Отчётность Scorpio
ST
Scorpio 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
380.66
100
79.267
20.8
301.39
79.2
—
0
37.108
9.7
90.972
23.9
210.42
55.3
-26.472
-7
0.047
0.01
227.32
59.7
—
0
227.32
59.7
4.342
52.354
391.34
100
78.125
20
313.21
80
—
0
30.089
7.7
79.574
20.3
233.64
59.7
-30.885
-7.9
0.109
0.03
214.19
54.7
—
0
214.19
54.7
4.114
52.069
336.31
100
83.937
25
252.38
75
—
0
32.128
9.6
85.033
25.3
167.34
49.8
-25.259
-12.4
0.947
0.3
120.89
35.9
—
0
120.89
35.9
2.34
51.664
291.18
100
79.113
27.2
212.07
72.8
—
0
24.647
8.5
77.784
26.7
134.28
46.1
-43.627
-15
2.586
0.9
100.37
34.5
—
0
100.37
34.5
1.932
51.944
329.3
100
78.9
24
250.4
76
—
0
27.2
8.3
79.6
24.2
170.8
51.9
-39.4
-12
1
0.3
132.4
40.2
—
0
132.4
40.2
2.4
55.3
384.4
100
73.7
19.2
310.8
80.9
—
0
22.3
5.8
79.5
20.7
231.2
60.1
-39.3
-10.2
1.3
0.3
193.2
50.3
—
0
193.2
50.3
3.27
59.1
493.8
100
86.2
17.5
407.6
82.5
—
0
26.4
5.3
111
22.5
296.5
60
-45.1
-9.1
-0.2
-0.04
264.4
53.5
—
0
264.4
53.5
4.3
61.5
490
100
75.8
15.5
414.2
84.5
—
0
26.5
5.4
111.2
22.7
303
61.8
-40.1
-8.2
0.6
0.1
266.2
54.3
—
0
266.2
54.3
4.24
62.8
405.1
100
76.9
19
328.2
81
—
0
22.8
5.6
97.1
24
231.1
57
-39.9
-9.8
1.4
0.3
191.1
47.2
—
0
191.1
47.2
2.97
64.4
174
100
84.8
48.7
89.2
51.3
—
0
12.5
7.2
68.4
39.3
20.9
12
-37.8
-21.7
0.2
0.1
-84.4
-48.5
—
0
-84.4
-48.5
-1.52
55.4
147.9
100
85.1
57.5
62.8
42.5
—
0
12.8
8.7
72.9
49.3
-10.1
-6.8
-38.2
-25.8
2.2
1.5
-46
-31.1
—
0
-46
-31.1
-0.83
55.3
119.3
100
85.9
72
33.4
28
—
0
13.1
11
73.8
61.9
-40.4
-33.9
-32.8
-27.5
-0.1
-0.08
-73.3
-61.4
—
0
-73.3
-61.4
-1.34
54.8
139.4
100
80.6
57.8
58.8
42.2
—
0
13.3
9.5
74.2
53.2
-15.3
-11
-35.7
-25.6
-0.1
-0.07
-52.8
-37.9
—
0
-52.8
-37.9
-0.97
54.5
134.2
100
83.3
62.1
50.9
37.9
—
0
13.6
10.1
75.5
56.3
-24.7
-18.4
-33.8
-25.2
—
0
-62.4
-46.5
—
0
-62.4
-46.5
-1.15
54.3
138.2
100
86.8
62.8
51.5
37.3
—
0
14.3
10.3
77.1
55.8
-25.7
-18.6
-35.7
-25.8
1.9
1.4
-76.3
-55.2
—
0
-76.3
-55.2
-1.41
54.3
177.2
100
85.8
48.4
91.5
51.6
—
0
15.9
9
77.9
44
13.5
7.6
-35
-19.8
0.3
0.2
-20.2
-11.4
—
0
-20.2
-11.4
-0.37
54.9
346.2
100
79.8
23.1
266.5
77
—
0
18.7
5.4
83.3
24.1
183.1
52.9
-38.8
-11.2
-0.3
-0.09
143.9
41.6
—
0
143.9
41.6
2.34
61.6
254.2
100
81.5
32.1
172.7
67.9
—
0
17.3
6.8
81.5
32.1
91.2
35.9
-44.2
-17.4
-0.4
-0.2
46.6
18.3
—
0
46.6
18.3
0.76
61.7
221.6
100
85.4
38.5
136.2
61.5
—
0
15.8
7.1
77.4
34.9
58.9
26.6
-46.5
-21
-0.3
-0.1
12
5.4
—
0
12
5.4
0.22
54.7
136.1
100
71
52.2
65.1
47.8
—
0
15.3
11.2
69
50.7
-3.9
-2.9
-41.3
-30.3
-0.1
-0.07
-45.3
-33.3
—
0
-45.3
-33.3
-0.93
48.5
150.8
100
68.8
45.6
82
54.4
—
0
15.5
10.3
67.1
44.5
14.9
9.9
-44.6
-29.6
—
0
-29.7
-19.7
—
0
-29.7
-19.7
