Отчётность Model
MO
Model 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
65.111
100
27.873
42.8
37.238
57.2
12.588
19.3
27.275
41.9
39.863
61.2
-2.625
-4.03
2.006
3.1
0.01
0.02
-0.609
-0.9
0.778
1.2
-1.387
-2.1
-0.035
39.225
63.491
100
27.869
43.9
35.622
56.1
12.68
20
25.609
40.3
38.289
60.3
-2.667
-4.2
1.706
2.7
-0.117
-0.2
-1.078
-1.7
0.72
1.1
-1.798
-2.8
-0.046
38.901
63.97
100
27.06
42.3
36.91
57.7
11.92
18.6
25.36
39.6
37.28
58.3
-0.38
-0.6
1.61
2.5
0.16
0.3
1.4
2.2
0.77
1.2
0.63
1
0.02
38.61
63.74
100
27.27
42.8
36.47
57.2
11.36
17.8
22.18
34.8
33.54
52.6
2.93
4.6
0.73
1.1
-0.1
-0.2
3.56
5.6
0.74
1.2
2.82
4.4
0.07
38.61
62.6
100
27.62
44.1
34.98
55.9
12.4
19.8
25.7
41.1
38.11
60.9
-3.13
-5
0.28
0.4
-0.08
-0.1
-32.42
-51.8
0.9
1.4
-33.32
-53.2
-0.88
37.92
59.15
100
26.27
44.4
32.88
55.6
12.76
21.6
23.67
40
36.43
61.6
-3.55
-6.002
-0.13
-0.2
0.07
0.1
-3.62
-6.1
0.43
0.7
-4.05
-6.8
-0.11
37.53
58.17
100
25.61
44
32.56
56
12.57
21.6
24.9
42.8
37.47
64.4
-4.91
-8.4
-3.34
-5.7
0.28
0.5
-7.98
-13.7
0.13
0.2
-8.11
-13.9
-0.22
37.2
56.17
100
24.81
44.2
31.37
55.8
11.8
21
21.65
38.5
33.45
59.6
-2.08
-3.7
-3.79
-6.7
0.27
0.5
-5.61
-10
0.61
1.1
-6.22
-11.07
-0.17
36.94
53.28
100
24.05
45.1
29.23
54.9
11.81
22.2
21.36
40.1
33.17
62.3
-3.94
-7.4
-3.85
-7.2
0.11
0.2
-7.68
-14.4
0.36
0.7
-8.04
-15.09
-0.22
36.62
51.54
100
22.65
43.9
28.89
56.1
11.43
22.2
19.48
37.8
30.91
60
-2.01
-3.9
-3.78
-7.3
-0.1
-0.2
-5.89
-11.4
0.37
0.7
-6.27
-12.2
-0.17
36.22
51.48
100
22.71
44.1
28.78
55.9
11.8
22.9
19.39
37.7
31.18
60.6
-2.41
-4.7
-3.7
-7.2
-0.04
-0.08
-6.14
-11.9
-0.07
-0.1
-6.07
-11.8
-0.17
35.93
51.04
100
23.45
45.9
27.59
54.1
11.67
22.9
19.7
38.6
31.37
61.5
-3.79
-7.4
-3.63
-7.1
0.04
0.08
-7.48
-14.7
0.35
0.7
-7.83
-15.3
-0.22
35.68
48.19
100
23.38
48.5
24.82
51.5
12.5
25.9
19.12
39.7
31.61
65.6
-6.8
-14.1
-3.55
-7.4
-0.08
-0.2
-10.44
-21.7
0.25
0.5
-10.69
-22.2
-0.3
35.31
42.73
100
17.12
40.1
25.62
60
8.7
20.4
15.84
37.1
24.54
57.4
1.08
2.5
-3.46
-8.1
-0.13
-0.3
-4.91
-11.5
0.24
0.6
-5.15
-12.05
-0.15
34.94
41.46
100
16.59
40
24.87
60
8.46
20.4
16.05
38.7
24.51
59.1
0.36
0.9
-3.37
-8.1
-0.35
-0.8
-3.36
-8.1
0.3
0.7
-3.66
-8.8
-0.11
34.69
41.26
100
16.07
38.9
25.18
61
8.29
20.1
17.28
41.9
25.57
62
-0.38
-0.9
-1.99
-4.8
0.17
0.4
-2.2
-5.3
0.18
0.4
-2.38
-5.8
-0.07
34.41
39.95
100
16.48
41.3
23.47
58.7
9.1
22.8
18.5
46.3
27.6
69.1
-4.13
-10.3
-0.4
-1.001
0.24
0.6
-4.29
-10.7
0.34
0.9
-4.63
-11.6
-0.14
33.79
38.39
100
16.35
42.6
22.04
57.4
8.52
22.2
15.98
41.6
24.5
63.8
-2.46
-6.4
-0.56
-1.5
0.01
0.03
-3.01
-7.8
-0.01
-0.03
-3
-7.8
-0.09
33.15
36.6
100
