Отчетность KT Corporation
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 $
|
|
|
|
|
|
|
|
7 703.37 |
7 911.89 |
6.22 |
6.03 |
4.1 |
4.29 |
5.19 |
3.89 |
4.17 |
3.7 |
3.52 |
2.97 |
6.9 |
7.65 |
6.97 |
5.68 |
6.25 |
6.42 |
|
6 |
|
|
Выручка, млрд $
|
9 915.39 |
11 749.72 |
13 537.29 |
15 951.38 |
16 393 |
16 067.78 |
17.07 |
17 155.69 |
17 756.16 |
18.66 |
15.57 |
19.65 |
21.33 |
21 990.05 |
24 577.71 |
24 057.88 |
23 727.38 |
22 699.86 |
23 120.88 |
23 546.93 |
23 436.05 |
24 899.19 |
24 440.65 |
24 898.01 |
25 690.64 |
6 597.52 |
19.76 |
|
|
Чистая прибыль, млрд $
|
190.36 |
1 447.79 |
986.09 |
1 113.01 |
1 946.86 |
1 581.06 |
1.2387 |
1 747.32 |
1.3891 |
1.171 |
0.407 |
0.61 |
1.193 |
1 446.55 |
1 057.05 |
-189.93 |
-1 030.24 |
546.36 |
708.36 |
461.56 |
645.57 |
649.11 |
700.89 |
1 356.88 |
1 425.12 |
242.75 |
0.7562 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
8 708.84 |
8 794.33 |
951.49 |
-164.32 |
529.51 |
1 721.04 |
2 123.94 |
3 196.26 |
3 030.87 |
2 957.46 |
8 635.85 |
8 120.86 |
-1 320.43 |
-2 322.07 |
-1 981.59 |
-2 413.67 |
9.96 |
11.02 |
-2.2 |
-2.15 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1261 |
0.9954 |
1.5065 |
1.405 |
1 690.09 |
272.34 |
1.2354 |
|
|
EBITDA, млрд $
|
3 383.2 |
4 322.42 |
4 759.8 |
1 915.9 |
3 639.15 |
5 762.44 |
3 670.48 |
6 030.99 |
5 830.23 |
3 659.81 |
3 664.17 |
3 793.95 |
3 643.92 |
2 993.11 |
3 308.88 |
4 072.66 |
4 354.61 |
4 026.64 |
4 882.15 |
4 472.36 |
4 621.95 |
4 917.91 |
4 917.45 |
5 786.64 |
5 951.46 |
1 217.39 |
3.61 |
|
|
FCF, млрд $
|
-977.67 |
-154.13 |
-1 931.73 |
-781.87 |
1 594.42 |
-20 |
1 689 |
3 134.61 |
1 939.5 |
3 937.5 |
-633.5 |
407.99 |
-346.9 |
-1 534.92 |
916.32 |
472.92 |
-1 514.83 |
714.86 |
1 550.64 |
821.97 |
1 003.37 |
-55.18 |
1 015.34 |
1 310.37 |
416.55 |
-440.15 |
0.7545 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 877.75 |
4 010.46 |
3 745.17 |
4 739.83 |
5 561.83 |
4 608.31 |
390.83 |
3.63 |
|
|
Баланс стоимость, млрд $
|
3 400.35 |
4 833.3 |
5 605.56 |
6 498.03 |
7.41 |
6.41 |
8.04 |
11.13 |
12.55 |
10.53 |
9 814.12 |
7.43 |
7.94 |
10.22 |
10.65 |
10.02 |
8.57 |
9.05 |
9.64 |
9 826.93 |
11 256.07 |
11 594.32 |
12 155.42 |
13 287.39 |
13 857.31 |
14.17 |
13.9 |
|
|
Операционная прибыль, млрд $
|
582.84 |
765.23 |
1 050.57 |
1 943.5 |
2 338.08 |
1 822.44 |
2.48 |
2 430.61 |
2 379.24 |
1.745 |
1.131 |
0.966 |
2.18 |
6 624.76 |
1 867.87 |
323.38 |
-662.4 |
1 077.07 |
1 339.78 |
1 069.09 |
1 100.86 |
1 020.17 |
1 022.33 |
1 671.82 |
1 908.07 |
272.34 |
1.2354 |
|
