{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Munka1","Munka2","Munka3","Munka4","Munka5","Munka6","Munka7","Munka8","Munka9","Munka10","Munka11","Munka12","Munka13","Munka14","Munka15","Munka16","Munka17","Munka18"],"not_rendered":{"charts":153,"images":0,"macros":1,"external_links":16,"defined_names":0,"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":"Munka1","index":0,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,11],[17,0,18,0],[19,0,20,0],[21,0,22,0],[11,0,12,0],[13,0,14,0],[15,0,16,0]]}
["Budapesti Erőmű Zártkörűen Működő Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",32604823000,35577472000,36028787000,38633377000,44995844000,52721765000,66025050000,56390003000,61539970000,60083109000]
[null,"%",100,{"$f":"D12/C12","v":1.0911720637158497},1.0126854150851414,1.0722919147957992,1.1646883470735681,1.1717029910584631,1.2523300386472267,0.85406982652796171,{"$f":"K12/J12","v":1.0913276596208019},{"$f":"L12/K12","v":0.97632658904448599}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",3509350000,8039364000,3537597000,4254854000,-8592612000,3426232000,4173295000,4404284000,5599573000,-21946128]
[null,"%",100,{"$f":"D14/C14","v":2.2908413238918888},0.44003443555982785,1.2027526029674946,-2.019484569858331,-0.39874161663531416,1.2180421524286738,1.0553493103171474,{"$f":"K14/J14","v":1.271392353444964},{"$f":"L14/K14","v":-3.9192502714046236E-3}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",1453825000,4643656000,4219155000,2015413000,-10406969000,969119000,233327000,1348625000,2946259000,-26917424]
[null,"%",100,{"$f":"D16/C16","v":3.1940955754647224},0.90858474443412696,0.47768166848575128,-5.1636905190152094,-9.3122118457352951E-2,0.24076197040817485,5.7799783136970859,{"$f":"K16/J16","v":2.1846391695245155},{"$f":"L16/K16","v":-9.1361363681875894E-3}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",1827176000,4569086000,4313414000,1997252000,2725467000,871031000,202869000,1327197000,2884791000,26948886000]
[null,"%",100,{"$f":"D18/C18","v":2.5006271973800005},0.94404307557353917,0.46303276244756475,1.3646084720405838,0.31958963362975962,0.2329067507356225,6.5421380299602205,{"$f":"K18/J18","v":2.1735966853451298},{"$f":"L18/K18","v":9.3417117565882588}]
["ADÓZOTT EREDMÉNY","Ft",1827176000,4432055000,4450445000,1997252000,2725467000,871031000,193585000,1262402000,2704649000,-26948886000]
[null,"%",100,{"$f":"D20/C20","v":2.4256311378871001},1.0041493167390747,0.4487757965776456,1.3646084720405838,0.31958963362975962,0.2222481174608022,6.5211767440659143,{"$f":"K20/J20","v":2.1424625436271487},{"$f":"L20/K20","v":-9.9639125076858406}]
["Jóváhagyott osztalék, részesedés","Ft",143665000,287330000,0,1436650000,1436650000,744000000,0,474095000,0,0]
[null,"%",100,{"$f":"D22/C22","v":2},0,{"$error":"#DIV/0!"},1,0.51787143702363136,0,{"$error":"#DIV/0!"},{"$f":"K22/J22","v":0},{"$f":"L22/K22","v":{"$error":"#DIV/0!"}}]
["Árbevétel arányos adózott eredmény",null,5.6040052724714989E-2,0.12457475899355637,0.12352469707070626,{"$f":"F20/F12","v":5.1697577460028926E-2},6.0571527450401862E-2,1.6521279209829185E-2,2.9319932359006167E-3,2.2386982316706029E-2,4.3949468938642641E-2,-0.44852682307102315]
["Jegyzett tőke arányos adózott eredmény ",null,0.127183011044436,0.30849907179962288,0.30977913216223008,{"$f":"F20/F27","v":0.13902137679923657},0.18970974857498446,6.0629269043073093E-2,1.3474740907847487E-2,8.787116704056866E-2,0.1882606840492228,-1.8758129845035434]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":0.10766707855521988},0.20989745130730816,0.17410884744425945,7.6445793374681575E-2,9.9414452545100992E-2,3.1625289600733131E-2,6.9796038082890295E-3,4.4257348219166923E-2,{"$f":"K20/K28","v":8.6607602969710207E-2},{"$f":"L20/L28","v":-6.2966378769523015}]
["jegyzett tőke  ",null,14366510000,14366510000,14366510000,14366510000,14366510000,14366510000,14366510000,14366510000,14366510000,14366510000]
["saját tőke  ",null,16970610000,21115335000,25561280000,26126382000,27415199000,27542230000,27735815000,28524122000,31228771000,4279885000]

{"sheet":"Munka2","index":1,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["E. ON Dél-dunántúli Áramszolgáltató Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",64473077000,68054700000,70165552000,70434904000,79990338000,85432442000,44262463000,46079022000,43626183000,40858695000]
[null,"%",100,{"$f":"D12/C12","v":1.0555522268620745},1.0310169907442102,1.003838806826461,1.135663335325906,1.0680345168687748,0.51809900271842868,1.0410406217114487,{"$f":"K12/J12","v":0.94676885720360993},{"$f":"L12/K12","v":0.93656359989137716}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",2337095000,3127951000,3344830000,2666393000,3254820000,6974981000,7174133000,6980647000,8992272000,6543643000]
[null,"%",100,{"$f":"D14/C14","v":1.3383927482622657},1.0693358048127992,0.79716846596090085,1.2206827725695351,2.1429698109265645,1.0285523358414883,0.97303005115740115,{"$f":"K14/J14","v":1.2881717124501497},{"$f":"L14/K14","v":0.72769629299469585}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",2257327000,3115232000,2361155000,1808781000,2535928000,6253062000,6068308000,5357459000,7579787000,4679610000]
[null,"%",100,{"$f":"D16/C16","v":1.3800534880413871},0.75793873457899763,0.76605771328015315,1.4020094196035893,2.4657884608711287,0.97045383525703088,0.88285878040468613,1.414810080674439,0.61738014537875541]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",3217790000,3816317000,3515935000,2902106000,3655071000,7348962000,7087314000,6356610000,8407964000,5446792000]
[null,"%",100,{"$f":"D18/C18","v":1.1860056125477425},0.92129008151052438,0.82541514561560436,1.2594546856662023,2.0106208607165224,0.96439660458170828,0.89689972816217822,{"$f":"K18/J18","v":1.3227119486644612},{"$f":"L18/K18","v":0.64781343021925408}]
["ADÓZOTT EREDMÉNY","Ft",2548258000,2996434000,2899722000,2554829000,3261590000,6089583000,5948330000,5567132000,7437892000,5045407000]
[null,"%",100,{"$f":"D20/C20","v":1.175875441183742},0.96772430161985878,0.88105997747370268,1.2766373013614609,1.8670596242936728,0.976804158839776,0.93591512239569763,{"$f":"K20/J20","v":1.3360365804151941},{"$f":"L20/K20","v":0.67833829800163814}]
["Jóváhagyott osztalék, részesedés","Ft",2294424000,2979771000,2899317000,2553664000,3259869000,6087672000,5947623000,5566212000,7437508000,2955933000]
[null,"%",100,{"$f":"D22/C22","v":1.2987011119130554},0.97299993858588463,0.88078123226953109,1.2765457789278465,1.8674590911475277,0.97699465411408504,0.9358716919347444,{"$f":"K22/J22","v":1.3361884168263802},{"$f":"L22/K22","v":0.39743594225377638}]
["Árbevétel arányos adózott eredmény",null,3.9524373871592945E-2,4.4029787803046665E-2,4.1326860793456023E-2,{"$f":"F20/F12","v":3.627220106667569E-2},4.0774799576418844E-2,7.127951463684018E-2,0.13438768646923241,0.12081706074404097,0.17049146839181414,0.12348429140969872]
["Jegyzett tőke arányos adózott eredmény ",null,8.5518585153020146E-2,0.10055920404621697,9.7313585507074196E-2,{"$f":"F20/F27","v":8.5739105454748027E-2},0.10945774020889525,0.20436412731045439,0.19962372947451332,0.18683086720422476,0.24961287293553766,0.16932197138639177]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":8.2707093920884586E-2},9.7200672507875077E-2,9.4062217157801775E-2,8.2871323166044342E-2,0.10579662236695238,0.19750532717100464,0.19291960125977164,0.18055098495248462,{"$f":"K20/K28","v":0.24121971644045206},{"$f":"L20/L28","v":0.15324411671308927}]
["jegyzett tőke  ",null,29797710000,29797710000,29797710000,29797710000,29797710000,29797710000,29797710000,29797710000,29797710000,29797710000]
["saját tőke  ",null,30810634000,30827297000,30827702000,30828867000,30828867000,30832500000,30833207000,30834127000,30834511000,32923985000]