-0.62
48.1
195.8
100
73.8
37.7
122.1
62.4
—
0
15.7
8
61.9
31.6
60.1
30.7
-45.6
-23.3
—
0
14.5
7.4
—
0
14.5
7.4
0.3
48.6
167.5
100
81.9
48.9
85.7
51.2
—
0
12.9
7.7
57.8
34.5
27.8
16.6
-45.2
-27
-0.3
-0.2
-17.7
-10.6
—
0
-17.7
-10.6
-0.38
46.5
119.3
100
83.2
69.7
36.1
30.3
—
0
12.4
10.4
57.4
48.1
-21.3
-17.9
-50.2
-42.08
-0.3
-0.3
-71.7
-60.1
—
0
-71.7
-60.1
-2.31
31
141.8
100
86.6
61.1
55.2
38.9
—
0
13.3
9.4
58.5
41.3
-3.3
-2.3
-65.6
-46.3
—
0
-68.9
-48.6
—
0
-68.9
-48.6
-2.23
31
156.4
100
88.4
56.5
68
43.5
—
0
13.6
8.7
60.4
38.6
7.6
4.9
-39
-24.9
-0.1
-0.06
-31.8
-20.3
—
0
-31.8
-20.3
-1.03
30.8
148.4
100
92.8
62.5
55.6
37.5
—
0
11.4
7.7
57.9
39
-2.3
-1.5
-38.2
-25.7
0.3
0.2
-41.5
-28
—
0
-41.5
-28
-1.46
28.4
123.1
100
77.3
62.8
45.8
37.2
—
0
12.5
10.2
50.1
40.7
-4.3
-3.5
-30.3
-24.6
-0.1
-0.08
-36.9
-30
—
0
-36.9
-30
-1.59
23.2
118.4
100
69.3
58.5
49.1
41.5
—
0
11.7
9.9
43.6
36.8
5.5
4.6
-24.6
-20.8
1.3
1.1
-68.3
-57.7
—
0
-68.3
-57.7
-3.76
18.1
122.8
100
67.6
55
55.2
45
—
0
11.9
9.7
44.9
36.6
10.3
8.4
-21.7
-17.7
-0.1
-0.08
-11.5
-9.4
—
0
-11.5
-9.4
-0.71
16.3
106.1
100
70.5
66.4
35.6
33.6
—
0
12.3
11.6
43.4
40.9
-7.8
-7.4
-21.8
-20.5
—
0
-29.7
-28
—
0
-29.7
-28
-1.83
16.2
114.3
100
66.9
58.5
47.4
41.5
—
0
12.5
10.9
43.5
38.1
3.9
3.4
-30.9
-27.03
-0.1
-0.09
-27.1
-23.7
—
0
-27.1
-23.7
-1.69
16.1
137.2
100
64.9
47.3
72.3
52.7
—
0
13.1
9.5
43.4
31.6
28.9
21.1
-25.1
-18.3
—
0
3.8
2.8
—
0
3.8
2.8
0.23
16.6
165.1
100
63.7
38.6
101.4
61.4
—
0
17
10.3
47.6
28.8
53.9
32.6
-23.6
-14.3
—
0
28
17
—
0
28
17
1.69
16.6
178.4
100
69.1
38.7
109.3
61.3
—
0
18.2
10.2
49.5
27.7
59.8
33.5
-24.8
-13.9
-0.1
-0.06
34.2
19.2
—
0
34.2
19.2
1.67
20.5
228.1
100
69
30.2
159.1
69.8
—
0
18.4
8.1
48.9
21.4
110.2
48.3
-25.5
-11.2
1.4
0.6
85.3
37.4
—
0
85.3
37.4
4.15
20.5
188.5
100
67.1
35.6
121.4
64.4
—
0
15.5
8.2
42.1
22.3
79.3
42.1
-21.7
-11.5
—
0
57.6
30.6
—
0
57.6
30.6
2.89
19.9
160.7
100
66.2
41.2
94.5
58.8
—
0
13.7
8.5
37.2
23.1
57.3
35.7
-18.6
-11.6
—
0
40.7
25.3
—
0
40.7
25.3
2.18
18.7
125.7
100
61
48.5
64.8
51.6
—
0
13.8
11
33.6
26.7
31.1
24.7
-12.7
-10.1
-0.1
-0.08
0.5
0.4
—
0
0.5
0.4
0.03
15.4
57.4
100
49.9
86.9
7.5
13.1
—
0
11.6
20.2
19.5
34
-12
-20.9
0.5
0.9
—
0
-0.6
-1.05
—
0
-0.6
-1.05
-0.03
18.6
76.7
100
53.2
69.4
23.5
30.6
—
0
11
14.3
20.9
27.2
2.6
3.4
-0.6
-0.8
—
0
53.3
69.5
—
0
53.3
69.5
2.77
19.2
53.4
100
48.8
91.4
4.6
8.6
—
0
11.2
21
19.2
36
-14.6
-27.3
0.2
0.4
-0.1
-0.2
5.8
10.9
—
0
5.8
10.9
0.3
19.2
57.8
100
43
74.4
14.7
25.4
—
0
6.5
11.2
14.2
24.6
0.6
1
0.1
0.2
—
0
0.7
1.2
—
0
0.7
1.2
0.05
14.1
51.5
100
35.5
68.9
16
31.1
—
0
5.3
10.3
12.1
23.5
3.9
7.6
0.2
0.4
-0.1
-0.2
4
7.8
—
0
4
7.8
0.3
13.2