Отчётность Cembre
CM
Cembre 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
58.654
100
19.21
32.8
39.444
67.2
—
0
22.648
38.6
26.145
44.6
13.299
22.7
0.163
0.3
—
0
13.462
23
3.747
6.4
9.715
16.6
0.578
16.797
104.91
100
34.571
33
70.338
67
—
0
42.759
40.8
48.747
46.5
21.591
20.6
-0.12
-0.1
-0.059
-0.06
21.378
20.4
4.43
4.2
16.948
16.2
1.007
16.834
51.406
100
17.156
33.4
34.25
66.6
—
0
20.013
38.9
23.415
45.5
10.835
21.1
-0.138
-0.3
—
0
10.697
20.8
2.474
4.8
8.223
16
0.49
16.783
117.64
100
35.362
30.1
82.28
69.9
—
0
43.619
37.1
49.876
42.4
32.404
27.5
0.003
0.003
-0.001
-0.0009
32.45
27.6
8.57
7.3
23.88
20.3
1.423
16.782
57.789
100
18.366
31.8
39.423
68.2
—
0
21.402
37
24.745
42.8
14.678
25.4
0.064
0.1
—
0
14.742
25.5
3.878
6.7
10.864
18.8
0.647
16.782
94.437
100
30.998
32.8
63.439
67.2
—
0
39.59
41.9
45.532
48.2
17.907
19
0.024
0.03
-0.001
-0.001
17.947
19
4.221
4.5
13.726
14.5
0.821
16.725
44.619
100
15.121
33.9
29.498
66.1
—
0
18.342
41.1
21.323
47.8
8.175
18.3
0.091
0.2
—
0
8.266
18.5
2.133
4.8
6.133
13.7
0.366
16.763
104.36
100
35.635
34.1
68.724
65.9
—
0
38.176
36.6
44.078
42.2
24.646
23.6
0.027
0.03
-0.003
-0.003
24.672
23.6
6.48
6.2
18.192
17.4
1.085
16.763
48.647
100
15.983
32.9
32.664
67.1
—
0
18.25
37.5
21.714
44.6
10.95
22.5
0.035
0.07
—
0
10.985
22.6
2.742
5.6
8.243
16.9
0.492
16.763
82.288
100
27.774
33.8
54.514
66.2
—
0
34.344
41.7
39.916
48.5
14.598
17.7
0.03
0.04
-0.009
-0.01
14.613
17.8
3.942
4.8
10.671
13
0.632
16.878
39.738
100
13.207
33.2
26.531
66.8
—
0
16.09
40.5
19.055
48
7.476
18.8
0.111
0.3
—
0
7.587
19.1
2.032
5.1
5.555
14
0.332
16.742
84.547
100
26.117
30.9
58.43
69.1
—
0
33.058
39.1
38.802
45.9
19.628
23.2
0.082
0.1
-0.002
-0.002
19.676
23.3
5.026
5.9
14.65
17.3
0.87
16.839
38.267
100
11.967
31.3
26.3
68.7
—
0
15.828
41.4
18.926
49.5
7.374
19.3
0.12
0.3
—
0
7.494
19.6
1.854
4.8
5.64
14.7
0.337
16.742
72.481
100
21.285
29.4
51.196
70.6
—
0
30.18
41.6
35.999
49.7
15.197
21
-0.27
-0.4
-0.025
-0.03
14.703
20.3
3.328
4.6
11.375
15.7
0.685
16.595
33.999
100
11.05
32.5
22.949
67.5
—
0
14.165
41.7
17.149
50.4
5.8
17.1
-0.049
-0.1
—
0
5.702
16.8
1.407
4.1
4.295
12.6
0.254
16.889
64.656
100
19.057
29.5
45.599
70.5
—
0
29.166
45.1
35.347
54.7
10.252
15.9
0.001
0.002
-0.004
-0.006
10.199
15.8
2.599
4
7.6
11.8
0.45
16.889
36.459
100
11.128
30.5
25.331
69.5
—
0
15.206
41.7
18.129
49.7
7.202
19.8
0.028
0.08
—
0
7.227
19.8
1.976
5.4
5.251
14.4
0.314
16.72
69.418
100
22.666
32.7
46.752
67.3
—
0
30.608
44.1
35.748
51.5
11.004
