Отчетность JetBlue Airways Corporation
Отчеты
Отчетность Годовая
Квартальная
Капитализация
Отчетность Годовая
Квартальная
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
2.62 |
1.9327 |
2.41 |
2.58 |
1.3543 |
2.36 |
1.9085 |
2.32 |
1.7888 |
1.962 |
2.93 |
5.47 |
7.75 |
7.38 |
7.01 |
4.79 |
4.04 |
4.55 |
2.07 |
|
2.12 |
|
|
Выручка, млрд $
|
|
0.1046 |
0.321 |
0.6352 |
0.9984 |
1.266 |
1.701 |
2.36 |
2.84 |
3.39 |
3.29 |
3.78 |
4.5 |
4.98 |
5.44 |
5.82 |
6.42 |
6.63 |
7.02 |
7.66 |
8.09 |
2.96 |
6.04 |
9.16 |
9.75 |
9.62 |
|
|
Чистая прибыль, млрд $
|
-0.0138 |
-0.0213 |
0.039 |
0.0549 |
0.1039 |
0.0475 |
-0.02 |
-0.001 |
0.018 |
-0.076 |
0.058 |
0.097 |
0.086 |
0.128 |
0.168 |
0.401 |
0.677 |
0.759 |
1.147 |
0.188 |
0.569 |
-1.36 |
-0.182 |
-0.362 |
-0.299 |
-0.31 |
|
|
EV, млрд $
|
|
|
|
|
|
3.75 |
4.25 |
5.21 |
5.4 |
3.95 |
4.77 |
4.48 |
4.78 |
4.46 |
4.32 |
4.82 |
6.83 |
8.7 |
6.88 |
6.23 |
7.76 |
7.88 |
7.45 |
5.41 |
5.6 |
6.13 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.301 |
0.322 |
-1.71 |
-0.913 |
-0.185 |
-0.253 |
0.064 |
|
|
EBITDA, млрд $
|
-0.0141 |
-0.0172 |
0.046 |
0.1219 |
0.2258 |
0.1534 |
0.091 |
0.16 |
0.217 |
0.97 |
0.517 |
0.557 |
0.552 |
0.646 |
0.734 |
1.082 |
1.562 |
1.712 |
1.452 |
0.792 |
0.847 |
-2 |
-0.869 |
-0.149 |
0.19 |
0.685 |
|
|
FCF, млрд $
|
|
-0.2308 |
-0.1766 |
-0.9816 |
-0.607 |
-0.7796 |
-1.137 |
-0.934 |
-0.515 |
-0.72 |
0.02 |
0.224 |
0.086 |
-0.13 |
0.121 |
0.055 |
0.657 |
0.621 |
0.196 |
0.103 |
0.293 |
-1.47 |
0.647 |
-0.544 |
-0.424 |
-0.806 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.632 |
1.398 |
1.22 |
1.45 |
-0.683 |
1.64 |
0.379 |
0.537 |
0.4 |
|
|
Баланс стоимость, млрд $
|
|
|
|
0.0158 |
0.1197 |
0.1672 |
0.145 |
0.144 |
0.162 |
0.086 |
0.118 |
0.219 |
0.305 |
0.433 |
0.601 |
1.002 |
1.679 |
2.45 |
3.59 |
4.61 |
4.8 |
3.94 |
3.85 |
3.56 |
3.37 |
3.34 |
|
|
Операционная прибыль, млрд $
|
-0.0142 |
-0.0212 |
0.027 |
-0.3612 |
-0.5467 |
-0.886 |
-1.353 |
-1.823 |
-2.17 |
0.765 |
0.957 |
1.041 |
0.322 |
0.376 |
0.428 |
0.515 |
1.216 |
1.312 |
1 |
0.288 |
0.322 |
-1.71 |
-0.913 |
-0.185 |
-0.253 |
-0.23 |
|
|
Операционные расходы, млрд $
|
0.0142 |
0.1258 |
0.294 |
0.6149 |
0.9582 |
1.3144 |
1.839 |
2.5 |
2.98 |
1.472 |
1.574 |
1.805 |
2.14 |
0.753 |
0.824 |
0.913 |
1.013 |
1.125 |
1.2 |
1.35 |
1.4 |
0.872 |
1.26 |
1.66 |
