( ), ( ) ( ) , . , .
, , ( ) .
, , .
, , , , , .
,
, , , , , , , , , .
, , - . , , :
- ;
- , , ;
- ;
- ;
- .
. , , , . , , .
:
- ;
|
|
|
- ;
- .
, , , :
- (), , ;
- , , , ;
- ;
- ;
- ;
- ;
- ;
- , , ( ) .
, , , , .
. , . .
- .
2016 30.06.2016 ( 2016-1 01.07.2016) .
:
: .
, , . , , . , , , .
, , .
4 -
, . . , .
|
|
|
1 1
| ~AEMacro(Period(first){2013.}), ~AEMacro(Currency{ . .}) | ~AEMacro(Period(last){2014.}), ~AEMacro(Currency{ . .}) | 2015., . . | 2014 2013, ~AEMacro(Currency{ . .}) | 2014 2013, % | 2015 2014, . . | 2015 2014, % | |
| ~AEMacro(TitleRow(B,1){ :}) | ~AEMacro(Cell(B,1,first){32 103 685}) | ~AEMacro(Cell(B,1,last){82 059 863}) | ~AEMacro(CellDelta(B,1,first,B,1,last){49 956 178}) | ~AEMacro(IfCellDelta(B,1,first,<>,B,1,last,B,1,first,B,1,last,%){155,61}) | -805924 | -0,98 | |
| ~AEMacro(TitleRow(B,2){ }) | ~AEMacro(Cell(B,2,first){211 666}) | ~AEMacro(Cell(B,2,last){7 147 796}) | ~AEMacro(CellDelta(B,2,first,B,2,last){6 936 130}) | ~AEMacro(IfCellDelta(B,2,first,<>,B,2,last,B,2,first,B,2,last,%){3 276,92}) | -852219 | -11,92 | |
| ~AEMacro(TitleRow(B,3){ }) | ~AEMacro(Cell(B,3,first){0,0}) | ~AEMacro(Cell(B,3,last){4 631 804}) | ~AEMacro(CellDelta(B,3,first,B,3,last){4 631 804}) | ~AEMacro(IfCellDelta(B,3,first,<>,B,3,last,B,3,first,B,3,last,%){100,00}) | -3417651 | -73,79 | |
| ~AEMacro(TitleRow(B,4){ :}) | ~AEMacro(Cell(B,4,first){30 225 907}) | ~AEMacro(Cell(B,4,last){63 409 615}) | ~AEMacro(CellDelta(B,4,first,B,4,last){33 183 708}) | ~AEMacro(IfCellDelta(B,4,first,<>,B,4,last,B,4,first,B,4,last,%){109,79}) | 4,91 | ||
| ~AEMacro(TitleRow(B,7){ }) | ~AEMacro(Cell(B,7,first){37 931}) | ~AEMacro(Cell(B,7,last){1 059 382}) | ~AEMacro(CellDelta(B,7,first,B,7,last){1 021 451}) | ~AEMacro(IfCellDelta(B,7,first,<>,B,7,last,B,7,first,B,7,last,%){2 692,92}) | -723021 | -68,25 | |
| ~AEMacro(TitleRow(B,9){- }) | ~AEMacro(Cell(B,9,first){1 666 112}) | ~AEMacro(Cell(B,9,last){6 867 038}) | ~AEMacro(CellDelta(B,9,first,B,9,last){5 200 926}) | ~AEMacro(IfCellDelta(B,9,first,<>,B,9,last,B,9,first,B,9,last,%){312,16}) | 5,14 | ||
| ~AEMacro(TitleRow(B,15){ }) | ~AEMacro(Cell(B,15,first){0,00}) | ~AEMacro(Cell(B,15,last){3 610}) | ~AEMacro(CellDelta(B,15,first,B,15,last){3 610}) | ~AEMacro(IfCellDelta(B,15,first,<>,B,15,last,B,15,first,B,15,last,%){100,00}) | -2686 | -74,40 | |
| ~AEMacro(TitleRow(B,16){ :}) | ~AEMacro(Cell(B,16,first){51 497 627}) | ~AEMacro(Cell(B,16,last){232 532 648}) | ~AEMacro(CellDelta(B,16,first,B,16,last){181 035 021}) | ~AEMacro(IfCellDelta(B,16,first,<>,B,16,last,B,16,first,B,16,last,%){351,54}) | 3,46 | ||
| ~AEMacro(TitleRow(B,17){, }) | ~AEMacro(Cell(B,17,first){40 927 525}) | ~AEMacro(Cell(B,17,last){158 140 157}) | ~AEMacro(CellDelta(B,17,first,B,17,last){117 212 632}) | ~AEMacro(IfCellDelta(B,17,first,<>,B,17,last,B,17,first,B,17,last,%){286,39}) | 0,40 | ||
| ~AEMacro(TitleRow(B,18){ }) | ~AEMacro(Cell(B,18,first){558 035}) | ~AEMacro(Cell(B,18,last){525 846}) | ~AEMacro(CellDelta(B,18,first,B,18,last){-32 189,00}) | ~AEMacro(IfCellDelta(B,18,first,<>,B,18,last,B,18,first,B,18,last,%){-5,77}) | -20010 | -3,81 | |
| ~AEMacro(TitleRow(B,19){ }) | ~AEMacro(Cell(B,19,first){9 213 385}) | ~AEMacro(Cell(B,19,last){62 100 524}) | 72325970 72325970 | ~AEMacro(CellDelta(B,19,first,B,19,last){52 887 139}) | ~AEMacro(IfCellDelta(B,19,first,<>,B,19,last,B,19,first,B,19,last,%){574,03}) | 16,47 | |
| ~AEMacro(TitleRow(B,21){ }) | ~AEMacro(Cell(B,21,first){100 122}) | ~AEMacro(Cell(B,21,last){7 120 508}) | ~AEMacro(CellDelta(B,21,first,B,21,last){7 020 386}) | ~AEMacro(IfCellDelta(B,21,first,<>,B,21,last,B,21,first,B,21,last,%){7 011,83}) | -491820 | -6,91 | |
| ~AEMacro(TitleRow(B,22){ }) | ~AEMacro(Cell(B,22,first){698 560}) | ~AEMacro(Cell(B,22,last){4 645 613}) | ~AEMacro(CellDelta(B,22,first,B,22,last){3 947 053}) | ~AEMacro(IfCellDelta(B,22,first,<>,B,22,last,B,22,first,B,22,last,%){565,03}) | -2310114 | -49,73 | |
| ~AEMacro(TitleRow(B,23){ }) | ~AEMacro(Cell(B,23,first){83 601 312}) | ~AEMacro(Cell(B,23,last){314 592 511}) | ~AEMacro(CellDelta(B,23,first,B,23,last){230 991 199}) | ~AEMacro(IfCellDelta(B,23,first,<>,B,23,last,B,23,first,B,23,last,%){276,30}) | 2,30 |
|
|
|
1
| ~AEMacro(Period(first){2013.}), ~AEMacro(Currency{ . .}) | ~AEMacro(Period(last){2014.}), ~AEMacro(Currency{ . .}) | 2015., . . | 2014 2013, ~AEMacro(Currency{ . .}) | 2014 2013, % | 2015 2014, . . | 2015 2014, % | |
| ~AEMacro(TitleRow(B,24){ :}) | ~AEMacro(Cell(B,24,first){24 324 374}) | ~AEMacro(Cell(B,24,last){121 506 242}) | ~AEMacro(CellDelta(B,24,first,B,24,last){97 181 868}) | ~AEMacro(IfCellDelta(B,24,first,<>,B,24,last,B,24,first,B,24,last,%){399,52}) | -57811129 | -47,58 | |
| ~AEMacro(TitleRow(B,25){ }) | ~AEMacro(Cell(B,25,first){15 002 578}) | ~AEMacro(Cell(B,25,last){88 935 431}) | ~AEMacro(CellDelta(B,25,first,B,25,last){73 932 853}) | ~AEMacro(IfCellDelta(B,25,first,<>,B,25,last,B,25,first,B,25,last,%){492,80}) | -53033940 | -59,63 | |
