{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003056133","dati_atjaunoti":"2026-09-02","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40003056133","company_name":"SIA \"SMARTLYNX AIRLINES\"","company_type":"SIA","registered_date":"1992-03-31","area_of_activity":{"nace_code":"5110","nace_description":"Pasažieru gaisa transports"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2023,339027256,11088636,177133073,382,"EUR"],[2022,235155965,11707669,101361261,323,"EUR"],[2021,101111266,9028564,63765672,160,"EUR"],[2020,33268443,-42074057,42652918,160,"EUR"],[2019,177122910,36926122,78547782,218,"EUR"]]}},"detailed_financials_by_year":{"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":382,"type_from_db":"UGP"},"income_data":{"net_turnover":339027256,"cogs":313330249,"gross_prof":25697007,"sell_exp":2286409,"admin_exp":21155363,"oth_op_rev":8808203,"oth_op_exp":277526,"equity_investment_earnings":2590638,"other_interest_revenues":242763,"interest_expenses":2503646,"income_before_income_taxes":11115667,"provision_for_income_taxes":27031,"income_after_income_taxes":11088636,"net_income":11088636},"balance_data":{"cash":8831518,"accounts_receivable":45964823,"inventories":23861965,"cur_assets":78658306,"investments":39461799,"fixed_assets":58411862,"intangible_assets":601106,"non_cur_assets":98474767,"assets":177133073,"cur_liab":128941250,"provisions":7000000,"equity":41191823,"equities":177133073},"cash_flow_data":{"cfo_im_ebt":11115667,"cfo_im_ebwc":17431368,"cfo_im_op":47283637,"cfo_im_int":-2137175,"cfo_im_tax":-10185,"cfo_im_net":45136277,"cfi_acq_fa":-53479220,"cfi_sal_fa":4371160,"cfi_ln_md":-6500000,"cfi_div_rcv":2590638,"cfi_net":-53017422,"cff_ln_rcv":20023615,"cff_ln_repay":-1794000,"cff_ls_repay":-67274,"cff_div_pd":-5436967,"cff_net":12725374,"net_increase":4844229,"at_beginning_of_year":3987289,"at_end_of_year":8831518},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",313330249,313330249,false],["net_turnover_source","gross_profit_calc",25697007,25697007,false],["gross_profit_calc","selling_exp",2286409,2286409,false],["gross_profit_calc","admin_exp",21155363,21155363,false],["gross_profit_calc","other_op_exp_exp",277526,277526,false]]}},"financial_ratios":{"current_ratio":{"value":0.6100321347900691},"quick_ratio":{"value":0.42497138037672194},"net_profit_margin":{"value":0.03270721100960685},"roa":{"value":0.06260059633245339},"roe":{"value":0.2691950778677603},"debt_to_equity":{"value":3.130263256374936,"negative_equity":false},"interest_coverage":{"value":5.439791807627755},"asset_turnover":{"value":1.9139692563229003},"altman_z_score":{"value":2.2766367657476474},"roce":{"value":0.28260630439317475}},"source_ids":{"financial_statement_id":"1935845","income_statement_id":"1935845","balance_sheet_id":"1935845","cash_flow_statement_id":"1935845"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":323,"type_from_db":"UGP"},"income_data":{"net_turnover":235155965,"cogs":226891861,"gross_prof":8264104,"sell_exp":866772,"admin_exp":13212307,"oth_op_rev":30096714,"oth_op_exp":13788877,"equity_investment_earnings":2693981,"other_interest_revenues":9961,"interest_expenses":1489135,"income_before_income_taxes":11707669,"income_after_income_taxes":11707669,"net_income":11707669},"balance_data":{"cash":3987289,"accounts_receivable":36096275,"inventories":13898735,"cur_assets":53982299,"investments":33883944,"fixed_assets":13447970,"intangible_assets":47048,"non_cur_assets":47378962,"assets":101361261,"cur_liab":61806891,"non_cur_liab":55891,"provisions":3958325,"equity":35540154,"equities":101361261},"cash_flow_data":{"cfo_im_ebt":11707669,"cfo_im_ebwc":18410185,"cfo_im_op":6124421,"cfo_im_int":-1209283,"cfo_im_net":4915138,"cfi_acq_stk":-50000,"cfi_acq_fa":-12130120,"cfi_sal_fa":1361310,"cfi_ln_md":-223000,"cfi_int_rcv":9961,"cfi_div_rcv":2693981,"cfi_net":-8337868