1.7 |
1.815 |
|
|
CAPEX, млрд $
|
|
0.2336 |
0.2879 |
1.1981 |
0.8933 |
0.978 |
1.307 |
1.208 |
0.873 |
0.703 |
0.466 |
0.299 |
0.528 |
0.828 |
0.637 |
0.857 |
0.941 |
1.011 |
1.202 |
1.11 |
1.16 |
0.791 |
0.995 |
0.923 |
0.961 |
1.206 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
3.09 |
4.13 |
6.43 |
5.33 |
4.86 |
4.55 |
4.79 |
2.7 |
2.15 |
2.12 |
2.39 |
2.94 |
1.533 |
0 |
|
|
Выручка, млрд $
|
2.09 |
2.03 |
1.59 |
0.22 |
0.49 |
0.66 |
0.733 |
1.499 |
1.972 |
1.834 |
1.74 |
2.45 |
2.56 |
2.42 |
2.33 |
2.61 |
2.35 |
2.33 |
|
|
Чистая прибыль, млрд $
|
0.19 |
0.16 |
-0.27 |
-0.32 |
-0.39 |
-0.38 |
-0.247 |
0.064 |
0.13 |
-0.129 |
-0.255 |
-0.188 |
0.057 |
0.024 |
-0.192 |
0.138 |
-0.153 |
-0.103 |
|
|
EV, млрд $
|
|
|
|
|
5.8 |
6.81 |
9.13 |
6.84 |
6.54 |
6.51 |
7.74 |
5.84 |
5.35 |
5.43 |
5.35 |
5.93 |
5.24 |
3.81 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
-0.367 |
-0.069 |
0.015 |
0.043 |
-0.242 |
0.169 |
-0.185 |
-0.019 |
|
|
EBITDA, млрд $
|
0.38 |
0.37 |
0.01 |
-0.57 |
-0.5 |
-0.4 |
-0.167 |
0.28 |
0.38 |
-0.022 |
-0.363 |
-0.062 |
0.162 |
0.201 |
-0.111 |
0.283 |
-0.03 |
0.14 |
|
|
FCF, млрд $
|
0.02 |
0.02 |
-0.23 |
-0.24 |
0.03 |
-0.655 |
-0.04 |
1.158 |
-0.166 |
-0.305 |
0.113 |
-0.153 |
-0.238 |
-0.266 |
0.233 |
-0.027 |
0.155 |
-0.519 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
-0.446 |
-0.46 |
0.177 |
1.481 |
0.097 |
-0.113 |
0.247 |
0.052 |
0.022 |
0.058 |
0.405 |
0.258 |
0.155 |
-0.086 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
3.72 |
3.69 |
3.71 |
3.81 |
3.95 |
3.85 |
3.6 |
3.45 |
3.51 |
3.56 |
3.37 |
3.55 |
3.42 |
3.34 |
|
|
Операционная прибыль, млрд $
|
0.23 |
0.23 |
0.25 |
0.12 |
0.1 |
-0.46 |
-0.294 |
0.147 |
0.186 |
-0.119 |
-0.367 |
-0.069 |
0.015 |
0.043 |
-0.242 |
0.235 |
-0.156 |
-0.067 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.141 |
0.179 |
0.055 |
0.049 |
0.171 |
0.365 |
0.391 |
0.426 |
0.424 |
0.415 |
0.433 |
0.458 |
0.268 |
0.449 |
|
|
CAPEX, млрд $
|
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.217 |
0.323 |
0.263 |
0.192 |
0.134 |
0.205 |
0.26 |
0.324 |
0.172 |
0.285 |
0.316 |
0.433 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
0.0344 |
0.1175 |
0.2468 |
0.5707 |
0.4104 |
0.006 |
0.01 |
0.19 |
0.561 |
0.896 |
0.465 |
0.673 |
0.182 |
0.225 |
0.341 |
0.318 |
0.433 |
0.693 |
0.474 |
0.929 |
1.92 |
