{"text_format":"3","workbook":"xlsb","n_sheets":34,"sheets":["COPERTINA","INDICE","1","fd-2-7","2","3","fd-1-4-5-6","4-5","6","7","fd-8","8","fd-9","9","fd-10-11-12-13-14","10-11-12","13-14","fd-15-16","15","16","fd_17","17","fd_18","18","fd-19-20","19","20","fd_21","21","fd-22-24","22","fd-23","23","24"],"not_rendered":{"images":2,"defined_names":59},"read":"bin_skipped_in_rows","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":202818}}

{"sheet":"COPERTINA","index":0,"n_rows":22,"n_cols":1,"rows_kept":22,"merged":[[10,0,11,13],[12,0,13,13],[15,0,15,13],[21,0,21,13]],"flags":["formulas_cached_only"]}
{"$rows_empty":10}
["INFORTUNI"]
[]
["PORTAFOGLIO DIRETTO ITALIANO\n(IMPRESE NAZIONALI E RAPPRESENTANZE DI IMPRESE EXTRA SEE)"]
[]
[]
["ELABORAZIONI STATISTICHE AL 31 DICEMBRE 2016"]
[]
[]
[]
[]
[]
["SERVIZIO STUDI E GESTIONE DATI - DIVISIONE STUDI E ANALISI STATISTICHE"]

{"sheet":"INDICE","index":1,"n_rows":28,"n_cols":1,"rows_kept":28,"flags":["formulas_cached_only"]}
["RAMO INFORTUNI"]
["INDICE DELLE TAVOLE STATISTICHE"]
["Tavola n. 1: premi lordi contabilizzati"]
["Tavola n. 2: distribuzione dei premi lordi contabilizzati per fasce di mercato"]
["Tavola n. 3: raccolta premi per gruppo assicurativo"]
["Tavola n. 4 : incidenza della riserva premi sui premi lordi contabilizzati nei singoli esercizi"]
["Tavola n. 5: premi di competenza nei singoli esercizi"]
["Tavola n. 6: composizione delle spese di gestione e loro incidenza sui premi lordi contabilizzati"]
["Tavola n. 7: distribuzione delle spese di gestione per fasce di mercato"]
["Tavola n. 8: rapporto sinistri dell’esercizio a premi di competenza per generazione e antidurata"]
["Tavola n. 9: numero dei sinistri denunciati e con seguito"]
["Tavola n. 10: distribuzione del numero dei sinistri eliminati senza seguito fino  al 31 dicembre 2016"]
["Tavola n. 11: distribuzione del numero dei sinistri riaperti fino al 31 dicembre 2016"]
["Tavola n. 12: distribuzione del numero dei sinistri senza seguito al netto dei riaperti fino al 31 dicembre 2016"]
["Tavola n. 13: velocità di liquidazione dei sinistri per numeri"]
["Tavola n. 14: velocità di liquidazione dei sinistri per importi"]
["Tavola n. 15: sinistri pagati dell’esercizio e degli esercizi precedenti "]
["Tavola n. 16: sinistri riservati dell’esercizio e degli esercizi precedenti (al netto della stima finale per sinistri tardivi)"]
["Tavola n. 17: costo medio del pagato e del riservato per antidurata (al netto della stima finale per sinistri tardivi)"]
["Tavola n. 18: costo medio dei sinistri con seguito dall’anno di accadimento fino al 31 dicembre 2016"]
["Tavola n. 18-bis: costo medio dei sinistri con seguito dall’anno di accadimento fino al 31 dicembre 2016, con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI), al netto dei tabacchi"]
["Tavola n. 18-ter: indicatori di costo medio dei sinistri denunciati nell’anno di accadimento Indicatori di costo medio dei sinistri denunciati nell’anno di accadimento e al netto della stima finale per sinistri tardivi con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI) al netto dei tabacchi"]
["Tavola n. 19: sviluppo della riserva sinistri"]
["Tavola n. 20: sviluppo della riserva sinistri per fasce di mercato"]
["Tavola n. 21: sinistri in causa pagati e riservati per antidurata"]
["Tavola n. 22: indicatori dei sinistri"]
["Tavola n. 23: indicatori dei sinistri per fasce di mercato"]
["Tavola n. 24: sintesi del conto tecnico del ramo"]

{"sheet":"1","index":2,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[0,0,2,6],[3,0,3,6],[5,1,5,5],[7,1,7,5],[17,1,17,5],[18,1,21,5],[22,1,25,5],[27,1,27,6]],"flags":["formulas_cached_only"]}
["ASSICURAZIONE DEL RAMO INFORTUNI\nPORTAFOGLIO DIRETTO ITALIANO"]
[]
[]
["ELABORAZIONI STATISTICHE AL 31 DICEMBRE 2016"]
[]
[null,"TAVOLA N. 1"]
[]
[null,"Ramo Infortuni - Premi lordi contabilizzati"]
[]
[{"$nulls":5},"(importi in milioni di Euro)"]
[null,"Esercizio","N. imprese (a)","Premi ","D% (*)"," % di portafoglio rami danni (b)"]
[null,2011,{"v":87,"d":"87        "},{"v":3036.165,"d":"3,036"},{"v":-0.36573240005118857,"d":"-0.4"},{"v":8.426893552053182,"d":"8.4"}]
[null,2012,{"v":86,"d":"86        "},{"v":2976.183,"d":"2,976"},-0.9,{"v":8.437324906506241,"d":"8.4"}]
[null,2013,{"v":82,"d":"82        "},{"v":2957.573,"d":"2,958"},-0.5,{"v":8.82062544459925,"d":"8.8"}]
[null,2014,{"v":74,"d":"74        "},{"v":2973.552,"d":"2,974"},{"v":0.5402740693129182,"d":"0.5"},{"v":9.117666340151477,"d":"9.1"}]
[null,2015,{"v":71,"d":"71        "},{"v":2962.523,"d":"2,963"},{"v":-0.370903216086349,"d":"-0.4"},{"v":9.308931062095382,"d":"9.3"}]
[null,2016,{"v":68,"d":"68        "},{"v":3008.768,"d":"3,009"},{"v":1.5610005390675363,"d":"1.6"},9.5]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]
[null,"Sono comprese le compagnie che nell'anno d'esercizio non avevano ancora iniziato ad operare e le compagnie la cui attività si era limitata alla definizione di sinistri pregressi."]
["(a)"]
[]
[]
[null,"Rappresenta, per le imprese operanti nel ramo Infortuni, l'incidenza della raccolta riguardante tale ramo sul totale portafoglio danni."]
["(b)"]
[]
[]
[]
["(*)","Variazione omogenea 2012/2011 e 2013/2012."]

{"sheet":"fd-2-7","index":3,"n_rows":106,"n_cols":24,"rows_kept":106,"hidden":true,"flags":["formulas_cached_only"]}
["FL1","ANNO","NIMP","PREM","SPES","PREC","ONER","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[1,2007,8,1938768,604365,1920706,-984983,742480,238834,49,22542,261424,723275,29103,752377,-1013594,710325,4955,32934,748215,434200,22269,456468,28612]
[1,2008,8,1935353,575689,1938429,-1029785,748163,249169,52,23308,272528,734157,27407,761563,-1033814,735938,5241,33182,774361,423938,21942,445880,4029]
[1,2009,8,2008710,596519,2022651,-1190378,773093,276826,139,21605,298571,807295,26746,834041,-1132435,796945,4623,32488,834056,504840,18906,523745,-57943]
[1,2010,8,1928537,585834,1954117,-1086492,746899,260908,457,22017,283382,797637,25900,823537,-1106279,785920,4673,33357,823949,514421,16570,530991,19786]
[1,2011,10,2116369,646256,2126156,-1144501,830715,273684,605,28635,302924,842718,32052,874770,-1172419,834350,5194,39297,878841,598302,21664,619966,27918]
[1,2012,10,2078908,645363,2079775,-1077408,829897,228829,361,26819,256008,804252,30505,834757,-1089199,800541,5543,40623,846707,614064,23937,638002,11792]
[1,2013,7,1883607,604318,1918360,-876388,743704,178026,6,27364,205397,714725,30622,745347,-950522,681778,4645,39138,725562,523527,22246,545774,74134]
[1,2014,6,1972072,653519,1976379,-940045,782881,185532,5,30380,215918,733871,33729,767600,-983297,671724,4827,42194,718745,562715,23233,585948,43252]
[1,2015,6,1960095,665939,1968695,-878563,773611,169771,5,24322,194097,703927,30975,734902,-929629,635178,4735,41842,681755,597648,26873,624522,51066]
[2,2007,8,580263,237473,576635,-248087,232402,58856,42,6832,65730,191220,13290,204510,-270138,176634,1422,12336,190392,109708,6217,115925,22051]
[2,2008,6,488861,175147,479405,-245643,210972,57122,0,5783,62905,175324,11041,186365,-249089,171377,1173,10571,183121,97718,5254,102972,3446]
[2,2009,6,477394,161398,477253,-261900,228749,62575,3,7286,69864,188778,12195,200973,-270763,175980,1082,11010,188072,103030,6236,109266,8863]
[2,2010,5,380828,130321,382942,-224602,191600,49583,0,5598,55181,157542,8894,166436,-221551,149587,910,9309,159806,92039,5000,97039,-3051]
[2,2011,2,148626,50541,146471,-80499,80950,16683,0,2530,19213,56206,2697,58903,-78115,62586,439,3616,66641,41269,2056,43325,-2384]
[2,2012,3,202374,69908,202407,-92696,98445,22923,0,3409,26332,66683,3309,69992,-96322,67629,568,4905,73102,41680,3896,45576,3626]
[2,2013,3,257802,87916,256057,-95168,125962,27026,1,3605,30632,73201,3933,77134,-107765,76438,332,4913,81683,56067,3529,59596,12597]
[2,2014,2,166659,61208,165480,-75870,87022,17189,2,2629,19820,54680,2757,57437,-77251,47313,318,3193,50824,28960,1724,30684,1381]
[2,2015,2,173720,62676,170516,-77961,90225,17954,1,2495,20450,57829,2712,60541,-80990,50158,399,3102,53659,29992,1578,31570,3029]
[3,2007,25,556692,204787,526725,-242356,295747,56884,114,5923,62920,196663,12897,209561,-272357,161076,1117,11439,173633,123905,8866,132771,30001]
[3,2008,29,655815,263068,648753,-257946,324925,65814,262,6405,72481,207583,13046,220629,-293090,170535,1580,12729,184844,137468,9167,146634,35144]
[3,2009,27,574123,227624,557571,-215429,290938,50918,14,5047,55979,182635,11606,194240,-250202,142983,975,10164,154122,120233,7145,127378,34773]
[3,2010,27,619359,245282,585185,-220878,326375,49203,31,4360,53593,184942,11320,196262,-249841,140545,1309,10353,152207,132330,7233,139563,28963]
[3,2011,27,643569,239242,602036,-225015,382394,50084,189,5779,56052,185487,11072,196559,-256766,144869,1169,10563,156601,131669,8381,140050,31751]
[3,2012,25,575304,211453,550377,-202078,378417,43778,1,4973,48752,173672,10002,183674,-232395,134637,1113,9549,145299,131130,7532,138662,30317]
[3,2013,27,684171,249685,659000,-248120,406467,55952,403,5806,62161,211162,11108,222270,-282070,164139,1467,11831,177437,188072,7974,196046,33950]
[3,2014,27,710287,259007,690433,-241496,429533,51683,463,5892,58038,208880,11806,220686,-275641,154620,1576,11779,167975,211223,9547,220770,34145]
[3,2015,25,686412,242726,670029,-228705,441122,46517,1,6896,53414,214434,11140,225574,-278944,137649,1194,9480,148323,163726,7473,171199,50239]
[4,2007,53,114600,34609,107283,-36503,49973,7504,8,1180,8693,34942,1721,36663,-45239,25142,215,1545,26903,37134,1358,38490,8736]
[4,2008,60,121766,43329,118129,-33663,47650,7097,11,1305,8414,34696,1513,36209,-44568,22199,230,1376,23805,32409,1317,33725,10905]
[4,2009,55,119059,48429,106527,-31065,52708,5601,10,1057,6669,30063,1329,31393,-38053,20360,358,1333,22052,26747,1164,27912,6988]
[4,2010,50,118586,44589,107752,-30293,57932,7153,0,1303,8456,28171,1385,29557,-37962,18834,84,1136,20054,22202,1146,23349,7670]
[4,2011,48,127601,56442,114667,-30326,75590,6496,1,1192,7687,27889,1141,29030,-36680,16252,76,1001,17330,22533,1020,23553,6354]
[4,2012,48,119597,50932,113430,-25298,79209,5925,1,1062,6988,26300,1217,27516,-34497,18265,58,1000,19324,20005,885,20890,9200]
[4,2013,45,131993,55935,125912,-39847,106786,8006,29,1274,9310,34875,1331,36207,-45497,21123,195,1157,22475,24770,1024,25794,5648]
[4,2014,39,124534,51945,122523,-35815,103537,7597,15,1209,8821,35784,1848,37631,-46738,20081,199,1149,21428,23260,936,24196,10923]
[4,2015,38,142296,63286,143216,-37130,104199,9037,18,1533,10587,34065,1512,35578,-46163,25524,339,1823,27687,29131,1481,30612,9033]
[9,2007,94,3190323,1081234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2008,103,3201795,1057233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2009,96,3179286,1033970,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2010,90,3047310,1006026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2011,87,3036165,992481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2012,86,2976183,977656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2013,82,2957573,997854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2014,74,2973552,1025679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,71,2962523,1034627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["\u001a"]
{"$rows_empty":12}
["ANNO","FL1","NIMP","PREM","SPES","PREC","ONER","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2007,1,8,1938768,604365,1920706,-984983,742480,238834,49,22542,261424,723275,29103,752377,-1013594,710325,4955,32934,748215,434200,22269,456468,28612]
[2008,1,8,1935353,575689,1938429,-1029785,748163,249169,52,23308,272528,734157,27407,761563,-1033814,735938,5241,33182,774361,423938,21942,445880,4029]
[2009,1,8,2008710,596519,2022651,-1190378,773093,276826,139,21605,298571,807295,26746,834041,-1132435,796945,4623,32488,834056,504840,18906,523745,-57943]
[2010,1,8,1928537,585834,1954117,-1086492,746899,260908,457,22017,283382,797637,25900,823537,-1106279,785920,4673,33357,823949,514421,16570,530991,19786]
[2011,1,10,2116369,646256,2126156,-1144501,830715,273684,605,28635,302924,842718,32052,874770,-1172419,834350,5194,39297,878841,598302,21664,619966,27918]
[2012,1,10,2078908,645363,2079775,-1077408,829897,228829,361,26819,256008,804252,30505,834757,-1089199,800541,5543,40623,846707,614064,23937,638002,11792]
[2013,1,7,1883607,604318,1918360,-876388,743704,178026,6,27364,205397,714725,30622,745347,-950522,681778,4645,39138,725562,523527,22246,545774,74134]
[2014,1,6,1972072,653519,1976379,-940045,782881,185532,5,30380,215918,733871,33729,767600,-983297,671724,4827,42194,718745,562715,23233,585948,43252]
[2015,1,6,1960095,665939,1968695,-878563,773611,169771,5,24322,194097,703927,30975,734902,-929629,635178,4735,41842,681755,597648,26873,624522,51066]
[2007,2,8,580263,237473,576635,-248087,232402,58856,42,6832,65730,191220,13290,204510,-270138,176634,1422,12336,190392,109708,6217,115925,22051]
[2008,2,6,488861,175147,479405,-245643,210972,57122,0,5783,62905,175324,11041,186365,-249089,171377,1173,10571,183121,97718,5254,102972,3446]
[2009,2,6,477394,161398,477253,-261900,228749,62575,3,7286,69864,188778,12195,200973,-270763,175980,1082,11010,188072,103030,6236,109266,8863]
[2010,2,5,380828,130321,382942,-224602,191600,49583,0,5598,55181,157542,8894,166436,-221551,149587,910,9309,159806,92039,5000,97039,-3051]
[2011,2,2,148626,50541,146471,-80499,80950,16683,0,2530,19213,56206,2697,58903,-78115,62586,439,3616,66641,41269,2056,43325,-2384]
[2012,2,3,202374,69908,202407,-92696,98445,22923,0,3409,26332,66683,3309,69992,-96322,67629,568,4905,73102,41680,3896,45576,3626]
[2013,2,3,257802,87916,256057,-95168,125962,27026,1,3605,30632,73201,3933,77134,-107765,76438,332,4913,81683,56067,3529,59596,12597]
[2014,2,2,166659,61208,165480,-75870,87022,17189,2,2629,19820,54680,2757,57437,-77251,47313,318,3193,50824,28960,1724,30684,1381]
[2015,2,2,173720,62676,170516,-77961,90225,17954,1,2495,20450,57829,2712,60541,-80990,50158,399,3102,53659,29992,1578,31570,3029]
[2007,3,25,556692,204787,526725,-242356,295747,56884,114,5923,62920,196663,12897,209561,-272357,161076,1117,11439,173633,123905,8866,132771,30001]
[2008,3,29,655815,263068,648753,-257946,324925,65814,262,6405,72481,207583,13046,220629,-293090,170535,1580,12729,184844,137468,9167,146634,35144]
[2009,3,27,574123,227624,557571,-215429,290938,50918,14,5047,55979,182635,11606,194240,-250202,142983,975,10164,154122,120233,7145,127378,34773]
[2010,3,27,619359,245282,585185,-220878,326375,49203,31,4360,53593,184942,11320,196262,-249841,140545,1309,10353,152207,132330,7233,139563,28963]
[2011,3,27,643569,239242,602036,-225015,382394,50084,189,5779,56052,185487,11072,196559,-256766,144869,1169,10563,156601,131669,8381,140050,31751]
[2012,3,25,575304,211453,550377,-202078,378417,43778,1,4973,48752,173672,10002,183674,-232395,134637,1113,9549,145299,131130,7532,138662,30317]
[2013,3,27,684171,249685,659000,-248120,406467,55952,403,5806,62161,211162,11108,222270,-282070,164139,1467,11831,177437,188072,7974,196046,33950]
[2014,3,27,710287,259007,690433,-241496,429533,51683,463,5892,58038,208880,11806,220686,-275641,154620,1576,11779,167975,211223,9547,220770,34145]
[2015,3,25,686412,242726,670029,-228705,441122,46517,1,6896,53414,214434,11140,225574,-278944,137649,1194,9480,148323,163726,7473,171199,50239]
[2007,4,53,114600,34609,107283,-36503,49973,7504,8,1180,8693,34942,1721,36663,-45239,25142,215,1545,26903,37134,1358,38490,8736]
[2008,4,60,121766,43329,118129,-33663,47650,7097,11,1305,8414,34696,1513,36209,-44568,22199,230,1376,23805,32409,1317,33725,10905]
[2009,4,55,119059,48429,106527,-31065,52708,5601,10,1057,6669,30063,1329,31393,-38053,20360,358,1333,22052,26747,1164,27912,6988]
[2010,4,50,118586,44589,107752,-30293,57932,7153,0,1303,8456,28171,1385,29557,-37962,18834,84,1136,20054,22202,1146,23349,7670]
[2011,4,48,127601,56442,114667,-30326,75590,6496,1,1192,7687,27889,1141,29030,-36680,16252,76,1001,17330,22533,1020,23553,6354]
[2012,4,48,119597,50932,113430,-25298,79209,5925,1,1062,6988,26300,1217,27516,-34497,18265,58,1000,19324,20005,885,20890,9200]
[2013,4,45,131993,55935,125912,-39847,106786,8006,29,1274,9310,34875,1331,36207,-45497,21123,195,1157,22475,24770,1024,25794,5648]
[2014,4,39,124534,51945,122523,-35815,103537,7597,15,1209,8821,35784,1848,37631,-46738,20081,199,1149,21428,23260,936,24196,10923]
[2015,4,38,142296,63286,143216,-37130,104199,9037,18,1533,10587,34065,1512,35578,-46163,25524,339,1823,27687,29131,1481,30612,9033]
[2007,9,94,3190323,1081234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,9,103,3201795,1057233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,9,96,3179286,1033970,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,9,90,3047310,1006026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2011,9,87,3036165,992481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,9,86,2976183,977656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,9,82,2957573,997854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,9,74,2973552,1025679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,9,71,2962523,1034627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["\u001a"]

{"sheet":"2","index":4,"n_rows":25,"n_cols":13,"rows_kept":25,"merged":[[0,0,0,12],[2,0,2,12],[3,0,3,12],[6,0,8,0],[6,1,6,4],[6,5,6,8],[6,9,6,12],[7,2,8,2],[7,3,8,3],[7,6,8,6],[7,7,8,7],[7,10,8,10],[7,11,8,11],[16,0,18,0],[16,1,16,4],[16,5,16,8],[16,9,16,12],[17,2,18,2],[17,3,18,3],[17,6,18,6],[17,7,18,7],[17,10,18,10],[17,11,18,11],[24,0,24,12],[26,0,26,12],[29,0,29,12],[31,0,31,12],[34,0,34,12]],"flags":["formulas_cached_only"]}
["TAVOLA N. 2"]
[]
["Ramo Infortuni - Distribuzione dei premi lordi contabilizzati per fasce di mercato"]
[]
[]
[{"$nulls":12},"(importi in milioni di Euro)"]
["fasce di mercato",2011,{"$nulls":3},2012,{"$nulls":3},2013]
[null,"Nr.","Premi","D%","% sul","Nr.","Premi","D%","% sul","Nr.","Premi","D%","% sul"]
[null,"Imprese",null,null,"totale","Imprese",null,null,"totale","Imprese",null,null,"totale"]
["Premi≥100 mln",{"v":10,"d":"10   "},{"v":2116.369,"d":"2,116  "},null,{"v":69.7053355137155,"d":"69.7  "},{"v":10,"d":"10   "},{"v":2078.908,"d":"2,079  "},{"v":-1.7700599470130363,"d":"-1.8  "},{"v":69.85148426692848,"d":"69.9  "},{"v":7,"d":"7  "},{"v":1883.607,"d":"1,884  "},{"v":-9.394403215534307,"d":"-9.4  "},{"v":-9.394403215534307,"d":"-9.4  "}]
["50 mln≤Premi<100 mln",{"v":2,"d":"2   "},{"v":148.626,"d":"149  "},null,{"v":4.895188502601144,"d":"4.9  "},{"v":3,"d":"3   "},{"v":202.374,"d":"202  "},{"v":36.16325541964394,"d":"36.2  "},{"v":6.799783481056104,"d":"6.8  "},{"v":3,"d":"3  "},{"v":257.802,"d":"258  "},{"v":27.388893830235126,"d":"27.4  "},{"v":27.388893830235126,"d":"27.4  "}]
["10 mln≤Premi<50 mln",{"v":27,"d":"27   "},{"v":643.569,"d":"644  "},null,{"v":21.196772902658452,"d":"21.2  "},{"v":25,"d":"25   "},{"v":575.304,"d":"575  "},{"v":-10.607254233811759,"d":"-10.6  "},{"v":19.330262957620548,"d":"19.3  "},{"v":27,"d":"27  "},{"v":684.171,"d":"684  "},{"v":18.923386592132175,"d":"18.9  "},{"v":18.923386592132175,"d":"18.9  "}]
["Premi<10 mln",{"v":48,"d":"48   "},{"v":127.601,"d":"128  "},null,{"v":4.202703081024911,"d":"4.2  "},{"v":48,"d":"48   "},{"v":119.597,"d":"120  "},{"v":-6.272678113807895,"d":"-6.3  "},{"v":4.018469294394867,"d":"4.0  "},{"v":45,"d":"45  "},{"v":131.993,"d":"132  "},{"v":10.36480848181811,"d":"10.4  "},{"v":10.36480848181811,"d":"10.4  "}]
["Totale",{"v":87,"d":"87  "},{"v":3036.165,"d":"3,036  "},null,{"v":100,"d":"100.0  "},{"v":86,"d":"86  "},{"v":2976.183,"d":"2,976  "},{"v":-1.9755843308911114,"d":"-2.0  "},{"v":100,"d":"100.0  "},{"v":82,"d":"82  "},{"v":2957.573,"d":"2,958  "},{"v":-0.6252975707475072,"d":"-0.6  "},{"v":100.00000000000001,"d":"100.0  "}]
[]
[]
["fasce di mercato",2014,{"$nulls":3},2015,{"$nulls":3},2016]
[null,"Nr.","Premi","D%","% sul","Nr.","Premi","D%","% sul","Nr.","Premi","D%","% sul"]
[null,"Imprese",null,null,"totale","Imprese",null,null,"totale","Imprese",null,null,"totale"]
["Premi≥100 mln",{"v":6,"d":"6   "},{"v":1972.072,"d":"1,972  "},{"v":4.696574179221025,"d":"4.7  "},{"v":66.32041410407486,"d":"66.3  "},{"v":6,"d":"6   "},{"v":1960.095,"d":"1,960  "},{"v":-0.6073307668279737,"d":"-0.6  "},{"v":66.16303063301112,"d":"66.2  "},{"v":6,"d":"6   "},{"v":1941.594,"d":"1,942   "},{"v":-0.9438828220060702,"d":"-0.9  "},{"v":64.53119682208798,"d":"64.5  "}]
["50 mln≤Premi<100 mln",{"v":2,"d":"2   "},{"v":166.659,"d":"167  "},{"v":-35.35387623059558,"d":"-35.4  "},{"v":5.6047111333516275,"d":"5.6  "},{"v":2,"d":"2   "},{"v":173.72,"d":"174  "},{"v":4.2367948925650545,"d":"4.2  "},{"v":5.863920718927752,"d":"5.9  "},{"v":6,"d":"6   "},{"v":383.795,"d":"384   "},{"v":120.92735436334334,"d":"120.9  "},{"v":12.755885465413087,"d":"12.8  "}]
["10 mln≤Premi<50 mln",{"v":27,"d":"27   "},{"v":710.287,"d":"710  "},{"v":3.8171743613804043,"d":"3.8  "},{"v":23.88681953434815,"d":"23.9  "},{"v":25,"d":"25   "},{"v":686.412,"d":"686  "},{"v":-3.3613173266580976,"d":"-3.4  "},{"v":23.16984543242365,"d":"23.2  "},{"v":22,"d":"22   "},{"v":576.364,"d":"576   "},{"v":-16.032353746729367,"d":"-16.0  "},{"v":19.15614630307156,"d":"19.2  "}]
["Premi<10 mln",{"v":39,"d":"39   "},{"v":124.534,"d":"125  "},{"v":-5.65105725303614,"d":"-5.7  "},{"v":4.188055228225368,"d":"4.2  "},{"v":38,"d":"38   "},{"v":142.296,"d":"142  "},{"v":14.262771612571656,"d":"14.3  "},{"v":4.803203215637483,"d":"4.8  "},{"v":34,"d":"34   "},{"v":107.015,"d":"107   "},{"v":-24.79409119019508,"d":"-24.8  "},{"v":3.5567714094273803,"d":"3.6  "}]
["Totale",{"v":74,"d":"74  "},{"v":2973.552,"d":"2,974  "},{"v":-0.08840182206537595,"d":"-0.1  "},{"v":100,"d":"100.0  "},{"v":71,"d":"71  "},{"v":2962.5229999999997,"d":"2,963  "},{"v":-2.8,"d":"-2.8  "},{"v":100,"d":"100.0  "},{"v":68,"d":"68  "},{"v":3008.768,"d":"3,009  "},{"v":1.5610005390675585,"d":"1.6  "},{"v":100,"d":"100.0  "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]

{"sheet":"3","index":5,"n_rows":35,"n_cols":12,"rows_kept":35,"merged":[[0,0,0,11],[1,0,1,11],[4,0,4,3],[4,4,4,7],[4,8,4,11],[18,0,18,3],[18,4,18,7],[18,8,18,11],[32,0,32,4]],"flags":["formulas_cached_only"]}
["TAVOLA N. 3"]
["Ramo Infortuni - Raccolta premi per gruppo assicurativo (a)"]
[]
[{"$nulls":11},"(importi in milioni di Euro)"]
[2011,{"$nulls":3},2012,{"$nulls":3},2013]
["Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %"]
["Generali",6,{"v":779.726,"d":"780"},{"v":25.68127885012837,"d":"25.7"},"Generali",6,774,{"v":26.008064516129032,"d":"26.0"},"Unipol",13,761,{"v":25.72684246112238,"d":"25.7"}]
["Fondiaria-Sai",8,{"v":417.474,"d":"417"},{"v":13.7500432288759,"d":"13.8"},"Unipol",13,773,{"v":25.9744623655914,"d":"26.0"},"Generali",6,761,{"v":25.72684246112238,"d":"25.7"}]
["Unipol",5,{"v":371.975,"d":"372"},{"v":12.251475133927176,"d":"12.3"},"Allianz",3,327,{"v":10.987903225806452,"d":"11.0"},"Allianz",4,332,{"v":11.223799864773495,"d":"11.2"}]
["Allianz",4,{"v":328.179,"d":"328"},{"v":10.808997534718962,"d":"10.8"},"Reale Mutua",2,136,{"v":4.56989247311828,"d":"4.6"},"Axa",2,147,{"v":4.9695740365111565,"d":"5.0"}]
["Reale Mutua",4,{"v":141.246,"d":"141"},{"v":4.652118708963446,"d":"4.7"},"Cattolica",7,125,{"v":4.200268817204301,"d":"4.2"},"Cattolica",6,136,{"v":4.597701149425287,"d":"4.6"}]
["Cattolica",6,{"v":131.755,"d":"132"},{"v":4.339520414733719,"d":"4.3"},"Axa",1,118,{"v":3.96505376344086,"d":"4.0"},"Reale Mutua",2,134,{"v":4.530087897227856,"d":"4.5"}]
["Axa",3,{"v":119.648,"d":"120"},{"v":3.9407607952795716,"d":"3.9"},"Groupama",1,101,{"v":3.393817204301075,"d":"3.4"}]
["Groupama",1,{"v":107.041,"d":"107"},{"v":3.525533032625038,"d":"3.5"}]
["Totale Gruppi",37,{"v":2397.044000000001,"d":"2,397"},{"v":78.94972769925221,"d":"78.9"},"Totale Gruppi",33,{"v":2354,"d":"2,354"},{"v":79.09946236559139,"d":"79.1"},"Totale Gruppi",33,{"v":2271,"d":"2,271"},{"v":76.77484787018255,"d":"76.8"}]
["Altre Imprese",50,{"v":639.1209999999992,"d":"639"},{"v":21.050272300747793,"d":"21.1"},"Altre Imprese",53,622,{"v":20.900537634408604,"d":"20.9"},"Altre Imprese",49,687,{"v":23.225152129817445,"d":"23.2"}]
["Totale Mercato",87,{"v":3036.165,"d":"3,036"},{"v":100,"d":"100.0"},"Totale Mercato",86,{"v":2976,"d":"2,976"},{"v":100,"d":"100.0"},"Totale Mercato",82,{"v":2958,"d":"2,958"},{"v":100,"d":"100.0"}]
[]
[2014,{"$nulls":3},2015,{"$nulls":3},2016]
["Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %"]
["Unipol",9,742,{"v":24.949562878278414,"d":"24.9"},"Unipol",8,{"v":679.756,"d":"680"},{"v":22.95,"d":"23.0"},"Unipol",7,676,{"v":22.467667829490342,"d":"22.5"}]
["Generali",5,701,{"v":23.570948217888365,"d":"23.6"},"Generali",5,{"v":652.249,"d":"652"},{"v":22.02,"d":"22.0"},"Generali",5,623,{"v":20.706149493746278,"d":"20.7"}]
["Allianz",3,335,{"v":11.264290517821117,"d":"11.3"},"Allianz",3,{"v":397.038,"d":"397"},13.4,"Allianz",3,407,{"v":13.52713137071386,"d":"13.5"}]
["Cattolica",6,195,{"v":6.556825823806321,"d":"6.6"},"Cattolica",5,{"v":203.033,"d":"203"},{"v":6.85,"d":"6.9"},"Cattolica",4,198,{"v":6.580766612779716,"d":"6.6"}]
["Axa",2,158,{"v":5.31271015467384,"d":"5.3"},"Axa",3,{"v":160.015,"d":"160"},5.4,"Axa",3,165,{"v":5.48397217731643,"d":"5.5"}]
["Reale Mutua",2,134,{"v":4.5057162071284464,"d":"4.5"},"Reale Mutua",2,{"v":138.102,"d":"138"},{"v":4.66,"d":"4.7"},"Reale Mutua",2,136,{"v":4.5201225219092995,"d":"4.5"}]
[]
[]
["Totale Gruppi",27,{"v":2265,"d":"2,265"},{"v":76.16005379959651,"d":"76.2"},"Totale Gruppi",26,{"v":2230.1929999999998,"d":"2,230"},{"v":75.28,"d":"75.3"},"Totale Gruppi",24,{"v":2205,"d":"2,205"},{"v":73.28581000595592,"d":"73.3"}]
["Altre Imprese",47,709,{"v":23.839946200403496,"d":"23.8"},"Altre Imprese",45,{"v":732.3300000000004,"d":"732"},{"v":24.72,"d":"24.7"},"Altre Imprese",44,{"v":803.768,"d":"804"},{"v":26.714189994044077,"d":"26.7"}]
["Totale Mercato",74,{"v":2974,"d":"2,974"},{"v":100,"d":"100.0"},"Totale Mercato",71,{"v":2962.523,"d":"2,963"},{"v":100,"d":"100.0"},"Totale Mercato",68,{"v":3008.768,"d":"3,009"},{"v":100,"d":"100.0"}]
[]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]
[]
["(a)  Sono indicati sia i gruppi assicurativi (ai sensi del Regolamento IVASS n. 22 del 1° giugno 2016) che non assicurativi, con raccolta premi non inferiore a 100 milioni di Euro"]