|
Операционные расходы, млрд $
|
3 887.9 |
4 406 |
5 357.77 |
1 771.35 |
2 368.8 |
6 737.5 |
10 837 |
12 634.25 |
11 135.55 |
12 818.3 |
14 089.57 |
13 747.24 |
14 265.31 |
8 169.09 |
14 356.03 |
10 610.11 |
10 985.23 |
9 260.88 |
9 298.43 |
13 086.83 |
12 750.31 |
13 535.75 |
13 630.2 |
13 213.88 |
13 764.09 |
3 814.41 |
10.26 |
|
|
CAPEX, млрд $
|
3 619.86 |
3 071.69 |
4 582.81 |
4 412.61 |
3 232.15 |
3 366.25 |
2 870 |
2 840.41 |
3 555.13 |
329.47 |
3 552.24 |
2 989.54 |
3 591.43 |
3 685.23 |
4 805.08 |
3 638.15 |
3 431.25 |
3 515.11 |
3 220.11 |
3 055.78 |
3 007.09 |
3 800.35 |
3 724.48 |
4 251.46 |
4 191.76 |
830.98 |
2.88 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
5 830 |
5 880 |
6 000 |
6 210 |
6 030 |
6 030 |
6 217.38 |
6 623.59 |
6 277.7 |
6 312.15 |
6 477.2 |
6 580 |
6 440 |
6 550 |
5.05 |
5.11 |
|
|
Чистая прибыль, млрд $
|
226.59 |
207.58 |
230.07 |
39.16 |
326.5 |
370.79 |
310.85 |
404.59 |
409.83 |
313.12 |
297.59 |
242.7 |
309.63 |
432.5 |
0.2175 |
0.0415 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
5.14 |
5.58 |
5.09 |
7 560.96 |
7 666.67 |
11.94 |
11.6 |
-2.2 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
0.4727 |
0.5177 |
0.3527 |
0.3167 |
271.16 |
697.17 |
0.4996 |
0.2429 |
0.6609 |
|
|
EBITDA, млрд $
|
1 290 |
1 240 |
1 190 |
1 050 |
1 340 |
1 370 |
1 423.17 |
1 485.39 |
1 562.52 |
1 500.48 |
1 403.07 |
1 080 |
1 410 |
1 500 |
0.4331 |
1.2652 |
|
|
FCF, млрд $
|
28.06 |
747.65 |
528.92 |
221.8 |
233.56 |
705.5 |
541.1 |
366.47 |
-511.52 |
437.16 |
124.44 |
-433.27 |
-126.76 |
1 110 |
950.6 |
|
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
1 163.31 |
1 494.11 |
1 504.78 |
1 399.64 |
836.08 |
1 216.09 |
1 156.5 |
388.39 |
0.6619 |
1.3726 |
1 819.45 |
|
|
|
Баланс стоимость, млрд $
|
|
|
|
|
12 113.87 |
12 506.12 |
12 821.73 |
13 287.39 |
13 234.94 |
13 550.96 |
13 857.31 |
14 257.34 |
12.62 |
12.54 |
14.12 |
14.17 |
|
|
Операционная прибыль, млрд $
|
924.31 |
1 510 |
1 250 |
1 060 |
1 160 |
1 490 |
382.4 |
369.39 |
626.62 |
459.17 |
452.88 |
388.39 |
914.23 |
1 760 |
0.2429 |
0.6609 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
3 264.7 |
3 230.8 |
3 347.36 |
3 371.49 |
3 393.15 |
3 459.91 |
3 539.56 |
3 806.48 |
3 560.41 |
2.85 |
3.43 |
2.88 |
|
|
CAPEX, млрд $
|
912.74 |
910.76 |
904.79 |
906 |
901.15 |
897.27 |
963.67 |
1 033.17 |
1 347.61 |
778.93 |
1 032.06 |
828.55 |
929.44 |
929.19 |
868.85 |
|
|
|
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
|
644.54 |
670.67 |
701.64 |
1 169.51 |
1 086.69 |
147.56 |