,"cff_ln_rcv":23281527,"cff_ln_repay":-19712688,"cff_ls_repay":-82967,"cff_net":3485872,"net_increase":63142,"at_beginning_of_year":3924147,"at_end_of_year":3987289},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",226891861,226891861,false],["net_turnover_source","gross_profit_calc",8264104,8264104,false],["gross_profit_calc","selling_exp",866772,866772,false],["gross_profit_calc","admin_exp",13212307,13212307,false],["gross_profit_calc","other_op_exp_exp",13788877,13788877,false]]}},"financial_ratios":{"current_ratio":{"value":0.8734025951895882},"quick_ratio":{"value":0.6485290450865746},"net_profit_margin":{"value":0.04978682552237193},"roa":{"value":0.11550437400339761},"roe":{"value":0.3294208854581778},"debt_to_equity":{"value":1.7406447366547708,"negative_equity":false},"interest_coverage":{"value":8.862060189304529},"asset_turnover":{"value":2.319978684953416},"altman_z_score":{"value":3.202780300120396},"roce":{"value":0.3336370671559173}},"source_ids":{"financial_statement_id":"1767273","income_statement_id":"1767273","balance_sheet_id":"1767273","cash_flow_statement_id":"1767273"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":160,"type_from_db":"UGP"},"income_data":{"net_turnover":101111266,"cogs":93018403,"gross_prof":8092863,"sell_exp":151250,"admin_exp":6491602,"oth_op_rev":8111469,"oth_op_exp":246557,"other_interest_revenues":7015,"interest_expenses":292146,"income_before_income_taxes":9029792,"provision_for_income_taxes":1228,"income_after_income_taxes":9028564,"net_income":9028564},"balance_data":{"cash":3924147,"accounts_receivable":14408073,"inventories":5203030,"cur_assets":23535250,"investments":28740457,"fixed_assets":11420146,"intangible_assets":69819,"non_cur_assets":40230422,"assets":63765672,"cur_liab":37818002,"non_cur_liab":512399,"provisions":1602786,"equity":23832485,"equities":63765672},"cash_flow_data":{"cfo_im_ebt":9029792,"cfo_im_ebwc":3858977,"cfo_im_op":-2290833,"cfo_im_int":-79920,"cfo_im_tax":-1228,"cfo_im_net":-2371981,"cfi_acq_fa":-6765303,"cfi_sal_fa":382500,"cfi_int_rcv":7015,"cfi_div_rcv":2742986,"cfi_net":-3632802,"cff_ln_rcv":12126360,"cff_sub_rcv":550000,"cff_ln_repay":-2883661,"cff_ls_repay":-25499,"cff_net":9767200,"net_increase":3762417,"at_beginning_of_year":161730,"at_end_of_year":3924147},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",93018403,93018403,false],["net_turnover_source","gross_profit_calc",8092863,8092863,false],["gross_profit_calc","selling_exp",151250,151250,false],["gross_profit_calc","admin_exp",6491602,6491602,false],["gross_profit_calc","other_op_exp_exp",246557,246557,false]]}},"financial_ratios":{"current_ratio":{"value":0.6223292811714379},"quick_ratio":{"value":0.48474850680900594},"net_profit_margin":{"value":0.08929335332424776},"roa":{"value":0.14158972558150096},"roe":{"value":0.3788343515164281},"debt_to_equity":{"value":1.6083258208281679,"negative_equity":false},"interest_coverage":{"value":31.90849095999945},"asset_turnover":{"value":1.5856692610406427},"altman_z_score":{"value":2.4538206890342478},"roce":{"value":0.3592591550609361}},"source_ids":{"financial_statement_id":"1429618","income_statement_id":"1429618","balance_sheet_id":"1429618","cash_flow_statement_id":"1429618"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":160,"type_from_db":"UGP"},"income_data":{"net_turnover":33268443,"cogs":65684468,"gross_prof":-32416025,"sell_exp":243011,"admin_exp":6108442,"oth_op_rev":623204,"oth_op_exp":3916271,"other_interest_revenues":62335,"interest_expenses":70817,"income_before_income_taxes":-42069027,"provision_for_income_taxes":5030,"income_after_income_taxes":-42074057,"net_income":-42074057},"balance_data":{"cash":161730,"accounts_receivable":9800417,"inventories":2858889,"cur_assets":12821036,"investments":21545846,"fixed_assets":8255539,"intangible_assets":30497,"non_cur_assets":