{"sheet":"fd-1-4-5-6","index":6,"n_rows":54,"n_cols":33,"rows_kept":54,"hidden":true,"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
["Prospetto 1"]
["ANNO","NIMP","PREM","PTOT","PREC","RPFR","RPRC","PROV","SPAQ","SPAM","ONER","ALTP","SALT","QUTI","RISL","RISN","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2007,94,3190323,37143745,3131349,1320068,534,790456,119123,171655,-1511929,-74415,462209,106780,568989,515079,1320602,362078,213,36477,398767,1146100,57011,1203111,-1601328,1073177,7709,58254,1139143,704947,38710,743654,89400]
[2008,103,3201795,37013985,3184716,1331173,538,784917,116773,155543,-1567037,-77717,480236,40858,521094,480697,1331710,379202,325,36801,416328,1151760,53007,1204766,-1620561,1100049,8224,57858,1166131,691533,37680,729211,53524]
[2009,96,3179286,36284330,3164002,1344628,858,763044,120989,149937,-1698772,-72610,359593,122696,482289,459139,1345488,395920,166,34995,431083,1208771,51876,1260647,-1691453,1136268,7038,54995,1198302,754850,33451,788301,-7319]
[2010,90,3047310,35159125,3029996,1322326,486,750359,121006,134661,-1562265,-80669,382086,57092,439178,397924,1322806,366847,488,33278,400612,1168292,47499,1215792,-1615633,1094886,6976,54155,1156016,760992,29949,790942,53368]
[2011,87,3036165,36029469,2989330,1369649,2,736956,116995,138530,-1480341,-67705,448855,38345,487200,461839,1369649,346947,795,38136,385876,1112300,46962,1159262,-1543980,1058057,6878,54477,1119413,793773,33121,826894,63639]
[2012,86,2976183,35274012,2945989,1385967,0,709945,129671,138040,-1397480,-52587,518499,94370,612869,569135,1385968,301455,363,36263,338080,1070907,45033,1115939,-1452413,1021072,7282,56077,1084432,806879,36250,843130,54935]
[2013,82,2957573,33530196,2959329,1382895,26,717229,134833,145792,-1259523,-65887,636045,67216,703261,642020,1382919,269010,439,38049,307500,1033963,46994,1080958,-1385854,943478,6639,57039,1007157,792436,34773,827210,126329]
[2014,74,2973552,32613082,2954815,1402921,62,732150,138094,155435,-1293226,-63247,572667,71212,643879,612540,1402973,262001,485,40110,302597,1033215,50140,1083354,-1382927,893738,6920,58315,958972,826158,35440,861598,89701]
[2015,71,2962523,31824524,2952456,1408926,236,717117,150756,166754,-1222359,-81033,612888,70911,683800,624567,1409157,243279,25,35246,278548,1010255,46339,1056595,-1335726,848509,6667,56247,911424,820497,37405,857903,113367]
["\u001a"]
[{"$nulls":7},{"v":-2.053267772997336,"d":"-2.1"},{"v":9.169116688632384,"d":"9.2"},{"v":7.282143661337526,"d":"7.3"},1.0087239769947518]
[]
[{"$nulls":9},1025679]
[{"$nulls":9},1034627]
["SENZA COMPAGNIE",{"$nulls":8},{"v":0.8723976994751803,"d":"0.9"}]
[]
["ANNO","NIMP","PREM","PTOT","PREC","RPFR","RPRC","PROV","SPAQ","SPAM","ONER","ALTP","SALT","QUTI","RISL","RISN","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2006,92,3010252,35198308,2952825,1226265,371,725862,107348,140015,-1505303,-73172,400240,96791,497029,445157,1226636,350531,427,35924,386883,1127718,53394,1181112,-1567420,997215,9445,53814,1060474,690114,36336,726450,62118]
[2007,89,3100573,35751942,3042833,1284067,534,767852,117364,164807,-1476487,-73548,441213,104958,546171,494062,1284602,352744,185,35623,388551,1114782,55774,1170556,-1558274,1043856,7426,56610,1107895,682899,37856,720752,81788]
[2008,98,3099482,35372622,3086560,1291016,538,758180,114202,147795,-1530194,-75892,457804,40790,498594,458804,1291553,369038,324,35818,405180,1121472,51873,1173344,-1577991,1071745,7902,56009,1135656,672657,37108,709763,47797]
[2009,91,3068725,34450515,3053481,1304433,858,734427,118366,140694,-1655098,-71135,334704,118702,453406,431729,1305293,385106,163,34108,419379,1178167,50425,1228592,-1647705,1107566,6685,53275,1167527,735256,32939,768195,-7393]
[2010,89,3046322,35124971,3029233,1321871,486,750333,120586,134482,-1562125,-80665,382092,57092,439184,397930,1322351,366826,488,33237,400550,1168155,47492,1215648,-1615427,1094840,6976,54121,1155936,760954,29946,790901,53302]
[2011,86,3034415,35962907,2987995,1368779,2,736897,116551,138342,-1479980,-67703,448574,38333,486907,461546,1368779,346945,795,38090,385828,1112109,46955,1159064,-1543734,1057888,6878,54446,1119213,793679,33115,826794,63754]
[2012,85,2973449,35172404,2943680,1384672,0,709808,129224,137854,-1396924,-52586,517517,94331,611848,568114,1384673,301455,363,36189,338006,1070386,45020,1115405,-1451805,1021054,7282,56054,1084391,806678,36246,842925,54883]
[2013,82,2957573,33530196,2959329,1382895,26,717229,134833,145792,-1259523,-65887,636045,67216,703261,642020,1382919,269010,439,38049,307500,1033963,46994,1080958,-1385854,943478,6639,57039,1007157,792436,34773,827210,126329]
[2014,74,2973552,32613082,2954815,1402921,62,732150,138094,155435,-1293226,-63247,572667,71212,643879,612540,1402973,262001,485,40110,302597,1033215,50140,1083354,-1382927,893738,6920,58315,958972,826158,35440,861598,89701]
["\u001a"]
[{"$nulls":6},"2013/2012",{"v":2.0803676371144997,"d":"2.1"},{"v":2.418547388250647,"d":"2.4"},{"v":6.614217515364351,"d":"6.6"}]
[]
[{"$nulls":8},2012,997854]
[null,"2012/2011",{"$nulls":7},1025679]
[{"$nulls":9},{"v":2.7884840868503735,"d":"2.8"},"TOT SPESE GESTIONE"]
[null,"2013/2012",{"v":0.5402740693129182,"d":"0.5"},"2013/2012",{"v":-0.1525345779398002,"d":"-0.2"}]
[null,"2013/2008",{"v":-3.101385754670094,"d":"-3.1"},{"$nulls":4},{"v":-0.31003762116589284,"d":"-0.3"},{"v":16.66694827906663,"d":"16.7"},{"v":10.477348003468512,"d":"10.5"}]
[]
[{"$nulls":6},2013,{"v":1025679,"d":"1,025,679"},{"v":1025.679,"d":"1,026"},{"v":3.240304100607272,"d":"3.2"},"TOT SPESE GESTIONE"]
[{"$nulls":6},2008,{"v":993487,"d":"993,487"},{"v":993.487,"d":"993"},null,"TOT SPESE GESTIONE"]
[]
[]
[]
[]
[]
[]
[{"$nulls":7},689136]
[{"$nulls":7},707108,{"v":0.026079032295512006,"d":"0.03"}]
[{"$nulls":7},729269,{"v":0.031340332735593446,"d":"0.03"}]
[{"$nulls":7},739806,{"v":0.014448715083186014,"d":"0.01"}]
[{"$nulls":7},721349,{"v":-0.024948432426879497,"d":"-0.02"}]
[{"$nulls":7},731049,{"v":0.01344702772167139,"d":"0.01"}]
[{"$nulls":7},716887,{"v":-0.01937216246790574,"d":"-0.02"}]
[{"$nulls":7},709808,{"v":-0.009874638541360059,"d":"-0.01"}]
[{"$nulls":7},717229,{"v":0.010454939927416973,"d":"0.01"}]

{"sheet":"4-5","index":7,"n_rows":34,"n_cols":5,"rows_kept":34,"merged":[[0,0,33,0],[0,1,0,4],[2,1,2,4],[3,1,3,4],[14,1,14,4],[15,1,15,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[21,1,22,1],[21,2,22,2],[21,3,22,3],[32,1,32,3]],"flags":["formulas_cached_only"]}
[null,"TAVOLA N. 4"]
[]
[null,"Ramo Infortuni \n Incidenza della riserva premi sui premi lordi contabilizzati nei singoli esercizi"]
[null,"Incidenza della riserva premi sui premi lordi contabilizzati nei singoli esercizi"]
[]
[null,"Esercizio","Riserva premi per frazioni di premio/premi contabilizzati","Riserva per rischi in corso/premi contabilizzati","Riserva premi complessiva/premi contabilizzati"]
[null,2008,{"v":0.4157583480516398,"d":"41.6%"},{"v":0.00016803074525383418,"d":"0.0%"},{"v":0.4159263787968936,"d":"41.6%"}]
[null,2009,{"v":0.422933954353273,"d":"42.3%"},{"v":0.0002698719146374375,"d":"0.0%"},{"v":0.4232038262679105,"d":"42.3%"}]
[null,2011,{"v":0.4511115173253101,"d":"45.1%"},{"v":6.587257280154405e-07,"d":"0.0%"},{"v":0.4511121760510381,"d":"45.1%"}]
[null,2012,{"v":0.4656860818034375,"d":"46.6%"},{"v":0,"d":"0.0%"},{"v":0.4656860818034375,"d":"46.6%"}]
[null,2013,{"v":0.46757763882751163,"d":"46.8%"},{"v":8.790991803076374e-06,"d":"0.0%"},{"v":0.4675864298193147,"d":"46.8%"}]
[null,2014,{"v":0.4717997196618724,"d":"47.2%"},{"v":2.085048453835682e-05,"d":"0.0%"},{"v":0.47182057014641077,"d":"47.2%"}]
[null,2015,{"v":0.47558314315196876,"d":"47.6%"},{"v":7.966182878580184e-05,"d":"0.0%"},{"v":0.4756628049807546,"d":"47.6%"}]
[null,2016,{"v":0.4813118463299027,"d":"48.1%"},{"v":1.1721645089350752e-05,"d":"0.0%"},{"v":0.48132356797499204,"d":"48.1%"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 31, ramo 1"]
[null,"TAVOLA N. 5"]
[]
[null,"Ramo Infortuni \n Incidenza della riserva premi sui premi lordi contabilizzati nei singoli esercizi"]
[null,"Premi di competenza nei singoli esercizi"]
[]
[{"$nulls":3},"(importi in milioni di Euro)"]
[null,"Esercizio","Premi","D% (*)"]
[]
[null,2007,{"v":3131.349,"d":"3,131"}]
[null,2008,{"v":3184.716,"d":"3,185"},{"v":0.01704281445472855,"d":"1.7%"}]
[null,2009,{"v":3164.002,"d":"3,164"},{"v":-0.006504190640546859,"d":"-0.7%"}]
[null,2011,{"v":2989.33,"d":"2,989"},{"v":-1.3421139829887574,"d":"-1.3"}]
[null,2012,{"v":2945.989,"d":"2,946"},-0.6]
[null,2013,{"v":2959.329,"d":"2,959"},"0,5"]
[null,2014,{"v":2954.815,"d":"2,955"},{"v":-0.1525345779398002,"d":"-0.2"}]
[null,2015,{"v":2952.456,"d":"2,952"},{"v":-0.07983579344222891,"d":"-0.1"}]
[null,2016,{"v":2985.929,"d":"2,986"},{"v":1.1337340844368216,"d":"1.1"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]
[null,"(*) Variazioni omogenee 2012/2011 e 2013/2012."]

{"sheet":"6","index":8,"n_rows":22,"n_cols":19,"rows_kept":22,"merged":[[0,0,23,0],[2,1,2,18],[4,1,4,18],[8,1,10,1],[11,1,13,1],[14,1,16,1],[17,1,18,1],[19,1,19,2],[20,1,20,18],[22,1,23,11]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 6"]
[]
[null,"Ramo Infortuni - Composizione delle spese di gestione e loro incidenza sui premi lordi contabilizzati"]
[]
[{"$nulls":18},"(importi in milioni di Euro)"]
[null,"Voci di spesa","Totale mercato",2001,2002,"D% 01/02",2011,"D% 02/03",2012,"D% 11/12 (*)",2013,"D% 12/13 (*)",2014,"D% 13/14",2015,"D% 14/15",2016,"D% 11/16","D% 15/16"]
[null,"Provvigioni di acquisizione e incasso","Importo",{"v":784.917,"d":"785"},{"v":763.044,"d":"763"},{"v":-2.786664067665756,"d":"-2.8"},{"v":736.956,"d":"737"},{"v":-1.6624205157238614,"d":"-1.7"},{"v":709.945,"d":"710"},{"v":-1,"d":"-1.0"},{"v":717.229,"d":"717"},{"v":1,"d":"1.0"},{"v":732.15,"d":"732"},{"v":2.0803676371144997,"d":"2.1"},{"v":717.117,"d":"717"},{"v":-2.053267772997336,"d":"-2.1"},{"v":757.767,"d":"758"},{"v":5.668531076518901,"d":"5.7"},{"v":2.823913503655584,"d":"2.8"}]
[null,null,"Incidenza su premi (%)",{"v":24.514904920521147,"d":"24.5"},{"v":24.000483127343685,"d":"24.0"},null,{"v":24.272593880767353,"d":"24.3"},null,{"v":23.85421192178035,"d":"23.9"},null,{"v":24.25059330741794,"d":"24.3"},null,{"v":24.622068152835393,"d":"24.6"},null,{"v":24.206293081944004,"d":"24.2"},null,{"v":25.18529178720327,"d":"25.2"}]
[null,null,"Incidenza su spese tot. (%)",{"v":74.24257472099337,"d":"74.2"},{"v":73.797498960318,"d":"73.8"},null,{"v":74.25391518830084,"d":"74.3"},null,{"v":72.61705548781985,"d":"72.6"},null,{"v":71.87714836038138,"d":"71.9"},null,{"v":71.38198208211341,"d":"71.4"},null,{"v":69.31164564620873,"d":"69.3"},null,{"v":70.0620859587727,"d":"70.1"}]
[null,"Altre spese di acquisizione","Importo",{"v":116.773,"d":"117"},{"v":120.989,"d":"121"},{"v":3.61042364245161,"d":"3.6"},{"v":116.995,"d":"117"},{"v":0.0140508641281345,"d":"0.0"},{"v":129.671,"d":"130"},12.7,{"v":134.833,"d":"135"},4.3,{"v":138.094,"d":"138"},{"v":2.418547388250647,"d":"2.4"},{"v":150.756,"d":"151"},{"v":9.169116688632384,"d":"9.2"},{"v":145.254,"d":"145"},{"v":-3.6496059858314167,"d":"-3.6"},{"v":24.154023676225478,"d":"24.2"}]
[null,null,"Incidenza su premi (%)",{"v":3.6471104489825232,"d":"3.6"},{"v":3.805539986022019,"d":"3.8"},null,{"v":3.853380827458323,"d":"3.9"},null,{"v":4.35695654467484,"d":"4.4"},null,{"v":4.558906914554603,"d":"4.6"},null,{"v":4.644075502967494,"d":"4.6"},null,{"v":5.0887706188272634,"d":"5.1"},null,{"v":4.827690270569216,"d":"4.8"}]
[null,null,"Incidenza su spese tot. (%)",{"v":11.045152771432596,"d":"11.0"},{"v":11.7014033289167,"d":"11.7"},null,{"v":11.788134986967005,"d":"11.8"},null,{"v":13.263458721677152,"d":"13.3"},null,{"v":13.512297390199368,"d":"13.5"},null,{"v":13.463666507747549,"d":"13.5"},null,{"v":14.571048310163953,"d":"14.6"},null,{"v":13.429983403678927,"d":"13.4"}]
[null,"Altre spese di amministrazione","Importo",{"v":155.543,"d":"156"},{"v":149.937,"d":"150"},{"v":-3.604148049092526,"d":"-3.6"},{"v":138.53,"d":"139"},{"v":-10.188279077212437,"d":"-10.2"},{"v":138.04,"d":"138"},0.4,{"v":145.792,"d":"146"},5.8,{"v":155.435,"d":"155"},{"v":6.614217515364351,"d":"6.6"},{"v":166.754,"d":"167"},{"v":7.282143661337526,"d":"7.3"},{"v":178.544,"d":"179"},{"v":7.070295165333373,"d":"7.1"},{"v":28.88471811160038,"d":"28.9"}]
[null,null,"Incidenza su premi (%)",{"v":4.8579937191481655,"d":"4.9"},{"v":4.716058888693877,"d":"4.7"},null,{"v":4.562663755098948,"d":"4.6"},null,{"v":4.638155651046995,"d":"4.6"},null,{"v":4.929447219054272,"d":"4.9"},null,{"v":5.227250103579826,"d":"5.2"},null,{"v":5.628783303960846,"d":"5.6"},null,{"v":5.934123202586574,"d":"5.9"}]
[null,null,"Incidenza su spese tot. (%)",{"v":14.712272507574015,"d":"14.7"},{"v":14.501097710765304,"d":"14.5"},null,{"v":13.957949824732161,"d":"14.0"},null,{"v":14.119485790502997,"d":"14.1"},null,{"v":14.610554249419252,"d":"14.6"},null,{"v":15.15435141013904,"d":"15.2"},null,{"v":16.117306043627316,"d":"16.1"},null,{"v":16.50793063754837,"d":"16.5"}]
[null,"Totale spese di gestione","Importo",{"v":1057.2330000000002,"d":"1,057"},{"v":1033.97,"d":"1,034"},{"v":-2.20036642821404,"d":"-2.2"},{"v":992.481,"d":"992"},{"v":-2.7025929185566233,"d":"-2.7"},{"v":977.6560000000001,"d":"978"},0.8,{"v":997.854,"d":"998"},2.1,{"v":1025.679,"d":"1,026"},{"v":2.7884840868503957,"d":"2.8"},{"v":1034.627,"d":"1,035"},{"v":0.8723976994751581,"d":"0.9"},{"v":1081.565,"d":"1,082"},{"v":4.536707431760445,"d":"4.5"},{"v":8.975889714765328,"d":"9.0"}]
[null,null,"Incidenza su premi (%)",{"v":33.02000908865184,"d":"33.0"},{"v":32.522082002059584,"d":"32.5"},null,{"v":32.68863846332462,"d":"32.7"},null,{"v":32.849324117502185,"d":"32.8"},null,{"v":33.738947441026816,"d":"33.7"},null,{"v":34.49339375938272,"d":"34.5"},null,{"v":34.92384700473211,"d":"34.9"},null,{"v":35.94710526035906,"d":"35.9"}]
[null,"Premi ",null,{"v":3201.795,"d":"3,202"},{"v":3179.286,"d":"3,179"},null,{"v":3036.165,"d":"3,036"},null,{"v":2976.183,"d":"2,976"},null,{"v":2957.573,"d":"2,958"},null,{"v":2973.552,"d":"2,974"},null,{"v":2962.523,"d":"2,963"},null,{"v":3008.768,"d":"3,009"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]
[null,"(*) Variazioni omogenee 2012/2011, 2013/2012"]

{"sheet":"7","index":9,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[2,0,2,9],[4,0,4,9],[7,0,7,9],[8,0,9,0],[10,0,12,0],[13,0,15,0],[16,0,18,0],[19,0,21,0],[22,0,22,9]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 7"]
[]
["Ramo Infortuni - Distribuzione delle spese di gestione per fasce di mercato"]
[]
[]
["(importi in milioni di Euro)"]
["Fasce di mercato","Spese di gestione totali",2008,2009,2011,2012,2013,2014,2015,2016]
[null,"Numero imprese",45,39,87,86,82,74,71,68]
["Premi≥100 mln","Numero di imprese",{"v":8,"d":"8  "},{"v":8,"d":"8  "},{"v":8,"d":"8  "},{"v":10,"d":"10  "},{"v":10,"d":"10  "},{"v":6,"d":"6  "},{"v":6,"d":"6  "},{"v":6,"d":"6  "}]
[null,"Importo",{"v":575.689,"d":"576  "},{"v":596.519,"d":"597  "},{"v":585.834,"d":"586  "},{"v":646.256,"d":"646  "},{"v":645.363,"d":"645  "},{"v":653.519,"d":"654  "},{"v":665.939,"d":"666  "},{"v":683.758,"d":"684  "}]
[null,"Spese/Premi (%)",{"v":29.745942988178385,"d":"29.7  "},{"v":29.69662121461037,"d":"29.7  "},{"v":30.377120065624876,"d":"30.4  "},{"v":30.536073813214994,"d":"30.5  "},{"v":31.043365074356345,"d":"31.0  "},{"v":33.13869878990219,"d":"33.1  "},{"v":33.97483285248929,"d":"34.0  "},{"v":35.216322258927455,"d":"35.2  "}]
["50 mln≤Premi<100 mln","Numero di imprese",{"v":8,"d":"8  "},{"v":6,"d":"6  "},{"v":27,"d":"27  "},{"v":27,"d":"27  "},{"v":25,"d":"25  "},{"v":27,"d":"27  "},{"v":25,"d":"25  "},{"v":22,"d":"22  "}]
[null,"Importo",{"v":237.473,"d":"237  "},{"v":175.147,"d":"175  "},{"v":245.282,"d":"245  "},{"v":239.242,"d":"239  "},{"v":211.453,"d":"211  "},{"v":259.007,"d":"259  "},{"v":249.685,"d":"250  "},{"v":210.829,"d":"211  "}]
[null,"Spese/Premi (%)",{"v":40.92506329026666,"d":"40.9  "},{"v":35.827566527090525,"d":"35.8  "},{"v":39.602556836987915,"d":"39.6  "},{"v":37.17425792727742,"d":"37.2  "},{"v":36.75500257255295,"d":"36.8  "},{"v":36.465119029350106,"d":"36.5  "},{"v":36.49453133792575,"d":"36.5  "},{"v":54.93271147357313,"d":"54.9  "}]
["10 mln≤Premi<50 mln","Numero di imprese",{"v":2,"d":"2  "},{"v":25,"d":"25  "},{"v":5,"d":"5  "},{"v":2,"d":"2  "},{"v":3,"d":"3  "},{"v":2,"d":"2  "},{"v":2,"d":"2  "},{"v":6,"d":"6  "}]
[null,"Importo",{"v":62.676,"d":"63  "},{"v":204.787,"d":"205  "},{"v":130.321,"d":"130  "},{"v":50.541,"d":"51  "},{"v":69.908,"d":"70  "},{"v":61.208,"d":"61  "},{"v":61.208,"d":"61  "},{"v":140.041,"d":"140  "}]
[null,"Spese/Premi (%)",{"v":36.07874740962468,"d":"36.1  "},{"v":36.786409720276204,"d":"36.8  "},{"v":34.22043547218167,"d":"34.2  "},{"v":34.00549029106617,"d":"34.0  "},{"v":34.54396315732258,"d":"34.5  "},{"v":36.72648941851325,"d":"36.7  "},{"v":36.72648941851325,"d":"36.7  "},{"v":24.297319055319207,"d":"24.3  "}]
["Premi<10 mln","Numero di imprese",{"v":27,"d":"27  "},{"v":25,"d":"25  "},{"v":50,"d":"50  "},{"v":48,"d":"48  "},{"v":48,"d":"48  "},{"v":39,"d":"39  "},{"v":38,"d":"38  "},{"v":34,"d":"34  "}]
[null,"Importo",{"v":259.007,"d":"259  "},{"v":242.726,"d":"243  "},{"v":44.589,"d":"45  "},{"v":56.442,"d":"56  "},{"v":50.932,"d":"51  "},{"v":51.945,"d":"52  "},{"v":50.932,"d":"51  "},{"v":46.937,"d":"47  "}]
[null,"Spese/Premi (%)",{"v":36.465119029350106,"d":"36.5  "},{"v":35.36156127806623,"d":"35.4  "},{"v":37.60055993118918,"d":"37.6  "},{"v":44.233195664610776,"d":"44.2  "},{"v":42.58635250048078,"d":"42.6  "},{"v":41.7115004737662,"d":"41.7  "},{"v":42.58635250048078,"d":"42.6  "},{"v":43.86020651310564,"d":"43.9  "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]
[]
[]
[]
[]
[]
[]
["        "]
["       "]

{"sheet":"fd-8","index":10,"n_rows":102,"n_cols":21,"rows_kept":102,"hidden":true,"flags":["formulas_cached_only"]}
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8"]
[8,2008,0,43.5,0,52.8,0,52.1,0,51.6,0,51.3,0,51.2,0,51.1,0,51.1,0,51.1,3]
[8,2009,0,46.3,0,54.2,0,53.8,0,53.3,0,52.9,0,52.7,0,52.6,0,0,0,52.6,3]
[8,2010,0,45.7,0,53.1,0,52.4,0,51.5,0,51.1,0,50.9,0,0,0,0,0,50.9,3]
[8,2011,0,43.8,0,51.7,0,50.8,0,50.1,0,49.5,0,0,0,0,0,0,0,49.6,3]
[8,2012,0,41.1,0,47.7,0,46.9,0,46,0,0,0,0,0,0,0,0,0,46.1,3]
[8,2013,0,38.7,0,46.3,0,44.4,0,0,0,0,0,0,0,0,0,0,0,44.7,3]
[8,2014,0,39,0,44.8,0,0,0,0,0,0,0,0,0,0,0,0,0,45.6,3]
[8,2015,0,37.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.2,3]
[10,2008,86229,14.52,100934,14.67,38680,5.59,13357,1.93,3627,0.52,1392,0.2,858,0.12,239,0.03,245316,35.37,3]
[10,2009,78968,13.42,102151,14.92,45923,6.67,11266,1.64,3192,0.46,1606,0.23,406,0.06,0,0,243512,35.32,3]
[10,2010,79970,14.17,113197,17.1,43648,6.55,10155,1.52,3310,0.5,918,0.14,0,0,0,0,251198,37.62,3]
[10,2011,74167,14.21,106960,17.33,40679,6.55,10431,1.68,2512,0.4,0,0,0,0,0,0,234749,37.72,3]
[10,2012,68151,14.65,98465,17.72,37759,6.74,10414,1.86,0,0,0,0,0,0,0,0,214789,38.3,3]
[10,2013,61863,14.35,91445,17.81,32764,6.33,0,0,0,0,0,0,0,0,0,0,186072,35.98,3]
[10,2014,56929,14.19,79403,17.09,0,0,0,0,0,0,0,0,0,0,0,0,136332,29.34,3]
[10,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11,3]
[11,2008,0,0,9525,1.38,5257,0.76,2167,0.31,737,0.11,476,0.07,207,0.03,173,0.02,18542,2.67,3]
[11,2009,0,0,7679,1.12,5641,0.82,1840,0.27,820,0.12,335,0.05,175,0.03,0,0,16490,2.39,3]
[11,2010,0,0,8185,1.24,5369,0.81,2074,0.31,700,0.1,357,0.05,0,0,0,0,16685,2.5,3]
[11,2011,0,0,7235,1.17,4895,0.79,1821,0.29,678,0.11,0,0,0,0,0,0,14629,2.35,3]
[11,2012,0,0,5647,1.02,4304,0.77,1479,0.26,0,0,0,0,0,0,0,0,11430,2.04,3]
[11,2013,0,0,5028,0.98,3690,0.71,0,0,0,0,0,0,0,0,0,0,8718,1.69,3]
[11,2014,0,0,3684,0.79,0,0,0,0,0,0,0,0,0,0,0,0,3684,0.79,3]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[12,2008,86229,14.52,91409,13.29,33423,4.83,11190,1.61,2890,0.42,916,0.13,651,0.09,66,0.01,226774,32.7,3]
[12,2009,78968,13.42,94472,13.8,40282,5.85,9426,1.37,2372,0.34,1271,0.18,231,0.03,0,0,227022,32.93,3]
[12,2010,79970,14.17,105012,15.86,38279,5.74,8081,1.21,2610,0.39,561,0.08,0,0,0,0,234513,35.12,3]
[12,2011,74167,14.21,99725,16.15,35784,5.76,8610,1.38,1834,0.29,0,0,0,0,0,0,220120,35.37,3]
[12,2012,68151,14.65,92818,16.71,33455,5.97,8935,1.59,0,0,0,0,0,0,0,0,203359,36.26,3]
[12,2013,61863,14.35,86417,16.83,29074,5.62,0,0,0,0,0,0,0,0,0,0,177354,34.29,3]
[12,2014,56929,14.19,75719,16.3,0,0,0,0,0,0,0,0,0,0,0,0,132648,28.55,3]
[12,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11,3]
[13,2008,0,47.3,0,91.1,0,97.6,0,99,0,99.4,0,99.6,0,99.7,0,99.8,0,0.2,3]
[13,2009,0,47.4,0,90.8,0,97.5,0,98.9,0,99.4,0,99.6,0,99.7,0,0,0,0.3,3]
[13,2010,0,47.1,0,90.6,0,97.4,0,98.8,0,99.2,0,99.4,0,0,0,0,0,0.6,3]
[13,2011,0,47.8,0,90,0,96.9,0,98.3,0,98.7,0,0,0,0,0,0,0,1.3,3]
[13,2012,0,45.9,0,88.6,0,95.8,0,97.2,0,0,0,0,0,0,0,0,0,2.8,3]
[13,2013,0,43.7,0,86.5,0,93.3,0,0,0,0,0,0,0,0,0,0,0,6.7,3]
[13,2014,0,41.4,0,80.9,0,0,0,0,0,0,0,0,0,0,0,0,0,19.1,3]
[13,2015,0,39.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.4,3]
[14,2008,0,25.8,0,78.6,0,93.2,0,96.5,0,97.8,0,98.3,0,98.7,0,99,0,1,3]
[14,2009,0,26.3,0,77.9,0,92.4,0,96.3,0,97.5,0,98.2,0,98.7,0,0,0,1.3,3]
[14,2010,0,26.2,0,77.6,0,93,0,96.6,0,97.7,0,98.2,0,0,0,0,0,1.8,3]
[14,2011,0,26.2,0,76.3,0,91.6,0,95.1,0,96.7,0,0,0,0,0,0,0,3.3,3]
[14,2012,0,25,0,75.1,0,90.1,0,93.7,0,0,0,0,0,0,0,0,0,6.3,3]
[14,2013,0,23.4,0,72.9,0,87.6,0,0,0,0,0,0,0,0,0,0,0,12.4,3]
[14,2014,0,22.9,0,69.3,0,0,0,0,0,0,0,0,0,0,0,0,0,30.7,3]
[14,2015,0,25.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74.9,3]
["\u001a","TUTTE"]
[]
[]
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8"]
[8,2008,0,43.5,0,52.8,0,52.1,0,51.6,0,51.3,0,51.2,0,51.1,0,51.1,0,51.1]
[8,2009,0,46.3,0,54.2,0,53.8,0,53.3,0,52.9,0,52.7,0,52.6,0,0,0,52.6]
[8,2010,0,45.7,0,53.1,0,52.4,0,51.5,0,51.1,0,50.9,0,0,0,0,0,50.9]
[8,2011,0,43.8,0,51.7,0,50.8,0,50.1,0,49.5,0,0,0,0,0,0,0,49.6]
[8,2012,0,41.1,0,47.7,0,46.9,0,46,0,0,0,0,0,0,0,0,0,46.1]
[8,2013,0,38.7,0,46.3,0,44.4,0,0,0,0,0,0,0,0,0,0,0,44.7]
[8,2014,0,39,0,44.8,0,0,0,0,0,0,0,0,0,0,0,0,0,45.6]
[8,2015,0,37.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.2]
[10,2008,86229,14.52,100934,14.67,38680,5.59,13357,1.93,3627,0.52,1392,0.2,858,0.12,239,0.03,245316,35.37]
[10,2009,78968,13.42,102151,14.92,45923,6.67,11266,1.64,3192,0.46,1606,0.23,406,0.06,0,0,243512,35.32]
[10,2010,79970,14.17,113197,17.1,43648,6.55,10155,1.52,3310,0.5,918,0.14,0,0,0,0,251198,37.62]
[10,2011,74167,14.21,106960,17.33,40679,6.55,10431,1.68,2512,0.4,0,0,0,0,0,0,234749,37.72]
[10,2012,68151,14.65,98465,17.72,37759,6.74,10414,1.86,0,0,0,0,0,0,0,0,214789,38.3]
[10,2013,61863,14.35,91445,17.81,32764,6.33,0,0,0,0,0,0,0,0,0,0,186072,35.98]
[10,2014,56929,14.19,79403,17.09,0,0,0,0,0,0,0,0,0,0,0,0,136332,29.34]
[10,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11]
[11,2008,0,0,9525,1.38,5257,0.76,2167,0.31,737,0.11,476,0.07,207,0.03,173,0.02,18542,2.67]
[11,2009,0,0,7679,1.12,5641,0.82,1840,0.27,820,0.12,335,0.05,175,0.03,0,0,16490,2.39]
[11,2010,0,0,8185,1.24,5369,0.81,2074,0.31,700,0.1,357,0.05,0,0,0,0,16685,2.5]
[11,2011,0,0,7235,1.17,4895,0.79,1821,0.29,678,0.11,0,0,0,0,0,0,14629,2.35]
[11,2012,0,0,5647,1.02,4304,0.77,1479,0.26,0,0,0,0,0,0,0,0,11430,2.04]
[11,2013,0,0,5028,0.98,3690,0.71,0,0,0,0,0,0,0,0,0,0,8718,1.69]
[11,2014,0,0,3684,0.79,0,0,0,0,0,0,0,0,0,0,0,0,3684,0.79]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2008,86229,14.52,91409,13.29,33423,4.83,11190,1.61,2890,0.42,916,0.13,651,0.09,66,0.01,226774,32.7]
[12,2009,78968,13.42,94472,13.8,40282,5.85,9426,1.37,2372,0.34,1271,0.18,231,0.03,0,0,227022,32.93]
[12,2010,79970,14.17,105012,15.86,38279,5.74,8081,1.21,2610,0.39,561,0.08,0,0,0,0,234513,35.12]
[12,2011,74167,14.21,99725,16.15,35784,5.76,8610,1.38,1834,0.29,0,0,0,0,0,0,220120,35.37]
[12,2012,68151,14.65,92818,16.71,33455,5.97,8935,1.59,0,0,0,0,0,0,0,0,203359,36.26]
[12,2013,61863,14.35,86417,16.83,29074,5.62,0,0,0,0,0,0,0,0,0,0,177354,34.29]
[12,2014,56929,14.19,75719,16.3,0,0,0,0,0,0,0,0,0,0,0,0,132648,28.55]
[12,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11]
[13,2008,0,47.3,0,91.1,0,97.6,0,99,0,99.4,0,99.6,0,99.7,0,99.8,0,0.2]
[13,2009,0,47.4,0,90.8,0,97.5,0,98.9,0,99.4,0,99.6,0,99.7,0,0,0,0.3]
[13,2010,0,47.1,0,90.6,0,97.4,0,98.8,0,99.2,0,99.4,0,0,0,0,0,0.6]
[13,2011,0,47.8,0,90,0,96.9,0,98.3,0,98.7,0,0,0,0,0,0,0,1.3]
[13,2012,0,45.9,0,88.6,0,95.8,0,97.2,0,0,0,0,0,0,0,0,0,2.8]
[13,2013,0,43.7,0,86.5,0,93.3,0,0,0,0,0,0,0,0,0,0,0,6.7]
[13,2014,0,41.4,0,80.9,0,0,0,0,0,0,0,0,0,0,0,0,0,19.1]
[13,2015,0,39.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.4]
[14,2008,0,25.8,0,78.6,0,93.2,0,96.5,0,97.8,0,98.3,0,98.7,0,99,0,1]
[14,2009,0,26.3,0,77.9,0,92.4,0,96.3,0,97.5,0,98.2,0,98.7,0,0,0,1.3]
[14,2010,0,26.2,0,77.6,0,93,0,96.6,0,97.7,0,98.2,0,0,0,0,0,1.8]
[14,2011,0,26.2,0,76.3,0,91.6,0,95.1,0,96.7,0,0,0,0,0,0,0,3.3]
[14,2012,0,25,0,75.1,0,90.1,0,93.7,0,0,0,0,0,0,0,0,0,6.3]
[14,2013,0,23.4,0,72.9,0,87.6,0,0,0,0,0,0,0,0,0,0,0,12.4]
[14,2014,0,22.9,0,69.3,0,0,0,0,0,0,0,0,0,0,0,0,0,30.7]
[14,2015,0,25.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74.9]
["\u001a","SENZA"]

{"sheet":"8","index":11,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[0,0,23,0],[2,1,2,10],[4,1,5,10],[18,1,21,10],[22,1,23,10],[24,1,25,10]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 8"]
[]
[null,"Ramo Infortuni - Rapporto sinistri dell'esercizio a premi di competenza per generazione e antidurata"]
[]
[]
[]
[]
[null,"Gen. di accadimento","Nell'anno di generazione","Al 1° anno successivo","Al 2° anno successivo","Al 3° anno successivo","Al 4° anno successivo","Al 5° anno successivo","Al 6° anno successivo","Al 7° anno successivo","S/P cumulato al 31.12.16 (lordo IBNR)"]
[null,2011,43.5,51.2,50.3,49.6,49.1,{"v":49,"d":"49.0"},null,null,{"v":49,"d":"49.0"}]
[null,2012,41.1,47.7,46.8,45.9,45.6,{"$nulls":3},45.6]
[null,2013,38.7,46.3,44.4,43.4,{"$nulls":4},43.4]
[null,2014,{"v":39,"d":"39.0"},44.8,43.6,{"$nulls":5},43.7]
[null,2015,37.6,44.3,{"$nulls":6},45.1]
[null,2016,{"v":37,"d":"37.0"},{"$nulls":7},44.6]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1, Modulo 28, ramo 1 con relativo Allegato 1"]
[]
[null,"N.B. Nella determinazione dei rapporti S/P gli importi relativi ai sinistri di ogni generazione comprendono tutti i pagamenti effettuati fino a quel momento e gli stanziamenti a riserva, questi ultimi al netto della componente di riserva stimata per  i sinistri tardivi (IBNR). Solo nell'ultima colonna il rapporto S/P comprende anche quest'ultima componente. "]
[]
[]
[]
[null,"Le statistiche sono state elaborate ricostruendo le generazioni di accadimento senza considerare una impresa uscita nel 2012 ed un'altra impresa uscita nel 2013."]

