{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Synthèse","Détail Bilatéraux","Détail Décrets","Total Général","Paramètres"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":1,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Synthèse","index":0,"n_rows":80,"n_cols":14,"rows_kept":80,"cut":false,"hidden":false,"merged":[[6,0,49,0],[51,0,56,0]]}
[null,"ACCORDS INTERNATIONAUX"]
[]
[]
[null,"Paiements des prestations en espèces d'incapacité temporaire (assurances"]
[null,{"$f":"\"accident du travail-maladie professionnelle) en \"&'Détail Bilatéraux'!$U$2","v":"accident du travail-maladie professionnelle) en 2016"}]
[]
["CONVENTIONS BILATERALES",null,"Transfert de résidence autorisé",null,null,"Rechute dans l'autre pays",null,null,"Total des     "]
[null,"Pays","Nombre de","Nombre de jours","Montant ","Nombre de","Nombre de jours","Montant ","montants"]
[null,null,"bénéficiaires","indemnisés","(euros)","bénéficiaires","indemnisés","(euros)","(euros)"]
[null,"Algérie",320,9671,457776.79,1,47,2025.23,461764.72]
[null,"Andorre",4,19,1084.06,0,0,0,1084.06]
[null,"Argentine",3,71,12426.9,0,0,0,12426.9]
[null,"Bénin",2,36,1664.19,1,6,272.88,1937.0700000000002,null,1,{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K13),$I$10:$I$54,0),1)","v":"Maroc"},{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K13),$I$10:$I$54,0),8)","v":921637.84999999986},{"$f":"MAX(I10:I47,I52:I54)*1.1","v":1013801.6349999999}]
[null,"Bosnie-Herzégovine",8,230,16089.14,0,0,0,16089.14,null,{"$f":"K13+1","v":2},{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K14),$I$10:$I$54,0),1)","v":"Algérie"},{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K14),$I$10:$I$54,0),8)","v":461764.72}]
[null,"Brésil",4,70,8508.06,0,0,0,8508.06,null,{"$f":"K14+1","v":3},{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K15),$I$10:$I$54,0),1)","v":"Tunisie"},{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K15),$I$10:$I$54,0),8)","v":363590.55000000005}]
[null,"Cameroun",4,83,3801.06,0,0,0,5351.7,null,4,{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K16),$I$10:$I$54,0),1)","v":"Turquie"},{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K16),$I$10:$I$54,0),8)","v":305130.7}]
[null,"Canada",3,65,4122.49,0,0,0,4122.49,null,5,{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K17),$I$10:$I$54,0),1)","v":"Mali"},{"$f":"INDEX($B$10:$I$54,MATCH(LARGE(($I$10:$I$47,$I$52:$I$54),$K17),$I$10:$I$54,0),8)","v":45112.25}]
[null,"Cap-Vert",6,145,7151.45,0,0,0,7151.45]
[null,"Chili",1,34,1277.3800000000001,0,0,0,1277.3800000000001]
[null,"Congo",6,166,8164.98,0,0,0,8164.98]
[null,"Corée",1,23,817.88,0,0,0,817.88]
[null,"Côte d'Ivoire",7,233,10760.08,0,0,0,10760.08]
[null,"Etats-Unis",4,331,19474.62,0,0,0,19474.62]
[null,"Gabon",0,0,0,0,0,0,0]
[null,"Guernesey",0,0,0,0,0,0,0]
[null,"Inde",1,41,2003.26,0,0,0,2003.26]
[null,"Israël",7,174,7352.36,0,0,0,7352.36]
[null,"Japon",0,0,0,0,0,0,0]
[null,"Jersey",0,0,0,0,0,0,0]
[null,"kosovo",8,198,8900.4599999999991,0,0,0,8900.4599999999991]
[null,"Macédoine",4,113,4869.8500000000004,0,0,0,4869.8500000000004]
[null,"Madagascar",6,128,12772.95,0,0,0,12772.95]
[null,"Mali",17,870,45112.25,0,0,0,45112.25]
[null,"Maroc",627,19093,913102.77,5,156,8349.44,921637.84999999986]
[null,"Mauritanie",2,28,1438.6,0,0,0,1438.6]
[null,"Monaco",0,0,0,0,0,0,0]
[null,"Monténégro",6,162,7863.01,0,0,0,7863.01]
[null,"Niger",0,0,0,0,0,0,0]
[null,"Philippines",1,22,1552.32,0,0,0,1552.32]
[null,"Québec",10,208,12790.87,0,0,0,13558.210000000001]
[null,"Saint-Marin",0,0,0,0,0,0,0]
[null,"Sénégal",25,880,37124.07,1,36,1586.96,38711.03]
[null,"Serbie",25,697,36088.410000000003,0,0,0,36088.410000000003]
[null,"Togo",2,49,1286.5,0,0,0,1286.5]
[null,"Tunisie",229,7317,359164.09,2,76,4426.46,363590.55000000005]
[null,"Turquie",210,6150,305130.7,0,0,0,305130.7]
[null,"Uruguay",0,0,0,0,0,0,0]
[null,{"$f":"\"Sous-total \"&'Détail Bilatéraux'!$U$2","v":"Sous-total 2016"},{"$f":"SUM(C10:C46)","v":1553},{"$f":"SUM(D10:D47)","v":47307},2309671.5500000003,10,321,16660.97,2330798.84]
[null,{"$f":"\"Sous-total \"&'Détail Bilatéraux'!$U$2-1","v":"Sous-total 2015"},1760,52866,2453233.8199999998,50,1315,61998.089999999989,2515231.91]
[null,"% évolution",{"$f":"IF(C49<>0,(C48-C49)/C49*100,\"-\")","v":-11.761363636363637},{"$f":"IF(D49<>0,(D48-D49)/D49*100,\"-\")","v":-10.515265009647031},-5.851960332097474,-80,-75.589353612167301,-73.126639869066921,{"$f":"IF(I49<>0,(I48-I49)/I49*100,\"-\")","v":-7.3326467140757714}]
[]
["DECRETS DE COORDINATION","Nouvelle-Calédonie",3,108,11501.04,0,0,0,11501.04]
[null,"Polynésie française",1,67,3605.27,0,0,0,4825.74]
[null,"Saint-Pierre-et-Miquelon",0,0,0,0,0,0,0]
[null,{"$f":"\"Sous-total \"&'Détail Bilatéraux'!$U$2","v":"Sous-total 2016"},{"$f":"SUM(C52:C54)","v":4},175,15106.310000000001,0,0,0,{"$f":"SUM(I52:I54)","v":16326.78}]
[null,{"$f":"\"Sous-total \"&'Détail Bilatéraux'!$U$2-1","v":"Sous-total 2015"},7,223,15026.36,1,19,812.63,15838.990000000002]
[null,"% évolution",{"$f":"IF(C56<>0,(C55-C56)/C56*100,\"-\")","v":-42.857142857142854},{"$f":"IF(D56<>0,(D55-D56)/D56*100,\"-\")","v":-21.524663677130047},0.53206498446730099,-100,-100,-100,3.0796786916337404]
[]
[null,{"$f":"\"Total Général \"&'Détail Bilatéraux'!$U$2","v":"Total Général 2016"},{"$f":"C48+C55","v":1557},47482,2324777.8600000003,10,321,16660.97,2347125.6199999996,"(1)"]
[null,{"$f":"\"Total Général \"&'Détail Bilatéraux'!$U$2-1","v":"Total Général 2015"},1767,53089,2468260.1799999997,51,1334,62810.719999999987,2531070.9000000004]
[null,"% évolution",{"$f":"IF(C60<>0,(C59-C60)/C60*100,\"-\")","v":-11.884550084889643},{"$f":"IF(D60<>0,(D59-D60)/D60*100,\"-\")","v":-10.561509917308671},-5.8130954411783033,-80.392156862745097,-75.937031484257872,-73.474320943940768,{"$f":"IF(I60<>0,(I59-I60)/I60*100,\"-\")","v":-7.2674882398592908}]
[null,"(1) : dont 5 687 euros versés dans le cadre de séjours temporaires et répartis selon les pays suivants :"]
[null,". 1 962,7 euros en Algérie, 1 550,64 au Cameroun, 185,64 au Maroc, 767,34 au Québéc et 1 220,47 en Polynésie française."]