| ~AEMacro(TitleRow(B,26){ :}) | ~AEMacro(Cell(B,26,first){8 672 929}) | ~AEMacro(Cell(B,26,last){30 402 039}) | ~AEMacro(CellDelta(B,26,first,B,26,last){21 729 110}) | ~AEMacro(IfCellDelta(B,26,first,<>,B,26,last,B,26,first,B,26,last,%){250,54}) | -5260583 | -17,30 | |
| ~AEMacro(TitleRow(B,33){ }) | ~AEMacro(Cell(B,33,first){0,00}) | ~AEMacro(Cell(B,33,last){44 221}) | ~AEMacro(CellDelta(B,33,first,B,33,last){44 221}) | ~AEMacro(IfCellDelta(B,33,first,<>,B,33,last,B,33,first,B,33,last,%){100,00}) | 50,57 | ||
| ~AEMacro(TitleRow(B,35){ }) | ~AEMacro(Cell(B,35,first){648 867}) | ~AEMacro(Cell(B,35,last){2 124 551}) | ~AEMacro(CellDelta(B,35,first,B,35,last){1 475 684}) | ~AEMacro(IfCellDelta(B,35,first,<>,B,35,last,B,35,first,B,35,last,%){227,42}) | 143,24 | ||
| ~AEMacro(TitleRow(B,36){ :}) | ~AEMacro(Cell(B,36,first){4 616 084}) | ~AEMacro(Cell(B,36,last){70 290 091}) | ~AEMacro(CellDelta(B,36,first,B,36,last){65 674 007}) | ~AEMacro(IfCellDelta(B,36,first,<>,B,36,last,B,36,first,B,36,last,%){1 422,72}) | 88,77 | ||
| ~AEMacro(TitleRow(B,37){ }) | ~AEMacro(Cell(B,37,first){2 025 546}) | ~AEMacro(Cell(B,37,last){52 402 979}) | ~AEMacro(CellDelta(B,37,first,B,37,last){50 377 433}) | ~AEMacro(IfCellDelta(B,37,first,<>,B,37,last,B,37,first,B,37,last,%){2 487,10}) | 118,64 | ||
| ~AEMacro(TitleRow(B,38){ }) | ~AEMacro(Cell(B,38,first){2 590 538}) | ~AEMacro(Cell(B,38,last){11 540 664}) | ~AEMacro(CellDelta(B,38,first,B,38,last){8 950 126}) | ~AEMacro(IfCellDelta(B,38,first,<>,B,38,last,B,38,first,B,38,last,%){345,49}) | 6,84 | ||
| ~AEMacro(TitleRow(B,40){ }) | ~AEMacro(Cell(B,40,first){0,00}) | ~AEMacro(Cell(B,40,last){6 346 448}) | ~AEMacro(CellDelta(B,40,first,B,40,last){6 346 448}) | ~AEMacro(IfCellDelta(B,40,first,<>,B,40,last,B,40,first,B,40,last,%){100,00}) | -565741 | -8,91 | |
| ~AEMacro(TitleRow(B,41){ :}) | ~AEMacro(Cell(B,41,first){54 660 854}) | ~AEMacro(Cell(B,41,last){122 796 178}) | ~AEMacro(CellDelta(B,41,first,B,41,last){68 135 324}) | ~AEMacro(IfCellDelta(B,41,first,<>,B,41,last,B,41,first,B,41,last,%){124,65}) | 2,16 | ||
| ~AEMacro(TitleRow(B,42){ }) | ~AEMacro(Cell(B,42,first){30 011 860}) | ~AEMacro(Cell(B,42,last){44 462 847}) | ~AEMacro(CellDelta(B,42,first,B,42,last){14 450 987}) | ~AEMacro(IfCellDelta(B,42,first,<>,B,42,last,B,42,first,B,42,last,%){48,15}) | 0,00 | ||
| ~AEMacro(TitleRow(B,43){ , }) | ~AEMacro(Cell(B,43,first){0,00}) | ~AEMacro(Cell(B,43,last){-5 711 448}) | 0,0 | ~AEMacro(CellDelta(B,43,first,B,43,last){-5 711 448}) | ~AEMacro(IfCellDelta(B,43,first,<>,B,43,last,B,43,first,B,43,last,%){100,00}) | -100 | |
| ~AEMacro(TitleRow(B,44){ }) | ~AEMacro(Cell(B,44,first){4 034 963}) | ~AEMacro(Cell(B,44,last){4 034 955}) | ~AEMacro(CellDelta(B,44,first,B,44,last){-8}) | ~AEMacro(IfCellDelta(B,44,first,<>,B,44,last,B,44,first,B,44,last,%){0,00}) | 899,97 | ||
| ~AEMacro(TitleRow(B,45){ }) | ~AEMacro(Cell(B,45,first){8 718 488}) | ~AEMacro(Cell(B,45,last){33 851 598}) | ~AEMacro(CellDelta(B,45,first,B,45,last){25 133 110}) | ~AEMacro(IfCellDelta(B,45,first,<>,B,45,last,B,45,first,B,45,last,%){288,27}) | -3342572 | -9,87 | |
| ~AEMacro(TitleRow(B,46){ }) | ~AEMacro(Cell(B,46,first){392 162}) | ~AEMacro(Cell(B,46,last){498 264}) | ~AEMacro(CellDelta(B,46,first,B,46,last){106 102}) | ~AEMacro(IfCellDelta(B,46,first,<>,B,46,last,B,46,first,B,46,last,%){27,06}) | 1,57 | ||
| ~AEMacro(TitleRow(B,47){ }) | ~AEMacro(Cell(B,47,first){11 503 381}) | ~AEMacro(Cell(B,47,last){45 659 962}) | ~AEMacro(CellDelta(B,47,first,B,47,last){34 156 581}) | ~AEMacro(IfCellDelta(B,47,first,<>,B,47,last,B,47,first,B,47,last,%){296,93}) | 0,60 | ||
| ~AEMacro(TitleRow(B,48){ }) | ~AEMacro(Cell(B,48,first){83 601 312}) | ~AEMacro(Cell(B,48,last){314 592 511}) | ~AEMacro(CellDelta(B,48,first,B,48,last){230 991 199}) | ~AEMacro(IfCellDelta(B,48,first,<>,B,48,last,B,48,first,B,48,last,%){276,30}) | 2,30 |
~AEMacro(If("@IF(B16,B16,ERROR,B16)",last,>,0){ 2014 }) ~AEMacro(IfCalc("@IF(B16,B16,ERROR,B16)",last,>,0,"B16/B23*100",last){73,92}) ~AEMacro(If("@IF(B16,B16,ERROR,B16)",last,>,0){%, - }) ~AEMacro(IfCalc("@IF(B16,B16,ERROR,B16)",last,>,0,"B1/B23*100",last){26,08}) ~AEMacro(If("@IF(B16,B16,ERROR,B16)",last,>,0){%, 2015 74,75% 25,23% }) ~AEMacro(If("@IF(B23,B23,ERROR,B23)",first,<,"@IF(B23,B23,ERROR,B23)",last){
|
|
|
2014 }) ~AEMacro(If("@IF(B23,B23,ERROR,B23)",first,=,"@IF(B23,B23,ERROR,B23)",last){
.}) ~AEMacro(If("@IF(B23,B23,ERROR,B23)",first,>,"@IF(B23,B23,ERROR,B23)",last){
}) ~AEMacro(IfCellDelta("@IF(B23,B23,ERROR,B23)",first,<>,"@IF(B23,B23,ERROR,B23)",last,B,23,first,B,23,last,m){230 991 199,00}) ~AEMacro(IfCurrency("@IF(B23,B23,ERROR,B23)",first,<>,"@IF(B23,B23,ERROR,B23)",last){ .}) ~AEMacro(If("@IF(B23,B23,ERROR,B23)",first,<>,"@IF(B23,B23,ERROR,B23)",last){ }) ~AEMacro(IfCellDelta("@IF(B23,B23,ERROR,B23)",first,<>,"@IF(B23,B23,ERROR,B23)",last,B,23,first,B,23,last,m%){276,30}) ~AEMacro(If("@IF(B23,B23,ERROR,B23)",first,<>,"@IF(B23,B23,ERROR,B23)",last){%, }) ~AEMacro(If("@IF(B23,B23,ERROR,B23)",first,<,"@IF(B23,B23,ERROR,B23)",last){ , , ʻ 5, 6 9, 2015 2014 7233641 . 2,30%.
