{"text_format":"3","workbook":"xlsb","n_sheets":34,"sheets":["COPERTINA","INDICE","fd-1-4-5-6","1","fd-2-7","2","3","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":27},"read":"bin_skipped_in_rows","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":202104}}

{"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}
["MALATTIA"]
[]
["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 MALATTIA"]
["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"]
["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 al netto della stima finale per sinistri tardivi"]
["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":"fd-1-4-5-6","index":2,"n_rows":40,"n_cols":33,"rows_kept":40,"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"]
[2007,91,{"v":2049620,"d":"2,049,620"},{"v":36707806,"d":"36,707,806"},{"v":1972908,"d":"1,972,908"},{"v":763752,"d":"763,752"},{"v":10602,"d":"10,602"},{"v":433080,"d":"433,080"},{"v":62555,"d":"62,555"},{"v":97192,"d":"97,192"},{"v":-1455199,"d":"-1,455,199"},{"v":-39618,"d":"-39,618"},{"v":-125829,"d":"-125,829"},{"v":53298,"d":"53,298"},{"v":-72531,"d":"-72,531"},{"v":-93963,"d":"-93,963"},{"v":774350,"d":"774,350"},{"v":767978,"d":"767,978"},692,{"v":58583,"d":"58,583"},{"v":827252,"d":"827,252"},{"v":578056,"d":"578,056"},{"v":22114,"d":"22,114"},{"v":600170,"d":"600,170"},{"v":-1426359,"d":"-1,426,359"},{"v":537259,"d":"537,259"},{"v":2724,"d":"2,724"},{"v":31688,"d":"31,688"},{"v":571672,"d":"571,672"},{"v":201940,"d":"201,940"},{"v":15351,"d":"15,351"},{"v":217291,"d":"217,291"},{"v":-28840,"d":"-28,840"}]
[2008,95,{"v":2158692,"d":"2,158,692"},{"v":36521524,"d":"36,521,524"},{"v":2090919,"d":"2,090,919"},{"v":825757,"d":"825,757"},{"v":8060,"d":"8,060"},{"v":460156,"d":"460,156"},{"v":62485,"d":"62,485"},{"v":94191,"d":"94,191"},{"v":-1510817,"d":"-1,510,817"},{"v":-38916,"d":"-38,916"},{"v":-108452,"d":"-108,452"},{"v":26160,"d":"26,160"},{"v":-82292,"d":"-82,292"},{"v":-103413,"d":"-103,413"},{"v":833816,"d":"833,816"},{"v":791396,"d":"791,396"},702,{"v":48088,"d":"48,088"},{"v":840186,"d":"840,186"},{"v":616844,"d":"616,844"},{"v":21359,"d":"21,359"},{"v":638202,"d":"638,202"},{"v":-1477683,"d":"-1,477,683"},{"v":583159,"d":"583,159"},{"v":1896,"d":"1,896"},{"v":31448,"d":"31,448"},{"v":616505,"d":"616,505"},{"v":219735,"d":"219,735"},{"v":15797,"d":"15,797"},{"v":235532,"d":"235,532"},{"v":-33134,"d":"-33,134"}]
[2009,92,{"v":2193516,"d":"2,193,516"},{"v":35603935,"d":"35,603,935"},{"v":2182697,"d":"2,182,697"},{"v":840704,"d":"840,704"},{"v":3908,"d":"3,908"},{"v":464502,"d":"464,502"},{"v":73902,"d":"73,902"},{"v":88366,"d":"88,366"},{"v":-1639020,"d":"-1,639,020"},{"v":-52470,"d":"-52,470"},{"v":-140053,"d":"-140,053"},{"v":66580,"d":"66,580"},{"v":-73473,"d":"-73,473"},{"v":-78795,"d":"-78,795"},{"v":844616,"d":"844,616"},{"v":820376,"d":"820,376"},463,{"v":54496,"d":"54,496"},{"v":875336,"d":"875,336"},{"v":682679,"d":"682,679"},{"v":24539,"d":"24,539"},{"v":707218,"d":"707,218"},{"v":-1581314,"d":"-1,581,314"},{"v":634122,"d":"634,122"},{"v":1307,"d":"1,307"},{"v":35460,"d":"35,460"},{"v":670890,"d":"670,890"},{"v":249717,"d":"249,717"},{"v":16096,"d":"16,096"},{"v":265812,"d":"265,812"},{"v":-57705,"d":"-57,705"}]
[2010,88,{"v":2167271,"d":"2,167,271"},{"v":34612910,"d":"34,612,910"},{"v":2120043,"d":"2,120,043"},{"v":869649,"d":"869,649"},{"v":1377,"d":"1,377"},{"v":435871,"d":"435,871"},{"v":66496,"d":"66,496"},{"v":88868,"d":"88,868"},{"v":-1556018,"d":"-1,556,018"},{"v":-75467,"d":"-75,467"},{"v":-73166,"d":"-73,166"},{"v":29972,"d":"29,972"},{"v":-43194,"d":"-43,194"},{"v":-52454,"d":"-52,454"},{"v":871024,"d":"871,024"},{"v":798650,"d":"798,650"},684,{"v":47775,"d":"47,775"},{"v":847108,"d":"847,108"},{"v":695071,"d":"695,071"},{"v":23129,"d":"23,129"},{"v":718200,"d":"718,200"},{"v":-1564789,"d":"-1,564,789"},{"v":632106,"d":"632,106"},927,{"v":29600,"d":"29,600"},{"v":662633,"d":"662,633"},{"v":259625,"d":"259,625"},{"v":15638,"d":"15,638"},{"v":275263,"d":"275,263"},{"v":8771,"d":"8,771"}]
[2011,81,{"v":2171776,"d":"2,171,776"},{"v":34999573,"d":"34,999,573"},{"v":2119193,"d":"2,119,193"},{"v":920928,"d":"920,928"},{"v":2682,"d":"2,682"},{"v":407696,"d":"407,696"},{"v":71756,"d":"71,756"},{"v":89356,"d":"89,356"},{"v":-1493386,"d":"-1,493,386"},{"v":-56777,"d":"-56,777"},{"v":5249,"d":"5,249"},{"v":20467,"d":"20,467"},{"v":25716,"d":"25,716"},{"v":3517,"d":"3,517"},{"v":923605,"d":"923,605"},{"v":763764,"d":"763,764"},480,{"v":53129,"d":"53,129"},{"v":817373,"d":"817,373"},{"v":700872,"d":"700,872"},{"v":22287,"d":"22,287"},{"v":723159,"d":"723,159"},{"v":-1539477,"d":"-1,539,477"},{"v":623968,"d":"623,968"},{"v":1282,"d":"1,282"},{"v":32033,"d":"32,033"},{"v":657282,"d":"657,282"},{"v":276494,"d":"276,494"},{"v":16591,"d":"16,591"},{"v":293084,"d":"293,084"},{"v":46091,"d":"46,091"}]
[2012,79,{"v":2136348,"d":"2,136,348"},{"v":34096676,"d":"34,096,676"},{"v":2107580,"d":"2,107,580"},{"v":936028,"d":"936,028"},{"v":5718,"d":"5,718"},{"v":355302,"d":"355,302"},{"v":77234,"d":"77,234"},{"v":89742,"d":"89,742"},{"v":-1541064,"d":"-1,541,064"},{"v":-36582,"d":"-36,582"},{"v":8231,"d":"8,231"},{"v":66143,"d":"66,143"},{"v":74374,"d":"74,374"},{"v":46227,"d":"46,227"},{"v":941745,"d":"941,745"},{"v":796451,"d":"796,451"},4,{"v":66130,"d":"66,130"},{"v":862584,"d":"862,584"},{"v":674237,"d":"674,237"},{"v":23560,"d":"23,560"},{"v":697796,"d":"697,796"},{"v":-1559653,"d":"-1,559,653"},{"v":620087,"d":"620,087"},{"v":1207,"d":"1,207"},{"v":36014,"d":"36,014"},{"v":657308,"d":"657,308"},{"v":319568,"d":"319,568"},{"v":16948,"d":"16,948"},{"v":336516,"d":"336,516"},{"v":18589,"d":"18,589"}]
[2013,77,{"v":2069911,"d":"2,069,911"},{"v":32477807,"d":"32,477,807"},{"v":2101508,"d":"2,101,508"},{"v":901489,"d":"901,489"},{"v":8646,"d":"8,646"},{"v":327803,"d":"327,803"},{"v":77633,"d":"77,633"},{"v":91336,"d":"91,336"},{"v":-1493470,"d":"-1,493,470"},{"v":-44804,"d":"-44,804"},{"v":74124,"d":"74,124"},{"v":46203,"d":"46,203"},{"v":120327,"d":"120,327"},{"v":95059,"d":"95,059"},{"v":910134,"d":"910,134"},{"v":802072,"d":"802,072"},17,{"v":61467,"d":"61,467"},{"v":863555,"d":"863,555"},{"v":683029,"d":"683,029"},{"v":21456,"d":"21,456"},{"v":704484,"d":"704,484"},{"v":-1564791,"d":"-1,564,791"},{"v":558763,"d":"558,763"},{"v":1025,"d":"1,025"},{"v":41377,"d":"41,377"},{"v":601165,"d":"601,165"},{"v":347059,"d":"347,059"},{"v":14434,"d":"14,434"},{"v":361493,"d":"361,493"},{"v":71321,"d":"71,321"}]
[2014,68,{"v":2056411,"d":"2,056,411"},{"v":31767237,"d":"31,767,237"},{"v":2121096,"d":"2,121,096"},{"v":842810,"d":"842,810"},{"v":2817,"d":"2,817"},{"v":321764,"d":"321,764"},{"v":82799,"d":"82,799"},{"v":84199,"d":"84,199"},{"v":-1441231,"d":"-1,441,231"},{"v":-43670,"d":"-43,670"},{"v":144155,"d":"144,155"},{"v":42414,"d":"42,414"},{"v":186570,"d":"186,570"},{"v":149060,"d":"149,060"},{"v":845627,"d":"845,627"},{"v":812623,"d":"812,623"},4,{"v":62892,"d":"62,892"},{"v":875518,"d":"875,518"},{"v":641065,"d":"641,065"},{"v":26326,"d":"26,326"},{"v":667391,"d":"667,391"},{"v":-1541606,"d":"-1,541,606"},{"v":536777,"d":"536,777"},{"v":1177,"d":"1,177"},{"v":31379,"d":"31,379"},{"v":569334,"d":"569,334"},{"v":381453,"d":"381,453"},{"v":16315,"d":"16,315"},{"v":397768,"d":"397,768"},{"v":100376,"d":"100,376"}]
[2015,69,{"v":2142615,"d":"2,142,615"},{"v":31193799,"d":"31,193,799"},{"v":2163278,"d":"2,163,278"},{"v":820637,"d":"820,637"},433,{"v":325161,"d":"325,161"},{"v":85782,"d":"85,782"},{"v":87887,"d":"87,887"},{"v":-1463367,"d":"-1,463,367"},{"v":-59651,"d":"-59,651"},{"v":119385,"d":"119,385"},{"v":41871,"d":"41,871"},{"v":161255,"d":"161,255"},{"v":128257,"d":"128,257"},{"v":821071,"d":"821,071"},{"v":830930,"d":"830,930"},16,{"v":63554,"d":"63,554"},{"v":894500,"d":"894,500"},{"v":634156,"d":"634,156"},{"v":21271,"d":"21,271"},{"v":655428,"d":"655,428"},{"v":-1548977,"d":"-1,548,977"},{"v":506794,"d":"506,794"},{"v":1206,"d":"1,206"},{"v":27963,"d":"27,963"},{"v":535963,"d":"535,963"},{"v":428734,"d":"428,734"},{"v":12796,"d":"12,796"},{"v":441531,"d":"441,531"},{"v":85610,"d":"85,610"}]
["\u001a"]
[]
[]
[]
["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"]
[2006,88,1759943,34809215,1682815,660720,6402,336434,52526,79710,-1268206,-40377,-100111,43422,-56691,-67816,667123,685953,914,47170,734037,500464,18915,519379,-1252189,471266,4798,23614,499678,184075,15738,199812,-16017]
[2007,87,1981006,35326880,1899161,741614,7351,417908,60187,92119,-1399800,-39293,-121113,52001,-69112,-90383,748960,737316,690,55368,793373,551240,20236,571476,-1363831,515406,2667,29018,547092,194199,14948,209147,-35969]
[2008,91,2088415,34912496,2018841,803818,6411,443513,59614,89188,-1465230,-37417,-108808,26135,-82673,-103218,810228,762431,700,45365,808496,594147,20634,614780,-1422657,563357,1825,28726,593910,215013,15662,230675,-42573]
[2009,88,2122021,33842660,2108372,819962,3892,447760,71235,83576,-1587533,-50758,-137267,64425,-72842,-77875,823857,793196,461,52157,845815,661244,23663,684907,-1529520,615172,1238,33016,649427,243234,15993,259226,-58012]
[2010,87,2167271,34578756,2120043,869649,1377,435871,66496,88868,-1556019,-75467,-73167,29972,-43195,-52455,871024,798650,684,47775,847108,695071,23129,718200,-1564789,632106,927,29600,662633,259625,15638,275263,8770]
[2011,81,2171776,34999573,2119193,920928,2682,407696,71756,89356,-1493386,-56777,5249,20467,25716,3517,923605,763764,480,53129,817373,700872,22287,723159,-1539477,623968,1282,32033,657282,276494,16591,293084,46091]
[2012,79,2136348,34096676,2107580,936028,5718,355302,77234,89742,-1541064,-36582,8231,66143,74374,46227,941745,796451,4,66130,862584,674237,23560,697796,-1559653,620087,1207,36014,657308,319568,16948,336516,18589]
[2013,77,2069911,32477807,2101508,901489,8646,327803,77633,91336,-1493470,-44804,74124,46203,120327,95059,910134,802072,17,61467,863555,683029,21456,704484,-1564791,558763,1025,41377,601165,347059,14434,361493,71321]
[2014,68,2056411,31767237,2121096,842810,2817,321764,82799,84199,-1441231,-43670,144155,42414,186570,149060,845627,812623,4,62892,875518,641065,26326,667391,-1541606,536777,1177,31379,569334,381453,16315,397768,100376]
["\u001a"]
[]
[]
[]
[]
[]
[]
[null,"var omog 2012/2007",{"v":-3.0918638411212673,"d":"-3.1"},{"$nulls":4},{"v":-28.13918170448455,"d":"-28.1"},{"v":16.233593037130632,"d":"16.2"},{"v":0.74542930984971,"d":"0.7"}]
[null,"var omog 2012/2011",{"v":-0.6522019545767921,"d":"-0.7"},null,{"v":0.932092573523402,"d":"0.9"},null,null,{"v":-1.8422650189290568,"d":"-1.8"},{"v":6.654386665464429,"d":"6.7"},{"v":-7.8140054304983835,"d":"-7.8"}]
[{"$nulls":6},2012,{"v":488762,"d":"488,762"},{"v":488.762,"d":"489"},{"v":-18.887234865268987,"d":"-18.9"},"TOT SPESE GESTIONE"]
[{"$nulls":6},2007,{"v":602571,"d":"602,571"},{"v":602.571,"d":"603"},null,"TOT SPESE GESTIONE"]
[{"$nulls":6},2011,{"v":496772,"d":"496,772"},{"v":496.772,"d":"497"},{"v":-1.6124097171338114,"d":"-1.6"},"TOT SPESE GESTIONE, var omog 2012/2011"]

{"sheet":"1","index":3,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,0,2,6],[3,0,3,6],[5,1,5,5],[7,1,7,5],[18,7,18,11],[20,1,20,5],[21,1,24,5],[25,1,28,5],[30,1,30,5]],"flags":["formulas_cached_only"]}
["ASSICURAZIONE DEL RAMO MALATTIA\nPORTAFOGLIO DIRETTO ITALIANO"]
[]
[]
["ELABORAZIONI STATISTICHE AL 31 DICEMBRE 2016"]
[]
[null,"TAVOLA N. 1"]
[]
[null,"Ramo Malattia - Premi lordi contabilizzati"]
[]
[{"$nulls":5},"(importi in milioni di Euro)"]
[null,"Esercizio","N. imprese (a)","Premi ","D% (*)"," % di portafoglio rami danni (b)"]
[null,2007,{"v":91,"d":"91        "},{"v":2049.62,"d":"2,050"},null,{"v":5.583608020593767,"d":"5.6"}]
[null,2008,{"v":95,"d":"95        "},{"v":2158.692,"d":"2,159"},{"v":5.321571803553837,"d":"5.3"},{"v":5.910739102782239,"d":"5.9"}]
[null,2009,{"v":92,"d":"92        "},{"v":2193.516,"d":"2,194"},{"v":1.6131991039018079,"d":"1.6"},{"v":6.16088081275286,"d":"6.2"}]
[null,2011,{"v":81,"d":"81        "},{"v":2171.776,"d":"2,172"},{"v":0.2078650985501973,"d":"0.2"},{"v":6.205149988544146,"d":"6.2"}]
[null,2012,{"v":79,"d":"79        "},{"v":2136.348,"d":"2,136"},-0.2,{"v":6.265560901009823,"d":"6.3"}]
[null,2013,{"v":77,"d":"77        "},{"v":2069.911,"d":"2,070"},{"v":-3.109839782657131,"d":"-3.1"},{"v":6.373309010673042,"d":"6.4"}]
[null,2014,{"v":68,"d":"68        "},{"v":2056.411,"d":"2,056"},{"v":-0.6522019545767921,"d":"-0.7"},{"v":6.473370661729253,"d":"6.5"}]
[null,2015,{"v":69,"d":"69        "},{"v":2142.615,"d":"2,143"},{"v":4.1919635714844805,"d":"4.2"},{"v":6.868720927515112,"d":"6.9"}]
[null,2016,{"v":65,"d":"65        "},{"v":2348.66,"d":"2,349"},{"v":9.616520000093342,"d":"9.6"},{"v":7.3933956621651395,"d":"7.4"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]
[null,"Sono comprese le compagnie che nell'anno d'esercizio non avevano ancora iniziato ad operare e le compagnie la cui attività era limitata alla definizione di sinistri pregressi."]
["(a)"]
[]
[]
[null,"Rappresenta, per le sole imprese operanti nel ramo Malattia, l'incidenza della raccolta riguardante tale ramo sul totale portafoglio danni."]
["(b)"]
[]
[]
[]
["(*)","Variazione omogenea 2012/2011. "]

{"sheet":"fd-2-7","index":4,"n_rows":43,"n_cols":24,"rows_kept":43,"hidden":true,"flags":["formulas_cached_only"]}
["Prospetto 2"]
["FL1","ANNO","NIMP","PREM","SPES","PREC","ONER","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[1,2008,6,1163149,239542,1152230,-962619,397822,493912,14,27855,521781,386300,7555,393854,-915275,376712,737,17304,394754,116198,9799,125997,-47344]
[1,2009,6,1196587,247317,1220943,-1042866,390627,513269,27,28840,542137,438039,9644,447683,-989145,434275,519,19666,454461,148008,10012,158020,-53721]
[1,2010,6,1205590,235556,1211039,-984312,385877,526475,264,30487,557225,443987,9063,453050,-1009948,412444,571,16215,429229,145521,8582,154103,25636]
[1,2011,6,1200298,231820,1197251,-955083,391454,490653,0,35260,525913,452598,8755,461353,-986659,405110,789,19521,425419,149544,7860,157403,31576]
[1,2012,7,1339858,236104,1336484,-1057737,399090,571606,2,49294,620901,457059,11535,468593,-1089102,412882,797,23694,437373,170714,7110,177824,31365]
[1,2013,6,1354344,250803,1375578,-1057543,393112,585022,10,44011,629042,473657,12736,486392,-1114900,372150,678,28831,401659,207020,7468,214488,57357]
[1,2014,5,1395242,260582,1449705,-1045449,355292,609772,2,48178,657951,440276,17357,457633,-1114907,370387,763,20746,391897,248356,9083,257439,69459]
[1,2015,5,1468954,255004,1491372,-1094305,332804,645412,0,46870,692282,434785,12475,447260,-1138722,349794,761,17938,368493,296624,6774,303398,44417]
[2,2008,8,506961,179093,486623,-298293,231144,172733,253,9082,182068,122279,8279,130558,-312271,112007,490,7957,120454,40250,2939,43189,13978]
[2,2009,7,461760,168341,454962,-289490,216275,159696,143,12050,171889,109102,7954,117056,-288588,94736,370,7274,102380,44144,3385,47529,-902]
[2,2010,6,423902,135836,416779,-291060,171778,154150,9,8624,162783,114096,6845,120941,-283576,102707,260,6350,109317,39349,2814,42163,-7484]
[2,2011,8,537537,157128,518297,-350748,222285,184363,1,12156,196520,152259,8499,160758,-356293,142759,277,8192,151228,72137,5118,77255,5545]
[2,2012,5,363637,118460,347177,-236550,189673,125133,2,9461,134596,94660,4524,99184,-233626,94156,216,5102,99474,46086,2905,48991,-2924]
[2,2013,4,262566,83593,280299,-187052,151058,100867,2,8323,109192,80665,2713,83378,-191142,66539,136,4945,71620,41030,1431,42461,4090]
[2,2014,4,252188,77560,268743,-176589,134503,100779,1,7975,108755,74931,3565,78496,-186956,74537,211,4967,79715,34193,1669,35862,10367]
[2,2015,4,264764,84134,274363,-178705,125178,95083,1,10231,105315,74258,4011,78269,-183538,69517,228,4848,74593,34885,1327,36212,4833]
[3,2008,16,336280,135314,308475,-172581,143055,84168,313,7913,92394,74967,3705,78672,-170977,60093,476,3903,64473,45683,2098,47781,-1604]
[3,2009,16,387871,154341,373867,-238345,135942,111472,256,11170,122898,102556,5445,108001,-230826,76794,287,6651,83732,41665,1893,43558,-7519]
[3,2010,16,401058,171608,362071,-210476,225221,89527,375,6516,96418,101212,5308,106520,-202840,92099,36,5195,97330,55330,3302,58632,-7636]
[3,2011,12,289307,122331,271601,-132940,218472,62631,479,3723,66833,67581,3700,71281,-137930,50549,122,2730,53401,40622,2865,43487,4990]
[3,2012,14,315924,116464,302919,-193838,233790,74707,0,5009,79716,95235,4965,100200,-179785,89436,123,5650,95209,85863,5865,91728,-14053]
[3,2013,14,326831,109558,318084,-188948,247530,88950,0,6508,95458,96913,4628,101541,-196834,89477,143,5845,95465,77874,4523,82397,7886]
[3,2014,15,311563,108673,305153,-172690,282901,81136,0,4328,85464,102142,4097,106239,-191378,68666,127,4042,72835,85950,4935,90885,18688]
[3,2015,15,307884,113172,295301,-145546,277386,72625,8,4198,76831,99455,3438,102893,-179641,68190,162,3680,72032,80265,3925,84190,34095]
[4,2008,65,152302,62883,143591,-77324,61795,40583,122,3238,43943,33298,1820,35118,-79160,34347,193,2284,36824,17604,961,18565,1836]
[4,2009,63,147298,56771,132925,-68319,101772,35939,37,2436,38412,32982,1496,34478,-72755,28317,131,1869,30317,15900,806,16705,4437]
[4,2010,60,136721,48235,130154,-70170,88148,28498,36,2148,30682,35776,1913,37689,-68425,24856,60,1840,26757,19425,940,20365,-1745]
[4,2011,55,144634,57529,132044,-54615,91394,26117,0,1990,28107,28434,1333,29767,-58595,25550,94,1590,27234,14191,748,14939,3980]
[4,2012,53,116929,51250,121000,-52939,119192,25005,0,2366,27371,27283,2536,29819,-57140,23613,71,1568,25252,16905,1068,17973,4201]
[4,2013,53,126170,52818,127547,-59927,118434,27233,5,2625,29863,31794,1379,33173,-61915,30597,68,1756,32421,21135,1012,22147,1988]
[4,2014,44,97418,41947,97495,-46503,72931,20936,1,2411,23348,23716,1307,25023,-48365,23187,76,1624,24887,12954,628,13582,1862]
[4,2015,45,101013,46520,102242,-44811,85703,17810,7,2255,20072,25658,1347,27006,-47076,19293,55,1497,20845,16960,770,17731,2265]
[9,2008,95,2158692,616832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2009,92,2193516,626770,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2010,88,2167271,591235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2011,81,2171776,568808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2012,79,2136348,522278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2013,77,2069911,496772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2014,68,2056411,488762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,69,2142615,498830,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["\u001a"]

{"sheet":"2","index":5,"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 Malattia - 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":6,"d":"6  "},{"v":1200.298,"d":"1,200  "},{"v":-0.43895520035832636,"d":"-0.4  "},{"v":55.26803869275653,"d":"55.3  "},{"v":7,"d":"7   "},{"v":1339.858,"d":"1,340  "},{"v":11.627112600370904,"d":"11.6  "},{"v":62.717216483456816,"d":"62.7  "},{"v":6,"d":"6   "},{"v":1354.344,"d":"1,354  "},{"v":1.0811593467367597,"d":"1.1  "},{"v":65.43005955328515,"d":"65.4  "}]
["50 mln≤Premi<100 mln",{"v":8,"d":"8  "},{"v":537.537,"d":"538  "},{"v":26.806903482408686,"d":"26.8  "},{"v":24.75103325573172,"d":"24.8  "},{"v":5,"d":"5   "},{"v":363.637,"d":"364  "},{"v":-32.35126140154073,"d":"-32.4  "},{"v":17.021430965367067,"d":"17.0  "},{"v":4,"d":"4   "},{"v":262.566,"d":"263  "},{"v":-27.794476359666376,"d":"-27.8  "},{"v":12.684893215215531,"d":"12.7  "}]
["10 mln≤Premi<50 mln",{"v":12,"d":"12  "},{"v":289.307,"d":"289  "},{"v":-27.864049588837513,"d":"-27.9  "},{"v":13.321217289444217,"d":"13.3  "},{"v":14,"d":"14   "},{"v":315.924,"d":"316  "},{"v":9.200261314105763,"d":"9.2  "},{"v":14.788040150761953,"d":"14.8  "},{"v":14,"d":"14   "},{"v":326.831,"d":"327  "},{"v":3.452412605563371,"d":"3.5  "},{"v":15.789616075280533,"d":"15.8  "}]
["Premi<10 mln",{"v":55,"d":"55  "},{"v":144.634,"d":"145  "},{"v":5.787699036724403,"d":"5.8  "},{"v":6.659710762067543,"d":"6.7  "},{"v":53,"d":"53   "},{"v":116.929,"d":"117  "},{"v":-19.155247037349444,"d":"-19.2  "},{"v":5.473312400414165,"d":"5.5  "},{"v":53,"d":"53   "},{"v":126.17,"d":"126  "},{"v":7.9030864883818275,"d":"7.9  "},{"v":6.095431156218794,"d":"6.1  "}]
["Totale",{"v":81,"d":"81  "},{"v":2171.776,"d":"2,172  "},{"v":0.2078650985501973,"d":"0.2  "},{"v":100,"d":"100.0  "},{"v":79,"d":"79  "},{"v":2136.348,"d":"2,136  "},{"v":-1.6312916249189513,"d":"-1.6  "},{"v":100,"d":"100.0  "},{"v":77,"d":"77  "},{"v":2069.911,"d":"2,070  "},{"v":-3.109839782657131,"d":"-3.1  "},{"v":100,"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":5,"d":"5  "},{"v":1395.242,"d":"1,395  "},{"v":3.019764550217663,"d":"3.0  "},{"v":67.8484019002038,"d":"67.8  "},{"v":5,"d":"5   "},{"v":1468.954,"d":"1,469  "},{"v":5.283097842524809,"d":"5.3  "},{"v":68.55893382618903,"d":"68.6  "},{"v":5,"d":"5   "},{"v":1541.144,"d":"1,541  "},{"v":4.914381253599509,"d":"4.9   "},{"v":65.61801197278449,"d":"66  "}]
["50 mln≤Premi<100 mln",{"v":4,"d":"4  "},{"v":252.188,"d":"252  "},{"v":-3.9525300305446986,"d":"-4.0  "},{"v":12.263501799980645,"d":"12.3  "},{"v":4,"d":"4   "},{"v":264.764,"d":"265  "},{"v":4.986755912255947,"d":"5.0  "},{"v":12.357049679947169,"d":"12.4  "},{"v":5,"d":"5   "},{"v":360.906,"d":"361  "},{"v":36.312338535450436,"d":"36.3   "},{"v":15.366464281760663,"d":"15  "}]
["10 mln≤Premi<50 mln",{"v":15,"d":"15  "},{"v":311.563,"d":"312  "},{"v":-4.671527486682725,"d":"-4.7  "},{"v":15.15081372352122,"d":"15.2  "},{"v":15,"d":"15   "},{"v":307.884,"d":"308  "},{"v":-1.1808205724042842,"d":"-1.2  "},{"v":14.369543758444706,"d":"14.4  "},{"v":17,"d":"17   "},{"v":370.241,"d":"370  "},{"v":20.253407127359637,"d":"20.3   "},{"v":15.76392496146739,"d":"16  "}]
["Premi<10 mln",{"v":44,"d":"44  "},{"v":97.418,"d":"97  "},{"v":-22.788301497978914,"d":"-22.8  "},{"v":4.737282576294331,"d":"4.7  "},{"v":45,"d":"45   "},{"v":101.013,"d":"101  "},{"v":3.690283109897563,"d":"3.7  "},{"v":4.714472735419103,"d":"4.7  "},{"v":38,"d":"38   "},{"v":76.369,"d":"76  "},{"v":-24.396859810123452,"d":"-24.4   "},{"v":3.251598783987465,"d":"3  "}]
["Totale",{"v":68,"d":"68  "},{"v":2056.411,"d":"2,056  "},{"v":-0.6522019545767921,"d":"-0.7  "},{"v":100,"d":"100.0  "},{"v":69,"d":"69  "},{"v":2142.615,"d":"2,143  "},{"v":4.1919635714844805,"d":"4.2  "},{"v":100,"d":"100.0  "},{"v":65,"d":"65  "},{"v":2348.66,"d":"2,349  "},{"v":9.616520000093342,"d":"9.6  "},{"v":100,"d":"100  "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]

{"sheet":"3","index":6,"n_rows":28,"n_cols":12,"rows_kept":28,"merged":[[0,0,0,11],[1,0,1,11],[4,0,4,3],[4,4,4,7],[4,8,4,11],[15,0,15,3],[15,4,15,7],[15,8,15,11],[25,0,25,11]],"flags":["formulas_cached_only"]}
["TAVOLA N. 3"]
["Ramo Malattia - Raccolta premi per gruppo (a)"]
[]
[{"$nulls":11},"(importi in milioni di Euro)"]
[2011,{"$nulls":3},2012,{"$nulls":3},2013]
["Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %"]
["Generali",6,{"v":690.534,"d":"691"},{"v":31.795820563446693,"d":"31.8"},"Generali",6,688,{"v":32.20973782771536,"d":"32.2"},"Generali",6,603,{"v":29.130434782608695,"d":"29.1"}]
["Unipol",4,{"v":350.307,"d":"350"},{"v":16.12997841398008,"d":"16.1"},"Unipol",10,556,{"v":26.02996254681648,"d":"26.0"},"Unipol",11,557,{"v":26.908212560386474,"d":"26.9"}]
["Fondiaria-Sai",6,{"v":212.804,"d":"213"},{"v":9.798616431897212,"d":"9.8"},"Allianz",3,184,{"v":8.614232209737828,"d":"8.6"},"Rbm Salute",1,184,{"v":8.88888888888889,"d":"8.9"}]
["Allianz",4,{"v":191.645,"d":"192"},{"v":8.824344683797962,"d":"8.8"},"Rbm Salute",1,123,{"v":5.758426966292135,"d":"5.8"},"Allianz",4,184,{"v":8.88888888888889,"d":"8.9"}]
["Cattolica",7,101.937,{"v":4.693716110685449,"d":"4.7"},"Reale Mutua",2,108,{"v":5.056179775280898,"d":"5.1"}]
["Totale",27,{"v":1547.2269999999999,"d":"1,547"},{"v":71.2424762038074,"d":"71.2"},"Totale",22,{"v":1659,"d":"1,659"},{"v":77.6685393258427,"d":"77.7"},"Totale",22,{"v":1528,"d":"1,528"},{"v":73.81642512077295,"d":"73.8"}]
["Altre Imprese",54,{"v":624.549,"d":"625"},{"v":28.757523796192608,"d":"28.8"},"Altre Imprese",57,477,{"v":22.331460674157302,"d":"22.3"},"Altre Imprese",55,542,{"v":26.183574879227052,"d":"26.2"}]
["Totale Mercato",81,{"v":2171.776,"d":"2,172"},{"v":100,"d":"100.0"},"Totale Mercato",79,{"v":2136,"d":"2,136"},{"v":100,"d":"100.0"},"Totale Mercato",77,{"v":2070,"d":"2,070"},{"v":100,"d":"100.0"}]
[]
[2014,{"$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 %"]
["Generali",5,559,{"v":27.18871595330739,"d":"27.2"},"Generali",5,{"v":540.904,"d":"541"},{"v":25.25,"d":"25.3"},"Unipol",6,{"v":586.553,"d":"587"},{"v":24.97,"d":"25.0"}]
["Unipol",6,518,{"v":25.19455252918288,"d":"25.2"},"Unipol",7,{"v":526.335,"d":"526"},{"v":24.57,"d":"24.6"},"Generali",5,{"v":551.793,"d":"552"},{"v":23.49,"d":"23.5"}]
["Allianz",3,188,{"v":9.14396887159533,"d":"9.1"},"Allianz",3,{"v":195.961,"d":"196"},{"v":9.15,"d":"9.2"},"Allianz",3,{"v":222.979,"d":"223"},{"v":9.49,"d":"9.5"}]
["Reale Mutua",2,102,{"v":4.961089494163424,"d":"5.0"},"Reale Mutua",2,{"v":107.238,"d":"107"},{"v":5.01,"d":"5.0"},"Reale Mutua",2,{"v":108.587,"d":"109"},{"v":4.62,"d":"4.6"}]
["Rbm Salute",1,262,{"v":12.743190661478598,"d":"12.7"}]
["Totale",17,{"v":1629,"d":"1,629"},{"v":79.23151750972762,"d":"79.2"},"Totale",17,{"v":1370.438,"d":"1,370"},{"v":63.98,"d":"64.0"},"Totale",16,{"v":1470,"d":"1,470"},62.6]
["Altre Imprese",51,427,{"v":20.768482490272376,"d":"20.8"},"Altre Imprese",52,{"v":772.1769999999997,"d":"772"},{"v":36.02,"d":"36.0"},"Altre Imprese",49,{"v":878.6599999999999,"d":"879"},37.4]
["Totale Mercato",68,{"v":2056,"d":"2,056"},{"v":100,"d":"100.0"},"Totale Mercato",69,{"v":2142.615,"d":"2,143"},{"v":100,"d":"100.0"},"Totale Mercato",65,{"v":2348.66,"d":"2,349"},{"v":100,"d":"100.0"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]
[]
["(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":"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],[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 Malattia \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":0.38252654848398937,"d":"38.3%"},{"v":0.00373374246997719,"d":"0.4%"},{"v":0.3862602909539666,"d":"38.6%"}]
[null,2009,{"v":0.38326777648305277,"d":"38.3%"},{"v":0.0017816145403088011,"d":"0.2%"},{"v":0.38504939102336155,"d":"38.5%"}]
[null,2011,{"v":0.42404373195025635,"d":"42.4%"},{"v":0.0012349339895090469,"d":"0.1%"},{"v":0.42527866593976543,"d":"42.5%"}]
[null,2012,{"v":0.4381439727984392,"d":"43.8%"},{"v":0.0026765302282212447,"d":"0.3%"},{"v":0.4408205030266604,"d":"44.1%"}]
[null,2013,{"v":0.43552065765146425,"d":"43.6%"},{"v":0.0041769911846451365,"d":"0.4%"},{"v":0.4396976488361094,"d":"44.0%"}]
[null,2014,{"v":0.40984511364702875,"d":"41.0%"},{"v":0.001369862347556009,"d":"0.1%"},{"v":0.41121497599458473,"d":"41.1%"}]
[null,2015,{"v":0.3830072131484191,"d":"38.3%"},{"v":0.00020208950278048087,"d":"0.0%"},{"v":0.38320930265119957,"d":"38.3%"}]
[null,2016,{"v":0.376170241754873,"d":"37.6%"},{"v":0.0010738037859886061,"d":"0.1%"},{"v":0.377,"d":"37.7%"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 31, ramo 2"]
[null,"TAVOLA N. 5"]
[]
[null,"Ramo Malattia \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","Δ% (*)"]
[]
[null,2007,{"v":1972.908,"d":"1,973"}]
[null,2008,{"v":2090.919,"d":"2,091"},{"v":0.05981576434380109,"d":"6.0%"}]
[null,2009,{"v":2182.697,"d":"2,183"},{"v":0.04389361806937542,"d":"4.4%"}]
[null,2011,{"v":2119.193,"d":"2,119"},{"v":-0.0004009352640488295,"d":"-0.0%"}]
[null,2012,{"v":2107.58,"d":"2,108"},{"v":0.008,"d":"0.8%"}]
[null,2013,{"v":2101.508,"d":"2,102"},{"v":-0.003,"d":"-0.3%"}]
[null,2014,{"v":2121.096,"d":"2,121"},{"v":0.00932092573523402,"d":"0.9%"}]
[null,2015,{"v":2163.278,"d":"2,163"},{"v":0.01988688866510513,"d":"2.0%"}]
[null,2016,{"v":2284.058,"d":"2,284"},{"v":0.05583193653335372,"d":"5.6%"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]
[null,"(*) Variazione omogenea 2012/2011."]

