Отчетность LKQ Corporation
Отчеты
Отчетность Годовая
Квартальная
Капитализация
Отчетность Годовая
Квартальная
|
1998 |
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 $
|
|
|
|
|
|
|
0.392 |
0.8173 |
0.9724 |
1.38 |
2.96 |
1.6877 |
2.88 |
3.42 |
4.53 |
6.41 |
10.07 |
8.63 |
9.19 |
9.5 |
12.81 |
7.36 |
10.74 |
18.29 |
14.8 |
|
14.02 |
|
|
Выручка, млрд $
|
0.031 |
0.178 |
0.2263 |
0.2505 |
0.2871 |
0.328 |
0.4248 |
0.5474 |
0.7894 |
1.1268 |
1.9373 |
2.05 |
2.47 |
3.27 |
4.12 |
5.06 |
6.74 |
7.19 |
8.58 |
9.74 |
11.88 |
12.51 |
11.63 |
13.09 |
12.79 |
12.8 |
13.87 |
|
|
Чистая прибыль, млрд $
|
|
0.001 |
-0.000878 |
0.0042 |
-0.0389 |
0.0146 |
0.0206 |
0.0309 |
0.0444 |
0.0659 |
0.0999 |
0.1275 |
0.169 |
0.21 |
0.261 |
0.312 |
0.382 |
0.423 |
0.464 |
0.534 |
0.4801 |
0.5413 |
0.6384 |
1.09 |
1.15 |
1.15 |
0.936 |
|
|
EV, млрд $
|
|
|
|
|
|
|
0.4407 |
0.8616 |
1.0688 |
1.9642 |
3.53 |
2.18 |
3.38 |
4.32 |
5.59 |
7.57 |
11.82 |
10.13 |
12.3 |
12.63 |
11.55 |
15.88 |
14.76 |
21.46 |
18.67 |
18.24 |
18.16 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8179 |
0.8966 |
0.9856 |
1.47 |
1.58 |
1.42 |
1.466 |
|
|
EBITDA, млрд $
|
0.001 |
0.002 |
0.0073 |
0.021 |
-0.0266 |
0.0296 |
0.0407 |
0.0603 |
0.0846 |
0.1254 |
0.1943 |
0.2721 |
0.3398 |
0.41 |
0.5047 |
0.608 |
0.771 |
0.8229 |
0.972 |
1.098 |
1.11 |
1.33 |
1.37 |
1.8 |
1.72 |
1.73 |
1.785 |
|
|
FCF, млрд $
|
|
|
|
0.0087 |
0.0109 |
0.0119 |
0.000232 |
0.0113 |
0.0162 |
0.016 |
0.0661 |
0.1081 |
0.098 |
0.125 |
0.118 |
0.338 |
0.23 |
0.359 |
0.428 |
0.34 |
0.4607 |
0.7983 |
1.27 |
1.07 |
1.03 |
0.831 |
0.998 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.635 |
0.5189 |
0.7107 |
1.06 |
1.44 |
1.37 |
1.25 |
1.06 |
1.356 |
|
|
Баланс стоимость, млрд $
|
|
|
|
0.0054 |
-0.034 |
-0.0194 |
0.0011 |
0.032 |
0.0764 |
0.142 |
0.2419 |
0.3695 |
0.5385 |
0.7488 |
1.01 |
1.3216 |
1.7032 |
2.13 |
2.59 |
3.12 |
4.78 |
5.01 |
5.66 |
5.77 |
5.45 |
5.69 |
6.17 |
|
|
Операционная прибыль, млрд $
|
|
0.004 |
0.0046 |
0.0131 |
0.0208 |
0.0261 |
0.0349 |
0.0529 |
0.0772 |
0.123 |
0.2063 |
0.234 |
0.299 |
0.369 |
0.441 |
0.54 |
0.665 |
0.724 |
0.801 |
0.867 |
0.8822 |
0.8966 |
0.9856 |
1.47 |
1.58 |
1.42 |
1.357 |
|
|
Операционные расходы, млрд $
|
0.014 |
0.08 |
0.1024 |
0.1048 |
0.1117 |
0.1277 |
0.1627 |
0.2047 |
0.2804 |
0.3827 |
0.6504 |
0.6938 |
0.7949 |
1.0229 |
1.2834 |
1.535 |
1.9872 |
2.11 |