29831882,"assets":42652918,"cur_liab":25763950,"provisions":2085047,"equity":14803921,"equities":42652918},"cash_flow_data":{"cfo_im_ebt":-42069027,"cfo_im_ebwc":-39682993,"cfo_im_op":-18642324,"cfo_im_tax":-5030,"cfo_im_net":-18647354,"cfi_acq_fa":-4411550,"cfi_sal_fa":321681,"cfi_int_rcv":62335,"cfi_net":-4027534,"net_increase":-22674888,"at_beginning_of_year":22836618,"at_end_of_year":161730},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",65684468,65684468,false],["net_turnover_source","gross_profit_calc",32416025,-32416025,true],["gross_profit_calc","selling_exp",243011,243011,false],["gross_profit_calc","admin_exp",6108442,6108442,false],["gross_profit_calc","other_op_exp_exp",3916271,3916271,false]]}},"financial_ratios":{"current_ratio":{"value":0.4976347182788354},"quick_ratio":{"value":0.38667001760211456},"net_profit_margin":{"value":-1.264683682371309},"roa":{"value":-0.986428572131923},"roe":{"value":-2.8420887277093683},"debt_to_equity":{"value":1.7403463582384693,"negative_equity":false},"interest_coverage":{"value":-593.052656847932},"asset_turnover":{"value":0.7799804693315473},"altman_z_score":{"value":-1.9631528529942681},"roce":{"value":-2.4867244700801137}},"source_ids":{"financial_statement_id":"1297897","income_statement_id":"1297897","balance_sheet_id":"1297897","cash_flow_statement_id":"1297897"}}},"2019":{"UGP":{"fs_data":{"currency":"EUR","employees":218,"type_from_db":"UGP"},"income_data":{"net_turnover":177122910,"cogs":135952277,"gross_prof":41170633,"sell_exp":1772623,"admin_exp":9611888,"oth_op_rev":8116369,"oth_op_exp":1319955,"other_interest_revenues":408164,"interest_expenses":59164,"income_before_income_taxes":36931536,"provision_for_income_taxes":5414,"income_after_income_taxes":36926122,"net_income":36926122},"balance_data":{"cash":22836618,"accounts_receivable":39076482,"inventories":2936078,"cur_assets":64849178,"investments":5728819,"fixed_assets":7861759,"intangible_assets":108026,"non_cur_assets":13698604,"assets":78547782,"cur_liab":18146444,"provisions":3523360,"equity":56877978,"equities":78547782},"cash_flow_data":{"cfo_im_ebt":36931536,"cfo_im_ebwc":38745296,"cfo_im_op":33707640,"cfo_im_tax":-5414,"cfo_im_net":33702226,"cfi_acq_stk":-6800,"cfi_sal_stk":4806152,"cfi_acq_fa":-7863327,"cfi_sal_fa":375874,"cfi_ln_md":-25278091,"cfi_ln_rcv":7090361,"cfi_int_rcv":408164,"cfi_net":-20467667,"net_increase":13234559,"at_beginning_of_year":9602059,"at_end_of_year":22836618},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",135952277,135952277,false],["net_turnover_source","gross_profit_calc",41170633,41170633,false],["gross_profit_calc","selling_exp",1772623,1772623,false],["gross_profit_calc","admin_exp",9611888,9611888,false],["gross_profit_calc","other_op_exp_exp",1319955,1319955,false]]}},"financial_ratios":{"current_ratio":{"value":3.57365762680556},"quick_ratio":{"value":3.4118585437455407},"net_profit_margin":{"value":0.2084773900790135},"roa":{"value":0.4701103081433923},"roe":{"value":0.6492165034418066},"debt_to_equity":{"value":0.3190416508828777,"negative_equity":false},"interest_coverage":{"value":625.2231086471503},"asset_turnover":{"value":2.254970229458548},"altman_z_score":{"value":6.069731135918014},"roce":{"value":0.6124152415299144}},"source_ids":{"financial_statement_id":"1110524","income_statement_id":"1110524","balance_sheet_id":"1110524","cash_flow_statement_id":"1110524"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 15.10.1996 ","Buvniecibas_pazime":"nav","PVN139_2_pazime":"nav"},"tax_table":{"columns":["Taksacijas_gads","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv","avg_gross_salary","avg_net_salary"],"data":[[2024,"7 018.52","2 789.49","4 943.35",413,"2 925.92","~ 2 066.41"],[2023,"5 283.49","2 294.52","4 097.08",390,"2 568.04","~ 1 819.77"],[2022,"4 425.37","1 720.63","3 214.19",326,"2 410.16","~ 1 