[]
["Evolution sur 10 ans des prestations en espèces d'incapacité temporaire (assurances AT-MP)"]
[]
[null,"Transfert de résidence autorisé",null,null,"Rechute dans l'autre pays",null,null,"Séjour temporaire",null,null,"Total"]
[null,"Nombre de","Nombre","Montant","Nombre de","Nombre","Montant","Nombre de","Nombre","Montant","Nombre de","Montant",null,"%"]
["Année","bénéfi","de jours","(euros)","bénéfi","de jours","(euros)","bénéfi","de jours","(euros)","bénéfi","(euros)",null,"évolu-"]
[null,"ciaires","indemnisés",null,"ciaires","indemnisés",null,"ciaires","indemnisés",null,"ciaires",null,null,"tion"]
[2007,2249,78401,3420148.74,8,593,22024.91,0,0,0,{"$f":"B71+E71+H71","v":2257},3442173.6500000004]
[2008,2242,76049,3504445.45,11,579,19866.080000000002,0,0,0,2253,3524311.53,null,{"$f":"(L72-L71)/L71*100","v":2.3862212761985266}]
[2009,2460,81791,3618265.01,8,265,13791.01,0,0,0,2468,3632056.02,null,3.0571783760557691]
[2010,2253,74723,3371648.38,6,333,6892.47,0,0,0,2259,3378540.85,null,-6.9799355682845423]
[2011,2018,64116,2978641.06,4,96,5135.78,0,0,0,2022,2983776.84,null,-11.684452771971078]
[2012,1954,59938,2716495.26,19,598,27287.23,1,15,439.65,1974,2744222.14,null,-8.0285729411318751]
[2013,1759,51937,2402448.52,17,498,25308.3,3,91,4436.71,1779,2432193.5299999998,null,-11.370384541828685]
[2014,1745,48346,2285089.29,45,1333,66016.23,0,0,0,1790,2351105.52,null,-3.3339456338410614]
[2015,1767,53089,2468260.1800000002,51,1334,62810.720000000001,0,0,0,1818,2531070.9,null,7.6545003390575133]
[2016,1557,47482,2324777.86,10,321,16660.97,6,123,5686.79,1573,2347125.62,null,-7.2674882398592544]

{"sheet":"Détail Bilatéraux","index":1,"n_rows":243,"n_cols":21,"rows_kept":243,"cut":false,"hidden":false,"merged":[[6,0,62,0],[69,0,151,0],[152,0,242,0]]}
[null,"ACCORDS INTERNATIONAUX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX(ListePays,$T$1,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aller directement vers :"]
[null,"Paiements des prestations en espèces d'incapacité temporaire"]
[null,"(assurances AT-MP)"]
[]
["CONVENTIONS BILATERALES",null,null,"Transfert de résidence autorisé",null,null,"Rechute dans l'autre pays",null,null,"Total des     "]
[null,"Pays","Régime","Nombre de","Nombre de jours","Montant ","Nombre de","Nombre de jours","Montant ","montants"]
[null,null,null,"bénéficiaires","indemnisés","(euros)","bénéficiaires","indemnisés","(euros)","(euros)"]
[null,null,"Général",320,9671,457776.79,1,47,2025.23,461764.72]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Algérie","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D10:D12)","v":320},9671,457776.79,1,47,2025.23,{"$f":"SUM(J10:J12)","v":461764.72}]
[null,null," Total 2015",314,9839,441154.96,13,222,8910.9500000000007,450065.91000000003]
[null,null," %  d'évolution",{"$f":"IF(D14<> 0,((D13-D14)/D14*100),\"  -  \")","v":1.910828025477707},{"$f":"IF(E14<>0,((E13-E14)/E14*100),\"  -  \")","v":-1.7074905986380728},3.7677985078077683,-92.307692307692307,-78.828828828828833,-77.272569142459574,2.599354836717124]
[null,null,"Général",4,19,1084.06,0,0,0,1084.06]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Andorre","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D16:D18)","v":4},19,1084.06,0,0,0,1084.06]
[null,null," Total 2015",1,5,217.4,0,0,0,217.4]
[null,null," %  d'évolution",{"$f":"IF(D20<> 0,((D19-D20)/D20*100),\"  -  \")","v":300},{"$f":"IF(E20<>0,((E19-E20)/E20*100),\"  -  \")","v":280},398.64765409383619,"  -  ","  -  ","  -  ",398.64765409383619]
[null,null,"Général",3,71,12426.9,0,0,0,12426.9]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Argentine","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D22:D24)","v":3},71,12426.9,0,0,0,{"$f":"SUM(J22:J24)","v":12426.9}]
[null,null," Total 2015",2,26,3944.89,0,0,0,3944.89]
[null,null," %  d'évolution",{"$f":"IF(D26<> 0,((D25-D26)/D26*100),\"  -  \")","v":50},{"$f":"IF(E26<>0,((E25-E26)/E26*100),\"  -  \")","v":173.07692307692309},215.01258590226851,"  -  ","  -  ","  -  ",215.01258590226851]
[null,null,"Général",2,36,1664.19,1,6,272.88,1937.0700000000002]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Bénin","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D28:D30)","v":2},36,1664.19,1,6,272.88,{"$f":"SUM(J28:J30)","v":1937.0700000000002}]
[null,null," Total 2015",1,29,1212.78,0,0,0,1212.78]
[null,null," %  d'évolution",{"$f":"IF(D32<> 0,((D31-D32)/D32*100),\"  -  \")","v":100},{"$f":"IF(E32<>0,((E31-E32)/E32*100),\"  -  \")","v":24.137931034482758},37.221095334685607,"  -  ","  -  ","  -  ",59.721466383020847]
[null,null,"Général",8,230,16089.14,0,0,0,16089.14]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Bosnie-Herzégovine","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D34:D36)","v":8},230,16089.14,0,0,0,{"$f":"SUM(J34:J36)","v":16089.14}]
[null,null," Total 2015",11,293,16957.96,0,0,0,16957.96]
[null,null," %  d'évolution",{"$f":"IF(D38<> 0,((D37-D38)/D38*100),\"  -  \")","v":-27.27272727272727},{"$f":"IF(E38<>0,((E37-E38)/E38*100),\"  -  \")","v":-21.501706484641637},-5.1233756890569371,"  -  ","  -  ","  -  ",-5.1233756890569371]
[null,null,"Général",4,70,8508.06,0,0,0,8508.06]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Brésil","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D40:D42)","v":4},70,8508.06,0,0,0,{"$f":"SUM(J40:J42)","v":8508.06}]
[null,null," Total 2015",1,67,2077,0,0,0,2077]
[null,null," %  d'évolution",{"$f":"IF(D44<> 0,((D43-D44)/D44*100),\"  -  \")","v":300},{"$f":"IF(E44<>0,((E43-E44)/E44*100),\"  -  \")","v":4.4776119402985071},309.63216177178617,"  -  ","  -  ","  -  ",309.63216177178617]