{"sheet":"6","index":8,"n_rows":22,"n_cols":16,"rows_kept":22,"merged":[[0,0,22,0],[2,1,2,15],[3,1,4,15],[8,1,10,1],[11,1,13,1],[14,1,16,1],[17,1,18,1],[19,1,19,2],[20,1,20,15]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 6"]
[null,"Ramo Malattia\nComposizione delle spese di gestione e loro incidenza sui premi lordi contabilizzati"]
[]
[]
[{"$nulls":15},"(importi in milioni di Euro)"]
[null,"Voci di spesa","Totale mercato",2011,"D% 10/11",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":407.696,"d":"408"},{"v":-6.464068497330622,"d":"-6.5"},{"v":355.302,"d":"355"},"-9,2",{"v":327.803,"d":"328"},{"v":-7.7396130615645315,"d":"-7.7"},{"v":321.764,"d":"322"},{"v":-1.8422650189290457,"d":"-1.8"},{"v":325.161,"d":"325"},{"v":1.055742718265562,"d":"1.1"},{"v":384.76,"d":"385"},{"v":18.329073904927085,"d":"18.3"},{"v":-5.625760370472122,"d":"-5.6"}]
[null,null,"Incidenza su premi (%)",{"v":18.77247008899629,"d":"18.8"},null,{"v":16.631279173617784,"d":"16.6"},null,{"v":15.83657461601006,"d":"15.8"},null,{"v":15.646872147639748,"d":"15.6"},null,{"v":15.175894876121005,"d":"15.2"},null,{"v":16.382107244130697,"d":"16.4"}]
[null,null,"Incidenza su spese tot. (%)",{"v":71.6755038607052,"d":"71.7"},null,{"v":68.02928708465606,"d":"68.0"},null,{"v":65.98660955126296,"d":"66.0"},null,{"v":65.83245014956155,"d":"65.8"},null,{"v":65.18473227352004,"d":"65.2"},null,{"v":68.44241736426608,"d":"68.4"}]
[null,"Altre spese di acquisizione","Importo",{"v":71.756,"d":"72"},{"v":7.910250240615979,"d":"7.9"},{"v":77.234,"d":"77"},9.9,{"v":77.633,"d":"78"},{"v":0.5166118548825649,"d":"0.5"},{"v":82.799,"d":"83"},{"v":6.654386665464451,"d":"6.7"},{"v":85.782,"d":"86"},{"v":3.6027005157067027,"d":"3.6"},{"v":81.71,"d":"82"},{"v":-4.746916602550655,"d":"-4.7"},{"v":13.872010702937732,"d":"13.9"}]
[null,null,"Incidenza su premi (%)",{"v":3.304023987740909,"d":"3.3"},null,{"v":3.61523497108149,"d":"3.6"},null,{"v":3.7505477288637046,"d":"3.8"},null,{"v":4.026383830858714,"d":"4.0"},null,{"v":4.003612408202127,"d":"4.0"},null,{"v":3.479005049687907,"d":"3.5"}]
[null,null,"Incidenza su spese tot. (%)",{"v":12.61515309208028,"d":"12.6"},null,{"v":14.787909887071635,"d":"14.8"},null,{"v":15.627491082428154,"d":"15.6"},null,{"v":16.940555935199548,"d":"16.9"},null,{"v":17.19664013792274,"d":"17.2"},null,{"v":14.534852694755642,"d":"14.5"}]
[null,"Altre spese di amministrazione","Importo",{"v":89.356,"d":"89"},{"v":0.549129045325647,"d":"0.5"},{"v":89.742,"d":"90"},1.4,{"v":91.336,"d":"91"},{"v":1.7762028927369444,"d":"1.8"},{"v":84.199,"d":"84"},{"v":-7.8140054304983835,"d":"-7.8"},{"v":87.887,"d":"88"},{"v":4.380099526122638,"d":"4.4"},{"v":95.696,"d":"96"},{"v":8.885273134820837,"d":"8.9"},{"v":7.095214647029868,"d":"7.1"}]
[null,null,"Incidenza su premi (%)",{"v":4.114420640066011,"d":"4.1"},null,{"v":4.200720107398234,"d":"4.2"},null,{"v":4.412556868387095,"d":"4.4"},null,{"v":4.094463606740092,"d":"4.1"},null,{"v":4.101856843156611,"d":"4.1"},null,{"v":4.074493540997846,"d":"4.1"}]
[null,null,"Incidenza su spese tot. (%)",{"v":15.709343047214524,"d":"15.7"},null,{"v":17.1828030282723,"d":"17.2"},null,{"v":18.38589936630889,"d":"18.4"},null,{"v":17.226993915238907,"d":"17.2"},null,{"v":17.618627588557224,"d":"17.6"},null,{"v":17.02272994097829,"d":"17.0"}]
[null,"Totale spese di gestione","Importo",{"v":568.808,"d":"569"},{"v":-3.7932463402876926,"d":"-3.8"},{"v":522.278,"d":"522"},"-5,1",{"v":496.772,"d":"497"},{"v":-4.883606048885847,"d":"-4.9"},{"v":488.762,"d":"489"},{"v":-1.6124097171338114,"d":"-1.6"},{"v":498.83,"d":"499"},{"v":2.0598982735973603,"d":"2.1"},{"v":562.1659999999999,"d":"562"},{"v":12.696910771204607,"d":"12.7"},{"v":-1.1677050955682833,"d":"-1.2"}]
[null,null,"Incidenza su premi (%)",{"v":26.19091471680321,"d":"26.2"},null,{"v":24.447234252097505,"d":"24.4"},null,{"v":23.99967921326086,"d":"24.0"},null,{"v":23.767719585238552,"d":"23.8"},null,{"v":23.28136412747974,"d":"23.3"},null,{"v":23.93560583481645,"d":"23.9"}]
[null,"Premi ",null,{"v":2171.776,"d":"2,172"},null,{"v":2136.348,"d":"2,136"},null,{"v":2069.911,"d":"2,070"},null,{"v":2056.411,"d":"2,056"},null,{"v":2142.615,"d":"2,143"},null,{"v":2348.66,"d":"2,349"},null,{"v":8.144670536924625,"d":"8.1"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]
[null,"(*) Variazioni omogenee 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 Malattia - 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",95,92,81,79,77,68,69,65]
["Premi≥100 mln","Numero di imprese",{"v":6,"d":"6  "},{"v":6,"d":"6  "},{"v":6,"d":"6  "},{"v":7,"d":"7  "},{"v":6,"d":"6  "},{"v":5,"d":"5  "},{"v":5,"d":"5  "},{"v":5,"d":"5  "}]
[null,"Importo",{"v":239.542,"d":"240  "},{"v":247.317,"d":"247  "},{"v":231.82,"d":"232  "},{"v":236.104,"d":"236  "},{"v":250.803,"d":"251  "},{"v":260.582,"d":"261  "},{"v":255.004,"d":"255  "},{"v":265.795,"d":"266  "}]
[null,"Spese/Premi (%)",{"v":20.59426608284923,"d":"20.6  "},{"v":20.668534757606427,"d":"20.7  "},{"v":19.31353713827733,"d":"19.3  "},{"v":17.621568852818733,"d":"17.6  "},{"v":18.518411865818432,"d":"18.5  "},{"v":18.676473328641197,"d":"18.7  "},{"v":17.359563335543523,"d":"17.4  "},{"v":17.2466038215767,"d":"17.2  "}]
["50 mln≤Premi<100 mln","Numero di imprese",{"v":8,"d":"8  "},{"v":7,"d":"7  "},{"v":8,"d":"8  "},{"v":5,"d":"5  "},{"v":4,"d":"4  "},{"v":4,"d":"4  "},{"v":4,"d":"4  "},{"v":5,"d":"5  "}]
[null,"Importo",{"v":179.093,"d":"179  "},{"v":168.341,"d":"168  "},{"v":157.128,"d":"157  "},{"v":118.46,"d":"118  "},{"v":83.593,"d":"84  "},{"v":77.56,"d":"78  "},{"v":84.134,"d":"84  "},{"v":124.114,"d":"124  "}]
[null,"Spese/Premi (%)",{"v":35.32678056102935,"d":"35.3  "},{"v":36.45638426888427,"d":"36.5  "},{"v":29.23110409143929,"d":"29.2  "},{"v":32.576442991224766,"d":"32.6  "},{"v":31.836947662682906,"d":"31.8  "},{"v":30.75483369549701,"d":"30.8  "},{"v":31.776978743333686,"d":"31.8  "},{"v":34.389564041606405,"d":"34.4  "}]
["10 mln≤Premi<50 mln","Numero di imprese",{"v":16,"d":"16  "},{"v":16,"d":"16  "},{"v":12,"d":"12  "},{"v":14,"d":"14  "},{"v":14,"d":"14  "},{"v":15,"d":"15  "},{"v":15,"d":"15  "},{"v":17,"d":"17  "}]
[null,"Importo",{"v":135.314,"d":"135  "},{"v":154.341,"d":"154  "},{"v":122.331,"d":"122  "},{"v":116.464,"d":"116  "},{"v":109.558,"d":"110  "},{"v":108.673,"d":"109  "},{"v":113.172,"d":"113  "},{"v":136.928,"d":"137  "}]
[null,"Spese/Premi (%)",{"v":40.23849173307958,"d":"40.2  "},{"v":39.791838007997505,"d":"39.8  "},{"v":42.284147981210275,"d":"42.3  "},{"v":36.864562363099985,"d":"36.9  "},{"v":33.521299999082096,"d":"33.5  "},{"v":34.87994402416205,"d":"34.9  "},{"v":36.757999766145694,"d":"36.8  "},{"v":36.98347832898031,"d":"37.0  "}]
["Premi<10 mln","Numero di imprese",{"v":65,"d":"65  "},{"v":63,"d":"63  "},{"v":55,"d":"55  "},{"v":53,"d":"53  "},{"v":53,"d":"53  "},{"v":44,"d":"44  "},{"v":45,"d":"45  "},{"v":38,"d":"38  "}]
[null,"Importo",{"v":62.883,"d":"63  "},{"v":56.771,"d":"57  "},{"v":57.529,"d":"58  "},{"v":51.25,"d":"51  "},{"v":52.818,"d":"53  "},{"v":41.947,"d":"42  "},{"v":46.52,"d":"47  "},{"v":35.329,"d":"35  "}]
[null,"Spese/Premi (%)",{"v":41.288361282189335,"d":"41.3  "},{"v":38.5415959483496,"d":"38.5  "},{"v":39.77557144239944,"d":"39.8  "},{"v":43.830016505742805,"d":"43.8  "},{"v":41.86256637869541,"d":"41.9  "},{"v":43.05877763862941,"d":"43.1  "},{"v":46.05347826517379,"d":"46.1  "},{"v":46.26091738794537,"d":"46.3  "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]
[]
[]
[]
[]
[]
[]
["        "]
["       "]

{"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"]
[8,2008,0,52.3,0,74.2,0,73.7,0,73.4,0,73.2,0,73.2,0,73.2,0,73.2,0,73.2,3]
[8,2009,0,54.4,0,72.4,0,72.5,0,72.2,0,72,0,71.9,0,71.7,0,0,0,71.7,3]
[8,2010,0,54.6,0,72.4,0,73.2,0,72.7,0,72.4,0,72.2,0,0,0,0,0,72.3,3]
[8,2011,0,52.9,0,71.3,0,71.7,0,71.1,0,70.8,0,0,0,0,0,0,0,70.9,3]
[8,2012,0,54.8,0,71.1,0,71,0,70.5,0,0,0,0,0,0,0,0,0,70.6,3]
[8,2013,0,55.7,0,71,0,70.5,0,0,0,0,0,0,0,0,0,0,0,70.8,3]
[8,2014,0,56,0,69.7,0,0,0,0,0,0,0,0,0,0,0,0,0,71.5,3]
[8,2015,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.6,3]
[10,2008,150394,7.7,133548,4.7,44749,1.56,20735,0.72,6924,0.24,2468,0.09,1397,0.05,264,0.01,360479,12.49,3]
[10,2009,175729,7.67,194192,5.92,48834,1.47,21900,0.66,5177,0.16,5544,0.17,603,0.02,0,0,451979,13.53,3]
[10,2010,200210,7.83,197306,5.3,46107,1.22,21593,0.57,8598,0.23,1211,0.03,0,0,0,0,475025,12.49,3]
[10,2011,234720,8.35,227211,5.63,42487,1.04,36843,0.9,4467,0.11,0,0,0,0,0,0,545728,13.28,3]
[10,2012,314414,9.73,246302,5.65,64445,1.46,32881,0.74,0,0,0,0,0,0,0,0,658042,14.87,3]
[10,2013,361033,10.3,234490,5.21,64694,1.42,0,0,0,0,0,0,0,0,0,0,660217,14.5,3]
[10,2014,409982,10.75,295586,6.15,0,0,0,0,0,0,0,0,0,0,0,0,705568,14.67,3]
[10,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[11,2008,0,0,22767,0.8,3802,0.13,5047,0.18,1044,0.04,267,0.01,170,0.01,67,0,33164,1.15,3]
[11,2009,0,0,13367,0.41,4849,0.15,2277,0.07,782,0.02,346,0.01,716,0.02,0,0,22337,0.67,3]
[11,2010,0,0,16640,0.45,6507,0.17,2206,0.06,863,0.02,1163,0.03,0,0,0,0,27379,0.72,3]
[11,2011,0,0,17014,0.42,5895,0.14,2367,0.06,2402,0.06,0,0,0,0,0,0,27678,0.67,3]
[11,2012,0,0,19364,0.44,5730,0.13,1461,0.03,0,0,0,0,0,0,0,0,26555,0.6,3]
[11,2013,0,0,14967,0.33,3736,0.08,0,0,0,0,0,0,0,0,0,0,18703,0.41,3]
[11,2014,0,0,12769,0.27,0,0,0,0,0,0,0,0,0,0,0,0,12769,0.27,3]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[12,2008,150394,7.7,110781,3.9,40947,1.43,15688,0.54,5880,0.2,2201,0.08,1227,0.04,197,0.01,327315,11.34,3]
[12,2009,175729,7.67,180825,5.51,43985,1.32,19623,0.59,4395,0.13,5198,0.16,-113,0,0,0,429642,12.87,3]
[12,2010,200210,7.83,180666,4.85,39600,1.04,19387,0.51,7735,0.2,48,0,0,0,0,0,447646,11.77,3]
[12,2011,234720,8.35,210197,5.21,36592,0.89,34476,0.84,2065,0.05,0,0,0,0,0,0,518050,12.61,3]
[12,2012,314414,9.73,226938,5.2,58715,1.33,31420,0.71,0,0,0,0,0,0,0,0,631487,14.27,3]
[12,2013,361033,10.3,219523,4.88,60958,1.34,0,0,0,0,0,0,0,0,0,0,641514,14.09,3]
[12,2014,409982,10.75,282817,5.88,0,0,0,0,0,0,0,0,0,0,0,0,692799,14.41,3]
[12,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[13,2008,0,59.4,0,96.9,0,98.8,0,99.5,0,99.7,0,99.8,0,99.8,0,99.9,0,0.1,3]
[13,2009,0,60.2,0,97.1,0,99.1,0,99.6,0,99.7,0,99.7,0,99.8,0,0,0,0.2,3]
[13,2010,0,57.7,0,96.7,0,99.2,0,99.6,0,99.7,0,99.8,0,0,0,0,0,0.2,3]
[13,2011,0,58.2,0,96.8,0,99,0,99.5,0,99.7,0,0,0,0,0,0,0,0.3,3]
[13,2012,0,63.2,0,96.8,0,98.7,0,99.5,0,0,0,0,0,0,0,0,0,0.5,3]
[13,2013,0,66.8,0,97.1,0,98.6,0,0,0,0,0,0,0,0,0,0,0,1.4,3]
[13,2014,0,68.3,0,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6,3]
[13,2015,0,83.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.8,3]
[14,2008,0,54.9,0,93.5,0,97.1,0,98.5,0,98.9,0,99.2,0,99.3,0,99.4,0,0.6,3]
[14,2009,0,55.9,0,93,0,97,0,98.1,0,98.7,0,98.9,0,99,0,0,0,1,3]
[14,2010,0,55.3,0,91.8,0,96.3,0,97.9,0,98.4,0,98.6,0,0,0,0,0,1.4,3]
[14,2011,0,54.4,0,91.5,0,96,0,97.5,0,98.1,0,0,0,0,0,0,0,1.9,3]
[14,2012,0,58,0,91.1,0,95.3,0,96.5,0,0,0,0,0,0,0,0,0,3.5,3]
[14,2013,0,58.3,0,89.8,0,93.9,0,0,0,0,0,0,0,0,0,0,0,6.1,3]
[14,2014,0,59.3,0,89,0,0,0,0,0,0,0,0,0,0,0,0,0,11,3]
[14,2015,0,74.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.5,3]
["\u001a","TUTTE"]
[]
[]
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8"]
[8,2008,0,52.5,0,74.9,0,74.5,0,74.2,0,74,0,74,0,74,0,74,0,74]
[8,2009,0,54.7,0,74,0,74.1,0,73.7,0,73.6,0,73.4,0,73.2,0,0,0,73.3]
[8,2010,0,55.1,0,72.9,0,73.8,0,73.3,0,73,0,72.8,0,0,0,0,0,72.8]
[8,2011,0,53.4,0,72.1,0,72.4,0,71.8,0,71.6,0,0,0,0,0,0,0,71.6]
[8,2012,0,54.8,0,71.1,0,71,0,70.5,0,0,0,0,0,0,0,0,0,70.6]
[8,2013,0,55.7,0,71,0,70.5,0,0,0,0,0,0,0,0,0,0,0,70.8]
[8,2014,0,56,0,69.7,0,0,0,0,0,0,0,0,0,0,0,0,0,71.5]
[8,2015,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.6]
[10,2008,145080,7.65,127633,4.62,43804,1.57,20606,0.74,6924,0.25,2468,0.09,1397,0.05,264,0.01,348176,12.43]
[10,2009,172394,7.69,192624,5.98,48534,1.48,21900,0.67,5177,0.16,5544,0.17,603,0.02,0,0,446776,13.62]
[10,2010,199618,7.84,196065,5.31,46107,1.23,21593,0.57,8598,0.23,1211,0.03,0,0,0,0,473192,12.54]
[10,2011,233830,8.36,227211,5.66,42487,1.04,36843,0.9,4467,0.11,0,0,0,0,0,0,544838,13.31]
[10,2012,314414,9.73,246302,5.65,64445,1.46,32881,0.74,0,0,0,0,0,0,0,0,658042,14.87]
[10,2013,361033,10.3,234490,5.21,64694,1.42,0,0,0,0,0,0,0,0,0,0,660217,14.5]
[10,2014,409982,10.75,295586,6.15,0,0,0,0,0,0,0,0,0,0,0,0,705568,14.67]
[10,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87]
[11,2008,0,0,21578,0.78,3802,0.14,5047,0.18,1044,0.04,267,0.01,170,0.01,67,0,31975,1.14]
[11,2009,0,0,13367,0.42,4849,0.15,2277,0.07,782,0.02,346,0.01,716,0.02,0,0,22337,0.68]
[11,2010,0,0,16640,0.45,6507,0.17,2206,0.06,863,0.02,1163,0.03,0,0,0,0,27379,0.73]
[11,2011,0,0,17014,0.42,5895,0.14,2367,0.06,2402,0.06,0,0,0,0,0,0,27678,0.68]
[11,2012,0,0,19364,0.44,5730,0.13,1461,0.03,0,0,0,0,0,0,0,0,26555,0.6]
[11,2013,0,0,14967,0.33,3736,0.08,0,0,0,0,0,0,0,0,0,0,18703,0.41]
[11,2014,0,0,12769,0.27,0,0,0,0,0,0,0,0,0,0,0,0,12769,0.27]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2008,145080,7.65,106055,3.84,40002,1.43,15559,0.56,5880,0.21,2201,0.08,1227,0.04,197,0.01,316201,11.29]
[12,2009,172394,7.69,179257,5.57,43685,1.34,19623,0.6,4395,0.13,5198,0.16,-113,0,0,0,424439,12.94]
[12,2010,199618,7.84,179425,4.86,39600,1.05,19387,0.51,7735,0.21,48,0,0,0,0,0,445813,11.82]
[12,2011,233830,8.36,210197,5.23,36592,0.9,34476,0.84,2065,0.05,0,0,0,0,0,0,517160,12.64]
[12,2012,314414,9.73,226938,5.2,58715,1.33,31420,0.71,0,0,0,0,0,0,0,0,631487,14.27]
[12,2013,361033,10.3,219523,4.88,60958,1.34,0,0,0,0,0,0,0,0,0,0,641514,14.09]
[12,2014,409982,10.75,282817,5.88,0,0,0,0,0,0,0,0,0,0,0,0,692799,14.41]
[12,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87]
[13,2008,0,59.5,0,96.9,0,98.8,0,99.5,0,99.7,0,99.8,0,99.8,0,99.8,0,0.2]
[13,2009,0,60,0,97.1,0,99.1,0,99.6,0,99.7,0,99.7,0,99.8,0,0,0,0.2]
[13,2010,0,58,0,96.7,0,99.1,0,99.6,0,99.7,0,99.7,0,0,0,0,0,0.3]
[13,2011,0,58,0,96.8,0,99,0,99.5,0,99.7,0,0,0,0,0,0,0,0.3]
[13,2012,0,63.2,0,96.8,0,98.7,0,99.5,0,0,0,0,0,0,0,0,0,0.5]
[13,2013,0,66.8,0,97.1,0,98.6,0,0,0,0,0,0,0,0,0,0,0,1.4]
[13,2014,0,68.3,0,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6]
[13,2015,0,83.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.8]
[14,2008,0,54.7,0,93.2,0,97,0,98.4,0,98.8,0,99.2,0,99.3,0,99.4,0,0.6]
[14,2009,0,55.1,0,92.9,0,97,0,98.1,0,98.6,0,98.9,0,99,0,0,0,1]
[14,2010,0,55.4,0,91.7,0,96.3,0,97.9,0,98.4,0,98.6,0,0,0,0,0,1.4]
[14,2011,0,54.3,0,91.5,0,96,0,97.5,0,98.1,0,0,0,0,0,0,0,1.9]
[14,2012,0,58,0,91.1,0,95.3,0,96.5,0,0,0,0,0,0,0,0,0,3.5]
[14,2013,0,58.3,0,89.8,0,93.9,0,0,0,0,0,0,0,0,0,0,0,6.1]
[14,2014,0,59.3,0,89,0,0,0,0,0,0,0,0,0,0,0,0,0,11]
[14,2015,0,74.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.5]
["\u001a","SENZA"]

{"sheet":"8","index":11,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[0,0,19,0],[2,1,2,10],[4,1,5,10],[13,1,13,10],[14,1,19,10],[20,1,21,10]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 8"]
[]
[null,"Ramo Malattia - 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,2011,52.9,71.3,71.7,71.1,70.8,70.6,null,null,70.7]
[null,2012,54.8,71.1,{"v":71,"d":"71.0"},70.5,70.2,{"$nulls":3},70.2]
[null,2013,55.7,{"v":71,"d":"71.0"},70.5,{"v":70,"d":"70.0"},{"$nulls":4},{"v":70,"d":"70.0"}]
[null,2014,{"v":56,"d":"56.0"},69.7,69.9,{"$nulls":5},70.1]
[null,2015,55.5,69.2,{"$nulls":6},70.5]
[null,2016,56.2,{"$nulls":7},71.4]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2, Modulo 28, ramo 2 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 senza considerare l'impresa uscita dal portafoglio diretto italiano nel 2012"]

{"sheet":"fd-9","index":12,"n_rows":34,"n_cols":22,"rows_kept":34,"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"]
[2008,2779956,2547650,1518881,840,553,963670,617,640,2482551,1457,587,282798,253,895,166415,214,1287,449213,467,1040,3]
[2009,3205581,2927214,1747893,875,501,1023968,671,655,2771861,1546,558,366719,313,854,187754,244,1298,554473,557,1004,3]
[2010,3580608,3245357,1937256,847,437,1139706,663,581,3076962,1510,491,418895,310,740,177958,245,1379,596853,555,931,3]
[2011,4043778,3672472,2086709,817,392,1395521,659,472,3482230,1476,424,490798,304,620,186343,259,1391,677141,563,832,3]
[2012,4533701,4056809,2397317,863,360,1492963,657,440,3890280,1520,391,520431,292,561,201921,299,1482,722352,591,818,3]
[2013,4715317,4191779,2613419,864,330,1376110,601,437,3989529,1465,367,531015,307,577,264928,329,1242,795943,636,798,3]
[2014,4872188,4298720,2809166,876,312,1284070,569,443,4093236,1445,353,593970,312,526,243579,366,1503,837549,678,810,3]
[2015,5269213,4586299,3086659,895,290,1253574,536,428,4340233,1430,330,624402,306,491,260101,394,1516,884503,701,792,3]
["\u001a","TUTTE"]
[]
[]
[]
[]
[]
["SENZA COMPAGNIE"]
[]
[]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,2693786,2469764,1479427,802,542,925643,589,636,2405070,1391,578,270959,239,880,161487,209,1297,432446,448,1036]
[2009,3127130,2855713,1711839,841,492,989268,644,651,2701107,1485,550,356487,299,840,182576,237,1298,539063,536,995]
[2010,3556577,3223611,1928653,844,437,1126934,658,584,3055587,1502,492,416699,309,742,177265,245,1380,593964,554,932]
[2011,4007329,3638242,2073909,814,392,1375599,654,475,3449508,1467,425,488225,303,621,184925,259,1398,673150,562,835]
[2012,4533701,4056809,2397317,863,360,1492963,657,440,3890280,1520,391,520431,292,561,201921,299,1482,722352,591,818]
[2013,4715317,4191779,2613419,864,330,1376110,601,437,3989529,1465,367,531015,307,577,264928,329,1242,795943,636,798]
[2014,4872188,4298720,2809166,876,312,1284070,569,443,4093236,1445,353,593970,312,526,243579,366,1503,837549,678,810]
[2015,5269213,4586299,3086659,895,290,1253574,536,428,4340233,1430,330,624402,306,491,260101,394,1516,884503,701,792]
["\u001a","SENZA"]
[]
["06/11",{"v":55.80382011620879,"d":"55.8"},{"v":50.53053300524248,"d":"50.5"}]
["07/12",{"v":48.154053743248085,"d":"48.2"},{"v":42.272097967155474,"d":"42.3"}]
["11/12",{"v":8.148802960805291,"d":"8.1"},{"v":6.689875125618783,"d":"6.7"}]

{"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],[17,0,17,4]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 9"]
[]
["Ramo Malattia  \nNumero dei sinistri denunciati e con seguito"]
[]
[]
["Esercizio","N. denunciati","D% (**)","N. denunciati con seguito (*)","D% (**)"]
[2008,{"v":2779956,"d":"2,779,956"},null,{"v":2547650,"d":"2,547,650"}]
[2009,{"v":3205581,"d":"3,205,581"},{"v":15.310494122928564,"d":"15.3      "},{"v":2927214,"d":"2,927,214"},{"v":14.898592820834889,"d":"14.9      "}]
[2011,{"v":4043778,"d":"4,043,778"},{"v":12.935512628022948,"d":"12.9      "},{"v":3672472,"d":"3,672,472"},{"v":13.160801723816517,"d":"13.2      "}]
[2012,{"v":4533701,"d":"4,533,701"},{"v":13.13523296939183,"d":"13.1      "},{"v":4056809,"d":"4,056,809"},{"v":11.50464977315968,"d":"11.5      "}]
[2013,{"v":4715317,"d":"4,715,317"},{"v":4.005910403001875,"d":"4.0      "},{"v":4191779,"d":"4,191,779"},{"v":3.3269991266534857,"d":"3.3      "}]
[2014,{"v":4872188,"d":"4,872,188"},{"v":3.326838895454961,"d":"3.3      "},{"v":4298720,"d":"4,298,720"},{"v":2.551207971603465,"d":"2.6      "}]
[2015,{"v":5269213,"d":"5,269,213"},{"v":8.14880296080529,"d":"8.1      "},{"v":4586299,"d":"4,586,299"},{"v":6.689875125618788,"d":"6.7      "}]
[2016,"5.827.702",{"v":10.6,"d":"10.6      "},"5.056.059",{"v":10.2,"d":"10.2      "}]
["Δ 11-16",null,{"v":45.4,"d":"45.4      "},null,{"v":39,"d":"39.0      "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
[]
["* Si intendono i sinistri pagati nell'esercizio o riservati alla fine dello stesso esercizio."]
["** Variazione omogenea 2012/2011 e 2016/2011."]