710.97"]]},"quarterly_taxes":{"columns":["Taksacijas_gads_ceturksnis","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv","avg_gross_salary","avg_net_salary"],"data":[["2026. gada 2. ceturksnis","305.56","1.49","6.57",2,"***","***"],["2026. gada 1. ceturksnis","95.92","41.33","57.56",null,"—","—"],["2025. gada 4. ceturksnis","738.77","194.69","649.42",239,"2 656.93","~ 1 901.62"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":4943.35,"employees":413,"gross_salary_raw":2925.9241370999384,"gross_salary_formatted":"2 925.92","net_salary_formatted":"~ 2 066.41","vsaoi_employee_part":"307.22","non_taxable_minimum":"0.00","iin_part":"552.29","iin_rate_percentage":"21.09","iin_rate_decimal":"0.2109"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":4943.35,"employees":413,"gross_salary_raw":2925.9241370999384,"gross_salary_formatted":"2 925.92","net_salary_formatted":"~ 2 066.41","vsaoi_employee_part":"307.22","non_taxable_minimum":"0.00","iin_part":"552.29","iin_rate_percentage":"21.09","iin_rate_decimal":"0.2109"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",1000000,"EUR","2014-05-14"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,218,"EUR"],[2017,263,"EUR"],[2018,264,"EUR"],[2018,213,"EUR"],[2015,173,"EUR"]]},"insolvency_legal_person_proceeding":{"columns":["proceeding_id","debtor_cleaned_name","debtor_address","proceeding_started_on","proceeding_ended_on","proceeding_form","proceeding_type","proceeding_resolution_type","proceeding_resolution_name","entry_created_on","court_case_initial_number","court_code","court_name","legislation_number","legislation_version","creditor_applications_deadline_date","creditor_applications_deadline_in_months"],"data":[[90135037,"SIA SMARTLYNX AIRLINES","Mārupes nov., Mārupes pag., \"Mazrūdas\"","2025-10-28","2025-12-10","LEGAL_PROTECTION","NATIONAL","T13","tiesvedības izbeigšana","2025-10-29 12:04:46","C33568025",1000055247,"Rīgas rajona tiesa",2,6,null,null],[90135327,"SIA SMARTLYNX AIRLINES","Mārupes nov., Mārupes pag., \"Mazrūdas\"","2025-12-17",null,"INSOLVENCY","NATIONAL",null,null,"2025-12-17 14:58:09","C33601725",1000055247,"Rīgas rajona tiesa",2,6,"2026-01-17",1]]},"memorandum_date":{"columns":["document_date"],"data":[["1992-03-13"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2008-09-24","Sabiedrība ar ierobežotu atbildību \"LATCHARTER AIRLINES\""],["2003-08-19","Sabiedrība ar ierobežotu atbildību aviokompānija \"LATČARTER\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV34ZZZ40003056133","K","SIA","1992-03-31","Mārupes nov., Mārupes pag., \"Mazrūdas\"",2167,103700494,100016583,"0807600"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40003403337","2014-10-01"]]},"securing_measures":{"columns":["securing_measure_type","securing_measure_type_text","type_details","date_from","case_number","institution_identifier","institution_name"],"data":[["PROHIBITION","Aizliegums","Piemērots aizliegums komercķīlas reģistrācijai, pārjaunošanai, grozīšanai Latvijas Republikas Uzņēmumu reģistra komercķīlu reģistrā","2025-12-18","30.4/17.19.2/131778",1000334326,"VID Nodokļu nomaksas veicināšanas pārvalde"],["PROHIBITION","Aizliegums","Piemērots aizliegums pamatkapitāla samazināšanai","2025-12-18","30.4/17.19.2/131778",1000334326,"VID Nodokļu nomaksas veicināšanas pārvalde"]]},"pdb_nm_komersantu_samaksato_nodoklu_kopsumas_odata":{"columns":["Taksacijas_gads","Uznemejdarbibas_forma","Pamatdarbibas_NACE_kods","Juridiska_adrese_ATVK_kods","Juridiska_adrese_ATVK_nosaukums","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv"],"data":[[2024,"sabiedrība ar ierobežotu atbildību","5110  ","039411","Mārupes pag.","7 018.52","2 789.49","4 943.35",413],[2023,"sabiedrība ar ierobežotu atbildību","5110  ","039411","Mārupes pag.","5 283.49","2 294.52","4 097.08",390],[2022,"sabiedrība ar ierobežotu atbildību","5110  ","039411","Mārupes pag.","4 