2.55 |
2.93 |
3.63 |
3.87 |
3.54 |
3.83 |
3.78 |
3.79 |
4.15 |
|
|
CAPEX, млрд $
|
|
|
|
0.0034 |
0.0069 |
0.0091 |
0.0257 |
0.0262 |
0.0362 |
0.0384 |
0.0669 |
0.0559 |
0.061 |
0.086 |
0.088 |
0.09 |
0.141 |
0.17 |
0.207 |
0.179 |
0.25 |
0.2657 |
0.1727 |
0.2935 |
0.222 |
0.233 |
0.358 |
|
|
|
2019Q2 |
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
8.44 |
10.72 |
12.83 |
14.8 |
14.8 |
17.4 |
12.97 |
13.81 |
12.91 |
14.3 |
15.18 |
15.59 |
13.26 |
0 |
0 |
|
|
Выручка, млрд $
|
3.25 |
3.15 |
3.01 |
3 |
2.63 |
3.05 |
2.95 |
3.17 |
3.44 |
3.3 |
3.19 |
3.35 |
3.34 |
3.1 |
3 |
3.35 |
3.45 |
3.57 |
3.5 |
3.7 |
|
|
Чистая прибыль, млрд $
|
0.1517 |
0.1518 |
0.1408 |
0.1469 |
0.1185 |
0.19 |
0.18 |
0.2659 |
0.3046 |
0.2841 |
0.2363 |
0.273 |
0.42 |
0.262 |
0.194 |
0.27 |
0.281 |
0.208 |
0.177 |
0.158 |
|
|
EV, млрд $
|
|
|
|
|
|
12.46 |
14.69 |
16.37 |
18.33 |
18.17 |
21.35 |
17.31 |
17.52 |
16.38 |
18.17 |
18.87 |
19.02 |
18.55 |
5.34 |
5.27 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.371 |
0.406 |
0.358 |
0.293 |
0.365 |
0.441 |
0.349 |
0.299 |
0.293 |
|
|
EBITDA, млрд $
|
0.3541 |
0.3146 |
0.3095 |
0.32 |
0.2808 |
0.39 |
0.36 |
0.4547 |
0.4993 |
0.4592 |
0.3636 |
0.439 |
0.474 |
0.427 |
0.376 |
0.457 |
0.496 |
0.433 |
0.399 |
0.382 |
|
|
FCF, млрд $
|
0.4129 |
0.2625 |
-0.0013 |
0.15 |
0.6857 |
0.19 |
0.25 |
0.4807 |
0.3645 |
0.3841 |
-0.1557 |
0.35 |
0.288 |
0.224 |
0.166 |
0.153 |
0.414 |
0.344 |
0.087 |
0.187 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.2216 |
0.3092 |
0.5225 |
0.4106 |
0.4289 |
0.005 |
0.409 |
0.328 |
0.273 |
0.24 |
0.223 |
0.48 |
0.441 |
0.212 |
0.253 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
0.115 |
0.25 |
0.55 |
0.541 |
0.621 |
0.486 |
5.78 |
5.59 |
5.26 |
5.45 |
0.674 |
0.905 |
-0.766 |
-0.746 |
-0.638 |
|
|
Операционная прибыль, млрд $
|
0.4612 |
0.3268 |
0.0989 |
0.1946 |
0.7185 |
0.22 |
0.31 |
0.3714 |
0.4447 |
0.3782 |
0.2801 |
0.371 |
0.406 |
0.358 |
0.293 |
0.365 |
0.407 |
0.308 |
0.277 |
0.289 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.8825 |
0.8874 |
0.9144 |
0.9666 |
0.9619 |
0.9849 |
0.983 |
0.959 |
0.919 |
0.92 |
0.989 |
0.999 |
1.055 |
1.11 |
1.044 |
|
|
CAPEX, млрд $
|
0.0762 |
0.0779 |
0.0842 |
0.0714 |
0.0729 |
0.07 |
0.07 |
0.0418 |
0.0461 |
0.0449 |
0.1608 |
0.059 |
0.04 |
0.049 |
0.074 |
0.07 |
0.066 |
0.097 |
0.125 |
0.066 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.002 |