{"sheet":"Munka3","index":2,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Dél-magyarországi Áramszolgáltató Nyrt."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",64863257000,75443227000,77446927000,79857891000,87785521000,111268000000,102467000000,92959000000,158726000000,137338000000]
[null,"%",100,{"$f":"D12/C12","v":1.1631119140378658},1.0265590441935895,1.0311305314928765,1.0992717175563778,1.2674983155821333,0.92090268540820364,0.90720915026301152,{"$f":"K12/J12","v":1.7074839445346874},{"$f":"L12/K12","v":0.86525206960422363}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",4740576000,5331573000,6321661000,6046294000,6677077000,10184000000,3823000000,2575000000,1917000000,2191000000]
[null,"%",100,{"$f":"D14/C14","v":1.1246677618922258},1.1857027935282889,0.956440720247416,1.104325558763765,1.5252182953708637,0.37539277297721918,0.67355479989537015,{"$f":"K14/J14","v":0.7444660194174757},{"$f":"L14/K14","v":1.1429316640584246}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",4633809000,5143923000,5176379000,5791170000,6223112000,9975000000,10170000000,12649000000,8809000000,12483000000]
[null,"%",100,{"$f":"D16/C16","v":1.1100852452054022},1.0063095812281793,1.1187685445752715,1.0745863098475783,1.6028957859026158,1.0195488721804511,1.2437561455260571,{"$f":"K16/J16","v":0.69641868922444461},{"$f":"L16/K16","v":1.4170734476103986}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",5376074000,5810517000,5918293000,6247156000,6989050000,71261000000,10185000000,12160000000,8864000000,12359000000]
[null,"%",100,{"$f":"D18/C18","v":1.0808104575941477},1.0185484355350822,1.0555672049356124,1.1187570792213288,10.196092458917878,0.1429253027602756,1.1939126165930289,{"$f":"K18/J18","v":0.72894736842105268},{"$f":"L18/K18","v":1.3942915162454874}]
["ADÓZOTT EREDMÉNY","Ft",4571441000,4954706000,5292676000,5381924000,6192183000,70941000000,9394000000,12098000000,8823000000,12039000000]
[null,"%",100,{"$f":"D20/C20","v":1.0838389908127437},1.0682119181239007,1.0168625474145783,1.1505519215804607,11.456541255321428,0.1324198982252858,1.2878433042367468,{"$f":"K20/J20","v":0.72929409819804925},{"$f":"L20/K20","v":1.3645018701122067}]
["Jóváhagyott osztalék, részesedés","Ft",4113934000,4443493000,4739726000,4739726000,5554366000,5602000000,6250000000,2400000000,5400000000,6950000000]
[null,"%",100,{"$f":"D22/C22","v":1.0801079939542053},1.0666666966730902,1,1.1718749142882943,1.0085759562837595,1.1156729739378792,0.38400000000000001,{"$f":"K22/J22","v":2.25},{"$f":"L22/K22","v":1.287037037037037}]
["Árbevétel arányos adózott eredmény",null,7.0478129089324021E-2,6.5674629745092958E-2,6.8339393246681049E-2,{"$f":"F20/F12","v":6.7393765758226698E-2},7.0537634560487492E-2,0.63756875292087567,9.1678296427142397E-2,0.13014339655116772,5.5586356362536699E-2,8.7659642633502746E-2]
["Jegyzett tőke arányos adózott eredmény ",null,0.12345533014431079,0.1338057004340639,0.14293284391658348,{"$f":"F20/F27","v":0.14534305577422735},0.16722473210941338,1.9158170423215681,0.25369229776249008,0.32671592700985791,0.23827270517702343,0.32512355181074293]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":0.10500018168263292},0.11255550900360065,0.11888826534681907,0.11917387468059035,0.13520615840610276,0.63832027137676917,8.220089078674496E-2,0.10034254812676768,{"$f":"K20/K28","v":7.1158964432615532E-2},{"$f":"L20/L28","v":9.3268463499097454E-2}]
["jegyzett tőke  ",null,37029110000,37029110000,37029110000,37029110000,37029110000,37029110000,37029110000,37029110000,37029000000,37029000000]
["saját tőke  ",null,43537458000,44020111000,44518069000,45160267000,45798084000,111137000000,114281000000,120567000000,123990000000,129079000000]

{"sheet":"Munka4","index":3,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Dunamenti Erőmű Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",72086771000,77462114000,72801752000,78585425000,85705326000,98678940000,94174176000,53858906000,97816724000,58782385000]
[null,"%",100,{"$f":"D12/C12","v":1.0745676762245322},0.93983688593884751,1.079444145794733,1.0906007825242403,1.1513746531924982,0.95434928668670338,0.57190737724108143,{"$f":"K12/J12","v":1.8161661880024076},{"$f":"L12/K12","v":0.60094411871736775}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",10945512000,9880179000,9790124000,12682039000,12487384000,8031569000,4943523000,4271200000,-485190000,-324096000]
[null,"%",100,{"$f":"D14/C14","v":0.90266942286482355},0.99088528659247976,1.295391049183851,0.98465112747248296,0.64317466332419981,0.61551148972261838,0.8639992167529108,{"$f":"K14/J14","v":-0.11359571080726728},{"$f":"L14/K14","v":0.6679774933531194}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",12642724000,12175096000,12555054000,14182069000,13578356000,10427521000,7773400000,670021000,1204503000,-3188006000]
[null,"%",100,{"$f":"D16/C16","v":0.9630120850538223},1.0312078032074654,1.1295904422235061,0.95743124645635269,0.76795165777064611,0.74546960874017898,8.6194072092006066E-2,{"$f":"K16/J16","v":1.7977093255286027},{"$f":"L16/K16","v":-2.6467397756585083}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",12642724000,12176716000,12554316000,14182069000,13578356000,10427521000,7773400000,670021000,1204503000,-3188006000]
[null,"%",100,{"$f":"D18/C18","v":0.96314022199646221},1.0310100030254463,1.1296568447058366,0.95743124645635269,0.76795165777064611,0.74546960874017898,8.6194072092006066E-2,{"$f":"K18/J18","v":1.7977093255286027},{"$f":"L18/K18","v":-2.6467397756585083}]
["ADÓZOTT EREDMÉNY","Ft",11976563000,10019339000,10847320000,12179372000,11052683000,8260087000,6295333000,585380000,-480134000,-3188006000]
[null,"%",100,{"$f":"D20/C20","v":0.83657882482645485},1.0826382858190546,1.1228001017762912,0.90749202832461318,0.74733772786209463,0.76213882493005214,9.298634401071397E-2,{"$f":"K20/J20","v":-0.82020909494687211},{"$f":"L20/K20","v":6.6398255487009878}]
["Jóváhagyott osztalék, részesedés","Ft",0,22272041000,11136020000,0,14356074000,8260087000,6295333000,585380000,0,0]
[null,"%",100,{"$f":"D22/C22","v":{"$error":"#DIV/0!"}},0.49999997755032866,0,{"$error":"#DIV/0!"},0.57537227796401713,0.76213882493005214,9.298634401071397E-2,{"$f":"K22/J22","v":0},{"$f":"L22/K22","v":{"$error":"#DIV/0!"}}]
["Árbevétel arányos adózott eredmény",null,0.16614092757740528,0.12934502407202572,0.14899806257409848,{"$f":"F20/F12","v":0.15498258105749252},0.12896144867356318,8.3706685539994649E-2,6.6847763021573983E-2,1.0868768853195793E-2,-4.9085062386673263E-3,-5.4234036267837724E-2]
["Jegyzett tőke arányos adózott eredmény ",null,0.35705923547718799,0.29870819560893835,0.32339292885416382,{"$f":"F20/F27","v":0.36310561343118808},0.32951544962872176,0.24625932742098541,0.18768379442869482,1.7452029873982738E-2,-1.4314313627925157E-2,-9.5044545338816178E-2]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":0.23930214733809557},0.26509575866693441,0.28921197567278328,0.24512762096549801,0.31358304940386872,0.1898586179596638,0.1264076133717924,1.1617626132653056E-2,{"$f":"K20/K28","v":-9.6205557622507225},{"$f":"L20/L28","v":-68.237758911828124}]
["jegyzett tőke  ",null,33542230000,33542230000,33542230000,33542230000,33542230000,33542230000,33542230000,33542230000,33542230000,33542230000]
["saját tőke  ",null,50047871000,37795169000,37506469000,49685841000,35246430000,43506516000,49801850000,50387230000,49907096,46719090]