16.95
46.3
19.65
53.7
8.12
22.2
16.59
45.3
24.72
67.5
-5.06
-13.8
-0.62
-1.7
0.09
0.2
-5.59
-15.3
0.06
0.2
-5.66
-15.5
-0.17
32.84
34.71
100
15.86
45.7
18.85
54.3
7.06
20.3
13.88
40
20.94
60.3
-2.09
-6.02
-0.69
-2
—
0
-2.77
-8
0.23
0.7
-3
-8.6
-0.09
32.6
34.84
100
16.75
48.1
18.1
52
7.42
21.3
15.43
44.3
22.84
65.6
-4.75
-13.6
-0.89
-2.6
-0.13
-0.4
-5.77
-16.6
0.14
0.4
-5.91
-17
-0.18
32
35.08
100
16.57
47.2
18.51
52.8
7.41
21.1
14.21
40.5
21.62
61.6
-3.11
-8.9
-0.73
-2.08
-0.29
-0.8
-4.13
-11.8
0.6
1.7
-4.73
-13.5
-0.15
31.49
36.71
100
14.83
40.4
21.89
59.6
7.56
20.6
17.72
48.3
25.27
68.8
-3.38
-9.2
-0.83
-2.3
0.42
1.1
-3.8
-10.4
-25.01
-68.1
-3.62
-9.9
-0.11
31.35
39.62
100
16.45
41.5
23.17
58.5
7.75
19.6
26.38
66.6
34.12
86.1
-10.96
-27.7
-4.48
-11.3
0.34
0.9
-15.09
-38.09
0.35
0.9
-15.44
-39
-0.5
30.75
39.23
100
17.25
44
21.98
56
8.05
20.5
16.34
41.7
24.39
62.2
-2.41
-6.1
-1.45
-3.7
0.09
0.2
-3.77
-9.6
0.13
0.3
-3.9
-9.9
-0.13
29.98
39.07
16.81
22.26
9.07
17.22
26.29
-4.03
-1.42
-0.13
-5.58
-0.32
-5.26
-0.18
29.4
35.61
15.46
20.14
7.76
19.59
27.36
-7.21
-1.37
0.02
-8.57
0.46
-9.02
-0.31
29.2
34.24
15.77
18.47
8.39
18.84
27.23
-8.76
-1.44
—
-10.2
0.23
-10.44
-0.36
28.94
33.26
16.04
17.22
8.93
23.28
32.21
-14.99
-1.38
-0.23
-16.6
-4.11
-12.49
-0.44
28.45
28.06
13.82
14.24
5.98
15.92
21.9
-7.65
0.03
0.15
-7.47
0.13
-7.6
-0.27
28.01
28.51
13.57
14.93
6.06
16.54
22.6
-7.67
0.02
-0.06
-7.71
0.05
-7.76
-0.28
27.88
27.92
13.85
14.07
6.19
16.39
22.58
-8.52
0.01
0.02
-8.48
0.17
-8.65
-0.31
27.57
26.06
13.84
12.22
6.18
14.95
21.13
-8.91
0.01
0.01
-8.88
0.03
-8.91
-0.33
27.24
24.49
12.43
12.06
5.28
14.43
19.71
-7.65
—
-0.06
-7.71
0.09
-7.8
-0.29
26.83
25.38
11.54
13.85
4.73
14.03
18.76
-4.92
—
0.08
-4.83
0.12
-4.96
-0.19
26.55
23.61
10.95
12.66
4.44
13.92
18.36
-5.7
—
-0.01
-5.71
0.08
-5.79
-0.22
26.32
22.68
9.56
13.12
4.29
13.15
17.43
-4.32
—
-0.09
-4.41
0.19
-4.6
-0.18
25.88
22.1
9.53
12.58
4.45
12.33
16.78
-4.21
—
0.04
-4.16
0.14
-4.3
-0.17
25.32
20.28
8.87
11.41
4.35
12.86
17.21
-5.8
—
-0.01
-5.8
0.12
-5.93
-0.24
24.95
19.27
9.11
10.16
4.81
12.07
16.88
-6.72
—
-0.02
-6.7
0.1
-6.8
-0.27
24.79
20.65
9.81
10.84
4.68
11.05
15.74
-4.9
—
-0.06
-4.95
0.08
-5.03
-0.21
24.41
21.56
9.95
11.61
4.87
9.69
14.55
-2.94
—
-0.03
-3.04
0.08
-3.12
-0.13
23.45
27.76
12.13
15.63
4.11
9.33
13.43
2.2
-0.03
0.01
0.96
0.21
0.75
0.03
22.98
27.25
12.39
14.86
4.06
9.14
13.2
1.65
-0.09
0.05
1.62
0.08
1.54
0.06
26.07
24.56
11.58
12.98
4.48
9.53
14.01
-1.03
-0.12
-0.66
-1.81
0.09
-1.9
-0.19
10.14
22.34
10.08
12.26
4.12
9.21
13.34
-1.07
-0.13
-0.05
-1.25
0.06
-1.31
-0.163
8.03