}) ~AEMacro(If("@IF(B23,B23,ERROR,B23)",first,>,"@IF(B23,B23,ERROR,B23)",last){ .
}) ~AEMacro(If("@IF(B16,B16,ERROR,B16)",first,<,"@IF(B16,B16,ERROR,B16)",last){ 2014 }) ~AEMacro(If("@IF(B16,B16,ERROR,B16)",first,>,"@IF(B16,B16,ERROR,B16)",last){ }) ~AEMacro(If("@IF(B16,B16,ERROR,B16)",first,<>,"@IF(B16,B16,ERROR,B16)",last){ }) ~AEMacro(IfCellDelta("@IF(B16,B16,ERROR,B16)",first,<>,"@IF(B16,B16,ERROR,B16)",last,B,16,first,B,16,last,m){181 035 021,00}) ~AEMacro(IfCurrency("@IF(B16,B16,ERROR,B16)",first,<>,"@IF(B16,B16,ERROR,B16)",last){ .}) ~AEMacro(If("@IF(B16,B16,ERROR,B16)",first,<>,"@IF(B16,B16,ERROR,B16)",last){ }) ~AEMacro(IfCellDelta("@IF(B16,B16,ERROR,B16)",first,<>,"@IF(B16,B16,ERROR,B16)",last,B,16,first,B,16,last,m%){351,54}) ~AEMacro(If("@IF(B16,B16,ERROR,B16)",first,<>,"@IF(B16,B16,ERROR,B16)",last){%}) ~AEMacro(If("@IF(B1,B1,ERROR,B1)",first,<,"@IF(B1,B1,ERROR,B1)",last){ }) ~AEMacro(If("@IF(B1,B1,ERROR,B1)",first,>,"@IF(B1,B1,ERROR,B1)",last){ }) ~AEMacro(IfCellDelta("@IF(B1,B1,ERROR,B1)",first,<>,"@IF(B1,B1,ERROR,B1)",last,B,1,first,B,1,last,m){49 956 178,00}) ~AEMacro(IfCurrency("@IF(B1,B1,ERROR,B1)",first,<>,"@IF(B1,B1,ERROR,B1)",last){ .}) ~AEMacro(If("@IF(B1,B1,ERROR,B1)",first,<>,"@IF(B1,B1,ERROR,B1)",last){ }) ~AEMacro(IfCellDelta("@IF(B1,B1,ERROR,B1)",first,<>,"@IF(B1,B1,ERROR,B1)",last,B,1,first,B,1,last,m%){155,61}) ~AEMacro(If("@IF(B1,B1,ERROR,B1)",first,<>,"@IF(B1,B1,ERROR,B1)",last){%.}) ~AEMacro(If("@IF(B1/B23,B1/B23,ERROR,B1/B23)",first,<,"@IF(B1/B23,B1/B23,ERROR,B1/B23)",last){ , .}) ~AEMacro(If("@IF(B1/B23,B1/B23,ERROR,B1/B23)",first,>,"@IF(B1/B23,B1/B23,ERROR,B1/B23)",last){ . 2015 8039565 . 3,46%, 805924 . 0,98%.})
|
|
|
, , }) ~AEMacro(If("@IF(B16/B1,B16/B1,ERROR,B16/B1)",first,<,"@IF(B16/B1,B16/B1,ERROR,B16/B1)",last){ . }) ~AEMacro(If("@IF(B16/B1,B16/B1,ERROR,B16/B1)",first,>,"@IF(B16/B1,B16/B1,ERROR,B16/B1)",last){ . })
~AEMacro(If(B,16,first,<>,B,16,last){
:})~AEMacro(If(B,17,first,<>,B,17,last){
- 2014 }) ~AEMacro(If(B,17,first,>,B,17,last){ }) ~AEMacro(If(B,17,first,<,B,17,last){ }) ~AEMacro(IfCellDelta(B,17,first,<>,B,17,last,B,17,first,B,17,last,m){117 212 632,00}) ~AEMacro(IfCurrency(B,17,first,<>,B,17,last){ .}) ~AEMacro(If("@IF(B17,B17,ERROR,B17)",first,<>,"@IF(B17,B17,ERROR,B17)",last){, }) ~AEMacro(IfCellDelta("@IF(B17,B17,ERROR,B17)",first,<>,"@IF(B17,B17,ERROR,B17)",last,B,17,first,B,17,last,m%){286,39}) ~AEMacro(If("@IF(B17,B17,ERROR,B17)",first,<>,"@IF(B17,B17,ERROR,B17)",last){%}) ~AEMacro(If(B,17,first,<>,B,17,last){, 2015 636063 . 0,40 %;
})~AEMacro(If(B,18,first,<>,B,18,last){- }) ~AEMacro(If(B,18,first,<,B,18,last){ }) ~AEMacro(If(B,18,first,>,B,18,last){ }) ~AEMacro(IfCellDelta(B,18,first,<>,B,18,last,B,18,first,B,18,last,m){32 189,00}) ~AEMacro(IfCurrency(B,18,first,<>,B,18,last){ .}) ~AEMacro(If("@IF(B18,B18,ERROR,B18)",first,<>,"@IF(B18,B18,ERROR,B18)",last){ }) ~AEMacro(IfCellDelta("@IF(B18,B18,ERROR,B18)",first,<>,"@IF(B18,B18,ERROR,B18)",last,B,18,first,B,18,last,m%){5,77}) ~AEMacro(If("@IF(B18,B18,ERROR,B18)",first,<>,"@IF(B18,B18,ERROR,B18)",last){%}) ~AEMacro(If(B,18,first,<>,B,18,last){ 2014 , 2015 -20010 -3,81%;