{"sheet":"fd-9","index":12,"n_rows":88,"n_cols":22,"rows_kept":88,"hidden":true,"merged":[[0,0,0,2],[0,3,0,11],[0,12,0,20],[1,3,1,5],[1,6,1,8],[1,9,1,11],[1,12,1,14],[1,15,1,17],[1,18,1,20]],"flags":["formulas_cached_only"]}
["prospetto 9",null,null,"prospetto 15",{"$nulls":8},"prospetto 16"]
[{"$nulls":3},"esercizio",null,null,"esercizi precedenti",null,null,"totale",null,null,"esercizio",null,null,"esercizi precedenti",null,null,"totale"]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,718447,607424,229663,416,1813,261381,1166,4461,491044,1582,3223,290189,953,3284,136570,703,5151,426759,1656,3881,3]
[2009,705641,603222,225136,431,1915,254844,1198,4702,479980,1629,3395,296933,1011,3404,141627,757,5342,438560,1768,4030,3]
[2010,668074,567302,204896,401,1955,243566,1156,4746,448462,1557,3471,280223,972,3468,141595,761,5378,421818,1733,4109,3]
[2011,625610,527580,191960,386,2011,232436,1123,4832,424396,1509,3556,256283,914,3567,134550,802,5957,390833,1716,4390,3]
[2012,566217,475150,163467,338,2068,210395,1084,5154,373862,1423,3805,233730,872,3730,129348,812,6275,363078,1683,4637,3]
[2013,526922,445877,146521,308,2099,191476,1007,5260,337997,1315,3890,222614,837,3760,126103,800,6345,348717,1637,4695,3]
[2014,489747,414619,133195,303,2272,179133,959,5353,312328,1262,4039,210987,850,4028,123606,830,6713,334593,1680,5020,3]
[2015,407660,338583,112833,279,2469,159044,911,5731,271877,1190,4377,171933,833,4843,107144,820,7654,279077,1653,5922,3]
["\u001a"]
[]
[]
[]
[]
[]
[]
["SENZA COMPAGNIE"]
[]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,701695,593418,223349,404,1807,255111,1133,4442,478460,1537,3212,284376,926,3257,132456,683,5157,416832,1609,3861]
[2009,687075,588085,218952,418,1911,248619,1165,4687,467571,1584,3387,290503,984,3388,138050,736,5328,428553,1720,4013]
[2010,666225,566121,204676,400,1955,242959,1155,4753,447635,1555,3474,279822,971,3470,141257,760,5380,421079,1731,4111]
[2011,624691,527027,191877,384,2002,232004,1121,4833,423881,1506,3552,256046,912,3563,134241,800,5960,390287,1712,4388]
[2012,566102,475084,163467,338,2068,210384,1084,5154,373851,1422,3805,233677,871,3729,129329,811,6274,363006,1683,4636]
[2013,526922,445877,146521,308,2099,191476,1007,5260,337997,1315,3890,222614,837,3760,126103,800,6345,348717,1637,4695]
[2014,489747,414619,133195,303,2272,179133,959,5353,312328,1262,4039,210987,850,4028,123606,830,6713,334593,1680,5020]
[2015,407660,338583,112833,279,2469,159044,911,5731,271877,1190,4377,171933,833,4843,107144,820,7654,279077,1653,5922]
["\u001a"]
[]
["06/11",{"$error":"#REF!"},{"$error":"#REF!"}]
["07/12",{"$error":"#REF!"},{"$error":"#REF!"}]
["11/12",{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,{"v":-0.1676110318184696,"d":"-16.8%"},{"v":-0.1833876402190927,"d":"-18.3%"}]
[]
[]
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8"]
[8,2008,0,43.5,0,52.8,0,52.1,0,51.6,0,51.3,0,51.2,0,51.1,0,51.1,0,51.1]
[8,2009,0,46.3,0,54.2,0,53.8,0,53.3,0,52.9,0,52.7,0,52.6,0,0,0,52.6]
[8,2010,0,45.7,0,53.1,0,52.4,0,51.5,0,51.1,0,50.9,0,0,0,0,0,50.9]
[8,2011,0,43.8,0,51.7,0,50.8,0,50.1,0,49.5,0,0,0,0,0,0,0,49.6]
[8,2012,0,41.1,0,47.7,0,46.9,0,46,0,0,0,0,0,0,0,0,0,46.1]
[8,2013,0,38.7,0,46.3,0,44.4,0,0,0,0,0,0,0,0,0,0,0,44.7]
[8,2014,0,39,0,44.8,0,0,0,0,0,0,0,0,0,0,0,0,0,45.6]
[8,2015,0,37.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.2]
[10,2008,86229,14.52,100934,14.67,38680,5.59,13357,1.93,3627,0.52,1392,0.2,858,0.12,239,0.03,245316,35.37]
[10,2009,78968,13.42,102151,14.92,45923,6.67,11266,1.64,3192,0.46,1606,0.23,406,0.06,0,0,243512,35.32]
[10,2010,79970,14.17,113197,17.1,43648,6.55,10155,1.52,3310,0.5,918,0.14,0,0,0,0,251198,37.62]
[10,2011,74167,14.21,106960,17.33,40679,6.55,10431,1.68,2512,0.4,0,0,0,0,0,0,234749,37.72]
[10,2012,68151,14.65,98465,17.72,37759,6.74,10414,1.86,0,0,0,0,0,0,0,0,214789,38.3]
[10,2013,61863,14.35,91445,17.81,32764,6.33,0,0,0,0,0,0,0,0,0,0,186072,35.98]
[10,2014,56929,14.19,79403,17.09,0,0,0,0,0,0,0,0,0,0,0,0,136332,29.34]
[10,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11]
[11,2008,0,0,9525,1.38,5257,0.76,2167,0.31,737,0.11,476,0.07,207,0.03,173,0.02,18542,2.67]
[11,2009,0,0,7679,1.12,5641,0.82,1840,0.27,820,0.12,335,0.05,175,0.03,0,0,16490,2.39]
[11,2010,0,0,8185,1.24,5369,0.81,2074,0.31,700,0.1,357,0.05,0,0,0,0,16685,2.5]
[11,2011,0,0,7235,1.17,4895,0.79,1821,0.29,678,0.11,0,0,0,0,0,0,14629,2.35]
[11,2012,0,0,5647,1.02,4304,0.77,1479,0.26,0,0,0,0,0,0,0,0,11430,2.04]
[11,2013,0,0,5028,0.98,3690,0.71,0,0,0,0,0,0,0,0,0,0,8718,1.69]
[11,2014,0,0,3684,0.79,0,0,0,0,0,0,0,0,0,0,0,0,3684,0.79]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2008,86229,14.52,91409,13.29,33423,4.83,11190,1.61,2890,0.42,916,0.13,651,0.09,66,0.01,226774,32.7]
[12,2009,78968,13.42,94472,13.8,40282,5.85,9426,1.37,2372,0.34,1271,0.18,231,0.03,0,0,227022,32.93]
[12,2010,79970,14.17,105012,15.86,38279,5.74,8081,1.21,2610,0.39,561,0.08,0,0,0,0,234513,35.12]
[12,2011,74167,14.21,99725,16.15,35784,5.76,8610,1.38,1834,0.29,0,0,0,0,0,0,220120,35.37]
[12,2012,68151,14.65,92818,16.71,33455,5.97,8935,1.59,0,0,0,0,0,0,0,0,203359,36.26]
[12,2013,61863,14.35,86417,16.83,29074,5.62,0,0,0,0,0,0,0,0,0,0,177354,34.29]
[12,2014,56929,14.19,75719,16.3,0,0,0,0,0,0,0,0,0,0,0,0,132648,28.55]
[12,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11]
[13,2008,0,47.3,0,91.1,0,97.6,0,99,0,99.4,0,99.6,0,99.7,0,99.8,0,0.2]
[13,2009,0,47.4,0,90.8,0,97.5,0,98.9,0,99.4,0,99.6,0,99.7,0,0,0,0.3]
[13,2010,0,47.1,0,90.6,0,97.4,0,98.8,0,99.2,0,99.4,0,0,0,0,0,0.6]
[13,2011,0,47.8,0,90,0,96.9,0,98.3,0,98.7,0,0,0,0,0,0,0,1.3]
[13,2012,0,45.9,0,88.6,0,95.8,0,97.2,0,0,0,0,0,0,0,0,0,2.8]
[13,2013,0,43.7,0,86.5,0,93.3,0,0,0,0,0,0,0,0,0,0,0,6.7]
[13,2014,0,41.4,0,80.9,0,0,0,0,0,0,0,0,0,0,0,0,0,19.1]
[13,2015,0,39.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.4]
[14,2008,0,25.8,0,78.6,0,93.2,0,96.5,0,97.8,0,98.3,0,98.7,0,99,0,1]
[14,2009,0,26.3,0,77.9,0,92.4,0,96.3,0,97.5,0,98.2,0,98.7,0,0,0,1.3]
[14,2010,0,26.2,0,77.6,0,93,0,96.6,0,97.7,0,98.2,0,0,0,0,0,1.8]
[14,2011,0,26.2,0,76.3,0,91.6,0,95.1,0,96.7,0,0,0,0,0,0,0,3.3]
[14,2012,0,25,0,75.1,0,90.1,0,93.7,0,0,0,0,0,0,0,0,0,6.3]
[14,2013,0,23.4,0,72.9,0,87.6,0,0,0,0,0,0,0,0,0,0,0,12.4]
[14,2014,0,22.9,0,69.3,0,0,0,0,0,0,0,0,0,0,0,0,0,30.7]
[14,2015,0,25.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74.9]
["\u001a"]

{"sheet":"9","index":13,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[2,0,2,4],[4,0,4,4],[6,0,6,4]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 9"]
[]
["Ramo Infortuni  \nNumero dei sinistri denunciati e con seguito"]
[]
[]
["Esercizio","N. denunciati","D% (*)","N. denunciati con seguito *","D% (*)"]
[2008,{"v":718447,"d":"718,447"},null,{"v":607424,"d":"607,424"}]
[2009,{"v":705641,"d":"705,641"},{"v":-1.7824557691799117,"d":"-1.8      "},{"v":603222,"d":"603,222"},{"v":-0.6917737856917079,"d":"-0.7      "}]
[2011,{"v":625610,"d":"625,610"},{"v":-6.3561820995877705,"d":"-6.4"},{"v":527580,"d":"527,580"},{"v":-7.001914324292881,"d":"-7.0"}]
[2012,{"v":566217,"d":"566,217"},{"v":-9.378876916747636,"d":"-9.4      "},{"v":475150,"d":"475,150"},{"v":-9.9,"d":"-9.9      "}]
[2013,{"v":526922,"d":"526,922"},{"v":-6.921014234183942,"d":"-6.9      "},{"v":445877,"d":"445,877"},{"v":-6.1477549233398765,"d":"-6.1      "}]
[2014,{"v":489747,"d":"489,747"},{"v":-7.055123908282446,"d":"-7.1      "},{"v":414619,"d":"414,619"},{"v":-7.01045355557699,"d":"-7.0      "}]
[2015,{"v":407660,"d":"407,660"},{"v":-16.761103181847,"d":"-16.8      "},{"v":338583,"d":"338,583"},{"v":-18.33876402190927,"d":"-18.3      "}]
[2016,{"v":403289,"d":"403,289"},{"v":-1.1,"d":"-1.1      "},{"v":333939,"d":"333,939"},{"v":-1.4,"d":"-1.4      "}]
["D 11-16",null,{"v":-35.4,"d":"-35.4      "},null,{"v":-36.6,"d":"-36.6      "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
[]
["* Si intendono i sinistri pagati nell'esercizio o riservati alla fine dello stesso esercizio."]
["** Variazione omogenea 2012/2011, 2013/2012 e 2016/2011. "]

{"sheet":"fd-10-11-12-13-14","index":14,"n_rows":102,"n_cols":21,"rows_kept":102,"hidden":true,"flags":["formulas_cached_only"]}
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8"]
[8,2008,0,43.5,0,52.8,0,52.1,0,51.6,0,51.3,0,51.2,0,51.1,0,51.1,0,51.1,3]
[8,2009,0,46.3,0,54.2,0,53.8,0,53.3,0,52.9,0,52.7,0,52.6,0,0,0,52.6,3]
[8,2010,0,45.7,0,53.1,0,52.4,0,51.5,0,51.1,0,50.9,0,0,0,0,0,50.9,3]
[8,2011,0,43.8,0,51.7,0,50.8,0,50.1,0,49.5,0,0,0,0,0,0,0,49.6,3]
[8,2012,0,41.1,0,47.7,0,46.9,0,46,0,0,0,0,0,0,0,0,0,46.1,3]
[8,2013,0,38.7,0,46.3,0,44.4,0,0,0,0,0,0,0,0,0,0,0,44.7,3]
[8,2014,0,39,0,44.8,0,0,0,0,0,0,0,0,0,0,0,0,0,45.6,3]
[8,2015,0,37.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.2,3]
[10,2008,86229,14.52,100934,14.67,38680,5.59,13357,1.93,3627,0.52,1392,0.2,858,0.12,239,0.03,245316,35.37,3]
[10,2009,78968,13.42,102151,14.92,45923,6.67,11266,1.64,3192,0.46,1606,0.23,406,0.06,0,0,243512,35.32,3]
[10,2010,79970,14.17,113197,17.1,43648,6.55,10155,1.52,3310,0.5,918,0.14,0,0,0,0,251198,37.62,3]
[10,2011,74167,14.21,106960,17.33,40679,6.55,10431,1.68,2512,0.4,0,0,0,0,0,0,234749,37.72,3]
[10,2012,68151,14.65,98465,17.72,37759,6.74,10414,1.86,0,0,0,0,0,0,0,0,214789,38.3,3]
[10,2013,61863,14.35,91445,17.81,32764,6.33,0,0,0,0,0,0,0,0,0,0,186072,35.98,3]
[10,2014,56929,14.19,79403,17.09,0,0,0,0,0,0,0,0,0,0,0,0,136332,29.34,3]
[10,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11,3]
[11,2008,0,0,9525,1.38,5257,0.76,2167,0.31,737,0.11,476,0.07,207,0.03,173,0.02,18542,2.67,3]
[11,2009,0,0,7679,1.12,5641,0.82,1840,0.27,820,0.12,335,0.05,175,0.03,0,0,16490,2.39,3]
[11,2010,0,0,8185,1.24,5369,0.81,2074,0.31,700,0.1,357,0.05,0,0,0,0,16685,2.5,3]
[11,2011,0,0,7235,1.17,4895,0.79,1821,0.29,678,0.11,0,0,0,0,0,0,14629,2.35,3]
[11,2012,0,0,5647,1.02,4304,0.77,1479,0.26,0,0,0,0,0,0,0,0,11430,2.04,3]
[11,2013,0,0,5028,0.98,3690,0.71,0,0,0,0,0,0,0,0,0,0,8718,1.69,3]
[11,2014,0,0,3684,0.79,0,0,0,0,0,0,0,0,0,0,0,0,3684,0.79,3]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[12,2008,86229,14.52,91409,13.29,33423,4.83,11190,1.61,2890,0.42,916,0.13,651,0.09,66,0.01,226774,32.7,3]
[12,2009,78968,13.42,94472,13.8,40282,5.85,9426,1.37,2372,0.34,1271,0.18,231,0.03,0,0,227022,32.93,3]
[12,2010,79970,14.17,105012,15.86,38279,5.74,8081,1.21,2610,0.39,561,0.08,0,0,0,0,234513,35.12,3]
[12,2011,74167,14.21,99725,16.15,35784,5.76,8610,1.38,1834,0.29,0,0,0,0,0,0,220120,35.37,3]
[12,2012,68151,14.65,92818,16.71,33455,5.97,8935,1.59,0,0,0,0,0,0,0,0,203359,36.26,3]
[12,2013,61863,14.35,86417,16.83,29074,5.62,0,0,0,0,0,0,0,0,0,0,177354,34.29,3]
[12,2014,56929,14.19,75719,16.3,0,0,0,0,0,0,0,0,0,0,0,0,132648,28.55,3]
[12,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11,3]
[13,2008,0,47.3,0,91.1,0,97.6,0,99,0,99.4,0,99.6,0,99.7,0,99.8,0,0.2,3]
[13,2009,0,47.4,0,90.8,0,97.5,0,98.9,0,99.4,0,99.6,0,99.7,0,0,0,0.3,3]
[13,2010,0,47.1,0,90.6,0,97.4,0,98.8,0,99.2,0,99.4,0,0,0,0,0,0.6,3]
[13,2011,0,47.8,0,90,0,96.9,0,98.3,0,98.7,0,0,0,0,0,0,0,1.3,3]
[13,2012,0,45.9,0,88.6,0,95.8,0,97.2,0,0,0,0,0,0,0,0,0,2.8,3]
[13,2013,0,43.7,0,86.5,0,93.3,0,0,0,0,0,0,0,0,0,0,0,6.7,3]
[13,2014,0,41.4,0,80.9,0,0,0,0,0,0,0,0,0,0,0,0,0,19.1,3]
[13,2015,0,39.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.4,3]
[14,2008,0,25.8,0,78.6,0,93.2,0,96.5,0,97.8,0,98.3,0,98.7,0,99,0,1,3]
[14,2009,0,26.3,0,77.9,0,92.4,0,96.3,0,97.5,0,98.2,0,98.7,0,0,0,1.3,3]
[14,2010,0,26.2,0,77.6,0,93,0,96.6,0,97.7,0,98.2,0,0,0,0,0,1.8,3]
[14,2011,0,26.2,0,76.3,0,91.6,0,95.1,0,96.7,0,0,0,0,0,0,0,3.3,3]
[14,2012,0,25,0,75.1,0,90.1,0,93.7,0,0,0,0,0,0,0,0,0,6.3,3]
[14,2013,0,23.4,0,72.9,0,87.6,0,0,0,0,0,0,0,0,0,0,0,12.4,3]
[14,2014,0,22.9,0,69.3,0,0,0,0,0,0,0,0,0,0,0,0,0,30.7,3]
[14,2015,0,25.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74.9,3]
["\u001a","SENZA"]
[]
[]
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8"]
[8,2008,0,43.5,0,52.8,0,52.1,0,51.6,0,51.3,0,51.2,0,51.1,0,51.1,0,51.1]
[8,2009,0,46.3,0,54.2,0,53.8,0,53.3,0,52.9,0,52.7,0,52.6,0,0,0,52.6]
[8,2010,0,45.7,0,53.1,0,52.4,0,51.5,0,51.1,0,50.9,0,0,0,0,0,50.9]
[8,2011,0,43.8,0,51.7,0,50.8,0,50.1,0,49.5,0,0,0,0,0,0,0,49.6]
[8,2012,0,41.1,0,47.7,0,46.9,0,46,0,0,0,0,0,0,0,0,0,46.1]
[8,2013,0,38.7,0,46.3,0,44.4,0,0,0,0,0,0,0,0,0,0,0,44.7]
[8,2014,0,39,0,44.8,0,0,0,0,0,0,0,0,0,0,0,0,0,45.6]
[8,2015,0,37.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.2]
[10,2008,86229,14.52,100934,14.67,38680,5.59,13357,1.93,3627,0.52,1392,0.2,858,0.12,239,0.03,245316,35.37]
[10,2009,78968,13.42,102151,14.92,45923,6.67,11266,1.64,3192,0.46,1606,0.23,406,0.06,0,0,243512,35.32]
[10,2010,79970,14.17,113197,17.1,43648,6.55,10155,1.52,3310,0.5,918,0.14,0,0,0,0,251198,37.62]
[10,2011,74167,14.21,106960,17.33,40679,6.55,10431,1.68,2512,0.4,0,0,0,0,0,0,234749,37.72]
[10,2012,68151,14.65,98465,17.72,37759,6.74,10414,1.86,0,0,0,0,0,0,0,0,214789,38.3]
[10,2013,61863,14.35,91445,17.81,32764,6.33,0,0,0,0,0,0,0,0,0,0,186072,35.98]
[10,2014,56929,14.19,79403,17.09,0,0,0,0,0,0,0,0,0,0,0,0,136332,29.34]
[10,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11]
[11,2008,0,0,9525,1.38,5257,0.76,2167,0.31,737,0.11,476,0.07,207,0.03,173,0.02,18542,2.67]
[11,2009,0,0,7679,1.12,5641,0.82,1840,0.27,820,0.12,335,0.05,175,0.03,0,0,16490,2.39]
[11,2010,0,0,8185,1.24,5369,0.81,2074,0.31,700,0.1,357,0.05,0,0,0,0,16685,2.5]
[11,2011,0,0,7235,1.17,4895,0.79,1821,0.29,678,0.11,0,0,0,0,0,0,14629,2.35]
[11,2012,0,0,5647,1.02,4304,0.77,1479,0.26,0,0,0,0,0,0,0,0,11430,2.04]
[11,2013,0,0,5028,0.98,3690,0.71,0,0,0,0,0,0,0,0,0,0,8718,1.69]
[11,2014,0,0,3684,0.79,0,0,0,0,0,0,0,0,0,0,0,0,3684,0.79]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2008,86229,14.52,91409,13.29,33423,4.83,11190,1.61,2890,0.42,916,0.13,651,0.09,66,0.01,226774,32.7]
[12,2009,78968,13.42,94472,13.8,40282,5.85,9426,1.37,2372,0.34,1271,0.18,231,0.03,0,0,227022,32.93]
[12,2010,79970,14.17,105012,15.86,38279,5.74,8081,1.21,2610,0.39,561,0.08,0,0,0,0,234513,35.12]
[12,2011,74167,14.21,99725,16.15,35784,5.76,8610,1.38,1834,0.29,0,0,0,0,0,0,220120,35.37]
[12,2012,68151,14.65,92818,16.71,33455,5.97,8935,1.59,0,0,0,0,0,0,0,0,203359,36.26]
[12,2013,61863,14.35,86417,16.83,29074,5.62,0,0,0,0,0,0,0,0,0,0,177354,34.29]
[12,2014,56929,14.19,75719,16.3,0,0,0,0,0,0,0,0,0,0,0,0,132648,28.55]
[12,2015,54678,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54678,16.11]
[13,2008,0,47.3,0,91.1,0,97.6,0,99,0,99.4,0,99.6,0,99.7,0,99.8,0,0.2]
[13,2009,0,47.4,0,90.8,0,97.5,0,98.9,0,99.4,0,99.6,0,99.7,0,0,0,0.3]
[13,2010,0,47.1,0,90.6,0,97.4,0,98.8,0,99.2,0,99.4,0,0,0,0,0,0.6]
[13,2011,0,47.8,0,90,0,96.9,0,98.3,0,98.7,0,0,0,0,0,0,0,1.3]
[13,2012,0,45.9,0,88.6,0,95.8,0,97.2,0,0,0,0,0,0,0,0,0,2.8]
[13,2013,0,43.7,0,86.5,0,93.3,0,0,0,0,0,0,0,0,0,0,0,6.7]
[13,2014,0,41.4,0,80.9,0,0,0,0,0,0,0,0,0,0,0,0,0,19.1]
[13,2015,0,39.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.4]
[14,2008,0,25.8,0,78.6,0,93.2,0,96.5,0,97.8,0,98.3,0,98.7,0,99,0,1]
[14,2009,0,26.3,0,77.9,0,92.4,0,96.3,0,97.5,0,98.2,0,98.7,0,0,0,1.3]
[14,2010,0,26.2,0,77.6,0,93,0,96.6,0,97.7,0,98.2,0,0,0,0,0,1.8]
[14,2011,0,26.2,0,76.3,0,91.6,0,95.1,0,96.7,0,0,0,0,0,0,0,3.3]
[14,2012,0,25,0,75.1,0,90.1,0,93.7,0,0,0,0,0,0,0,0,0,6.3]
[14,2013,0,23.4,0,72.9,0,87.6,0,0,0,0,0,0,0,0,0,0,0,12.4]
[14,2014,0,22.9,0,69.3,0,0,0,0,0,0,0,0,0,0,0,0,0,30.7]
[14,2015,0,25.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74.9]
["\u001a","TUTTE"]

{"sheet":"10-11-12","index":15,"n_rows":50,"n_cols":15,"rows_kept":50,"merged":[[2,0,2,14],[4,0,4,14],[5,0,5,14],[8,1,8,2],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[18,0,18,14],[20,0,20,14],[21,0,21,14],[23,0,23,14],[24,1,24,2],[24,3,24,4],[24,5,24,6],[24,7,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[30,0,30,14],[31,0,31,14],[32,0,32,14],[35,0,35,14],[37,0,37,15],[38,0,38,14],[39,0,39,14],[40,1,40,2],[40,3,40,4],[40,5,40,6],[40,7,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[47,0,47,14],[48,0,48,14],[49,0,49,15]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 10"]
[]
["Ramo Infortuni - Distribuzione del numero dei sinistri eliminati senza seguito fino al 31.12.2016"]
["(incidenza percentuale rispetto al numero dei sinistri denunciati *)"]
[]
[]
["Gen. di accadimento","Nell'anno di generazione",null,"Nel 1° anno successivo",null,"Nel 2° anno successivo",null,"Nel 3° anno successivo",null,"Nel 4° anno successivo",null,"Nel 5° anno successivo",null,"Valori al 31.12.16"]
[2011,{"v":74.331,"d":"74"},"14,22",{"v":107.011,"d":"107"},"17,32",{"v":40.679,"d":"41"},"6,54",{"v":10.431,"d":"10"},"1,68",{"v":2.512,"d":"3"},"0,40",{"v":1.85,"d":"2"},"0,30",{"v":236.814,"d":"237"},"38,01"]
[2012,{"v":68.18,"d":"68"},"14,65",{"v":98.465,"d":"98"},"17,72",{"v":37.759,"d":"38"},"6,74",{"v":10.414,"d":"10"},"1,86",{"v":5.839,"d":"6"},"1,04",".",".",{"v":220.657,"d":"221"},"39,32"]
[2013,{"v":61.863,"d":"62"},"14,35",{"v":91.445,"d":"91"},"17,81",{"v":32.764,"d":"33"},"6,33",{"v":11.882,"d":"12"},"2,29",".",".",".",".",{"v":197.954,"d":"198"},"38,23"]
[2014,{"v":56.929,"d":"57"},"14,19",{"v":79.403,"d":"79"},"17,09",{"v":26.589,"d":"27"},"5,66",".",".",".",".",".",".",{"v":162.921,"d":"163"},"34,70"]
[2015,{"v":54.678,"d":"55"},"16,11",{"v":58.431,"d":"58"},"14,59",".",".",".",".",".",".",".",".",{"v":113.109,"d":"113"},"28,25"]
[2016,{"v":55.471,"d":"55"},"16,49",".",".",".",".",".",".",".",".",".",".",{"v":55.471,"d":"55"},"16,49"]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
[]
[]
["TAVOLA N. 11"]
[]
["Ramo Infortuni - Distribuzione del numero dei sinistri riaperti fino al 31.12.2016"]
["(incidenza percentuale rispetto al numero dei sinistri denunciati *)"]
[]
[]
["Gen. di accadimento","Nell'anno di generazione",null,"Nel 1° anno successivo",null,"Nel 2° anno successivo",null,"Nel 3° anno successivo",null,"Nel 4° anno successivo",null,"Nel 5° anno successivo",null,"Valori al 31.12.16"]
[2011,".",".",{"v":85.477,"d":"85"},"13,84",{"v":39.76,"d":"40"},"6,39",{"v":10.233,"d":"10"},"1,64",{"v":2.441,"d":"2"},"0,39",{"v":1.811,"d":"2"},"0,29",{"v":139.722,"d":"140"},"22,43"]
[2012,".",".",{"v":80.548,"d":"81"},"14,50",{"v":36.639,"d":"37"},"6,54",{"v":10.252,"d":"10"},"1,83",{"v":5.757,"d":"6"},"1,03",".",".",{"v":133.196,"d":"133"},"23,74"]
[2013,".",".",{"v":74.773,"d":"75"},"14,56",{"v":31.964,"d":"32"},"6,18",{"v":11.695,"d":"12"},"2,26",".",".",".",".",{"v":118.432,"d":"118"},"22,87"]
[2014,".",".",{"v":66.147,"d":"66"},"14,24",{"v":25.5,"d":"26"},"5,43",".",".",".",".",".",".",{"v":91.647,"d":"92"},"19,52"]
[2015,".",".",{"v":46.02,"d":"46"},"11,49",".",".",".",".",".",".",".",".",{"v":46.02,"d":"46"},"11,49"]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["* Il numero dei sinistri denunciati per ogni generazione si modifica in ciascun anno successivo all'accadimento per effetto delle denunce tardive pervenute."]
["Le statistiche sono state elaborate ricostruendo le generazioni di accadimento senza considerare una impresa uscita nel 2012 ed un'altra uscita nel 2013."]
[]
[]
["TAVOLA N. 12"]
[]
["Ramo Infortuni - Distribuzione del numero dei sinistri senza seguito al netto dei riaperti fino al 31.12.2016"]
["(incidenza percentuale rispetto al numero dei sinistri denunciati *)"]
[]
["Gen. di accadimento","Nell'anno di generazione",null,"Nel 1° anno successivo",null,"Nel 2° anno successivo",null,"Nel 3° anno successivo",null,"Nel 4° anno successivo",null,"Nel 5° anno successivo",null,"Valori al 31.12.16"]
[2011,{"v":74.331,"d":"74"},"14,22",{"v":99.774,"d":"100"},"16,15",{"v":35.784,"d":"36"},"5,75",{"v":8.61,"d":"9"},"1,38",{"v":1.834,"d":"2"},"0,29",{"v":1.497,"d":"1"},"0,24",{"v":221.83,"d":"222"},"35,61"]
[2012,{"v":68.18,"d":"68"},"14,65",{"v":92.818,"d":"93"},"16,70",{"v":33.455,"d":"33"},"5,97",{"v":8.935,"d":"9"},"1,59",{"v":5.184,"d":"5"},"0,92",0,"0,00",{"v":208.572,"d":"209"},"37,17"]
[2013,{"v":61.863,"d":"62"},"14,35",{"v":86.417,"d":"86"},"16,83",{"v":29.074,"d":"29"},"5,62",{"v":10.493,"d":"10"},"2,03",0,"0,00",0,"0,00",{"v":187.847,"d":"188"},"36,28"]
[2014,{"v":56.929,"d":"57"},"14,19",{"v":75.719,"d":"76"},"16,30",{"v":23.158,"d":"23"},"4,93",0,"0,00",0,"0,00",0,"0,00",{"v":155.806,"d":"156"},"33,19"]
[2015,{"v":54.678,"d":"55"},"16,11",{"v":54.78,"d":"55"},"13,68",0,"0,00",0,"0,00",0,"0,00",0,"0,00",{"v":109.458,"d":"109"},"27,34"]
[2016,{"v":55.471,"d":"55"},"16,49",0,"0,00",0,"0,00",0,"0,00",0,"0,00",0,"0,00",{"v":55.471,"d":"55"},"16,49"]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["* Il numero dei sinistri denunciati per ogni generazione si modifica in ciascun anno successivo all'accadimento per effetto delle denunce tardive pervenute."]
["Le statistiche sono state elaborate ricostruendo le generazioni di accadimento senza considerare una impresa uscita nel 2012 ed un'altra uscita nel 2013."]

{"sheet":"13-14","index":16,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[1,0,1,7],[3,0,3,7],[4,0,4,7],[12,0,12,7],[16,0,16,7],[18,0,18,7],[19,0,19,7],[27,0,27,7],[31,0,31,7]],"flags":["formulas_cached_only"]}
[]
["TAVOLA N. 13"]
[]
["Ramo Infortuni - Velocità di liquidazione dei sinistri per numeri"]
[]
["Gen. di accadimento","Nell'anno di generazione","Al 1° anno successivo","Al 2° anno successivo","Al 3° anno successivo","Al 4° anno successivo","Al 5° anno successivo"," Riserva Sinistri al 31.12.16"]
[2011,47.9,90.3,97.3,98.6,99.1,99.3,{"v":0.7,"d":"0.70"}]
[2012,46.6,89.8,97.1,98.6,{"v":99,"d":"99.0"},null,{"v":1,"d":"1.00"}]
[2013,{"v":45,"d":"45.0"},89.1,96.1,97.6,null,null,{"v":2.4,"d":"2.40"}]
[2014,{"v":44,"d":"44.0"},85.8,93.3,{"$nulls":3},{"v":6.7,"d":"6.70"}]
[2015,38.8,80.3,{"$nulls":4},{"v":19.7,"d":"19.70"}]
[2016,43.3,{"$nulls":5},{"v":56.7,"d":"56.70"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["NB: Percentuale dei sinistri pagati, cumulati in ciascun anno di sviluppo, rispetto ai sinistri risultati con seguito al "]
["       31.12.2016 (pagati + riservati) "]
[]
["TAVOLA N. 14"]
[]
["Ramo Infortuni - Velocità di liquidazione dei sinistri per importi"]
[]
["Gen. di accadimento","Nell'anno di generazione","Al 1° anno successivo","Al 2° anno successivo","Al 3° anno successivo","Al 4° anno successivo","Al 5° anno successivo"," Riserva Sinistri al 31.12.16"]
[2011,"26,4","76,5","91,8","95,4","97,0","97,5","2,5"]
[2012,"25,2","75,6","90,8","94,3","95,6",".","4,4"]
[2013,"24,0","74,7","89,8","93,2",".",".","6,8"]
[2014,"23,5","71,2","85,5",".",".",".","14,5"]
[2015,"21,3","69,1",".",".",".",".","30,9"]
[2016,"27,5",".",".",".",".",".","72,5"]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["NB: Percentuale dei pagamenti, cumulati in ciascun anno di sviluppo, rispetto al costo complessivo dei sinistri "]
["        risultati con seguito al 31.12.2016 (pagati + riservati) "]
[]
["Le statistiche sono state elaborate senza considerare una impresa uscita nel 2012 ed un'altra uscita nel 2013."]

