Отчетность United Rentals
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 $
|
|
|
|
|
|
|
1.3248 |
1.6511 |
2.29 |
2.84 |
1.3748 |
0.555 |
0.5952 |
1.6892 |
2.81 |
4.83 |
8.18 |
9.79 |
6.38 |
8.97 |
14.27 |
7.89 |
16.86 |
24.16 |
25.84 |
|
30.82 |
|
|
Выручка, млрд $
|
1.2203 |
2.23 |
2.92 |
2.89 |
2.82 |
2.87 |
3.09 |
3.09 |
3.64 |
3.73 |
3.27 |
2.36 |
2.24 |
2.61 |
4.12 |
4.96 |
5.69 |
5.82 |
5.76 |
6.64 |
8.05 |
9.35 |
8.53 |
9.72 |
11.64 |
12.4 |
14.33 |
|
|
Чистая прибыль, млрд $
|
0.0135 |
0.1427 |
0.1764 |
0.1113 |
-0.3978 |
-0.2443 |
-0.084 |
-0.084 |
0.224 |
0.362 |
-0.704 |
-0.062 |
-0.026 |
0.101 |
0.075 |
0.387 |
0.54 |
0.585 |
0.566 |
1.346 |
1.1 |
1.17 |
0.89 |
1.39 |
2.11 |
2.19 |
2.42 |
|
|
EV, млрд $
|
|
|
|
|
|
|
4.15 |
4.47 |
4.87 |
5.18 |
4.64 |
3.46 |
3.32 |
4.7 |
10.07 |
11.82 |
16.08 |
17.78 |
13.86 |
18.06 |
20.18 |
24.78 |
26.54 |
34.45 |
38.05 |
40.52 |
51.5 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.95 |
2.15 |
1.8 |
2.28 |
3.23 |
3.4 |
3.87 |
|
|
EBITDA, млрд $
|
0.2694 |
0.5853 |
0.7159 |
0.31 |
-0.0049 |
0.09 |
1.012 |
0.29 |
0.43 |
0.631 |
-0.117 |
0.178 |
0.382 |
0.221 |
0.802 |
1.329 |
1.678 |
1.798 |
2.67 |
2.9 |
3.7 |
4.22 |
3.81 |
4.26 |
5.46 |
5.79 |
6.66 |
|
|
FCF, млрд $
|
-1.2598 |
-1.4072 |
-0.4493 |
0.1994 |
-0.0129 |
-0.371 |
-0.014 |
-0.014 |
-0.107 |
-0.122 |
0.06 |
0.127 |
0.078 |
-0.202 |
-0.648 |
-0.133 |
-0.02 |
0.359 |
0.614 |
0.341 |
0.562 |
0.674 |
1.5 |
0.491 |
0.743 |
0.463 |
0.634 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.953 |
2.23 |
2.85 |
3.02 |
2.66 |
3.69 |
4.43 |
4.49 |
4.7 |
|
|
Баланс стоимость, млрд $
|
0.0368 |
0.1795 |
0.3559 |
0.4105 |
0.0693 |
-0.1893 |
-0.342 |
-0.342 |
0.069 |
0.431 |
-0.512 |
-0.574 |
-0.6 |
-0.499 |
-0.424 |
-0.037 |
0.503 |
1.088 |
1.654 |
3.01 |
3.4 |
3.83 |
4.55 |
5.99 |
7.06 |
7.13 |
8.13 |
|
|
Операционная прибыль, млрд $
|
0.1927 |
0.4094 |
0.5479 |
0.491 |
0.4657 |
0.3718 |
0.634 |
0.634 |
0.626 |
0.659 |
0.517 |
0.145 |
0.231 |
0.434 |
0.801 |
1.099 |
1.401 |
1.498 |
1.429 |
1.607 |
1.95 |
2.15 |
1.8 |
2.28 |
3.23 |
3.4 |
3.83 |
|
|
Операционные расходы, млрд $
|
0.408 |
0.6961 |
0.8688 |
0.5485 |
0.7461 |
0.8088 |
0.703 |
0.703 |
0.663 |
0.649 |
0.586 |
0.465 |
0.427 |
0.464 |
0.786 |
0.888 |
1.031 |
0.982 |
0.974 |
1.162 |
1.35 |
1.5 |
1.37 |
1.57 |
1.76 |
1.84 |
1.958 |
|
