"d":"15.12"},{"v":17.93194186880566,"d":"17.93"}]
[null,"ON",{"v":51.80635260876023,"d":"51.81"},{"v":48541.652,"d":"48,542 "},{"$nulls":6},6.65,"-","-",{"v":11.83825414288948,"d":"11.8"},{"v":2.200967248100402,"d":"2.2"},null,null,{"v":0.06288432072814573,"d":"0.06"},{"v":-60.96863459300855,"d":"(60.97)"}," "," "," ",{"$nulls":12}," ",{"v":11.089771046085769,"d":"11.09"},{"v":13.622457177341708,"d":"13.62"},{"v":16.155143308597648,"d":"16.16"}]
["CELESC",null,{"v":100,"d":"100.00"},{"v":771442,"d":"771,442 "},{"v":19.502949060506825,"d":"19.5"},{"v":48.03643532611238,"d":"48.0"},{"v":60.90375121395251,"d":"60.9"},{"v":0.06226836926964358,"d":"0.06"},{"v":0.07894793285036661,"d":"0.08"},{"$nulls":6},{"v":18.129139542243013,"d":"18.13"},{"v":1.4418271237500682,"d":"1.44"},{"$nulls":6},"CELESC",{"v":579.3333845936094,"d":"579 "},{"v":635.2855554074921,"d":"635 "},{"v":662.8300410445776,"d":"663 "},{"v":456.5592723668336,"d":"457 "},{"v":3.327215228639239,"d":"3.33"},{"v":10.521401761722702,"d":"10.52"},{"v":14.274687442809725,"d":"14.27"},{"v":21.447323119297643,"d":"21.45"}," "," ",{"v":21.447323119297643,"d":"21.45"},{"$nulls":3},{"v":151.03181302170285,"d":"151.0"},{"v":0.23773846538164448,"d":"0.24"},{"v":11.896024618937643,"d":"11.90"},{"v":1990,"d":"1,990.00"}]
[null,"PNB",{"v":59.74512665890631,"d":"59.75"},{"v":460899,"d":"460,899 "},{"v":45.25464300000004,"d":"45.3"},{"v":126.53223626490362,"d":"126.5"},{"v":172.3654521902526,"d":"172.4"},null,null,{"v":1.9383034951230342,"d":"1.94"},0.53,{"v":2.8419180516003815,"d":"2.8"},{"v":2.2414976083860414,"d":"2.2"},{"v":3.5108868039374386,"d":"3.5"},{"v":0.5530326327904839,"d":"0.6"},null,null,{"v":0.3675891452378255,"d":"0.37"},{"v":-10.734412426507934,"d":"(10.73)"},{"v":-564.9581121032943,"d":"(565)"},{"v":2554.9581121032943,"d":"2,555 "},{"v":201.24134110452425,"d":"201.2"},null,null,{"v":1141.401077224298,"d":"1,141 "},{"v":1439.9550570916547,"d":"1,440 "},{"v":1684.7646820318062,"d":"1,685 "},{"v":1059.4001356000006,"d":"1,059 "},{"$nulls":3}," "," "," ",{"v":49.835,"d":"49.84"},{"v":0.5516213635453286,"d":"0.55"},{"v":0.654758501934628,"d":"0.65"},{"v":0.7578956403239274,"d":"0.76"}]
[null,"ON",{"v":40.25487334109369,"d":"40.25"},{"v":310543,"d":"310,543 "},{"$nulls":6},0.67,{"v":3.5926133859853873,"d":"3.6"},{"v":2.8335913162615993,"d":"2.8"},{"v":4.293065499207429,"d":"4.3"},{"v":0.5379488327642619,"d":"0.5"},null,null,{"v":0.4646881647346096,"d":"0.46"},{"v":-20.14033645819958,"d":"(20.14)"}," "," "," ",{"$nulls":12}," ",{"v":0.700305848753845,"d":"0.70"},{"v":0.8006299524712278,"d":"0.80"},{"v":0.9009540561886106,"d":"0.90"}]