2.02 |
1.04 |
1.33 |
1.166 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.413 |
0.369 |
1.14 |
0.824 |
0.35 |
0.205 |
0.401 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.211 |
0.231 |
0.098 |
0.207 |
0.317 |
0.336 |
0.336 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.078 |
0.081 |
0.071 |
0.074 |
0.087 |
0.089 |
0.109 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.491 |
0.525 |
-0.283 |
0.044 |
0.036 |
0.612 |
0.621 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.47 |
1.79 |
3.35 |
3.25 |
1.92 |
2.23 |
2.16 |
|
|
Чистые активы, млрд
|
0.1094 |
0.1783 |
0.4147 |
0.6711 |
0.7562 |
0.911 |
0.952 |
1.036 |
1.261 |
1.546 |
1.654 |
1.757 |
1.888 |
2.13 |
2.53 |
3.21 |
4.01 |
4.83 |
1.47 |
1.79 |
3.35 |
3.25 |
1.92 |
2.1 |
1.92 |
|
|
Активы, млрд
|
0.3441 |
0.6738 |
1.3789 |
2.19 |
2.8 |
3.89 |
4.84 |
5.6 |
6.02 |
6.55 |
6.59 |
7.07 |
7.07 |
7.35 |
7.84 |
8.66 |
9.49 |
9.78 |
10.43 |
11.92 |
13.35 |
13.64 |
13.05 |
13.23 |
13.85 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.309 |
0.472 |
0.563 |
0.461 |
0.651 |
0.384 |
0.424 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.36 |
1.99 |
4.41 |
3.65 |
3.09 |
3.49 |
4.41 |
|
|
Задолженность, млрд
|
0.2347 |
0.4955 |
0.9643 |
1.5146 |
2.04 |
2.98 |
3.89 |
4.56 |
4.76 |
5.02 |
4.94 |
5.31 |
5.18 |
5.22 |
5.31 |
5.45 |
5.47 |
4.95 |
5.82 |
7.12 |
9.41 |
9.79 |
9.48 |
9.85 |
10.52 |
|
|
Чистый долг, млрд
|
0.1027 |
0.1731 |
0.4652 |
0.5379 |
1.1344 |
2.32 |
2.79 |
2.82 |
2.59 |
2.41 |
2.57 |
2.46 |
2.67 |
2.36 |
1.892 |
1.354 |
0.951 |
0.896 |
1.2 |
2.22 |
3.81 |
2.78 |
3.34 |
2.96 |
4.21 |
|
|
Долг, млрд
|
0.1371 |
0.2907 |
0.7119 |
1.1086 |
1.5448 |
2.33 |
2.8 |
3.01 |
3.16 |
3.3 |
3.03 |
3.14 |
2.85 |
2.59 |
2.23 |
1.672 |
1.384 |
0.196 |
1.67 |
3.15 |
5.73 |
4.8 |
4.38 |
4.29 |
5.38 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.7 |
0.96 |
1.62 |
3.09 |
2.45 |
1.92 |
3.23 |
3.73 |
3.29 |
2.84 |
1.83 |
1.61 |
1.4 |
1.04 |
1.333 |
1.462 |
0.973 |
1.567 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
0.873 |
0.692 |
0.35 |
0.204 |
0.205 |
0.409 |
0.401 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.291 |
0.298 |
0.317 |
0.331 |
0.309 |
0.329 |
0.336 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0.073 |
0.079 |
0.087 |
0.076 |
0.089 |
0.097 |
0.109 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.147 |
