{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203023760","dati_atjaunoti":"2026-08-30","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40203023760","company_name":"Lidl Latvija SIA","company_type":"SIA","registered_date":"2016-10-05","area_of_activity":{"nace_code":"4711","nace_description":"Nespecializēta galvenokārt pārtikas, dzērienu vai tabakas mazumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,460869524,-18465625,425605168,1348,"EUR"],[2023,470604821,-14816301,416214126,1413,"EUR"],[2022,442377554,-3846575,357237985,1665,"EUR"],[2021,101422618,-53364615,283107596,1768,"EUR"],[2020,722955,-51589988,238449702,723,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":1348,"type_from_db":"UGP"},"income_data":{"net_turnover":460869524,"inv_chg":-379798203,"oth_op_rev":5737918,"mat_exp":1887665,"labour_exp":36561773,"dep_exp":15426722,"oth_op_exp":44045789,"interest_expenses":7194342,"income_before_income_taxes":-18307052,"provision_for_income_taxes":158573,"income_after_income_taxes":-18465625,"net_income":-18465625},"balance_data":{"cash":9584676,"accounts_receivable":25368030,"inventories":34523766,"cur_assets":69476472,"fixed_assets":355372339,"intangible_assets":756357,"non_cur_assets":356128696,"assets":425605168,"cur_liab":118600826,"non_cur_liab":114117142,"provisions":791291,"equity":192095909,"equities":425605168},"cash_flow_data":{"cfo_im_ebt":-18307052,"cfo_im_ebwc":1021705,"cfo_im_op":48042605,"cfo_im_int":-7194342,"cfo_im_tax":-140063,"cfo_im_net":40708200,"cfi_acq_fa":47592043,"cfi_sal_fa":11122747,"cfi_net":-36469296,"cff_ln_rcv":29700000,"cff_ln_repay":-32100000,"cff_net":-2400000,"effect_of_exchange_rate_change":357104,"net_increase":1481800,"at_beginning_of_year":8102876,"at_end_of_year":9584676},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Krājumu izmaiņa (neto izmaksa)"],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",460869524,460869524,false],["total_rev_calc","inventory_cost_exp",374060285,374060285,false],["total_rev_calc","material_costs_exp",1887665,1887665,false],["total_rev_calc","labour_costs_exp",36561773,36561773,false],["total_rev_calc","other_op_costs_exp",44045789,44045789,false]]}},"financial_ratios":{"current_ratio":{"value":0.5858009117069725},"quick_ratio":{"value":0.2947087906453535},"net_profit_margin":{"value":-0.04006692575315525},"roa":{"value":-0.043386749946607794},"roe":{"value":-0.09612711221247298},"debt_to_equity":{"value":1.211467590389965,"negative_equity":false},"interest_coverage":{"value":-1.5446457785854495},"asset_turnover":{"value":1.0828569732029194},"altman_z_score":{"value":1.6457869334479873},"roce":{"value":-0.03619724049375171}},"source_ids":{"financial_statement_id":"2089040","income_statement_id":"2089040","balance_sheet_id":"2089040","cash_flow_statement_id":"2089040"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":1413,"type_from_db":"UGP"},"income_data":{"net_turnover":470604821,"inv_chg":-393815163,"oth_op_rev":4467130,"mat_exp":1290845,"labour_exp":34030982,"dep_exp":12533100,"oth_op_exp":43176618,"interest_expenses":4904632,"income_before_income_taxes":-14679389,"provision_for_income_taxes":136912,"income_after_income_taxes":-14816301,"net_income":-14816301},"balance_data":{"cash":8102876,"accounts_receivable":28281098,"inventories":48233131,"cur_assets":84617105,"fixed_assets":331100680,"intangible_assets":496341,"non_cur_assets":331597021,"assets":416214126,"cur_liab":85223349,"non_cur_liab":119637952,"provisions":791291,"equity":210561534,"equities":416214126},"cash_flow_data":{"cfo_im_ebt":-14679389,"cfo_im_ebwc":3109796,"cfo_im_op":8851585,"cfo_im_int":-4904632,"cfo_im_tax":-113328,"cfo_im_net":3833625,"cfi_acq_fa":74742917,"cfi_net":-74742917,"cff_ln_rcv":155300000,"cff_ln_repay":-92700000,"cff_net":62600000,"effect_of_exchange_rate_change":235508,"net_increase":-8544800,"at_beginning_of_year":16647676,"at_end_of_year":8102876},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Krājumu