{"sheet":"fd-15-16","index":17,"n_rows":28,"n_cols":22,"rows_kept":28,"hidden":true,"merged":[[0,0,0,2],[0,3,0,11],[0,12,0,20],[1,3,1,5],[1,6,1,8],[1,9,1,11],[1,12,1,14],[1,15,1,17],[1,18,1,20],[15,0,15,2],[15,3,15,11],[15,12,15,20],[16,3,16,5],[16,6,16,8],[16,9,16,11],[16,12,16,14],[16,15,16,17],[16,18,16,20]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
["prospetto 9",null,null,"prospetto 15",{"$nulls":8},"prospetto 16"]
[{"$nulls":3},"esercizio",null,null,"esercizi precedenti",null,null,"totale",null,null,"esercizio",null,null,"esercizi precedenti",null,null,"totale"]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,718447,607424,229663,416,1813,261381,1166,4461,491044,1582,3223,290189,953,3284,136570,703,5151,426759,1656,3881,3]
[2009,705641,603222,225136,431,1915,254844,1198,4702,479980,1629,3395,296933,1011,3404,141627,757,5342,438560,1768,4030,3]
[2010,668074,567302,204896,401,1955,243566,1156,4746,448462,1557,3471,280223,972,3468,141595,761,5378,421818,1733,4109,3]
[2011,625610,527580,191960,386,2011,232436,1123,4832,424396,1509,3556,256283,914,3567,134550,802,5957,390833,1716,4390,3]
[2012,566217,475150,163467,338,2068,210395,1084,5154,373862,1423,3805,233730,872,3730,129348,812,6275,363078,1683,4637,3]
[2013,526922,445877,146521,308,2099,191476,1007,5260,337997,1315,3890,222614,837,3760,126103,800,6345,348717,1637,4695,3]
[2014,489747,414619,133195,303,2272,179133,959,5353,312328,1262,4039,210987,850,4028,123606,830,6713,334593,1680,5020,3]
[2015,407660,338583,112833,279,2469,159044,911,5731,271877,1190,4377,171933,833,4843,107144,820,7654,279077,1653,5922,3]
["\u001a"]
[]
[]
["SENZA COMPAGNIE"]
["prospetto 9",null,null,"prospetto 15",{"$nulls":8},"prospetto 16"]
[{"$nulls":3},"esercizio",null,null,"esercizi precedenti",null,null,"totale",null,null,"esercizio",null,null,"esercizi precedenti",null,null,"totale"]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,701695,593418,223349,404,1807,255111,1133,4442,478460,1537,3212,284376,926,3257,132456,683,5157,416832,1609,3861]
[2009,687075,588085,218952,418,1911,248619,1165,4687,467571,1584,3387,290503,984,3388,138050,736,5328,428553,1720,4013]
[2010,666225,566121,204676,400,1955,242959,1155,4753,447635,1555,3474,279822,971,3470,141257,760,5380,421079,1731,4111]
[2011,624691,527027,191877,384,2002,232004,1121,4833,423881,1506,3552,256046,912,3563,134241,800,5960,390287,1712,4388]
[2012,566102,475084,163467,338,2068,210384,1084,5154,373851,1422,3805,233677,871,3729,129329,811,6274,363006,1683,4636]
[2013,526922,445877,146521,308,2099,191476,1007,5260,337997,1315,3890,222614,837,3760,126103,800,6345,348717,1637,4695]
[2014,489747,414619,133195,303,2272,179133,959,5353,312328,1262,4039,210987,850,4028,123606,830,6713,334593,1680,5020]
[2015,407660,338583,112833,279,2469,159044,911,5731,271877,1190,4377,171933,833,4843,107144,820,7654,279077,1653,5922]
["\u001a"]
["variaz. Omogenee 2012/2011",null,null,{"v":-15.28736063666054,"d":"-15.3"},{"v":-7.920792079207917,"d":"-7.9"},{"v":8.670774647887324,"d":"8.7"},{"v":-11.214572412676615,"d":"-11.2"},{"v":-5.0052137643378565,"d":"-5.0"},{"v":7.061460863067448,"d":"7.1"},{"v":-12.951448477241879,"d":"-13.0"},{"v":-5.705229793977818,"d":"-5.7"},{"v":8.368408021787577,"d":"8.4"},{"v":-18.5101451748212,"d":"-18.5"},{"v":-2.0000000000000018,"d":"-2.0"},{"v":20.2333664349553,"d":"20.2"},{"v":-13.318123715677233,"d":"-13.3"},{"v":-1.2048192771084376,"d":"-1.2"},{"v":14.01757783405333,"d":"14.0"},{"v":-16.592098459919956,"d":"-16.6"},{"v":-1.6071428571428625,"d":"-1.6"},{"v":17.96812749003984,"d":"18.0"}]

{"sheet":"15","index":18,"n_rows":52,"n_cols":5,"rows_kept":52,"merged":[[0,0,0,4],[1,0,1,4],[4,0,4,1],[5,0,7,0],[8,0,13,0],[14,0,19,0],[20,0,25,0],[26,0,31,0],[32,0,37,0],[38,0,43,0],[44,0,49,0],[50,0,50,4]],"flags":["formulas_cached_only"]}
["TAVOLA N. 15"]
["Ramo Infortuni \n Sinistri pagati dell'esercizio e degli esercizi precedenti "]
[]
[{"$nulls":4},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Esercizio",null,"Sinistri accaduti nell'esercizio","Sinistri accaduti negli esercizi precedenti","Totale"]
[2008,"n.pag.",{"v":229663,"d":"229,663    "},{"v":261381,"d":"261,381    "},{"v":491044,"d":"491,044    "}]
[null,"imp.pag.",{"v":416,"d":"416    "},{"v":1166,"d":"1,166    "},{"v":1582,"d":"1,582    "}]
[null,"pag.medio",{"v":1813,"d":"1,813    "},{"v":4461,"d":"4,461    "},{"v":3223,"d":"3,223    "}]
[2009,"n.pag.",{"v":225136,"d":"225,136    "},{"v":254844,"d":"254,844    "},{"v":479980,"d":"479,980    "}]
[null,"D %",{"v":-1.9711490314068825,"d":"-2.0    "},{"v":-2.5009468936150636,"d":"-2.5    "},{"v":-2.253158576420855,"d":"-2.3    "}]
[null,"imp.pag.",{"v":431,"d":"431    "},{"v":1198,"d":"1,198    "},{"v":1629,"d":"1,629    "}]
[null,"D %",{"v":3.605769230769229,"d":"3.6    "},{"v":2.7444253859348233,"d":"2.7    "},{"v":2.970922882427307,"d":"3.0    "}]
[null,"pag.medio",{"v":1915,"d":"1,915    "},{"v":4702,"d":"4,702    "},{"v":3395,"d":"3,395    "}]
[null,"D %",{"v":5.62603419746277,"d":"5.6    "},{"v":5.402376148845556,"d":"5.4    "},{"v":5.336642879304998,"d":"5.3    "}]
[2011,"n.pag.",{"v":191960,"d":"191,960    "},{"v":232436,"d":"232,436    "},{"v":424396,"d":"424,396    "}]
[null,"D %",{"v":-6.313446821802282,"d":"-6.3    "},{"v":-4.569603310806924,"d":"-4.6    "},{"v":-5.366340960884086,"d":"-5.4    "}]
[null,"imp.pag.",{"v":386,"d":"386    "},{"v":1123,"d":"1,123    "},{"v":1509,"d":"1,509    "}]
[null,"D %",{"v":-3.7406483790523692,"d":"-3.7    "},{"v":-2.8546712802768215,"d":"-2.9    "},{"v":-3.0828516377649273,"d":"-3.1    "}]
[null,"pag.medio",{"v":2011,"d":"2,011    "},{"v":4832,"d":"4,832    "},{"v":3556,"d":"3,556    "}]
[null,"D %",{"v":2.8644501278772383,"d":"2.9    "},{"v":1.8120522545301387,"d":"1.8    "},{"v":2.4488619994238014,"d":"2.4    "}]
[2012,"n.pag.",{"v":163467,"d":"163,467    "},{"v":210395,"d":"210,395    "},{"v":373862,"d":"373,862    "}]
[null,"D % *",{"v":-14.843196499270682,"d":"-14.8    "},{"v":-9.3,"d":"-9.3    "},{"v":-11.8,"d":"-11.8    "}]
[null,"imp.pag.",{"v":338,"d":"338    "},{"v":1084,"d":"1,084    "},{"v":1423,"d":"1,423    "}]
[null,"D % *",{"v":-12,"d":"-12.0    "},{"v":-3.3,"d":"-3.3    "},{"v":-5.6,"d":"-5.6    "}]
[null,"pag.medio",{"v":2068,"d":"2,068    "},{"v":5154,"d":"5,154    "},{"v":3805,"d":"3,805    "}]
[null,"D % *",{"v":3.3,"d":"3.3    "},{"v":6.6,"d":"6.6    "},{"v":7.1,"d":"7.1    "}]
[2013,"n.pag.",{"v":146521,"d":"146,521    "},{"v":191476,"d":"191,476    "},{"v":337997,"d":"337,997    "}]
[null,"D % *",{"v":-10.4,"d":"-10.4    "},{"v":-9,"d":"-9.0    "},{"v":-9.6,"d":"-9.6    "}]
[null,"imp.pag.",{"v":308,"d":"308    "},{"v":1007,"d":"1,007    "},{"v":1315,"d":"1,315    "}]
[null,"D % *",{"v":-8.9,"d":"-8.9    "},{"v":-7.1,"d":"-7.1    "},{"v":-7.5,"d":"-7.5    "}]
[null,"pag.medio",{"v":2099,"d":"2,099    "},{"v":5260,"d":"5,260    "},{"v":3890,"d":"3,890    "}]
[null,"D % *",{"v":1.5,"d":"1.5    "},{"v":2.1,"d":"2.1    "},{"v":2.2,"d":"2.2    "}]
[2014,"n.pag.",{"v":133195,"d":"133,195    "},{"v":179133,"d":"179,133    "},{"v":312328,"d":"312,328    "}]
[null,"D %",{"v":-9.094942021962726,"d":"-9.1    "},{"v":-6.4462386930999145,"d":"-6.4    "},{"v":-7.594446104551222,"d":"-7.6    "}]
[null,"imp.pag.",{"v":303,"d":"303    "},{"v":959,"d":"959    "},{"v":1262,"d":"1,262    "}]
[null,"D %",{"v":-1.6233766233766267,"d":"-1.6    "},{"v":-4.766633565044687,"d":"-4.8    "},{"v":-4.030418250950573,"d":"-4.0    "}]
[null,"pag.medio",{"v":2272,"d":"2,272    "},{"v":5353,"d":"5,353    "},{"v":4039,"d":"4,039    "}]
[null,"D %",{"v":8.24202000952834,"d":"8.2    "},{"v":1.7680608365018946,"d":"1.8    "},{"v":3.830334190231355,"d":"3.8    "}]
[2015,"n.pag.",{"v":112833,"d":"112,833    "},{"v":159044,"d":"159,044    "},{"v":271877,"d":"271,877    "}]
[null,"D %",{"v":-15.28736063666054,"d":"-15.3    "},{"v":-11.214572412676615,"d":"-11.2    "},{"v":-12.951448477241879,"d":"-13.0    "}]
[null,"imp.pag.",{"v":279,"d":"279    "},{"v":911,"d":"911    "},{"v":1190,"d":"1,190    "}]
[null,"D %",{"v":-7.920792079207917,"d":"-7.9    "},{"v":-5.0052137643378565,"d":"-5.0    "},{"v":-5.705229793977818,"d":"-5.7    "}]
[null,"pag.medio",{"v":2469,"d":"2,469    "},{"v":5731,"d":"5,731    "},{"v":4377,"d":"4,377    "}]
[null,"D %",{"v":8.670774647887324,"d":"8.7    "},{"v":7.061460863067448,"d":"7.1    "},{"v":8.368408021787577,"d":"8.4    "}]
[2016,"n.pag.",{"v":121716,"d":"121,716    "},{"v":152349,"d":"152,349    "},{"v":274065,"d":"274,065    "}]
[null,"D %","7,9","-4,2","0,8"]
[null,"imp.pag.",{"v":303,"d":"303    "},{"v":902,"d":"902    "},{"v":1205,"d":"1,205    "}]
[null,"D %","8,9","-1,1","1,2"]
[null,"pag.medio",{"v":2491,"d":"2,491    "},{"v":5918,"d":"5,918    "},{"v":4396,"d":"4,396    "}]
[null,"D %","0,9","3,3","0,4"]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["(*) Variazione omogenea 2012/2011 e 2013/2012. "]

{"sheet":"16","index":19,"n_rows":53,"n_cols":5,"rows_kept":53,"merged":[[0,0,0,4],[1,0,1,4],[4,0,4,1],[5,0,7,0],[8,0,13,0],[14,0,19,0],[20,0,25,0],[26,0,31,0],[32,0,37,0],[38,0,43,0],[44,0,49,0],[50,0,50,4]],"flags":["formulas_cached_only"]}
["TAVOLA N. 16"]
["Ramo Infortuni  \nSinistri riservati dell'esercizio e degli esercizi precedenti (al netto della stima finale per sinistri tardivi)"]
[]
[{"$nulls":4},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Esercizio",null,"Sinistri accaduti nell'esercizio","Sinistri accaduti negli esercizi precedenti","Totale"]
[2008,"n.ris.",{"v":290189,"d":"290,189    "},{"v":136570,"d":"136,570    "},{"v":426759,"d":"426,759    "}]
[null,"imp.ris.",{"v":953,"d":"953    "},{"v":703,"d":"703    "},{"v":1656,"d":"1,656    "}]
[null,"ris.medio",{"v":3284,"d":"3,284    "},{"v":5151,"d":"5,151    "},{"v":3881,"d":"3,881    "}]
[2009,"n.ris.",{"v":296933,"d":"296,933    "},{"v":141627,"d":"141,627    "},{"v":438560,"d":"438,560    "}]
[null,"D %",{"v":2.3240026327669305,"d":"2.3    "},{"v":3.702863000659007,"d":"3.7    "},{"v":2.765260955246407,"d":"2.8    "}]
[null,"imp.ris.",{"v":1011,"d":"1,011    "},{"v":757,"d":"757    "},{"v":1768,"d":"1,768    "}]
[null,"D %",{"v":6.086044071353625,"d":"6.1    "},{"v":7.681365576102417,"d":"7.7    "},{"v":6.763285024154597,"d":"6.8    "}]
[null,"ris.medio",{"v":3404,"d":"3,404    "},{"v":5342,"d":"5,342    "},{"v":4030,"d":"4,030    "}]
[null,"D %",{"v":3.654080389768577,"d":"3.7    "},{"v":3.7080178606095915,"d":"3.7    "},{"v":3.839216696727643,"d":"3.8    "}]
[2011,"n.ris.",{"v":256283,"d":"256,283    "},{"v":134550,"d":"134,550    "},{"v":390833,"d":"390,833    "}]
[null,"D %",{"v":-8.543195954650407,"d":"-8.5    "},{"v":-4.9754581729580805,"d":"-5.0    "},{"v":-7.34558506275218,"d":"-7.3    "}]
[null,"imp.ris.",{"v":914,"d":"914    "},{"v":802,"d":"802    "},{"v":1716,"d":"1,716    "}]
[null,"D %",{"v":-5.967078189300413,"d":"-6.0    "},{"v":5.387647831800257,"d":"5.4    "},{"v":-0.9809578765147098,"d":"-1.0    "}]
[null,"ris.medio",{"v":3567,"d":"3,567    "},{"v":5957,"d":"5,957    "},{"v":4390,"d":"4,390    "}]
[null,"D %",{"v":2.8546712802768104,"d":"2.9    "},{"v":10.76608404611379,"d":"10.8    "},{"v":6.8386468727184235,"d":"6.8    "}]
[2012,"n.ris.",{"v":233730,"d":"233,730    "},{"v":129348,"d":"129,348    "},{"v":363078,"d":"363,078    "}]
[null,"D % *",{"v":-8.729523400433447,"d":"-8.7    "},{"v":-3.662878167220296,"d":"-3.7    "},{"v":-6.986788813145095,"d":"-7.0    "}]
[null,"imp.ris.",{"v":872,"d":"872    "},{"v":812,"d":"812    "},{"v":1683,"d":"1,683    "}]
[null,"D % *",{"v":-4.385964912280704,"d":"-4.4    "},{"v":1.4999999999999902,"d":"1.5    "},{"v":-1.7513134851138368,"d":"-1.8    "}]
[null,"ris.medio",{"v":3730,"d":"3,730    "},{"v":6275,"d":"6,275    "},{"v":4637,"d":"4,637    "}]
[null,"D % *",{"v":4.687061465057529,"d":"4.7    "},{"v":5.285234899328861,"d":"5.3    "},{"v":5.674567000911579,"d":"5.7    "}]
[2013,"n.ris.",{"v":222614,"d":"222,614    "},{"v":126103,"d":"126,103    "},{"v":348717,"d":"348,717    "}]
[null,"D % *",{"v":-4.734312747938397,"d":"-4.7    "},{"v":-2.4944134726163525,"d":"-2.5    "},{"v":-3.9362985735773015,"d":"-3.9    "}]
[null,"imp.ris.",{"v":837,"d":"837    "},{"v":800,"d":"800    "},{"v":1637,"d":"1,637    "}]
[null,"D % *",{"v":-3.9035591274397263,"d":"-3.9    "},{"v":-1.356350184956845,"d":"-1.4    "},{"v":-2.7332144979203776,"d":"-2.7    "}]
[null,"ris.medio",{"v":3760,"d":"3,760    "},{"v":6345,"d":"6,345    "},{"v":4695,"d":"4,695    "}]
[null,"D % *",{"v":0.831322070260132,"d":"0.8    "},{"v":1.1316544469238021,"d":"1.1    "},{"v":1.272648835202772,"d":"1.3    "}]
[2014,"n.ris.",{"v":210987,"d":"210,987    "},{"v":123606,"d":"123,606    "},{"v":334593,"d":"334,593    "}]
[null,"D %",{"v":-5.222941953336269,"d":"-5.2    "},{"v":-1.9801273562088162,"d":"-2.0    "},{"v":-4.05027572501484,"d":"-4.1    "}]
[null,"imp.ris.",{"v":850,"d":"850    "},{"v":830,"d":"830    "},{"v":1680,"d":"1,680    "}]
[null,"D %",{"v":1.5531660692950977,"d":"1.6    "},{"v":3.750000000000009,"d":"3.8    "},{"v":2.6267562614538775,"d":"2.6    "}]
[null,"ris.medio",{"v":4028,"d":"4,028    "},{"v":6713,"d":"6,713    "},{"v":5020,"d":"5,020    "}]
[null,"D %",{"v":7.1276595744680815,"d":"7.1    "},{"v":5.799842395587085,"d":"5.8    "},{"v":6.922257720979763,"d":"6.9    "}]
[2015,"n.ris.",{"v":171933,"d":"171,933    "},{"v":107144,"d":"107,144    "},{"v":279077,"d":"279,077    "}]
[null,"D %",{"v":-18.5101451748212,"d":"-18.5    "},{"v":-13.318123715677233,"d":"-13.3    "},{"v":-16.592098459919956,"d":"-16.6    "}]
[null,"imp.ris.",{"v":833,"d":"833    "},{"v":820,"d":"820    "},{"v":1653,"d":"1,653    "}]
[null,"D %",{"v":-2.0000000000000018,"d":"-2.0    "},{"v":-1.2048192771084376,"d":"-1.2    "},{"v":-1.6071428571428625,"d":"-1.6    "}]
[null,"ris.medio",{"v":4843,"d":"4,843    "},{"v":7654,"d":"7,654    "},{"v":5922,"d":"5,922    "}]
[null,"D %",{"v":20.2333664349553,"d":"20.2    "},{"v":14.01757783405333,"d":"14.0    "},{"v":17.96812749003984,"d":"18.0    "}]
[2016,"n.ris.","159.286,0","97.397,0","256.683,0"]
[null,"D %","-7,4","-9,1","-8,0"]
[null,"imp.ris.","801,3","857,9","1.659,2"]
[null,"D %","-3,8","4,6","0,4"]
[null,"ris.medio","5.030,8","8.807,9","6.464,0"]
[null,"D %","3,9","15,1","9,1"]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["N.B.: Gli importi riservati sono considerati al netto della stima finale per sinistri IBNR."]
["(*) Variazione omogenea 2012/2011, 2013/2012. "]

{"sheet":"fd_17","index":20,"n_rows":91,"n_cols":96,"rows_kept":91,"hidden":true,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["prospetto 17",{"$nulls":6},"PER UTILIZZARE IL FD BISOGNA COPIARE E TRASPORRE I DATI DEL MODELLO CONSALVI"]
["ANNO","ANTI","PAGM","RISM","TOTM","RAP",null,"TUTTE COMPAGNIE"]
[2008,"8+",33508,34099,34005,1,"ANNO",2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,"\u001a"]
[2008,7,13067,24976,22643,1.9,"ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
[2008,6,14988,28073,25714,1.9,"PAGM",33508,13067,14988,24841,19060,15411,25982,9506,11177,2580,4591,35226,17842,17657,18495,9083,23725,40705,8242,9773,2985,5120,32471,17003,24343,21231,19259,21805,22983,8376,9931,2488,4608,13703,32553,19245,21975,42189,27123,40290,7086,10223,2515,4800,27329,23228,42808,56604,27142,66479,26253,9126,12278,4136,6259,22105,46331,86132,35701,35452,27156,28883,17489,19289,2770,7109,38829,40701,9250,38010,46087,44317,62873,8780,13692,2980,5986,34232,14369,11067,15551,25058,59566,28935,8837,11627,3413,5577]
[2008,5,24841,23632,23872,1,"RISM",34099,24976,28073,23632,21553,18440,24084,28773,26616,9873,13702,34081,34279,25266,22522,23812,27116,35363,19859,25535,12255,15944,34188,28916,24822,27678,35834,47905,26241,33723,32799,10202,16882,37727,27507,34225,41988,54130,28329,39753,23342,31661,13369,19438,37432,34389,42136,57553,27787,33097,24713,26540,30051,26217,27557,42477,41265,51894,26891,33854,24786,26063,50234,38300,12385,21089,44051,51209,47534,34001,19611,23201,56257,29889,35087,11885,19132,49575,61020,82514,49590,57943,70429,53564,32505,47113,16171,26021]
[2008,4,19060,21553,20950,1.1,"TOTM",34005,22643,25714,23872,20950,17468,24982,12337,15822,4819,7375,34219,31784,23860,21311,18910,26214,37849,9742,13366,5400,7832,33978,27079,24759,26217,30587,38731,24659,12435,16231,4534,7899,32350,28702,30413,36452,50941,27961,39990,9673,16333,5258,8643,35978,32410,42237,57379,27656,40982,25317,12634,18587,9994,12458,38388,42199,58526,28456,34161,25349,27340,23214,25661,5289,11061,43280,49128,32084,34823,23948,27220,59408,11889,20246,5429,9720,46832,43830,46478,32439,45486,66333,39893,11980,20048,5868,9762]
[2008,3,15411,18440,17468,1.2,"RAP",1,1.9,1.9,1,1.1,1.2,0.9,3,2.4,3.8,3,1,1.9,1.4,1.2,2.6,1.1,0.9,2.4,2.6,4.1,3.1,1.1,1.7,1,1.3,1.9,2.2,1.1,4,3.3,4.1,3.7,2.8,0.8,1.8,1.9,1.3,1,1,3.3,3.1,5.3,4,1.4,1.5,1,1,1,0.5,0.9,2.9,2.4,6.3,4.4,1.9,0.9,0.6,0.8,1,0.9,0.9,2.9,2,4.5,3,1.1,1.3,5.1,0.9,0.4,0.5,0.9,3.4,2.6,4,3.2,1.4,4.2,7.5,3.2,2.3,1.2,1.9,3.7,4.1,4.7,4.7]
[2008,2,25982,24084,24982,0.9]
[2008,1,9506,28773,12337,3,null,"SENZA COMPAGNIE"]
[2008,"TOT. PREC.",11177,26616,15822,2.4,"ANNO",2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,"\u001a"]
[2008,0,2580,9873,4819,3.8,"ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
[2008,"TOT. GEN.",4591,13702,7375,3,"PAGM",16336,8690,10175,6841,4058,8672,7276,3831,4442,1807,3212,19769,9115,12051,8931,9172,9050,7397,3996,4687,1911,3387,12498,12514,7791,8821,8547,8642,7463,4095,4753,1955,3474,9563,10705,8960,8636,10424,7876,7442,4160,4833,2002,3552,12610,9775,11345,11205,9163,9610,7998,4333,5154,2068,3805,11384,10352,7549,9044,8662,8769,8053,4459,5260,2099,3890,12955,11571,11678,12504,9004,9414,7970,4542,5353,2272,4039,14166,13874,16048,8845,12925,9609,8457,4844,5731,2469,4377]
[2009,"8+",35226,34081,34219,1,"RISM",9531,7864,4114,5884,3671,6910,6326,4530,5157,3257,3861,11575,8876,8889,6406,7535,7621,5176,4451,5328,3388,4013,11925,11592,8534,9467,9264,7324,5303,4395,5380,3470,4111,13185,8676,11627,10693,8687,7511,6646,4742,5960,3563,4388,11271,12119,10965,9376,9730,9204,6710,5004,6274,3729,4636,13305,12454,9952,11469,10748,7893,7072,4907,6345,3760,4695,15065,11001,13101,13175,8540,9572,6428,5453,6713,4028,5020,15644,17428,14685,11349,9532,8476,7249,6609,7654,4843,5922]
[2009,7,17842,34279,31784,1.9,"TOTM",10417,8022,4880,6070,3797,7657,6910,4023,4686,2620,3514,12684,8920,9455,6828,8007,8242,6406,4131,4916,2753,3686,12032,11747,8384,9294,9021,7871,6469,4189,4983,2830,3782,12489,9019,10956,10073,9251,7665,7094,4341,5246,2894,3952,11488,11609,11055,9780,9546,9376,7441,4551,5581,3045,4214,12923,11980,9455,10813,10078,8259,7615,4612,5691,3101,4298,14662,11130,12720,12991,8670,9512,7211,4856,5909,3348,4546,15342,16516,15045,10709,10424,8852,7858,5419,6505,3902,5160]
[2009,6,17657,25266,23860,1.4,"RAP",0.6,0.9,0.4,0.9,0.9,0.8,0.9,1.2,1.2,1.8,1.2,0.6,1,0.7,0.7,0.8,0.8,0.7,1.1,1.1,1.8,1.2,1,0.9,1.1,1.1,1.1,0.8,0.7,1.1,1.1,1.8,1.2,1.4,0.8,1.3,1.2,0.8,1,0.9,1.1,1.2,1.8,1.2,0.9,1.2,1,0.8,1.1,1,0.8,1.2,1.2,1.8,1.2,1.2,1.2,1.3,1.3,1.2,0.9,0.9,1.1,1.2,1.8,1.2,1.2,1,1.1,1.1,0.9,1,0.8,1.2,1.3,1.8,1.2,1.1,1.3,0.9,1.3,0.7,0.9,0.9,1.4,1.3,2,1.4]
[2009,5,18495,22522,21311,1.2]
[2009,4,9083,23812,18910,2.6]
[2009,3,23725,27116,26214,1.1]
[2009,2,40705,35363,37849,0.9]
[2009,1,8242,19859,9742,2.4]
[2009,"TOT. PREC.",9773,25535,13366,2.6]
[2009,0,2985,12255,5400,4.1]
[2009,"TOT. GEN.",5120,15944,7832,3.1]
[2010,"8+",32471,34188,33978,1.1]
[2010,7,17003,28916,27079,1.7]
[2010,6,24343,24822,24759,1]
[2010,5,21231,27678,26217,1.3]
[2010,4,19259,35834,30587,1.9]
[2010,3,21805,47905,38731,2.2]
[2010,2,22983,26241,24659,1.1]
[2010,1,8376,33723,12435,4]
[2010,"TOT. PREC.",9931,32799,16231,3.3]
[2010,0,2488,10202,4534,4.1]
[2010,"TOT. GEN.",4608,16882,7899,3.7]
[2011,"8+",13703,37727,32350,2.8]
[2011,7,32553,27507,28702,0.8]
[2011,6,19245,34225,30413,1.8]
[2011,5,21975,41988,36452,1.9]
[2011,4,42189,54130,50941,1.3]
[2011,3,27123,28329,27961,1]
[2011,2,40290,39753,39990,1]
[2011,1,7086,23342,9673,3.3]
[2011,"TOT. PREC.",10223,31661,16333,3.1]
[2011,0,2515,13369,5258,5.3]
[2011,"TOT. GEN.",4800,19438,8643,4]
[2012,"8+",27329,37432,35978,1.4]
[2012,7,23228,34389,32410,1.5]
[2012,6,42808,42136,42237,1]
[2012,5,56604,57553,57379,1]
[2012,4,27142,27787,27656,1]
[2012,3,66479,33097,40982,0.5]
[2012,2,26253,24713,25317,0.9]
[2012,1,9126,26540,12634,2.9]
[2012,"TOT. PREC.",12278,30051,18587,2.4]
[2012,0,4136,26217,9994,6.3]
[2012,"TOT. GEN.",6259,27557,12458,4.4]
[2013,"8+",22105,42477,38388,1.9]
[2013,7,46331,41265,42199,0.9]
[2013,6,86132,51894,58526,0.6]
[2013,5,35701,26891,28456,0.8]
[2013,4,35452,33854,34161,1]
[2013,3,27156,24786,25349,0.9]
[2013,2,28883,26063,27340,0.9]
[2013,1,17489,50234,23214,2.9]
[2013,"TOT. PREC.",19289,38300,25661,2]
[2013,0,2770,12385,5289,4.5]
[2013,"TOT. GEN.",7109,21089,11061,3]
[2014,"8+",38829,44051,43280,1.1]
[2014,7,40701,51209,49128,1.3]
[2014,6,9250,47534,32084,5.1]
[2014,5,38010,34001,34823,0.9]
[2014,4,46087,19611,23948,0.4]
[2014,3,44317,23201,27220,0.5]
[2014,2,62873,56257,59408,0.9]
[2014,1,8780,29889,11889,3.4]
[2014,"TOT. PREC.",13692,35087,20246,2.6]
[2014,0,2980,11885,5429,4]
[2014,"TOT. GEN.",5986,19132,9720,3.2]
[2015,"8+",34232,49575,46832,1.4]
[2015,7,14369,61020,43830,4.2]
[2015,6,11067,82514,46478,7.5]
[2015,5,15551,49590,32439,3.2]
[2015,4,25058,57943,45486,2.3]
[2015,3,59566,70429,66333,1.2]
[2015,2,28935,53564,39893,1.9]
[2015,1,8837,32505,11980,3.7]
[2015,"TOT. PREC.",11627,47113,20048,4.1]
[2015,0,3413,16171,5868,4.7]
[2015,"TOT. GEN.",5577,26021,9762,4.7]
["\u001a"]