["LIGHT",null,{"v":100,"d":"100.00"},{"v":14027.210637,"d":"14,027 "},{"v":-410.0406760362617,"d":"(410.0)"},{"v":-138.8059550530228,"d":"(138.8)"},{"v":56.691027951192936,"d":"56.7"},{"v":-9.8954780565489,"d":"(9.90)"},{"v":4.041504003772303,"d":"4.04"},{"$nulls":6},{"v":0,"d":"0.00"},{"v":-4.4874923196749315,"d":"(4.49)"},{"$nulls":6},"LIGHT",{"v":1546.6478755897458,"d":"1,547 "},{"v":1587.0718264055838,"d":"1,587 "},{"v":1601.649135623442,"d":"1,602 "},{"v":-37.269184992792844,"d":"(37)"},{"v":-36.68154223199822,"d":"(36.68)"},{"v":372.4416165254627,"d":"372.44"},{"v":-33.02970275283563,"d":"(33.03)"},{"v":10.127818901704254,"d":"10.1"}," "," ",{"v":10.127818901704254,"d":"10.1"},{"$nulls":3},{"v":355.94925155659433,"d":"355.9"},{"v":0.22428049293947316,"d":"0.22"},{"v":15.403402211230313,"d":"15.40"},{"v":4415.933,"d":"4,415.93"}]
[null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":-951.4583846745415,"d":"(951.5)"},{"v":-365.62721152202727,"d":"(365.6)"},{"v":160.4429033215123,"d":"160.4"},null,null,{"v":211.41478362012737,"d":"211.41"},{"v":76,"d":"76.00"},"-","-",{"v":7.9528270621205195,"d":"8.0"},{"v":1.0802590942296508,"d":"1.1"},null,null,"Neg",{"v":-51.937309059571845,"d":"(51.94)"},{"v":2787.025820066641,"d":"2,787 "},{"v":1628.9071799333592,"d":"1,629 "},{"v":70.48957779107769,"d":"70.5"},null,null,{"v":3047.201487487489,"d":"3,047 "},{"v":3597.2990145109443,"d":"3,597 "},{"v":4071.0313800090253,"d":"4,071 "},{"v":-86.4794168572765,"d":"(86)"},{"$nulls":3},{"v":23.533,"d":"23.5"}," "," ",{"v":23.533,"d":"23.5"},{"v":73.36933049803875,"d":"73.37"},{"v":84.90182997688649,"d":"84.90"},{"v":96.43432945573426,"d":"96.43"}]
[null,"ON",{"v":100,"d":"100.00"},{"v":14027.210637,"d":"14,027 "},{"$nulls":15}," "," "," ",{"$nulls":12}," "]
["COPEL",null,{"v":100,"d":"100.00"},{"v":273655.295,"d":"273,655 "},{"v":204.8396318860554,"d":"204.8"},{"v":212.7404280826154,"d":"212.7"},{"v":247.54247247789243,"d":"247.5"},{"v":0.7774029297792883,"d":"0.78"},{"v":0.9045776822183997,"d":"0.90"},{"$nulls":6},{"v":7.584148705214823,"d":"7.58"},{"v":18.95535768821868,"d":"18.96"},{"$nulls":6},"COPEL",{"v":896.501765270119,"d":"897 "},{"v":972.1195084386062,"d":"972 "},{"v":1005.226032128368,"d":"1,005 "},{"v":2178.2337946818798,"d":"2,178 "},{"v":8.177474016504437,"d":"8.18"},{"v":9.76664803392627,"d":"9.77"},{"v":12.03169626059919,"d":"12.03"},{"v":61.04191771389223,"d":"61.0"}," "," ",{"v":61.04191771389223,"d":"61.0"},{"$nulls":3},{"v":932.6846701836394,"d":"932.7"},{"v":1.0403601044807964,"d":"1.04"},{"v":34.60733421959692,"d":"34.61"},{"v":8298.295,"d":"8,298.30"}]