izmaiņa (neto izmaksa)"],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",470604821,470604821,false],["total_rev_calc","inventory_cost_exp",389348033,389348033,false],["total_rev_calc","material_costs_exp",1290845,1290845,false],["total_rev_calc","labour_costs_exp",34030982,34030982,false],["total_rev_calc","other_op_costs_exp",43176618,43176618,false]]}},"financial_ratios":{"current_ratio":{"value":0.992886409568345},"quick_ratio":{"value":0.42692494987494567},"net_profit_margin":{"value":-0.03148352999979148},"roa":{"value":-0.03559778506892868},"roe":{"value":-0.0703656585252651},"debt_to_equity":{"value":0.9729284219595399,"negative_equity":false},"interest_coverage":{"value":-1.992964405892226},"asset_turnover":{"value":1.1306795987986242},"altman_z_score":{"value":1.914587529182099},"roce":{"value":-0.029531810791211262}},"source_ids":{"financial_statement_id":"1942951","income_statement_id":"1942951","balance_sheet_id":"1942951","cash_flow_statement_id":"1942951"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":1665,"type_from_db":"UGP"},"income_data":{"net_turnover":442377554,"inv_chg":-352154496,"oth_op_rev":4500519,"mat_exp":1730320,"labour_exp":36675009,"dep_exp":14246696,"oth_op_exp":45181555,"interest_expenses":612955,"income_before_income_taxes":-3722958,"provision_for_income_taxes":123617,"income_after_income_taxes":-3846575,"net_income":-3846575},"balance_data":{"cash":16647676,"accounts_receivable":24188416,"inventories":48073609,"cur_assets":88909701,"fixed_assets":268300186,"intangible_assets":28098,"non_cur_assets":268328284,"assets":357237985,"cur_liab":74229882,"non_cur_liab":57094879,"provisions":791291,"equity":225121933,"equities":357237985},"cash_flow_data":{"cfo_im_ebt":-3722958,"cfo_im_ebwc":11892340,"cfo_im_op":-9982154,"cfo_im_int":-612955,"cfo_im_tax":-110964,"cfo_im_net":-10706073,"cfi_acq_fa":45197985,"cfi_net":-45197985,"cff_ln_rcv":88500000,"cff_ln_repay":-29100000,"cff_net":59400000,"effect_of_exchange_rate_change":52658,"net_increase":3443284,"at_beginning_of_year":13204392,"at_end_of_year":16647676},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Krājumu izmaiņa (neto izmaksa)"],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",442377554,442377554,false],["total_rev_calc","inventory_cost_exp",347653977,347653977,false],["total_rev_calc","material_costs_exp",1730320,1730320,false],["total_rev_calc","labour_costs_exp",36675009,36675009,false],["total_rev_calc","other_op_costs_exp",45181555,45181555,false]]}},"financial_ratios":{"current_ratio":{"value":1.197761583401143},"quick_ratio":{"value":0.5501300945083005},"net_profit_margin":{"value":-0.00869523095197547},"roa":{"value":-0.010767541979053543},"roe":{"value":-0.017086629226837707},"debt_to_equity":{"value":0.5833494731053149,"negative_equity":false},"interest_coverage":{"value":-5.073786819587082},"asset_turnover":{"value":1.2383273128136136},"altman_z_score":{"value":2.4920025228332046},"roce":{"value":-0.01098909524862615}},"source_ids":{"financial_statement_id":"1764374","income_statement_id":"1764374","balance_sheet_id":"1764374","cash_flow_statement_id":"1764374"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":1768,"type_from_db":"UGP"},"income_data":{"net_turnover":101422618,"inv_chg":-83838847,"oth_op_rev":1506552,"mat_exp":2081336,"labour_exp":33347544,"dep_exp":8963126,"oth_op_exp":27868185,"interest_