{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":16,"images":0,"macros":1,"external_links":3,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Feuil1","index":0,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Activités"]
["BI",null,null,null,"RIM"]
["LS"]
["RIM",null,"2009-03-01"]
["IAM"]
["ADJ"]
["EIM"]
["CRM",null,"ANNUAL EXTERNAL TURNOVER ","TOTAL","%",null,"GROSS MARGIN","TOTAL","%"]
["GLOBAL",null,null,1664.315,null,null,null,{"$error":"#REF!"}]
[]
["Période"]
["2009-01-01",null,"OPERATING INCOME","TOTAL","%",null,"PAYROLL COSTS","TOTAL","%"]
["2009-02-01",null,null,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
["2009-03-01"]
["2009-04-01"]
["2009-05-01",null,"HEADCOUNT UNIT","TOTAL","%",null," TURNOVER CLIENT ","TOTAL","%"]
["2009-06-01",null,null,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
["2009-07-01"]
["2009-08-01"]
["2009-09-01",null,"STAFFING","%",null,null,"AVERAGE DAILY PRICE","TOTAL","%"]
["2009-10-01",{"$nulls":6},{"$error":"#N/A"}]
["2009-11-01"]
["2009-12-01"]
["ANNUEL",null,"SALES COSTS","TOTAL","%",null,"MARKETING COSTS","TOTAL","%"]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
[]
[]
[null,null,"MARKETING COSTS","TOTAL","%",null,"DSO","TOTAL","%"]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
[]
[]
[null,null,"% RECEIVABLE > 60 j","TOTAL","%",null,"CASH POSITION","TOTAL","%"]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
[]
[]
[null,"CA Q1",null,"CA Q2",null,null,"CA Q3","CA Q4"]

{"sheet":"Feuil2","index":1,"n_rows":127,"n_cols":13,"rows_kept":127,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2009-12-28","Activités ",1,2,3,4,5,6,7,"GLOBAL",null,"BI",1]
[{"$nulls":11},"LS",2]
[{"$nulls":11},"RIM ",3]
[null,"ANNUEL TURNOVER",1,2,3,4,5,6,7,"GLOBAL",null,"IAM",4]
[null,"2009-01-01",50,0,0,0,1937.319,0,0,1987.319,null,"ADJ",5]
[null,"2009-02-01",0,0,0,0,1679.1619999999998,0,0,1679.1619999999998,null,"EIM ",6]
[null,"2009-03-01",0,0,0,0,1858.3259999999998,0,0,1858.3259999999998,null,"CRM",7]
[null,"2009-04-01",0,0,0,0,1725.56,0,0,1725.56]
[null,"2009-05-01",0,0,0,0,1519.8960000000002,0,0,1519.8960000000002]
[null,"2009-06-01",0,0,0,0,1718.9839999999997,0,0,1718.9839999999997]
[null,"2009-07-01",325,651,300.98199999999997,36,-13.667,119,246,1664.315]
[null,"2009-08-01",227,504,275.399,38,-49.871,85,258,1337.5279999999998]
[null,"2009-09-01",328.316,609,320.5799999999999,52.631,-4.036000000000023,110.745,434.253,1851.4889999999998]
[null,"2009-10-01",280,602,239,29,121.528,98,375,1744.528]
[null,"2009-11-01",0,0,0,0,0,0,0,0]
[null,"2009-12-01",0,0,0,0,0,0,0,0]
[null,"ANNUEL",1210.316,2366,1135.9609999999998,155.631,10493.201000000003,412.745,1313.253,17087.107000000004]
[null,"Trimestriel"]
[null,"Q1",50,0,0,0,5474.807,0,0,5524.807]
[null,"Q2",0,0,0,0,4964.44,0,0,4964.44]
[null,"Q3",880.316,1764,896.9609999999999,126.631,-67.57400000000003,314.745,938.2529999999999,4853.331999999999]
[null,"Q4",280,602,239,29,121.528,98,375,1744.528]
[]
[]
[null,"ANNUEL  EXTERNAL TURNOVER",1,2,3,4,5,6,7,"GLOBAL"]
[null,"2009-01-01",50,0,0,0,1833,0,0,1883]