}) ~AEMacro(If(B,19,first,<>,B,19,last){- }) ~AEMacro(If(B,19,first,>,B,19,last){ }) ~AEMacro(If(B,19,first,<,B,19,last){ }) ~AEMacro(IfCellDelta(B,19,first,<>,B,19,last,B,19,first,B,19,last,m){52 887 139,00}) ~AEMacro(IfCurrency(B,19,first,<>,B,19,last){ .}) ~AEMacro(If("@IF(B19,B19,ERROR,B19)",first,<>,"@IF(B19,B19,ERROR,B19)",last){ }) ~AEMacro(IfCellDelta("@IF(B19,B19,ERROR,B19)",first,<>,"@IF(B19,B19,ERROR,B19)",last,B,19,first,B,19,last,m%){574,03}) ~AEMacro(If("@IF(B19,B19,ERROR,B19)",first,<>,"@IF(B19,B19,ERROR,B19)",last){%}) ~AEMacro(If(B,19,first,<>,B,19,last){ 2014 , 2015 10225446 . 16,47%.}) ~AEMacro(If(B,20,first,<>,B,20,last){ }) ~AEMacro(If(B,20,first,>,B,20,last){ }) ~AEMacro(If(B,20,first,<,B,20,last){ }) ~AEMacro(IfCellDelta(B,20,first,<>,B,20,last,B,20,first,B,20,last,m){10 998,00}) ~AEMacro(IfCurrency(B,20,first,<>,B,20,last){ .}) ~AEMacro(If("@IF(B20,B20,ERROR,B20)",first,<>,"@IF(B20,B20,ERROR,B20)",last){ }) ~AEMacro(IfCellDelta("@IF(B20,B20,ERROR,B20)",first,<>,"@IF(B20,B20,ERROR,B20)",last,B,20,first,B,20,last,m%){0,62}) ~AEMacro(If("@IF(B20,B20,ERROR,B20)",first,<>,"@IF(B20,B20,ERROR,B20)",last){%.}) ~AEMacro(If(B,18,last,>,B,18,first){ . }) ~AEMacro(If(B,18,last,<,B,18,first){
2014 .}) ~AEMacro(If(B,19,last,>,B,19,first){
:}) ~AEMacro(If("@IF(B1,B1,ERROR,B1)",first,=,"@IF(B1,B1,ERROR,B1)",last){
. }) ~AEMacro(If(B,2,first,<>,B,2,last){
- }) ~AEMacro(If(B,2,first,>,B,2,last){ }) ~AEMacro(If(B,2,first,<,B,2,last){ 2014 }) ~AEMacro(IfCellDelta(B,2,first,<>,B,2,last,B,2,first,B,2,last,m){6 936 130,00}) ~AEMacro(IfCurrency(B,2,first,<>,B,2,last){ .}) ~AEMacro(If("@IF(B2,B2,ERROR,B2)",first,<>,"@IF(B2,B2,ERROR,B2)",last){ }) ~AEMacro(IfCellDelta(B,2,first,<>,B,2,last,B,2,first,B,2,last,m%){3 276,92}) ~AEMacro(If("@IF(B2,B2,ERROR,B2)",first,<>,"@IF(B2,B2,ERROR,B2)",last){%}) ~AEMacro(If(B,2,first,<>,B,2,last){, 2015 852219 . 11,92 %;
}) ~AEMacro(If(B,3,first,<>,B,3,last){ }) ~AEMacro(If(B,3,first,>,B,3,last){ }) ~AEMacro(If(B,3,first,<,B,3,last){ }) ~AEMacro(IfCellDelta(B,3,first,<>,B,3,last,B,3,first,B,3,last,m){4 631 804,00}) ~AEMacro(IfCurrency(B,3,first,<>,B,3,last){ .}) ~AEMacro(If("@IF(B3,B3,ERROR,B3)",first,<>,"@IF(B3,B3,ERROR,B3)",last){ }) ~AEMacro(IfCellDelta("@IF(B3,B3,ERROR,B3)",first,<>,"@IF(B3,B3,ERROR,B3)",last,B,3,first,B,3,last,m%){100,00}) ~AEMacro(If("@IF(B3,B3,ERROR,B3)",first,<>,"@IF(B3,B3,ERROR,B3)",last){% 2014 , 2015 3417651 . 73,79 %;}) ~AEMacro(If(B,4,first,<>,B,4,last){
- }) ~AEMacro(If(B,4,first,>,B,4,last){ }) ~AEMacro(If(B,4,first,<,B,4,last){ }) ~AEMacro(IfCellDelta(B,4,first,<>,B,4,last,B,4,first,B,4,last,m){33 183 708,00}) ~AEMacro(IfCurrency(B,4,first,<>,B,4,last){ .}) ~AEMacro(If("@IF(B4,B4,ERROR,B4)",first,<>,"@IF(B4,B4,ERROR,B4)",last){ }) ~AEMacro(IfCellDelta("@IF(B4,B4,ERROR,B4)",first,<>,"@IF(B4,B4,ERROR,B4)",last,B,4,first,B,4,last,m%){109,79}) ~AEMacro(If("@IF(B4,B4,ERROR,B4)",first,<>,"@IF(B4,B4,ERROR,B4)",last){% 2014 , 2015 3113554 . 4,91 %;}) ~AEMacro(If(B,9,first,<>,B,9,last){
- - }) ~AEMacro(If(B,9,first,>,B,9,last){ }) ~AEMacro(If(B,9,first,<,B,9,last){ }) ~AEMacro(IfCellDelta(B,9,first,<>,B,9,last,B,9,first,B,9,last,m){5 200 926,00}) ~AEMacro(IfCurrency(B,9,first,<>,B,9,last){ .}) ~AEMacro(If("@IF(B9,B9,ERROR,B9)",first,<>,"@IF(B9,B9,ERROR,B9)",last){ }) ~AEMacro(IfCellDelta("@IF(B9,B9,ERROR,B9)",first,<>,"@IF(B9,B9,ERROR,B9)",last,B,9,first,B,9,last,m%){312,16}) ~AEMacro(If("@IF(B9,B9,ERROR,B9)",first,<>,"@IF(B9,B9,ERROR,B9)",last){%}) ~AEMacro(If(B,9,first,<>,B,9,last){ 2014 , 2015 353078 . 5,14 %
