{"text_format":"3","workbook":"xlsb","n_sheets":3,"sheets":["flash-report1","год","точн"],"not_rendered":{"charts":27,"macros":1,"defined_names":46},"read":"bin_skipped_in_rows","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":0}}

{"sheet":"flash-report1","index":0,"n_rows":104,"n_cols":20,"rows_kept":104,"merged":[[8,2,8,4],[8,7,8,9],[8,12,8,14],[8,17,8,19],[23,3,23,4],[23,8,23,9],[23,13,23,14],[23,18,23,19],[25,3,25,4],[25,8,25,9],[25,13,25,14],[25,18,25,19],[41,2,41,5],[41,7,41,9],[41,12,41,14],[41,17,41,19],[54,2,54,4],[54,7,54,9],[54,12,54,14],[67,2,67,4],[67,7,67,9],[80,2,80,4],[80,7,80,9],[80,12,80,14],[80,17,80,19],[103,10,103,19]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Информационная панель инвестора. Анализ: компания"]
[]
[null,null,"масштаб периодов 3",{"$nulls":3},"период: с 2007 по 2009 г.г."]
[]
[]
[]
[null,null,"прибыли и убытки",{"$nulls":3}," ","баланс",{"$nulls":4},"денежные потоки",{"$nulls":4},"показатели эффективности"]
[]
[]
[null,null,"Результаты 2010 года"]
[]
[null,null,"операционная прибыль (EBIT)",null,1,null,null,"инвестированный капитал",null,6,null,null,"чистый денежный поток",null,11,null,null,"рентабть инвестир. кап-ла (ROIC)",null,16]
[]
[]
[]
[{"$nulls":3},"× 1  млрд.руб.",{"$nulls":4},"× 1  млрд.руб.",{"$nulls":4},"× 1  млрд.руб.",{"$nulls":4},1000]
[]
[]
[{"$nulls":3},{"v":902.3400000000001,"d":"902"},{"$nulls":4},{"v":7320.636,"d":"7321"},{"$nulls":4},{"v":-64.26000000000005,"d":"-64"},{"$nulls":4},{"v":0.09790105668414603,"d":"10%"}]
[]
[]
[{"$nulls":3},"достигнутый минимум",{"$nulls":4},"достигнутый минимум",{"$nulls":4},0,{"$nulls":4},0]
[]
[{"$nulls":3},"достигнутый максимум",{"$nulls":4},"достигнутый максимум",{"$nulls":4},0,{"$nulls":4},"достигнутый максимум 18 %"]
[]
[]
[null,null,"Динамика: развитие и тененции"]
[]
[null,null,"выручка",null,2,null,null,"активы",null,7,null,null,"операционный денежный поток",null,12,null,null,"рентабть инвестир. кап-ла (ROIC)",null,17]
{"$rows_empty":10}
[null,null,"млрд. руб.          операционная и чистая прибыль",{"$nulls":4},"млрд. руб.                          внеоборотные активы",{"$nulls":4},"млрд. руб.",{"$nulls":4},"wacc"]
[]
[]
[null,null,"операционная прибыль (EBIT)",null,3,null,null,"инвестированный капитал",null,8,null,null,"чистый денежный поток",null,13,null,null,"доля EBITDA в выручке",null,18]
{"$rows_empty":9}
[null,null,"млрд. руб.",{"$nulls":4},"млрд. руб.                         собственный капитал",{"$nulls":4},"млрд. руб.                          остатки на счетах",{"$nulls":5},"покрытие задоженности EBITDA"]
[]
[]
[null,null,"доля расходов в выручке",null,4,null,null,"собственные оборотные средства",null,9,null,null,"дивиденды на акцию",null,14,null,null,"производительность труда, млн.р./чел",null,19]
{"$rows_empty":9}
[null,null,"%%                         расходы млрд.руб.",{"$nulls":4},"млрд. руб.",{"$nulls":5},"прибыль на акцию",{"$nulls":4},"численность персонала, сот.тыс.чел."]
[]
[]
[null,null,"чистая прибыль",null,5,null,null,"доля обязательств в активах",null,10,null,null,"свободный денежный поток (FCF)",null,15,null,null,"период оборота активов",null,20]
{"$rows_empty":9}
[null,null,"млрд. руб.",{"$nulls":4},"% (обязательства / активы )",{"$nulls":4},"млрд. руб.",{"$nulls":4},"активы / выручка *360"]
[]
[]
[null,null,"Показатели структуры баланса и денежных потоков",{"$nulls":14},"Создание стоимости",null,"млрд.руб."]
[]
[null,null,"Структура денежного потока",{"$nulls":6},"млрд. руб.",null,null,"структура баланса и ликвидность",null,21,null,null,"EVA",null,22]
[{"$nulls":3},"деньги на конец 2008г.",{"$nulls":4},{"v":371.028,"d":"371"}]
[null,null,1,"выручка",{"$nulls":4},{"v":2995.172,"d":"2,995"}]
[null,null,-1,"расходы",{"$nulls":4},{"v":2092.832,"d":"2,093"}]
[null,null,1,"амотризация",{"$nulls":4},0]
[null,null,-1,"рост дебиторской задолж-ти",{"$nulls":4},{"v":170.79100000000005,"d":"171"}]
[null,null,-1,"рост прочих оборотных активов",{"$nulls":4},{"v":8.367999999999938,"d":"8"}]
[null,null,1,"рост кредиторской здолж-ти",{"$nulls":4},{"v":83.04700000000003,"d":"83"},{"$nulls":3},"доли,%"]
[null,null,-1,"налоги на прибыль",{"$nulls":4},{"v":185.642,"d":"186"}]
[null,null,-1,"инвестиционный и финансовый поток",{"$nulls":4},{"v":684.8460000000002,"d":"685"}]
[{"$nulls":3},"деньги на конец 2009г.",{"$nulls":4},{"v":306.768,"d":"307"}]
[]
[{"$nulls":3},"операционная прибыль (EBIT)",{"$nulls":4},{"v":902.3400000000001,"d":"902"}]
[{"$nulls":3},"EBITDA",{"$nulls":4},{"v":902.3400000000001,"d":"902"},{"$nulls":8},"––","EVA (экономическая прибыль)"]
[{"$nulls":3},"операционный денежный поток",{"$nulls":4},{"v":620.5860000000002,"d":"621"},{"$nulls":8},"––","NOPAT (опер прибыль после налогов)"]
[{"$nulls":3},"чистый денежный поток",{"$nulls":4},{"v":-64.26000000000005,"d":"- 64"},{"$nulls":9},"Расходы на капитал"]
[]
[]
[null,null,"Источник: финансовая отчетность, сайт rts.ru",{"$nulls":7},"Станислав Салостей"]

{"sheet":"год","index":1,"n_rows":69,"n_cols":11,"rows_kept":69,"flags":["formulas_cached_only"]}
[]
["id","статья","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31"]
["млрд.",{"v":1000,"d":"1,000"}]
[null,"Активы"]
[null,"Оборотные активы "]
["А1","Денежные средства и их эквиваленты ",{"v":58.354,"d":"58"},{"v":71.396,"d":"71"},{"v":106.157,"d":"106"},{"v":146.866,"d":"147"},{"v":269.224,"d":"269"},{"v":279.109,"d":"279"},{"v":343.833,"d":"344"},{"v":249.759,"d":"250"},{"v":440.786,"d":"441"}]
["А1","Денежные средства с ограничением к использованию ",{"v":39.581,"d":"40"},{"v":33.743,"d":"34"},{"v":16.861,"d":"17"},{"v":18.04,"d":"18"},{"v":12.356,"d":"12"},{"v":12.025,"d":"12"},{"v":3.747,"d":"4"},{"v":4.872,"d":"5"},{"v":3.669,"d":"4"}]
