{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["INICIO","Combobox","BD_Segmentos","Extorno Izipay","IFS","Banking Segment","Insurance Segment","Wealth Management Segment","Payments"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":106,"defined_names":8833,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Combobox","index":1,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["FECHAS",null,null,null,null,"Indicador","Formato de Moneda","Valor Unidad"]
["2018-03-31",null,null,null,null,1,"En miles de soles",1]
["2018-06-30",null,null,null,null,2,"En millones de soles",{"$f":"1/1000","v":1E-3}]
["2018-09-30"]
["2018-12-31",null,null,null,null,null,"Opcion Seleccionado",2]
["2019-03-31",null,null,null,null,null,"Valor Seleccionado",{"$f":"+VLOOKUP(H5,$F$1:$H$3,3,0)","v":1E-3}]
["2019-06-30"]
["2019-09-30"]
["2019-12-31"]
["2020-03-31"]
["2020-06-30"]
["30/09/2020"]
["31/12/2020"]
["31/03/2021"]
["30/06/2021"]
["30/09/2021"]
["31/12/2021"]
["31/03/2022",null,null,null,null,null,"X:\\IFS-REPORTE FINANCIERO\\Reportes automáticos\\Generación y Validaciones\\2. Generados\\1T - 2022\\1. Modelo reportes para generación_trimestral\\Serie Histórica por segmentos.xlsm"]
["30/06/2022"]

{"sheet":"BD_Segmentos","index":2,"n_rows":701,"n_cols":23,"rows_kept":701,"cut":false,"hidden":true,"merged":[]}
["ID_SEGMENTO","DESC_SEGMENTO","Cod_Auditado","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","30/09/2020","31/12/2020","31/03/2021","30/06/2021","30/09/2021","31/12/2021","31/03/2022","30/06/2022","2022-09-30","2022-12-31"]
["S1","Banking Segment",1,4401237.8253458096,3542755.5972945299,3658273.7953134198,3946664.2288852502,2841821.7828693199,3613163.1012362498,3919882.0539891198,3708598.1296552802,3747325.23813939,3307736.64067967,2851312.8729286599,3623523.12712789,3613473.6287289299,6160160.0434146598,3798391.27306259,3893921.44214364,3423714.2701729201,3365359.7520117699]
["S1","Banking Segment",2,4630815.5100100003,3852949.14652,3154071.9289529999,3775246.93824,6306061.3197499998,6287655.1859400002,6105378.1714399997,6077293.9975800002,6398474.3816200001,10490797.47697,13487068.58374,14078888.44593,14354977.21057,10526029.789419999,13635383.64656,10496837.92178,7844655.3363300003,7110772.5579700004]
["S1","Banking Segment",1014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",3,179054,231848,30007,495037,70017,230137,0,85006,150005,31841,0,18105,0,0,0,30002.057929999999,250027.23809,200029.74708]
["S1","Banking Segment",4,4662,30657.804,78311.880999999994,38894,22137,25189,17210,4788,45549.722379999999,19439,50094,190331,109438.58145,107359.92911,78953.171719999998,33441.49583,63893.879229999999,29265.745770000001]
["S1","Banking Segment",5,4448366,4308473.1960000005,4287613.1189999999,3886580,3640573.307,3361841,2908405,3362741,3730915.0000100001,5034913,5748794,6068687,7122027.6029300001,6822448.9649299998,6490523.2105599996,6732771.6461199997,7209489.8176680803,7179454.5976240402]
["S1","Banking Segment",6,1871237.6000999999,1893530.6000999999,1861634.6000999999,1884067.0090000001,1848731.57452038,1867425.6735203799,2130793.6735203802,2206985.6735203802,2275888.5592403798,2550865.6735203802,2671523.6735203802,2707297.6735203802,2771616.8968003802,2804092.8438903801,2768103.1915203799,3296030.2224403801,3275904.4115303801,3316565.52960038]
["S1","Banking Segment",7,28723248.828353599,30331804.771000002,31380684.258000001,32749499.592700001,33555225.067922004,34128987.738916203,35311033.811609,36907140.619559102,36945425.622689001,40399322.446573697,42339012.507366598,41843724.705017298,41767174.480129503,42155587.038271397,42282087.856613398,43369504.5623907,42662166.686932199,44263065.355690703]
["S1","Banking Segment",8,-1257620.8498398301,-1273455.8888171699,-1281045.22498046,-1364705.1627884901,-1396074.0971951,-1411706.5860154701,-1464909.6184536,-1394657.73569417,-1494400.6469699601,-2731190.7142857602,-3116249.3768430199,-2984696.56023023,-2654317.58031565,-2466778.11197758,-2296250.5361860399,-2062135.5882115499,-2038680.14279822,-2044117.3805785601]
["S1","Banking Segment",9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",11,565837.14902357303,557136.85629141203,557104.49958637299,571157.12428859295,830793.40643949399,785548.09566077497,766713.83478933899,825674.29500260402,809895.98366398294,774587.58708430699,753006.52073145704,726963.259108303,702791.20831484103,677340.613080009,684365.46300588304,678386.10025728098,674726.24322344398,611556.06066811294]
["S1","Banking Segment",20,65070,84146,117392,132961,89748,57685,124690,139685,32068,16577,15693,16320,72453.277589999998,137259.68336,91487.905440000002,152422.76897999999,48174.158289999999,36406.18535]
["S1","Banking Segment",10,61631.091223245603,53571.947509999998,58907.010649999997,63229.348586156397,66504.667610000004,60934.563880000002,66777.093007193398,72299.38,76975.467000000004,69381.849000000002,64422.2359,70344.144700000004,{"$f":"78006.4072007437+('Extorno Izipay'!$D$10*1000)","v":12358.850770743709},{"$f":"80502.3785211227+('Extorno Izipay'!$E$10*1000)","v":9207.2223011227034},{"$f":"90061.9653418196+('Extorno Izipay'!$F$10*1000)","v":12301.456431819592},{"$f":"99766.6211465658+('Extorno Izipay'!$G$10*1000)","v":15916.825036565802},{"$f":"109088.883448337+('Extorno Izipay'!$H$10*1000)","v":20205.939258336992},13751.2648868081]
["S1","Banking Segment",12,898274.99383193604,809286.77718795405,722738.419719873,857922.59157582,954472.01430719404,814704.92105615896,2458229.7714075898,575305.78846533701,735845.40681821597,2333151.85060474,1097783.17008709,887196.97154238098,1320493.3287738501,1484478.90657229,1987036.1262035901,1263029.6437753099,1222189.0403799401,1182158.5827742601]
["S1","Banking Segment",12.1,316997.18758229603,328039.73013384198,337703.00114638999,366139.995223562,364910.684754638,377706.90695075702,379749.68655793002,409789.66054624802,404185.48218945198,420002.50630534801,427345.88956081,444777.17174439802,438139.70897051803,436833.01190087601,448691.18528062798,465146.17423613201,462753.799439264,455439.30088130198]
["S1","Banking Segment",14,42013.256967812202,31213.700225230601,20337.976758516601,37699.392829999997,36182.078685017899,21899.3187414329,45282.991332026599,38711.446157333899,75432.179942591596,284636.626963588,228723.30837330699,347158.63914117799,274102.13376104197,249350.48796072399,254829.051067386,134893.96428166001,194500.682972543,209013.60139455801]
["S1","Banking Segment",31,20953827,18956211,23129404,23745770,22307168,26706050,31792368,32655414,34832159,31566587,33282054,27397482,33580663.898390003,34060146.207249999,34429994.093290001,34590719.035980001,36324174.192139998,30312553.718359999]
["S1","Banking Segment",32,90482549.255649999,95032292.688999996,94136438.688999996,95823510.688999996,98694999.166999996,101095987.689,105273625,107688522.16756999,115673677,131864419,136874245.68432999,135369333.80698001,138421876.19857201,139270638.02467099,155857961.74250001,155011139.96450701,154916351.962336,160308068.61579299]
["S1","Banking Segment",15,3454551.2987799998,3656112.71404,3100195.9161800002,4397389.1105300002,6237033.8631499996,4476408.45481,4693425.99945,4900518,4653216.1503299996,6956780,6758998,8080602.28051,7830202.2386600003,6423082.5249900101,7351818.6477426197,7147687.4029531302,6537580.2381828399,6775685.8958112504]
["S1","Banking Segment",16,25723460.405900002,25338887.120200001,25983991.672959998,26894368,26324684.52,28635991.850000001,29048408.809999999,30677242,30408891.248890001,34492623,35779214,36496233.955389999,38806616.177989997,38786194.468970001,39213777.040619999,37818642.344240002,36348330.679470003,36801115.85328]
["S1","Banking Segment",17,129539,311166,233553,0,106524,50013,15001,169138,111504,0,0,28971,0,0,100002.76402,0,0,0]
["S1","Banking Segment",18,3955876,3961501.4531836901,3828248,3968789.6425635498,3406108,4262933,4110926,3662250,4976204.7603700003,7681552.8023499995,10254580.12434,9359157,8672393.6197999995,8695476.7350500003,7994459.9557699999,8112667.3552900003,7237682.2586399997,7538378.2049900005]
["S1","Banking Segment",19,5164759.1104803197,5227628.37,5280513.7680000002,5386941,5610943.4449404096,5569917.51976455,7226545.77471874,5805465.2768371096,5832332.09377963,6336916.2938379496,6412243.9459413001,6491890.1196624301,6674679.5175518496,6876562.8185053105,7128663.3109101802,6938988.4575066399,6472143.8350395402,6568032.5422064904]
["S1","Banking Segment",22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",21,1808280.4323326999,1287302.2982534899,1266137.3661281299,1205963.5955817499,2075799.4141778201,1465444.0628396601,1512025.77593235,1322174.59726081,1418399.9069061701,1799881.65827813,1480520.7442296599,1340921.47033381,1639108.5008574801,1837033.6314784,1971767.5950753901,1411573.3663844001,2219932.7654700298,1620108.0773823501]
["S1","Banking Segment",23,0,0,0,0,0,0,0,0,881.98139000000003,1104.165,1346.5783899999999,0,408.69299999999998,759.19899999999996,1625.7823900000001,0,993,2141.3093899999999]
["S1","Banking Segment",24,3470408.4983999999,3470408.1549999998,3470409,3470409,3937453,3937453,3937453,3937453,3937453,4723362,4723363,4723362,4961757.2489999998,4961757.2489999998,4961757.2489999998,4961757.2489999998,5441947.4749999996,5441947.4749999996]
["S1","Banking Segment",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",26,-33909,-33909,-33909,-33909,-33909,-33909,-33909,-33909,-33909,-33909,-33909,-33909,-33909.764349999998,-33909.764349999998,-33909.764349999998,-33909.764349999998,-33909.764349999998,-33909.764349999998]
["S1","Banking Segment",27,794754.00540000002,794754.00540000002,794754,794754,898541,898541,898541,898541,898541,1019451,1019451,1019451,1045939.29589,1045939.29589,1045939.29589,1045939.29589,1165986.8522600001,1165986.8522600001]
["S1","Banking Segment",28,42162.710855972902,10551.73005,25071.6211,52131.692561395001,99613.047149999999,121880.881190632,49131.454038581702,28936.8391380637,-35338.240619999997,51222.402399999999,103783.58387,218540.09651488499,-51181.804806107903,-181663.681305034,-439025.782806898,-364130.0632034,-550590.057601145,-725144.97481302905]
["S1","Banking Segment",29,375872.40919699799,673409.857025231,917377.66285851703,1170591.2367886,478565.06161425699,778811.98738493002,1186997.0656981401,1511865.8195354,1733342.6840093599,-43498.313283354,103245.09721711,297081.20226788998,351909.78757959901,626173.41851810704,925299.51065661805,1392380.61916179,514332.86360229098,737973.24320204102]
["S1","Banking Segment",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",41,843132.014230125,1723002.5857299999,2621387.73373,3559112.34919,964986.44518929103,1984136.26274348,3022293.68514599,4073998.2356963898,1037126.6764291,1890247.1537283999,2877209.2736675199,3836413.8662181399,865024.26388645801,1746324.16347037,2653337.37671341,3636810.1996722301,1009959.8413176599,2117352.8997352002]
["S1","Banking Segment",42,-242451.05027031701,-503455.37552,-782320.88795999996,-1067709.6005800001,-307417.55902831902,-622279.812024493,-936847.18533263996,-1290055.46102933,-302830.820829587,-576639.47695289098,-821469.18372886302,-1053355.9914536199,-218063.30331672201,-429278.60825458699,-655150.88020455604,-893060.62166726601,-261927.66212753099,-578838.38638718799]
["S1","Banking Segment",54,-129.63214597292901,-12.372,9.3879999999999999,-63.829561394973403,-2,56.452700763037697,41.669742813302797,44.003023331276502,-196,-35,-164.56,170.508565114769,-42.726419006904301,-404.57191008094401,-656.44286821687103,-527.30008169999996,-50.6754041859475,-48.504846342474103]
["S1","Banking Segment",43,-173268.142819792,-286229.18599999999,-452030.91100000002,-660858.04799999995,-186341.68144101999,-379296.46979382797,-602907.56713252002,-750787.61450118804,-312610.961158928,-1603139.08203921,-2066356.47253483,-2393922.52497799,-188943.982057683,-366830.96190770302,-476807.19916910701,-379033.666578962,-151693.51230092999,-345114.56559400901]
["S1","Banking Segment",44,179719.24019304299,366867.65549010702,550705.22195369599,759518.49989709398,193361.10115579001,393935.72777835501,607345.95657493803,827063.38957214705,190360.22475435,303374.70020219899,456511.13699552498,619841.06776732905,160217.58514024,323146.38915081101,489233.887713573,677462.11641636596,183154.407803485,373250.091885573]
["S1","Banking Segment",45,40878,107968,163017,228160,41306,77125,191543,201353,131339,241440,248698,318422,51506.320440000003,170296.28703000001,310253.34003999998,423021.90399000002,113484.87771,136822.45314]
["S1","Banking Segment",46,11583.270111911001,11596.27,11529.27,16363.279,11541.5185503833,29929.715370383299,37212.575119765301,39327.231739765302,37466.698219999998,67759.469570000001,96086.433730000004,103772.90094000001,98505.503030000007,105045.2352,101143.25251999999,100867.37538,-3262.2046799999998,-8203.7752]
["S1","Banking Segment",46.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",78,20568.867575730001,10903.263000000001,13062.587,-8594.83,8005,35799.595326175702,-3257.1365415846799,64785.6416688358,-71454.996749959901,-111489.32910939799,-47740.959411672397,-38087.602082487203,18105.770852034599,7160.5889774936104,-27702.935956557201,-56410.063396910198,-33910.755021759003,29531.652311957401]
["S1","Banking Segment",79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",47,17195.965032981901,27549.777944907699,43475.489161044898,73809.821841176599,72206.838924974902,85544.803115883202,101506.50428178201,128858.575468514,12387.947959999899,14237.2741199993,34622.948879999902,60037.873090000001,{"$f":"16458.8765054693+('Extorno Izipay'!$D$16*1000)","v":11421.7205154693},{"$f":"33976.9352899994+('Extorno Izipay'!$E$16*1000)","v":23292.179484999397},{"$f":"49086.4477699998+('Extorno Izipay'!$F$16*1000)","v":31936.3392799998},{"$f":"85025.0508799997+('Extorno Izipay'!$G$16*1000)","v":61785.655194999701},{"$f":"34784.9493900001+('Extorno Izipay'!$H$16*1000)","v":29751.801305000114},53058.527353974299]
["S1","Banking Segment",48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",48.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",48.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",48.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",50,-150836.77733000001,-306965.78613999998,-460550.04147,-622829.51925999997,-162266.78320999999,-325882.90156000003,-495430.60369739,-659606.68976739002,-168638.28851000001,-296011.66710000002,-424328.00254999998,-594364.16339,-136144.21489,-293560.04748000001,-458248.15980999998,-618542.97514999995,-162789.58742,-334095.72664000001]
["S1","Banking Segment",51,-164381.758618002,-331639.90943255601,-512583.90855131001,-693683.04635433096,-157857.40650279701,-330257.41146696499,-507937.35801530402,-687936.71238130098,-175403.15905601499,-320246.19946070702,-493224.75302066997,-656568.18892338197,-192442.47579778999,-387369.221619708,-615219.90576194995,-832782.46902197902,-210497.229451405,-437161.55164376]
["S1","Banking Segment",52,-34136.879538376998,-66374.788477926297,-99908.259673277906,-138542.646298715,-55398.131810901403,-110158.51168679399,-168726.31998568401,-227070.58605422301,-57444.803793607804,-114211.668164238,-170095.98341604401,-234478.47090513399,-59123.573501113402,-117167.157898946,-178589.87723005001,-245431.232223275,-61084.230093716302,-125880.75849633801]
["S1","Banking Segment",53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",55,-12748.469453854301,-22003.250036524001,-30605.877628562401,-47641.000894287397,-15266.9837793113,-20275.547455580399,-26284.645034198998,-36888.221950287101,-14265.4864,-21623.723959999999,-31756.630990000001,-48096.431539999998,-16228.51203,-25422.235069997099,-39874.714599999999,-91160.893079999994,-20113.49828,-38237.960939999997]
["S1","Banking Segment",56,1900.2281769116801,-1641.13807800828,-5192.12751159031,-10208.6679672381,231.727060146676,-3445.5834607922202,-2272.1493096588501,-5591.5363125543399,-2904.9221200000002,-1819.25773,-4797.7454799999996,-5965.6175300000004,1645.19352,1849.59319,21397.891614506701,7239.5577422930701,-28402.0314882374,-19542.3281450266]
["S1","Banking Segment",57,-94468.974594629704,-201402.711987988,-287930.57588470099,-375910.89588369901,-107385.60499843401,-215035.36756877101,-325209.83340811002,-448955.89132725098,-81433.705142337902,181907.40825544199,147298.74300806501,80508.852641835998,-80665.636517699299,-173694.66454733899,-279003.80751547299,-453198.06149919902,-85222.422845417299,-193109.32245549001]
["S1","Banking Segment",58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",386,780883.923400125,1589615.57,2421923.0060000001,3290870.9010000001,887978.21115719399,1818865.57505348,2780316.5654462501,3758372.4149863902,969448.98013910104,1762801.4101684,2681004.5010875198,3570038.37839814,796033.00880645798,1607437.91858037,2440162.84454341,3330159.5062422301,888200.32789765601,1877385.8472851999]
["S1","Banking Segment",387,51262,104011,157087,209133,51005,98677,145909,195396,51396,108888,173236,237793,62554.675580000003,127507.82616,192924.7126,265131.70484999998,87334.273260000002,190142.73954000001]
["S1","Banking Segment",387.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",388,10346.383830000001,19064.015729999999,31367.727729999999,47214.448190000003,25233.607779999998,54553.584580000002,83536.539829739995,107497.06243000001,15937.098830000001,17974.743559999999,21911.44788,27401.347229999999,6053.7357300000003,10532.627850000001,18746.98516,39869.93662,34395.52663,49400.637049999998]
["S1","Banking Segment",390,3,9040,9042,9045,3,11507,11510,11512,3,5,6,8,1.92614,75.47269,77.586160000000007,79.688249999999996,62.81615,228.62523999999999]
["S1","Banking Segment",391,636.70699999999999,1272,1968,2849,766.62625209679004,533.10311000000002,1021.57987,1220.75828,341.59746000000001,578,1051.3246999999999,1173.14059,380.91762999999901,770.31818999999996,1425.2482500000001,1569.3637100000001,-33.102620000000002,195.05062000000001]
["S1","Banking Segment",397,-121066.93979,-243043.00552000001,-384148.11995999998,-529254.60057999997,-168195.43619000001,-331010.69454,-497388.77288974001,-663972,-162631,-294891,-393331,-479840,-74712.324789999999,-142368.94646024,-213274.03602768001,-299133.12578603002,-115453.67838776,-280767.18001294998]
["S1","Banking Segment",399,-43716,-87019,-126654,-167055,-39006,-82012,-125017,-164498,-38102,-85731,-131197,-172608,-38115.317199999998,-73455.227369999993,-109113.87424999999,-148693.49773999999,-38816.263469999998,-81240.800239999997]
["S1","Banking Segment",398,-66403.110480316594,-150758.37,-237166.76800000001,-324970,-87287.664515521596,-178407.739339666,-267682.99429385201,-398797.49641221901,-85465.816942519203,-162624.01700084101,-244717.66910418999,-329705.84282531799,-85813.680959424804,-174541.089922885,-272060.751547758,-362003.71687421203,-85937.850222900495,-173770.54878985]
["S1","Banking Segment",418,-9824,-19766,-30084,-40697,-10900,-21985,-33465,-45199,-12213,-25545,-40739,-56177,-16104.787969999999,-32562.87471,-51363.644289999997,-70669.538929999995,-18862.904330000001,-37533.394070000002]
["S1","Banking Segment",400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",401,-1441,-2869,-4268,-5733,-2028.4583227974299,-8864.3781448275495,-13293.4181490476,-17588.964617115402,-4419.0038870680501,-7848.4599520506099,-11484.5146246737,-15025.148628299599,-3317.1923972971999,-6350.4697914622602,-9338.5740891176501,-12560.742337023999,-2856.96571687099,-5526.46327438752]
["S1","Banking Segment",409,81423.811489750806,158003.64759000001,227119.02356999999,316478.47399999999,76479.192365582901,153572.173724436,237962.91791673101,329402.83991166,86049.749814349707,144175.834552199,213827.45154899001,293398.293367329,74462.879570239704,150876.07935393101,223803.245643573,299755.97040667798,80167.7521264854,157223.48407054099]
["S1","Banking Segment",411,150433.18279471199,302174.07681114599,457189.94932999997,620632.68162000005,154535.02538000001,315905.33480999997,479377.34347000002,648354.89558000001,147150.74348999999,229941.42055000001,348778.12598653499,473791.33802000002,124562.20544000001,250434.53758249999,400671.28123999998,560961.66084250004,155207.02058000001,324542.51646000001]
["S1","Banking Segment",417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",412,15242,31544.974999999999,47202.074999999997,61826,13823.75,28133,42799.275000000001,56203,12945,24367,37701,52519,15902.05161,32141.52606,48877.873529999997,64988.821000000004,15691.69868,34422.165350000003]
["S1","Banking Segment",413,8462,18287,27940,37310,9874,19967,30743,41336,9961,18392,29800,41306,12543.71472,25319.10223,39054.030420000003,53205.277179999997,13784.39408,29204.198530000001]
["S1","Banking Segment",415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",414,7543.7407700000003,15555.601919999999,22713.336147273301,30007.8182248025,8328.4128400000009,18270.757460000001,27821.8734,39311.894180000003,8385.1585400000004,19655.054370000002,27561.621220000001,38250.909639999998,14461.750040000001,32739.935839999998,49991.722500000003,60412.464634199998,10661.918766999999,25356.331167]
["S1","Banking Segment",423,-24090.988600000001,-49529.287909999999,-76375.84547,-103645.56865,-24385,-56715,-87750,-119606,-30828,-53391,-80421.77403,-105771.56896999999,-30124.54581,-52840.510589999998,-92480.990770000004,-128565.55727701299,-36421.211600000002,-76399.266301968397]
["S1","Banking Segment",419,-3262,-7363.7093699999996,-11307,-15324,-3671,-8085,-12748,-17172,-3234,-6186,-10223,-15106,-5467.8024999999998,-16789.984690000001,-25756.996459999998,-31767.615519999999,-5718.6913400000003,-12111.80488]
["S1","Banking Segment",420,-41794,-76878.477769999998,-109709,-143371,-27092,-51017,-75042,-99660,-25441,-50269,-74582,-101792,-26312.35122,-52408.10181,-77921.970700000005,-102843.38400000001,-25524.971320000001,-50561.927649999998]
["S1","Banking Segment",422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",421,-14238.5062614198,-24926.171221038599,-34067.316623577397,-44395.905297707897,-14531.279429792899,-26095.5382160806,-35818.453211793298,-51107.240099512703,-14628.427089999999,-23310.609270000001,-35930.061759999997,-56754.473259999999,-19810.47839,-46326.194825619903,-77004.307690000001,-98685.520850000001,-24693.50217,-58425.604859999999]
["S1","Banking Segment",442,877,1775,3370,5114,1484,2424,3622,4537,1171,2005,2896,3971,1164.0829900000001,2303.8678500000001,3305.2508899999998,4943.6426300000003,1000.32618,3483.5036599999999]
["S1","Banking Segment",443,2835.3562000000002,6071.5350600000002,8853,11556,3095.37,6013,9369.0584999999992,12155,2567.61013,3817,5551,7843,2285.11319,4206.3024100000002,5812.4791699999996,6822.2155899999998,1320.28079,3009.1190000000001]
["S1","Banking Segment",444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",448,0,0,12.424469999999999,12.424469999999999,0,0,0.53649999999999998,0.53649999999999998,0,0,0,0,0,0,0,19.056750000000001,8.3634000000000004,8.3634000000000004]
["S1","Banking Segment",449,685,697,940,940,0,0,0,0,0,0,10,35,0,84.143230000000003,132.53505999999999,241.29647,141.09247999999999,93.075230000000005]
["S1","Banking Segment",450,11,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",389,4495.0999199999997,8188.0941400000102,12978.698990000001,17187.399540226899,57950.732734974597,61765.525055828402,67314.514094659506,73011.231380397599,5144.4389199999996,1036.942,2820.8973999999998,9115.2049999999999,7667.6593354695397,13672.17843,23177.328699999998,32878.90741,9345.7302,7385.2366639742704]
["S1","Banking Segment",457,8292.5089129818498,10773.148744907699,17321.365701044899,38999.997830949702,9676.9612100003105,15341.9286000548,21200.395187122602,39154.807588116702,3504.8989099999199,7378.3321199993497,23345.0514799999,39073.668089999999,5342.0209899998099,13710.443369999401,16658.853949999801,40119.932029999698,22969.1563400001,39079.229399999997]
["S1","Banking Segment",491,-302.13200000000001,-450.64800000000002,-1082.9974999999999,-1585.0394100000001,-721.80764999999997,-1207.8339100000001,-1656.15419,-2625.1271700000002,-441.00794999999999,-1298.1916000000001,-1910.8037099999999,-2339.0531500000002,-646.79111999999998,-1196.0150599999999,-1438.1243899999999,-2416.2024999999999,-1484.1445200000001,-2609.2675199999999]
["S1","Banking Segment",492,-1361,-2789,-3774,-5068,-1291,-2828,-3868,-5352,-1076,-3031,-4256,-5491,-1148.42461,-2399.41329,-3694.1326300000001,-4984.9768100000001,-1000.0245,-2199.82305]
["S1","Banking Segment",493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",494,-369,-733,-2391,-2770.35187,-198.767,-412.17232999999999,-665.17232999999999,-849.66300000000001,-428.11399999999998,-398.15300000000002,-1402.479,-2414.4789999999998,-691.64319,-1125.1683700000001,-1552.0048899999999,-2996.5200300000001,-1516.57086,-2838.0791800000002]
["S1","Banking Segment",495,-473,-2452,-2172,-3504,-3190,-1703,-2934.77603744,-3871.8927399999998,-2382.2741000000001,-3220.2821199999998,-3287.1309099999999,-4917.9391500000002,-2041.73668,-4353.6533499999996,-7214.5362599999999,-14872.23919,-5793.2712300000003,-6367.9426999999996]
["S1","Banking Segment",496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",498,0,0,0,-21.043294287429699,-2.97721931129816,-4.1243055803725301,-2.797076759012,-2.8969902871334701,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",502,-10243.337453854299,-15578.602036524,-21185.880128562399,-34692.566319999998,-9862.4319099999993,-14120.93579,-17158.1204,-24186.642049999999,-9938.0903500000004,-13676.097239999999,-20900.217369999998,-32933.96024,-11699.916429999999,-16347.984999997199,-25975.916430000001,-65890.954549999995,-10319.48717,-24222.84849]
["S1","Banking Segment",600,27941663.828353599,29512273.771000002,30565503.258000001,31892589.592700001,32687985.920922,33222876.3355399,34335881.595113002,35963972.413395703,35941259.637689002,39421674.318573698,41192041.607389502,40438538.789680801,40419348.701912098,40893108.930484399,40893837.206867002,41818784.271366201,41328000.858254902,43044995.546806097]
["S1","Banking Segment",601,781585,819531,815181,856910,867239.147,906111.40337634506,975152.21649594605,943168.206163408,1004165.985,977648.12800000003,1146970.89997719,1405185.9153365099,1347825.77821741,1262478.107787,1388250.64974638,1550720.2910245,1334165.8286773199,1218069.8088845699]
["S1","Banking Segment",700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment",705,27456991,29065766,30123642.886999998,31434864.432,32200452.285,32749294.0286237,33839301.215504102,35465704.391136602,35419379.04118,38927391.454000004,40541237.277481496,39751318.412163503,39777588.321882598,40295057.1163662,40311254.197795697,41224565.057462297,40712045.084275603,42386266.945547499]
["S1","Banking Segment",706,266776,238247,215514,210384,213747,211094,223459,251180,258769,258639,272770,287119,267862.43803000002,246490.17555000001,226061.00646999999,236519.59150000001,254229.51392,258001.00857000001]
["S1","Banking Segment",707,781585,819531,815181,856910,867239.147,906111.40337634506,975152.21649594605,943168.206163408,1004165.985,977648.12800000003,1146970.89997719,1405185.9153365099,1347825.77821741,1262478.107787,1388250.64974638,1550720.2910245,1334165.8286773199,1218069.8088845699]
["S1","Banking Segment",708,271358.08535358001,259275.77100000001,275373.37099999998,295078.16070000001,316103.476244702,303691.55513366801,315742.767446413,288771.383595274,304757.75851656601,336067.20457367599,396243.89691999898,422853.13988017099,398159.82255771401,375755.767795194,380336.63255468098,380345.10815048002,383067.23234538402,421426.02137057198]
["S1","Banking Segment",709,-53461.256999999998,-51015,-49027,-47737,-42316.840322666198,-41203.248217444503,-42621.387837418202,-41683.361336139402,-41646.162007580402,-100423.34,-18209.567012023301,-22751.7623628933,-24261.880558180801,-24194.1292270226,-23814.629953369898,-22645.485746570801,-21340.972286152599,-20698.4286820255]
["S1","Banking Segment",710,-1257620.8498398301,-1273455.8888171699,-1281045.22498046,-1364705.1627884901,-1396074.0971951,-1411706.5860154701,-1464909.6184536,-1394657.73569417,-1494400.6469699601,-2731190.7142857602,-3116249.3768430199,-2984696.56023023,-2654317.58031565,-2466778.11197758,-2296250.5361860399,-2062135.5882115499,-2038680.14279822,-2044117.3805785601]
["S1","Banking Segment","ST1",9032053.3353558108,7395704.7438145299,6812345.7242664192,7721911.1671252502,9147883.1026193202,9900818.2871762495,10025260.22542912,9785892.1272352803,10145799.61975939,13798534.117649671,16338381.45666866,17702411.57305789,17968450.83929893,16686189.832834659,17433774.919622589,14390759.363923639,11268369.60650292,10476132.309981771]
["S1","Banking Segment","ST2",6324265.6000999995,6232661.6000999995,6227559.6000999995,5809541.0089999996,5511441.8815203803,5254455.6735203797,5056408.6735203806,5574514.6735203806,6052353.2816303801,7605217.6735203806,8470411.6735203806,8966315.6735203806,10003083.081180381,9733901.7379303798,9337579.5738003794,10062243.364390381,10549288.10842846,10525285.872994419]
["S1","Banking Segment","ST3",27465627.97851377,29058348.882182833,30099639.033019543,31384794.429911509,32159150.970726904,32717281.152900733,33846124.1931554,35512482.883864932,35451024.975719042,37668131.732287936,39222763.130523577,38859028.144787066,39112856.899813853,39688808.92629382,39985837.320427358,41307368.974179149,40623486.544133976,42218947.97511214]
["S1","Banking Segment","ST4",44950824.592598438,44781958.237445801,44983734.265247114,47440393.058540888,49231103.806662947,50221170.919886485,52769236.469198972,53019361.254792109,53933585.396723054,63002061.94341597,66618530.385365278,68038620.577601597,{"$f":"69970376.8849042+('Extorno Izipay'!$D$10*1000)","v":69904729.328474209},{"$f":"69174665.5784539+('Extorno Izipay'!$E$10*1000)","v":69103370.422233894},{"$f":"70313663.5101896+('Extorno Izipay'!$F$10*1000)","v":70235903.001279593},{"$f":"68584019.0331001+('Extorno Izipay'!$G$10*1000)","v":68500169.236990094},{"$f":"65402604.3049089+('Extorno Izipay'!$H$10*1000)","v":65313721.360718898},65928720.901123375]
["S1","Banking Segment","ST5",111436376.25565,113988503.689,117265842.689,119569280.689,121002167.167,127802037.689,137065993,140343936.16756999,150505836,163431006,170156299.68432999,162766815.80698001,172002540.096962,173330784.23192099,190287955.83579001,189601859.00048703,191240526.15447599,190620622.334153]
["S1","Banking Segment","ST6",29178011.704680003,28994999.834240001,29084187.589139998,31291757.11053,32561718.38315,33112400.304810002,33741834.809450001,35577760,35062107.399220005,41449403,42538212,44576836.2359,46636818.416649997,45209276.993960008,46565595.688362621,44966329.747193135,42885910.917652845,43576801.749091253]
["S1","Banking Segment","ST7",40301536.247493021,39866743.955677181,39810031.723268129,41986412.348675296,43850841.242268234,44518392.887414217,46731023.360101089,46676472.874097921,47433498.141665801,57285434.919466078,60702596.392900959,61814095.825896241,63695862.025449321,62756369.061353713,63853603.00196819,61581981.695354179,58864836.935092419,59341868.068410099]
["S1","Banking Segment","ST8",4649288.623852971,4915214.7474752311,5173703.283958517,5453976.9293499952,5380263.1087642573,5702777.8685755618,6038213.5197367221,6342887.6586734634,6500089.4433893599,5716628.089116646,5915933.6810871102,6224525.2987827752,{"$f":"6274514.76331349+SUM('Extorno Izipay'!$D$16:$D$18)*1000","v":6208867.2068834901},{"$f":"6418296.51775307+SUM('Extorno Izipay'!$E$16:$E$18)*1000","v":6347001.36153307},{"$f":"6460060.50838972+SUM('Extorno Izipay'!$F$16:$F$18)*1000","v":6382299.9994797194},{"$f":"7002037.33649839+SUM('Extorno Izipay'!$G$16:$G$18)*1000","v":6918187.5403883904},{"$f":"6537767.36891115+SUM('Extorno Izipay'!$H$16:$H$18)*1000","v":6448884.4247211497},6586852.8312990116]
["S1","Banking Segment","ST9",4649288.623852971,4915214.7474752311,5173703.283958517,5453976.9293499952,5380263.1087642573,5702777.8685755618,6038213.5197367221,6342887.6586734634,6500089.4433893599,5716628.089116646,5915933.6810871102,6224525.2987827752,{"$f":"6274514.76331349+SUM('Extorno Izipay'!$D$16:$D$18)*1000","v":6208867.2068834901},{"$f":"6418296.51775307+SUM('Extorno Izipay'!$E$16:$E$18)*1000","v":6347001.36153307},{"$f":"6460060.50838972+SUM('Extorno Izipay'!$F$16:$F$18)*1000","v":6382299.9994797194},{"$f":"7002037.33649839+SUM('Extorno Izipay'!$G$16:$G$18)*1000","v":6918187.5403883904},{"$f":"6537767.36891115+SUM('Extorno Izipay'!$H$16:$H$18)*1000","v":6448884.4247211497},6586852.8312990116]
["S1","Banking Segment","ST10",44950824.871345989,44781958.703152411,44983735.007226646,47440389.278025292,49231104.351032495,50221170.755989775,52769236.879837811,53019360.532771386,53933587.585055158,63002063.008582726,66618530.073988065,68038621.124679014,{"$f":"69970376.7887628+SUM('Extorno Izipay'!$D$16:$D$18)*1000","v":69904729.232332796},{"$f":"69174665.5791068+SUM('Extorno Izipay'!$E$16:$E$18)*1000","v":69103370.422886789},{"$f":"70313663.5103579+SUM('Extorno Izipay'!$F$16:$F$18)*1000","v":70235903.001447901},{"$f":"68584019.0318526+SUM('Extorno Izipay'!$G$16:$G$18)*1000","v":68500169.235742599},{"$f":"65402604.3040036+SUM('Extorno Izipay'!$H$16:$H$18)*1000","v":65313721.359813593},65928720.899709113]
["S1","Banking Segment","ST11",111436376.25565,113988503.689,117265842.689,119569280.689,121002167.167,127802037.689,137065993,140343936.16756999,150505836,163431006,170156299.68432999,162766815.80698001,172002540.096962,173330784.23192099,190287955.83579001,189601859.00048703,191240526.15447599,190620622.334153]
["S1","Banking Segment","ST12",600680.963959808,1219547.2102099999,1839066.84577,2491402.7486100001,657568.88616097206,1361856.450718987,2085446.4998133499,2783942.77466706,734295.85559951304,1313607.676775509,2055740.0899386569,2783057.8747645197,646960.96056973597,1317045.555215783,1998186.496508854,2743749.5780049642,748032.17919012893,1538514.5133480122]
["S1","Banking Segment","ST13",427283.18899404304,933305.65220999997,1387045.32277,1830480.8710486051,471225.20471995207,982616.43362592207,1482580.6024236432,2033199.1631892032,421488.89444058505,-289566.40526370099,-10780.942596173147,389305.85835164459,457974.25209304609,949810.02139799902,1520722.8544715301,2364188.6113443021,596287.99148501293,1193351.4429076607]
["S1","Banking Segment","ST14",269945.34291366587,524884.96643501474,781789.56811474089,1069256.7707382706,326420.45863114821,622334.84159079718,934350.89943490061,1261387.8384492621,300098.87418439001,515322.11478280032,788177.56019385252,1063986.2397148418,344794.05596774386,639625.43564830406,922013.99208701553,1229966.3832694553,294251.27520172612,584458.9494915047]
["S1","Banking Segment","ST15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S1","Banking Segment","ST16",-362103.88494023331,-726983.73408700631,-1103648.0873231504,-1502696.2128073333,-390789.30530300969,-786574.37216933945,-1198378.9267325769,-1611502.2101532011,-415751.7377596228,-752093.25868494506,-1119405.3699767138,-1533507.2547585161,-403938.77621890337,-823518.66206865106,-1291932.6574019999,-1787917.5694752543,-454484.54524512129,-935375.99772009801]
["S1","Banking Segment","ST17",335124.64696747554,731206.8845580084,1065186.8035615904,1397041.4289795423,406856.35804809059,818376.90304737969,1218552.5751259667,1683084.7914852644,305836.03086535231,-526337.54916584573,-342008.75237903441,-80215.156692029675,{"$f":"398829.531841887+('Extorno Izipay'!$D$16*1000)","v":393792.37585188699},{"$f":"765916.794977652+('Extorno Izipay'!$E$16*1000)","v":755232.03917265206},{"$f":"1150804.18915655+('Extorno Izipay'!$F$16*1000)","v":1133654.08066655},{"$f":"1806237.4251385+('Extorno Izipay'!$G$16*1000)","v":1782998.0294534999},{"$f":"436054.721441618+('Extorno Izipay'!$H$16*1000)","v":431021.573356618},842434.39467906731]
["S1","Banking Segment","ST18",242555.90054975753,528163.03449201211,772064.10016529914,1010921.8651286052,299702.48010980326,599895.95201781648,891070.59240819782,1228537.3638454592,221497.40360301442,-346249.39864040376,-199507.75485096942,-5671.9215801936807,{"$f":"319809.088844187+('Extorno Izipay'!$D$16*1000)","v":314771.93285418698},{"$f":"594071.723620313+('Extorno Izipay'!$E$16*1000)","v":583386.96781531302},{"$f":"893198.27325558+('Extorno Izipay'!$F$16*1000)","v":876048.16476557998},{"$f":"1360278.9213816+('Extorno Izipay'!$G$16*1000)","v":1337039.5256965999},{"$f":"322430.267107963+('Extorno Izipay'!$H$16*1000)","v":317397.11902296299},629782.74407855072]
["S1","Banking Segment","ST19",242555.90054975753,528163.03449201211,772064.10016529914,1010921.8651286052,299702.48010980326,599895.95201781648,891070.59240819782,1228537.3638454592,221497.40360301442,-346249.39864040376,-199507.75485096942,-5671.9215801936807,319809.08884418727,594071.72362031299,893198.27325557952,1360278.9213815972,322430.2671079631,629782.74407855072]
["S2","Insurance Segment",1,132000.980995183,83839.467579775999,39691.189715074797,120436.927590722,46168.1570511752,81715.654020000002,250446.55200430701,163309.35200000001,159331.24300187299,154296.87700448299,121428.64699585699,210263.65100255099,178455.66975886701,128038.67600000001,235264.864001276,481095.59999396501,187764.921,218065.95366162001]
["S2","Insurance Segment",2,193064.97899999999,20722.199000000001,87727.001999999993,86221.84,110368.923,164800,455385.19300000003,296063.79399999999,341017.16200000001,307942.31800000003,326125.96100000001,147771.34,246556.802,427734.19099999999,671844.995,574009.74699999997,455434.234,320783.71999999997]
["S2","Insurance Segment",1014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",4,217027.85200000001,235819.022,256949.427,264027.02799999999,288389.77799999999,177414.24900000001,261555.86,240513.49600000001,196123.54500000001,223632.084,244309.144,234776.228,334642.43099999998,420399.804,405264.24099999998,443668.51899999997,437229.27299999999,378479.609]
["S2","Insurance Segment",5,10110018.536870999,9756708.0460000001,10018391.657,9985703.8310000002,10403465.624,10923179.810000001,11079530.003,11223160.094000001,10588876.905999999,11394763.232000001,11874369.709000001,12660240.789999999,11759757.558,11481249.559,11223994.562999999,11507784.741,11069517.244999999,10503884.528000001]
["S2","Insurance Segment",6,-0.55898592960875204,1.4169999999685401,0.74488999974801096,-0.33100000018021097,-0.34400000018013099,0.187000000089483,1.69999998952335E-2,0.167999999655876,0.16399999906479901,-6.9999998959246997E-3,0.68700000121180005,0.13950999884991699,1.2090000000000001,-1E-3,0.20399999999999999,1E-3,0.32800000000000001,-9.6000000000000002E-2]
["S2","Insurance Segment",7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",9,943527.22427934397,939560.88803039002,981703.921970658,986537.66729999997,989594.632432124,999773.31043783098,962195.75139907596,972095.84938397806,985362.45302315603,1031239.79915326,1044770.7342760999,1043978.03264824,1203898.14099542,1226745.6980000001,1242171.9410000001,1224454.29643207,1199759.825,1280321.808]
["S2","Insurance Segment",11,12445.781999999999,21431.85,29825.822,32220.754000000001,89769.183999999994,87712.12,87721.966,97860.788,98463.721000000005,98105.780465804302,92809.440236983603,92594.327999999994,87367.808000000005,86333.459000000003,85985.46,85214.854000000007,84360.047000000006,71940.160000000003]
["S2","Insurance Segment",20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",10,2.5510000000000002,2.5510000000000002,2.5510000000000002,2.5510000000000002,2.5510000000000002,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499519352540401,2.5500400001183201,2.5500400000438099,2.5500603298023301,2.5490000002384199,2.5500205726027501]
["S2","Insurance Segment",12,401260.66545845702,466469.71331198397,441496.71488914802,484140.04149583698,432585.659602069,367628.22606484999,349014.89392301103,327242.13337325997,388547.25262893998,319269.80613457202,302153.67766981397,296715.37868828001,345113.36005829298,316831.05020284699,451760.121908798,334065.825550407,352857.316077339,385758.27041340998]
["S2","Insurance Segment",12.1,421901.32009177498,621833.20730308106,617458.15829153301,613105.24122666696,607204.25773694902,604439.47073694901,600526.92573694896,597392.82557666698,638633.931576667,635435.36157666706,630180.13057666703,624924.89973666705,619669.869106667,614414.83846382005,609159.80698666698,604197.29752666701,599318.55102030002,595651.23300995806]
["S2","Insurance Segment",14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",31,3741.3780000000002,3750.116,3755.5529999999999,3769.7280000000001,3759.0479999999998,3753.0279999999998,3771.67,22941.27,23745.501,23747.592000000001,23748.812999999998,23763.267,23766.081999999999,23768.172999999999,23773.885999999999,4587.8440000000001,2875.4270000000001,6783.6679999999997]
["S2","Insurance Segment",32,41945,39101.89,13989.431,12306.304,12306.304,9931.3050000000003,9906.0730000000003,9946.6219999999994,9946.6219999999994,9992.384,10321.630999999999,45.76,45.759,67.790999999999997,22.027000000000001,22.024999999999999,22.024999999999999,4.6280000000000001]
["S2","Insurance Segment",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",18,4595.9189999999999,6104.7389999999996,3470.6379999999999,763.21699999999998,1389.3140000000001,5006.9189999999999,4183.442,2048.9160000000002,90207.112080000006,22392.050640000001,1736.7760000000001,1116.9317799999999,197.75435361132,100391.80100000001,189068.87899999999,226741.70499999999,108304.72900000001,293376.70600000001]
["S2","Insurance Segment",19,995823.55287961604,1002319.30408179,1018254.83793789,1023237.85393638,964170.54357904103,955408.84473638004,983058.755507202,971144.92189924396,1015890.74787829,1036683.80229443,1153003.2290223001,1152730.3626687301,1203976.8340515001,1227856.1764149,1324911.21244765,1269027.8434753399,1185069.5585513499,1217353.51797123]
["S2","Insurance Segment",22,10365376.483576,9938409.7160392497,10038258.187943,10350653.3541993,10470515.613445099,11002690.759716701,11533687.705529399,11426631.571769699,11157397.6231525,11803017.4480401,11896614.995949,12501723.3906505,11768342.653000001,11567720.085999999,11412030.521,11958057.805,11031107.047,10351717.574999999]
["S2","Insurance Segment",21,400863.372509079,339033.69361854898,376570.037514636,420653.75273659802,502921.90318180103,535067.51769581996,606643.67933510302,543892.23704430996,788712.18295939104,636079.48676531599,761676.56833558704,720379.29266706901,801000.38731439598,793438.67749750195,982921.64178729896,927020.01482531999,968823.89994113904,1035121.75891786]
["S2","Insurance Segment",23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",24,676630.19417177595,777382.73156436405,777381.74749196798,777381.94024807995,777382.57068168302,777381.96638624603,777381.49702608003,777381.85705608001,777381.84,777381.84,777381.84,825529.98800000001,888492.951,891833.44700000004,891833.44700000004,891833.44700000004,891833.44700000004,958281.63]
["S2","Insurance Segment",25,0,0,0,0.23000000000320101,0.23000000000320101,0.23000000000320101,0.23000000000320101,0.23000000000320101,0.23000000000320101,0.23000000000320101,0.23000000000320101,0.23000000000320101,0.23,0.23,0.23,0.23,0.23,0.23]
["S2","Insurance Segment",26,0,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.599600000001,-41592.6,-41592.6,-41592.6,-41592.6,-41592.6,-23884.87]
["S2","Insurance Segment",27,148657.99,177834.90100000001,177834.90100000001,177834.90100000001,177834.90100000001,277834.90100000001,277834.90100000001,277834.90100000001,277834.90100000001,277834.90100000001,277834.90100000001,294686.75300000003,316723.78999999998,317892.96399999998,317892.96399999998,317892.96399999998,317892.96399999998,335400.03399999999]
["S2","Insurance Segment",28,-402983.17486156599,-11157.6548810898,151610.89311891,-128289.93988109,73263.341466677302,37853.224346677198,14397.6583509673,103424.796346677,-238585.328653323,31361.970346677201,129161.30134667701,177916.28734667701,67939.285000000003,161575.08300000001,134039.46799999999,-91134.051999999996,5729.2420000000002,-96920.785000000003]
["S2","Insurance Segment",29,242284.998010499,-41946.469497820799,-28541.549132197801,-8246.7606190681308,41662.898358795697,-142986.824851385,-109213.175538988,-143124.15465610099,-430888.34140824102,-378472.07043360698,-319666.48775081598,-321223.86153216998,-229615.88884832599,-317366.03802947397,-285657.01511509297,-203353.92673985701,-80924.229154036497,-315558.06066653202]
["S2","Insurance Segment",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",41,157632.03599999999,315148.21600000001,462488.61200000002,610990.43000000005,156800.50988,308960.23,456940.77799999999,612549.31906185905,167949.065,318466.37800000003,479004.88900000002,654974.674,175921.41200000001,366268.83899999998,591057.19299999997,802961.00600000005,202626.83499999999,452542.14600000001]
["S2","Insurance Segment",42,-13832.7512736519,-28460.436560710201,-44799.1577191377,-61050.994095811402,-17478.692663210699,-33617.243296577501,-51663.704340350603,-72484.273076616795,-19833.6101809016,-40513.335067723303,-61250.799704171797,-83991.526114617605,-22514.5549955313,-45153.846457974003,-76976.743619052897,-117530.843688736,-30712.862747023399,-62294.228330779602]
["S2","Insurance Segment",54,96.549000000001001,1795.1489999999999,316.453000000001,11348.691999999999,2361.002,2776.8969999999999,2133.3890000000001,-6170.3770000000004,-40135.199000000001,-45229.199000000001,-47715.199000000001,-33818.904000000002,46873,40426.766000000003,32167.364000000001,33197.722000000002,5092.43,4934.43]
["S2","Insurance Segment",43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",44,-1682.4514493650699,-2442.0250000000001,-3445.2109999999998,-4592.7259999999997,-998.690051000003,-1950.76039140374,-3148.2302614433102,-3980.05768728475,-1027.14312455547,-2303.4114,-3825.9090062247201,-6056.0492900770996,-2408.2438216082601,-2089.58365718605,-4147.6417913531704,-6802.4707452290304,-2116.8046408660198,-3523.91677252101]
["S2","Insurance Segment",45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",46,2090.7702876755102,-1633.4186223244801,-9560.4156223244809,-30684.2326223245,-6169.085,8100.3129999999901,25767.11,39234.493999999999,23937.296999999999,58166.082999999999,83887.358999999997,105038.399,87619.235000000001,96177.528000000006,114421.084,145713.93400000001,-7294.6,-7442.8339999999998]
["S2","Insurance Segment",46.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",78,2871.5729999999999,-15602.994000000001,-10667.143,-1405.299,15517.912,5823.491,6285.9459999999999,18581.560000000001,-31604.798999999999,-9114.0969999999998,8843.1610000000001,39242.955999999998,16269.755999999999,52689.563999999998,26795.257000000001,247.58799999999999,2467.5509999999999,-78467.679000000004]
["S2","Insurance Segment",79,6722.0140000000001,14110.136409999999,24227.495749999998,32877.927199999998,10551.70407,22852.54134,36473.326834793697,48838.859354793698,10461.901019999999,19380.610384560001,29288.54969,39491.256240000002,8501.24244,23918.534360000001,40554.314100000003,57429.6368,16984.98486,34889.891750000003]
["S2","Insurance Segment",80,1558.5820000000001,1558.5820000000001,1558.5820000000001,4655.1139999999996,0,-1555.61927934864,-5936.2830000000004,-7163.6120000000001,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",81,-5105.7094805719798,6432.3330016479904,31149.246999999999,47765.131000000001,1322.001,21981.0442793486,44655.43,54492.972999999904,11481,6482.7252083109897,11918.5,5437.6364103031701,35506.093999999997,56595.110999999997,69219,21968.594000000001,-30767.58,28905.018]
["S2","Insurance Segment",47,3664.714413488,7507.9447600000003,11885.614180411299,14435.241889999999,3605.1979999999999,6329.5679734099203,11140.044,15034.072,2989.3287721740999,5922.5568693489504,9449.857,12469.358,2722.3184763392501,4352.4732726231196,6359.0023307891397,9354.4862347338003,1955.7467303347401,26077.777403263401]
["S2","Insurance Segment",48,93523.889749769907,88299.510180143203,199911.88805887499,319578.66417956603,96495.136186191899,195327.96741673001,313946.33748487598,420644.08263504098,125316.04887619099,240957.37568234201,390113.73712361202,514981.272578387,123008.845,302055.22600000002,448191.49200000003,645309.51500000001,177424.258,336112.73]
["S2","Insurance Segment",48.1,170415.77669999999,365245.3027,580316.06328874,798540.60558903997,187321.4762,361756.62580400001,534933.71200599999,702527.61071200005,180659.43885000001,302745.72285000002,444904.00045599998,625931.19877599995,214881.103,443103.93199999997,701398.02,1051438.675,275854.71799999999,513232.86300000001]
["S2","Insurance Segment",48.2,-48768.967950230101,-220472.90351985701,-295759.73822986498,-362246.54440947401,-86588.006013808103,-158973.90238727001,-210799.72452112401,-268713.46107695898,-52891.0829738092,-56826.291167658397,-47302.034332388299,-100790.849197612,-88935.902000000002,-134939.239,-243727.57800000001,-395265.29100000003,-94886.763000000006,-170174.37100000001]
["S2","Insurance Segment",48.3,-28122.919000000002,-56472.889000000003,-84644.437000000005,-116715.397,-4238.3339999999998,-7454.7560000000003,-10187.65,-13170.066999999999,-2452.3069999999998,-4962.0559999999996,-7488.2290000000003,-10159.076999999999,-2936.3560000000002,-6109.4669999999996,-9478.9500000000007,-10863.869000000001,-3543.6970000000001,-6945.7619999999997]
["S2","Insurance Segment",49,-172286.65789512001,-351566.08999200002,-535712.69575339998,-720336.23356266005,-166729.62288099999,-341177.72065476998,-519121.78034512,-700264.69146240002,-186105.86685255001,-367093.33045379998,-579520.58892752999,-794050.66041815002,-240941.50099999999,-465925.58199999999,-699775.81599999999,-917345.57,-198149.05,-417573.83799999999]
["S2","Insurance Segment",50,-17263.945,-36230.116999999998,-55122.364999999998,-74844.94,-17976.567999999999,-36087.980000000003,-53997.972999999904,-73669.442999999999,-18906.027999999998,-36026.870999999999,-53686.836000000003,-75500.047999999995,-23314.657999999999,-45995.587,-72528.876999999993,-100430.83199999999,-27245.589,-43324.997000000003]
["S2","Insurance Segment",51,-7924.8756738951397,-19162.950095676799,-30210.149347807201,-44625.185653716202,-11064.1742929463,-24453.059690253802,-38304.646238125097,-54007.281525829603,-9193.2288187738304,-17941.938996120101,-27271.575971184899,-39496.148520258503,-12662.3587736809,-26351.624356265602,-42774.140678602504,-64374.355886290599,-19270.951000000001,-35373.652012999999]
["S2","Insurance Segment",52,-2244.19355,-6926.5415499999999,-11985.982550000001,-16981.92355,-5031.4669999999996,-11885.623,-16677.177,-22395.745999999999,-6378.04,-12810.245633582101,-19182.329000000002,-25590.0516199991,-6311.3959999999997,-12601.695,-18985.598999999998,-25035.171999999999,-6108.4160000000002,-12552.645]
["S2","Insurance Segment",53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",83,-41.628999999999998,-1054.31,-2441.2240000000002,-3900.6610000000001,-1544.0540000000001,-1246.519,-2348.2600000000002,-3456.2869999999998,-1403.527,-576.79191202000004,-925.69500000000005,-1992.6469999999999,-231.38800000000001,-896.32100000000003,-2426.1770000000001,-4379.5219999999999,-610.51499999999999,-4407.1019999999999]
["S2","Insurance Segment",55,-34305.095901573397,-68074.662126735901,-100717.827484521,-133300.21044682001,-35072.016346186501,-71410.370214206006,-108527.617677328,-145217.88136052899,-36538.291808844799,-60808.299081128796,-90949.661594968493,-143416.39186759599,-36230.893321050004,-72668.573619171497,-112678.465960833,-156056.782263214,-46074.511559468701,-101145.749977742]
["S2","Insurance Segment",56,1020.040435,-2877.0466432834301,-6139.0980967216201,-11404.852008984501,4353.3549000000003,13000.0826072419,-1887.7097571126999,9826.1870571449708,-12583.394039999999,-20060.2484301476,-24731.41561,-26591.175609999998,-14738.636,-24846.021000000001,-39092.991999999998,-51492.917999999998,445.947,-1757.1610000000001]
["S2","Insurance Segment",57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",387,152734.14000000001,300000.57500000001,441853.36900000001,579380.93599999999,150528.78988,286878.02799999999,429467.141,570823.43906185904,155240.49600000001,294780.98800000001,444082.79499999998,601965.09900000005,174670.32399999999,339217.37900000002,550786.40700000001,746638.04599999997,198143.21599999999,429038.679]
["S2","Insurance Segment",387.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",388,234.95400000000001,748.63699999999994,989.67,1196.7650000000001,230.673,554.755,379.084,1521.575,931.17399999999998,1059.634,1196.3050000000001,1204.3720000000001,22.327000000000002,80.831999999999994,231.435,435.214,599.60400000000004,1308.8420000000001]
["S2","Insurance Segment",390,4662.942,14399.004000000001,19645.573,30412.728999999999,6041.0469999999996,21527.447,27094.553,39703.245000000003,11575.31,22189.11,33007.999000000003,50784.847000000002,944.29399999999998,26321.079000000002,38928.531999999999,54345.995999999999,3452.6379999999999,21322.597000000002]
["S2","Insurance Segment",391,0,0,0,0,0,0,0,501.06,202.08500000000001,436.64600000000002,717.79,1020.356,284.46699999999998,649.54899999999998,1110.819,1541.75,431.37700000000001,872.02800000000002]
["S2","Insurance Segment",397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",399,-40.298999999999999,-62.944000000000003,-62.944000000000003,-62.944000000000003,0,-286.18200000000002,-1784.2090000000001,-286.18200000000002,-1404.308,-3304.45489196264,-4635.5450000000001,-5453.5567297054904,-1430.4490000000001,-2956.944,-5001.3090000000002,-6026.9750000000004,-2320.4140000000002,-5896.4009999999998]