0.000584 |
0.0161 |
0.0016 |
0.0032 |
0.004 |
0.0742 |
0.0791 |
0.1089 |
0.0957 |
0.0482 |
0.0598 |
0.1505 |
0.1146 |
0.0874 |
0.2274 |
0.2798 |
0.3318 |
0.523 |
0.3122 |
0.2741 |
0.278 |
0.342 |
0.299 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1552 |
|
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.15 |
1.13 |
1.07 |
1.07 |
0.998 |
1.165 |
1.165 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.84 |
2.77 |
2.41 |
2.61 |
2.75 |
2.68 |
3.12 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2941 |
0.4312 |
0.3848 |
0.3247 |
0.14 |
0.319 |
0.319 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.52 |
4.69 |
4.03 |
4.25 |
4.26 |
6.16 |
4.87 |
|
|
Чистые активы, млрд
|
0.1601 |
0.1211 |
0.1746 |
0.2047 |
0.3418 |
0.4018 |
0.8498 |
1.0205 |
1.1794 |
1.4142 |
1.6441 |
1.9641 |
2.35 |
2.72 |
3.11 |
3.44 |
4.21 |
4.52 |
4.69 |
4.03 |
4.25 |
4.26 |
4.62 |
1.236 |
|
|
Активы, млрд
|
0.2272 |
0.1767 |
0.2032 |
0.2883 |
0.4394 |
0.5644 |
1.6927 |
1.8818 |
2.02 |
2.3 |
3.2 |
3.72 |
4.52 |
5.57 |
5.65 |
8.3 |
9.37 |
11.39 |
12.78 |
12.36 |
12.61 |
12.04 |
12.51 |
15.08 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1218 |
0.5479 |
0.2803 |
0.2379 |
0.222 |
0.778 |
0.82 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.19 |
3.72 |
2.81 |
2.78 |
2.62 |
3.42 |
3.66 |
|
|
Задолженность, млрд
|
0.0671 |
0.0556 |
0.0291 |
0.0842 |
0.0982 |
0.1632 |
0.8429 |
0.8613 |
0.8407 |
0.8853 |
1.5556 |
1.7594 |
2.17 |
2.85 |
2.53 |
4.86 |
5.16 |
6.55 |
7.73 |
6.69 |
6.82 |
6.55 |
6.78 |
8.9 |
|
|
Чистый долг, млрд
|
0.000906 |
0.0336 |
-0.0121 |
0.0487 |
0.0443 |
0.0964 |
0.5842 |
0.5638 |
0.4941 |
0.5053 |
0.9078 |
1.0587 |
1.1553 |
1.75 |
1.4973 |
3.11 |
3.12 |
3.98 |
4.88 |
3.98 |
3.95 |
3.66 |
3.69 |
5.34 |
|
|
Долг, млрд
|
0.0029 |
0.0342 |
0.004 |
0.0503 |
0.0475 |
0.1004 |
0.6585 |
0.6429 |
0.603 |
0.601 |
0.9561 |
1.1185 |
1.3058 |
1.8646 |
1.5847 |
3.34 |
3.4 |
4.31 |
5.4 |
4.29 |
4.22 |
3.94 |
4.03 |
5.64 |
|
|
|
2019Q2 |
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.376 |
0.4334 |
0.523 |
0.3328 |
0.4764 |
0.42 |
0.31 |
0.5902 |
0.3287 |
0.4027 |
0.2741 |
0.327 |
0.265 |
0.269 |
0.278 |
0.342 |
1.904 |
0.401 |
0.299 |
0.344 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
1.16 |
1.05 |
0.998 |
1.26 |
1.26 |
1.301 |
1.165 |
1.392 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
2.65 |
2.64 |
