Federal Grid Statements
FE
Federal Grid 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
725 437
100
725 437
0
—
0
—
0
—
0
610 277
84.1
131 000
18.1
-4 260
-0.6
—
0
126 740
17.5
38 316
5.3
62 450
8.6
0.03
2 113 460.1
1 054 143
100
1 054 143
100
—
0
—
0
—
0
—
0
148 460
14.1
-7 565
-0.7
—
0
140 895
13.4
35 923
3.4
77 359
7.3
0.037
2 113 460.1
324 536
100
324 536
100
—
0
—
0
—
0
—
0
74 537
23
-447
-0.1
—
0
74 090
22.8
17 741
5.5
48 661
15
0.023
2 113 460.1
62 724
100
62 724
100
—
0
—
0
—
0
—
0
21 815
34.8
982
1.6
—
0
22 797
36.3
4 639
7.4
18 159
29
0.014
1 274 665.32
60 976
100
60 976
100
—
0
—
0
—
0
—
0
19 454
31.9
2 463
4
—
0
21 917
35.9
4 918
8.1
16 998
27.9
0.013
1 274 665.32
61 999
100
61 999
100
—
0
—
0
—
0
—
0
23 581
38
810
1.3
—
0
24 391
39.3
4 817
7.8
19 574
31.6
0.015
1 274 665.32
61 142
100
61 142
100
—
0
—
0
—
0
—
0
1 928
3.2
919
1.5
—
0
2 847
4.7
1 957
3.2
879
1.4
0.001
1 274 665.32
61 348
100
61 348
100
—
0
—
0
—
0
—
0
24 592
40.1
1 006
1.6
—
0
25 598
41.7
4 589
7.5
21 005
34.2
0.016
1 274 665.32
56 108
100
56 108
100
—
0
—
0
—
0
—
0
19 728
35.2
2 768
4.9
—
0
22 496
40.1
4 671
8.3
17 825
31.8
0.014
1 274 665.32
58 706
100
58 706
100
—
0
—
0
—
0
—
0
23 631
40.3
1 174
2
—
0
24 805
42.3
5 139
8.8
19 670
33.5
0.015
1 274 665.32
76 142
100
76 142
100
—
0
—
0
—
0
—
0
19 618
25.8
1 538
2
—
0
21 156
27.8
4 935
6.5
16 212
21.3
0.013
1 274 665.32
58 473
100
58 473
100
—
0
—
0
—
0
—
0
23 294
39.8
1 522
2.6
—
0
24 816
42.4
5 078
8.7
19 737
33.8
0.015
1 274 665.32
57 479
100
57 479
100
—
0
—
0
—
0
—
0
23 772
41.4
2 787
4.8
—
0
26 559
46.2
3 318
5.8
23 219
40.4
0.018
1 274 665.32
57 517
100
57 517
100
—
0
—
0
—
0
—
0
36 112
62.8
1 053
1.8
—
0
37 165
64.6
9 727
16.9
27 430
47.7
0.022
1 274 665.32
79 584
100
12 752
16
66 832
84
—
0
10 795
13.6
26 996
33.9
39 836
50.1
-291
-0.4
2 272
2.9
43 346
54.5
8 456
10.6
34 877
43.8
0.028
1 260 938
56 939
100
12 112
21.3
44 827
78.7
—
0
8 112
14.2
23 854
41.9
20 973
36.8
50
0.09
1 330
2.3
22 890
40.2
4 522
7.9
18 363
32.3
0.015
1 260 938
56 797
100
10 636
18.7
46 161
81.3
—
0
7 849
13.8
24 934
43.9
21 227
37.4
2 246
4
1 225
2.2
24 844
43.7
4 385
7.7
20 450
36
0.02
1 260 938
60 659
100
13 819
22.8
46 840
77.2
—
0
6 960
11.5
22 811
37.6
24 029
39.6
16
0.03
1 396
2.3
25 477
42
5 181
8.5
20 282
33.4
0.02
1 260 938
82 106
12 979
69 127
—
7 600
30 157
38 970
359
286
40 470
5 162
35 305
0.03
1 260 938
58 461
9 170
49 291
—
3 106
23 864
25 427
534
1 407
27 661
5 940
21 748
0.02
1 260 938
51 823
6 081
45 742
—
7 250
22 471
23 271
2 480
1 668
27 376
5 277
22 009
0.02
1 260 938
49 796
6 446
43 350
—
6 603
17 908
25 442
348
1 032
14 520
5 831
8 682
0.01
1 260 938
90 150
8 439
81 711
—
13 960
36 907
44 804
1 346
-938
11 297
2 108
8 751
0.01
1 260 938
54 867
6 780
48 087
—
6 293
29 661
18 426
-189
-128
15 890
1 560
14 351
0.01
1 260 938
58 046
5 843
52 203
—
7 434
31 127
21 076
-461
-139
31 041
2 599
28 531
0.02
1 260 938
52 540
7 200
45 340
—
3 752
23 512
21 828
-867
13
20 256
3 835
16 526
0.01
1 260 938
61 159
5 145
56 014
—
6 123
34 035
21 979
221
-146
16 276
4 088
12 608
0.01
1 260 938
43 363
3 334
40 029
—
6 436
20 617
19 412
-671
-171
18 295
3 727
14 468
0.01
1 260 938
39 951
2 818
37 133
—
9 918
25 432
11 701
-5 660
5 761
10 964
2 735
8 601
0.01
1 260 938
42 568
5 747
36 821
—
11 278
25 591
11 230
-285
9
10 752
1 639
9 091
0.01
1 260 938
41 533
2 807
38 726
—
8 451
26 468
12 258
-334
-131
14 042
2 784
11 206
0.01
1 260 938