expenses":58914,"income_before_income_taxes":-53228782,"provision_for_income_taxes":135833,"income_after_income_taxes":-53364615,"net_income":-53364615},"balance_data":{"cash":13204392,"accounts_receivable":8445750,"inventories":25022927,"cur_assets":46673069,"fixed_assets":236364283,"intangible_assets":70244,"non_cur_assets":236434527,"assets":283107596,"cur_liab":53437829,"non_cur_liab":29968,"provisions":671291,"equity":228968508,"equities":283107596},"cash_flow_data":{"cfo_im_ebt":-53228782,"cfo_im_ebwc":-40818946,"cfo_im_op":-31507361,"cfo_im_int":-58914,"cfo_im_tax":-101426,"cfo_im_net":-31667701,"cfi_acq_fa":42886766,"cfi_sal_fa":482808,"cfi_net":-42403958,"cff_iss_cap":64000000,"cff_ln_rcv":58000000,"cff_ln_repay":-58000000,"cff_net":64000000,"effect_of_exchange_rate_change":-13923,"net_increase":-10085582,"at_beginning_of_year":23289974,"at_end_of_year":13204392},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Krājumu izmaiņa (neto izmaksa)"],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",101422618,101422618,false],["total_rev_calc","inventory_cost_exp",82332295,82332295,false],["total_rev_calc","material_costs_exp",2081336,2081336,false],["total_rev_calc","labour_costs_exp",33347544,33347544,false],["total_rev_calc","other_op_costs_exp",27868185,27868185,false]]}},"financial_ratios":{"current_ratio":{"value":0.8734087793873513},"quick_ratio":{"value":0.4051463617655575},"net_profit_margin":{"value":-0.5261608904633087},"roa":{"value":-0.18849587843626775},"roe":{"value":-0.23306530433434103},"debt_to_equity":{"value":0.23351594272518908,"negative_equity":false},"interest_coverage":{"value":-902.4997114437995},"asset_turnover":{"value":0.35824760420769497},"altman_z_score":{"value":2.2404985451408224},"roce":{"value":-0.23150573405684693}},"source_ids":{"financial_statement_id":"1363148","income_statement_id":"1363148","balance_sheet_id":"1363148","cash_flow_statement_id":"1363148"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":723,"type_from_db":"UGP"},"income_data":{"net_turnover":722955,"inv_chg":-452046,"oth_op_rev":2203574,"mat_exp":2244633,"labour_exp":20893036,"dep_exp":9408791,"oth_op_exp":21364448,"interest_expenses":99453,"income_before_income_taxes":-51535878,"provision_for_income_taxes":54110,"income_after_income_taxes":-51589988,"net_income":-51589988},"balance_data":{"cash":23289974,"accounts_receivable":4774265,"inventories":8927789,"cur_assets":36992028,"fixed_assets":201345283,"intangible_assets":112391,"non_cur_assets":201457674,"assets":238449702,"cur_liab":20116579,"equity":218333123,"equities":238449702},"cash_flow_data":{"cfo_im_ebt":-51535878,"cfo_im_ebwc":-43130096,"cfo_im_op":-54461289,"cfo_im_int":90721,"cfo_im_tax":33448,"cfo_im_net":-54585457,"cfi_acq_fa":90493841,"cfi_net":-90493841,"cff_iss_cap":150000000,"cff_ln_rcv":118000000,"cff_ln_repay":118000000,"cff_net":150000000,"effect_of_exchange_rate_change":4885,"net_increase":4925586,"at_beginning_of_year":18364388,"at_end_of_year":23289974},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",722955,722955,false],["other_rev_source","total_rev_calc",1751528,1751528,false],["total_rev_calc","material_costs_exp",2244633,2244633,false],["total_rev_calc","labour_costs_exp",20893036,20893036,false],["total_rev_calc","other_op_costs_exp",21364448,21364448,false]]}},"financial_ratios":{"current_ratio":{"value":1.83888264500639},"quick_ratio":{"value":1.3950800978635582},"net_profit_margin":{"value":-71.35988823647392},"roa":{"value":-0.21635585017422249},"roe":{"value":-0.2362902490063315},"debt_to_equity":{"value":0.09213709181451135,"negative_equity":false},"interest_coverage":{"value":-517.1932973364303},"asset_turnover":{"value":0.003031897267793608},"altman_z_score":{"value":4.717520731813739},"roce":{"value":-0.23558690634402732}},"source_ids":{"financial_statement_id":"1244449","income_statement_id":"1244449","balance_sheet_id":"1244449","cash_flow_statement_id":"1244449"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 