Отчетность Braskem S.A.
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 $
|
|
|
|
|
|
|
|
3.26 |
2.96 |
3.1 |
4.08 |
1.2192 |
6.08 |
10.05 |
5.61 |
5.31 |
7.1 |
5.14 |
5.39 |
8.44 |
10.43 |
9.71 |
5.88 |
7.7 |
3.16 |
|
3.76 |
|
|
Выручка, млрд $
|
1.2553 |
1.8195 |
3.03 |
4.11 |
8.46 |
10.09 |
12.2 |
13.07 |
12.96 |
17.68 |
17.96 |
17.96 |
25.5 |
33.18 |
35.51 |
40.97 |
46.03 |
47.28 |
47.66 |
47.66 |
58 |
52.32 |
58.54 |
105.63 |
105.74 |
47.98 |
13.69 |
|
|
Чистая прибыль, млрд $
|
0.1219 |
0.2126 |
0.3667 |
-0.0257 |
-1.6284 |
0.2142 |
0.6911 |
0.6254 |
0.1011 |
0.5476 |
-2.49 |
-2.49 |
1.895 |
-0.525 |
-0.731 |
0.51 |
0.864 |
3.14 |
-0.411 |
-0.4115 |
2.83 |
-2.54 |
-6.69 |
13.98 |
1.905 |
-2.24 |
-0.8883 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
3.94 |
5.53 |
6.44 |
7.86 |
5.31 |
11.8 |
15.85 |
11.82 |
11.6 |
12.03 |
37.32 |
32.46 |
13.27 |
13.79 |
2.79 |
-2.58 |
14.77 |
11.08 |
8.51 |
15.59 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.9607 |
-0.1826 |
-0.044 |
4.67 |
4.27 |
-0.8379 |
-0.8135 |
|
|
EBITDA, млрд $
|
0.2105 |
0.3314 |
0.7343 |
-0.0513 |
-1.2445 |
1.494 |
1.2822 |
1.9271 |
0.7595 |
1.5098 |
1.7376 |
-1.6666 |
2.79 |
2.69 |
-0.4925 |
2.18 |
2.7 |
8.52 |
4.69 |
5.03 |
8.64 |
1.4583 |
-2.22 |
25.53 |
14.27 |
2.78 |
0.1965 |
|
|
FCF, млрд $
|
0.2136 |
0.3624 |
0.2109 |
-1.4485 |
1.1121 |
0.3643 |
1.5171 |
0.9381 |
-0.5464 |
1.0193 |
1.197 |
0.5178 |
1.014 |
0.514 |
-0.237 |
-3.22 |
-1.54 |
4.05 |
1.871 |
1.8714 |
6.54 |
-0.4172 |
3.53 |
11.37 |
6.18 |
0.4343 |
-1.3175 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.75 |
9.25 |
2.27 |
6.29 |
14.79 |
10.87 |
2.68 |
-0.4386 |
|
|
Баланс стоимость, млрд $
|
1.7096 |
2.69 |
3.16 |
3.64 |
-1.4403 |
-0.4939 |
-0.0346 |
-0.0982 |
-0.0254 |
-0.0983 |
-1.99 |
-1.99 |
1.4469 |
0.941 |
-0.5655 |
0.4101 |
-0.1046 |
2.7 |
0.8346 |
-0.2176 |
-0.2566 |
-0.2566 |
-4.53 |
3.48 |
1.286 |
0.0375 |
0.7745 |
|
|
Операционная прибыль, млрд $
|
0.2106 |
0.4238 |
0.4401 |
0.3081 |
1.8484 |
0.5667 |
0.8245 |
0.7738 |
1.0477 |
1.6522 |
1.194 |
1.194 |
2.65 |
1.909 |
1.231 |
2.95 |
3.47 |
7.76 |
6.17 |
5.95 |
8.3 |
0.2773 |
-0.0719 |
26.04 |
9.87 |
-0.7958 |
-0.8135 |
|
|
Операционные расходы, млрд $
|
0.1812 |
0.2073 |
0.2391 |
1.0475 |
-0.1134 |
1.4715 |
2.29 |
1.9379 |
1.1476 |
1.586 |
1.6247 |
1.6247 |
1.4322 |
1.9489 |
2.07 |
