Отчётность Do
DO
Do 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
461.21
100
187.2
40.6
274.01
59.4
—
0
206.69
44.8
222.59
48.3
51.42
11.1
-22.92
-5
0.85
0.2
23.15
5
7.21
1.6
13.3
2.9
1.214
10.99
478.12
100
200.54
41.9
277.58
58.1
—
0
147.03
30.8
240.89
50.4
36.69
7.7
-2.74
-0.6
-0.97
-0.2
28.53
6
10.1
2.1
17.44
3.6
1.58
10.99
479.24
100
209.91
43.8
269.33
56.2
—
0
152.03
31.7
233.62
48.7
35.71
7.5
-3.79
-0.8
2.85
0.6
28.55
6
6.69
1.4
20.03
4.2
1.82
10.986
400.88
100
170.72
42.6
230.16
57.4
—
0
130.24
32.5
202.12
50.4
28.04
7
-1.92
-0.5
-1.9
-0.5
22.86
5.7
5.26
1.3
15.45
3.9
1.4
10.984
380.65
100
161.68
42.5
218.97
57.5
—
0
125.72
33
199.16
52.3
19.81
5.2
-3.23
-0.8
0.47
0.1
10.5
2.8
1.38
0.4
8.28
2.2
0.563
14.705
371.54
100
165.48
44.5
206.06
55.5
—
0
106.32
28.6
179.66
48.4
26.4
7.1
-3.48
-0.9
-1.97
-0.5
17.01
4.6
5.74
1.5
11.32
3
1.162
9.744
378.85
100
155.79
41.1
223.06
58.9
—
0
132.85
35.1
199.86
52.8
23.2
6.1
-3.86
-1.02
-0.64
-0.2
15.27
4
3.01
0.8
10.69
2.8
1.097
9.744
288.31
100
120.93
41.9
167.38
58.1
—
0
99.89
34.6
152.99
53.1
14.39
5
-4.24
-1.5
0.39
0.1
6.52
2.3
3.33
1.2
3.35
1.2
0.344
9.744
210.22
100
81.19
38.6
129.03
61.4
—
0
86.09
41
126.06
60
2.97
1.4
0.69
0.3
-0.65
-0.3
0.25
0.1
3.11
1.5
-3.04
-1.4
-0.312
9.744
208.96
100
88.71
42.5
120.25
57.5
—
0
74.33
35.6
105.45
50.5
14.8
7.1
-4.99
-2.4
1.32
0.6
10.95
5.2
2.78
1.3
6.72
3.2
0.69
9.744
183.18
100
71.38
39
111.8
61
—
0
59.28
32.4
98.22
53.6
13.58
7.4
-5.14
-2.8
0.19
0.1
8.6
4.7
2.42
1.3
5.36
2.9
0.55
9.744
102.84
100
30.93
30.1
71.91
69.9
—
0
41.25
40.1
62.43
60.7
9.48
9.2
-4.84
-4.7
-0.33
-0.3
4.4
4.3
1.78
1.7
2.18
2.1
0.224
9.744
63.55
100
18.4
29
45.15
71
—
0
34.81
54.8
40.81
64.2
4.34
6.8
-5.27
-8.3
2.49
3.9
-6.19
-9.7
-3.74
-5.9
-2.78
-4.4
-0.285
9.744
78.56
100
23.49
29.9
55.07
70.1
—
0
26.61
33.9
49.63
63.2
5.44
6.9
-3.7
-4.7
0.64
0.8
2.6
3.3
0.41
0.5
1.72
2.2
0.177
9.744
78.88
100
19.19
24.3
59.69
75.7
—
0
33.52
42.5
58.24
73.8
1.45
1.8
-5.59
-7.09
-0.44
-0.6
-15.36
-19.5
0.01
0.01
-15.11
-19.2
-1.551
9.744
32.47
100
7.97
24.5
24.5
75.5
—
0
21.8
67.1
45.89
141.3
-21.39
-65.9
-4.23
-13.03
-0.86
-2.6
-26.46
-81.5
-4.53
-14
-22.15
-68.2
-2.273
9.744
175.48
100
75.02
42.8
100.46
57.2
—
0
84.74
48.3
131.94
75.2
-31.48
-17.9
-5.94
-3.4
-1.4
-0.8
-57.55
-32.8
-10.56
-6.02
-46.29
-26.4
-4.751
9.744
252.04
100
105.78
42
146.26
58
—
0
83.28
33
132.01
52.4
14.25
5.7
-2.52
-1
0.28
0.1
12.25
4.9
2.92
1.2
6.47
2.6
0.664
9.744
260.31
100
109.88
42.2
150.43
57.8
—
0
84.14
32.3
131.67
50.6
18.76
7.2
-3.39
-1.3
0.63
0.2
16.18
6.2
3.51
1.3
9.27
3.6
0.951
9.744
247.54
100
104.2
42.1
143.34
57.9
—
0
80.66
32.6
128.02
51.7
15.32
6.2
-2.41
-1