["А1","Краткосрочные финансовые активы",{"v":28.895,"d":"29"},{"v":57.069,"d":"57"},{"v":40.428,"d":"40"},{"v":79.001,"d":"79"},{"v":106.574,"d":"107"},{"v":113.911,"d":"114"},{"v":23.448,"d":"23"},{"v":52.137,"d":"52"},{"v":7.435,"d":"7"}]
["А2","Дебиторская задолженность и предоплата ",{"v":192.042,"d":"192"},{"v":234.929,"d":"235"},{"v":316.709,"d":"317"},{"v":394.659,"d":"395"},{"v":662.04,"d":"662"},{"v":697.464,"d":"697"},{"v":675.934,"d":"676"},{"v":846.725,"d":"847"},{"v":757.9,"d":"758"}]
["А3","Товарно-материальные запасы",{"v":88.561,"d":"89"},{"v":111.33,"d":"111"},{"v":130.4,"d":"130"},{"v":169.121,"d":"169"},{"v":207.459,"d":"207"},{"v":245.406,"d":"245"},{"v":276.954,"d":"277"},{"v":286.719,"d":"287"},{"v":325.739,"d":"326"}]
["А3","НДС к возмещению",{"v":73.596,"d":"74"},{"v":85.909,"d":"86"},{"v":94.863,"d":"95"},{"v":145.484,"d":"145"},{"v":140.305,"d":"140"},{"v":122.558,"d":"123"},{"v":115.878,"d":"116"},{"v":139.718,"d":"140"},{"v":158.39,"d":"158"}]
["А3","Прочие оборотные активы ",{"v":4.13,"d":"4"},{"v":6.086,"d":"6"},{"v":21.262,"d":"21"},{"v":48.282,"d":"48"},{"v":84.347,"d":"84"},{"v":95.944,"d":"96"},{"v":132.281,"d":"132"},{"v":107.044,"d":"107"},{"v":171.976,"d":"172"}]
[null,null,0,0,0,0,0,0,0,0,0]
[null,"Внеоборотные активы",0,0,0,0,0,0,0,0,0]
["А4","Основные средства",{"v":1855.276,"d":"1,855"},{"v":1973.781,"d":"1,974"},{"v":2183.084,"d":"2,183"},{"v":2791.011,"d":"2,791"},{"v":3034.968,"d":"3,035"},{"v":3490.477,"d":"3,490"},{"v":4020.522,"d":"4,021"},{"v":4899.223,"d":"4,899"},{"v":5486.429,"d":"5,486"}]
["А4","Инвестиции в ассоциированные и совместно контролируемые компании ",{"v":84.875,"d":"85"},{"v":58.939,"d":"59"},{"v":81.783,"d":"82"},{"v":233.782,"d":"234"},{"v":318.142,"d":"318"},{"v":670.403,"d":"670"},{"v":772.143,"d":"772"},{"v":794.705,"d":"795"},{"v":757.157,"d":"757"}]
["А4","Долгосрочная дебиторская задолженность и предоплата",{"v":72.666,"d":"73"},{"v":93.769,"d":"94"},{"v":146.302,"d":"146"},{"v":179.187,"d":"179"},{"v":251.123,"d":"251"},{"v":402.382,"d":"402"},{"v":343.805,"d":"344"},{"v":413.309,"d":"413"},{"v":436.432,"d":"436"}]
["А4","Долгосрочные финансовые активы, имеющиеся в наличии для продажи ",0,{"v":8.178,"d":"8"},{"v":28.71,"d":"29"},{"v":67.847,"d":"68"},{"v":150.874,"d":"151"},{"v":256.21,"d":"256"},{"v":48.186,"d":"48"},{"v":106.658,"d":"107"},{"v":191.417,"d":"191"}]
["А4","Прочие внеоборотные активы ",{"v":41.886,"d":"42"},{"v":28.958,"d":"29"},{"v":39.23,"d":"39"},{"v":65.814,"d":"66"},{"v":72.513,"d":"73"},{"v":406.667,"d":"407"},{"v":411.837,"d":"412"},{"v":467.659,"d":"468"},{"v":498.663,"d":"499"}]
[null,null,0,0,0,0,0,0,0,0,0]
[null,"Итого активы ",{"v":2539.862,"d":"2,540"},{"v":2764.087,"d":"2,764"},{"v":3205.789,"d":"3,206"},{"v":4339.094,"d":"4,339"},{"v":5309.925,"d":"5,310"},{"v":6792.556,"d":"6,793"},{"v":7168.568,"d":"7,169"},{"v":8368.528,"d":"8,369"},{"v":9235.993,"d":"9,236"}]
[null,null,0,0,0,0,0,0,0,0,0]
[null,"Обязательства и капитал",0,0,0,0,0,0,0,0,0]
[null,"Краткосрочные обязательства",0,0,0,0,0,0,0,0,0]
["П1","Кредиторская задолженность и начисленные обязательства",{"v":95.84,"d":"96"},{"v":124.273,"d":"124"},{"v":174.433,"d":"174"},{"v":219.983,"d":"220"},{"v":398.126,"d":"398"},{"v":485.466,"d":"485"},{"v":466.757,"d":"467"},{"v":502.075,"d":"502"},{"v":702.64,"d":"703"}]
["П2","Задолженность по налогам (в том числе по налогу на прибыль)",{"v":106.891,"d":"107"},{"v":103.799,"d":"104"},{"v":84.977,"d":"85"},{"v":104.817,"d":"105"},{"v":68.38,"d":"68"},{"v":73.563,"d":"74"},{"v":57.396,"d":"57"},{"v":109.201,"d":"109"},{"v":117.569,"d":"118"}]
["П2","Краткосрочные заемные средства и текущая часть обязатьств по долгосрочным займам",{"v":184.823,"d":"185"},{"v":170.622,"d":"171"},{"v":156.172,"d":"156"},{"v":180.959,"d":"181"},{"v":290.705,"d":"291"},{"v":504.07,"d":"504"},{"v":432.64,"d":"433"},{"v":424.855,"d":"425"},{"v":190.845,"d":"191"}]
["П2","Краткосрочные векселя к уплате ",{"v":41.384,"d":"41"},{"v":27.433,"d":"27"},{"v":20.845,"d":"21"},{"v":20.71,"d":"21"},{"v":102.859,"d":"103"},{"v":21.455,"d":"21"},{"v":8.052,"d":"8"},{"v":11.761,"d":"12"},{"v":0.207,"d":"0"}]
[null,null,0,0,0,0,0,0,0,0,0]
["П3","Долгосрочные обязательства",0,0,0,0,0,0,0,0,0]
["П3","Долгосрочные займы",{"v":248.603,"d":"249"},{"v":303.755,"d":"304"},{"v":427.086,"d":"427"},{"v":741.849,"d":"742"},{"v":668.343,"d":"668"},{"v":981.408,"d":"981"},{"v":923.23,"d":"923"},{"v":1184.457,"d":"1,184"},{"v":1124.395,"d":"1,124"}]
["П3","Долгосрочные векселя к уплате ",{"v":20.218,"d":"20"},{"v":13.715,"d":"14"},{"v":11.64,"d":"12"},{"v":10.639,"d":"11"},{"v":17.186,"d":"17"},{"v":3.555,"d":"4"},{"v":1.718,"d":"2"},{"v":4.592,"d":"5"},0]
["П3","Реструктурированная задолженность по расчетам с бюджетом",{"v":10.592,"d":"11"},{"v":6.111,"d":"6"},{"v":1.829,"d":"2"},{"v":1.128,"d":"1"},{"v":0.822,"d":"1"},{"v":0.178,"d":"0"},{"v":0.124,"d":"0"},{"v":0.04,"d":"0"},{"v":0.001,"d":"0"}]
["П3","Резервы предстоящих расходов и платежей",{"v":21.989,"d":"22"},{"v":34.88,"d":"35"},{"v":44.275,"d":"44"},{"v":83.794,"d":"84"},{"v":119.578,"d":"120"},{"v":79.213,"d":"79"},{"v":85.807,"d":"86"},{"v":143.591,"d":"144"},{"v":200.04,"d":"200"}]
["П3","Отложенное обязательство по налогу на прибыль",{"v":63.019,"d":"63"},{"v":96.823,"d":"97"},{"v":137.062,"d":"137"},{"v":251.868,"d":"252"},{"v":275.508,"d":"276"},{"v":308.353,"d":"308"},{"v":265.279,"d":"265"},{"v":321.524,"d":"322"},{"v":333.143,"d":"333"}]