["S2","Insurance Segment",398,-11762.301282893701,-22713.359993564402,-34949.211401766799,-46470.1538341165,-11713.921589649801,-21806.620561391901,-32803.890705843303,-42972.635205634899,-11004.8526557686,-22036.794878677501,-33496.693465483702,-46372.503698708002,-12571.827224345199,-26136.368981720101,-40505.754204293,-54908.533587612903,-13408.197056319999,-26768.086201024798]
["S2","Insurance Segment",418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",400,-1925.67877400308,-3872.7550943934898,-5841.2267272866802,-7809.6983601798602,-1925.67876836907,-3872.7539732257001,-5841.22560611889,-7809.69723901208,-1947.0752048566301,-3894.1504097132702,-5862.6220426064501,-7831.0936754996401,-1925.67877118607,-4163.1614762539002,-6640.80741475986,-9067.8391011227795,-2286.6766907033898,-4530.3831297548704]
["S2","Insurance Segment",402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",401,-104.47221675510499,-1811.3774727523401,-3945.7755900842799,-6708.19790151501,-3839.0923051918699,-7651.6867619599798,-11234.379028388499,-21415.758631969798,-5477.3743202763599,-11277.9348873699,-17255.939196081501,-24334.372010704501,-6586.6,-11897.371999999999,-24828.873,-47527.495999999999,-12697.575000000001,-25099.358]
["S2","Insurance Segment",409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",414,0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",421,-1682.4514493650699,-2457.0250000000001,-3445.2109999999998,-4592.7259999999997,-998.690051000003,-1950.76039140374,-3148.2302614433102,-3980.05768728475,-1027.14312455547,-2303.4114,-3825.9090062247201,-6056.0492900770996,-2408.2438216082601,-2089.58365718605,-4147.6417913531704,-6802.4707452290304,-2116.8046408660198,-3523.91677252101]
["S2","Insurance Segment",442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",453,2518.4859999999999,4919.3469999999998,9429.7870000000003,10907.724,3128.607,5401.5770000000002,9766.4689999999991,13362.155000000001,1902.2380000000001,4835.4660000000003,8582.4339999999993,11546.689,1904.2090000000001,3618.076,5558.6239999999998,8114.8419999999996,1668.1120000000001,3666.4560000000001]
["S2","Insurance Segment",389,-74.390586512000297,252.01875999999999,148.318180411307,161.04389,-0.62599999999997602,-26.110026590083201,-53.273999999998097,-137.63099999999901,-43.228227825899999,-43.228130651050201,-43.134999999999799,-43.011000000000003,748.44147633925104,500.93227262311598,500.93233078914398,500.93223473379902,87.099730334741295,-30.4215967366043]
["S2","Insurance Segment",457,1220.6189999999999,2336.5790000000002,2307.509,3366.4740000000002,477.21699999999998,954.101,1426.8489999999999,1809.548,1130.319,1130.319,910.55799999999999,965.68,69.668000000000006,233.465,299.44600000000003,738.71199999999999,200.535,22441.742999999999]
["S2","Insurance Segment",491,99.456999999999994,96.522999999999996,96.522999999999996,96.522999999999996,-17.087,-292.53100000000001,-292.53100000000001,-638.78800000000001,-1054.3510000000001,-2456.1840000000002,-4858.1610000000001,-4933.6890000000003,-50.82,1600.52,1359.347,1578.3209999999999,568.476,1003.573]
["S2","Insurance Segment",492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",494,-59.875999999999998,-249.3,-119.36,-47.22,-17.827999999999999,66.831000000000003,115.20399999999999,38.701000000000001,-350.54199999999997,1873.576,2051.4839999999999,2236.7530000000002,261.46899999999999,92.876000000000005,453.488,375.23500000000001,14.989000000000001,-142.97200000000001]
["S2","Insurance Segment",495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",496,-9911.66,-19576.108,-30108.69,-40592.745000000003,-10358.516,-21529.352999999999,-31555.954000000002,-42100.993000000002,-5002.7269999999999,-9823.89,-16370.184999999999,-47285.286,-12578.904,-29804.976999999999,-47285.874000000003,-65756.752999999997,-16085.664000000001,-34965.116000000002]
["S2","Insurance Segment",497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",498,-2694.9,-5061.482,-7143.2529999999997,-9235.8389999999999,-2784.2570000000001,-5907.2439999999997,-7298.5230000000001,-10615.793,-1597.8869999999999,-4399.9470000000001,-5914.1980000000003,-8907.6550000000007,-3550.3530000000001,-4522.8590000000004,-5163.63,-7171.924,-4241.77315,-5485.9949999999999]
["S2","Insurance Segment",499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",501,-20972.532999999999,-42246.275999999998,-62012.561999999998,-81862.728000000003,-21180.546999999999,-43756.868999999999,-68776.634999999995,-92318.077999999994,-28376.102999999999,-44437.082999999999,-63140.21,-80734.517000000007,-18634.233,-37767.925999999999,-58204.091,-80546.12,-25952.326000000001,-59496.945]
["S2","Insurance Segment",502,-765.58390157341796,-1038.01912673589,-1430.4854845212999,-1658.2014468196901,-713.78134618650995,8.7957857939561599,-719.178677327939,417.06963947059597,-156.68180884479901,-1564.77108112876,-2718.3915949684701,-3791.9978675955899,-1678.0523210500901,-2266.20761917151,-2614.50596083343,-4535.5412632141797,-378.21374946871998,-2058.2949777423801]
["S2","Insurance Segment",600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",700,142292.85769999999,308772.41369999998,495671.62628874002,681825.20858903998,183083.1422,354301.86980400002,524746.06200599996,689357.54371200001,178207.13185000001,297783.66684999998,437415.77145599999,615772.12177600001,211944.747,436994.46500000003,691919.07,1040574.806,272311.02100000001,506287.10100000002]
["S2","Insurance Segment",701,-48768.967950230101,-220472.90351985701,-295759.73822986498,-362246.54440947401,-86588.006013808103,-158973.90238727001,-210799.72452112401,-268713.46107695898,-52891.0829738092,-56826.291167658397,-47302.034332388299,-100790.849197612,-88935.902000000002,-134939.239,-243727.57800000001,-395265.29100000003,-94886.763000000006,-170174.37100000001]
["S2","Insurance Segment",702,-172286.65789512001,-351566.08999200002,-535712.69575339998,-720336.23356266005,-166729.62288099999,-341177.72065476998,-519121.78034512,-700264.69146240002,-186105.86685255001,-367093.33045379998,-579520.58892752999,-794050.66041815002,-240941.50099999999,-465925.58199999999,-699775.81599999999,-917345.57,-198149.05,-417573.83799999999]
["S2","Insurance Segment",705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment",710,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment","ST1",325065.95999518299,104561.66657977601,127418.19171507479,206658.76759072201,156537.0800511752,246515.65402000002,705831.74500430701,459373.14600000001,500348.40500187303,462239.19500448299,447554.60799585702,358034.99100255099,425012.47175886703,555772.86699999997,907109.85900127597,1055105.3469939651,643199.15500000003,538849.67366162001]
["S2","Insurance Segment","ST2",10327045.829885069,9992528.4849999994,10275341.82889,10249730.528000001,10691855.058,11100594.246000001,11341085.879999999,11463673.757999999,10785000.614999998,11618395.309000002,12118679.540000001,12895017.157509997,12094401.198000001,11901649.362,11629259.007999999,11951453.261,11506746.845999999,10882364.040999999]
["S2","Insurance Segment","ST3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment","ST4",12431249.332709827,12146388.361225231,12473247.188756414,12572395.550613226,12967548.422822317,13406665.577259632,14046379.712063342,13917641.050333904,13396358.928230634,14164687.801334789,14636150.680755422,15311267.337585734,14775465.397871183,14701749.824706668,14925448.746936738,15254493.431563437,14386244.289097637,13754887.736105559]
["S2","Insurance Segment","ST5",45686.377999999997,42852.006000000001,17744.984,16076.031999999999,16065.351999999999,13684.333000000001,13677.743,32887.892,33692.123,33739.976000000002,34070.443999999996,23809.026999999998,23811.840999999997,23835.964,23795.912999999997,4609.8689999999997,2897.4520000000002,6788.2959999999994]
["S2","Insurance Segment","ST6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2","Insurance Segment","ST7",11766659.327964695,11285867.452739589,11436553.701395527,11795308.177872278,11938997.374205941,12498174.041148901,13127573.582371704,12943717.646713253,13052207.66607018,13498172.787739845,13813031.569306888,14375949.977766298,13773517.628719509,13689406.740912402,13908932.254234947,14380847.36830066,13293305.234492488,12897569.557889089]
["S2","Insurance Segment","ST8",664590.00732070894,860520.90858545352,1036693.3928786804,777087.77114792191,1028551.3419071559,908490.89728153835,918808.51123805938,973925.03014665609,344150.70133843605,666514.27131307032,823119.18499586103,935316.79721450701,1001947.767151674,1012343.0859705261,1016516.4938849071,873646.06226014299,1092939.0538459634,857318.17833346804]
["S2","Insurance Segment","ST9",664590.00732070894,860520.90858545352,1036693.3928786804,777087.77114792191,1028551.3419071559,908490.89728153835,918808.51123805938,973925.03014665609,344150.70133843605,666514.27131307032,823119.18499586103,935316.79721450701,1001947.767151674,1012343.0859705261,1016516.4938849071,873646.06226014299,1092939.0538459634,857318.17833346804]
["S2","Insurance Segment","ST10",12431249.335285405,12146388.361325042,12473247.094274206,12572395.949020199,12967548.716113098,13406664.93843044,14046382.093609763,13917642.67685991,13396358.367408616,14164687.059052914,14636150.754302749,15311266.774980804,14775465.395871183,14701749.826882929,14925448.748119853,15254493.430560803,14386244.288338453,13754887.736222558]
["S2","Insurance Segment","ST11",45686.377999999997,42852.006000000001,17744.984,16076.031999999999,16065.351999999999,13684.333000000001,13677.743,32887.892,33692.123,33739.976000000002,34070.443999999996,23809.026999999998,23811.840999999997,23835.964,23795.912999999997,4609.8689999999997,2897.4520000000002,6788.2959999999994]
["S2","Insurance Segment","ST12",143799.28472634809,286687.77943928982,417689.45428086235,549939.43590418866,139321.81721678929,275342.9867034225,405277.07365964941,540065.04598524224,148115.45481909841,277953.04293227673,417754.08929582825,570983.14788538241,153406.85700446871,321114.99254202598,514080.44938094704,685430.16231126408,171913.97225297659,390247.91766922042]
["S2","Insurance Segment","ST13",143895.83372634809,288482.9284392898,418005.90728086233,561288.1279041887,141682.8192167893,278119.8837034225,407410.46265964943,533894.66898524226,107980.25581909841,232723.84393227674,370038.89029582823,537164.24388538243,200279.85700446871,361541.75854202599,546247.8133809471,718627.88431126403,177006.40225297658,395182.34766922041]
["S2","Insurance Segment","ST14",10119.49277122646,9930.5585493235085,45148.169308086814,63051.156467675501,23829.040019,61580.577922006123,115237.34357335037,165038.2886675089,16237.584667618627,78534.467062219934,139561.51768377525,195623.5563602261,148210.40209473099,231643.62697543707,253201.01563943599,227911.76828950481,-18770.702050531283,438.25738074238689]
["S2","Insurance Segment","ST15",-78762.768145350099,-263266.57981185685,-335800.80769452499,-400757.56938309403,-70234.486694808089,-145849.75323803996,-205175.44286024402,-279620.60882735904,-60789.817976359016,-126135.95477145797,-189406.85180391796,-279069.38783976302,-117932.65599999999,-163870.35599999997,-251584.32399999996,-272036.05499999993,-20724.791999999987,-81461.108000000007]
["S2","Insurance Segment","ST16",-61779.739125468535,-131448.58077241271,-200477.54838232818,-273652.92065053619,-70688.279639132801,-145083.55190445983,-219855.67391545299,-298746.63888635859,-72419.115627618623,-128164.146622851,-192016.09756615339,-285995.28700785362,-78750.694094730905,-158513.8009754371,-249393.25963943551,-350276.66414950462,-99309.982559468699,-196804.14599074202]
["S2","Insurance Segment","ST17",13472.819226755906,-96301.673595656233,-73124.279487904045,-50071.205661766056,24589.092901848417,48767.15648292884,97616.689457302768,120565.70993903349,-8991.093117260607,56958.209600187722,128177.45860953216,167723.12539799191,151806.90900446876,270801.22854202602,298471.24538094754,324226.93345126428,38200.92564297661,117355.35105922079]
["S2","Insurance Segment","ST18",14492.859661755907,-99178.72023893967,-79263.377584625661,-61476.057670750553,28942.447801848415,61767.23909017074,95728.979700190073,130391.89699617846,-21574.487157260606,36897.961170040122,103446.04299953216,141131.94978799191,137068.27300446876,245955.20754202601,259378.25338094754,272734.01545126428,38646.87264297661,115598.1900592208]
["S2","Insurance Segment","ST19",14492.859661755907,-99178.72023893967,-79263.377584625661,-61476.057670750553,28942.447801848415,61767.23909017074,95728.979700190073,130391.89699617846,-21574.487157260606,36897.961170040122,103446.04299953216,141131.94978799191,137068.27300446876,245955.20754202601,259378.25338094754,272734.01545126428,38646.87264297661,115598.1900592208]
["S3","Wealth Management Segment",1,218144.49578,143988.095562,200988.99491199999,255337.63781963999,269633.37909702002,330348.88685046003,108458.41081385,57911.62215196,158451.70206817301,157408.94483826001,138097.42405328999,129338.19204441999,97004.246349909998,200530.87611643001,174164.95603624001,140306.38935268001,261003.93471042,183542.9674581]
["S3","Wealth Management Segment",2,101860.35484,115899.471674,64900.206659000003,219955.21067930001,201164.65734792,147339.45823079001,919255.71874091995,639623.15793866001,600335.48431752005,771472.65922691999,716653.04315213999,467457.48451677,670392.71353366005,2011650.7495164,1874310.5482419401,1392736.2972286399,1152466.9552517999,1027221.80993025]
["S3","Wealth Management Segment",1014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",4,1171776.17292,1205112.600656,1209831.840605,1202954.20386717,1190229.8845738,1069387.5833840501,1081237.93076866,1186693.7876798001,1036214.26219034,1139468.4896714401,1307839.30795358,1462750.02869077,1592293.1049726501,1736580.2160489,2178289.5938723199,2040662.2861604199,1756777.7530286,1697908.2801310001]
["S3","Wealth Management Segment",5,252754.90677999999,364476.93669200002,383444.616805,417371.91115872998,473790.83906486002,397275.10561062,415199.89271772001,405307.63279753999,358895.51546122,384077.78149373998,414365.94575110998,418293.12477885,323988.07589437999,280258.48203596001,295983.52220438002,273669.30062807997,253517.57614016,254899.16178250001]
["S3","Wealth Management Segment",6,0,0,0,0,0,0,0,0,0,0,2853.04981,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",7,1298537.21,1264865.210184,1299839.6063069999,1576375.5237312999,1463850.7650252299,1518130.7413228201,1569514.3902429701,1624624.3516818399,1611231.95645657,1662505.9541442201,1623974.75877219,1660679.97146342,1724396.72989252,1719648.0959564401,1755276.32409714,1701178.60731849,1658216.6034053401,1769843.7697139999]
["S3","Wealth Management Segment",8,-484.05,-97.754272,-104.95343099999999,-98.950327999999999,-169.04878199999999,-154.55687655,-149.02771301999999,-120.94058576,-132.30569961,-156.85768994,-202.81349979000001,-154.11841419000001,-222.01705967999999,-182.77012655999999,-2486.8034419800001,-2781.5597747100001,-540.73232117999999,-407.20976775000003]
["S3","Wealth Management Segment",9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",11,25361.455549999999,25571.277182000002,25287.06379,25343.414987449902,34145.9723839,33173.71080519,31700.533087989999,33643.771723279999,35395.980681460002,34613.649350339998,33624.198845530002,32702.430481809999,32361.949316689999,32551.898512039999,32126.660116120001,58506.241900909998,55494.1857944,55221.506575250001]
["S3","Wealth Management Segment",20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",10,-3.4299999751965498E-3,-0.23435815779157601,4.66196448542178E-4,4.6274648047983598E-4,2.5134056340903E-4,-2.9020139481872298E-4,-1.16415321826935E-10,0,4.3520983308553701E-4,1.16415321826935E-10,-1.16415321826935E-10,-2.3283064365386999E-10,-0.133264929778874,-0.13330047976225601,-0.13413250010460601,-0.13457230500876899,-0.13406117635220299,-0.12523937477171401]
["S3","Wealth Management Segment",12,90818.982860000004,67036.455528000006,95339.7288199998,90529.398928380004,50091.563805580001,52005.978658972803,65156.585306280002,78863.373319220002,96330.806442219997,70812.95906922,102263.08936334,70491.400211600005,59519.114792760003,51763.94721038,52209.358259000001,53455.517887649999,51952.314140930001,61313.356732749999]
["S3","Wealth Management Segment",12.1,13326.30983,12638.352419999999,12035.480893,14830.65413157,66789.543334560003,74024.620818399999,70628.055795530003,68217.943034600001,66983.469717440006,65948.881634000005,65030.598472719998,63660.822143270001,62450.921957350001,60842.499071580001,60687.311897979998,60258.369581179999,57925.062958460003,56771.804075250002]
["S3","Wealth Management Segment",14,4590.42,5564.54,6122.2081399999997,6339.5515100000002,4703.5265799999997,4360.4970199999998,4373.2003800000002,3291.97255,6718.0655200000001,6119.9599900000003,5837.6782999999996,3398.92859,3113.7474499999998,3236.1905299999999,3888.42596,4548.07186,6924.6113800000003,6486.7419]
["S3","Wealth Management Segment",31,30559.21,30386.005246240002,20871.752946000001,30045.920420260001,20985.59887116,22196.387301210001,21153.154164889998,23810.535998619998,24398.506275709999,23881.225769619999,25196.706196530002,24459.574336289999,24487.83479493,26010.46478196,27829.90453308,26238.53850165,25815.8228691,24709.330246500002]
["S3","Wealth Management Segment",32,27988479.84,28372824.809999999,28397548.987640001,27932643.803909998,28332639.955019999,28288477.583129998,27274205.38318,26050910.876249999,23050649.348850001,22676150.912999999,22478811.233959999,24614039.158920001,26391867.216839999,22668058.950759999,21743410.869440001,23671728.789129999,25439987.587359998,20098338.429049999]
["S3","Wealth Management Segment",15,1104620.07,926045.028728,966476.49539099995,980039.42187133001,1080229.4203770601,1085109.32107512,1072016.6170538301,1038186.20842154,1022875.92430422,1307832.7924848001,1552529.1977134401,1322978.56779222,1491630.3591261799,2887217.3217680398,2750092.6889646598,2362724.6857195501,2198583.40720216,2275866.2724974998]
["S3","Wealth Management Segment",16,1062606.44,1185757.5524800001,1199632.6415039999,1642383.14787755,1468107.28375122,1404461.46847179,2003661.08314299,1840345.98544378,1863900.7870179201,1882044.4614144401,1612364.9411453099,1532519.2022010901,1473923.77129907,1708353.94499576,1967457.4727455401,1809107.4595427101,1636276.0325545201,1667358.7100527501]
["S3","Wealth Management Segment",17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",18,180905.07,314112,321753,323808,318621.65230416699,329006.85683315998,338730.38800449797,315337.79034190002,268184.75272982701,293751.33855778002,298681.47936201002,300602.73567307001,330730.07753039,231573.44242035999,190271.00995422,183441.08496335999,170174.67511400001,214606.47444975001]
["S3","Wealth Management Segment",19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",21,30812.566589999999,81786.374385999996,47055.686672000003,49895.801550210002,56870.417581399997,37197.334321540002,38748.19398987,42540.192298679998,48404.635720140002,43985.136337720003,46243.425036840003,71385.714138449999,71643.516847639999,99453.114398279999,82548.942729799994,67554.774699839996,44444.999045819997,46147.264203999999]
["S3","Wealth Management Segment",23,309.25961000000001,51,28.636140000000001,52.483809999999998,61.449269999999999,8175,9368,7800.1744699999999,7391.1312500000004,6995.7574999999997,6600.38375,6205.01,5809.6362499999996,5414.2624999999998,5018.8887500000001,4623.5150000000003,4228.1412499999997,3832.7674999999999]
["S3","Wealth Management Segment",24,163866.04,163866.04,163866.04418,163866.04418,163866.04399999999,163866.04399999999,163866.04399999999,163866.04399999999,163866.04418,163866.04418,163866.04418,163866.04418,163866.04418,163866.04418,163866.04418,163866.04418,163866.04418,163866.04418]
["S3","Wealth Management Segment",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8626522546583099E-13,1.8626522546583099E-13]
["S3","Wealth Management Segment",26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",27,0,0,-1.8189894035458601E-12,-1.8189894035458601E-12,0,-1.8189894035458601E-12,0,-9.0949470177292804E-13,-9.0949470177292804E-13,-9.0949470177292804E-13,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",28,69076.19,82117.16,88374.334900000002,107674.76050999999,99682.486000000004,97415.597999999998,119375.432,100745.064,60569.73229,128163.92827999999,153906.8412,180257.8204,210004.68431000001,231697.8738,312177.67752999999,254852.22003,156004.14259999999,177374.82414000001]
["S3","Wealth Management Segment",29,564490.62234,451319.79668000003,510497.86765999999,541218.80952999997,566792.196,500660.27,519609.80099999998,589234.68400000001,535231.798458562,465632.83033999999,576143.83652999997,730803.03737999999,817690.36430000002,769304.04761000001,953017.03818999999,876369.60253999999,880160.68801000004,563749.70654000004]
["S3","Wealth Management Segment",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",41,33748.612930000003,73794.150701999999,111986.38429833,154090.40083284001,45585.949707973297,84531.049051527807,126998.642008196,167974.373422573,41090.660872345601,74367.987524099997,112280.25720190001,163414.19037385,37818.946369400001,77087.766322869997,113789.69281849,154327.61586536001,35289.445414779999,69926.105241120007]
["S3","Wealth Management Segment",42,-9135.1,-19950.373135999998,-31534.463183989999,-44096.194888860002,-14860.117310413299,-29284.287429997799,-45201.473721955597,-61464.9130304133,-15543.7636665956,-28053.027313750001,-40899.219543669999,-51652.3427495,-9584.9834558000002,-19116.71511383,-29726.85061809,-39840.380051339998,-9288.7786300799999,-19898.013197119999]
["S3","Wealth Management Segment",54,2290.9290599999999,1773.974704,2000.2059681000001,1792.1754610400001,-472.29616836000002,-158.85150776,-645.85753416,-663.30014672000004,-190.78156912,-7131.6906913499997,-7314.9115210099999,744.88713250000001,392.27011979999997,-554.00851204000003,-405.91690541999998,-1614.9955055800001,-3004.91670892,-2515.2822981600002]
["S3","Wealth Management Segment",43,383.44,774.80715199999997,772.09125577999998,785.64359518000003,-71.841611999999998,-58.730735934000002,-48.97464832,-23.87855424,-6.80434669,-26.778005350000001,-68.800305570000006,-21.20958225,-60.506571000000001,-17.93406311,-2142.59556114,-2543.0785570799999,2098.7594025200001,2232.3608537599998]
["S3","Wealth Management Segment",44,43078.607120000001,85666.417962000007,122575.22196623,164183.69040132,38913.994255199999,76023.181617139999,117313.94068122,164312.10500131999,43013.181936770001,83444.461346900003,123513.02365289,163968.48482419999,49337.163106,98432.81983172,148881.59929417001,196958.99130379999,40794.651579619996,85369.760140640006]
["S3","Wealth Management Segment",45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",46,11588.38308,11789.654444,19399.90798987,28561.09356112,24544.113632000001,38091.126973049999,42317.704291280003,42127.380508080001,-33116.052209150002,-40490.824269099998,-46768.610869980002,-23428.407354949999,19958.907265000002,20245.85608107,29083.890477960002,42073.682908739996,-24829.254524439999,-31598.639806800002]
["S3","Wealth Management Segment",46.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",78,-7493.2212799999998,-306.69742400000001,17345.905021769999,14293.28354826,14784.62247196,1644.65151373,-9592.4263355200001,22941.570525440002,-51242.761038539997,-32488.672872499999,50345.808064689998,134943.86436194999,29729.435327200001,75628.809864549999,217128.73092092,96709.208604180007,1032.6805067400001,-139798.4901428]
["S3","Wealth Management Segment",79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",47,-3026.74963999998,-6187.4355621577997,-8011.3034910235801,-9609.2113933199907,-2503.41124464002,-2402.5876293654401,-4280.2473812294202,-6635.1242761293897,-1446.6897100578401,-2544.7927525499699,-3916.7385281700799,-4956.6791669499598,-2035.1158937999801,4063.1880108099699,354.61745057990299,-2730.3492574701099,-474.00044070001098,161.52417079991301]
["S3","Wealth Management Segment",48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",48.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",48.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",48.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",50,-14240.518120000001,-28186.550945999999,-43799.115719180001,-58792.924432959997,-15113.476790119999,-30291.348896309999,-46984.772350719999,-64798.073675040003,-20876.865761770001,-35718.866134000004,-51085.238637219998,-75049.499496899996,-19162.795508200001,-39161.031667080002,-61025.170965320001,-84093.266199699996,-20869.48323288,-41932.201949119997]
["S3","Wealth Management Segment",51,-9955.4066000000003,-20321.056135999999,-29160.58358762,-40215.632581559999,-9249.2389259600004,-18718.315903629999,-29210.172135140001,-39771.882123399999,-10008.49538785,-18125.473247499998,-26743.051751710002,-37922.64505775,-8942.4840354000007,-18744.92681664,-29153.00787913,-41549.950944299999,-11131.817885320001,-22407.119195200001]
["S3","Wealth Management Segment",52,-2167.9424800000002,-4402.0159999999996,-6683.1614040900004,-9146.9668426600001,-2473.9138034799998,-6341.0117250000003,-13720.946327760001,-18321.22345872,-3986.1198691300001,-7519.5578595500001,-10900.76119306,-14477.964824299999,-3680.1738740000001,-7355.4754771300004,-11279.17985147,-15658.680209599999,-3668.2609736200002,-7349.2087921599996]
["S3","Wealth Management Segment",53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",55,-76.238169999999997,1861.3494800000001,1817.3796156400001,1630.44275412,-57.866598359999998,-215.79830318,-245.42920448000001,-425.71443704000001,-0.25781676000000397,-109.1283444,-93.370774970000795,-592.22951584999896,-566.1586628,-992.38436880999996,-1628.9141926,-2118.5554731000002,-234.34430262000001,-361.49105551999997]
["S3","Wealth Management Segment",56,529.62306999999998,-389.14023200000003,-277.32596315000001,-226.57086451999999,683.09057619999999,2320.7271644000002,-912.27871863999997,1423.1234429599999,-3007.6118748899999,-5634.56178095,-5795.02319412,-3845.9240240499998,-2673.5549259999998,-7003.0656720700299,-5047.0703407999599,-7569.2913364799797,-3101.0611540999998,-8360.0813699200007]
["S3","Wealth Management Segment",57,-1565.4019900000001,-2752.9285678421902,-3941.5666266664098,-5725.3456399999995,-1407.95119,-3460.0731886705898,-5158.4466227705898,-6420.29819867059,665.62265000000002,-2014.78151,-4088.06232,-8000.0237900000002,-3643.6221099999998,-6033.8878199999999,-8637.8235999999997,-8806.3855399999993,377.01375000000002,-749.57078999999999]
["S3","Wealth Management Segment",58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",386,16405.71,32596.348303999999,48988.785935959997,65888.274811320007,18174.032096013299,36234.612961357801,55000.242138355599,73162.420553853299,17219.182750995598,33625.020431949997,49424.138803720001,65301.132008649998,15710.381417000001,31874.615812749998,48005.462497209999,64435.978409739997,14866.2718738,31175.428109519999]
["S3","Wealth Management Segment",387,12843.79493,27237.610661999999,42441.778729639998,59378.865315700001,14650.09791868,27223.812524090001,39018.797482080001,50037.989035519997,12324.93166864,22262.27137595,33300.897650719999,44026.724459600002,11993.383710399999,22257.86713766,31831.716418439999,44419.110007199997,8641.0426971199995,16308.428970880001]
["S3","Wealth Management Segment",387.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",388,1000.21128,2294.2986519999999,2901.8999740999998,4477.8817930599998,2087.0012453600002,4164.9772134799996,9527.9626372000002,13526.0686052,2704.5861431600001,4418.9191652500003,5781.7554805899999,6877.50866615,802.20188680000001,1795.0763799599999,3848.5088657400001,5837.4962298,1872.89386902,3857.19536032]
["S3","Wealth Management Segment",390,3488.9813899999999,11655.977754,17644.004328629999,24118.46357276,10438.72121792,16477.6996826,22671.334340559999,29845.987037999999,8232.2274995499993,12752.89278095,22073.61649687,45030.178939450001,8942.6560351999997,20469.5497325,29307.233037099999,38712.315928620003,9787.7201048400002,18264.064577680001]
["S3","Wealth Management Segment",391,9.9153300000000009,9.9153300000000009,9.9153300000000009,226.91533999999999,236.09723,429.94666999999998,780.30541000000005,1401.9081900000001,609.73280999999997,1308.8837699999999,1699.8487700000001,2178.6462999999999,370.32332000000002,690.65725999999995,796.77200000000005,922.71528999999998,121.51687,320.98822272000001]
["S3","Wealth Management Segment",397,-8672.14,-17374.912064,-26617.36243868,-36571.349467979999,-11304.79828632,-22013.672757749999,-34532.80486656,-48162.025854959997,-13095.440647699999,-24858.905598099998,-36105.697445910002,-45954.096762300003,-8536.7909777999994,-16941.428534980001,-26422.087931229999,-35628.830566600001,-8377.5001283199999,-16732.659119839998]
["S3","Wealth Management Segment",399,-502.63,-2021.4074880000001,-4033.7677177199998,-6351.3712813800003,-3366.5898510133302,-6529.35934677778,-8969.5912151555603,-10969.274650573299,-1798.1870376755601,-2486.7496107500001,-3056.1419190000001,-3613.5804460999998,-563.52849200000003,-1111.9871954299999,-1464.1625354,-1769.5803505399999,-319.05584184000003,-1135.02508616]
["S3","Wealth Management Segment",398,0,0,0,0,0,0,0,0,-0.37794,-0.37794,-0.37794,-0.37794,0,0,0,0,0,0]
["S3","Wealth Management Segment",418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",401,39.67,-554.053584,-883.33302759000003,-1173.4741395000001,-188.72917308000001,-741.25532547,-1699.0776402399999,-2333.6125248799999,-649.75804122,-706.99416489999999,-1737.00223876,-2084.2876010999998,-484.66398600000002,-1063.2993834199999,-1840.60015146,-2441.9691342000001,-592.22265991999996,-2030.32899112]
["S3","Wealth Management Segment",409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",411,952.2,1553.154624,2298.2069605299998,2851.5073355999998,856.59835668000005,1543.1189893200001,2273.7035443200002,2899.9241848800002,508.54642849999999,670.91117320000001,1111.73328831,1087.8721186499999,377.18841020000002,455.44666446000002,1064.0968284400001,1639.8654971799999,676.95700643999999,1523.3099552000001]
["S3","Wealth Management Segment",417,38211.530959999996,77236.149640000003,110629.03503817,148117.61035454,35410.262031960003,69753.953409420006,105168.57451544001,149207.80699919999,37667.215468659902,75658.001371349994,113851.89854239,152482.89754010001,46628.895484400004,93170.265548850002,141439.78422777,186875.59969204001,38202.406219440003,80999.568461760005]
["S3","Wealth Management Segment",412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",415,3669.2872299999999,5878.0665900000004,8316.4778068100004,12276.068830079999,2411.9210075199999,4615.41114122,10037.767999940001,12538.61475988,2532.5549058400002,4338.7988400000004,5780.2823400000098,7908.52696164999,2746.32017,5551.1790499999997,7331.7816199999897,9659.2923100000007,2167.12023,3660.5293999999999]
["S3","Wealth Management Segment",414,1342.35,2645.3842079999999,3318.6501207199999,3751.0336610999998,615.78051903999994,1095.2242661299999,1264.43246544,1490.0546123199999,2664.6800734600001,3479.7481376000001,3815.9402533399998,3956.60584475,41.320602200000003,306.13120672999997,478.13739755,602.80306206,329.73438404000001,460.40531976]
["S3","Wealth Management Segment",423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",422,-963.20862,-1408.6275900000001,-1650.2454299999999,-2397.6444999999999,-241.53317999999999,-689.77283999999997,-1021.9424,-1282.06457,-133.74020999999999,-272.70440000000002,-418.79557999999997,-580.12910999999997,-196.04499999999999,-535.25728000000004,-752.59622999999999,-935.30592999999999,-334.80004000000002,-511.60455999999999]
["S3","Wealth Management Segment",421,-133.55244999999999,-237.70950999999999,-336.90253000000001,-414.88528000000002,-138.32046,-294.75334894999997,-408.59544391999998,-542.23098496,-226.07472969,-430.29377525000001,-628.03519114999995,-887.28853094999999,-260.51656079999998,-514.94535831999997,-679.60454959000003,-883.26332748000004,-246.76622029999999,-762.44843607999996]
["S3","Wealth Management Segment",442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.405909999999999,83.833039999999997,0,0]
["S3","Wealth Management Segment",444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",448,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1872699999999998,8.1872699999999998,8.1872699999999998,0,0]
["S3","Wealth Management Segment",449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",389,1.65700000154629E-2,0.61336184219908296,-2.0635779947042499E-6,-9.3999551609158495E-7,1.8291997548658401E-4,-4.4876543688587801E-4,7.7090575359761701E-5,-0.67143492939067095,-1.64377837791108E-4,-4.2879997090494699E-4,-6.3672008400317303E-4,-7.5179996201768496E-4,-1.02399982395582E-4,-1.4392002788372299E-4,-1.57760096713901E-4,-1.6855010809376799E-4,-1.0152001096867E-4,8.2446399114560302E-3]
["S3","Wealth Management Segment",457,-3026.7662099999998,-6188.0489239999997,-8011.3034889600003,-9609.2113923800007,-2503.41142756,-2402.5871806,-4280.2474583200001,-6634.4528412,-1446.68954568,-2544.7923237499999,-3916.73789145,-4956.6784151499996,-2035.1157914,4055.0008847300001,307.02442833999999,-2822.3693989200001,-474.00033918000003,161.51592616000099]
["S3","Wealth Management Segment",491,0,0.14066999999999999,-44.052849360000003,-70.010135880000007,12.25429164,24.184916820000002,-8.5078844799999995,-38.874487039999998,39.364364350000002,12.15531685,63.101395529999998,-37.075377099999997,-0.1576728,-55.988037560000002,-310.21791385,-285.42715559999999,25.703467379999999,104.25359448]
["S3","Wealth Management Segment",492,0,0,0,0,0,0,0,0,0,0,0,-18.03,-3.3650000000000002,-3.3650000000000002,-5.9649999999999999,-5.9649999999999999,-10,-10]
["S3","Wealth Management Segment",493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",494,-76.238169999999997,-111.03215,-111.03215,-145.10086999999999,0,-21,-30.8,-120.8,0,0,0,-365.2,0,-2.3319999999999999,-2.3319999999999999,-50.874160000000003,-0.27511999999999998,-16.32912]
["S3","Wealth Management Segment",495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",502,0,1972.2409600000001,1972.4646150000001,1845.55376,-70.120890000000003,-218.98321999999999,-206.12132,-266.03994999999998,-39.62218111,-121.28366124999999,-156.4721705,-171.92413875,-562.63598999999999,-930.69933125,-1310.3992787499999,-1776.2891575000001,-249.77265,-439.41552999999999]
["S3","Wealth Management Segment",600,1298537.21,1264865.210184,1299839.6063069999,1576375.5237312999,1463850.7650252299,1518130.7413228201,1569514.3902429701,1624624.3516818399,1611231.95645657,1662505.9541442201,1623974.75877219,1660679.97146342,1724396.72989252,1719648.0959564401,1751634.7640971399,1697218.6089969,1657920.5678550999,1769609.8997279999]
["S3","Wealth Management Segment",601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3641.56,3959.9983215900002,296.03555024000002,233.86998600000001]
["S3","Wealth Management Segment",700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",705,1274949.45,1245584.2859680001,1276457.624178,1553203.97817319,1437657.5269601999,1493268.5562821699,1544597.41250684,1597224.4308448201,1581225.5709990801,1640023.9282420401,1601170.1128255799,1638411.1514572201,1700464.5690730701,1697622.6632704199,1727519.0154021799,1672640.39460753,1633225.1418395401,1745663.5756620001]
["S3","Wealth Management Segment",706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3641.56,3959.9983215900002,296.03555024000002,233.86998600000001]
["S3","Wealth Management Segment",708,23587.759999999998,19280.924215999999,23381.982129,23171.54555811,26193.2380650267,24862.185040650002,24916.977736127799,27399.920837019999,30006.3854574867,22482.025902180001,22804.645946609999,22268.8200062,23932.16081945,22025.432686020002,24115.748694959999,24578.214389370001,24695.426015559999,23946.324066000001]
["S3","Wealth Management Segment",709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment",710,-484.05,-97.754272,-104.95343099999999,-98.950327999999999,-169.04878199999999,-154.55687655,-149.02771301999999,-120.94058576,-132.30569961,-156.85768994,-202.81349979000001,-154.11841419000001,-222.01705967999999,-182.77012655999999,-2486.8034419800001,-2781.5597747100001,-540.73232117999999,-407.20976775000003]
["S3","Wealth Management Segment","ST1",320004.85061999998,259887.567236,265889.20157099998,475292.84849894,470798.03644494002,477688.34508125007,1027714.12955477,697534.78009062004,758787.18638569303,928881.60406518006,854750.46720542992,596795.67656119005,767396.95988357009,2212181.62563283,2048475.5042781802,1533042.6865813199,1413470.8899622199,1210764.7773883501]
["S3","Wealth Management Segment","ST2",1424531.0797000001,1569589.5373479999,1593276.45741,1620326.1150259001,1664020.72363866,1466662.6889946701,1496437.82348638,1592001.42047734,1395109.77765156,1523546.27116518,1725058.3035146899,1881043.15346962,1916281.1808670301,2016838.6980848601,2474273.1160766999,2314331.5867884997,2010295.32916876,1952807.4419135002]
["S3","Wealth Management Segment","ST3",1298053.1599999999,1264767.455912,1299734.6528759999,1576276.5734033,1463681.7162432298,1517976.1844462701,1569365.36252995,1624503.41109608,1611099.65075696,1662349.0964542802,1623771.9452724,1660525.8530492301,1724174.7128328399,1719465.3258298801,1752789.5206551601,1698397.0475437799,1657675.8710841602,1769436.5599462499]
["S3","Wealth Management Segment","ST4",3176686.2551299999,3205054.9512678417,3297684.7939661965,3808938.5569482865,3754231.0826822105,3625892.0255345516,4265375.6901409002,4098056.6722911401,3970424.9375905432,4292272.4217282003,4410336.2809741097,4308618.26450672,4565298.4538353104,6096880.0515710907,6424449.7631106395,5722539.387571035,5253738.1304277536,5112802.0632919762]
["S3","Wealth Management Segment","ST5",28019039.050000001,28403210.815246239,28418420.740586001,27962689.724330258,28353625.55389116,28310673.970431209,27295358.537344892,26074721.412248619,23075047.85512571,22700032.138769619,22504007.940156531,24638498.733256292,26416355.05163493,22694069.415541958,21771240.773973081,23697967.327631649,25465803.410229098,20123047.759296499]
["S3","Wealth Management Segment","ST6",2167226.5099999998,2111802.581208,2166109.136895,2622422.5697488799,2548336.7041282803,2489570.7895469097,3075677.7001968203,2878532.1938653197,2886776.7113221399,3189877.2538992399,3164894.13885875,2855497.7699933099,2965554.1304252502,4595571.2667637998,4717550.1617101999,4171832.14526226,3834859.4397566803,3943224.9825502499]
["S3","Wealth Management Segment","ST7",2379253.4061999996,2507751.9555939999,2534946.4597069998,2996178.85510909,2923890.2232838473,2863949.9807016095,3462524.2821911881,3244210.3509759,3210757.2310221069,3534609.4862947399,3516419.4270076002,3233691.2298048297,3373737.3610532801,4932012.0860824399,4995389.0031442195,4427451.5199254602,4053707.2551665003,4207811.4887039997]
["S3","Wealth Management Segment","ST8",797432.85233999998,697302.9966800001,762738.24673999997,812759.61421999999,830340.72600000002,761941.91200000001,802851.277,853845.79200000002,759667.57492856192,757662.80279999995,893916.72190999996,1074926.9019599999,1191561.0927900001,1164867.9655900002,1429060.7598999999,1295087.86675,1200030.87479,904990.57486000005]
["S3","Wealth Management Segment","ST9",797432.85233999998,697302.9966800001,762738.24673999997,812759.61421999999,830340.72600000002,761941.91200000001,802851.277,853845.79200000002,759667.57492856192,757662.80279999995,893916.72190999996,1074926.9019599999,1191561.0927900001,1164867.9655900002,1429060.7598999999,1295087.86675,1200030.87479,904990.57486000005]
["S3","Wealth Management Segment","ST10",3176686.2585399998,3205054.9522740003,3297684.7064469997,3808938.4693290899,3754230.9492838476,3625891.8927016095,4265375.5591911878,4098056.1429758999,3970424.8059506686,4292272.2890947396,4410336.1489176005,4308618.1317648292,4565298.4538432807,6096880.05167244,6424449.7630442195,5722539.3866754603,5253738.1299565006,5112802.0635639997]
["S3","Wealth Management Segment","ST11",28019039.050000001,28403210.815246239,28418420.740586001,27962689.724330258,28353625.55389116,28310673.970431209,27295358.537344892,26074721.412248619,23075047.85512571,22700032.138769619,22504007.940156531,24638498.733256292,26416355.05163493,22694069.415541958,21771240.773973081,23697967.327631649,25465803.410229098,20123047.759296499]
["S3","Wealth Management Segment","ST12",24613.512930000004,53843.777566000004,80451.921114340003,109994.20594398001,30725.83239756,55246.761621530008,81797.168286240398,106509.4603921597,25546.89720575,46314.960210349993,71381.037658230009,111761.84762434999,28233.9629136,57971.051209040001,84062.842200400002,114487.23581402001,26000.666784699999,50028.092044000005]
["S3","Wealth Management Segment","ST13",27287.881990000005,56392.559422000006,83224.218338220002,112572.02500020001,30181.694617199999,55029.179377836008,81102.336103760405,105822.28169119971,25349.31128994,39156.491513649991,63997.325831650007,112485.52517459998,28565.726462400002,57399.108633889999,81514.329733840001,110329.16175136001,25094.509478299999,49745.170599600002]
["S3","Wealth Management Segment","ST14",44147.019280000022,90961.939419842209,151309.73148684643,197428.85611738003,75739.319114519982,113356.37247455456,145758.97125575057,222745.93175871059,-42792.321020977841,7920.1714527500299,123173.48231942991,270527.26266424998,96990.389804400023,198370.67378814996,395448.83814362995,333011.53355924989,16524.077121219987,-85865.845638160084]
["S3","Wealth Management Segment","ST15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3","Wealth Management Segment","ST16",-26440.105370000005,-51048.273602000008,-77825.481095249997,-106525.08110305999,-26894.496117919996,-55566.474828120008,-90161.320018099999,-123316.8936942,-34871.738835510005,-61473.025585449999,-88822.42235696,-128042.33889480001,-32351.612080400002,-66253.818329660004,-103086.27288852,-143420.45282669997,-35903.906394439997,-72050.020992000005]
["S3","Wealth Management Segment","ST17",44994.795900000026,96306.225239842228,156708.46872981644,203475.80001452006,79026.517613799981,112819.07702427058,136699.98734141098,205251.31975571028,-52314.748566547845,-14396.362619049978,98348.385794119924,254970.44894404995,93204.504186400038,189515.96409237996,373876.89498894999,299920.24248390994,5714.6802050799888,-108170.6960305601]
["S3","Wealth Management Segment","ST18",43959.016980000029,93164.156440000035,152489.57614000002,197523.88351000007,78301.656999999977,111679.73099999999,130629.26200000038,200254.1449999997,-54656.737791437845,-22045.705909999979,88465.300279999923,243124.50112999993,86887.327150400044,176479.01060030994,360192.00104815001,283544.56560742995,2990.632800979989,-117280.3481904801]
["S3","Wealth Management Segment","ST19",43959.016980000029,93164.156440000035,152489.57614000002,197523.88351000007,78301.656999999977,111679.73099999999,130629.26200000038,200254.1449999997,-54656.737791437845,-22045.705909999979,88465.300279999923,243124.50112999993,86887.327150400044,176479.01060030994,360192.00104815001,283544.56560742995,2990.632800979989,-117280.3481904801]
["S4","IFS",1,4736398.2143909996,3742852.4523363002,3871698.4299885002,4297659.0895066401,3044429.4357246798,3989205.9480878199,4230838.4934931202,3917050.1851618602,4033972.34525235,3562794.6422834299,3053542.39946204,3946397.4613859099,3880054.84853771,6475807.5874810899,4180729.8765000999,4494610.3143185303,3846955.8636833401,3866876.5047214902]
["S4","IFS",2,4880226.6645,3966627.057614,3304566.3889319999,4082752.0590793001,6616183.1580779199,6603617.1620607898,7479853.8632309204,7211824.9562864397,7549299.4980294304,11561692.247775801,14519527.7617737,14819084.896862,15380492.8169473,12934556.1829262,16149983.4769432,12609854.1758634,9593842.1639908701,8437093.5759794507]
["S4","IFS",1014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",3,179054,231848,30007,495037,70017,230137,0,85006,150005,31841,0,18105,0,0,0,30002.057929999999,250027.23809,200029.74708]
["S4","IFS",4,1525206.5709200001,1613888.789656,1693451.3707650001,1571468.4121031701,1565095.7291838001,1334363.4187705501,1479669.6658238501,1551537.64028002,1393938.12712273,1509991.7125492201,1747541.0810435801,2042777.4412507699,2288443.2203951101,2535853.9235748402,3017902.7808533399,2706270.3668271299,2469657.4789929399,2311288.4382482502]
["S4","IFS",5,14653538.905650999,14296098.587812001,14563169.36344,14173910.495789301,14438946.3175196,14633756.680433299,14742733.7731029,15314194.581052501,14965106.0726567,17137802.0885657,18365960.9733181,19527040.274331301,19618786.0312948,18938185.221018199,18368717.745503001,18544993.5367922,18561127.334785499,17966500.472559702]
["S4","IFS",6,1871237.04111407,1893532.0171000001,1861635.3449899999,1884066.6780000001,1848731.23052038,1867425.8605203801,2130793.6905203802,2206985.8415203802,2275888.7232403802,2550865.6665203799,2674377.4103303798,2707297.8130303798,2771618.10580038,2804092.84289038,2768103.3955203802,3296030.2234403798,3275904.7395303799,3316565.4336003801]
["S4","IFS",7,30021709.1981236,31596586.264564,32680458.354307,34325721.254361302,35018985.088817298,35646971.700379103,36880401.714231998,38531631.940780997,38556584.82446,42061810.536507897,43962931.093858801,43504274.318690702,43491424.795442097,43875222.877477802,44037269.109009698,45070499.603462897,44320279.599332802,46024873.967091203]
["S4","IFS",8,-1258104.8998398299,-1273553.6430891701,-1281150.17841146,-1364804.11311649,-1396243.1459770999,-1411861.1428920201,-1465058.6461666201,-1394778.6762799299,-1494532.95266957,-2731347.5719757001,-3116452.19034281,-2984850.6786444201,-2654539.59737533,-2466960.8821041398,-2298737.3396280198,-2064917.14798626,-2039220.8751194,-2044524.5903463101]
["S4","IFS",9,943527.22427934397,939560.88803039002,981703.921970658,986537.66729999997,989594.632432124,999773.31043783098,962195.75139907596,972095.84938397806,985362.45302315603,1031239.79915326,1044770.7342760999,1043978.03264824,1203898.14099542,1226745.6980000001,1242171.9410000001,1224454.29643207,1199759.825,1280321.808]
["S4","IFS",11,597508.00657357299,597993.56047341297,606021.38537637296,622525.29327604396,948512.56282339396,900237.92646596499,879836.32593732898,950943.47583260399,935592.48679544299,899251.03736045095,874993.76440396998,844426.942770113,814808.26032153098,788631.34610204899,795007.62621200294,815117.90226819098,807657.32210784405,843644.48431336298]
["S4","IFS",20,65070,84146,117392,132961,89748,57685,124690,139685,32068,16577,15693,16320,72453.277589999998,137259.68336,91487.905440000002,152422.76897999999,48174.158289999999,36406.18535]
["S4","IFS",10,62103.929872380999,53577.800820614801,58910.507671818603,63232.859436250998,66507.968917684004,60935.915773386303,66777.838335771594,72301.094535280994,76978.519735850001,69383.323376810498,64421.265471131497,70343.873267047806,77997.760414048098,80504.215039623901,90058.901631233093,99766.691581614301,109089.192004041,13746.628272673999]
["S4","IFS",12,1378997.4288387999,1333288.6479128699,1239521.1465674301,1439321.96043199,1427141.9975531399,1237811.67897995,2886081.48651258,979570.72567413002,1251175.4384816401,2756226.0957806101,1537138.6631521599,1284684.1845724101,1785835.1319091199,1930389.41805238,2650521.3879158399,1787686.05790463,1699401.60839325,1927636.2748759801]
["S4","IFS",12.1,902975.937993075,922936.59877103497,927621.715264256,954545.47235179902,946792.753885151,955864.37557510997,953425.97121586499,979262.23228296998,1015005.88914256,1027929.53587502,1030437.9024692,1042584.92748334,1030822.28389787,1023967.95493961,1031831.31575861,1044749.42671731,1036743.44129136,1293252.6632898401]
["S4","IFS",14,75556.350967812206,65744.331856201898,56178.387489733897,79475.2978937273,81764.893370450198,66312.637281147705,52635.8413620266,44983.068357333897,85129.895112591694,293736.23660358798,237540.636323307,353565.00226117799,280199.25304104201,255451.948900724,261549.73446738601,142366.60627166001,204511.95250254299,228773.95204455801]
["S4","IFS",31,21238646.473999999,19484346.047246199,23652204.614946,24288700.1047603,22828754.717211202,27223693.261941198,32323397.752694901,33197931.184948601,35394500.681222104,32143493.207879599,33858117.238686502,27976345.4649463,34191031.849554896,34687645.391681999,35100576.934873998,35220139.073626697,36316066.926145896,31020602.9934]
["S4","IFS",32,118512167.21865,123443412.052,122547169.77064,123767662.32086,127039113.11797,129393066.43538,132556391.38471,133748045.04477,138732920.64479601,154549139.68711001,159362103.70124999,159982186.76492,164812539.96879199,161937495.80133101,177600089.26196,178682079.38863701,180356361.574696,180414576.474783]
["S4","IFS",15,4477174.3689000001,4471668.0491479998,3963277.8555689999,5321025.4813723601,7179403.9760000203,5402452.7497101296,5497041.5895138299,5644237.8450061604,5652991.3508292101,8176060.6341058202,8215697.8874176797,9354486.9321732707,9115641.2861648407,8997236.0587164499,9723455.0153457206,9270254.7886592895,8518171.9334734995,8811874.7869592495]
["S4","IFS",16,26743197.9859,26438536.262680002,27108596.703784,28360924.520037599,27610595.6011854,29971323.137277901,30780128.672878802,32448986.157303799,31915904.179057699,35968657.640603296,36993165.9326469,37794788.322816297,40280503.147679098,40494487.461765803,41181231.285295501,39627689.440352701,37984540.546054497,38465830.152172796]
["S4","IFS",17,129539,311166,233553,0,106524,50013,15001,169138,111504,0,0,28971,0,0,100002.76402,0,0,0]
["S4","IFS",18,4141376.9890000001,4281718.1921836901,4153471.6379999998,4293360.85956355,3726118.96630417,4596946.7758331597,4453839.8300045002,3979636.7063418999,5334596.62517983,7997696.1915477803,10554998.379702,9660876.6674530692,9003321.451684,9027441.87305036,8373796.2493042201,8522848.8383033592,7516159.6047139997,8062187.4930697503]
["S4","IFS",19,6240174.18048032,6306720.8941200003,6378576.3122410001,6496777.9826814197,6663212.5352621498,6606218.9113934403,8339277.5675291102,6890289.7102723196,6973376.6956134802,7495438.6423876798,7696094.4483693102,7778751.3956848802,8020355.1461918503,8250906.8731873799,8640272.9769401792,8389671.9875066392,7821777.2574528297,7905433.4560977397]
["S4","IFS",22,10554740.858576,9938409.7169985399,10038258.187943,10350653.3541993,10470515.613445099,11002690.759716701,11533687.705529399,11426631.571769699,11157397.9981525,11803017.4480401,11896614.995949,12501723.3906505,11768342.653000001,11567720.085999999,11412030.521,11958057.805,11031107.047,10351717.574999999]
["S4","IFS",21,1870995.3518838701,1712799.0758499601,1698091.1626287899,1700171.23423535,2183266.6734451,2041672.98597276,2180582.1198387998,1960228.3152987501,2086587.26840247,2484423.0526989698,2303598.70661121,2146151.95055717,2859973.27245512,2745003.68421946,3064837.8347844402,2477599.8021378098,3441297.0629815599,3052092.6333623598]
["S4","IFS",23,309.25961000000001,51,28.636140000000001,52.483809999999998,61.449269999999999,0,0,13.1744699999999,881.98139000000106,1115.46424,1357.6251299999999,11.046739999999801,419.24458000000601,769.75058000001297,1624.79223000001,-0.99039999999105899,991.51460000000895,2139.8239900000099]
["S4","IFS",24,963446.23457177496,963445.696999999,963446.16883999901,963446.16884000006,963446.16883999901,963446.16884000006,1038016.5411499999,1038016.5411499999,1038016.5411499999,1038016.5411499999,1038016.54215,1038016.54215,1038016.5411499999,1038016.5411499999,1038016.5411499999,1038016.5411499999,1038016.5411499999,1038016.5411499999]
["S4","IFS",25,268077,268077,268076.72415000002,268076.72415000002,268076.72415000002,268076.72415000002,531072.25118999998,530455.95221999998,532771.19871999999,532771.19871999999,532771.19871999999,532771.19871999999,532771.19871999999,532771.19871999999,532771.19871999999,532771.19871999999,532771.19871999999,532771.19871999999]
["S4","IFS",26,-208178,-208178,-208178.04461000001,-208178.04461000001,-208178.04461000001,-208178.04461000001,-3.69999994290993E-4,-196.47769,-292.68257000000398,-56.708130448692799,-56.708159999994699,-2768.5255699999998,-3373.6137100000101,-3314.02421000001,-3314.02421000001,-3362.75981,-3362.75981,-3362.75981]
["S4","IFS",27,3699999.99,4700000,4700000,4700000,4700000,4700000,4700000,4700000,4700000,5200000,5200000,5200000,5200000,5200000,5200000,5200000,6000000,6000000]
["S4","IFS",28,-249265.76352282701,152221,334467.98991,121686.7772,407243.86764999997,414303.95614000002,419140.43485000002,442905.80489000003,-19866.719720000001,429879.20190306701,602310.41185999999,836772.17700000003,536541.83093000005,471646.04944999999,312304.71247999999,-168300.29732000001,-358978.24129999999,-618365.27520000003]
["S4","IFS",29,1903653.3251362899,607576.77954000002,923189.14654999995,1203045.8874202699,1556199.7220600001,1263575.59959,1747991.7428600001,2145688.6044999999,2248925.6173899998,594379.31255599298,918651.60166000004,1303317.5648699999,1570951.1996599999,2032340.0859099999,2670214.0690600001,2904912.7396300002,1764887.4893499999,2016719.63096]
["S4","IFS",30,34693.800893093001,36769.469631071901,38938.227983075201,40401.766185065797,39972.200462979999,42008.410905966397,44408.747907817502,46577.698554633702,46712.132941057302,41818.125544693197,43510.8860162239,45839.670954437599,46377.594899787196,47422.698672052902,47866.0168116329,51325.014745414301,48357.685579407203,49024.100835061101]
["S4","IFS",41,1036274.61828012,2106455.7342920001,3192701.29539226,4321281.6749934703,1166740.2869089399,2368471.2736404398,3597347.86213654,4847216.3830280397,1248210.3082032499,2291702.5264872801,3477765.3941357601,4664967.2735438803,1085687.2161588699,2198029.0432571298,3368551.7208997398,4605624.8531182799,1248117.7511567399,2640200.0331409802]
