Отчетность Fresenius Medical Care AG & Co. KGaA
Капитализация
Отчетность Годовая
Квартальная
|
1997 |
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 $
|
|
|
|
|
|
|
|
|
9.26 |
10.57 |
13.47 |
16.04 |
14.24 |
16.36 |
17.22 |
20.87 |
20.89 |
21.53 |
22.62 |
25.56 |
25.87 |
32.21 |
19.6 |
21.66 |
18.93 |
11.66 |
|
14.12 |
|
|
Выручка, млрд $
|
2.96 |
2.99 |
3.82 |
4.47 |
5.46 |
5.08 |
5.53 |
6.23 |
5.72 |
6.44 |
6.67 |
7.62 |
7.85 |
9.06 |
9.87 |
10.44 |
10.58 |
13.02 |
15.31 |
17.03 |
17.78 |
18.09 |
19.1 |
19.52 |
19.26 |
21.2 |
20.97 |
20.84 |
|
|
Чистая прибыль, млрд $
|
0.082 |
0.0163 |
-0.247 |
0.2258 |
0.0712 |
0.2898 |
289.79 |
331.18 |
0.3841 |
0.4067 |
0.4919 |
0.5873 |
0.622 |
0.736 |
0.826 |
0.897 |
0.804 |
0.86 |
0.942 |
1.182 |
1.28 |
2.17 |
1.31 |
1.27 |
1.06 |
0.7356 |
0.8236 |
0.5346 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
11.33 |
15.91 |
18.18 |
21.3 |
19.45 |
20.98 |
23.68 |
28.45 |
28.63 |
30.35 |
29.93 |
32.39 |
32.34 |
24.81 |
35.6 |
34.2 |
31.14 |
22.6 |
27 |
17.37 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.21 |
0.776 |
0.5782 |
0.3293 |
-0.2824 |
1.02 |
1.8071 |
|
|
EBITDA, млрд $
|
2.96 |
0.3696 |
0.0228 |
0.7397 |
0.5373 |
0.0253 |
240.07 |
645 |
0.8571 |
0.9539 |
1.0604 |
1.497 |
1.5076 |
1.7787 |
1.9951 |
2.17 |
2.03 |
2.32 |
2.63 |
3.29 |
3.14 |
4.01 |
2.52 |
2.53 |
2.1 |
1.73 |
3.07 |
3.68 |
|
|
FCF, млрд $
|
|
-0.0969 |
0.1895 |
0.1738 |
0.1675 |
0.2961 |
0.3674 |
0.4051 |
0.3002 |
0.3339 |
0.4252 |
0.2364 |
0.5339 |
0.635 |
0.655 |
1.031 |
0.932 |
0.765 |
0.921 |
1.055 |
1.247 |
1.1 |
0.3596 |
2.34 |
0.8809 |
0.8263 |
1.36 |
2.08 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.19 |
2.25 |
2.81 |
4.63 |
2.72 |
2.37 |
2.35 |
2.82 |
|
|
Баланс стоимость, млрд $
|
|
0.0683 |
-0.2155 |
-0.0597 |
-0.0657 |
0.1546 |
378.01 |
657.91 |
0.8235 |
1.0292 |
1.2943 |
1.7616 |
2.17 |
2.9 |
3.59 |
4.21 |
4.62 |
5.84 |
7.2 |
8.4 |
7.14 |
12.85 |
14.46 |
13.48 |
15.28 |
16.89 |
15.11 |
14.59 |
|
|
Операционная прибыль, млрд $
|
2.96 |
0.4169 |
0.5567 |
0.661 |
0.4262 |
0.0237 |
23.69 |
643.19 |
0.7927 |
0.9987 |
1.0838 |
1.2014 |
1.2253 |
0.0015 |
1.577 |
1.637 |
1.608 |
1.833 |
2.1 |
2.45 |
2.3 |
3.32 |
0.776 |
0.5782 |
0.3293 |
-0.2824 |
1.02 |
1.6039 |
|
|
Операционные расходы, млрд $
|
|
0.9296 |
1.1327 |
0.9007 |
1.416 |
-0.0237 |
-23.69 |
-643.19 |
5.83 |
7.22 |
8.14 |
8.94 |
9.49 |
10.13 |
10.75 |
11.64 |
12.38 |
13.58 |
14.41 |
15.27 |
17.43 |
3.28 |
3.53 |
3.67 |
3.63 |
4.39 |
4.29 |
3.67 |
|
|
CAPEX, млрд $
|
|
0.3254 |
0.1593 |
0.2428 |
0.3093 |
0.2279 |
0.2313 |
0.2056 |
0.2658 |
0.354 |
0.3976 |
0.4938 |
0.4004 |
0.394 |
0.461 |
0.511 |
0.542 |
0.766 |
0.872 |
0.979 |
0.944 |
1.16 |
2.45 |
2.28 |
1.84 |
1.54 |
0.9899 |
0.7335 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
4.42 |
4.58 |
4.49 |
4.56 |
4.41 |
4.4 |
4.21 |
4.32 |
4.44 |
4.65 |
4.97 |
5.2 |
5.57 |
5.46 |
4.74 |
4.83 |
5.32 |
5.45 |
|