2.75 |
2.73 |
2.68 |
3 |
3.12 |
3.12 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.069 |
0.083 |
0.092 |
0.07 |
0.084 |
0.1 |
0.089 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
4.33 |
4.2 |
4.26 |
4.62 |
6.16 |
5.29 |
4.87 |
5.2 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
5.39 |
5.66 |
5.84 |
5.88 |
5.9 |
5.77 |
4.68 |
4.33 |
4.2 |
4.26 |
5.69 |
5.95 |
5.96 |
6.17 |
6.16 |
|
|
Активы, млрд
|
|
|
|
|
|
12.16 |
12.36 |
12.67 |
12.44 |
12.46 |
12.61 |
12.78 |
12.13 |
11.67 |
12.04 |
12.51 |
14.16 |
15.17 |
15.08 |
15.27 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.242 |
0.231 |
0.222 |
0.234 |
0.778 |
0.784 |
0.82 |
0.314 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
2.31 |
2.39 |
2.62 |
2.68 |
3.42 |
3.76 |
3.66 |
4.16 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
6.81 |
6.54 |
6.54 |
6.82 |
6.96 |
6.51 |
6.37 |
6.55 |
6.78 |
8.2 |
9.17 |
8.9 |
9.11 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
4.03 |
3.98 |
3.54 |
3.54 |
3.38 |
3.95 |
3.74 |
3.42 |
3.42 |
3.66 |
3.69 |
3.43 |
5.29 |
5.34 |
5.27 |
|
|
Долг, млрд
|
2.11 |
2.05 |
2.18 |
1.94 |
1.95 |
1.93 |
1.99 |
4.13 |
3.87 |
3.78 |
4.22 |
4.06 |
3.68 |
3.69 |
3.94 |
4.03 |
5.33 |
5.69 |
5.64 |
5.61 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
8.35 |
10.05 |
9.04 |
11.05 |
7.76 |
9.79 |
10.81 |
13.04 |
13.75 |
14.48 |
14.44 |
15.05 |
14.51 |
14.15 |
13.97 |
10.69 |
11.06 |
11.97 |
19.09 |
20.47 |
20.57 |
|
16.11 |
-1379.65 |
|
|
ROA, %
|
7.17 |
7.14 |
7.03 |
7.87 |
3.89 |
5.31 |
6.31 |
7.83 |
7.65 |
7.55 |
7.56 |
7.56 |
7.54 |
6.65 |
6.04 |
4.63 |
4.48 |
5.08 |
8.74 |
9.32 |
9.34 |
|
6.9 |
10.47 |
|
|
ROIC, %
|
8.88 |
8.33 |
8.16 |
9.53 |
5.02 |
7.67 |
8.18 |
9.83 |
9.72 |
9.8 |
10.2 |
10.26 |
9.9 |
9.09 |
8.23 |
7 |
6.34 |
6.91 |
11.32 |
|
|
|
11.57 |
17.23 |
|
|
ROS, %
|
7.36 |
7.97 |
9.44 |
9.23 |
9.61 |
8.44 |
11.62 |
12.22 |
11.01 |
10.69 |
10.41 |
9.65 |
9.74 |
9 |
8.94 |
6.89 |
7.16 |
8.47 |
11.41 |
7.31 |
8.98 |
6.75 |
6.75 |
9.99 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.43 |
8.46 |
9.5 |
14.12 |
16.19 |
14.08 |
|
12.46 |
26.97 |
|
|
Рентаб EBITDA, %
|
9.02 |
9.59 |
11.01 |
10.72 |
11.13 |
10.03 |
13.28 |
13.76 |
12.54 |
12.24 |
12.01 |
11.44 |
11.44 |
11.23 |
11.28 |
9.36 |
10.62 |
11.78 |
13.75 |
13.45 |
13.55 |
|
12.87 |
17.24 |
|
|
Чистая рентаб, %
|
4.44 |
4.84 |
5.64 |
5.62 |
5.85 |
5.16 |
6.23 |
12.1 |