["S4","IFS",42,-266999.50014707202,-554731.59990875202,-862575.60276800301,-1177294.1946109999,-339623.65783560398,-685785.66096341598,-1034008.47680859,-1423962.7600221899,-338093.79583825899,-646336.22739074903,-925776.10175495001,-1192283.8202754101,-251807.178547722,-496663.67673379002,-767211.73122003605,-1057936.83114445,-303426.91172427102,-663757.77735497802]
["S4","IFS",54,2257.8459140270702,3556.7517039999998,2326.0469681,13077.037899645,1886.70583164,2674.4981930030399,1529.2012086533,-6789.6741233887196,-40521.980569120002,-52395.889691349999,-55194.670521009997,-32903.508302385198,47222.543700793103,39468.1855778791,30946.8631263631,30897.530582719999,2025.62199689405,2356.8716554975199]
["S4","IFS",43,-172884.702819792,-285454.37884800002,-451258.81974422,-660072.40440481994,-186413.52305302001,-379355.20052976202,-602956.54178084002,-750811.49305542803,-312617.76550561801,-1603165.8600445599,-2066425.2728404,-2393943.7345602401,-189004.488628683,-366848.895970813,-478949.794730247,-381576.74513604201,-149594.75289840999,-342882.20474024903]
["S4","IFS",44,216596.92641367801,436971.08343530702,641543.05064992595,874426.35485841404,222997.79599876999,445712.92264106101,675548.14281744498,925884.68195861205,220307.53800156401,362883.89115779899,537555.85976082995,723499.967461452,201257.701611731,401873.21371611202,600935.83795318694,823807.54525674996,204235.63533966101,488919.48979355698]
["S4","IFS",45,40878.019,107968,163017.00200000001,228160.00099999999,41305.993999999999,77124.986999999994,191542.89300000001,201352.34,131338.87508,241439.74600000001,248698,318422,51506.320440000003,170296.28703000001,310253.34003999998,423021.90399000002,113484.87771,136822.45314]
["S4","IFS",46,25262.423479586501,21752.505821675499,21368.7623675455,14240.139938795601,29916.5471823833,76121.155343433304,105297.38941104501,120689.106247845,28287.943010849998,85434.728300899995,133205.18186002001,185382.89258504999,206083.64529499999,221468.61928106999,244915.80833796001,288922.57362873998,-35386.059204439996,-47245.249006799997]
["S4","IFS",46.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",78,13169.662650329999,-4191.2209694000003,26621.558476369999,11978.51223826,37060.630601960002,39610.868039905698,-9541.55781710468,103209.901284276,-154174.35274850001,-140913.242861898,35211.889723017601,165883.32168946299,70786.939619234603,144258.87595204401,316177.30092436302,24800.243977269802,2658.4211749809401,-150428.09620084299]
["S4","IFS",79,6722.0140000000001,14110.136409999999,24227.495749999998,32877.927199999998,10551.70407,22852.54134,36473.326834793697,48838.859354793698,10461.901019999999,19380.610384560001,29288.54969,39491.256240000002,8501.24244,23918.534360000001,40554.314100000003,57429.6368,16962.321530000001,34862.028420000002]
["S4","IFS",80,1558.5820000000001,1558.5820000000001,1558.5820000000001,4655.1139999999996,0,-1555.61927934864,-5936.2830000000004,-7163.6120000000001,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",81,-5105.7094805719798,6432.3330016479904,31149.246999999999,47765.131000000001,1322.001,21981.0442793486,44655.43,54492.972999999904,11481,6482.7252083109897,11918.5,5437.6364103031701,35506.093999999997,56595.110999999997,69219,21968.594000000001,-30767.58,28905.018]
["S4","IFS",47,14411.678586896,24287.357058273599,40399.121690509499,69042.538798741298,18730.148511105101,32113.030593702199,47697.815596631903,70659.5577378538,11916.534720337901,14817.821419257099,36157.488597224401,62117.310018988101,15274.5073205505,39228.732615303597,51768.572243053502,89497.968080299499,37025.708167303303,96248.637804247395]
["S4","IFS",48,93523.889749769907,88299.510180143203,199911.88805887499,319578.66417956603,96495.136186191899,195319.28799673001,313935.43115487602,420633.17630504101,125316.04887619099,240957.37568234201,390113.73712361202,514981.272578387,123008.84500048999,302055.22600014001,448191.49200063001,645267.35699570004,177424.25799506999,336084.13317777001]
["S4","IFS",48.1,170415.77669999999,365245.3027,580316.06328874,798540.60558903997,187321.4762,361747.94638400001,534922.80567599996,702516.70438200003,180659.43885000001,302745.72285000002,444904.00045599998,625931.19877599995,214881.10300048999,443103.93200014002,701398.02000062994,1051396.5169957001,275854.71799506998,513204.26617776998]
["S4","IFS",48.2,-48768.967950230101,-220472.90351985701,-295759.73822986498,-362246.54440947401,-86588.006013808103,-158973.90238727001,-210799.72452112401,-268713.46107695898,-52891.0829738092,-56826.291167658397,-47302.034332388299,-100790.849197612,-88935.902000000002,-134939.239,-243727.57800000001,-395265.29100000003,-94886.763000000006,-170174.37100000001]
["S4","IFS",48.3,-28122.919000000002,-56472.889000000003,-84644.437000000005,-116715.397,-4238.3339999999998,-7454.7560000000003,-10187.65,-13170.066999999999,-2452.3069999999998,-4962.0559999999996,-7488.2290000000003,-10159.076999999999,-2936.3560000000002,-6109.4669999999996,-9478.9500000000007,-10863.869000000001,-3543.6970000000001,-6945.7619999999997]
["S4","IFS",49,-172286.65789512001,-351566.08999200002,-535712.69575339998,-720336.23356266005,-166729.62288099999,-341177.72065476998,-519121.78034512,-700264.69146240002,-186105.86685255001,-367093.33045379998,-579520.58892752999,-794050.66041815002,-240941.50099999999,-465925.58199999999,-699775.81599999999,-917345.57,-198149.05,-417573.83799999999]
["S4","IFS",50,-182433.18844999999,-370868.66650977498,-558966.60018918,-755914.48848296003,-195374.82800012,-392271.55103630997,-596882.16774811002,-798773.84403242997,-209873.91307176999,-370558.56978399999,-532818.97609721997,-749246.43961690005,-179877.67660820001,-381271.96362708003,-595756.89962531999,-807382.18417969998,-212235.08079288001,-439096.47985911998]
["S4","IFS",51,-180439.573519097,-368582.59510021302,-568867.73555673705,-775253.95756243705,-176719.296226534,-371387.14485722902,-571702.33850034897,-786362.15026788996,-193886.01030099901,-361699.01499632699,-556599.87530220498,-748616.74065139098,-216403.25153687099,-439433.92451232602,-700133.23885914299,-965505.32666400401,-249911.18704634899,-531496.06727775396]
["S4","IFS",52,-37619.775018376902,-77723.430027926297,-118604.09962736801,-164698.23269137499,-62903.512614381398,-128180.595711794,-198818.53212344399,-262015.473742943,-66362.984092737795,-131648.02307736999,-195835.00007910401,-268749.63404943299,-67661.217935113396,-134212.072116077,-204477.48224151999,-280372.05260287499,-69454.517087336397,-152556.79331849801]
["S4","IFS",53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",83,-41.628999999999998,-1054.31,-2441.2240000000002,-3900.6610000000001,-1544.0540000000001,-1246.519,-2348.2600000000002,-3456.2869999999998,-1403.527,-576.79191202000004,-925.69500000000005,-1992.6469999999999,-231.38800000000001,-727.14923999999996,-2149.0946199999998,-4025.8704499999999,-555.25099999999998,-4265.5569699999996]
["S4","IFS",55,-43330.856985427803,-76310.027683259905,-103168.02787744399,-137712.47878698699,-45173.610573857797,-73331.126277066403,-94631.409976056995,-127706.373768067,-39677.2628756048,-62630.941865528803,-87666.708739938404,-142056.816313446,-47867.383343850102,-82184.182527978701,-120869.903213433,-205482.36416631399,-49051.498052088697,-115280.253963262]
["S4","IFS",56,5986.5526473116797,-7919.4299378917103,-18242.473656061899,-34990.7402907426,10090.599746346699,22005.132690849699,5244.01886458845,17770.417617550698,-23856.49383489,-29596.835061097601,-42070.021984120001,-45723.194404050002,-30589.606156000002,-51122.629712069996,-67708.109846293199,-89319.639714186706,-4944.55845233741,-28456.916944946599]
["S4","IFS",57,-105519.37658462999,-218072.29538582999,-313931.73047136801,-415514.942963699,-109890.319698434,-226857.533347441,-345981.91763088002,-493326.24840592098,-75841.278862337902,191106.65265544201,149029.83284806501,72933.107261836005,-91703.104257699306,-194501.26271733901,-308671.643095473,-502112.41190919903,-95157.147035417205,-216762.23301549]
["S4","IFS",58,1774.7742993686199,3603,5381.2182798027898,7114.35969020631,2156.74060438997,4321.9876513346999,6428.412434076,8856.2092833549905,1530.32315980315,-2301.1803580962401,-1146.0060879492901,290.01564795294001,2475.76952672889,4589.7267920642498,6723.9959541437202,10024.0734043798,2333.13235738706,4721.2250634376796]
["S4","IFS",386,797289.63340012403,1622171.2083040001,2470871.07834596,3356718.4622213198,905215.35523880704,1854164.14556724,2834379.49934352,3830594.5652586399,986668.16289009701,1796426.43060035,2730430.2724854001,3635339.5104067898,811743.39022345794,1639312.5343915999,2488168.3070424399,3394595.4846503101,903066.59977615601,1908353.9994500601]
["S4","IFS",387,216798.33184999999,431164.75031199999,641181.78164415795,847626.05784132902,216120.00300368,412650.966058655,614233.44927192305,817250.346225449,219653.23375089999,427489.85785072501,652714.90653022495,886055.92608359596,249904.449483409,490368.68678307201,777642.89591445995,1058986.7310095499,294739.70668672002,636748.5145702]
["S4","IFS",387.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",388,11256.107309999999,21265.666152000002,34165.458893509996,51591.755828059999,27288.74875644,58738.24681348,92635.431393790001,121549.74229920001,19903.2980327,24282.336025249999,29216.88797326,35905.913714039998,7002.8482567999999,12529.85795996,22870.119675739999,46272.790119800004,36488.479189019999,53799.164890319997]
["S4","IFS",390,9759.9233899999999,30030.263193999999,43963.130518630001,61727.553102760001,17113.456427919999,41954.8654210678,54297.596847306202,74698.002774746201,20832.198259550001,41180.372240949997,61934.363676870002,103293.78044945,16000.8202452,53707.439672499997,76537.559017099993,101736.01833861999,13303.17425484,39815.286817679997]
["S4","IFS",391,1170.6223299999999,1823.8463300000001,2519.8459899999998,3617.846,1002.72348209679,963.04978000000006,1801.88528,3123.7264700000001,1153.41527,2323.5297700000001,3468.9634700000001,4372.1428900000001,1035.70795,2110.5244499999999,3332.83925,4033.8290000000002,519.79124999999999,1483.06741272]
["S4","IFS",397,-129373.91527,-259245.29057400001,-408767.40493809001,-562495.29135297996,-178153.9512174,-350679.19137775002,-527475.86301315005,-705824.49086896004,-173752.62849723999,-317393.00608810002,-426246.67643857998,-522357.37281019002,-83144.635903000002,-159106.29946862999,-239387.84694630001,-334212.27715847001,-123216.83221274,-296043.66182346002]
["S4","IFS",399,-44253.217259999998,-89360.890167999998,-131021.30999772,-173739.91356138,-42372.589851013297,-88827.541346777798,-135770.80021515599,-175753.456650573,-41304.495037675602,-91522.204502712601,-138890.31951316001,-181675.13717580499,-40109.294692000003,-77524.15856543,-115579.3457854,-156490.05309053999,-41455.733311839998,-88336.672106159996]
["S4","IFS",398,-79741.565400316598,-176513.62593000001,-276693.91517451801,-377506.18075562897,-99638.736747266696,-202317.628302467,-304168.59716260701,-446542.60622868902,-97826.500494779204,-187393.02549561599,-282460.282963695,-381320.37827931403,-99716.464949424801,-203032.22270484699,-316671.281107758,-423045.31666421198,-101150.7373729,-203776.03538985]
["S4","IFS",418,-9824,-19766,-30084,-40697,-10900,-21985,-33465,-45199,-12213,-25545,-40739,-56177,-16104.787969999999,-32562.87471,-51363.644289999997,-70669.538929999995,-18862.904330000001,-37533.394070000002]
["S4","IFS",400,-2279,-4582.5911800000003,-6911.8640400000004,-9241.1368999999995,-2502.1002188549,-4728.4637741635297,-6913.5509300000003,-9318.1750800000009,-2482.0716299999999,-4710.6172100000003,-7052.9607900000001,-9380.8414499999999,-2371.1259599999998,-4992.6652800000002,-8094.3616199999997,-10830.6453,-2608.2438699999998,-5237.3130499999997]
["S4","IFS",402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",401,-1527.8022167551001,-5263.2020567523396,-9097.1086176742792,-13614.672041014999,-6056.2798010692904,-17247.836162257499,-26214.665487676099,-41325.031193965202,-10515.1001785644,-19772.374094320501,-30386.862049515399,-41373.090560104101,-10360.869073297201,-19445.4560048823,-36115.251470577598,-62689.000001223998,-16132.460626791,-32830.700915507499]
["S4","IFS",409,58391.607869750798,97930.997463199994,139118.09958040001,186783.35582468999,51951.341472582899,100664.953124336,156723.23276990099,220206.94685199001,63311.153782359703,98440.062941218799,140235.54745914001,192587.553418739,61620.127890239703,113100.75773276101,161642.89356988299,207230.08232060799,49354.665321845401,99095.245063341194]
["S4","IFS",411,151384.81613471199,303725.996715146,459486.26431052998,623480.05279560003,155391.24120667999,317448.45379931998,481651.04701431998,651254.81976488,147659.2899185,230612.33172320001,349887.70097134501,474822.18275979999,124927.0536785,250868.49660305999,401703.74112666002,562541.64277780999,155981.79317590001,326033.57318806002]
["S4","IFS",417,38204.030959999996,77218.149640000003,110560.22449817001,148047.85450454001,35115.524591959998,69223.673379419997,104293.13159544001,147953.76734719999,37405.258328659998,75109.781611500002,112986.18703313,151356.36077510001,46269.271743199999,93136.657139999996,139891.71080788999,184702.96397410001,38160.04384092,80888.027288879995]
["S4","IFS",412,15236.9486,31535.620599999998,47161.32647,61765.524830000002,13796.701279999999,28097.344069999999,42756.538149829998,56153.165760000004,12932.180391037,24353.645570000001,37699.162528640001,52155.645409680001,15894.267529999999,32127.112223849999,48858.19119161,64964.034205210002,15581.33657618,34418.866659389998]
["S4","IFS",413,8426.2188800000004,18204.886559999999,27783.343990000001,37067.789270000001,9786.4457600000005,19797.3943,30494.991506769999,41009.857499999998,9907.9796103999997,18303.856749999999,29666.46068855,41123.942970550001,12485.198249999999,25199.36084895,38868.295348549997,52955.2564843,13759.922202600001,29159.889111050001]
["S4","IFS",415,3397.00549,5332.81459,7410.47779145,11034.774699080001,2092.32992397,3598.24093692,7176.0345891100096,9108.8696347000005,2394.0675730399998,3902.2096242699999,5400.8486373400101,6857.7667672099897,2469.36303,4942.3335100000004,6427.4977199999903,8456.5795799999996,1978.3184100000001,3171.2059399999998]
["S4","IFS",414,8885.1136499999993,18074.609327999999,26031.986267993201,33758.851885902499,8944.1933590400004,19365.981726130001,29086.305865440001,40801.948792319999,11049.83861346,23134.802507600001,31377.40147334,42207.24048475,14502.9981622,33045.994566729998,50469.787417549996,61015.195216259999,10991.65315104,182641.32733676]
["S4","IFS",423,-24090.988600000001,-49529.287909999999,-76375.84547,-103645.56865,-24385,-56715,-87750,-119606,-30828,-53391,-80421.77403,-105771.56896999999,-30124.54581,-52840.510589999998,-92480.990770000004,-128565.55727701299,-36421.211600000002,-76399.266301968397]
["S4","IFS",419,-3262,-7363.7093699999996,-11307,-15324,-3671,-8085,-12748,-17172,-3234,-6186,-10223,-15106,-5467.8024999999998,-16789.984690000001,-25756.996459999998,-31767.615519999999,-5718.6913400000003,-12111.80488]
["S4","IFS",420,-23288.15,-30050.247770000002,-50172.08,-58931.418229789997,-10532.69587,-19704.48618883,-37273.065707200003,-48865.655667079998,-14494.406848709999,-28895.64948032,-43102.253384420001,-59520.386120640003,-19101.782620000002,-34715.045030000001,-52976.748070000001,-60230.803760000003,-14433.56234,-32397.902419999999]
["S4","IFS",422,-963.20862,-1408.6275900000001,-1650.2454299999999,-1876.6134,-171.53317999999999,-299.84809000000001,-466.71963,-642.059708,-158.72882000000001,-273.20203014999998,-469.12858999999997,-630.46212000000003,-226.20044999999999,-531.80472999999995,-761.35023000000001,-824.20793000000003,-383.80279999999999,-608.75157999999999]
["S4","IFS",421,-15724.4679507848,-26700.119261038599,-36503.501358617403,-47734.248671608002,-15318.331275462901,-27678.784416234299,-38395.353336166598,-54318.978317397501,-15637.0945471824,-22226.94805952,-35481.066856234698,-56581.8766837371,-21990.247292408301,-45670.153869239097,-74950.193698956195,-96670.024814525997,-24614.829258823898,-144970.91961195599]
["S4","IFS",442,707.55981999999904,1510.1727103799999,2984.55,4605.6852428299999,1419.21881121,2044.0291835099999,3217.6270467700001,3789.33235281,1088.5398433600001,1914.7028433,2896,3971,1164.0829900000001,2303.8678500000001,3305.2508899999998,4943.6426300000003,1000.32618,3483.5036599999999]
["S4","IFS",443,691.16440720000003,1858.8080324,2315.1379999999999,2779.48,994.68935483999996,1469.9934599999999,2644.8793170099998,3858.9591770100001,639.58869000000004,1200.5706399999999,5590.1245399999998,7843,2285.11319,4206.3024100000002,5852.6825500000004,6836.0220900000004,1242.67679,3251.48603]
["S4","IFS",444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",445,-192.459,-219.26184000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",448,0,0,12.424469999999999,12.424469999999999,0,0,0.53649999999999998,0.53649999999999998,0,0,0,0,0,8.1872699999999998,8.1872699999999998,27.244019999999999,8.3634000000000004,8.3634000000000004]
["S4","IFS",449,685,697,940,940,0,0,0,0,0,0,10,35,0,84.143230000000003,132.53505999999999,241.29647,141.09247999999999,93.075230000000005]
["S4","IFS",450,11,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",453,2518.4859999999999,4919.3469999999998,9429.7870000000003,10907.724,3128.607,5401.5770000000002,9766.4689999999991,13362.155000000001,1902.2380000000001,4835.4660000000003,8582.4339999999993,11546.689,1904.2090000000001,3618.076,5558.6239999999998,8114.8419999999996,1668.1120000000001,3666.4560000000001]
["S4","IFS",389,3501.28665671413,8442.0103345858606,13167.542098424599,17453.6370173416,5735.5224826147896,9523.2608807374509,14091.676304049301,15646.9466461171,5142.11132265796,998.33165970770597,2784.9439186744899,9067.9970591381407,8417.9810119507201,14176.1029898942,23677.5762547138,33378.283231219801,9420.7716064831602,14935.299915847399]
["S4","IFS",457,6489.6407029818502,7034.2808209077002,11549.680122084899,32343.588068569701,7452.3358824403103,13673.8206094548,17976.6274288026,34001.628061916701,3144.0568643199199,5868.7502762493496,16293.986138549901,29653.62395985,1503.1211285998099,14832.0528654094,13233.7162183398,35956.637639079701,23544.365710820101,70810.4535684]
["S4","IFS",491,-202.67500000000001,-353.98433,-1030.52734936,-2134.4055458799999,-726.64035836000005,-1476.1799931800001,-1957.19307448,-3302.7896570399998,-1455.9945856500001,-3742.2202831499999,-6705.8633144699998,-7309.8175271,-697.76879280000003,348.51690244000002,-388.99530385000003,-1123.3086556000001,-889.96505262000005,-2332.4726455199898]
["S4","IFS",492,-1361,-2789,-3774,-5068,-1291,-2828,-3868,-5352,-1076,-3031,-4256,-5509.03,-1151.78961,-2402.7782900000002,-3700.0976300000002,-4990.9418100000003,-1010.0245,-2209.82305]
["S4","IFS",493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",494,-505.11417,-1093.33215,-2621.7921500000002,-2963.0727400000001,-216.595,-366.34133000000003,-580.76832999999999,-931.76199999999994,-778.65599999999995,1474.97,648.55200000000002,-543.378999999999,-530.92400999999995,-1134.4051899999999,-1100.84889,-2672.1591899999999,-1501.85698,-2997.3802999999998]
["S4","IFS",495,-473,-2452,-2172,-3504,-3190,-1703,-2934.77603744,-3871.8927399999998,-2382.2741000000001,-3220.2821199999998,-3287.1309099999999,-4917.9391500000002,-2041.73668,-4353.6533499999996,-7214.5362599999999,-14872.23919,-5793.2712300000003,-6608.0612000000001]
["S4","IFS",496,-9911.66,-19576.108,-30108.69,-40592.745000000003,-10358.516,-21529.352999999999,-31518.973999999998,-42015.855799999998,-4998.9830000000002,-9823.89,-16370.184999999999,-47285.286,-12578.904,-29804.976999999999,-47285.874000000003,-65756.752999999997,-16085.664000000001,-34965.116000000002]
["S4","IFS",497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",498,-2694.9,-5061.482,-7058.1394300000002,-9088.4455742874306,-2787.2342193113,-5742.83189968037,-6588.04721680901,-9992.27993044713,-1571.7751900000001,-4264.1093199999996,-5914.1980000000003,-8907.6550000000007,-3550.3530000000001,-4522.8590000000004,-5163.63,-7171.924,-4241.77315,-5485.9949999999999]
["S4","IFS",499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S4","IFS",501,-16921.76786,-29804.754400000002,-34855.420850000002,-38650.37012,-13411.765670000001,-22546.957330000001,-25954.690739999998,-35265.697139999997,-16972.04566,-24045.700580000001,-25831.924800000001,-28389.931270000001,-13375.82588,-20778.879300000001,-26104.146509999999,-37919.672129999999,-8638.0261900000005,-24509.367620000001]
["S4","IFS",502,-11260.7399554278,-15179.3668032599,-21547.458098083702,-35711.439806819697,-13191.859326186501,-17138.981604206001,-21229.3355773279,-26974.096500579399,-10441.5343399548,-15978.7119823788,-25949.9611354685,-39193.780786345596,-13940.081371050101,-19535.147300418601,-29911.774619583401,-70975.366190714194,-10890.916949468699,-36172.038147742402]
["S4","IFS",600,29240124.1981236,30777055.264564,31865277.354307,33468811.254361302,34151745.941817299,34740860.297002703,35905249.497736,37588463.734617598,37552418.83946,41084162.408507898,42815960.193881698,42099088.403354198,42143599.017224602,42612744.769690797,42645376.8992633,43515819.314116798,42985817.735105202,44806570.288220599]
["S4","IFS",601,781585,819531,815181,856910,867239.147,906111.40337634506,975152.21649594605,943168.206163408,1004165.985,977648.12800000003,1146970.89997719,1405185.9153365099,1347825.77821741,1262478.107787,1391892.2097463801,1554680.2893460901,1334461.8642275601,1218303.6788705699]
["S4","IFS",700,142292.85769999999,308772.41369999998,495671.62628874002,681825.20858903998,183083.1422,354293.19038400002,524735.15567600005,689346.63738199999,178207.13185000001,297783.66684999998,437415.77145599999,615772.12177600001,211944.74700049,436994.46500014002,691919.07000062999,1040532.6479957,272311.02099506999,506258.50417777]
["S4","IFS",701,-48768.967950230101,-220472.90351985701,-295759.73822986498,-362246.54440947401,-86588.006013808103,-158973.90238727001,-210799.72452112401,-268713.46107695898,-52891.0829738092,-56826.291167658397,-47302.034332388299,-100790.849197612,-88935.902000000002,-134939.239,-243727.57800000001,-395265.29100000003,-94886.763000000006,-170174.37100000001]
["S4","IFS",702,-172286.65789512001,-351566.08999200002,-535712.69575339998,-720336.23356266005,-166729.62288099999,-341177.72065476998,-519121.78034512,-700264.69146240002,-186105.86685255001,-367093.33045379998,-579520.58892752999,-794050.66041815002,-240941.50099999999,-465925.58199999999,-699775.81599999999,-917345.57,-198149.05,-417573.83799999999]
["S4","IFS",705,28731863.60977,30311266.569348,31400035.001178,32987914.548103198,33638019.067830198,34242415.805045798,35383752.140390903,37062795.7915214,37000531.857493602,40567397.518031999,42142351.2180271,41389599.205830701,41477906.476375699,41992667.522886597,42038678.141497098,42897021.885823503,42345166.535110503,44123918.819806002]
["S4","IFS",706,266776,238247,215514,210384,213747,211094,223459,251180,258769,258639,272770,287119,267862.43803000002,246490.17555000001,226061.00646999999,236519.59150000001,254229.51392,258001.00857000001]
["S4","IFS",707,781585,819531,815181,856910,867239.147,906111.40337634506,975152.21649594605,943168.206163408,1004165.985,977648.12800000003,1146970.89997719,1405185.9153365099,1347825.77821741,1262478.107787,1391892.2097463801,1554680.2893460901,1334461.8642275601,1218303.6788705699]
["S4","IFS",708,294945.84535358002,278556.69521600002,298755.353129,318249.70625811,342296.714309729,328553.74017431802,340659.74518254102,316171.30443229398,334764.14397405297,358549.23047585599,419048.542866609,445121.95988637098,422091.98337716301,397781.20048121398,404452.38124964101,404923.32253985002,407762.65836094401,445348.88852657197]
["S4","IFS",709,-53461.256999999998,-51015,-49027,-47737,-42316.840322666198,-41203.248217444503,-42621.387837418202,-41683.361336139402,-41646.162007580402,-100423.34,-18209.567012023301,-22751.7623628933,-24261.880558180801,-24194.1292270226,-23814.629953369898,-22645.485746570801,-21340.972286152599,-20698.4286820255]
["S4","IFS",710,-1258104.8998398299,-1273553.6430891701,-1281150.17841146,-1364804.11311649,-1396243.1459770999,-1411861.1428920201,-1465058.6461666201,-1394778.6762799299,-1494532.95266957,-2731347.5719757001,-3116452.19034281,-2984850.6786444201,-2654539.59737533,-2466960.8821041398,-2298737.3396280198,-2064917.14798626,-2039220.8751194,-2044524.5903463101]
["S4","IFS","ST1",9616624.8788909987,7709479.5099503007,7176264.8189205006,8380411.1485859398,9660612.5938025992,10592823.110148609,11710692.356724041,11128875.1414483,11583271.843281779,15124486.890059231,17573070.161235739,18765482.35824791,19260547.66548501,19410363.770407289,20330713.353443302,17104464.49018193,13440798.027674209,12303970.080700941]
["S4","IFS","ST2",18049982.517685071,17803519.394568,18118256.079195,17629445.585892472,17852773.277223781,17835545.959724229,18353197.129447132,19072718.0628529,18634932.923019812,21198659.4676353,22787879.46469206,24277115.528612453,24678847.35749029,24278131.987483419,24154723.921876721,24547294.127059709,24306689.553308818,23594354.344408333]
["S4","IFS","ST3",28763604.298283771,30323032.621474829,31399308.175895538,32960917.14124481,33622741.942840196,34235110.557487085,35415343.068065375,37136853.264501065,37062051.871790431,39330462.964532197,40846478.903515995,40519423.640046284,40836885.198066764,41408261.995373666,41738531.76938168,43005582.455476634,42281058.724213399,43980349.376744896]
["S4","IFS","ST4",60635004.573384821,60065127.353857651,60711185.138351314,63744410.426413037,65756207.622848518,67172237.471873313,71404875.768999189,71562293.914868563,71811574.320383266,81779793.350376472,86012424.495539665,88236029.489908963,90042294.329211101,90539708.017658755,92386597.857126772,89953906.880803764,85383911.042875469,85702485.545080572]
["S4","IFS","ST5",139750813.69264999,142927758.0992462,146199374.38558599,148056362.42562029,149867867.83518121,156616759.69732121,164879789.13740489,166945976.2297186,174127421.32601812,186692632.89498961,193220220.93993649,187958532.2298663,199003571.81834689,196625141.19301301,212700666.196834,213902218.4622637,216672428.50084192,211435179.46818301]
["S4","IFS","ST6",31220372.354800001,30910204.311828002,31071874.559353001,33681950.001409963,34789999.577185422,35373775.886988029,36277170.262392633,38093224.002309963,37568895.529886909,44144718.27470912,45208863.820064582,47149275.254989564,49396144.43384394,49491723.520482257,50904686.300641224,48897944.22901199,46502712.479527995,47277704.93913205]
["S4","IFS","ST7",54222577.994350195,53545215.190980196,53691245.496305794,56655926.915899582,58029446.814911947,59729003.319904089,62924248.485294446,62658846.480462633,63265308.098625183,73942986.073623657,77677220.9758261,79282080.706075177,81121009.479344904,81220825.470879465,82588739.344360068,80398544.440539807,76362219.124566391,76687682.106001899]
["S4","IFS","ST8",6377732.7861852385,6483142.4765399992,6981001.9848399991,7048077.5130002704,7686788.4380900003,7401224.4041100005,8436220.9696800001,8856870.4250700008,8499553.9549699984,7794989.5461986111,8291693.0462300004,8908108.9571699984,8874907.1567499992,9271459.8510200009,9749992.497200001,9504037.4223699998,8973334.2281100005,8965779.3358200006]
["S4","IFS","ST9",6412426.587078332,6519911.9461710714,7019940.2128230743,7088479.2791853361,7726760.6385529805,7443232.815015967,8480629.7175878175,8903448.123624634,8546266.0879110564,7836807.6717433045,8335203.932246224,8953948.6281244364,8921284.7516497858,9318882.5496920533,9797858.5140116345,9555362.4371154141,9021691.9136894085,9014803.4366550613]
["S4","IFS","ST10",60635004.581428528,60065127.137151271,60711185.709128872,63744406.195084915,65756207.453464925,67172236.134920061,71404878.20288226,71562294.604087263,71811574.186536238,81779793.745366961,86012424.908072323,88236029.334199607,90042294.230994686,90539708.020571515,92386597.858371705,89953906.877655223,85383911.038255796,85702485.542656958]
["S4","IFS","ST11",139750813.69264999,142927758.0992462,146199374.38558599,148056362.42562029,149867867.83518121,156616759.69732121,164879789.13740489,166945976.2297186,174127421.32601812,186692632.89498961,193220220.93993649,187958532.2298663,199003571.81834689,196625141.19301301,212700666.196834,213902218.4622637,216672428.50084192,211435179.46818301]
["S4","IFS","ST12",769275.11813304794,1551724.1343832482,2330125.6926242569,3143987.4803824704,827116.62907333602,1682685.6126770237,2563339.3853279501,3423253.6230058498,910116.51236499101,1645366.2990965312,2551989.2923808102,3472683.4532684702,833880.03761114785,1701365.3665233399,2601339.9896797035,3547688.0219738297,944690.83943246887,1976442.2557860021]
["S4","IFS","ST13",598648.26122728304,1269826.5072392481,1881192.9198481371,2496992.1138772955,642589.81185195595,1306004.9103402649,1961912.0447557634,2665652.4558270331,556976.76629025303,-10195.450639378745,430369.34901940031,1045836.2104058452,692098.092683258,1373984.6561304061,2153337.0580758196,3197008.8074205075,797121.70853095292,1635916.9227012508]
["S4","IFS","ST14",313493.59664991853,608888.77675750409,949884.8199343509,1283145.7190342108,361884.82136421837,713960.92995810218,1085737.156842811,1517963.8075833805,259619.43908425188,589526.27960892906,1032035.4696310919,1500234.3844052562,588916.45072651608,1057639.3739545296,1633824.1735985633,1729448.4657330592,308213.32471750525,588084.28195016133]
["S4","IFS","ST15",-78762.768145350099,-263266.57981185685,-335800.80769452499,-400757.56938309403,-70234.486694808089,-145858.43265803996,-205186.34919024399,-279631.51515735901,-60789.817976359016,-126135.95477145797,-189406.85180391796,-279069.38783976302,-117932.65599951,-163870.35599985998,-251584.32399936998,-272078.21300429991,-20724.792004930001,-81489.704822229978]
["S4","IFS","ST16",-443865.02297290164,-894539.02932117437,-1352047.687250729,-1837479.8185237593,-481715.30141489318,-966416.93688239937,-1464382.7083479599,-1978314.1288113298,-511203.69734111161,-927113.34163524583,-1373846.2552184674,-1910662.2776311701,-512040.9174240345,-1037829.2920234617,-1623386.6185594162,-2262767.7980628931,-581207.53397865407,-1242695.151388634]
["S4","IFS","ST17",389514.06675894995,720909.67486372101,1143229.244837234,1541900.445004653,452524.84510647302,907690.47075792786,1378080.1440603705,1925670.6194417246,244602.69005703426,-473918.46743715345,-100848.28837189311,356338.92934016837,651040.96998622944,1229924.3820616142,1912190.2891155968,2391611.2620863742,503402.7072648739,899816.34844054794]
["S4","IFS","ST18",289981.2428216316,494917.9495399993,811055.04070980405,1091394.7617502115,352725.12515438569,702838.07010133658,1037342.245294079,1450114.7886533544,144904.91735980636,-312408.64984280907,6111.5224920518958,383548.84219795436,528748.25957253017,984300.48963220522,1535810.5361738307,1800179.2104629884,403301.00177711929,654597.19848011131]
["S4","IFS","ST19",289981.2428216316,494917.9495399993,811055.04070980405,1091394.7617502115,352725.12515438569,702838.07010133658,1037342.245294079,1450114.7886533544,144904.91735980636,-312408.64984280907,6111.5224920518958,383548.84219795436,528748.25957253017,984300.48963220522,1535810.5361738307,1800179.2104629884,403301.00177711929,654597.19848011131]
["S5","Payments",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185417.32016]
["S5","Payments",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.53448]
["S5","Payments",1014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105836.77101]
["S5","Payments",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",10,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-+('Extorno Izipay'!$D$10*1000)","v":65647.556429999997},{"$f":"-('Extorno Izipay'!$E$10*1000)","v":71295.15621999999},{"$f":"-('Extorno Izipay'!$F$10*1000)","v":77760.508910000004},{"$f":"-+('Extorno Izipay'!$G$10*1000)","v":83849.796109999996},{"$f":"-+('Extorno Izipay'!$H$10*1000)","v":88882.944190000009},-2.5921052694320701E-4]
["S5","Payments",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302664.29470000003]
["S5","Payments",12.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44325.223169999997]
["S5","Payments",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12215.49474]
["S5","Payments",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102323.69967]
["S5","Payments",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8164.8019400000003]
["S5","Payments",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23711.110939999999]
["S5","Payments",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434047.78609000001]
["S5","Payments",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116287.086]
["S5","Payments",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3248.4171999999999]
["S5","Payments",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73287.229720000003]
["S5","Payments",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.120789495E-3]
["S5","Payments",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223.60717]
["S5","Payments",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-473.74094000000002]
["S5","Payments",54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72338.933990000005]
["S5","Payments",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",46.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",47,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('Extorno Izipay'!$D$16*1000)","v":5037.1559899999993},{"$f":"-+('Extorno Izipay'!$E$16*1000)","v":10684.755805000001},{"$f":"-+('Extorno Izipay'!$F$16*1000)","v":17150.108490000002},{"$f":"-+('Extorno Izipay'!$G$16*1000)","v":23239.395685000003},{"$f":"-+('Extorno Izipay'!$H$16*1000)","v":5033.1480849999898},8492.1162293698308]
["S5","Payments",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",48.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",48.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",48.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17120.74685]
["S5","Payments",51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24564.17022]
["S5","Payments",52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9586.9609899999996]
["S5","Payments",53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10531.327939999999]
["S5","Payments",56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1738.03268]
["S5","Payments",57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7959.7494200000001]
["S5","Payments",58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1936987779999902E-4]
["S5","Payments",386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",387.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128.60659999999999]
["S5","Payments",390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95.000569999999996]
["S5","Payments",397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-271.72172]
["S5","Payments",398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-202.01921999999999]
["S5","Payments",409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169180.48761000001]
["S5","Payments",423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-96841.553620000006]
["S5","Payments",442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114.7261]
["S5","Payments",444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9369830861687701E-5]
["S5","Payments",457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8377.3900900000008]
["S5","Payments",491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-831.03171999999995]
["S5","Payments",492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-240.11850000000001]
["S5","Payments",496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9460.1777199999997]
["S5","Payments",600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments",710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments","ST1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185539.85464000001]
["S5","Payments","ST2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments","ST3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments","ST4",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-+('Extorno Izipay'!$D$10*1000)","v":65647.556429999997},{"$f":"-('Extorno Izipay'!$E$10*1000)","v":71295.15621999999},{"$f":"-('Extorno Izipay'!$F$10*1000)","v":77760.508910000004},{"$f":"-+('Extorno Izipay'!$G$10*1000)","v":83849.796109999996},{"$f":"-('Extorno Izipay'!$H$10*1000)","v":88882.944190000009},650581.63800078956]
["S5","Payments","ST5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110488.50161000001]
["S5","Payments","ST6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments","ST7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457758.89702999999]
["S5","Payments","ST8",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('Extorno Izipay'!$D$16:$D$18)*1000","v":65647.556429999997},{"$f":"-SUM('Extorno Izipay'!$E$16:$E$18)*1000","v":71295.15621999999},{"$f":"-SUM('Extorno Izipay'!$F$16:$F$18)*1000","v":77760.508910000004},{"$f":"-SUM('Extorno Izipay'!$G$16:$G$18)*1000","v":83849.796109999996},{"$f":"-SUM('Extorno Izipay'!$H$16:$H$18)*1000","v":88882.944190000009},192822.73291999998]
["S5","Payments","ST9",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('Extorno Izipay'!$D$16:$D$18)*1000","v":65647.556429999997},{"$f":"-SUM('Extorno Izipay'!$E$16:$E$18)*1000","v":71295.15621999999},{"$f":"-SUM('Extorno Izipay'!$F$16:$F$18)*1000","v":77760.508910000004},{"$f":"-SUM('Extorno Izipay'!$G$16:$G$18)*1000","v":83849.796109999996},{"$f":"-SUM('Extorno Izipay'!$H$16:$H$18)*1000","v":88882.944190000009},192822.74204078948]
["S5","Payments","ST10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('Extorno Izipay'!$D$16:$D$18)*1000","v":65647.556429999997},{"$f":"-SUM('Extorno Izipay'!$E$16:$E$18)*1000","v":71295.15621999999},{"$f":"-SUM('Extorno Izipay'!$F$16:$F$18)*1000","v":77760.508910000004},{"$f":"-SUM('Extorno Izipay'!$G$16:$G$18)*1000","v":83849.796109999996},{"$f":"-SUM('Extorno Izipay'!$H$16:$H$18)*1000","v":88882.944190000009},650581.63907078945]
["S5","Payments","ST11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110488.50161000001]
["S5","Payments","ST12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-250.13377000000003]
["S5","Payments","ST13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-250.13377000000003]
["S5","Payments","ST14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80831.050219369834]
["S5","Payments","ST15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["S5","Payments","ST16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-61803.205999999991]
["S5","Payments","ST17",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('Extorno Izipay'!$D$16*1000)","v":5037.1559899999993},{"$f":"-+('Extorno Izipay'!$E$16*1000)","v":10684.755805000001},{"$f":"-+('Extorno Izipay'!$F$16*1000)","v":17150.108490000002},{"$f":"-+('Extorno Izipay'!$G$16*1000)","v":23239.395685000003},{"$f":"-+('Extorno Izipay'!$H$16*1000)","v":5033.1480849999898},18777.710449369843]
["S5","Payments","ST18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('Extorno Izipay'!$D$16*1000)","v":5037.1559899999993},{"$f":"-+('Extorno Izipay'!$E$16*1000)","v":10684.755805000001},{"$f":"-+('Extorno Izipay'!$F$16*1000)","v":17150.108490000002},{"$f":"-+('Extorno Izipay'!$G$16*1000)","v":23239.395685000003},{"$f":"-+('Extorno Izipay'!$H$16*1000)","v":5033.1480849999898},12555.993709369843]
["S5","Payments","ST19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12555.993709369843]

{"sheet":"Extorno Izipay","index":3,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[[3,2,3,7]]}
[]
[null,"Extorno de registros de Izipay (50%)"]
[]
[null,null,"Históricos",null,null,null,null,null,"Actual"]
[null,null,"2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30"]
[10,"Inversiones en Asociadas"]
[null,"Inversión registrada en IBK (Local) | BG 17010200000107",-60.610400730000002,-65.647556429999995,-71.295156219999996,-77.760508909999999,-83.84979611,-88.882944190000003,-96.099362189999994]
[null,"Inversión registrada en IBK (Ajuste IFRS) | BG",0,0,0,0,0,0,-3.2329065789742799]
[null,"Ajuste para regularizar inversión",0,0,0,0,0,0,2.9209033149999999]
[null,"Subtotal registro de PMP en IBK IFRS | BG",{"$f":"SUM(C7:C9)","v":-60.610400730000002},{"$f":"SUM(D7:D9)","v":-65.647556429999995},{"$f":"SUM(E7:E9)","v":-71.295156219999996},-77.760508909999999,-83.84979611,-88.882944190000003,-96.41136545397427]
[]
[47,"Otros ingresos"]
[null,"Ganancia Patrimonial registrada en IBK (Local) | P&L",-6.8360624449999996,-5.0371559899999996,-10.684755805,-17.150108490000001,-23.239395685000002,-5.0331480849999899,-12.249566079999999]
[null,"Extorno de la utilidad Dic21 ",0,0,0,0,0,0,1.63424739500001]
[null,"Incorporación Utilidad Jun-22 (registro 1 mes de desfase)",0,0,0,0,0,0,-3.2329065789742799]
[null,"Subtotal registro de PMP en IBK IFRS | P&L",{"$f":"SUM(C13:C15)","v":-6.8360624449999996},{"$f":"SUM(D13:D15)","v":-5.0371559899999996},{"$f":"SUM(E13:E15)","v":-10.684755805},-17.150108490000001,-23.239395685000002,-5.0331480849999899,-13.848225263974269]
[]
[29,"Utilidades acumuladas",{"$f":"C10-C16","v":-53.774338284999999},-60.610400439999992,-60.610400414999994,-60.610400419999998,-60.610400424999995,-83.84979610500001,-82.563140189999999]

{"sheet":"IFS","index":4,"n_rows":95,"n_cols":22,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,2,4,21],[41,2,41,21]]}
[]
[]
[]
[]
[null,null,"Intercorp Financial Services' P&L statement"]
[null,null,"S/ million"]
[null,null,null,null,"2018-03-31",{"$f":"+EOMONTH(E7,3)","v":"2018-06-30"},{"$f":"+EOMONTH(F7,3)","v":"2018-09-30"},"2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31",{"$f":"+EOMONTH(U7,3)","v":"2022-06-30"}]
[null,null,null,null,{"$f":"MONTH(E$7)/3&\"Q\"&RIGHT(YEAR(E$7),2)","v":"1Q18"},{"$f":"MONTH(F$7)/3&\"Q\"&RIGHT(YEAR(F$7),2)","v":"2Q18"},"3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22"]
[]
[null,41,"Interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1036.27461828012},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1070.1811160118802},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1086.2455611002597},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1128.5803796012101},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1166.7402869089399},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1201.7309867315},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1228.8765884961003},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1249.8685208914994},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1248.21030820325},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1043.4922182840301},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1186.0628676484803},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1187.2018794081205},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1085.6872161588699},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1112.3418270982602},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1170.5226776426098},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1237.0731322185402},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1248.1177511567398},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1392.0822819842406}]
[null,42,"Interest and similar expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-266.99950014707201},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-287.73209976168005},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-307.84400285925096},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-314.71859184299694},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-339.62365783560398},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-346.16200312781206},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-348.22281584517407},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-389.95428321359987},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-338.09379583825898},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-308.24243155249007},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-279.43987436420093},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-266.50771852046012},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-251.807178547722},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-244.85649818606805},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-270.54805448624603},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-290.72509992441394},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-303.42691172427101},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-360.33086563070708}]
[null,"ST12","Net interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":769.27511813304795},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":782.4490162502002},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":778.40155824100862},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":813.86178775821372},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":827.11662907333607},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":855.56898360368768},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":880.65377265092661},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":859.91423767789956},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":910.11651236499108},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":735.24978673154021},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":906.62299328427889},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":920.69416088766002},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":833.88003761114783},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":867.48532891219202},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":899.9746231563638},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":946.34803229412591},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":944.69083943246892},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1031.7514163535332}]
[null,43,"Impairment loss on loans, net of recoveries",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-172.88470281979201},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-112.56967602820802},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-165.80444089622},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-208.81358466059993},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-186.41352305302001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-192.94167747674203},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-223.60134125107794},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-147.85495127458807},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-312.61776550561802},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-1290.5480945389418},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-463.25941279584003},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-327.51846171984016},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-189.00448862868299},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-177.84440734213004},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-112.10089875943396},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":97.373049594204986},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-149.59475289841001},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-193.28745184183904}]
[null,54,"Recovery (loss) due to impairment of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.2578459140270701},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.2989057899729297},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-1.2307047358999998},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":10.750990931545001},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.8867058316400001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0.78779236136303998},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-1.14529698434974},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-8.318875332042019},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-40.521980569120004},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-11.873909122229996},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-2.7987808296599965},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":22.291162218624798},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":47.222543700793103},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-7.7543581229140059},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-8.5213224515159958},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-4.9332543643103577E-2},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.0256219968940501},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0.33124965860346967}]
[null,"ST13","Net interest and similar income after impairment loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":598.648261227283},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":671.17824601196526},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":611.36641260888882},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":615.79919402915857},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":642.58981185195591},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":663.41509848830913},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":655.90713441549838},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":703.74041107126959},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":556.97676629025307},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-567.17221692963176},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":440.56479965877907},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":615.46686138644486},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":692.09809268325796},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":681.88656344714821},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":779.35240194541348},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1043.6717493446881},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":797.1217085309529},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":838.79521417029787}]
[null,44,"Fee income from financial services, net",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":216.59692641367801},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":220.37415702162903},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":204.57196721461889},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":232.88330420848808},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":222.99779599876999},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":222.71512664229104},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":229.83522017638393},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":250.33653914116712},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":220.30753800156401},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":142.57635315623497},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":174.67196860303102},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":185.944107700622},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":201.25770161173099},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":200.61551210438105},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":199.06262423707489},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":222.87170730356308},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":204.235635339661},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":284.68385445389595}]
[null,45,"Net gain on foreign exchange transactions",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":40.878019000000002},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":67.089980999999995},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":55.049002000000016},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":65.142998999999975},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":41.305993999999998},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":35.818992999999992},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":114.41790600000003},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":9.8094469999999774},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":131.33887508000001},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":110.10087092000001},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":7.2582539999999938},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":69.724000000000018},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":51.506320440000003},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":118.78996659000001},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":139.95705301000001},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":112.76856395000004},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":113.48487771000001},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":23.337575429999987}]
[null,46,"Net gain (loss) on sale of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":25.262423479586502},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.5099176579110036},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-0.38374345412999844},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-7.1286224287498996},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":29.916547182383301},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":46.204608161050004},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":29.176234067611702},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":15.391716836800001},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":28.28794301085},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":57.146785290049991},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":47.770453559120028},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":52.177710725029982},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":206.083645295},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":15.384973986070008},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":23.447189056890011},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":44.006765290779981},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-35.386059204439995},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-11.85918980236}]