21.11.2016 ","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,"69 583.68","5 226.20","9 854.19",1362,"1 768.62","~ 1 268.75"],[2023,"67 951.63","5 291.56","9 422.00",1451,"1 587.33","~ 1 152.89"],[2022,"69 981.24","4 856.26","9 655.82",1758,"1 342.65","~ 961.34"]]},"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","18670.76","1007.19","2287.7",1213,"1 844.12","~ 1 369.87"],["2026. gada 1. ceturksnis","16484.47","976.84","2229.04",1270,"1 716.19","~ 1 284.56"],["2025. gada 4. ceturksnis","16663.96","1021.38","2289.22",1309,"1 710.01","~ 1 270.24"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":9854.19,"employees":1362,"gross_salary_raw":1768.6242558245021,"gross_salary_formatted":"1 768.62","net_salary_formatted":"~ 1 268.75","vsaoi_employee_part":"185.71","non_taxable_minimum":"12.06","iin_part":"314.17","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":9854.19,"employees":1362,"gross_salary_raw":1768.6242558245021,"gross_salary_formatted":"1 768.62","net_salary_formatted":"~ 1 268.75","vsaoi_employee_part":"185.71","non_taxable_minimum":"12.06","iin_part":"314.17","iin_rate_percentage":"20","iin_rate_decimal":"0.2"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",365500000,"EUR","2022-02-25"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,7,"EUR"],[2016,0,"EUR"],[2018,41,"EUR"],[2019,237,"EUR"],[2020,723,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2016-09-13"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2018-02-28","SIA MMS Property Solutions"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV29ZZZ40203023760","K","SIA","2016-10-05","Rīga, Dzelzavas iela 131",1021,105869781,100003003,"0001000"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","50203356041","2024-02-23"]]},"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","4711  ","010094","Vidzemes priekšpilsēta","69 583.68","5 226.20","9 854.19",1362],[2023,"sabiedrība ar ierobežotu atbildību","4711  ","010094","Vidzemes priekšpilsēta","67 951.63","5 291.56","9 422.00",1451],[2022,"sabiedrība ar ierobežotu atbildību","4711  ","010094","Vidzemes priekšpilsēta","69 981.24","4 856.26","9 655.82",1758]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 21.11.2016 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba saistību izpilde","12.08.2026"]]},"pdb_samaksato_nodoklu_kopsummas_cet":{"columns":["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":[["2025. gada 4. ceturksnis","16663.96","12686.74","0.00","1021.38","2289.22","1 309"],["2026. gada 1. ceturksnis","16484.47","12550.14","0.00","976.84","2229.04","1 270"],["2026. gada 2. ceturksnis","18670.76","14515.72","0.0","1007.19","2287.7","1 213"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-02-04",7757.32,"Siguldas novada pašvaldība","SIGULDA - De minimis atbalsts nekustamā īpašuma nodokļa atvieglojuma veidā","15 Citi","2023/2831 Vispārējā tautsaimniecība (2023/2831)","2802800f"],["2025-04-17",null,"Biedrība \"Latvijas Digitālais akselerators\"","ANM 2.2.1.1.i.  investīcija \"Atbalsts Digitālo inovāciju centru un reģionālo kontaktpunktu izveidei ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","b51e7f19"],["2025-04-11",7640.9,"Siguldas novada pašvaldība","SIGULDA - De minimis atbalsts nekustamā īpašuma nodokļa atvieglojuma veidā","15 Citi","2023/2831 Vispārējā tautsaimniecība (2023/2831)","38e6a8d4"],["2024-05-07",7640.9,"Siguldas