{"sheet":"fd-10-11-12-13-14","index":14,"n_rows":105,"n_cols":21,"rows_kept":105,"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","SENZA COMPAGNIE"]
[8,2008,0,52.5,0,74.9,0,74.5,0,74.2,0,74,0,74,0,74,0,74,0,74,3]
[8,2009,0,54.7,0,74,0,74.1,0,73.7,0,73.6,0,73.4,0,73.2,0,0,0,73.3,3]
[8,2010,0,55.1,0,72.9,0,73.8,0,73.3,0,73,0,72.8,0,0,0,0,0,72.8,3]
[8,2011,0,53.4,0,72.1,0,72.4,0,71.8,0,71.6,0,0,0,0,0,0,0,71.6,3]
[8,2012,0,54.8,0,71.1,0,71,0,70.5,0,0,0,0,0,0,0,0,0,70.6,3]
[8,2013,0,55.7,0,71,0,70.5,0,0,0,0,0,0,0,0,0,0,0,70.8,3]
[8,2014,0,56,0,69.7,0,0,0,0,0,0,0,0,0,0,0,0,0,71.5,3]
[8,2015,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.6,3]
[10,2008,145080,7.65,127633,4.62,43804,1.57,20606,0.74,6924,0.25,2468,0.09,1397,0.05,264,0.01,348176,12.43,3]
[10,2009,172394,7.69,192624,5.98,48534,1.48,21900,0.67,5177,0.16,5544,0.17,603,0.02,0,0,446776,13.62,3]
[10,2010,199618,7.84,196065,5.31,46107,1.23,21593,0.57,8598,0.23,1211,0.03,0,0,0,0,473192,12.54,3]
[10,2011,233830,8.36,227211,5.66,42487,1.04,36843,0.9,4467,0.11,0,0,0,0,0,0,544838,13.31,3]
[10,2012,314414,9.73,246302,5.65,64445,1.46,32881,0.74,0,0,0,0,0,0,0,0,658042,14.87,3]
[10,2013,361033,10.3,234490,5.21,64694,1.42,0,0,0,0,0,0,0,0,0,0,660217,14.5,3]
[10,2014,409982,10.75,295586,6.15,0,0,0,0,0,0,0,0,0,0,0,0,705568,14.67,3]
[10,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[11,2008,0,0,21578,0.78,3802,0.14,5047,0.18,1044,0.04,267,0.01,170,0.01,67,0,31975,1.14,3]
[11,2009,0,0,13367,0.42,4849,0.15,2277,0.07,782,0.02,346,0.01,716,0.02,0,0,22337,0.68,3]
[11,2010,0,0,16640,0.45,6507,0.17,2206,0.06,863,0.02,1163,0.03,0,0,0,0,27379,0.73,3]
[11,2011,0,0,17014,0.42,5895,0.14,2367,0.06,2402,0.06,0,0,0,0,0,0,27678,0.68,3]
[11,2012,0,0,19364,0.44,5730,0.13,1461,0.03,0,0,0,0,0,0,0,0,26555,0.6,3]
[11,2013,0,0,14967,0.33,3736,0.08,0,0,0,0,0,0,0,0,0,0,18703,0.41,3]
[11,2014,0,0,12769,0.27,0,0,0,0,0,0,0,0,0,0,0,0,12769,0.27,3]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[12,2008,145080,7.65,106055,3.84,40002,1.43,15559,0.56,5880,0.21,2201,0.08,1227,0.04,197,0.01,316201,11.29,3]
[12,2009,172394,7.69,179257,5.57,43685,1.34,19623,0.6,4395,0.13,5198,0.16,-113,0,0,0,424439,12.94,3]
[12,2010,199618,7.84,179425,4.86,39600,1.05,19387,0.51,7735,0.21,48,0,0,0,0,0,445813,11.82,3]
[12,2011,233830,8.36,210197,5.23,36592,0.9,34476,0.84,2065,0.05,0,0,0,0,0,0,517160,12.64,3]
[12,2012,314414,9.73,226938,5.2,58715,1.33,31420,0.71,0,0,0,0,0,0,0,0,631487,14.27,3]
[12,2013,361033,10.3,219523,4.88,60958,1.34,0,0,0,0,0,0,0,0,0,0,641514,14.09,3]
[12,2014,409982,10.75,282817,5.88,0,0,0,0,0,0,0,0,0,0,0,0,692799,14.41,3]
[12,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[13,2008,0,59.5,0,96.9,0,98.8,0,99.5,0,99.7,0,99.8,0,99.8,0,99.8,0,0.2,3]
[13,2009,0,60,0,97.1,0,99.1,0,99.6,0,99.7,0,99.7,0,99.8,0,0,0,0.2,3]
[13,2010,0,58,0,96.7,0,99.1,0,99.6,0,99.7,0,99.7,0,0,0,0,0,0.3,3]
[13,2011,0,58,0,96.8,0,99,0,99.5,0,99.7,0,0,0,0,0,0,0,0.3,3]
[13,2012,0,63.2,0,96.8,0,98.7,0,99.5,0,0,0,0,0,0,0,0,0,0.5,3]
[13,2013,0,66.8,0,97.1,0,98.6,0,0,0,0,0,0,0,0,0,0,0,1.4,3]
[13,2014,0,68.3,0,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6,3]
[13,2015,0,83.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.8,3]
[14,2008,0,54.7,0,93.2,0,97,0,98.4,0,98.8,0,99.2,0,99.3,0,99.4,0,0.6,3]
[14,2009,0,55.1,0,92.9,0,97,0,98.1,0,98.6,0,98.9,0,99,0,0,0,1,3]
[14,2010,0,55.4,0,91.7,0,96.3,0,97.9,0,98.4,0,98.6,0,0,0,0,0,1.4,3]
[14,2011,0,54.3,0,91.5,0,96,0,97.5,0,98.1,0,0,0,0,0,0,0,1.9,3]
[14,2012,0,58,0,91.1,0,95.3,0,96.5,0,0,0,0,0,0,0,0,0,3.5,3]
[14,2013,0,58.3,0,89.8,0,93.9,0,0,0,0,0,0,0,0,0,0,0,6.1,3]
[14,2014,0,59.3,0,89,0,0,0,0,0,0,0,0,0,0,0,0,0,11,3]
[14,2015,0,74.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.5,3]
["\u001a","SENZA"]
[]
[]
[]
[]
["TUTTE"]
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8","SENZA COMPAGNIE"]
[8,2008,0,52.3,0,74.2,0,73.7,0,73.4,0,73.2,0,73.2,0,73.2,0,73.2,0,73.2,3]
[8,2009,0,54.4,0,72.4,0,72.5,0,72.2,0,72,0,71.9,0,71.7,0,0,0,71.7,3]
[8,2010,0,54.6,0,72.4,0,73.2,0,72.7,0,72.4,0,72.2,0,0,0,0,0,72.3,3]
[8,2011,0,52.9,0,71.3,0,71.7,0,71.1,0,70.8,0,0,0,0,0,0,0,70.9,3]
[8,2012,0,54.8,0,71.1,0,71,0,70.5,0,0,0,0,0,0,0,0,0,70.6,3]
[8,2013,0,55.7,0,71,0,70.5,0,0,0,0,0,0,0,0,0,0,0,70.8,3]
[8,2014,0,56,0,69.7,0,0,0,0,0,0,0,0,0,0,0,0,0,71.5,3]
[8,2015,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.6,3]
[10,2008,150394,7.7,133548,4.7,44749,1.56,20735,0.72,6924,0.24,2468,0.09,1397,0.05,264,0.01,360479,12.49,3]
[10,2009,175729,7.67,194192,5.92,48834,1.47,21900,0.66,5177,0.16,5544,0.17,603,0.02,0,0,451979,13.53,3]
[10,2010,200210,7.83,197306,5.3,46107,1.22,21593,0.57,8598,0.23,1211,0.03,0,0,0,0,475025,12.49,3]
[10,2011,234720,8.35,227211,5.63,42487,1.04,36843,0.9,4467,0.11,0,0,0,0,0,0,545728,13.28,3]
[10,2012,314414,9.73,246302,5.65,64445,1.46,32881,0.74,0,0,0,0,0,0,0,0,658042,14.87,3]
[10,2013,361033,10.3,234490,5.21,64694,1.42,0,0,0,0,0,0,0,0,0,0,660217,14.5,3]
[10,2014,409982,10.75,295586,6.15,0,0,0,0,0,0,0,0,0,0,0,0,705568,14.67,3]
[10,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[11,2008,0,0,22767,0.8,3802,0.13,5047,0.18,1044,0.04,267,0.01,170,0.01,67,0,33164,1.15,3]
[11,2009,0,0,13367,0.41,4849,0.15,2277,0.07,782,0.02,346,0.01,716,0.02,0,0,22337,0.67,3]
[11,2010,0,0,16640,0.45,6507,0.17,2206,0.06,863,0.02,1163,0.03,0,0,0,0,27379,0.72,3]
[11,2011,0,0,17014,0.42,5895,0.14,2367,0.06,2402,0.06,0,0,0,0,0,0,27678,0.67,3]
[11,2012,0,0,19364,0.44,5730,0.13,1461,0.03,0,0,0,0,0,0,0,0,26555,0.6,3]
[11,2013,0,0,14967,0.33,3736,0.08,0,0,0,0,0,0,0,0,0,0,18703,0.41,3]
[11,2014,0,0,12769,0.27,0,0,0,0,0,0,0,0,0,0,0,0,12769,0.27,3]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[12,2008,150394,7.7,110781,3.9,40947,1.43,15688,0.54,5880,0.2,2201,0.08,1227,0.04,197,0.01,327315,11.34,3]
[12,2009,175729,7.67,180825,5.51,43985,1.32,19623,0.59,4395,0.13,5198,0.16,-113,0,0,0,429642,12.87,3]
[12,2010,200210,7.83,180666,4.85,39600,1.04,19387,0.51,7735,0.2,48,0,0,0,0,0,447646,11.77,3]
[12,2011,234720,8.35,210197,5.21,36592,0.89,34476,0.84,2065,0.05,0,0,0,0,0,0,518050,12.61,3]
[12,2012,314414,9.73,226938,5.2,58715,1.33,31420,0.71,0,0,0,0,0,0,0,0,631487,14.27,3]
[12,2013,361033,10.3,219523,4.88,60958,1.34,0,0,0,0,0,0,0,0,0,0,641514,14.09,3]
[12,2014,409982,10.75,282817,5.88,0,0,0,0,0,0,0,0,0,0,0,0,692799,14.41,3]
[12,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[13,2008,0,59.4,0,96.9,0,98.8,0,99.5,0,99.7,0,99.8,0,99.8,0,99.9,0,0.1,3]
[13,2009,0,60.2,0,97.1,0,99.1,0,99.6,0,99.7,0,99.7,0,99.8,0,0,0,0.2,3]
[13,2010,0,57.7,0,96.7,0,99.2,0,99.6,0,99.7,0,99.8,0,0,0,0,0,0.2,3]
[13,2011,0,58.2,0,96.8,0,99,0,99.5,0,99.7,0,0,0,0,0,0,0,0.3,3]
[13,2012,0,63.2,0,96.8,0,98.7,0,99.5,0,0,0,0,0,0,0,0,0,0.5,3]
[13,2013,0,66.8,0,97.1,0,98.6,0,0,0,0,0,0,0,0,0,0,0,1.4,3]
[13,2014,0,68.3,0,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6,3]
[13,2015,0,83.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.8,3]
[14,2008,0,54.9,0,93.5,0,97.1,0,98.5,0,98.9,0,99.2,0,99.3,0,99.4,0,0.6,3]
[14,2009,0,55.9,0,93,0,97,0,98.1,0,98.7,0,98.9,0,99,0,0,0,1,3]
[14,2010,0,55.3,0,91.8,0,96.3,0,97.9,0,98.4,0,98.6,0,0,0,0,0,1.4,3]
[14,2011,0,54.4,0,91.5,0,96,0,97.5,0,98.1,0,0,0,0,0,0,0,1.9,3]
[14,2012,0,58,0,91.1,0,95.3,0,96.5,0,0,0,0,0,0,0,0,0,3.5,3]
[14,2013,0,58.3,0,89.8,0,93.9,0,0,0,0,0,0,0,0,0,0,0,6.1,3]
[14,2014,0,59.3,0,89,0,0,0,0,0,0,0,0,0,0,0,0,0,11,3]
[14,2015,0,74.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.5,3]
["\u001a"]

{"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],[16,0,16,15],[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],[32,0,32,15],[35,0,35,14],[37,0,37,15],[38,0,38,14],[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],[49,0,49,15]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 10"]
[]
["Ramo Malattia - 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":234720,"d":"234,720"},{"v":0.08349999999999999,"d":"8.4%"},{"v":227211,"d":"227,211"},{"v":0.056299999999999996,"d":"5.6%"},{"v":42487,"d":"42,487"},{"v":0.0104,"d":"1.0%"},{"v":36843,"d":"36,843"},{"v":0.009000000000000001,"d":"0.9%"},{"v":4467,"d":"4,467"},{"v":0.0011,"d":"0.1%"},{"v":2707,"d":"2,707"},{"v":0.0007000000000000001,"d":"0.1%"},{"v":548435,"d":"548,435"},{"v":0.1335,"d":"13.4%"}]
[2012,{"v":314414,"d":"314,414"},{"v":0.0973,"d":"9.7%"},{"v":246302,"d":"246,302"},{"v":0.0565,"d":"5.7%"},{"v":64444.99999999999,"d":"64,445"},{"v":0.0146,"d":"1.5%"},{"v":32881,"d":"32,881"},{"v":0.0074,"d":"0.7%"},{"v":5477,"d":"5,477"},{"v":0.0012,"d":"0.1%"},".",".",{"v":663519,"d":"663,519"},{"v":0.1499,"d":"15.0%"}]
[2013,{"v":361033,"d":"361,033"},{"v":0.10300000000000001,"d":"10.3%"},{"v":234490,"d":"234,490"},{"v":0.0521,"d":"5.2%"},{"v":64694,"d":"64,694"},{"v":0.014199999999999999,"d":"1.4%"},{"v":28182,"d":"28,182"},{"v":0.0062,"d":"0.6%"},".",".",".",".",{"v":688399,"d":"688,399"},{"v":0.151,"d":"15.1%"}]
[2014,{"v":409982,"d":"409,982"},{"v":0.1075,"d":"10.8%"},{"v":295586,"d":"295,586"},{"v":0.061500000000000006,"d":"6.2%"},{"v":85849,"d":"85,849"},{"v":0.0177,"d":"1.8%"},".",".",".",".",".",".",{"v":791417,"d":"791,417"},{"v":0.16269999999999998,"d":"16.3%"}]
[2015,{"v":499623,"d":"499,623"},{"v":0.11869999999999999,"d":"11.9%"},{"v":302227,"d":"302,227"},{"v":0.0576,"d":"5.8%"},".",".",".",".",".",".",".",".",{"v":801850,"d":"801,850"},{"v":0.15289999999999998,"d":"15.3%"}]
[2016,{"v":563740,"d":"563,740"},{"v":0.1191,"d":"11.9%"},".",".",".",".",".",".",".",".",".",".",{"v":563740,"d":"563,740"},{"v":0.1191,"d":"11.9%"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["Le statistiche sono state elaborate senza considerare l'impresa uscita dal portafoglio diretto italiano nel 2012."]
[]
["TAVOLA N. 11"]
[]
["Ramo Malattia - 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,null,null,{"v":17014,"d":"17,014"},{"v":0.0042,"d":"0.4%"},{"v":5895,"d":"5,895"},{"v":0.0014000000000000002,"d":"0.1%"},{"v":2367,"d":"2,367"},{"v":0.0006,"d":"0.1%"},{"v":2402,"d":"2,402"},{"v":0.0006,"d":"0.1%"},439,{"v":0.0001,"d":"0.01%"},{"v":28.117,"d":"28"},{"v":0.0068000000000000005,"d":"0.7%"}]
[2012,null,null,{"v":19364,"d":"19,364"},{"v":0.0044,"d":"0.4%"},{"v":5730,"d":"5,730"},{"v":0.0013,"d":"0.1%"},{"v":1461,"d":"1,461"},{"v":0.0003,"d":"0.0%"},517,{"v":0.0001,"d":"0.01%"},".",".",{"v":27.072,"d":"27"},{"v":0.0060999999999999995,"d":"0.6%"}]
[2013,null,null,{"v":14967,"d":"14,967"},{"v":0.0033,"d":"0.3%"},{"v":3736,"d":"3,736"},{"v":0.0008,"d":"0.1%"},{"v":1202,"d":"1,202"},{"v":0.0003,"d":"0.03%"},".",".",".",".",{"v":19.905,"d":"20"},{"v":0.0044,"d":"0.4%"}]
[2014,null,null,{"v":12769,"d":"12,769"},{"v":0.0027,"d":"0.3%"},{"v":4731,"d":"4,731"},{"v":0.001,"d":"0.10%"},".",".",".",".",".",".",{"v":17.5,"d":"18"},{"v":0.0036,"d":"0.4%"}]
[2015,null,null,{"v":21040,"d":"21,040"},{"v":0.004,"d":"0.4%"},".",".",".",".",".",".",".",".",{"v":21.04,"d":"21"},{"v":0.004,"d":"0.4%"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["* 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 senza considerare l'impresa uscita dal portafoglio diretto italiano nel 2012."]
[]
[]
["TAVOLA N. 12"]
[]
["Ramo Malattia - 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":234720,"d":"234,720"},{"v":0.08349999999999999,"d":"8.4%"},{"v":210197,"d":"210,197"},{"v":0.0521,"d":"5.2%"},{"v":36592,"d":"36,592"},{"v":0.0089,"d":"0.9%"},{"v":34476,"d":"34,476"},{"v":0.0084,"d":"0.8%"},{"v":2065,"d":"2,065"},{"v":0.0005,"d":"0.1%"},{"v":2268,"d":"2,268"},{"v":0.0006,"d":"0.1%"},{"v":520318,"d":"520,318"},{"v":0.1266,"d":"12.7%"}]
[2012,{"v":314414,"d":"314,414"},{"v":0.0973,"d":"9.7%"},{"v":226938,"d":"226,938"},{"v":0.052000000000000005,"d":"5.2%"},{"v":58715,"d":"58,715"},{"v":0.013300000000000001,"d":"1.3%"},{"v":31420,"d":"31,420"},{"v":0.0070999999999999995,"d":"0.7%"},{"v":4960,"d":"4,960"},{"v":0.0011,"d":"0.1%"},0,"0,00",{"v":636447,"d":"636,447"},{"v":0.1438,"d":"14.4%"}]
[2013,{"v":361033,"d":"361,033"},{"v":0.10300000000000001,"d":"10.3%"},{"v":219523,"d":"219,523"},{"v":0.048799999999999996,"d":"4.9%"},{"v":60958,"d":"60,958"},{"v":0.0134,"d":"1.3%"},{"v":26980,"d":"26,980"},{"v":0.0059,"d":"0.6%"},0,"0,00",0,"0,00",{"v":668494,"d":"668,494"},{"v":0.1466,"d":"14.7%"}]
[2014,{"v":409982,"d":"409,982"},{"v":0.1075,"d":"10.8%"},{"v":282817,"d":"282,817"},{"v":0.0588,"d":"5.9%"},{"v":81118,"d":"81,118"},{"v":0.0167,"d":"1.7%"},0,"0,00",0,"0,00",0,"0,00",{"v":773917,"d":"773,917"},{"v":0.1591,"d":"15.9%"}]
[2015,{"v":499623,"d":"499,623"},{"v":0.11869999999999999,"d":"11.9%"},{"v":281187,"d":"281,187"},{"v":0.0536,"d":"5.4%"},0,"0,00",0,"0,00",0,"0,00",0,"0,00",{"v":780810,"d":"780,810"},{"v":0.14880000000000002,"d":"14.9%"}]
[2016,{"v":563740,"d":"563,740"},{"v":0.1191,"d":"11.9%"},0,"0,00",0,"0,00",0,"0,00",0,"0,00",0,"0,00",{"v":563740,"d":"563,740"},{"v":0.1191,"d":"11.9%"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["* 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 senza considerare l'impresa uscita dal portafoglio diretto italiano nel 2012."]

{"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],[15,0,15,7],[17,0,17,7],[19,0,19,7],[20,0,20,7],[28,0,28,7],[31,0,31,7]],"flags":["formulas_cached_only"]}
[]
["TAVOLA N. 13"]
[]
["Ramo Malattia - 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,{"v":0.5820000000000001,"d":"58.2%"},{"v":0.9690000000000001,"d":"96.9%"},{"v":0.991,"d":"99.1%"},{"v":0.996,"d":"99.6%"},{"v":0.997,"d":"99.7%"},{"v":0.998,"d":"99.8%"},{"v":0.002,"d":"0.2%     "}]
[2012,{"v":0.633,"d":"63.3%"},{"v":0.9690000000000001,"d":"96.9%"},{"v":0.9890000000000001,"d":"98.9%"},{"v":0.996,"d":"99.6%"},{"v":0.997,"d":"99.7%"},null,{"v":0.003,"d":"0.3%     "}]
[2013,{"v":0.672,"d":"67.2%"},{"v":0.977,"d":"97.7%"},{"v":0.992,"d":"99.2%"},{"v":0.9940000000000001,"d":"99.4%"},null,null,{"v":0.006,"d":"0.6%     "}]
[2014,{"v":0.687,"d":"68.7%"},{"v":0.97,"d":"97.0%"},{"v":0.985,"d":"98.5%"},{"$nulls":3},{"v":0.015,"d":"1.5%     "}]
[2015,{"v":0.691,"d":"69.1%"},{"v":0.96,"d":"96.0%"},{"$nulls":4},{"v":0.04,"d":"4.0%     "}]
[2016,{"v":0.82,"d":"82.0%"},{"$nulls":5},{"v":0.18,"d":"18.0%     "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["NB: Percentuale dei sinistri pagati, cumulati in ciascun anno di sviluppo, rispetto ai sinistri risultati con seguito al "]
["       31.12.2016 (pagati + riservati) "]
["Le statistiche sono state elaborate senza considerare una impresa non compresa nel portafoglio diretto italiano dal 2012."]
[]
["TAVOLA N. 14"]
[]
["Ramo Malattia - 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,{"v":0.546,"d":"54.6%"},{"v":0.9179999999999999,"d":"91.8%"},{"v":0.9620000000000001,"d":"96.2%"},{"v":0.978,"d":"97.8%"},{"v":0.9840000000000001,"d":"98.4%"},{"v":0.986,"d":"98.6%"},{"v":0.013999999999999999,"d":"1.4%     "}]
[2012,{"v":0.583,"d":"58.3%"},{"v":0.915,"d":"91.5%"},{"v":0.9570000000000001,"d":"95.7%"},{"v":0.9690000000000001,"d":"96.9%"},{"v":0.973,"d":"97.3%"},{"v":0,"d":"0.0%"},{"v":0.027000000000000003,"d":"2.7%     "}]
[2013,{"v":0.5870000000000001,"d":"58.7%"},{"v":0.904,"d":"90.4%"},{"v":0.946,"d":"94.6%"},{"v":0.958,"d":"95.8%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0.042,"d":"4.2%     "}]
[2014,{"v":0.591,"d":"59.1%"},{"v":0.888,"d":"88.8%"},{"v":0.934,"d":"93.4%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0.066,"d":"6.6%     "}]
[2015,{"v":0.597,"d":"59.7%"},{"v":0.902,"d":"90.2%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0.098,"d":"9.8%     "}]
[2016,{"v":0.696,"d":"69.6%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0.304,"d":"30.4%     "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["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 dal portafoglio diretto italiano."]

{"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"]
[2008,2779956,2547650,1518881,840,553,963670,617,640,2482551,1457,587,282798,253,895,166415,214,1287,449213,467,1040,3]
[2009,3205581,2927214,1747893,875,501,1023968,671,655,2771861,1546,558,366719,313,854,187754,244,1298,554473,557,1004,3]
[2010,3580608,3245357,1937256,847,437,1139706,663,581,3076962,1510,491,418895,310,740,177958,245,1379,596853,555,931,3]
[2011,4043778,3672472,2086709,817,392,1395521,659,472,3482230,1476,424,490798,304,620,186343,259,1391,677141,563,832,3]
[2012,4533701,4056809,2397317,863,360,1492963,657,440,3890280,1520,391,520431,292,561,201921,299,1482,722352,591,818,3]
[2013,4715317,4191779,2613419,864,330,1376110,601,437,3989529,1465,367,531015,307,577,264928,329,1242,795943,636,798,3]
[2014,4872188,4298720,2809166,876,312,1284070,569,443,4093236,1445,353,593970,312,526,243579,366,1503,837549,678,810,3]
[2015,5269213,4586299,3086659,895,290,1253574,536,428,4340233,1430,330,624402,306,491,260101,394,1516,884503,701,792,3]
["\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"]
[2008,2693786,2469764,1479427,802,542,925643,589,636,2405070,1391,578,270959,239,880,161487,209,1297,432446,448,1036]
[2009,3127130,2855713,1711839,841,492,989268,644,651,2701107,1485,550,356487,299,840,182576,237,1298,539063,536,995]
[2010,3556577,3223611,1928653,844,437,1126934,658,584,3055587,1502,492,416699,309,742,177265,245,1380,593964,554,932]
[2011,4007329,3638242,2073909,814,392,1375599,654,475,3449508,1467,425,488225,303,621,184925,259,1398,673150,562,835]
[2012,4533701,4056809,2397317,863,360,1492963,657,440,3890280,1520,391,520431,292,561,201921,299,1482,722352,591,818]
[2013,4715317,4191779,2613419,864,330,1376110,601,437,3989529,1465,367,531015,307,577,264928,329,1242,795943,636,798]
[2014,4872188,4298720,2809166,876,312,1284070,569,443,4093236,1445,353,593970,312,526,243579,366,1503,837549,678,810]
[2015,5269213,4586299,3086659,895,290,1253574,536,428,4340233,1430,330,624402,306,491,260101,394,1516,884503,701,792]
["\u001a"]
[null,{"v":8.148802960805291,"d":"8.1"},{"v":6.689875125618783,"d":"6.7"},{"v":9.878127529665392,"d":"9.9"},{"v":2.168949771689488,"d":"2.2"},{"v":-7.051282051282048,"d":"-7.1"},{"v":-2.37494840623953,"d":"-2.4"},{"v":-5.799648506151145,"d":"-5.8"},{"v":-3.3860045146726914,"d":"-3.4"},{"v":6.0342721504452745,"d":"6.0"},{"v":-1.038062283737029,"d":"-1.0"},{"v":-6.515580736543914,"d":"-6.5"},{"v":5.123491085408349,"d":"5.1"},{"v":-1.9230769230769273,"d":"-1.9"},{"v":-6.653992395437259,"d":"-6.7"},{"v":6.7830149561333375,"d":"6.8"},{"v":7.650273224043724,"d":"7.7"},{"v":0.8649367930805063,"d":"0.9"},{"v":5.60611976135128,"d":"5.6"},{"v":3.392330383480835,"d":"3.4"},{"v":-2.2222222222222254,"d":"-2.2"}]

{"sheet":"15","index":18,"n_rows":49,"n_cols":5,"rows_kept":49,"merged":[[0,0,0,4],[1,0,1,4],[4,0,4,1],[5,0,7,0],[8,0,13,0],[14,0,16,0],[17,0,22,0],[23,0,28,0],[29,0,34,0],[35,0,40,0],[41,0,46,0],[47,0,47,4]],"flags":["formulas_cached_only"]}
["TAVOLA N. 15"]
["Ramo Malattia \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":1518881,"d":"1,518,881    "},{"v":963670,"d":"963,670    "},{"v":2482551,"d":"2,482,551    "}]
[null,"imp.pag.",{"v":840,"d":"840    "},{"v":617,"d":"617    "},{"v":1457,"d":"1,457    "}]
[null,"pag.medio",{"v":553,"d":"553    "},{"v":640,"d":"640    "},{"v":587,"d":"587    "}]
[2009,"n.pag.",{"v":1747893,"d":"1,747,893    "},{"v":1023968,"d":"1,023,968    "},{"v":2771861,"d":"2,771,861    "}]
[null,"D %",{"v":15.077678896503421,"d":"15.1    "},{"v":6.257121213693484,"d":"6.3    "},{"v":11.653738432765337,"d":"11.7    "}]
[null,"imp.pag.",{"v":875,"d":"875    "},{"v":671,"d":"671    "},{"v":1546,"d":"1,546    "}]
[null,"D %",{"v":4.166666666666674,"d":"4.2    "},{"v":8.752025931928697,"d":"8.8    "},{"v":6.108442004118042,"d":"6.1    "}]
[null,"pag.medio",{"v":501,"d":"501    "},{"v":655,"d":"655    "},{"v":558,"d":"558    "}]
[null,"D %",{"v":-9.40325497287523,"d":"-9.4    "},{"v":2.34375,"d":"2.3    "},{"v":-4.940374787052814,"d":"-4.9    "}]
[2011,"n.pag.","2.086.709,0","1.395.521,0","3.482.230,0"]
[null,"imp.pag.","817,5","658,6","1.476,0"]
[null,"pag.medio","391,7","471,9","423,9"]
[2012,"n.pag.","2.397.317,0","1.492.963,0","3.890.280,0"]
[null,"D % *","14,9","7,0","11,7"]
[null,"imp.pag.","862,6","657,3","1.519,9"]
[null,"D % *",{"v":5.6,"d":"5.6    "},{"v":-0.3,"d":"-0.3    "},"3,0"]
[null,"pag.medio","359,8","440,3","390,7"]
[null,"D % *","-8,2",{"v":-6.8,"d":"-6.8    "},"-7,8"]
[2013,"n.pag.","2.613.419,0","1.376.110,0","3.989.529,0"]
[null,"D %","9,0","-7,8","2,6"]
[null,"imp.pag.","863,6","601,2","1.464,7"]
[null,"D %","0,1","-8,5","-3,6"]
[null,"pag.medio","330,4","436,9","560,5"]
[null,"D %","-8,2","-0,8","-6,0"]
[2014,"n.pag.","2.809.166,0","1.284.070,0","4.093.236,0"]
[null,"D %","7,5","-6,7","2,6"]
[null,"imp.pag.","875,5","569,3","1.444,9"]
[null,"D %","1,4","-5,3","-1,4"]
[null,"pag.medio","311,7","443,4","353,0"]
[null,"D %","-5,7","1,5","-3,9"]
[2015,"n.pag.","3.086.659,0","1.253.574,0","4.340.233,0"]
[null,"D %","9,9","-2,4","6,0"]
[null,"imp.pag.","894,5","536,0","1.430,5"]
[null,"D %","2,2","-5,9","-1,0"]
[null,"pag.medio","289,8","427,5","329,6"]
[null,"D %","-7,0","-3,6","-6,6"]
[2016,"n.pag.","3.416.610,0","1.276.754,0","4.693.364,0"]
[null,"D %","10,7","1,8","8,1"]
[null,"imp.pag.","892,5","559,0","1.451,5"]
[null,"D %","-0,2","4,3","1,5"]
[null,"pag.medio","261,2","437,8","309,3"]
[null,"D %","-9,9","2,4","-6,2"]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["(*) Variazione omogenea 2012/2011. "]

{"sheet":"16","index":19,"n_rows":55,"n_cols":5,"rows_kept":55,"merged":[[0,0,0,4],[1,0,1,4],[4,0,4,1],[5,0,7,0],[8,0,13,0],[14,0,16,0],[17,0,22,0],[23,0,28,0],[29,0,34,0],[35,0,40,0],[41,0,46,0],[47,0,47,4],[49,0,49,4],[50,0,50,4],[51,0,51,4],[52,0,52,4],[53,0,53,4]],"flags":["formulas_cached_only"]}
["TAVOLA N. 16"]
["Ramo Malattia  \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":282798,"d":"282,798    "},{"v":166415,"d":"166,415    "},{"v":449213,"d":"449,213    "}]
[null,"imp.ris.",{"v":253,"d":"253    "},{"v":214,"d":"214    "},{"v":467,"d":"467    "}]
[null,"ris.medio",{"v":895,"d":"895    "},{"v":1287,"d":"1,287    "},{"v":1040,"d":"1,040    "}]
[2009,"n.ris.",{"v":366719,"d":"366,719    "},{"v":187754,"d":"187,754    "},{"v":554473,"d":"554,473    "}]
[null,"D %",{"v":29.675245228042634,"d":"29.7    "},{"v":12.822762371180474,"d":"12.8    "},{"v":23.432091235115628,"d":"23.4    "}]
[null,"imp.ris.",{"v":313,"d":"313    "},{"v":244,"d":"244    "},{"v":557,"d":"557    "}]
[null,"D %",{"v":23.715415019762844,"d":"23.7    "},{"v":14.018691588785037,"d":"14.0    "},{"v":19.271948608137034,"d":"19.3    "}]
[null,"ris.medio",{"v":854,"d":"854    "},{"v":1298,"d":"1,298    "},{"v":1004,"d":"1,004    "}]
[null,"D %",{"v":-4.5810055865921795,"d":"-4.6    "},{"v":0.8547008547008517,"d":"0.9    "},{"v":-3.4615384615384603,"d":"-3.5    "}]
[2011,"n.ris.","490.798,0","186.343,0","677.141,0"]
[null,"imp.ris.","304,1","259,2","563,4"]
[null,"ris.medio","619,6","1.391,2","832,0"]
[2012,"n.ris.","520.431,0","201.921,0","722.352,0"]
[null,"D % *","6,0",{"v":9.2,"d":"9.2    "},{"v":7.3,"d":"7.3    "}]
[null,"imp.ris.","291,9","299,2","591,1"]
[null,"D % *",{"v":-3.6,"d":"-3.6    "},"15,4",{"v":5.2,"d":"5.2    "}]
[null,"ris.medio","561,0","1.481,7","818,3"]
[null,"D % *",{"v":-9.7,"d":"-9.7    "},{"v":6,"d":"6.0    "},{"v":-2,"d":"-2.0    "}]
[2103,"n.ris.","531.015,0","264.928,0","795.943,0"]
[null,"D % *","2,0","31,2","10,2"]
[null,"imp.ris.","306,6","328,9","635,5"]
[null,"D % *","5,0","9,9","7,5"]
[null,"ris.medio","577,3","1.241,6","1.196,8"]
[null,"D % *","2,9","-16,2","-2,4"]
[2014,"n.ris.","593.970,0","243.579,0","837.549,0"]
[null,"D %","11,9","-8,1","5,2"]
[null,"imp.ris.","312,3","366,2","678,5"]
[null,"D %","1,9","11,3","6,8"]
[null,"ris.medio","525,7","1.503,4","810,0"]
[null,"D %","-8,9","21,1","1,5"]
[2015,"n.ris.","624.402,0","260.101,0","884.503,0"]
[null,"D %","5,1","6,8","5,6"]
[null,"imp.ris.","306,4","394,4","700,8"]
[null,"D %","-1,9","7,7","3,3"]
[null,"ris.medio","490,8","1.516,3","792,3"]
[null,"D %","-6,6","0,9","-2,2"]
[2016,"n.ris.","751.513,0","297.435,0","1.048.948,0"]
[null,"D %","20,4","14,4","18,6"]
[null,"imp.ris.","390,4","407,9","798,3"]
[null,"D %","27,4","3,4","13,9"]
[null,"ris.medio","519,5","1.371,3","761,0"]
[null,"D %","5,8","-9,6","-4,0"]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["N.B.: Gli importi riservati sono considerati al netto della stima finale per sinistri IBNR."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["(*) Variazione omogenea 2012/2011."]