[null,46.1,"Net gain from derecognition of financial assets at amortized cost",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0}]
[null,78,"Net gain (loss) on financial assets at fair value through profit or loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":13.16966265033},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-17.36088361973},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":30.812779445769998},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-14.643046238109998},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":37.06063060196},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.5502374379456967},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-49.152425857010378},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":112.75145910138068},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-154.17435274850001},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":13.261109886602014},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":176.1251325849156},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":130.6714319664454},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":70.786939619234602},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":73.471936332809406},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":171.918424972319},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-291.37705694709319},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.6584211749809401},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-153.08651737582392}]
[null,79,"Income from rental of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":6.7220140000000006},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":7.3881224099999985},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":10.11735934},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":8.6504314500000028},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":10.55170407},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":12.300837270000002},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":13.620785494793694},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":12.365532520000002},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":10.461901019999999},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":8.9187093645600015},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":9.9079393054399993},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":10.202706550000006},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":8.5012424400000004},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":15.417291920000002},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":16.635779740000004},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":16.875322699999998},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":16.962321530000001},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":17.899706890000001}]
[null,80,"(Loss) gain on sale of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.5585820000000001},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":3.096531999999999},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-1.5556192793486401},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-4.3806637206513601},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-1.2273290000000001},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":0}]
[null,81,"Gain (loss) on valuation of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-5.1057094805719796},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":11.538042482219971},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":24.716913998352009},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":16.615884000000005},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.322001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":20.659043279348602},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":22.674385720651401},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":9.8375429999999042},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":11.481},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-4.9982747916890098},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":5.4357747916890098},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-6.4808635896968294},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":35.506093999999997},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":21.089016999999998},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":12.623889000000013},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-47.250406000000005},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-30.767580000000002},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":59.672598000000008}]
[null,47,"Other income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":14.411678586896},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":9.8756784713775989},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":16.111764632235904},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":28.643417108231802},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":18.730148511105099},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":13.382882082597099},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":15.584785002929706},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":22.961742141221897},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":11.9165347203379},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.9012866989192005},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":21.3396671779673},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":25.959821421763699},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":15.2745073205505},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":23.954225294753101},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":12.539839627749906},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":37.729395837245995},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":37.0257081673033},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":59.222929636944095}]
[null,null,"Other income",null,{"$f":"+SUM(E17:E24)","v":96.896670236240539},{"$f":"+SUM(F17:F24)","v":75.021023085956557},136.42407596222793,100.37759489137188,138.88702536544838,129.36098195159275,141.94100670832481,181.89011159940242,39.311901082687896,187.33048736844219,267.83722141913194,{"$f":"+SUM(P17:P24)","v":282.25480707354228},387.65874911478517,{"$f":"+SUM(R17:R24)","v":268.10741112363252},377.12217540695895,{"$f":"+SUM(T17:T24)","v":-127.24741516906718},103.97768937784426,{"$f":"+SUM(V17:V24)","v":-4.8128972212398153}]
[null,"ST15","Total premiums earned minus claims and benefits",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-78.762768145350094},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-184.50381166650675},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-72.534227882668176},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-64.956761688569031},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-70.234486694808083},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-75.623945963231876},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-59.327916532204028},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-74.445165967115003},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-60.789817976359018},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-65.346136795098957},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-63.270897032459985},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-89.662536035845051},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-117.93265599951},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-45.937700000349977},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-87.713967999510004},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-20.49388900492994},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-20.724792004930002},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-60.76491281729998}]
[null,48.1,"Premiums assumed",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":170.41577669999998},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":194.82952600000004},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":215.07076058873997},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":218.22454230029996},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":187.32147620000001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":174.42647018400004},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":173.17485929199989},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":167.59389870600012},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":180.65943885000002},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":122.08628400000003},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":142.15827760599996},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":181.02719831999997},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":214.88110300048999},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":228.22282899965006},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":258.29408800048986},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":349.99849699507013},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":275.85471799506996},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":237.34954818270006}]
[null,48.3,"Premiums ceded to reinsurers",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-28.122919000000003},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-28.349969999999999},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-28.171548000000008},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-32.070959999999985},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-4.238334},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.2164220000000006},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-2.732893999999999},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-2.9824169999999999},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-2.4523069999999998},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-2.5097489999999998},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-2.5261730000000009},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-2.6708479999999994},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-2.9363560000000004},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.1731109999999991},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.3694830000000016},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-1.384919},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.5436970000000003},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.4020649999999999}]
[null,null,"Net Premiums",null,{"$f":"+SUM(E27:E28)","v":142.29285769999998},{"$f":"+SUM(F27:F28)","v":166.47955600000006},186.89921258873997,186.15358230029997,183.0831422,171.21004818400004,170.44196529199991,164.61148170600012,178.20713185000002,119.57653500000004,139.63210460599996,{"$f":"+SUM(P27:P28)","v":178.35635031999996},211.94474700049,{"$f":"+SUM(R27:R28)","v":225.04971799965006},254.92460500048986,{"$f":"+SUM(T27:T28)","v":348.6135779950701},272.31102099506995,{"$f":"+SUM(V27:V28)","v":233.94748318270007}]
[null,48.2,"Adjustment of technical reserves",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-48.768967950230099},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-171.70393556962691},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-75.28683471000798},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-66.486806179609061},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-86.588006013808098},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-72.385896373461918},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-51.82582213385399},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-57.913736555834987},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-52.891082973809198},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.9352081938491992},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":9.5242568352700943},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-53.488814865223702},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-88.935901999999999},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-46.003337000000016},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-108.78833900000001},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-151.53771300000002},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-94.886763000000002},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-75.287608000000006}]
[null,49,"Net claims and benefits incurred ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-172.28665789512002},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-179.27943209687999},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-184.1466057614},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-184.62353780926003},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-166.72962288099998},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-174.44809777377},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-177.94405969035},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-181.14291111728005},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-186.10586685255001},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-180.98746360124997},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-212.42725847372998},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-214.53007149062012},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-240.94150099999999},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-224.98408100000003},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-233.85023399999994},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-217.56975399999999},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-198.14904999999999},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-219.42478800000004}]
[null,"ST16","Other expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-443.86502297290167},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-450.67400634827277},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-457.5086579295546},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-485.43213127303034},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-481.71530141489319},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-484.70163546750615},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-497.96577146556069},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-513.93142046336993},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-511.20369734111159},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-415.9096442941343},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-446.73291358322149},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-536.81602241270275},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-512.04091742403455},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-525.78837459942713},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-585.55732653595442},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-639.38117950347714},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-581.20753397865406},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-661.48761740997998}]
[null,"ST17","Income before translation result and income tax",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":389.51406675894998},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":331.3956081047711},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":422.31956997351301},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":398.67120016741887},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":452.52484510647304},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":455.16562565145483},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":470.38967330244259},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":547.59047538135428},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":244.60269005703427},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-718.52115749418772},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":373.07017906526039},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":457.18721771206151},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":651.04096998622947},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":578.88341207538485},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":682.26590705398257},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":479.42097297077726},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":503.40270726487392},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":396.413641175674}]
[null,56,"Translation result ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":5.9865526473116795},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-13.90598258520339},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-10.32304371817019},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-16.7482666346807},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":10.090599746346699},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":11.914532944503},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-16.761113826261248},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":12.526398752962248},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-23.856493834889999},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-5.740341226207601},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-12.473186923022404},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.6531724199300015},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-30.589606156000002},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-20.533023556069999},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-16.585480134223197},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-21.611529867893509},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-4.94455845233741},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-23.512358492609188}]
[null,57,"Income tax ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-105.51937658463},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-112.55291880119999},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-95.859435085537996},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-101.58321249233103},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-109.890319698434},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-116.96721364900701},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-119.12438428343904},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-147.34433077504093},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-75.841278862337902},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":266.94793151777992},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-42.076819807377007},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-76.096725586229013},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-91.703104257699309},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-102.79815845963971},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-114.17038037813401},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-193.44076881372598},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-95.157147035417211},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-121.6050859800728}]
[null,"ST18","Profit for the period",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":289.98124282163161},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":204.9367067183677},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":316.13709116980476},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":280.33972104040743},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":352.72512515438569},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":350.1129449469509},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":334.50417519274242},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":412.77254335927546},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":144.90491735980638},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-457.31356720261545},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":318.520172334861},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":377.4373197059025},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":528.74825957253017},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":455.55223005967503},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":551.51004654162557},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":264.36867428915752},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":403.30100177711932},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":251.29619670299195}]
[null,58,"Non-controlling interest",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.77477429936862},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.8282257006313802},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.7782182798027892},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.7331414104035208},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.1567406043899702},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.1652470469447298},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.1064247827412999},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.427796849278991},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.5303231598031501},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":-3.8315035178993906},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.1551742701469501},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":1.4360217359022303},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.4757695267288899},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.1139572653353595},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.1342691620794705},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":3.3000774502360803},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.3331323573870599},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad)","v":2.3880927060506196}]
[null,null,"Attributable to IFS' shareholders",null,{"$f":"+E36-E37","v":288.20646852226298},{"$f":"+F36-F37","v":203.10848101773632},314.35887289000198,278.60657963000392,350.5683845499957,347.94769790000618,332.39775041000109,410.34474650999647,143.37459420000323,-453.48206368471608,317.36499806471403,{"$f":"+P36-P37","v":376.00129797000028},526.27249004580131,{"$f":"+R36-R37","v":453.43827279433964},549.37577737954609,{"$f":"+T36-T37","v":261.06859683892145},400.96786941973227,{"$f":"+V36-V37","v":248.90810399694132}]
[]
[]
[]
[null,null,"Intercorp Financial Services' Statement of financial position"]
[null,null,"S/ million"]
[null,null,null,null,{"$f":"TEXT(E$7,\"MM.DD.YY\")","v":"03.31.18"},{"$f":"TEXT(F$7,\"MM.DD.YY\")","v":"06.30.18"},"09.30.18","12.31.18","03.31.19","06.30.19","09.30.19","12.31.19","03.31.20","06.30.20","09.30.20","12.31.20","03.31.21","06.30.21","09.30.21","12.31.21","03.31.22","06.30.22"]
[]
[null,null,"Assets"]
[null,"ST1","Total cash and due from banks",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9616.6248788909998},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7709.4795099503008},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7176.2648189205011},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8380.4111485859394},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9660.6125938025998},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":10592.823110148609},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11710.692356724041},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11128.875141448301},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11583.27184328178},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":15124.486890059232},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":17573.070161235741},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":18765.482358247911},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":19260.54766548501},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":19410.36377040729},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":20330.713353443301},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":17104.46449018193},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":13440.798027674209},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":12303.970080700941}]
[null,3,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":179.054},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":231.84800000000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":30.007000000000001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":495.03700000000003},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":70.016999999999996},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":230.137},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":85.006},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":150.005},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":31.841000000000001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":18.105},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":30.002057929999999},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":250.02723809},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":200.02974707999999}]
[null,null,"Cash and due from banks and inter-bank funds",null,{"$f":"+SUM(E47:E48)","v":9795.6788788909998},{"$f":"+SUM(F47:F48)","v":7941.3275099503007},7206.2718189205007,8875.4481485859396,9730.6295938025996,10822.96011014861,11710.692356724041,11213.881141448301,11733.276843281779,15156.327890059232,17573.070161235741,{"$f":"+SUM(P47:P48)","v":18783.587358247911},19260.54766548501,{"$f":"+SUM(R47:R48)","v":19410.36377040729},20330.713353443301,{"$f":"+SUM(T47:T48)","v":17134.46654811193},13690.82526576421,{"$f":"+SUM(V47:V48)","v":12503.999827780941}]
[null,4,"Investments at fair value through profit or loss",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1525.2065709200001},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1613.888789656},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1693.4513707650001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1571.4684121031701},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1565.0957291838001},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1334.36341877055},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1479.6696658238502},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1551.53764028002},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1393.9381271227301},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1509.9917125492202},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1747.5410810435801},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2042.7774412507699},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2288.4432203951101},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2535.8539235748403},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3017.9027808533401},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2706.2703668271297},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2469.65747899294},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2311.2884382482503}]
[null,5,"Financial instruments measured at fair value through other comprehensive income",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":14653.538905650999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":14296.098587812001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":14563.16936344},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":14173.910495789301},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":14438.9463175196},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":14633.7566804333},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":14742.7337731029},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":15314.194581052501},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":14965.106072656701},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":17137.802088565699},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":18365.960973318099},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":19527.040274331302},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":19618.7860312948},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":18938.185221018201},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":18368.717745503},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":18544.993536792201},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":18561.127334785499},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":17966.500472559703}]
[null,6,"Investments at amortized cost",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1871.2370411140701},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1893.5320171000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1861.63534499},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1884.0666780000001},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1848.73123052038},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1867.4258605203802},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2130.7936905203801},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2206.9858415203803},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2275.8887232403804},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2550.8656665203798},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2674.3774103303799},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2707.29781303038},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2771.6181058003799},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2804.0928428903799},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2768.1033955203802},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3296.0302234403798},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3275.9047395303801},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3316.5654336003799}]
[null,null,"Financial investments",null,{"$f":"+SUM(E50:E52)","v":18049.982517685068},{"$f":"+SUM(F50:F52)","v":17803.519394568},18118.256079195002,17629.44558589247,17852.77327722378,17835.54595972423,18353.19712944713,19072.718062852902,18634.932923019813,21198.659467635298,22787.879464692058,{"$f":"+SUM(P50:P52)","v":24277.115528612456},24678.847357490289,{"$f":"+SUM(R50:R52)","v":24278.131987483419},24154.723921876721,{"$f":"+SUM(T50:T52)","v":24547.294127059708},24306.689553308817,{"$f":"+SUM(V50:V52)","v":23594.354344408333}]
[null,7,"Loans, net of unearned interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":30021.709198123601},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":31596.586264564001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":32680.458354307},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":34325.721254361306},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":35018.985088817302},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":35646.971700379101},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":36880.401714232001},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":38531.631940781001},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":38556.584824459998},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":42061.810536507895},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":43962.931093858802},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":43504.274318690703},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":43491.424795442101},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":43875.222877477805},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":44037.2691090097},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":45070.4996034629},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":44320.279599332804},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":46024.873967091204}]
[null,8,"Impairment allowance for loans",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1258.1048998398298},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1273.5536430891702},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1281.15017841146},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1364.80411311649},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1396.2431459770999},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1411.8611428920201},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1465.0586461666201},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1394.7786762799299},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-1494.53295266957},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-2731.3475719757002},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-3116.4521903428099},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-2984.85067864442},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-2654.5395973753302},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-2466.9608821041397},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-2298.73733962802},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-2064.9171479862603},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-2039.2208751194},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-2044.5245903463101}]
[null,11,"Property, furniture and equipment, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":597.50800657357297},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":597.99356047341303},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":606.02138537637302},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":622.52529327604395},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":948.51256282339398},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":900.23792646596496},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":879.83632593732898},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":950.94347583260401},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":935.59248679544305},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":899.25103736045094},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":874.99376440396998},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":844.42694277011299},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":814.80826032153095},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":788.63134610204906},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":795.00762621200295},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":815.11790226819096},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":807.65732210784404},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":843.64448431336302}]
[null,10,"Investments in associates",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":62.103929872381002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":53.577800820614804},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":58.910507671818607},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":63.232859436250997},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":66.507968917684011},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":60.935915773386306},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":66.777838335771591},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":72.301094535280996},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":76.97851973585},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":69.383323376810495},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":64.421265471131505},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":70.343873267047812},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":77.997760414048102},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":80.504215039623901},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":90.058901631233098},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":99.766691581614296},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":109.08919200404101},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":13.746628272674}]
[null,9,"Investment property",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":943.52722427934395},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":939.56088803039006},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":981.70392197065803},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":986.53766729999995},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":989.59463243212406},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":999.77331043783101},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":962.19575139907602},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":972.09584938397802},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":985.36245302315604},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1031.23979915326},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1044.7707342761},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1043.9780326482401},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1203.8981409954201},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1226.7456980000002},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1242.1719410000001},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1224.4542964320699},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1199.7598250000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1280.3218079999999}]
[null,12,"Other accounts receivable and other assets, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1378.9974288388},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1333.2886479128699},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1239.5211465674302},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1439.32196043199},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1427.1419975531398},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1237.8116789799501},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2886.0814865125799},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":979.57072567413002},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1251.1754384816402},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2756.2260957806102},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1537.13866315216},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1284.68418457241},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1785.83513190912},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1930.3894180523801},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2650.52138791584},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1787.6860579046299},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1699.4016083932502},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1927.6362748759802}]
[null,12.1,"Intangibles and goodwill, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":902.97593799307504},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":922.93659877103494},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":927.62171526425607},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":954.54547235179905},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":946.792753885151},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":955.86437557510999},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":953.42597121586505},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":979.26223228296999},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1015.00588914256},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1027.9295358750201},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1030.4379024692},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1042.5849274833402},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1030.82228389787},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1023.96795493961},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1031.8313157586101},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1044.7494267173099},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1036.7434412913599},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1293.25266328984}]
[null,14,"Deferred Income Tax asset, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":75.556350967812207},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":65.744331856201896},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":56.1783874897339},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":79.475297893727301},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":81.764893370450196},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":66.312637281147701},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":52.635841362026603},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":44.983068357333899},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":85.129895112591697},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":293.736236603588},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":237.54063632330701},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":353.56500226117799},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":280.19925304104203},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":255.45194890072401},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":261.54973446738603},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":142.36660627166},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":204.51195250254298},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":228.77395204455803}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":65.070000000000007},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":84.146000000000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":117.392},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":132.96100000000001},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":89.748000000000005},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":57.685000000000002},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":124.69},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":139.685},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":32.067999999999998},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":16.577000000000002},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":15.693},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":16.32},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":72.453277589999999},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":137.25968336},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":91.487905440000006},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":152.42276898},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":48.174158290000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":36.406185350000001}]
[null,null,"Other assets",null,{"$f":"+SUM(E57:E62)","v":3428.2308719514126},{"$f":"+SUM(F57:F62)","v":3399.2542673911116},3381.3276789638962,3656.0742574137676,3601.5502461585493,3378.3829180474249,5045.8068888253183,3187.8979702336928,3445.7201954957986,5195.0919907892894,3930.0022016918983,{"$f":"+SUM(P57:P62)","v":3811.4760202322163},4451.2058478474992,{"$f":"+SUM(R57:R62)","v":4654.3189182923379},5367.6211862130685,{"$f":"+SUM(T57:T62)","v":4451.4458478872839},4297.6801774811947,{"$f":"+SUM(V57:V62)","v":4780.1375118330525}]
[null,"ST4","Total assets",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":60635.004573384824},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":60065.12735385765},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":60711.185138351313},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":63744.410426413036},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":65756.207622848524},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":67172.237471873319},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":71404.875768999191},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":71562.293914868569},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":71811.574320383268},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":81779.79335037648},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":86012.424495539672},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":88236.029489908964},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":90042.294329211101},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":90539.708017658762},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":92386.597857126777},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":89953.90688080377},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":85383.911042875465},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":85702.485545080577}]
[]
[null,null,"Liabilities and equity"]
[null,"ST6","Deposits and obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":31220.372354800002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":30910.204311828002},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":31071.874559353004},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":33681.950001409961},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":34789.999577185423},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":35373.775886988027},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":36277.170262392632},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":38093.224002309966},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":37568.895529886911},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":44144.718274709121},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":45208.86382006458},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":47149.275254989567},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":49396.14443384394},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":49491.723520482257},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":50904.686300641224},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":48897.944229011991},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":46502.712479527996},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":47277.704939132054}]
[null,17,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":129.53900000000002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":311.166},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":233.553},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":106.524},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":50.012999999999998},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":15.000999999999999},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":169.13800000000001},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":111.504},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":28.971},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":100.00276402},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0}]
[null,18,"Due to banks and correspondents",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":4141.3769890000003},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":4281.71819218369},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":4153.471638},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":4293.3608595635496},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3726.11896630417},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":4596.9467758331593},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":4453.8398300045001},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3979.6367063419002},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":5334.59662517983},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7997.6961915477805},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":10554.998379702},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9660.8766674530689},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9003.3214516839998},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9027.4418730503603},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8373.7962493042196},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8522.84883830336},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7516.1596047140001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8062.1874930697504}]
[null,null,"Due to banks and correspondents and inter-bank \nfunds",null,{"$f":"+SUM(E68:E69)","v":4270.9159890000001},{"$f":"+SUM(F68:F69)","v":4592.8841921836902},4387.0246379999999,4293.3608595635496,3832.6429663041699,4646.9597758331593,4468.8408300045003,4148.7747063419001,5446.1006251798299,7997.6961915477805,10554.998379702,{"$f":"+SUM(P68:P69)","v":9689.8476674530684},9003.3214516839998,{"$f":"+SUM(R68:R69)","v":9027.4418730503603},8473.7990133242201,{"$f":"+SUM(T68:T69)","v":8522.84883830336},7516.1596047140001,{"$f":"+SUM(V68:V69)","v":8062.1874930697504}]
[null,19,"Bonds, notes and other obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6240.1741804803205},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6306.7208941200006},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6378.5763122409999},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6496.7779826814194},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6663.2125352621497},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6606.2189113934401},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8339.2775675291105},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6890.28971027232},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6973.3766956134805},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7495.4386423876804},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7696.0944483693102},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7778.7513956848807},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8020.3551461918505},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8250.9068731873795},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8640.2729769401794},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8389.6719875066392},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7821.7772574528299},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7905.4334560977395}]
[null,22,"Insurance contract liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":10554.740858576},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9938.4097169985398},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":10038.258187943},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":10350.653354199299},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":10470.515613445099},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11002.690759716701},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11533.687705529399},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11426.6315717697},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11157.397998152501},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11803.0174480401},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11896.614995949001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":12501.723390650501},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11768.342653000002},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11567.720085999999},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11412.030521000001},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11958.057805},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":11031.107047000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":10351.717574999999}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":65.070000000000007},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":84.146000000000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":117.392},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":132.96100000000001},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":89.748000000000005},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":57.685000000000002},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":124.69},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":139.685},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":32.067999999999998},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":16.577000000000002},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":15.693},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":16.32},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":72.453277589999999},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":137.25968336},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":91.487905440000006},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":152.42276898},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":48.174158290000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":36.406185350000001}]