|
CAPEX, млрд $
|
1.4759 |
1.8286 |
0.962 |
0.4973 |
0.5309 |
0.7133 |
0.751 |
0.751 |
0.965 |
0.99 |
0.704 |
0.311 |
0.374 |
0.81 |
1.369 |
1.684 |
1.821 |
1.636 |
1.339 |
1.889 |
2.29 |
2.35 |
1.16 |
3.2 |
3.69 |
4.02 |
4.07 |
|
|
|
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 $
|
|
|
|
|
12.6 |
16.77 |
23.82 |
23.11 |
25.43 |
24.09 |
25.75 |
17.3 |
18.87 |
24.67 |
27.47 |
30.61 |
30.3 |
0 |
|
|
Выручка, млрд $
|
2.49 |
2.46 |
2.13 |
1.94 |
2.19 |
2.28 |
2.06 |
2.29 |
2.6 |
2.78 |
2.52 |
2.77 |
3.05 |
3.3 |
3.29 |
3.55 |
3.77 |
3.73 |
|
|
Чистая прибыль, млрд $
|
0.39 |
0.34 |
0.17 |
0.21 |
0.21 |
0.3 |
0.203 |
0.293 |
0.409 |
0.481 |
0.367 |
0.493 |
0.606 |
0.639 |
0.451 |
0.591 |
0.703 |
0.679 |
|
|
EV, млрд $
|
|
|
|
|
22.48 |
26.97 |
33.17 |
33.57 |
35.83 |
34.46 |
36.56 |
28.08 |
28.99 |
36.94 |
39.88 |
43.21 |
42.93 |
12.05 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.572 |
0.715 |
0.921 |
1.02 |
0.74 |
0.933 |
1.111 |
1.063 |
|
|
EBITDA, млрд $
|
1.18 |
1.12 |
0.89 |
0.87 |
1.05 |
1 |
0.84 |
0.952 |
1.192 |
1.269 |
1.11 |
1.27 |
1.48 |
1.6 |
1.438 |
1.037 |
1.806 |
1.165 |
|
|
FCF, млрд $
|
0.09 |
0.22 |
0.38 |
0.62 |
0.35 |
0.14 |
0.444 |
0.229 |
-0.102 |
-0.08 |
0.349 |
0.214 |
-0.019 |
0.199 |
0.069 |
-0.068 |
-0.056 |
1.414 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.827 |
0.37 |
0.758 |
1.176 |
1.087 |
0.668 |
0.886 |
1.15 |
1.14 |
1.25 |
0.939 |
1.289 |
1.062 |
1.414 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
-1.687 |
-1.271 |
-1.014 |
-1.327 |
-0.637 |
-0.152 |
6.08 |
6.05 |
6.35 |
7.06 |
0.554 |
0.815 |
1.236 |
1.52 |
|
|
Операционная прибыль, млрд $
|
0.99 |
0.44 |
0.64 |
0.82 |
0.83 |
0.37 |
0.372 |
0.481 |
0.679 |
0.745 |
0.572 |
0.715 |
0.921 |
1.02 |
0.74 |
0.933 |
1.099 |
1.063 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.329 |
0.353 |
0.341 |
0.391 |
0.424 |
0.415 |
0.42 |
0.434 |
0.446 |
0.464 |
0.5 |
0.378 |
0.481 |
0.393 |
|
|
CAPEX, млрд $
|
0.52 |
0.52 |
0.53 |
0.49 |
0.48 |
0.48 |
0.314 |
0.947 |
1.189 |
0.748 |
0.537 |
0.94 |
1.16 |
1.05 |
0.87 |
1.357 |
1.118 |
0.725 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
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 |
Наличность, млрд
|
0.0204 |
0.0238 |
0.0344 |
0.0273 |
0.0192 |
0.0794 |
0.303 |
0.303 |
0.119 |
0.381 |
0.077 |
0.169 |
0.203 |
0.036 |
0.106 |
