Khimprom Statements
HI
Khimprom Income Statement
B
M
RUB (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
7 731.15
100
5 011.53
64.8
2 719.61
35.2
—
0
2 006.9
26
2 037.05
26.3
682.57
8.8
-87.513
-1.1
—
0
595.05
7.7
123.34
1.6
471.71
6.1
2.054
229.63
9 713.43
100
5 924.31
61
3 789.12
39
—
0
1 697.93
17.5
1 906.16
19.6
1 882.96
19.4
-101.58
-1.05
—
0
1 781.38
18.3
414.11
4.3
1 367.27
14.1
5.954
229.63
7 773.11
100
4 355.89
56
3 417.22
44
—
0
1 450.16
18.7
1 408.89
18.1
2 008.33
25.8
-82.277
-1.06
—
0
1 926.05
24.8
392.57
5.1
1 533.48
19.7
6.678
229.63
8 537.01
100
4 423.93
51.8
4 113.08
48.2
—
0
1 231.52
14.4
1 490.98
17.5
2 622.1
30.7
-164
-1.9
—
0
2 458.1
28.8
466.21
5.5
1 991.89
23.3
8.674
229.63
7 835.07
100
4 604.71
58.8
3 230.36
41.2
—
0
1 093.53
14
1 526.93
19.5
1 703.43
21.7
-429.19
-5.5
—
0
1 274.24
16.3
257.98
3.3
1 016.27
13
4.426
229.63
7 846.98
100
5 786.54
73.7
2 060.44
26.3
—
0
1 138.21
14.5
1 459.98
18.6
600.46
7.7
-231.27
-2.9
—
0
369.19
4.7
111.63
1.4
257.56
3.3
1.122
229.63
7 132.99
100
5 403.3
75.8
1 729.69
24.2
—
0
1 067.32
15
927.9
13
801.8
11.2
-165.43
-2.3
—
0
636.37
8.9
132.37
1.9
503.99
7.1
2.195
229.63
7 304.76
100
5 195.78
71.1
2 108.98
28.9
—
0
1 080.57
14.8
1 696.7
23.2
412.28
5.6
-183.15
-2.5
—
0
229.13
3.1
98.646
1.4
130.48
1.8
0.568
229.63
7 247.08
100
4 906.03
67.7
2 341.05
32.3
—
0
1 098.84
15.2
1 124.58
15.5
1 216.47
16.8
-259.14
-3.6
—
0
957.32
13.2
191.29
2.6
766.03
10.6
3.336
229.63
7 512.72
100
5 261.47
70
2 251.25
30
—
0
1 069.29
14.2
1 377.84
18.3
873.41
11.6
-298.47
-4
—
0
574.94
7.7
217.5
2.9
181.23
2.4
0.789
229.63
7 333.58
100
5 187.3
70.7
2 146.28
29.3
—
0
1 026.37
14
1 015.91
13.9
1 130.37
15.4
-190.46
-2.6
—
0
939.91
12.8
201.76
2.8
738.15
10.1
3.215
229.63
7 949.95
100
5 680.71
71.5
2 269.24
28.5
—
0
1 113.58
14
1 417.92
17.8
851.32
10.7
-208.96
-2.6
—
0
642.36
8.1
170.53
2.1
296.01
3.7
1.289
229.63
6 833.02
100
4 668.41
68.3
2 164.6
31.7
—
0
1 060.34
15.5
1 191.73
17.4
972.87
14.2
-166.47
-2.4
—
0
806.4
11.8
185.03
2.7
621.37
9.1
2.706
229.63
5 548.82
3 777.27
1 771.55
—
1 005.37
1 166.24
605.31
-189.47
—
415.84
90.357
221.37
0.964
229.63
4 896.94
3 366.76
1 530.18
—
924.39
942.72
587.46
-177.31
—
410.15
88.251
321.9
1.402
229.63
4 938.18
3 467.06
1 471.12
—
814.82
992.87
478.25
-119.21
—
359.04
74.489
179.98
0.784
229.63
4 294.84
2 905.24
1 389.6
—
757.75
704.97
684.63
-212.63
—
472
106.34
365.66
1.592
229.63
4 169.13
2 854
1 315.14
—
676.12
681.67
633.46
-469.16
—
164.31
37.081
127.23
0.554
229.63
3 559.56
2 528.14
1 031.41
—
631.31
656
375.42
-215.92
—
159.49
35.449
124.04
0.54
229.63