[null,21,"Other accounts payable, provisions and other liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1870.9953518838702},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1712.7990758499602},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1698.09116262879},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1700.1712342353501},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2183.2666734451},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2041.67298597276},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2180.5821198387998},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1960.2283152987502},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2086.5872684024703},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2484.42305269897},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2303.5987066112102},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2146.15195055717},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2859.97327245512},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2745.00368421946},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3064.8378347844405},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2477.59980213781},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3441.29706298156},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":3052.0926333623597}]
[null,23,"Deferred Income Tax liability, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0.30925961000000002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":5.1000000000000004E-2},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2.8636140000000001E-2},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":5.2483809999999999E-2},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6.144927E-2},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1.31744699999999E-2},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0.88198139000000109},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1.1154642400000001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1.35762513},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1.1046739999999802E-2},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0.41924458000000603},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0.76975058000001295},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":1.6247922300000102},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":-9.9039999999105902E-4},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":0.99151460000000902},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":2.1398239900000098}]
[null,null,"Other liabilities",null,{"$f":"+SUM(E73:E75)","v":1936.3746114938701},{"$f":"+SUM(F73:F75)","v":1796.9960758499601},1815.51179876879,1833.1847180453501,2273.0761227151002,2099.3579859727602,2305.2721198387999,2099.9264897687503,2119.5372497924704,2502.1155169389704,2320.6493317412105,{"$f":"+SUM(P73:P75)","v":2162.4829972971702},2932.8457946251201,{"$f":"+SUM(R73:R75)","v":2883.0331181594602},3157.9505324544402,{"$f":"+SUM(T73:T75)","v":2630.0215807178101},3490.4627358715597,{"$f":"+SUM(V73:V75)","v":3090.6386427023599}]
[null,"ST7","Total liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":54222.577994350198},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":53545.215190980198},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":53691.245496305797},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":56655.926915899581},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":58029.446814911949},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":59729.003319904092},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":62924.248485294447},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":62658.846480462635},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":63265.308098625188},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":73942.986073623659},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":77677.220975826101},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":79282.080706075183},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":81121.00947934491},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":81220.82547087947},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":82588.739344360074},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":80398.544440539816},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":76362.2191245664},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":76687.682106001899}]
[null,null,"Equity, net"]
[null,"ST8","Equity attributable to IFS' shareholders",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6377.7327861852391},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6483.1424765399997},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6981.0019848399988},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7048.0775130002703},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7686.7884380900005},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7401.2244041100003},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8436.2209696800001},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8856.8704250700011},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8499.5539549699988},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7794.9895461986116},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8291.6930462300006},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8908.1089571699995},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8874.9071567499996},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9271.4598510200012},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9749.9924972000008},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9504.0374223700001},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8973.3342281100013},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8965.7793358200015}]
[null,30,"Non-controlling interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":34.693800893092998},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":36.7694696310719},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":38.938227983075201},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":40.401766185065796},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":39.972200462979998},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":42.0084109059664},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":44.408747907817499},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":46.577698554633706},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":46.712132941057305},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":41.818125544693196},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":43.5108860162239},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":45.839670954437601},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":46.377594899787198},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":47.422698672052903},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":47.866016811632903},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":51.3250147454143},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":48.357685579407203},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":49.024100835061105}]
[null,"ST9","Total equity, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6412.426587078332},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":6519.9119461710716},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7019.940212823074},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7088.4792791853361},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7726.7606385529807},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7443.2328150159674},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8480.6297175878171},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8903.4481236246338},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8546.2660879110572},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":7836.807671743305},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8335.2039322462242},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8953.9486281244372},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":8921.2847516497859},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9318.8825496920526},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9797.8585140116338},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9555.3624371154147},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9021.6919136894085},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":9014.8034366550619}]
[]
[null,"ST10","Total liabilities and equity net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":60635.004581428526},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":60065.12713715127},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":60711.185709128869},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":63744.406195084914},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":65756.207453464929},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":67172.236134920066},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":71404.878202882261},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":71562.294604087263},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":71811.574186536236},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":81779.793745366958},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":86012.424908072324},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":88236.029334199615},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":90042.294230994681},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":90539.708020571517},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":92386.597858371708},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":89953.90687765523},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":85383.911038255799},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S4\")*ValorUnidad","v":85702.485542656956}]
[]
[]
[null,null,"Validation 1 [Assets- (Liabilities + Equity)]",{"$f":"+D10-D29","v":0},{"$f":"+E64-E77-E81","v":-8.0437066571903415E-6},{"$f":"+F64-F77-F81","v":2.1670638034265721E-4},-5.7077755809586961E-4,4.2313281192036811E-3,1.6938359385676449E-4,1.3369532598517253E-3,-2.4338830735359807E-3,-6.8921869933546986E-4,1.3384702288021799E-4,-3.9499048398283776E-4,-4.1253265408158768E-4,{"$f":"+P64-P77-P81","v":1.5570934374409262E-4},9.8216405604034662E-5,{"$f":"+R64-R77-R81","v":-2.9127604648238048E-6},-1.2449308997020125E-6,{"$f":"+T64-T77-T81","v":3.1485396903008223E-6},4.6196564653655514E-6,{"$f":"+V64-V77-V81","v":2.4236160243162885E-6}]
[null,null,"Check 1 - ST12",{"$f":"+(D38+D39)-D40","v":0},{"$f":"+E10+E11-E12","v":0},{"$f":"+F10+F11-F12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+P10+P11-P12","v":0},0,{"$f":"+R10+R11-R12","v":0},0,{"$f":"+T10+T11-T12","v":0},0,{"$f":"+V10+V11-V12","v":0}]
[null,null,"Check 2 - ST13",{"$f":"+(D40+D41+D42)-D43","v":0},{"$f":"+E13+E14-E15+E12","v":0},{"$f":"+F13+F14-F15+F12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+P13+P14-P15+P12","v":0},0,{"$f":"+R13+R14-R15+R12","v":0},0,{"$f":"+T13+T14-T15+T12","v":0},0,{"$f":"+V13+V14-V15+V12","v":0}]
[null,null,"Check 3 - ST15",{"$f":"+SUM(D59:D62)-D63","v":0},{"$f":"+E26-(E29+E30+E31)","v":0},{"$f":"+F26-(F29+F30+F31)","v":0},-1.7053025658242404E-13,0,0,0,5.6843418860808015E-14,0,1.7053025658242404E-13,1.8474111129762605E-13,-7.1054273576010019E-14,{"$f":"+P26-(P29+P30+P31)","v":-1.1937117960769683E-12},0,{"$f":"+R26-(R29+R30+R31)","v":0},0,{"$f":"+T26-(T29+T30+T31)","v":-2.8421709430404007E-14},3.5527136788005009E-14,{"$f":"+V26-(V29+V30+V31)","v":0}]
[null,null,"Check 4 - ST17",{"$f":"+(D43+D56+D63+D72)-D74","v":0},{"$f":"+E33-E15-E25-E26-E32-E16","v":0},{"$f":"+F33-F15-F25-F26-F32-F16","v":-2.5579538487363607E-13},0,-2.8421709430404007E-13,0,0,0,0,0,0,0,{"$f":"+P33-P15-P25-P26-P32-P16","v":0},0,{"$f":"+R33-R15-R25-R26-R32-R16","v":0},-2.8421709430404007E-13,{"$f":"+T33-T15-T25-T26-T32-T16","v":2.8421709430404007E-13},0,{"$f":"+V33-V15-V25-V26-V32-V16","v":0}]
[null,null,"Check 5 - ST18",{"$f":"(D74+D75+D76)-D78","v":0},{"$f":"+E36-E15-E25-E26-E32-E34-E35-E16","v":0},{"$f":"+F36-F15-F25-F26-F32-F34-F35-F16","v":0},0,0,0,0,2.8421709430404007E-13,0,0,0,0,{"$f":"+P36-P15-P25-P26-P32-P34-P35-P16","v":0},0,{"$f":"+R36-R15-R25-R26-R32-R34-R35-R16","v":0},0,{"$f":"+T36-T15-T25-T26-T32-T34-T35-T16","v":0},0,{"$f":"+V36-V15-V25-V26-V32-V34-V35-V16","v":0}]
[null,null,"Check 6 - ST4",null,{"$f":"+E64-SUM(E49,E53,E54:E56,E63)","v":0},{"$f":"+F64-SUM(F49,F53,F54:F56,F63)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+P64-SUM(P49,P53,P54:P56,P63)","v":0},0,{"$f":"+R64-SUM(R49,R53,R54:R56,R63)","v":0},0,{"$f":"+T64-SUM(T49,T53,T54:T56,T63)","v":0},0,{"$f":"+V64-SUM(V49,V53,V54:V56,V63)","v":0}]
[null,null,"Check 7 - ST7",null,{"$f":"+E77-SUM(E67,E70,E71,E72,E76)","v":0},{"$f":"+F77-SUM(F67,F70,F71,F72,F76)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+P77-SUM(P67,P70,P71,P72,P76)","v":0},0,{"$f":"+R77-SUM(R67,R70,R71,R72,R76)","v":0},0,{"$f":"+T77-SUM(T67,T70,T71,T72,T76)","v":0},0,{"$f":"+V77-SUM(V67,V70,V71,V72,V76)","v":0}]
[null,null,"Check 8 - ST9",null,{"$f":"+E81-E79-E80","v":-1.1368683772161603E-13},{"$f":"+F81-F79-F80","v":-5.6843418860808015E-14},0,0,2.5579538487363607E-13,7.3896444519050419E-13,-4.1211478674085811E-13,-1.0444978215673473E-12,1.0658141036401503E-12,2.3447910280083306E-13,-3.0553337637684308E-13,{"$f":"+P81-P79-P80","v":7.815970093361102E-14},-8.5265128291212022E-13,{"$f":"+R81-R79-R80","v":-1.4921397450962104E-12},1.1368683772161603E-13,{"$f":"+T81-T79-T80","v":2.9132252166164108E-13},0,{"$f":"+V81-V79-V80","v":-7.2475359047530219E-13}]
[null,null,"Check 9 - ST10",null,{"$f":"+E83-E81-E77","v":0},{"$f":"+F83-F81-F77","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+P83-P81-P77","v":0},0,{"$f":"+R83-R81-R77","v":0},0,{"$f":"+T83-T81-T77","v":0},0,{"$f":"+V83-V81-V77","v":0}]

{"sheet":"Banking Segment","index":5,"n_rows":95,"n_cols":22,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,2,4,21],[41,2,41,21]]}
[]
[]
[]
[]
[null,null,"Banking Segment's P&L statement"]
[null,null,"S/ million"]
[null,null,null,null,"2018-03-31",{"$f":"+EOMONTH(E7,3)","v":"2018-06-30"},{"$f":"+EOMONTH(F7,3)","v":"2018-09-30"},"2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30"]
[null,null,null,null,{"$f":"MONTH(E$7)/3&\"Q\"&RIGHT(YEAR(E$7),2)","v":"1Q18"},{"$f":"MONTH(F$7)/3&\"Q\"&RIGHT(YEAR(F$7),2)","v":"2Q18"},"3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22"]
[]
[null,41,"Interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":843.13201423012504},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":879.87057149987493},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":898.38514800000007},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":937.72461546000022},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":964.98644518929109},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1019.149817554189},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1038.1574224025098},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1051.7045505504002},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1037.1266764290999},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":853.12047729930009},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":986.96211993911993},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":959.20459255061996},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":865.02426388645802},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":881.29989958391195},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":907.0132132430399},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":983.47282295882042},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1009.95984131766},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1107.3930584175405}]
[null,42,"Interest and similar expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-242.45105027031701},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-261.00432524968301},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-278.86551243999992},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-285.38871262000021},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-307.41755902831903},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-314.86225299617399},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-314.5673733081469},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-353.20827569669007},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-302.83082082958703},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-273.80865612330393},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-244.82970677597211},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-231.88680772475686},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-218.06330331672203},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-211.21530493786494},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-225.8722719499691},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-237.90974146270992},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-261.92766212753099},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-316.91072425965706}]
[null,"ST12","Net interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":600.68096395980797},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":618.86624625019203},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":619.5196355600001},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":652.33590284000024},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":657.56888616097206},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":704.28756455801511},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":723.59004909436271},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":698.49627485371002},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":734.29585559951306},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":579.3118211759961},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":742.13241316314793},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":727.31778482586287},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":646.96096056973602},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":670.08459464604698},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":681.14094129307091},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":745.5630814961105},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":748.03217919012889},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":790.48233415788343}]
[null,43,"Impairment loss on loans, net of recoveries",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-173.26814281979202},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-112.96104318020795},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-165.80172500000003},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-208.82713699999994},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-186.34168144102},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-192.95478835280795},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-223.6110973386921},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-147.88004736866799},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-312.61096115892798},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-1290.5281208802821},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-463.21739049562007},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-327.56605244316006},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-188.943982057683},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-177.88697985002005},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-109.97623726140398},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":97.77353259014501},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-151.69351230093},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-193.42105329307904}]
[null,54,"Recovery (loss) due to impairment of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-0.12963214597292902},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0.11726014597292903},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":2.1760000000000002E-2},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-7.3217561394973402E-2},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-2E-3},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":5.8452700763037699E-2},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-1.4782957949734901E-2},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":2.3332805179737057E-3},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-0.19600000000000001},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0.161},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-0.12956000000000001},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0.33506856511476901},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-4.2726419006904305E-2},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-0.36184549107403968},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-0.25187095813592703},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0.12914278651687106},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-5.0675404185947501E-2},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":2.1705578434733988E-3}]
[null,"ST13","Net interest and similar income after impairment loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":427.28318899404303},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":506.02246321595692},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":453.73967056000004},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":443.43554827860521},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":471.2252047199521},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":511.39122890597002},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":499.96416879772119},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":550.61856076556001},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":421.48889444058506},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-711.05529970428597},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":278.78546266752784},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":400.08680094781772},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":457.97425209304612},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":491.83576930495298},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":570.91283307353103},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":843.46575687277186},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":596.28799148501298},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":597.06345142264786}]
[null,44,"Fee income from financial services, net",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":179.71924019304299},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":187.14841529706405},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":183.83756646358893},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":208.81327794339802},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":193.36110115579001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":200.57462662256503},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":213.41022879658294},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":219.71743299720913},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":190.36022475435001},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":113.01447544784898},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":153.13643679332597},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":163.32993077180407},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":160.21758514024},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":162.92880401057099},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":166.08749856276199},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":188.22822870279293},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":183.15440780348499},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":190.09568408208801}]
[null,45,"Net gain on foreign exchange transactions",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":40.878},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":67.09},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":55.048999999999992},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":65.143000000000001},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":41.305999999999997},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":35.819000000000003},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":114.41800000000001},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":9.8100000000000023},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":131.339},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":110.101},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":7.2580000000000098},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":69.724000000000018},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":51.506320440000003},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":118.78996659000001},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":139.95705301000001},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":112.76856395000004},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":113.48487771000001},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":23.337575429999987}]
[null,46,"Net gain (loss) on sale of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":11.583270111911},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1.2999888089000322E-2},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-6.7000000000000171E-2},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":4.8340090000000018},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":11.5415185503833},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":18.388196819999997},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":7.2828597493820055},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":2.1146566199999981},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":37.466698219999998},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":30.29277135000001},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":28.326964160000003},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":7.6864672100000035},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":98.505503030000014},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":6.5397321699999793},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-3.9019826800000033},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-0.27587713999999153},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-3.26220468},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-4.9415705200000009}]
[null,46.1,"Net gain from derecognition of financial assets at amortized cost",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,78,"Net gain (loss) on financial assets at fair value through profit or loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":20.56886757573},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-9.6656045757299989},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":2.1593239999999998},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-21.657417000000002},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":8.0050000000000008},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":27.794595326175703},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-39.056731867760384},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":68.042778210420494},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-71.454996749959903},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-40.034332359438096},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":63.7483696977256},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":9.653357329185198},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":18.105770852034599},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-10.945181874540989},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-34.863524934050815},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-28.707127440352995},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-33.910755021759002},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":63.442407333716403}]
[null,79,"Income from rental of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,80,"(Loss) gain on sale of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,81,"Gain (loss) on valuation of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,47,"Other income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":17.195965032981903},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":10.353812911925797},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":15.925711216137199},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":30.334332680131702},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":72.206838924974903},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":13.337964190908295},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":15.961701165898816},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":27.35207118673199},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":12.387947959999901},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1.8493261599994},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":20.385674760000605},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":25.414924210000102},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":11.4217205154693},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":11.870458969530098},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":8.6441597950004017},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":29.849315914999906},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":29.751801305000114},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":23.306726048974184}]
[null,null,"Other income",null,{"$f":"+SUM(E17:E24)","v":90.226102720622904},{"$f":"+SUM(F17:F24)","v":67.791208224284802},73.067035216137185,78.653924680131709,133.05935747535821,95.339756337083998,98.60582904752043,107.31950601715249,109.73864943004001,102.20876515056131,119.71900861772622,{"$f":"+SUM(P17:P24)","v":112.47874874918531},179.53931483750392,{"$f":"+SUM(R17:R24)","v":126.25497585498908},109.8357051909496,{"$f":"+SUM(T17:T24)","v":113.63487528464697},106.06371931324112,{"$f":"+SUM(V17:V24)","v":105.14513829269058}]
[null,"ST15","Total premiums earned minus claims and benefits",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,48.1,"Premiums assumed",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,48.3,"Premiums ceded to reinsurers",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,null,"Net Premiums",null,{"$f":"+SUM(E27:E28)","v":0},{"$f":"+SUM(F27:F28)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P27:P28)","v":0},0,{"$f":"+SUM(R27:R28)","v":0},0,{"$f":"+SUM(T27:T28)","v":0},0,{"$f":"+SUM(V27:V28)","v":0}]
[null,48.2,"Adjustment of technical reserves",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,49,"Net claims and benefits incurred ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,"ST16","Other expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-362.10388494023334},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-364.87984914677293},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-376.66435323614405},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-399.04812548418295},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-390.78930530300971},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-395.78506686632971},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-411.8045545632375},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-413.12328342062415},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-415.75173775962281},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-336.3415209253223},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-367.31211129176859},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-414.10188478180248},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-403.9387762189034},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-419.57988584974771},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-468.41399533334879},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-495.98491207325446},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-454.4845452451213},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-480.89145247497669}]
[null,"ST17","Income before translation result and income tax",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":335.12464696747554},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":396.08223759053283},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":333.97991900358193},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":331.85462541795209},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":406.85635804809061},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":411.52054499928914},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":400.17567207858701},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":464.53221635929776},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":305.83603086535231},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-832.17358003119807},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":184.32879678681132},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":261.79359568700477},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":393.79237585188702},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":361.43966332076508},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":378.42204149389795},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":649.34394878695002},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":431.02157335661803},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":411.41282132244925}]
[null,56,"Translation result ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1.90022817691168},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-3.5413662549199598},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-3.5509894335820298},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-5.0165404556477897},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0.23172706014667599},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-3.6773105209388963},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1.1734341511333701},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-3.3193870028954899},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-2.9049221200000002},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1.08566439},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-2.9784877499999993},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-1.1678720500000006},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":1.6451935200000001},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0.20439966999999992},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":19.548298424506701},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-14.158333872213632},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-28.402031488237402},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":8.8597033432107999}]
[null,57,"Income tax ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-94.468974594629699},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-106.9337373933583},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-86.527863896713001},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-87.980319998998027},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-107.385604998434},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-107.64976257033702},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-110.17446583933898},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-123.74605791914098},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-81.433705142337899},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":263.34111339777991},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-34.60866524737699},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-66.789890366229002},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-80.665636517699298},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-93.02902802963969},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-105.30914296813401},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-174.19425398372601},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-85.222422845417299},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-107.8868996100727}]
[null,"ST18","Profit for the period",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":242.55590054975752},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":285.60713394225456},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":243.90106567328701},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":238.85776496330607},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":299.70248010980328},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":300.19347190801324},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":291.17464039038134},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":337.46677143726129},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":221.49740360301442},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":-567.74680224341819},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":146.74164378943431},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":193.83583327077577},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":314.77193285418696},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":268.61503496112607},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":292.66119695026691},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":460.99136093101993},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":317.39711902296301},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":312.38562505558775}]
[null,58,"Non-controlling interest",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad)","v":0}]
[null,null,"Attributable to IFS' shareholders",null,{"$f":"+E36-E37","v":242.55590054975752},{"$f":"+F36-F37","v":285.60713394225456},243.90106567328701,238.85776496330607,299.70248010980328,300.19347190801324,291.17464039038134,337.46677143726129,221.49740360301442,-567.74680224341819,146.74164378943431,{"$f":"+P36-P37","v":193.83583327077577},314.77193285418696,{"$f":"+R36-R37","v":268.61503496112607},292.66119695026691,{"$f":"+T36-T37","v":460.99136093101993},317.39711902296301,{"$f":"+V36-V37","v":312.38562505558775}]
[]
[]
[]
[null,null,"Banking Segment's Statement of financial position"]
[null,null,"S/ million"]
[null,null,null,null,{"$f":"TEXT(E$7,\"MM.DD.YY\")","v":"03.31.18"},{"$f":"TEXT(F$7,\"MM.DD.YY\")","v":"06.30.18"},"09.30.18","12.31.18","03.31.19","06.30.19","09.30.19","12.31.19","03.31.20","06.30.20","09.30.20","12.31.20","03.31.21","06.30.21","09.30.21","12.31.21","03.31.22","06.30.22"]
[]
[null,null,"Assets"]
[null,"ST1","Total cash and due from banks",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":9032.0533353558112},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7395.70474381453},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6812.345724266419},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7721.9111671252504},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":9147.8831026193202},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":9900.8182871762492},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":10025.26022542912},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":9785.89212723528},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":10145.799619759391},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":13798.534117649671},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":16338.38145666866},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":17702.411573057889},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":17968.45083929893},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":16686.189832834658},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":17433.774919622589},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":14390.75936392364},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":11268.36960650292},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":10476.132309981771}]
[null,3,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":179.054},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":231.84800000000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":30.007000000000001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":495.03700000000003},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":70.016999999999996},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":230.137},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":85.006},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":150.005},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":31.841000000000001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":18.105},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":30.002057929999999},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":250.02723809},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":200.02974707999999}]
[null,null,"Cash and due from banks and inter-bank funds",null,{"$f":"+SUM(E47:E48)","v":9211.1073353558113},{"$f":"+SUM(F47:F48)","v":7627.55274381453},6842.3527242664186,8216.9481671252506,9217.90010261932,10130.95528717625,10025.26022542912,9870.8981272352794,10295.80461975939,13830.375117649672,16338.38145666866,{"$f":"+SUM(P47:P48)","v":17720.516573057888},17968.45083929893,{"$f":"+SUM(R47:R48)","v":16686.189832834658},17433.774919622589,{"$f":"+SUM(T47:T48)","v":14420.76142185364},11518.39684459292,{"$f":"+SUM(V47:V48)","v":10676.162057061771}]
[null,4,"Investments at fair value through profit or loss",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4.6619999999999999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":30.657804000000002},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":78.311881},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":38.893999999999998},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":22.137},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":25.189},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":17.21},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4.7880000000000003},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":45.549722379999999},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":19.439},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":50.094000000000001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":190.33100000000002},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":109.43858145},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":107.35992911},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":78.95317172},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":33.441495830000001},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":63.893879230000003},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":29.265745770000002}]
[null,5,"Financial instruments measured at fair value through other comprehensive income",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4448.366},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4308.4731960000008},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4287.6131189999996},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3886.58},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3640.5733070000001},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3361.8409999999999},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2908.4050000000002},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3362.741},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3730.9150000100003},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5034.9130000000005},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5748.7939999999999},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6068.6869999999999},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7122.0276029300003},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6822.4489649300003},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6490.5232105599998},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6732.7716461199998},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7209.4898176680808},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7179.4545976240406}]
[null,6,"Investments at amortized cost",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1871.2376001},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1893.5306000999999},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1861.6346000999999},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1884.0670090000001},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1848.73157452038},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1867.4256735203799},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2130.7936735203803},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2206.9856735203803},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2275.8885592403799},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2550.8656735203804},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2671.5236735203803},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2707.2976735203802},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2771.6168968003803},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2804.0928438903802},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2768.1031915203798},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3296.0302224403804},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3275.90441153038},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3316.5655296003802}]
[null,null,"Financial investments",null,{"$f":"+SUM(E50:E52)","v":6324.2656001000005},{"$f":"+SUM(F50:F52)","v":6232.6616001000011},6227.5596000999994,5809.5410089999996,5511.4418815203808,5254.4556735203796,5056.40867352038,5574.5146735203798,6052.3532816303796,7605.2176735203811,8470.4116735203806,{"$f":"+SUM(P50:P52)","v":8966.3156735203811},10003.083081180381,{"$f":"+SUM(R50:R52)","v":9733.9017379303805},9337.5795738003799,{"$f":"+SUM(T50:T52)","v":10062.243364390381},10549.28810842846,{"$f":"+SUM(V50:V52)","v":10525.28587299442}]
[null,7,"Loans, net of unearned interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":28723.2488283536},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":30331.804771000003},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":31380.684258000001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":32749.499592700002},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":33555.225067922001},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":34128.987738916207},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":35311.033811608999},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":36907.140619559104},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":36945.425622688999},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":40399.3224465737},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":42339.012507366599},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":41843.724705017303},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":41767.174480129506},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":42155.587038271398},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":42282.087856613398},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":43369.504562390699},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":42662.1666869322},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44263.065355690705}]
[null,8,"Impairment allowance for loans",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1257.62084983983},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1273.45588881717},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1281.04522498046},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1364.70516278849},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1396.0740971951},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1411.7065860154701},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1464.9096184535999},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1394.65773569417},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-1494.40064696996},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-2731.1907142857604},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-3116.2493768430199},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-2984.6965602302303},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-2654.31758031565},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-2466.77811197758},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-2296.2505361860399},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-2062.1355882115499},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-2038.68014279822},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":-2044.1173805785602}]
[null,11,"Property, furniture and equipment, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":565.83714902357303},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":557.13685629141207},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":557.10449958637298},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":571.15712428859297},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":830.79340643949399},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":785.54809566077495},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":766.71383478933899},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":825.67429500260403},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":809.89598366398297},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":774.58758708430696},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":753.00652073145704},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":726.96325910830296},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":702.79120831484101},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":677.34061308000901},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":684.36546300588304},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":678.38610025728099},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":674.72624322344404},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":611.55606066811299}]
[null,10,"Investments in associates",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":61.631091223245605},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":53.571947510000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":58.907010649999997},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":63.229348586156398},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":66.504667609999998},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":60.934563880000006},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":66.7770930071934},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":72.299379999999999},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":76.975467000000009},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":69.381849000000003},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":64.422235900000004},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":70.344144700000001},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":12.358850770743709},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":9.2072223011227035},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":12.301456431819592},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":15.916825036565802},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":20.205939258336993},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":13.7512648868081}]
[null,9,"Investment property",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0}]
[null,12,"Other accounts receivable and other assets, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":898.27499383193606},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":809.28677718795404},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":722.73841971987304},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":857.92259157581998},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":954.47201430719406},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":814.70492105615892},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2458.2297714075899},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":575.30578846533706},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":735.84540681821602},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2333.15185060474},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1097.78317008709},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":887.19697154238099},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1320.4933287738502},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1484.47890657229},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1987.0361262035901},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1263.02964377531},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1222.18904037994},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1182.1585827742601}]
