Отчетность Sonic Automotive, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
1996 |
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 $
|
|
|
|
|
|
|
|
|
|
0.9591 |
1.0281 |
1.3738 |
0.7764 |
0.2262 |
0.7042 |
0.8723 |
0.8886 |
1.1072 |
1.2974 |
1.379 |
1.047 |
1.0076 |
0.7749 |
0.5917 |
1.302 |
1.99 |
2.16 |
|
1.84 |
|
|
Выручка, млрд $
|
0.3766 |
0.536 |
1.6037 |
3.35 |
6.05 |
6.34 |
7.07 |
7.03 |
7.39 |
7.88 |
7.97 |
8.34 |
6.03 |
6.13 |
6.88 |
7.87 |
8.37 |
8.84 |
9.2 |
9.62 |
9.73 |
9.87 |
9.95 |
10.45 |
9.77 |
12.4 |
14 |
14.18 |
14.37 |
|
|
Чистая прибыль, млрд $
|
0.003 |
0.0037 |
0.0186 |
0.0446 |
0.0742 |
0.0793 |
0.1066 |
0.0716 |
0.0861 |
0.0919 |
0.0811 |
0.0955 |
-0.6859 |
0.0315 |
0.0899 |
0.076 |
0.089 |
0.082 |
0.097 |
0.086 |
0.093 |
0.093 |
0.052 |
0.144 |
-0.051 |
0.348 |
0.0885 |
0.0389 |
0.1782 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
2.66 |
2.68 |
3.18 |
2.44 |
1.5357 |
2.1 |
2.29 |
2.04 |
2.42 |
2.62 |
2.82 |
2.6 |
2.74 |
2.43 |
1.9477 |
2.59 |
3.74 |
5.12 |
4.99 |
5.86 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1751 |
0.3077 |
0.3041 |
0.5384 |
0.6346 |
0.5865 |
0.5236 |
|
|
EBITDA, млрд $
|
0.006 |
0.0072 |
0.0343 |
0.0846 |
0.1426 |
0.1558 |
0.1819 |
0.1294 |
0.1597 |
0.1755 |
0.1713 |
0.1972 |
-0.6924 |
0.1453 |
0.1993 |
0.2524 |
0.2483 |
0.2439 |
0.2778 |
0.2747 |
0.304 |
0.282 |
0.27 |
0.395 |
0.122 |
0.619 |
0.7489 |
0.7172 |
0.6659 |
|
|
FCF, млрд $
|
0.0002 |
-0.08 |
-0.0467 |
-0.3361 |
0.033 |
0.103 |
0.0464 |
0.0419 |
0.1054 |
0.0041 |
-0.1617 |
-0.0442 |
-0.0165 |
0.3603 |
0.1698 |
-0.005 |
-0.163 |
-0.031 |
0.014 |
-0.104 |
0.01 |
-0.071 |
-0.02 |
0.045 |
0.154 |
0.008 |
0.1792 |
-0.0859 |
-0.2565 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1629 |
0.1437 |
0.1709 |
0.2811 |
0.3063 |
0.4686 |
0.1196 |
-0.0529 |
|
|
Баланс стоимость, млрд $
|
0.013 |
0.0162 |
0.0347 |
0.0794 |
0.1536 |
0.2329 |
0.3395 |
0.4028 |
0.4707 |
0.5424 |
0.5983 |
0.6643 |
-0.0406 |
-0.0352 |
0.0534 |
0.1244 |
0.208 |
0.2844 |
0.3764 |
0.457 |
0.5411 |
0.6254 |
0.6707 |
0.7902 |
0.7218 |
1.0517 |
1.1389 |
1.1381 |
0.8919 |
|
|
Операционная прибыль, млрд $
|
0.0108 |
0.0149 |
0.0527 |
0.1158 |
0.2091 |
0.2013 |
0.2352 |
0.2067 |
0.2222 |
0.2508 |
0.2683 |
0.2966 |
0.1388 |
0.165 |
0.1829 |
0.216 |
0.241 |
0.244 |
0.24 |
0.235 |
0.241 |
0.221 |
0.207 |
0.328 |
0.304 |
0.539 |