{"sheet":"17","index":21,"n_rows":60,"n_cols":14,"rows_kept":60,"merged":[[0,0,0,13],[2,0,2,13],[4,0,4,2],[5,0,8,0],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,0,15,0],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,0,22,0],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,0,29,0],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,0,36,0],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,0,43,0],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,0,50,0],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,0,57,0],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,0,58,13]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":3}
["TAVOLA N. 17"]
[]
["Ramo Infortuni - Costo medio del pagato e del riservato per antidurata (al netto della stima finale per sinistri tardivi)"]
[{"$nulls":13},"(costi medi in unità di Euro)"]
["Esercizio",null,null,"8+",7,6,5,4,3,2,1,"Tot prec",0,"Tot gen"]
[2008,"Pagato medio",null,{"v":33508,"d":"33,508"},{"v":13067,"d":"13,067"},{"v":14988,"d":"14,988"},{"v":24841,"d":"24,841"},{"v":19060,"d":"19,060"},{"v":15411,"d":"15,411"},{"v":25982,"d":"25,982"},{"v":9506,"d":"9,506"},{"v":11177,"d":"11,177"},{"v":2580,"d":"2,580"},{"v":4591,"d":"4,591"}]
[null,"Riservato medio",null,{"v":34099,"d":"34,099"},{"v":24976,"d":"24,976"},{"v":28073,"d":"28,073"},{"v":23632,"d":"23,632"},{"v":21553,"d":"21,553"},{"v":18440,"d":"18,440"},{"v":24084,"d":"24,084"},{"v":28773,"d":"28,773"},{"v":26616,"d":"26,616"},{"v":9873,"d":"9,873"},{"v":13702,"d":"13,702"}]
[null,"Totale",null,{"v":34005,"d":"34,005"},{"v":22643,"d":"22,643"},{"v":25714,"d":"25,714"},{"v":23872,"d":"23,872"},{"v":20950,"d":"20,950"},{"v":17468,"d":"17,468"},{"v":24982,"d":"24,982"},{"v":12337,"d":"12,337"},{"v":15822,"d":"15,822"},{"v":4819,"d":"4,819"},{"v":7375,"d":"7,375"}]
[null,"Ris medio/Pag medio",null,{"v":1,"d":"1.0"},1.9,1.9,{"v":1,"d":"1.0"},1.1,1.2,0.9,{"v":3,"d":"3.0"},2.4,3.8,{"v":3,"d":"3.0"}]
[2009,"Pagato medio",null,{"v":35226,"d":"35,226"},{"v":17842,"d":"17,842"},{"v":17657,"d":"17,657"},{"v":18495,"d":"18,495"},{"v":9083,"d":"9,083"},{"v":23725,"d":"23,725"},{"v":40705,"d":"40,705"},{"v":8242,"d":"8,242"},{"v":9773,"d":"9,773"},{"v":2985,"d":"2,985"},{"v":5120,"d":"5,120"}]
[null,"D%",null,{"v":5.127133818789553,"d":"5.1"},{"v":36.542435141960674,"d":"36.5"},{"v":17.807579396850805,"d":"17.8"},{"v":-25.54647558471881,"d":"-25.5"},{"v":-52.34522560335782,"d":"-52.3"},{"v":53.948478359613276,"d":"53.9"},{"v":56.66615349087829,"d":"56.7"},{"v":-13.2968651378077,"d":"-13.3"},{"v":-12.561510244251583,"d":"-12.6"},{"v":15.697674418604656,"d":"15.7"},{"v":11.522544108037458,"d":"11.5"}]
[null,"Riservato medio",null,{"v":34081,"d":"34,081"},{"v":34279,"d":"34,279"},{"v":25266,"d":"25,266"},{"v":22522,"d":"22,522"},{"v":23812,"d":"23,812"},{"v":27116,"d":"27,116"},{"v":35363,"d":"35,363"},{"v":19859,"d":"19,859"},{"v":25535,"d":"25,535"},{"v":12255,"d":"12,255"},{"v":15944,"d":"15,944"}]
[null,"D%",null,{"v":-0.052787471773363404,"d":"-0.1"},{"v":37.24775784753363,"d":"37.2"},{"v":-9.998931357532149,"d":"-10.0"},{"v":-4.697020988490186,"d":"-4.7"},{"v":10.481139516540615,"d":"10.5"},{"v":47.04989154013015,"d":"47.0"},{"v":46.83192160770635,"d":"46.8"},{"v":-30.980433044868448,"d":"-31.0"},{"v":-4.061466786895096,"d":"-4.1"},{"v":24.126405347918567,"d":"24.1"},{"v":16.362574806597575,"d":"16.4"}]
[null,"Totale",null,{"v":34219,"d":"34,219"},{"v":31784,"d":"31,784"},{"v":23860,"d":"23,860"},{"v":21311,"d":"21,311"},{"v":18910,"d":"18,910"},{"v":26214,"d":"26,214"},{"v":37849,"d":"37,849"},{"v":9742,"d":"9,742"},{"v":13366,"d":"13,366"},{"v":5400,"d":"5,400"},{"v":7832,"d":"7,832"}]
[null,"D%",null,{"v":0.6293192177621032,"d":"0.6"},{"v":40.370092302256765,"d":"40.4"},{"v":-7.210080112001249,"d":"-7.2"},{"v":-10.728049597855227,"d":"-10.7"},{"v":-9.737470167064444,"d":"-9.7"},{"v":50.06869704602701,"d":"50.1"},{"v":51.505083660235364,"d":"51.5"},{"v":-21.034287103833993,"d":"-21.0"},{"v":-15.522689925420297,"d":"-15.5"},{"v":12.056443245486626,"d":"12.1"},{"v":6.196610169491534,"d":"6.2"}]
[null,"Ris medio/Pag medio",null,{"v":1,"d":"1.0"},1.9,1.4,1.2,2.6,1.1,0.9,2.4,2.6,4.1,3.1]
[2011,"Pagato medio",null,{"v":9563,"d":"9,563"},{"v":10570,"d":"10,570"},{"v":8932,"d":"8,932"},{"v":8634,"d":"8,634"},{"v":10445,"d":"10,445"},{"v":7939,"d":"7,939"},{"v":7437,"d":"7,437"},{"v":4157,"d":"4,157"},{"v":4832,"d":"4,832"},{"v":2011,"d":"2,011"},{"v":3556,"d":"3,556"}]
[null,"D%",null,{"v":-23.483757401184192,"d":"-23.5"},{"v":-16.05114764514336,"d":"-16.1"},{"v":14.512820512820523,"d":"14.5"},{"v":-2.8796400449943804,"d":"-2.9"},{"v":21.7791768683689,"d":"21.8"},{"v":-8.028266913809079,"d":"-8.0"},{"v":-0.17449664429529665,"d":"-0.2"},{"v":1.6878669275929514,"d":"1.7"},{"v":1.8120522545301387,"d":"1.8"},{"v":2.8644501278772383,"d":"2.9"},{"v":2.4488619994238014,"d":"2.4"}]
[null,"Riservato medio",null,{"v":13183,"d":"13,183"},{"v":8689,"d":"8,689"},{"v":11693,"d":"11,693"},{"v":10668,"d":"10,668"},{"v":8712,"d":"8,712"},{"v":7485,"d":"7,485"},{"v":6643,"d":"6,643"},{"v":4739,"d":"4,739"},{"v":5957,"d":"5,957"},{"v":3567,"d":"3,567"},{"v":4390,"d":"4,390"}]
[null,"D%",null,{"v":10.567810114903974,"d":"10.6"},{"v":-25.04313319530711,"d":"-25.0"},{"v":37.257894119028045,"d":"37.3"},{"v":12.484183888654577,"d":"12.5"},{"v":-5.62235944101398,"d":"-5.6"},{"v":2.198252321135996,"d":"2.2"},{"v":25.22148916116871,"d":"25.2"},{"v":7.876166628727521,"d":"7.9"},{"v":10.76608404611379,"d":"10.8"},{"v":2.8546712802768104,"d":"2.9"},{"v":6.8386468727184235,"d":"6.8"}]
[null,"Totale",null,{"v":12488,"d":"12,488"},{"v":9011,"d":"9,011"},{"v":10997,"d":"10,997"},{"v":10055,"d":"10,055"},{"v":9274,"d":"9,274"},{"v":7677,"d":"7,677"},{"v":7090,"d":"7,090"},{"v":4339,"d":"4,339"},{"v":5245,"d":"5,245"},{"v":2901,"d":"2,901"},{"v":3956,"d":"3,956"}]
[null,"D%",null,{"v":3.7985204887374335,"d":"3.8"},{"v":-23.37585034013605,"d":"-23.4"},{"v":31.323143061858126,"d":"31.3"},{"v":7.828418230562995,"d":"7.8"},{"v":2.9300776914539473,"d":"2.9"},{"v":-2.4151519003432043,"d":"-2.4"},{"v":9.701377069472382,"d":"9.7"},{"v":3.729380827157547,"d":"3.7"},{"v":5.363599839292887,"d":"5.4"},{"v":2.545068928950167,"d":"2.5"},{"v":4.656084656084647,"d":"4.7"}]
[null,"Ris medio/Pag medio",null,1.4,0.8,1.3,1.2,0.8,0.9,0.9,1.1,1.2,1.8,1.2]
[2012,"Pagato medio",null,{"v":12610,"d":"12,610"},{"v":9775,"d":"9,775"},{"v":11345,"d":"11,345"},{"v":11206,"d":"11,206"},{"v":9163,"d":"9,163"},{"v":9609,"d":"9,609"},{"v":7999,"d":"7,999"},{"v":4333,"d":"4,333"},{"v":5154,"d":"5,154"},{"v":2068,"d":"2,068"},{"v":3805,"d":"3,805"}]
[null,"D% *",null,{"v":31.862386280455922,"d":"31.9"},{"v":-8.68752919196637,"d":"-8.7"},{"v":26.61830357142858,"d":"26.6"},{"v":29.74756831866605,"d":"29.7"},{"v":-12.097083653108209,"d":"-12.1"},{"v":22.016251904520058,"d":"22.0"},{"v":7.471109916689067,"d":"7.5"},{"v":4.158653846153837,"d":"4.2"},{"v":6.641837368094361,"d":"6.6"},{"v":3.296703296703307,"d":"3.3"},{"v":7.1227477477477485,"d":"7.1"}]
[null,"Riservato medio",null,{"v":11271,"d":"11,271"},{"v":12119,"d":"12,119"},{"v":10965,"d":"10,965"},{"v":9376,"d":"9,376"},{"v":9730,"d":"9,730"},{"v":9203,"d":"9,203"},{"v":6711,"d":"6,711"},{"v":5004,"d":"5,004"},{"v":6275,"d":"6,275"},{"v":3730,"d":"3,730"},{"v":4637,"d":"4,637"}]
[null,"D% *",null,{"v":-14.516496018202506,"d":"-14.5"},{"v":39.68418626094974,"d":"39.7"},{"v":-5.693644104240125,"d":"-5.7"},{"v":-12.316468717852802,"d":"-12.3"},{"v":12.006446414182115,"d":"12.0"},{"v":22.540274264412187,"d":"22.5"},{"v":0.9629852542882844,"d":"1.0"},{"v":5.525094896668081,"d":"5.5"},{"v":5.268456375838926,"d":"5.3"},{"v":4.658995228739826,"d":"4.7"},{"v":5.651777575205097,"d":"5.7"}]
[null,"Totale",null,{"v":11488,"d":"11,488"},{"v":11609,"d":"11,609"},{"v":11055,"d":"11,055"},{"v":9780,"d":"9,780"},{"v":9546,"d":"9,546"},{"v":9375,"d":"9,375"},{"v":7442,"d":"7,442"},{"v":4552,"d":"4,552"},{"v":5581,"d":"5,581"},{"v":3046,"d":"3,046"},{"v":4215,"d":"4,215"}]
[null,"D% *",null,{"v":-8.015053246857228,"d":"-8.0"},{"v":28.717152677680446,"d":"28.7"},{"v":0.9036144578313143,"d":"0.9"},{"v":-2.908766008140573,"d":"-2.9"},{"v":3.18884444924874,"d":"3.2"},{"v":22.32224396607958,"d":"22.3"},{"v":4.891457569777269,"d":"4.9"},{"v":4.837595024187968,"d":"4.8"},{"v":6.38581776591689,"d":"6.4"},{"v":5.217691776088462,"d":"5.2"},{"v":6.629554655870451,"d":"6.6"}]
[null,"Ris medio/Pag medio",null,0.9,1.2,{"v":1,"d":"1.0"},0.8,1.1,{"v":1,"d":"1.0"},0.8,1.2,1.2,1.8,1.2]
[2013,"Pagato medio",null,{"v":11384,"d":"11,384"},{"v":10352,"d":"10,352"},{"v":7549,"d":"7,549"},{"v":9044,"d":"9,044"},{"v":8662,"d":"8,662"},{"v":8769,"d":"8,769"},{"v":8053,"d":"8,053"},{"v":4459,"d":"4,459"},{"v":5260,"d":"5,260"},{"v":2099,"d":"2,099"},{"v":3890,"d":"3,890"}]
[null,"D% *",null,{"v":-9.72244250594766,"d":"-9.7"},{"v":5.902813299232745,"d":"5.9"},{"v":-33.459673865138825,"d":"-33.5"},{"v":-19.28603302097278,"d":"-19.3"},{"v":-5.4676416020953855,"d":"-5.5"},{"v":-8.751300728407907,"d":"-8.8"},{"v":0.6876719179794932,"d":"0.7"},{"v":2.9079159935379684,"d":"2.9"},{"v":2.0566550252231197,"d":"2.1"},{"v":1.4990328820116083,"d":"1.5"},{"v":2.233902759526929,"d":"2.2"}]
[null,"Riservato medio",null,{"v":13305,"d":"13,305"},{"v":12454,"d":"12,454"},{"v":9952,"d":"9,952"},{"v":11469,"d":"11,469"},{"v":10748,"d":"10,748"},{"v":7893,"d":"7,893"},{"v":7072,"d":"7,072"},{"v":4907,"d":"4,907"},{"v":6345,"d":"6,345"},{"v":3760,"d":"3,760"},{"v":4695,"d":"4,695"}]
[null,"D% *",null,{"v":18.046313548043646,"d":"18.0"},{"v":2.764254476441952,"d":"2.8"},{"v":-9.238486092111264,"d":"-9.2"},{"v":22.322952218430036,"d":"22.3"},{"v":10.462487153134624,"d":"10.5"},{"v":-14.243807040417211,"d":"-14.2"},{"v":5.394932935916552,"d":"5.4"},{"v":-1.9384492406075093,"d":"-1.9"},{"v":1.1316544469238021,"d":"1.1"},{"v":0.831322070260132,"d":"0.8"},{"v":1.272648835202772,"d":"1.3"}]
[null,"Totale",null,{"v":12923,"d":"12,923"},{"v":11980,"d":"11,980"},{"v":9455,"d":"9,455"},{"v":10813,"d":"10,813"},{"v":10078,"d":"10,078"},{"v":8259,"d":"8,259"},{"v":7615,"d":"7,615"},{"v":4612,"d":"4,612"},{"v":5691,"d":"5,691"},{"v":3101,"d":"3,101"},{"v":4298,"d":"4,298"}]
[null,"D% *",null,{"v":12.491295264623957,"d":"12.5"},{"v":3.195796364889314,"d":"3.2"},{"v":-14.473089099954773,"d":"-14.5"},{"v":10.562372188139069,"d":"10.6"},{"v":5.573014875340454,"d":"5.6"},{"v":-11.913395904436863,"d":"-11.9"},{"v":2.338395376965452,"d":"2.3"},{"v":1.3403647549989017,"d":"1.3"},{"v":1.97097294391686,"d":"2.0"},{"v":1.839080459770126,"d":"1.8"},{"v":1.9933554817275656,"d":"2.0"}]
[null,"Ris medio/Pag medio",null,1.2,1.2,1.3,1.3,1.2,0.9,0.9,1.1,1.2,1.8,1.2]
[2014,"Pagato medio",null,{"v":12955,"d":"12,955"},{"v":11571,"d":"11,571"},{"v":11678,"d":"11,678"},{"v":12504,"d":"12,504"},{"v":9004,"d":"9,004"},{"v":9414,"d":"9,414"},{"v":7970,"d":"7,970"},{"v":4542,"d":"4,542"},{"v":5353,"d":"5,353"},{"v":2272,"d":"2,272"},{"v":4039,"d":"4,039"}]
[null,"D%",null,{"v":13.800070274068865,"d":"13.8"},{"v":11.775502318392572,"d":"11.8"},{"v":54.69598622334084,"d":"54.7"},{"v":38.257408226448476,"d":"38.3"},{"v":3.948279842992375,"d":"3.9"},{"v":7.355456722545339,"d":"7.4"},{"v":-1.0306717993294412,"d":"-1.0"},{"v":1.8614039022202267,"d":"1.9"},{"v":1.7680608365018946,"d":"1.8"},{"v":8.24202000952834,"d":"8.2"},{"v":3.830334190231355,"d":"3.8"}]
[null,"Riservato medio",null,{"v":15065,"d":"15,065"},{"v":11001,"d":"11,001"},{"v":13101,"d":"13,101"},{"v":13175,"d":"13,175"},{"v":8540,"d":"8,540"},{"v":9572,"d":"9,572"},{"v":6428,"d":"6,428"},{"v":5453,"d":"5,453"},{"v":6713,"d":"6,713"},{"v":4028,"d":"4,028"},{"v":5020,"d":"5,020"}]
[null,"D%",null,{"v":13.228109733183025,"d":"13.2"},{"v":-11.666934318291311,"d":"-11.7"},{"v":31.6418810289389,"d":"31.6"},{"v":14.874880111605204,"d":"14.9"},{"v":-20.543356903609975,"d":"-20.5"},{"v":21.272013176232107,"d":"21.3"},{"v":-9.10633484162896,"d":"-9.1"},{"v":11.126961483594865,"d":"11.1"},{"v":5.799842395587085,"d":"5.8"},{"v":7.1276595744680815,"d":"7.1"},{"v":6.922257720979763,"d":"6.9"}]
[null,"Totale",null,{"v":14662,"d":"14,662"},{"v":11130,"d":"11,130"},{"v":12720,"d":"12,720"},{"v":12991,"d":"12,991"},{"v":8670,"d":"8,670"},{"v":9512,"d":"9,512"},{"v":7211,"d":"7,211"},{"v":4856,"d":"4,856"},{"v":5909,"d":"5,909"},{"v":3348,"d":"3,348"},{"v":4546,"d":"4,546"}]
[null,"D%",null,{"v":13.45662771802214,"d":"13.5"},{"v":-7.095158597662776,"d":"-7.1"},{"v":34.53199365415125,"d":"34.5"},{"v":20.142421159715163,"d":"20.1"},{"v":-13.971025997221675,"d":"-14.0"},{"v":15.171328247971916,"d":"15.2"},{"v":-5.305318450426788,"d":"-5.3"},{"v":5.290546400693841,"d":"5.3"},{"v":3.8306097346687773,"d":"3.8"},{"v":7.965172524991937,"d":"8.0"},{"v":5.77012563983248,"d":"5.8"}]
[null,"Ris medio/Pag medio",null,1.2,{"v":1,"d":"1.0"},1.1,1.1,0.9,{"v":1,"d":"1.0"},0.8,1.2,1.3,1.8,1.2]
[2015,"Pagato medio",null,{"v":14166,"d":"14,166"},{"v":13874,"d":"13,874"},{"v":16048,"d":"16,048"},{"v":8845,"d":"8,845"},{"v":12925,"d":"12,925"},{"v":9609,"d":"9,609"},{"v":8457,"d":"8,457"},{"v":4844,"d":"4,844"},{"v":5731,"d":"5,731"},{"v":2469,"d":"2,469"},{"v":4377,"d":"4,377"}]
[null,"D%",null,{"v":9.347742184484753,"d":"9.3"},{"v":19.903206291591037,"d":"19.9"},{"v":37.420791231375226,"d":"37.4"},{"v":-29.26263595649392,"d":"-29.3"},{"v":43.547312305641924,"d":"43.5"},{"v":2.0713830465264538,"d":"2.1"},{"v":6.11041405269761,"d":"6.1"},{"v":6.649053280493167,"d":"6.6"},{"v":7.061460863067448,"d":"7.1"},{"v":8.670774647887324,"d":"8.7"},{"v":8.368408021787577,"d":"8.4"}]
[null,"Riservato medio",null,{"v":15644,"d":"15,644"},{"v":17428,"d":"17,428"},{"v":14685,"d":"14,685"},{"v":11349,"d":"11,349"},{"v":9532,"d":"9,532"},{"v":8476,"d":"8,476"},{"v":7249,"d":"7,249"},{"v":6609,"d":"6,609"},{"v":7654,"d":"7,654"},{"v":4843,"d":"4,843"},{"v":5922,"d":"5,922"}]
[null,"D%",null,{"v":3.843345502821105,"d":"3.8"},{"v":58.42196163985092,"d":"58.4"},{"v":12.09068010075567,"d":"12.1"},{"v":-13.859582542694493,"d":"-13.9"},{"v":11.615925058548005,"d":"11.6"},{"v":-11.450062682824901,"d":"-11.5"},{"v":12.772246421904176,"d":"12.8"},{"v":21.199339812946995,"d":"21.2"},{"v":14.01757783405333,"d":"14.0"},{"v":20.2333664349553,"d":"20.2"},{"v":17.96812749003984,"d":"18.0"}]
[null,"Totale",null,{"v":15342,"d":"15,342"},{"v":16516,"d":"16,516"},{"v":15045,"d":"15,045"},{"v":10709,"d":"10,709"},{"v":10424,"d":"10,424"},{"v":8852,"d":"8,852"},{"v":7858,"d":"7,858"},{"v":5419,"d":"5,419"},{"v":6505,"d":"6,505"},{"v":3902,"d":"3,902"},{"v":5160,"d":"5,160"}]
[null,"D%",null,{"v":4.637839312508518,"d":"4.6"},{"v":48.39173405211141,"d":"48.4"},{"v":18.27830188679245,"d":"18.3"},{"v":-17.566007235778613,"d":"-17.6"},{"v":20.230680507497123,"d":"20.2"},{"v":-6.93860386879731,"d":"-6.9"},{"v":8.972403272777708,"d":"9.0"},{"v":11.593904448105441,"d":"11.6"},{"v":10.086309020138762,"d":"10.1"},{"v":16.54719235364397,"d":"16.5"},{"v":13.506379234491872,"d":"13.5"}]
[null,"Ris medio/Pag medio",null,1.1,1.3,0.9,1.3,0.7,0.9,0.9,1.4,1.3,{"v":2,"d":"2.0"},1.4]
[2016,"Pagato medio",null,{"v":12699,"d":"12,699"},{"v":9222,"d":"9,222"},{"v":10864,"d":"10,864"},{"v":10151,"d":"10,151"},{"v":11547,"d":"11,547"},{"v":9152,"d":"9,152"},{"v":8172,"d":"8,172"},{"v":5184,"d":"5,184"},{"v":5918,"d":"5,918"},{"v":2491,"d":"2,491"},{"v":4396,"d":"4,396"}]
[null,"D%",null,{"v":-10.355781448538758,"d":"-10.4"},{"v":-33.530344529335444,"d":"-33.5"},{"v":-32.30309072781655,"d":"-32.3"},{"v":14.76540418315433,"d":"14.8"},{"v":-10.661508704061895,"d":"-10.7"},{"v":-4.755957956082835,"d":"-4.8"},{"v":-3.369989357928338,"d":"-3.4"},{"v":7.018992568125526,"d":"7.0"},{"v":3.262955854126681,"d":"3.3"},{"v":0.8910490076954325,"d":"0.9"},{"v":0.4340872743888502,"d":"0.4"}]
[null,"Riservato medio",null,{"v":16135,"d":"16,135"},{"v":16612,"d":"16,612"},{"v":11764,"d":"11,764"},{"v":12664,"d":"12,664"},{"v":16454,"d":"16,454"},{"v":11298,"d":"11,298"},{"v":9178,"d":"9,178"},{"v":7063,"d":"7,063"},{"v":8808,"d":"8,808"},{"v":5031,"d":"5,031"},{"v":6464,"d":"6,464"}]
[null,"D%",null,{"v":3.138583482485302,"d":"3.1"},{"v":-4.682120725269678,"d":"-4.7"},{"v":-19.89104528430371,"d":"-19.9"},{"v":11.586923958057982,"d":"11.6"},{"v":72.61854804867814,"d":"72.6"},{"v":33.294006606890036,"d":"33.3"},{"v":26.610566974755145,"d":"26.6"},{"v":6.869420487214395,"d":"6.9"},{"v":15.077083877711006,"d":"15.1"},{"v":3.8818913896345286,"d":"3.9"},{"v":9.152313407632562,"d":"9.2"}]
[null,"Totale",null,{"v":15277,"d":"15,277"},{"v":14482,"d":"14,482"},{"v":11568,"d":"11,568"},{"v":12143,"d":"12,143"},{"v":15000,"d":"15,000"},{"v":10477,"d":"10,477"},{"v":8648,"d":"8,648"},{"v":5788,"d":"5,788"},{"v":7045,"d":"7,045"},{"v":3931,"d":"3,931"},{"v":5396,"d":"5,396"}]
[null,"D%",null,{"v":-0.42367357580498366,"d":"-0.4"},{"v":-12.315330588520224,"d":"-12.3"},{"v":-23.11066799601197,"d":"-23.1"},{"v":13.390606032309282,"d":"13.4"},{"v":43.898695318495776,"d":"43.9"},{"v":18.357433348395837,"d":"18.4"},{"v":10.053448714685675,"d":"10.1"},{"v":6.809374423325343,"d":"6.8"},{"v":8.301306687163713,"d":"8.3"},{"v":0.7432086109687264,"d":"0.7"},{"v":4.573643410852712,"d":"4.6"}]
[null,"Ris medio/Pag medio",null,1.3,1.8,1.1,1.2,1.4,1.2,1.1,1.4,1.5,{"v":2,"d":"2.0"},1.5]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["(*) Variazioni omogenee 2012/2011 e 2013/2012. "]

{"sheet":"fd_18","index":22,"n_rows":21,"n_cols":14,"rows_kept":21,"hidden":true,"flags":["formulas_cached_only"]}
["PROS","GENE","IMPSIN","NUMSIN","CMEDIO","INC",null,"SENZA COMPAGNIE E"]
[18,2008,1563,471780,3313,0,null,"SENZA INFLAZIONE"]
[18,2009,1593,462369,3445,4,null,"TABSAR01",{"$nulls":3},"ANNO",2015,1]
[18,2010,1529,434605,3518,2.1,{"$nulls":5},"ANNO1",{"v":0.9990671641791044,"d":"0.9991"},{"v":0.9991568296795953,"d":"0.9992"}]
[18,2011,1468,401821,3653,3.8,{"v":3.837407617964761,"d":"3.8"},{"v":3809.5063291139236,"d":"3810"},{"$nulls":3},"ANNO2",{"v":1.0009345794392523,"d":"1.0009"},{"v":1.0008602150537635,"d":"1.0009"}]
[18,2012,1356,356383,3805,4.1,{"v":4.160963591568567,"d":"4.2"},{"v":3851.7533081285446,"d":"3852"},"PROSPETTO 18",null,null,"ANNO3",{"v":1.0122873345935728,"d":"1.0123"},{"v":1.0139503985828167,"d":"1.0140"}]
[18,2013,1322,335862,3936,3.4,{"v":3.442838370565049,"d":"3.4"},{"v":3984.3629489603027,"d":"3984"},{"$nulls":3},"ANNO4",{"v":1.0428432327166504,"d":"1.0428"},{"v":1.0438399280575539,"d":"1.0438"}]
[18,2014,1348,325534,4141,5.2,{"v":5.208333333333326,"d":"5.2"},{"v":4137.137126865671,"d":"4137"},{"$nulls":3},"ANNO5",{"v":1.071,"d":"1.0710"},{"v":1.0711111111111111,"d":"1.0711"}]
[18,2015,1335,342057,3903,-5.7,{"v":-5.747404008693557,"d":"-5.7"},{"$nulls":4},"ANNO6",{"v":1.087635355029586,"d":"1.0876"}]
[{"$nulls":11},"ANNO7",{"v":1.0957399403874817,"d":"1.0957"}]
[]
[]
["PROS","GENE","IMPSIN","NUMSIN","CMEDIO","INC",null,"SENZA COMPAGNIE E"]
[18,2008,1693,471780,3589,0,null,"CON INFLAZIONE"]
[18,2009,1699,462369,3675,2.4,null,"TABS0R01"]
[18,2010,1594,434605,3668,-0.2]
[18,2011,1493,401821,3716,1.3,{"v":1.3086150490730697,"d":"1.3"}]
[18,2012,1360,356383,3816,2.7,{"v":2.6910656620021456,"d":"2.7"},"?"]
[18,2013,1321,335862,3933,3.1,{"v":3.0660377358490587,"d":"3.1"},"?","PROSPETTO 18 BIS"]
[18,2014,1347,325534,4138,5.2,{"v":5.2123061276379445,"d":"5.2"},"OK"]
[18,2015,1335,342057,3903,-5.7,{"v":-5.679072015466414,"d":"-5.7"}]

{"sheet":"18","index":23,"n_rows":47,"n_cols":5,"rows_kept":47,"merged":[[0,0,0,4],[2,0,3,4],[15,0,15,4],[16,0,16,4],[18,0,18,4],[20,0,20,4],[32,0,32,4],[33,0,33,4],[37,0,37,4],[38,0,38,3],[39,0,39,3]],"flags":["formulas_cached_only"]}
["TAVOLA N. 18"]
[]
["Ramo Infortuni \n Costo medio dei sinistri con seguito dall'anno di accadimento fino al 31.12.2016"]
[]
[{"$nulls":4},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Gen. di accadimento","Importo pagato e riservato","Numero dei sinistri pagati e a riserva","Costo medio","D%"]
[{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2011,{"v":1468,"d":"1,468"},{"v":401821,"d":"401,821      "},{"v":3653,"d":"3,653"}]
[2012,{"v":1356,"d":"1,356"},{"v":356383,"d":"356,383      "},{"v":3805,"d":"3,805"},{"v":4.1,"d":"4.1            "}]
[2013,{"v":1322,"d":"1,322"},{"v":335862,"d":"335,862      "},{"v":3936,"d":"3,936"},{"v":3.4,"d":"3.4            "}]
[2014,{"v":1348,"d":"1,348"},{"v":325534,"d":"325,534      "},{"v":4141,"d":"4,141"},{"v":5.2,"d":"5.2            "}]
[2015,{"v":1335,"d":"1,335"},{"v":342057,"d":"342,057      "},{"v":3903,"d":"3,903"},{"v":-5.7,"d":"-5.7            "}]
[2016,{"v":1333,"d":"1,333"},{"v":341559,"d":"341,559      "},{"v":3903,"d":"3,903"},{"v":-13.4,"d":"-13.4            "}]
["D  16-11",{"$nulls":3},{"v":6.843690117711465,"d":"6.8            "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, con relativo Allegato 1, ramo 1"]
["Le statistiche sono state elaborate senza considerare una impresa uscita nel 2012 e un'altra impresa uscita nel 2013."]
[]
["TAVOLA N. 18 BIS"]
[]
["Ramo Infortuni\nCosto medio dei sinistri con seguito dall'anno di accadimento fino al 31.12.2016 con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI) al netto dei tabacchi. "]
[]
["Gen. di accadimento","Importo pagato e riservato","Numero dei sinistri pagati e a riserva","Costo medio","D%"]
[{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2011,{"v":1493,"d":"1,493"},{"v":401821,"d":"401,821      "},{"v":3716,"d":"3,716"}]
[2012,{"v":1360,"d":"1,360"},{"v":356383,"d":"356,383      "},{"v":3816,"d":"3,816"},{"v":2.7,"d":"2.7            "}]
[2013,{"v":1321,"d":"1,321"},{"v":335862,"d":"335,862      "},{"v":3933,"d":"3,933"},{"v":3.1,"d":"3.1            "}]
[2014,{"v":1347,"d":"1,347"},{"v":325534,"d":"325,534      "},{"v":4138,"d":"4,138"},{"v":5.2,"d":"5.2            "}]
[2015,{"v":1335,"d":"1,335"},{"v":342057,"d":"342,057      "},{"v":3903,"d":"3,903"},{"v":-5.7,"d":"-5.7            "}]
[2016,{"v":1333,"d":"1,333"},{"v":341559,"d":"341,559      "},{"v":3903,"d":"3,903"},{"v":-13.4,"d":"-13.4            "}]
["D  16-11",{"$nulls":3},{"v":5.032292787944015,"d":"5.0            "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, con relativo Allegato 1, ramo 1 e indice di rivalutazione FOI (al netto di tabacchi) pubblicato dall'ISTAT"]
["* Gli importi pagati sono espressi in valuta 2015. \n  "]
["   Gli importi riservati al 31.12.2016 sono comprensivi della stima finale per sinistri IBNR. Il costo medio "]
["   per i sinistri avvenuti nel 2016, senza le stime per i sinistri IBNR (60.557 ad un costo medio di 3.776"]
["   Euro), è pari a 3.931 Euro (vedi Tavola n. 17)."]
[]
["TAVOLA N. 18 TER"]
["Ramo Infortuni\nIndicatori di costo medio dei sinistri denunciati nell’anno di accadimento e al netto della stima finale per sinistri tardivi con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI) al netto dei tabacchi"]
["Gen. di accadimento","Costo medio dei sinistri pagati","Costo medio dei sinistri riservati","Costo medio complessivo dei sinistri"]
[2011,{"v":2094.889301629498,"d":"2,095"},{"v":3567,"d":"3,567"},{"v":2936.2085974366546,"d":"2,936"}]
[2012,{"v":2091.0089863613757,"d":"2,091"},{"v":3730,"d":"3,730"},{"v":3055.941927994257,"d":"3,056"}]
[2013,{"v":2101.9482710111347,"d":"2,102"},{"v":3760,"d":"3,760"},{"v":3101.7908424203138,"d":"3,102"}]
[2014,{"v":2270.4653582756287,"d":"2,270"},{"v":4028,"d":"4,028"},{"v":3348.271069944164,"d":"3,348"}]
[2015,{"v":2470.2081837760234,"d":"2,470"},{"v":4843,"d":"4,843"},{"v":3903.980812316077,"d":"3,904"}]
[2016,{"v":2489.401557724539,"d":"2,489"},{"v":5031,"d":"5,031"},{"v":3929.8652678628623,"d":"3,930"}]

{"sheet":"fd-19-20","index":24,"n_rows":113,"n_cols":14,"rows_kept":113,"hidden":true,"merged":[[0,1,0,6],[2,0,13,0],[16,1,16,6],[17,0,29,0],[31,0,42,0],[44,0,55,0],[57,0,68,0]],"flags":["formulas_cached_only"]}
[null,"prospetto 19"]
[null,2008,2009,2010,2011,2012,2013,2014,2015]
["TOTALE MERCATO",1610,1818,1833,1840,1831,2660,2040,1826,null,"copiare trasponendo la tabella sottostante"]
[null,31,-24,28,70,95,187,124,132]
[null,89,98,123,128,105,131,121,103]
[null,-28,-28,-38,-36,-33,-41,-42,-33]
[null,92,47,113,162,166,277,203,201]
[null,11,4.5,12.7,17.6,18.7,18.7,18.4,21.2]
[null,5.7,2.6,6.2,8.8,9.1,10.4,9.9,11]
[null,25,10,-8,-20,-3,17,-58,-46]
[null,3.2,1.3,-0.9,-2.2,-0.4,1.5,-6.2,-5.2]
[null,1.5,0.5,-0.4,-1.1,-0.2,0.7,-2.8,-2.5]
[null,116,57,105,142,163,295,145,156]
[null,7.2,3.1,5.7,7.7,8.9,11.1,7.1,8.5]
[]
[]
[null,"prospetto 20"]
["P>=100 MLN",2008,2009,2010,2011,2012,2013,2014,2015]
[null,1153,1350,1397,1388,1382,2112,1558,1401]
[null,21,-19,25,64,78,158,109,106]
[null,55,64,64,79,72,93,79,66]
[null,-19,-19,-30,-28,-25,-31,-34,-23]
[null,57,26,60,115,125,220,154,149]
[null,9.7,3.3,8.9,16.7,18.7,18.6,18.5,20.9]
[null,5,1.9,4.3,8.3,9,10.4,9.9,10.7]
[null,13,13,-2,-9,11,23,-54,-37]
[null,2.3,2.2,-0.3,-1.3,1.6,2.5,-7.4,-5.4]
[null,1.1,0.9,-0.1,-0.6,0.8,1.1,-3.5,-2.7]
[null,70,39,58,106,136,243,99,112]
[null,6.1,2.9,4.1,7.6,9.8,11.5,6.4,8]
[null,2008,2009,2010,2011,2012,2013,2014,2015]
["50 MLN=<P<100 MLN",191,190,141,230,233,173,154,140]
[null,2,-5,-3,6,14,12,4,7]
[null,14,12,10,15,15,11,13,8]
[null,-4,-3,-2,-4,-4,-4,-3,-3]
[null,13,4,5,18,25,20,14,12]
[null,12.7,3.7,7.5,16.8,22.7,20.7,17.5,16.3]
[null,6.7,2.2,3.2,7.7,10.8,11.5,9.2,8.5]
[null,6,-1,-6,-9,-11,-1,-4,1]
[null,6.8,-1.1,-7,-7.2,-8.7,-1.3,-5.4,1.7]
[null,3.3,-0.5,-4,-3.9,-4.6,-0.6,-2.6,0.8]
[null,19,3,-1,9,14,19,10,13]
[null,9.9,1.7,-0.7,3.8,6.2,10.9,6.6,9.3]
[null,2008,2009,2010,2011,2012,2013,2014,2015]
["10 MLN=<P<50 MLN",189,202,207,169,179,315,282,250]
[null,5,1,3,-1,2,13,9,18,null,null,"\u001a"]
[null,14,16,19,17,13,22,24,25]
[null,-4,-4,-4,-3,-3,-5,-4,-6]
[null,15,12,18,14,11,31,29,38]
[null,14.8,10.7,16.2,14.8,12.9,17.9,17.4,25.4]
[null,8,6.1,8.6,8,6.4,9.7,10.4,15]
[null,2,-1,0,-3,-2,-4,0,-7]
[null,1.8,-1.4,0.4,-4,-2.5,-2.8,0.3,-7]
[null,0.8,-0.6,0.2,-1.8,-1.3,-1.3,0.1,-2.8]
[null,17,11,18,10,9,27,30,30]
[null,8.9,5.5,8.8,6.2,5.1,8.4,10.5,12.2]
[null,2008,2009,2010,2011,2012,2013,2014,2015]
["P<10 MLN",76,76,88,52,37,59,45,35]
[null,3,0,3,0,2,4,2,0]
[null,5,6,29,17,4,4,5,4]
[null,-2,-1,-1,-1,-1,-1,-1,-1]
[null,6,4,31,16,5,7,6,3]
[null,16.4,11.5,60.3,40.5,23.8,19.5,23.9,18.1]
[null,8.3,5.7,35.3,30.9,12.6,11.5,13.5,7.7]
[null,4,-1,-1,0,-2,-1,0,-2]
[null,9.7,-1.9,-2.3,4,-8.9,-2.3,0.6,-11.7]
[null,4.8,-1,-1,0.9,-4.2,-0.9,0.3,-6.7]
[null,10,4,30,17,3,6,6,0]
[null,13.1,4.7,34.4,31.8,8.4,10.6,13.7,0.9]
[]
[]
["FASCIA","ANNO","R01","R02","R04","R05","R06","R07","R08","R11","R12","R13","R14","R15"]
["P>=100 MLN",2007,1049,-65,199,-47,88,11.5,8.4,-52,-18,-4.9,36,3.4]
["P>=100 MLN",2008,1047,-102,197,-43,53,7.1,5,-34,-11.2,-3.3,18,1.7]
["P>=100 MLN",2009,1109,-170,197,-40,-13,-1.8,-1.2,-35,-9.4,-3.2,-48,-4.4]
["P>=100 MLN",2010,1178,-96,213,-37,79,9.7,6.7,-52,-14.1,-4.4,26,2.2]
["P>=100 MLN",2011,1315,-78,223,-40,106,12,8.1,-72,-16.8,-5.5,34,2.6]
["P>=100 MLN",2012,1288,-62,216,-38,115,13.3,9,-73,-17.4,-5.7,42,3.3]
["P>=100 MLN",2013,1139,-20,195,-31,144,18.3,12.6,-72,-20.4,-6.3,73,6.4]
["P>=100 MLN",2014,1148,-13,201,-28,160,20.2,13.9,-103,-29,-9,56,4.9]
["50 MLN=<P<100 MLN",2007,286,-15,65,-15,36,17.2,12.5,-10,-13.2,-3.6,25,8.9]
["50 MLN=<P<100 MLN",2008,250,-24,59,-13,22,11.9,8.8,-14,-21.5,-5.6,8,3.2]
["50 MLN=<P<100 MLN",2009,264,-21,55,-12,21,11.2,8.1,-13,-18.1,-5,8,3.1]
["50 MLN=<P<100 MLN",2010,222,-20,48,-11,17,10.4,7.5,-14,-22.9,-6.4,3,1.1]
["50 MLN=<P<100 MLN",2011,97,-11,24,-8,5,7.3,5.2,-8,-26.4,-7.9,-3,-2.7]
["50 MLN=<P<100 MLN",2012,110,-10,25,-6,10,12.7,8.9,-5,-16.5,-4.9,4,4]
["50 MLN=<P<100 MLN",2013,139,-3,27,-4,21,22.5,15.2,-5,-11.5,-3.7,16,11.5]
["50 MLN=<P<100 MLN",2014,73,-2,12,-4,6,12.1,8.5,-2,-9.7,-2.9,4,5.6]
["10 MLN=<P<50 MLN",2007,294,0,49,-6,44,22,14.8,-10,-10.3,-3.4,34,11.4]
["10 MLN=<P<50 MLN",2008,317,1,54,-7,49,22.9,15.3,-11,-10.6,-3.5,38,11.9]
["10 MLN=<P<50 MLN",2009,276,4,53,-6,51,27.7,18.5,-7,-7.8,-2.6,44,15.9]
["10 MLN=<P<50 MLN",2010,277,-2,52,-6,45,25.3,16.1,-5,-5.2,-1.9,39,14.2]
["10 MLN=<P<50 MLN",2011,295,1,59,-5,55,27.9,18.5,-11,-11.3,-3.8,44,14.7]
["10 MLN=<P<50 MLN",2012,276,3,50,-5,48,27.4,17.5,-9,-9.2,-3.3,39,14.2]
["10 MLN=<P<50 MLN",2013,361,2,62,-8,56,26,15.6,-16,-11.2,-4.5,40,11.1]
["10 MLN=<P<50 MLN",2014,372,2,62,-9,55,26.5,14.9,-17,-10.6,-4.6,38,10.2]
["P<10 MLN",2007,66,0,16,-1,14,36.9,21.4,-3,-9.5,-4,11,17.4]
["P<10 MLN",2008,61,2,14,-1,15,42,24.5,-2,-7.4,-3.1,13,21.5]
["P<10 MLN",2009,49,0,9,-1,8,30.6,17.3,-1,-2.6,-1.1,8,16.2]
["P<10 MLN",2010,45,-2,10,-1,7,28.9,16,2,9.6,4.3,9,20.3]
["P<10 MLN",2011,40,0,10,-1,9,39.4,23.2,-1,-6.7,-2.7,8,20.4]
["P<10 MLN",2012,39,0,10,-1,9,35.4,22.8,-1,-7.5,-2.7,8,20.2]
["P<10 MLN",2013,43,1,10,-1,10,36.2,22.6,0,-1.2,-0.4,10,22.2]
["P<10 MLN",2014,44,-2,11,-1,9,32.6,19.2,2,9.2,3.8,10,23]
["TOTALE MERCATO",2007,1696,-79,330,-69,181,15,10.7,-74,-15.2,-4.4,107,6.3]
["TOTALE MERCATO",2008,1675,-123,325,-64,138,11.8,8.3,-61,-12.2,-3.7,77,4.6]
["TOTALE MERCATO",2009,1698,-187,315,-59,68,6,4,-56,-10,-3.3,12,0.7]
["TOTALE MERCATO",2010,1722,-121,323,-55,147,12.6,8.5,-70,-12.6,-4,77,4.5]
["TOTALE MERCATO",2011,1747,-88,316,-53,175,14.9,10,-92,-16.1,-5.3,83,4.8]
["TOTALE MERCATO",2012,1713,-69,301,-49,182,15.9,10.6,-89,-15.6,-5.2,93,5.5]
["TOTALE MERCATO",2013,1683,-19,294,-44,231,20.5,13.7,-93,-16.7,-5.5,138,8.2]
["TOTALE MERCATO",2014,1637,-14,286,-42,230,21.4,14,-121,-21.6,-7.4,109,6.6]
["\u001a"]

{"sheet":"19","index":25,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[2,0,2,6],[4,0,4,6],[21,0,21,6],[23,0,24,6]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 19"]
[]
["Ramo Infortuni - Sviluppo della riserva sinistri"]
[]
[]
[{"$nulls":6},"(importi in milioni di Euro)"]
["Esercizio",2011,2012,2013,2014,2015,2016]
["Riserva iniziale",{"v":1747,"d":"1,747"},{"v":1713,"d":"1,713"},{"v":1683,"d":"1,683"},{"v":1637,"d":"1,637"},{"v":1614,"d":"1,614"},{"v":1652,"d":"1,652"}]
["Risp./(Perdita) pagati (a titolo parziale e definitivo)",-88,-69,-19,-14,28,30]
["Risp.senza seguito",316,301,294,286,275,287]
["(Perdita) riaperti (pagati e riservati)",-53,-49,-44,-42,-41,-48]
["Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",175,182,231,230,263,268]
["% riserva caduta",14.9,15.9,20.5,21.4,24.3,24.8]
["% riserva iniziale",{"v":10,"d":"10.0"},10.6,13.7,{"v":14,"d":"14.0"},16.3,16.2]
["(Rival.)/Riduz. Ris.residua totale (b)",-92,-89,-93,-121,-140,-141]
["% riserva residua",-16.1,-15.6,-16.7,-21.6,-26.2,-24.6]
["% riserva iniziale",-5.3,-5.2,-5.5,-7.4,-8.7,-8.5]
["Saldo (c) = (a)+(b)",83,93,138,109,123,127]
["% riserva iniziale",4.8,5.5,8.2,6.6,7.6,7.7]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["N.B. I saldi non considerano lo sviluppo della riserva stimata per sinistri IBNR"]
["Le statistiche relative al 2012 sono influenzate dall'uscita di un'impresa dal portafoglio diretto italiano e pertanto i dati in valore assoluto non sono comparabili con l'esercizio 2011. Le statistiche relative al 2013 sono influenzate dall'uscita di un'impresa dal portafoglio diretto italiano e pertanto i dati in valore assoluto non sono comparabili con l'esercizio 2012."]