0.4376 |
307.6 |
590.71 |
307.6 |
1 890.92 |
1 538.12 |
1 193.35 |
1.445 |
2.06 |
2.07 |
1.889 |
2.56 |
2.9 |
1 928.18 |
2 703.42 |
2 305.89 |
2 634.62 |
3 019.59 |
3 095.1 |
2 449.06 |
2.16 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8911 |
0.751 |
1.11 |
0.9964 |
1 322.45 |
|
1 322.45 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.09 |
5.17 |
4.51 |
4.28 |
6 099.62 |
3.72 |
3.65 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 074.63 |
791.68 |
534.64 |
0.4321 |
709.19 |
0.6965 |
0.6831 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.55 |
3.07 |
2.78 |
3.14 |
3.08 |
2.42 |
2.37 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.89 |
10.29 |
10.27 |
9.97 |
12 681.53 |
11.08 |
10.87 |
|
|
Чистые активы, млрд
|
|
|
9.05 |
8.92 |
6.48 |
5.49 |
6.97 |
10.25 |
11.5 |
9.47 |
7 |
8.92 |
9.76 |
10.1 |
11.58 |
11.11 |
0 |
10 845.07 |
11 441.94 |
11 657.37 |
13 129.9 |
13 623.93 |
14 011.44 |
14 976.54 |
16 121.17 |
12 681.53 |
16 052.51 |
|
|
Активы, млрд
|
19 149.35 |
26 355.04 |
28 393.17 |
30 023.65 |
23 647.09 |
8 896.49 |
7 361.79 |
8 266.84 |
8 119.67 |
8 266.84 |
26 138.6 |
7 971.85 |
27 713.46 |
32.09 |
34.48 |
34.85 |
33.8 |
29.4 |
30.66 |
29 745.44 |
32 474.12 |
34 153.41 |
33 662.55 |
37 159.34 |
40 651.51 |
40 980.68 |
31.96 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.23 |
1.03 |
1.31 |
1.46 |
1 827.04 |
|
1 827.04 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.73 |
5.29 |
6.16 |
6.33 |
9 035.79 |
|
9 035.79 |
|
|
Задолженность, млрд
|
13 254.41 |
12 016.87 |
16 020.23 |
16 258.87 |
19 430.47 |
17 160.06 |
17 446.85 |
14 288.43 |
13 524.73 |
12 989.12 |
15 050.71 |
15 952.88 |
16 217.79 |
19.55 |
21.32 |
34.85 |
33.8 |
17.25 |
17.88 |
16 696.31 |
17 815.63 |
19 009.32 |
18 111.11 |
20 592.18 |
22 745.89 |
1.543 |
18.06 |
|
|
Чистый долг, млрд
|
948.53 |
248.92 |
2 344.33 |
1 677.76 |
1 884.03 |
2 801.29 |
5 024.31 |
1 005.47 |
882.45 |
945.27 |
-170.35 |
525.41 |
1 716.74 |
2 118.74 |
3 192.36 |
3 026.7 |
2 953.76 |
8 632.34 |
8 117.89 |
4 755.48 |
3 944.87 |
4 992.97 |
4 681.67 |
5 418.11 |
7 271.49 |
-2 449.06 |
-2.16 |
|
|
Долг, млрд
|
1 593.07 |
919.59 |
3 045.97 |
2 847.27 |
2 970.72 |
2 948.84 |
5 024.75 |
1 313.07 |
1 473.16 |
1 252.87 |
1 720.57 |
2 063.53 |
2 910.09 |
2 120.19 |
3 194.42 |
3 028.77 |
2 955.64 |
8 634.9 |
8 120.79 |
6 683.66 |
6 648.29 |
7 298.87 |
7 316.3 |
8 437.7 |
10 366.59 |
|
10 006.69 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
1 630 |
2 940 |
2 990 |
2 630 |
2 750 |
3 100 |