0.175 |
0.158 |
0.179 |
0.312 |
0.352 |
0.043 |
0.052 |
0.202 |
0.144 |
0.106 |
0.099 |
0.363 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.55 |
1.53 |
1.32 |
1.68 |
2 |
2.23 |
2.24 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.109 |
0.12 |
0.125 |
0.164 |
0.232 |
0.21 |
0.205 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.744 |
2.07 |
2.01 |
1.981 |
2.23 |
0.431 |
2.78 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.76 |
1.84 |
2.02 |
2.15 |
2.72 |
2.84 |
2.93 |
|
|
Чистые активы, млрд
|
|
|
1.5459 |
1.6255 |
1.3315 |
1.1409 |
1.026 |
1.229 |
1.538 |
2.02 |
|
|
|
0.103 |
1.574 |
1.848 |
1.796 |
1.476 |
1.648 |
3.11 |
1.76 |
1.84 |
2.02 |
2.15 |
2.72 |
2.62 |
14.94 |
|
|
Активы, млрд
|
2.63 |
4.5 |
5.12 |
5.03 |
4.69 |
4.72 |
4.88 |
4.88 |
5.37 |
5.84 |
4.19 |
3.86 |
3.69 |
4.14 |
11.03 |
11.23 |
12.47 |
12.08 |
11.99 |
15.03 |
18.13 |
18.97 |
17.87 |
20.29 |
24.18 |
24.63 |
25.59 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.903 |
0.997 |
0.704 |
0.906 |
0.161 |
1.44 |
1.714 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.84 |
10.43 |
8.98 |
8.78 |
11.21 |
10.49 |
10.05 |
|
|
Задолженность, млрд
|
1.6085 |
2.8 |
3.28 |
3.13 |
3.36 |
3.58 |
3.86 |
3.86 |
3.83 |
3.82 |
4.22 |
3.88 |
3.71 |
4.08 |
9.45 |
9.38 |
10.67 |
10.61 |
10.34 |
11.92 |
14.73 |
15.14 |
13.32 |
14.3 |
17.12 |
17.5 |
17.46 |
|
|
Чистый долг, млрд
|
-0.0204 |
-0.0238 |
2.91 |
2.51 |
2.54 |
2.93 |
2.83 |
2.82 |
2.58 |
2.34 |
3.27 |
2.91 |
2.73 |
3.01 |
7.26 |
7 |
7.89 |
7.98 |
7.48 |
9.09 |
11.7 |
11.91 |
10.03 |
10.16 |
11.91 |
12.41 |
12.3 |
|
|
Долг, млрд
|
|
|
2.94 |
2.54 |
2.56 |
3.01 |
3.13 |
3.13 |
2.7 |
2.72 |
3.35 |
3.08 |
2.93 |
3.04 |
7.36 |
7.17 |
8.05 |
8.16 |
7.79 |
9.44 |
11.75 |
11.96 |
10.23 |
10.31 |
12.01 |
12.51 |
12.66 |
|
|
|
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
|
0.06 |
0.05 |
0.51 |
0.13 |
0.17 |
0.2 |
0.278 |
0.336 |
0.32 |
0.144 |
0.101 |
0.068 |
0.076 |
0.106 |
0.099 |
0.227 |
0.284 |
0.363 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
1.74 |
1.93 |
2 |
2.03 |
2.14 |
2.38 |
2.23 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0.199 |
0.193 |
0.232 |
0.222 |
0.21 |
0.201 |
0.205 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.56 |
0.58 |
0.698 |
0.104 |
0.695 |
0.102 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
2.16 |
