{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["INFORME 6"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INFORME 6","index":0,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":false,"merged":[[2,0,2,5],[4,0,4,5],[6,0,6,1],[7,0,7,1],[8,0,8,1]]}
["AMÉRICA MÓVIL PERÚ S.A.C."]
[]
["INFORME 6: INGRESOS OPERATIVOS MAYORISTAS POR EMPRESA"]
[]
["Periodo de reporte: Al 31 de Diciembre de 2018"]
[]
["Expresado en Miles de Soles",null,"Ingresos calculados (en base a precios de lista)","Ajustes\n(descuentos y\npromociones)","Estado de Resultados de Contabilidad Separada (valor facturado)","Nota"]
["INGRESOS OPERATIVOS MAYORISTAS",null,{"$f":"+C9+C24+C75+C76","v":955079.79873100005},{"$f":"+D9+D24+D75+D76","v":0},{"$f":"+E9+E24+E75+E76","v":955079.79873100005}]
["De empresas operadoras vinculadas",null,{"$f":"+C10","v":568149.22233299993},{"$f":"+D10","v":0},568149.22233299993]
["GRUPO OLO (OLO + TVS)",null,{"$f":"+SUM(C11:C23)","v":568149.22233299993},{"$f":"+SUM(D11:D23)","v":0},{"$f":"+SUM(E11:E23)","v":568149.22233299993}]
[null," Renta Telefonía Fija de Abonado Urbano  ",76.111120000000014,0,{"$f":"+C11-D11","v":76.111120000000014}]
[null," Llamadas LDI Telefonía Fija de Abonado Urbano (DD)  ",0.79254999999999998,0,0.79254999999999998]
[null," Prestación de servicios Internet Fijo  ",15.948649999999997,0,15.948649999999997]
[null," Renta mensual por Voz Móvil  ",50.764689999999995,0,50.764689999999995]
[null," Llamadas LD de Voz Móvil por Telefonía Móvil  ",0.1089,0,0.1089]
[null," Roaming Internacional por Telefonía Móvil  ",1.3269999999999999E-2,0,1.3269999999999999E-2]
[null," Consumo no incluido en la renta mensual Internet Móvil  ",6.4200000000000004E-3,0,6.4200000000000004E-3]
[null," Servicios Suplementarios  ",9.2546100000000013,0,9.2546100000000013]
[null," Suministro de Equipos  ",2.2737367544323206E-16,0,2.2737367544323206E-16]
[null," Alquiler y Transmisión a otros operadores  ",275.46573000000001,0,275.46573000000001]
[null," Terminación de Llamadas en la Red de Servicio Móvil  ",1.7900000000000001E-3,0,1.7900000000000001E-3]
[null," Terminación de Llamadas en la Red del Servicio de Telefonía Fija Local  ",2.5000000000000001E-4,0,2.5000000000000001E-4]
[null," Otros (*)",567720.75435299997,0,567720.75435299997]
["De empresas operadoras no vinculadas",null,{"$f":"+C25+C35+C45+C55+C65","v":305420.04597600002},{"$f":"+D25+D35+D45+D55+D65","v":0},305420.04597600002]
["TELEFÓNICA DEL PERÚ S.A.A.",null,{"$f":"+SUM(C26:C34)","v":167296.612589},{"$f":"+SUM(D26:D34)","v":0},167296.612589]
[null," Transporte Conmutado Local  ",0,0,{"$f":"+C26-D26","v":0}]
[null," Transporte Conmutado de Larga Distancia Nacional  ",130.84152900000001,0,130.84152900000001]
[null," Acceso a los Teléfonos de Uso Público  ",3.2883560000000003,0,3.2883560000000003]
[null," Terminación de Llamadas en la Red de Servicio Móvil  ",153283.98161199997,0,153283.98161199997]
[null," Terminación de Llamadas en la Red del Servicio de Telefonía Fija Local  ",3445.5078519999997,0,3445.5078519999997]
[null," Facturación y Recaudación  ",0,0,0]
[null," Adecuación de Red  ",3592.7089799999999,0,3592.7089799999999]
[null," Acceso a la Plataforma de Pago  ",32.101288000000004,0,32.101288000000004]
[null," Enlaces de Interconexión  ",6808.1829720000005,0,6808.1829720000005]
["ENTEL PERÚ",null,{"$f":"+SUM(C36:C44)","v":88353.038843000002},{"$f":"+SUM(D36:D44)","v":0},88353.038843000002]