0.158 |
0.131 |
0.155 |
0.155 |
0.159 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
2.99 |
2.61 |
1.92 |
2.1 |
2.23 |
0.973 |
2.16 |
|
|
Чистые активы, млрд
|
|
|
|
|
3.72 |
3.95 |
3.71 |
3.81 |
3.95 |
3.85 |
3.27 |
2.99 |
2.61 |
1.92 |
3.37 |
3.55 |
3.42 |
3.34 |
|
|
Активы, млрд
|
|
|
|
|
13.43 |
13.41 |
13.66 |
14.42 |
14.07 |
13.64 |
13.8 |
13.54 |
13.33 |
13.05 |
13.23 |
13.48 |
13.41 |
13.85 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.542 |
0.627 |
0.651 |
0.361 |
0.384 |
0.387 |
0.424 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
3.39 |
3.24 |
3.09 |
3.32 |
3.49 |
3.73 |
4.41 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
9.95 |
10.6 |
10.12 |
9.79 |
10.21 |
10.1 |
9.82 |
9.48 |
9.85 |
9.93 |
9.99 |
10.52 |
|
|
Чистый долг, млрд
|
|
|
|
|
2.72 |
2.68 |
2.69 |
1.513 |
1.678 |
1.96 |
2.93 |
3.02 |
3.15 |
3.34 |
2.96 |
2.99 |
3.7 |
3.81 |
|
|
Долг, млрд
|
2.76 |
2.66 |
3.62 |
3.99 |
2.81 |
2.67 |
5.92 |
5.24 |
4.97 |
4.8 |
4.76 |
4.64 |
4.55 |
4.38 |
4.29 |
4.45 |
4.68 |
5.38 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
13.24 |
15.48 |
6.28 |
-2.2 |
-0.11 |
1.74 |
-6.03 |
3.75 |
6.08 |
5.04 |
7.02 |
8.35 |
17.2 |
23.59 |
21.02 |
25.93 |
3.98 |
12.09 |
-31.16 |
-4.67 |
-9.77 |
-8.62 |
|
-8.99 |
22.05 |
|
|
ROA, %
|
3.98 |
4.75 |
1.7 |
-0.51 |
-0.02 |
0.32 |
-1.26 |
0.88 |
1.48 |
1.26 |
1.81 |
2.33 |
5.28 |
8.21 |
8.37 |
11.91 |
1.8607 |
5.09 |
-10.78 |
-1.3484 |
-2.71 |
-2.28 |
|
-2.31 |
9.26 |
|
|
ROIC, %
|
-19.8 |
-19.24 |
-25.44 |
-37.41 |
5.66 |
-26.25 |
|
12.55 |
4.21 |
4.16 |
4.77 |
5.44 |
10.25 |
15.3 |
15.67 |
20.9 |
4.02 |
8.49 |
-13.91 |
-0.66 |
|
|
|
-1.08 |
13.90 |
|
|
ROS, %
|
14.96 |
17.57 |
6.07 |
-1.41 |
0.38 |
1.44 |
22.58 |
8.79 |
8.92 |
7.08 |
7.57 |
7.87 |
13.01 |
18.97 |
19.89 |
14.34 |
3.93 |
10.29 |
-57.96 |
-1.18 |
-6 |
-3.95 |
-3.22 |
-3.22 |
18.38 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.76 |
3.48 |
-16.05 |
-8.93 |
-1.9899 |
-2.74 |
|
0.6259 |
10.61 |
|
|
Рентаб EBITDA, %
|
19.2 |
22.67 |
12.11 |
5.35 |
6.77 |
7.64 |
28.63 |
15.73 |
14.74 |
12.26 |
12.97 |
13.49 |
18.6 |
24.35 |
25.81 |
20.7 |
10.34 |
10.46 |
-67.53 |
-14.39 |
-1.63 |
1.95 |
|
7.12 |
33.68 |
|
|
Чистая рентаб, %
|
8.64 |
10.41 |
3.75 |
-1.18 |
-0.04 |
0.63 |
-2.24 |
1.77 |
27.5 |
7.1 |
7.5 |
7.9 |
8.9 |
19 |
19.8 |
14.3 |