["П3","Прочие долгосрочные обязательства",{"v":24.454,"d":"24"},{"v":12.753,"d":"13"},{"v":9.446,"d":"9"},{"v":4.613,"d":"5"},{"v":18.598,"d":"19"},{"v":22.198,"d":"22"},{"v":14.466,"d":"14"},{"v":17.111,"d":"17"},{"v":30.792,"d":"31"}]
[null,null,0,0,0,0,0,0,0,0,0]
[null,"Итого обязательства",{"v":817.813,"d":"818"},{"v":894.164,"d":"894"},{"v":1067.765,"d":"1,068"},{"v":1620.36,"d":"1,620"},{"v":1960.105,"d":"1,960"},{"v":2479.459,"d":"2,479"},{"v":2255.469,"d":"2,255"},{"v":2719.207,"d":"2,719"},{"v":2699.632,"d":"2,700"}]
[null,null,0,0,0,0,0,0,0,0,0]
[null,"Капитал ",{"v":2227.669,"d":"2,228"},{"v":2391.559,"d":"2,392"},{"v":2755.596,"d":"2,756"},{"v":3674.019,"d":"3,674"},{"v":4429.735,"d":"4,430"},{"v":5823.763,"d":"5,824"},{"v":6278.863,"d":"6,279"},{"v":7275.026,"d":"7,275"},{"v":7851.809,"d":"7,852"}]
["П4","Уставный капитал",{"v":325.194,"d":"325"},{"v":325.194,"d":"325"},{"v":325.194,"d":"325"},{"v":325.194,"d":"325"},{"v":325.194,"d":"325"},{"v":325.194,"d":"325"},{"v":325.194,"d":"325"},{"v":325.194,"d":"325"},{"v":325.194,"d":"325"}]
["П4","Выкупленные собственные акции ",{"v":-30.367,"d":"-30"},{"v":-33.889,"d":"-34"},{"v":-41.586,"d":"-42"},{"v":-19.504,"d":"-20"},{"v":-41.801,"d":"-42"},{"v":-20.801,"d":"-21"},{"v":-0.597,"d":"-1"},{"v":-104.204,"d":"-104"},{"v":-103.986,"d":"-104"}]
["П4","Нераспределенная прибыль и прочие резервы ",{"v":1417.045,"d":"1,417"},{"v":1563.825,"d":"1,564"},{"v":1808.865,"d":"1,809"},{"v":2270.727,"d":"2,271"},{"v":2905.065,"d":"2,905"},{"v":3646.396,"d":"3,646"},{"v":4280.518,"d":"4,281"},{"v":5105.525,"d":"5,106"},{"v":6028.543,"d":"6,029"}]
[null,null,0,0,0,0,0,0,0,0,0]
["П4","Доля меньшинства ",{"v":10.177,"d":"10"},{"v":14.793,"d":"15"},{"v":45.551,"d":"46"},{"v":142.317,"d":"142"},{"v":161.362,"d":"161"},{"v":362.308,"d":"362"},{"v":307.984,"d":"308"},{"v":322.806,"d":"323"},{"v":286.61,"d":"287"}]
[null,"Итого капитал",{"v":1722.049,"d":"1,722"},{"v":1869.923,"d":"1,870"},{"v":2138.024,"d":"2,138"},{"v":2718.734,"d":"2,719"},{"v":3349.82,"d":"3,350"},{"v":4313.097,"d":"4,313"},{"v":4913.099,"d":"4,913"},{"v":5649.321,"d":"5,649"},{"v":6536.361,"d":"6,536"}]
[null,"Итого обязательства и капитал",{"v":2539.862,"d":"2,540"},{"v":2764.087,"d":"2,764"},{"v":3205.789,"d":"3,206"},{"v":4339.094,"d":"4,339"},{"v":5309.925,"d":"5,310"},{"v":6792.556,"d":"6,793"},{"v":7168.568,"d":"7,169"},{"v":8368.528,"d":"8,369"},{"v":9235.993,"d":"9,236"}]
[]
[]
["Д","Выручка от продаж",null,{"v":819.753,"d":"820"},{"v":976.776,"d":"977"},{"v":1383.545,"d":"1,384"},{"v":2152.111,"d":"2,152"},{"v":2423.245,"d":"2,423"},{"v":3285.486,"d":"3,285"},{"v":2991.001,"d":"2,991"},{"v":3597.054,"d":"3,597"}]
["Д","Чистый доход по торговым операциям без фактической поставки ",null,0,0,0,0,0,{"v":4.221,"d":"4"},{"v":4.171,"d":"4"},{"v":6.256,"d":"6"}]
["С","Операционные расходы ",null,{"v":-593.415,"d":"-593"},{"v":-714.165,"d":"-714"},{"v":-929.561,"d":"-930"},{"v":-1363.923,"d":"-1,364"},{"v":-1721.467,"d":"-1,721"},{"v":-1930.437,"d":"-1,930"},{"v":-2092.832,"d":"-2,093"},{"v":-2440.777,"d":"-2,441"}]
["п","Резерв под обесценение активов и прочие резервы",null,0,0,0,0,0,{"v":-98.964,"d":"-99"},{"v":-45.428,"d":"-45"},{"v":-48.711,"d":"-49"}]
[null,"Прибыль от продаж",null,{"v":226.338,"d":"226"},{"v":262.611,"d":"263"},{"v":453.984,"d":"454"},{"v":788.188,"d":"788"},{"v":701.778,"d":"702"},{"v":1260.306,"d":"1,260"},{"v":856.912,"d":"857"},{"v":1113.822,"d":"1,114"}]
["п","Приобретение доли меньшинства в ОАО «Газпром нефть»",null,0,0,0,0,0,0,{"v":13.865,"d":"14"},0]
["п","Доходы от выбытия доли в дочернем обществе",null,0,0,0,0,{"v":50.853,"d":"51"},0,0,0]
["п","Прибыль (убыток) от изменения справедливой стоимости опциона на покупку",null,0,0,0,0,{"v":50.738,"d":"51"},{"v":-50.738,"d":"-51"},0,0]
["п","Прибыль от сделки по обмену активами",null,0,0,0,0,0,0,{"v":105.47,"d":"105"},0]
["п","Изменение порядка отражения НПФ «Газфонд» ",null,0,0,0,0,{"v":44.692,"d":"45"},0,0,0]
["п","Доходы от финансирования",null,{"v":74.866,"d":"75"},{"v":69.332,"d":"69"},{"v":53.89,"d":"54"},{"v":97.923,"d":"98"},{"v":159.38,"d":"159"},{"v":165.603,"d":"166"},{"v":375.799,"d":"376"},{"v":171.841,"d":"172"}]
["п","Расходы по финансированию",null,{"v":-72.725,"d":"-73"},{"v":-53.482,"d":"-53"},{"v":-69.926,"d":"-70"},{"v":-65.22,"d":"-65"},{"v":-132.573,"d":"-133"},{"v":-341.179,"d":"-341"},{"v":-441.487,"d":"-441"},{"v":-169.147,"d":"-169"}]
["п","Доля чистой прибыли (убытка) ассоциированных и совместно контролируемых компаний ",null,{"v":3.478,"d":"3"},{"v":8.151,"d":"8"},{"v":11.782,"d":"12"},{"v":26.363,"d":"26"},{"v":24.234,"d":"24"},{"v":-16.686,"d":"-17"},{"v":62.557,"d":"63"},{"v":76.52,"d":"77"}]
["п","Прибыль от выбытия финансовых активов, имеющихся в наличии для продажи ",null,{"v":5.017,"d":"5"},{"v":5.018,"d":"5"},{"v":0.385,"d":"0"},{"v":8.811,"d":"9"},{"v":25.102,"d":"25"},{"v":14.326,"d":"14"},{"v":6.319,"d":"6"},{"v":3.292,"d":"3"}]
[null,"Прибыль до налогообложения ",null,{"v":236.974,"d":"237"},{"v":291.63,"d":"292"},{"v":450.115,"d":"450"},{"v":856.065,"d":"856"},{"v":924.204,"d":"924"},{"v":1031.632,"d":"1,032"},{"v":979.435,"d":"979"},{"v":1273.703,"d":"1,274"}]
[null,"Текущий налог на прибыль",null,{"v":-42.368,"d":"-42"},{"v":-57.949,"d":"-58"},{"v":-118.028,"d":"-118"},{"v":-213.844,"d":"-214"},{"v":-218.266,"d":"-218"},{"v":-307.094,"d":"-307"},{"v":-182.255,"d":"-182"},{"v":-249.387,"d":"-249"}]
[null,"Отложенный (расход) доход по налогу на прибыль ",null,{"v":-32.449,"d":"-32"},{"v":-21.939,"d":"-22"},{"v":-16.156,"d":"-16"},{"v":-5.76,"d":"-6"},{"v":-10.953,"d":"-11"},{"v":46.842,"d":"47"},{"v":-3.387,"d":"-3"},{"v":-26.323,"d":"-26"}]