{"sheet":"fd_17","index":20,"n_rows":110,"n_cols":96,"rows_kept":110,"hidden":true,"merged":[[0,0,0,5]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":2}
[{"$nulls":7},"PER UTILIZZARE IL FD BISOGNA COPIARE E TRASPORRE I DATI DEL MODELLO CONSALVI"]
["ANNO","ANTI","PAGM","RISM","TOTM","RAP"]
[2008,"8+",8458,2812,3082,{"v":0,"d":"0.0"},"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"]
[2008,7,5399,3869,4147,{"v":0,"d":"0.0"},"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."]
[2008,6,3520,2240,2486,{"v":0,"d":"0.0"},"PAGM",8458,5399,3520,7819,5302,1796,1037,603,640,553,587,2927,5901,1151,2102,1119,1758,1079,615,655,501,558,1343,1019,1242,1617,756,1724,1135,542,581,437,491,1394,4382,1238,1883,1078,1184,1088,427,472,392,424,1083,636,2340,1357,1251,1334,852,401,440,360,391,3837,3413,4399,1728,2421,1637,846,385,437,330,367,2488,1119,2529,3048,2398,1240,864,393,443,312,353,3696,2679,1183,1616,1902,590,1045,381,428,290,330]
[2008,5,7819,1496,1801,{"v":0,"d":"0.0"},"RISM",2812,3869,2240,1496,1570,1096,1091,1233,1287,895,1040,2436,2091,1625,1597,1126,1133,1536,1159,1298,854,1004,2350,1360,1897,1536,2070,1645,1267,1276,1379,740,931,1953,1585,1471,1838,1501,1456,1355,1333,1391,620,832,2137,1795,1871,2044,1933,1943,1637,1230,1482,561,818,2030,2908,1631,1868,2094,2207,1199,971,1242,577,798,2532,1929,2129,2803,2898,2449,1066,1356,1503,526,810,1690,2280,2466,2615,2407,2877,1659,1093,1516,491,792]
[2008,4,5302,1570,1987,{"v":0,"d":"0.0"},"TOTM",3082,4147,2486,1801,1987,1237,1062,658,735,607,656,2535,2684,1524,1658,1125,1329,1275,668,755,562,632,1883,1316,1720,1553,1434,1671,1197,603,689,491,562,1766,1858,1416,1849,1323,1324,1208,489,580,435,490,1836,1316,1967,1823,1696,1706,1140,463,564,396,458,2198,2951,1955,1822,2160,1952,1006,447,567,372,439,2525,1742,2195,2839,2784,1828,966,482,612,349,431,1830,2332,2220,2439,2265,1465,1343,461,615,324,408]
[2008,3,1796,1096,1237,{"v":0,"d":"0.0"},null,0.3,0.9,0.9,0.4,0.7,2.1,1.5,1.7,2,1.3,1.6,0.3,0.7,0.6,0.2,0.3,0.6,1.1,2,2,1.6,1.8,0.8,0.4,1.4,0.8,1,0.6,1.4,1.9,2,1.7,1.8,1.7,1.3,1.5,0.9,2.7,1,1.1,2.4,2.4,1.7,1.9,1.4,0.4,1.2,1,1.4,1.2,1.2,3.1,2.9,1.6,2,2,2.8,0.8,1.5,1.5,1.5,1.9,3.1,3.4,1.6,2.1,0.5,0.9,0.4,1.1,0.9,1.3,1.4,2.5,2.8,1.7,2.2,1,1.7,0.8,0.9,1.2,2,1.2,3.5,3.4,1.7,2.3]
[2008,2,1037,1091,1062,{"v":1,"d":"1.0"}]
[2008,1,603,1233,658,{"v":2,"d":"2.0"},null,"SENZA COMPAGNIE"]
[2008,"TOT. PREC.",640,1287,735,{"v":2,"d":"2.0"},"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"]
[2008,0,553,895,607,{"v":1,"d":"1.0"},"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.",587,1040,656,{"v":1,"d":"1.0"},"PAGM",9870,4616,4240,5506,2250,678,970,660,688,614,642,8305,5094,3525,7367,4803,1743,1047,600,636,542,578,2857,5886,1127,1774,1072,1725,1141,609,651,492,550,1343,1023,1243,1630,759,1810,1165,544,584,437,492,1396,4421,1239,1888,1085,1193,1087,430,475,392,425,1083,636,2340,1357,1251,1334,852,401,440,360,391,3837,3413,4399,1728,2421,1637,846,385,437,330,367,2488,1119,2529,3048,2398,1240,864,393,443,312,353]
[2009,"8+",2927,2436,2535,{"v":0,"d":"0.0"},"RISM",2589,3877,3752,2569,1768,1801,1454,1152,1408,813,1007,2783,3799,2172,1481,1491,1119,1140,1231,1297,880,1036,2383,1975,1600,1522,1165,1224,1529,1148,1298,840,995,2350,1354,1897,1536,2070,1654,1270,1275,1380,742,932,1950,1586,1470,1838,1511,1457,1357,1344,1398,621,835,2137,1795,1871,2044,1933,1943,1637,1230,1482,561,818,2030,2908,1631,1868,2094,2207,1199,971,1242,577,798,2532,1929,2129,2803,2898,2449,1066,1356,1503,526,810]
[2009,7,5901,2091,2684,{"v":0,"d":"0.0"},"TOTM",2908,4080,3840,3064,1865,1205,1165,710,795,650,704,3044,4031,2433,1754,1854,1244,1091,656,734,595,648,2478,2585,1498,1552,1144,1390,1313,662,752,552,624,1883,1312,1720,1556,1437,1704,1215,605,692,492,563,1764,1861,1416,1850,1332,1329,1208,493,585,436,492,1836,1316,1967,1823,1696,1706,1140,463,564,396,458,2198,2951,1955,1822,2160,1952,1006,447,567,372,439,2525,1742,2195,2839,2784,1828,966,482,612,349,431]
[2009,6,1151,1625,1524,{"v":1,"d":"1.0"},"RAP",0.3,0.8,0.9,0.5,0.8,2.7,1.5,1.7,2,1.3,1.6,0.3,0.7,0.6,0.2,0.3,0.6,1.1,2.1,2,1.6,1.8,0.8,0.3,1.4,0.9,1.1,0.7,1.3,1.9,2,1.7,1.8,1.7,1.3,1.5,0.9,2.7,0.9,1.1,2.3,2.4,1.7,1.9,1.4,0.4,1.2,1,1.4,1.2,1.2,3.1,2.9,1.6,2,2,2.8,0.8,1.5,1.5,1.5,1.9,3.1,3.4,1.6,2.1,0.5,0.9,0.4,1.1,0.9,1.3,1.4,2.5,2.8,1.7,2.2,1,1.7,0.8,0.9,1.2,2,1.2,3.5,3.4,1.7,2.3]
[2009,5,2102,1597,1658,{"v":0,"d":"0.0"}]
[2009,4,1119,1126,1125,{"v":1,"d":"1.0"}]
[2009,3,1758,1133,1329,{"v":0,"d":"0.0"},{"$nulls":78},{"v":48.553054662379424,"d":"48.6"},{"v":139.41018766756034,"d":"139.4"},{"v":-53.222617635429025,"d":"-53.2"},{"v":-46.981627296587924,"d":"-47.0"},{"v":-20.68390325271059,"d":"-20.7"},{"v":-52.41935483870967,"d":"-52.4"},{"v":20.94907407407407,"d":"20.9"},{"v":-3.053435114503822,"d":"-3.1"},{"v":-3.3860045146726914,"d":"-3.4"},{"v":-7.051282051282048,"d":"-7.1"},{"v":-6.515580736543914,"d":"-6.5"}]
[2009,2,1079,1536,1275,{"v":1,"d":"1.0"},{"$nulls":78},{"v":-33.25434439178515,"d":"-33.3"},{"v":18.19595645412131,"d":"18.2"},{"v":15.829027712541087,"d":"15.8"},{"v":-6.707099536211203,"d":"-6.7"},{"v":-16.942719116632166,"d":"-16.9"},{"v":17.47652102899142,"d":"17.5"},{"v":55.628517823639775,"d":"55.6"},{"v":-19.3952802359882,"d":"-19.4"},{"v":0.8649367930805063,"d":"0.9"},{"v":-6.653992395437259,"d":"-6.7"},{"v":-2.2222222222222254,"d":"-2.2"}]
[2009,1,615,1159,668,{"v":1,"d":"1.0"},{"$nulls":45},"ANNO","ANTI","PAGM","RISM","TOTM","RAP",{"$nulls":27},{"v":-27.524752475247528,"d":"-27.5"},{"v":33.869115958668196,"d":"33.9"},{"v":1.1389521640091216,"d":"1.1"},{"v":-14.089468122578374,"d":"-14.1"},{"v":-18.64224137931034,"d":"-18.6"},{"v":-19.857768052516413,"d":"-19.9"},{"v":39.02691511387164,"d":"39.0"},{"v":-4.356846473029041,"d":"-4.4"},{"v":0.4901960784313708,"d":"0.5"},{"v":-7.163323782234954,"d":"-7.2"},{"v":-5.336426914153137,"d":"-5.3"}]
[2009,"TOT. PREC.",655,1298,755,{"v":2,"d":"2.0"},{"$nulls":45},2008,"8+",8458,2812,3082,0,3]
[2009,0,501,854,562,{"v":1,"d":"1.0"},{"$nulls":45},2008,7,5399,3869,4147,0,7]
[2009,"TOT. GEN.",558,1004,632,{"v":1,"d":"1.0"},{"$nulls":45},2008,6,3520,2240,2486,0,6]
[2010,"8+",1343,2350,1883,{"v":1,"d":"1.0"},{"$nulls":45},2008,5,7819,1496,1801,0,2]
[2010,7,1019,1360,1316,{"v":1,"d":"1.0"},{"$nulls":45},2008,4,5302,1570,1987,0,3]
[2010,6,1242,1897,1720,{"v":1,"d":"1.0"},{"$nulls":45},2008,3,1796,1096,1237,0,6]
[2010,5,1617,1536,1553,{"v":0,"d":"0.0"},{"$nulls":45},2008,2,1037,1091,1062,1,1]
[2010,4,756,2070,1434,{"v":2,"d":"2.0"},{"$nulls":45},2008,1,603,1233,658,2,0]
[2010,3,1724,1645,1671,{"v":1,"d":"1.0"},{"$nulls":45},2008,"TOT. PREC.",640,1287,735,2,0]
[2010,2,1135,1267,1197,{"v":1,"d":"1.0"},{"$nulls":45},2008,0,553,895,607,1,6]
[2010,1,542,1276,603,{"v":2,"d":"2.0"},{"$nulls":45},2008,"TOT. GEN.",587,1040,656,1,8]
[2010,"TOT. PREC.",581,1379,689,{"v":2,"d":"2.0"},{"$nulls":45},2009,"8+",2927,2436,2535,0,8]
[2010,0,437,740,491,{"v":1,"d":"1.0"},{"$nulls":45},2009,7,5901,2091,2684,0,4]
[2010,"TOT. GEN.",491,931,562,{"v":1,"d":"1.0"},{"$nulls":45},2009,6,1151,1625,1524,1,4]
[2011,"8+",1394,1953,1766,{"v":1,"d":"1.0"},{"$nulls":45},2009,5,2102,1597,1658,0,8]
[2011,7,4382,1585,1858,{"v":0,"d":"0.0"},{"$nulls":45},2009,4,1119,1126,1125,1,0]
[2011,6,1238,1471,1416,{"v":1,"d":"1.0"},{"$nulls":45},2009,3,1758,1133,1329,0,6]
[2011,5,1883,1838,1849,{"v":1,"d":"1.0"},{"$nulls":45},2009,2,1079,1536,1275,1,4]
[2011,4,1078,1501,1323,{"v":1,"d":"1.0"},{"$nulls":45},2009,1,615,1159,668,1,9]
[2011,3,1184,1456,1324,{"v":1,"d":"1.0"},{"$nulls":45},2009,"TOT. PREC.",655,1298,755,2,0]
[2011,2,1088,1355,1208,{"v":1,"d":"1.0"},{"$nulls":45},2009,0,501,854,562,1,7]
[2011,1,427,1333,489,{"v":3,"d":"3.0"},{"$nulls":45},2009,"TOT. GEN.",558,1004,632,1,8]
[2011,"TOT. PREC.",472,1391,580,{"v":2,"d":"2.0"},{"$nulls":45},2010,"8+",1343,2350,1883,1,7]
[2011,0,392,620,435,{"v":1,"d":"1.0"},{"$nulls":45},2010,7,1019,1360,1316,1,3]
[2011,"TOT. GEN.",424,832,490,{"v":2,"d":"2.0"},{"$nulls":45},2010,6,1242,1897,1720,1,5]
[2012,"8+",1083,2137,1836,{"v":2,"d":"2.0"},{"$nulls":45},2010,5,1617,1536,1553,0,9]
[2012,7,636,1795,1316,{"v":2,"d":"2.0"},{"$nulls":45},2010,4,756,2070,1434,2,7]
[2012,6,2340,1871,1967,{"v":0,"d":"0.0"},{"$nulls":45},2010,3,1724,1645,1671,1,0]
[2012,5,1357,2044,1823,{"v":1,"d":"1.0"},{"$nulls":45},2010,2,1135,1267,1197,1,1]
[2012,4,1251,1933,1696,{"v":1,"d":"1.0"},{"$nulls":45},2010,1,542,1276,603,2,4]
[2012,3,1334,1943,1706,{"v":1,"d":"1.0"},{"$nulls":45},2010,"TOT. PREC.",581,1379,689,2,4]
[2012,2,852,1637,1140,{"v":1,"d":"1.0"},{"$nulls":45},2010,0,437,740,491,1,7]
[2012,1,401,1230,463,{"v":3,"d":"3.0"},{"$nulls":45},2010,"TOT. GEN.",491,931,562,1,9]
[2012,"TOT. PREC.",440,1482,564,{"v":3,"d":"3.0"},{"$nulls":45},2011,"8+",1394,1953,1766,1,4]
[2012,0,360,561,396,{"v":1,"d":"1.0"},{"$nulls":45},2011,7,4382,1585,1858,0,4]
[2012,"TOT. GEN.",391,818,458,{"v":2,"d":"2.0"},{"$nulls":45},2011,6,1238,1471,1416,1,2]
[2013,"8+",3837,2030,2198,{"v":0,"d":"0.0"},{"$nulls":45},2011,5,1883,1838,1849,1,0]
[2013,7,3413,2908,2951,{"v":0,"d":"0.0"},{"$nulls":45},2011,4,1078,1501,1323,1,4]
[2013,6,4399,1631,1955,{"v":0,"d":"0.0"},{"$nulls":45},2011,3,1184,1456,1324,1,2]
[2013,5,1728,1868,1822,{"v":1,"d":"1.0"},{"$nulls":45},2011,2,1088,1355,1208,1,2]
[2013,4,2421,2094,2160,{"v":0,"d":"0.0"},{"$nulls":45},2011,1,427,1333,489,3,1]
[2013,3,1637,2207,1952,{"v":1,"d":"1.0"},{"$nulls":45},2011,"TOT. PREC.",472,1391,580,2,9]
[2013,2,846,1199,1006,{"v":1,"d":"1.0"},{"$nulls":45},2011,0,392,620,435,1,6]
[2013,1,385,971,447,{"v":2,"d":"2.0"},{"$nulls":45},2011,"TOT. GEN.",424,832,490,2,0]
[2013,"TOT. PREC.",437,1242,567,{"v":2,"d":"2.0"},{"$nulls":45},2012,"8+",1083,2137,1836,2,0]
[2013,0,330,577,372,{"v":1,"d":"1.0"},{"$nulls":45},2012,7,636,1795,1316,2,8]
[2013,"TOT. GEN.",367,798,439,{"v":2,"d":"2.0"},{"$nulls":45},2012,6,2340,1871,1967,0,8]
[2014,"8+",2488,2532,2525,{"v":1,"d":"1.0"},{"$nulls":45},2012,5,1357,2044,1823,1,5]
[2014,7,1119,1929,1742,{"v":1,"d":"1.0"},{"$nulls":45},2012,4,1251,1933,1696,1,5]
[2014,6,2529,2129,2195,{"v":0,"d":"0.0"},{"$nulls":45},2012,3,1334,1943,1706,1,5]
[2014,5,3048,2803,2839,{"v":0,"d":"0.0"},{"$nulls":45},2012,2,852,1637,1140,1,9]
[2014,4,2398,2898,2784,{"v":1,"d":"1.0"},{"$nulls":45},2012,1,401,1230,463,3,1]
[2014,3,1240,2449,1828,{"v":2,"d":"2.0"},{"$nulls":45},2012,"TOT. PREC.",440,1482,564,3,4]
[2014,2,864,1066,966,{"v":1,"d":"1.0"},{"$nulls":45},2012,0,360,561,396,1,6]
[2014,1,393,1356,482,{"v":3,"d":"3.0"},{"$nulls":45},2012,"TOT. GEN.",391,818,458,2,1]
[2014,"TOT. PREC.",443,1503,612,{"v":3,"d":"3.0"},{"$nulls":45},2013,"8+",3837,2030,2198,0,5]
[2014,0,312,526,349,{"v":1,"d":"1.0"},{"$nulls":45},2013,7,3413,2908,2951,0,9]
[2014,"TOT. GEN.",353,810,431,{"v":2,"d":"2.0"},{"$nulls":45},2013,6,4399,1631,1955,0,4]
[2015,"8+",3696,1690,1830,{"v":0,"d":"0.0"},{"$nulls":45},2013,5,1728,1868,1822,1,1]
[2015,7,2679,2280,2332,{"v":0,"d":"0.0"},{"$nulls":45},2013,4,2421,2094,2160,0,9]
[2015,6,1183,2466,2220,{"v":2,"d":"2.0"},{"$nulls":45},2013,3,1637,2207,1952,1,3]
[2015,5,1616,2615,2439,{"v":1,"d":"1.0"},{"$nulls":45},2013,2,846,1199,1006,1,4]
[2015,4,1902,2407,2265,{"v":1,"d":"1.0"},{"$nulls":45},2013,1,385,971,447,2,5]
[2015,3,590,2877,1465,{"v":4,"d":"4.0"},{"$nulls":45},2013,"TOT. PREC.",437,1242,567,2,8]
[2015,2,1045,1659,1343,{"v":1,"d":"1.0"},{"$nulls":45},2013,0,330,577,372,1,7]
[2015,1,381,1093,461,{"v":2,"d":"2.0"},{"$nulls":45},2013,"TOT. GEN.",367,798,439,2,2]
[2015,"TOT. PREC.",428,1516,615,{"v":3,"d":"3.0"},{"$nulls":45},2014,"8+",2488,2532,2525,1,0]
[2015,0,290,491,324,{"v":1,"d":"1.0"},{"$nulls":45},2014,7,1119,1929,1742,1,7]
[2015,"TOT. GEN.",330,792,408,{"v":2,"d":"2.0"},{"$nulls":45},2014,6,2529,2129,2195,0,8]
["\u001a",{"$nulls":50},2014,5,3048,2803,2839,0,9]
[{"$nulls":51},2014,4,2398,2898,2784,1,2]
[{"$nulls":51},2014,3,1240,2449,1828,2,0]
[{"$nulls":51},2014,2,864,1066,966,1,2]
[{"$nulls":51},2014,1,393,1356,482,3,5]
[{"$nulls":51},2014,"TOT. PREC.",443,1503,612,3,4]
[{"$nulls":51},2014,0,312,526,349,1,7]
[{"$nulls":51},2014,"TOT. GEN.",353,810,431,2,3]
[{"$nulls":51},2015,"8+",3696,1690,1830,0,5]
[{"$nulls":51},2015,7,2679,2280,2332,0,9]
[{"$nulls":51},2015,6,1183,2466,2220,2,1]
[{"$nulls":51},2015,5,1616,2615,2439,1,6]
[{"$nulls":51},2015,4,1902,2407,2265,1,3]
[{"$nulls":51},2015,3,590,2877,1465,4,9]
[{"$nulls":51},2015,2,1045,1659,1343,1,6]
[{"$nulls":51},2015,1,381,1093,461,2,9]
[{"$nulls":51},2015,"TOT. PREC.",428,1516,615,3,5]
[{"$nulls":51},2015,0,290,491,324,1,7]
[{"$nulls":51},2015,"TOT. GEN.",330,792,408,2,4]
[{"$nulls":51},"\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],[60,0,60,13]],"flags":["formulas_cached_only"]}
["TAVOLA N. 17"]
[]
["Ramo Malattia - 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":8458,"d":"8,458"},{"v":5399,"d":"5,399"},{"v":3520,"d":"3,520"},{"v":7819,"d":"7,819"},{"v":5302,"d":"5,302"},{"v":1796,"d":"1,796"},{"v":1037,"d":"1,037"},603,640,553,587]
[null,"Riservato medio",null,{"v":2812,"d":"2,812"},{"v":3869,"d":"3,869"},{"v":2240,"d":"2,240"},{"v":1496,"d":"1,496"},{"v":1570,"d":"1,570"},{"v":1096,"d":"1,096"},{"v":1091,"d":"1,091"},{"v":1233,"d":"1,233"},{"v":1287,"d":"1,287"},895,{"v":1040,"d":"1,040"}]
[null,"Totale",null,{"v":3082,"d":"3,082"},{"v":4147,"d":"4,147"},{"v":2486,"d":"2,486"},{"v":1801,"d":"1,801"},{"v":1987,"d":"1,987"},{"v":1237,"d":"1,237"},{"v":1062,"d":"1,062"},658,735,607,656]
[null,"Ris medio/Pag medio",null,0.3,0.9,0.9,0.4,0.7,2.1,1.5,1.7,{"v":2,"d":"2.0"},1.3,1.6]
[2009,"Pagato medio",null,{"v":2927,"d":"2,927"},{"v":5901,"d":"5,901"},{"v":1151,"d":"1,151"},{"v":2102,"d":"2,102"},{"v":1119,"d":"1,119"},{"v":1758,"d":"1,758"},{"v":1079,"d":"1,079"},615,655,501,558]
[null,"D%",null,{"v":-65.39371009694963,"d":"-65.4"},{"v":9.298018151509545,"d":"9.3"},{"v":-67.30113636363637,"d":"-67.3"},{"v":-73.1167668499808,"d":"-73.1"},{"v":-78.89475669558657,"d":"-78.9"},{"v":-2.1158129175946505,"d":"-2.1"},{"v":4.050144648023135,"d":"4.1"},{"v":1.990049751243772,"d":"2.0"},{"v":2.34375,"d":"2.3"},{"v":-9.40325497287523,"d":"-9.4"},{"v":-4.940374787052814,"d":"-4.9"}]
[null,"Riservato medio",null,{"v":2436,"d":"2,436"},{"v":2091,"d":"2,091"},{"v":1625,"d":"1,625"},{"v":1597,"d":"1,597"},{"v":1126,"d":"1,126"},{"v":1133,"d":"1,133"},{"v":1536,"d":"1,536"},{"v":1159,"d":"1,159"},{"v":1298,"d":"1,298"},854,{"v":1004,"d":"1,004"}]
[null,"D%",null,{"v":-13.371266002844951,"d":"-13.4"},{"v":-45.95502713879556,"d":"-46.0"},{"v":-27.45535714285714,"d":"-27.5"},{"v":6.751336898395732,"d":"6.8"},{"v":-28.28025477707007,"d":"-28.3"},{"v":3.3759124087591186,"d":"3.4"},{"v":40.78826764436296,"d":"40.8"},{"v":-6.001622060016221,"d":"-6.0"},{"v":0.8547008547008517,"d":"0.9"},{"v":-4.5810055865921795,"d":"-4.6"},{"v":-3.4615384615384603,"d":"-3.5"}]
[null,"Totale",null,{"v":2535,"d":"2,535"},{"v":2684,"d":"2,684"},{"v":1524,"d":"1,524"},{"v":1658,"d":"1,658"},{"v":1125,"d":"1,125"},{"v":1329,"d":"1,329"},{"v":1275,"d":"1,275"},668,755,562,632]
[null,"D%",null,{"v":-17.748215444516546,"d":"-17.7"},{"v":-35.27851458885941,"d":"-35.3"},{"v":-38.69670152855994,"d":"-38.7"},{"v":-7.940033314825101,"d":"-7.9"},{"v":-43.381982888777046,"d":"-43.4"},{"v":7.437348423605505,"d":"7.4"},{"v":20.056497175141242,"d":"20.1"},{"v":1.5197568389057725,"d":"1.5"},{"v":2.7210884353741527,"d":"2.7"},{"v":-7.413509060955514,"d":"-7.4"},{"v":-3.658536585365857,"d":"-3.7"}]
[null,"Ris medio/Pag medio",null,0.3,0.7,0.6,0.2,0.3,0.6,1.1,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},1.6,1.8]
[2011,"Pagato medio",null,{"v":1394,"d":"1,394"},{"v":4382,"d":"4,382"},{"v":1238,"d":"1,238"},{"v":1883,"d":"1,883"},{"v":1078,"d":"1,078"},{"v":1184,"d":"1,184"},{"v":1088,"d":"1,088"},427,472,392,424]
[null,"D%",null,{"v":3.797468354430378,"d":"3.8"},{"v":330.0294406280667,"d":"330.0"},{"v":-0.32206119162641045,"d":"-0.3"},{"v":16.45021645021645,"d":"16.5"},{"v":42.59259259259258,"d":"42.6"},{"v":-31.32250580046404,"d":"-31.3"},{"v":-4.1409691629956,"d":"-4.1"},{"v":-21.217712177121772,"d":"-21.2"},{"v":-18.760757314974185,"d":"-18.8"},{"v":-10.297482837528605,"d":"-10.3"},{"v":-13.645621181262724,"d":"-13.6"}]
[null,"Riservato medio",null,{"v":1953,"d":"1,953"},{"v":1585,"d":"1,585"},{"v":1471,"d":"1,471"},{"v":1838,"d":"1,838"},{"v":1501,"d":"1,501"},{"v":1456,"d":"1,456"},{"v":1355,"d":"1,355"},{"v":1333,"d":"1,333"},{"v":1391,"d":"1,391"},620,832]
[null,"D%",null,{"v":-16.893617021276597,"d":"-16.9"},{"v":16.544117647058833,"d":"16.5"},{"v":-22.45651027938851,"d":"-22.5"},{"v":19.661458333333325,"d":"19.7"},{"v":-27.487922705314006,"d":"-27.5"},{"v":-11.489361702127665,"d":"-11.5"},{"v":6.945540647198101,"d":"6.9"},{"v":4.467084639498431,"d":"4.5"},{"v":0.870195794053652,"d":"0.9"},{"v":-16.216216216216218,"d":"-16.2"},{"v":-10.633727175080555,"d":"-10.6"}]
[null,"Totale",null,{"v":1766,"d":"1,766"},{"v":1858,"d":"1,858"},{"v":1416,"d":"1,416"},{"v":1849,"d":"1,849"},{"v":1323,"d":"1,323"},{"v":1324,"d":"1,324"},{"v":1208,"d":"1,208"},489,580,435,490]
[null,"D%",null,{"v":-6.213489113117365,"d":"-6.2"},{"v":41.18541033434651,"d":"41.2"},{"v":-17.674418604651166,"d":"-17.7"},{"v":19.059884095299417,"d":"19.1"},{"v":-7.740585774058573,"d":"-7.7"},{"v":-20.76600837821664,"d":"-20.8"},{"v":0.9189640768588081,"d":"0.9"},{"v":-18.905472636815922,"d":"-18.9"},{"v":-15.820029027576199,"d":"-15.8"},{"v":-11.405295315682284,"d":"-11.4"},{"v":-12.811387900355875,"d":"-12.8"}]
[null,"Ris medio/Pag medio",null,1.4,0.4,1.2,{"v":1,"d":"1.0"},1.4,1.2,1.2,3.1,2.9,1.6,{"v":2,"d":"2.0"}]
[2012,"Pagato medio",null,{"v":1083,"d":"1,083"},636,{"v":2340,"d":"2,340"},{"v":1357,"d":"1,357"},{"v":1251,"d":"1,251"},{"v":1334,"d":"1,334"},852,401,440,360,391]
[null,"D% *",null,{"v":-22.42120343839542,"d":"-22.4"},{"v":-85.6141144537435,"d":"-85.6"},{"v":88.86198547215496,"d":"88.9"},{"v":-28.125,"d":"-28.1"},{"v":15.299539170506904,"d":"15.3"},{"v":11.818943839061191,"d":"11.8"},{"v":-21.619135234590615,"d":"-21.6"},{"v":-6.744186046511624,"d":"-6.7"},{"v":-7.36842105263158,"d":"-7.4"},{"v":-8.163265306122447,"d":"-8.2"},{"v":-7.9999999999999964,"d":"-8.0"}]
[null,"Riservato medio",null,{"v":2137,"d":"2,137"},{"v":1795,"d":"1,795"},{"v":1871,"d":"1,871"},{"v":2044,"d":"2,044"},{"v":1933,"d":"1,933"},{"v":1943,"d":"1,943"},{"v":1637,"d":"1,637"},{"v":1230,"d":"1,230"},{"v":1482,"d":"1,482"},561,818]
[null,"D% *",null,{"v":9.589743589743582,"d":"9.6"},{"v":13.177805800756627,"d":"13.2"},{"v":27.27891156462585,"d":"27.3"},{"v":11.20783460282917,"d":"11.2"},{"v":27.92852415618796,"d":"27.9"},{"v":33.35621139327385,"d":"33.4"},{"v":20.633750921149584,"d":"20.6"},{"v":-8.482142857142861,"d":"-8.5"},{"v":6.008583690987135,"d":"6.0"},{"v":-9.661835748792269,"d":"-9.7"},{"v":-2.035928143712573,"d":"-2.0"}]
[null,"Totale",null,{"v":1836,"d":"1,836"},{"v":1316,"d":"1,316"},{"v":1967,"d":"1,967"},{"v":1823,"d":"1,823"},{"v":1696,"d":"1,696"},{"v":1706,"d":"1,706"},{"v":1140,"d":"1,140"},463,564,396,458]
[null,"D% *",null,{"v":4.081632653061229,"d":"4.1"},{"v":-29.2853304674906,"d":"-29.3"},{"v":38.91242937853108,"d":"38.9"},{"v":-1.4594594594594557,"d":"-1.5"},{"v":27.32732732732732,"d":"27.3"},{"v":28.36719337848006,"d":"28.4"},{"v":-5.629139072847678,"d":"-5.6"},{"v":-6.085192697768759,"d":"-6.1"},{"v":-3.589743589743588,"d":"-3.6"},{"v":-9.174311926605505,"d":"-9.2"},{"v":-6.910569105691056,"d":"-6.9"}]
[null,"Ris medio/Pag medio",null,{"v":2,"d":"2.0"},2.8,0.8,1.5,1.5,1.5,1.9,3.1,3.4,1.6,2.1]
[2013,"Pagato medio",null,{"v":3837,"d":"3,837"},{"v":3413,"d":"3,413"},{"v":4399,"d":"4,399"},{"v":1728,"d":"1,728"},{"v":2421,"d":"2,421"},{"v":1637,"d":"1,637"},846,385,437,330,367]
[null,"D%",null,{"v":254.29362880886427,"d":"254.3"},{"v":436.6352201257862,"d":"436.6"},{"v":87.99145299145299,"d":"88.0"},{"v":27.339719970523202,"d":"27.3"},{"v":93.5251798561151,"d":"93.5"},{"v":22.713643178410802,"d":"22.7"},{"v":-0.7042253521126751,"d":"-0.7"},{"v":-3.990024937655856,"d":"-4.0"},{"v":-0.6818181818181834,"d":"-0.7"},{"v":-8.333333333333337,"d":"-8.3"},{"v":-6.13810741687979,"d":"-6.1"}]
[null,"Riservato medio",null,{"v":2030,"d":"2,030"},{"v":2908,"d":"2,908"},{"v":1631,"d":"1,631"},{"v":1868,"d":"1,868"},{"v":2094,"d":"2,094"},{"v":2207,"d":"2,207"},{"v":1199,"d":"1,199"},971,{"v":1242,"d":"1,242"},577,798]
[null,"D%",null,{"v":-5.007019185774453,"d":"-5.0"},{"v":62.00557103064066,"d":"62.0"},{"v":-12.82736504543025,"d":"-12.8"},{"v":-8.610567514677104,"d":"-8.6"},{"v":8.329022245214702,"d":"8.3"},{"v":13.587236232629962,"d":"13.6"},{"v":-26.75626145387905,"d":"-26.8"},{"v":-21.056910569105693,"d":"-21.1"},{"v":-16.194331983805665,"d":"-16.2"},{"v":2.8520499108734443,"d":"2.9"},{"v":-2.444987775061125,"d":"-2.4"}]
[null,"Totale",null,{"v":2198,"d":"2,198"},{"v":2951,"d":"2,951"},{"v":1955,"d":"1,955"},{"v":1822,"d":"1,822"},{"v":2160,"d":"2,160"},{"v":1952,"d":"1,952"},{"v":1006,"d":"1,006"},447,567,372,439]
[null,"D%",null,{"v":19.716775599128546,"d":"19.7"},{"v":124.2401215805471,"d":"124.2"},{"v":-0.6100660904931332,"d":"-0.6"},{"v":-0.05485463521667233,"d":"-0.1"},{"v":27.35849056603774,"d":"27.4"},{"v":14.419695193434933,"d":"14.4"},{"v":-11.754385964912284,"d":"-11.8"},{"v":-3.455723542116629,"d":"-3.5"},{"v":0.5319148936170137,"d":"0.5"},{"v":-6.060606060606055,"d":"-6.1"},{"v":-4.148471615720528,"d":"-4.1"}]
[null,"Ris medio/Pag medio",null,0.5,0.9,0.4,1.1,0.9,1.3,1.4,2.5,2.8,1.7,2.2]
[2014,"Pagato medio",null,{"v":2488,"d":"2,488"},{"v":1119,"d":"1,119"},{"v":2529,"d":"2,529"},{"v":3048,"d":"3,048"},{"v":2398,"d":"2,398"},{"v":1240,"d":"1,240"},864,393,443,312,353]
[null,"D%",null,{"v":-35.15767526713578,"d":"-35.2"},{"v":-67.2135950776443,"d":"-67.2"},{"v":-42.509661286656055,"d":"-42.5"},{"v":76.38888888888889,"d":"76.4"},{"v":-0.9500206526228849,"d":"-1.0"},{"v":-24.251679902260236,"d":"-24.3"},{"v":2.127659574468077,"d":"2.1"},{"v":2.0779220779220786,"d":"2.1"},{"v":1.3729977116704761,"d":"1.4"},{"v":-5.454545454545457,"d":"-5.5"},{"v":-3.8147138964577665,"d":"-3.8"}]
[null,"Riservato medio",null,{"v":2532,"d":"2,532"},{"v":1929,"d":"1,929"},{"v":2129,"d":"2,129"},{"v":2803,"d":"2,803"},{"v":2898,"d":"2,898"},{"v":2449,"d":"2,449"},{"v":1066,"d":"1,066"},{"v":1356,"d":"1,356"},{"v":1503,"d":"1,503"},526,810]
[null,"D%",null,{"v":24.729064039408865,"d":"24.7"},{"v":-33.665749656121044,"d":"-33.7"},{"v":30.5334150827713,"d":"30.5"},{"v":50.05353319057815,"d":"50.1"},{"v":38.39541547277936,"d":"38.4"},{"v":10.965111010421392,"d":"11.0"},{"v":-11.092577147623018,"d":"-11.1"},{"v":39.649845520082394,"d":"39.6"},{"v":21.014492753623195,"d":"21.0"},{"v":-8.838821490467941,"d":"-8.8"},{"v":1.5037593984962516,"d":"1.5"}]
[null,"Totale",null,{"v":2525,"d":"2,525"},{"v":1742,"d":"1,742"},{"v":2195,"d":"2,195"},{"v":2839,"d":"2,839"},{"v":2784,"d":"2,784"},{"v":1828,"d":"1,828"},966,482,612,349,431]
[null,"D%",null,{"v":14.877161055505006,"d":"14.9"},{"v":-40.96916299559471,"d":"-41.0"},{"v":12.27621483375958,"d":"12.3"},{"v":55.81778265642152,"d":"55.8"},{"v":28.888888888888896,"d":"28.9"},{"v":-6.352459016393441,"d":"-6.4"},{"v":-3.9761431411530768,"d":"-4.0"},{"v":7.829977628635354,"d":"7.8"},{"v":7.9365079365079305,"d":"7.9"},{"v":-6.182795698924726,"d":"-6.2"},{"v":-1.8223234624145768,"d":"-1.8"}]
[null,"Ris medio/Pag medio",null,{"v":1,"d":"1.0"},1.7,0.8,0.9,1.2,{"v":2,"d":"2.0"},1.2,3.5,3.4,1.7,2.3]
[2015,"Pagato medio",null,{"v":3696,"d":"3,696"},{"v":2679,"d":"2,679"},{"v":1183,"d":"1,183"},{"v":1616,"d":"1,616"},{"v":1902,"d":"1,902"},590,{"v":1045,"d":"1,045"},381,428,290,330]
[null,"D%",null,{"v":48.553054662379424,"d":"48.6"},{"v":139.41018766756034,"d":"139.4"},{"v":-53.222617635429025,"d":"-53.2"},{"v":-46.981627296587924,"d":"-47.0"},{"v":-20.68390325271059,"d":"-20.7"},{"v":-52.41935483870967,"d":"-52.4"},{"v":20.94907407407407,"d":"20.9"},{"v":-3.053435114503822,"d":"-3.1"},{"v":-3.3860045146726914,"d":"-3.4"},{"v":-7.051282051282048,"d":"-7.1"},{"v":-6.515580736543914,"d":"-6.5"}]
[null,"Riservato medio",null,{"v":1690,"d":"1,690"},{"v":2280,"d":"2,280"},{"v":2466,"d":"2,466"},{"v":2615,"d":"2,615"},{"v":2407,"d":"2,407"},{"v":2877,"d":"2,877"},{"v":1659,"d":"1,659"},{"v":1093,"d":"1,093"},{"v":1516,"d":"1,516"},491,792]
[null,"D%",null,{"v":-33.25434439178515,"d":"-33.3"},{"v":18.19595645412131,"d":"18.2"},{"v":15.829027712541087,"d":"15.8"},{"v":-6.707099536211203,"d":"-6.7"},{"v":-16.942719116632166,"d":"-16.9"},{"v":17.47652102899142,"d":"17.5"},{"v":55.628517823639775,"d":"55.6"},{"v":-19.3952802359882,"d":"-19.4"},{"v":0.8649367930805063,"d":"0.9"},{"v":-6.653992395437259,"d":"-6.7"},{"v":-2.2222222222222254,"d":"-2.2"}]
[null,"Totale",null,{"v":1830,"d":"1,830"},{"v":2332,"d":"2,332"},{"v":2220,"d":"2,220"},{"v":2439,"d":"2,439"},{"v":2265,"d":"2,265"},{"v":1465,"d":"1,465"},{"v":1343,"d":"1,343"},461,615,324,408]
[null,"D%",null,{"v":-27.524752475247528,"d":"-27.5"},{"v":33.869115958668196,"d":"33.9"},{"v":1.1389521640091216,"d":"1.1"},{"v":-14.089468122578374,"d":"-14.1"},{"v":-18.64224137931034,"d":"-18.6"},{"v":-19.857768052516413,"d":"-19.9"},{"v":39.02691511387164,"d":"39.0"},{"v":-4.356846473029041,"d":"-4.4"},{"v":0.4901960784313708,"d":"0.5"},{"v":-7.163323782234954,"d":"-7.2"},{"v":-5.336426914153137,"d":"-5.3"}]
[null,"Ris medio/Pag medio",null,{"v":0.45725108225108224,"d":"0.5"},{"v":0.851063829787234,"d":"0.9"},{"v":2.084530853761623,"d":"2.1"},{"v":1.6181930693069306,"d":"1.6"},{"v":1.2655099894847528,"d":"1.3"},{"v":4.876271186440678,"d":"4.9"},{"v":1.5875598086124403,"d":"1.6"},{"v":2.868766404199475,"d":"2.9"},{"v":3.542056074766355,"d":"3.5"},{"v":1.693103448275862,"d":"1.7"},2.4]
[2016,"Pagato medio",null,{"v":2829,"d":"2,829"},594,{"v":1876,"d":"1,876"},{"v":1739,"d":"1,739"},{"v":2409,"d":"2,409"},{"v":2383,"d":"2,383"},{"v":1102,"d":"1,102"},381,438,261,309]
[null,"D%",null,{"v":-23.457792207792206,"d":"-23.5"},{"v":-77.82754759238522,"d":"-77.8"},{"v":58.579881656804744,"d":"58.6"},{"v":7.6113861386138515,"d":"7.6"},{"v":26.65615141955835,"d":"26.7"},{"v":303.8983050847458,"d":"303.9"},{"v":5.454545454545445,"d":"5.5"},{"v":0,"d":"0.0"},{"v":2.336448598130847,"d":"2.3"},{"v":-9.999999999999998,"d":"-10.0"},{"v":-6.36363636363636,"d":"-6.4"}]
[null,"Riservato medio",null,{"v":3133,"d":"3,133"},{"v":3176,"d":"3,176"},{"v":2722,"d":"2,722"},{"v":2597,"d":"2,597"},{"v":3446,"d":"3,446"},{"v":2539,"d":"2,539"},{"v":1643,"d":"1,643"},816,{"v":1371,"d":"1,371"},519,761]
[null,"D%",null,{"v":85.38461538461539,"d":"85.4"},{"v":39.298245614035075,"d":"39.3"},{"v":10.381184103811837,"d":"10.4"},{"v":-0.6883365200764824,"d":"-0.7"},{"v":43.16576651433319,"d":"43.2"},{"v":-11.748348974626344,"d":"-11.7"},{"v":-0.9644364074743783,"d":"-1.0"},{"v":-25.343092406221412,"d":"-25.3"},{"v":-9.564643799472295,"d":"-9.6"},{"v":5.702647657841142,"d":"5.7"},{"v":-3.9141414141414144,"d":"-3.9"}]
[null,"Totale",null,{"v":3081,"d":"3,081"},{"v":2117,"d":"2,117"},{"v":2558,"d":"2,558"},{"v":2440,"d":"2,440"},{"v":3278,"d":"3,278"},{"v":2501,"d":"2,501"},{"v":1365,"d":"1,365"},438,614,308,392]
[null,"D%",null,{"v":68.36065573770492,"d":"68.4"},{"v":-9.219554030874788,"d":"-9.2"},{"v":15.225225225225225,"d":"15.2"},{"v":0.041000410004099486,"d":"0.0"},{"v":44.72406181015454,"d":"44.7"},{"v":70.71672354948805,"d":"70.7"},{"v":1.6381236038719216,"d":"1.6"},{"v":-4.989154013015185,"d":"-5.0"},{"v":-0.1626016260162566,"d":"-0.2"},{"v":-4.938271604938271,"d":"-4.9"},{"v":-3.9215686274509776,"d":"-3.9"}]
[null,"Ris medio/Pag medio",null,1.1,5.3,1.5,1.5,1.4,1.1,1.5,2.1,3.1,{"v":2,"d":"2.0"},2.5]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["(*) Variazioni omogenee 2012/2011."]