2.19 |
2.5 |
2.62 |
6.55 |
6.55 |
3.73 |
6.17 |
10.76 |
5.71 |
8.01 |
22.27 |
1.3995 |
|
|
CAPEX, млрд $
|
0.0793 |
0.0431 |
0.1139 |
1.6741 |
0.4087 |
0.2138 |
0.4324 |
0.7802 |
0.9507 |
1.3743 |
1.6823 |
0.8473 |
1.706 |
2.26 |
2.81 |
5.68 |
5.33 |
4.08 |
2.88 |
2.87 |
2.71 |
2.68 |
2.76 |
3.42 |
4.7 |
2.25 |
0.8788 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
12.64 |
12.62 |
11.19 |
15.99 |
18.74 |
22.69 |
26.42 |
28.3 |
28.21 |
26.73 |
25.41 |
25.39 |
18.99 |
19.45 |
17.76 |
3.37 |
3.36 |
3.24 |
|
|
Чистая прибыль, млрд $
|
-2.89 |
-4.06 |
-2.5 |
-1.34 |
0.8775 |
2.41 |
7.56 |
2.94 |
0.53 |
3.88 |
-1.406 |
-1.103 |
-1.88 |
0.1844 |
-0.8234 |
-0.4881 |
-0.3166 |
-0.3055 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
9.47 |
9.35 |
8.87 |
45.06 |
8.38 |
12.94 |
12.7 |
10.63 |
16.85 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.8761 |
0.3149 |
0.2363 |
-1.843 |
0.454 |
-0.3176 |
-0.0121 |
-0.0589 |
-0.0568 |
|
|
EBITDA, млрд $
|
1.43 |
1.25 |
0.0053 |
0.4168 |
2.89 |
7.75 |
10.23 |
2.77 |
4.31 |
7.32 |
0.864 |
1.776 |
-0.1184 |
2.37 |
0.5933 |
0.2473 |
0.2198 |
0.2121 |
|
|
FCF, млрд $
|
1.19 |
-1.05 |
1.07 |
0.5156 |
3.01 |
1.81 |
1.78 |
4.92 |
2.86 |
1.011 |
0.887 |
1.426 |
0.7822 |
-0.7788 |
1.08 |
-0.7444 |
-0.0432 |
-0.0416 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
2.3 |
2.51 |
5.74 |
4.23 |
1.709 |
1.996 |
2.94 |
2.31 |
-0.5502 |
0.4022 |
-0.4974 |
0.2048 |
0.1976 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
-2.03 |
5.4 |
8.35 |
3.48 |
3.89 |
2.49 |
1.286 |
1.8318 |
0.0375 |
1.4698 |
1.0139 |
0.8027 |
0.7745 |
|
|
Операционная прибыль, млрд $
|
2.08 |
-0.1494 |
1.63 |
0.9712 |
3.84 |
2.3 |
2.51 |
6.52 |
3.72 |
3.81 |
1.655 |
0.69 |
2.31 |
0.4961 |
1.99 |
-0.1251 |
-0.0589 |
-0.0568 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.501 |
0.541 |
3.05 |
2.75 |
1.325 |
2.41 |
1.537 |
1.795 |
19.74 |
0.4093 |
0.2416 |
0.2616 |
0.2524 |
|
|
CAPEX, млрд $
|
1.17 |
0.9735 |
0.9694 |
1.06 |
1.35 |
0.9316 |
0.9225 |
0.8189 |
1.378 |
0.698 |
1.109 |
1.51 |
1.43 |
0.2286 |
1.3 |
0.2471 |
0.2479 |
0.2392 |
|
|
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
|
0.2495 |
0.1276 |
0.036 |
0.2198 |
0.1257 |
0.6868 |
1.7538 |
2.13 |
1.5434 |
1.8899 |
2.61 |
2.61 |
2.62 |
2.99 |
3.29 |
4.34 |
3.99 |
7.44 |
6.7 |
6.7 |
5.55 |
6.8 |
13.86 |
8.68 |
11.74 |
2.43 |