{"sheet":"Munka5","index":4,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["E. ON Észak-dunántúli Áramszolgáltató Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",112351033000,119821000000,119184031000,115861658000,129782463000,146548154000,72771378000,65871855000,68372073000,67004868000]
[null,"%",100,{"$f":"D12/C12","v":1.0664877464900568},0.99468399529297868,0.97212400879443317,1.1201502312352547,1.1291830237495184,0.49656973502375201,0.9051890566095917,{"$f":"K12/J12","v":1.0379557855171986},{"$f":"L12/K12","v":0.98000345842958425}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",5734040000,6381722000,8255922000,6631616000,4609069000,8771601000,9542838000,991623000,6744694000,3692509000]
[null,"%",100,{"$f":"D14/C14","v":1.1129538684766762},1.2936824888329514,0.80325565091336859,0.69501445801445683,1.9031177446030858,1.0879243139308321,0.10391279826818814,{"$f":"K14/J14","v":6.8016716030184856},{"$f":"L14/K14","v":0.54746872133858115}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",5584816000,6782475000,8275045000,5896517000,4804451000,8909616000,9454906000,20720000,5641078000,1978321000]
[null,"%",100,{"$f":"D16/C16","v":1.2144491421024435},1.2200627352109665,0.71256615522936728,0.81479473390816981,1.8544503836130288,1.0612024132128701,2.1914548912490509E-3,{"$f":"K16/J16","v":272.25279922779924},{"$f":"L16/K16","v":0.35069910396558956}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",6491129000,8047612000,10097487000,8103862000,6947729000,10939708000,11370827000,1430966000,7228826000,3261579000]
[null,"%",100,{"$f":"D18/C18","v":1.2397861758717166},1.2547184183332893,0.80256226128342623,0.8573355518640372,1.5745732166582778,1.0394086386949268,0.12584537606631427,{"$f":"K18/J18","v":5.0517105228216463},{"$f":"L18/K18","v":0.45119069126854072}]
["ADÓZOTT EREDMÉNY","Ft",5171170000,6261871000,8299830000,6837681000,5715486000,9003746000,9649249000,1334141000,7013499000,3226605000]
[null,"%",100,{"$f":"D20/C20","v":1.2109195791281278},1.3254552832532003,0.82383386165740746,0.83588076132829248,1.5753246530566254,1.071692715454212,0.13826371358019676,{"$f":"K20/J20","v":5.256939858680604},{"$f":"L20/K20","v":0.46005638555020822}]
["Jóváhagyott osztalék, részesedés","Ft",4688231000,6235347000,8298169000,6835441000,5714954000,9001404000,9648379000,1331458000,7008905000,7355834000]
[null,"%",100,{"$f":"D22/C22","v":1.3299999509409839},1.3308271376075782,0.82372882499741806,0.83607685297846912,1.5750614965579774,1.0718748986269253,0.1379981031010494,{"$f":"K22/J22","v":5.2640826822926448},{"$f":"L22/K22","v":1.0494983167841481}]
["Árbevétel arányos adózott eredmény",null,4.6026902129150872E-2,5.2260213151283999E-2,6.9638775684638485E-2,{"$f":"F20/F12","v":5.9015908437975224E-2},4.4038970041738228E-2,6.1438822354596155E-2,0.13259676077591934,2.0253581745952046E-2,0.10257841677551593,4.8154784813545189E-2]
["Jegyzett tőke arányos adózott eredmény ",null,0.11030109224566793,0.13356575219949698,0.17703543191451104,{"$f":"F20/F27","v":0.14584778352431865},0.12191135633035147,0.19204996511477357,0.20581854861673837,2.8457236855436517E-2,0.14959798269325894,6.8823507203463308E-2]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":8.9616494909964289E-2},0.10846850949834412,0.14376602255340165,0.1184347222325907,9.8996393564066823E-2,0.15594513610823049,0.16712274810116462,2.3105938067840073E-2,{"$f":"K20/K28","v":0.12162175519492396},{"$f":"L20/L28","v":6.0268405617732924E-2}]
["jegyzett tőke  ",null,46882310000,46882310000,46882310000,46882310000,46882310000,46882310000,46882310000,46882310000,46882310000,46882310000]
["saját tőke  ",null,57703328000,57729852000,57731513000,57733753000,57734285000,57736626000,57737496000,57740179000,57666484000,53537255000]

{"sheet":"Munka6","index":5,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Budapesti Elektromos Művek Zrt."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",161229000000,182861000000,190903000000,196654000000,220444000000,272324000000,270525000000,254081000000,228856000000,207067000000]
[null,"%",100,{"$f":"D12/C12","v":1.1341694112101421},1.043978759823035,1.0301252468531139,1.1209738932338016,1.2353432164177751,0.99339389844449988,0.93921449034285187,{"$f":"K12/J12","v":0.9007206363325081},{"$f":"L12/K12","v":0.9047916593840668}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",13029000000,15659000000,18887000000,19529000000,18666000000,779000000,10511000000,2406000000,-3887000000,-2061000000]
[null,"%",100,{"$f":"D14/C14","v":1.2018573950418299},1.2061434318922026,1.0339916344575635,0.95580930923242358,4.1733633344048005E-2,13.492939666238767,0.22890305394348778,{"$f":"K14/J14","v":-1.615544472152951},{"$f":"L14/K14","v":0.53022896835605871}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",11966000000,15506000000,17668000000,19729000000,18685000000,-38000000,17284000000,10027000000,7483000000,11576000000]
[null,"%",100,{"$f":"D16/C16","v":1.2958382082567275},1.1394298981039597,1.1166515734661535,0.94708297430178923,-2.0337168852020337E-3,-454.84210526315792,0.58013191390881735,{"$f":"K16/J16","v":0.74628503041787175},{"$f":"L16/K16","v":1.5469731391153281}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",11688000000,15185000000,17402000000,19327000000,18105000000,193154000000,17204000000,7357000000,7400000000,11478000000]
[null,"%",100,{"$f":"D18/C18","v":1.2991957563312799},1.1459993414553835,1.1106194690265487,0.9367723909556579,10.668544600938967,8.9068825910931168E-2,0.42763310857940012,{"$f":"K18/J18","v":1.0058447736849259},{"$f":"L18/K18","v":1.5510810810810811}]
["ADÓZOTT EREDMÉNY","Ft",9588000000,11908000000,14575000000,16513000000,15474000000,193155000000,15215000000,7357000000,7477000000,11478000000]
[null,"%",100,{"$f":"D20/C20","v":1.2419691280767626},1.2239670809539804,1.1329674099485421,0.93707987646097013,12.482551376502521,7.8770935259247749E-2,0.48353598422609267,{"$f":"K20/J20","v":1.0163109963300259},{"$f":"L20/K20","v":1.5351076635014043}]
["Jóváhagyott osztalék, részesedés","Ft",9112000000,11541000000,14275000000,15794000000,15186000000,10934000000,12756000000,12756000000,10326000000,10326000000]
[null,"%",100,{"$f":"D22/C22","v":1.2665715539947322},1.2368945498656962,1.1064098073555166,0.96150436874762568,0.72000526801000919,1.1666361807206878,1,{"$f":"K22/J22","v":0.80950141110065854},{"$f":"L22/K22","v":1}]
["Árbevétel arányos adózott eredmény",null,{"$f":"C20/C12","v":5.9468209813371045E-2},6.5120501364424349E-2,7.6347673949597433E-2,8.3969815005034226E-2,7.0194697973181397E-2,0.70928379430384392,5.6242491451806674E-2,2.8955333141793365E-2,{"$f":"K20/K12","v":3.2671199356800781E-2},{"$f":"L20/L12","v":5.5431333819488379E-2}]
["Jegyzett tőke arányos adózott eredmény ",null,{"$f":"C20/C27","v":0.15784274990122482},0.1960358224680627,0.23994139338864745,0.27184577900698009,0.25474120900829711,3.1798202291584352,0.25047741340708546,0.12111484261820098,{"$f":"K20/K27","v":0.12309034637165811},{"$f":"L20/L27","v":0.18895693401817462}]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":0.13742690058479531},0.16978683966635774,0.20692837367785902,0.2320740928127723,0.21659528008734358,0.76146304348683092,5.9405283419620335E-2,2.9343139640160654E-2,{"$f":"K20/K28","v":3.016451907017275E-2},{"$f":"L20/L28","v":4.6091572767502191E-2}]
["jegyzett tőke  ",null,60744000000,60744000000,60744000000,60744000000,60744000000,60744000000,60744000000,60744000000,60744000000,60744000000]
["saját tőke  ",null,69768000000,70135000000,70435000000,71154000000,71442000000,253663000000,256122000000,250723000000,247874000000,249026000000]