{"sheet":"fd_18","index":22,"n_rows":41,"n_cols":8,"rows_kept":41,"hidden":true,"flags":["formulas_cached_only"]}
["SENZA INFLAZIONE",null,null,"TABSAR02"]
["PROS","GENE","IMPSIN","NUMSIN","CMEDIO","INC"]
[18,2008,1531,2558861,598,0,0]
[18,2009,1565,2902142,539,-9,9]
[18,2010,1532,3354944,457,-15,3,18]
[18,2011,1502,3588954,419,-8,4]
[18,2012,1488,3794649,392,-6,3]
[18,2013,1488,3916581,380,-3,1]
[18,2014,1516,4167579,364,-4,3]
[18,2015,1550,4738224,327,-10,1]
["\u001a"]
[]
[]
["CON INFLAZIONE",null,null,"TABS0R02"]
["PROS","GENE","IMPSIN","NUMSIN","CMEDIO","INC"]
[18,2008,1668,2558861,652,0]
[18,2009,1686,2902142,581,-10.9]
[18,2010,1617,3354944,482,-17]
[18,2011,1544,3588954,430,-10.7,"s","18 bis"]
[18,2012,1499,3794649,395,-8.2]
[18,2013,1488,3916581,380,-3.8]
[18,2014,1516,4167579,364,-4.3]
[18,2015,1550,4738224,327,-10.1]
["\u001a"]
{"$rows_empty":7}
["PROS","GENE","IMPSIN","NUMSIN","CMEDIO","INC"]
[18,2008,1668,2558861,652,0]
[18,2009,1686,2902142,581,-10.9]
[18,2010,1617,3354944,482,-17]
[18,2011,1544,3588954,430,-10.7]
[18,2012,1499,3794649,395,-8.2]
[18,2013,1488,3916581,380,-3.8]
[18,2014,1516,4167579,364,-4.3]
[18,2015,1550,4738224,327,-10.1]
["\u001a"]

{"sheet":"18","index":23,"n_rows":48,"n_cols":5,"rows_kept":48,"merged":[[0,0,0,4],[2,0,3,4],[15,0,15,4],[16,0,16,4],[19,0,19,4],[21,0,21,4],[33,0,33,4],[34,0,34,4],[38,0,38,5],[39,0,39,3],[40,0,40,3]],"flags":["formulas_cached_only"]}
["TAVOLA N. 18"]
[]
["Ramo Malattia \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":1497,"d":"1,497"},{"v":3586179,"d":"3,586,179      "},417]
[2012,{"v":1480,"d":"1,480"},{"v":3788860,"d":"3,788,860      "},391,{"v":-6.4,"d":"-6.4            "}]
[2013,{"v":1472,"d":"1,472"},{"v":3890096,"d":"3,890,096      "},378,{"v":-3.1,"d":"-3.1            "}]
[2014,{"v":1486,"d":"1,486"},{"v":4092421,"d":"4,092,421      "},363,{"v":-4,"d":"-4.0            "}]
[2015,{"v":1524,"d":"1,524"},{"v":4522630,"d":"4,522,630      "},337,{"v":-7.2,"d":"-7.2            "}]
[2016,{"v":1631,"d":"1,631"},{"v":5198880,"d":"5,198,880      "},314,{"v":-6.9,"d":"-6.9            "}]
["D  11-16",{"$nulls":3},{"v":-24.70023980815348,"d":"-24.7            "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, con relativo Allegato 1, ramo 2"]
["Le statistiche sono state elaborate senza considerare una impresa uscita nel 2013. "]
[]
[]
["TAVOLA N. 18 BIS"]
[]
["Ramo Malattia\nCosto medio dei sinistri con seguito dall'anno di accadimento fino al 31.12.2016 con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI) al netto dei tabacchi. "]
[]
["Gen. di accadimento","Importo pagato e riservato *","Numero dei sinistri pagati e a riserva","Costo medio","D%"]
[{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2011,{"v":1538,"d":"1,538"},{"v":3586179,"d":"3,586,179"},429]
[2012,{"v":1490,"d":"1,490"},{"v":3788860,"d":"3,788,860"},393,{"v":-8.3,"d":"-8.3            "}]
[2013,{"v":1471,"d":"1,471"},{"v":3890096,"d":"3,890,096"},378,{"v":-3.8,"d":"-3.8            "}]
[2014,{"v":1484,"d":"1,484"},{"v":4092421,"d":"4,092,421"},363,{"v":-4.1,"d":"-4.1            "}]
[2015,{"v":1523,"d":"1,523"},{"v":4522630,"d":"4,522,630"},337,{"v":-7.1,"d":"-7.1            "}]
[2016,{"v":1631,"d":"1,631"},{"v":5198880,"d":"5,198,880"},314,{"v":-6.8,"d":"-6.8            "}]
["D  11-16",{"$nulls":3},{"v":-26.806526806526808,"d":"-26.8            "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, con relativo Allegato 1, ramo 2 e indice di rivalutazione FOI (al netto di tabacchi) pubblicato dall'ISTAT"]
["* Gli importi pagati sono espressi in valuta 2016. "]
["   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 (1.030.757 ad un costo medio di 338"]
["   Euro), è pari a 308 Euro (vedi Tavola n. 17)."]
[]
["TAVOLA N. 18 TER"]
["Ramo Malattia \nIndicatori di costo medio dei sinistri denunciati nell’anno di accadimento e al netto dei sinistri tardivi 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"]
["Gen. di accadimento","Costo medio dei sinistri pagati","Costo medio dei sinistri riservati","Costo medio complessivo dei sinistri"]
[2011,{"v":408.14115355956,"d":"408"},620,{"v":448.40685918723625,"d":"448"}]
[2012,{"v":363.87588949045767,"d":"364"},561,{"v":399.0152185060517,"d":"399"}]
[2013,{"v":330.42642442751605,"d":"330"},577,{"v":372.13142196685783,"d":"372"}]
[2014,{"v":311.05624193677664,"d":"311"},526,{"v":348.5340047933926,"d":"349"}]
[2015,{"v":289.505740673006,"d":"290"},491,{"v":323.3591417656568,"d":"323"}]
[2016,{"v":261.2238446881558,"d":"261"},519,{"v":307.7884217908157,"d":"308"}]

{"sheet":"fd-19-20","index":24,"n_rows":69,"n_cols":25,"rows_kept":69,"hidden":true,"merged":[[0,1,0,6],[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",{"$nulls":9},"per il prosp 20 si devono trasporre le righe della tabella evidenziata prendendo, per la prima fascia, 8 righe e13 colonne"]
["ANNO",2008,2009,2010,2011,2012,2013,2014,2015,null,null,"(a partire dalla colonna dell'anno), per le altre 3 fasce prendere solo 12 colonne (quindi senza la colonna anno)"]
["R01",448,467,539,557,562,590,635,675]
["R02",-23,-35,-11,-5,-3,1,15,29,null,null,"per il prosp 19 si  utilizzano, TRASPONENDO, le ultime 8 righe  (TOTALE MERCATO) della tabella evidenziata"]
["R04",74,63,85,98,77,107,101,102]
["R05",-23,-30,-27,-28,-29,-28,-25,-23]
["R06",28,-2,47,65,46,80,91,108]
["R07",9,0,13,16,12,21,23,26]
["R08",4,6,0,9,6,4,0,8,null,null,"FASCIA","ANNO","R01","R02","R04","R05","R06","R07","R08","R11","R12","R13","R14","R15"]
["R11",6,0,8,11,8,13,14,16,null,null,"P>=100 MLN",2008,230,-19,37,-16,2,1,3,0,8,1,0,8]
["R12",3,4,8,6,2,6,3,0,null,null,"P>=100 MLN",2009,268,-27,37,-21,-10,-5,9,-3,9,-13,-14,4]
["R13",-3,-12,-8,-11,-19,-26,-48,-42,null,null,"P>=100 MLN",2010,326,-7,54,-19,28,12,3,8,6,-6,-6,2]
["R14",-2,-7,-4,-6,-9,-12,-19,-15,null,null,"P>=100 MLN",2011,319,-6,55,-20,30,13,2,9,4,-6,-6,1]
["R15",3,8,8,5,4,1,9,5,null,null,"P>=100 MLN",2012,328,-9,47,-20,18,8,3,5,6,-13,-11,7]
[{"$nulls":11},"P>=100 MLN",2013,347,-2,56,-19,35,16,2,10,1,-16,-12,4]
[{"$nulls":11},"P>=100 MLN",2014,396,11,53,-15,49,20,1,12,2,-43,-27,6]
[null,"prospetto 20",{"$nulls":9},"P>=100 MLN",2015,440,27,54,-14,67,26,4,15,2,-40,-21,6]
["P>=100 MLN",2008,2009,2010,2011,2012,2013,2014,2015,null,null,"50 MLN=<P<100 MLN",2008,105,-6,21,-4,11,14,3,10,3,-1,-2,5]
[null,230,268,326,319,328,347,396,440,null,null,"50 MLN=<P<100 MLN",2009,92,-3,11,-5,3,5,6,3,6,2,5,6]
[null,-19,-27,-7,-6,-9,-2,11,27,null,null,"50 MLN=<P<100 MLN",2010,84,-2,11,-4,5,8,1,5,5,0,0,7]
[null,37,37,54,55,47,56,53,54,null,null,"50 MLN=<P<100 MLN",2011,143,0,24,-5,18,17,4,12,4,-3,-7,3]
[null,-16,-21,-19,-20,-20,-19,-15,-14,null,null,"50 MLN=<P<100 MLN",2012,87,1,10,-4,7,12,2,8,0,-4,-12,1]
[null,2,-10,28,30,18,35,49,67,null,null,"50 MLN=<P<100 MLN",2013,76,4,12,-4,12,22,9,15,5,-6,-24,0]
[null,1,-5,12,13,8,16,20,26,null,null,"50 MLN=<P<100 MLN",2014,86,1,17,-4,15,22,5,16,9,-3,-16,4]
[null,3,9,3,2,3,2,1,4,null,null,"50 MLN=<P<100 MLN",2015,75,-3,12,-3,5,10,7,7,3,0,0,6]
[null,0,-3,8,9,5,10,12,15,null,null,"10 MLN=<P<50 MLN",2008,80,3,11,-2,11,22,7,14,1,-2,-8,0]
[null,8,9,6,4,6,1,2,2,null,null,"10 MLN=<P<50 MLN",2009,76,-4,8,-3,1,2,5,1,6,-1,-2,0]
[null,1,-13,-6,-6,-13,-16,-43,-40,null,null,"10 MLN=<P<50 MLN",2010,98,1,13,-2,12,20,5,12,4,-2,-4,8]
[null,0,-14,-6,-6,-11,-12,-27,-21,null,null,"10 MLN=<P<50 MLN",2011,67,1,14,-2,13,33,8,19,4,-2,-6,7]
[null,8,4,2,1,7,4,6,6,null,null,"10 MLN=<P<50 MLN",2012,121,5,15,-4,16,24,2,13,4,-2,-3,9]
[null,2008,2009,2010,2011,2012,2013,2014,2015,null,null,"10 MLN=<P<50 MLN",2013,135,-1,31,-4,25,29,8,18,9,-5,-10,3]
["50 MLN=<P<100 MLN",105,92,84,143,87,76,86,75,null,null,"10 MLN=<P<50 MLN",2014,128,4,25,-5,23,31,9,18,0,-2,-3,3]
[null,-6,-3,-2,0,1,4,1,-3,null,null,"10 MLN=<P<50 MLN",2015,134,6,31,-5,33,39,3,24,4,-1,-1,9]
[null,21,11,11,24,10,12,17,12,null,null,"P<10 MLN",2008,34,0,6,-1,4,20,1,12,6,-1,-7,1]
[null,-4,-5,-4,-5,-4,-4,-4,-3,null,null,"P<10 MLN",2009,32,-1,7,-1,4,19,5,12,7,-1,-6,6]
[null,11,3,5,18,7,12,15,5,null,null,"P<10 MLN",2010,30,-2,6,-1,3,14,6,8,8,0,-2,4]
[null,14,5,8,17,12,22,22,10,null,null,"P<10 MLN",2011,28,0,5,-1,4,23,4,15,5,-1,-5,9]
[null,3,6,1,4,2,9,5,7,null,null,"P<10 MLN",2012,26,0,5,-1,4,24,2,16,3,-1,-6,0]
[null,10,3,5,12,8,15,16,7,null,null,"P<10 MLN",2013,32,1,8,-1,8,38,4,23,9,1,7,4]
[null,3,6,5,4,0,5,9,3,null,null,"P<10 MLN",2014,25,-1,7,-1,5,27,9,19,4,0,5,5]
[null,-1,2,0,-3,-4,-6,-3,0,null,null,"P<10 MLN",2015,26,-1,6,-1,3,19,1,11,6,-1,-6,0]
[null,-2,5,0,-7,-12,-24,-16,0,null,null,"TOTALE MERCATO",2008,448,-23,74,-23,28,9,4,6,3,-3,-2,3]
[null,5,6,7,3,1,0,4,6,null,null,"TOTALE MERCATO",2009,467,-35,63,-30,-2,0,6,0,4,-12,-7,8]
[null,2008,2009,2010,2011,2012,2013,2014,2015,null,null,"TOTALE MERCATO",2010,539,-11,85,-27,47,13,0,8,8,-8,-4,8]
["10 MLN=<P<50 MLN",80,76,98,67,121,135,128,134,null,null,"TOTALE MERCATO",2011,557,-5,98,-28,65,16,9,11,6,-11,-6,5]
[null,3,-4,1,1,5,-1,4,6,null,null,"TOTALE MERCATO",2012,562,-3,77,-29,46,12,6,8,2,-19,-9,4]
[null,11,8,13,14,15,31,25,31,null,null,"TOTALE MERCATO",2013,590,1,107,-28,80,21,4,13,6,-26,-12,1]
[null,-2,-3,-2,-2,-4,-4,-5,-5,null,null,"TOTALE MERCATO",2014,635,15,101,-25,91,23,0,14,3,-48,-19,9]
[null,11,1,12,13,16,25,23,33,null,null,"TOTALE MERCATO",2015,675,29,102,-23,108,26,8,16,0,-42,-15,5]
[null,22,2,20,33,24,29,31,39,null,null,"\u001a"]
[null,7,5,5,8,2,8,9,3]
[null,14,1,12,19,13,18,18,24]
[null,1,6,4,4,4,9,0,4]
[null,-2,-1,-2,-2,-2,-5,-2,-1]
[null,-8,-2,-4,-6,-3,-10,-3,-1]
[null,0,0,8,7,9,3,3,9]
[null,2008,2009,2010,2011,2012,2013,2014,2015]
["P<10 MLN",34,32,30,28,26,32,25,26]
[null,0,-1,-2,0,0,1,-1,-1]
[null,6,7,6,5,5,8,7,6]
[null,-1,-1,-1,-1,-1,-1,-1,-1]
[null,4,4,3,4,4,8,5,3]
[null,20,19,14,23,24,38,27,19]
[null,1,5,6,4,2,4,9,1]
[null,12,12,8,15,16,23,19,11]
[null,6,7,8,5,3,9,4,6]
[null,-1,-1,0,-1,-1,1,0,-1]
[null,-7,-6,-2,-5,-6,7,5,-6]
[null,1,6,4,9,0,4,5,0]

{"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 Malattia - Sviluppo della riserva sinistri"]
[]
[]
[{"$nulls":6},"(importi in milioni di Euro)"]
["Esercizio",2011,2012,2013,2014,2015,2016]
["Riserva iniziale",557,562,590,635,675,701]
["Risp./(Perdita) pagati (a titolo parziale e definitivo)",-5,-3,1,15,29,22]
["Risp.senza seguito",98,77,107,101,102,121]
["(Perdita) riaperti (pagati e riservati)",-28,-29,-28,-25,-23,-27]
["Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",65,46,80,91,108,116]
["% riserva caduta",16.9,12.6,21.4,{"v":23,"d":"23.0"},{"v":26,"d":"26.0"},27.3]
["% riserva iniziale",11.6,8.2,13.6,14.3,{"v":16,"d":"16.0"},16.6]
["(Rival.)/Riduz. Ris.residua totale (b)",-11,-19,-26,-48,-42,-49]
["% riserva residua",-6.5,-9.4,-12.1,-19.9,-15.5,-17.7]
["% riserva iniziale",{"v":-2,"d":"-2.0"},-3.3,-4.5,-7.5,{"v":-6.222222222222222,"d":"-6.2"},-6.9]
["Saldo (c) =(a)+(b)",54,27,54,43,66,68]
["% riserva iniziale",9.6,4.8,9.1,6.8,9.7,9.7]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["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. "]

{"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 Malattia - Sviluppo della riserva sinistri per fasce di mercato"]
[{"$nulls":7},"(importi in milioni di Euro)"]
["Fasce",null,2011,2012,2013,2014,2015,2016]
["P≥100 mln","Riserva iniziale",319,328,347,396,440,473]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",-6,-9,-2,11,27,21]
[null,"Risp.senza seguito",55,47,56,53,54,78]
[null,"(Perdita) riaperti",-20,-20,-19,-15,-14,-18]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",30,18,35,49,67,82]
[null,"% riserva caduta",13.2,8.3,16.2,20.1,{"v":26,"d":"26.0"},28.7]
[null,"% riserva iniziale",9.4,5.6,10.1,12.2,{"v":4,"d":"4.0"},17.2]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-6,-13,-16,-43,15,-37]
[null,"% riserva residua",-6.1,-11.7,-12.4,-27.6,{"v":2,"d":"2.0"},-19.7]
[null,"% riserva iniziale",-1.8,-3.8,-4.7,-10.8,{"v":-40,"d":"-40.0"},-7.9]
[null,"Saldo (c) =(a)+(b)",24,6,19,6,-21,44]
[null,"% riserva iniziale",7.6,1.8,5.5,1.4,{"v":6,"d":"6.0"},9.4]
[]
["50 mln≤P<100mln","Riserva iniziale",143,87,76,86,75,94]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",0,1,4,1,-3,0]
[null,"Risp.senza seguito",24,10,12,17,12,21]
[null,"(Perdita) riaperti",-5,-4,-4,-4,-3,-5]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",18,7,12,15,5,16]
[null,"% riserva caduta",17.4,12.2,22.9,22.5,{"v":10,"d":"10.0"},24.2]
[null,"% riserva iniziale",12.4,{"v":8,"d":"8.0"},15.5,16.9,{"v":7,"d":"7.0"},17.1]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-3,-4,-6,-3,7,-7]
[null,"% riserva residua",-7.3,-12.1,{"v":-24,"d":"-24.0"},-16.4,{"v":3,"d":"3.0"},-25.6]
[null,"% riserva iniziale",-2.1,-4.2,-7.8,{"v":-4,"d":"-4.0"},0,-7.5]
[null,"Saldo (c) =(a)+(b)",15,3,6,11,0,9]
[null,"% riserva iniziale",10.3,3.9,7.8,12.9,{"v":6,"d":"6.0"},9.6]
[{"$nulls":7},"(Segue)"]
["TAVOLA N. 20"]
[]
["Ramo Malattia - 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",67,121,135,128,134,117]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",1,5,-1,4,6,1]
[null,"Risp.senza seguito",14,15,31,25,31,20]
[null,"(Perdita) riaperti",-2,-4,-4,-5,-5,-3]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",13,16,25,23,33,17]
[null,"% riserva caduta",33.8,24.2,29.8,31.9,39,26.1]
[null,"% riserva iniziale",19.4,13.4,18.9,{"v":18,"d":"18.0"},{"v":3,"d":"3.0"},14.9]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-2,-2,-5,-2,24,-2]
[null,"% riserva residua",-6.7,-3.9,-10.3,-3.3,{"v":4,"d":"4.0"},{"v":-4,"d":"-4.0"}]
[null,"% riserva iniziale",-2.9,-1.7,-3.8,-1.5,-1,-1.7]
[null,"Saldo (c) =(a)+(b)",11,14,20,21,-1,15]
[null,"% riserva iniziale",16.5,11.7,15.1,16.5,9,13.2]
[]
["P<10 mln","Riserva iniziale",28,26,32,25,26,17]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",0,0,1,-1,-1,0]
[null,"Risp.senza seguito",5,5,8,7,6,2]
[null,"(Perdita) riaperti",-1,-1,-1,-1,-1,-1]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",4,4,8,5,3,1]
[null,"% riserva caduta",23.4,24.2,38.4,27.9,19,16]
[null,"% riserva iniziale",15.5,16.3,23.9,19.4,1,8.2]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-1,-1,1,0,11,-2]
[null,"% riserva residua",-5.9,{"v":-6,"d":"-6.0"},7.4,5.5,6,{"v":-28,"d":"-28.0"}]
[null,"% riserva iniziale",{"v":-2,"d":"-2.0"},{"v":-2,"d":"-2.0"},2.8,1.7,{"v":-1,"d":"-1.0"},-13.6]
[null,"Saldo (c) =(a)+(b)",4,4,9,5,-6,-1]
[null,"% riserva iniziale",13.5,14.3,26.7,21.1,0,-5.3]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]
["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. "]