2.75 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6074 |
0.4198 |
0.6983 |
0.627 |
2.3 |
0.9965 |
0.9615 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.13 |
1.14 |
1.53 |
1.54 |
4.78 |
1.1594 |
1.1186 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.49 |
7.63 |
8.38 |
2.93 |
14.03 |
2.52 |
2.43 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6045 |
0.7342 |
0.8183 |
1.2975 |
1.1902 |
1.0468 |
1.01 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.42 |
5.82 |
6.58 |
7.05 |
34.46 |
7.53 |
7.26 |
|
|
Чистые активы, млрд
|
|
|
1.1717 |
0.9592 |
0.5146 |
0.7297 |
1.5772 |
1.9434 |
2.02 |
3.24 |
1.5875 |
2.64 |
6.25 |
5.23 |
4.19 |
3.2 |
2.16 |
1.6304 |
2.74 |
2.74 |
6.53 |
4.89 |
-2.2 |
7.87 |
8.69 |
1.5369 |
41.72 |
|
|
Активы, млрд
|
3.12 |
3.59 |
3.73 |
5.64 |
10.39 |
13.83 |
14.9 |
15.58 |
16.26 |
20.89 |
22.7 |
22.7 |
34.48 |
37.35 |
41.16 |
48.35 |
49.42 |
59.96 |
51.82 |
51.82 |
58.81 |
68.13 |
86.08 |
92.56 |
92.21 |
17.76 |
17.8 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9 |
0.5579 |
1.91 |
0.3884 |
3.29 |
0.7532 |
0.7267 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.22 |
9.88 |
9.11 |
8.69 |
48.04 |
10.32 |
10.32 |
|
|
Задолженность, млрд
|
1.2148 |
1.4767 |
1.4225 |
3.1 |
11.28 |
11.17 |
10.51 |
10.93 |
11.94 |
14.54 |
19.02 |
19.02 |
24.07 |
27.4 |
32.5 |
40.66 |
43.53 |
58.62 |
50.1 |
50.1 |
53.15 |
64.18 |
89.95 |
86.36 |
85.38 |
16.36 |
17.16 |
|
|
Чистый долг, млрд
|
0.0389 |
0.1797 |
0.7505 |
1.2158 |
3.9 |
4.02 |
1.6164 |
0.6789 |
2.57 |
3.34 |
3.78 |
4.09 |
5.72 |
5.8 |
6.2 |
6.28 |
4.93 |
32.19 |
27.07 |
28.69 |
32.33 |
37.54 |
46.6 |
45.53 |
43.81 |
7.82 |
8.87 |
|
|
Долг, млрд
|
0.2884 |
0.3073 |
0.7866 |
1.4356 |
4.03 |
4.71 |
3.37 |
2.81 |
4.11 |
5.23 |
6.39 |
6.7 |
8.34 |
8.79 |
9.49 |
10.62 |
8.92 |
39.63 |
33.77 |
35.39 |
37.88 |
44.35 |
60.46 |
54.21 |
55.55 |
12.05 |
11.62 |
|
|
|
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
|
9.38 |
10.06 |
14.99 |
12.32 |
13.86 |
12.49 |
9.77 |
12.03 |
8.68 |
10.12 |
9.53 |
11.74 |
12.47 |
2.43 |
13.24 |
2.75 |
2.85 |
2.75 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
0.4381 |
0.7277 |
0.4618 |
2.3 |
0.7517 |
0.4755 |
1.0177 |
0.9965 |
0.9615 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
1.73 |
1.46 |
1.35 |
4.78 |
0.862 |
0.8752 |
0.9574 |
1.1594 |
1.1186 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