[null,"2009-02-01",0,0,0,0,1574.5369999999998,0,0,1574.5369999999998]
[null,"2009-03-01",0,0,0,0,1783.6839999999997,0,0,1783.6839999999997]
[null,"2009-04-01",0,0,0,0,1648.259,0,0,1648.259]
[null,"2009-05-01",0,0,0,0,1466.678,0,0,1466.678]
[null,"2009-06-01",0,0,0,0,1641.8289999999997,0,0,1641.8289999999997]
[null,"2009-07-01",325,646,254,36,-14.52,119,246,1611.48]
[null,"2009-08-01",227,496,235,38,-58.88,85,258,1280.12]
[null,"2009-09-01",328.316,599,283.28599999999994,45.316,-33.37000000000002,110.745,434.253,1767.5459999999996]
[null,"2009-10-01",279,593,183,36,127.211,98,375,1691.211]
[null,"2009-11-01",0,0,0,0,0,0,0,0]
[null,"2009-12-01",0,0,0,0,0,0,0,0]
[null,"ANNUEL",1209.316,2334,955.286,155.316,9968.427999999998,412.745,1313.253,16348.344]
[null,"Trimestriel"]
[null,"Q1",50,0,0,0,5191.221,0,0,5241.221]
[null,"Q2",0,0,0,0,4756.766,0,0,4756.766]
[null,"Q3",880.316,1741,772.286,119.316,-106.77000000000002,314.745,938.2529999999999,4659.146]
[null,"Q4",279,593,183,36,127.211,98,375,1691.211]
[]
[]
[]
[]
[null,"GROSS MARGIN",1,2,3,4,5,6,7,"GLOBAL"]
[null,"2009-01-01",25,0,0,0,497.31899999999996,0,0,522.319]
[null,"2009-02-01",0,0,0,0,271.39499999999975,0,0,271.39499999999975]
[null,"2009-03-01",0,0,0,0,421.66499999999996,0,0,421.66499999999996]
[null,"2009-04-01",0,0,0,0,451.2946999999999,0,0,451.2946999999999]
[null,"2009-05-01",0,0,0,0,377.39300000000026,0,0,377.39300000000026]
[null,"2009-06-01",0,0,0,0,363.7495600000011,0,0,363.7495600000011]
[null,"2009-07-01",98,249,89.98199999999997,8,-68.667,45,29,450.31499999999994]
[null,"2009-08-01",62,186,78.399,12,-92.87100000000001,30,20,295.528]
[null,"2009-09-01",71.31599999999997,182,104.57999999999993,20.631,-139.03600000000003,9.745000000000005,161.253,410.4889999999999]
[null,"2009-10-01",82,161,5,1,68.031,17,108,442.031]
[null,"2009-11-01",0,0,0,0,0,0,0,0]
[null,"2009-12-01",0,0,0,0,0,0,0,0]
[null,"ANNUEL",338.316,778,277.9609999999999,41.631,2150.273260000001,101.745,318.253,4006.1792600000012]
[null,"%",1,2,3,4,5,6,7,"GLOBAL"]
[null,"2009-01-01",0.5,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.2567047553861806,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.2628259479228045]
[null,"2009-02-01",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1616252630776541,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1616252630776541]
[null,"2009-03-01",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.2269058281485595,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.2269058281485595]
[null,"2009-04-01",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.2615352117573425,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.2615352117573425]
[null,"2009-05-01",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.24830185749551298,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.24830185749551298]
[null,"2009-06-01",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.21160729826455696,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.21160729826455696]
[null,"2009-07-01",0.30153846153846153,0.3824884792626728,0.29896139968503094,0.2222222222222222,5.024292090436819,0.37815126050420167,0.11788617886178862,0.2705707753640386]
