Отчётность New Work
NW
New Work Финансовые результаты
млрд
млн
EUR (кроме Прибыли на акцию)
Показатель
Выручка
Себестоимость
Валовая прибыль
Исследования и разработка
Коммерческие и администр. расходы
Операционные расходы итого
Операционная прибыль
Проценты уплаченные
Прочие доходы
Прибыль до налогообложения
Расходы по налогу на прибыль
Прибыль за период
Разводненная прибыль на акцию
Акций в обращении после разводнения
65.499
100
28.04
42.8
37.459
57.2
—
0
22.305
34.1
29.523
45.1
7.936
12.1
0.338
0.5
—
0
8.875
13.5
-0.186
-0.3
9.061
13.8
1.61
5.628
68.244
100
72.642
106.4
-4.398
-6.4
—
0
35.471
54.9
40.378
62.1
-44.776
-68.5
-0.697
-1.02
—
0
-23.243
-34.06
-6.339
-9.3
-16.905
-24.8
-3.01
5.616
78.229
100
30.116
-5.7
48.113
105.7
—
0
20.331
71.5
38.874
95.2
9.239
10.6
0.648
0.8
—
0
8.914
11.4
2.585
3.3
6.294
8
1.13
5.599
75.653
100
31.629
41.8
44.024
58.2
—
0
18.932
25.4
26.341
35.2
17.683
23
0.118
0.2
—
0
18.915
25
5.446
7.2
13.496
17.8
2.395
5.623
75.793
100
31.623
41.7
44.17
58.3
—
0
22.117
29.2
29.838
39.4
14.332
18.9
0.493
0.7
0.001
0.001
14.526
19.2
4.495
5.9
9.971
13.2
1.791
5.602
75.927
100
38.645
50.9
37.282
49.1
—
0
24.336
32.1
30.999
40.8
6.283
8.3
-0.002
-0.003
—
0
8.681
11.4
1.645
2.2
7.091
9.3
1.24
5.673
82.062
100
-5.407
-6.6
87.469
106.6
—
0
64.07
78.1
77.331
94.2
10.138
12.4
0.413
0.5
—
0
10.551
12.9
2.153
2.6
8.127
9.9
1.44
5.62
78.685
100
-5.45
-6.9
84.135
106.9
—
0
58.066
73.8
64.311
81.7
19.824
25.2
-1.05
-1.3
—
0
18.774
23.9
4.453
5.7
12.796
16.3
2.54
5.018
78.032
100
-4.665
-6
82.697
106
—
0
55.218
70.8
64.406
82.5
18.291
23.4
-1.341
-1.7
—
0
16.95
21.7
5.728
7.3
10.445
13.4
2
5.223
74.578
100
-5.204
-7
79.782
107
—
0
54.833
73.5
61.573
82.6
18.209
24.4
-1.124
-1.5
—
0
17.085
22.9
4.959
6.6
11.895
15.9
2.24
5.303
76.3
100
-4.337
-5.7
80.637
105.7
—
0
61.998
81.3
72.964
95.6
7.673
10.1
0.036
0.05
—
0
7.709
10.1
-2.386
-3.1
7.391
9.7
1.2
6.128
208.21
100
-17.372
-8.3
225.58
108.3
—
0
147.13
70.7
175.11
84.1
50.464
24.2
-0.659
-0.3
—
0
49.805
23.9
16.594
8
32.216
15.5
5.9
5.451
69.501
100
-5.528
-8
75.029
108
—
0
47.867
68.9
54.959
79.1
20.07
28.9
-0.07
-0.1
—
0
20
28.8
6.175
8.9
13.569
19.5
2.46
5.516
67.968
100
-6.86
-10.09
74.828
110.1
—
0
50.127
73.8
57.237
84.2
17.591
25.9
-0.182
-0.3
—
0
17.514
25.8
5.414
8
12.1
17.8
2.15
5.628
71.477
100
-4.905
-6.9
76.382
106.9
—
0
51.21
71.6
78.877
110.4
-2.495
-3.5
0.685
1
—
0
-1.81
-2.5
3.544
5
-5.351
-7.5
-0.952
5.624
68.633
100
28.425
41.4
40.208
58.6
—
0
14.061
20.5
20.908
30.5
19.3
28.1
-0.021
-0.03
—
0
16.579
24.2
4.409
6.4
12.201
17.8
2.165
5.623
67.483
100
29.433
43.6
38.05
56.4
—
0
15.753
23.3