}) ~AEMacro(If(B,14,first,<>,B,14,last){ }) ~AEMacro(If(B,14,first,>,B,14,last){ }) ~AEMacro(If(B,14,first,<,B,14,last){ }) ~AEMacro(IfCellDelta(B,14,first,<>,B,14,last,B,14,first,B,14,last,m){19 959,00}) ~AEMacro(IfCurrency(B,14,first,<>,B,14,last){ .}) - ~AEMacro(If("@IF(B14,B14,ERROR,B14)",first,<>,"@IF(B14,B14,ERROR,B14)",last){ }) ~AEMacro(IfCellDelta("@IF(B14,B14,ERROR,B14)",first,<>,"@IF(B14,B14,ERROR,B14)",last,B,14,first,B,14,last,m%){16,57}) ~AEMacro(If("@IF(B14,B14,ERROR,B14)",first,<>,"@IF(B14,B14,ERROR,B14)",last){%}) ~AEMacro(If(B,14,first,<>,B,14,last){;
}) ~AEMacro(If(B,15,first,<>,B,15,last){ }) ~AEMacro(If(B,15,first,>,B,15,last){ }) ~AEMacro(If(B,15,first,<,B,15,last){ }) ~AEMacro(IfCellDelta(B,15,first,<>,B,15,last,B,15,first,B,15,last,m){3 610,00}) ~AEMacro(IfCurrency(B,15,first,<>,B,15,last){ .}) ~AEMacro(If("@IF(B15,B15,ERROR,B15)",first,<>,"@IF(B15,B15,ERROR,B15)",last){ }) ~AEMacro(IfCellDelta("@IF(B15,B15,ERROR,B15)",first,<>,"@IF(B15,B15,ERROR,B15)",last,B,15,first,B,15,last,m%){100,00}) ~AEMacro(If("@IF(B15,B15,ERROR,B15)",first,<>,"@IF(B15,B15,ERROR,B15)",last){% 2014 , 2015 2686 . 74,40 %}) ~AEMacro(If("@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",first,<>,"@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",last){
2014 }) ~AEMacro(IfCellDelta("@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",first,<>,"@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",last,"B1*100/B23",first,"B1*100/B23",last){12,32}) ~AEMacro(If("@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",first,<>,"@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",last){% }) ~AEMacro(IfCalc("@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",first,<>,"@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",last,"B1*100/B23",last){26,08}) ~AEMacro(If("@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",first,<>,"@IF(B1*100/B23,B1*100/B23,ERROR,B1*100/B23)",last){%, 2015 25,25 %.}) ~AEMacro(If(B,2,first,<,B,2,last){
.}) ~AEMacro(If(B,3,first,>,B,3,last){
.}) ~AEMacro(If(B,8,first,<,B,8,last){
. , . .})
, , . .
~AEMacro(If("B41*100/B48",last,<,0){
, , .
})
~AEMacro(If("@IF(B41*100/B48,B41*100/B48,ERROR,B41*100/B48)",first,<,"@IF(B41*100/B48,B41*100/B48,ERROR,ERROR)",last){
, , }) ~AEMacro(If("@IF(B41*100/B48,B41*100/B48,ERROR,B41*100/B48)",first,>,"@IF(B41*100/B48,B41*100/B48,ERROR,ERROR)",last){
2014 , , }) ~AEMacro(IfCalc("@IF(B41*100/B48,B41*100/B48,ERROR,B41*100/B48)",first,<>,"@IF(B41*100/B48,B41*100/B48,ERROR,ERROR)",last,"B41*100/B48",last){39,03}) ~AEMacro(If("@IF(B41*100/B48,B41*100/B48,ERROR,B41*100/B48)",first,<>,"@IF(B41*100/B48,B41*100/B48,ERROR,ERROR)",last){%.}) ~AEMacro(If("@IF(1/FIEP15,1/FIEP15,ERROR,1/FIEP15)",first,=,"@IF(1/FIEP15,1/FIEP15,ERROR,1/FIEP15)",last){
:}) ~AEMacro(If("@IF(FIEP15,FIEP15,ERROR,FIEP15)",first,<,"@IF(FIEP15,FIEP15,ERROR,FIEP15)",last){ }) ~AEMacro(If("@IF(FIEP15,FIEP15,ERROR,FIEP15)",first,>,"@IF(FIEP15,FIEP15,ERROR,FIEP15)",last){ }) ~AEMacro(IfCell("@IF(1/FIEP15,1/FIEP15,ERROR,1/FIEP15)",first,=,"@IF(1/FIEP15,1/FIEP15,ERROR,1/FIEP15)",last,FIEP,15,last){0,10}) ~AEMacro(IfCellDelta("@IF(FIEP15,FIEP15,ERROR,FIEP15)",first,<>,"@IF(FIEP15,FIEP15,ERROR,FIEP15)",last,FIEP,15,first,FIEP,15,last,m){1,03}) ~AEMacro(If("@IF(FIEP15,FIEP15,ERROR,FIEP15)",first,<>,"@IF(FIEP15,FIEP15,ERROR,FIEP15)",last){, }) ~AEMacro(IfCell("@IF(FIEP15,FIEP15,ERROR,FIEP15)",first,<>,"@IF(FIEP15,FIEP15,ERROR,FIEP15)",last,FIEP,15,last){1,56}) ~AEMacro(If("@IF(FIEP15,FIEP15,ERROR,FIEP15)",first,<,"@IF(FIEP15,FIEP15,ERROR,FIEP15)",last){.
, , , , .. . }) ~AEMacro(If("@IF(FIEP15,FIEP15,ERROR,FIEP15)",first,>,"@IF(FIEP15,FIEP15,ERROR,FIEP15)",last){.