{"sheet":"fd_21","index":27,"n_rows":256,"n_cols":90,"rows_kept":256,"hidden":true,"merged":[[0,0,0,13]],"flags":["formulas_cached_only"]}
["prospetto 21"]
["ANNO","ANTI","NPAG","INC1","IPAG","INC2","PAGM","RAP1","NRIS","INC3","IRIS","INC4","RISM","RAP2"]
[2008,"8+",10,3,8,1,24,9,55658,6,6,143,2,{"v":7,"d":"7.00"}]
[2008,7,9,3,8,1,45,2,64467,11,9,26,2,{"v":4,"d":"4.00"}]
[2008,6,4,0,8,0,4,9,20933,5,9,47,2,{"v":3,"d":"3.00"}]
[2008,5,9,3,4,0,5,6,12809,1,6,39,0,{"v":7,"d":"7.00"}]
[2008,4,20,2,1,0,8,2,20996,4,0,50,0,{"v":7,"d":"7.00"}]
[2008,3,7,0,2,0,1,8,21286,11,9,84,0,{"v":5,"d":"5.00"}]
[2008,2,9,0,0,0,0,3,16294,15,7,136,0,{"v":3,"d":"3.00"}]
[2008,1,6,0,0,0,0,0,11486,19,0,56,0,{"v":1,"d":"1.00"}]
[2008,"TOT. PREC.",74,0,0,2,0,3,28653,44,8,581,0,{"v":3,"d":"3.00"}]
[2008,0,1,0,0,0,0,0,150,0,3,11,0,{"v":0,"d":"0.00"}]
[2008,"TOT. GEN.",75,0,0,2,0,1,28272,48,2,592,0,{"v":1,"d":"1.00"}]
[2009,"8+",18,1,2,1,23,8,60043,20,5,125,2,{"v":0,"d":"0.00"}]
[2009,7,5,1,8,1,30,6,100414,17,0,33,2,{"v":2,"d":"2.00"}]
[2009,6,7,0,7,0,24,6,38283,33,3,30,0,{"v":9,"d":"9.00"}]
[2009,5,8,1,0,0,9,1,19603,9,3,39,0,{"v":7,"d":"7.00"}]
[2009,4,15,0,5,0,4,8,11054,9,9,72,0,{"v":7,"d":"7.00"}]
[2009,3,9,0,1,0,1,0,18673,10,6,131,0,{"v":6,"d":"6.00"}]
[2009,2,11,0,0,0,0,5,23341,21,6,70,0,{"v":2,"d":"2.00"}]
[2009,1,5,0,0,0,0,0,24175,39,3,71,0,{"v":1,"d":"1.00"}]
[2009,"TOT. PREC.",78,0,0,3,0,4,34861,53,2,571,0,{"v":3,"d":"3.00"}]
[2009,0,0,0,0,0,0,0,0,0,0,15,0,{"v":0,"d":"0.00"}]
[2009,"TOT. GEN.",78,0,0,3,0,2,34972,62,7,586,0,{"v":1,"d":"1.00"}]
[2010,"8+",16,0,4,1,12,5,38815,28,9,130,3,{"v":1,"d":"1.00"}]
[2010,7,4,1,0,0,10,4,10503,10,3,20,0,{"v":7,"d":"7.00"}]
[2010,6,12,1,0,0,32,3,38608,31,1,31,1,{"v":0,"d":"0.00"}]
[2010,5,11,1,0,0,4,4,7448,4,6,48,1,{"v":1,"d":"1.00"}]
[2010,4,15,0,3,1,14,3,38353,50,7,85,1,{"v":5,"d":"5.00"}]
[2010,3,19,0,2,0,1,4,10275,6,0,101,0,{"v":6,"d":"6.00"}]
[2010,2,18,0,0,1,1,0,29497,26,0,105,0,{"v":2,"d":"2.00"}]
[2010,1,20,0,0,0,0,0,4348,8,0,82,0,{"v":1,"d":"1.00"}]
[2010,"TOT. PREC.",115,0,0,3,0,4,22580,38,9,602,0,{"v":3,"d":"3.00"}]
[2010,0,8,0,0,0,0,0,10066,23,0,16,0,{"v":0,"d":"0.00"}]
[2010,"TOT. GEN.",123,0,0,3,0,2,21766,44,3,618,0,{"v":1,"d":"1.00"}]
[2011,"8+",19,0,9,1,33,2,53720,38,5,128,2,{"v":9,"d":"9.00"}]
[2011,7,8,2,8,1,47,4,74306,17,0,33,1,{"v":2,"d":"2.00"}]
[2011,6,9,1,0,0,9,5,12024,9,7,47,1,{"v":6,"d":"6.00"}]
[2011,5,17,1,3,0,19,8,27727,14,7,72,1,{"v":8,"d":"8.00"}]
[2011,4,15,0,2,0,2,7,14777,13,7,108,1,{"v":0,"d":"0.00"}]
[2011,3,23,0,1,0,2,2,19644,16,6,132,0,{"v":7,"d":"7.00"}]
[2011,2,23,0,0,1,0,9,24272,22,3,97,0,{"v":2,"d":"2.00"}]
[2011,1,10,0,0,0,0,0,9346,21,9,72,0,{"v":1,"d":"1.00"}]
[2011,"TOT. PREC.",124,0,0,4,0,5,28386,60,1,689,0,{"v":4,"d":"4.00"}]
[2011,0,6,0,0,0,0,0,2355,6,0,8,0,{"v":0,"d":"0.00"}]
[2011,"TOT. GEN.",130,0,0,4,0,2,27185,64,1,697,0,{"v":1,"d":"1.00"}]
[2012,"8+",24,1,5,1,30,2,22449,20,7,117,2,{"v":8,"d":"8.00"}]
[2012,7,4,0,4,0,18,8,33398,52,5,40,2,{"v":5,"d":"5.00"}]
[2012,6,4,0,5,0,5,9,25576,10,9,63,2,{"v":2,"d":"2.00"}]
[2012,5,14,0,5,1,14,7,37436,27,6,86,1,{"v":6,"d":"6.00"}]
[2012,4,16,0,3,0,5,2,19485,15,6,113,1,{"v":3,"d":"3.00"}]
[2012,3,17,0,1,0,0,9,9460,7,1,87,0,{"v":4,"d":"4.00"}]
[2012,2,14,0,0,0,0,3,13586,15,9,69,0,{"v":1,"d":"1.00"}]
[2012,1,14,0,0,0,0,0,2234,5,6,52,0,{"v":0,"d":"0.00"}]
[2012,"TOT. PREC.",107,0,0,2,0,3,18625,42,3,626,0,{"v":3,"d":"3.00"}]
[2012,0,3,0,0,0,0,0,3649,10,1,6,0,{"v":0,"d":"0.00"}]
[2012,"TOT. GEN.",110,0,0,2,0,1,18216,46,6,632,0,{"v":1,"d":"1.00"}]
[2013,"8+",22,4,3,0,21,3,19014,5,0,149,3,{"v":0,"d":"0.00"}]
[2013,7,5,2,3,0,15,3,22227,6,5,65,2,{"v":8,"d":"8.00"}]
[2013,6,17,2,8,1,33,1,51394,11,7,72,1,{"v":6,"d":"6.00"}]
[2013,5,25,0,8,1,15,3,31919,18,5,116,1,{"v":8,"d":"8.00"}]
[2013,4,16,0,5,0,4,4,22470,9,3,112,0,{"v":8,"d":"8.00"}]
[2013,3,10,0,1,0,1,7,42154,25,8,134,0,{"v":7,"d":"7.00"}]
[2013,2,24,0,0,0,0,6,16237,19,2,135,0,{"v":2,"d":"2.00"}]
[2013,1,13,0,0,0,0,1,23773,61,7,61,0,{"v":0,"d":"0.00"}]
[2013,"TOT. PREC.",131,0,0,4,0,6,28099,64,3,844,0,{"v":3,"d":"3.00"}]
[2013,0,3,0,0,0,0,0,5972,18,1,7,0,{"v":0,"d":"0.00"}]
[2013,"TOT. GEN.",134,0,0,4,0,3,27603,75,2,850,0,{"v":1,"d":"1.00"}]
[2014,"8+",18,1,6,1,29,1,45559,18,3,132,2,{"v":1,"d":"1.00"}]
[2014,7,7,0,7,0,23,0,37918,33,9,57,1,{"v":7,"d":"7.00"}]
[2014,6,15,1,7,1,31,2,47232,18,7,65,1,{"v":4,"d":"4.00"}]
[2014,5,17,1,3,1,24,2,56614,18,6,80,1,{"v":1,"d":"1.00"}]
[2014,4,19,0,7,0,3,6,13212,5,5,99,1,{"v":0,"d":"0.00"}]
[2014,3,25,0,1,1,3,3,30143,24,3,123,0,{"v":7,"d":"7.00"}]
[2014,2,9,0,0,0,0,1,6143,7,1,112,0,{"v":2,"d":"2.00"}]
[2014,1,11,0,0,0,0,0,20481,52,1,67,0,{"v":1,"d":"1.00"}]
[2014,"TOT. PREC.",121,0,0,4,0,7,33402,75,4,735,0,{"v":3,"d":"3.00"}]
[2014,0,2,0,0,0,0,0,1700,5,4,9,0,{"v":0,"d":"0.00"}]
[2014,"TOT. GEN.",123,0,0,4,0,3,32886,93,2,744,0,{"v":1,"d":"1.00"}]
[2015,"8+",33,5,1,1,37,7,27430,7,4,149,1,{"v":7,"d":"7.00"}]
[2015,7,14,2,5,0,19,8,20995,7,8,50,1,{"v":3,"d":"3.00"}]
[2015,6,15,1,0,0,21,9,25607,21,6,67,1,{"v":1,"d":"1.00"}]
[2015,5,24,1,3,0,11,2,13445,8,3,88,1,{"v":1,"d":"1.00"}]
[2015,4,32,0,7,1,7,4,20574,10,8,91,0,{"v":8,"d":"8.00"}]
[2015,3,22,0,1,1,4,4,34536,58,5,140,0,{"v":8,"d":"8.00"}]
[2015,2,19,0,0,0,0,4,14171,13,6,118,0,{"v":2,"d":"2.00"}]
[2015,1,13,0,0,0,0,0,4479,11,8,60,0,{"v":0,"d":"0.00"}]
[2015,"TOT. PREC.",172,0,0,4,0,7,21230,49,6,763,0,{"v":3,"d":"3.00"}]
[2015,0,1,0,0,0,0,0,1589,5,5,4,0,{"v":0,"d":"0.00"}]
[2015,"TOT. GEN.",173,0,0,4,0,3,21116,64,0,767,0,{"v":1,"d":"1.00"}]
["\u001a"]
[{"$nulls":3},"N.B. LA TABELLA E' STATA TRASPOSTA PER CONSENTIRE I COLLEGAMENTI"]
[]
["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",10,9,4,9,20,7,9,6,74,1,75,18,5,7,8,15,9,11,5,78,0,78,16,4,12,11,15,19,18,20,115,8,123,19,8,9,17,15,23,23,10,124,6,130,24,4,4,14,16,17,14,14,107,3,110,22,5,17,25,16,10,24,13,131,3,134,18,7,15,17,19,25,9,11,121,2,123,33,14,15,24,32,22,19,13,172,1,173]
["INC1",3,3,0,3,2,0,0,0,0,0,0,1,1,0,1,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,2,1,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,4,2,2,0,0,0,0,0,0,0,0,1,0,1,1,0,0,0,0,0,0,0,5,2,1,1,0,0,0,0,0,0,0]
["IPAG",8,8,8,4,1,2,0,0,0,0,0,2,8,7,0,5,1,0,0,0,0,0,4,0,0,0,3,2,0,0,0,0,0,9,8,0,3,2,1,0,0,0,0,0,5,4,5,5,3,1,0,0,0,0,0,3,3,8,8,5,1,0,0,0,0,0,6,7,7,3,7,1,0,0,0,0,0,1,5,0,3,7,1,0,0,0,0,0]
["INC2",1,1,0,0,0,0,0,0,2,0,2,1,1,0,0,0,0,0,0,3,0,3,1,0,0,0,1,0,1,0,3,0,3,1,1,0,0,0,0,1,0,4,0,4,1,0,0,1,0,0,0,0,2,0,2,0,0,1,1,0,0,0,0,4,0,4,1,0,1,1,0,1,0,0,4,0,4,1,0,0,0,1,1,0,0,4,0,4]
["PAGM",24,45,4,5,8,1,0,0,0,0,0,23,30,24,9,4,1,0,0,0,0,0,12,10,32,4,14,1,1,0,0,0,0,33,47,9,19,2,2,0,0,0,0,0,30,18,5,14,5,0,0,0,0,0,0,21,15,33,15,4,1,0,0,0,0,0,29,23,31,24,3,3,0,0,0,0,0,37,19,21,11,7,4,0,0,0,0,0]
["RAP1",9,2,9,6,2,8,3,0,3,0,1,8,6,6,1,8,0,5,0,4,0,2,5,4,3,4,3,4,0,0,4,0,2,2,4,5,8,7,2,9,0,5,0,2,2,8,9,7,2,9,3,0,3,0,1,3,3,1,3,4,7,6,1,6,0,3,1,0,2,2,6,3,1,0,7,0,3,7,8,9,2,4,4,4,0,7,0,3]
["NRIS",55658,64467,20933,12809,20996,21286,16294,11486,28653,150,28272,60043,100414,38283,19603,11054,18673,23341,24175,34861,0,34972,38815,10503,38608,7448,38353,10275,29497,4348,22580,10066,21766,53720,74306,12024,27727,14777,19644,24272,9346,28386,2355,27185,22449,33398,25576,37436,19485,9460,13586,2234,18625,3649,18216,19014,22227,51394,31919,22470,42154,16237,23773,28099,5972,27603,45559,37918,47232,56614,13212,30143,6143,20481,33402,1700,32886,27430,20995,25607,13445,20574,34536,14171,4479,21230,1589,21116]
["INC3",6,11,5,1,4,11,15,19,44,0,48,20,17,33,9,9,10,21,39,53,0,62,28,10,31,4,50,6,26,8,38,23,44,38,17,9,14,13,16,22,21,60,6,64,20,52,10,27,15,7,15,5,42,10,46,5,6,11,18,9,25,19,61,64,18,75,18,33,18,18,5,24,7,52,75,5,93,7,7,21,8,10,58,13,11,49,5,64]
["IRIS",6,9,9,6,0,9,7,0,8,3,2,5,0,3,3,9,6,6,3,2,0,7,9,3,1,6,7,0,0,0,9,0,3,5,0,7,7,7,6,3,9,1,0,1,7,5,9,6,6,1,9,6,3,1,6,0,5,7,5,3,8,2,7,3,1,2,3,9,7,6,5,3,1,1,4,4,2,4,8,6,3,8,5,6,8,6,5,0]
["INC4",143,26,47,39,50,84,136,56,581,11,592,125,33,30,39,72,131,70,71,571,15,586,130,20,31,48,85,101,105,82,602,16,618,128,33,47,72,108,132,97,72,689,8,697,117,40,63,86,113,87,69,52,626,6,632,149,65,72,116,112,134,135,61,844,7,850,132,57,65,80,99,123,112,67,735,9,744,149,50,67,88,91,140,118,60,763,4,767]
["RISM",2,2,2,0,0,0,0,0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,3,0,1,1,1,0,0,0,0,0,0,2,1,1,1,1,0,0,0,0,0,0,2,2,2,1,1,0,0,0,0,0,0,3,2,1,1,0,0,0,0,0,0,0,2,1,1,1,1,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0]
["RAP2",{"v":7,"d":"7.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":5,"d":"5.00"},{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":9,"d":"9.00"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":5,"d":"5.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":6,"d":"6.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":7,"d":"7.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":7,"d":"7.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":7,"d":"7.00"},{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[]
[]
[]
[]
[]
["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",24,8,5,7,17,9,5,5,80,2,82,10,9,4,7,16,6,8,5,65,1,66,17,5,7,8,14,9,11,3,74,0,74,16,4,12,11,15,19,18,20,115,8,123,19,8,9,17,14,22,22,10,121,6,127,24,4,4,14,16,17,14,14,107,3,110,22,5,17,25,16,10,24,13,131,3,134,18,7,15,17,19,25,9,11,121,2,123]
["INC1",11,2.9,1.7,1.4,1,0.1,0,0,0,0,0,3.8,3.9,0.8,2.8,1.7,0.1,0,0,0,0,0,1.1,1.8,0.7,1,0.5,0.1,0,0,0,0,0,0.4,1,1,1,0.3,0.2,0,0,0,0,0,0.9,2.8,1,1.4,0.2,0.1,0,0,0,0,0,1.5,0.4,0.5,0.5,0.3,0.1,0,0,0,0,0,4.3,2.3,2.8,0.8,0.5,0.1,0,0,0,0,0,1.6,0.7,1.7,1.3,0.7,0.1,0,0,0,0,0]
["IPAG",1,1,0,1,0,0,0,0,4,0,4,1,1,0,0,0,0,0,0,2,0,2,1,1,0,0,0,0,0,0,3,0,3,1,0,0,0,1,0,1,0,3,0,3,1,1,0,0,0,0,1,0,3,0,4,1,0,0,1,0,0,0,0,2,0,2,0,0,1,1,0,0,0,0,4,0,4,1,0,1,1,0,1,0,0,4,0,4]
["INC2",53.3,59.4,15.4,32.5,6.9,3.9,0.2,0.1,0.8,0,0.3,25.6,48.9,4.9,5.2,9,1.9,0.3,0,0.4,0,0.1,24.4,30.9,25.2,11.1,4.6,1.1,0.5,0,0.4,0,0.2,12.5,10.4,32.3,4.4,14.3,1.4,1,0,0.4,0,0.2,33.2,47.5,9.5,19.9,2.6,2.2,0.9,0,0.5,0,0.2,30.2,18.8,5.9,14.7,5.2,0.9,0.3,0,0.3,0,0.1,21.3,15.3,33.1,15.3,4.4,1.7,0.6,0.1,0.6,0,0.3,29.1,23,31.2,24.2,3.6,3.3,0.1,0,0.7,0,0.3]
["PAGM",47995,94949,37978,129669,15836,35535,12228,90244,51380,2669,50192,55203,64467,20933,13644,24857,24205,18027,13713,31803,150,31323,63575,100414,38137,19603,10642,18445,23341,40023,36466,0,36583,38815,10503,38608,7448,38353,10275,29497,4348,22580,10066,21766,53720,74306,12024,27727,14960,20411,25082,9346,28913,2355,27658,22449,33398,25576,37436,19485,9460,13586,2234,18625,3649,18216,19014,22227,51394,31919,22470,42154,16237,23773,28099,5972,27603,45559,37918,47232,56614,13212,30143,6143,20481,33402,1700,32886]
["RAP1",4.9,20.6,9,23.6,7,52.4,12.6,136.7,74.7,4.3,78.2,6.6,12.7,5.9,1.9,5.2,13.9,17.2,22.9,50,0.3,54.2,22.3,17.1,33.8,11.1,9.9,10.7,20.5,65.7,56,0,66.5,28.9,10.3,31.1,4.6,50.5,5.7,25.3,8,38.7,23,44.2,38.5,16.8,9.7,14.7,13.8,17.1,23.1,21.7,60.9,6,65.1,20.7,52.5,10.9,27.6,15.6,7.1,15.9,5.6,42.3,10.1,46.6,5,6.5,11.7,18.5,9.3,25.8,19.2,61.7,64.3,18.1,75.2,18.3,33.9,18.7,18.6,5.5,24.3,7.1,52.1,75.4,5.4,93.2]
["NRIS",128,41,38,56,53,73,80,100,569,13,582,136,24,43,36,46,80,121,45,531,10,541,116,29,27,35,66,123,65,65,526,15,541,130,20,31,47,84,99,103,81,595,16,611,128,33,46,71,108,129,95,71,681,8,689,117,40,63,86,113,87,69,52,626,6,632,149,65,72,116,112,134,135,61,844,7,850,132,57,65,80,99,123,112,67,735,9,744]
["INC3",2.7,5.6,2.9,2.2,0.8,0.7,0.3,0.1,0.4,0,0.1,2.6,2.3,2.1,0.7,0.6,0.5,0.3,0.1,0.3,0,0.1,1.9,1.9,0.8,0.6,0.6,0.7,0.2,0.1,0.3,0,0.1,3.1,0.7,1,1.1,1.5,0.6,0.2,0.1,0.3,0,0.1,2.9,1.3,1.5,1.8,1,0.7,0.2,0.1,0.4,0,0.1,2.8,2.5,2.2,1.6,1.3,0.4,0.1,0,0.3,0,0.1,3,2.8,1.6,1.8,0.8,0.7,0.2,0,0.3,0,0.1,2.1,1.7,1.4,1.1,1,0.7,0.2,0.1,0.3,0,0.1]
["IRIS",4,1,2,1,2,1,1,0,12,0,13,4,1,1,1,2,1,2,0,13,0,13,3,1,1,1,1,1,1,2,11,0,11,3,1,1,1,1,2,3,1,13,0,13,3,1,1,1,2,4,2,1,15,0,15,3,1,1,2,3,2,2,1,15,0,15,3,1,2,4,4,3,3,1,22,0,22,4,2,2,3,3,4,2,1,22,0,22]
["INC4",36,40.6,31.5,16.2,12.8,7.5,2.1,0.5,6.5,0,3,29.7,30.6,24.1,14.4,14.2,5.5,4.2,0.4,6,0,2.8,20.5,18.7,13.2,15.6,8.4,5,2.6,1.4,4.6,0,2,32,17.6,20.3,15.7,10,7.2,5,0.9,5.3,0,2.4,34.3,16,26.1,11.8,15.9,13.2,2.9,1,5.7,0,2.6,30,39.5,17.8,20.4,19.1,5.8,2.3,0.7,5.1,0.1,2.6,34,16.7,25.9,30.8,14.4,8.2,4.1,0.7,6.6,0,3.4,25.4,32.6,21.1,12.7,10.7,9.8,3.1,0.7,5.9,0,3.2]
["RISM",34829,28082,40989,18612,29541,19654,10305,4555,21950,3421,21536,31790,51556,24564,30365,34413,13658,14879,10236,23817,5370,23476,25967,19075,26652,39095,15189,9235,21846,25888,20712,3022,20221,24597,32170,38592,21792,13997,20271,26273,13590,21935,5041,21492,22866,20352,24819,12003,23017,27875,19479,17585,21693,10080,21558,22567,28137,15204,26793,29229,26142,25630,17462,24411,24733,24414,23161,17278,26484,31099,36218,25459,23884,15929,25773,5250,25634,30260,37778,31445,33516,30347,33915,21772,16421,29371,3634,29060]
["RAP2",13.5,7.2,10.9,7.2,16.7,10.9,7.1,4,15.6,4.2,21.4,11.4,13.6,11.3,20.5,23.1,12.2,13.1,8.3,18.4,6.1,22.7,10.9,9.7,16.7,25.7,13,7.5,14.3,22.6,16,3.6,20.3,10.5,23.8,20.3,14.2,6.8,12.3,20.7,10.7,15.9,6.8,23.1,11.7,12.8,16.9,6.5,15.2,19.1,14.4,13.1,15.5,16.2,25.8,10.6,15.7,8.1,13.1,15.1,13.5,15.7,14.2,16.5,44.1,29.8,11.4,5.9,16.2,16.6,17.3,11.5,19.9,16.4,20.8,9.1,32.1,12,19.6,14.8,12,10.5,13.8,20.4,12.1,19.5,6.9,35.9]
{"$rows_empty":115}
["ANNO",2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,"\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",31,6,15,13,10,16,15,4,110,1,111,24,8,5,7,17,9,5,5,80,2,82,10,9,4,7,16,6,8,5,65,1,66,17,5,7,8,14,9,11,3,74,0,74,16,4,12,11,15,19,18,20,115,8,123,19,8,9,17,14,22,22,10,121,6,127,24,4,4,14,16,17,14,14,107,3,110,22,5,17,25,16,10,24,13,131,3,134]
["INC1",14.1,3.9,7.5,2.5,0.9,0.4,0,0,0,0,0,11,2.9,1.7,1.4,1,0.1,0,0,0,0,0,3.8,3.9,0.8,2.8,1.7,0.1,0,0,0,0,0,1.1,1.8,0.7,1,0.5,0.1,0,0,0,0,0,0.4,1,1,1,0.3,0.2,0,0,0,0,0,0.9,2.8,1,1.4,0.2,0.1,0,0,0,0,0,1.5,0.4,0.5,0.5,0.3,0.1,0,0,0,0,0,4.3,2.3,2.8,0.8,0.5,0.1,0,0,0,0,0]
["IPAG",2,0,0,0,0,0,0,0,3,0,3,1,1,0,1,0,0,0,0,4,0,4,1,1,0,0,0,0,0,0,2,0,2,1,1,0,0,0,0,0,0,3,0,3,1,0,0,0,1,0,1,0,3,0,3,1,1,0,0,0,0,1,0,3,0,4,1,0,0,1,0,0,0,0,2,0,2,0,0,1,1,0,0,0,0,4,0,4]
["INC2",58.3,29.2,21.5,21,10.8,5.5,0.2,0,0.7,0,0.3,53.3,59.4,15.4,32.5,6.9,3.9,0.2,0.1,0.8,0,0.3,25.6,48.9,4.9,5.2,9,1.9,0.3,0,0.4,0,0.1,24.4,30.9,25.2,11.1,4.6,1.1,0.5,0,0.4,0,0.2,12.5,10.4,32.3,4.4,14.3,1.4,1,0,0.4,0,0.2,33.2,47.5,9.5,19.9,2.6,2.2,0.9,0,0.5,0,0.2,30.2,18.8,5.9,14.7,5.2,0.9,0.3,0,0.3,0,0.1,21.3,15.3,33.1,15.3,4.4,1.7,0.6,0.1,0.6,0,0.3]
["PAGM",49190,49143,20511,33778,29815,23133,6171,3510,30376,560,30108,47995,94949,37978,129669,15836,35535,12228,90244,51380,2669,50192,55203,64467,20933,13644,24857,24205,18027,13713,31803,150,31323,63575,100414,38137,19603,10642,18445,23341,40023,36466,0,36583,38815,10503,38608,7448,38353,10275,29497,4348,22580,10066,21766,53720,74306,12024,27727,14960,20411,25082,9346,28913,2355,27658,22449,33398,25576,37436,19485,9460,13586,2234,18625,3649,18216,19014,22227,51394,31919,22470,42154,16237,23773,28099,5972,27603]
["RAP1",4.1,7.5,2.9,8.2,12.2,14.6,5.4,5,41,0.9,45.5,4.9,20.6,9,23.6,7,52.4,12.6,136.7,74.7,4.3,78.2,6.6,12.7,5.9,1.9,5.2,13.9,17.2,22.9,50,0.3,54.2,22.3,17.1,33.8,11.1,9.9,10.7,20.5,65.7,56,0,66.5,28.9,10.3,31.1,4.6,50.5,5.7,25.3,8,38.7,23,44.2,38.5,16.8,9.7,14.7,13.8,17.1,23.1,21.7,60.9,6,65.1,20.7,52.5,10.9,27.6,15.6,7.1,15.9,5.6,42.3,10.1,46.6,5,6.5,11.7,18.5,9.3,25.8,19.2,61.7,64.3,18.1,75.2]
["NRIS",119,40,52,52,75,64,66,38,506,29,535,128,41,38,56,53,73,80,100,569,13,582,136,24,43,36,46,80,121,45,531,10,541,116,29,27,35,66,123,65,65,526,15,541,130,20,31,47,84,99,103,81,595,16,611,128,33,46,71,108,129,95,71,681,8,689,117,40,63,86,113,87,69,52,626,6,632,149,65,72,116,112,134,135,61,844,7,850]
["INC3",1.1,1.2,3.5,1.8,2,0.6,0.3,0.1,0.4,0,0.2,2.7,5.6,2.9,2.2,0.8,0.7,0.3,0.1,0.4,0,0.1,2.6,2.3,2.1,0.7,0.6,0.5,0.3,0.1,0.3,0,0.1,1.9,1.9,0.8,0.6,0.6,0.7,0.2,0.1,0.3,0,0.1,3.1,0.7,1,1.1,1.5,0.6,0.2,0.1,0.3,0,0.1,2.9,1.3,1.5,1.8,1,0.7,0.2,0.1,0.4,0,0.1,2.8,2.5,2.2,1.6,1.3,0.4,0.1,0,0.3,0,0.1,3,2.8,1.6,1.8,0.8,0.7,0.2,0,0.3,0,0.1]
["IRIS",4,1,1,2,2,1,1,0,14,0,14,4,1,2,1,2,1,1,0,12,0,13,4,1,1,1,2,1,2,0,13,0,13,3,1,1,1,1,1,1,2,11,0,11,3,1,1,1,1,2,3,1,13,0,13,3,1,1,1,2,4,2,1,15,0,15,3,1,1,2,3,2,2,1,15,0,15,3,1,2,4,4,3,3,1,22,0,22]
["INC4",40.6,19.6,35.5,27.1,16.9,7.2,3.7,0.4,7.5,0.1,3.5,36,40.6,31.5,16.2,12.8,7.5,2.1,0.5,6.5,0,3,29.7,30.6,24.1,14.4,14.2,5.5,4.2,0.4,6,0,2.8,20.5,18.7,13.2,15.6,8.4,5,2.6,1.4,4.6,0,2,32,17.6,20.3,15.7,10,7.2,5,0.9,5.3,0,2.4,34.3,16,26.1,11.8,15.9,13.2,2.9,1,5.7,0,2.6,30,39.5,17.8,20.4,19.1,5.8,2.3,0.7,5.1,0.1,2.6,34,16.7,25.9,30.8,14.4,8.2,4.1,0.7,6.6,0,3.4]
["RISM",34467,36323,24955,35609,24839,22929,21336,8240,27185,7959,26143,34829,28082,40989,18612,29541,19654,10305,4555,21950,3421,21536,31790,51556,24564,30365,34413,13658,14879,10236,23817,5370,23476,25967,19075,26652,39095,15189,9235,21846,25888,20712,3022,20221,24597,32170,38592,21792,13997,20271,26273,13590,21935,5041,21492,22866,20352,24819,12003,23017,27875,19479,17585,21693,10080,21558,22567,28137,15204,26793,29229,26142,25630,17462,24411,24733,24414,23161,17278,26484,31099,36218,25459,23884,15929,25773,5250,25634]
["RAP2",37.9,17,10.3,15.3,8.4,11.7,14.4,6.2,18.3,8.3,22.8,13.5,7.2,10.9,7.2,16.7,10.9,7.1,4,15.6,4.2,21.4,11.4,13.6,11.3,20.5,23.1,12.2,13.1,8.3,18.4,6.1,22.7,10.9,9.7,16.7,25.7,13,7.5,14.3,22.6,16,3.6,20.3,10.5,23.8,20.3,14.2,6.8,12.3,20.7,10.7,15.9,6.8,23.1,11.7,12.8,16.9,6.5,15.2,19.1,14.4,13.1,15.5,16.2,25.8,10.6,15.7,8.1,13.1,15.1,13.5,15.7,14.2,16.5,44.1,29.8,11.4,5.9,16.2,16.6,17.3,11.5,19.9,16.4,20.8,9.1,32.1]

{"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]],"flags":["formulas_cached_only"]}
["TAVOLA N. 21"]
[]
["Ramo Malattia - 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",18,7,15,17,19,25,9,11,121,2,123]
[null,"inc.% su n.pag.tot.",1.6,0.7,1.7,1.3,0.7,0.1,0,0,0,0,0]
[null,"Imp.pagati",1,0,1,1,0,1,0,0,4,0,4]
[null,"inc.% su imp.pag.tot.",29.1,{"v":23,"d":"23.0"},31.2,24.2,3.6,3.3,0.1,{"v":0,"d":"0.0"},0.7,{"v":0,"d":"0.0"},0.3]
[null,"Pag.medio",{"v":45559,"d":"45,559"},{"v":37918,"d":"37,918"},{"v":47232,"d":"47,232"},{"v":56614,"d":"56,614"},{"v":13212,"d":"13,212"},{"v":30143,"d":"30,143"},{"v":6143,"d":"6,143"},{"v":20481,"d":"20,481"},{"v":33402,"d":"33,402"},{"v":1700,"d":"1,700"},{"v":32886,"d":"32,886"}]
[null,"Pag.medio/Pag.medio tot.",18.3,33.9,18.7,18.6,5.5,24.3,7.1,52.1,75.4,5.4,93.2]
[null,"N.riservati",132,57,65,80,99,123,112,67,735,9,744]
[null,"inc.% su n.ris.tot.",2.1,1.7,1.4,1.1,{"v":1,"d":"1.0"},0.7,0.2,0.1,0.3,{"v":0,"d":"0.0"},0.1]
[null,"Imp.riservati",4,2,2,3,3,4,2,1,22,0,22]
[null,"inc.% su imp.ris.tot.",25.4,32.6,21.1,12.7,10.7,9.8,3.1,0.7,5.9,{"v":0,"d":"0.0"},3.2]
[null,"ris.medio",{"v":30260,"d":"30,260"},{"v":37778,"d":"37,778"},{"v":31445,"d":"31,445"},{"v":33516,"d":"33,516"},{"v":30347,"d":"30,347"},{"v":33915,"d":"33,915"},{"v":21772,"d":"21,772"},{"v":16421,"d":"16,421"},{"v":29371,"d":"29,371"},{"v":3634,"d":"3,634"},{"v":29060,"d":"29,060"}]
[null,"ris.medio/ris.medio tot.",{"v":12,"d":"12.0"},19.6,14.8,{"v":12,"d":"12.0"},10.5,13.8,20.4,12.1,19.5,6.9,35.9]
[2015,"N.pagati",33,14,15,24,32,22,19,13,172,1,173]
[null,"var.%",{"v":83.33333333333333,"d":"83.3"},{"v":100,"d":"100.0"},{"v":0,"d":"0.0"},{"v":41.176470588235304,"d":"41.2"},{"v":68.42105263157893,"d":"68.4"},{"v":-12,"d":"-12.0"},{"v":111.11111111111111,"d":"111.1"},{"v":18.181818181818187,"d":"18.2"},{"v":42.148760330578504,"d":"42.1"},{"v":-50,"d":"-50.0"},{"v":40.65040650406504,"d":"40.7"}]
[null,"inc.% su n.pag.tot.",5.1,2.5,{"v":1,"d":"1.0"},1.3,0.7,0.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Imp.pagati",1,0,0,0,1,1,0,0,4,0,4]
[null,"var.%",{"v":0,"d":"0.0"},".",{"v":-100,"d":"-100.0"},{"v":-100,"d":"-100.0"},".",{"v":0,"d":"0.0"},".",".",{"v":0,"d":"0.0"},".",{"v":0,"d":"0.0"}]
[null,"inc.% su imp.pag.tot.",37.7,19.8,21.9,11.2,7.4,4.4,0.4,{"v":0,"d":"0.0"},0.7,{"v":0,"d":"0.0"},0.3]
[null,"Pag.medio",{"v":27430,"d":"27,430"},{"v":20995,"d":"20,995"},{"v":25607,"d":"25,607"},{"v":13445,"d":"13,445"},{"v":20574,"d":"20,574"},{"v":34536,"d":"34,536"},{"v":14171,"d":"14,171"},{"v":4479,"d":"4,479"},{"v":21230,"d":"21,230"},{"v":1589,"d":"1,589"},{"v":21116,"d":"21,116"}]
[null,"var.%",{"v":-39.792357163238876,"d":"-39.8"},{"v":-44.63051848726198,"d":"-44.6"},{"v":-45.78463753387534,"d":"-45.8"},{"v":-76.2514572367259,"d":"-76.3"},{"v":55.722070844686655,"d":"55.7"},{"v":14.573864578840867,"d":"14.6"},{"v":130.6853328992349,"d":"130.7"},{"v":-78.13095063717593,"d":"-78.1"},{"v":-36.44093168073768,"d":"-36.4"},{"v":-6.529411764705884,"d":"-6.5"},{"v":-35.79030590524843,"d":"-35.8"}]
[null,"Pag.medio/Pag.medio tot.",7.4,7.8,21.6,8.3,10.8,58.5,13.6,11.8,49.6,5.5,{"v":64,"d":"64.0"}]
[null,"N.riservati",149,50,67,88,91,140,118,60,763,4,767]
[null,"var.%",{"v":12.87878787878789,"d":"12.9"},{"v":-12.28070175438597,"d":"-12.3"},{"v":3.076923076923066,"d":"3.1"},{"v":10.000000000000009,"d":"10.0"},{"v":-8.080808080808078,"d":"-8.1"},{"v":13.821138211382111,"d":"13.8"},{"v":5.35714285714286,"d":"5.4"},{"v":-10.447761194029848,"d":"-10.4"},{"v":3.809523809523818,"d":"3.8"},{"v":-55.55555555555556,"d":"-55.6"},{"v":3.091397849462374,"d":"3.1"}]
[null,"inc.% su n.ris.tot.",1.7,1.3,1.1,1.1,0.8,0.8,0.2,{"v":0,"d":"0.0"},0.3,{"v":0,"d":"0.0"},0.1]
[null,"Imp.riservati",6,2,3,3,5,4,2,1,25,0,25]
[null,"var.%",{"v":50,"d":"50.0"},{"v":0,"d":"0.0"},{"v":50,"d":"50.0"},{"v":0,"d":"0.0"},{"v":66.66666666666667,"d":"66.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":13.636363636363647,"d":"13.6"},".",{"v":13.636363636363647,"d":"13.6"}]
[null,"inc.% su imp.ris.tot.",37.8,{"v":24,"d":"24.0"},17.1,14.9,15.7,{"v":8,"d":"8.0"},2.2,0.5,6.3,{"v":0,"d":"0.0"},3.6]
[null,"ris.medio",{"v":37269,"d":"37,269"},{"v":40911,"d":"40,911"},{"v":39183,"d":"39,183"},{"v":37132,"d":"37,132"},{"v":50026,"d":"50,026"},{"v":29914,"d":"29,914"},{"v":17061,"d":"17,061"},{"v":13233,"d":"13,233"},{"v":32816,"d":"32,816"},{"v":5948,"d":"5,948"},{"v":32676,"d":"32,676"}]
[null,"var.%",{"v":23.16259087904824,"d":"23.2"},{"v":8.293186510667594,"d":"8.3"},{"v":24.608045794243914,"d":"24.6"},{"v":10.788876954290494,"d":"10.8"},{"v":64.84660757241242,"d":"64.8"},{"v":-11.797139908595023,"d":"-11.8"},{"v":-21.637883520117583,"d":"-21.6"},{"v":-19.41416478898971,"d":"-19.4"},{"v":11.729256749855299,"d":"11.7"},{"v":63.676389653274626,"d":"63.7"},{"v":12.44322092222987,"d":"12.4"}]
[null,"ris.medio/ris.medio tot.",22.1,17.9,15.9,14.2,20.8,10.4,10.3,12.1,21.6,12.1,41.3]
[{"$nulls":12},"(Segue)"]
["TAVOLA N. 21"]
[]
["Ramo Malattia - 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",55,10,20,28,24,34,15,13,199,0,199]
[null,"var.%",{"v":66.66666666666667,"d":"66.7"},{"v":-28.57142857142857,"d":"-28.6"},{"v":33.33333333333333,"d":"33.3"},{"v":16.666666666666675,"d":"16.7"},{"v":-25,"d":"-25.0"},{"v":54.54545454545454,"d":"54.5"},{"v":-21.052631578947366,"d":"-21.1"},{"v":0,"d":"0.0"},{"v":15.697674418604656,"d":"15.7"},{"v":-100,"d":"-100.0"},{"v":15.02890173410405,"d":"15.0"}]
[null,"inc.% su n.pag.tot.",5.4,0.5,1.5,1.5,1.1,0.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Imp.pagati",1,1,1,1,1,1,0,0,5,0,5]
[null,"var.%",{"v":0,"d":"0.0"},".",".",".",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},".",".",{"v":25,"d":"25.0"},".",{"v":25,"d":"25.0"}]
[null,"inc.% su imp.pag.tot.",44.1,48.6,42.6,25.2,11.8,2.9,0.6,{"v":0,"d":"0.0"},{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},0.4]
[null,"Pag.medio",{"v":23096,"d":"23,096"},{"v":58345,"d":"58,345"},{"v":54413,"d":"54,413"},{"v":28944,"d":"28,944"},{"v":26790,"d":"26,790"},{"v":16270,"d":"16,270"},{"v":27895,"d":"27,895"},{"v":6222,"d":"6,222"},{"v":27376,"d":"27,376"},0,{"v":27405,"d":"27,405"}]
[null,"var.%",{"v":-15.800218738607363,"d":"-15.8"},{"v":177.89949988092403,"d":"177.9"},{"v":112.49267778341859,"d":"112.5"},{"v":115.27705466716252,"d":"115.3"},{"v":30.212890055409748,"d":"30.2"},{"v":-52.88973824415103,"d":"-52.9"},{"v":96.84567073601016,"d":"96.8"},{"v":38.91493636972538,"d":"38.9"},{"v":28.94959962317476,"d":"28.9"},{"v":-100,"d":"-100.0"},{"v":29.78310286039023,"d":"29.8"}]
[null,"Pag.medio/Pag.medio tot.",8.2,98.2,{"v":29,"d":"29.0"},16.6,11.1,6.8,25.3,16.3,62.5,{"v":0,"d":"0.0"},88.7]
[null,"N.riservati",184,70,75,106,137,130,92,35,829,6,835]
[null,"var.%",{"v":23.48993288590604,"d":"23.5"},{"v":39.99999999999999,"d":"40.0"},{"v":11.940298507462677,"d":"11.9"},{"v":20.45454545454546,"d":"20.5"},{"v":50.54945054945055,"d":"50.5"},{"v":-7.14285714285714,"d":"-7.1"},{"v":-22.033898305084744,"d":"-22.0"},{"v":-41.666666666666664,"d":"-41.7"},{"v":8.650065530799477,"d":"8.7"},{"v":50,"d":"50.0"},{"v":8.865710560625818,"d":"8.9"}]
[null,"inc.% su n.ris.tot.",3.7,2.4,1.3,1.3,1.2,0.5,0.2,{"v":0,"d":"0.0"},0.3,{"v":0,"d":"0.0"},0.1]
[null,"Imp.riservati",7,2,2,5,6,5,3,1,30,1,31]
[null,"var.%",{"v":16.666666666666675,"d":"16.7"},{"v":0,"d":"0.0"},{"v":-33.333333333333336,"d":"-33.3"},{"v":66.66666666666667,"d":"66.7"},{"v":19.999999999999996,"d":"20.0"},{"v":25,"d":"25.0"},{"v":50,"d":"50.0"},{"v":0,"d":"0.0"},{"v":19.999999999999996,"d":"20.0"},".",{"v":24,"d":"24.0"}]
[null,"inc.% su imp.ris.tot.",45.1,25.2,13.9,23.8,13.9,7.6,2.8,0.5,7.4,0.3,3.9]
[null,"ris.medio",{"v":37775,"d":"37,775"},{"v":33192,"d":"33,192"},{"v":28622,"d":"28,622"},{"v":48032,"d":"48,032"},{"v":40780,"d":"40,780"},{"v":35638,"d":"35,638"},{"v":29902,"d":"29,902"},{"v":21744,"d":"21,744"},{"v":36482,"d":"36,482"},{"v":185510,"d":"185,510"},{"v":37553,"d":"37,553"}]
[null,"var.%",{"v":1.3576967452842759,"d":"1.4"},{"v":-18.86778616997874,"d":"-18.9"},{"v":-26.95301533828446,"d":"-27.0"},{"v":29.3547344608424,"d":"29.4"},{"v":-18.482389157638025,"d":"-18.5"},{"v":19.134853245971794,"d":"19.1"},{"v":75.2652247816658,"d":"75.3"},{"v":64.31648152346408,"d":"64.3"},{"v":11.171379814724514,"d":"11.2"},{"v":3018.8634835238736,"d":"3,018.9"},{"v":14.925327457461135,"d":"14.9"}]
[null,"ris.medio/ris.medio tot.",12.1,10.5,10.5,18.5,11.8,{"v":14,"d":"14.0"},18.2,26.6,26.6,357.4,49.3]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 2"]