[null,"PN",{"v":47.002304486744904,"d":"47.00"},{"v":128624.295,"d":"128,624 "},{"v":475.3098818284029,"d":"475.3"},{"v":560.3771788331147,"d":"560.4"},{"v":700.5770474638724,"d":"700.6"},null,null,{"v":31.4531469859861,"d":"31.45"},10.16,{"v":4.363658026329817,"d":"4.4"},{"v":3.750170494925686,"d":"3.8"},{"v":9.775316047177743,"d":"9.8"},{"v":1.3281665228097324,"d":"1.3"},null,null,{"v":0.535996216326466,"d":"0.54"},{"v":-53.145591859448295,"d":"(53.15)"},{"v":233.59417744754464,"d":"234 "},{"v":8064.700822552455,"d":"8,065 "},{"v":299.2413252510932,"d":"299.2"},null,null,{"v":1766.2853683645394,"d":"1,766 "},{"v":2203.431811661047,"d":"2,203 "},{"v":2555.058177085468,"d":"2,555 "},{"v":5054.3736971798335,"d":"5,054 "},{"$nulls":3},{"v":141.837,"d":"141.8"}," "," ",{"v":141.837,"d":"141.8"},{"v":19.6676821716396,"d":"19.67"},{"v":22.760081207110435,"d":"22.76"},{"v":25.852480242581265,"d":"25.85"}]
[null,"ON",{"v":52.9976955132551,"d":"53.00"},{"v":145031,"d":"145,031 "},{"$nulls":6},10.25,{"v":4.402312477350455,"d":"4.4"},{"v":3.7833905091523903,"d":"3.8"},{"v":9.366320473116872,"d":"9.4"},{"v":2.1471480527046567,"d":"2.1"},null,null,{"v":0.5407442143057359,"d":"0.54"},{"v":-49.73880518163184,"d":"(49.74)"}," "," "," ",{"$nulls":12}," ",{"v":16.808556341679825,"d":"16.81"},{"v":21.807807906273094,"d":"21.81"},{"v":26.807059470866363,"d":"26.81"}]
["    Média das empresas com exclusão ( PL's < 20 )",{"$nulls":10},{"v":5.638238615480678,"d":"5.6"},{"v":4.099850544008115,"d":"4.1"},{"$nulls":4},{"v":0.3189333670324453,"d":"0.32"},{"$nulls":20},{"v":7608.015146121761,"d":"7,608.0"},{"v":3.4929735377529925,"d":"3.5"},"  ",{"v":3.4929735377529925,"d":"3.5"}]
["    Média das empresas ( PL's até 40 )",{"$nulls":10},{"v":5.638238615480678,"d":"5.6"},{"v":4.099850544008115,"d":"4.1"},{"$nulls":4},{"v":0.38990738414582443,"d":"0.39"}]
[{"$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}," "," ",null," (6) Relação % entre o lucro líquido /  PTLQ anterior ( Base Anual em dólar).",{"$nulls":9}," (7) Preços avaliados - critério: P=(P/L médio ± o Desvio Padrão) X LPA proj. de 2002.",{"$nulls":7},{"v":0,"d":"0.00"}]
[" (1.1) P/L médio histórico dos últimos 12 ou 24 meses.",{"$nulls":3}," (3) VPA da empresa em R$ do último balanço divulgado.",{"$nulls":6}," (5) Variação % entre 28/12/01 até a data do QGE (em US$).",{"$nulls":8}," "," ",null," (8) Mkt Value ponderado pelas quant. de ON e PN e os seus respectivos preços.",{"$nulls":9}," (9) Relação entre o Valor de Mercado e a Vendas líquidas projetadas para  2002.",{"$nulls":7},{"v":0,"d":"0.00"}]
[" Valor econômico = Valor da empresa por lote de mil ações em função do fluxo de caixa descontado projetado.",{"$nulls":10}," Yield = Valor dos Div. Proj. de 2002  / Market Value da empresa.",{"$nulls":8}," "," ",{"$nulls":19},{"v":0,"d":"0.00"}]