Отчётность init innovation
IX
init innovation 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
64.038
100
43.312
67.6
20.726
32.4
2.923
4.6
14.535
22.7
16.728
26.1
3.998
6.2
-1.509
-2.4
—
0
2.489
3.9
0.218
0.3
2.415
3.8
0.245
9.876
50.453
100
32.549
64.5
17.904
35.5
3.063
6.1
12.648
25.1
14.98
29.7
2.924
5.8
0.426
0.8
—
0
3.35
6.6
1.032
2
2.402
4.8
0.244
9.845
67.763
100
38.485
56.8
29.278
43.2
3.484
5.1
13.606
20.1
16.159
23.8
13.119
19.4
0.007
0.01
—
0
13.126
19.4
2.976
4.4
10.145
15
1.029
9.86
53.41
100
33.735
63.2
19.675
36.8
3.283
6.1
11.582
21.7
14.177
26.5
5.498
10.3
-0.522
-1
—
0
4.976
9.3
1.218
2.3
3.701
6.9
0.374
9.89
51.104
100
31.773
62.2
19.331
37.8
2.865
5.6
13.534
26.5
15.997
31.3
3.334
6.5
-1.098
-2.1
—
0
2.236
4.4
-0.823
-1.6
3.033
5.9
0.306
9.897
38.524
100
26.415
68.6
12.109
31.4
3.393
8.8
10.782
28
13.313
34.6
-1.204
-3.1
0.148
0.4
—
0
-1.056
-2.7
0.759
2
-1.693
-4.4
-0.171
9.885
60.113
100
33.287
55.4
26.826
44.6
3.66
6.1
13.536
22.5
15.571
25.9
11.255
18.7
-0.696
-1.2
—
0
10.559
17.6
0.884
1.5
9.59
16
0.968
9.912
50.481
100
29.265
58
21.216
42
3.433
6.8
10.88
21.6
13.946
27.6
7.27
14.4
-0.133
-0.3
—
0
7.137
14.1
2.093
4.1
5.033
10
0.507
9.929
45.08
100
28.696
63.7
16.384
36.3
3.01
6.7
10.57
23.4
12.848
28.5
3.536
7.8
-1.345
-3
—
0
2.191
4.9
0.797
1.8
1.439
3.2
0.145
9.935
35.577
100
23.441
65.9
12.136
34.1
3.403
9.6
9.554
26.9
12.615
35.5
-0.479
-1.3
0.87
2.4
—
0
0.391
1.1
0.003
0.008
0.462
1.3
0.046
9.935
51.603
100
32.61
63.2
18.993
36.8
3.378
6.5
10.916
21.2
12.54
24.3
6.453
12.5
0.359
0.7
—
0
6.812
13.2
1.672
3.2
5.17
10
0.52
9.936
40.376
100
26.965
66.8
13.411
33.2
3.206
7.9
8.293
20.5
10.724
26.6
2.687
6.7
-0.695
-1.7
—
0
1.992
4.9
-0.148
-0.4
2.09
5.2
0.21
9.932
44.151
100
27.29
61.8
16.861
38.2
3.148
7.1
9.326
21.1
11.956
27.1
4.905
11.1
0.188
0.4
—
0
5.093
11.5
1.752
4
3.311
7.5
0.333
9.933
40.53
100
27.121
66.9
13.409
33.1
2.831
7
8.499
21
10.521
26
2.888
7.1
-0.243
-0.6
—
0
2.645
6.5
0.82
2
1.842
4.5
0.185
9.93
49.72
100
30.704
61.8
19.016
38.2
—
0
11.021
22.2
12.795
25.7
6.221
12.5
0.696
1.4
—
0
6.917
13.9
-0.057
-0.1
6.897
13.9
0.695
9.93
49.562
100
32.099
64.8
17.463
35.2
2.591
5.2
8.665
17.5
10.584
21.4
6.879
13.9
-0.785
-1.6
—
0
6.094
12.3
2.113
4.3
3.954
8
0.396
9.982
41.078
100
29.466
71.7
11.612
28.3
2.587
6.3
7.66
18.6
9.685
23.6
1.927
4.7
0.637
1.6
—
0
2.564
6.2
0.757
1.8
1.886
4.6
0.189
9.98
40.308
100
26.045
64.6
14.263
35.4
2.71
6.7
7.651
19
9.856
24.5
4.407
10.9
-1.247
-3.09
—
0
3.16
7.8
0.98
2.4
2.186
5.4
0.219
10
43.652
100
29.101
66.7
14.551
33.3