[null,12.1,"Intangibles and goodwill, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":316.99718758229602},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":328.039730133842},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":337.70300114638997},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":366.13999522356198},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":364.910684754638},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":377.70690695075706},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":379.74968655793003},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":409.78966054624806},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":404.18548218945199},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":420.00250630534799},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":427.34588956081001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":444.777171744398},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":438.13970897051803},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":436.83301190087604},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":448.69118528062796},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":465.14617423613203},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":462.75379943926401},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":455.43930088130202}]
[null,14,"Deferred Income Tax asset, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":42.013256967812204},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":31.213700225230603},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":20.3379767585166},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":37.699392830000001},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":36.182078685017899},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":21.8993187414329},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":45.282991332026597},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":38.711446157333903},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":75.432179942591603},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":284.63662696358801},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":228.72330837330699},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":347.15863914117801},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":274.10213376104196},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":249.350487960724},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":254.82905106738599},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":134.89396428166},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":194.50068297254302},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":209.01360139455801}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":65.070000000000007},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":84.146000000000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":117.392},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":132.96100000000001},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":89.748000000000005},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":57.685000000000002},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":124.69},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":139.685},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":32.067999999999998},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":16.577000000000002},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":15.693},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":16.32},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":72.453277589999999},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":137.25968336},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":91.487905440000006},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":152.42276898},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":48.174158290000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":36.406185350000001}]
[null,null,"Other assets",null,{"$f":"+SUM(E57:E62)","v":1383.9865296052897},{"$f":"+SUM(F57:F62)","v":1306.2581550570267},1257.0784082747796,1457.9523282155385,1511.8174453568499,1332.9307106283488,3074.7295423047399,1235.7912751689191,1324.5065359502596,3123.7498328736765,1833.967603921207,{"$f":"+SUM(P57:P62)","v":1765.7969271279569},2117.5472998661539,{"$f":"+SUM(R57:R62)","v":2317.1293120950131},2794.3457244234237,{"$f":"+SUM(T57:T62)","v":2031.4093763096678},1947.8236203400838,{"$f":"+SUM(V57:V62)","v":1896.7689352869281}]
[null,"ST4","Total assets",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44950.824592598437},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44781.958237445804},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44983.734265247112},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":47440.393058540889},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":49231.103806662948},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":50221.170919886485},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":52769.236469198971},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":53019.361254792108},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":53933.585396723058},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":63002.061943415974},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":66618.530385365273},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":68038.6205776016},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":69904.729328474205},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":69103.3704222339},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":70235.903001279599},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":68500.169236990099},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":65313.721360718897},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":65928.720901123379}]
[]
[null,null,"Liabilities and equity"]
[null,"ST6","Deposits and obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":29178.011704680004},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":28994.999834240003},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":29084.187589139998},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":31291.757110530001},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":32561.718383150001},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":33112.400304810006},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":33741.834809450003},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":35577.760000000002},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":35062.107399220004},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":41449.402999999998},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":42538.212},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44576.836235900002},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":46636.81841665},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":45209.276993960011},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":46565.59568836262},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44966.329747193136},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":42885.910917652844},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":43576.801749091253}]
[null,17,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":129.53900000000002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":311.166},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":233.553},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":106.524},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":50.012999999999998},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":15.000999999999999},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":169.13800000000001},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":111.504},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":28.971},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":100.00276402},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0}]
[null,18,"Due to banks and correspondents",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3955.8760000000002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3961.50145318369},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3828.248},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3968.7896425635499},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3406.1080000000002},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4262.933},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4110.9260000000004},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":3662.25},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4976.2047603700003},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7681.5528023500001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":10254.58012434},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":9359.1570000000011},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":8672.3936197999992},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":8695.4767350500006},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7994.4599557700003},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":8112.6673552900002},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7237.6822586399994},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7538.378204990001}]
[null,null,"Due to banks and correspondents and inter-bank \nfunds",null,{"$f":"+SUM(E68:E69)","v":4085.4150000000004},{"$f":"+SUM(F68:F69)","v":4272.6674531836898},4061.8009999999999,3968.7896425635499,3512.6320000000001,4312.9459999999999,4125.9270000000006,3831.3879999999999,5087.7087603700002,7681.5528023500001,10254.58012434,{"$f":"+SUM(P68:P69)","v":9388.1280000000006},8672.3936197999992,{"$f":"+SUM(R68:R69)","v":8695.4767350500006},8094.4627197899999,{"$f":"+SUM(T68:T69)","v":8112.6673552900002},7237.6822586399994,{"$f":"+SUM(V68:V69)","v":7538.378204990001}]
[null,19,"Bonds, notes and other obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5164.7591104803196},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5227.6283700000004},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5280.5137680000007},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5386.9409999999998},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5610.9434449404098},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5569.91751976455},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7226.5457747187402},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5805.4652768371097},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5832.3320937796298},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6336.9162938379495},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6412.2439459412999},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6491.8901196624302},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6674.67951755185},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6876.562818505311},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":7128.6633109101804},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6938.9884575066399},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6472.1438350395401},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6568.0325422064907}]
[null,22,"Insurance contract liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":65.070000000000007},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":84.146000000000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":117.392},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":132.96100000000001},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":89.748000000000005},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":57.685000000000002},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":124.69},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":139.685},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":32.067999999999998},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":16.577000000000002},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":15.693},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":16.32},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":72.453277589999999},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":137.25968336},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":91.487905440000006},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":152.42276898},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":48.174158290000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":36.406185350000001}]
[null,21,"Other accounts payable, provisions and other liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1808.2804323327},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1287.3022982534899},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1266.13736612813},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1205.96359558175},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2075.7994141778199},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1465.4440628396601},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1512.0257759323499},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1322.1745972608101},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1418.3999069061701},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1799.8816582781301},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1480.5207442296598},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1340.92147033381},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1639.1085008574801},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1837.0336314783999},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1971.7675950753901},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1411.5733663844001},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2219.9327654700296},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1620.1080773823501}]
[null,23,"Deferred Income Tax liability, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0.88198139000000009},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1.1041650000000001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1.3465783899999999},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0.40869299999999997},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0.75919899999999996},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":1.6257823900000001},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0.99299999999999999},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":2.14130939}]
[null,null,"Other liabilities",null,{"$f":"+SUM(E73:E75)","v":1873.3504323326999},{"$f":"+SUM(F73:F75)","v":1371.4482982534898},1383.5293661281301,1338.9245955817501,2165.54741417782,1523.12906283966,1636.71577593235,1461.85959726081,1451.3498882961701,1817.5628232781301,1497.5603226196599,{"$f":"+SUM(P73:P75)","v":1357.24147033381},1711.9704714474801,{"$f":"+SUM(R73:R75)","v":1975.0525138384},2064.88128290539,{"$f":"+SUM(T73:T75)","v":1563.9961353644001},2269.0999237600295,{"$f":"+SUM(V73:V75)","v":1658.6555721223501}]
[null,"ST7","Total liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":40301.536247493023},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":39866.743955677179},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":39810.031723268126},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":41986.412348675294},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":43850.841242268238},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44518.392887414215},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":46731.023360101091},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":46676.472874097919},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":47433.498141665805},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":57285.434919466083},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":60702.596392900959},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":61814.095825896242},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":63695.862025449322},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":62756.369061353711},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":63853.603001968193},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":61581.981695354181},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":58864.836935092419},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":59341.868068410098}]
[null,null,"Equity, net"]
[null,"ST8","Equity attributable to IFS' shareholders",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4649.2886238529709},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4915.214747475231},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5173.7032839585172},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5453.9769293499958},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5380.2631087642576},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5702.777868575562},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6038.2135197367224},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6342.8876586734632},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6500.08944338936},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5716.6280891166462},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5915.93368108711},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6224.5252987827753},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6208.8672068834903},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6347.0013615330699},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6382.2999994797192},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6918.1875403883905},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6448.88442472115},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6586.852831299012}]
[null,30,"Non-controlling interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":0}]
[null,"ST9","Total equity, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4649.2886238529709},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":4915.214747475231},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5173.7032839585172},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5453.9769293499958},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5380.2631087642576},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5702.777868575562},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6038.2135197367224},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6342.8876586734632},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6500.08944338936},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5716.6280891166462},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":5915.93368108711},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6224.5252987827753},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6208.8672068834903},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6347.0013615330699},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6382.2999994797192},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6918.1875403883905},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6448.88442472115},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":6586.852831299012}]
[]
[null,"ST10","Total liabilities and equity net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44950.824871345991},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44781.958703152413},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":44983.735007226649},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":47440.389278025294},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":49231.104351032496},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":50221.170755989777},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":52769.236879837816},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":53019.360532771389},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":53933.58758505516},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":63002.063008582729},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":66618.530073988062},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":68038.621124679019},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":69904.7292323328},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":69103.370422886786},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":70235.903001447907},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":68500.169235742607},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":65313.721359813593},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S1\")*ValorUnidad","v":65928.720899709107}]
[]
[]
[null,null,"Validation 1 [Assets- (Liabilities + Equity)]",null,{"$f":"+E64-E77-E81","v":-2.787475559671293E-4},-4.657066056097392E-4,-7.4197953108523507E-4,3.7805155989190098E-3,-5.4436954724224051E-4,1.638967078179121E-4,-4.1063884236791637E-4,7.2202072533400496E-4,-2.1883321069253725E-3,-1.0651667544152588E-3,3.1137720361584798E-4,{"$f":"+P64-P77-P81","v":-5.4707741765014362E-4},9.6141392532445025E-5,{"$f":"+R64-R77-R81","v":-6.5288077166769654E-7},-1.6831290849950165E-7,{"$f":"+T64-T77-T81","v":1.2475275070755742E-6},9.0532830654410645E-7,{"$f":"+V64-V77-V81","v":1.4142688087304123E-6}]
[null,null,"Check 1 - ST12",null,{"$f":"+E10+E11-E12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P10+P11-P12","v":0},0,{"$f":"+R10+R11-R12","v":0},0,{"$f":"+T10+T11-T12","v":0},0,{"$f":"+V10+V11-V12","v":0}]
[null,null,"Check 2 - ST13",null,{"$f":"+E13+E14-E15+E12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P13+P14-P15+P12","v":0},0,{"$f":"+R13+R14-R15+R12","v":0},0,{"$f":"+T13+T14-T15+T12","v":0},0,{"$f":"+V13+V14-V15+V12","v":0}]
[null,null,"Check 3 - ST15",null,{"$f":"+E26-(E29+E30+E31)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P26-(P29+P30+P31)","v":0},0,{"$f":"+R26-(R29+R30+R31)","v":0},0,{"$f":"+T26-(T29+T30+T31)","v":0},0,{"$f":"+V26-(V29+V30+V31)","v":0}]
[null,null,"Check 4 - ST17",null,{"$f":"+E33-E15-E25-E26-E32-E16","v":0},0,0,0,0,0,0,2.8421709430404007E-13,0,0,0,{"$f":"+P33-P15-P25-P26-P32-P16","v":0},3.694822225952521E-13,{"$f":"+R33-R15-R25-R26-R32-R16","v":-2.5579538487363607E-13},4.0927261579781771E-12,{"$f":"+T33-T15-T25-T26-T32-T16","v":-7.2759576141834259E-12},{"$f":"+U33-U15-U25-U26-U32-U16","v":2.5579538487363607E-13},{"$f":"+V33-V15-V25-V26-V32-V16","v":-4.8316906031686813E-13}]
[null,null,"Check 5 - ST18",null,{"$f":"+E36-E15-E25-E26-E32-E34-E35-E16","v":0},0,0,0,0,0,0,2.8421709430404007E-13,0,0,0,{"$f":"+P36-P15-P25-P26-P32-P34-P35-P16","v":0},-3.979039320256561E-13,{"$f":"+R36-R15-R25-R26-R32-R34-R35-R16","v":4.2632564145606011E-13},3.694822225952521E-13,{"$f":"+T36-T15-T25-T26-T32-T34-T35-T16","v":2.2737367544323206E-12},0,{"$f":"+V36-V15-V25-V26-V32-V34-V35-V16","v":0}]
[null,null,"Check 6 - ST4",null,{"$f":"+E64-SUM(E49,E53,E54:E56,E63)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P64-SUM(P49,P53,P54:P56,P63)","v":0},0,{"$f":"+R64-SUM(R49,R53,R54:R56,R63)","v":0},0,{"$f":"+T64-SUM(T49,T53,T54:T56,T63)","v":0},0,{"$f":"+V64-SUM(V49,V53,V54:V56,V63)","v":0}]
[null,null,"Check 7 - ST7",null,{"$f":"+E77-SUM(E67,E70,E71,E72,E76)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P77-SUM(P67,P70,P71,P72,P76)","v":0},0,{"$f":"+R77-SUM(R67,R70,R71,R72,R76)","v":0},0,{"$f":"+T77-SUM(T67,T70,T71,T72,T76)","v":0},0,{"$f":"+V77-SUM(V67,V70,V71,V72,V76)","v":0}]
[null,null,"Check 8 - ST9",null,{"$f":"+E81-E79-E80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P81-P79-P80","v":0},0,{"$f":"+R81-R79-R80","v":0},0,{"$f":"+T81-T79-T80","v":0},0,{"$f":"+V81-V79-V80","v":0}]
[null,null,"Check 9 - ST10",null,{"$f":"+E83-E81-E77","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P83-P81-P77","v":0},0,{"$f":"+R83-R81-R77","v":0},0,{"$f":"+T83-T81-T77","v":0},0,{"$f":"+V83-V81-V77","v":0}]

{"sheet":"Insurance Segment","index":6,"n_rows":95,"n_cols":22,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,2,4,21],[41,2,41,21]]}
[]
[]
[]
[]
[null,null,"Insurance Segment's P&L statement"]
[null,null,"S/ million"]
[null,null,null,null,"2018-03-31",{"$f":"+EOMONTH(E7,3)","v":"2018-06-30"},{"$f":"+EOMONTH(F7,3)","v":"2018-09-30"},"2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30"]
[null,null,null,null,{"$f":"MONTH(E$7)/3&\"Q\"&RIGHT(YEAR(E$7),2)","v":"1Q18"},{"$f":"MONTH(F$7)/3&\"Q\"&RIGHT(YEAR(F$7),2)","v":"2Q18"},"3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22"]
[]
[null,41,"Interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":157.632036},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":157.51618000000005},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":147.340396},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":148.50181800000001},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":156.80050987999999},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":152.15972011999997},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":147.98054800000006},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":155.608541061859},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":167.94906500000002},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":150.517313},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":160.53851100000003},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":175.969785},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":175.921412},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":190.34742700000001},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":224.78835399999997},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":211.90381300000013},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":202.626835},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":249.915311}]
[null,42,"Interest and similar expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-13.832751273651901},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-14.627685287058302},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-16.3387211584275},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-16.251836376673701},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-17.478692663210698},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-16.138550633366801},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-18.046461043773107},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-20.820568736266196},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-19.833610180901601},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-20.679724886821703},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-20.737464636448493},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-22.740726410445816},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-22.514554995531299},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-22.639291462442706},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-31.822897161078892},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-40.554100069683102},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-30.712862747023401},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-31.581365583756202}]
[null,"ST12","Net interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":143.79928472634811},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":142.88849471294174},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":131.00167484157254},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":132.24998162332633},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":139.3218172167893},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":136.02116948663323},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":129.93408695622691},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":134.78797232559282},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":148.1154548190984},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":129.83758811317833},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":139.80104636355151},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":153.2290585895542},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":153.40685700446872},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":167.7081355375573},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":192.965456838921},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":171.34971293031708},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":171.91397225297658},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":218.33394541624386}]
[null,43,"Impairment loss on loans, net of recoveries",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0}]
[null,54,"Recovery (loss) due to impairment of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":9.6549000000001009E-2},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":1.6985999999999988},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.4786959999999989},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":11.032238999999999},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.361002},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0.4158949999999999},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-0.64350799999999975},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-8.3037659999999995},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-40.135199},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-5.0940000000000012},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.4859999999999971},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":13.896294999999995},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":46.872999999999998},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-6.4462339999999969},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-8.2594020000000015},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":1.0303579999999997},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":5.0924300000000002},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-0.15799999999999947}]
[null,"ST13","Net interest and similar income after impairment loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":143.89583372634809},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":144.58709471294173},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":129.52297884157252},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":143.2822206233264},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":141.68281921678931},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":136.43706448663318},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":129.29057895622697},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":126.48420632559277},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":107.98025581909842},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":124.74358811317832},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":137.31504636355152},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":167.12535358955421},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":200.27985700446871},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":161.26190153755729},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":184.70605483892115},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":172.38007093031695},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":177.00640225297659},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":218.17594541624382}]
[null,44,"Fee income from financial services, net",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.68245144936507},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-0.75957355063493015},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.0031859999999999},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.1475149999999998},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-0.99869005100000297},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-0.95207034040373695},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.1974698700395705},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-0.83182742584143954},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.0271431245554701},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.2762682754445298},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.5224976062247202},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.2301402838523798},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.4082438216082602},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0.31866016442221001},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.0580581341671205},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.6548289538758603},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.1168046408660199},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.4071121316549902}]
[null,45,"Net gain on foreign exchange transactions",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0}]
[null,46,"Net gain (loss) on sale of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.0907702876755101},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.7241889099999903},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-7.9269970000000001},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-21.12381700000002},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-6.1690849999999999},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":14.269397999999992},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":17.66679700000001},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":13.467383999999996},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":23.937297000000001},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":34.228785999999999},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":25.721276000000003},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":21.151040000000009},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":87.619235000000003},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":8.5582930000000061},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":18.243555999999998},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":31.292850000000016},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-7.2946000000000009},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-0.14823399999999953}]
[null,46.1,"Net gain from derecognition of financial assets at amortized cost",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0}]
[null,78,"Net gain (loss) on financial assets at fair value through profit or loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.8715729999999997},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-18.474567},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":4.9358510000000013},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":9.261844},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":15.517912000000001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-9.694421000000002},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0.46245500000000028},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":12.295614000000004},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-31.604799},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":22.490701999999999},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":17.957257999999999},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":30.399794999999997},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":16.269756000000001},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":36.419807999999996},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-25.894306999999994},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-26.547669000000003},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.4675509999999998},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-80.935230000000004}]
[null,79,"Income from rental of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":6.7220140000000006},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":7.3881224099999985},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":10.11735934},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":8.6504314500000028},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":10.55170407},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":12.300837270000002},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":13.620785494793694},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":12.365532520000002},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":10.461901019999999},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":8.9187093645600015},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":9.9079393054399993},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":10.202706550000006},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":8.5012424400000004},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":15.417291920000002},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":16.635779740000004},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":16.875322699999998},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":16.984984860000001},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":17.904906890000003}]
[null,80,"(Loss) gain on sale of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":1.5585820000000001},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":3.096531999999999},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.5556192793486401},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-4.3806637206513601},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.2273290000000001},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0}]
[null,81,"Gain (loss) on valuation of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-5.1057094805719796},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":11.538042482219971},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":24.716913998352009},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":16.615884000000005},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":1.322001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":20.659043279348602},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":22.674385720651401},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":9.8375429999999042},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":11.481},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-4.9982747916890098},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":5.4357747916890098},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-6.4808635896968294},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":35.506093999999997},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":21.089016999999998},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":12.623889000000013},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-47.250406000000005},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-30.767580000000002},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":59.672598000000008}]
[null,47,"Other income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":3.6647144134879999},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":3.843230346512001},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":4.3776694204112996},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.5496277095886999},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":3.6051980000000001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.7243699734099205},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":4.810476026590079},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":3.8940280000000005},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.9893287721740998},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.9332280971748506},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":3.5273001306510494},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":3.019501},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.7223184763392503},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":1.6301547962838692},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.00652905816602},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":2.9954839039446606},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":1.95574673033474},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":24.122030672928659}]
[null,null,"Other income",null,{"$f":"+SUM(E17:E24)","v":11.80194422059153},{"$f":"+SUM(F17:F24)","v":0.57063932873197798},36.220796758763314,19.050502159588689,24.827730070000001,38.703608243409874,54.854235521383828,50.632772519999904,17.264727792174099,63.573150670045834,62.549548227780058,{"$f":"+SUM(P17:P24)","v":58.292178960303175},150.61864591633923,{"$f":"+SUM(R17:R24)","v":83.11456471628388},23.61544679816604,{"$f":"+SUM(T17:T24)","v":-22.634418396055334},-16.653897409665259,{"$f":"+SUM(V17:V24)","v":20.616071562928667}]
[null,"ST15","Total premiums earned minus claims and benefits",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-78.762768145350094},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-184.50381166650675},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-72.534227882668176},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-64.956761688569031},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-70.234486694808083},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-75.615266543231883},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-59.325689622204067},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-74.445165967115003},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-60.789817976359018},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-65.346136795098957},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-63.270897032459985},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-89.662536035845051},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-117.93265599999999},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-45.937699999999992},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-87.713967999999994},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-20.451730999999938},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-20.724791999999987},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-60.736316000000024}]
[null,48.1,"Premiums assumed",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":170.41577669999998},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":194.82952600000004},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":215.07076058873997},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":218.22454230029996},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":187.32147620000001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":174.435149604},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":173.17708620199994},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":167.59389870600012},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":180.65943885000002},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":122.08628400000003},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":142.15827760599996},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":181.02719831999997},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":214.881103},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":228.22282899999999},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":258.2940880000001},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":350.04065500000002},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":275.85471799999999},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":237.37814500000007}]
[null,48.3,"Premiums ceded to reinsurers",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-28.122919000000003},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-28.349969999999999},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-28.171548000000008},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-32.070959999999985},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-4.238334},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.2164220000000006},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.732893999999999},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.9824169999999999},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.4523069999999998},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.5097489999999998},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.5261730000000009},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.6708479999999994},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.9363560000000004},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.1731109999999991},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.3694830000000016},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.384919},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.5436970000000003},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.4020649999999999}]
[null,null,"Net Premiums",null,{"$f":"+SUM(E27:E28)","v":142.29285769999998},{"$f":"+SUM(F27:F28)","v":166.47955600000006},186.89921258873997,186.15358230029997,183.0831422,171.21872760400001,170.44419220199995,164.61148170600012,178.20713185000002,119.57653500000004,139.63210460599996,{"$f":"+SUM(P27:P28)","v":178.35635031999996},211.94474700000001,{"$f":"+SUM(R27:R28)","v":225.04971799999998},254.9246050000001,{"$f":"+SUM(T27:T28)","v":348.65573599999999},272.31102099999998,{"$f":"+SUM(V27:V28)","v":233.97608000000008}]
[null,48.2,"Adjustment of technical reserves",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-48.768967950230099},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-171.70393556962691},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-75.28683471000798},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-66.486806179609061},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-86.588006013808098},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-72.385896373461918},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-51.82582213385399},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-57.913736555834987},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-52.891082973809198},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.9352081938491992},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":9.5242568352700943},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-53.488814865223702},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-88.935901999999999},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-46.003337000000016},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-108.78833900000001},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-151.53771300000002},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-94.886763000000002},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-75.287608000000006}]
[null,49,"Net claims and benefits incurred ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-172.28665789512002},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-179.27943209687999},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-184.1466057614},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-184.62353780926003},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-166.72962288099998},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-174.44809777377},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-177.94405969035},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-181.14291111728005},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-186.10586685255001},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-180.98746360124997},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-212.42725847372998},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-214.53007149062012},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-240.94150099999999},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-224.98408100000003},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-233.85023399999994},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-217.56975399999999},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-198.14904999999999},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-219.42478800000004}]
[null,"ST16","Other expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-61.779739125468538},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-69.668841646944159},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-69.028967609915497},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-73.175372268208008},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-70.688279639132801},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-74.395272265327023},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-74.772122010993172},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-78.8909649709056},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-72.419115627618623},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-55.745030995232383},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-63.851950943302398},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-93.979189441700214},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-78.750694094730903},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-79.763106880706204},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-90.879458663998406},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-100.88340451006914},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-99.309982559468708},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-97.494163431273321}]
[null,"ST17","Income before translation result and income tax",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":13.472819226755906},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-109.77449282241214},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":23.177394107752193},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":23.053073826137989},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":24.589092901848417},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":24.178063581080423},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":48.849532974373929},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":22.949020481730727},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-8.9910931172606077},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":65.949302717448333},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":71.219249009344423},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":39.545666788459755},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":151.80690900446876},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":118.99431953755726},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":27.670016838921526},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":25.755688070316751},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":38.200925642976614},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":79.15442541624418}]
[null,56,"Translation result ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":1.0200404350000001},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.8970870782834304},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-3.2620514534381906},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-5.2657539122628796},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":4.3533549000000002},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":8.6467277072419009},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-14.887792364354601},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":11.713896814257671},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-12.58339404},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-7.476854390147599},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-4.6711671798524002},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-1.8597600000000014},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-14.738636000000001},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-10.107384999999999},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-14.246971000000002},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-12.399925999999994},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0.44594700000000004},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-2.2031080000000003}]
[null,57,"Income tax ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0}]
[null,"ST18","Profit for the period",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":14.492859661755908},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-113.67157990069558},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":19.915342654314017},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":17.787319913875102},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":28.942447801848417},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":32.824791288322324},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":33.961740610019341},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":34.662917295988393},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":-21.574487157260606},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":58.472448327300725},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":66.548081829492048},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":37.685906788459747},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":137.06827300446878},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":108.88693453755724},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":13.423045838921553},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":13.3557620703167},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":38.646872642976611},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":76.951317416244194}]
[null,58,"Non-controlling interest",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad)","v":0}]