{"sheet":"Munka7","index":6,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Észak-magyarországi Áramszolgáltató Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",74700987000,73606549000,75205742000,79104182000,95349579000,98030000000,114290000000,92364000000,85405000000,78494000000]
[null,"%",100,{"$f":"D12/C12","v":0.98534908246928521},1.0217262325394443,1.0518369993610328,1.2053671068869658,1.0281115137383039,1.1658675915536061,0.80815469419896757,{"$f":"K12/J12","v":0.92465679268979251},{"$f":"L12/K12","v":0.91907967917569233}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",1172289000,1174254000,3894153000,4615492000,3887631000,-337000000,5748000000,-96000000,-779000000,-2593000000]
[null,"%",100,{"$f":"D14/C14","v":1.001676207829298},3.3162782498505434,1.1852364301043128,0.84230045247613905,-8.6685181798375407E-2,-17.056379821958458,-1.6701461377870562E-2,{"$f":"K14/J14","v":8.1145833333333339},{"$f":"L14/K14","v":3.3286264441591786}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",1459844000,775648000,2999544000,3977277000,4914146000,392000000,7932000000,775000000,5630000000,6685000000]
[null,"%",100,{"$f":"D16/C16","v":0.53132252487252063},3.867145921861463,1.3259605460029924,1.2355553812319333,7.9769709731863883E-2,20.23469387755102,9.7705496722138171E-2,{"$f":"K16/J16","v":7.2645161290322582},{"$f":"L16/K16","v":1.1873889875666075}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",1510752000,729869000,2959572000,3302511000,4886354000,58118000000,7874000000,576000000,5506000000,6644000000]
[null,"%",100,{"$f":"D18/C18","v":0.48311635529855329},4.0549358857548405,1.1158745251002511,1.4795875017524545,11.893939735025338,0.135482982896865,7.3152146304292606E-2,{"$f":"K18/J18","v":9.5590277777777786},{"$f":"L18/K18","v":1.2066836178714131}]
["ADÓZOTT EREDMÉNY","Ft",1239333000,518799000,2613180000,2626459000,4452562000,58120000000,6931000000,576000000,5505000000,6644000000]
[null,"%",100,{"$f":"D20/C20","v":0.41861146277876893},5.0369796395135689,1.0050815481520599,1.6952718470000865,13.053159057639174,0.11925326909841706,8.3104891069109801E-2,{"$f":"K20/J20","v":9.5572916666666661},{"$f":"L20/K20","v":1.2069028156221617}]
["Jóváhagyott osztalék, részesedés","Ft",1220168000,0,0,1677732000,3965547000,5186000000,5491000000,4881000000,4271000000,4271000000]
[null,"%",100,{"$f":"D22/C22","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3636355508507916,1.307764099126804,1.0588121866563827,0.88890912402112543,{"$f":"K22/J22","v":0.87502560950624875},{"$f":"L22/K22","v":1}]
["Árbevétel arányos adózott eredmény",null,1.659058400393023E-2,7.0482722943579386E-3,3.4747080881138037E-2,{"$f":"F20/F12","v":3.3202530303644374E-2},4.6697238170291241E-2,0.59287973069468525,6.0643975850905592E-2,6.2361959204885022E-3,6.4457584450559102E-2,8.464341223533009E-2]
["Jegyzett tőke arányos adózott eredmény ",null,4.0628260820391678E-2,1.7007455692181504E-2,8.5666208041447395E-2,{"$f":"F20/F27","v":8.6101525002614393E-2},0.14596549132070621,1.9053107751356289,0.22721453858336277,1.8882639478288405E-2,0.18046813532651457,0.21780750065565171]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":4.0333284061190924E-2},1.6603639602905975E-2,7.7177657729944116E-2,7.5455596309906614E-2,0.12615268730664944,0.65874032347640799,7.7295386365410571E-2,6.7475750902019583E-3,{"$f":"K20/K28","v":6.3569597450287535E-2},{"$f":"L20/L28","v":7.4676018028346308E-2}]
["jegyzett tőke  ",null,30504210000,30504210000,30504210000,30504210000,30504210000,30504210000,30504210000,30504210000,30504000000,30504000000]
["saját tőke  ",null,30727302000,31246101000,33859281000,34808008000,35295023000,88229000000,89669000000,85364000000,86598000000,88971000000]

{"sheet":"Munka8","index":7,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["MAVIR Magyar Villamosenergia-ipari Rendszerirányító Zártkörűen Működő Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",3746676000,50268134000,40594038000,39644963000,80767000000,92232000000,105019000000,116292000000,123252000000,130038000000]
[null,"%",100,{"$f":"D12/C12","v":13.416728321317349},0.80755012708448659,0.97662033523247926,2.0372575451766721,1.1419515396139512,1.1386395177378783,1.1073424808844115,{"$f":"K12/J12","v":1.0598493447528634},{"$f":"L12/K12","v":1.0550579300944407}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",-113117000,34631000,341306000,-777297000,9658000000,11077000000,10904000000,10503000000,9490000000,13014000000]
[null,"%",100,{"$f":"D14/C14","v":-0.30615203727114404},9.8555051832173479,-2.2774196761850072,-12.425109063845609,1.1469248291571754,0.98438205290241043,0.9632245047688921,{"$f":"K14/J14","v":0.90355136627630206},{"$f":"L14/K14","v":1.3713382507903056}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",-117469000,144533000,770533000,-286154000,7734000000,10522000000,10995000000,10492000000,8425000000,6853000000]
[null,"%",100,{"$f":"D16/C16","v":-1.230392699350467},5.331190800716791,-0.37137150517888268,-27.0274048239759,1.3604861649857771,1.0449534309066717,0.95425193269668029,{"$f":"K16/J16","v":0.8029927563858178},{"$f":"L16/K16","v":0.81341246290801184}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",-114469000,140110000,759493000,-304414000,7784000000,10554000000,11081000000,10504000000,8425000000,6785000000]
[null,"%",100,{"$f":"D18/C18","v":-1.2239995107845791},5.4206908857326388,-0.40081212071737332,-25.570440255704401,1.3558581706063721,1.0499336744362326,0.94792888728454106,{"$f":"K18/J18","v":0.80207539984767706},{"$f":"L18/K18","v":0.80534124629080117}]
["ADÓZOTT EREDMÉNY","Ft",-114469000,140110000,652009000,-304414000,7681000000,8800000000,8232000000,7872000000,5949000000,5123000000]
[null,"%",100,{"$f":"D20/C20","v":-1.2239995107845791},4.6535507815287991,-0.46688619328874292,-25.232085252320854,1.1456841557088921,0.93545454545454543,0.95626822157434399,{"$f":"K20/J20","v":0.75571646341463417},{"$f":"L20/K20","v":0.86115313498066903}]
["Jóváhagyott osztalék, részesedés","Ft",0,0,100000000,0,0,8800000000,8232000000,7872000000,5834000000,5008000000]
[null,"%",100,{"$f":"D22/C22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.93545454545454543,0.95626822157434399,{"$f":"K22/J22","v":0.74110772357723576},{"$f":"L22/K22","v":0.85841618100788486}]
["Árbevétel arányos adózott eredmény",null,-3.0552148090734293E-2,2.7872528548602976E-3,1.6061693591556476E-2,{"$f":"F20/F12","v":-7.6785038240545214E-3},9.5100721829460055E-2,9.5411570821406888E-2,7.8385815899980005E-2,6.7691672685997323E-2,4.8266965241943335E-2,3.9396176502253188E-2]
["Jegyzett tőke arányos adózott eredmény ",null,-0.18180937405695588,0.22253458490176459,1.0355759914867935,{"$f":"F20/F27","v":-0.48349613252648466},5.4358364649016652E-2,6.2277517108624732E-2,5.8257786458886227E-2,5.5710069849897029E-2,4.2101016963546421E-2,3.6255422744032324E-2]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":-0.22919056800594254},0.21907248733504284,0.54718572502786245,-0.34313546464311723,3.5130165931834399E-2,4.0025652804752135E-2,3.6537462883317134E-2,3.2741202257612373E-2,{"$f":"K20/K28","v":2.2305292679634655E-2},{"$f":"L20/L28","v":1.843601554627897E-2}]
["jegyzett tőke  ",null,null,null,null,629610000,141303000000,141303000000,141303000000,141303000000,141303000000,141303000000]
["saját tőke  ",null,499449000,639560000,1191568000,887154000,218644000000,219859000000,225303000000,240431000000,266708000000,277880000000]