1.868
4.3
7.475
17.1
8.9
20.4
5.651
12.9
-0.232
-0.5
—
0
5.419
12.4
0.859
2
4.649
10.7
0.465
10.003
35.757
100
23.694
66.3
12.063
33.7
2.759
7.7
8.287
23.2
9.508
26.6
2.555
7.1
-0.498
-1.4
—
0
2.057
5.8
0.534
1.5
1.45
4.1
0.145
10.008
41.708
100
25.652
61.5
16.056
38.5
2.866
6.9
7.291
17.5
9.522
22.8
6.534
15.7
0.245
0.6
—
0
6.779
16.3
2.205
5.3
4.519
10.8
0.452
10.008
35.346
100
24.778
70.1
10.568
29.9
2.946
8.3
6.984
19.8
9.366
26.5
1.202
3.4
-0.218
-0.6
—
0
0.984
2.8
0.305
0.9
0.714
2
0.071
10.012
40.121
100
25.752
64.2
14.369
35.8
3.335
8.3
6.413
16
8.63
21.5
5.739
14.3
-3.125
-7.8
—
0
2.614
6.5
2.161
5.4
0.429
1.1
0.043
10.011
36.273
100
23.42
64.6
12.853
35.4
3.638
10
7.478
20.6
10.678
29.4
2.175
6
0.067
0.2
—
0
2.242
6.2
0.695
1.9
1.571
4.3
0.157
9.998
29.86
100
19.5
65.3
10.36
34.7
3.21
10.8
6.77
22.7
9.58
32.1
0.78
2.6
-0.44
-1.5
-0.49
-1.6
0.34
1.1
0.1
0.3
0.23
0.8
0.02
9.99
29.46
100
21.06
71.5
8.4
28.5
1.31
4.4
6.75
22.9
7.71
26.2
0.69
2.3
-0.39
-1.3
-0.39
-1.3
0.3
1
0.09
0.3
0.21
0.7
0.02
9.99
40.93
26.98
13.95
1.87
7.36
8.65
5.3
-1.9
-0.69
3.41
2.84
0.56
0.06
10.08
31.3
21.76
9.54
1.59
6.37
7.49
2.05
0.31
-0.52
2.37
0.66
1.71
0.17
10
30.78
19.22
11.56
2.05
6.97
8.69
2.87
-1.12
-0.34
1.74
0.51
1.25
0.12
9.99
27.54
19.93
7.62
1.38
6.03
6.99
0.62
-0.27
-0.45
0.35
0.22
0.14
0.01
9.98
39.09
26.7
12.39
1.5
6.02
6.93
5.46
-0.76
-0.71
4.7
2.01
2.67
0.27
9.97
27.71
20.29
7.42
1.02
6.01
6.77
0.65
4.1
-0.43
4.75
0.02
4.7
0.47
10
22.4
16.23
6.16
1.25
4.8
5.81
0.36
0.56
-0.33
0.92
0.28
0.62
0.06
9.99
19.44
14.11
5.33
1.27
4.72
5.66
-0.33
1.13
-0.42
0.8
0.25
0.6
0.06
9.98
32.05
22.42
9.63
1.18
4.48
4.86
4.77
-0.22
-0.51
4.56
1.02
3.51
0.35
10.01
26.1
17.41
8.69
1.22
3.98
4.9
3.79
-1.55
-0.38
2.24
0.59
1.62
0.16
10.03
23.59
16.72
6.87
0.91
4.81
5.33
1.55
0.81
-0.47
2.36
0.71
1.59
0.16
10.03
23.55
16.9
6.65
0.76
4.44
5.04
1.61
-0.54
-0.49
1.07
0.32
0.76
0.08
10.02
33.42
19.02
14.39
0.57
4.54
5.26
9.14
0.18
-0.36
8.51
3.25
5.23
0.52
10.01
25.72
18.02
7.7
0.75
4.27
4.78
2.92
0.61
-0.29
3.53
1.06
2.45
0.24
10.02
24.84
14.44
10.39
0.74
4.21
4.74
5.65
0.31
-0.32
5.97
1.79
4.2
0.42
10.03
19.02
14.11
4.91
0.9
4.03
4.66
0.26
-0.03
-0.37
0.23
0.07
0.19
0.02
10
39.05
22.73
16.32
0.49
3.88
4.38
11.94
-0.46
-0.15
10.27
3.29
6.98
0.7
10.01
24.01
15.72
8.29
1.21
4
4.64
3.65
-0.38
-0.61
3.27
0.98
2.23
0.22
10.02
20.06
11.43
8.63
1.14
4.64
5.44
3.19
-0.2
-0.61
3
0.9
2.12
0.21
10.02
16.99
11.54
5.45
0.72
3.99
4.25
1.21
-0.18
-0.52
1.01
0.3
0.76
0.08
9.99
32.85
21.55
11.3
1.17
3.73
5.15
6.15
0.37
0.38
6.52
2.84
3.7
0.37
9.97