[null,null,"Général",4,83,3801.06,0,0,0,5351.7]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Cameroun","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D46:D48)","v":4},83,3801.06,0,0,0,{"$f":"SUM(J46:J48)","v":5351.7}]
[null,null," Total 2015",5,123,5649.72,1,26,1478.88,7128.6]
[null,null," %  d'évolution",{"$f":"IF(D50<> 0,((D49-D50)/D50*100),\"  -  \")","v":-20},{"$f":"IF(E50<>0,((E49-E50)/E50*100),\"  -  \")","v":-32.520325203252028},-32.721267602642257,-100,-100,-100,-24.926353000589181]
[null,null,"Général",3,65,4122.49,0,0,0,4122.49]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Canada","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D52:D54)","v":3},65,4122.49,0,0,0,{"$f":"SUM(J52:J54)","v":4122.49}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D56<> 0,((D55-D56)/D56*100),\"  -  \")","v":"  -  "},{"$f":"IF(E56<>0,((E55-E56)/E56*100),\"  -  \")","v":"  -  "},"  -  ","  -  ","  -  ","  -  ","  -  "]
[null,null,"Général",6,145,7151.45,0,0,0,7151.45]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Cap-Vert","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D58:D60)","v":6},145,7151.45,0,0,0,{"$f":"SUM(J58:J60)","v":7151.45}]
[null,null," Total 2015",6,188,9598.52,0,0,0,9598.52]
[null,null," %  d'évolution",{"$f":"IF(D62<> 0,((D61-D62)/D62*100),\"  -  \")","v":0},{"$f":"IF(E62<>0,((E61-E62)/E62*100),\"  -  \")","v":-22.872340425531913},-25.494242862441297,"  -  ","  -  ","  -  ",-25.494242862441297]
[null,null,"Général",1,34,1277.3800000000001,0,0,0,1277.3800000000001]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Chili","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D64:D66)","v":1},34,1277.3800000000001,0,0,0,{"$f":"SUM(J64:J66)","v":1277.3800000000001}]
[null,null," Total 2015",0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D68<> 0,((D67-D68)/D68*100),\"  -  \")","v":"  -  "},{"$f":"IF(E68<>0,((E67-E68)/E68*100),\"  -  \")","v":"  -  "},"  -  ","  -  ","  -  ","  -  ","  -  "]
["CONVENTIONS BILATERALES",null,"Général",6,166,8164.98,0,0,0,8164.98]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Congo","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D70:D72)","v":6},166,8164.98,0,0,0,{"$f":"SUM(J70:J72)","v":8164.98}]
[null,null," Total 2015",9,192,11466.52,0,0,0,11466.52]
[null,null," %  d'évolution",{"$f":"IF(D74<> 0,((D73-D74)/D74*100),\"  -  \")","v":-33.333333333333329},{"$f":"IF(E74<>0,((E73-E74)/E74*100),\"  -  \")","v":-13.541666666666666},{"$f":"IF(F74<>0,((F73-F74)/F74*100),\"  -  \")","v":-28.792868280873368},{"$f":"IF(G74<>0,((G73-G74)/G74*100),\"  -  \")","v":"  -  "},{"$f":"IF(H74<> 0,((H73-H74)/H74*100),\"  -  \")","v":"  -  "},{"$f":"IF(I74<>0,((I73-I74)/I74*100),\"  -  \")","v":"  -  "},{"$f":"IF(J74<>0,((J73-J74)/J74*100),\"  -  \")","v":-28.792868280873368}]
[null,null,"Général",1,23,817.88,0,0,0,817.88]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Corée","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D76:D78)","v":1},23,817.88,0,0,0,{"$f":"SUM(J76:J78)","v":817.88}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D80<> 0,((D79-D80)/D80*100),\"  -  \")","v":"  -  "},{"$f":"IF(E80<>0,((E79-E80)/E80*100),\"  -  \")","v":"  -  "},{"$f":"IF(F80<>0,((F79-F80)/F80*100),\"  -  \")","v":"  -  "},{"$f":"IF(G80<>0,((G79-G80)/G80*100),\"  -  \")","v":"  -  "},{"$f":"IF(H80<> 0,((H79-H80)/H80*100),\"  -  \")","v":"  -  "},{"$f":"IF(I80<>0,((I79-I80)/I80*100),\"  -  \")","v":"  -  "},{"$f":"IF(J80<>0,((J79-J80)/J80*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",7,233,10760.08,0,0,0,10760.08]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Côte d'Ivoire","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D82:D84)","v":7},233,10760.08,0,0,0,{"$f":"SUM(J82:J84)","v":10760.08}]
[null,null," Total 2015",3,62,4064.15,0,0,0,4064.15]
[null,null," %  d'évolution",{"$f":"IF(D86<> 0,((D85-D86)/D86*100),\"  -  \")","v":133.33333333333331},{"$f":"IF(E86<>0,((E85-E86)/E86*100),\"  -  \")","v":275.80645161290323},{"$f":"IF(F86<>0,((F85-F86)/F86*100),\"  -  \")","v":164.75597603434912},{"$f":"IF(G86<>0,((G85-G86)/G86*100),\"  -  \")","v":"  -  "},{"$f":"IF(H86<> 0,((H85-H86)/H86*100),\"  -  \")","v":"  -  "},{"$f":"IF(I86<>0,((I85-I86)/I86*100),\"  -  \")","v":"  -  "},{"$f":"IF(J86<>0,((J85-J86)/J86*100),\"  -  \")","v":164.75597603434912}]
[null,null,"Général",4,331,19474.62,0,0,0,19474.62]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Etats-Unis","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D88:D90)","v":4},331,19474.62,0,0,0,{"$f":"SUM(J88:J90)","v":19474.62}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D92<> 0,((D91-D92)/D92*100),\"  -  \")","v":"  -  "},{"$f":"IF(E92<>0,((E91-E92)/E92*100),\"  -  \")","v":"  -  "},{"$f":"IF(F92<>0,((F91-F92)/F92*100),\"  -  \")","v":"  -  "},{"$f":"IF(G92<>0,((G91-G92)/G92*100),\"  -  \")","v":"  -  "},{"$f":"IF(H92<> 0,((H91-H92)/H92*100),\"  -  \")","v":"  -  "},{"$f":"IF(I92<>0,((I91-I92)/I92*100),\"  -  \")","v":"  -  "},{"$f":"IF(J92<>0,((J91-J92)/J92*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Gabon","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D94:D96)","v":0},0,0,0,0,0,{"$f":"SUM(J94:J96)","v":0}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D98<> 0,((D97-D98)/D98*100),\"  -  \")","v":"  -  "},{"$f":"IF(E98<>0,((E97-E98)/E98*100),\"  -  \")","v":"  -  "},{"$f":"IF(F98<>0,((F97-F98)/F98*100),\"  -  \")","v":"  -  "},{"$f":"IF(G98<>0,((G97-G98)/G98*100),\"  -  \")","v":"  -  "},{"$f":"IF(H98<> 0,((H97-H98)/H98*100),\"  -  \")","v":"  -  "},{"$f":"IF(I98<>0,((I97-I98)/I98*100),\"  -  \")","v":"  -  "},{"$f":"IF(J98<>0,((J97-J98)/J98*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Guernesey","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D100:D102)","v":0},0,0,0,0,0,{"$f":"SUM(J100:J102)","v":0}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D104<> 0,((D103-D104)/D104*100),\"  -  \")","v":"  -  "},{"$f":"IF(E104<>0,((E103-E104)/E104*100),\"  -  \")","v":"  -  "},{"$f":"IF(F104<>0,((F103-F104)/F104*100),\"  -  \")","v":"  -  "},{"$f":"IF(G104<>0,((G103-G104)/G104*100),\"  -  \")","v":"  -  "},{"$f":"IF(H104<> 0,((H103-H104)/H104*100),\"  -  \")","v":"  -  "},{"$f":"IF(I104<>0,((I103-I104)/I104*100),\"  -  \")","v":"  -  "},{"$f":"IF(J104<>0,((J103-J104)/J104*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",1,41,2003.26,0,0,0,2003.26]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Inde","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D106:D108)","v":1},41,2003.26,0,0,0,{"$f":"SUM(J106:J108)","v":2003.26}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D110<> 0,((D109-D110)/D110*100),\"  -  \")","v":"  -  "},{"$f":"IF(E110<>0,((E109-E110)/E110*100),\"  -  \")","v":"  -  "},{"$f":"IF(F110<>0,((F109-F110)/F110*100),\"  -  \")","v":"  -  "},{"$f":"IF(G110<>0,((G109-G110)/G110*100),\"  -  \")","v":"  -  "},{"$f":"IF(H110<> 0,((H109-H110)/H110*100),\"  -  \")","v":"  -  "},{"$f":"IF(I110<>0,((I109-I110)/I110*100),\"  -  \")","v":"  -  "},{"$f":"IF(J110<>0,((J109-J110)/J110*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",7,174,7352.36,0,0,0,7352.36]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Israël","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D112:D114)","v":7},174,7352.36,0,0,0,{"$f":"SUM(J112:J114)","v":7352.36}]
[null,null," Total 2015",6,155,6487.31,0,0,0,6487.31]
[null,null," %  d'évolution",{"$f":"IF(D116<> 0,((D115-D116)/D116*100),\"  -  \")","v":16.666666666666664},{"$f":"IF(E116<>0,((E115-E116)/E116*100),\"  -  \")","v":12.258064516129032},{"$f":"IF(F116<>0,((F115-F116)/F116*100),\"  -  \")","v":13.334494574792929},{"$f":"IF(G116<>0,((G115-G116)/G116*100),\"  -  \")","v":"  -  "},{"$f":"IF(H116<> 0,((H115-H116)/H116*100),\"  -  \")","v":"  -  "},{"$f":"IF(I116<>0,((I115-I116)/I116*100),\"  -  \")","v":"  -  "},{"$f":"IF(J116<>0,((J115-J116)/J116*100),\"  -  \")","v":13.334494574792929}]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Japon","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D118:D120)","v":0},0,0,0,0,0,{"$f":"SUM(J118:J120)","v":0}]
[null,null," Total 2015",0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D122<> 0,((D121-D122)/D122*100),\"  -  \")","v":"  -  "},{"$f":"IF(E122<>0,((E121-E122)/E122*100),\"  -  \")","v":"  -  "},{"$f":"IF(F122<>0,((F121-F122)/F122*100),\"  -  \")","v":"  -  "},{"$f":"IF(G122<>0,((G121-G122)/G122*100),\"  -  \")","v":"  -  "},{"$f":"IF(H122<> 0,((H121-H122)/H122*100),\"  -  \")","v":"  -  "},{"$f":"IF(I122<>0,((I121-I122)/I122*100),\"  -  \")","v":"  -  "},{"$f":"IF(J122<>0,((J121-J122)/J122*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Jersey","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D124:D126)","v":0},0,0,0,0,0,{"$f":"SUM(J124:J126)","v":0}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D128<> 0,((D127-D128)/D128*100),\"  -  \")","v":"  -  "},{"$f":"IF(E128<>0,((E127-E128)/E128*100),\"  -  \")","v":"  -  "},{"$f":"IF(F128<>0,((F127-F128)/F128*100),\"  -  \")","v":"  -  "},{"$f":"IF(G128<>0,((G127-G128)/G128*100),\"  -  \")","v":"  -  "},{"$f":"IF(H128<> 0,((H127-H128)/H128*100),\"  -  \")","v":"  -  "},{"$f":"IF(I128<>0,((I127-I128)/I128*100),\"  -  \")","v":"  -  "},{"$f":"IF(J128<>0,((J127-J128)/J128*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",8,198,8900.4599999999991,0,0,0,8900.4599999999991]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Kosovo","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D130:D132)","v":8},198,8900.4599999999991,0,0,0,{"$f":"SUM(J130:J132)","v":8900.4599999999991}]
[null,null," Total 2015",6,163,7052.43,0,0,0,7052.43]
[null,null," %  d'évolution",{"$f":"IF(D134<> 0,((D133-D134)/D134*100),\"  -  \")","v":33.333333333333329},{"$f":"IF(E134<>0,((E133-E134)/E134*100),\"  -  \")","v":21.472392638036812},{"$f":"IF(F134<>0,((F133-F134)/F134*100),\"  -  \")","v":26.204159417392287},{"$f":"IF(G134<>0,((G133-G134)/G134*100),\"  -  \")","v":"  -  "},{"$f":"IF(H134<> 0,((H133-H134)/H134*100),\"  -  \")","v":"  -  "},{"$f":"IF(I134<>0,((I133-I134)/I134*100),\"  -  \")","v":"  -  "},{"$f":"IF(J134<>0,((J133-J134)/J134*100),\"  -  \")","v":26.204159417392287}]
[null,null,"Général",4,113,4869.8500000000004,0,0,0,4869.8500000000004]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Macédoine","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D136:D138)","v":4},113,4869.8500000000004,0,0,0,{"$f":"SUM(J136:J138)","v":4869.8500000000004}]
[null,null," Total 2015",3,65,3478.22,0,0,0,3478.22]
[null,null," %  d'évolution",{"$f":"IF(D140<> 0,((D139-D140)/D140*100),\"  -  \")","v":33.333333333333329},{"$f":"IF(E140<>0,((E139-E140)/E140*100),\"  -  \")","v":73.846153846153854},{"$f":"IF(F140<>0,((F139-F140)/F140*100),\"  -  \")","v":40.009832615533256},{"$f":"IF(G140<>0,((G139-G140)/G140*100),\"  -  \")","v":"  -  "},{"$f":"IF(H140<> 0,((H139-H140)/H140*100),\"  -  \")","v":"  -  "},{"$f":"IF(I140<>0,((I139-I140)/I140*100),\"  -  \")","v":"  -  "},{"$f":"IF(J140<>0,((J139-J140)/J140*100),\"  -  \")","v":40.009832615533256}]