["н","Налог на прибыль ",null,{"v":-74.817,"d":"-75"},{"v":-79.888,"d":"-80"},{"v":-134.184,"d":"-134"},{"v":-219.604,"d":"-220"},{"v":-229.219,"d":"-229"},{"v":-260.252,"d":"-260"},{"v":-185.642,"d":"-186"},{"v":-275.71,"d":"-276"}]
[null,"Прибыль за период ",null,{"v":162.157,"d":"162"},{"v":211.742,"d":"212"},{"v":315.931,"d":"316"},{"v":636.461,"d":"636"},{"v":694.985,"d":"695"},{"v":771.38,"d":"771"},{"v":793.793,"d":"794"},{"v":997.993,"d":"998"}]
["аморт","амотризация (в т.ч.)",null,0,0,0,0,0,0,0,0]

{"sheet":"точн","index":2,"n_rows":155,"n_cols":57,"rows_kept":155,"merged":[[37,5,37,7],[120,7,120,8]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":39}
[null,"настройки отображения"]
["компания",3,7,0,"2009-12-31",39447,"Источник: финансовая отчетность, сайт rts.ru"]
[]
[{"$nulls":3},"ед изм"]
[null,"периоды","X","Y","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[]
[null,"баланс",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["А1","денежные средства",null,null,{"v":126.83,"d":"127"},{"v":162.20800000000003,"d":"162"},{"v":163.446,"d":"163"},{"v":243.907,"d":"244"},{"v":388.154,"d":"388"},{"v":405.04499999999996,"d":"405"},{"v":371.028,"d":"371"},{"v":306.768,"d":"307"},{"v":451.89,"d":"452"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["А2","дебиторская задолженность",null,null,{"v":192.042,"d":"192"},{"v":234.929,"d":"235"},{"v":316.709,"d":"317"},{"v":394.659,"d":"395"},{"v":662.04,"d":"662"},{"v":697.464,"d":"697"},{"v":675.934,"d":"676"},{"v":846.725,"d":"847"},{"v":757.9,"d":"758"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["А3","прочие оборотные активы",null,null,{"v":166.287,"d":"166"},{"v":203.32500000000002,"d":"203"},{"v":246.525,"d":"247"},{"v":362.887,"d":"363"},{"v":432.111,"d":"432"},{"v":463.908,"d":"464"},{"v":525.113,"d":"525"},{"v":533.481,"d":"533"},{"v":656.105,"d":"656"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["А4","внеоборотные активы",null,null,{"v":2054.703,"d":"2,055"},{"v":2163.625,"d":"2,164"},{"v":2479.109,"d":"2,479"},{"v":3337.641,"d":"3,338"},{"v":3827.6199999999994,"d":"3,828"},{"v":5226.139,"d":"5,226"},{"v":5596.493,"d":"5,596"},{"v":6681.554,"d":"6,682"},{"v":7370.098,"d":"7,370"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,{"v":2539.862,"d":"2,540"},{"v":2764.087,"d":"2,764"},{"v":3205.7889999999998,"d":"3,206"},{"v":4339.094,"d":"4,339"},{"v":5309.924999999999,"d":"5,310"},{"v":6792.5560000000005,"d":"6,793"},{"v":7168.568,"d":"7,169"},{"v":8368.528,"d":"8,369"},{"v":9235.993,"d":"9,236"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["П1","кредиторы",null,null,{"v":95.84,"d":"96"},{"v":124.273,"d":"124"},{"v":174.433,"d":"174"},{"v":219.983,"d":"220"},{"v":398.126,"d":"398"},{"v":485.466,"d":"485"},{"v":466.757,"d":"467"},{"v":502.075,"d":"502"},{"v":702.64,"d":"703"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["П2","прочие краткосрочные обяз-ва",null,null,{"v":333.098,"d":"333"},{"v":301.85400000000004,"d":"302"},{"v":261.994,"d":"262"},{"v":306.486,"d":"306"},{"v":461.94399999999996,"d":"462"},{"v":599.0880000000001,"d":"599"},{"v":498.088,"d":"498"},{"v":545.817,"d":"546"},{"v":308.621,"d":"309"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["П3","долгосрочные пассивы",null,null,{"v":388.875,"d":"389"},{"v":468.0369999999999,"d":"468"},{"v":631.3380000000001,"d":"631"},{"v":1093.891,"d":"1,094"},{"v":1100.0349999999999,"d":"1,100"},{"v":1394.9050000000002,"d":"1,395"},{"v":1290.6239999999998,"d":"1,291"},{"v":1671.3150000000003,"d":"1,671"},{"v":1688.3709999999999,"d":"1,688"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["П4","капитал",null,null,{"v":1722.049,"d":"1,722"},{"v":1869.923,"d":"1,870"},{"v":2138.024,"d":"2,138"},{"v":2718.734,"d":"2,719"},{"v":3349.82,"d":"3,350"},{"v":4313.097,"d":"4,313"},{"v":4913.099,"d":"4,913"},{"v":5649.320999999999,"d":"5,649"},{"v":6536.360999999999,"d":"6,536"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,{"v":2539.862,"d":"2,540"},{"v":2764.087,"d":"2,764"},{"v":3205.7889999999998,"d":"3,206"},{"v":4339.094,"d":"4,339"},{"v":5309.925,"d":"5,310"},{"v":6792.5560000000005,"d":"6,793"},{"v":7168.568,"d":"7,169"},{"v":8368.527999999998,"d":"8,369"},{"v":9235.992999999999,"d":"9,236"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"отчет о прибылях и убытках",{"$nulls":6},{"v":1561.9789999999998,"d":"1,562"},{"v":1993.9930000000004,"d":"1,994"},{"v":1788.7119999999998,"d":"1,789"},{"v":2217.1320000000005,"d":"2,217"},{"v":1996.9919999999997,"d":"1,997"}]
[]
["Д","выручка",null,null,0,{"v":819.753,"d":"820"},{"v":976.776,"d":"977"},{"v":1383.545,"d":"1,384"},{"v":2152.111,"d":"2,152"},{"v":2423.245,"d":"2,423"},{"v":3289.707,"d":"3,290"},{"v":2995.172,"d":"2,995"},{"v":3603.31,"d":"3,603"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["С","себестоимость",null,null,0,{"v":-593.415,"d":"-593"},{"v":-714.165,"d":"-714"},{"v":-929.561,"d":"-930"},{"v":-1363.923,"d":"-1,364"},{"v":-1721.467,"d":"-1,721"},{"v":-1930.437,"d":"-1,930"},{"v":-2092.832,"d":"-2,093"},{"v":-2440.777,"d":"-2,441"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["К","коммерческие расходы",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["У","управленческие расходы",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["аморт","амотризация (в т.ч.)