3 088.95 |
3 019.59 |
2 682.22 |
2 821.72 |
3 095.1 |
2 450 |
2 449.06 |
1 810 |
2.35 |
2.2 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
1.16 |
1.16 |
0.9269 |
1 322.45 |
1.11 |
0.9776 |
1.133 |
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
4.37 |
4.09 |
3.95 |
6 099.62 |
4.7 |
4.13 |
3.85 |
3.72 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
0.4898 |
0.3943 |
0.4725 |
709.19 |
0.547 |
0.4805 |
0.5337 |
0.6965 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.7531 |
0.7142 |
0.7142 |
0.8813 |
0.191 |
0.6043 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
10.07 |
9.65 |
9.12 |
12 681.53 |
9.78 |
8.61 |
11.71 |
11.08 |
|
|
Чистые активы, млрд
|
|
|
|
|
13 797.63 |
14 148.59 |
14 501.34 |
14 976.54 |
14 924.33 |
15 203.8 |
16 121.17 |
16 612.17 |
12 681.53 |
12.02 |
12.01 |
|
|
|
Активы, млрд
|
|
|
|
|
33 547.65 |
34 138.95 |
35 831.18 |
37 159.34 |
37 301.1 |
39 066.28 |
40 651.51 |
40 980.68 |
40 980.68 |
29.99 |
33.18 |
32.58 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
1.31 |
2.13 |
1.43 |
1 827.04 |
0.2984 |
1.5886 |
1.7871 |
|
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
6.7 |
6.28 |
6.44 |
9 035.79 |
7.1 |
6.61 |
5.99 |
|
|
|
Задолженность, млрд
|
|
|
|
|
18 209.74 |
18 475.18 |
19 733.69 |
20 592.18 |
20 707.26 |
22 161.71 |
22 745.89 |
22 565.96 |
1.543 |
16.07 |
19.05 |
18.41 |
|
|
Чистый долг, млрд
|
|
|
|
|
4 971.57 |
4 658.74 |
5 307.16 |
5 418.11 |
6 212.69 |
7 252.81 |
7 271.49 |
7 557.62 |
-2 449.06 |
6.21 |
5.43 |
-2.2 |
|
|
Долг, млрд
|
9 170 |
9 910 |
11 480 |
9 190 |
9 270 |
8 330 |
8 396.11 |
8 437.7 |
8 894.91 |
10 074.53 |
10 366.59 |
10 700 |
10 160 |
9 860 |
7.78 |
|
|
|
Эффективность
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 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
10891.25 |
12482 |
30058.31 |
28784.67 |
17.77 |
17050.93 |
12.08 |
12.37 |
5.82 |
6.84 |
12.22 |
12.72 |
8.8 |
-1.58 |
-9.34 |
5.16 |
6.36 |
4 |
5.21 |
4.85 |
5.07 |
9.36 |
9.17 |
5.74 |
|
5.74 |
15.11 |
|
|
ROA, %
|
5.49 |
3.47 |
3.71 |
8.23 |
17.77 |
0.02 |
21.14 |
0.02 |
0.01 |
0 |
0.01 |
0 |
4.84 |
3.18 |
-0.55 |
-3 |
1.73 |
2.36 |
1.5281 |
2.08 |
1.9485 |
2.07 |
3.83 |
3.66 |
2.41 |
|
2.41 |
4.82 |
|
|
ROIC, %
|
|
5063.38 |
10157.55 |
11438.92 |
13924.03 |
12.88 |
13858.08 |
9946.66 |
7.42 |
5.72 |
5.33 |
10.26 |
6.57 |
5.47 |
0.32 |
-3.02 |
3.55 |
4.42 |
3.18 |
3.58 |
3.14 |
3.29 |
6.02 |
|
|
|
6.4 |
14.54 |
|
|
ROS, %
|
12.71 |
11.36 |
9.62 |
16.4 |
11.34 |
14.54 |
14.17 |
13.4 |
9.35 |
7.27 |
2578.28 |
2489 |