0.605 |
0.5865 |
0.5236 |
|
|
Операционные расходы, млрд $
|
0.0348 |
0.0498 |
0.1547 |
0.3386 |
0.6561 |
0.7734 |
0.8557 |
0.867 |
0.915 |
0.9605 |
0.9632 |
0.995 |
0.8468 |
0.8794 |
0.9318 |
0.9931 |
0.9943 |
1.0571 |
1.1257 |
1.1794 |
1.1883 |
1.2367 |
1.2389 |
1.1925 |
1.1197 |
1.3758 |
1.4797 |
1.7127 |
1.5798 |
|
|
CAPEX, млрд $
|
0.0019 |
0.0877 |
0.0765 |
0.3822 |
0.0732 |
0.0436 |
0.0925 |
0.0961 |
0.1044 |
0.0816 |
0.0998 |
0.0783 |
0.1371 |
0.0433 |
0.0852 |
0.159 |
0.095 |
0.158 |
0.146 |
0.173 |
0.206 |
0.234 |
0.164 |
0.126 |
0.127 |
0.298 |
0.2893 |
0.2055 |
0.2036 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
2.31 |
2.11 |
2.55 |
2.8 |
2.79 |
3.35 |
3.07 |
3.18 |
3.59 |
3.65 |
3.45 |
3.59 |
3.49 |
3.65 |
3.64 |
3.58 |
|
|
Чистая прибыль, млрд $
|
-0.1991 |
0.031 |
0.06 |
0.0575 |
0.0537 |
0.114 |
0.0847 |
0.0963 |
0.0973 |
0.0948 |
0.0873 |
-0.1909 |
0.0477 |
0.0234 |
0.0684 |
0.0387 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
4.77 |
4.5 |
4.67 |
4.99 |
5.38 |
5.18 |
5.26 |
5.8 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
0.1544 |
0.1548 |
0.1489 |
0.1764 |
0.1064 |
0.141 |
0.0282 |
0.1182 |
|
|
EBITDA, млрд $
|
0.0684 |
0.077 |
0.1162 |
0.1241 |
0.1115 |
0.1898 |
0.1502 |
0.1853 |
0.1843 |
0.1813 |
0.1764 |
0.2098 |
0.1407 |
0.1771 |
-0.007 |
0.1548 |
|
|
FCF, млрд $
|
-0.0334 |
0.4571 |
0.075 |
-0.0691 |
0.069 |
0.3437 |
0.2288 |
-0.138 |
0.2097 |
0.0122 |
0.2419 |
-0.2886 |
-0.0754 |
-0.0232 |
0.0352 |
-0.1699 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.0902 |
-0.1249 |
0.301 |
0.0399 |
0.2525 |
0.0538 |
0.3391 |
-0.2393 |
-0.034 |
0.0151 |
0.0352 |
-0.1199 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
0.7719 |
0.8807 |
0.9602 |
1.0517 |
1.1389 |
1.2235 |
1.3015 |
1.1003 |
1.1381 |
0.8767 |
0.8575 |
0.8919 |
|
|
Операционная прибыль, млрд $
|
-0.0136 |
0.499 |
0.1053 |
-0.034 |
0.1367 |
0.3811 |
0.3052 |
-0.0213 |
0.2685 |
0.1548 |
0.1489 |
-0.2591 |
-0.0382 |
0.0783 |
0.1374 |
0.1182 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.313 |
0.3454 |
0.3466 |
0.3708 |
0.4169 |
0.434 |
0.4318 |
0.3998 |
0.4471 |
0.428 |
0.4096 |
0.3863 |
|
|
CAPEX, млрд $
|
0.0223 |
0.0227 |
0.0229 |
0.0232 |
0.0237 |
0.0248 |
0.0252 |
0.0274 |
0.0299 |
0.0416 |
0.0972 |
0.0335 |
0.0343 |
0.0383 |
0.0781 |
0.05 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
1996 |