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ebit","операционная прибыль",0,0,0,{"v":226.33800000000008,"d":"226"},{"v":262.611,"d":"263"},{"v":453.98400000000004,"d":"454"},{"v":788.1879999999999,"d":"788"},{"v":701.7779999999998,"d":"702"},{"v":1359.27,"d":"1,359"},{"v":902.3400000000001,"d":"902"},{"v":1162.533,"d":"1,163"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["П","прочие доходы и расходы",null,null,0,{"v":10.636000000000006,"d":"11"},{"v":29.018999999999995,"d":"29"},{"v":-3.8690000000000015,"d":"-4"},{"v":67.87700000000001,"d":"68"},{"v":222.42600000000002,"d":"222"},{"v":-327.6379999999999,"d":"-328"},{"v":77.095,"d":"77"},{"v":33.795000000000016,"d":"34"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ebt","прибыль до налогов",0,0,0,{"v":236.97400000000007,"d":"237"},{"v":291.63,"d":"292"},{"v":450.115,"d":"450"},{"v":856.0649999999998,"d":"856"},{"v":924.2039999999998,"d":"924"},{"v":1031.632,"d":"1,032"},{"v":979.4350000000002,"d":"979"},{"v":1196.328,"d":"1,196"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Н","налог на прибыль",null,null,0,{"v":-74.817,"d":"-75"},{"v":-79.888,"d":"-80"},{"v":-134.184,"d":"-134"},{"v":-219.604,"d":"-220"},{"v":-229.219,"d":"-229"},{"v":-260.252,"d":"-260"},{"v":-185.642,"d":"-186"},{"v":-275.71,"d":"-276"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["net p","чистая прибыль",0,0,0,{"v":162.1570000000001,"d":"162"},{"v":211.742,"d":"212"},{"v":315.93100000000004,"d":"316"},{"v":636.4609999999998,"d":"636"},{"v":694.9849999999999,"d":"695"},{"v":771.3800000000001,"d":"771"},{"v":793.7930000000001,"d":"794"},{"v":920.6179999999999,"d":"921"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"настройка спидометров","значение","ед изм","min","рассчитывается автоматически",null,null,"max","пуст зона 1","крас зона 1","зел зона 2","не трогать!","крас зона 2","зел зона 1","пуст зона 3","не трогать!","значение","значение","период","комментарии","ничего не трогать!"]
["APL18","операционная прибыль (EBIT)",{"v":902.3400000000001,"d":"902.3"},"× 1  млрд.руб.",0,500,{"v":1000,"d":"1,000"},{"v":1500,"d":"1,500"},{"v":2000,"d":"2,000"},0,11.316900000000004,null,56.64659999999999,null,32.036500000000004,null,100,"достигнутый минимум","достигнутый максимум",null,null,"Сп-р №1"]
["bs_63","инвестированный капитал",{"v":7320.636,"d":"7320.6"},"× 1  млрд.руб.",0,{"v":2250,"d":"2,250"},{"v":4500,"d":"4,500"},{"v":6750,"d":"6,750"},{"v":9000,"d":"9,000"},null,23.45471111111111,null,67.93120000000002,null,8.614088888888872,null,100,"достигнутый минимум","достигнутый максимум",null,null,"Сп-р №2"]
["fcf77","чистый денежный поток",{"v":-64.26000000000005,"d":"-64.3"},"× 1  млрд.руб.",{"v":-1000,"d":"-1,000"},-500,0,500,{"v":1000,"d":"1,000"},null,50,null,50,{"$nulls":3},100,"достигнутый минимум","достигнутый максимум",null,null,"Сп-р №3"]
["kpi88","рентабть инвестир. кап-ла (ROIC)",{"v":0.09790105668414603,"d":"10%"},null,{"v":-0.1,"d":"-10%"},{"v":-6.938893903907228e-18,"d":"-0%"},{"v":0.09999999999999999,"d":"10%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.3,"d":"30%"},{"$nulls":3},55.71135268289703,null,{"v":44.28864731710297,"d":"44.28865"},null,100,null,"достигнутый максимум 18 %",null,null,"Сп-р №4"]
[]
[null,"графики"]
["APL","прибыли и убытки"]
["APL15","выручка",null,"млрд. руб.",{"v":496.6039365572906,"d":"497"},{"v":819.753,"d":"820"},{"v":976.776,"d":"977"},{"v":1383.545,"d":"1,384"},{"v":2152.111,"d":"2,152"},{"v":2423.245,"d":"2,423"},{"v":3289.707,"d":"3,290"},{"v":2995.172,"d":"2,995"},{"v":3603.31,"d":"3,603"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3289.707,2995.172,1]
["APL16",{"$nulls":52},2,3289.707,3,0]
["APL17",{"$nulls":52},3,2995.172,3,0]
["APL18","операционная прибыль (EBIT)",null,"млрд. руб.",{"v":86.83964042558182,"d":"87"},{"v":226.33800000000008,"d":"226"},{"v":262.611,"d":"263"},{"v":453.98400000000004,"d":"454"},{"v":788.1879999999999,"d":"788"},{"v":701.7779999999998,"d":"702"},{"v":1359.27,"d":"1,359"},{"v":902.3400000000001,"d":"902"},{"v":1162.533,"d":"1,163"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1359.27,902.3400000000001,1]
["APL19",{"$nulls":52},2,1359.27,3,0]
["APL20",{"$nulls":52},3,902.3400000000001,3,0]
["APL21","доля расходов в выручке",null,"%%",{"v":0.7609414653329365,"d":"76%"},{"v":0.7238948805310867,"d":"72%"},{"v":0.7311451141305683,"d":"73%"},{"v":0.6718690031766223,"d":"67%"},{"v":0.6337605262925565,"d":"63%"},{"v":0.7103974216391657,"d":"71%"},{"v":0.586811226653316,"d":"59%"},{"v":0.698735164458001,"d":"70%"},{"v":0.6773708062864422,"d":"68%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,1,0.586811226653316,0.698735164458001,0]
["APL22","сами расходы",null,null,{"v":409.76429613170694,"d":"410"},{"v":593.415,"d":"593"},{"v":714.165,"d":"714"},{"v":929.561,"d":"930"},{"v":1363.923,"d":"1,364"},{"v":1721.467,"d":"1,721"},{"v":1930.437,"d":"1,930"},{"v":2092.832,"d":"2,093"},{"v":2440.777,"d":"2,441"},{"$nulls":40},2,0.586811226653316,3,0]
["APL23",{"$nulls":52},3,0.698735164458001,3,0]
["APL24","чистая прибыль",null,"млрд. руб.",{"v":76.26443745181223,"d":"76"},{"v":162.1570000000001,"d":"162"},{"v":211.742,"d":"212"},{"v":315.93100000000004,"d":"316"},{"v":636.4609999999998,"d":"636"},{"v":694.9849999999999,"d":"695"},{"v":771.3800000000001,"d":"771"},{"v":793.7930000000001,"d":"794"},{"v":920.6179999999999,"d":"921"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,771.3800000000001,793.7930000000001,1]
["APL25",{"$nulls":52},3,0,2,771.3800000000001]
["APL26",{"$nulls":52},3,0,3,793.7930000000001]
[]
[null,"баланс"]
["bs_60","активы",null,"млрд. руб.",{"v":2539.862,"d":"2,540"},{"v":2764.087,"d":"2,764"},{"v":3205.7889999999998,"d":"3,206"},{"v":4339.094,"d":"4,339"},{"v":5309.924999999999,"d":"5,310"},{"v":6792.5560000000005,"d":"6,793"},{"v":7168.568,"d":"7,169"},{"v":8368.528,"d":"8,369"},{"v":9235.993,"d":"9,236"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7168.568,8368.528,1]
