VSMPO-Avisma Statements
VS
VSMPO-Avisma 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
59 611.98
100
34 548.59
58
25 063.4
42
—
0
10 569.33
17.7
10 835.75
18.2
19 175.56
32.2
-2 893.83
-4.9
—
0
16 281.74
27.3
3 892.29
6.5
12 414.01
20.8
1 076.71
11.53
67 105.56
100
45 486.62
67.8
21 618.94
32.2
—
0
10 218.58
15.2
10 599.75
15.8
9 922
14.8
1 749.55
2.6
—
0
11 671.55
17.4
-830.96
-1.2
12 530.8
18.7
1 086.84
11.53
54 372.91
100
30 671.87
56.4
23 701.04
43.6
—
0
10 178.99
18.7
10 426.13
19.2
21 150.42
38.9
-4 924.82
-9.06
—
0
16 225.6
29.8
3 880.18
7.1
12 367.54
22.7
1 072.68
11.53
44 498.68
100
29 514.96
66.3
14 983.73
33.7
—
0
12 210.54
27.4
12 480.25
28
5 424.43
12.2
-797.15
-1.8
—
0
4 627.28
10.4
967.07
2.2
3 683.03
8.3
319.44
11.53
41 067.83
100
25 083.27
61.1
15 984.56
38.9
—
0
7 163.62
17.4
7 293.78
17.8
9 962.63
24.3
-769.44
-1.9
—
0
9 193.19
22.4
2 038.92
5
7 101.55
17.3
615.94
11.53
41 988.63
100
26 237.13
62.5
15 751.5
37.5
—
0
7 847.1
18.7
7 978.21
19
6 650.96
15.8
324.26
0.8
—
0
6 975.22
16.6
455.29
1.1
6 537.93
15.6
567.06
11.53
47 062.06
100
31 306.62
66.5
15 755.43
33.5
—
0
6 602.91
14
6 801.45
14.5
606.06
1.3
-907.38
-1.9
—
0
-301.32
-0.6
-307.03
-0.7
30.851
0.07
2.676
11.53
52 232.11
100
34 535.98
66.1
17 696.13
33.9
—
0
7 767.16
14.9
8 230.32
15.8
4 050.9
7.8
5 588.62
10.7
—
0
9 639.52
18.5
2 600.45
5
6 922.41
13.3
600.41
11.53
53 198.91
100
32 538.22
61.2
20 660.69
38.8
—
0
7 180.95
13.5
8 282.07
15.6
17 209.98
32.4
107.52
0.2
—
0
17 317.5
32.6
3 575.02
6.7
13 706.4
25.8
1 188.81
11.53
54 745.29
100
32 122.91
58.7
22 622.38
41.3
—
0
7 058.14
12.9
8 016.01
14.6
14 606.37
26.7
-6 139.09
-11.2
—
0
7 084.57
12.9
1 696.01
3.1
5 513.84
10.1
478.47
11.524
46 656.87
100
27 042.91
58
19 613.96
42
—
0
5 920.23
12.7
6 165.73
13.2
13 448.23
28.8
-1 644.56
-3.5
—
0
11 616.58
24.9
1 669.95
3.6
9 955.62
21.3
863.92
11.524
43 854.09
25 846.28
18 007.81
—
7 699.11
8 241.6
9 766.21
-315.04
—
7 979.99
2 921.78
5 094.31
442.07
11.524
44 125.86
29 406.65
14 719.21
—
5 979.09
6 218.88
8 500.33
448.78
—
9 329.95
2 386.78
6 928.14
601.2
11.524
42 705
22 663
20 042
—
5 778
7 157
12 884
397
—
13 930
1 797
12 089
1 007.41
12
46 703
24 223
22 481
—
5 540
5 909
16 571
2 264
—
16 245
2 895
13 499
1 124.91
12
40 782
19 606
21 176
—
7 053
7 152
14 024
-5 444
—
5 803
-217
6 119
509.91
12
38 112
18 496
19 617
—
5 133
5 464
14 153
-1 364
—
13 017
2 430
10 680
890
12
32 009
16 629
15 379
—
5 632
5 730
9 649
-9 181
—
868
403
527
47.9
11
29 901
17 964
11 937
—
4 250
4 435
7 501
-779
—
6 762
1 388
5 436
453
12
27 046
15 371
11 675
—
4 656
4 667
7 008
-318
—
6 139
914
5 237
436.41
12
24 300
15 365
8 935
—
3 313
3 418
5 517
-384
—
4 939
1 255
3 695
307.91
12