|
Чистая прибыль, млрд $
|
0.39 |
0.41 |
0.35 |
0.43 |
0.42 |
0.239 |
0.304 |
0.2797 |
0.3312 |
0.2287 |
0.2315 |
0.2252 |
0.2515 |
0.212 |
0.1349 |
0.195 |
0.0909 |
0.2054 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
32.68 |
29.03 |
23.05 |
22.61 |
25.38 |
26.31 |
25.64 |
17.72 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.38 |
0.3722 |
0.5155 |
-0.1286 |
0.263 |
0.4593 |
0.3765 |
0.4968 |
|
|
EBITDA, млрд $
|
0.98 |
1.03 |
0.91 |
1.06 |
1 |
0.998 |
0.834 |
0.7973 |
0.8865 |
0.8396 |
0.8533 |
0.8482 |
1.08 |
0.4121 |
0.7258 |
0.799 |
0.8658 |
0.9623 |
|
|
FCF, млрд $
|
0.58 |
0.43 |
0.3 |
2.1 |
0.5 |
0.2778 |
0.0234 |
0.7118 |
0.4971 |
0.4029 |
-0.0037 |
0.6331 |
0.5435 |
0.1847 |
0.000769 |
0.8517 |
0.6713 |
0.5124 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.2076 |
0.9211 |
0.6917 |
0.669 |
0.1735 |
0.8213 |
0.7188 |
0.6558 |
0.1561 |
1.0772 |
0.8187 |
0.7859 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
10.5 |
10.29 |
10.57 |
10.83 |
14.47 |
15.36 |
16.45 |
16.89 |
15.11 |
14.47 |
15.09 |
14.89 |
|
|
Операционная прибыль, млрд $
|
0.87 |
0.77 |
0.58 |
2.32 |
0.75 |
0.5842 |
0.2077 |
0.9211 |
0.6917 |
0.4492 |
0.38 |
0.3722 |
0.5155 |
-0.1286 |
0.263 |
1.01 |
0.3494 |
0.4798 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.7602 |
0.8822 |
0.7836 |
0.891 |
1.01 |
1.12 |
1.15 |
1.11 |
0.9139 |
0.8986 |
0.9994 |
0.9957 |
|
|
CAPEX, млрд $
|
0.41 |
0.44 |
0.4 |
0.41 |
0.39 |
0.581 |
0.388 |
0.3955 |
0.3964 |
0.2662 |
0.1772 |
0.1882 |
0.1752 |
0.4711 |
0.1553 |
0.4061 |
0.1474 |
0.2735 |
|
|
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
|
0.0272 |
0.0345 |
0.0688 |
0.0692 |
0.0648 |
48.43 |
58.97 |
0.0718 |
0.1205 |
0.1678 |
0.1592 |
0.2102 |
0.3931 |
0.3528 |
0.5203 |
0.4945 |
0.5213 |
0.5026 |
0.7105 |
0.9816 |
2.35 |
1.1 |
1.18 |
1.62 |
1.39 |
1.34 |
1.5037 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1097 |
0.1469 |
0.1781 |
0.1502 |
0.1872 |
0.149 |
0.146 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.07 |
4.29 |
3.91 |
4.22 |
4.35 |
4.44 |
4.35 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4668 |
1.6633 |
1.8953 |
2.24 |
2.53 |
2.56 |
2.33 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7827 |
1.7198 |
1.9281 |
1.7529 |
1.9847 |
1.9148 |
1.8771 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.64 |
7.89 |
8.01 |
8.78 |
9.04 |
9.43 |
9.32 |
|
|
Чистые активы, млрд
|
|
|
2.68 |
2.62 |
2.81 |
3.24 |
3.63 |
3.97 |
4.87 |
5.58 |
5.96 |
6.82 |
7.38 |
7.9 |
8.94 |
9.23 |
9.44 |
8.87 |
9.98 |
10.83 |
8.58 |
7.83 |
7.95 |
8.71 |
8.97 |
9.36 |
8.87 |
|
|
Активы, млрд
|
4.84 |
5.72 |
6.37 |
7.32 |
6.78 |
7 503.32 |
7 961.54 |
6.74 |
9.88 |
9.72 |
10.72 |
11.04 |
12.85 |
15.07 |
16.88 |
16.74 |
20.93 |
23.35 |
25.61 |
24.03 |
28.68 |
36 |
34.64 |
37.56 |
39.08 |
38.8 |
36.35 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.75 |
3.59 |
1.87 |
2.85 |
2.24 |
2.28 |