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 |
Наличность, млрд
|
0.0067 |
0.0183 |
0.0518 |
0.0831 |
0.1093 |
0.1279 |
0.0106 |
0.0821 |
0.01 |
0.0076 |
0.0127 |
0.0165 |
0.007 |
0.03 |
0.0218 |
0.0019 |
0.0034 |
0.003 |
0.0042 |
0.0036 |
0.0031 |
0.0064 |
0.0059 |
0.0291 |
0.1703 |
0.3201 |
0.5012 |
0.1602 |
0.0289 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0732 |
0.0998 |
0.272 |
0.345 |
0.345 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4382 |
0.4327 |
0.3717 |
0.4011 |
0.4624 |
0.5281 |
0.5281 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.5285 |
1.5179 |
1.2473 |
1.26 |
1.22 |
1.5783 |
1.5783 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0936 |
0.1073 |
0.091 |
0.0857 |
0.1275 |
0.1217 |
0.1423 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.99 |
2.02 |
1.88 |
2.08 |
2.21 |
2.52 |
2.52 |
|
|
Чистые активы, млрд
|
|
|
|
|
0.4509 |
0.5173 |
0.6372 |
0.6983 |
0.7697 |
0.8308 |
0.9038 |
0.9308 |
0.1898 |
0.3688 |
0.4647 |
0.5234 |
0.5265 |
0.6144 |
0.6675 |
0.729 |
0.7252 |
0.7868 |
0.8231 |
0.9448 |
0.8148 |
1.0764 |
1.135 |
0.8548 |
1.5617 |
|
|
Активы, млрд
|
0.111 |
0.2915 |
0.5761 |
1.5011 |
1.7892 |
1.8059 |
2.38 |
2.69 |
2.9 |
3.03 |
3.12 |
3.28 |
2.41 |
2.07 |
2.25 |
2.34 |
2.78 |
3.05 |
3.18 |
3.56 |
3.64 |
3.82 |
3.8 |
4.07 |
3.75 |
4.98 |
5.01 |
5.15 |
5.36 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7393 |
1.65 |
1.44 |
1.41 |
1.35 |
1.7729 |
1.7729 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.9188 |
0.637 |
0.6518 |
1.51 |
1.67 |
1.6165 |
1.6165 |
|
|
Задолженность, млрд
|
0.0844 |
0.2071 |
0.4337 |
1.0985 |
1.3383 |
1.2887 |
1.7381 |
1.9879 |
2.13 |
2.19 |
2.22 |
2.35 |
2.22 |
1.7001 |
1.7861 |
1.8169 |
2.25 |
2.44 |
2.52 |
2.83 |
2.91 |
3.03 |
2.97 |
3.13 |
2.93 |
3.9 |
3.87 |
4.29 |
4.47 |
|
|
Чистый долг, млрд
|
-0.0067 |
0.1155 |
0.1841 |
0.4369 |
1.0632 |
0.9799 |
1.4854 |
1.6106 |
1.7127 |
1.6968 |
1.6531 |
1.8112 |
1.6654 |
1.3095 |
1.3956 |
1.414 |
1.15 |
1.316 |
1.3203 |
1.4363 |
1.5549 |
1.7274 |
1.6522 |
1.7414 |
1.6935 |
2.93 |
2.81 |
3.51 |
3.83 |
|
|
Долг, млрд
|
|
0.1338 |
0.2359 |
0.52 |
1.1725 |
1.1079 |
1.496 |
1.6927 |
1.7227 |
1.7044 |
1.6658 |
1.8277 |
1.6724 |
1.3395 |
1.4174 |
1.416 |
1.1534 |
1.319 |
1.3245 |
1.4399 |
1.558 |
1.7338 |
1.658 |
1.3851 |
1.4591 |
2 |
3.49 |
3.67 |
3.86 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.1818 |