[null,null,"Général",6,128,12772.95,0,0,0,12772.95]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Madagascar","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D142:D144)","v":6},128,12772.95,0,0,0,{"$f":"SUM(J142:J144)","v":12772.95}]
[null,null," Total 2015",5,151,7008.71,0,0,0,7008.71]
[null,null," %  d'évolution",{"$f":"IF(D146<> 0,((D145-D146)/D146*100),\"  -  \")","v":20},{"$f":"IF(E146<>0,((E145-E146)/E146*100),\"  -  \")","v":-15.231788079470199},{"$f":"IF(F146<>0,((F145-F146)/F146*100),\"  -  \")","v":82.243950741291911},{"$f":"IF(G146<>0,((G145-G146)/G146*100),\"  -  \")","v":"  -  "},{"$f":"IF(H146<> 0,((H145-H146)/H146*100),\"  -  \")","v":"  -  "},{"$f":"IF(I146<>0,((I145-I146)/I146*100),\"  -  \")","v":"  -  "},{"$f":"IF(J146<>0,((J145-J146)/J146*100),\"  -  \")","v":82.243950741291911}]
[null,null,"Général",17,870,45112.25,0,0,0,45112.25]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Mali","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D148:D150)","v":17},870,45112.25,0,0,0,{"$f":"SUM(J148:J150)","v":45112.25}]
[null,null," Total 2015",13,676,27787.55,4,116,6071.82,33859.369999999995]
["CONVENTIONS BILATERALES",null," %  d'évolution",{"$f":"IF(D152<> 0,((D151-D152)/D152*100),\"  -  \")","v":30.76923076923077},{"$f":"IF(E152<>0,((E151-E152)/E152*100),\"  -  \")","v":28.698224852071007},{"$f":"IF(F152<>0,((F151-F152)/F152*100),\"  -  \")","v":62.346986330209042},{"$f":"IF(G152<>0,((G151-G152)/G152*100),\"  -  \")","v":-100},{"$f":"IF(H152<> 0,((H151-H152)/H152*100),\"  -  \")","v":-100},{"$f":"IF(I152<>0,((I151-I152)/I152*100),\"  -  \")","v":-100},{"$f":"IF(J152<>0,((J151-J152)/J152*100),\"  -  \")","v":33.234168267159156}]
[null,null,"Général",624,19019,909095.59,5,156,8349.44,917445.02999999991]
[null,null,"Agricole",3,74,4007.18,0,0,0,4192.82]
[null,"Maroc","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D154:D156)","v":627},19093,913102.77,5,156,8349.44,{"$f":"SUM(J154:J156)","v":921637.84999999986}]
[null,null," Total 2015",754,22797,1053972.33,21,619,29415.45,1083387.78]
[null,null," %  d'évolution",{"$f":"IF(D158<> 0,((D157-D158)/D158*100),\"  -  \")","v":-16.843501326259947},{"$f":"IF(E158<>0,((E157-E158)/E158*100),\"  -  \")","v":-16.247751897179452},{"$f":"IF(F158<>0,((F157-F158)/F158*100),\"  -  \")","v":-13.36558427487371},{"$f":"IF(G158<>0,((G157-G158)/G158*100),\"  -  \")","v":-76.19047619047619},{"$f":"IF(H158<> 0,((H157-H158)/H158*100),\"  -  \")","v":-74.798061389337647},{"$f":"IF(I158<>0,((I157-I158)/I158*100),\"  -  \")","v":-71.615460582788984},{"$f":"IF(J158<>0,((J157-J158)/J158*100),\"  -  \")","v":-14.930012409776319}]
[null,null,"Général",2,28,1438.6,0,0,0,1438.6]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Mauritanie","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D160:D162)","v":2},28,1438.6,0,0,0,{"$f":"SUM(J160:J162)","v":1438.6}]
[null,null," Total 2015",5,110,5023.57,0,0,0,5023.57]
[null,null," %  d'évolution",{"$f":"IF(D164<> 0,((D163-D164)/D164*100),\"  -  \")","v":-60},{"$f":"IF(E164<>0,((E163-E164)/E164*100),\"  -  \")","v":-74.545454545454547},{"$f":"IF(F164<>0,((F163-F164)/F164*100),\"  -  \")","v":-71.362994842313327},{"$f":"IF(G164<>0,((G163-G164)/G164*100),\"  -  \")","v":"  -  "},{"$f":"IF(H164<> 0,((H163-H164)/H164*100),\"  -  \")","v":"  -  "},{"$f":"IF(I164<>0,((I163-I164)/I164*100),\"  -  \")","v":"  -  "},{"$f":"IF(J164<>0,((J163-J164)/J164*100),\"  -  \")","v":-71.362994842313327}]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Monaco","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D166:D168)","v":0},0,0,0,0,0,{"$f":"SUM(J166:J168)","v":0}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D170<> 0,((D169-D170)/D170*100),\"  -  \")","v":"  -  "},{"$f":"IF(E170<>0,((E169-E170)/E170*100),\"  -  \")","v":"  -  "},{"$f":"IF(F170<>0,((F169-F170)/F170*100),\"  -  \")","v":"  -  "},{"$f":"IF(G170<>0,((G169-G170)/G170*100),\"  -  \")","v":"  -  "},{"$f":"IF(H170<> 0,((H169-H170)/H170*100),\"  -  \")","v":"  -  "},{"$f":"IF(I170<>0,((I169-I170)/I170*100),\"  -  \")","v":"  -  "},{"$f":"IF(J170<>0,((J169-J170)/J170*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",6,162,7863.01,0,0,0,7863.01]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Monténégro","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D172:D174)","v":6},162,7863.01,0,0,0,{"$f":"SUM(J172:J174)","v":7863.01}]
[null,null," Total 2015",3,55,2920.2,0,0,0,2920.2]
[null,null," %  d'évolution",{"$f":"IF(D176<> 0,((D175-D176)/D176*100),\"  -  \")","v":100},{"$f":"IF(E176<>0,((E175-E176)/E176*100),\"  -  \")","v":194.54545454545456},{"$f":"IF(F176<>0,((F175-F176)/F176*100),\"  -  \")","v":169.26272173138827},{"$f":"IF(G176<>0,((G175-G176)/G176*100),\"  -  \")","v":"  -  "},{"$f":"IF(H176<> 0,((H175-H176)/H176*100),\"  -  \")","v":"  -  "},{"$f":"IF(I176<>0,((I175-I176)/I176*100),\"  -  \")","v":"  -  "},{"$f":"IF(J176<>0,((J175-J176)/J176*100),\"  -  \")","v":169.26272173138827}]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Niger","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D178:D180)","v":0},0,0,0,0,0,{"$f":"SUM(J178:J180)","v":0}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D182<> 0,((D181-D182)/D182*100),\"  -  \")","v":"  -  "},{"$f":"IF(E182<>0,((E181-E182)/E182*100),\"  -  \")","v":"  -  "},{"$f":"IF(F182<>0,((F181-F182)/F182*100),\"  -  \")","v":"  -  "},{"$f":"IF(G182<>0,((G181-G182)/G182*100),\"  -  \")","v":"  -  "},{"$f":"IF(H182<> 0,((H181-H182)/H182*100),\"  -  \")","v":"  -  "},{"$f":"IF(I182<>0,((I181-I182)/I182*100),\"  -  \")","v":"  -  "},{"$f":"IF(J182<>0,((J181-J182)/J182*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",1,22,1552.32,0,0,0,1552.32]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Philippines","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D184:D186)","v":1},22,1552.32,0,0,0,{"$f":"SUM(J184:J186)","v":1552.32}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D188<> 0,((D187-D188)/D188*100),\"  -  \")","v":"  -  "},{"$f":"IF(E188<>0,((E187-E188)/E188*100),\"  -  \")","v":"  -  "},{"$f":"IF(F188<>0,((F187-F188)/F188*100),\"  -  \")","v":"  -  "},{"$f":"IF(G188<>0,((G187-G188)/G188*100),\"  -  \")","v":"  -  "},{"$f":"IF(H188<> 0,((H187-H188)/H188*100),\"  -  \")","v":"  -  "},{"$f":"IF(I188<>0,((I187-I188)/I188*100),\"  -  \")","v":"  -  "},{"$f":"IF(J188<>0,((J187-J188)/J188*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",10,208,12790.87,0,0,0,13558.210000000001]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Québec","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D190:D192)","v":10},208,12790.87,0,0,0,{"$f":"SUM(J190:J192)","v":13558.210000000001}]
[null,null," Total 2015",14,284,12979.49,0,0,0,12979.49]
[null,null," %  d'évolution",{"$f":"IF(D194<> 0,((D193-D194)/D194*100),\"  -  \")","v":-28.571428571428569},{"$f":"IF(E194<>0,((E193-E194)/E194*100),\"  -  \")","v":-26.760563380281688},{"$f":"IF(F194<>0,((F193-F194)/F194*100),\"  -  \")","v":-1.45321580431896},{"$f":"IF(G194<>0,((G193-G194)/G194*100),\"  -  \")","v":"  -  "},{"$f":"IF(H194<> 0,((H193-H194)/H194*100),\"  -  \")","v":"  -  "},{"$f":"IF(I194<>0,((I193-I194)/I194*100),\"  -  \")","v":"  -  "},{"$f":"IF(J194<>0,((J193-J194)/J194*100),\"  -  \")","v":4.4587268066773129}]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Saint-Marin","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D196:D198)","v":0},0,0,0,0,0,{"$f":"SUM(J196:J198)","v":0}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D200<> 0,((D199-D200)/D200*100),\"  -  \")","v":"  -  "},{"$f":"IF(E200<>0,((E199-E200)/E200*100),\"  -  \")","v":"  -  "},{"$f":"IF(F200<>0,((F199-F200)/F200*100),\"  -  \")","v":"  -  "},{"$f":"IF(G200<>0,((G199-G200)/G200*100),\"  -  \")","v":"  -  "},{"$f":"IF(H200<> 0,((H199-H200)/H200*100),\"  -  \")","v":"  -  "},{"$f":"IF(I200<>0,((I199-I200)/I200*100),\"  -  \")","v":"  -  "},{"$f":"IF(J200<>0,((J199-J200)/J200*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",25,880,37124.07,1,36,1586.96,38711.03]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Sénégal","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D202:D204)","v":25},880,37124.07,1,36,1586.96,{"$f":"SUM(J202:J204)","v":38711.03}]
[null,null," Total 2015",21,907,37671.17,0,0,0,37671.17]
[null,null," %  d'évolution",{"$f":"IF(D206<> 0,((D205-D206)/D206*100),\"  -  \")","v":19.047619047619047},{"$f":"IF(E206<> 0,((E205-E206)/E206*100),\"  -  \")","v":-2.9768467475192946},{"$f":"IF(F206<>0,((F205-F206)/F206*100),\"  -  \")","v":-1.4523042422096222},{"$f":"IF(G206<>0,((G205-G206)/G206*100),\"  -  \")","v":"  -  "},{"$f":"IF(H206<> 0,((H205-H206)/H206*100),\"  -  \")","v":"  -  "},{"$f":"IF(I206<>0,((I205-I206)/I206*100),\"  -  \")","v":"  -  "},{"$f":"IF(J206<>0,((J205-J206)/J206*100),\"  -  \")","v":2.7603602436558266}]
[null,null,"Général",25,697,36088.410000000003,0,0,0,36088.410000000003]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Serbie","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D208:D210)","v":25},697,36088.410000000003,0,0,0,{"$f":"SUM(J208:J210)","v":36088.410000000003}]
[null,null," Total 2015",44,1209,59191.35,0,0,0,59191.35]
[null,null," %  d'évolution",{"$f":"IF(D212<> 0,((D211-D212)/D212*100),\"  -  \")","v":-43.18181818181818},{"$f":"IF(E212<>0,((E211-E212)/E212*100),\"  -  \")","v":-42.349048800661706},{"$f":"IF(F212<>0,((F211-F212)/F212*100),\"  -  \")","v":-39.030939486935161},{"$f":"IF(G212<>0,((G211-G212)/G212*100),\"  -  \")","v":"  -  "},{"$f":"IF(H212<> 0,((H211-H212)/H212*100),\"  -  \")","v":"  -  "},{"$f":"IF(I212<>0,((I211-I212)/I212*100),\"  -  \")","v":"  -  "},{"$f":"IF(J212<>0,((J211-J212)/J212*100),\"  -  \")","v":-39.030939486935161}]
[null,null,"Général",2,49,1286.5,0,0,0,1286.5]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Togo","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D214:D216)","v":2},49,1286.5,0,0,0,{"$f":"SUM(J214:J216)","v":1286.5}]
[null,null," Total 2015",5,138,4279.22,1,17,729.13,5008.3500000000004]
[null,null," %  d'évolution",{"$f":"IF(D218<> 0,((D217-D218)/D218*100),\"  -  \")","v":-60},{"$f":"IF(E218<>0,((E217-E218)/E218*100),\"  -  \")","v":-64.492753623188406},{"$f":"IF(F218<>0,((F217-F218)/F218*100),\"  -  \")","v":-69.936109851795422},{"$f":"IF(G218<>0,((G217-G218)/G218*100),\"  -  \")","v":-100},{"$f":"IF(H218<> 0,((H217-H218)/H218*100),\"  -  \")","v":-100},{"$f":"IF(I218<>0,((I217-I218)/I218*100),\"  -  \")","v":-100},{"$f":"IF(J218<>0,((J217-J218)/J218*100),\"  -  \")","v":-74.312897461239729}]
[null,null,"Général",229,7317,359164.09,2,76,4426.46,363590.55000000005]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Tunisie","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D220:D222)","v":229},7317,359164.09,2,76,4426.46,{"$f":"SUM(J220:J222)","v":363590.55000000005}]
[null,null," Total 2015",297,8781,415092.01,8,224,11396.09,426488.10000000003]