3.58 |
3.24 |
2.78 |
14.03 |
2.71 |
2.64 |
2.52 |
2.52 |
2.43 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.3178 |
0.2377 |
0.2407 |
0.2407 |
0.2636 |
0.2594 |
0.2787 |
0.2689 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
8.39 |
7.59 |
7.12 |
34.46 |
7.19 |
6.98 |
7.52 |
7.53 |
7.26 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
0.43 |
8.66 |
12.17 |
7.87 |
11.6 |
9.47 |
8.69 |
7.32 |
1.5369 |
8.45 |
8.5 |
|
|
|
|
Активы, млрд
|
|
|
|
|
|
94.07 |
87.93 |
94.74 |
92.56 |
86.93 |
91.77 |
92.21 |
88.05 |
17.76 |
17.88 |
18.57 |
18.45 |
17.8 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.647 |
0.5068 |
0.4696 |
3.29 |
0.669 |
0.7123 |
0.6788 |
0.7532 |
0.7267 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
8.7 |
8.87 |
9.15 |
48.04 |
9.9 |
9.8 |
10.92 |
10.32 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
95.56 |
80.77 |
84.2 |
86.36 |
76.64 |
83.78 |
85.38 |
81.94 |
16.36 |
16.51 |
17.69 |
17.79 |
17.16 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
49.82 |
41.4 |
40.11 |
45.53 |
37.29 |
43.19 |
43.81 |
41.36 |
7.82 |
8.3 |
9.36 |
9.19 |
8.87 |
|
|
Долг, млрд
|
16.22 |
19.93 |
21.51 |
20.86 |
28.39 |
33.43 |
31.04 |
52.14 |
54.21 |
47.41 |
52.71 |
55.55 |
24.19 |
24.06 |
23.11 |
12.11 |
12.05 |
11.62 |
|
|
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, %
|
|
|
31.3 |
-2.68 |
-316.43 |
29.36 |
43.82 |
32.18 |
5 |
16.92 |
-156.98 |
-94.56 |
25.3 |
-5.22 |
-7.99 |
6.32 |
12.72 |
77.91 |
-17.28 |
-15.02 |
61.01 |
-44.51 |
-498.83 |
493.86 |
23.01 |
-50.58 |
|
-80.94 |
27.83 |
|
|
ROA, %
|
3.9 |
5.92 |
9.82 |
-0.46 |
-15.67 |
1.55 |
4.64 |
4.01 |
0.62 |
2.62 |
-10.98 |
-10.98 |
6.69 |
-1.46 |
-1.86 |
1.14 |
1.77 |
5.74 |
-0.74 |
-0.794 |
5.11 |
-4 |
-8.68 |
15.66 |
2.06 |
-4.23 |
|
-5.09 |
7.64 |
|
|
ROIC, %
|
|
|
26.89 |
7.78 |
97.89 |
15.2 |
23.45 |
15.33 |
27.67 |
15.46 |
18.37 |
14.9 |
12.32 |
5.52 |
-0.82 |
3.94 |
4.7 |
10.42 |
1.65 |
15.58 |
9.47 |
-3.14 |
-8.93 |
25.68 |
|
|
|
27.99 |
15.01 |
|
|
ROS, %
|
8.29 |
12.12 |
20.9 |
-1.43 |
-18.39 |
10.37 |
6.31 |
10.86 |
2.9 |
5.23 |
6.65 |
-12.31 |
7.4 |
|
-5.16 |
2.35 |
2.56 |
9.64 |
-0.29 |
10.69 |
6.22 |
-8.8 |
-10.71 |
19.94 |
1.81 |
-0.8496 |
-6.49 |
-6.49 |
15.30 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.11 |
-1.4137 |
-0.3958 |
38.66 |
6.69 |
-6.43 |
|