{"sheet":"Munka9","index":8,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,9],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Mátrai Erőmű Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",47535785000,49934577000,49555872000,59129063000,59914030000,69670768000,86596663000,95906966000,95728000000,98353000000]
[null,"%",100,{"$f":"D12/C12","v":1.0504628670800324},0.99241597660875347,1.1931797507266142,1.0132754851873773,1.1628456306477799,1.2429411284801684,1.107513415384147,{"$f":"K12/J12","v":0.99813396244856711},{"$f":"L12/K12","v":1.0274214440915928}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",7509553000,8871981000,9814067000,10277101000,11782900000,14043053000,15214410000,26319263000,22244000000,22011000000]
[null,"%",100,{"$f":"D14/C14","v":1.181425978350509},1.1061866566215595,1.047180643865586,1.146519821105193,1.191816360997717,1.0834118478367916,1.7298904788289522,{"$f":"K14/J14","v":0.84516044389236888},{"$f":"L14/K14","v":0.98952526524006479}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",5954612000,7129817000,8146716000,9278643000,10681932000,12650596000,14667251000,25721552000,22303000000,23736000000]
[null,"%",100,{"$f":"D16/C16","v":1.1973604661395234},1.1426262413186763,1.1389427347166639,1.151238602455122,1.1842984958151765,1.1594118569591503,1.7536723139189476,{"$f":"K16/J16","v":0.8670938674307056},{"$f":"L16/K16","v":1.0642514459938124}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",5875173000,7046078000,8081502000,9222494000,10614267000,12578704000,14596389000,25363368000,22319000000,23657000000]
[null,"%",100,{"$f":"D18/C18","v":1.1992971100595675},1.146950402763069,1.1411856360364694,1.150910697258247,1.1850751446143195,1.1604048397990763,1.7376467563313092,{"$f":"K18/J18","v":0.87996988412579902},{"$f":"L18/K18","v":1.0599489224427618}]
["ADÓZOTT EREDMÉNY","Ft",5680225000,7046078000,7469327000,8517252000,9568337000,11809511000,13617606000,21601173000,19811000000,19124000000]
[null,"%",100,{"$f":"D20/C20","v":1.2404575522976642},1.0600687361110677,1.1402971111051905,1.1234065870071708,1.234228163159387,1.1531049846179067,1.5862680268470097,{"$f":"K20/J20","v":0.91712612088241685},{"$f":"L20/K20","v":0.96532229569431127}]
["Jóváhagyott osztalék, részesedés","Ft",7000000000,6500000000,6500000000,7500000000,7500000000,7500000000,0,10000000000,10000000000,10000000000]
[null,"%",100,{"$f":"D22/C22","v":0.9285714285714286},1,1.1538461538461537,1,1,0,{"$error":"#DIV/0!"},{"$f":"K22/J22","v":1},{"$f":"L22/K22","v":1}]
["Árbevétel arányos adózott eredmény",null,0.1194936614594668,0.14110619180773273,0.15072536711693824,{"$f":"F20/F12","v":0.14404510350519167},0.15970110840482604,0.16950453309198485,0.15725324196383872,0.22523049055685904,0.20695094434230318,0.19444246743871565]
["Jegyzett tőke arányos adózott eredmény ",null,0.16586710016223963,0.20575109707396327,0.21811030542866186,{"$f":"F20/F27","v":0.2487105511825739},0.27940307145668763,0.34484713966507852,0.39764495567902952,0.6307714792306407,0.57849091864743329,0.55843018162705138]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":0.13555809239612468},0.16599084530338037,0.17203327566129378,0.19167815981448211,0.20575516140083105,0.23241112676261177,0.21135365784099669,0.28410708787779704,{"$f":"K20/K28","v":0.23078177603299047},{"$f":"L20/L28","v":0.20137521454821147}]
["jegyzett tőke  ",null,null,null,null,34245640000,34245640000,34245640000,34245640000,34245640000,34246000000,34246000000]
["saját tőke  ",null,41902515000,42448594000,43417920000,44435172000,46503509000,50813019000,64430425000,76031799000,85843000000,94967000000]

{"sheet":"Munka10","index":9,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Magyar Villamos Művek Zártkörűen Működő Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",389027000000,396221000000,379775000000,400271000000,224748000000,14336000000,13240000000,10508000000,10706000000,12886000000]
[null,"%",100,{"$f":"D12/C12","v":1.0184922897382445},0.95849286130719979,1.0539687973141991,0.56148959080223149,6.3786996992186804E-2,0.9235491071428571,0.79365558912386702,{"$f":"K12/J12","v":1.0188427864484202},{"$f":"L12/K12","v":1.2036241359985056}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",-38183000000,-3263000000,2194000000,-2242000000,-5341000000,1268000000,-2422000000,-16982000000,-11830000000,-3306000000]
[null,"%",100,{"$f":"D14/C14","v":8.5456878715658796E-2},-0.67238737358259271,-1.0218778486782134,2.3822479928635145,-0.23740872495787305,-1.9100946372239747,7.0115606936416182,{"$f":"K14/J14","v":0.69661995053586145},{"$f":"L14/K14","v":0.27945900253592559}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",-30784000000,-1232000000,9650000000,460000000,10511000000,32011000000,39599000000,36364000000,28134000000,36097000000]
[null,"%",100,{"$f":"D16/C16","v":4.0020790020790023E-2},-7.8327922077922079,4.7668393782383418E-2,22.85,3.0454761678241842,1.237043516291275,0.918306017828733,{"$f":"K16/J16","v":0.77367726322736774},{"$f":"L16/K16","v":1.2830383166275681}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",-30784000000,-1238000000,9762000000,913000000,100937000000,33652000000,33653000000,36724000000,27586000000,36067000000]
[null,"%",100,{"$f":"D18/C18","v":4.0215696465696463E-2},-7.8852988691437806,9.3525916820323698E-2,110.5553121577218,0.33339607874218574,1.0000297159158444,1.0912548658366268,{"$f":"K18/J18","v":0.75117089641651236},{"$f":"L18/K18","v":1.3074385557891683}]
["ADÓZOTT EREDMÉNY","Ft",-30784000000,-1238000000,9762000000,913000000,100937000000,33502000000,33653000000,36724000000,27585000000,36067000000]
[null,"%",100,{"$f":"D20/C20","v":4.0215696465696463E-2},-7.8852988691437806,9.3525916820323698E-2,110.5553121577218,0.33191000326936604,1.004507193600382,1.0912548658366268,{"$f":"K20/J20","v":0.75114366626729112},{"$f":"L20/K20","v":1.3074859525104223}]
["Jóváhagyott osztalék, részesedés","Ft",0,0,4992000000,0,0,1002000000,38811000000,35055000000,12520000000,10016000000]
[null,"%",100,{"$f":"D22/C22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},38.733532934131738,0.9032233129782794,{"$f":"K22/J22","v":0.35715304521466268},{"$f":"L22/K22","v":0.8}]
["Árbevétel arányos adózott eredmény",null,-7.9130754420644323E-2,-3.1245188922343842E-3,2.5704693568560331E-2,{"$f":"F20/F12","v":2.2809546532224418E-3},0.44911189421040454,2.3369140625,2.5417673716012086,3.49486105824134,2.5765925649168691,2.7989290703088625]
["Jegyzett tőke arányos adózott eredmény ",null,-0.15416126237561784,-6.1997025344664404E-3,4.8886507384056047E-2,{"$f":"F20/F27","v":4.55779867808862E-3},0.50388885560813912,0.16724575171229458,0.16799956069410332,0.18333033806585594,0.13770742227280897,0.18005052017811857]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":-0.13976336841340609},-4.5284785702005628E-3,2.5353802680823101E-2,2.3244031782967446E-3,0.30729349014068214,9.2730116113317745E-2,9.4156916069320168E-2,0.10213963682077726,{"$f":"K20/K28","v":7.3519025396512339E-2},{"$f":"L20/L28","v":8.9936363545687584E-2}]
["jegyzett tőke  ",null,null,null,null,200316000000,200316000000,200316000000,200316000000,200316000000,200316000000,200316000000]
["saját tőke  ",null,220258000000,273381000000,385031000000,392789000000,328471000000,361285000000,357414000000,359547000000,375209000000,401028000000]

{"sheet":"Munka11","index":10,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["MVM Partner Energiakereskedelmi Zártkörűen Működő Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",0,12067960000,24511994000,43250658000,48867277000,30276323000,90979054000,75120437000,69099464000,134152970000]
[null,"%",100,{"$f":"D12/C12","v":{"$error":"#DIV/0!"}},2.0311630134670651,1.7644691819033571,1.129862047416712,0.61956230955942149,3.0049571739606558,0.82568936142158611,{"$f":"K12/J12","v":0.91984906850315584},{"$f":"L12/K12","v":1.9414473316319791}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",-894000,1945489000,1680725000,473675000,1727185000,2522326000,5482826000,9058139000,534018000,1103226000]
[null,"%",100,{"$f":"D14/C14","v":-2176.1621923937359},0.86390876535410888,0.28182778265331926,3.6463503457011663,1.460368171330807,2.1737182267478512,1.6520930994344887,{"$f":"K14/J14","v":5.8954493853538792E-2},{"$f":"L14/K14","v":2.0658966551689271}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",-890000,1937711000,1837805000,507415000,1605597000,2582368000,5487252000,8682070000,740783000,717335000]
[null,"%",100,{"$f":"D16/C16","v":-2177.2033707865166},0.94844122781983486,0.2760983891109231,3.1642679069400788,1.6083537774422847,2.1248915723862751,1.5822254928332069,{"$f":"K16/J16","v":8.532331575304046E-2},{"$f":"L16/K16","v":0.96834700580331889}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",-890000,1937711000,1837805000,507415000,1605578000,2582368000,5487252000,8681470000,712446000,707335000]
[null,"%",100,{"$f":"D18/C18","v":-2177.2033707865166},0.94844122781983486,0.2760983891109231,3.164230462244908,1.608372810290126,2.1248915723862751,1.5821161484837949,{"$f":"K18/J18","v":8.2065134130510156E-2},{"$f":"L18/K18","v":0.99282612296230166}]
["ADÓZOTT EREDMÉNY","Ft",-890000,1591339000,1544349000,425329000,1337097000,2091776000,4386308000,6267376000,498914000,509839000]
[null,"%",100,{"$f":"D20/C20","v":-1788.0213483146067},0.97047140804065002,0.27540989763324225,3.1436770123833551,1.564416044610077,2.0969300728185045,1.4288499576409135,{"$f":"K20/J20","v":7.9604925570126953E-2},{"$f":"L20/K20","v":1.0218975615035857}]
["Jóváhagyott osztalék, részesedés","Ft",0,1200000000,1000000000,400000000,1337097000,2091776000,4386308000,3267376000,498914000,509839000]
[null,"%",100,{"$f":"D22/C22","v":{"$error":"#DIV/0!"}},0.83333333333333337,0.4,3.3427424999999999,1.564416044610077,2.0969300728185045,0.74490345867184882,{"$f":"K22/J22","v":0.15269561874727611},{"$f":"L22/K22","v":1.0218975615035857}]
["Árbevétel arányos adózott eredmény",null,{"$error":"#DIV/0!"},0.13186478907785573,6.3003809482002973E-2,{"$f":"F20/F12","v":9.8340469178526714E-3},2.7361806961333245E-2,6.9089499408498178E-2,4.8212284115418481E-2,8.3431037548410428E-2,7.2202296677728213E-3,3.8004302103784955E-3]
["Jegyzett tőke arányos adózott eredmény ",null,-1.78E-2,31.826779999999999,30.886980000000001,{"$f":"F20/F27","v":0.85065800000000003},2.674194,4.1835519999999997,8.7726159999999993,12.534751999999999,0.24945700000000001,0.25491950000000002]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":-1.8122581958867848E-2},3.7348887751892863,1.5914183814686997,0.42714350561183911,1.3428012195807792,2.1006997726341501,4.405020527199544,1.5685093648180957,{"$f":"K20/K28","v":0.12486107124239161},{"$f":"L20/L28","v":0.12759522422932548}]
["jegyzett tőke  ",null,null,null,null,500000000,500000000,500000000,500000000,500000000,2000000000,2000000000]
["saját tőke  ",null,49110000,426074000,970423000,995752000,995752000,995752000,995752000,3995753000,3995753000,3995753000]