.}) ~AEMacro(If("@IF(B41,B41,ERROR,B41)",first,=,"@IF(B41,B41,ERROR,B41)",last){
.})~AEMacro(If("@IF(B41,B41,ERROR,B41)",first,<,"@IF(B41,B41,ERROR,B41)",last){
})~AEMacro(If("@IF(B41,B41,ERROR,B41)",first,>,"@IF(B41,B41,ERROR,B41)",last){
})~AEMacro(IfCellDelta("@IF(B41,B41,ERROR,B41)",first,<>,"@IF(B41,B41,ERROR,B41)",last,B,41,first,B,41,last,m){68 135 324,00}) ~AEMacro(IfCurrency("@IF(B41,B41,ERROR,B41)",first,<>,"@IF(B41,B41,ERROR,B41)",last){ .}) ~AEMacro(If("@IF(B41,B41,ERROR,B41)",first,<>,"@IF(B41,B41,ERROR,B41)",last){, .. }) ~AEMacro(IfCellDelta("@IF(B41,B41,ERROR,B41)",first,<>,"@IF(B41,B41,ERROR,B41)",last,B,41,first,B,41,last,m%){124,65}) ~AEMacro(If("@IF(B41,B41,ERROR,B41)",first,<>,"@IF(B41,B41,ERROR,B41)",last){% 2014 , 2015 2650017 . 2,16 %.}) ~AEMacro(If("@IF(B41,B41,ERROR,B41)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B41),B41,ERROR,B41)",last){
, :}) ~AEMacro(If("@IF(B42,B42,ERROR,B42)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last){
- }) ~AEMacro(If("@IF(B42,B42,ERROR,B42)",first,>,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last){ }) ~AEMacro(If("@IF(B42,B42,ERROR,B42)",first,<,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last){ }) ~AEMacro(IfCellDelta("@IF(B42,B42,ERROR,B42)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last,B,42,first,B,42,last,m){14 450 987,00}) ~AEMacro(IfCurrency("@IF(B42,B42,ERROR,B42)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last){ .}) ~AEMacro(If("@IF(B42,B42,ERROR,B42)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last){ }) ~AEMacro(IfCellDelta("@IF(B42,B42,ERROR,B42)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last,B,42,first,B,42,last,m%){48,15}) ~AEMacro(If("@IF(B42,B42,ERROR,B42)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last){%}) ~AEMacro(If("@IF(B42,B42,ERROR,B42)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B42),B42,ERROR,B42)",last){ 2014 , 2015}) ~AEMacro(If("@IF(B45,B45,ERROR,B45)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last){;
- }) ~AEMacro(If("@IF(B45,B45,ERROR,B45)",first,>,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last){ }) ~AEMacro(If("@IF(B45,B45,ERROR,B45)",first,<,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last){ }) ~AEMacro(IfCellDelta("@IF(B45,B45,ERROR,B45)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last,B,45,first,B,45,last,m){25 133 110,00}) ~AEMacro(IfCurrency("@IF(B45,B45,ERROR,B45)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last){ .}) ~AEMacro(If("@IF(B45,B45,ERROR,B45)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last){, }) ~AEMacro(IfCellDelta("@IF(B45,B45,ERROR,B45)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last,B,45,first,B,45,last,m%){288,27}) ~AEMacro(If("@IF(B45,B45,ERROR,B45)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last){%}) ~AEMacro(If("@IF(B45,B45,ERROR,B45)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B45),B45,ERROR,B45)",last){ 2014 , 2015 3342572 . 9,87 % ;
}) ~AEMacro(If("@IF(B46,B46,ERROR,B46)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last){- }) ~AEMacro(If("@IF(B46,B46,ERROR,B46)",first,>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last){ }) ~AEMacro(If("@IF(B46,B46,ERROR,B46)",first,<,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last){ }) ~AEMacro(IfCellDelta("@IF(B46,B46,ERROR,B46)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last,B,46,first,B,46,last,m){106 102,00}) ~AEMacro(IfCurrency("@IF(B46,B46,ERROR,B46)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last){ .}) ~AEMacro(If("@IF(B46,B46,ERROR,B46)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last){, }) ~AEMacro(IfCellDelta("@IF(B46,B46,ERROR,B46)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last,B,46,first,B,46,last,m%){27,06 }) ~AEMacro(If("@IF(B46,B46,ERROR,B46)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last){% 2014 , 2015 7838 . 1,57 %})~AEMacro(If("@IF(B46,B46,ERROR,B46)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last){;
}) ~AEMacro(If("@IF(B47,B47,ERROR,B47)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last){- }) ~AEMacro(If("@IF(B47,B47,ERROR,B47)",first,>,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last){ }) ~AEMacro(If("@IF(B47,B47,ERROR,B47)",first,<,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last){ }) ~AEMacro(IfCellDelta("@IF(B47,B47,ERROR,B47)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last,B,47,first,B,47,last,m){34 156 581,00})~AEMacro(IfCurrency("@IF(B47,B47,ERROR,B47)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last){ .}) ~AEMacro(If("@IF(B47,B47,ERROR,B47)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last){, }) ~AEMacro(IfCellDelta("@IF(B47,B47,ERROR,B47)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last,B,47,first,B,47,last,m%){296,93}) ~AEMacro(If("@IF(B47,B47,ERROR,B47)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last){% 2014 , 2015 273415 . 0,60 % }) ~AEMacro(If("@IF(B47,B47,ERROR,B47)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B47),B47,ERROR,B47)",last){.}) ~AEMacro(If("@IF(B41,B41,ERROR,B41)",first,<>,"@IF(@IFN(B41/B48<0,ERROR,B41),B41,ERROR,B41)",last){}) ~AEMacro(If("@IF(B46,B46,ERROR,B46)",first,>,"@IF(@IFN(B41/B48<0,ERROR,B46),B46,ERROR,B46)",last){ .}) ~AEMacro(If("@IFN(B41/B48<0,ERROR,(B42+B43+B44+B45+B46+B47)/B41)",last,<>,0){
2014 :}) ~AEMacro(If("@IFN(B41/B48<0,ERROR,B42/B41)",last,>,0){