{"sheet":"20","index":26,"n_rows":64,"n_cols":8,"rows_kept":64,"merged":[[0,0,0,7],[2,0,2,7],[5,0,16,0],[18,0,29,0],[31,0,31,7],[33,0,33,7],[36,0,47,0],[49,0,60,0],[61,0,61,7],[63,0,65,7]],"flags":["formulas_cached_only"]}
["TAVOLA N. 20"]
[]
["Ramo Infortuni - Sviluppo della riserva sinistri per fasce di mercato"]
[{"$nulls":7},"(importi in milioni di Euro)"]
["Fasce",null,2011,2012,2013,2014,2015,2016]
["P≥100 mln","Riserva iniziale",{"v":1315,"d":"1,315"},{"v":1288,"d":"1,288"},{"v":1139,"d":"1,139"},{"v":1148,"d":"1,148"},{"v":1169,"d":"1,169"},{"v":1199,"d":"1,199"}]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",-78,-62,-20,-13,22,20]
[null,"Risp.senza seguito",223,216,195,201,192,203]
[null,"(Perdita) riaperti",-40,-38,-31,-28,-30,-38]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",106,115,144,160,184,184]
[null,"% riserva caduta",{"v":12,"d":"12.0"},13.3,18.3,20.2,{"v":23,"d":"23.0"},23.1]
[null,"% riserva iniziale",8.1,{"v":9,"d":"9.0"},12.6,13.9,15.7,15.4]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-72,-73,-72,-103,-121,-112]
[null,"% riserva residua",-16.8,-17.4,-20.4,{"v":-29,"d":"-29.0"},-32.7,{"v":-28,"d":"-28.0"}]
[null,"% riserva iniziale",-5.5,-5.7,-6.3,{"v":-9,"d":"-9.0"},-10.4,-9.4]
[null,"Saldo (c) =(a)+(b)",34,42,73,56,62,72]
[null,"% riserva iniziale",2.6,3.3,6.4,4.9,5.3,{"v":6,"d":"6.0"}]
[]
["50 mln≤P<100mln","Riserva iniziale",97,110,139,73,77,168]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",-11,-10,-3,-2,-2,4]
[null,"Risp.senza seguito",24,25,27,12,12,27]
[null,"(Perdita) riaperti",-8,-6,-4,-4,-3,-4]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",5,10,21,6,7,27]
[null,"% riserva caduta",7.3,12.7,22.5,12.1,13.1,25.8]
[null,"% riserva iniziale",5.2,8.9,15.2,8.5,9.4,15.9]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-8,-5,-5,-2,-5,-18]
[null,"% riserva residua",-26.4,-16.5,-11.5,-9.7,-21.7,-28.5]
[null,"% riserva iniziale",-7.9,-4.9,-3.7,-2.9,-6.1,-10.9]
[null,"Saldo (c) =(a)+(b)",-3,4,16,4,2,8]
[null,"% riserva iniziale",-2.7,{"v":4,"d":"4.0"},11.5,5.6,3.2,{"v":5,"d":"5.0"}]
[{"$nulls":7},"(Segue)"]
["TAVOLA N. 20"]
[]
["Ramo Infortuni - Sviluppo della riserva sinistri per fasce di mercato"]
[{"$nulls":7},"(importi in milioni di Euro)"]
["Fasce",null,2011,2012,2013,2014,2015,2016]
["10 mln≤P<50 mln","Riserva iniziale",295,276,361,372,313,246]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",1,3,2,2,9,6]
[null,"Risp.senza seguito",59,50,62,62,61,48]
[null,"(Perdita) riaperti",-5,-5,-8,-9,-7,-5]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",55,48,56,55,64,49]
[null,"% riserva caduta",27.9,27.4,26,26.5,32.5,{"v":32,"d":"32.0"}]
[null,"% riserva iniziale",18.5,17.5,15.6,14.9,20.3,{"v":20,"d":"20.0"}]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-11,-9,-16,-17,-13,-7]
[null,"% riserva residua",-11.3,-9.2,-11.2,-10.6,-11.3,-7.9]
[null,"% riserva iniziale",-3.8,-3.3,-4.5,-4.6,-4.2,{"v":-3,"d":"-3.0"}]
[null,"Saldo (c) =(a)+(b)",44,39,40,38,50,42]
[null,"% riserva iniziale",14.7,14.2,11.1,10.2,16.1,{"v":17,"d":"17.0"}]
[]
["P<10 mln","Riserva iniziale",40,39,43,44,55,39]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",0,0,1,-2,-1,-1]
[null,"Risp.senza seguito",10,10,10,11,10,9]
[null,"(Perdita) riaperti",-1,-1,-1,-1,-1,-1]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",9,9,10,9,8,8]
[null,"% riserva caduta",39.4,35.4,36.2,32.6,25.2,34.9]
[null,"% riserva iniziale",23.2,22.8,22.6,19.2,14.7,19.4]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-1,-1,0,2,0,-3]
[null,"% riserva residua",-6.7,-7.5,-1.2,9.2,-1.3,-18.1]
[null,"% riserva iniziale",-2.7,-2.7,-0.4,3.8,-0.5,{"v":-8,"d":"-8.0"}]
[null,"Saldo (c) =(a)+(b)",8,8,10,10,8,4]
[null,"% riserva iniziale",20.4,20.2,22.2,23,14.2,11.4]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]
["N.B. I saldi non considerano lo sviluppo della riserva stimata per sinistri IBNR"]
["Le statistiche relative al 2012 sono influenzate dall'uscita di un'impresa dal portafoglio diretto italiano e pertanto i dati in valore assoluto non sono comparabili con l'esercizio 2011. Le statistiche relative al 2013 sono influenzate dall'uscita di un'impresa dal portafoglio diretto italiano e pertanto i dati in valore assoluto non sono comparabili con l'esercizio 2012."]

{"sheet":"fd_21","index":27,"n_rows":135,"n_cols":90,"rows_kept":135,"hidden":true,"merged":[[0,0,0,13]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":6}
["prospetto 21"]
["ANNO","ANTI","NPAG","INC1","IPAG","INC2","PAGM","RAP1","NRIS","INC3","IRIS","INC4","RISM","RAP2"]
[2008,"8+",125,14.8,7,24.4,55112,1.6,671,14.9,54,35,80006,2.3]
[2008,7,29,9.4,1,34.6,48148,3.7,170,13.4,8,24.5,45662,1.8]
[2008,6,36,10,2,45.6,68160,4.5,209,12.8,17,36.4,79817,2.8]
[2008,5,40,8.9,4,39.8,110868,4.5,276,15.3,11,26.5,40960,1.7]
[2008,4,42,5.8,1,7,22890,1.2,270,12,11,22.8,41039,1.9]
[2008,3,26,1.6,1,5.5,52951,3.4,259,7.6,10,16.3,39672,2.2]
[2008,2,33,0.8,2,1.6,53026,2,218,4.5,14,11.6,61962,2.6]
[2008,1,8,0,1,0.1,108772,11.4,106,1,9,2.9,83038,2.9]
[2008,"TOT. PREC.",339,0.5,20,2.6,59386,5.3,2179,7.2,133,16.5,61083,2.3]
[2008,0,1,0,0,0,56930,22.1,23,0,8,0.8,354234,35.9]
[2008,"TOT. GEN.",340,0.1,20,1.5,59379,12.9,2202,1.7,141,7.8,64145,4.7]
[2009,"8+",106,17.8,13,60.2,119217,3.4,657,15.1,46,30.8,69367,2]
[2009,7,26,13.4,1,20.4,27157,1.5,163,15,14,36.5,83306,2.4]
[2009,6,37,13,1,15.5,21106,1.2,246,19.6,11,33.6,43420,1.7]
[2009,5,42,7,1,10.8,28551,1.5,221,15.9,9,28.8,40880,1.8]
[2009,4,35,3.5,1,11.4,29377,3.2,250,12.5,14,30.3,57618,2.4]
[2009,3,43,4,2,8.5,50465,2.1,236,8,16,19.6,66875,2.5]
[2009,2,32,0.8,12,7.7,383103,9.4,205,4.6,23,14.3,110474,3.1]
[2009,1,19,0,3,0.4,164093,19.9,152,1,11,3.7,74098,3.7]
[2009,"TOT. PREC.",340,0.3,34,3.1,99701,10.2,2130,6.5,143,17,67120,2.6]
[2009,0,8,0,1,0.1,102977,34.5,50,0.1,4,0.4,84760,6.9]
[2009,"TOT. GEN.",348,0.1,35,1.9,99776,19.5,2180,1.8,147,7.8,67525,4.2]
[2010,"8+",93,15,5,23,49901,1.5,642,14.4,49,32.5,77080,2.3]
[2010,7,34,19.5,1,32.5,28307,1.7,192,20.1,9,32.1,46077,1.6]
[2010,6,25,15.8,1,25,38400,1.6,198,19.1,9,35.6,46428,1.9]
[2010,5,40,10.2,2,27.8,57699,2.7,232,17.4,13,36,57288,2.1]
[2010,4,34,4.4,2,12.3,54494,2.8,241,14.3,17,28.7,71880,2]
[2010,3,22,1.8,3,11.8,139753,6.4,263,11.9,23,22,88170,1.8]
[2010,2,40,0.7,2,1.7,54977,2.4,331,5.6,18,11.3,53343,2]
[2010,1,20,0,1,0.2,49572,5.9,230,1.6,16,3.3,68595,2]
[2010,"TOT. PREC.",308,0.4,17,2,55160,5.6,2329,7.3,155,14.8,66449,2]
[2010,0,2,0,1,0.1,287553,115.6,40,0.1,12,1.6,311112,30.5]
[2010,"TOT. GEN.",310,0.1,18,1.3,56659,12.3,2369,2.2,167,9.2,70581,4.2]
[2011,"8+",121,10.7,5,29.7,38223,2.8,731,18.6,52,35.1,71240,1.9]
[2011,7,28,12.5,3,35,91073,2.8,186,25.8,9,43.1,45973,1.7]
[2011,6,44,14,2,27.6,37840,2,240,26.1,16,51.2,67231,2]
[2011,5,43,10,1,11.9,26046,1.2,253,22.5,19,39.9,74301,1.8]
[2011,4,55,10.7,2,8.8,34877,0.8,278,19.6,20,25.5,70262,1.3]
[2011,3,78,5.1,5,11,57714,2.1,392,11.3,22,22.7,56756,2]
[2011,2,102,1.9,9,4.4,90807,2.3,469,7.1,20,7.7,43349,1.1]
[2011,1,46,0.1,8,1.7,181954,25.7,276,2.1,16,5.3,58734,2.5]
[2011,"TOT. PREC.",517,0.7,34,4.2,65787,6.4,2825,9,174,17.6,61552,1.9]
[2011,0,9,0,0,0.1,43517,17.3,42,0.1,3,0.4,77581,5.8]
[2011,"TOT. GEN.",526,0.2,34,2.7,65406,13.6,2867,3,177,9.7,61787,3.2]
[2012,"8+",93,13.9,7,38.8,76437,2.8,642,16.1,45,30.1,69934,1.9]
[2012,7,34,21.1,2,47.4,52128,2.2,144,19.3,10,40.1,71498,2.1]
[2012,6,30,17.9,1,18.5,44363,1,175,18.4,13,31.6,72452,1.7]
[2012,5,32,13,3,19.4,84685,1.5,210,19.1,18,28.1,84601,1.5]
[2012,4,79,12.7,2,14.3,30572,1.1,297,12,17,24.7,56943,2]
[2012,3,80,5.8,6,6.8,78032,1.2,401,9,22,14.9,54565,1.6]
[2012,2,68,1.6,3,3,48773,1.9,357,5.5,17,10.6,47460,1.9]
[2012,1,20,0,2,0.4,97571,10.7,199,1.5,15,4.1,75135,2.8]
[2012,"TOT. PREC.",436,0.7,27,3.6,61577,5,2425,7.2,156,15.4,64464,2.1]
[2012,0,4,0,0,0,88126,21.3,42,0.1,5,0.3,121529,4.6]
[2012,"TOT. GEN.",440,0.2,27,1.8,61818,9.9,2467,2.6,161,6.1,65436,2.4]
[2013,"8+",123,13.4,8,38.3,63253,2.9,729,19.9,57,36.4,77578,1.8]
[2013,7,31,18.2,3,35.7,90620,2,158,21,14,45,88343,2.1]
[2013,6,35,17.2,1,7.3,36710,0.4,201,23.8,18,40.8,89034,1.7]
[2013,5,71,18.1,2,15.1,29770,0.8,280,15.4,18,35.9,62739,2.3]
[2013,4,95,13,4,13.5,36932,1,410,13.3,25,23.5,59914,1.8]
[2013,3,94,7.2,4,12.1,45745,1.7,398,9.4,28,26.6,69810,2.8]
[2013,2,65,1.2,7,4.7,108944,3.8,380,6,25,15.2,66198,2.5]
[2013,1,48,0.1,7,0.8,152972,8.7,438,3.7,17,2.8,37680,0.8]
[2013,"TOT. PREC.",562,0.9,36,2.9,64449,3.3,2994,9.2,200,16.1,66795,1.7]
[2013,0,12,0,0,0,18429,6.7,50,0.1,3,0.4,66671,5.4]
[2013,"TOT. GEN.",574,0.2,36,2.1,63487,8.9,3044,3.1,203,10,66793,3.2]
[2014,"8+",125,20.4,10,44,83711,2.2,656,18.6,61,39.3,93257,2.1]
[2014,7,28,17.1,4,64.2,153133,3.8,151,22.7,14,41.9,94457,1.8]
[2014,6,41,6,3,42.8,65835,7.1,205,20.3,20,42,98129,2.1]
[2014,5,71,12.5,2,8.8,26838,0.7,299,13.5,25,32.7,82018,2.4]
[2014,4,70,11.7,8,28.5,111877,2.4,330,10.8,21,35.8,64650,3.3]
[2014,3,78,7.6,7,15.5,90625,2,359,8.2,27,26.8,75830,3.3]
[2014,2,78,1.8,6,2.1,72500,1.2,546,11.5,36,13.6,66507,1.2]
[2014,1,32,0.1,3,0.5,85484,9.7,184,1.8,12,3.9,65860,2.2]
[2014,"TOT. PREC.",523,0.8,43,4.6,81543,6,2730,9.1,217,20.7,79512,2.3]
[2014,0,4,0,0,0,34874,11.7,25,0,3,0.3,105700,8.9]
[2014,"TOT. GEN.",527,0.2,43,3,81189,13.6,2755,2.9,220,12,79750,4.2]
[2015,"8+",137,20.7,11,46.6,77190,2.3,627,20.6,59,39.1,94268,1.9]
[2015,7,47,14.8,2,45.6,44372,3.1,167,30.6,16,46.8,93154,1.5]
[2015,6,58,7.7,3,42,60068,5.4,263,35.7,26,43,99324,1.2]
[2015,5,62,6.8,2,13.6,31278,2,287,31.9,23,50.5,78583,1.6]
[2015,4,55,7.2,4,21.9,76073,3,335,26.8,24,33.2,71631,1.2]
[2015,3,89,6.5,4,5,45952,0.8,556,24.7,46,28.8,82139,1.2]
[2015,2,47,1.2,4,3.3,78535,2.7,299,9.7,21,12.6,69970,1.3]
[2015,1,16,0,3,0.6,195008,22.1,185,2.1,19,6.6,103145,3.2]
[2015,"TOT. PREC.",511,0.8,33,4.3,64909,5.6,2719,13.1,233,23.9,85696,1.8]
[2015,0,4,0,1,0.1,138241,40.5,52,0.1,4,0.6,83587,5.2]
[2015,"TOT. GEN.",515,0.2,34,2.4,65479,11.7,2771,4.3,237,14,85656,3.3]
["\u001a"]
[{"$nulls":3},"N.B. LA TABELLA E' STATA TRASPOSTA PER CONSENTIRE I COLLEGAMENTI"]
["TUTTE LE COMPAGNIE"]
["ANNO",2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,"\u001a"]
["ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
["NPAG",125,29,36,40,42,26,33,8,339,1,340,106,26,37,42,35,43,32,19,340,8,348,93,34,25,40,34,22,40,20,308,2,310,121,28,44,43,55,78,102,46,517,9,526,93,34,30,32,79,80,68,20,436,4,440,123,31,35,71,95,94,65,48,562,12,574,125,28,41,71,70,78,78,32,523,4,527,137,47,58,62,55,89,47,16,511,4,515]
["INC1",14.8,9.4,10,8.9,5.8,1.6,0.8,0,0.5,0,0.1,17.8,13.4,13,7,3.5,4,0.8,0,0.3,0,0.1,15,19.5,15.8,10.2,4.4,1.8,0.7,0,0.4,0,0.1,10.7,12.5,14,10,10.7,5.1,1.9,0.1,0.7,0,0.2,13.9,21.1,17.9,13,12.7,5.8,1.6,0,0.7,0,0.2,13.4,18.2,17.2,18.1,13,7.2,1.2,0.1,0.9,0,0.2,20.4,17.1,6,12.5,11.7,7.6,1.8,0.1,0.8,0,0.2,20.7,14.8,7.7,6.8,7.2,6.5,1.2,0,0.8,0,0.2]
["IPAG",7,1,2,4,1,1,2,1,20,0,20,13,1,1,1,1,2,12,3,34,1,35,5,1,1,2,2,3,2,1,17,1,18,5,3,2,1,2,5,9,8,34,0,34,7,2,1,3,2,6,3,2,27,0,27,8,3,1,2,4,4,7,7,36,0,36,10,4,3,2,8,7,6,3,43,0,43,11,2,3,2,4,4,4,3,33,1,34]
["INC2",24.4,34.6,45.6,39.8,7,5.5,1.6,0.1,2.6,0,1.5,60.2,20.4,15.5,10.8,11.4,8.5,7.7,0.4,3.1,0.1,1.9,23,32.5,25,27.8,12.3,11.8,1.7,0.2,2,0.1,1.3,29.7,35,27.6,11.9,8.8,11,4.4,1.7,4.2,0.1,2.7,38.8,47.4,18.5,19.4,14.3,6.8,3,0.4,3.6,0,1.8,38.3,35.7,7.3,15.1,13.5,12.1,4.7,0.8,2.9,0,2.1,44,64.2,42.8,8.8,28.5,15.5,2.1,0.5,4.6,0,3,46.6,45.6,42,13.6,21.9,5,3.3,0.6,4.3,0.1,2.4]
["PAGM",55112,48148,68160,110868,22890,52951,53026,108772,59386,56930,59379,119217,27157,21106,28551,29377,50465,383103,164093,99701,102977,99776,49901,28307,38400,57699,54494,139753,54977,49572,55160,287553,56659,38223,91073,37840,26046,34877,57714,90807,181954,65787,43517,65406,76437,52128,44363,84685,30572,78032,48773,97571,61577,88126,61818,63253,90620,36710,29770,36932,45745,108944,152972,64449,18429,63487,83711,153133,65835,26838,111877,90625,72500,85484,81543,34874,81189,77190,44372,60068,31278,76073,45952,78535,195008,64909,138241,65479]
["RAP1",1.6,3.7,4.5,4.5,1.2,3.4,2,11.4,5.3,22.1,12.9,3.4,1.5,1.2,1.5,3.2,2.1,9.4,19.9,10.2,34.5,19.5,1.5,1.7,1.6,2.7,2.8,6.4,2.4,5.9,5.6,115.6,12.3,2.8,2.8,2,1.2,0.8,2.1,2.3,25.7,6.4,17.3,13.6,2.8,2.2,1,1.5,1.1,1.2,1.9,10.7,5,21.3,9.9,2.9,2,0.4,0.8,1,1.7,3.8,8.7,3.3,6.7,8.9,2.2,3.8,7.1,0.7,2.4,2,1.2,9.7,6,11.7,13.6,2.3,3.1,5.4,2,3,0.8,2.7,22.1,5.6,40.5,11.7]
["NRIS",671,170,209,276,270,259,218,106,2179,23,2202,657,163,246,221,250,236,205,152,2130,50,2180,642,192,198,232,241,263,331,230,2329,40,2369,731,186,240,253,278,392,469,276,2825,42,2867,642,144,175,210,297,401,357,199,2425,42,2467,729,158,201,280,410,398,380,438,2994,50,3044,656,151,205,299,330,359,546,184,2730,25,2755,627,167,263,287,335,556,299,185,2719,52,2771]
["INC3",14.9,13.4,12.8,15.3,12,7.6,4.5,1,7.2,0,1.7,15.1,15,19.6,15.9,12.5,8,4.6,1,6.5,0.1,1.8,14.4,20.1,19.1,17.4,14.3,11.9,5.6,1.6,7.3,0.1,2.2,18.6,25.8,26.1,22.5,19.6,11.3,7.1,2.1,9,0.1,3,16.1,19.3,18.4,19.1,12,9,5.5,1.5,7.2,0.1,2.6,19.9,21,23.8,15.4,13.3,9.4,6,3.7,9.2,0.1,3.1,18.6,22.7,20.3,13.5,10.8,8.2,11.5,1.8,9.1,0,2.9,20.6,30.6,35.7,31.9,26.8,24.7,9.7,2.1,13.1,0.1,4.3]
["IRIS",54,8,17,11,11,10,14,9,133,8,141,46,14,11,9,14,16,23,11,143,4,147,49,9,9,13,17,23,18,16,155,12,167,52,9,16,19,20,22,20,16,174,3,177,45,10,13,18,17,22,17,15,156,5,161,57,14,18,18,25,28,25,17,200,3,203,61,14,20,25,21,27,36,12,217,3,220,59,16,26,23,24,46,21,19,233,4,237]
["INC4",35,24.5,36.4,26.5,22.8,16.3,11.6,2.9,16.5,0.8,7.8,30.8,36.5,33.6,28.8,30.3,19.6,14.3,3.7,17,0.4,7.8,32.5,32.1,35.6,36,28.7,22,11.3,3.3,14.8,1.6,9.2,35.1,43.1,51.2,39.9,25.5,22.7,7.7,5.3,17.6,0.4,9.7,30.1,40.1,31.6,28.1,24.7,14.9,10.6,4.1,15.4,0.3,6.1,36.4,45,40.8,35.9,23.5,26.6,15.2,2.8,16.1,0.4,10,39.3,41.9,42,32.7,35.8,26.8,13.6,3.9,20.7,0.3,12,39.1,46.8,43,50.5,33.2,28.8,12.6,6.6,23.9,0.6,14]
["RISM",80006,45662,79817,40960,41039,39672,61962,83038,61083,354234,64145,69367,83306,43420,40880,57618,66875,110474,74098,67120,84760,67525,77080,46077,46428,57288,71880,88170,53343,68595,66449,311112,70581,71240,45973,67231,74301,70262,56756,43349,58734,61552,77581,61787,69934,71498,72452,84601,56943,54565,47460,75135,64464,121529,65436,77578,88343,89034,62739,59914,69810,66198,37680,66795,66671,66793,93257,94457,98129,82018,64650,75830,66507,65860,79512,105700,79750,94268,93154,99324,78583,71631,82139,69970,103145,85696,83587,85656]
["RAP2",2.3,1.8,2.8,1.7,1.9,2.2,2.6,2.9,2.3,35.9,4.7,2,2.4,1.7,1.8,2.4,2.5,3.1,3.7,2.6,6.9,4.2,2.3,1.6,1.9,2.1,2,1.8,2,2,2,30.5,4.2,1.9,1.7,2,1.8,1.3,2,1.1,2.5,1.9,5.8,3.2,1.9,2.1,1.7,1.5,2,1.6,1.9,2.8,2.1,4.6,2.4,1.8,2.1,1.7,2.3,1.8,2.8,2.5,0.8,1.7,5.4,3.2,2.1,1.8,2.1,2.4,3.3,3.3,1.2,2.2,2.3,8.9,4.2,1.9,1.5,1.2,1.6,1.2,1.2,1.3,3.2,1.8,5.2,3.3]
[]
[]
[]
[]
[]
["SENZA COMPAGNIE"]
["ANNO",2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,"\u001a"]
["ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
["NPAG",159,61,71,100,116,110,80,42,739,19,758,140,57,62,92,94,101,86,35,666,4,670,164,48,81,72,84,103,90,41,683,3,686,212,57,79,86,119,142,134,74,903,4,907,274,89,108,137,201,269,211,89,1378,16,1394,271,83,110,156,178,239,171,96,1304,3,1307,248,68,112,129,177,208,254,103,1299,14,1313,226,80,113,134,166,262,217,114,1312,15,1327]
["INC1",21.7,18,15.6,10.8,5.5,1.6,0.3,0,0.3,0,0.2,17.9,12.4,10.1,8.6,2.2,1.7,0.3,0,0.3,0,0.1,20.4,13.4,15.3,8.7,4.5,1.6,0.3,0,0.3,0,0.1,19.4,19.5,13.3,9.1,5.6,2.2,0.4,0,0.4,0,0.2,24,23.8,18.5,12.7,9.1,4.1,0.7,0,0.6,0,0.3,24.8,23.2,20.3,17.6,8.5,3.7,0.6,0.1,0.6,0,0.3,20.1,18.9,19.2,13.3,8.2,3.3,0.9,0.1,0.7,0,0.4,21.7,22.5,20.5,14.2,9.2,4.8,0.8,0.1,0.7,0,0.4]
["IPAG",4,1,1,1,1,2,1,1,13,0,13,5,2,1,1,1,1,1,1,14,0,14,7,1,2,1,1,1,1,0,16,0,16,5,1,1,2,2,2,2,1,15,0,15,6,2,2,2,3,3,2,1,22,0,22,5,1,2,2,3,3,2,1,19,0,19,6,2,2,3,2,2,3,1,20,0,20,5,2,2,3,2,3,2,1,19,0,19]
["INC2",41.9,36,25.2,18.5,8,3.2,0.5,0.1,1.2,0,0.9,36.9,41.1,18.2,20.4,6.1,2.9,0.5,0.1,1.2,0,0.9,46.9,25.5,29.8,17.6,8.2,2.1,0.4,0.1,1.3,0,1,37.2,32.9,26,21.7,8.5,3.2,0.7,0.1,1.3,0,1,57.1,53.9,38.2,23.4,12.7,6.6,0.8,0.1,1.9,0,1.4,38,38.9,35,18.2,14.4,5.4,0.8,0.1,1.8,0,1.3,43.4,44.1,42.9,31.1,11.3,4.2,1.2,0.1,2,0,1.5,39.2,44,31.3,21.9,14.4,5,1,0.1,2,0,1.5]
["PAGM",26618,21484,18973,12703,10867,14045,15118,14381,17292,2728,16927,33653,28846,18380,16264,11441,14534,12851,32068,20664,4729,20569,45333,17291,23476,18138,16798,11781,11640,11734,22877,21980,22873,23898,21151,15265,20982,13022,12288,12647,14700,17009,16519,17007,22793,24266,18517,15954,14494,12821,9012,8189,15662,1567,15501,19299,16406,19580,11608,15487,14084,10922,6605,14709,2283,14681,24561,24192,16830,21218,11962,11085,10915,6947,15604,2684,15466,23396,22597,17765,19289,14022,9979,9322,6260,14761,2336,14620]
["RAP1",1.9,2,1.6,1.7,1.5,1.9,2.2,3.9,4,1.6,5.6,2.1,3.3,1.8,2.4,2.8,1.7,1.8,8.4,4.7,2.6,6.4,2.3,1.9,1.9,2,1.8,1.3,1.6,2.9,4.9,11.5,6.8,1.9,1.7,2,2.4,1.5,1.4,1.7,3.6,3.6,8.4,4.9,2.4,2.3,2.1,1.8,1.4,1.6,1.2,2,3.2,0.8,4.4,1.5,1.7,1.7,1,1.7,1.5,1.4,1.5,2.9,1.1,3.9,2.2,2.3,2.2,2.3,1.4,1.3,1.4,1.6,3,1.3,4,1.8,2,1.5,1.5,1.6,1.1,1.2,1.4,2.8,1,3.6]
["NRIS",1043,363,458,516,630,599,508,271,4388,39,4427,1083,361,412,522,534,545,506,265,4228,27,4255,1102,303,382,434,493,511,499,334,4059,49,4108,1127,320,374,483,507,646,602,380,4439,45,4484,1288,308,440,496,666,714,686,326,4924,44,4968,1183,337,334,481,522,631,523,318,4329,29,4358,1205,282,395,486,608,674,696,429,4776,38,4814,1110,295,371,501,555,706,709,369,4616,44,4660]
["INC3",21.9,21.5,17.5,10.2,11,5.1,2.6,0.4,3.4,0,1.1,20.8,18.5,9.7,11.7,6,6.9,2.6,0.3,3.2,0,1,21.5,19.1,15.7,10.5,10.6,6.3,2,0.4,2.9,0,1,23.8,22,15.8,18.8,12.2,7.2,2.3,0.4,3.1,0,1.1,26.8,16.7,25.3,19.8,14.6,7.9,2.9,0.4,3.7,0,1.3,21,26.1,19.2,15.4,12,7.2,2.3,0.4,3.3,0,1.2,24.2,22.8,17.7,18.5,13.3,7.7,3.1,0.5,3.8,0,1.4,25.2,24.2,24.7,20,12,7.8,2.9,0.5,3.7,0,1.4]
["IRIS",25,7,10,9,11,8,8,4,80,0,81,24,6,7,9,8,8,8,3,73,0,73,24,5,7,8,7,9,6,5,72,0,72,23,6,8,7,10,9,9,4,77,1,77,29,9,8,10,11,12,11,4,94,0,95,31,6,7,10,11,11,7,5,88,0,88,32,7,9,11,13,13,15,6,107,0,107,29,6,9,13,11,17,15,5,106,0,106]
["INC4",48.4,43.3,41.7,32,30.1,15.6,6.8,1,11.6,0,5,48.5,42.3,37.8,32.9,24.6,15.6,6.1,0.8,10.7,0,4.5,41.3,37.7,32.3,28.9,20.8,14.3,4.9,1.2,9.7,0,4.2,40.3,37.3,39.2,30.1,26.6,14,6.6,1,10.1,0.1,4.5,45.5,56.9,38.1,37.2,28.3,17.8,7.1,1,11.8,0,5.5,48.2,40.6,36.6,33.1,25.9,13,4.9,1.3,10.8,0,5.2,48.2,46,42,37.7,27.3,18.2,9.4,1.5,13.3,0,6.5,44.4,48,47.2,38.8,28.4,19.1,9.3,1.3,12.8,0,6.3]
["RISM",23615,18054,20751,16631,17132,14030,15879,13326,18264,9206,18185,22254,17980,16062,16470,15204,15488,15010,11092,17242,11269,17205,22197,17516,18302,17600,14840,17416,12952,13806,17661,9839,17568,20210,19642,21149,15186,20153,14231,15161,10094,17274,14919,17250,22382,29494,17485,20124,16899,16972,16565,12393,19164,4694,19036,25913,18804,20957,20141,20914,16682,14182,16745,20297,6751,20207,26500,25151,23621,23338,22099,18781,21505,13882,22344,7409,22226,26492,21809,25057,25541,20303,23441,20869,14481,22939,4635,22767]
["RAP2",2.2,2,2.4,3.1,2.7,3.1,2.6,2.8,3.4,2.9,4.7,2.3,2.3,3.9,2.8,4.1,2.2,2.4,2.4,3.3,3.5,4.5,1.9,2,2.1,2.7,2,2.3,2.5,3.1,3.3,2.9,4.4,1.7,1.7,2.5,1.6,2.2,1.9,2.9,2.3,3.2,4.3,4.2,1.7,3.4,1.5,1.9,1.9,2.3,2.5,2.6,3.2,1.3,4.3,2.3,1.6,1.9,2.1,2.1,1.8,2.1,3.3,3.2,1.8,4.4,2,2,2.4,2,2.1,2.4,3,2.8,3.5,2,4.7,1.8,2,1.9,1.9,2.4,2.4,3.2,2.7,3.4,1.2,4.5]
[]
[{"$nulls":77},"VARIAZ OMOG 2012/2011"]
[{"$nulls":77},"NPAG",{"v":-13.83647798742138,"d":"-13.8"},{"v":-22.95081967213115,"d":"-23.0"},{"v":-18.309859154929576,"d":"-18.3"},{"v":-38,"d":"-38.0"},{"v":-52.58620689655172,"d":"-52.6"},{"v":-19.090909090909093,"d":"-19.1"},{"v":-41.25,"d":"-41.3"},{"v":-61.904761904761905,"d":"-61.9"},{"v":-30.852503382949937,"d":"-30.9"},{"v":-78.94736842105263,"d":"-78.9"},{"v":-32.0580474934037,"d":"-32.1"}]
[{"$nulls":77},"IPAG",{"v":175,"d":"175.0"},{"v":100,"d":"100.0"},{"v":200,"d":"200.0"},{"v":100,"d":"100.0"},{"v":300,"d":"300.0"},{"v":100,"d":"100.0"},{"v":300,"d":"300.0"},{"v":200,"d":"200.0"},{"v":153.84615384615384,"d":"153.8"},{"$error":"#DIV/0!"},{"v":161.53846153846155,"d":"161.5"}]
[{"$nulls":77},"PAGM",{"v":189.99173491622213,"d":"190.0"},{"v":106.53509588531,"d":"106.5"},{"v":216.59726980445896,"d":"216.6"},{"v":146.22530110997403,"d":"146.2"},{"v":600.0368086868501,"d":"600.0"},{"v":227.17693129227484,"d":"227.2"},{"v":419.4800899589893,"d":"419.5"},{"v":1256.0114039357484,"d":"1256.0"},{"v":275.37011334721257,"d":"275.4"},{"v":4967.485337243402,"d":"4967.5"},{"v":286.8316890175459,"d":"286.8"}]
[{"$nulls":77},"NRIS",{"v":-39.88494726749761,"d":"-39.9"},{"v":-53.994490358126725,"d":"-54.0"},{"v":-42.57641921397381,"d":"-42.6"},{"v":-44.37984496124031,"d":"-44.4"},{"v":-46.82539682539682,"d":"-46.8"},{"v":-7.178631051752927,"d":"-7.2"},{"v":-41.14173228346457,"d":"-41.1"},{"v":-31.734317343173434,"d":"-31.7"},{"v":-38.035551504102095,"d":"-38.0"},{"v":33.33333333333333,"d":"33.3"},{"v":-37.406821775468714,"d":"-37.4"}]
[{"$nulls":77},"IRIS",{"v":136,"d":"136.0"},{"v":128.57142857142856,"d":"128.6"},{"v":160,"d":"160.0"},{"v":155.55555555555554,"d":"155.6"},{"v":118.18181818181816,"d":"118.2"},{"v":475,"d":"475.0"},162.5,{"v":375,"d":"375.0"},{"v":191.25,"d":"191.3"},{"$error":"#DIV/0!"},{"v":192.5925925925926,"d":"192.6"}]
[{"$nulls":77},"RISM",{"v":299.1869574423036,"d":"299.2"},{"v":415.9742993242495,"d":"416.0"},{"v":378.6468122018216,"d":"378.6"},{"v":372.5091696229932,"d":"372.5"},{"v":318.11230445949104,"d":"318.1"},{"v":485.4526015680684,"d":"485.5"},{"v":340.6448768814157,"d":"340.6"},{"v":674.0132072639951,"d":"674.0"},{"v":369.2071835304424,"d":"369.2"},{"v":807.9621985661526,"d":"808.0"},{"v":371.02557052515806,"d":"371.0"}]