-6.24 |
11.10 |
|
|
Рентаб EBITDA, %
|
25.26 |
29.39 |
16.24 |
1.42 |
-14.7 |
11.5 |
14.29 |
14.75 |
5.86 |
8.54 |
9.68 |
-9.28 |
10.93 |
8.11 |
-1.39 |
5.32 |
5.86 |
14.05 |
17.1 |
10.56 |
14.9 |
2.79 |
-3.79 |
24.17 |
13.5 |
5.8 |
|
1.44 |
18.82 |
|
|
Чистая рентаб, %
|
9.71 |
11.69 |
12.09 |
-0.63 |
-19.24 |
2.12 |
5.67 |
4.79 |
0.78 |
3.1 |
-13.88 |
-13.88 |
10.4 |
5.8 |
3.5 |
7.2 |
7.5 |
16.4 |
13 |
-0.86 |
4.88 |
-4.86 |
-11.43 |
13.24 |
1.8 |
-4.67 |
|
-6.49 |
15.50 |
|
|
Operation Margin, %
|
16.78 |
23.29 |
14.51 |
7.49 |
21.84 |
5.61 |
6.76 |
5.92 |
8.08 |
9.35 |
6.65 |
6.65 |
10.4 |
5.75 |
3.47 |
7.21 |
7.54 |
16.41 |
12.95 |
19.89 |
13.51 |
0.53 |
0.78 |
23.96 |
|
4.42 |
-5.94 |
-5.94 |
15.03 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
7.43 |
-1.58 |
-2.06 |
1.24 |
1.88 |
6.64 |
-0.86 |
7.85 |
4.88 |
-4.86 |
-11.43 |
13.24 |
|
|
|
14.02 |
14.35 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
|
28.79 |
-18.46 |
32.89 |
29.36 |
42.47 |
16.68 |
5.11 |
-4.22 |
-60.69 |
-21.68 |
78.79 |
34.73 |
2.23 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
-96.55 |
-825.48 |
109.5 |
8.8 |
44.76 |
-13.82 |
-11.21 |
-73.65 |
5.8 |
-9.58 |
-33.08 |
-24.71 |
-28.75 |
27.83 |
|
|
ROA, %
|
|
2.77 |
8.16 |
3.22 |
0.5659 |
4.33 |
-1.5736 |
-1.1991 |
-3.58 |
0.3486 |
-0.8758 |
-2.69 |
-1.7138 |
-1.7164 |
7.64 |
|
|
ROCE, %
|
|
|
|
|
|
7.27 |
2.55 |
1.8788 |
-7.22 |
1.782 |
-2.38 |
-0.0913 |
-0.4437 |
-0.4381 |
11.10 |
|
|
Рентаб EBITDA, %
|
15.43 |
34.16 |
38.72 |
9.8 |
15.29 |
27.37 |
3.4 |
7 |
-0.62 |
12.18 |
3.34 |
7.35 |
6.55 |
6.55 |
18.82 |
|
|
Чистая рентаб, %
|
|
10.99 |
28.1 |
10.39 |
1.88 |
14.53 |
-5.53 |
-4.34 |
-9.92 |
0.95 |
-4.34 |
-14.5 |
-9.43 |
-9.43 |
15.50 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
2.5 |
3.81 |
3.35 |
8.72 |
0.5342 |
1.611 |
0.8234 |
|
0.2526 |
|
Расходы на обслуживание долга
|
2.15 |
2.08 |
2.33 |
3.09 |
3.37 |
5.71 |
1.3543 |
|
0.9281 |
|
Всего задолженность
|
|
22.77 |
16.22 |
28.39 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
|
8312 |
|
8569 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.919 |
1.1236 |
2.83 |
0.236 |
0.353 |
0.437 |
0.585 |
0.0779 |
0.554 |
0.0823 |
0.1155 |
0.0175 |
|
|
Расходы на обслуживание долга
|
1.691 |
1.366 |
0.7167 |
1.637 |
1.353 |
1.429 |
1.287 |
0.831 |
0.0129 |
0.1776 |
0.3084 |
0.2684 |
0.0516 |
|