2.33 |
2.72 |
2.62 |
2.84 |
2.98 |
2.93 |
|
|
Чистые активы, млрд
|
|
|
|
|
4.16 |
4.55 |
4.75 |
5.09 |
5.48 |
5.99 |
2.01 |
2.16 |
2.33 |
2.72 |
7.13 |
7.41 |
7.76 |
8.13 |
|
|
Активы, млрд
|
|
|
|
|
17.91 |
17.87 |
17.54 |
19.64 |
20.31 |
20.29 |
20.17 |
20.82 |
21.42 |
24.18 |
24.63 |
25.51 |
25.83 |
25.59 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.06 |
0.156 |
0.161 |
0.156 |
1.44 |
1.448 |
1.465 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
9.76 |
9.75 |
11.21 |
11.49 |
10.49 |
10.58 |
10.05 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
12.8 |
14.55 |
14.82 |
14.3 |
14.09 |
14.77 |
15.07 |
17.12 |
17.5 |
18.09 |
18.08 |
17.46 |
|
|
Чистый долг, млрд
|
|
|
|
|
9.88 |
10.21 |
9.35 |
10.45 |
10.4 |
10.36 |
10.01 |
10.39 |
10.46 |
11.91 |
12.41 |
12.61 |
12.63 |
12.05 |
|
|
Долг, млрд
|
2.64 |
2.2 |
2 |
1.92 |
1.92 |
1.89 |
9.62 |
10.79 |
10.72 |
10.51 |
10.11 |
10.45 |
10.54 |
12.01 |
12.51 |
12.83 |
12.92 |
12.41 |
|
|
Эффективность
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 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
|
11.41 |
6.84 |
-29.88 |
-21.41 |
-8.19 |
-6.83 |
14.56 |
17.94 |
|
|
0 |
459.09 |
9.16 |
22.62 |
29.62 |
35.74 |
36.24 |
56.63 |
33.68 |
32.46 |
21.25 |
26.31 |
32.25 |
30.85 |
|
31.91 |
27.85 |
|
|
ROA, %
|
0.51 |
3.17 |
3.44 |
2.21 |
-8.48 |
-5.17 |
-1.72 |
-1.72 |
4.17 |
6.2 |
-16.8 |
-1.61 |
-0.69 |
2.58 |
0.99 |
3.48 |
4.56 |
4.77 |
4.7 |
9.96 |
6.61 |
6.33 |
4.83 |
7.26 |
9.47 |
8.97 |
|
9.74 |
7.65 |
|
|
ROIC, %
|
|
|
7.14 |
6.74 |
12.94 |
7.21 |
14.55 |
13.9 |
9.16 |
8.77 |
|
|
0 |
3.36 |
8.55 |
7.72 |
9.46 |
9.54 |
9.27 |
15.27 |
10.5 |
10.77 |
9.14 |
10.84 |
|
|
|
12.21 |
15.01 |
|
|
ROS, %
|
4.67 |
10.83 |
10.33 |
7.04 |
-13.82 |
-10.58 |
20.49 |
-2.84 |
10.44 |
15.47 |
-19.28 |
5.13 |
-3 |
6.28 |
14.67 |
21.86 |
24.71 |
26.3 |
24.64 |
22.77 |
24.32 |
23.12 |
21.2 |
23.36 |
18.18 |
18.13 |
16.89 |
16.89 |
15.32 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.18 |
12.83 |
11.27 |
12.87 |
14.87 |
15.21 |
|
17.65 |
11.10 |
|
|
Рентаб EBITDA, %
|
33.2 |
33.71 |
24.53 |
22.46 |
10.45 |
4.36 |
32.71 |
9.37 |
11.81 |
16.91 |
-3.58 |
7.55 |
17.08 |
8.46 |
19.48 |
26.82 |
29.52 |
30.91 |
29.07 |
43.59 |
45.92 |
45.12 |
44.7 |
43.82 |
46.93 |
46.71 |
|
46.43 |
18.82 |
|
|
Чистая рентаб, %
|
1.11 |
6.39 |
6.04 |
3.85 |
-14.1 |