0.1157 |
0.1257 |
0.1703 |
0.0772 |
0.2396 |
0.2201 |
0.2994 |
0.3602 |
0.3271 |
0.139 |
0.2292 |
0.1602 |
0.1197 |
0.0346 |
0.0289 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
0.272 |
0.272 |
0.287 |
0.3 |
0.345 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.3459 |
0.3606 |
0.4624 |
0.3748 |
0.4006 |
0.4315 |
0.5281 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
1.24 |
1.2 |
1.22 |
1.46 |
1.45 |
1.4339 |
1.5783 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.0328 |
0.0335 |
0.0345 |
0.0361 |
-0.0352 |
0.0366 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
2.07 |
1.76 |
2.21 |
2.3 |
2.3 |
2.24 |
2.52 |
|
|
Чистые активы, млрд
|
|
|
|
|
0.8265 |
0.9464 |
1.0057 |
1.0764 |
1.135 |
1.17 |
1.1069 |
0.8952 |
0.8548 |
2.3 |
2.06 |
|
|
|
Активы, млрд
|
|
|
|
|
3.69 |
3.66 |
3.51 |
4.98 |
5.01 |
5.02 |
4.83 |
4.98 |
5.15 |
5.08 |
5.05 |
5.36 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
1.4 |
1.19 |
1.35 |
1.55 |
1.52 |
1.4899 |
1.7729 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
1.46 |
1.49 |
1.67 |
1.65 |
1.63 |
1.6231 |
1.6165 |
|
|
Задолженность, млрд
|
|
|
|
|
2.87 |
2.71 |
2.5 |
3.9 |
3.87 |
3.85 |
3.72 |
4.08 |
4.29 |
4.2 |
4.19 |
4.47 |
|
|
Чистый долг, млрд
|
|
|
|
|
1.7229 |
1.8995 |
1.7512 |
2.93 |
2.81 |
2.95 |
2.96 |
3.26 |
3.51 |
3.49 |
3.53 |
3.83 |
|
|
Долг, млрд
|
2.01 |
1.75 |
1.63 |
1.83 |
1.78 |
1.64 |
1.43 |
1.89 |
1.87 |
3.28 |
3.1 |
1.85 |
2.06 |
3.61 |
3.57 |
3.86 |
|
|
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, %
|
|
|
|
16.45 |
15.34 |
16.72 |
10.25 |
11.18 |
11.06 |
8.97 |
10.26 |
-361.42 |
8.56 |
19.35 |
15.44 |
16.72 |
14.21 |
15.14 |
12.36 |
12.81 |
12.29 |
6.41 |
16.31 |
-5.84 |
36.9 |
8.98 |
4.45 |
|
19.94 |
18.98 |
|
|
ROA, %
|
1.27 |
3.23 |
2.97 |
4.15 |
4.39 |
4.49 |
2.66 |
2.97 |
3.04 |
2.6 |
2.91 |
-28.45 |
1.52 |
4 |
3.32 |
3.43 |
2.78 |
3.11 |
2.56 |
2.59 |
2.49 |
1.36 |
3.66 |
-1.31 |
8 |
7.98 |
0.7683 |
|
3.45 |
10.71 |
|
|
ROIC, %
|
|
|
|
13.82 |
11.87 |
11.37 |
9.72 |
9.69 |
10.08 |
10.65 |
11.05 |
60.61 |
44.56 |
22.12 |
6.8 |
7.13 |
6.81 |
6.78 |
5.97 |
6.11 |
6.91 |
4.86 |
8.39 |
-0.12 |
11.3 |
|
|
|
12.85 |
14.95 |
|
|
ROS, %
|
1.1 |
1.85 |
2.18 |
1.98 |
2.05 |
2.45 |
1.67 |
1.93 |
1.96 |
1.86 |
2.04 |
-12 |
1.79 |
2.39 |
2.69 |
2.43 |
2.15 |
2.39 |
2.14 |
2.3 |
1.93 |
1.76 |
2.88 |
0.31 |
4.18 |
2.77 |
0.6321 |