- }) ~AEMacro(IfCalc("@IFN(B41/B48<0,ERROR,B42/B41)",last,>,0,"B42*100/B41",last){36,21}) ~AEMacro(If("@IFN(B41/B48<0,ERROR,B42/B41)",last,>,0){%, 2015 35,44%; }) ~AEMacro(If("@IFN(B41/B48<0,ERROR,B45/B41)",last,>,0){
- }) ~AEMacro(IfCalc("@IFN(B41/B48<0,ERROR,B45/B41)",last,>,0,"B45*100/B41",last){27,57}) ~AEMacro(If("@IFN(B41/B48<0,ERROR,B45/B41)",last,>,0){%, 2015 24,32%;}) ~AEMacro(If("@IFN(B41/B48<0,ERROR,B46/B41)",last,>,0){
}) ~AEMacro(IfCalc("@IFN(B41/B48<0,ERROR,B46/B41)",last,>,0,"B46*100/B41",last){1,81}) ~AEMacro(If("@IFN(B41/B48<0,ERROR,B46/B41)",last,>,0){%;}) ~AEMacro(If("@IFN(B41/B48<0,ERROR,B47/B41)",last,>,0){- }) ~AEMacro(IfCalc("@IFN(B41/B48<0,ERROR,B47/B41)",last,>,0,"B47*100/B41",last){37,18})}) ~AEMacro(If("@IFN(B41/B48<0,ERROR,B47/B41)",last,>,0){%, 2015 36,61%;}) ~AEMacro(If("@IF(B36,B36,ERROR,B36)",first,<,"@IF(B36,B36,ERROR,B36)",last){
2014 }) ~AEMacro(If("@IF(B36,B36,ERROR,B36)",first,>,"@IF(B36,B36,ERROR,B36)",last){
}) ~AEMacro(IfCellDelta("@IF(B36,B36,ERROR,B36)",first,<>,"@IF(B36,B36,ERROR,B36)",last,B,36,first,B,36,last,m%){1 422,72}) ~AEMacro(If("@IF(B36,B36,ERROR,B36)",first,<>,"@IF(B36,B36,ERROR,B36)",last){% }) ~AEMacro(IfCell("@IF(B36,B36,ERROR,B36)",first,<>,"@IF(B36,B36,ERROR,B36)",last,B,36,last){70 290 091,00}) ~AEMacro(IfCurrency("@IF(B36,B36,ERROR,B36)",first,<>,"@IF(B36,B36,ERROR,B36)",last){ , 2015 88,77% 132684844 .}) ~AEMacro(If("@IF(B24,B24,ERROR,B24)",first,<>,"@IF(B24,B24,ERROR,B24)",last){
2014 }) ~AEMacro(IfCell("@IF(B24,B24,ERROR,B24)",first,<>,"@IF(B24,B24,ERROR,B24)",last,B,24,last){121 506 242,00}) ~AEMacro(IfCurrency("@IF(B24,B24,ERROR,B24)",first,<>,"@IF(B24,B24,ERROR,B24)",last){ .}) ~AEMacro(If("@IF(B24,B24,ERROR,B24)",first,>,"@IF(B24,B24,ERROR,B24)",last){ }) ~AEMacro(If("@IF(B24,B24,ERROR,B24)",first,<,"@IF(B24,B24,ERROR,B24)",last){ }) ~AEMacro(IfCellDelta("@IF(B24,B24,ERROR,B24)",first,<>,"@IF(B24,B24,ERROR,B24)",last,B,24,first,B,24,last,m%){399,52}) ~AEMacro(If("@IF(B24,B24,ERROR,B24)",first,<>,"@IF(B24,B24,ERROR,B24)",last){%, 2015 47,58% 63695113 .}) ~AEMacro(If("@IF(B24,B24,ERROR,B24)",first,=,"@IF(B24,B24,ERROR,B24)",last){
.}) ~AEMacro(If("@IF(B24,B24,ERROR,B24)",first,<,"@IF(B24,B24,ERROR,B24)",last){
:}) ~AEMacro(If("@IF(B24,B24,ERROR,B24)",first,>,"@IF(B24,B24,ERROR,B24)",last){
:}) ~AEMacro(If("@IF(B25,B25,ERROR,B25)",first,<>,"@IF(B25,B25,ERROR,B25)",last){
- }) ~AEMacro(IfCell("@IF(B25,B25,ERROR,B25)",first,<>,"@IF(B25,B25,ERROR,B25)",last,B,25,last){88 935 431,00}) ~AEMacro(IfCurrency("@IF(B25,B25,ERROR,B25)",first,<>,"@IF(B25,B25,ERROR,B25)",last){ .}) ~AEMacro(If("@IF(B25,B25,ERROR,B25)",first,<,"@IF(B25,B25,ERROR,B25)",last){ }) ~AEMacro(If("@IF(B25,B25,ERROR,B25)",first,>,"@IF(B25,B25,ERROR,B25)",last){ }) ~AEMacro(IfCellDelta("@IF(B25,B25,ERROR,B25)",first,<>,"@IF(B25,B25,ERROR,B25)",last,B,25,first,B,25,last,m%){492,80}) ~AEMacro(If("@IF(B25,B25,ERROR,B25)",first,<>,"@IF(B25,B25,ERROR,B25)",last){% 2014 , 2015 35901491 . 59,63%;}) ~AEMacro(If("@IF(B26,B26,ERROR,B26)",first,<>,"@IF(B26,B26,ERROR,B26)",last){
- }) ~AEMacro(IfCell("@IF(B26,B26,ERROR,B26)",first,<>,"@IF(B26,B26,ERROR,B26)",last,B,26,last){30 402 039,00}) ~AEMacro(IfCurrency("@IF(B26,B26,ERROR,B26)",first,<>,"@IF(B26,B26,ERROR,B26)",last){ .}) ~AEMacro(If("@IF(B26,B26,ERROR,B26)",first,<,"@IF(B26,B26,ERROR,B26)",last){ }) ~AEMacro(If("@IF(B26,B26,ERROR,B26)",first,>,"@IF(B26,B26,ERROR,B26)",last){ }) ~AEMacro(IfCellDelta("@IF(B26,B26,ERROR,B26)",first,<>,"@IF(B26,B26,ERROR,B26)",last,B,26,first,B,26,last,m%){250,54}) ~AEMacro(If("@IF(B26,B26,ERROR,B26)",first,<>,"@IF(B26,B26,ERROR,B26)",last){% 2014 , 2015 25141456 17,30%;}) ~AEMacro(If("@IF(B33,B33,ERROR,B33)",first,<>,"@IF(B33,B33,ERROR,B33)",last){
- }) ~AEMacro(IfCell("@IF(B33,B33,ERROR,B33)",first,<>,"@IF(B33,B33,ERROR,B33)",last,B,33,last){44 221,00}) ~AEMacro(IfCurrency("@IF(B33,B33,ERROR,B33)",first,<>,"@IF(B33,B33,ERROR,B33)",last){ .}) ~AEMacro(If("@IF(B33,B33,ERROR,B33)",first,<,"@IF(B33,B33,ERROR,B33)",last){ }) ~AEMacro(If("@IF(B33,B33,ERROR,B33)",first,>,"@IF(B33,B33,ERROR,B33)",last){ }) ~AEMacro(IfCellDelta("@IF(B33,B33,ERROR,B33)",first,<>,"@IF(B33,B33,ERROR,B33)",last,B,33,first,B,33,last,m%){100,00}) ~AEMacro(If("@IF(B33,B33,ERROR,B33)",first,<>,"@IF(B33,B33,ERROR,B33)",last){% 2014 , 2015 66583 . 50,57%}) ~AEMacro(If("@IF(B33,B33,ERROR,B33)",first,<>,"@IF(B33,B33,ERROR,B33)",last){;}) ~AEMacro(If("@IF(B34,B34,ERROR,B34)",first,<>,"@IF(B34,B34,ERROR,B34)",last){
}) ~AEMacro(IfCell("@IF(B34,B34,ERROR,B34)",first,<>,"@IF(B34,B34,ERROR,B34)",last,B,34,last){6 757,00}) ~AEMacro(IfCurrency("@IF(B34,B34,ERROR,B34)",first,<>,"@IF(B34,B34,ERROR,B34)",last){ .}) ~AEMacro(If("@IF(B34,B34,ERROR,B34)",first,<,"@IF(B34,B34,ERROR,B34)",last){ }) ~AEMacro(If("@IF(B34,B34,ERROR,B34)",first,>,"@IF(B34,B34,ERROR,B34)",last){ }) ~AEMacro(IfCellDelta("@IF(B34,B34,ERROR,B34)",first,<>,"@IF(B34,B34,ERROR,B34)",last,B,34,first,B,34,last,m%){200,00}) ~AEMacro(If("@IF(B34,B34,ERROR,B34)",first,<>,"@IF(B34,B34,ERROR,B34)",last){%}) ~AEMacro(If("@IF(B34,B34,ERROR,B34)",first,<>,"@IF(B34,B34,ERROR,B34)",last){;}) ~AEMacro(If("@IF(B35,B35,ERROR,B35)",first,<>,"@IF(B35,B35,ERROR,B35)",last){- }) ~AEMacro(IfCell("@IF(B35,B35,ERROR,B35)",first,<>,"@IF(B35,B35,ERROR,B35)",last,B,35,last){2 124 551,00}) ~AEMacro(IfCurrency("@IF(B35,B35,ERROR,B35)",first,<>,"@IF(B35,B35,ERROR,B35)",last){ .}) ~AEMacro(If("@IF(B35,B35,ERROR,B35)",first,<,"@IF(B35,B35,ERROR,B35)",last){ }) ~AEMacro(If("@IF(B35,B35,ERROR,B35)",first,>,"@IF(B35,B35,ERROR,B35)",last){ }) ~AEMacro(IfCellDelta("@IF(B35,B35,ERROR,B35)",first,<>,"@IF(B35,B35,ERROR,B35)",last,B,35,first,B,35,last,m%){227,42}) ~AEMacro(If("@IF(B35,B35,ERROR,B35)",first,<>,"@IF(B35,B35,ERROR,B35)",last){% 2014 , 2015 5167806 143,24%}) ~AEMacro(If("@IF(B24,B24,ERROR,B24)",first,<>,"@IF(B24,B24,ERROR,B24)",last){.}) ~AEMacro(If("B24-B36",last,>,0){