15.9
-0.071
-0.1
-0.039
-0.06
10.904
15.7
3.333
4.8
9.315
13.4
0.55
16.72
33.428
100
11.072
33.1
22.356
66.9
—
0
14.519
43.4
17.149
51.3
5.207
15.6
-0.001
-0.003
—
0
5.206
15.6
0.948
2.8
4.258
12.7
0.255
16.72
76.878
100
23.661
30.8
53.217
69.2
—
0
32.37
42.1
37.03
48.2
16.187
21.1
-0.13
-0.2
-0.004
-0.005
16.033
20.9
3.658
4.8
12.375
16.1
0.74
16.72
38.401
100
11.986
31.2
26.415
68.8
—
0
15.858
41.3
18.27
47.6
8.145
21.2
0.032
0.08
—
0
8.176
21.3
1.921
5
6.255
16.3
0.374
16.72
70.801
100
23.364
33
47.437
67
—
0
30.756
43.4
34.403
48.6
13.034
18.4
-0.03
-0.04
—
0
12.944
18.3
3.717
5.2
11.037
15.6
0.65
16.723
33.975
100
11.544
34
22.431
66
—
0
14.597
43
16.465
48.5
5.966
17.6
0.1
0.3
—
0
6.115
18
1.208
3.6
4.907
14.4
0.294
16.717
37.33
100
12.3
32.9
25.03
67.1
—
0
15.89
42.6
17.49
46.9
7.54
20.2
0.05
0.1
-0.09
-0.2
7.12
19.1
1.65
4.4
5.47
14.7
0.33
16.9
35.97
100
10.4
28.9
25.57
71.1
—
0
15.22
42.3
17.11
47.6
8.47
23.5
-0.1
-0.3
-0.12
-0.3
8.3
23.1
2.07
5.8
6.23
17.3
0.37
16.72
35.08
11.63
23.45
—
15.26
17.01
6.44
-0.08
-0.28
6.39
-0.3
8.31
0.5
16.5
30.96
10.51
20.45
—
12.91
14.67
5.78
0.12
-0.11
5.96
1.69
4.27
0.25
16.85
33.41
10.78
22.63
—
14.46
15.84
6.79
—
-0.11
6.9
1.85
5.05
0.3
16.95
33.19
10
23.19
—
13.94
15.67
7.52
-0.06
-0.11
7.33
2.23
5.1
0.3
16.94
32.09
10.71
21.38
—
13.88
15.08
6.3
0.02
-0.27
6.29
2.08
4.21
0.25
17.06
27.83
8.29
19.54
—
12.2
13.99
5.55
0.05
0.02
5.58
1.37
4.21
0.25
16.91
32.36
11.09
21.27
—
13.91
14.98
6.28
0.07
-0.31
6.43
1.89
4.54
0.27
17.15
30.33
9.5
20.83
—
13.2
14.8
6.03
-0.17
-0.11
5.76
1.8
3.97
0.23
17
30.1
10.34
19.76
—
13.54
14.76
5
-0.02
-0.17
4.79
1.78
3.01
0.18
17.19
28.24
9.21
19.03
—
11.82
13.44
5.59
-0.11
-0.11
5.4
1.43
3.98
0.23
17
32.14
10.05
22.09
—
13.55
14.92
7.17
-0.25
-0.07
6.81
1.73
5.09
0.3
17.19
30.9
11.1
19.8
—
12.88
14.3
5.5
0.47
-0.25
5.88
2.01
3.87
0.23
17
29.24
10.03
19.21
—
12.82
14.27
4.94
0.07
-0.01
5.03
1.34
3.7
0.22
17.19
27.05
9.95
17.1
—
11.12
12.1
5
0.06
-0.47
4.82
1.79
3.03
0.18
17
29.08
10.03
19.05
—
12.68
13.69
5.37
0.12
-0.14
5.2
1.12
4.08
0.24
17.19
27.53
9.33
18.2
—
12.17
13.47
4.73
0.03
-0.16
4.65
1.92
2.73
0.16
17
27.85
10.26
17.59
—
12.13
13.16
4.43
-0.09
-0.18
4.1
1.19
2.92
0.17
17.19
24.44
8.88
15.56
—
10.59
11.83
3.73
-0.02
-0.15
3.67
1.27
2.4
0.14
17
26.59
16.15
10.43
—
5.47
6.27
4.17
-0.06
-0.25
3.97
1.03
2.94
0.17
17.19
25.67
8.66
17.01
—
11.96
13.08
3.94
-0.04
-0.14
3.85
1.59
2.26
0.13
17
26.49
9.2
17.3
—
11.57
12.81
4.48
-0.21
-0.2
3.98
0.93
3.05
0.177
17.19