["bs_61","внеоборотные активы",null,"млрд. руб.",{"v":2054.703,"d":"2,055"},{"v":2163.625,"d":"2,164"},{"v":2479.109,"d":"2,479"},{"v":3337.641,"d":"3,338"},{"v":3827.6199999999994,"d":"3,828"},{"v":5226.139,"d":"5,226"},{"v":5596.493,"d":"5,596"},{"v":6681.554,"d":"6,682"},{"v":7370.098,"d":"7,370"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0,2,7168.568]
["bs_62",{"$nulls":52},3,0,3,8368.528]
["bs_63","инвестированный капитал",null,"млрд. руб.",{"v":2110.924,"d":"2,111"},{"v":2337.96,"d":"2,338"},{"v":2769.3619999999996,"d":"2,769"},{"v":3812.625,"d":"3,813"},{"v":4449.855,"d":"4,450"},{"v":5708.002,"d":"5,708"},{"v":6203.723000000001,"d":"6,204"},{"v":7320.636,"d":"7,321"},{"v":8224.732000000002,"d":"8,225"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6203.723000000001,7320.636,1]
["bs_64","собственный капитал",null,"млрд. руб.",{"v":1722.049,"d":"1,722"},{"v":1869.923,"d":"1,870"},{"v":2138.024,"d":"2,138"},{"v":2718.734,"d":"2,719"},{"v":3349.82,"d":"3,350"},{"v":4313.097,"d":"4,313"},{"v":4913.099,"d":"4,913"},{"v":5649.320999999999,"d":"5,649"},{"v":6536.360999999999,"d":"6,536"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0,2,6203.723000000001]
["bs_65",{"$nulls":52},3,0,3,7320.636]
["bs_66","собственные оборотные средства",null,"млрд. руб.",{"v":56.22100000000006,"d":"56"},{"v":174.33499999999992,"d":"174"},{"v":290.2529999999998,"d":"290"},{"v":474.98400000000004,"d":"475"},{"v":622.2349999999999,"d":"622"},{"v":481.8630000000004,"d":"482"},{"v":607.2299999999998,"d":"607"},{"v":639.0820000000001,"d":"639"},{"v":854.6340000000006,"d":"855"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,607.2299999999998,639.0820000000001,1]
["bs_67",{"$nulls":52},3,0,2,607.2299999999998]
["bs_68",{"$nulls":52},3,0,3,639.0820000000001]
["bs_69","доля обязательств в активах",null,"% (обязательства / активы )",{"v":0.3219911160527619,"d":"32%"},{"v":0.3234934356263026,"d":"32%"},{"v":0.333074010797342,"d":"33%"},{"v":0.37343279495673526,"d":"37%"},{"v":0.3691398654406607,"d":"37%"},{"v":0.3650259195507553,"d":"37%"},{"v":0.31463313174960467,"d":"31%"},{"v":0.3249325329376923,"d":"32%"},{"v":0.2922947213147519,"d":"29%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,1,{"v":0.31463313174960467,"d":"31%"},{"v":0.3249325329376923,"d":"32%"},0]
["bs_70","обязательства",null,"млрд. руб.",{"v":817.813,"d":"818"},{"v":894.164,"d":"894"},{"v":1067.765,"d":"1,068"},{"v":1620.3600000000001,"d":"1,620"},{"v":1960.1049999999998,"d":"1,960"},{"v":2479.4590000000003,"d":"2,479"},{"v":2255.469,"d":"2,255"},{"v":2719.2070000000003,"d":"2,719"},{"v":2699.6319999999996,"d":"2,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,{"v":0.31463313174960467,"d":"31%"},3,{"v":0,"d":"0%"}]
["bs_71",{"$nulls":52},3,{"v":0.3249325329376923,"d":"32%"},3,{"v":0,"d":"0%"}]
[]
[null,"денежные потоки"]
["fcf74","операционный денежный поток",null,"млрд. руб.",{"v":-29.15776563174404,"d":"-29"},{"v":68.7850000000001,"d":"69"},{"v":68.04299999999995,"d":"68"},{"v":215.53,"d":"216"},{"v":565.5799999999999,"d":"566"},{"v":629.8219999999999,"d":"630"},{"v":939.634,"d":"940"},{"v":620.586,"d":"621"},{"v":816.3929999999998,"d":"816"},{"v":402.74400000000014,"d":"403"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,939.634,620.586,1]
["fcf75",{"$nulls":52},2,939.634,3,0]
["fcf76",{"$nulls":52},3,620.586,3,0]
["fcf77","чистый денежный поток",null,"млрд. руб.",{"v":-5.985078029597389,"d":"-6"},{"v":35.37800000000003,"d":"35"},{"v":1.2379999999999711,"d":"1"},{"v":80.46100000000001,"d":"80"},{"v":144.24699999999999,"d":"144"},{"v":16.890999999999963,"d":"17"},{"v":-34.01699999999994,"d":"-34"},{"v":-64.26000000000005,"d":"-64"},{"v":145.122,"d":"145"},{"v":-451.89,"d":"-452"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,-34.01699999999994,-64.26000000000005,1]
["fcf78","остатки денег на счетах",null,null,{"v":126.83,"d":"127"},{"v":162.20800000000003,"d":"162"},{"v":163.446,"d":"163"},{"v":243.907,"d":"244"},{"v":388.154,"d":"388"},{"v":405.04499999999996,"d":"405"},{"v":371.028,"d":"371"},{"v":306.768,"d":"307"},{"v":451.89,"d":"452"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,-34.01699999999994,3,0]
["fcf79",{"$nulls":52},3,-64.26000000000005,3,0]
["fcf80","дивиденды на акцию",null,null,{"v":0.4,"d":"0.40"},0.69,1.19,{"v":1.5,"d":"1.50"},2.54,2.66,0.36,2.39,3.85,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0.36,2.39,1]
["fcf81","прибыль на акцию",null,null,{"v":0,"d":"0.00"},8.02,10.44,14.55,{"v":26.9,"d":"26.90"},28.07,31.49,33.18,{"v":42.2,"d":"42.20"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,3,0,2,0.36]
["fcf82",{"$nulls":52},3,0,3,2.39]
["fcf83","свободный денежный поток (FCF)",null,"млрд. руб.",{"v":352.5804797477831,"d":"353"},{"v":-37.325999999999965,"d":"-37"},{"v":-257.741,"d":"-258"},{"v":-733.0440000000001,"d":"-733"},{"v":-257.9999999999994,"d":"-258"},{"v":-993.181000000001,"d":"-993"},{"v":688.9889999999998,"d":"689"},{"v":-547.5219999999997,"d":"-548"},{"v":164.4799999999999,"d":"164"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,688.9889999999998,-547.5219999999997,1]
["fcf84",{"$nulls":52},2,688.9889999999998,3,0]
["fcf85",{"$nulls":52},3,-547.5219999999997,3,0]
[]
[null,"показатели эффективности"]
["kpi88","рентабть инвестир. кап-ла (ROIC)",null,"",{"v":0.05250233284254524,"d":"5%"},{"v":0.06480906431247757,"d":"6%"},{"v":0.0659801788281922,"d":"7%"},{"v":0.08387921707485002,"d":"8%"},{"v":0.1277758488759746,"d":"13%"},{"v":0.08278886377404909,"d":"8%"},{"v":0.17715458926841188,"d":"18%"},{"v":0.09790105668414603,"d":"10%"},{"v":0.10782393882256586,"d":"11%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0.17715458926841188,0.09790105668414603,1]