, , .}) ~AEMacro(If("B24/(B24+B36)",first,>,"B24/(B24+B36)",last){
, .})
~AEMacro(IfEmpty(B,27,32,last){
: }) ~AEMacro(If(B,27,last,>,0){
}) ~AEMacro(IfCalc(B,27,last,>,0,"B27*100/B26",last){57,80}) ~AEMacro(If(B,27,last,>,0){%;}) ~AEMacro(If(B,28,last,>,0){
}) ~AEMacro(IfCalc(B,28,last,>,0,"B28*100/B26",last){10,90}) ~AEMacro(If(B,28,last,>,0){%;}) ~AEMacro(If(B,29,last,>,0){
}) ~AEMacro(IfCalc(B,29,last,>,0,"B29*100/B26",last){0,00}) ~AEMacro(If(B,29,last,>,0){%;}) ~AEMacro(If(B,30,last,>,0){
}) ~AEMacro(IfCalc(B,30,last,>,0,"B30*100/B26",last){0,49}) ~AEMacro(If(B,30,last,>,0){%;}) ~AEMacro(If(B,31,last,>,0){
}) ~AEMacro(IfCalc(B,31,last,>,0,"B31*100/B26",last){0,05}) ~AEMacro(If(B,31,last,>,0){%;}) ~AEMacro(If(B,32,last,>,0){
}) ~AEMacro(IfCalc(B,32,last,>,0,"B32*100/B26",last){31,25}) ~AEMacro(If(B,32,last,>,0){%.}) ~AEMacro(If("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",first,<,0){
, }) ~AEMacro(IfCalc("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",first,<,0,"@ABS(B4+B8-B26)",first){4 567 214,00}) ~AEMacro(IfCurrency("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",first,<,0){ .}) ~AEMacro(If("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",first,<,0){, .. .}) ~AEMacro(If("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",first,>,0){
, .. .}) ~AEMacro(If("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",last,<,0){
}) ~AEMacro(IfCalc("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",last,<,0,"@ABS(B4+B8-B26)",last){2 040 539,00}) ~AEMacro(IfCurrency("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",last,<,0){ .}) ~AEMacro(If("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",last,<,0){, .. .}) ~AEMacro(If("@IF((B4+B8-B26),(B4+B8-B26),ERROR,(B4+B8-B26))",last,>,0){
, .. , , .})
, .
2
| ~AEMacro(Period(first){2014.}) | ~AEMacro(Period(last){2015.}) | ,% | ||
| ~AEMacro(TitleRow(F,2){ }) | ~AEMacro(Cell(F,2,first,#,##0.00){0,10}) | ~AEMacro(Cell(F,2,last,#,##0.00){0,10}) | ~AEMacro(CellDelta(F,2,first,F,2,last,#,##0.00){0,00}) | ~AEMacro(IfCellDelta(F,2,first,<>,F,2,last,F,2,first,F,2,last,%){32,37}) |
| ~AEMacro(TitleRow(F,3){ (QR)}) | ~AEMacro(Cell(F,3,first,#,##0.00){0,24}) | ~AEMacro(Cell(F,3,last,#,##0.00){0,23}) | ~AEMacro(CellDelta(F,3,first,F,3,last,#,##0.00){-0,01}) | ~AEMacro(IfCellDelta(F,3,first,<>,F,3,last,F,3,first,F,3,last,%){-4,17}) |
| ~AEMacro(TitleRow(F,4){ (CR)}) | ~AEMacro(Cell(F,4,first,#,##0.00){0,68}) | ~AEMacro(Cell(F,4,last,#,##0.00){0,88}) | ~AEMacro (CellDelta(F,4,first,F,4,last,#,##0.00){0,20}) | ~AEMacro(IfCellDelta(F,4,first,<>,F,4,last,F,4,first,F,4,last,%){29,41}) |
| ~AEMacro(TitleRow(F,5){ (NWC)}), ~AEMacro(Currency{ .}) | ~AEMacro(Cell(F,5,first,#,##0.00){-39 402 158,00}) | ~AEMacro(Cell(F,5,last,#,##0.00){-10 888 374,50}) | ~AEMacro(CellDelta(F,5,first,F,5,last,#,##0.00){28513783,50}) | ~AEMacro(IfCellDelta(F,5,first,<>,F,5,last,F,5,first,F,5,last,%){72,37}) |
( ), () , }) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",first,>,"@IF(F4,F4,ERROR,F4)",last){
( ), () , }) ~AEMacro(IfCell("@IF(F4,F4,ERROR,F4)",first,<>,"@IF(F4,F4,ERROR,F4)",last,F,4,first,#,##0.00){0,68}) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",first,<>,"@IF(F4,F4,ERROR,F4)",last){ }) ~AEMacro(IfCell("@IF(F4,F4,ERROR,F4)",first,<>,"@IF(F4,F4,ERROR,F4)",last,F,4,last,#,##0.00){0,88}) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",first,<>,"@IF(F4,F4,ERROR,F4)",last){ }) ~AEMacro(IfCellDelta("@IF(F4,F4,ERROR,F4)",first,<>,"@IF(F4,F4,ERROR,F4)",last,F,4,first,F,4,last,m%){29,41}) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",first,<>,"@IF(F4,F4,ERROR,F4)",last){%.}) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",last,>=,2.1){ 1,0 2,0, .}) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",last,<,1){
, 1,0 2,0. , .}) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",first,<,"@IF(F4,F4,ERROR,F4)",last){
, , , .}) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",first,>,"@IF(F4,F4,ERROR,F4)",last){
, , , .}) ~AEMacro(If("@IF(F4,F4,ERROR,F4)",first,=,"@IF(F4,F4,ERROR,F4)",last){
B , , , .}) ~AEMacro(If("@IF(F3,F3,ERROR,F3)",first,<,"@IF(F3,F3,ERROR,F3)",last){
( ), , , }) ~AEMacro(If("@IF(F3,F3,ERROR,F3)",first,>,"@IF(F3,F3,ERROR,F3)",last){
( ), , , }) ~AEMacro(IfCell("@IF(F3,F3,ERROR,F3)",first,<>,"@IF(F3,F3,ERROR,F3)",last,F,3,first,#,##0.00){0,24}) ~AEMacro(If("@IF(F3,F3,ERROR,F3)",first,<>,"@IF(F3,F3,ERROR,F3)",last){ }) ~AEMacro(IfCell("@IF(F3,F3,ERROR,F3)",first,<>,"@IF(F3,F3,ERROR,F3)",last,F,3,last,#,##0.00){0,23}) ~AEMacro(If("@IF(F3,F3,ERROR,F3)",first,<>,"@IF(F3,F3,ERROR,F3)",last){ ( 0,70 0,80) }) ~AEMacro(IfCellDelta("@IF(F3,F3,ERROR,F3)",first,<>,"@IF(F3,F3,ERROR,F3)",last,F,3,first,F,3,last,m%){4,17}) ~AEMacro(If("@IF(F3,F3,ERROR,F3)",first,<>,"@IF(F3,F3,ERROR,F3)",last){%.}) ~AEMacro(If("@IF(F3,F3,ERROR,F3)",last,<,0.4){
-