1.6731 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.56 |
11.59 |
11.77 |
11.83 |
12.31 |
12.34 |
7.46 |
|
|
Задолженность, млрд
|
2.82 |
3.71 |
3.49 |
4.36 |
3.97 |
4 259.64 |
4 326.73 |
3.37 |
6.14 |
5.82 |
6.43 |
6.14 |
7.2 |
8.85 |
9.92 |
9.87 |
12.68 |
13.75 |
14.72 |
13.2 |
14.58 |
21.54 |
21.16 |
22.28 |
22.19 |
22.16 |
20.47 |
|
|
Чистый долг, млрд
|
0.156 |
0.5358 |
2.07 |
2.4 |
2.32 |
-45.91 |
-56.66 |
2.07 |
5.34 |
4.71 |
5.26 |
5.21 |
4.63 |
6.47 |
7.58 |
7.74 |
8.82 |
7.31 |
6.83 |
6.44 |
5.9 |
13.96 |
12.35 |
12.94 |
13.05 |
13.16 |
11.41 |
|
|
Долг, млрд
|
0.1832 |
0.5703 |
2.14 |
2.47 |
2.38 |
2.52 |
2.31 |
2.14 |
5.46 |
4.88 |
5.42 |
5.42 |
5.02 |
6.82 |
8.1 |
8.23 |
9.34 |
7.81 |
7.54 |
7.45 |
8.25 |
15.06 |
13.53 |
14.56 |
14.44 |
14.5 |
12.91 |
|
|
|
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
|
0.97 |
1.01 |
1.41 |
1.89 |
1.6 |
1.08 |
1.07 |
1.41 |
1.56 |
1.4817 |
1.28 |
1.12 |
1.22 |
1.39 |
1.34 |
1.36 |
1.6738 |
1.5339 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1872 |
|
|
|
0.149 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
4.2 |
4.11 |
4.29 |
4.35 |
4.31 |
3.9 |
4 |
4.44 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
2.35 |
2.51 |
2.65 |
2.53 |
2.56 |
2.5 |
2.48 |
2.38 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.4702 |
0.5593 |
0.534 |
0.4956 |
0.4687 |
0.4893 |
0.4655 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
8.86 |
8.93 |
9.38 |
9.04 |
9.43 |
8.93 |
9.76 |
9.51 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
12 |
11.63 |
12.23 |
12.7 |
8.79 |
8.86 |
9.3 |
8.97 |
9.36 |
8.48 |
8.5 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
33.16 |
32.99 |
33.83 |
34.37 |
37.95 |
39.42 |
41.98 |
39.08 |
38.8 |
37.39 |
38.4 |
37.08 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
2.03 |
2.4 |
1.51 |
2.24 |
2.28 |
2.41 |
2.06 |
1.7067 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
12.66 |
12.65 |
13.67 |
12.31 |
12.34 |
11.56 |
11.93 |
7.61 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
19.96 |
20.17 |
20.39 |
20.39 |
22.06 |
22.54 |
23.69 |
22.19 |
22.16 |
21.42 |
21.77 |
20.88 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
11.83 |
11.71 |
11.67 |
11.84 |
13.3 |
13.81 |
13.85 |
13.05 |
13.16 |
12.52 |
12.31 |
11.64 |
|
|
Долг, млрд
|
7.38 |
7.01 |
8.6 |
8.06 |
7.04 |
6.16 |
7.24 |
7.42 |
7.49 |
13.32 |
14.58 |
14.93 |
15.07 |
14.44 |
14.5 |
6.62 |
13.98 |
13.17 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
1997 |
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, %
|
|
|
|
8.43 |
2.72 |
10.32 |
8933.99 |
9111.33 |
9.67 |
8.35 |
8.82 |
9.85 |
9.12 |
14.28 |
14.2 |
13.97 |
11.96 |
11.89 |
11.2 |
12.24 |
12.74 |
18.37 |
9.61 |
9.11 |
7.37 |
4.57 |
5.15 |
|
3.43 |
6.16 |
|
|
ROA, %
|
|
0.34 |
-4.32 |
3.55 |
0.97 |
4.27 |
3.86 |
4.16 |
5.7 |
4.11 |
5.06 |
5.48 |
5.63 |
6.16 |
5.92 |
5.62 |
4.78 |
4.56 |
4.25 |
4.83 |
5.16 |
7.89 |
4.06 |
3.6 |
2.93 |
1.9195 |
2.12 |
|