[null,"2009-08-01",0.27312775330396477,0.36904761904761907,0.28467423628989214,0.3157894736842105,1.8622245393114236,0.35294117647058826,0.07751937984496124,0.22095088850476405]
[null,"2009-09-01",0.2172175586934538,0.2988505747126437,0.3262212240314429,0.3919933119264312,34.44895936570843,0.08799494333829974,0.37133422221608137,0.221707501367818]
[null,"2009-10-01",0.29285714285714287,0.26744186046511625,0.02092050209205021,0.034482758620689655,0.5597969192284906,0.17346938775510204,0.288,0.25338143039263344]
[null,"2009-11-01",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"2009-12-01",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"ANNUEL",0.27952699956044536,0.32882502113271345,0.24469237940387034,0.26749812055438826,0.2049206205046487,0.24650813456250228,0.24233944259027013,0.23445626342715595]
[null,"Trimestriel",0.01,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6888366180977815e-05,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.757196910639675e-05]
[null,"Q1",25,0,0,0,1190.3789999999997,0,0,1215.3789999999997]
[null,"Q2",0,0,0,0,1192.4372600000013,0,0,1192.4372600000013]
[null,"Q3",231.31599999999997,617,272.9609999999999,40.631,-300.57400000000007,84.745,210.253,1156.3319999999999]
[null,"Q4",82,161,5,1,68.031,17,108,442.031]
[]
[]
[]
[{"$nulls":8},"OPERATING INCOME","GLOBAL"]
[{"$nulls":8},"2009-01-01",329.5]
[{"$nulls":8},"2009-02-01",73.59899999999976]
[{"$nulls":8},"2009-03-01",110.85500000000002]
[{"$nulls":8},"2009-04-01",201.08269999999993]
[{"$nulls":8},"2009-05-01",169.06200000000027]
[{"$nulls":8},"2009-06-01",50.9003500000012]
[{"$nulls":8},"2009-07-01",164.73200000000003]
[{"$nulls":8},"2009-08-01",79.75299999999982]
[{"$nulls":8},"2009-09-01",260.97199999999975]
[{"$nulls":8},"2009-10-01",167.04699999999997]
[{"$nulls":8},"2009-11-01",0]
[{"$nulls":8},"2009-12-01",0]
[{"$nulls":8},"ANNUEL",1607.5030500000007]
[{"$nulls":8},"%"]
[{"$nulls":8},"2009-01-01",0.16580126290746477]
[{"$nulls":8},"2009-02-01",0.043830791787808306]
[{"$nulls":8},"2009-03-01",0.05965315020077211]
[{"$nulls":8},"2009-04-01",0.11653185052968308]
[{"$nulls":8},"2009-05-01",0.11123261065230795]
[{"$nulls":8},"2009-06-01",0.02961071772628553]
[{"$nulls":8},"2009-07-01",0.09897885917028929]
[{"$nulls":8},"2009-08-01",0.05962716294537373]
[{"$nulls":8},"2009-09-01",0.14095249823250355]
[{"$nulls":8},"2009-10-01",0.09575484027771407]
[{"$nulls":8},"2009-11-01",{"$error":"#DIV/0!"}]
[{"$nulls":8},"2009-12-01",{"$error":"#DIV/0!"}]
[]
[]
[]
[{"$nulls":8},"CASH POSITION","GLOBAL"]
[{"$nulls":8},"2009-01-01",2514]
[{"$nulls":8},"2009-02-01",1972]
[{"$nulls":8},"2009-03-01",2213]
[{"$nulls":8},"2009-04-01",1413]
[{"$nulls":8},"2009-05-01",1164]
[{"$nulls":8},"2009-06-01",1186]
[{"$nulls":8},"2009-07-01",2077]
[{"$nulls":8},"2009-08-01",1416]
[{"$nulls":8},"2009-09-01",2609]
[{"$nulls":8},"2009-10-01",2282]
[{"$nulls":8},"2009-11-01",2282]
[{"$nulls":8},"2009-12-01",2282]
[{"$nulls":8},"ANNUEL",23410]

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}