Отчётность Morningstar
MO
Morningstar Финансовые результаты
млрд
млн
USD (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
571.9
100
222.7
38.9
349.2
61.1
—
0
191.6
33.5
240.7
42.1
108.5
19
-10.1
-1.8
-8.9
-1.5
89.5
15.6
19.2
3.4
69.1
12.1
1.603
43.1
542.8
100
218.1
40.2
324.7
59.8
—
0
184.9
34.1
232.1
42.8
92.6
17.1
-8.9
-1.6
3.3
0.6
87
16
21.3
3.9
64.2
11.8
1.493
43
538.7
100
205.4
38.1
333.3
61.9
—
0
192.4
35.7
238.9
44.3
94.4
17.5
-11
-2.04
6.9
1.3
90.3
16.8
14.1
2.6
73.5
13.6
1.701
43.2
515.5
100
202.9
39.4
312.6
60.6
—
0
196
38
242.6
47.1
70
13.6
-10.9
-2.1
-1.7
-0.3
57.4
11.1
16.7
3.2
39.1
7.6
0.91
42.9
504.7
100
216.4
42.9
288.3
57.1
—
0
199.6
39.5
246.6
48.9
41.7
8.3
-13.8
-2.7
3.8
0.8
31.7
6.3
-6.2
-1.2
36.1
7.2
0.84
42.8
479.7
100
218.8
45.6
260.9
54.4
—
0
191.6
39.9
236.4
49.3
24.5
5.1
-24.9
-5.2
2.5
0.5
2.1
0.4
8.4
1.8
-7.6
-1.6
-0.18
42.5
475
100
195
41.1
280
58.9
—
0
199.7
42
244.5
51.5
35.5
7.5
-11.1
-2.3
6.2
1.3
30.6
6.4
26.4
5.6
3.3
0.7
0.08
42.6
468.2
100
195.4
41.7
272.8
58.3
—
0
206.6
44.1
250.8
53.6
22
4.7
-10.5
-2.2
-13.8
-2.9
-2.3
-0.5
5.4
1.2
-9
-1.9
-0.21
42.5
470.4
100
197.6
42
272.8
58
—
0
178.9
38
218.9
46.5
53.9
11.5
-7.5
-1.6
-7.1
-1.5
39.3
8.4
7.4
1.6
30.1
6.4
0.7
42.9
457
100
191.3
41.9
265.7
58.1
—
0
171.7
37.6
209.3
45.8
56.4
12.3
-1.4
-0.3
8
1.8
63
13.8
17.3
3.8
46.1
10.1
1.06
43.3
462.2
100
189.6
41
272.6
59
—
0
159.4
34.5
197.8
42.8
74.8
16.2
0.4
0.09
-1
-0.2
74.2
16.1
18.5
4
56.5
12.2
1.29
43.7
428.9
100
183.1
42.7
245.8
57.3
—
0
139.9
32.6
178
41.5
67.8
15.8
-1.1
-0.3
-3.5
-0.8
63.2
14.7
16.1
3.8
49
11.4
1.13
43.4
415.4
100
168.4
40.5
247
59.5
—
0
162.2
39
199.8
48.1
47.2
11.4
-0.6
-0.1
-0.8
-0.2
45.8
11
13.9
3.3
32.9
7.9
0.76
43.3
392.8
100
157.3
40
235.5
60
—
0
131.7
33.5
168.3
42.8
67.2
17.1
-1.5
-0.4
1.6
0.4
67.3
17.1
14.1
3.6
54.9
14
1.27
43.3
380.4
100
149.6
39.3
230.8
60.7
—
0
129.9
34.1
165.7
43.6
65.1
17.1
27.9
7.3
0.4
0.1
93.4
24.6
19.1
5
75.3
19.8
1.74
43.2
357.2
100
138.7
38.8
218.5
61.2
—
0
138.4
38.7
174.2
48.8
44.3
12.4
50.2
14.1
-2
-0.6
92.5
25.9
16.9
4.7
76.2
21.3
1.76
43.2
327.9
100
131.1
40
196.8
60
—
0
101.8
31
135.5
41.3
61.3
18.7
-1
-0.3
3.6
1.1
63.9
19.5
15.2
4.6
48.2
14.7
1.12
43.2
324
100
137
42.3
187
57.7
—
0
108.3
33.4
142.5
44
44.5
13.7
-3.6
-1.1
-7.7
-2.4
33.2
10.2
8.5
2.6
23.9
7.4
0.55
43.3
332.4
100
142.1
42.7