-0.19
-0.08
12.73
5.1
3.36
1.4
5.68
2.3
0.583
9.744
196.51
100
80.85
41.1
115.66
58.9
—
0
70.39
35.8
102.72
52.3
12.94
6.6
-1.55
-0.8
-0.27
-0.1
11.12
5.7
1.87
1
4.41
2.2
0.453
9.744
217.38
100
94.28
43.4
123.1
56.6
—
0
70.92
32.6
110.92
51
12.18
5.6
-1.5
-0.7
0.62
0.3
11.3
5.2
3.06
1.4
6.04
2.8
0.62
9.744
219.8
100
96.4
43.9
123.5
56.2
—
0
67.3
30.6
109
49.6
14.4
6.6
1.3
0.6
-0.6
-0.3
15.1
6.9
3.8
1.7
10.6
4.8
1.08
9.7
214.1
100
90.8
42.4
123.3
57.6
—
0
73.7
34.4
111.7
52.2
11.6
5.4
-1.1
-0.5
0.6
0.3
11.1
5.2
3
1.4
5.4
2.5
0.55
9.7
189.7
100
81
42.7
108.7
57.3
—
0
70.6
37.2
99.6
52.5
9.1
4.8
0.3
0.2
-0.2
-0.1
8.9
4.7
2.4
1.3
4.9
2.6
0.5
9.7
221
100
93.5
42.3
127.5
57.7
—
0
72.7
32.9
114.4
51.8
13
5.9
-0.3
-0.1
-0.5
-0.2
12
5.4
3.1
1.4
7.1
3.2
0.73
9.7
230.8
100
99.5
43.1
131.3
56.9
—
0
72.4
31.4
114.1
49.4
17.2
7.5
-0.1
-0.04
-0.4
-0.2
15.7
6.8
4.6
2
7.7
3.3
0.79
9.7
220
100
95.1
43.2
124.9
56.8
—
0
72.7
33
113.8
51.7
11.1
5
-1.1
-0.5
-0.5
-0.2
9.5
4.3
2.7
1.2
4.7
2.1
0.48
9.7
176.4
100
70.4
39.9
106
60.1
—
0
74.5
42.2
95.4
54.1
10.6
6
-0.9
-0.5
-0.8
-0.5
7.5
4.3
4
2.3
-0.3
-0.2
-0.03
9.7
232.4
100
93.7
40.3
138.7
59.7
—
0
79.4
34.2
124
53.4
14.7
6.3
-1.6
-0.7
-1.3
-0.6
11.8
5.1
3.2
1.4
5.9
2.5
0.61
9.7
250.2
100
106.6
42.6
143.6
57.4
—
0
80.5
32.2
124.1
49.6
19.4
7.8
-2.6
-1.04
0
0
16.8
6.7
5.4
2.2
8.4
3.4
0.86
9.7
254.5
100
112.8
44.3
141.7
55.7
—
0
80.7
31.7
126.3
49.6
15.4
6.1
-1.3
-0.5
—
0
13.8
5.4
3.5
1.4
6.8
2.7
0.69
9.7
205.9
100
85
41.3
120.9
58.7
—
0
74.1
36
109.7
53.3
11.3
5.5
-2.7
-1.3
—
0
8.6
4.2
0.8
0.4
4.1
2
0.42
9.7
235.6
100
103.6
44
132
56
—
0
74.4
31.6
118.8
50.4
13.2
5.6
-1.5
-0.6
—
0
11.7
5
2.4
1
5.3
2.2
0.54
9.7
245.5
100
108.5
44.2
137
55.8
—
0
77.8
31.7
117.6
47.9
19.4
7.9
-2.4
-1
0
0
16.9
6.9
0.4
0.2
12.3
5
1.26
9.7
229.4
100
99.7
43.5
129.8
56.6
—
0
76.4
33.3
116.9
51
12.9
5.6
0.9
0.4
-0.1
-0.04
13.7
6
2.6
1.1
6.7
2.9
0.68
9.7
197.9
100
87.9
44.4
110
55.6
—
0
69.7
35.2
96.4
48.7
13.6
6.9
-2.7
-1.4
—
0
10.9
5.5
2
1
6
3
0.62
9.7
202.1
100
85.5
42.3
116.7
57.7
—
0
69.3
34.3
105
52
11.6
5.7
-2.8
-1.4
-0.2
-0.1
7.8
3.9
2
1
3.3
1.6
0.35
9.4
206.3
100
88.7
43
117.6
57
—
0
69.3
33.6
100.5
48.7
17.1
8.3
-1.3
-0.6
11.2
5.4
27.1
13.1
7.4
3.6
16.4
7.9
1.69
9.7
189.4
100
83
43.8
106.4
56.2
—
0
62.6
33.1
95
50.2
11.4
6
-1
-0.5
4.5
2.4
14.9
7.9
3.4
1.8
9.1
4.8
0.93
9.7
153.3
100
62.7
40.9
90.7
59.2
—
0
68.5
44.7
79.3
51.7
11.3
7.4
-1
-0.7
—
0
9.4
6.1
1.3
0.8
6.3
4.1
0.65
9.7
152.1
100
63
41.4
89.2
58.6
—
0
74.2
48.8
80.1
52.7
9
5.9
0.1
0.07
—
0
9.1
6
2.2
1.4
5.2
3.4
0.53
9.7
168.8
100
71.7
42.5
97.1
57.5
—
0
74.8
44.3
80.5
47.7
16.6
9.8
-0.1
-0.06
-0.2
-0.1
16.4
9.7
4.2
2.5
9.4
5.6
0.97
9.7