425.37","1 720.63","3 214.19",326]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["ir"," 15.10.1996 ","nav","nav",null],["nav"," 23.04.1996 ","nav","nav"," 14.10.1996 "]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["B","Jāuzlabo saistību izpilde","12.08.2026"]]},"pdb_samaksato_nodoklu_kopsummas_cet":{"columns":["Nosaukums","Taksacijas_gads_ceturksnis","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_PVN_iemaksa","Taja_skaita_PVN_atmaksa","Taja_skaita_IIN_summa","Taja_skaita_VSAOI_summa","Videjais_nodarbinato_personu_skaits_cilv"],"data":[["SMARTLYNX AIRLINES SIA","2025. gada 4. ceturksnis","738.77","344.60","452.16","194.69","649.42","239"],["SMARTLYNX AIRLINES SIA","2026. gada 1. ceturksnis","95.92","0.00","2.97","41.33","57.56","0"],["SMARTLYNX AIRLINES SIA","2026. gada 2. ceturksnis","305.56","310.19","12.68","1.49","6.57","2"]]},"ptac":{"columns":["veids","statuss","numurs","no_dat"],"data":[["melnais","Izdots","2025/8839","2025-10-15"],["melnais","Izdots","2025/269-psrk","2025-12-16"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["c","RI19IC0004","Darbība reģistrēta","2019-01-16","Katlumāja","sadedzināšanas iekārtas, kuru nominālā siltuma jauda ir vienāda ar vai lielāka par 0.2 un mazāka par 5 megavatiem un kuras kā kurināmo izmanto biomasu, kūdru vai gāzveida kurināmo"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","other_interest_revenues","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","other_taxes"],"data":[[177122910,135952277,41170633,1772623,9611888,8116369,1319955,408164,59164,36931536,5414,36926122,36926122,null],[91967459,86693311,5274148,319830,2795989,null,70712,374895,48214,2414298,null,null,3144875,2848],[217090271,165896642,51193629,1772623,11021578,6395098,1498479,409548,10091448,33614147,null,33614147,33706372,null],[33268443,65684468,-32416025,243011,6108442,623204,3916271,62335,70817,-42069027,5030,-42074057,-42074057,null],[46032512,87598884,-41566372,243011,6811328,15182305,4311144,4100753,5823223,-39472020,null,-39472020,-39622250,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","provisions","equity","equities","marketable_securities","non_cur_liab"],"data":[[22836618,39076482,2936078,64849178,5728819,7861759,108026,13698604,78547782,18146444,3523360,56877978,78547782,null,null],[5221656,2454018,2417586,10093260,4050629,694046,414371,5159046,15252306,7496584,938900,6816822,15252306,null,null],[26728361,37647693,2936078,67652851,8218812,106507863,108026,114834701,182487552,62052648,null,51299805,182487552,340719,69135099],[161730,9800417,2858889,12821036,21545846,8255539,30497,29831882,42652918,25763950,2085047,14803921,42652918,null,null],[4820739,9475611,2858889,17155239,23113003,35597927,30497,58741427,75896666,42156082,null,11742222,75896666,null,21998362]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_tax","cfo_im_net","cfi_acq_stk","cfi_sal_stk","cfi_acq_fa","cfi_sal_fa","cfi_ln_md","cfi_ln_rcv","cfi_int_rcv","cfi_net","net_increase","at_beginning_of_year","at_end_of_year","cff_div_pd","cff_net","cfo_im_int","cff_iss_cap","cff_ln_rcv"],"data":[[36931536,38745296,33707640,-5414,33702226,-6800,4806152,-7863327,375874,-25278091,7090361,408164,-20467667,13234559,9602059,22836618,null,null,null,null,null],[2414298,2785804,3649360,6062,null,null,null,506816,2900000,null,null,322,2393506,-2453920,7675576,5221656,8500000,-8500000,null,null,null],[33614147,79208695,71992517,null,72358743,null,4806152,-7867238,521881,-25278091,7090361,null,-20726935,11918196,14810165,26728361,null,-39713612,366226,null,null],[-42069027,-39682993,-18642324,-5030,-18647354,null,null,-4411550,321681,null,null,62335,-4027534,-22674888,22836618,161730,null,null,null,null,null],[-39472020,-17084198,3666933,-14683,-3610295,-529705,null,-4445438,1110,null,null,null,-4974033,-21907622,26728361,4820739,null,-13323294,71321,64667,3623910]]}}}