novada pašvaldība","De minimis atbalsts nekustamā īpašuma nodokļa atvieglojuma veidā.","15 Citi","1407/2013 Vispārējā tautsaimniecība (1407/2013)","0d4ab695"],["2024-02-14",1472.56,"Valmieras novada pašvaldība","Nekustamā īpašuma nodokļa atlaide","15 Citi","2023/2831 Vispārējā tautsaimniecība (2023/2831)","137d5c9e"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","AP24IB0023","Izsniegta","2024-03-28","Izlietotā iepakojuma, nederīgo preču apsaimniekošana","iekārtas nebīstamu atkritumu šķirošanai, uzglabāšanai vai reģenerācijai (izņemot to radīšanas vietās), kurās vienlaikus var atrasties 30 un vairāk tonnu atkritumu dienā"],["ab","AP24IB0023","Izsniegta","2024-03-28","Izlietotā iepakojuma, nederīgo preču apsaimniekošana","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"]]},"atkritumi":{"columns":["gads","nosaukums","klase","nodots","uzkrats"],"data":[["2026","Citas nederīgas ķīmiskās vielas, kuras neatbilst 160506, 160507 vai 160508 klasei","160509",0.99,-0.99],["2026","Citas nederīgas elektriskās un elektroniskās iekārtas, kuras neatbilst 200121, 200123 un 200135 klasei5","200136",13.718,-13.718],["2026","Bioloģiski noārdāmi virtuves atkritumi","200108",965.1216,-965.1216],["2026","Bioloģiski noārdāmi atkritumi","200201",0.12,-0.12],["2026","Koks","170201",8.82,-8.82]]},"income_statements":{"columns":["net_turnover","oth_op_rev","labour_exp","dep_exp","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","inv_chg","mat_exp"],"data":[[43998,1195636,7693453,825982,16820653,46021,-24146475,18757,-24165232,-24165232,null,null],[722955,2203574,20893036,9408791,21364448,99453,-51535878,54110,-51589988,-51589988,-452046,2244633],[101422618,1506552,33347544,8963126,27868185,58914,-53228782,135833,-53364615,-53364615,-83838847,2081336],[442377554,4500519,36675009,14246696,45181555,612955,-3722958,123617,-3846575,-3846575,-352154496,1730320],[470604821,4467130,34030982,12533100,43176618,4904632,-14679389,136912,-14816301,-14816301,-393815163,1290845]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities","inventories","non_cur_liab","provisions"],"data":[[18364388,918393,19282781,118109805,81796,118191601,137474382,17551271,119923111,137474382,null,null,null],[23289974,4774265,36992028,201345283,112391,201457674,238449702,20116579,218333123,238449702,8927789,null,null],[13204392,8445750,46673069,236364283,70244,236434527,283107596,53437829,228968508,283107596,25022927,29968,671291],[16647676,24188416,88909701,268300186,28098,268328284,357237985,74229882,225121933,357237985,48073609,57094879,791291],[8102876,28281098,84617105,331100680,496341,331597021,416214126,85223349,210561534,416214126,48233131,119637952,791291]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_tax","cfo_im_net","cfi_acq_fa","cfi_net","cff_iss_cap","cff_ln_rcv","cff_ln_repay","cff_net","effect_of_exchange_rate_change","net_increase","at_beginning_of_year","at_end_of_year","cfi_sal_fa"],"data":[[-51535878,-43130096,-54461289,90721,33448,-54585457,90493841,-90493841,150000000,118000000,118000000,150000000,4885,4925586,18364388,23289974,null],[-53228782,-40818946,-31507361,-58914,-101426,-31667701,42886766,-42403958,64000000,58000000,-58000000,64000000,-13923,-10085582,23289974,13204392,482808],[-3722958,11892340,-9982154,-612955,-110964,-10706073,45197985,-45197985,null,88500000,-29100000,59400000,52658,3443284,13204392,16647676,null],[-14679389,3109796,8851585,-4904632,-113328,3833625,74742917,-74742917,null,155300000,-92700000,62600000,235508,-8544800,16647676,8102876,null],[-18307052,1021705,48042605,-7194342,-140063,40708200,47592043,-36469296,null,29700000,-32100000,-2400000,357104,1481800,8102876,9584676,11122747]]}}}