23.477
34.8
14.573
21.6
2.57
3.8
—
0
16.943
25.1
4.777
7.1
12.069
17.9
2.167
5.613
68.854
100
-6.568
-9.5
75.422
109.5
—
0
59.659
86.6
71.975
104.5
3.447
5
5.648
8.2
-0.001
-0.001
9.12
13.2
1.99
2.9
7.2
10.5
1.268
5.625
72.795
100
-5.593
-7.7
78.388
107.7
—
0
55.833
76.7
66.009
90.7
12.379
17
3.401
4.7
0.001
0.001
19.531
26.8
-0.352
-0.5
11.702
16.1
2.08
5.623
68.185
100
-7.193
-10.5
75.378
110.5
—
0
51.807
76
63.955
93.8
11.423
16.8
0.042
0.06
-0.001
-0.001
11.53
16.9
7.368
10.8
4.163
6.1
0.74
5.622
65.546
100
-6.495
-9.9
72.041
109.9
—
0
49.891
76.1
56.514
86.2
15.527
23.7
-0.578
-0.9
-0.028
-0.04
14.921
22.8
4.973
7.6
9.948
15.2
1.77
5.62
62.642
100
-5.645
-9.01
68.287
109
—
0
54.013
86.2
56.668
90.5
11.619
18.5
1.696
2.7
-0.024
-0.04
13.291
21.2
4.081
6.5
9.21
14.7
1.64
5.616
64.283
100
—
0
—
0
—
0
42.663
66.4
55.03
85.6
9.253
14.4
-0.523
-0.8
—
0
8.73
13.6
2.231
3.5
6.499
10.1
1.153
5.637
58.511
100
—
0
—
0
—
0
44.802
76.6
44.927
76.8
13.584
23.2
-0.212
-0.4
—
0
13.372
22.9
4.242
7.2
9.129
15.6
1.62
5.635
55.72
100
-6.49
-11.6
62.21
111.6
—
0
43.78
78.6
48.89
87.7
13.32
23.9
0.23
0.4
-0.45
-0.8
13.55
24.3
4.33
7.8
9.22
16.5
1.64
5.62
53.02
100
—
0
—
0
—
0
38.7
73
42.8
80.7
10.22
19.3
-0.94
-1.8
-0.85
-1.6
9.29
17.5
3.16
6
6.13
11.6
1.09
5.62
52.86
—
—
—
37.38
45.95
6.91
0.49
-0.66
7.41
2.57
4.84
0.86
5.61
47.98
—
—
—
22.09
34.95
13.03
-0.99
—
12
4.03
7.97
1.42
5.61
43.45
—
—
—
27.87
31.29
12.16
-0.5
—
11.8
3.84
7.96
1.42
5.62
41.28
—
—
—
29.34
32.44
8.84
-1.47
-0.77
7.37
2.49
4.89
0.87
5.62
39.85
—
—
—
18.8
31.23
8.62
-1.16
-0.37
7.47
2.06
5.4
0.96
5.62
37.15
—
—
—
24.29
26.77
10.39
-0.94
-0.12
9.44
3.02
6.43
1.14
5.62
35.57
—
—
—
23.74
25.61
9.96
-0.64
-0.67
9.32
2.92
6.4
1.14
5.62
33.33
—
—
—
23.46
25.04
8.29
-0.21
-0.96
8.09
2.74
5.34
0.95
5.62
32.66
—
—
—
23.94
26.63
6.03
0.25
-0.32
6.28
2.07
4.21
0.75
5.64
30
—
—
—
20.21
22.54
7.46
-0.39
—
6.86
2.22
4.64
0.83
5.59
29.61
—
—
—
20.16
22.16
7.45
-0.16
-0.61
7.22
2.55
4.67
0.83
5.62
27.68
—
—
—
20.68
21.5
6.18
-0.01
-1.58
6.07
1.95
4.12
0.74
5.56
27.34
—
—
—
18.21
27.56
-0.22
-0.05
-0.92
-0.27
2.03
-2.29
-0.42
5.5
25.6
—
—
—
16.59
18.12
7.49
-0.04
-0.37
7.16
2.51
4.65
0.83
5.6
23.92
—
—
—
17.76
19.22
4.7
-0.11
-0.46
4.33
1.56
2.77
0.49
5.65
22.36
—
—
—
18.39
20.26
2.09
0.01
-0.4
1.8
0.76
1.04
0.19
5.49
22.33
—
—
—
16.08
19.06
3.27
—
-0.39
3.27
1.54
1.72
0.31
5.49
21.14
—
—
—
14.77
16.99
4.15
0.04
-0.44
4.19
1.46
2.72
0.48
5.67
20.6
—
—
—
14.97
16.67
3.93
0.03
-0.29
3.96
1.27
2.7
0.49
5.54
19.26
—
—
—
13.75
16.23
3.02
0.04
-0.33
3.06
1.06
2
0.36
5.54
18.71
—
—
—
13.87
16.36
2.34
0.03
-0.33
2.37
0.87
1.5
0.292
5.14