[null," Transporte Conmutado Local  ",6.0389719999999993,0,{"$f":"+C36-D36","v":6.0389719999999993}]
[null," Transporte Conmutado de Larga Distancia Nacional  ",96.958061000000001,0,96.958061000000001]
[null," Acceso a los Teléfonos de Uso Público  ",0,0,0]
[null," Terminación de Llamadas en la Red de Servicio Móvil  ",86064.824598000007,0,86064.824598000007]
[null," Terminación de Llamadas en la Red del Servicio de Telefonía Fija Local  ",341.939122,0,341.939122]
[null," Facturación y Recaudación  ",0,0,0]
[null," Adecuación de Red  ",1439.3162199999999,0,1439.3162199999999]
[null," Acceso a la Plataforma de Pago  ",0,0,0]
[null," Enlaces de Interconexión  ",403.96186999999998,0,403.96186999999998]
["VIETTEL PERÚ S.A.C.",null,{"$f":"+SUM(C46:C54)","v":47723.659141999997},{"$f":"+SUM(D46:D54)","v":0},47723.659141999997]
[null," Transporte Conmutado Local  ",0,0,{"$f":"+C46-D46","v":0}]
[null," Transporte Conmutado de Larga Distancia Nacional  ",305.86975799999999,0,305.86975799999999]
[null," Acceso a los Teléfonos de Uso Público  ",0,0,0]
[null," Terminación de Llamadas en la Red de Servicio Móvil  ",45258.342273999995,0,45258.342273999995]
[null," Terminación de Llamadas en la Red del Servicio de Telefonía Fija Local  ",514.40418999999997,0,514.40418999999997]
[null," Facturación y Recaudación  ",0,0,0]
[null," Adecuación de Red  ",1645.0429199999999,0,1645.0429199999999]
[null," Acceso a la Plataforma de Pago  ",0,0,0]
[null," Enlaces de Interconexión  ",0,0,0]
["INKACEL S.A.",null,{"$f":"+SUM(C56:C64)","v":21.424993000000004},{"$f":"+SUM(D56:D64)","v":0},21.424993000000004]
[null," Transporte Conmutado Local  ",0,0,{"$f":"+C56-D56","v":0}]
[null," Transporte Conmutado de Larga Distancia Nacional  ",0,0,0]
[null," Acceso a los Teléfonos de Uso Público  ",0,0,0]
[null," Terminación de Llamadas en la Red de Servicio Móvil  ",20.768973000000003,0,20.768973000000003]
[null," Terminación de Llamadas en la Red del Servicio de Telefonía Fija Local  ",0.65601999999999994,0,0.65601999999999994]
[null," Facturación y Recaudación  ",0,0,0]
[null," Adecuación de Red  ",0,0,0]
[null," Acceso a la Plataforma de Pago  ",0,0,0]
[null," Enlaces de Interconexión  ",0,0,0]
["OTROS OPERADORES",null,{"$f":"+SUM(C66:C74)","v":2025.310409000002},{"$f":"+SUM(D66:D74)","v":0},2025.310409000002]
[null," Transporte Conmutado Local  ",15.334691999999999,0,{"$f":"+C66-D66","v":15.334691999999999}]
[null," Transporte Conmutado de Larga Distancia Nacional  ",114.110196,0,114.110196]
[null," Acceso a los Teléfonos de Uso Público  ",2.0895109999999999,0,2.0895109999999999]
[null," Terminación de Llamadas en la Red de Servicio Móvil  ",847.78569200000004,0,847.78569200000004]
[null," Terminación de Llamadas en la Red del Servicio de Telefonía Fija Local  ",644.73898499999996,0,644.73898499999996]
[null," Facturación y Recaudación  ",4.5161730000000002,0,4.5161730000000002]
[null," Adecuación de Red  ",108.39541,0,108.39541]
[null," Acceso a la Plataforma de Pago  ",83.17183,0,83.17183]
[null," Enlaces de Interconexión  ",205.16792000000191,0,205.16792000000191]
["De redes internacionales",null,19881.142189999999,0,19881.142189999999]
["Otros",null,61629.388232000012,0,61629.388232000012]
["Ingreso Imputado",null,"No aplica","No aplica","No aplica"]
[]
[null,"(*) Incluye S/567'720,576.41 por concepto de arrendamiento de infraestructura que se factura a grupo OLO."]