1.2401 |
1.2401 |
11.39 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.46 |
15.35 |
15.88 |
17.46 |
20.26 |
18.97 |
|
17.05 |
20.93 |
|
|
Рентаб EBITDA, %
|
3.02 |
3.57 |
3.81 |
2.36 |
2.46 |
2.62 |
2.1 |
2.31 |
2.23 |
2.15 |
2.37 |
-11.47 |
2.37 |
2.9 |
3.21 |
2.97 |
2.76 |
3.02 |
2.85 |
3.1 |
2.86 |
2.71 |
3.78 |
1.25 |
4.34 |
4.54 |
5.06 |
|
4.63 |
20.49 |
|
|
Чистая рентаб, %
|
0.69 |
1.16 |
1.33 |
1.23 |
1.25 |
1.51 |
1.02 |
1.16 |
1.17 |
1.02 |
1.15 |
-11.37 |
0.51 |
1.31 |
2.7 |
2.9 |
2.8 |
2.6 |
2.4 |
2.5 |
2.2 |
2.1 |
3.1 |
3.1 |
4.3 |
0.63 |
0.27 |
|
1.24 |
11.39 |
|
|
Operation Margin, %
|
2.78 |
3.29 |
3.46 |
3.46 |
3.18 |
3.33 |
2.94 |
3 |
3.18 |
3.37 |
3.56 |
2.3 |
2.69 |
2.66 |
2.74 |
2.88 |
2.76 |
2.61 |
2.44 |
2.48 |
2.24 |
2.08 |
3.14 |
3.11 |
4.34 |
|
4.53 |
3.64 |
3.64 |
14.59 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.97 |
1.05 |
0.92 |
1.05 |
0.9 |
0.96 |
0.94 |
0.52 |
1.38 |
-0.53 |
2.81 |
|
|
|
2.97 |
11.84 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
|
|
0.4298 |
-15.73 |
-3.22 |
-2.12 |
159.26 |
24.12 |
-0.5831 |
-18.32 |
-2.82 |
1.0959 |
-7.52 |
0.9681 |
-7.08 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
6.98 |
13.96 |
9.72 |
10.35 |
9.71 |
8.87 |
7.87 |
-17.36 |
4.58 |
2.41 |
7.58 |
4.45 |
18.98 |
|
|
ROA, %
|
1.4579 |
3.1 |
2.36 |
2.27 |
1.9496 |
1.8904 |
1.7723 |
-3.89 |
0.9421 |
0.4575 |
1.3502 |
0.7432 |
10.71 |
|
|
ROCE, %
|
|
|
|
|
5.99 |
5.41 |
4.78 |
5.64 |
3.41 |
4.54 |
0.9139 |
3.85 |
20.93 |
|
|
Рентаб EBITDA, %
|
4 |
5.66 |
4.89 |
5.82 |
5.14 |
4.96 |
5.12 |
5.84 |
4.03 |
4.85 |
-0.19 |
4.32 |
20.49 |
|
|
Чистая рентаб, %
|
1.95 |
3.4 |
2.75 |
3.03 |
2.71 |
2.6 |
2.53 |
-5.32 |
1.37 |
0.64 |
1.88 |
1.08 |
11.39 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0885 |
0.0999 |
0.1009 |
0.0688 |
0.0647 |
0.049 |
0.1411 |
|
0.0001 |
|
Расходы на обслуживание долга
|
0.0838 |
0.1005 |
0.1019 |
0.0662 |
0.0599 |
0.0706 |
0.1399 |
|
0.183 |
|
Всего задолженность
|
|
1.9458 |
2.07 |
1.8314 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
8100 |
10200 |
10300 |
10500 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0152 |
0.0142 |
0.013 |
0.0218 |
0.0256 |
0.0272 |
0.0325 |
0.0385 |
0.0429 |
0.0459 |
0.0464 |
|
|
Расходы на обслуживание долга
|
0.0142 |
0.0136 |
0.0122 |
0.0205 |
0.0244 |
0.0259 |
0.031 |
0.0385 |
0.043 |
0.0459 |
0.0174 |
0.0467 |
|