1.4322 |
7.95 |
|
|
ROIC, %
|
|
|
|
8.13 |
3.65 |
0.43 |
386.79 |
10321.3 |
8.06 |
5.74 |
6.51 |
7.21 |
6.82 |
9.87 |
9.25 |
9.26 |
7.99 |
7.82 |
7.34 |
8.23 |
8.71 |
12.18 |
6.82 |
5.83 |
4.78 |
|
|
|
4.23 |
11.91 |
|
|
ROS, %
|
|
4.41 |
-6.8 |
9.56 |
3.18 |
0.47 |
428.66 |
10327.42 |
11.28 |
11.18 |
12.17 |
15.72 |
15.14 |
15.45 |
15.85 |
16.39 |
14.71 |
13.42 |
12.9 |
13.28 |
11.98 |
17.78 |
11.97 |
11.62 |
10.37 |
4.01 |
3.47 |
2.57 |
2.57 |
12.23 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.73 |
2.74 |
2.07 |
1.1115 |
-0.8822 |
3.22 |
|
6.06 |
14.83 |
|
|
Рентаб EBITDA, %
|
|
21.9 |
21.99 |
16.54 |
9.84 |
10.25 |
5740.56 |
6072.87 |
14.99 |
14.81 |
15.91 |
19.64 |
19.2 |
19.63 |
20.21 |
20.76 |
19.15 |
17.83 |
17.19 |
17.61 |
17.66 |
22.16 |
13.18 |
12.96 |
10.93 |
8.15 |
14.63 |
|
17.68 |
21.07 |
|
|
Чистая рентаб, %
|
2.77 |
0.54 |
-6.47 |
5.05 |
1.3 |
5.7 |
5242.69 |
5317.6 |
6.72 |
6.32 |
7.38 |
7.7 |
7.92 |
16 |
16 |
15.7 |
15.2 |
14.1 |
13.7 |
14.4 |
12.9 |
11.98 |
6.87 |
6.52 |
5.5 |
3.47 |
3.93 |
|
2.57 |
13.95 |
|
|
Operation Margin, %
|
100 |
13.95 |
14.59 |
14.78 |
7.8 |
0.47 |
428.66 |
10327.42 |
13.87 |
15.51 |
16.26 |
15.76 |
15.61 |
15.96 |
15.97 |
15.69 |
15.2 |
14.08 |
13.71 |
14.36 |
12.91 |
13.03 |
12.4 |
12.2 |
10.51 |
|
-1.332 |
7.7 |
7.7 |
15.58 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.12 |
8.37 |
8.6 |
7.6 |
6.6 |
6.15 |
6.94 |
7.2 |
11.98 |
6.86 |
6.52 |
5.5 |
|
|
|
4.89 |
16.02 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
|
|
3.24 |
3.16 |
3.16 |
1.4735 |
3.75 |
3.88 |
3.8 |
4.94 |
4.46 |
3.55 |
4.07 |
4.13 |
4.82 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
2.07 |
1.8311 |
2.31 |
1.9135 |
1.7228 |
1.6156 |
1.7164 |
1.3757 |
0.8502 |
0.966 |
0.5885 |
1.3448 |
6.16 |
|
|
ROA, %
|
|
|
0.7678 |
0.6609 |
0.8173 |
0.6708 |
0.6131 |
0.582 |
0.6179 |
0.5232 |
0.3465 |
0.3984 |
0.239 |
0.5403 |
7.95 |
|
|
ROCE, %
|
|
|
|
|
|
|
1.2954 |
1.2272 |
1.6166 |
-0.396 |
0.8053 |
1.4474 |
1.2084 |
1.5923 |
14.83 |
|
|
Рентаб EBITDA, %
|
22.6 |
22.68 |
19.81 |
18.46 |
19.96 |
18.07 |
17.17 |
16.31 |
19.42 |
7.54 |
15.31 |
16.56 |
16.28 |
17.65 |
21.07 |
|
|
Чистая рентаб, %
|
|
|
5.91 |
5.06 |
6.15 |
4.92 |
4.66 |
4.33 |
4.52 |
3.88 |
2.85 |
2.91 |
1.71 |
3.77 |
13.95 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.3648 |
0.3291 |
0.4694 |
0.4022 |
0.306 |
0.0743 |
0.1427 |
|
0.0945 |
|
Расходы на обслуживание долга
|
0.3972 |
0.4902 |
0.5367 |
0.4481 |
0.3858 |
0.3935 |
0.398 |
|
0.36 |
|
Всего задолженность
|
|
6.27 |
7.01 |
6.16 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
123538 |
122909 |
128044 |
119845 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0153 |
0.014 |
0.068 |
0.067 |
0.0154 |
0.0142 |
0.0175 |
0.0273 |
0.0837 |
0.0861 |
0.0271 |
0.0294 |
|
Расходы на обслуживание долга
|
0.0913 |
0.0832 |
0.084 |
0.0951 |
0.0909 |
0.0922 |
0.1011 |
0.1093 |
0.0954 |
0.112 |
0.1227 |
0.0929 |
|