{"sheet":"21","index":28,"n_rows":66,"n_cols":13,"rows_kept":66,"merged":[[0,0,0,12],[2,0,2,12],[5,0,7,1],[5,2,5,12],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[8,0,19,0],[20,0,37,0],[39,0,39,12],[41,0,41,12],[44,0,46,1],[44,2,44,12],[45,2,46,2],[45,3,46,3],[45,4,46,4],[45,5,46,5],[45,6,46,6],[45,7,46,7],[45,8,46,8],[45,9,46,9],[45,10,46,10],[45,11,46,11],[45,12,46,12],[47,0,64,0],[65,0,65,12],[66,1,66,12]],"flags":["formulas_cached_only"]}
["TAVOLA N. 21"]
[]
["Ramo Infortuni - Sinistri in causa pagati e riservati per antidurata"]
[]
[{"$nulls":12},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Esercizio"]
[null,null,"8+",7,6,5,4,3,2,1,"Tot.prec.",0,"Totale generale"]
[]
[2014,"N.pagati",226,80,113,134,166,262,217,114,{"v":1312,"d":"1,312"},15,{"v":1327,"d":"1,327"}]
[null,"inc.% su n.pag.tot.",21.7,22.5,20.5,14.2,9.2,4.8,0.8,0.1,0.7,{"v":0,"d":"0.0"},0.4]
[null,"Imp.pagati",5,2,2,3,2,3,2,1,19,0,19]
[null,"inc.% su imp.pag.tot.",39.2,{"v":44,"d":"44.0"},31.3,21.9,14.4,{"v":5,"d":"5.0"},{"v":1,"d":"1.0"},0.1,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"},1.5]
[null,"Pag.medio",{"v":23396,"d":"23,396"},{"v":22597,"d":"22,597"},{"v":17765,"d":"17,765"},{"v":19289,"d":"19,289"},{"v":14022,"d":"14,022"},{"v":9979,"d":"9,979"},{"v":9322,"d":"9,322"},{"v":6260,"d":"6,260"},{"v":14761,"d":"14,761"},{"v":2336,"d":"2,336"},{"v":14620,"d":"14,620"}]
[null,"Pag.medio/Pag.medio tot.",1.8,{"v":2,"d":"2.0"},1.5,1.5,1.6,1.1,1.2,1.4,2.8,{"v":1,"d":"1.0"},3.6]
[null,"N.riservati",{"v":1110,"d":"1,110"},295,371,501,555,706,709,369,{"v":4616,"d":"4,616"},44,{"v":4660,"d":"4,660"}]
[null,"inc.% su n.ris.tot.",25.2,24.2,24.7,{"v":20,"d":"20.0"},{"v":12,"d":"12.0"},7.8,2.9,0.5,3.7,{"v":0,"d":"0.0"},1.4]
[null,"Imp.riservati",29,6,9,13,11,17,15,5,106,0,106]
[null,"inc.% su imp.ris.tot.",44.4,{"v":48,"d":"48.0"},47.2,38.8,28.4,19.1,9.3,1.3,12.8,{"v":0,"d":"0.0"},6.3]
[null,"ris.medio",{"v":26492,"d":"26,492"},{"v":21809,"d":"21,809"},{"v":25057,"d":"25,057"},{"v":25541,"d":"25,541"},{"v":20303,"d":"20,303"},{"v":23441,"d":"23,441"},{"v":20869,"d":"20,869"},{"v":14481,"d":"14,481"},{"v":22939,"d":"22,939"},{"v":4635,"d":"4,635"},{"v":22767,"d":"22,767"}]
[null,"ris.medio/ris.medio tot.",1.8,{"v":2,"d":"2.0"},1.9,1.9,2.4,2.4,3.2,2.7,3.4,1.2,4.5]
[2015,"N.pagati",137,47,58,62,55,89,47,16,511,4,515]
[null,"var.%",{"v":-39.38053097345132,"d":"-39.4"},{"v":-41.25,"d":"-41.3"},{"v":-48.67256637168141,"d":"-48.7"},{"v":-53.73134328358209,"d":"-53.7"},{"v":-66.86746987951807,"d":"-66.9"},{"v":-66.03053435114504,"d":"-66.0"},{"v":-78.34101382488478,"d":"-78.3"},{"v":-85.96491228070175,"d":"-86.0"},{"v":-61.05182926829269,"d":"-61.1"},{"v":-73.33333333333334,"d":"-73.3"},{"v":-61.1906556141673,"d":"-61.2"}]
[null,"inc.% su n.pag.tot.",20.7,14.8,7.7,6.8,7.2,6.5,1.2,{"v":0,"d":"0.0"},0.8,{"v":0,"d":"0.0"},0.2]
[null,"Imp.pagati",11,2,3,2,4,4,4,3,33,1,34]
[null,"var.%",{"v":120.00000000000001,"d":"120.0"},{"v":0,"d":"0.0"},{"v":50,"d":"50.0"},{"v":-33.333333333333336,"d":"-33.3"},{"v":100,"d":"100.0"},{"v":33.33333333333333,"d":"33.3"},{"v":100,"d":"100.0"},{"v":200,"d":"200.0"},{"v":73.6842105263158,"d":"73.7"},"-",{"v":78.94736842105263,"d":"78.9"}]
[null,"inc.% su imp.pag.tot.",46.6,45.6,{"v":42,"d":"42.0"},13.6,21.9,{"v":5,"d":"5.0"},3.3,0.6,4.3,0.1,2.4]
[null,"Pag.medio",{"v":77190,"d":"77,190"},{"v":44372,"d":"44,372"},{"v":60068,"d":"60,068"},{"v":31278,"d":"31,278"},{"v":76073,"d":"76,073"},{"v":45952,"d":"45,952"},{"v":78535,"d":"78,535"},{"v":195008,"d":"195,008"},{"v":64909,"d":"64,909"},{"v":138241,"d":"138,241"},{"v":65479,"d":"65,479"}]
[null,"var.%",{"v":229.92819285347923,"d":"229.9"},{"v":96.36234898437846,"d":"96.4"},{"v":238.12552772305096,"d":"238.1"},{"v":62.15459588366426,"d":"62.2"},{"v":442.52603052346313,"d":"442.5"},{"v":360.4870227477703,"d":"360.5"},{"v":742.4694271615532,"d":"742.5"},{"v":3015.143769968051,"d":"3,015.1"},{"v":339.73308041460604,"d":"339.7"},{"v":5817.851027397261,"d":"5,817.9"},{"v":347.8727770177839,"d":"347.9"}]
[null,"Pag.medio/Pag.medio tot.",2.3,3.1,5.4,{"v":2,"d":"2.0"},{"v":3,"d":"3.0"},0.8,2.7,22.1,5.6,40.5,11.7]
[null,"N.riservati",627,167,263,287,335,556,299,185,{"v":2719,"d":"2,719"},52,{"v":2771,"d":"2,771"}]
[null,"var.%",{"v":-43.513513513513516,"d":"-43.5"},{"v":-43.38983050847458,"d":"-43.4"},{"v":-29.11051212938005,"d":"-29.1"},{"v":-42.71457085828343,"d":"-42.7"},{"v":-39.63963963963963,"d":"-39.6"},{"v":-21.246458923512744,"d":"-21.2"},{"v":-57.82792665726375,"d":"-57.8"},{"v":-49.864498644986455,"d":"-49.9"},{"v":-41.09618717504333,"d":"-41.1"},{"v":18.181818181818187,"d":"18.2"},{"v":-40.53648068669528,"d":"-40.5"}]
[null,"inc.% su n.ris.tot.",20.6,30.6,35.7,31.9,26.8,24.7,9.7,2.1,13.1,0.1,4.3]
[null,"Imp.riservati",59,16,26,23,24,46,21,19,233,4,237]
[null,"var.%",{"v":103.44827586206895,"d":"103.4"},{"v":166.66666666666666,"d":"166.7"},{"v":188.88888888888889,"d":"188.9"},{"v":76.92307692307692,"d":"76.9"},{"v":118.18181818181816,"d":"118.2"},{"v":170.58823529411765,"d":"170.6"},{"v":39.99999999999999,"d":"40.0"},{"v":280,"d":"280.0"},{"v":119.81132075471699,"d":"119.8"},"-",{"v":123.58490566037736,"d":"123.6"}]
[null,"inc.% su imp.ris.tot.",39.1,46.8,{"v":43,"d":"43.0"},50.5,33.2,28.8,12.6,6.6,23.9,0.6,{"v":14,"d":"14.0"}]
[null,"ris.medio",{"v":94268,"d":"94,268"},{"v":93154,"d":"93,154"},{"v":99324,"d":"99,324"},{"v":78583,"d":"78,583"},{"v":71631,"d":"71,631"},{"v":82139,"d":"82,139"},{"v":69970,"d":"69,970"},{"v":103145,"d":"103,145"},{"v":85696,"d":"85,696"},{"v":83587,"d":"83,587"},{"v":85656,"d":"85,656"}]
[null,"var.%",{"v":255.8357239921486,"d":"255.8"},{"v":327.13558622587004,"d":"327.1"},{"v":296.39222572534624,"d":"296.4"},{"v":207.6739360244313,"d":"207.7"},{"v":252.80992956705907,"d":"252.8"},{"v":250.40740582739645,"d":"250.4"},{"v":235.28199722075806,"d":"235.3"},{"v":612.2781575858021,"d":"612.3"},{"v":273.5821090718863,"d":"273.6"},{"v":1703.3872707659114,"d":"1,703.4"},{"v":276.2287521412571,"d":"276.2"}]
[null,"ris.medio/ris.medio tot.",1.9,1.5,1.2,1.6,1.2,1.2,1.3,3.2,1.8,5.2,3.3]
[{"$nulls":12},"(Segue)"]
["PROSPETTO N. 21"]
[]
["Ramo Infortuni - Sinistri in causa pagati e riservati per antidurata"]
[]
[{"$nulls":12},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Esercizio"]
[null,null,"8+",7,6,5,4,3,2,1,"Tot.prec.",0,"Totale generale"]
[]
[2016,"N.pagati",275,79,103,123,163,144,129,63,{"v":1079,"d":"1,079"},5,{"v":1084,"d":"1,084"}]
[null,"var.%",{"v":100.72992700729925,"d":"100.7"},{"v":68.08510638297874,"d":"68.1"},{"v":77.58620689655173,"d":"77.6"},{"v":98.38709677419355,"d":"98.4"},{"v":196.36363636363637,"d":"196.4"},{"v":61.79775280898876,"d":"61.8"},{"v":174.468085106383,"d":"174.5"},{"v":293.75,"d":"293.8"},{"v":111.1545988258317,"d":"111.2"},{"v":25,"d":"25.0"},{"v":110.48543689320387,"d":"110.5"}]
[null,"inc.% su n.pag.tot.",{"v":27,"d":"27.0"},21.5,22.1,16.2,10.9,{"v":3,"d":"3.0"},0.6,0.1,0.7,{"v":0,"d":"0.0"},0.4]
[null,"Imp.pagati",8,2,2,2,3,2,1,1,21,0,21]
[null,"var.%",{"v":-27.27272727272727,"d":"-27.3"},{"v":0,"d":"0.0"},{"v":-33.333333333333336,"d":"-33.3"},{"v":0,"d":"0.0"},{"v":-25,"d":"-25.0"},{"v":-50,"d":"-50.0"},{"v":-75,"d":"-75.0"},{"v":-66.66666666666667,"d":"-66.7"},{"v":-36.36363636363637,"d":"-36.4"},{"v":-100,"d":"-100.0"},{"v":-38.23529411764706,"d":"-38.2"}]
[null,"inc.% su imp.pag.tot.",62.3,{"v":49,"d":"49.0"},32.9,26.9,{"v":15,"d":"15.0"},{"v":5,"d":"5.0"},0.8,0.1,2.3,{"v":0,"d":"0.0"},1.7]
[null,"Pag.medio",{"v":29329,"d":"29,329"},{"v":21069,"d":"21,069"},{"v":16195,"d":"16,195"},{"v":16878,"d":"16,878"},{"v":15921,"d":"15,921"},{"v":15175,"d":"15,175"},{"v":10856,"d":"10,856"},{"v":14328,"d":"14,328"},{"v":19052,"d":"19,052"},{"v":10882,"d":"10,882"},{"v":19015,"d":"19,015"}]
[null,"var.%",{"v":-62.00414561471693,"d":"-62.0"},{"v":-52.51735328585594,"d":"-52.5"},{"v":-73.03888925883999,"d":"-73.0"},{"v":-46.038749280644545,"d":"-46.0"},{"v":-79.07141824300344,"d":"-79.1"},{"v":-66.97641016713092,"d":"-67.0"},{"v":-86.17686381867958,"d":"-86.2"},{"v":-92.65260912372825,"d":"-92.7"},{"v":-70.6481381626585,"d":"-70.6"},{"v":-92.12823981308006,"d":"-92.1"},{"v":-70.96015516425113,"d":"-71.0"}]
[null,"Pag.medio/Pag.medio tot.",2.3,2.3,1.5,1.7,1.4,1.7,1.3,2.8,3.2,4.4,4.3]
[null,"N.riservati",{"v":1179,"d":"1,179"},287,407,517,629,595,499,283,{"v":4396,"d":"4,396"},16,{"v":4412,"d":"4,412"}]
[null,"var.%",{"v":88.03827751196171,"d":"88.0"},{"v":71.85628742514969,"d":"71.9"},{"v":54.752851711026615,"d":"54.8"},{"v":80.13937282229966,"d":"80.1"},{"v":87.76119402985074,"d":"87.8"},{"v":7.014388489208634,"d":"7.0"},{"v":66.88963210702342,"d":"66.9"},{"v":52.97297297297297,"d":"53.0"},{"v":61.67708716439868,"d":"61.7"},{"v":-69.23076923076923,"d":"-69.2"},{"v":59.220498015156984,"d":"59.2"}]
[null,"inc.% su n.ris.tot.",38.5,31.6,24.4,17.8,17.6,7.7,2.5,0.5,4.5,{"v":0,"d":"0.0"},1.7]
[null,"Imp.riservati",30,8,10,17,20,17,11,3,115,1,115]
[null,"var.%",{"v":-49.152542372881356,"d":"-49.2"},{"v":-50,"d":"-50.0"},{"v":-61.53846153846154,"d":"-61.5"},{"v":-26.086956521739136,"d":"-26.1"},{"v":-16.666666666666664,"d":"-16.7"},{"v":-63.04347826086957,"d":"-63.0"},{"v":-47.61904761904761,"d":"-47.6"},{"v":-84.21052631578947,"d":"-84.2"},{"v":-50.64377682403433,"d":"-50.6"},{"v":-75,"d":"-75.0"},{"v":-51.47679324894514,"d":"-51.5"}]
[null,"inc.% su imp.ris.tot.",60.5,53.1,48.7,{"v":46,"d":"46.0"},{"v":34,"d":"34.0"},19.3,5.7,0.8,13.4,0.1,{"v":7,"d":"7.0"}]
[null,"ris.medio",{"v":25338,"d":"25,338"},{"v":27936,"d":"27,936"},{"v":23431,"d":"23,431"},{"v":32724,"d":"32,724"},{"v":31700,"d":"31,700"},{"v":28386,"d":"28,386"},{"v":21153,"d":"21,153"},{"v":10772,"d":"10,772"},{"v":26110,"d":"26,110"},{"v":44541,"d":"44,541"},{"v":26177,"d":"26,177"}]
[null,"var.%",{"v":-73.12131370136208,"d":"-73.1"},{"v":-70.0109496103227,"d":"-70.0"},{"v":-76.40952841206557,"d":"-76.4"},{"v":-58.357405545728724,"d":"-58.4"},{"v":-55.7454174868423,"d":"-55.7"},{"v":-65.4415076881871,"d":"-65.4"},{"v":-69.76847220237245,"d":"-69.8"},{"v":-89.5564496582481,"d":"-89.6"},{"v":-69.53183345780434,"d":"-69.5"},{"v":-46.713005610920355,"d":"-46.7"},{"v":-69.43938544877184,"d":"-69.4"}]
[null,"ris.medio/ris.medio tot.",1.6,1.7,{"v":2,"d":"2.0"},2.6,1.9,2.5,2.3,1.5,{"v":3,"d":"3.0"},8.9,{"v":4,"d":"4.0"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 1"]

{"sheet":"fd-22-24","index":29,"n_rows":103,"n_cols":33,"rows_kept":103,"hidden":true,"flags":["formulas_cached_only"]}
["Prospetto 1"]
["ANNO","NIMP","PREM","PTOT","PREC","RPFR","RPRC","PROV","SPAQ","SPAM","ONER","ALTP","SALT","QUTI","RISL","RISN","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2007,94,3190323,37143745,3131349,1320068,534,790456,119123,171655,-1511929,-74415,462209,106780,568989,515079,1320602,362078,213,36477,398767,1146100,57011,1203111,-1601328,1073177,7709,58254,1139143,704947,38710,743654,89400]
[2008,103,3201795,37013985,3184716,1331173,538,784917,116773,155543,-1567037,-77717,480236,40858,521094,480697,1331710,379202,325,36801,416328,1151760,53007,1204766,-1620561,1100049,8224,57858,1166131,691533,37680,729211,53524]
[2009,96,3179286,36284330,3164002,1344628,858,763044,120989,149937,-1698772,-72610,359593,122696,482289,459139,1345488,395920,166,34995,431083,1208771,51876,1260647,-1691453,1136268,7038,54995,1198302,754850,33451,788301,-7319]
[2010,90,3047310,35159125,3029996,1322326,486,750359,121006,134661,-1562265,-80669,382086,57092,439178,397924,1322806,366847,488,33278,400612,1168292,47499,1215792,-1615633,1094886,6976,54155,1156016,760992,29949,790942,53368]
[2011,87,3036165,36029469,2989330,1369649,2,736956,116995,138530,-1480341,-67705,448855,38345,487200,461839,1369649,346947,795,38136,385876,1112300,46962,1159262,-1543980,1058057,6878,54477,1119413,793773,33121,826894,63639]
[2012,86,2976183,35274012,2945989,1385967,0,709945,129671,138040,-1397480,-52587,518499,94370,612869,569135,1385968,301455,363,36263,338080,1070907,45033,1115939,-1452413,1021072,7282,56077,1084432,806879,36250,843130,54935]
[2013,82,2957573,33530196,2959329,1382895,26,717229,134833,145792,-1259523,-65887,636045,67216,703261,642020,1382919,269010,439,38049,307500,1033963,46994,1080958,-1385854,943478,6639,57039,1007157,792436,34773,827210,126329]
[2014,74,2973552,32613082,2954815,1402921,62,732150,138094,155435,-1293226,-63247,572667,71212,643879,612540,1402973,262001,485,40110,302597,1033215,50140,1083354,-1382927,893738,6920,58315,958972,826158,35440,861598,89701]
[2015,71,2962523,31824524,2952456,1408926,236,717117,150756,166754,-1222359,-81033,612888,70911,683800,624567,1409157,243279,25,35246,278548,1010255,46339,1056595,-1335726,848509,6667,56247,911424,820497,37405,857903,113367]
["\u001a"]
[]
["Copiare con trasposizione dei dati"]
[]
[]
[]
["ANNO",2007,2008,2009,2010,2011,2012,2013,2014,2015,"\u001a"]
["NIMP",94,103,96,90,87,86,82,74,71]
["PREM",3190323,3201795,3179286,3047310,3036165,2976183,2957573,2973552,2962523]
["PTOT",37143745,37013985,36284330,35159125,36029469,35274012,33530196,32613082,31824524]
["PREC",3131349,3184716,3164002,3029996,2989330,2945989,2959329,2954815,2952456]
["RPFR",1320068,1331173,1344628,1322326,1369649,1385967,1382895,1402921,1408926]
["RPRC",534,538,858,486,2,0,26,62,236]
["PROV",790456,784917,763044,750359,736956,709945,717229,732150,717117]
["SPAQ",119123,116773,120989,121006,116995,129671,134833,138094,150756]
["SPAM",171655,155543,149937,134661,138530,138040,145792,155435,166754]
["ONER",-1511929,-1567037,-1698772,-1562265,-1480341,-1397480,-1259523,-1293226,-1222359]
["ALTP",-74415,-77717,-72610,-80669,-67705,-52587,-65887,-63247,-81033]
["SALT",462209,480236,359593,382086,448855,518499,636045,572667,612888]
["QUTI",106780,40858,122696,57092,38345,94370,67216,71212,70911]
["RISL",568989,521094,482289,439178,487200,612869,703261,643879,683800]
["RISN",515079,480697,459139,397924,461839,569135,642020,612540,624567]
["I004",1320602,1331710,1345488,1322806,1369649,1385968,1382919,1402973,1409157]
["I007",362078,379202,395920,366847,346947,301455,269010,262001,243279]
["I008",213,325,166,488,795,363,439,485,25]
["I009",36477,36801,34995,33278,38136,36263,38049,40110,35246]
["I010",398767,416328,431083,400612,385876,338080,307500,302597,278548]
["I011",1146100,1151760,1208771,1168292,1112300,1070907,1033963,1033215,1010255]
["I012",57011,53007,51876,47499,46962,45033,46994,50140,46339]
["I013",1203111,1204766,1260647,1215792,1159262,1115939,1080958,1083354,1056595]
["I018",-1601328,-1620561,-1691453,-1615633,-1543980,-1452413,-1385854,-1382927,-1335726]
["I023",1073177,1100049,1136268,1094886,1058057,1021072,943478,893738,848509]
["I024",7709,8224,7038,6976,6878,7282,6639,6920,6667]
["I025",58254,57858,54995,54155,54477,56077,57039,58315,56247]
["I026",1139143,1166131,1198302,1156016,1119413,1084432,1007157,958972,911424]
["I027",704947,691533,754850,760992,793773,806879,792436,826158,820497]
["I028",38710,37680,33451,29949,33121,36250,34773,35440,37405]
["I029",743654,729211,788301,790942,826894,843130,827210,861598,857903]
["I035",89400,53524,-7319,53368,63639,54935,126329,89701,113367]
[]
[]
[]
[]
[]
["Senza compagnie"]
["ANNO","NIMP","PREM","PTOT","PREC","RPFR","RPRC","PROV","SPAQ","SPAM","ONER","ALTP","SALT","QUTI","RISL","RISN","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2006,92,3010252,35198308,2952825,1226265,371,725862,107348,140015,-1505303,-73172,400240,96791,497029,445157,1226636,350531,427,35924,386883,1127718,53394,1181112,-1567420,997215,9445,53814,1060474,690114,36336,726450,62118]
[2007,89,3100573,35751942,3042833,1284067,534,767852,117364,164807,-1476487,-73548,441213,104958,546171,494062,1284602,352744,185,35623,388551,1114782,55774,1170556,-1558274,1043856,7426,56610,1107895,682899,37856,720752,81788]
[2008,98,3099482,35372622,3086560,1291016,538,758180,114202,147795,-1530194,-75892,457804,40790,498594,458804,1291553,369038,324,35818,405180,1121472,51873,1173344,-1577991,1071745,7902,56009,1135656,672657,37108,709763,47797]
[2009,91,3068725,34450515,3053481,1304433,858,734427,118366,140694,-1655098,-71135,334704,118702,453406,431729,1305293,385106,163,34108,419379,1178167,50425,1228592,-1647705,1107566,6685,53275,1167527,735256,32939,768195,-7393]
[2010,89,3046322,35124971,3029233,1321871,486,750333,120586,134482,-1562125,-80665,382092,57092,439184,397930,1322351,366826,488,33237,400550,1168155,47492,1215648,-1615427,1094840,6976,54121,1155936,760954,29946,790901,53302]
[2011,86,3034415,35962907,2987995,1368779,2,736897,116551,138342,-1479980,-67703,448574,38333,486907,461546,1368779,346945,795,38090,385828,1112109,46955,1159064,-1543734,1057888,6878,54446,1119213,793679,33115,826794,63754]
[2012,85,2973449,35172404,2943680,1384672,0,709808,129224,137854,-1396924,-52586,517517,94331,611848,568114,1384673,301455,363,36189,338006,1070386,45020,1115405,-1451805,1021054,7282,56054,1084391,806678,36246,842925,54883]
[2013,82,2957573,33530196,2959329,1382895,26,717229,134833,145792,-1259523,-65887,636045,67216,703261,642020,1382919,269010,439,38049,307500,1033963,46994,1080958,-1385854,943478,6639,57039,1007157,792436,34773,827210,126329]
[2014,74,2973552,32613082,2954815,1402921,62,732150,138094,155435,-1293226,-63247,572667,71212,643879,612540,1402973,262001,485,40110,302597,1033215,50140,1083354,-1382927,893738,6920,58315,958972,826158,35440,861598,89701]
["\u001a"]
[]
[]
["SENZA COMPAGNIE"]
["ANNO",2006,2007,2008,2009,2010,2011,2012,2013,2014,"\u001a"]
["NIMP",92,89,98,91,89,86,85,82,74]
["PREM",3010252,3100573,3099482,3068725,3046322,3034415,2973449,2957573,2973552]
["PTOT",35198308,35751942,35372622,34450515,35124971,35962907,35172404,33530196,32613082]
["PREC",2952825,3042833,3086560,3053481,3029233,2987995,2943680,2959329,2954815,null,"Premi di competenza"]
["RPFR",1226265,1284067,1291016,1304433,1321871,1368779,1384672,1382895,1402921]
["RPRC",371,534,538,858,486,2,0,26,62]
["PROV",725862,767852,758180,734427,750333,736897,709808,717229,732150,null,"Spese di gestione"]
["SPAQ",107348,117364,114202,118366,120586,116551,129224,134833,138094,null,"Spese di gestione"]
["SPAM",140015,164807,147795,140694,134482,138342,137854,145792,155435,null,"Spese di gestione"]
["ONER",-1505303,-1476487,-1530194,-1655098,-1562125,-1479980,-1396924,-1259523,-1293226,null,"Oneri relativi ai sinistri"]
["ALTP",-73172,-73548,-75892,-71135,-80665,-67703,-52586,-65887,-63247,null,"Altre partite tecniche"]
["SALT",400240,441213,457804,334704,382092,448574,517517,636045,572667,null,"Saldo tecnico al lordo della riassicurazione"]
["QUTI",96791,104958,40790,118702,57092,38333,94331,67216,71212,null,"Quota dell'utile degli investimenti"]
["RISL",497029,546171,498594,453406,439184,486907,611848,703261,643879,null,"Risultato del conto tecnico al lordo della riassicurazione"]
["RISN",445157,494062,458804,431729,397930,461546,568114,642020,612540,null,"Risultato del conto tecnico al netto della riassicurazione"]
["I004",1226636,1284602,1291553,1305293,1322351,1368779,1384673,1382919,1402973]
["I007",350531,352744,369038,385106,366826,346945,301455,269010,262001]
["I008",427,185,324,163,488,795,363,439,485]
["I009",35924,35623,35818,34108,33237,38090,36189,38049,40110]
["I010",386883,388551,405180,419379,400550,385828,338006,307500,302597]
["I011",1127718,1114782,1121472,1178167,1168155,1112109,1070386,1033963,1033215]
["I012",53394,55774,51873,50425,47492,46955,45020,46994,50140]
["I013",1181112,1170556,1173344,1228592,1215648,1159064,1115405,1080958,1083354]
["I018",-1567420,-1558274,-1577991,-1647705,-1615427,-1543734,-1451805,-1385854,-1382927]
["I023",997215,1043856,1071745,1107566,1094840,1057888,1021054,943478,893738]
["I024",9445,7426,7902,6685,6976,6878,7282,6639,6920]
["I025",53814,56610,56009,53275,54121,54446,56054,57039,58315]
["I026",1060474,1107895,1135656,1167527,1155936,1119213,1084391,1007157,958972]
["I027",690114,682899,672657,735256,760954,793679,806678,792436,826158]
["I028",36336,37856,37108,32939,29946,33115,36246,34773,35440]
["I029",726450,720752,709763,768195,790901,826794,842925,827210,861598]
["I035",62118,81788,47797,-7393,53302,63754,54883,126329,89701]

{"sheet":"22","index":30,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[0,0,27,0],[2,1,2,9],[4,1,4,9],[6,1,6,9],[24,1,24,9]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 22"]
[]
[null,"Ramo Infortuni - Indicatori dei sinistri"]
[]
[null,"(valori in %)"]
[null,"Esercizio",2008,2009,2011,2012,2013,2014,2015,2016]
[null,"     Sinistri dell'es./Premi competenza",{"v":50.88557347028746,"d":"50.9  "},{"v":53.459289848742195,"d":"53.5  "},{"v":51.64970076906865,"d":"51.6  "},{"v":49.301372136827396,"d":"49.3  "},{"v":46.830007748378094,"d":"46.8  "},{"v":46.80249017281962,"d":"46.8  "},{"v":45.24118225639942,"d":"45.2  "},{"v":44.64396172849388,"d":"44.6  "}]
[null,"     Sinistri di es. prec./Premi competenza",{"v":-1.6806522151425747,"d":"-1.7  "},{"v":0.23132096629521726,"d":"0.2  "},{"v":-2.1288716869666446,"d":"-2.1  "},{"v":-1.8647388024870426,"d":"-1.9  "},{"v":-4.268839321346157,"d":"-4.3  "},{"v":-3.0357568917174174,"d":"-3.0  "},{"v":-3.839752395971354,"d":"-3.8  "},{"v":-4.732865382934424,"d":"-4.7  "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":49.20492125514488,"d":"49.2  "},{"v":53.69061081503741,"d":"53.7  "},{"v":49.52082908210201,"d":"49.5  "},{"v":47.436701223256435,"d":"47.4  "},{"v":42.561100844144065,"d":"42.6  "},{"v":43.7667332811022,"d":"43.8  "},{"v":41.40142986042806,"d":"41.4  "},{"v":39.91109634555946,"d":"39.9  "}]
[null,"     di cui"]
[null,"   Spese liquidaz. pagate e riserv. sin. es./ Premi competenza",{"v":2.8199688763456456,"d":"2.8  "},{"v":2.7456050912736467,"d":"2.7  "},{"v":2.8467248513881036,"d":"2.8  "},{"v":2.7595486609081026,"d":"2.8  "},{"v":2.8737257668883727,"d":"2.9  "},{"v":3.054336735125549,"d":"3.1  "},{"v":2.763292662109105,"d":"2.8  "},{"v":2.774011036431208,"d":"2.8  "}]
[null,"Riserva sin. es. + es. prec./Premi contabilizzati",{"v":60.402898998842836,"d":"60.4  "},{"v":64.44679717395667,"d":"64.4  "},{"v":65.41660285261176,"d":"65.4  "},{"v":65.824883752108,"d":"65.8  "},{"v":64.51803556497168,"d":"64.5  "},{"v":65.40837355459061,"d":"65.4  "},{"v":64.62390334184748,"d":"64.6  "},{"v":63.66546041436229,"d":"63.7  "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":101.99550564605167,"d":"102.0  "},{"v":106.76724270795393,"d":"106.8  "},{"v":110.52775458514277,"d":"110.5  "},{"v":112.39352553253615,"d":"112.4  "},{"v":111.27661092388928,"d":"111.3  "},{"v":112.59009427109396,"d":"112.6  "},{"v":112.19001506486195,"d":"112.2  "},{"v":111.4325198885391,"d":"111.4  "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":95.31100938635775,"d":"95.3  "},{"v":95.83557025361308,"d":"95.8  "},{"v":95.96794008124236,"d":"96.0  "},{"v":95.8509373585106,"d":"95.9  "},{"v":95.71479031196415,"d":"95.7  "},{"v":95.59994282635252,"d":"95.6  "},{"v":95.62569404616772,"d":"95.6  "},{"v":95.78005435525955,"d":"95.8  "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":4.689145734411526,"d":"4.7  "},{"v":4.164429746386927,"d":"4.2  "},{"v":4.03205991875764,"d":"4.0  "},{"v":4.149062641489401,"d":"4.1  "},{"v":4.2851048754617,"d":"4.3  "},{"v":4.400108588798078,"d":"4.4  "},{"v":4.374201487805158,"d":"4.4  "},{"v":4.219997849177206,"d":"4.2  "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":62.29474290542235,"d":"62.3  "},{"v":61.52654923404596,"d":"61.5  "},{"v":58.36711718515565,"d":"58.4  "},{"v":56.96272055757097,"d":"57.0  "},{"v":56.64899526666415,"d":"56.6  "},{"v":55.70080906880992,"d":"55.7  "},{"v":55.18914096541234,"d":"55.2  "},{"v":53.769630173329176,"d":"53.8  "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":37.70525709457765,"d":"37.7  "},{"v":38.47345076595404,"d":"38.5  "},{"v":41.63288281484435,"d":"41.6  "},{"v":43.03727944242903,"d":"43.0  "},{"v":43.35100473333585,"d":"43.4  "},{"v":44.299190931190076,"d":"44.3  "},{"v":44.81085903458766,"d":"44.8  "},{"v":46.23036982667083,"d":"46.2  "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":49.424119907739254,"d":"49.4  "},{"v":51.25002909458287,"d":"51.3  "},{"v":49.578629619931725,"d":"49.6  "},{"v":47.796523264866444,"d":"47.8  "},{"v":44.45053427252683,"d":"44.5  "},{"v":42.426330529952054,"d":"42.4  "},{"v":40.16751937453313,"d":"40.2  "},{"v":40.04389836637454,"d":"40.0  "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":94.0182336477596,"d":"94.0  "},{"v":94.47687317607564,"d":"94.5  "},{"v":93.84756016950898,"d":"93.8  "},{"v":93.50866635922931,"d":"93.5  "},{"v":92.7668585798425,"d":"92.8  "},{"v":92.1982071531561,"d":"92.2  "},{"v":92.3114157307903,"d":"92.3  "},{"v":92.8,"d":"92.8  "}]
[null,"Spese liquidazione/Importi pagati",{"v":5.981766352240406,"d":"6.0  "},{"v":5.522942705376568,"d":"5.5  "},{"v":6.152506262916955,"d":"6.2  "},{"v":6.4913336407706925,"d":"6.5  "},{"v":7.23291322375342,"d":"7.2  "},{"v":7.80179284684389,"d":"7.8  "},{"v":7.688668304800449,"d":"7.7  "},{"v":7.195881901815031,"d":"7.2  "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":26.30892806701469,"d":"26.3  "},{"v":26.45679197979606,"d":"26.5  "},{"v":25.634678789255748,"d":"25.6  "},{"v":23.76640759445263,"d":"23.8  "},{"v":23.39013141830911,"d":"23.4  "},{"v":23.985766929910294,"d":"24.0  "},{"v":23.407945733176916,"d":"23.4  "},{"v":25.166081797567784,"d":"25.2  "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":73.69107193298531,"d":"73.7  "},{"v":73.54320802020395,"d":"73.5  "},{"v":74.36532121074426,"d":"74.4  "},{"v":76.23359240554737,"d":"76.2  "},{"v":76.60986858169089,"d":"76.6  "},{"v":76.01423307008972,"d":"76.0  "},{"v":76.59205426682308,"d":"76.6  "},{"v":74.83391820243222,"d":"74.8  "}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]