[null,null,"Attributable to IFS' shareholders",null,{"$f":"+E36-E37","v":14.492859661755908},{"$f":"+F36-F37","v":-113.67157990069558},19.915342654314017,17.787319913875102,28.942447801848417,32.824791288322324,33.961740610019341,34.662917295988393,-21.574487157260606,58.472448327300725,66.548081829492048,{"$f":"+P36-P37","v":37.685906788459747},137.06827300446878,{"$f":"+R36-R37","v":108.88693453755724},13.423045838921553,{"$f":"+T36-T37","v":13.3557620703167},38.646872642976611,{"$f":"+V36-V37","v":76.951317416244194}]
[]
[]
[]
[null,null,"Insurance Segment's Statement of financial position"]
[null,null,"S/ million"]
[null,null,null,null,{"$f":"TEXT(E$7,\"MM.DD.YY\")","v":"03.31.18"},{"$f":"TEXT(F$7,\"MM.DD.YY\")","v":"06.30.18"},"09.30.18","12.31.18","03.31.19","06.30.19","09.30.19","12.31.19","03.31.20","06.30.20","09.30.20","12.31.20","03.31.21","06.30.21","09.30.21","12.31.21","03.31.22","06.30.22"]
[]
[null,null,"Assets"]
[null,"ST1","Total cash and due from banks",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":325.06595999518299},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":104.561666579776},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":127.4181917150748},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":206.65876759072202},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":156.5370800511752},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":246.51565402000003},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":705.83174500430698},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":459.37314600000002},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":500.34840500187306},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":462.23919500448301},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":447.55460799585705},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":358.03499100255101},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":425.01247175886704},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":555.77286700000002},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":907.10985900127594},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1055.1053469939652},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":643.19915500000002},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":538.84967366162005}]
[null,3,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,null,"Cash and due from banks and inter-bank funds",null,{"$f":"+SUM(E47:E48)","v":325.06595999518299},{"$f":"+SUM(F47:F48)","v":104.561666579776},127.4181917150748,206.65876759072202,156.5370800511752,246.51565402000003,705.83174500430698,459.37314600000002,500.34840500187306,462.23919500448301,447.55460799585705,{"$f":"+SUM(P47:P48)","v":358.03499100255101},425.01247175886704,{"$f":"+SUM(R47:R48)","v":555.77286700000002},907.10985900127594,{"$f":"+SUM(T47:T48)","v":1055.1053469939652},643.19915500000002,{"$f":"+SUM(V47:V48)","v":538.84967366162005}]
[null,4,"Investments at fair value through profit or loss",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":217.02785200000002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":235.81902199999999},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":256.94942700000001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":264.02702799999997},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":288.38977799999998},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":177.41424900000001},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":261.55586},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":240.51349600000003},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":196.12354500000001},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":223.63208400000002},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":244.309144},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":234.776228},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":334.64243099999999},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":420.39980400000002},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":405.26424099999997},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":443.668519},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":437.22927299999998},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":378.47960899999998}]
[null,5,"Financial instruments measured at fair value through other comprehensive income",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10110.018536870999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":9756.7080459999997},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10018.391657},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":9985.7038310000007},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10403.465624},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10923.179810000001},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11079.530003},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11223.160094000001},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10588.876906},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11394.763232000001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11874.369709000001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12660.24079},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11759.757558000001},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11481.249559},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11223.994563},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11507.784741000001},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11069.517244999999},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10503.884528000001}]
[null,6,"Investments at amortized cost",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":-5.5898592960875208E-4},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.4169999999685402E-3},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":7.4488999974801093E-4},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":-3.3100000018021096E-4},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":-3.4400000018013099E-4},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.8700000008948302E-4},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.69999998952335E-5},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.6799999965587601E-4},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.63999999064799E-4},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":-6.9999998959247E-6},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":6.8700000121180009E-4},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.3950999884991698E-4},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.209E-3},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":-9.9999999999999995E-7},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.04E-4},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":9.9999999999999995E-7},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":3.28E-4},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":-9.6000000000000002E-5}]
[null,null,"Financial investments",null,{"$f":"+SUM(E50:E52)","v":10327.045829885068},{"$f":"+SUM(F50:F52)","v":9992.5284849999989},10275.341828889999,10249.730528000002,10691.855058000001,11100.594246000001,11341.085880000001,11463.673758000001,10785.000614999999,11618.395309000001,12118.679540000003,{"$f":"+SUM(P50:P52)","v":12895.017157509999},12094.401198000001,{"$f":"+SUM(R50:R52)","v":11901.649362},11629.259008000001,{"$f":"+SUM(T50:T52)","v":11951.453261000002},11506.746846,{"$f":"+SUM(V50:V52)","v":10882.364041000001}]
[null,7,"Loans, net of unearned interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,8,"Impairment allowance for loans",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,11,"Property, furniture and equipment, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12.445781999999999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":21.431850000000001},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":29.825822000000002},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":32.220753999999999},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":89.769183999999996},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":87.712119999999999},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":87.721966000000009},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":97.860787999999999},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":98.463721000000007},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":98.105780465804301},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":92.809440236983605},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":92.59432799999999},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":87.367808000000011},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":86.333459000000005},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":85.985460000000003},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":85.214854000000003},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":84.360047000000009},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":71.940160000000006}]
[null,10,"Investments in associates",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5510000000000003E-3},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5510000000000003E-3},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5510000000000003E-3},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5510000000000003E-3},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5510000000000003E-3},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5499999999999997E-3},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5499999999999997E-3},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5499999999999997E-3},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5499999999999997E-3},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5499999999999997E-3},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5499999999999997E-3},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5499999999999997E-3},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.54995193525404E-3},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5500400001183202E-3},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.55004000004381E-3},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.5500603298023302E-3},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.54900000023842E-3},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.55002057260275E-3}]
[null,9,"Investment property",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":943.52722427934395},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":939.56088803039006},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":981.70392197065803},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":986.53766729999995},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":989.59463243212406},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":999.77331043783101},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":962.19575139907602},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":972.09584938397802},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":985.36245302315604},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1031.23979915326},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1044.7707342761},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1043.9780326482401},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1203.8981409954201},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1226.7456980000002},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1242.1719410000001},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1224.4542964320699},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1199.7598250000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1280.3218079999999}]
[null,12,"Other accounts receivable and other assets, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":401.26066545845703},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":466.46971331198398},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":441.49671488914805},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":484.14004149583701},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":432.58565960206903},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":367.62822606485003},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":349.01489392301102},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":327.24213337326},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":388.54725262893999},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":319.26980613457204},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":302.15367766981399},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":296.71537868828},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":345.11336005829298},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":316.831050202847},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":451.760121908798},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":334.065825550407},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":352.85731607733902},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":385.75827041341}]
[null,12.1,"Intangibles and goodwill, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":421.90132009177501},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":621.83320730308105},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":617.45815829153298},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":613.10524122666698},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":607.20425773694899},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":604.43947073694903},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":600.52692573694901},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":597.39282557666695},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":638.63393157666701},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":635.43536157666711},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":630.18013057666701},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":624.92489973666704},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":619.66986910666697},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":614.41483846382005},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":609.15980698666704},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":604.19729752666706},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":599.31855102029999},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":595.6512330099581}]
[null,14,"Deferred Income Tax asset, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,null,"Other assets",null,{"$f":"+SUM(E57:E62)","v":1766.691760829576},{"$f":"+SUM(F57:F62)","v":2027.8663596454551},2040.6613461513391,2083.7855010225039,2029.3871007711423,1971.8435572396302,1911.740121059036,1896.733358333905,2012.5461872287631,1985.947516864499,1977.1070925225808,{"$f":"+SUM(P57:P62)","v":1965.6208610731869},2168.6839201123153,{"$f":"+SUM(R57:R62)","v":2157.9941367066676},2303.0944199354653,{"$f":"+SUM(T57:T62)","v":2162.719969569474},2151.9382410976395,{"$f":"+SUM(V57:V62)","v":2261.7338614439404}]
[null,"ST4","Total assets",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12431.249332709827},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12146.38836122523},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12473.247188756413},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12572.395550613226},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12967.548422822318},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13406.665577259631},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14046.379712063343},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13917.641050333905},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13396.358928230635},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14164.687801334789},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14636.150680755421},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":15311.267337585734},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14775.465397871183},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14701.749824706669},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14925.44874693674},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":15254.493431563438},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14386.244289097638},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13754.88773610556}]
[]
[null,null,"Liabilities and equity"]
[null,"ST6","Deposits and obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,17,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,18,"Due to banks and correspondents",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":4.5959190000000003},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":6.1047389999999995},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":3.4706380000000001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0.76321700000000003},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.3893140000000002},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":5.0069189999999999},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":4.1834420000000003},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":2.0489160000000002},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":90.207112080000002},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":22.392050640000001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.7367760000000001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1.1169317799999998},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0.19775435361132002},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":100.39180100000002},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":189.06887899999998},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":226.741705},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":108.30472900000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":293.37670600000001}]
[null,null,"Due to banks and correspondents and inter-bank \nfunds",null,{"$f":"+SUM(E68:E69)","v":4.5959190000000003},{"$f":"+SUM(F68:F69)","v":6.1047389999999995},3.4706380000000001,0.76321700000000003,1.3893140000000002,5.0069189999999999,4.1834420000000003,2.0489160000000002,90.207112080000002,22.392050640000001,1.7367760000000001,{"$f":"+SUM(P68:P69)","v":1.1169317799999998},0.19775435361132002,{"$f":"+SUM(R68:R69)","v":100.39180100000002},189.06887899999998,{"$f":"+SUM(T68:T69)","v":226.741705},108.30472900000001,{"$f":"+SUM(V68:V69)","v":293.37670600000001}]
[null,19,"Bonds, notes and other obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":995.82355287961605},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1002.3193040817901},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1018.25483793789},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1023.23785393638},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":964.17054357904101},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":955.40884473638005},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":983.05875550720202},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":971.14492189924397},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1015.8907478782901},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1036.6838022944301},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1153.0032290223},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1152.7303626687301},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1203.9768340515002},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1227.8561764149001},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1324.9112124476501},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1269.02784347534},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1185.0695585513499},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1217.3535179712301}]
[null,22,"Insurance contract liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10365.376483575999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":9938.4097160392503},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10038.258187943},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10350.653354199299},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10470.515613445099},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11002.690759716701},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11533.687705529399},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11426.6315717697},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11157.397623152499},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11803.0174480401},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11896.614995949001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12501.723390650501},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11768.342653000002},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11567.720085999999},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11412.030521000001},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11958.057805},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11031.107047000001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":10351.717574999999}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,21,"Other accounts payable, provisions and other liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":400.863372509079},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":339.03369361854897},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":376.570037514636},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":420.65375273659805},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":502.92190318180104},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":535.06751769582002},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":606.643679335103},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":543.89223704430992},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":788.71218295939104},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":636.07948676531601},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":761.67656833558704},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":720.37929266706897},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":801.00038731439599},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":793.438677497502},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":982.921641787299},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":927.02001482532},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":968.82389994113908},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1035.12175891786}]
[null,23,"Deferred Income Tax liability, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,null,"Other liabilities",null,{"$f":"+SUM(E73:E75)","v":400.863372509079},{"$f":"+SUM(F73:F75)","v":339.03369361854897},376.570037514636,420.65375273659805,502.92190318180104,535.06751769582002,606.643679335103,543.89223704430992,788.71218295939104,636.07948676531601,761.67656833558704,{"$f":"+SUM(P73:P75)","v":720.37929266706897},801.00038731439599,{"$f":"+SUM(R73:R75)","v":793.438677497502},982.921641787299,{"$f":"+SUM(T73:T75)","v":927.02001482532},968.82389994113908,{"$f":"+SUM(V73:V75)","v":1035.12175891786}]
[null,"ST7","Total liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11766.659327964695},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11285.867452739589},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11436.553701395527},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11795.308177872277},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":11938.997374205941},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12498.174041148901},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13127.573582371704},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12943.717646713254},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13052.20766607018},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13498.172787739846},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13813.031569306888},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14375.949977766299},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13773.517628719508},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13689.406740912402},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13908.932254234947},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14380.84736830066},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13293.305234492489},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12897.56955788909}]
[null,null,"Equity, net"]
[null,"ST8","Equity attributable to IFS' shareholders",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":664.59000732070899},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":860.52090858545353},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1036.6933928786805},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":777.0877711479219},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1028.551341907156},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":908.49089728153831},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":918.8085112380594},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":973.92503014665613},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":344.15070133843608},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":666.51427131307037},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":823.11918499586102},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":935.31679721450701},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1001.947767151674},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1012.3430859705261},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1016.5164938849072},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":873.64606226014303},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1092.9390538459634},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":857.31817833346804}]
[null,30,"Non-controlling interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":0}]
[null,"ST9","Total equity, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":664.59000732070899},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":860.52090858545353},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1036.6933928786805},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":777.0877711479219},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1028.551341907156},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":908.49089728153831},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":918.8085112380594},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":973.92503014665613},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":344.15070133843608},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":666.51427131307037},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":823.11918499586102},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":935.31679721450701},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1001.947767151674},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1012.3430859705261},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1016.5164938849072},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":873.64606226014303},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":1092.9390538459634},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":857.31817833346804}]
[]
[null,"ST10","Total liabilities and equity net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12431.249335285405},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12146.388361325042},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12473.247094274206},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12572.3959490202},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":12967.548716113099},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13406.66493843044},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14046.382093609764},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13917.64267685991},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13396.358367408617},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14164.687059052914},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14636.150754302749},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":15311.266774980804},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14775.465395871182},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14701.749826882929},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14925.448748119854},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":15254.493430560804},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":14386.244288338454},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S2\")*ValorUnidad","v":13754.887736222558}]
[]
[]
[null,null,"Validation 1 [Assets- (Liabilities + Equity)]",null,{"$f":"+E64-E77-E81","v":-2.5755766728252638E-6},-9.9812041298719123E-8,9.4482205668100505E-5,-3.9840697297677252E-4,-2.9329077938200498E-4,6.3882919221214252E-4,-2.3815464209064885E-3,-1.6265260053387465E-3,5.6082201820117916E-4,7.4228187213520869E-4,-7.3547327360756753E-5,{"$f":"+P64-P77-P81","v":5.626049282909662E-4},2.0000009044451872E-6,{"$f":"+R64-R77-R81","v":-2.1762591586593771E-6},-1.1831149322460988E-6,{"$f":"+T64-T77-T81","v":1.0026355994341429E-6},7.5918569564237259E-7,{"$f":"+V64-V77-V81","v":-1.1699785318342037E-7}]
[null,null,"Check 1 - ST12",null,{"$f":"+E10+E11-E12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P10+P11-P12","v":0},0,{"$f":"+R10+R11-R12","v":0},0,{"$f":"+T10+T11-T12","v":0},0,{"$f":"+V10+V11-V12","v":0}]
[null,null,"Check 2 - ST13",null,{"$f":"+E13+E14-E15+E12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P13+P14-P15+P12","v":0},0,{"$f":"+R13+R14-R15+R12","v":0},0,{"$f":"+T13+T14-T15+T12","v":0},0,{"$f":"+V13+V14-V15+V12","v":0}]
[null,null,"Check 3 - ST15",null,{"$f":"+E26-(E29+E30+E31)","v":0},0,-1.7053025658242404E-13,0,0,0,0,0,1.7053025658242404E-13,1.8474111129762605E-13,-7.1054273576010019E-14,{"$f":"+P26-(P29+P30+P31)","v":-1.1937117960769683E-12},0,{"$f":"+R26-(R29+R30+R31)","v":7.1054273576010019E-14},-1.4210854715202004E-13,{"$f":"+T26-(T29+T30+T31)","v":8.5265128291212022E-14},0,{"$f":"+V26-(V29+V30+V31)","v":-6.3948846218409017E-14}]
[null,null,"Check 4 - ST17",null,{"$f":"+E33-E15-E25-E26-E32-E16","v":-5.3290705182007514E-15},4.4408920985006262E-15,2.886579864025407E-14,-5.5511151231257827E-14,5.9952043329758453E-15,1.4876988529977098E-14,-6.9722005946459831E-14,9.9920072216264089E-14,-2.3536728122053319E-14,5.0182080713057076E-14,-5.4622972811557702E-14,{"$f":"+P33-P15-P25-P26-P32-P16","v":1.5543122344752192E-14},-2.042810365310288E-14,{"$f":"+R33-R15-R25-R26-R32-R16","v":7.3274719625260332E-14},-1.3367085216486885E-13,{"$f":"+T33-T15-T25-T26-T32-T16","v":8.1712414612411521E-14},0,{"$f":"+V33-V15-V25-V26-V32-V16","v":6.6613381477509392E-15}]
[null,null,"Check 5 - ST18",null,{"$f":"+E36-E15-E25-E26-E32-E34-E35-E16","v":-6.8833827526759706E-15},-4.1744385725905886E-14,4.3964831775156199E-14,-5.6399329650957952E-14,5.1070259132757201E-15,3.6193270602780103E-14,-3.5971225997855072E-14,1.0880185641326534E-13,3.1086244689504383E-15,2.708944180085382E-14,-2.9753977059954195E-14,{"$f":"+P36-P15-P25-P26-P32-P34-P35-P16","v":2.2648549702353193E-14},-4.4408920985006262E-15,{"$f":"+R36-R15-R25-R26-R32-R34-R35-R16","v":6.4392935428259079E-14},-1.0524914273446484E-13,{"$f":"+T36-T15-T25-T26-T32-T34-T35-T16","v":2.4868995751603507E-14},-1.1990408665951691E-14,{"$f":"+V36-V15-V25-V26-V32-V34-V35-V16","v":2.0872192862952943E-14}]
[null,null,"Check 6 - ST4",null,{"$f":"+E64-SUM(E49,E53,E54:E56,E63)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P64-SUM(P49,P53,P54:P56,P63)","v":0},0,{"$f":"+R64-SUM(R49,R53,R54:R56,R63)","v":0},0,{"$f":"+T64-SUM(T49,T53,T54:T56,T63)","v":0},0,{"$f":"+V64-SUM(V49,V53,V54:V56,V63)","v":0}]
[null,null,"Check 7 - ST7",null,{"$f":"+E77-SUM(E67,E70,E71,E72,E76)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P77-SUM(P67,P70,P71,P72,P76)","v":0},0,{"$f":"+R77-SUM(R67,R70,R71,R72,R76)","v":0},0,{"$f":"+T77-SUM(T67,T70,T71,T72,T76)","v":0},0,{"$f":"+V77-SUM(V67,V70,V71,V72,V76)","v":0}]
[null,null,"Check 8 - ST9",null,{"$f":"+E81-E79-E80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P81-P79-P80","v":0},0,{"$f":"+R81-R79-R80","v":0},0,{"$f":"+T81-T79-T80","v":0},0,{"$f":"+V81-V79-V80","v":0}]
[null,null,"Check 9 - ST10",null,{"$f":"+E83-E81-E77","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P83-P81-P77","v":0},0,{"$f":"+R83-R81-R77","v":0},0,{"$f":"+T83-T81-T77","v":0},0,{"$f":"+V83-V81-V77","v":0}]

{"sheet":"Wealth Management Segment","index":7,"n_rows":95,"n_cols":22,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,2,4,21],[41,2,41,21]]}
[]
[]
[]
[]
[null,null,"Wealth Management Segment's P&L statement"]
[null,null,"S/ million"]
[null,null,null,null,"2018-03-31",{"$f":"+EOMONTH(E7,3)","v":"2018-06-30"},{"$f":"+EOMONTH(F7,3)","v":"2018-09-30"},"2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30"]
[null,null,null,null,{"$f":"MONTH(E$7)/3&\"Q\"&RIGHT(YEAR(E$7),2)","v":"1Q18"},{"$f":"MONTH(F$7)/3&\"Q\"&RIGHT(YEAR(F$7),2)","v":"2Q18"},"3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22"]
[]
[null,41,"Interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":33.74861293},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":40.045537771999996},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":38.192233596329999},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":42.104016534510009},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":45.585949707973299},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":38.945099343554503},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":42.467592956668199},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":40.975731414376995},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":41.090660872345602},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":33.2773266517544},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":37.912269677800012},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":51.133933171949991},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":37.818946369400003},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":39.268819953469993},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":36.701926495620015},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":40.53792304687002},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":35.289445414779998},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":34.636659826340015}]
[null,42,"Interest and similar expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-9.1351000000000013},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-10.815273135999998},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-11.584090047989999},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-12.561731704870006},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-14.860117310413299},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-14.424170119584501},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-15.917186291957801},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-16.263439308457698},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-15.5437636665956},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-12.5092636471544},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-12.84619222992},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-10.753123205830001},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-9.5849834557999998},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-9.5317316580300009},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-10.610135504260001},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-10.113529433249997},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-9.2887786300799995},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-10.609234567040001}]
[null,"ST12","Net interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.613512930000006},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":29.230264636000001},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":26.608143548340003},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":29.542284829639996},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":30.725832397560001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.520929223970004},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":26.550406664710387},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.712292105919317},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":25.54689720575},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":20.768063004599995},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":25.066077447880019},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":40.380809966119983},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":28.233962913599999},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":29.73708829544},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":26.09179099136},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":30.424393613620012},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":26.000666784699998},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.027425259300006}]
[null,43,"Impairment loss on loans, net of recoveries",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.38344},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.39136715199999994},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.7158962199999026E-3},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":1.3552339400000002E-2},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-7.1841611999999999E-2},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":1.3110876065999998E-2},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":9.7560876140000002E-3},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":2.5096094080000002E-2},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-6.80434669E-3},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.9973658660000001E-2},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-4.202230022000001E-2},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":4.7590723320000014E-2},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-6.0506571000000002E-2},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":4.257250789E-2},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.12466149803},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.40048299594000003},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":2.0987594025200003},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.13360145123999967}]
[null,54,"Recovery (loss) due to impairment of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":2.2909290599999999},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.51695435599999984},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.22623126409999994},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.20803050705999993},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.47229616836000005},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.31344466060000004},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.48700602640000001},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.7442612560000015E-2},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.19078156911999999},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-6.9409091222299999},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.18322082965999975},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":8.0597986535100006},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.39227011979999998},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.94627863184000005},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.14809160662000004},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.20907860016},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.0049167089200002},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.48963441075999992}]
[null,"ST13","Net interest and similar income after impairment loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":27.287881990000006},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":29.104677431999999},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":26.831658916219993},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":29.347806661980016},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":30.181694617199998},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.847484760636011},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":26.073156725924399},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.719945587439298},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":25.349311289940001},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":13.807180223709988},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.84083431800002},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":48.488199342949976},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":28.565726462400001},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":28.833382171490001},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.115221099949999},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":28.814832017520004},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":25.094509478299997},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.650661121300004}]
[null,44,"Fee income from financial services, net",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":43.078607120000001},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":42.58781084200001},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":36.908804004229992},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":41.608468435090003},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":38.913994255200002},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":37.109187361939995},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":41.290759064080007},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":46.998164320099988},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":43.013181936770003},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":40.431279410129996},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":40.06856230599},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":40.455461171309977},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":49.337163105999998},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":49.095656725719998},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":50.448779462450005},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":48.077392009629989},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":40.794651579619995},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":44.575108561020016}]
[null,45,"Net gain on foreign exchange transactions",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,46,"Net gain (loss) on sale of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":11.58838308},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.20127136400000012},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":7.6102535458700018},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":9.1611855712499981},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":24.544113632000002},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":13.54701334105},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":4.2265773182299995},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.19032378320000021},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-33.116052209150006},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-7.37477205994999},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-6.2777866008800061},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":23.340203515030002},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":19.958907265000001},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.28694881607000156},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":8.8380343968899986},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":12.989792430779996},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-24.82925452444},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-6.7693852823600018}]
[null,46.1,"Net gain from derecognition of financial assets at amortized cost",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,78,"Net gain (loss) on financial assets at fair value through profit or loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-7.4932212800000002},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":7.186523856},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":17.652602445769997},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.0526214735099977},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":14.784622471960001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-13.13997095823},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-11.237077849250001},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":32.533996860960002},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-51.242761038539996},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":18.754088166039999},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":82.834480937189994},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":84.598056297260001},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":29.729435327200001},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":45.899374537350006},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":141.49992105637},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-120.41952231674001},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":1.03268050674},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-140.83117064954001}]
[null,79,"Income from rental of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,80,"(Loss) gain on sale of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,81,"Gain (loss) on valuation of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,47,"Other income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.0267496399999803},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.1606859221578198},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.8238679288657806},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.5979079022964093},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.5034112446400201},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.10082361527457984},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.8776597518639804},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.3548768948999692},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.4466897100578402},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.0981030424921299},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.3719457756201101},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.0399406387798797},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.03511589379998},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":6.0983039046099501},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.7085705602300671},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.0849667080500129},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.47400044070001102},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.63552461149992401}]
[null,null,"Other income",null,{"$f":"+SUM(E17:E24)","v":1.0684121600000194},{"$f":"+SUM(F17:F24)","v":4.2271092978421798},23.438988062774218,4.5106561954435911,36.825324859319984,0.50786599809458011,-8.8881602828839821,29.988796182860032,-85.805502957747834,10.281213063597878,75.184748560689883,{"$f":"+SUM(P17:P24)","v":106.89831917351012},47.653226698400019,{"$f":"+SUM(R17:R24)","v":52.284627258029957},146.62938489302994,{"$f":"+SUM(T17:T24)","v":-110.51469659401003},-24.270574458400009,{"$f":"+SUM(V17:V24)","v":-146.96503132040007}]
[null,"ST15","Total premiums earned minus claims and benefits",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,48.1,"Premiums assumed",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,48.3,"Premiums ceded to reinsurers",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,null,"Net Premiums",null,{"$f":"+SUM(E27:E28)","v":0},{"$f":"+SUM(F27:F28)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P27:P28)","v":0},0,{"$f":"+SUM(R27:R28)","v":0},0,{"$f":"+SUM(T27:T28)","v":0},0,{"$f":"+SUM(V27:V28)","v":0}]
[null,48.2,"Adjustment of technical reserves",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,49,"Net claims and benefits incurred ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,"ST16","Other expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-26.440105370000005},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-24.608168232000004},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-26.777207493249989},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-28.699600007809991},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-26.894496117919996},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-28.671978710200012},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-34.594845189979992},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-33.155573676100005},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-34.871738835510008},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-26.601286749939995},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-27.349396771510001},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-39.219916537839993},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-32.351612080400002},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-33.902206249260004},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-36.832454558860007},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-40.334179938179958},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-35.90390639444},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-36.14611459756}]
[null,"ST17","Income before translation result and income tax",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":44.994795900000028},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":51.311429339842206},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":60.402243489974211},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":46.76733128470363},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":79.026517613799982},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":33.792559410470602},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":23.88091031714039},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":68.55133241429931},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-52.314748566547848},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":37.918385947497868},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":112.7447484131699},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":156.62206314993006},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":93.204504186400044},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":96.311459905979916},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":184.36093089657007},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-73.956652505040097},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":5.714680205079989},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-113.88537623564008}]
[null,56,"Translation result ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.52962306999999997},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.918763302},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.11181426885000001},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":5.0755098630000023E-2},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.68309057620000002},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":1.6376365882000004},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.2330058830400006},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":2.3354021615999998},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.0076118748899998},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.6269499060600006},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.16046141316999929},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":1.9490991700699998},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.673554926},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-4.3295107460700297},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":1.9559953312700697},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.5222209956800192},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.1010611540999999},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-5.2590202158200015}]
[null,57,"Income tax ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.56540199},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.1875265778421904},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.1886380588242194},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.7837790133335898},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.4079511900000001},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.0521219986705894},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.6983734341000005},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.2618515758999997},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.66562264999999998},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.6804041600000001},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.0732808099999995},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.9119614700000005},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-3.6436221099999999},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.3902657100000004},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-2.6039357799999987},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-0.16856194000000002},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0.37701375000000004},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-1.1265845400000001}]