{"sheet":"Munka12","index":11,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Országos Villamostávvezeték Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",13512367000,21397797000,24864390000,25623498000,27430907000,34850020000,46509486000,45678996000,47472011000,47864135000]
[null,"%",100,{"$f":"D12/C12","v":1.5835713313588951},1.162007004739787,1.0305299265334882,1.070537168656676,1.2704654643756401,1.3345612427195164,0.98214364269688981,{"$f":"K12/J12","v":1.0392525045865719},{"$f":"L12/K12","v":1.0082601093094623}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",223938000,416941000,508852000,516406000,469610000,468426000,730094000,737992000,677336000,1305484000]
[null,"%",100,{"$f":"D14/C14","v":1.861859085997017},1.2204412614734459,1.0148451809170447,0.90938137821791376,0.99747875897020932,1.5586111787133934,1.0108177851071232,{"$f":"K14/J14","v":0.91780940714804493},{"$f":"L14/K14","v":1.9273802071645387}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",211114000,366030000,380746000,373132000,306856000,243399000,504201000,360456000,521296000,1168664000]
[null,"%",100,{"$f":"D16/C16","v":1.7338025900698202},1.0402043548343032,0.9800024163090354,0.82237921164628069,0.7932026748702975,2.0714998829083111,0.7149053651222429,{"$f":"K16/J16","v":1.4462125751825465},{"$f":"L16/K16","v":2.2418434056658789}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",205288000,361112000,384967000,372585000,306856000,243419000,503779000,361191000,524700000,1180757000]
[null,"%",100,{"$f":"D18/C18","v":1.7590506995050856},1.0660598373911696,0.9678362041421732,0.82358656413972653,0.79326785202179528,2.0695960463234178,0.71696319219340232,{"$f":"K18/J18","v":1.452694004003422},{"$f":"L18/K18","v":2.2503468648751666}]
["ADÓZOTT EREDMÉNY","Ft",172469000,32326500,368676000,374769000,304076000,215797000,463960000,325237000,484352000,1068537000]
[null,"%",100,{"$f":"D20/C20","v":0.18743368373446823},11.40476079996288,1.0165267063763304,0.81136913672155386,0.70968113234849184,2.1499835493542543,0.70100224157254931,{"$f":"K20/J20","v":1.4892278553793079},{"$f":"L20/K20","v":2.2061166259249472}]
["Jóváhagyott osztalék, részesedés","Ft",170000000,-150000000,-150000000,374000000,304076000,215797000,463960000,0,484352000,1068537000]
[null,"%",100,{"$f":"D22/C22","v":-0.88235294117647056},1,-2.4933333333333332,0.81303743315508026,0.70968113234849184,2.1499835493542543,0,{"$f":"K22/J22","v":{"$error":"#DIV/0!"}},{"$f":"L22/K22","v":2.2061166259249472}]
["Árbevétel arányos adózott eredmény",null,1.276378890537831E-2,1.5107396336174234E-3,1.4827470128967572E-2,{"$f":"F20/F12","v":1.462598900431159E-2},1.1085160253724019E-2,6.1921628739380922E-3,9.9755993863273398E-3,7.1200557910686127E-3,1.0202896186555063E-2,2.2324377114513821E-2]
["Jegyzett tőke arányos adózott eredmény ",null,3.8134838069168023E-2,7.1477531779215982E-3,8.1518415251370338E-2,{"$f":"F20/F27","v":8.2865646164493517E-2},6.7234627792358836E-2,4.7715146784710595E-2,0.10258678064215132,7.1913563185859494E-2,8.3508965517241379E-2,0.13699192307692307]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":3.2465932409403299E-2},5.8930044123019438E-3,6.4631832276577039E-2,6.5691127651328646E-2,5.3299753532723919E-2,3.7825829440999034E-2,8.132491103882776E-2,5.3934212389726864E-2,6.6280185515331616E-2,0.1148020917001123]
["jegyzett tőke  ",null,null,null,null,4522610000,4522610000,4522610000,4522610000,4522610000,5800000000,7800000000]
["saját tőke  ",null,5312307000,5485572000,5704248000,5705017000,5705017000,5705017000,5705017000,6030254000,7307644000,9307644000]

{"sheet":"Munka13","index":12,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Paksi Atomerőmű Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",96532000000,84073000000,95853000000,110318000000,112383000000,133489000000,144274000000,156984000000,167867000000,174616000000]
[null,"%",100,{"$f":"D12/C12","v":0.87093399080097789},1.1401163274773114,1.1509081614555621,1.0187186134628983,1.1878042052623616,1.0807931739693908,1.0880962612806189,{"$f":"K12/J12","v":1.0693255363603935},{"$f":"L12/K12","v":1.040204447568611}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",7408000000,-3756000000,-825000000,4376000000,4489000000,9885000000,21424000000,27160000000,27127000000,29447000000]
[null,"%",100,{"$f":"D14/C14","v":-0.50701943844492436},0.21964856230031948,-5.3042424242424246,1.0258226691042047,2.2020494542214299,2.1673242286292362,1.2677371172516803,{"$f":"K14/J14","v":0.99878497790868925},{"$f":"L14/K14","v":1.085523648025952}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",4629000000,-6352000000,-4418000000,2890000000,2944000000,8278000000,21779000000,27965000000,27871000000,30428000000]
[null,"%",100,{"$f":"D16/C16","v":-1.3722186217325556},0.69552896725440805,-0.65414214576731555,1.0186851211072665,2.8118206521739131,2.6309495047112827,1.2840350796638964,{"$f":"K16/J16","v":0.99663865546218489},{"$f":"L16/K16","v":1.0917441067776541}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",3572000000,-6603000000,-4678000000,2573000000,2795000000,8136000000,21606000000,25640000000,27818000000,30089000000]
[null,"%",100,{"$f":"D18/C18","v":-1.8485442329227324},0.70846584885658037,-0.55002137665669093,1.0862806062961523,2.9109123434704829,2.6556047197640118,1.1867073960936776,{"$f":"K18/J18","v":1.0849453978159127},{"$f":"L18/K18","v":1.0816377884822777}]
["ADÓZOTT EREDMÉNY","Ft",3572000000,-6603000000,-4678000000,2573000000,2795000000,7753000000,18384000000,17069000000,19063000000,20757000000]
[null,"%",100,{"$f":"D20/C20","v":-1.8485442329227324},0.70846584885658037,-0.55002137665669093,1.0862806062961523,2.7738819320214669,2.3712111440732619,0.92847040905134903,{"$f":"K20/J20","v":1.1168199660202707},{"$f":"L20/K20","v":1.088863242931333}]
["Jóváhagyott osztalék, részesedés","Ft",3572000000,0,0,0,0,3841000000,18382000000,17065000000,19053000000,20762000000]
[null,"%",100,{"$f":"D22/C22","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7857328820619633,0.9283538243934284,{"$f":"K22/J22","v":1.1164957515382361},{"$f":"L22/K22","v":1.0896971605521439}]
["Árbevétel arányos adózott eredmény",null,3.7003273525877428E-2,-7.8538888822808753E-2,-4.8803897634920136E-2,{"$f":"F20/F12","v":2.3323483021809678E-2},2.4870309566393495E-2,5.8079691959637123E-2,0.12742420671777313,0.10873082607144677,0.11356013987263727,0.1188722682915655]
["Jegyzett tőke arányos adózott eredmény ",null,2.8215072788884587E-2,-5.2156810085387723E-2,-3.6951318730795664E-2,{"$f":"F20/F27","v":2.0324015197592398E-2},2.2077583551212886E-2,6.1240610115403757E-2,0.14521441717549111,0.13482728931508148,0.15057780867147449,0.16395864106351551]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":2.7143475915104447E-2},-5.2826535673712337E-2,-3.8880623685763442E-2,2.0937594088974602E-2,2.2238135020089908E-2,5.9823915677060427E-2,0.14185294639619134,0.13170219825158369,{"$f":"K20/K28","v":0.1470762963591615},{"$f":"L20/L28","v":0.16015215110178385}]
["jegyzett tőke  ",null,null,null,null,126599000000,126599000000,126599000000,126599000000,126599000000,126599000000,126599000000]
["saját tőke  ",null,131597000000,124994000000,120317000000,122889000000,125685000000,129597000000,129599000000,129603000000,129613000000,129608000000]