["kpi89","wacc",{"$nulls":6},{"v":0.09960923755566733,"d":"10%"},{"v":0.10653817830396972,"d":"11%"},{"v":0.15777192996960598,"d":"16%"},{"v":0.14067719524375064,"d":"14%"},{"v":0.10935206571122276,"d":"11%"},{"$nulls":40},2,0.17715458926841188,3,0]
["kpi90",{"$nulls":52},3,0.09790105668414603,3,0]
["kpi91","доля EBITDA в выручке",null,null,{"v":0.17486699970120673,"d":"17%"},{"v":0.27610511946891325,"d":"28%"},{"v":0.2688548858694317,"d":"27%"},{"v":0.32813099682337765,"d":"33%"},{"v":0.3662394737074435,"d":"37%"},{"v":0.28960257836083425,"d":"29%"},{"v":0.4131887733466841,"d":"41%"},{"v":0.30126483554199895,"d":"30%"},{"v":0.3226291937135578,"d":"32%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0.4131887733466841,0.30126483554199895,1]
["kpi92","покрытие задоженности EBITDA",null,null,{"v":0.22846254635910873,"d":"23%"},{"v":0.2531280615189161,"d":"25%"},{"v":0.24594456645422919,"d":"25%"},{"v":0.2801747759757091,"d":"28%"},{"v":0.40211519280854846,"d":"40%"},{"v":0.2830367430959736,"d":"28%"},{"v":0.6026551462245767,"d":"60%"},{"v":0.3318393928818219,"d":"33%"},{"v":0.4306264705708038,"d":"43%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,2,0.4131887733466841,3,0]
["kpi93",{"$nulls":52},3,0.30126483554199895,3,0]
["kpi94","производительность труда",null,"млн.р./чел",{"v":1.5422482501779209,"d":"1.54"},{"v":2.4841,"d":"2.48"},{"v":2.942096385542169,"d":"2.94"},{"v":3.485,"d":"3.49"},{"v":4.981738425925925,"d":"4.98"},{"v":5.556626920431093,"d":"5.56"},{"v":8.742245548764283,"d":"8.74"},{"v":7.609684959349592,"d":"7.61"},{"v":8.994782825761357,"d":"8.99"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,8.742245548764283,7.609684959349592,1]
["kpi95","численность персонала",null,"сот.тыс.чел.",3.22,{"v":3.3,"d":"3.30"},3.32,3.97,4.32,{"v":4.361000000000001,"d":"4.36"},{"v":3.763,"d":"3.76"},{"v":3.9360000000000004,"d":"3.94"},{"v":4.006,"d":"4.01"},{"$nulls":40},2,8.742245548764283,3,0]
["kpi96",{"$nulls":52},3,7.609684959349592,3,0]
["kpi97","период оборота активов",{"$nulls":3},{"v":1164.6322977775014,"d":"1,164.63"},{"v":1100.1270301481609,"d":"1,100.13"},{"v":981.5936163984546,"d":"981.59"},{"v":807.0324532517143,"d":"807.03"},{"v":898.9790879585021,"d":"898.98"},{"v":763.8985234855263,"d":"763.90"},{"v":933.7284403032614,"d":"933.73"},{"v":879.4174744887341,"d":"879.42"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,1,763.8985234855263,933.7284403032614,0]
["kpi98",{"$nulls":52},2,763.8985234855263,3,0]
["kpi99",{"$nulls":52},3,933.7284403032614,3,0]
[]
["eva","EVA",null,"млрд.руб.",{"$nulls":4},{"v":125.33733621672582,"d":"125.34"},{"v":-135.561134835416,"d":"-135.56"},{"v":120.24464929316593,"d":"120.24"},{"v":-313.14853988042955,"d":"-313.15"},{"v":-12.568434121196901,"d":"-12.57"}]
["CoC","Затраты на капитал",null,"млрд.руб.",{"$nulls":4},{"v":443.246663783274,"d":"443.25"},{"v":608.1201348354158,"d":"608.12"},{"v":978.7733507068341,"d":"978.77"},{"v":1029.8465398804296,"d":"1,029.85"},{"v":899.3914341211968,"d":"899.39"}]
["nopat","NOPAT",null,"млрд.руб.",{"$nulls":3},{"v":319.80000000000007,"d":"319.80"},{"v":568.5839999999998,"d":"568.58"},{"v":472.5589999999998,"d":"472.56"},{"v":1099.018,"d":"1,099.02"},{"v":716.6980000000001,"d":"716.70"},{"v":886.8229999999999,"d":"886.82"}]
[]
[null,"деловые циклы",null,360]
[null,"период оборота денежных средств",{"v":195.85814103497228,"d":"196"},0,null,{"v":238.378853142349,"d":"238"},{"v":244.56534558588666,"d":"245"},{"v":224.8310969285422,"d":"225"},{"v":207.73855995345966,"d":"208"},{"v":226.46078295838842,"d":"226"},{"v":171.72610205103373,"d":"172"},{"v":195.85814103497228,"d":"196"},{"v":177.48026675473383,"d":"177"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"производственно-коммерческий цикл",{"v":104.3513360835371,"d":"104"},0,null,{"v":144.62527127073645,"d":"145"},{"v":142.9096537998477,"d":"143"},{"v":132.28171111167325,"d":"132"},{"v":119.35751455199106,"d":"119"},{"v":125.47606205728269,"d":"125"},{"v":96.57909351805496,"d":"97"},{"v":104.3513360835371,"d":"104"},{"v":97.32271716838129,"d":"97"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"период гашения деб задолженности",{"v":104.3513360835371,"d":"104"},{"v":91.50680495143519,"d":"92"},null,{"v":93.75358187161254,"d":"94"},{"v":101.65569178603899,"d":"102"},{"v":92.54938581686896,"d":"93"},{"v":88.38104540146863,"d":"88"},{"v":100.98472090110575,"d":"101"},{"v":75.14700853297879,"d":"75"},{"v":91.50680495143519,"d":"92"},{"v":80.15754958635256,"d":"80"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"период гашения кред задолженности",{"v":120.9588831626364,"d":"121"},0,null,{"v":187.7537502150038,"d":"188"},{"v":158.95120273225388,"d":"159"},{"v":125.27332323849242,"d":"125"},{"v":115.96847002780062,"d":"116"},{"v":144.44776322658257,"d":"144"},{"v":112.13515975738875,"d":"112"},{"v":120.9588831626364,"d":"121"},{"v":102.86307311888238,"d":"103"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"финасовый цикл",{"v":120.9588831626364,"d":"121"},{"v":74.89925787233588,"d":"75"},null,{"v":50.62510292734518,"d":"51"},{"v":85.61414285363279,"d":"86"},{"v":99.55777369004977,"d":"100"},{"v":91.77008992565904,"d":"92"},{"v":82.01301973180585,"d":"82"},{"v":59.590942293644986,"d":"60"},{"v":74.89925787233588,"d":"75"},{"v":74.61719363585145,"d":"75"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"структура","баланса"]
[null,"баланс","активы","пассивы","активы для кругов диагр","доли",null,">=","<"]