[null,null," %  d'évolution",{"$f":"IF(D224<> 0,((D223-D224)/D224*100),\"  -  \")","v":-22.895622895622896},{"$f":"IF(E224<>0,((E223-E224)/E224*100),\"  -  \")","v":-16.672360778954562},{"$f":"IF(F224<>0,((F223-F224)/F224*100),\"  -  \")","v":-13.473619981266319},{"$f":"IF(G224<>0,((G223-G224)/G224*100),\"  -  \")","v":-75},{"$f":"IF(H224<> 0,((H223-H224)/H224*100),\"  -  \")","v":-66.071428571428569},{"$f":"IF(I224<>0,((I223-I224)/I224*100),\"  -  \")","v":-61.158081412133456},{"$f":"IF(J224<>0,((J223-J224)/J224*100),\"  -  \")","v":-14.747785459899113}]
[null,null,"Général",208,6093,302957.11,0,0,0,302957.11]
[null,null,"Agricole",2,57,2173.59,0,0,0,2173.59]
[null,"Turquie","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D226:D228)","v":210},6150,305130.7,0,0,0,{"$f":"SUM(J226:J228)","v":305130.7}]
[null,null," Total 2015",231,6551,313946.36,2,91,3995.77,317942.13]
[null,null," %  d'évolution",{"$f":"IF(D230<> 0,((D229-D230)/D230*100),\"  -  \")","v":-9.0909090909090917},{"$f":"IF(E230<>0,((E229-E230)/E230*100),\"  -  \")","v":-6.1212028697908716},{"$f":"IF(F230<>0,((F229-F230)/F230*100),\"  -  \")","v":-2.8080147194571627},{"$f":"IF(G230<>0,((G229-G230)/G230*100),\"  -  \")","v":-100},{"$f":"IF(H230<> 0,((H229-H230)/H230*100),\"  -  \")","v":-100},{"$f":"IF(I230<>0,((I229-I230)/I230*100),\"  -  \")","v":-100},{"$f":"IF(J230<>0,((J229-J230)/J230*100),\"  -  \")","v":-4.0294848625440078}]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Uruguay","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D232:D234)","v":0},0,0,0,0,0,{"$f":"SUM(J232:J234)","v":0}]
[null,null," Total 2015",0,0,0,0,0,0,0]
[null,null," %  d'évolution",{"$f":"IF(D236<> 0,((D235-D236)/D236*100),\"  -  \")","v":"  -  "},{"$f":"IF(E236<>0,((E235-E236)/E236*100),\"  -  \")","v":"  -  "},{"$f":"IF(F236<>0,((F235-F236)/F236*100),\"  -  \")","v":"  -  "},{"$f":"IF(G236<>0,((G235-G236)/G236*100),\"  -  \")","v":"  -  "},{"$f":"IF(H236<> 0,((H235-H236)/H236*100),\"  -  \")","v":"  -  "},{"$f":"IF(I236<>0,((I235-I236)/I236*100),\"  -  \")","v":"  -  "},{"$f":"IF(J236<>0,((J235-J236)/J236*100),\"  -  \")","v":"  -  "}]
[null,null,"Général",{"$f":"D214+D208+D202+D190+D178+D172+D160+D154+D148+D142+D136+D130+D124+D112+D100+D94+D82+D70+D58+D46+D40+D34+D28+D22+D16+D10+D220+D226+D232+D52+D64+D76+D88+D106+D118++D166++D184++D196","v":1548},{"$f":"E214+E208+E202+E190+E178+E172+E160+E154+E148+E142+E136+E130+E124+E112+E100+E94+E82+E70+E58+E46+E40+E34+E28+E22+E16+E10+E220+E226+E232+E52+E64+E76+E88+E106+E118++E166++E184++E196","v":47176},2303490.7799999998,10,321,16660.97,2324432.4299999997]
[null,null,"Agricole",{"$f":"D215+D209+D203+D191+D179+D173+D161+D155+D149+D143+D137+D131+D125+D113+D101+D95+D83+D71+D59+D47+D41+D35+D29+D23+D17+D11+D221+D227+D233+D53+D65+D77+D89+D107+D119++D167++D185++D197","v":5},131,6180.77,0,0,0,6366.41]
[null,"Sous","Minier",0,0,0,0,0,0,0]
[null,"total"," Total 2016",{"$f":"SUM(D238:D240)","v":1553},{"$f":"SUM(E238:E240)","v":47307},2309671.5499999998,10,321,{"$f":"SUM(I238:I240)","v":16660.97},{"$f":"SUM(J238:J240)","v":2330798.84}]
[null,null," Total 2015",{"$f":"D218+D212+D206+D194+D182+D176+D164+D158+D152+D146+D140+D134+D128+D116+D104+D98+D86+D74+D62+D50+D44+D38+D32+D26+D20+D14+D224+D230+D236+D56+D68+D80+D92+D110+D122+D170+D188+D200","v":1760},{"$f":"E218+E212+E206+E194+E182+E176+E164+E158+E152+E146+E140+E134+E128+E116+E104+E98+E86+E74+E62+E50+E44+E38+E32+E26+E20+E14+E224+E230+E236+E56+E68+E80+E92+E110+E122+E170+E188+E200","v":52866},2453233.8199999998,50,1315,61998.089999999989,2515231.91]
[null,null," %  d'évolution",{"$f":"IF(D242<> 0,((D241-D242)/D242*100),\"  -  \")","v":-11.761363636363637},{"$f":"IF(E242<>0,((E241-E242)/E242*100),\"  -  \")","v":-10.515265009647031},{"$f":"IF(F242<>0,((F241-F242)/F242*100),\"  -  \")","v":-5.8519603320974936},{"$f":"IF(G242<>0,((G241-G242)/G242*100),\"  -  \")","v":-80},{"$f":"IF(H242<> 0,((H241-H242)/H242*100),\"  -  \")","v":-75.589353612167301},{"$f":"IF(I242<>0,((I241-I242)/I242*100),\"  -  \")","v":-73.126639869066921},{"$f":"IF(J242<>0,((J241-J242)/J242*100),\"  -  \")","v":-7.3326467140757714}]

{"sheet":"Détail Décrets","index":2,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[7,0,33,0]]}
[null,"ACCORDS INTERNATIONAUX"]
[]
[]
[]
[null,"Paiements des prestations en espèces d'incapacité temporaire"]
[null,"(assurances AT-MP)"]
[]
["DECRETS DE COORDINATION",null,null,"Transfert de résidence autorisé",null,null,"Rechute dans l'autre pays",null,null,"Total des     "]
[null,"Pays","Régime","Nombre de","Nombre de jours","Montant ","Nombre de","Nombre de jours","Montant ","montants"]
[null,null,null,"bénéficiaires","indemnisés","(euros)","bénéficiaires","indemnisés","(euros)","(euros)"]
[null,null,"Général",3,108,11501.04,0,0,0,11501.04]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Nouvelle-Calédonie","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D11:D13)","v":3},108,11501.04,0,0,0,11501.04]
[null,null," Total 2015",4,120,9781.5,0,0,0,9781.5]
[null,null," %  d'évolution",{"$f":"IF(D15<> 0,((D14-D15)/D15*100),\"  -  \")","v":-25},{"$f":"IF(E15<>0,((E14-E15)/E15*100),\"  -  \")","v":-10},17.579512344732411,"  -  ","  -  ","  -  ",17.579512344732411]
[null,null,"Général",1,67,3605.27,0,0,0,4825.74]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Polynésie française","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D17:D19)","v":1},67,3605.27,0,0,0,4825.74]
[null,null," Total 2015",2,55,2594.7800000000002,0,0,0,2594.7800000000002]