{"sheet":"Munka14","index":13,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Pannon Hőerőmű Energiatermelő, Kereskedelmi és Szolgáltató Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",12334996000,12362152000,11397444000,9386704000,10877041000,1194352000,1607963000,1918271000,2126253000,2446858000]
[null,"%",100,{"$f":"D12/C12","v":1.0022015410463043},0.92196277800175896,0.82357974296693193,1.1587710659673514,0.10980486328956561,1.3463057792007715,1.1929820524477242,{"$f":"K12/J12","v":1.1084215942377276},{"$f":"L12/K12","v":1.1507840318155931}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",780282000,1131924000,139361000,438579000,-2204294000,37781000,488248000,427249000,738449000,1153199000]
[null,"%",100,{"$f":"D14/C14","v":1.4506601459472344},0.12311868994738162,3.1470712753209291,-5.0259907565113693,-1.7139728185078761E-2,12.923109499483868,0.87506554046304341,{"$f":"K14/J14","v":1.7283808739166153},{"$f":"L14/K14","v":1.561650161351698}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",1292269000,-13161257000,418007000,735334000,-2268730000,2265597000,1708748000,1253257000,2200900000,2689207000]
[null,"%",100,{"$f":"D16/C16","v":-10.18461094400624},-3.1760416197328264E-2,1.7591427894748175,-3.0853054530322277,-0.99861905118722805,0.75421533485434522,0.73343582552839859,{"$f":"K16/J16","v":1.7561441906967206},{"$f":"L16/K16","v":1.2218669635149257}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",467295000,-6893137000,418825000,637679000,481013000,2222426000,1699684000,1244977000,2190439000,2674729000]
[null,"%",100,{"$f":"D18/C18","v":-14.75114649204464},-6.0759709258643782E-2,1.522542828150182,0.75431839530547506,4.6203034013633726,0.76478766897075534,0.73247556604639452,{"$f":"K18/J18","v":1.7594212583846931},{"$f":"L18/K18","v":1.2210926668124518}]
["ADÓZOTT EREDMÉNY","Ft",317540000,-6893137000,410594000,638001000,472140000,2194313000,1696098000,1244977000,2192038000,2675217000]
[null,"%",100,{"$f":"D20/C20","v":-21.707932858852427},-5.9565623024756362E-2,1.5538488141570506,0.74003018804045761,4.6475896979709406,0.77295171655092054,0.7340242132235284,{"$f":"K20/J20","v":1.7607056194612432},{"$f":"L20/K20","v":1.2204245546838148}]
["Jóváhagyott osztalék, részesedés","Ft",0,0,0,638001000,472140000,875000000,2398877000,1250082000,1972410000,2500163000]
[null,"%",100,{"$f":"D22/C22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74003018804045761,1.8532638624136908,2.7415737142857144,0.52111133667962128,{"$f":"K22/J22","v":1.5778244947131468},{"$f":"L22/K22","v":1.2675675949726477}]
["Árbevétel arányos adózott eredmény",null,2.5743016049620121E-2,-0.55760008451602927,3.6025094749313966E-2,{"$f":"F20/F12","v":6.7968586204486689E-2},4.3407025863008146E-2,1.8372414497568557,1.0548115845949191,0.64900996783040565,1.030939403730412,1.0933274427858093]
["Jegyzett tőke arányos adózott eredmény ",null,0.42887975861500771,-9.3100930045354229,0.55456149023357837,{"$f":"F20/F27","v":0.86170471397661241},0.6376875015194613,28.388074569517574,21.942610968084143,16.106407751917928,28.358642638136022,34.609583813084598]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":2.3386499801626451E-2},-0.50588218544099561,2.8174911528387084E-2,4.6056238621762724E-2,3.5780008195132981E-2,0.32795277555835933,0.28345480017841912,0.20824034825789095,{"$f":"K20/K28","v":0.36589014839492684},{"$f":"L20/L28","v":0.4342160811825691}]
["jegyzett tőke  ",null,null,null,null,740394000,740394000,77297000,77297000,77297000,77297000,77297000]
["saját tőke  ",null,13577919000,13625973000,14573036000,13852651000,13195637000,6690942000,5983663000,5978558000,5990973000,6161027000]

{"sheet":"Munka15","index":14,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["Tiszavíz Vízerőmű Energetikai Korlátolt Felelősségű Társaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",2442089000,1481026000,1754550000,1971006000,1805512000,2459178000,2479122000,2658767000,2020408000,2925962000]
[null,"%",100,{"$f":"D12/C12","v":0.60645865076989414},1.184685481551303,1.1233683850559972,0.9160357705658938,1.3620391334978665,1.0081100270090249,1.0724631542941412,{"$f":"K12/J12","v":0.75990412097035953},{"$f":"L12/K12","v":1.4482035311679622}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",371889000,211619000,414480000,524644000,109180000,659421000,704728000,880796000,349335000,1119785000]
[null,"%",100,{"$f":"D14/C14","v":0.56903807318850519},1.9586143021184299,1.2657884578266745,0.20810301842773385,6.0397600293093969,1.0687072446889012,1.2498382354610573,{"$f":"K14/J14","v":0.39661283657055663},{"$f":"L14/K14","v":3.2054761189116463}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",575261000,372205000,632022000,704130000,243543000,852777000,987854000,1141324000,457095000,1266247000]
[null,"%",100,{"$f":"D16/C16","v":0.64701935295457191},1.6980481186442955,1.1140909651879207,0.34587789186655871,3.5015459282344392,1.1583966265506691,1.1553569657054585,{"$f":"K16/J16","v":0.40049538956510156},{"$f":"L16/K16","v":2.7702053183692668}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",567361000,363705000,623022000,677834000,234962000,828126000,959179000,1111400000,413241000,1222396000]
[null,"%",100,{"$f":"D18/C18","v":0.64104688196756565},1.7129871736709696,1.0879776316085146,0.34663649212048969,3.5245103463538787,1.1582524881479388,1.1586992625985348,{"$f":"K18/J18","v":0.37182022674104731},{"$f":"L18/K18","v":2.9580704721941919}]
["ADÓZOTT EREDMÉNY","Ft",550000000,300000000,553336000,512959000,197236000,669041000,878943000,1065747000,413415000,1069215000]
[null,"%",100,{"$f":"D20/C20","v":0.54545454545454541},1.8444533333333333,0.92702986973556756,0.38450636405638655,3.3920835952868647,1.3137356305517898,1.2125325533055045,{"$f":"K20/J20","v":0.38791101452783822},{"$f":"L20/K20","v":2.5862994811509017}]
["Jóváhagyott osztalék, részesedés","Ft",550000000,300000000,450000000,0,0,0,0,0,0,0]
[null,"%",100,{"$f":"D22/C22","v":0.54545454545454541},1.5,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K22/J22","v":{"$error":"#DIV/0!"}},{"$f":"L22/K22","v":{"$error":"#DIV/0!"}}]
["Árbevétel arányos adózott eredmény",null,0.22521701707022143,0.2025622777723011,0.31537203271494113,{"$f":"F20/F12","v":0.26025237873451423},0.10924103522989601,0.27205879362941598,0.35453801789504508,0.40084257101129961,0.20461956198945955,0.36542340604560142]
["Jegyzett tőke arányos adózott eredmény ",null,0.11933484924753954,6.5091735953203375E-2,{"$f":"E20/F27","v":0.11506546222821114},{"$f":"F20/F27","v":0.10666912046048144},4.1014955665352432E-2,0.13912615827386002,0.18277499126615762,0.22162062684034536,8.5983243235148776E-2,0.22237841736673705]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":0.11549989720509149},6.2999943930049901E-2,0.10924170499156506,9.1957734066376917E-2,3.4150817946338285E-2,0.10381611800857199,0.12001804074159847,0.12703841654914413,{"$f":"K20/K28","v":4.6965175915350328E-2},{"$f":"L20/L28","v":0.10831002367247881}]
["jegyzett tőke  ",null,null,null,null,4808880000,4808880000,4808880000,4808880000,4808880000,4808088000,4808088000]
["saját tőke  ",null,4761909000,4761909000,5065245000,5578204000,5775440000,6444481000,7323424000,8389171000,8802586000,9871801000]