{"sheet":"fd-23","index":31,"n_rows":146,"n_cols":47,"rows_kept":146,"hidden":true,"flags":["formulas_cached_only"]}
["Prospetto 23",null,"INCOLLARE I DATI NELLA TABELLA EVIDENZIATA IN GIALLO. SUCCESSIVAMENTE TRSPORRE I DATI NELLA TABELLE EVIDENZIATA IN VERDE"]
["FL1",1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,9,9,9,9,9,9,9,9,9,"TUTTE"]
["ANNO",2007,2008,2009,2010,2011,2012,2013,2014,2015,2007,2008,2009,2010,2011,2012,2013,2014,2015,2007,2008,2009,2010,2011,2012,2013,2014,2015,2007,2008,2009,2010,2011,2012,2013,2014,2015,2007,2008,2009,2010,2011,2012,2013,2014,2015,"\u001a"]
["NIMP",8,8,8,8,10,10,7,6,6,8,6,6,5,2,3,3,2,2,25,29,27,27,27,25,27,27,25,53,60,55,50,48,48,45,39,38,94,103,96,90,87,86,82,74,71]
["PREM",1938768,1935353,2008710,1928537,2116369,2078908,1883607,1972072,1960095,580263,488861,477394,380828,148626,202374,257802,166659,173720,556692,655815,574123,619359,643569,575304,684171,710287,686412,114600,121766,119059,118586,127601,119597,131993,124534,142296,3190323,3201795,3179286,3047310,3036165,2976183,2957573,2973552,2962523]
["SPES",604365,575689,596519,585834,646256,645363,604318,653519,665939,237473,175147,161398,130321,50541,69908,87916,61208,62676,204787,263068,227624,245282,239242,211453,249685,259007,242726,34609,43329,48429,44589,56442,50932,55935,51945,63286,1081234,1057233,1033970,1006026,992481,977656,997854,1025679,1034627]
["PREC",1920706,1938429,2022651,1954117,2126156,2079775,1918360,1976379,1968695,576635,479405,477253,382942,146471,202407,256057,165480,170516,526725,648753,557571,585185,602036,550377,659000,690433,670029,107283,118129,106527,107752,114667,113430,125912,122523,143216,0,0,0,0,0,0,0,0,0]
["ONER",-984983,-1029785,-1190378,-1086492,-1144501,-1077408,-876388,-940045,-878563,-248087,-245643,-261900,-224602,-80499,-92696,-95168,-75870,-77961,-242356,-257946,-215429,-220878,-225015,-202078,-248120,-241496,-228705,-36503,-33663,-31065,-30293,-30326,-25298,-39847,-35815,-37130,0,0,0,0,0,0,0,0,0]
["I004",742480,748163,773093,746899,830715,829897,743704,782881,773611,232402,210972,228749,191600,80950,98445,125962,87022,90225,295747,324925,290938,326375,382394,378417,406467,429533,441122,49973,47650,52708,57932,75590,79209,106786,103537,104199,0,0,0,0,0,0,0,0,0]
["I007",238834,249169,276826,260908,273684,228829,178026,185532,169771,58856,57122,62575,49583,16683,22923,27026,17189,17954,56884,65814,50918,49203,50084,43778,55952,51683,46517,7504,7097,5601,7153,6496,5925,8006,7597,9037,0,0,0,0,0,0,0,0,0]
["I008",49,52,139,457,605,361,6,5,5,42,0,3,0,0,0,1,2,1,114,262,14,31,189,1,403,463,1,8,11,10,0,1,1,29,15,18,0,0,0,0,0,0,0,0,0]
["I009",22542,23308,21605,22017,28635,26819,27364,30380,24322,6832,5783,7286,5598,2530,3409,3605,2629,2495,5923,6405,5047,4360,5779,4973,5806,5892,6896,1180,1305,1057,1303,1192,1062,1274,1209,1533,0,0,0,0,0,0,0,0,0]
["I010",261424,272528,298571,283382,302924,256008,205397,215918,194097,65730,62905,69864,55181,19213,26332,30632,19820,20450,62920,72481,55979,53593,56052,48752,62161,58038,53414,8693,8414,6669,8456,7687,6988,9310,8821,10587,0,0,0,0,0,0,0,0,0]
["I011",723275,734157,807295,797637,842718,804252,714725,733871,703927,191220,175324,188778,157542,56206,66683,73201,54680,57829,196663,207583,182635,184942,185487,173672,211162,208880,214434,34942,34696,30063,28171,27889,26300,34875,35784,34065,0,0,0,0,0,0,0,0,0]
["I012",29103,27407,26746,25900,32052,30505,30622,33729,30975,13290,11041,12195,8894,2697,3309,3933,2757,2712,12897,13046,11606,11320,11072,10002,11108,11806,11140,1721,1513,1329,1385,1141,1217,1331,1848,1512,0,0,0,0,0,0,0,0,0]
["I013",752377,761563,834041,823537,874770,834757,745347,767600,734902,204510,186365,200973,166436,58903,69992,77134,57437,60541,209561,220629,194240,196262,196559,183674,222270,220686,225574,36663,36209,31393,29557,29030,27516,36207,37631,35578,0,0,0,0,0,0,0,0,0]
["I018",-1013594,-1033814,-1132435,-1106279,-1172419,-1089199,-950522,{"v":-983297,"d":"-983,297"},-929629,-270138,-249089,-270763,-221551,-78115,-96322,-107765,-77251,-80990,-272357,-293090,-250202,-249841,-256766,-232395,-282070,-275641,-278944,-45239,-44568,-38053,-37962,-36680,-34497,-45497,-46738,-46163,0,0,0,0,0,0,0,0,0]
["I023",710325,735938,796945,785920,834350,800541,681778,671724,635178,176634,171377,175980,149587,62586,67629,76438,47313,50158,161076,170535,142983,140545,144869,134637,164139,154620,137649,25142,22199,20360,18834,16252,18265,21123,20081,25524,0,0,0,0,0,0,0,0,0]
["I024",4955,5241,4623,4673,5194,5543,4645,4827,4735,1422,1173,1082,910,439,568,332,318,399,1117,1580,975,1309,1169,1113,1467,1576,1194,215,230,358,84,76,58,195,199,339,0,0,0,0,0,0,0,0,0]
["I025",32934,33182,32488,33357,39297,40623,39138,42194,41842,12336,10571,11010,9309,3616,4905,4913,3193,3102,11439,12729,10164,10353,10563,9549,11831,11779,9480,1545,1376,1333,1136,1001,1000,1157,1149,1823,0,0,0,0,0,0,0,0,0]
["I026",748215,774361,834056,823949,878841,846707,725562,718745,681755,190392,183121,188072,159806,66641,73102,81683,50824,53659,173633,184844,154122,152207,156601,145299,177437,167975,148323,26903,23805,22052,20054,17330,19324,22475,21428,27687,0,0,0,0,0,0,0,0,0]
["I027",434200,423938,504840,514421,598302,614064,523527,562715,597648,109708,97718,103030,92039,41269,41680,56067,28960,29992,123905,137468,120233,132330,131669,131130,188072,211223,163726,37134,32409,26747,22202,22533,20005,24770,23260,29131,0,0,0,0,0,0,0,0,0]
["I028",22269,21942,18906,16570,21664,23937,22246,23233,26873,6217,5254,6236,5000,2056,3896,3529,1724,1578,8866,9167,7145,7233,8381,7532,7974,9547,7473,1358,1317,1164,1146,1020,885,1024,936,1481,0,0,0,0,0,0,0,0,0]
["I029",456468,445880,523745,530991,619966,638002,545774,585948,624522,115925,102972,109266,97039,43325,45576,59596,30684,31570,132771,146634,127378,139563,140050,138662,196046,220770,171199,38490,33725,27912,23349,23553,20890,25794,24196,30612,0,0,0,0,0,0,0,0,0]
["I035",28612,4029,-57943,19786,27918,11792,74134,{"v":43252,"d":"43,252"},51066,22051,3446,8863,-3051,-2384,3626,12597,1381,3029,30001,35144,34773,28963,31751,30317,33950,34145,50239,8736,10905,6988,7670,6354,9200,5648,10923,9033,0,0,0,0,0,0,0,0,0]
[null,"TUTTE"]
{"$rows_empty":43}
[null,null,"\u001a"]
[]
[]
[]
[]
[]
[null,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
[null,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,9,9,9,9,9,9,9,9]
[null,9,7,7,9,10,10,10,10,10,11,11,7,8,9,8,7,20,22,27,28,26,23,21,22,49,46,40,37,34,34,35,36,88,86,85,81,78,76,74,75]
[null,1390126,1364400,1481333,1806218,1891877,1895729,2077744,2091007,776765,882448,844333,542950,548096,624508,552421,465228,480085,537631,619120,684657,614798,576981,543624,551546,163954,170584,117633,110741,99703,99767,110475,99964,2810930,2955063,3062419,3144566,3154474,3196985,3284264,3207745]
[null,341606,314618,347189,423840,434188,433483,490812,486228,189030,220801,217276,137652,148592,172698,175811,159619,118208,133656,145275,171568,141657,134238,128288,147835,43514,39655,27872,26087,23255,24858,31638,30097,692358,708730,737612,759147,747692,765277,826549,823779]
[null,1362563,1325892,1471056,1791785,1872103,1882287,2027760,2098005,766581,881070,829111,538205,538336,595833,521441,469117,481226,513942,595114,662924,588799,562106,530317,555309,160766,164629,114942,106200,93844,95325,101224,98391,0,0,0,0,0,0,0,0]
[null,-563827,-535714,-620249,-714667,-856647,-890015,-994609,-1256426,-291259,-359708,-338097,-193572,-221184,-263574,-256357,-271045,-231564,-223714,-246539,-303085,-295144,-278279,-280141,-344585,-73544,-86032,-51838,-48732,-43922,-52840,-48259,-61398,0,0,0,0,0,0,0,0]
[null,433103,437375,481487,592374,651272,664716,765253,772867,232223,269956,274456,170708,194535,254004,250090,190018,152865,186720,209920,247595,224929,208642,197225,238604,55463,58750,39094,39727,41069,43179,55605,53580,0,0,0,0,0,0,0,0]
[null,356791,339823,377452,474813,565922,589483,685285,856440,175479,212118,207808,126481,146033,169488,164762,178970,123860,127069,152259,181689,177627,177396,172885,226270,39801,45079,28356,27002,26618,26734,27264,33521,0,0,0,0,0,0,0,0]
[null,36,29,33,74,1042,1143,94,337,348,97,188,113,101,355,44,0,236,164,170,194,276,185,7,496,70,49,8,11,45,142,46,136,0,0,0,0,0,0,0,0]
[null,30225,24101,27321,37598,42932,45878,55715,70147,15644,18360,17784,10990,10365,12246,14530,17857,9666,10547,12038,12694,13634,14172,12763,16649,3259,3480,3570,2837,2763,2412,2711,3846,0,0,0,0,0,0,0,0]
[null,387051,363953,404806,512485,609896,636504,741095,926924,191471,230575,225780,137584,156499,182089,179336,196827,133762,137780,164467,194576,191537,191751,185655,243416,43125,48608,31934,29850,29426,29288,30021,37503,0,0,0,0,0,0,0,0]
[null,228346,203189,239237,260484,280387,284923,289688,332796,137485,158173,144077,78010,82955,93711,83214,81805,109941,108397,108911,132497,124009,110744,110384,119998,34818,42672,23677,25230,21077,24558,25167,27106,0,0,0,0,0,0,0,0]
[null,9323,7315,10359,13811,14749,14369,14650,15682,6704,8338,8466,5171,4788,5994,5763,6186,4570,5587,5197,6415,6600,6015,6521,5549,2451,3053,2362,2237,1626,1684,1549,1816,0,0,0,0,0,0,0,0]
[null,237668,210504,249596,274295,295136,299292,304339,348478,144189,166511,152543,83181,87743,99705,88977,87991,114513,113984,114108,138912,130608,116760,116905,125549,37269,45724,26039,27467,22703,26242,26716,28922,0,0,0,0,0,0,0,0]
[null,-617917,-568498,-649041,-780005,-899013,-927481,-1040406,-1271452,-333269,-395604,-374535,-219668,-243206,-279941,-267013,-283962,-246859,-248439,-277352,-331865,-320153,-306430,-301574,-368245,-79902,-93716,-59709,-56325,-51655,-54893,-56558,-66269,0,0,0,0,0,0,0,0]
[null,185637,170745,191041,241269,243418,247983,272272,280467,123101,128643,117818,63681,73028,81535,68959,67714,88308,77514,84444,92168,80421,82371,77973,88713,28281,32921,26380,15782,15378,16333,18866,18138,0,0,0,0,0,0,0,0]
[null,1808,1658,1954,2728,3627,4089,3395,3776,2832,2482,1370,904,932,1252,741,805,640,760,882,934,1180,709,619,769,364,332,218,190,251,298,537,391,0,0,0,0,0,0,0,0]
[null,9620,8025,8397,10932,11321,12699,15713,17497,7297,8401,7747,4619,3924,4761,5138,5173,5166,4980,6256,5904,5785,5571,5741,5766,2224,2124,2199,2169,1598,1365,1763,1672,0,0,0,0,0,0,0,0]
[null,197065,180429,201392,254929,258365,264772,291382,301739,133230,139526,126935,69204,77884,87548,74838,73692,94114,83254,91583,99006,87386,88650,84334,95248,30871,35377,28797,18141,17227,17996,21166,20201,0,0,0,0,0,0,0,0]
[null,57817,59041,71388,91210,96013,98829,97373,105053,56316,60847,58656,33836,33981,31821,27201,21715,47932,47497,45675,40719,41537,36066,35938,38880,15127,19533,15064,13035,9138,11131,17664,16435,0,0,0,0,0,0,0,0]
[null,3347,2946,3108,5960,7602,8940,10793,7449,2664,3866,4204,1785,1562,1586,1324,1258,2244,2238,2122,1834,1872,1700,2166,1659,992,1107,1194,896,829,929,1410,968,0,0,0,0,0,0,0,0]
[null,61165,61986,74495,97170,103615,107769,108166,112501,58979,64713,62860,35621,35543,33407,28525,22973,50175,49735,47797,42554,43410,37767,38104,40539,16119,20640,16258,13931,9967,12060,19074,17403,0,0,0,0,0,0,0,0]
[null,54090,32784,28792,65338,42366,37467,45796,15026,42009,35896,36438,26096,22022,16367,10656,12917,15298,24725,30813,28780,25008,28150,21433,23660,6360,7681,7871,7594,7733,2053,8299,4871,0,0,0,0,0,0,0,0]
{"$rows_empty":46}
[null,"\u001a"]

{"sheet":"23","index":32,"n_rows":78,"n_cols":8,"rows_kept":78,"merged":[[1,0,1,7],[3,0,3,7],[4,0,4,7],[6,0,21,0],[22,0,37,0],[40,0,40,7],[42,0,42,7],[43,0,43,7],[45,0,60,0],[61,0,76,0],[77,0,77,7]],"flags":["formulas_cached_only"]}
[]
["TAVOLA N. 23"]
[]
["Ramo Infortuni - Indicatori dei sinistri per fasce di mercato"]
["(valori in %)"]
["Fasce"," Indicatori",2011,2012,2013,2014,2015,2016]
["P≥100 mln","     Sinistri dell'es./Premi competenza",{"v":55.14266121582801,"d":"55.1   "},{"v":52.37100167085382,"d":"52.4   "},{"v":49.548676994933174,"d":"49.5   "},{"v":49.752451326390336,"d":"49.8   "},{"v":49.752451326390336,"d":"49.8   "},{"v":47.15426151230223,"d":"47.2   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-1.31307392307996,"d":"-1.3   "},{"v":-0.566984409371206,"d":"-0.6   "},{"v":-3.864446714902312,"d":"-3.9   "},{"v":-2.1884466491497836,"d":"-2.2   "},{"v":-2.1884466491497836,"d":"-2.2   "},{"v":-3.7549980102225136,"d":"-3.8   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":53.82958729274804,"d":"53.8   "},{"v":51.80406534360687,"d":"51.8   "},{"v":45.68423028003086,"d":"45.7   "},{"v":47.564004677240554,"d":"47.6   "},{"v":47.564004677240554,"d":"47.6   "},{"v":43.39926350207971,"d":"43.4   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":2.854306081021336,"d":"2.9   "},{"v":2.756259691553173,"d":"2.8   "},{"v":3.0226860443295314,"d":"3.0   "},{"v":3.2437604325890934,"d":"3.2   "},{"v":3.2437604325890934,"d":"3.2   "},{"v":2.9317243905956136,"d":"2.9   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":70.62738114194642,"d":"70.6   "},{"v":70.84291368353,"d":"70.8   "},{"v":68.545137069463,"d":"68.5   "},{"v":68.63583074045978,"d":"68.6   "},{"v":68.63583074045978,"d":"68.6   "},{"v":69.0727309622918,"d":"69.1   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":109.8792790860195,"d":"109.9   "},{"v":110.76276583667963,"d":"110.8   "},{"v":108.0281077740739,"d":"108.0   "},{"v":108.3342291762167,"d":"108.3   "},{"v":108.3342291762167,"d":"108.3   "},{"v":108.65989491108851,"d":"108.7   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":96.4063219190546,"d":"96.4   "},{"v":96.30333272449872,"d":"96.3   "},{"v":95.90518626836679,"d":"95.9   "},{"v":95.79165275261757,"d":"95.8   "},{"v":95.79165275261757,"d":"95.8   "},{"v":95.91697039471721,"d":"95.9   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":3.5936780809453976,"d":"3.6   "},{"v":3.696599375729498,"d":"3.7   "},{"v":4.094736279558616,"d":"4.1   "},{"v":4.208347247382435,"d":"4.2   "},{"v":4.208347247382435,"d":"4.2   "},{"v":4.08302960528278,"d":"4.1   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":58.52337804133975,"d":"58.5   "},{"v":56.679809799159266,"d":"56.7   "},{"v":57.72867144132889,"d":"57.7   "},{"v":56.710216409022806,"d":"56.7   "},{"v":56.710216409022806,"d":"56.7   "},{"v":53.191679740394534,"d":"53.2   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":41.47662195866026,"d":"41.5   "},{"v":43.320190200840734,"d":"43.3   "},{"v":42.27132855867111,"d":"42.3   "},{"v":43.289783590977194,"d":"43.3   "},{"v":43.289783590977194,"d":"43.3   "},{"v":46.808320259605466,"d":"46.8   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":55.83926999497725,"d":"55.8   "},{"v":53.042991801465,"d":"53.0   "},{"v":49.42426949995408,"d":"49.4   "},{"v":47.394973408678794,"d":"47.4   "},{"v":47.394973408678794,"d":"47.4   "},{"v":45.74864776055138,"d":"45.7   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":94.25164901651344,"d":"94.3   "},{"v":93.88409516511518,"d":"93.9   "},{"v":92.85639861691008,"d":"92.9   "},{"v":92.23516925351704,"d":"92.2   "},{"v":92.23516925351704,"d":"92.2   "},{"v":93.08293920763566,"d":"93.1   "}]
[null,"Spese liquidazione/Importi pagati",{"v":5.7483509834865645,"d":"5.7   "},{"v":6.115995520147998,"d":"6.1   "},{"v":7.143386550857772,"d":"7.1   "},{"v":7.764723756048972,"d":"7.8   "},{"v":7.764723756048972,"d":"7.8   "},{"v":6.917060792364339,"d":"6.9   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":25.633184262522583,"d":"25.6   "},{"v":23.216152859079635,"d":"23.2   "},{"v":22.062947992339083,"d":"22.1   "},{"v":23.10116052523744,"d":"23.1   "},{"v":23.10116052523744,"d":"23.1   "},{"v":23.887450985248574,"d":"23.9   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":74.36681573747742,"d":"74.4   "},{"v":76.78384714092037,"d":"76.8   "},{"v":77.93705200766091,"d":"77.9   "},{"v":76.89883947476255,"d":"76.9   "},{"v":76.89883947476255,"d":"76.9   "},{"v":76.11254901475142,"d":"76.1   "}]
["50 mln≤P<100 mln","     Sinistri dell'es./Premi competenza",{"v":53.331376176854114,"d":"53.3   "},{"v":47.58827510906244,"d":"47.6   "},{"v":42.08633234006491,"d":"42.1   "},{"v":46.68298283780517,"d":"46.7   "},{"v":42.08633234006491,"d":"42.1   "},{"v":44.34105235219959,"d":"44.3   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":1.6276259464330822,"d":"1.6   "},{"v":-1.7914400193669193,"d":"-1.8   "},{"v":-4.919607743588342,"d":"-4.9   "},{"v":-0.8345419386028523,"d":"-0.8   "},{"v":-4.919607743588342,"d":"-4.9   "},{"v":-3.6013535929931657,"d":"-3.6   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":54.959002123287206,"d":"55.0   "},{"v":45.79683508969551,"d":"45.8   "},{"v":37.16672459647656,"d":"37.2   "},{"v":45.848440899202316,"d":"45.8   "},{"v":37.16672459647656,"d":"37.2   "},{"v":40.73969875920642,"d":"40.7   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":3.568624505874883,"d":"3.6   "},{"v":3.3190551710168124,"d":"3.3   "},{"v":2.9438757776588806,"d":"2.9   "},{"v":3.2547739908146003,"d":"3.3   "},{"v":2.9438757776588806,"d":"2.9   "},{"v":2.9877247694247226,"d":"3.0   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":68.78204351863066,"d":"68.8   "},{"v":57.10614999950586,"d":"57.1   "},{"v":53.03682671197275,"d":"53.0   "},{"v":52.87503225148357,"d":"52.9   "},{"v":53.03682671197275,"d":"53.0   "},{"v":61.481520082335614,"d":"61.5   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":123.24761481840325,"d":"123.2   "},{"v":105.75123286588197,"d":"105.8   "},{"v":101.89680452440244,"d":"101.9   "},{"v":105.09063416917179,"d":"105.1   "},{"v":101.89680452440244,"d":"101.9   "},{"v":106.51415469195796,"d":"106.5   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":95.35058887975897,"d":"95.4   "},{"v":93.76557524574277,"d":"93.8   "},{"v":94.54252907189351,"d":"94.5   "},{"v":94.91494649402526,"d":"94.9   "},{"v":94.54252907189351,"d":"94.5   "},{"v":95.42894436839674,"d":"95.4   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":4.64941112024103,"d":"4.6   "},{"v":6.234424754257234,"d":"6.2   "},{"v":5.4574709281064875,"d":"5.5   "},{"v":5.085053505974739,"d":"5.1   "},{"v":5.4574709281064875,"d":"5.5   "},{"v":4.57105563160326,"d":"4.6   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":57.61924326016356,"d":"57.6   "},{"v":60.563477779316074,"d":"60.6   "},{"v":56.41336941417392,"d":"56.4   "},{"v":65.17969609968112,"d":"65.2   "},{"v":56.41336941417392,"d":"56.4   "},{"v":54.70264405860241,"d":"54.7   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":42.38075673983644,"d":"42.4   "},{"v":39.436522220683926,"d":"39.4   "},{"v":43.58663058582608,"d":"43.6   "},{"v":34.820303900318876,"d":"34.8   "},{"v":43.58663058582608,"d":"43.6   "},{"v":45.29735594139759,"d":"45.3   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":57.765128577772394,"d":"57.8   "},{"v":49.13378200757014,"d":"49.1   "},{"v":43.566380400462364,"d":"43.6   "},{"v":42.38834986409375,"d":"42.4   "},{"v":43.566380400462364,"d":"43.6   "},{"v":33.2828723667583,"d":"33.3   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":92.84133529014373,"d":"92.8   "},{"v":91.63867489993362,"d":"91.6   "},{"v":92.41597293326804,"d":"92.4   "},{"v":91.7586773115905,"d":"91.8   "},{"v":92.41597293326804,"d":"92.4   "},{"v":91.5913823607697,"d":"91.6   "}]
[null,"Spese liquidazione/Importi pagati",{"v":7.158664709856268,"d":"7.2   "},{"v":8.361325100066376,"d":"8.4   "},{"v":7.584027066731959,"d":"7.6   "},{"v":8.24132268840949,"d":"8.2   "},{"v":7.584027066731959,"d":"7.6   "},{"v":8.4086176392303,"d":"8.4   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":22.378689402939873,"d":"22.4   "},{"v":26.481887483154654,"d":"26.5   "},{"v":27.27329386101589,"d":"27.3   "},{"v":28.05616895985505,"d":"28.1   "},{"v":27.27329386101589,"d":"27.3   "},{"v":29.74212841910786,"d":"29.7   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":77.62131059706012,"d":"77.6   "},{"v":73.51811251684535,"d":"73.5   "},{"v":72.72670613898411,"d":"72.7   "},{"v":71.94383104014496,"d":"71.9   "},{"v":72.72670613898411,"d":"72.7   "},{"v":70.25787158089214,"d":"70.3   "}]
[{"$nulls":7},"(segue)"]
[]
["TAVOLA N. 23"]
[]
["Ramo Infortuni - Indicatori dei sinistri per fasce di mercato"]
["(valori in %)"]
["Fasce"," Indicatori",2011,2012,2013,2014,2015,2016]
["10 mln≤P<50 mln","     Sinistri dell'es./Premi competenza",{"v":42.64960899348212,"d":"42.6   "},{"v":42.22469325571382,"d":"42.2   "},{"v":42.80273141122913,"d":"42.8   "},{"v":39.92291793700475,"d":"39.9   "},{"v":42.22469325571382,"d":"42.2   "},{"v":38.627872645065445,"d":"38.6   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-5.273937106751092,"d":"-5.3   "},{"v":-5.508406056212378,"d":"-5.5   "},{"v":-5.151745068285281,"d":"-5.2   "},{"v":-4.94544727728831,"d":"-4.9   "},{"v":-5.508406056212378,"d":"-5.5   "},{"v":-9.163753966181186,"d":"-9.2   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":37.37567188673103,"d":"37.4   "},{"v":36.71628719950144,"d":"36.7   "},{"v":37.65098634294385,"d":"37.7   "},{"v":34.97747065971644,"d":"35.0   "},{"v":36.71628719950144,"d":"36.7   "},{"v":29.464118678884265,"d":"29.5   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":2.7990020530333735,"d":"2.8   "},{"v":2.720862245333653,"d":"2.7   "},{"v":2.566616084977238,"d":"2.6   "},{"v":2.563318960710163,"d":"2.6   "},{"v":2.720862245333653,"d":"2.7   "},{"v":2.2393989742107925,"d":"2.2   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":52.303482610256246,"d":"52.3   "},{"v":56.02881259299431,"d":"56.0   "},{"v":61.142024435411614,"d":"61.1   "},{"v":62.151778084070244,"d":"62.2   "},{"v":56.02881259299431,"d":"56.0   "},{"v":49.69602542837512,"d":"49.7   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":111.72119850396771,"d":"111.7   "},{"v":121.8056888184334,"d":"121.8   "},{"v":120.55217189854584,"d":"120.6   "},{"v":122.62493893313548,"d":"122.6   "},{"v":121.8056888184334,"d":"121.8   "},{"v":120.89790479627457,"d":"120.9   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":94.22089130118327,"d":"94.2   "},{"v":94.56033455772858,"d":"94.6   "},{"v":95.43837672955374,"d":"95.4   "},{"v":95.16305135732667,"d":"95.2   "},{"v":94.56033455772858,"d":"94.6   "},{"v":95.30391369619105,"d":"95.3   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":5.779108698816728,"d":"5.8   "},{"v":5.439665442271418,"d":"5.4   "},{"v":4.561623270446265,"d":"4.6   "},{"v":4.8369486426733355,"d":"4.8   "},{"v":5.439665442271418,"d":"5.4   "},{"v":4.696086303808959,"d":"4.7   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":58.39386350335255,"d":"58.4   "},{"v":56.98215526655416,"d":"57.0   "},{"v":53.13447250404001,"d":"53.1   "},{"v":49.99048602805263,"d":"50.0   "},{"v":56.98215526655416,"d":"57.0   "},{"v":56.33697587543204,"d":"56.3   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":41.606136496647444,"d":"41.6   "},{"v":43.01784473344585,"d":"43.0   "},{"v":46.86552749595999,"d":"46.9   "},{"v":50.00951397194737,"d":"50.0   "},{"v":43.01784473344585,"d":"43.0   "},{"v":43.66302412456796,"d":"43.7   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":33.042766199117736,"d":"33.0   "},{"v":33.73016700735611,"d":"33.7   "},{"v":35.02019232034097,"d":"35.0   "},{"v":31.819954469108964,"d":"31.8   "},{"v":33.73016700735611,"d":"33.7   "},{"v":28.7125844084641,"d":"28.7   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":92.31518012913055,"d":"92.3   "},{"v":92.5164003277489,"d":"92.5   "},{"v":92.63892019132047,"d":"92.6   "},{"v":92.18142319247123,"d":"92.2   "},{"v":92.5164003277489,"d":"92.5   "},{"v":92.66053937119688,"d":"92.7   "}]
[null,"Spese liquidazione/Importi pagati",{"v":7.684819870869444,"d":"7.7   "},{"v":7.48359967225111,"d":"7.5   "},{"v":7.361079808679538,"d":"7.4   "},{"v":7.818576807528771,"d":"7.8   "},{"v":7.48359967225111,"d":"7.5   "},{"v":7.339460628803124,"d":"7.3   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":26.35843369244732,"d":"26.4   "},{"v":25.12329233036676,"d":"25.1   "},{"v":25.943872653361044,"d":"25.9   "},{"v":25.67905385973373,"d":"25.7   "},{"v":25.12329233036676,"d":"25.1   "},{"v":28.520928883490747,"d":"28.5   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":73.64156630755268,"d":"73.6   "},{"v":74.87670766963323,"d":"74.9   "},{"v":74.05612734663896,"d":"74.1   "},{"v":74.32094614026626,"d":"74.3   "},{"v":74.87670766963323,"d":"74.9   "},{"v":71.47907111650926,"d":"71.5   "}]
["P<10 mln","     Sinistri dell'es./Premi competenza",{"v":31.98827910383981,"d":"32.0   "},{"v":30.412589262099978,"d":"30.4   "},{"v":36.13396657983353,"d":"36.1   "},{"v":38.14630722394979,"d":"38.1   "},{"v":31.98827910383981,"d":"32.0   "},{"v":29.988008918366965,"d":"30.0   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-5.54126296144488,"d":"-5.5   "},{"v":-8.110729084016574,"d":"-8.1   "},{"v":-4.485672533197789,"d":"-4.5   "},{"v":-8.915060845718763,"d":"-8.9   "},{"v":-5.54126296144488,"d":"-5.5   "},{"v":-4.294306109830813,"d":"-4.3   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":26.447016142394936,"d":"26.4   "},{"v":22.302741779070793,"d":"22.3   "},{"v":31.646705635682064,"d":"31.6   "},{"v":29.231246378231024,"d":"29.2   "},{"v":26.447016142394936,"d":"26.4   "},{"v":25.693702808536152,"d":"25.7   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":2.034587108758405,"d":"2.0   "},{"v":2.0091686502688884,"d":"2.0   "},{"v":2.0689052671707224,"d":"2.1   "},{"v":2.495041747263779,"d":"2.5   "},{"v":2.034587108758405,"d":"2.0   "},{"v":1.8239559327749986,"d":"1.8   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":41.20892469494753,"d":"41.2   "},{"v":40.47425938777728,"d":"40.5   "},{"v":46.97294553499049,"d":"47.0   "},{"v":49.64668283360367,"d":"49.6   "},{"v":41.20892469494753,"d":"41.2   "},{"v":48.62963136008971,"d":"48.6   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":100.44827234896279,"d":"100.4   "},{"v":106.70418154301528,"d":"106.7   "},{"v":127.87572068215738,"d":"127.9   "},{"v":132.786227054459,"d":"132.8   "},{"v":100.44827234896279,"d":"100.4   "},{"v":128.3969536980797,"d":"128.4   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":95.89030675313313,"d":"95.9   "},{"v":95.65962897161509,"d":"95.7   "},{"v":96.20006128933404,"d":"96.2   "},{"v":95.49873032817378,"d":"95.5   "},{"v":95.89030675313313,"d":"95.9   "},{"v":96.46432620433889,"d":"96.5   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":4.109693246866858,"d":"4.1   "},{"v":4.342436887989092,"d":"4.3   "},{"v":3.798325833454299,"d":"3.8   "},{"v":4.502887088165364,"d":"4.5   "},{"v":4.109693246866858,"d":"4.1   "},{"v":3.5375953575065817,"d":"3.5   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":55.20795694425955,"d":"55.2   "},{"v":56.84419286865264,"d":"56.8   "},{"v":58.39744520249673,"d":"58.4   "},{"v":60.864994258172004,"d":"60.9   "},{"v":55.20795694425955,"d":"55.2   "},{"v":50.30264599066121,"d":"50.3   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":44.79204305574045,"d":"44.8   "},{"v":43.15580713134735,"d":"43.2   "},{"v":41.60255479750327,"d":"41.6   "},{"v":39.135005741828,"d":"39.1   "},{"v":44.79204305574045,"d":"44.8   "},{"v":49.69735400933879,"d":"49.7   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":19.605645723779595,"d":"19.6   "},{"v":22.000551853307357,"d":"22.0   "},{"v":24.08082246785814,"d":"24.1   "},{"v":24.289752196187386,"d":"24.3   "},{"v":19.605645723779595,"d":"19.6   "},{"v":21.81750221931505,"d":"21.8   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":91.23795818843186,"d":"91.2   "},{"v":92.15947096381879,"d":"92.2   "},{"v":92.34859210319333,"d":"92.3   "},{"v":92.20800687626037,"d":"92.2   "},{"v":91.23795818843186,"d":"91.2   "},{"v":89.84923762206613,"d":"89.8   "}]
[null,"Spese liquidazione/Importi pagati",{"v":8.766039093416476,"d":"8.8   "},{"v":7.836728488902402,"d":"7.8   "},{"v":7.6482617586912065,"d":"7.6   "},{"v":7.795299018149359,"d":"7.8   "},{"v":8.766039093416476,"d":"8.8   "},{"v":10.150762377933873,"d":"10.2   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":30.727105568213613,"d":"30.7   "},{"v":26.55822438431134,"d":"26.6   "},{"v":29.290545854963035,"d":"29.3   "},{"v":29.161294588250854,"d":"29.2   "},{"v":30.727105568213613,"d":"30.7   "},{"v":24.99571697789961,"d":"25.0   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":69.27289443178638,"d":"69.3   "},{"v":73.44177561568866,"d":"73.4   "},{"v":70.70945414503697,"d":"70.7   "},{"v":70.83870541174915,"d":"70.8   "},{"v":69.27289443178638,"d":"69.3   "},{"v":75.0042830221004,"d":"75.0   "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]

{"sheet":"24","index":33,"n_rows":18,"n_cols":12,"rows_kept":18,"merged":[[0,0,30,0],[2,1,2,13],[4,1,4,13],[5,1,5,4],[6,1,6,11],[16,1,16,13]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 24"]
[]
[null,"Ramo Infortuni - Sintesi del conto tecnico del ramo"]
[]
[null,"(importi in milioni di Euro)"]
[null,"Voci",2008,2009,2011,2012,"D% (*)",2013,"D% (*)",2014,2015,2016]
[null,"Premi di competenza",{"v":3184.716,"d":"3,185  "},{"v":3164.002,"d":"3,164  "},{"v":2989.33,"d":"2,989  "},{"v":2945.989,"d":"2,946  "},{"v":-0.5281549254448015,"d":"-0.5  "},{"v":2959.329,"d":"2,959  "},{"v":0.5316134905968051,"d":"0.5  "},{"v":2954.815,"d":"2,955  "},{"v":2952.456,"d":"2,952  "},{"v":2985.929,"d":"2,986  "}]
[null,"Oneri relativi ai sinistri",{"v":-1567.037,"d":"-1,567  "},{"v":-1698.772,"d":"-1,699  "},{"v":-1480.341,"d":"-1,480  "},{"v":-1397.48,"d":"-1,397  "},{"v":5.47553083266596,"d":"5.5  "},{"v":-1259.523,"d":"-1,260  "},{"v":-9.83596817006509,"d":"-9.8  "},{"v":-1293.226,"d":"-1,293  "},{"v":-1222.359,"d":"-1,222  "},{"v":-1191.718,"d":"-1,192  "}]
[null,"Altre partite tecniche",{"v":-77.717,"d":"-78  "},{"v":-72.61,"d":"-73  "},{"v":-67.705,"d":"-68  "},{"v":-52.587,"d":"-53  "},{"v":22.272969137992195,"d":"22.3  "},{"v":-65.887,"d":"-66  "},{"v":25.2938044346404,"d":"25.3  "},{"v":-63.247,"d":"-63  "},{"v":-81.033,"d":"-81  "},{"v":-61.183,"d":"-61  "}]
[null,"Spese di gestione",{"v":1057.233,"d":"1,057  "},{"v":1033.97,"d":"1,034  "},{"v":-992.481,"d":"-992  "},{"v":-977.656,"d":"-978  "},{"v":-0.8282583472992137,"d":"-0.8  "},{"v":-997.854,"d":"-998  "},{"v":2.1464121709186212,"d":"2.1  "},{"v":-1025.679,"d":"-1,026  "},{"v":-1034.627,"d":"-1,035  "},{"v":-1081.565,"d":"-1,082  "}]
[null,"Saldo tecnico al lordo della riassicurazione",{"v":480.236,"d":"480  "},{"v":359.593,"d":"360  "},{"v":448.855,"d":"449  "},{"v":518.499,"d":"518  "},{"v":16.263201560643093,"d":"16.3  "},{"v":636.045,"d":"636  "},{"v":22.903208976709944,"d":"22.9  "},{"v":572.667,"d":"573  "},{"v":612.888,"d":"613  "},{"v":651.484,"d":"651  "}]
[null,"Quota dell'utile degli investimenti",{"v":40.858,"d":"41  "},{"v":122.696,"d":"123  "},{"v":38.345,"d":"38  "},{"v":94.37,"d":"94  "},{"v":148.68240750500686,"d":"148.7  "},{"v":67.216,"d":"67  "},{"v":-28.74452724979063,"d":"-28.7  "},{"v":71.212,"d":"71  "},{"v":70.911,"d":"71  "},{"v":62.77,"d":"63  "}]
[null,"Risultato del conto tecnico al lordo della riassicurazione",{"v":521.094,"d":"521  "},{"v":482.289,"d":"482  "},{"v":487.2,"d":"487  "},{"v":612.869,"d":"613  "},{"v":26.6472832174046,"d":"26.6  "},{"v":703.261,"d":"703  "},{"v":14.940475412193877,"d":"14.9  "},{"v":643.879,"d":"644  "},{"v":683.8,"d":"684  "},{"v":714.252,"d":"714  "}]
[null,"Risultato del conto tecnico al netto della riassicurazione",{"v":480.697,"d":"481  "},{"v":459.139,"d":"459  "},{"v":461.839,"d":"462  "},{"v":569.135,"d":"569  "},{"v":24.333694521876666,"d":"24.3  "},{"v":642.02,"d":"642  "},{"v":13.009008755285034,"d":"13.0  "},{"v":612.54,"d":"613  "},{"v":624.567,"d":"625  "},{"v":655.387,"d":"655  "}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 1"]
[null,"(*) Variazione omogenea 2012/2011 e 2013/2012. "]