[null,"ST18","Profit for the period",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":43.95901698000003},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":49.205139460000012},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":59.325419699999983},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":45.03430737000005},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":78.301656999999977},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":33.378074000000012},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":18.949531000000391},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":69.624882999999329},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-54.656737791437848},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":32.611031881437867},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":110.5110061899999},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":154.65920085000002},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":86.88732715040004},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":89.591683449909908},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":183.71299044784007},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-76.647435440720074},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":2.9906328009799892},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":-120.27098099146009}]
[null,58,"Non-controlling interest",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad)","v":0}]
[null,null,"Attributable to IFS' shareholders",null,{"$f":"+E36-E37","v":43.95901698000003},{"$f":"+F36-F37","v":49.205139460000012},59.325419699999983,45.03430737000005,78.301656999999977,33.378074000000012,18.949531000000391,69.624882999999329,-54.656737791437848,32.611031881437867,110.5110061899999,{"$f":"+P36-P37","v":154.65920085000002},86.88732715040004,{"$f":"+R36-R37","v":89.591683449909908},183.71299044784007,{"$f":"+T36-T37","v":-76.647435440720074},2.9906328009799892,{"$f":"+V36-V37","v":-120.27098099146009}]
[]
[]
[]
[null,null,"Wealth Management Segment's Statement of financial position"]
[null,null,"S/ million"]
[null,null,null,null,{"$f":"TEXT(E$7,\"MM.DD.YY\")","v":"03.31.18"},{"$f":"TEXT(F$7,\"MM.DD.YY\")","v":"06.30.18"},"09.30.18","12.31.18","03.31.19","06.30.19","09.30.19","12.31.19","03.31.20","06.30.20","09.30.20","12.31.20","03.31.21","06.30.21","09.30.21","12.31.21","03.31.22","06.30.22"]
[]
[null,null,"Assets"]
[null,"ST1","Total cash and due from banks",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":320.00485062000001},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":259.887567236},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":265.889201571},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":475.29284849894003},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":470.79803644494001},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":477.68834508125008},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1027.7141295547699},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":697.53478009062007},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":758.78718638569308},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":928.88160406518011},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":854.75046720542991},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":596.79567656119002},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":767.39695988357016},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2212.1816256328302},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2048.4755042781803},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1533.0426865813199},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1413.4708899622199},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1210.7647773883502}]
[null,3,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,null,"Cash and due from banks and inter-bank funds",null,{"$f":"+SUM(E47:E48)","v":320.00485062000001},{"$f":"+SUM(F47:F48)","v":259.887567236},265.889201571,475.29284849894003,470.79803644494001,477.68834508125008,1027.7141295547699,697.53478009062007,758.78718638569308,928.88160406518011,854.75046720542991,{"$f":"+SUM(P47:P48)","v":596.79567656119002},767.39695988357016,{"$f":"+SUM(R47:R48)","v":2212.1816256328302},2048.4755042781803,{"$f":"+SUM(T47:T48)","v":1533.0426865813199},1413.4708899622199,{"$f":"+SUM(V47:V48)","v":1210.7647773883502}]
[null,4,"Investments at fair value through profit or loss",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1171.7761729200001},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1205.112600656},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1209.831840605},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1202.95420386717},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1190.2298845738001},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1069.38758338405},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1081.2379307686601},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1186.6937876798002},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1036.2142621903399},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1139.46848967144},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1307.8393079535801},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1462.75002869077},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1592.2931049726501},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1736.5802160489002},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2178.28959387232},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2040.6622861604201},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1756.7777530286},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1697.9082801310001}]
[null,5,"Financial instruments measured at fair value through other comprehensive income",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":252.75490678},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":364.47693669200004},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":383.44461680500001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":417.37191115872997},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":473.79083906486005},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":397.27510561062002},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":415.19989271771999},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":405.30763279754001},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":358.89551546121999},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":384.07778149373996},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":414.36594575110996},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":418.29312477885003},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":323.98807589438002},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":280.25848203596001},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":295.98352220438005},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":273.66930062807995},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":253.51757614016},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":254.89916178250002}]
[null,6,"Investments at amortized cost",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2.8530498099999999},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,null,"Financial investments",null,{"$f":"+SUM(E50:E52)","v":1424.5310797000002},{"$f":"+SUM(F50:F52)","v":1569.589537348},1593.2764574100001,1620.3261150259,1664.02072363866,1466.6626889946701,1496.4378234863802,1592.0014204773402,1395.1097776515599,1523.5462711651799,1725.0583035146901,{"$f":"+SUM(P50:P52)","v":1881.0431534696199},1916.2811808670301,{"$f":"+SUM(R50:R52)","v":2016.8386980848602},2474.2731160766998,{"$f":"+SUM(T50:T52)","v":2314.3315867884999},2010.29532916876,{"$f":"+SUM(V50:V52)","v":1952.8074419135}]
[null,7,"Loans, net of unearned interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1298.53721},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1264.865210184},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1299.8396063069999},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1576.3755237312998},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1463.85076502523},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1518.1307413228201},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1569.5143902429702},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1624.6243516818399},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1611.2319564565701},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1662.5059541442201},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1623.9747587721899},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1660.6799714634201},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1724.3967298925199},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1719.6480959564401},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1755.2763240971401},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1701.1786073184901},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1658.21660340534},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1769.843769714}]
[null,8,"Impairment allowance for loans",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.48405000000000004},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-9.7754272000000003E-2},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.104953431},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-9.8950328000000004E-2},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.16904878199999998},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.15455687655},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.14902771302000001},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.12094058576000001},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.13230569960999999},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.15685768994000002},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.20281349979000002},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.15411841419000002},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.22201705967999999},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.18277012656},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-2.4868034419800003},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-2.7815597747100003},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.54073232118000003},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-0.40720976775000001}]
[null,11,"Property, furniture and equipment, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":25.361455549999999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":25.571277182000003},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":25.287063790000001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":25.343414987449901},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":34.145972383900002},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":33.173710805189998},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":31.700533087989999},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":33.643771723279997},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":35.395980681460003},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":34.613649350339998},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":33.624198845530003},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":32.702430481809998},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":32.361949316690001},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":32.551898512039998},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":32.12666011612},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":58.506241900909998},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":55.494185794400003},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":55.221506575250004}]
[null,10,"Investments in associates",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-3.42999997519655E-6},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-2.3435815779157602E-4},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.6619644854217802E-7},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.6274648047983599E-7},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2.5134056340902999E-7},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-2.9020139481872301E-7},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-1.1641532182693499E-13},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.3520983308553701E-7},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1.1641532182693499E-13},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-1.1641532182693499E-13},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-2.3283064365386999E-13},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-1.33264929778874E-4},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-1.3330047976225601E-4},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-1.34132500104606E-4},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-1.3457230500876899E-4},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-1.3406117635220299E-4},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":-1.2523937477171401E-4}]
[null,9,"Investment property",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,12,"Other accounts receivable and other assets, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":90.818982860000006},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":67.036455528000005},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":95.339728819999806},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":90.529398928380004},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":50.091563805580002},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":52.005978658972801},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":65.156585306280007},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":78.863373319220003},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":96.330806442219995},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":70.81295906922},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":102.26308936334},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":70.491400211600009},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":59.519114792760007},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":51.763947210380003},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":52.209358258999998},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":53.455517887650004},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":51.95231414093},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":61.313356732750002}]
[null,12.1,"Intangibles and goodwill, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":13.32630983},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":12.63835242},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":12.035480893000001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":14.83065413157},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":66.789543334560008},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":74.024620818399995},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":70.628055795530003},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":68.217943034599998},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":66.983469717440002},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":65.948881634000003},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":65.030598472720001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":63.660822143270003},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":62.450921957350005},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":60.842499071580001},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":60.687311897980003},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":60.258369581179998},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":57.925062958460003},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":56.771804075250003}]
[null,14,"Deferred Income Tax asset, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.5904199999999999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5.56454},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.1222081399999997},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.3395515100000006},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.7035265800000001},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.3604970199999995},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.3732003800000001},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3.2919725500000001},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.7180655200000006},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.1199599900000008},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5.8376782999999994},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3.3989285900000001},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3.11374745},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3.23619053},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3.8884259600000002},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.5480718600000003},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.92461138},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.4867419000000002}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,null,"Other assets",null,{"$f":"+SUM(E57:E62)","v":108.73570926000002},{"$f":"+SUM(F57:F62)","v":85.239113589842205},113.49741831919626,111.6996050326965,121.58463397148059,130.39109620717142,140.1578414818099,150.37328890382,170.03234211486983,142.88180069322013,173.13136613605988,{"$f":"+SUM(P57:P62)","v":137.55115094486979},125.08365093518023,{"$f":"+SUM(R57:R62)","v":115.84250351148025},116.78496198447991,{"$f":"+SUM(T57:T62)","v":118.26182475652499},116.80185441821365,{"$f":"+SUM(V57:V62)","v":124.57177746862523}]
[null,"ST4","Total assets",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3176.6862551300001},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3205.0549512678417},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3297.6847939661966},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3808.9385569482865},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3754.2310826822104},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3625.8920255345515},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4265.3756901409006},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4098.0566722911399},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3970.4249375905433},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4292.2724217282002},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4410.3362809741102},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4308.6182645067202},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4565.2984538353103},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6096.8800515710909},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6424.4497631106397},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5722.5393875710351},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5253.7381304277533},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5112.8020632919761}]
[]
[null,null,"Liabilities and equity"]
[null,"ST6","Deposits and obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2167.22651},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2111.802581208},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2166.1091368950001},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2622.4225697488801},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2548.3367041282804},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2489.57078954691},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3075.6777001968203},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2878.5321938653196},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2886.7767113221398},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3189.8772538992398},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3164.89413885875},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2855.4977699933097},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2965.5541304252502},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4595.5712667637999},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4717.5501617102},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4171.8321452622604},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3834.8594397566803},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3943.2249825502499}]
[null,17,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,18,"Due to banks and correspondents",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":180.90507000000002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":314.11200000000002},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":321.75299999999999},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":323.80799999999999},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":318.62165230416701},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":329.00685683315999},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":338.73038800449797},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":315.33779034190002},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":268.18475272982704},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":293.75133855778},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":298.68147936201001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":300.60273567307001},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":330.73007753039002},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":231.57344242036001},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":190.27100995422001},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":183.44108496336},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":170.17467511400002},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":214.60647444975001}]
[null,null,"Due to banks and correspondents and inter-bank \nfunds",null,{"$f":"+SUM(E68:E69)","v":180.90507000000002},{"$f":"+SUM(F68:F69)","v":314.11200000000002},321.75299999999999,323.80799999999999,318.62165230416701,329.00685683315999,338.73038800449797,315.33779034190002,268.18475272982704,293.75133855778,298.68147936201001,{"$f":"+SUM(P68:P69)","v":300.60273567307001},330.73007753039002,{"$f":"+SUM(R68:R69)","v":231.57344242036001},190.27100995422001,{"$f":"+SUM(T68:T69)","v":183.44108496336},170.17467511400002,{"$f":"+SUM(V68:V69)","v":214.60647444975001}]
[null,19,"Bonds, notes and other obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,22,"Insurance contract liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,21,"Other accounts payable, provisions and other liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":30.812566589999999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":81.786374385999991},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":47.055686672000007},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":49.895801550210003},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":56.870417581399998},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":37.197334321540005},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":38.748193989870003},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":42.540192298679997},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":48.40463572014},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":43.985136337720007},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":46.243425036840001},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":71.385714138449998},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":71.643516847640001},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":99.453114398280007},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":82.54894272979999},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":67.554774699839996},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":44.444999045819998},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":46.147264204000003}]
[null,23,"Deferred Income Tax liability, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0.30925961000000002},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5.1000000000000004E-2},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2.8636140000000001E-2},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5.2483809999999999E-2},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.144927E-2},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":8.1750000000000007},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":9.3680000000000003},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":7.80017447},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":7.3911312500000008},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.9957574999999999},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.6003837499999998},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6.2050100000000006},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5.8096362499999996},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5.4142624999999995},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5.0188887500000003},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.6235150000000003},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4.2281412500000002},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3.8327675000000001}]
[null,null,"Other liabilities",null,{"$f":"+SUM(E73:E75)","v":31.121826200000001},{"$f":"+SUM(F73:F75)","v":81.837374385999993},47.084322812000011,49.948285360210001,56.931866851399995,45.372334321540009,48.116193989870006,50.340366768679999,55.795766970140001,50.980893837720004,52.84380878684,{"$f":"+SUM(P73:P75)","v":77.59072413845},77.453153097639998,{"$f":"+SUM(R73:R75)","v":104.86737689828001},87.567831479799992,{"$f":"+SUM(T73:T75)","v":72.178289699839993},48.673140295819998,{"$f":"+SUM(V73:V75)","v":49.980031704000005}]
[null,"ST7","Total liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2379.2534061999995},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2507.7519555939998},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2534.946459707},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2996.1788551090899},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2923.8902232838473},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":2863.9499807016095},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3462.5242821911879},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3244.2103509758999},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3210.7572310221071},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3534.6094862947398},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3516.4194270076005},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3233.6912298048296},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3373.73736105328},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4932.01208608244},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4995.3890031442197},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4427.4515199254602},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4053.7072551665005},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4207.8114887040001}]
[null,null,"Equity, net"]
[null,"ST8","Equity attributable to IFS' shareholders",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":797.43285233999995},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":697.30299668000009},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":762.73824674000002},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":812.75961422},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":830.34072600000002},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":761.941912},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":802.85127699999998},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":853.84579200000007},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":759.66757492856198},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":757.66280280000001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":893.91672190999998},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1074.9269019599999},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1191.5610927900002},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1164.8679655900003},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1429.0607599},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1295.0878667500001},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1200.0308747900001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":904.99057486000004}]
[null,30,"Non-controlling interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":0}]
[null,"ST9","Total equity, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":797.43285233999995},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":697.30299668000009},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":762.73824674000002},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":812.75961422},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":830.34072600000002},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":761.941912},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":802.85127699999998},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":853.84579200000007},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":759.66757492856198},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":757.66280280000001},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":893.91672190999998},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1074.9269019599999},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1191.5610927900002},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1164.8679655900003},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1429.0607599},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1295.0878667500001},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":1200.0308747900001},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":904.99057486000004}]
[]
[null,"ST10","Total liabilities and equity net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3176.6862585399999},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3205.0549522740002},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3297.6847064469998},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3808.9384693290899},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3754.2309492838476},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3625.8918927016098},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4265.3755591911877},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4098.0561429759},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":3970.4248059506685},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4292.2722890947398},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4410.3361489176004},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4308.6181317648288},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":4565.2984538432811},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6096.8800516724405},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":6424.4497630442193},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5722.5393866754603},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5253.7381299565004},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S3\")*ValorUnidad","v":5112.8020635639996}]
[]
[]
[null,null,"Validation 1 [Assets- (Liabilities + Equity)]",null,{"$f":"+E64-E77-E81","v":-3.4099994081771001E-6},-1.0061581861009472E-6,8.7519196540597477E-5,8.7619196619925788E-5,1.3339836311843101E-4,1.3283294197208306E-4,1.3094971268401423E-4,5.2931523987354012E-4,1.3163987421194179E-4,1.3263346045278013E-4,1.3205650975578465E-4,{"$f":"+P64-P77-P81","v":1.3274189063849917E-4},-7.9699020716361701E-9,{"$f":"+R64-R77-R81","v":-1.0134931471839081E-7},6.6419943323126063E-8,{"$f":"+T64-T77-T81","v":8.9557488536229357E-7},4.7125263336056378E-7,{"$f":"+V64-V77-V81","v":-2.7202406727155903E-7}]
[null,null,"Check 1 - ST12",null,{"$f":"+E10+E11-E12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P10+P11-P12","v":0},0,{"$f":"+R10+R11-R12","v":0},0,{"$f":"+T10+T11-T12","v":0},0,{"$f":"+V10+V11-V12","v":0}]
[null,null,"Check 2 - ST13",null,{"$f":"+E13+E14-E15+E12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P13+P14-P15+P12","v":0},0,{"$f":"+R13+R14-R15+R12","v":0},0,{"$f":"+T13+T14-T15+T12","v":0},0,{"$f":"+V13+V14-V15+V12","v":0}]
[null,null,"Check 3 - ST15",null,{"$f":"+E26-(E29+E30+E31)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P26-(P29+P30+P31)","v":0},0,{"$f":"+R26-(R29+R30+R31)","v":0},0,{"$f":"+T26-(T29+T30+T31)","v":0},0,{"$f":"+V26-(V29+V30+V31)","v":0}]
[null,null,"Check 4 - ST17",null,{"$f":"+E33-E15-E25-E26-E32-E16","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P33-P15-P25-P26-P32-P16","v":0},0,{"$f":"+R33-R15-R25-R26-R32-R16","v":0},1.4210854715202004E-13,{"$f":"+T33-T15-T25-T26-T32-T16","v":-9.9475983006414026E-14},0,{"$f":"+V33-V15-V25-V26-V32-V16","v":0}]
[null,null,"Check 5 - ST18",null,{"$f":"+E36-E15-E25-E26-E32-E34-E35-E16","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P36-P15-P25-P26-P32-P34-P35-P16","v":0},0,{"$f":"+R36-R15-R25-R26-R32-R34-R35-R16","v":0},7.815970093361102E-14,{"$f":"+T36-T15-T25-T26-T32-T34-T35-T16","v":-5.6843418860808015E-14},0,{"$f":"+V36-V15-V25-V26-V32-V34-V35-V16","v":0}]
[null,null,"Check 6 - ST4",null,{"$f":"+E64-SUM(E49,E53,E54:E56,E63)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P64-SUM(P49,P53,P54:P56,P63)","v":0},0,{"$f":"+R64-SUM(R49,R53,R54:R56,R63)","v":0},0,{"$f":"+T64-SUM(T49,T53,T54:T56,T63)","v":0},0,{"$f":"+V64-SUM(V49,V53,V54:V56,V63)","v":0}]
[null,null,"Check 7 - ST7",null,{"$f":"+E77-SUM(E67,E70,E71,E72,E76)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P77-SUM(P67,P70,P71,P72,P76)","v":0},0,{"$f":"+R77-SUM(R67,R70,R71,R72,R76)","v":0},0,{"$f":"+T77-SUM(T67,T70,T71,T72,T76)","v":0},0,{"$f":"+V77-SUM(V67,V70,V71,V72,V76)","v":0}]
[null,null,"Check 8 - ST9",null,{"$f":"+E81-E79-E80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P81-P79-P80","v":0},0,{"$f":"+R81-R79-R80","v":0},0,{"$f":"+T81-T79-T80","v":0},0,{"$f":"+V81-V79-V80","v":0}]
[null,null,"Check 9 - ST10",null,{"$f":"+E83-E81-E77","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P83-P81-P77","v":0},0,{"$f":"+R83-R81-R77","v":0},0,{"$f":"+T83-T81-T77","v":0},0,{"$f":"+V83-V81-V77","v":0}]

{"sheet":"Payments","index":8,"n_rows":95,"n_cols":22,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,2,4,21],[41,2,41,21]]}
[]
[]
[]
[]
[null,null,"Payments Segment's P&L statement"]
[null,null,"S/ million"]
[null,null,null,null,"2018-03-31",{"$f":"+EOMONTH(E7,3)","v":"2018-06-30"},{"$f":"+EOMONTH(F7,3)","v":"2018-09-30"},"2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31",{"$f":"+EOMONTH(U7,3)","v":"2022-06-30"}]
[null,null,null,null,{"$f":"MONTH(E$7)/3&\"Q\"&RIGHT(YEAR(E$7),2)","v":"1Q18"},{"$f":"MONTH(F$7)/3&\"Q\"&RIGHT(YEAR(F$7),2)","v":"2Q18"},"3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22"]
[]
[null,41,"Interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B10,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0.22360716999999999}]
[null,42,"Interest and similar expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B11,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":-0.47374094000000005}]
[null,"ST12","Net interest and similar income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B12,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":-0.25013377000000003}]
[null,43,"Impairment loss on loans, net of recoveries",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B13,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,54,"Recovery (loss) due to impairment of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B14,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,"ST13","Net interest and similar income after impairment loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B15,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":-0.25013377000000003}]
[null,44,"Fee income from financial services, net",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B16,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":72.338933990000001}]
[null,45,"Net gain on foreign exchange transactions",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B17,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,46,"Net gain (loss) on sale of financial investments",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B18,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,46.1,"Net gain from derecognition of financial assets at amortized cost",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B19,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,78,"Net gain (loss) on financial assets at fair value through profit or loss",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B20,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,79,"Income from rental of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B21,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,80,"(Loss) gain on sale of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B22,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,81,"Gain (loss) on valuation of investment property",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B23,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,47,"Other income",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.0371559899999996},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.6475998150000022},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":6.4653526850000027},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":6.0892871950000007},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.0331480849999899},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B24,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":3.458968144369841}]
[null,null,"Other income",null,{"$f":"+SUM(E17:E24)","v":0},{"$f":"+SUM(F17:F24)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P17:P24)","v":0},5.0371559899999996,5.6475998150000022,6.4653526850000027,6.0892871950000007,5.0331480849999899,{"$f":"+SUM(V17:V24)","v":3.458968144369841}]
[null,"ST15","Total premiums earned minus claims and benefits",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B26,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,48.1,"Premiums assumed",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B27,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,48.3,"Premiums ceded to reinsurers",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B28,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,null,"Net Premiums",null,{"$f":"+SUM(E27:E28)","v":0},{"$f":"+SUM(F27:F28)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P27:P28)","v":0},0,0,0,0,0,{"$f":"+SUM(V27:V28)","v":0}]
[null,48.2,"Adjustment of technical reserves",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B30,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,49,"Net claims and benefits incurred ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B31,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0}]
[null,"ST16","Other expenses",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B32,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":-61.803205999999996}]
[null,"ST17","Income before translation result and income tax",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.0371559899999996},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.6475998150000022},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":6.4653526850000027},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":6.0892871950000007},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.0331480849999899},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B33,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":13.744562364369852}]
[null,56,"Translation result ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B34,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":1.7380326800000001}]
[null,57,"Income tax ",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B35,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":-7.9597494200000005}]
[null,"ST18","Profit for the period",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.0371559899999996},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.6475998150000022},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":6.4653526850000027},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":6.0892871950000007},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.0331480849999899},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B36,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":7.5228456243698538}]
[null,58,"Non-controlling interest",null,{"$f":"IF(MONTH(E$7)=3,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!C:C,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(F$7)=3,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(G$7)=3,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(H$7)=3,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(I$7)=3,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(J$7)=3,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(K$7)=3,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(L$7)=3,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(M$7)=3,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(N$7)=3,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(O$7)=3,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(P$7)=3,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(Q$7)=3,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(R$7)=3,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(S$7)=3,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(T$7)=3,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(U$7)=3,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":0},{"$f":"IF(MONTH(V$7)=3,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad,SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad-SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B37,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad)","v":5.1936987779999906E-7}]
[null,null,"Attributable to IFS' shareholders",null,{"$f":"+E36-E37","v":0},{"$f":"+F36-F37","v":0},0,0,0,0,0,0,0,0,0,0,5.0371559899999996,5.6475998150000022,6.4653526850000027,6.0892871950000007,5.0331480849999899,{"$f":"+V36-V37","v":7.5228451049999761}]
[]
[]
[]
[null,null,"Payments Segment's Statement of financial position"]
[null,null,"S/ million"]
[null,null,null,null,{"$f":"TEXT(E$7,\"MM.DD.YY\")","v":"03.31.18"},{"$f":"TEXT(F$7,\"MM.DD.YY\")","v":"06.30.18"},"09.30.18","12.31.18","03.31.19","06.30.19","09.30.19","12.31.19","03.31.20","06.30.20","09.30.20","12.31.20","03.31.21","06.30.21","09.30.21","12.31.21","03.31.22","06.30.22"]
[]
[null,null,"Assets"]
[null,"ST1","Total cash and due from banks",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B47,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":185.53985464000002}]
[null,3,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B48,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,null,"Cash and due from banks and inter-bank funds",null,{"$f":"+SUM(E47:E48)","v":0},{"$f":"+SUM(F47:F48)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P47:P48)","v":0},0,0,0,0,0,{"$f":"+SUM(V47:V48)","v":185.53985464000002}]
[null,4,"Investments at fair value through profit or loss",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B50,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,5,"Financial instruments measured at fair value through other comprehensive income",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B51,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,6,"Investments at amortized cost",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B52,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,null,"Financial investments",null,{"$f":"+SUM(E50:E52)","v":0},{"$f":"+SUM(F50:F52)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P50:P52)","v":0},0,0,0,0,0,{"$f":"+SUM(V50:V52)","v":0}]
[null,7,"Loans, net of unearned interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B54,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,8,"Impairment allowance for loans",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B55,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,11,"Property, furniture and equipment, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B56,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":105.83677100999999}]
[null,10,"Investments in associates",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":65.647556429999995},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":71.295156219999996},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":77.760508909999999},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":83.84979611},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":88.882944190000018},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B57,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":-2.5921052694320703E-7}]
[null,9,"Investment property",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B58,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,12,"Other accounts receivable and other assets, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B59,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":302.66429470000003}]
[null,12.1,"Intangibles and goodwill, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B60,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":44.325223170000001}]
[null,14,"Deferred Income Tax asset, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B61,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":12.21549474}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B62,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,null,"Other assets",null,{"$f":"+SUM(E57:E62)","v":0},{"$f":"+SUM(F57:F62)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P57:P62)","v":0},65.647556429999995,71.295156219999996,77.760508909999999,83.84979611,88.882944190000018,{"$f":"+SUM(V57:V62)","v":359.2050123507895}]
[null,"ST4","Total assets",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":65.647556429999995},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":71.295156219999996},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":77.760508909999999},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":83.84979611},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":88.882944190000018},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B64,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":650.58163800078955}]
[]
[null,null,"Liabilities and equity"]
[null,"ST6","Deposits and obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B67,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,17,"Inter-bank funds",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B68,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,18,"Due to banks and correspondents",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B69,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":23.711110939999998}]
[null,null,"Due to banks and correspondents and inter-bank \nfunds",null,{"$f":"+SUM(E68:E69)","v":0},{"$f":"+SUM(F68:F69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P68:P69)","v":0},0,0,0,0,0,{"$f":"+SUM(V68:V69)","v":23.711110939999998}]
[null,19,"Bonds, notes and other obligations",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B71,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,22,"Insurance contract liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B72,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,20,"Due from customers on acceptances",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B73,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,21,"Other accounts payable, provisions and other liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B74,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":434.04778609000005}]
[null,23,"Deferred Income Tax liability, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B75,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0}]
[null,null,"Other liabilities",null,{"$f":"+SUM(E73:E75)","v":0},{"$f":"+SUM(F73:F75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P73:P75)","v":0},0,0,0,0,0,{"$f":"+SUM(V73:V75)","v":434.04778609000005}]
[null,"ST7","Total liabilities",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B77,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":457.75889703000001}]
[null,null,"Equity, net"]
[null,"ST8","Equity attributable to IFS' shareholders",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":65.647556429999995},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":71.295156219999996},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":77.760508909999999},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":83.84979611},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":88.882944190000018},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B79,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":192.82273291999999}]
[null,30,"Non-controlling interest",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B80,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":9.1207894950000005E-6}]
[null,"ST9","Total equity, net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":65.647556429999995},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":71.295156219999996},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":77.760508909999999},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":83.84979611},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":88.882944190000018},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B81,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":192.82274204078948}]
[]
[null,"ST10","Total liabilities and equity net",null,{"$f":"SUMIFS(BD_Segmentos!D:D,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!E:E,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!F:F,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!G:G,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!H:H,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!I:I,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!J:J,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!K:K,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!L:L,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!M:M,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!N:N,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!O:O,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":0},{"$f":"SUMIFS(BD_Segmentos!P:P,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":65.647556429999995},{"$f":"SUMIFS(BD_Segmentos!Q:Q,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":71.295156219999996},{"$f":"SUMIFS(BD_Segmentos!R:R,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":77.760508909999999},{"$f":"SUMIFS(BD_Segmentos!S:S,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":83.84979611},{"$f":"SUMIFS(BD_Segmentos!T:T,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":88.882944190000018},{"$f":"SUMIFS(BD_Segmentos!U:U,BD_Segmentos!$C:$C,$B83,BD_Segmentos!$A:$A,\"S5\")*ValorUnidad","v":650.58163907078949}]
[]
[]
[null,null,"Validation 1 [Assets- (Liabilities + Equity)]",null,{"$f":"+E64-E77-E81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V64-V77-V81","v":-1.0699999393182225E-6}]
[null,null,"Check 1 - ST12",null,{"$f":"+E10+E11-E12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V10+V11-V12","v":0}]
[null,null,"Check 2 - ST13",null,{"$f":"+E13+E14-E15+E12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V13+V14-V15+V12","v":0}]
[null,null,"Check 3 - ST15",null,{"$f":"+E26-(E29+E30+E31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V26-(V29+V30+V31)","v":0}]
[null,null,"Check 4 - ST17",null,{"$f":"+E33-E15-E25-E26-E32-E16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V33-V15-V25-V26-V32-V16","v":0}]
[null,null,"Check 5 - ST18",null,{"$f":"+E36-E15-E25-E26-E32-E34-E35-E16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V36-V15-V25-V26-V32-V34-V35-V16","v":0}]
[null,null,"Check 6 - ST4",null,{"$f":"+E64-SUM(E49,E53,E54:E56,E63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V64-SUM(V49,V53,V54:V56,V63)","v":0}]
[null,null,"Check 7 - ST7",null,{"$f":"+E77-SUM(E67,E70,E71,E72,E76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V77-SUM(V67,V70,V71,V72,V76)","v":0}]
[null,null,"Check 8 - ST9",null,{"$f":"+E81-E79-E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V81-V79-V80","v":-9.5494138719611973E-15}]
[null,null,"Check 9 - ST10",null,{"$f":"+E83-E81-E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V83-V81-V77","v":0}]