190.3
57.3
—
0
116.9
35.2
150.6
45.3
39.7
11.9
-3.4
-1.02
-0.6
-0.2
35.7
10.7
9.1
2.7
27.6
8.3
0.63
43.5
313.8
100
128.4
40.9
185.4
59.1
—
0
101.2
32.2
135.8
43.3
49.6
15.8
15
4.8
-1.1
-0.4
63.5
20.2
13.3
4.2
49.1
15.6
1.14
43.2
273.9
100
107.5
39.2
166.4
60.8
—
0
89.7
32.7
115.6
42.2
50.8
18.5
0.5
0.2
1.8
0.7
53.1
19.4
11.7
4.3
42.1
15.4
0.98
43.1
258.9
100
105.1
40.6
153.8
59.4
—
0
80.8
31.2
104.3
40.3
49.5
19.1
-0.1
-0.04
-3.2
-1.2
46.2
17.8
11.5
4.4
33.2
12.8
0.77
43
262.7
100
108.9
41.5
153.8
58.5
—
0
79
30.1
104.5
39.8
49.3
18.8
-0.5
-0.2
-0.4
-0.2
48.4
18.4
7.9
3
42.4
16.1
0.98
43
261.3
100
100
38.3
161.3
61.7
—
0
71.2
27.2
95.9
36.7
65.4
25
5.7
2.2
1.6
0.6
72.7
27.8
16.1
6.2
56.9
21.8
1.32
43.1
252.4
100
99.8
39.5
152.6
60.5
—
0
75.4
29.9
99
39.2
53.6
21.2
-0.6
-0.2
2
0.8
55
21.8
12.8
5.1
41.8
16.6
0.97
43
243.5
100
102.4
42.1
141.1
57.9
—
0
70.7
29
93.6
38.4
47.5
19.5
0.2
0.08
-1.4
-0.6
56.8
23.3
13.4
5.5
41.9
17.2
0.98
42.9
243.1
103.4
139.7
—
70.7
97.1
42.6
1.1
-1
41.9
13.3
38.9
0.91
42.7
229.9
90.9
139
—
64.4
86.2
52.8
-0.6
-1.4
50.8
16.9
33.9
0.79
42.8
229.2
95.3
133.9
—
66.4
87.9
46
-0.5
-1.7
61.3
15
46.1
1.07
43.1
209.5
97
112.5
—
62.6
84.1
28.4
-1.3
—
27.1
8.3
18
0.42
43.2
212.2
88
124.2
—
55.6
74.3
49.9
37.2
1.3
88.4
17.2
70.3
1.62
43.3
196.1
84.9
111.2
—
48.9
67
44.2
0.3
1.8
46.3
16.5
30.2
0.7
43.3
198.2
86.1
112.1
—
50.4
67.7
44.4
0.4
2.6
47.4
15.4
31.8
0.73
43.3
192.1
85.3
106.8
—
47.9
64.5
42.3
0.3
0.2
42.8
14.6
28.7
0.67
43.1
201.6
84.9
116.7
—
50
66.6
50.1
1
0.4
51.5
14.5
37.3
0.85
44
195.3
83.4
111.9
—
49.3
65.7
46.2
0.2
1.2
47.6
14.6
33.5
0.76
44.3
202.1
83.2
118.9
—
52.9
69.2
49.7
0.6
—
50.3
18.7
32.2
0.73
44.4
189.8
78.6
111.2
—
51.5
66.6
44.6
0.1
-0.4
44.3
14.9
29.6
0.67
44.4
196.4
81.4
115
—
53.9
68.4
46.6
0.8
1
48.4
15.5
31.5
0.71
44.6
193.1
80.1
113
—
53.1
67.7
45.3
0.7
-1
45
15.1
30.2
0.67
44.9
189.4
81.4
108
—
58.4
71.8
36.2
6.2
-0.3
-18.9
-8.6
-9.8
-0.22
45.5
181.2
75.7
105.5
—
54.5
66.9
38.5
0.6
0.3
39.4
13.7
26.4
0.59
44.9
180.5
72.9
107.6
—
53.8
65.7
41.9
3.8
-1.2
44.4
13.4
31.3
0.68
46.1
173.5
72.4
101.1
—
45.2
56.5
44.6
0.5
0.3
45.4
14.3
31.5
0.68
46.5
175.4
64.4
111
—
56.2
67.4
43.6
4.8
-1.7
46.7
16
31.1
0.67
46.9
168.9
61.7
107.2
—
55.3
66.6
40.6
1.5
-0.5
41.5
12.4
29.6
0.63
46.8
170.6
47.9
122.7
12.8
59.2
83.4
39.3
1.3
-1.9
38.7
11.4
33.1
0.697
47.5