-8.52 |
-2.71 |
-2.71 |
6.15 |
9.7 |
-21.55 |
-2.63 |
10.3 |
16.6 |
19.5 |
22.2 |
24.6 |
25.8 |
24.8 |
24.2 |
13.62 |
12.55 |
10.43 |
14.27 |
18.08 |
17.65 |
|
16.91 |
15.53 |
|
|
Operation Margin, %
|
15.79 |
18.33 |
18.77 |
17.01 |
16.51 |
12.97 |
20.49 |
20.49 |
17.2 |
17.66 |
15.82 |
6.15 |
10.33 |
16.62 |
19.46 |
22.18 |
24.64 |
25.75 |
24.8 |
24.2 |
25.08 |
23.22 |
21.3 |
23.44 |
|
27.75 |
26.73 |
26.73 |
15.03 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.16 |
3.87 |
1.82 |
7.81 |
9.5 |
10.06 |
9.82 |
20.27 |
13.62 |
12.55 |
10.43 |
14.27 |
|
|
|
15.22 |
14.35 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
-1.0567 |
-0.8479 |
-4.68 |
-4.29 |
4.36 |
22.88 |
13.1 |
-11.96 |
-23.08 |
-2.76 |
-0.2444 |
3.67 |
9.62 |
3.76 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
22.4 |
19.6 |
19.4 |
19.7 |
21.9 |
23.1 |
6.68 |
8.53 |
10.08 |
10.22 |
32.3 |
39 |
30.7 |
29.8 |
27.85 |
|
|
ROA, %
|
5.2 |
4.98 |
5.24 |
5.1 |
5.92 |
6.83 |
1.8141 |
2.41 |
2.87 |
2.8 |
9.35 |
11.3 |
9.23 |
9.47 |
7.65 |
|
|
ROCE, %
|
|
|
|
|
|
|
3.27 |
3.99 |
5.03 |
5.3 |
3.61 |
4.39 |
5.05 |
4.82 |
11.10 |
|
|
Рентаб EBITDA, %
|
47.97 |
43.7 |
40.8 |
41.6 |
45.9 |
45.7 |
43.94 |
45.83 |
48.54 |
48.67 |
43.8 |
29.2 |
48 |
31.3 |
18.82 |
|
|
Чистая рентаб, %
|
9.51 |
13 |
9.87 |
12.8 |
15.8 |
17.3 |
14.54 |
17.79 |
19.86 |
19.39 |
13.7 |
16.6 |
18.7 |
18.2 |
15.53 |
|
|
Доходность FCF, %
|
12.5 |
8.95 |
6.55 |
5.05 |
2.8 |
2.04 |
1.54 |
2.2 |
8.94 |
6.23 |
5.06 |
4.32 |
0.66 |
3.48 |
|
|
|
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
|
3.36 |
3.87 |
4.68 |
5.68 |
5.35 |
5.86 |
6.65 |
|
6.8 |
|
Чист. проц. доходы, млрд
|
|
0.464 |
0.481 |
0.648 |
0.669 |
0.424 |
0.445 |
0.501 |
0.445 |
|
Расходы на обслуживание долга
|
|
0.464 |
0.481 |
0.648 |
0.669 |
0.424 |
0.445 |
0.501 |
0.635 |
|
Всего задолженность
|
|
|
2.12 |
2.2 |
1.89 |
|
|
|
|
|
Персонал, чел
|
|
|
|
|
|
20100 |
20400 |
24600 |
|
|
|
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
|
1.301 |
1.41 |
1.343 |
1.412 |
1.493 |
1.615 |
1.532 |
1.621 |
1.685 |
1.808 |
2.04 |
2.13 |
2.18 |
2.17 |
|
Чист. проц. доходы, млрд
|
|
|
0.099 |
0.1 |
0.132 |
0.093 |
0.094 |
0.113 |
0.106 |
0.132 |
0.15 |
0.161 |
0.163 |
|
|
Расходы на обслуживание долга
|
|
|
0.099 |
0.1 |
0.132 |
0.093 |
0.094 |
0.113 |
0.106 |
0.132 |
0.15 |
0.161 |
0.163 |
0.161 |
|