{"sheet":"Munka16","index":15,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["E. ON Tiszántúli Áramszolgáltató Zártkörűen Működő Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",65868862000,73782083000,76134605000,75998998000,85763498000,93885123000,47957183000,50848962000,46063715000,44231891000]
[null,"%",100,{"$f":"D12/C12","v":1.1201359908115613},1.0318847327744867,0.99821885199246785,1.1284819570910658,1.0946979214863648,0.51080705299816243,1.0602991839616602,{"$f":"K12/J12","v":0.90589292658520737},{"$f":"L12/K12","v":0.96023282099587492}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",2457725000,2599208000,1532762000,3686865000,-2708887000,5990386000,8488232000,5678679000,2227986000,2750072000]
[null,"%",100,{"$f":"D14/C14","v":1.0575666520867877},0.58970347890588215,2.4053734369719502,-0.73473994843857859,-2.2113827560913393,1.4169758008916287,0.66900610162398955,{"$f":"K14/J14","v":0.39234230355334399},{"$f":"L14/K14","v":1.2343309159034213}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",2719229000,2584468000,630222000,972150000,-3259396000,5197153000,7331808000,4349524000,799159000,762254000]
[null,"%",100,{"$f":"D16/C16","v":0.95044146704819643},0.24384979810158222,1.5425516722678676,-3.3527706629635343,-1.5945141369750715,1.4107354545844619,0.59324030307394848,{"$f":"K16/J16","v":0.18373481787892193},{"$f":"L16/K16","v":0.95382020348891772}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",3328553000,3326730000,1464240000,1804645000,-2312960000,6004801000,8150803000,5121134000,1485085000,1351929000]
[null,"%",100,{"$f":"D18/C18","v":0.99945231456431671},0.44014392511565409,1.2324789651969623,-1.2816703562196443,-2.5961542785002769,1.3573810356080076,0.62829809529196079,{"$f":"K18/J18","v":0.28999143549065498},{"$f":"L18/K18","v":0.91033779211290933}]
["ADÓZOTT EREDMÉNY","Ft",2813772000,2868659000,1271730000,1748142000,-2340529000,5510430000,6961540000,4542038000,1406072000,1351929000]
[null,"%",100,{"$f":"D20/C20","v":1.0195065556128926},0.44331863773282221,1.374617253662334,-1.338866636691985,-2.3543523707674634,1.2633387957019688,0.65244730332656276,{"$f":"K20/J20","v":0.30956852408544361},{"$f":"L20/K20","v":0.96149343703594126}]
["Jóváhagyott osztalék, részesedés","Ft",2527729000,2852236000,1270697000,1745500000,0,3907734000,6951257000,4539666000,1393667000,1349261000]
[null,"%",100,{"$f":"D22/C22","v":1.1283788728934154},0.44550906727213319,1.3736555606883467,0,{"$error":"#DIV/0!"},1.7788460012887264,0.65307123589301908,{"$f":"K22/J22","v":0.30699769542517003},{"$f":"L22/K22","v":0.96813729535104154}]
["Árbevétel arányos adózott eredmény",null,4.2717786744213067E-2,3.8880157395393675E-2,1.6703705233645068E-2,{"$f":"F20/F12","v":2.3002171686526709E-2},-2.7290503006302286E-2,5.8693324606924148E-2,0.14516157047839945,8.9324104590374917E-2,3.0524502854361615E-2,3.0564576133541296E-2]
["Jegyzett tőke arányos adózott eredmény ",null,8.2373967716975943E-2,8.3980800099301756E-2,3.7230253895734915E-2,{"$f":"F20/F27","v":5.1177349363306535E-2},-6.8519645616860927E-2,0.16131939010220295,0.20380104401509316,0.13296944158278567,4.1163153779248569E-2,3.9578102206448702E-2]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":8.0586578062745023E-2},8.2119921417723798E-2,3.6404215174895269E-2,4.9965935603599493E-2,-7.1693881670017598E-2,0.16089390231372194,0.20320249257956866,0.13256973957852808,{"$f":"K20/K28","v":4.1024564928465693E-2},{"$f":"L20/L28","v":3.9441779650543816E-2}]
["jegyzett tőke  ",null,null,null,null,34158510000,34158510000,34158510000,34158510000,34158510000,34158510000,34158510000]
["saját tőke  ",null,34916137000,34932559000,34933592000,34986676000,32646147000,34248843000,34259127000,34261499000,34273904000,34276572000]

{"sheet":"Munka17","index":16,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,0,11],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0]]}
["VÉRTESI ERŐMŰ Részvénytársaság"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2002. év","2003. év","2004. év","2005. év","2006. év","2007. év","2008. év","2009. év","2010. év","2011. év"]
["Értékesítés nettó árbevétele","Ft",28455635000,28091881000,26864021000,20471121000,15622397000,21718702000,31354369000,24289488000,17066014000,20998581000]
[null,"%",100,{"$f":"D12/C12","v":0.98721680257706423},0.95629128572771616,0.7620274343889174,0.76314321037914823,1.3902285289510949,1.4436575905871354,0.77467634574307653,{"$f":"K12/J12","v":0.70260904634959787},{"$f":"L12/K12","v":1.2304326599052362}]
["ÜZEMI (ÜZLETI) TEVÉKENYSÉG EREDMÉNYE","Ft",-2046075000,396952000,-2225396000,-3051891000,-12790013000,-11180883000,-5432465000,-835846000,-10665262000,-1219007000]
[null,"%",100,{"$f":"D14/C14","v":-0.19400657356157522},-5.6062093149801484,1.3713923274778961,4.1908485591392353,0.87418855633688564,0.48587083864485481,0.1538612766027945,{"$f":"K14/J14","v":12.759840927634995},{"$f":"L14/K14","v":0.11429695773062115}]
["SZOKÁSOS VÁLLALKOZÁSI EREDMÉNY","Ft",-2205043000,152981000,-3098802000,-3983457000,-13828868000,-12879336000,-6619895000,-2967538000,-11578671000,-2140539000]
[null,"%",100,{"$f":"D16/C16","v":-6.9377785376521006E-2},-20.256123309430581,1.2854829059746316,3.4715745645051523,0.93133696843443725,0.51399350090718965,0.44827569017333357,{"$f":"K16/J16","v":3.9017768264467043},{"$f":"L16/K16","v":0.18486914430853074}]
["ADÓZÁS ELŐTTI EREDMÉNY","Ft",-2134644000,78257000,-3091068000,-1979148000,110813000,-3301733000,-6611625000,-3461960000,-11477558000,10879315000]
[null,"%",100,{"$f":"D18/C18","v":-3.6660445488802818E-2},-39.498933002798474,0.6402796703275373,-5.5990254392294055E-2,-29.795538429606633,2.0024711265265847,0.52361711379577636,{"$f":"K18/J18","v":3.3153352436192214},{"$f":"L18/K18","v":-0.94787715296232877}]
["ADÓZOTT EREDMÉNY","Ft",-2341251000,-127637000,-3093780000,-1979148000,110813000,-3301733000,-6611625000,-3461960000,-11477558000,10315860000]
[null,"%",100,{"$f":"D20/C20","v":5.4516581092757678E-2},24.238896244819291,0.63971840273064018,-5.5990254392294055E-2,-29.795538429606633,2.0024711265265847,0.52361711379577636,{"$f":"K20/J20","v":3.3153352436192214},{"$f":"L20/K20","v":-0.89878526425220417}]
["Jóváhagyott osztalék, részesedés","Ft",0,0,0,0,0,0,0,0,0,0]
[null,"%",100,{"$f":"D22/C22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K22/J22","v":{"$error":"#DIV/0!"}},{"$f":"L22/K22","v":{"$error":"#DIV/0!"}}]
["Árbevétel arányos adózott eredmény",null,{"$f":"C20/C12","v":-8.2277236125639086E-2},-4.5435547729965114E-3,-0.11516444243399006,-9.6680001061006868E-2,7.0932136726521546E-3,-0.15202257482974812,-0.21086774222756643,-0.14252914676505327,{"$f":"K20/K12","v":-0.67253888342058077},{"$f":"L20/L12","v":0.49126462402388049}]
["Jegyzett tőke arányos adózott eredmény ",null,{"$f":"C20/C27","v":-0.12878928442806334},-7.0211514684007477E-3,-0.17018496196172633,-0.10887045203493033,6.0956843052397975E-3,-0.18162419597152241,-0.67543767257864795,-0.35367072466456823,{"$f":"K20/K27","v":-22.799305545899323},{"$f":"L20/L27","v":20.49167985983787}]
["Saját tőke arányos adózott eredmény",null,{"$f":"C20/C28","v":-0.12874289742303707},-7.0906147308594592E-3,-0.20864717216780607,-0.15414089698620617,8.5565417589012344E-3,-0.34218597829834835,-2.1767970953321316,8.1526556487582482,{"$f":"K20/K28","v":0.96432239417922738},{"$f":"L20/L28","v":-6.5029312757668594}]
["jegyzett tőke  ",null,18178927000,18178927000,18178927000,18178927000,18178927000,18178927000,9788653000,9788653000,503417000,503417000]
["saját tőke  ",null,18185477000,18000837000,14827807000,12839863000,12950676000,9648943000,3037318000,-424642000,-11902200000,-1586340000]

{"sheet":"Munka18","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}