11.3 |
10.7 |
10.7 |
9.9 |
10.1 |
9.3 |
8.9 |
4.04 |
4.33 |
5.49 |
8.33 |
8.98 |
8.96 |
|
6.75 |
9.99 |
|
|
Operation Margin, %
|
7.95 |
8.22 |
9.67 |
9.78 |
10.92 |
10.65 |
11.43 |
12.09 |
11.29 |
10.69 |
10.67 |
9.86 |
10.07 |
9.33 |
8.9 |
7.98 |
7.84 |
9.07 |
11.26 |
|
12.36 |
9.78 |
9.78 |
13.87 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
6.85 |
6.43 |
6.34 |
6.16 |
5.66 |
5.88 |
5.41 |
5.48 |
4.04 |
4.33 |
5.49 |
8.33 |
|
|
|
8.28 |
8.02 |
|
|
Доходность FCF, %
|
|
0.0591 |
1.3844 |
1.669 |
1.1571 |
2.23 |
6.41 |
3.39 |
3.67 |
2.61 |
5.27 |
2.28 |
4.16 |
4.66 |
3.56 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
11.1 |
11.3 |
13 |
16.1 |
17.5 |
18.9 |
4.67 |
7.24 |
4.61 |
3.49 |
20.1 |
16.9 |
16 |
15.2 |
13.4 |
-1379.65 |
|
|
ROA, %
|
|
4.92 |
5.17 |
5.99 |
7.6 |
8.31 |
8.65 |
2.15 |
3.37 |
2.2 |
1.6369 |
9.16 |
7.11 |
6.28 |
6.21 |
5.4 |
10.47 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
3.62 |
4.01 |
3.61 |
3 |
3.76 |
4.38 |
3.28 |
2.68 |
2.51 |
26.97 |
|
|
Рентаб EBITDA, %
|
10.69 |
12.68 |
12.04 |
14.3 |
14.5 |
13.9 |
11.4 |
13.11 |
14.19 |
13.76 |
12.53 |
13.6 |
14.4 |
12.1 |
11.4 |
10.3 |
17.24 |
|
|
Чистая рентаб, %
|
|
6.35 |
6.13 |
8.39 |
8.87 |
8.62 |
7.42 |
8.15 |
12.57 |
8.44 |
6.46 |
8.06 |
8.15 |
5.83 |
5.06 |
4.27 |
9.99 |
|
|
Доходность FCF, %
|
|
12.1 |
11.9 |
12.5 |
8.66 |
9.97 |
6.17 |
7.27 |
6.27 |
5.47 |
7.19 |
5.48 |
6.14 |
8.12 |
7.79 |
7.22 |
|
|
|
Остальное
Отчетность Годовая
Квартальная
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
|
Себестоимость, млрд
|
5.23 |
5.94 |
7.3 |
7.65 |
7.04 |
7.77 |
7.57 |
|
|
7.41 |
|
Чист. проц. доходы, млрд
|
|
0.0175 |
0.0065 |
0.0328 |
0.016 |
0.0204 |
0.015 |
0.015 |
|
0.044 |
|
Расходы на обслуживание долга
|
|
0.1016 |
0.1464 |
0.1385 |
0.1038 |
0.0721 |
0.078 |
0.094 |
|
0.214 |
|
Всего задолженность
|
|
|
1.6903 |
2.18 |
1.9885 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
|
44000 |
46000 |
45000 |
49000 |
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Себестоимость, млрд
|
1.849 |
1.784 |
1.877 |
2.02 |
1.953 |
1.916 |
1.991 |
1.974 |
1.828 |
1.778 |
1.977 |
2.03 |
2.18 |
2.1 |
2.25 |
|
Чист. проц. доходы, млрд
|
|
|
|
|
|
0.0061 |
|
|
|
0.006 |
0.009 |
0.011 |
0.014 |
0.01 |
0.006 |
|
Расходы на обслуживание долга
|
|
|
0.0242 |
0.0162 |
0.0154 |
0.0154 |
0.015 |
0.014 |
0.017 |
0.027 |
0.036 |
0.052 |
0.062 |
0.064 |
0.064 |
|