{"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"]
[2007,91,{"v":2049620,"d":"2,049,620"},{"v":36707806,"d":"36,707,806"},{"v":1972908,"d":"1,972,908"},{"v":763752,"d":"763,752"},{"v":10602,"d":"10,602"},{"v":433080,"d":"433,080"},{"v":62555,"d":"62,555"},{"v":97192,"d":"97,192"},{"v":-1455199,"d":"-1,455,199"},{"v":-39618,"d":"-39,618"},{"v":-125829,"d":"-125,829"},{"v":53298,"d":"53,298"},{"v":-72531,"d":"-72,531"},{"v":-93963,"d":"-93,963"},{"v":774350,"d":"774,350"},{"v":767978,"d":"767,978"},692,{"v":58583,"d":"58,583"},{"v":827252,"d":"827,252"},{"v":578056,"d":"578,056"},{"v":22114,"d":"22,114"},{"v":600170,"d":"600,170"},{"v":-1426359,"d":"-1,426,359"},{"v":537259,"d":"537,259"},{"v":2724,"d":"2,724"},{"v":31688,"d":"31,688"},{"v":571672,"d":"571,672"},{"v":201940,"d":"201,940"},{"v":15351,"d":"15,351"},{"v":217291,"d":"217,291"},{"v":-28840,"d":"-28,840"}]
[2008,95,{"v":2158692,"d":"2,158,692"},{"v":36521524,"d":"36,521,524"},{"v":2090919,"d":"2,090,919"},{"v":825757,"d":"825,757"},{"v":8060,"d":"8,060"},{"v":460156,"d":"460,156"},{"v":62485,"d":"62,485"},{"v":94191,"d":"94,191"},{"v":-1510817,"d":"-1,510,817"},{"v":-38916,"d":"-38,916"},{"v":-108452,"d":"-108,452"},{"v":26160,"d":"26,160"},{"v":-82292,"d":"-82,292"},{"v":-103413,"d":"-103,413"},{"v":833816,"d":"833,816"},{"v":791396,"d":"791,396"},702,{"v":48088,"d":"48,088"},{"v":840186,"d":"840,186"},{"v":616844,"d":"616,844"},{"v":21359,"d":"21,359"},{"v":638202,"d":"638,202"},{"v":-1477683,"d":"-1,477,683"},{"v":583159,"d":"583,159"},{"v":1896,"d":"1,896"},{"v":31448,"d":"31,448"},{"v":616505,"d":"616,505"},{"v":219735,"d":"219,735"},{"v":15797,"d":"15,797"},{"v":235532,"d":"235,532"},{"v":-33134,"d":"-33,134"}]
[2009,92,{"v":2193516,"d":"2,193,516"},{"v":35603935,"d":"35,603,935"},{"v":2182697,"d":"2,182,697"},{"v":840704,"d":"840,704"},{"v":3908,"d":"3,908"},{"v":464502,"d":"464,502"},{"v":73902,"d":"73,902"},{"v":88366,"d":"88,366"},{"v":-1639020,"d":"-1,639,020"},{"v":-52470,"d":"-52,470"},{"v":-140053,"d":"-140,053"},{"v":66580,"d":"66,580"},{"v":-73473,"d":"-73,473"},{"v":-78795,"d":"-78,795"},{"v":844616,"d":"844,616"},{"v":820376,"d":"820,376"},463,{"v":54496,"d":"54,496"},{"v":875336,"d":"875,336"},{"v":682679,"d":"682,679"},{"v":24539,"d":"24,539"},{"v":707218,"d":"707,218"},{"v":-1581314,"d":"-1,581,314"},{"v":634122,"d":"634,122"},{"v":1307,"d":"1,307"},{"v":35460,"d":"35,460"},{"v":670890,"d":"670,890"},{"v":249717,"d":"249,717"},{"v":16096,"d":"16,096"},{"v":265812,"d":"265,812"},{"v":-57705,"d":"-57,705"}]
[2010,88,{"v":2167271,"d":"2,167,271"},{"v":34612910,"d":"34,612,910"},{"v":2120043,"d":"2,120,043"},{"v":869649,"d":"869,649"},{"v":1377,"d":"1,377"},{"v":435871,"d":"435,871"},{"v":66496,"d":"66,496"},{"v":88868,"d":"88,868"},{"v":-1556018,"d":"-1,556,018"},{"v":-75467,"d":"-75,467"},{"v":-73166,"d":"-73,166"},{"v":29972,"d":"29,972"},{"v":-43194,"d":"-43,194"},{"v":-52454,"d":"-52,454"},{"v":871024,"d":"871,024"},{"v":798650,"d":"798,650"},684,{"v":47775,"d":"47,775"},{"v":847108,"d":"847,108"},{"v":695071,"d":"695,071"},{"v":23129,"d":"23,129"},{"v":718200,"d":"718,200"},{"v":-1564789,"d":"-1,564,789"},{"v":632106,"d":"632,106"},927,{"v":29600,"d":"29,600"},{"v":662633,"d":"662,633"},{"v":259625,"d":"259,625"},{"v":15638,"d":"15,638"},{"v":275263,"d":"275,263"},{"v":8771,"d":"8,771"}]
[2011,81,{"v":2171776,"d":"2,171,776"},{"v":34999573,"d":"34,999,573"},{"v":2119193,"d":"2,119,193"},{"v":920928,"d":"920,928"},{"v":2682,"d":"2,682"},{"v":407696,"d":"407,696"},{"v":71756,"d":"71,756"},{"v":89356,"d":"89,356"},{"v":-1493386,"d":"-1,493,386"},{"v":-56777,"d":"-56,777"},{"v":5249,"d":"5,249"},{"v":20467,"d":"20,467"},{"v":25716,"d":"25,716"},{"v":3517,"d":"3,517"},{"v":923605,"d":"923,605"},{"v":763764,"d":"763,764"},480,{"v":53129,"d":"53,129"},{"v":817373,"d":"817,373"},{"v":700872,"d":"700,872"},{"v":22287,"d":"22,287"},{"v":723159,"d":"723,159"},{"v":-1539477,"d":"-1,539,477"},{"v":623968,"d":"623,968"},{"v":1282,"d":"1,282"},{"v":32033,"d":"32,033"},{"v":657282,"d":"657,282"},{"v":276494,"d":"276,494"},{"v":16591,"d":"16,591"},{"v":293084,"d":"293,084"},{"v":46091,"d":"46,091"}]
[2012,79,{"v":2136348,"d":"2,136,348"},{"v":34096676,"d":"34,096,676"},{"v":2107580,"d":"2,107,580"},{"v":936028,"d":"936,028"},{"v":5718,"d":"5,718"},{"v":355302,"d":"355,302"},{"v":77234,"d":"77,234"},{"v":89742,"d":"89,742"},{"v":-1541064,"d":"-1,541,064"},{"v":-36582,"d":"-36,582"},{"v":8231,"d":"8,231"},{"v":66143,"d":"66,143"},{"v":74374,"d":"74,374"},{"v":46227,"d":"46,227"},{"v":941745,"d":"941,745"},{"v":796451,"d":"796,451"},4,{"v":66130,"d":"66,130"},{"v":862584,"d":"862,584"},{"v":674237,"d":"674,237"},{"v":23560,"d":"23,560"},{"v":697796,"d":"697,796"},{"v":-1559653,"d":"-1,559,653"},{"v":620087,"d":"620,087"},{"v":1207,"d":"1,207"},{"v":36014,"d":"36,014"},{"v":657308,"d":"657,308"},{"v":319568,"d":"319,568"},{"v":16948,"d":"16,948"},{"v":336516,"d":"336,516"},{"v":18589,"d":"18,589"}]
[2013,77,{"v":2069911,"d":"2,069,911"},{"v":32477807,"d":"32,477,807"},{"v":2101508,"d":"2,101,508"},{"v":901489,"d":"901,489"},{"v":8646,"d":"8,646"},{"v":327803,"d":"327,803"},{"v":77633,"d":"77,633"},{"v":91336,"d":"91,336"},{"v":-1493470,"d":"-1,493,470"},{"v":-44804,"d":"-44,804"},{"v":74124,"d":"74,124"},{"v":46203,"d":"46,203"},{"v":120327,"d":"120,327"},{"v":95059,"d":"95,059"},{"v":910134,"d":"910,134"},{"v":802072,"d":"802,072"},17,{"v":61467,"d":"61,467"},{"v":863555,"d":"863,555"},{"v":683029,"d":"683,029"},{"v":21456,"d":"21,456"},{"v":704484,"d":"704,484"},{"v":-1564791,"d":"-1,564,791"},{"v":558763,"d":"558,763"},{"v":1025,"d":"1,025"},{"v":41377,"d":"41,377"},{"v":601165,"d":"601,165"},{"v":347059,"d":"347,059"},{"v":14434,"d":"14,434"},{"v":361493,"d":"361,493"},{"v":71321,"d":"71,321"}]
[2014,68,{"v":2056411,"d":"2,056,411"},{"v":31767237,"d":"31,767,237"},{"v":2121096,"d":"2,121,096"},{"v":842810,"d":"842,810"},{"v":2817,"d":"2,817"},{"v":321764,"d":"321,764"},{"v":82799,"d":"82,799"},{"v":84199,"d":"84,199"},{"v":-1441231,"d":"-1,441,231"},{"v":-43670,"d":"-43,670"},{"v":144155,"d":"144,155"},{"v":42414,"d":"42,414"},{"v":186570,"d":"186,570"},{"v":149060,"d":"149,060"},{"v":845627,"d":"845,627"},{"v":812623,"d":"812,623"},4,{"v":62892,"d":"62,892"},{"v":875518,"d":"875,518"},{"v":641065,"d":"641,065"},{"v":26326,"d":"26,326"},{"v":667391,"d":"667,391"},{"v":-1541606,"d":"-1,541,606"},{"v":536777,"d":"536,777"},{"v":1177,"d":"1,177"},{"v":31379,"d":"31,379"},{"v":569334,"d":"569,334"},{"v":381453,"d":"381,453"},{"v":16315,"d":"16,315"},{"v":397768,"d":"397,768"},{"v":100376,"d":"100,376"}]
[2015,69,{"v":2142615,"d":"2,142,615"},{"v":31193799,"d":"31,193,799"},{"v":2163278,"d":"2,163,278"},{"v":820637,"d":"820,637"},433,{"v":325161,"d":"325,161"},{"v":85782,"d":"85,782"},{"v":87887,"d":"87,887"},{"v":-1463367,"d":"-1,463,367"},{"v":-59651,"d":"-59,651"},{"v":119385,"d":"119,385"},{"v":41871,"d":"41,871"},{"v":161255,"d":"161,255"},{"v":128257,"d":"128,257"},{"v":821071,"d":"821,071"},{"v":830930,"d":"830,930"},16,{"v":63554,"d":"63,554"},{"v":894500,"d":"894,500"},{"v":634156,"d":"634,156"},{"v":21271,"d":"21,271"},{"v":655428,"d":"655,428"},{"v":-1548977,"d":"-1,548,977"},{"v":506794,"d":"506,794"},{"v":1206,"d":"1,206"},{"v":27963,"d":"27,963"},{"v":535963,"d":"535,963"},{"v":428734,"d":"428,734"},{"v":12796,"d":"12,796"},{"v":441531,"d":"441,531"},{"v":85610,"d":"85,610"}]
["\u001a"]
[]
["Copiare con trasposizione dei dati"]
[]
[]
[]
["ANNO",2007,2008,2009,2010,2011,2012,2013,2014,2015,"\u001a","2011 omogeneo a 2012"]
["NIMP",91,95,92,88,81,79,77,68,69,null,80]
["PREM",{"v":2049620,"d":"2,049,620"},{"v":2158692,"d":"2,158,692"},{"v":2193516,"d":"2,193,516"},{"v":2167271,"d":"2,167,271"},{"v":2171776,"d":"2,171,776"},{"v":2136348,"d":"2,136,348"},{"v":2069911,"d":"2,069,911"},{"v":2056411,"d":"2,056,411"},{"v":2142615,"d":"2,142,615"},null,2140847]
["PTOT",{"v":36707806,"d":"36,707,806"},{"v":36521524,"d":"36,521,524"},{"v":35603935,"d":"35,603,935"},{"v":34612910,"d":"34,612,910"},{"v":34999573,"d":"34,999,573"},{"v":34096676,"d":"34,096,676"},{"v":32477807,"d":"32,477,807"},{"v":31767237,"d":"31,767,237"},{"v":31193799,"d":"31,193,799"},null,34935706]
["PREC",{"v":1972908,"d":"1,972,908"},{"v":2090919,"d":"2,090,919"},{"v":2182697,"d":"2,182,697"},{"v":2120043,"d":"2,120,043"},{"v":2119193,"d":"2,119,193"},{"v":2107580,"d":"2,107,580"},{"v":2101508,"d":"2,101,508"},{"v":2121096,"d":"2,121,096"},{"v":2163278,"d":"2,163,278"},null,2091366,{"v":3.438518174245919,"d":"3.4"}]
["RPFR",{"v":763752,"d":"763,752"},{"v":825757,"d":"825,757"},{"v":840704,"d":"840,704"},{"v":869649,"d":"869,649"},{"v":920928,"d":"920,928"},{"v":936028,"d":"936,028"},{"v":901489,"d":"901,489"},{"v":842810,"d":"842,810"},{"v":820637,"d":"820,637"},null,910300]
["RPRC",{"v":10602,"d":"10,602"},{"v":8060,"d":"8,060"},{"v":3908,"d":"3,908"},{"v":1377,"d":"1,377"},{"v":2682,"d":"2,682"},{"v":5718,"d":"5,718"},{"v":8646,"d":"8,646"},{"v":2817,"d":"2,817"},433,null,2682]
["PROV",{"v":433080,"d":"433,080"},{"v":460156,"d":"460,156"},{"v":464502,"d":"464,502"},{"v":435871,"d":"435,871"},{"v":407696,"d":"407,696"},{"v":355302,"d":"355,302"},{"v":327803,"d":"327,803"},{"v":321764,"d":"321,764"},{"v":325161,"d":"325,161"},null,391270]
["SPAQ",{"v":62555,"d":"62,555"},{"v":62485,"d":"62,485"},{"v":73902,"d":"73,902"},{"v":66496,"d":"66,496"},{"v":71756,"d":"71,756"},{"v":77234,"d":"77,234"},{"v":77633,"d":"77,633"},{"v":82799,"d":"82,799"},{"v":85782,"d":"85,782"},null,70247]
["SPAM",{"v":97192,"d":"97,192"},{"v":94191,"d":"94,191"},{"v":88366,"d":"88,366"},{"v":88868,"d":"88,868"},{"v":89356,"d":"89,356"},{"v":89742,"d":"89,742"},{"v":91336,"d":"91,336"},{"v":84199,"d":"84,199"},{"v":87887,"d":"87,887"},null,88543]
["ONER",{"v":-1455199,"d":"-1,455,199"},{"v":-1510817,"d":"-1,510,817"},{"v":-1639020,"d":"-1,639,020"},{"v":-1556018,"d":"-1,556,018"},{"v":-1493386,"d":"-1,493,386"},{"v":-1541064,"d":"-1,541,064"},{"v":-1493470,"d":"-1,493,470"},{"v":-1441231,"d":"-1,441,231"},{"v":-1463367,"d":"-1,463,367"},null,-550060,{"v":-166.0377049776388,"d":"-166.0"}]
["ALTP",{"v":-39618,"d":"-39,618"},{"v":-38916,"d":"-38,916"},{"v":-52470,"d":"-52,470"},{"v":-75467,"d":"-75,467"},{"v":-56777,"d":"-56,777"},{"v":-36582,"d":"-36,582"},{"v":-44804,"d":"-44,804"},{"v":-43670,"d":"-43,670"},{"v":-59651,"d":"-59,651"},null,-1483534,{"v":95.97912821681201,"d":"96.0"}]
["SALT",{"v":-125829,"d":"-125,829"},{"v":-108452,"d":"-108,452"},{"v":-140053,"d":"-140,053"},{"v":-73166,"d":"-73,166"},{"v":5249,"d":"5,249"},{"v":8231,"d":"8,231"},{"v":74124,"d":"74,124"},{"v":144155,"d":"144,155"},{"v":119385,"d":"119,385"},null,-56578,{"v":311.0095796952879,"d":"311.0"}]
["QUTI",{"v":53298,"d":"53,298"},{"v":26160,"d":"26,160"},{"v":66580,"d":"66,580"},{"v":29972,"d":"29,972"},{"v":20467,"d":"20,467"},{"v":66143,"d":"66,143"},{"v":46203,"d":"46,203"},{"v":42414,"d":"42,414"},{"v":41871,"d":"41,871"},null,6221,{"v":573.0589937309114,"d":"573.1"}]
["RISL",{"v":-72531,"d":"-72,531"},{"v":-82292,"d":"-82,292"},{"v":-73473,"d":"-73,473"},{"v":-43194,"d":"-43,194"},{"v":25716,"d":"25,716"},{"v":74374,"d":"74,374"},{"v":120327,"d":"120,327"},{"v":186570,"d":"186,570"},{"v":161255,"d":"161,255"},null,20094,{"v":702.5032347964567,"d":"702.5"}]
["RISN",{"v":-93963,"d":"-93,963"},{"v":-103413,"d":"-103,413"},{"v":-78795,"d":"-78,795"},{"v":-52454,"d":"-52,454"},{"v":3517,"d":"3,517"},{"v":46227,"d":"46,227"},{"v":95059,"d":"95,059"},{"v":149060,"d":"149,060"},{"v":128257,"d":"128,257"},null,26315,{"v":387.3912217366521,"d":"387.4"}]
["I004",{"v":774350,"d":"774,350"},{"v":833816,"d":"833,816"},{"v":844616,"d":"844,616"},{"v":871024,"d":"871,024"},{"v":923605,"d":"923,605"},{"v":941745,"d":"941,745"},{"v":910134,"d":"910,134"},{"v":845627,"d":"845,627"},{"v":821071,"d":"821,071"},null,5359,{"v":15221.347266281024,"d":"15221.3"}]
["I007",{"v":767978,"d":"767,978"},{"v":791396,"d":"791,396"},{"v":820376,"d":"820,376"},{"v":798650,"d":"798,650"},{"v":763764,"d":"763,764"},{"v":796451,"d":"796,451"},{"v":802072,"d":"802,072"},{"v":812623,"d":"812,623"},{"v":830930,"d":"830,930"},null,912978]
["I008",692,702,463,684,480,4,17,4,16,null,760769]
["I009",{"v":58583,"d":"58,583"},{"v":48088,"d":"48,088"},{"v":54496,"d":"54,496"},{"v":47775,"d":"47,775"},{"v":53129,"d":"53,129"},{"v":66130,"d":"66,130"},{"v":61467,"d":"61,467"},{"v":62892,"d":"62,892"},{"v":63554,"d":"63,554"},null,1]
["I010",{"v":827252,"d":"827,252"},{"v":840186,"d":"840,186"},{"v":875336,"d":"875,336"},{"v":847108,"d":"847,108"},{"v":817373,"d":"817,373"},{"v":862584,"d":"862,584"},{"v":863555,"d":"863,555"},{"v":875518,"d":"875,518"},{"v":894500,"d":"894,500"},null,52669]
["I011",{"v":578056,"d":"578,056"},{"v":616844,"d":"616,844"},{"v":682679,"d":"682,679"},{"v":695071,"d":"695,071"},{"v":700872,"d":"700,872"},{"v":674237,"d":"674,237"},{"v":683029,"d":"683,029"},{"v":641065,"d":"641,065"},{"v":634156,"d":"634,156"},null,813439]
["I012",{"v":22114,"d":"22,114"},{"v":21359,"d":"21,359"},{"v":24539,"d":"24,539"},{"v":23129,"d":"23,129"},{"v":22287,"d":"22,287"},{"v":23560,"d":"23,560"},{"v":21456,"d":"21,456"},{"v":26326,"d":"26,326"},{"v":21271,"d":"21,271"},null,696807]
["I013",{"v":600170,"d":"600,170"},{"v":638202,"d":"638,202"},{"v":707218,"d":"707,218"},{"v":718200,"d":"718,200"},{"v":723159,"d":"723,159"},{"v":697796,"d":"697,796"},{"v":704484,"d":"704,484"},{"v":667391,"d":"667,391"},{"v":655428,"d":"655,428"},null,22287]
["I018",{"v":-1426359,"d":"-1,426,359"},{"v":-1477683,"d":"-1,477,683"},{"v":-1581314,"d":"-1,581,314"},{"v":-1564789,"d":"-1,564,789"},{"v":-1539477,"d":"-1,539,477"},{"v":-1559653,"d":"-1,559,653"},{"v":-1564791,"d":"-1,564,791"},{"v":-1541606,"d":"-1,541,606"},{"v":-1548977,"d":"-1,548,977"},null,719094]
["I023",{"v":537259,"d":"537,259"},{"v":583159,"d":"583,159"},{"v":634122,"d":"634,122"},{"v":632106,"d":"632,106"},{"v":623968,"d":"623,968"},{"v":620087,"d":"620,087"},{"v":558763,"d":"558,763"},{"v":536777,"d":"536,777"},{"v":506794,"d":"506,794"},null,-1531478]
["I024",{"v":2724,"d":"2,724"},{"v":1896,"d":"1,896"},{"v":1307,"d":"1,307"},927,{"v":1282,"d":"1,282"},{"v":1207,"d":"1,207"},{"v":1025,"d":"1,025"},{"v":1177,"d":"1,177"},{"v":1206,"d":"1,206"},null,619372]
["I025",{"v":31688,"d":"31,688"},{"v":31448,"d":"31,448"},{"v":35460,"d":"35,460"},{"v":29600,"d":"29,600"},{"v":32033,"d":"32,033"},{"v":36014,"d":"36,014"},{"v":41377,"d":"41,377"},{"v":31379,"d":"31,379"},{"v":27963,"d":"27,963"},null,1229]
["I026",{"v":571672,"d":"571,672"},{"v":616505,"d":"616,505"},{"v":670890,"d":"670,890"},{"v":662633,"d":"662,633"},{"v":657282,"d":"657,282"},{"v":657308,"d":"657,308"},{"v":601165,"d":"601,165"},{"v":569334,"d":"569,334"},{"v":535963,"d":"535,963"},null,31983]
["I027",{"v":201940,"d":"201,940"},{"v":219735,"d":"219,735"},{"v":249717,"d":"249,717"},{"v":259625,"d":"259,625"},{"v":276494,"d":"276,494"},{"v":319568,"d":"319,568"},{"v":347059,"d":"347,059"},{"v":381453,"d":"381,453"},{"v":428734,"d":"428,734"},null,652583]
["I028",{"v":15351,"d":"15,351"},{"v":15797,"d":"15,797"},{"v":16096,"d":"16,096"},{"v":15638,"d":"15,638"},{"v":16591,"d":"16,591"},{"v":16948,"d":"16,948"},{"v":14434,"d":"14,434"},{"v":16315,"d":"16,315"},{"v":12796,"d":"12,796"},null,275676]
["I029",{"v":217291,"d":"217,291"},{"v":235532,"d":"235,532"},{"v":265812,"d":"265,812"},{"v":275263,"d":"275,263"},{"v":293084,"d":"293,084"},{"v":336516,"d":"336,516"},{"v":361493,"d":"361,493"},{"v":397768,"d":"397,768"},{"v":441531,"d":"441,531"},null,16591]
["I035",{"v":-28840,"d":"-28,840"},{"v":-33134,"d":"-33,134"},{"v":-57705,"d":"-57,705"},{"v":8771,"d":"8,771"},{"v":46091,"d":"46,091"},{"v":18589,"d":"18,589"},{"v":71321,"d":"71,321"},{"v":100376,"d":"100,376"},{"v":85610,"d":"85,610"},null,292266]
[]
[]
[]
[]
[]
["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"]
[2007,87,1981006,35326880,1899161,741614,7351,417908,60187,92119,-1399800,-39293,-121113,52001,-69112,-90383,748960,737316,690,55368,793373,551240,20236,571476,-1363831,515406,2667,29018,547092,194199,14948,209147,-35969]
[2008,91,2088415,34912496,2018841,803818,6411,443513,59614,89188,-1465230,-37417,-108808,26135,-82673,-103218,810228,762431,700,45365,808496,594147,20634,614780,-1422657,563357,1825,28726,593910,215013,15662,230675,-42573]
[2009,88,2122021,33842660,2108372,819962,3892,447760,71235,83576,-1587533,-50758,-137267,64425,-72842,-77875,823857,793196,461,52157,845815,661244,23663,684907,-1529520,615172,1238,33016,649427,243234,15993,259226,-58012]
[2010,87,2167271,34578756,2120043,869649,1377,435871,66496,88868,-1556019,-75467,-73167,29972,-43195,-52455,871024,798650,684,47775,847108,695071,23129,718200,-1564789,632106,927,29600,662633,259625,15638,275263,8770]
[2011,81,2171776,34999573,2119193,920928,2682,407696,71756,89356,-1493386,-56777,5249,20467,25716,3517,923605,763764,480,53129,817373,700872,22287,723159,-1539477,623968,1282,32033,657282,276494,16591,293084,46091]
[2012,79,2136348,34096676,2107580,936028,5718,355302,77234,89742,-1541064,-36582,8231,66143,74374,46227,941745,796451,4,66130,862584,674237,23560,697796,-1559653,620087,1207,36014,657308,319568,16948,336516,18589]
[2013,77,2069911,32477807,2101508,901489,8646,327803,77633,91336,-1493470,-44804,74124,46203,120327,95059,910134,802072,17,61467,863555,683029,21456,704484,-1564791,558763,1025,41377,601165,347059,14434,361493,71321]
[2014,68,2056411,31767237,2121096,842810,2817,321764,82799,84199,-1441231,-43670,144155,42414,186570,149060,845627,812623,4,62892,875518,641065,26326,667391,-1541606,536777,1177,31379,569334,381453,16315,397768,100376]
[2015,69,2142615,31193799,2163278,820637,433,325161,85782,87887,-1463367,-59651,119385,41871,161255,128257,821071,830930,16,63554,894500,634156,21271,655428,-1548977,506794,1206,27963,535963,428734,12796,441531,85610]
["\u001a"]
[]
[]
[]
["ANNO",2007,2008,2009,2010,2011,2012,2013,2014,2015,"\u001a"]
["NIMP",87,91,88,87,81,79,77,68,69]
["PREM",1981006,2088415,2122021,2167271,2171776,2136348,2069911,2056411,2142615]
["PTOT",35326880,34912496,33842660,34578756,34999573,34096676,32477807,31767237,31193799]
["PREC",1899161,2018841,2108372,2120043,2119193,2107580,2101508,2121096,2163278]
["RPFR",741614,803818,819962,869649,920928,936028,901489,842810,820637]
["RPRC",7351,6411,3892,1377,2682,5718,8646,2817,433]
["PROV",417908,443513,447760,435871,407696,355302,327803,321764,325161]
["SPAQ",60187,59614,71235,66496,71756,77234,77633,82799,85782]
["SPAM",92119,89188,83576,88868,89356,89742,91336,84199,87887,null,568808,522278,-0.08180264693886163]
["ONER",-1399800,-1465230,-1587533,-1556019,-1493386,-1541064,-1493470,-1441231,-1463367]
["ALTP",-39293,-37417,-50758,-75467,-56777,-36582,-44804,-43670,-59651]
["SALT",-121113,-108808,-137267,-73167,5249,8231,74124,144155,119385]
["QUTI",52001,26135,64425,29972,20467,66143,46203,42414,41871]
["RISL",-69112,-82673,-72842,-43195,25716,74374,120327,186570,161255]
["RISN",-90383,-103218,-77875,-52455,3517,46227,95059,149060,128257]
["I004",748960,810228,823857,871024,923605,941745,910134,845627,821071]
["I007",737316,762431,793196,798650,763764,796451,802072,812623,830930]
["I008",690,700,461,684,480,4,17,4,16]
["I009",55368,45365,52157,47775,53129,66130,61467,62892,63554]
["I010",793373,808496,845815,847108,817373,862584,863555,875518,894500]
["I011",551240,594147,661244,695071,700872,674237,683029,641065,634156]
["I012",20236,20634,23663,23129,22287,23560,21456,26326,21271]
["I013",571476,614780,684907,718200,723159,697796,704484,667391,655428]
["I018",-1363831,-1422657,-1529520,-1564789,-1539477,-1559653,-1564791,-1541606,-1548977]
["I023",515406,563357,615172,632106,623968,620087,558763,536777,506794]
["I024",2667,1825,1238,927,1282,1207,1025,1177,1206]
["I025",29018,28726,33016,29600,32033,36014,41377,31379,27963]
["I026",547092,593910,649427,662633,657282,657308,601165,569334,535963]
["I027",194199,215013,243234,259625,276494,319568,347059,381453,428734]
["I028",14948,15662,15993,15638,16591,16948,14434,16315,12796]
["I029",209147,230675,259226,275263,293084,336516,361493,397768,441531]
["I035",-35969,-42573,-58012,8770,46091,18589,71321,100376,85610]

{"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 Malattia - Indicatori dei sinistri"]
[]
[null,"(valori in %)"]
[null,"Esercizio",2008,2009,2011,2012,2013,2014,2015,2016]
[null,"     Sinistri dell'es./Premi competenza",{"v":-27.890080868747187,"d":"-27.9  "},{"v":-29.052223006674772,"d":"-29.1  "},{"v":72.64449250257056,"d":"72.6  "},{"v":74.00207821292668,"d":"74.0  "},{"v":74.46038749317157,"d":"74.5  "},{"v":72.67969012246499,"d":"72.7  "},{"v":71.6032336112141,"d":"71.6  "},{"v":71.38063043933211,"d":"71.4  "}]
[null,"     Sinistri di es. prec./Premi competenza",{"v":0,"d":"0.0  "},{"v":0,"d":"0.0  "},{"v":-2.1749316839004282,"d":"-2.2  "},{"v":-0.8820068514599683,"d":"-0.9  "},{"v":-3.393801022884519,"d":"-3.4  "},{"v":-4.732270486578637,"d":"-4.7  "},{"v":-3.957420174383505,"d":"-4.0  "},{"v":-4.452338775985549,"d":"-4.5  "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":1.8611911795722358,"d":"1.9  "},{"v":2.403906726403161,"d":"2.4  "},{"v":70.46956081867013,"d":"70.5  "},{"v":73.12007136146671,"d":"73.1  "},{"v":71.06658647028705,"d":"71.1  "},{"v":67.94746678132438,"d":"67.9  "},{"v":67.6458134368306,"d":"67.6  "},{"v":66.92829166334656,"d":"66.9  "}]
[null,"     di cui"]
[null,"   Spese liquidaz. pagate e riserv. sin. es./ Premi competenza",{"v":70.70517796241748,"d":"70.7  "},{"v":72.50452078323285,"d":"72.5  "},{"v":3.5587131516572583,"d":"3.6  "},{"v":4.255591721310697,"d":"4.3  "},{"v":3.945880767525035,"d":"3.9  "},{"v":4.20622168916447,"d":"4.2  "},{"v":3.92113265146689,"d":"3.9  "},{"v":3.891670001374746,"d":"3.9  "}]
[null,"Riserva sin. es. + es. prec./Premi contabilizzati",{"v":-69.98761286927454,"d":"-70.0  "},{"v":-74.72108705840303,"d":"-74.7  "},{"v":46.793177565273766,"d":"46.8  "},{"v":48.414958611611965,"d":"48.4  "},{"v":51.49868762473362,"d":"51.5  "},{"v":51.79698999859463,"d":"51.8  "},{"v":51.1972052841971,"d":"51.2  "},{"v":50.166690793899505,"d":"50.2  "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":-33.32670895153176,"d":"-33.3  "},{"v":-37.32104074007211,"d":"-37.3  "},{"v":89.32081393292862,"d":"89.3  "},{"v":92.49696210542477,"d":"92.5  "},{"v":95.46840419708866,"d":"95.5  "},{"v":92.91848759805312,"d":"92.9  "},{"v":89.5181822212577,"d":"89.5  "},{"v":87.89105277051596,"d":"87.9  "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":-2.4593316066737403,"d":"-2.5  "},{"v":-2.4792269034099057,"d":"-2.5  "},{"v":96.17443859391898,"d":"96.2  "},{"v":96.08367687893015,"d":"96.1  "},{"v":96.63322942239841,"d":"96.6  "},{"v":95.99674790336466,"d":"96.0  "},{"v":96.8942321454129,"d":"96.9  "},{"v":96.92805825613519,"d":"96.9  "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":-57.83188830943787,"d":"-57.8  "},{"v":-59.366608928877575,"d":"-59.4  "},{"v":3.825659807742833,"d":"3.8  "},{"v":3.916419803695597,"d":"3.9  "},{"v":3.3668643882560314,"d":"3.4  "},{"v":4.003252096635338,"d":"4.0  "},{"v":3.10558553236721,"d":"3.1  "},{"v":3.0719417438648158,"d":"3.1  "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":97.8068819718073,"d":"97.8  "},{"v":96.47929645721007,"d":"96.5  "},{"v":71.16004735087967,"d":"71.2  "},{"v":67.46474951465322,"d":"67.5  "},{"v":66.08810509044754,"d":"66.1  "},{"v":62.65646725042928,"d":"62.7  "},{"v":59.74954396654752,"d":"59.7  "},{"v":62.687980852878646,"d":"62.7  "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":2.193118028192693,"d":"2.2  "},{"v":3.5207035427899247,"d":"3.5  "},{"v":28.839952649120338,"d":"28.8  "},{"v":32.535250485346786,"d":"32.5  "},{"v":33.91189490955246,"d":"33.9  "},{"v":37.34353274957073,"d":"37.3  "},{"v":40.25045603345248,"d":"40.3  "},{"v":37.312019147121354,"d":"37.3  "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":38.753976945298355,"d":"38.8  "},{"v":42.50691583740442,"d":"42.5  "},{"v":67.90087928036777,"d":"67.9  "},{"v":71.14440156753487,"d":"71.1  "},{"v":70.76246273390498,"d":"70.8  "},{"v":70.26085738697176,"d":"70.3  "},{"v":66.76248416071016,"d":"66.8  "},{"v":61.80162305314519,"d":"61.8  "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":9.8178414710386,"d":"9.8  "},{"v":9.837665541250713,"d":"9.8  "},{"v":94.22502212381879,"d":"94.2  "},{"v":93.27958828653615,"d":"93.3  "},{"v":92.97865803703097,"d":"93.0  "},{"v":93.47538709847099,"d":"93.5  "},{"v":93.60228121943734,"d":"93.6  "},{"v":93.27865464240688,"d":"93.3  "}]
[null,"Spese liquidazione/Importi pagati",{"v":174.1247389666726,"d":"174.1  "},{"v":165.83361575982738,"d":"165.8  "},{"v":5.7750456886526,"d":"5.8  "},{"v":6.720477507612382,"d":"6.7  "},{"v":7.021410235403354,"d":"7.0  "},{"v":6.524612901529014,"d":"6.5  "},{"v":6.397718780562657,"d":"6.4  "},{"v":6.721345357593123,"d":"6.7  "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":73.73410042566213,"d":"73.7  "},{"v":73.21771007168628,"d":"73.2  "},{"v":55.42808317877741,"d":"55.4  "},{"v":56.75297981698699,"d":"56.8  "},{"v":58.95700202086406,"d":"59.0  "},{"v":60.59568730915,"d":"60.6  "},{"v":62.53220111250693,"d":"62.5  "},{"v":61.4876232337359,"d":"61.5  "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":26.26589957433787,"d":"26.3  "},{"v":26.78228992831372,"d":"26.8  "},{"v":44.57191682122259,"d":"44.6  "},{"v":43.247020183013,"d":"43.2  "},{"v":41.04299797913594,"d":"41.0  "},{"v":39.40431269085,"d":"39.4  "},{"v":37.46779888749307,"d":"37.5  "},{"v":38.5123767662641,"d":"38.5  "}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]

{"sheet":"fd-23","index":31,"n_rows":25,"n_cols":47,"rows_kept":25,"hidden":true,"flags":["formulas_cached_only"]}
["Prospetto 23",null,"la tabella TABPRE2 va copiata con trasposizione dal foglio dati 2-7"]
["FL1",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,"\u001a",9,9,9,9]
["ANNO",2008,2009,2010,2011,2012,2013,2014,2015,2008,2009,2010,2011,2012,2013,2014,2015,2008,2009,2010,2011,2012,2013,2014,2015,2008,2009,2010,2011,2012,2013,2014,2015,2008,2009,2010,2011,2012,2013,2014,2015,null,2011,2012,2013,2014,"\u001a"]
["NIMP",6,6,6,6,7,6,5,5,8,7,6,8,5,4,4,4,16,16,16,12,14,14,15,15,65,63,60,55,53,53,44,45,95,92,88,81,79,77,68,69,null,81,79,77,68]
["PREM",1163149,1196587,1205590,1200298,1339858,1354344,1395242,1468954,506961,461760,423902,537537,363637,262566,252188,264764,336280,387871,401058,289307,315924,326831,311563,307884,152302,147298,136721,144634,116929,126170,97418,101013,2158692,2193516,2167271,2171776,2136348,2069911,2056411,2142615,null,2171776,2136348,2069911,2056411]
["SPES",239542,247317,235556,231820,236104,250803,260582,255004,179093,168341,135836,157128,118460,83593,77560,84134,135314,154341,171608,122331,116464,109558,108673,113172,62883,56771,48235,57529,51250,52818,41947,46520,616832,626770,591235,568808,522278,496772,488762,498830,null,568808,522278,496772,488762]
["PREC",1152230,1220943,1211039,1197251,1336484,1375578,1449705,1491372,486623,454962,416779,518297,347177,280299,268743,274363,308475,373867,362071,271601,302919,318084,305153,295301,143591,132925,130154,132044,121000,127547,97495,102242,0,0,0,0,0,0,0,0,null,0,0,0,0]
["ONER",-962619,-1042866,-984312,-955083,-1057737,-1057543,-1045449,-1094305,-298293,-289490,-291060,-350748,-236550,-187052,-176589,-178705,-172581,-238345,-210476,-132940,-193838,-188948,-172690,-145546,-77324,-68319,-70170,-54615,-52939,-59927,-46503,-44811,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I004",397822,390627,385877,391454,399090,393112,355292,332804,231144,216275,171778,222285,189673,151058,134503,125178,143055,135942,225221,218472,233790,247530,282901,277386,61795,101772,88148,91394,119192,118434,72931,85703,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I007",493912,513269,526475,490653,571606,585022,609772,645412,172733,159696,154150,184363,125133,100867,100779,95083,84168,111472,89527,62631,74707,88950,81136,72625,40583,35939,28498,26117,25005,27233,20936,17810,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I008",14,27,264,0,2,10,2,0,253,143,9,1,2,2,1,1,313,256,375,479,0,0,0,8,122,37,36,0,0,5,1,7,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I009",27855,28840,30487,35260,49294,44011,48178,46870,9082,12050,8624,12156,9461,8323,7975,10231,7913,11170,6516,3723,5009,6508,4328,4198,3238,2436,2148,1990,2366,2625,2411,2255,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I010",521781,542137,557225,525913,620901,629042,657951,692282,182068,171889,162783,196520,134596,109192,108755,105315,92394,122898,96418,66833,79716,95458,85464,76831,43943,38412,30682,28107,27371,29863,23348,20072,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I011",386300,438039,443987,452598,457059,473657,440276,434785,122279,109102,114096,152259,94660,80665,74931,74258,74967,102556,101212,67581,95235,96913,102142,99455,33298,32982,35776,28434,27283,31794,23716,25658,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I012",7555,9644,9063,8755,11535,12736,17357,12475,8279,7954,6845,8499,4524,2713,3565,4011,3705,5445,5308,3700,4965,4628,4097,3438,1820,1496,1913,1333,2536,1379,1307,1347,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I013",393854,447683,453050,461353,468593,486392,457633,447260,130558,117056,120941,160758,99184,83378,78496,78269,78672,108001,106520,71281,100200,101541,106239,102893,35118,34478,37689,29767,29819,33173,25023,27006,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I018",-915275,-989145,-1009948,-986659,-1089102,-1114900,-1114907,-1138722,-312271,-288588,-283576,-356293,-233626,-191142,-186956,-183538,-170977,-230826,-202840,-137930,-179785,-196834,-191378,-179641,-79160,-72755,-68425,-58595,-57140,-61915,-48365,-47076,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I023",376712,434275,412444,405110,412882,372150,370387,349794,112007,94736,102707,142759,94156,66539,74537,69517,60093,76794,92099,50549,89436,89477,68666,68190,34347,28317,24856,25550,23613,30597,23187,19293,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I024",737,519,571,789,797,678,763,761,490,370,260,277,216,136,211,228,476,287,36,122,123,143,127,162,193,131,60,94,71,68,76,55,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I025",17304,19666,16215,19521,23694,28831,20746,17938,7957,7274,6350,8192,5102,4945,4967,4848,3903,6651,5195,2730,5650,5845,4042,3680,2284,1869,1840,1590,1568,1756,1624,1497,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I026",394754,454461,429229,425419,437373,401659,391897,368493,120454,102380,109317,151228,99474,71620,79715,74593,64473,83732,97330,53401,95209,95465,72835,72032,36824,30317,26757,27234,25252,32421,24887,20845,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I027",116198,148008,145521,149544,170714,207020,248356,296624,40250,44144,39349,72137,46086,41030,34193,34885,45683,41665,55330,40622,85863,77874,85950,80265,17604,15900,19425,14191,16905,21135,12954,16960,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I028",9799,10012,8582,7860,7110,7468,9083,6774,2939,3385,2814,5118,2905,1431,1669,1327,2098,1893,3302,2865,5865,4523,4935,3925,961,806,940,748,1068,1012,628,770,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I029",125997,158020,154103,157403,177824,214488,257439,303398,43189,47529,42163,77255,48991,42461,35862,36212,47781,43558,58632,43487,91728,82397,90885,84190,18565,16705,20365,14939,17973,22147,13582,17731,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I035",-47344,-53721,25636,31576,31365,57357,69459,44417,13978,-902,-7484,5545,-2924,4090,10367,4833,-1604,-7519,-7636,4990,-14053,7886,18688,34095,1836,4437,-1745,3980,4201,1988,1862,2265,0,0,0,0,0,0,0,0,null,0,0,0,0]