[null,1,{"v":306.768,"d":"307"},{"v":502.075,"d":"502"},{"v":306.768,"d":"307"},{"v":3.6657342844524146,"d":"4"},{"v":5.999561691136124,"d":"6"},"","<"]
[null,2,{"v":846.725,"d":"847"},{"v":545.817,"d":"546"},{"v":846.725,"d":"847"},{"v":10.117968177916117,"d":"10"},{"v":6.522258155795142,"d":"7"},">",""]
[null,3,{"v":533.481,"d":"533"},{"v":1671.3150000000003,"d":"1,671"},{"v":533.481,"d":"533"},{"v":6.3748487189144845,"d":"6"},{"v":19.97143344683797,"d":"20"},"","<"]
[null,4,{"v":6681.554,"d":"6,682"},{"v":5649.320999999999,"d":"5,649"},{"v":6681.554,"d":"6,682"},{"v":79.84144881871698,"d":"80"},{"v":67.50674670623077,"d":"68"},">",""]
[null,null,{"v":8368.528,"d":"8,369"},{"v":8368.527999999998,"d":"8,369"},{"v":8368.528,"d":"8,369"}]
[]
[null,"структура","денежных потоков",null,null,"последняя",null,"год"]
[null,"ОДДС","минус","не видно","плюс","точка","значения","прошлый","текущий"]
[null,"деньги на конец 2008г.",null,null,{"v":371.028,"d":"371"},{"v":371.028,"d":"371"},{"v":371.028,"d":"371"},{"v":371.028,"d":"371"}]
[null,"выручка",null,{"v":371.028,"d":"371"},{"v":2995.172,"d":"2,995"},{"v":3366.2,"d":"3,366"},{"v":2995.172,"d":"2,995"},null,{"v":2995.172,"d":"2,995"},1]
[null,"расходы",0,{"v":1273.368,"d":"1,273"},{"v":2092.832,"d":"2,093"},{"v":1273.368,"d":"1,273"},{"v":2092.832,"d":"2,093"},null,{"v":2092.832,"d":"2,093"},-1]
[null,"амотризация",0,{"v":1273.368,"d":"1,273"},0,{"v":1273.368,"d":"1,273"},0,null,0,1]
[null,"рост дебиторской задолж-ти",null,{"v":1102.5769999999998,"d":"1,103"},{"v":170.79100000000005,"d":"171"},{"v":1102.5769999999998,"d":"1,103"},{"v":170.79100000000005,"d":"171"},{"v":675.934,"d":"676"},{"v":846.725,"d":"847"},-1]
[null,"рост прочих оборотных активов",null,{"v":1094.2089999999998,"d":"1,094"},{"v":8.367999999999938,"d":"8"},{"v":1094.2089999999998,"d":"1,094"},{"v":8.367999999999938,"d":"8"},{"v":525.113,"d":"525"},{"v":533.481,"d":"533"},-1]
[null,"рост кредиторской здолж-ти",null,{"v":1094.2089999999998,"d":"1,094"},{"v":83.04700000000003,"d":"83"},{"v":1177.2559999999999,"d":"1,177"},{"v":83.04700000000003,"d":"83"},{"v":964.845,"d":"965"},{"v":1047.892,"d":"1,048"},1]
[null,"налоги на прибыль",null,{"v":991.6139999999998,"d":"992"},{"v":185.642,"d":"186"},{"v":991.6139999999998,"d":"992"},{"v":185.642,"d":"186"},null,{"v":185.642,"d":"186"},-1]
[null,"инвестиционный и финансовый поток",null,{"v":306.7679999999996,"d":"307"},{"v":684.8460000000002,"d":"685"},{"v":306.7679999999996,"d":"307"},{"v":684.8460000000002,"d":"685"},null,null,-1]
[null,"деньги на конец 2009г.",null,null,{"v":306.768,"d":"307"},null,{"v":306.768,"d":"307"},null,{"v":306.768,"d":"307"}]
[null,"операционная прибыль (EBIT)",null,null,{"v":902.3400000000001,"d":"902"}]
[null,"EBITDA",null,null,{"v":902.3400000000001,"d":"902"}]
[null,"операционный денежный поток",null,null,{"v":620.5860000000002,"d":"621"},null,{"v":620.5860000000002,"d":"621"},null,null,0]
[null,"чистый денежный поток",null,null,{"v":-64.26000000000005,"d":"-64"},null,{"v":-64.26000000000005,"d":"-64"},null,{"v":-64.26000000000005,"d":"-64"},0]
[{"$nulls":6},"x","y"]
[1,"деньги на конец 2008г.",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.1238753567407815,"d":"12%"},null,{"v":0.1238753567407815,"d":"12%"},1.5]
[2,"выручка",{"v":0,"d":"0%"},{"v":0.1238753567407815,"d":"12%"},{"v":1,"d":"100%"},1,{"v":0.1238753567407815,"d":"12%"},2.2]
[3,"расходы",{"v":0,"d":"0%"},{"v":0.4251401922827804,"d":"43%"},{"v":0.698735164458001,"d":"70%"},-1,{"v":1.1238753567407815,"d":"112%"},2.2]
[4,"амотризация",{"v":0,"d":"0%"},{"v":0.4251401922827804,"d":"43%"},{"v":0,"d":"0%"},1,{"v":1.1238753567407815,"d":"112%"},3.2]
[5,"рост дебиторской задолж-ти",{"v":0,"d":"0%"},{"v":0.36811809138173024,"d":"37%"},{"v":0.05702210090105011,"d":"6%"},-1,{"v":0.4251401922827804,"d":"43%"},3.2]
[6,"рост прочих оборотных активов",{"v":0,"d":"0%"},{"v":0.36532426184539646,"d":"37%"},{"v":0.002793829536333786,"d":"0%"},-1,{"v":0.4251401922827804,"d":"43%"},4.2]
[7,"рост кредиторской здолж-ти",{"v":0,"d":"0%"},{"v":0.36532426184539646,"d":"37%"},{"v":0.027726955246643606,"d":"3%"},1,{"v":0.4251401922827804,"d":"43%"},4.2]
[8,"налоги на прибыль",{"v":0,"d":"0%"},{"v":0.3310708032794109,"d":"33%"},{"v":0.06198041381262912,"d":"6%"},-1,{"v":0.4251401922827804,"d":"43%"},5.2]
[9,"инвестиционный и финансовый поток",{"v":0,"d":"0%"},{"v":0.10242082925454685,"d":"10%"},{"v":0.2286499740248641,"d":"23%"},-1,{"v":0.3681180913817303,"d":"37%"},5.2]
[10,"деньги на конец 2009г.",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.10242082925454697,"d":"10%"},null,{"v":0.3681180913817303,"d":"37%"},6.2]
[{"$nulls":6},{"v":0.3653242618453965,"d":"37%"},6.2]
[11,"операционная прибыль (EBIT)",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.30126483554199895,"d":"30%"},null,{"v":0.3653242618453965,"d":"37%"},7.2]
[12,"EBITDA",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.30126483554199895,"d":"30%"},null,{"v":0.3930512170920401,"d":"39%"},7.2]
[13,"операционный денежный поток",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.2071954465386296,"d":"21%"},null,{"v":0.3930512170920401,"d":"39%"},{"v":7.999999999999999,"d":"8.0"}]
[14,"чистый денежный поток",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":-0.02145452748623453,"d":"-2%"},null,{"v":0.33107080327941096,"d":"33%"},{"v":7.999999999999999,"d":"8.0"}]
[{"$nulls":6},{"v":0.33107080327941096,"d":"33%"},{"v":9,"d":"9.0"}]
[{"$nulls":6},{"v":0.10242082925454697,"d":"10%"},{"v":9,"d":"9.0"}]
[{"$nulls":6},{"v":0.10242082925454697,"d":"10%"},{"v":10,"d":"10.0"}]