[null,null," %  d'évolution",{"$f":"IF(D21<> 0,((D20-D21)/D21*100),\"  -  \")","v":-50},{"$f":"IF(E21<>0,((E20-E21)/E21*100),\"  -  \")","v":21.818181818181817},38.94318593483839,"  -  ","  -  ","  -  ",85.978772766862676]
[null,null,"Général",0,0,0,0,0,0,0]
[null,null,"Agricole",0,0,0,0,0,0,0]
[null,"Saint-Pierre-et-Miquelon","Minier",0,0,0,0,0,0,0]
[null,null," Total 2016",{"$f":"SUM(D23:D25)","v":0},0,0,0,0,0,0]
[null,null," Total 2015",1,48,2650.08,1,19,812.63,3462.71]
[null,null," %  d'évolution",{"$f":"IF(D27<> 0,((D26-D27)/D27*100),\"  -  \")","v":-100},{"$f":"IF(E27<>0,((E26-E27)/E27*100),\"  -  \")","v":-100},-100,-100,-100,-100,-100]
[null,null,"Général",{"$f":"D17+D11+D23","v":4},175,15106.310000000001,0,0,0,{"$f":"J11+J17+J23","v":16326.78}]
[null,null,"Agricole",0,0,0,0,0,0,{"$f":"J12+J18+J24","v":0}]
[null,"Sous","Minier",0,0,0,0,0,0,{"$f":"J13+J19+J25","v":0}]
[null,"total"," Total 2016",{"$f":"SUM(D29:D31)","v":4},175,{"$f":"SUM(F29:F31)","v":15106.310000000001},0,0,0,{"$f":"SUM(J29:J31)","v":16326.78}]
[null,null," Total 2015",{"$f":"D21+D15+D27","v":7},223,15026.36,1,19,812.63,{"$f":"J15+J21+J27","v":15838.990000000002}]
[null,null," %  d'évolution",{"$f":"IF(D33<> 0,((D32-D33)/D33*100),\"  -  \")","v":-42.857142857142854},{"$f":"IF(E33<>0,((E32-E33)/E33*100),\"  -  \")","v":-21.524663677130047},0.53206498446730099,-100,-100,-100,3.0796786916337404]

{"sheet":"Total Général","index":3,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[null,"ACCORDS INTERNATIONAUX"]
[]
[]
[null,"Paiements des prestations en espèces d'incapacité temporaire"]
[null,"(assurances AT-MP)"]
[]
[null,null,null,"Transfert de résidence autorisé",null,null,"Rechute dans l'autre pays",null,null,"Total des     "]
[null,"Pays","Régime","Nombre de","Nombre de jours","Montant ","Nombre de","Nombre de jours","Montant ","montants"]
[null,null,null,"bénéficiaires","indemnisés","(euros)","bénéficiaires","indemnisés","(euros)","(euros)"]
[null,null,"Général",{"$f":"'Détail Bilatéraux'!D238+'Détail Décrets'!D29","v":1552},{"$f":"'Détail Bilatéraux'!E238+'Détail Décrets'!E29","v":47351},{"$f":"'Détail Bilatéraux'!F238+'Détail Décrets'!F29","v":2318597.09},{"$f":"'Détail Bilatéraux'!G238+'Détail Décrets'!G29","v":10},{"$f":"'Détail Bilatéraux'!H238+'Détail Décrets'!H29","v":321},{"$f":"'Détail Bilatéraux'!I238+'Détail Décrets'!I29","v":16660.97},{"$f":"'Détail Bilatéraux'!J238+'Détail Décrets'!J29","v":2340759.2099999995}]
[null,null,"Agricole",{"$f":"'Détail Bilatéraux'!D239+'Détail Décrets'!D30","v":5},{"$f":"'Détail Bilatéraux'!E239+'Détail Décrets'!E30","v":131},{"$f":"'Détail Bilatéraux'!F239+'Détail Décrets'!F30","v":6180.77},{"$f":"'Détail Bilatéraux'!G239+'Détail Décrets'!G30","v":0},{"$f":"'Détail Bilatéraux'!H239+'Détail Décrets'!H30","v":0},{"$f":"'Détail Bilatéraux'!I239+'Détail Décrets'!I30","v":0},{"$f":"'Détail Bilatéraux'!J239+'Détail Décrets'!J30","v":6366.41}]
[null,"Total","Minier",{"$f":"'Détail Bilatéraux'!D240+'Détail Décrets'!D31","v":0},{"$f":"'Détail Bilatéraux'!E240+'Détail Décrets'!E31","v":0},{"$f":"'Détail Bilatéraux'!F240+'Détail Décrets'!F31","v":0},{"$f":"'Détail Bilatéraux'!G240+'Détail Décrets'!G31","v":0},{"$f":"'Détail Bilatéraux'!H240+'Détail Décrets'!H31","v":0},{"$f":"'Détail Bilatéraux'!I240+'Détail Décrets'!I31","v":0},{"$f":"'Détail Bilatéraux'!J240+'Détail Décrets'!J31","v":0}]
[null,"Général",{"$f":"\"Total \"&'Détail Bilatéraux'!$U$2","v":"Total 2016"},{"$f":"SUM(D10:D12)","v":1557},{"$f":"SUM(E10:E12)","v":47482},2324777.86,10,321,{"$f":"SUM(I10:I12)","v":16660.97},{"$f":"SUM(J10:J12)","v":2347125.6199999996}]
[null,null,{"$f":"\"Total \"&'Détail Bilatéraux'!$U$2-1","v":"Total 2015"},{"$f":"'Détail Bilatéraux'!D242+'Détail Décrets'!D33","v":1767},{"$f":"'Détail Bilatéraux'!E242+'Détail Décrets'!E33","v":53089},{"$f":"'Détail Bilatéraux'!F242+'Détail Décrets'!F33","v":2468260.1799999997},{"$f":"'Détail Bilatéraux'!G242+'Détail Décrets'!G33","v":51},{"$f":"'Détail Bilatéraux'!H242+'Détail Décrets'!H33","v":1334},{"$f":"'Détail Bilatéraux'!I242+'Détail Décrets'!I33","v":62810.719999999987},{"$f":"'Détail Bilatéraux'!J242+'Détail Décrets'!J33","v":2531070.9000000004}]
[null,null," %  d'évolution",{"$f":"IF(D14<> 0,((D13-D14)/D14*100),\"  -  \")","v":-11.884550084889643},{"$f":"IF(E14<>0,((E13-E14)/E14*100),\"  -  \")","v":-10.561509917308671},{"$f":"IF(F14<>0,((F13-F14)/F14*100),\"  -  \")","v":-5.813095441178322},{"$f":"IF(G14<>0,((G13-G14)/G14*100),\"  -  \")","v":-80.392156862745097},{"$f":"IF(H14<> 0,((H13-H14)/H14*100),\"  -  \")","v":-75.937031484257872},{"$f":"IF(I14<>0,((I13-I14)/I14*100),\"  -  \")","v":-73.474320943940768},{"$f":"IF(J14<>0,((J13-J14)/J14*100),\"  -  \")","v":-7.2674882398592908}]

{"sheet":"Paramètres","index":4,"n_rows":39,"n_cols":2,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
["Algérie","B10"]
["Andorre","B16"]
["Argentine","B22"]
["Bénin","B28"]
["Bosnie-Herzégovine","B34"]
["Brésil","B40"]
["Cameroun","B46"]
["Canada","B52"]
["Cap-Vert","B58"]
["Chili","B64"]
["Congo","B70"]
["Corée","B76"]
["Côte d'Ivoire","B82"]
["Etats-Unis","B88"]
["Gabon","B94"]
["Guernesey","B100"]
["Inde","B106"]
["Israël","B112"]
["Japon","B118"]
["Jersey","B124"]
["kosovo","B130"]
["Macédoine","B136"]
["Madagascar","B142"]
["Mali","B148"]
["Maroc","B154"]
["Mauritanie","B160"]
["Monaco","B166"]
["Monténégro","B172"]
["Niger","B178"]
["Philippines","B184"]
["Québec","B190"]
["Saint-Marin","B196"]
["Sénégal","B202"]
["Serbie","B208"]
["Togo","B214"]
["Tunisie","B220"]
["Turquie","B226"]
["Uruguay","B232"]