{"sheet":"23","index":32,"n_rows":78,"n_cols":11,"rows_kept":78,"merged":[[1,0,1,9],[3,0,3,9],[4,0,4,9],[6,0,21,0],[22,0,37,0],[40,0,40,9],[42,0,42,9],[43,0,43,9],[45,0,60,0],[61,0,76,0],[77,0,77,9]],"flags":["formulas_cached_only"]}
[]
["TAVOLA N. 23"]
[]
["Ramo Malattia - Indicatori dei sinistri per fasce di mercato"]
["(valori in %)"]
["Fasce"," Indicatori",2008,2009,2010,2011,2012,2013,2014,2015,2016]
["P≥100 mln","     Sinistri dell'es./Premi competenza",{"v":79.43509542365673,"d":"79.4   "},{"v":81.01483853054565,"d":"81.0   "},{"v":83.3951672902359,"d":"83.4   "},{"v":82.41037175997347,"d":"82.4   "},{"v":81.49008891988233,"d":"81.5   "},{"v":81.04956607331609,"d":"81.0   "},{"v":76.90578428025012,"d":"76.9   "},{"v":76.35398813978001,"d":"76.4   "},{"v":77.8959995155457,"d":"77.9   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":4.10890186855055,"d":"4.1   "},{"v":4.399959703278531,"d":"4.4   "},{"v":-2.1168599855165686,"d":"-2.1   "},{"v":-2.637375120171125,"d":"-2.6   "},{"v":-2.3468294420284868,"d":"-2.3   "},{"v":-4.1696654061056515,"d":"-4.2   "},{"v":-4.791250633749625,"d":"-4.8   "},{"v":-2.9782643096423964,"d":"-3.0   "},{"v":-4.50864609196128,"d":"-4.5   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":83.54399729220728,"d":"83.5   "},{"v":85.41479823382419,"d":"85.4   "},{"v":81.27830730471933,"d":"81.3   "},{"v":79.77299663980236,"d":"79.8   "},{"v":79.14325947785383,"d":"79.1   "},{"v":76.87990066721045,"d":"76.9   "},{"v":72.11460262605151,"d":"72.1   "},{"v":73.37572383013762,"d":"73.4   "},{"v":73.38735342358443,"d":"73.4   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":3.073171155064527,"d":"3.1   "},{"v":3.151989896334227,"d":"3.2   "},{"v":3.265790779652843,"d":"3.3   "},{"v":3.6763385455514346,"d":"3.7   "},{"v":4.551419994552871,"d":"4.6   "},{"v":4.125320410765511,"d":"4.1   "},{"v":4.520574875578135,"d":"4.5   "},{"v":3.9792218172260174,"d":"4.0   "},{"v":3.722180920488938,"d":"3.7   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":44.69341417135724,"d":"44.7   "},{"v":50.61921949678544,"d":"50.6   "},{"v":50.36148275947876,"d":"50.4   "},{"v":51.55019836740543,"d":"51.6   "},{"v":48.245187176551546,"d":"48.2   "},{"v":51.75051537866303,"d":"51.8   "},{"v":51.25075076581697,"d":"51.3   "},{"v":51.10153211060388,"d":"51.1   "},{"v":52.89090441905494,"d":"52.9   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":78.89556711994766,"d":"78.9   "},{"v":83.26431759663109,"d":"83.3   "},{"v":82.36879867948474,"d":"82.4   "},{"v":84.1632661222463,"d":"84.2   "},{"v":78.03117942349115,"d":"78.0   "},{"v":80.77652354202478,"d":"80.8   "},{"v":76.71529383433125,"d":"76.7   "},{"v":73.75738110247156,"d":"73.8   "},{"v":73.77026416739773,"d":"73.8   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":96.66192812940632,"d":"96.7   "},{"v":96.75484519640814,"d":"96.8   "},{"v":97.09381325629619,"d":"97.1   "},{"v":97.31493512790179,"d":"97.3   "},{"v":97.1157936749807,"d":"97.1   "},{"v":97.11748088117794,"d":"97.1   "},{"v":96.30247024075898,"d":"96.3   "},{"v":97.43571639814668,"d":"97.4   "},{"v":97.77923631344886,"d":"97.8   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":3.3382642334053414,"d":"3.3   "},{"v":3.245154803591859,"d":"3.2   "},{"v":2.9061867437038114,"d":"2.9   "},{"v":2.6852264866926543,"d":"2.7   "},{"v":2.884361023921091,"d":"2.9   "},{"v":2.8826617965985615,"d":"2.9   "},{"v":3.6975297592410277,"d":"3.7   "},{"v":2.5642836018533073,"d":"2.6   "},{"v":2.220641005980678,"d":"2.2   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":75.76286282030813,"d":"75.8   "},{"v":73.91130636632145,"d":"73.9   "},{"v":74.61875342788392,"d":"74.6   "},{"v":74.56137799067807,"d":"74.6   "},{"v":72.49082248765116,"d":"72.5   "},{"v":69.39732907202374,"d":"69.4   "},{"v":63.99817081356842,"d":"64.0   "},{"v":59.58239304716662,"d":"59.6   "},{"v":64.66124827480448,"d":"64.7   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":24.237137179691874,"d":"24.2   "},{"v":26.08869363367855,"d":"26.1   "},{"v":25.38124657211609,"d":"25.4   "},{"v":25.438622009321932,"d":"25.4   "},{"v":27.509177512348842,"d":"27.5   "},{"v":30.602670927976263,"d":"30.6   "},{"v":36.00182918643158,"d":"36.0   "},{"v":40.41760695283338,"d":"40.4   "},{"v":35.33875172519552,"d":"35.3   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":78.79772926770346,"d":"78.8   "},{"v":83.28671463086262,"d":"83.3   "},{"v":81.8233396096517,"d":"81.8   "},{"v":79.2579842672403,"d":"79.3   "},{"v":78.98404159246726,"d":"79.0   "},{"v":76.10333859049105,"d":"76.1   "},{"v":75.24486791538672,"d":"75.2   "},{"v":72.21294880574885,"d":"72.2   "},{"v":69.87724703207488,"d":"69.9   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":95.072746812724,"d":"95.1   "},{"v":95.13264124551725,"d":"95.1   "},{"v":95.265871495275,"d":"95.3   "},{"v":94.24175787212036,"d":"94.2   "},{"v":93.10320389615543,"d":"93.1   "},{"v":92.93286801895022,"d":"92.9   "},{"v":93.43485914151381,"d":"93.4   "},{"v":93.8905045839127,"d":"93.9   "},{"v":93.27865464240688,"d":"93.3   "}]
[null,"Spese liquidazione/Importi pagati",{"v":4.927144080695227,"d":"4.9   "},{"v":4.867158071760128,"d":"4.9   "},{"v":4.734331251127777,"d":"4.7   "},{"v":5.7583472436541605,"d":"5.8   "},{"v":6.896890597331126,"d":"6.9   "},{"v":7.067229002397397,"d":"7.1   "},{"v":6.56514085848618,"d":"6.6   "},{"v":6.109495416087294,"d":"6.1   "},{"v":6.721345357593123,"d":"6.7   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":56.929740817317395,"d":"56.9   "},{"v":54.398764597159534,"d":"54.4   "},{"v":56.48768214229959,"d":"56.5   "},{"v":55.28175232200746,"d":"55.3   "},{"v":58.67110030105624,"d":"58.7   "},{"v":61.0305025414742,"d":"61.0   "},{"v":62.671072383811754,"d":"62.7   "},{"v":65.2619075675803,"d":"65.3   "},{"v":63.39885728506308,"d":"63.4   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":43.070259182682605,"d":"43.1   "},{"v":45.60123540284046,"d":"45.6   "},{"v":43.51231785770041,"d":"43.5   "},{"v":44.71824767799254,"d":"44.7   "},{"v":41.32889969894375,"d":"41.3   "},{"v":38.9694974585258,"d":"39.0   "},{"v":37.328927616188246,"d":"37.3   "},{"v":34.73809243241969,"d":"34.7   "},{"v":36.60114271493692,"d":"36.6   "}]
["50 mln≤P<100 mln","     Sinistri dell'es./Premi competenza",{"v":64.17103178435873,"d":"64.2   "},{"v":63.43123161934403,"d":"63.4   "},{"v":68.03989644391872,"d":"68.0   "},{"v":68.74301799933244,"d":"68.7   "},{"v":67.29305224712466,"d":"67.3   "},{"v":68.19218049297358,"d":"68.2   "},{"v":69.56683522919667,"d":"69.6   "},{"v":66.89604647857036,"d":"66.9   "},{"v":64.77553004070226,"d":"64.8   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-2.872449514305736,"d":"-2.9   "},{"v":0.1982583160791451,"d":"0.2   "},{"v":1.7956758857811932,"d":"1.8   "},{"v":-1.0698499123089658,"d":"-1.1   "},{"v":0.8422216909530298,"d":"0.8   "},{"v":-1.459156115433876,"d":"-1.5   "},{"v":-3.85758884882583,"d":"-3.9   "},{"v":-1.7615349008430436,"d":"-1.8   "},{"v":-3.298402284186866,"d":"-3.3   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":61.29858227005299,"d":"61.3   "},{"v":63.62948993542318,"d":"63.6   "},{"v":69.83557232969991,"d":"69.8   "},{"v":67.67316808702346,"d":"67.7   "},{"v":68.1352739380777,"d":"68.1   "},{"v":66.73302437753969,"d":"66.7   "},{"v":65.70924638037083,"d":"65.7   "},{"v":65.13451157772732,"d":"65.1   "},{"v":61.4771277565154,"d":"61.5   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":3.567648878084267,"d":"3.6   "},{"v":4.396850725994699,"d":"4.4   "},{"v":3.711559363595575,"d":"3.7   "},{"v":3.9851668059047225,"d":"4.0   "},{"v":4.02820463337145,"d":"4.0   "},{"v":3.937224178466566,"d":"3.9   "},{"v":4.294065333794741,"d":"4.3   "},{"v":5.190933179765493,"d":"5.2   "},{"v":6.106858635562846,"d":"6.1   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":34.272261574361735,"d":"34.3   "},{"v":35.64297470547471,"d":"35.6   "},{"v":38.47681775504716,"d":"38.5   "},{"v":44.278440367825844,"d":"44.3   "},{"v":40.74805369090604,"d":"40.7   "},{"v":47.92661654593512,"d":"47.9   "},{"v":45.34632892921154,"d":"45.3   "},{"v":43.23888444048284,"d":"43.2   "},{"v":40.83168470460452,"d":"40.8   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":79.86630135256952,"d":"79.9   "},{"v":82.48007623007622,"d":"82.5   "},{"v":78.99986317592274,"d":"79.0   "},{"v":85.63094261418284,"d":"85.6   "},{"v":92.90803741093453,"d":"92.9   "},{"v":105.45805626014031,"d":"105.5   "},{"v":98.6807461100449,"d":"98.7   "},{"v":90.51797072109501,"d":"90.5   "},{"v":101.52865289022625,"d":"101.5   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":93.54348564291757,"d":"93.5   "},{"v":93.11055077923261,"d":"93.1   "},{"v":94.07801157543652,"d":"94.1   "},{"v":94.27888392650821,"d":"94.3   "},{"v":94.98633372701198,"d":"95.0   "},{"v":96.70690326528342,"d":"96.7   "},{"v":95.4231448608755,"d":"95.4   "},{"v":95.3372175295464,"d":"95.3   "},{"v":93.84110094731413,"d":"93.8   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":6.456514357082424,"d":"6.5   "},{"v":6.889449220767386,"d":"6.9   "},{"v":5.921988424563469,"d":"5.9   "},{"v":5.721116073491784,"d":"5.7   "},{"v":5.013666272988021,"d":"5.0   "},{"v":3.293096734716582,"d":"3.3   "},{"v":4.576855139124504,"d":"4.6   "},{"v":4.662782470453612,"d":"4.7   "},{"v":6.158899052685866,"d":"6.2   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":75.14259239008443,"d":"75.1   "},{"v":71.12191268949175,"d":"71.1   "},{"v":74.14962232685893,"d":"74.1   "},{"v":67.54168889934583,"d":"67.5   "},{"v":66.93706765648726,"d":"66.9   "},{"v":66.25767846216198,"d":"66.3   "},{"v":68.64058483009497,"d":"68.6   "},{"v":68.36855023977778,"d":"68.4   "},{"v":64.31150077359463,"d":"64.3   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":24.857407609915565,"d":"24.9   "},{"v":28.87808731050825,"d":"28.9   "},{"v":25.85037767314106,"d":"25.9   "},{"v":32.458311100654164,"d":"32.5   "},{"v":33.06293234351274,"d":"33.1   "},{"v":33.74232153783803,"d":"33.7   "},{"v":31.359415169905034,"d":"31.4   "},{"v":31.631449760222218,"d":"31.6   "},{"v":35.68849922640537,"d":"35.7   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":59.67362380932656,"d":"59.7   "},{"v":59.39643970893971,"d":"59.4   "},{"v":64.1893645229322,"d":"64.2   "},{"v":64.69284905039096,"d":"64.7   "},{"v":64.36913735400964,"d":"64.4   "},{"v":68.86344766649147,"d":"68.9   "},{"v":74.7339286563992,"d":"74.7   "},{"v":67.9503255729631,"d":"68.0   "},{"v":55.232110300188964,"d":"55.2   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":94.36768235037451,"d":"94.4   "},{"v":92.95436232312073,"d":"93.0   "},{"v":94.49687614847483,"d":"94.5   "},{"v":94.14863636886481,"d":"94.1   "},{"v":93.77835690178152,"d":"93.8   "},{"v":92.66199146074375,"d":"92.7   "},{"v":93.13312463522045,"d":"93.1   "},{"v":91.61849389688062,"d":"91.6   "},{"v":93.27865464240688,"d":"93.3   "}]
[null,"Spese liquidazione/Importi pagati",{"v":5.632317649625482,"d":"5.6   "},{"v":7.045637676879268,"d":"7.0   "},{"v":5.503123851525174,"d":"5.5   "},{"v":5.8513636311351895,"d":"5.9   "},{"v":6.221643098218482,"d":"6.2   "},{"v":7.3380085392562435,"d":"7.3   "},{"v":6.86687536477954,"d":"6.9   "},{"v":8.381506103119372,"d":"8.4   "},{"v":6.721345357593123,"d":"6.7   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":60.183391621105244,"d":"60.2   "},{"v":62.67168363905509,"d":"62.7   "},{"v":59.82469680264608,"d":"59.8   "},{"v":56.51218698597835,"d":"56.5   "},{"v":57.50245653009783,"d":"57.5   "},{"v":60.38979713735814,"d":"60.4   "},{"v":57.704143895580195,"d":"57.7   "},{"v":58.5382528848078,"d":"58.5   "},{"v":59.44385359393185,"d":"59.4   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":39.816608378894756,"d":"39.8   "},{"v":37.32831636094491,"d":"37.3   "},{"v":40.17530319735391,"d":"40.2   "},{"v":43.48781301402165,"d":"43.5   "},{"v":42.49754346990217,"d":"42.5   "},{"v":39.610202862641856,"d":"39.6   "},{"v":42.2958561044198,"d":"42.3   "},{"v":41.46174711519221,"d":"41.5   "},{"v":40.55614640606815,"d":"40.6   "}]
[{"$nulls":9},"(segue)"]
[]
["TAVOLA N. 23"]
[]
["Ramo Malattia - Indicatori dei sinistri per fasce di mercato"]
["(valori in %)"]
["Fasce"," Indicatori",2008,2009,2010,2011,2012,2013,2014,2015,2016]
["10 mln≤P<50 mln","     Sinistri dell'es./Premi competenza",{"v":55.42653375476133,"d":"55.4   "},{"v":61.74013753554072,"d":"61.7   "},{"v":56.02216139928357,"d":"56.0   "},{"v":50.78405455060917,"d":"50.8   "},{"v":59.35084956704597,"d":"59.4   "},{"v":61.88113831566504,"d":"61.9   "},{"v":62.71542472136928,"d":"62.7   "},{"v":60.83318376842611,"d":"60.8   "},{"v":53.00563957959498,"d":"53.0   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":0.5199773077234784,"d":"0.5   "},{"v":2.01114300005082,"d":"2.0   "},{"v":2.1089786257391507,"d":"2.1   "},{"v":-1.83725391290901,"d":"-1.8   "},{"v":4.639193975947366,"d":"4.6   "},{"v":-2.479219325712705,"d":"-2.5   "},{"v":-6.124141004676343,"d":"-6.1   "},{"v":-11.54584644142756,"d":"-11.5   "},{"v":-6.55540093504718,"d":"-6.6   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":55.9465110624848,"d":"55.9   "},{"v":63.75128053559153,"d":"63.8   "},{"v":58.131140025022724,"d":"58.1   "},{"v":48.94680063770016,"d":"48.9   "},{"v":63.99004354299335,"d":"64.0   "},{"v":59.40191898995234,"d":"59.4   "},{"v":56.59128371669294,"d":"56.6   "},{"v":49.28733732699855,"d":"49.3   "},{"v":46.450238644547795,"d":"46.5   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":3.766269551827538,"d":"3.8   "},{"v":4.44409375526591,"d":"4.4   "},{"v":3.265657840589277,"d":"3.3   "},{"v":2.7330532656359883,"d":"2.7   "},{"v":3.292629382772292,"d":"3.3   "},{"v":3.500962010035085,"d":"3.5   "},{"v":2.7609101008346633,"d":"2.8   "},{"v":2.585836146846777,"d":"2.6   "},{"v":2.5292660001708964,"d":"2.5   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":37.60348519091233,"d":"37.6   "},{"v":39.07458923198692,"d":"39.1   "},{"v":41.179081329882465,"d":"41.2   "},{"v":39.66996996270397,"d":"39.7   "},{"v":60.75131993770654,"d":"60.8   "},{"v":56.27923911746437,"d":"56.3   "},{"v":63.26938692977022,"d":"63.3   "},{"v":60.764118953891725,"d":"60.8   "},{"v":48.602666911552205,"d":"48.6   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":80.14392767931486,"d":"80.1   "},{"v":74.12283981014306,"d":"74.1   "},{"v":97.33579681741793,"d":"97.3   "},{"v":115.18559868928162,"d":"115.2   "},{"v":134.75329509628898,"d":"134.8   "},{"v":132.01562887241417,"d":"132.0   "},{"v":154.06996337819317,"d":"154.1   "},{"v":150.85844019176054,"d":"150.9   "},{"v":127.12908618980609,"d":"127.1   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":95.41094319628637,"d":"95.4   "},{"v":95.15832118184997,"d":"95.2   "},{"v":94.78662080992056,"d":"94.8   "},{"v":94.27976439425623,"d":"94.3   "},{"v":94.35725897211455,"d":"94.4   "},{"v":95.02495406060739,"d":"95.0   "},{"v":95.41811245713359,"d":"95.4   "},{"v":96.06431370033621,"d":"96.1   "},{"v":95.81876885971981,"d":"95.8   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":4.589056803713633,"d":"4.6   "},{"v":4.841678818150028,"d":"4.8   "},{"v":5.213379190079442,"d":"5.2   "},{"v":5.7202356057437616,"d":"5.7   "},{"v":5.642741027885457,"d":"5.6   "},{"v":4.975045939392621,"d":"5.0   "},{"v":4.5818875428664185,"d":"4.6   "},{"v":3.9356862996637854,"d":"3.9   "},{"v":4.181786859464175,"d":"4.2   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":62.21441958672392,"d":"62.2   "},{"v":71.2600373451923,"d":"71.3   "},{"v":64.49815927145902,"d":"64.5   "},{"v":62.1087759654259,"d":"62.1   "},{"v":52.20707765412029,"d":"52.2   "},{"v":55.20392741032304,"d":"55.2   "},{"v":53.89450295245632,"d":"53.9   "},{"v":54.99858351640715,"d":"55.0   "},{"v":53.70247906327974,"d":"53.7   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":37.78558041327608,"d":"37.8   "},{"v":28.739962654807698,"d":"28.7   "},{"v":35.50184072854098,"d":"35.5   "},{"v":37.891224034574094,"d":"37.9   "},{"v":47.79292234587971,"d":"47.8   "},{"v":44.79607258967695,"d":"44.8   "},{"v":46.10549704754368,"d":"46.1   "},{"v":45.00141648359284,"d":"45.0   "},{"v":46.29752093672026,"d":"46.3   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":46.647734031164504,"d":"46.6   "},{"v":53.27286649427258,"d":"53.3   "},{"v":48.3092221075256,"d":"48.3   "},{"v":41.559312425900515,"d":"41.6   "},{"v":55.36932933237107,"d":"55.4   "},{"v":58.41642928608364,"d":"58.4   "},{"v":50.80802277549002,"d":"50.8   "},{"v":48.35035273024905,"d":"48.4   "},{"v":40.19381970122164,"d":"40.2   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":92.46686683623707,"d":"92.5   "},{"v":91.375405313846,"d":"91.4   "},{"v":93.95555050890849,"d":"94.0   "},{"v":94.63296571685214,"d":"94.6   "},{"v":93.9065313705874,"d":"93.9   "},{"v":93.52985234885269,"d":"93.5   "},{"v":94.71253766606232,"d":"94.7   "},{"v":94.7078857741682,"d":"94.7   "},{"v":93.27865464240688,"d":"93.3   "}]
[null,"Spese liquidazione/Importi pagati",{"v":7.532495681054652,"d":"7.5   "},{"v":8.624594686153996,"d":"8.6   "},{"v":6.044449491091521,"d":"6.0   "},{"v":5.367034283147862,"d":"5.4   "},{"v":6.093468629412605,"d":"6.1   "},{"v":6.470147651147321,"d":"6.5   "},{"v":5.287462333937675,"d":"5.3   "},{"v":5.2921142258318055,"d":"5.3   "},{"v":6.721345357593123,"d":"6.7   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":58.89957734896441,"d":"58.9   "},{"v":59.47732662246528,"d":"59.5   "},{"v":49.764642731795945,"d":"49.8   "},{"v":55.585774406573854,"d":"55.6   "},{"v":45.57153065599543,"d":"45.6   "},{"v":49.99816680022837,"d":"50.0   "},{"v":53.988970239862546,"d":"54.0   "},{"v":51.611884753095126,"d":"51.6   "},{"v":51.81904928299757,"d":"51.8   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":41.100422651035586,"d":"41.1   "},{"v":40.52267337753472,"d":"40.5   "},{"v":50.23535726820406,"d":"50.2   "},{"v":44.41422559342615,"d":"44.4   "},{"v":54.42846934400457,"d":"54.4   "},{"v":50.00183319977164,"d":"50.0   "},{"v":46.01102976013746,"d":"46.0   "},{"v":48.388115246904874,"d":"48.4   "},{"v":48.18095071700243,"d":"48.2   "}]
["P<10 mln","     Sinistri dell'es./Premi competenza",{"v":55.128803337256514,"d":"55.1   "},{"v":54.73387248448374,"d":"54.7   "},{"v":52.57233738494399,"d":"52.6   "},{"v":44.375359728575326,"d":"44.4   "},{"v":47.22314049586777,"d":"47.2   "},{"v":48.542890071895066,"d":"48.5   "},{"v":49.607672188317345,"d":"49.6   "},{"v":46.043700240605624,"d":"46.0   "},{"v":45.772579180686854,"d":"45.8   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-1.2786316691157524,"d":"-1.3   "},{"v":-3.337972540906526,"d":"-3.3   "},{"v":1.3407194554143553,"d":"1.3   "},{"v":-3.0141467995516646,"d":"-3.0   "},{"v":-3.471900826446281,"d":"-3.5   "},{"v":-1.558641128368366,"d":"-1.6   "},{"v":-1.9098415303348888,"d":"-1.9   "},{"v":-2.2153322509340585,"d":"-2.2   "},{"v":0.8438818565400843,"d":"0.8   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":53.85017166814075,"d":"53.9   "},{"v":51.39665224750799,"d":"51.4   "},{"v":53.913056840358344,"d":"53.9   "},{"v":41.36121292902366,"d":"41.4   "},{"v":43.75123966942149,"d":"43.8   "},{"v":46.9842489435267,"d":"47.0   "},{"v":47.69783065798246,"d":"47.7   "},{"v":43.82836798967156,"d":"43.8   "},{"v":46.61646103722694,"d":"46.6   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":3.522504892367906,"d":"3.5   "},{"v":2.9580590558585667,"d":"3.0   "},{"v":3.1201499761820615,"d":"3.1   "},{"v":2.516585380630699,"d":"2.5   "},{"v":4.051239669421488,"d":"4.1   "},{"v":3.1392349486855826,"d":"3.1   "},{"v":3.813528898917893,"d":"3.8   "},{"v":3.523014025547231,"d":"3.5   "},{"v":3.6278908294610903,"d":"3.6   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":35.247731480873526,"d":"35.2   "},{"v":34.74792597319719,"d":"34.7   "},{"v":42.461655488183965,"d":"42.5   "},{"v":30.90974459670617,"d":"30.9   "},{"v":40.872666318877265,"d":"40.9   "},{"v":43.84560513592772,"d":"43.8   "},{"v":39.62820012728654,"d":"39.6   "},{"v":44.28835892409888,"d":"44.3   "},{"v":46.889444669957705,"d":"46.9   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":75.8217226300377,"d":"75.8   "},{"v":103.84051378837458,"d":"103.8   "},{"v":106.93456016266705,"d":"106.9   "},{"v":94.09958930818479,"d":"94.1   "},{"v":142.808028803804,"d":"142.8   "},{"v":137.71419513354996,"d":"137.7   "},{"v":114.4921883019565,"d":"114.5   "},{"v":129.13189391464465,"d":"129.1   "},{"v":118.17491390485668,"d":"118.2   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":94.81958906916529,"d":"94.8   "},{"v":95.50436668425063,"d":"95.5   "},{"v":95.08560994935749,"d":"95.1   "},{"v":95.34514382856887,"d":"95.3   "},{"v":92.45898895212588,"d":"92.5   "},{"v":95.67787418655097,"d":"95.7   "},{"v":94.9876958943142,"d":"95.0   "},{"v":95.26342848201712,"d":"95.3   "},{"v":95.83065709737775,"d":"95.8   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":5.180410930834714,"d":"5.2   "},{"v":4.497587089463298,"d":"4.5   "},{"v":4.914390050642505,"d":"4.9   "},{"v":4.654856171431128,"d":"4.7   "},{"v":7.541011047874122,"d":"7.5   "},{"v":4.3221258134490235,"d":"4.3   "},{"v":5.012304105685792,"d":"5.0   "},{"v":4.732100945526074,"d":"4.7   "},{"v":4.169342902622246,"d":"4.2   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":65.41735745021701,"d":"65.4   "},{"v":67.3622101088252,"d":"67.4   "},{"v":64.92059117373479,"d":"64.9   "},{"v":66.58390372656913,"d":"66.6   "},{"v":62.39328757951122,"d":"62.4   "},{"v":59.96565437454808,"d":"60.0   "},{"v":64.81802875275223,"d":"64.8   "},{"v":60.366139884212174,"d":"60.4   "},{"v":56.24284397777095,"d":"56.2   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":34.58264254978298,"d":"34.6   "},{"v":32.637789891174805,"d":"32.6   "},{"v":35.0794088262652,"d":"35.1   "},{"v":33.41609627343086,"d":"33.4   "},{"v":37.60671242048878,"d":"37.6   "},{"v":40.03434562545192,"d":"40.0   "},{"v":35.181971247247766,"d":"35.2   "},{"v":60.366139884212174,"d":"60.4   "},{"v":43.75715602222905,"d":"43.8   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":53.03082034379063,"d":"53.0   "},{"v":46.65983244850575,"d":"46.7   "},{"v":42.01183431952663,"d":"42.0   "},{"v":38.262787449700625,"d":"38.3   "},{"v":45.004233338179574,"d":"45.0   "},{"v":49.365142268368075,"d":"49.4   "},{"v":49.513436941838265,"d":"49.5   "},{"v":40.50666745864394,"d":"40.5   "},{"v":34.63578153439223,"d":"34.6   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":93.16304926517019,"d":"93.2   "},{"v":93.73626853293369,"d":"93.7   "},{"v":93.05524121241665,"d":"93.1   "},{"v":93.53101678683075,"d":"93.5   "},{"v":92.52418144157498,"d":"92.5   "},{"v":92.9660908098388,"d":"93.0   "},{"v":91.63470508966518,"d":"91.6   "},{"v":90.83021726910575,"d":"90.8   "},{"v":93.27865464240688,"d":"93.3   "}]
[null,"Spese liquidazione/Importi pagati",{"v":6.836950734829819,"d":"6.8   "},{"v":6.263731467066304,"d":"6.3   "},{"v":6.943017810198645,"d":"6.9   "},{"v":6.468983213169259,"d":"6.5   "},{"v":7.475818558425024,"d":"7.5   "},{"v":7.033909190161197,"d":"7.0   "},{"v":8.36529491033482,"d":"8.4   "},{"v":9.16978273089425,"d":"9.2   "},{"v":6.721345357593123,"d":"6.7   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":54.40712172050466,"d":"54.4   "},{"v":55.88907157095259,"d":"55.9   "},{"v":53.41666811748116,"d":"53.4   "},{"v":50.78874613758335,"d":"50.8   "},{"v":52.01337818064344,"d":"52.0   "},{"v":47.946503114764624,"d":"47.9   "},{"v":48.40468539442313,"d":"48.4   "},{"v":49.055404843952395,"d":"49.1   "},{"v":53.47245850818495,"d":"53.5   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":45.59287827949534,"d":"45.6   "},{"v":44.11092842904742,"d":"44.1   "},{"v":46.58333188251885,"d":"46.6   "},{"v":49.211253862416655,"d":"49.2   "},{"v":47.98662181935656,"d":"48.0   "},{"v":52.053496885235376,"d":"52.1   "},{"v":51.59531460557686,"d":"51.6   "},{"v":50.94459515604761,"d":"50.9   "},{"v":46.52754149181505,"d":"46.5   "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]

{"sheet":"24","index":33,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[0,0,22,0],[2,1,2,9],[4,1,4,9],[5,1,5,2],[6,1,6,8],[16,1,16,9]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 24"]
[]
[null,"Ramo Malattia - Sintesi(**) del conto tecnico del ramo"]
[]
[null,"(importi in milioni di Euro)"]
[null,"Voci",2011,2012,"D% (*)",2013,2014,2015,2016]
[null,"Premi di competenza",{"v":2119.193,"d":"2,119  "},{"v":2107.58,"d":"2,108  "},{"v":-0.5479916175638588,"d":"-0.5  "},{"v":2101.508,"d":"2,102  "},{"v":2121.096,"d":"2,121  "},{"v":2163.278,"d":"2,163  "},{"v":2284.058,"d":"2,284  "}]
[null,"Oneri relativi ai sinistri",{"v":-1493.386,"d":"-1,493  "},{"v":-1541.064,"d":"-1,541  "},{"v":3.1926106177505353,"d":"3.2  "},{"v":-1633,"d":"-1,633  "},{"v":-1734,"d":"-1,734  "},{"v":-1463,"d":"-1,463  "},{"v":-1528.681,"d":"-1,529  "}]
[null,"Altre partite tecniche",{"v":-56.777,"d":"-57  "},{"v":-36.582,"d":"-37  "},{"v":-35.56898039699175,"d":"-35.6  "},{"v":74.124,"d":"74  "},{"v":144.155,"d":"144  "},{"v":-60,"d":"-60  "},{"v":-64.844,"d":"-65  "}]
[null,"Spese di gestione",{"v":-568.808,"d":"-569  "},{"v":-522.278,"d":"-522  "},{"v":-8.180264693886164,"d":"-8.2  "},{"v":-496.772,"d":"-497  "},{"v":-488.762,"d":"-489  "},"-499",{"v":-562.166,"d":"-562  "}]
[null,"Saldo tecnico al lordo della riassicurazione",{"v":5.249,"d":"5  "},{"v":8.231,"d":"8  "},{"v":56.81082110878262,"d":"56.8  "},{"v":46.203,"d":"46  "},{"v":42.414,"d":"42  "},{"v":119,"d":"119  "},{"v":117.982,"d":"118  "}]
[null,"Quota dell'utile degli investimenti",{"v":20.467,"d":"20  "},{"v":66.143,"d":"66  "},{"v":223.1690037621537,"d":"223.2  "},{"v":120.327,"d":"120  "},{"v":186.57,"d":"187  "},{"v":42,"d":"42  "},{"v":37.064,"d":"37  "}]
[null,"Risultato del conto tecnico al lordo della riassicurazione",{"v":25.716,"d":"26  "},{"v":74.374,"d":"74  "},{"v":189.21294135946493,"d":"189.2  "},{"v":95.059,"d":"95  "},{"v":149.06,"d":"149  "},{"v":161,"d":"161  "},{"v":155.045,"d":"155  "}]
[null,"Risultato del conto tecnico al netto della riassicurazione",{"v":3.517,"d":"4  "},{"v":46.227,"d":"46  "},{"v":1214.3872618709127,"d":"1,214.4  "},{"v":910.134,"d":"910  "},{"v":845.627,"d":"846  "},{"v":128,"d":"128  "},{"v":127.406,"d":"127  "}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 2"]
[null,"(*) Variazione omogenea 2012/2011."]
[null,"(**) La differenza del saldo tecnico con la somma delle voci componenti riportate è dovuta alla variazione delle altre riserve tecniche (voce E del conto tecnico)"]