2.45 |
7.03 |
-46.06 |
-3.01 |
-3.95 |
-3.07 |
|
-3.22 |
18.37 |
|
|
Operation Margin, %
|
-56.87 |
-54.76 |
-69.99 |
-79.54 |
-77.15 |
-76.25 |
22.58 |
29.12 |
27.55 |
7.15 |
7.55 |
7.87 |
8.85 |
18.95 |
19.78 |
14.26 |
9.44 |
10.06 |
-44.37 |
-1.33 |
|
-2.02 |
-2.39 |
-2.39 |
22.66 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
2.57 |
1.91 |
2.57 |
3.09 |
6.89 |
10.55 |
11.44 |
16.35 |
2.45 |
7.03 |
-45.79 |
-3.01 |
|
|
|
-2.7 |
17.91 |
|
|
Доходность FCF, %
|
|
|
-29.78 |
-58.83 |
-38.69 |
-19.95 |
-53.16 |
0.8473 |
11.74 |
3.7 |
-7.27 |
6.17 |
1.8776 |
12.01 |
8.02 |
2.65 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
-22.1 |
-34.3 |
-35.9 |
-24.9 |
-10.8 |
-4.73 |
-6.68 |
-5 |
1.5594 |
0.6734 |
-8.86 |
0.76 |
-5.35 |
-9.29 |
22.05 |
|
|
ROA, %
|
-6.1 |
-10.1 |
-9.76 |
-6.58 |
-3.03 |
-1.33 |
-1.8583 |
-1.375 |
0.4242 |
0.182 |
-2.26 |
0.2 |
-1.36 |
-2.24 |
9.26 |
|
|
ROCE, %
|
|
|
|
|
|
|
-3.59 |
-0.6903 |
0.1542 |
0.4529 |
-2.59 |
2.72 |
-2.94 |
-0.1963 |
10.61 |
|
|
Рентаб EBITDA, %
|
-101.83 |
-59.76 |
-22.8 |
18.7 |
19.3 |
-1.2 |
-20.91 |
-2.54 |
6.32 |
8.32 |
-4.77 |
10.8 |
-1.27 |
6.02 |
33.68 |
|
|
Чистая рентаб, %
|
-79.9 |
-56.3 |
-33.7 |
4.27 |
6.59 |
-7.03 |
-14.69 |
-7.69 |
2.22 |
0.99 |
-8.25 |
5.29 |
-6.5 |
-4.43 |
18.37 |
|
|
Доходность FCF, %
|
-33.9 |
-35.7 |
-19.8 |
-2.72 |
6.11 |
14.2 |
16.7 |
-18.9 |
-27.1 |
-25.7 |
-17.8 |
-10.1 |
6.2 |
-43 |
|
|
|
Остальное
Отчетность Годовая
Квартальная
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
0 |
|
Себестоимость, млрд
|
4.2 |
4.82 |
5.58 |
5.88 |
4.08 |
5.69 |
7.69 |
|
7.69 |
|
Чист. проц. доходы, млрд
|
|
0.006 |
0.013 |
0.018 |
0.023 |
0.017 |
0.039 |
0.051 |
0.089 |
|
Расходы на обслуживание долга
|
|
0.085 |
0.082 |
0.065 |
0.179 |
0.227 |
0.166 |
0.175 |
0.21 |
|
Всего задолженность
|
|
|
2.42 |
2.66 |
2.67 |
|
|
|
|
|
Персонал, чел
|
|
|
|
|
|
15416 |
22000 |
24000 |
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Себестоимость, млрд
|
0.929 |
0.957 |
1.083 |
1.41 |
1.615 |
1.58 |
1.712 |
2.09 |
1.986 |
1.901 |
2.03 |
1.893 |
2.24 |
1.914 |
|
Чист. проц. доходы, млрд
|
|
|
0.002 |
0.039 |
|
0.002 |
0.004 |
0.008 |
0.011 |
0.015 |
0.017 |
0.023 |
0.024 |
0.025 |
|
Расходы на обслуживание долга
|
|
|
0.055 |
0.09 |
0.05 |
0.001 |
0.037 |
0.04 |
0.044 |
0.045 |
0.046 |
0.047 |
0.053 |
0.065 |
|