6.27 |
5.44 |
2120.55 |
2129.81 |
1740.66 |
1486.89 |
4.39 |
5.36 |
4.97 |
5.11 |
8.59 |
5.53 |
4.92 |
3.83 |
3.83 |
10.60 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.45 |
4.81 |
6.69 |
6.17 |
5.58 |
5.59 |
|
5.59 |
10.86 |
|
|
Рентаб EBITDA, %
|
30.59 |
37.01 |
34.77 |
39.56 |
34.36 |
21501.88 |
35.15 |
32.83 |
19613.11 |
23539.26 |
19308.62 |
17082.74 |
13611.24 |
13462.79 |
19110.6 |
18554.72 |
18128.23 |
16523.15 |
18.99 |
19.72 |
19.75 |
20.12 |
23.24 |
23.17 |
18.45 |
|
18.25 |
28.92 |
|
|
Чистая рентаб, %
|
12.32 |
7.28 |
6.98 |
11.88 |
9.84 |
7.26 |
10.19 |
0.01 |
6.28 |
2.61 |
3.1 |
5.59 |
30.1 |
7.6 |
1.3 |
-2.8 |
4.7 |
5.8 |
1.96 |
2.75 |
2.61 |
2.87 |
5.45 |
5.55 |
3.68 |
|
3.83 |
10.62 |
|
|
Operation Margin, %
|
6.51 |
7.76 |
12.18 |
14.26 |
11.34 |
14.54 |
14.17 |
13.4 |
9.35 |
7.27 |
4.92 |
10.2 |
7.75 |
6.45 |
6.06 |
-4.01 |
2.18 |
3.49 |
4.54 |
4.7 |
4.1 |
4.18 |
6.71 |
|
6.59 |
6.25 |
6.25 |
19.46 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
6.58 |
4.3 |
-0.79 |
-4.34 |
2.41 |
3.06 |
1.96 |
2.75 |
2.61 |
2.87 |
5.44 |
|
|
|
5.81 |
18.26 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
40.69 |
24.51 |
63315.3 |
-10507.36 |
9950.42 |
-8080.98 |
-29550.92 |
23529.49 |
11345.77 |
-40912.35 |
20332.32 |
52287.77 |
23428.56 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
2.18 |
2.43 |
2.21 |
2.84 |
2.83 |
2.12 |
1.9703 |
11.59 |
7.13 |
2.43 |
1.721 |
0.3224 |
15.11 |
|
|
ROA, %
|
0.9005 |
1.0011 |
0.8885 |
1.1086 |
1.1008 |
0.82 |
0.7466 |
1.18 |
1.4465 |
0.9773 |
0.6886 |
0.1256 |
4.82 |
|
|
ROCE, %
|
|
|
|
|
2.29 |
1.5806 |
1.4403 |
3.57 |
9.19 |
2.2 |
1.0666 |
2.88 |
10.86 |
|
|
Рентаб EBITDA, %
|
22.21 |
22.67 |
22.89 |
22.43 |
24.89 |
23.77 |
21.66 |
16.38 |
23.1 |
22.87 |
8.57 |
24.74 |
28.92 |
|
|
Чистая рентаб, %
|
5.02 |
5.62 |
5 |
6.11 |
6.53 |
4.96 |
4.59 |
3.68 |
4.6 |
6.03 |
4.3 |
0.81 |
10.62 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
238.68 |
66.27 |
0 |
2.87 |
251.87 |
253.06 |
147.87 |
0.2022 |
|
Расходы на обслуживание долга
|
302.46 |
296.87 |
268.23 |
263.58 |
263.39 |
276.72 |
92.31 |
0.2638 |
|
Всего задолженность
|
|
9394.12 |
10111.46 |
9192.47 |
|
|
|
|
|
Персонал, чел
|
|
|
|
|
21883 |
20705 |
19687 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
CAGR 5 |
Чист. проц. доходы, млрд
|
15.35 |
32 |
86.69 |
105.8 |
67.89 |
64.57 |
14.8 |
147.75 |
38.17 |
0.0236 |
0.1924 |
|
Расходы на обслуживание долга
|
64.85 |
59.67 |
63.85 |
75.02 |
60.5 |
66.24 |
74.96 |
92.16 |
78.71 |
0.0695 |
0.1688 |
|