Inter Statements
IR
Inter 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
727 990
100
727 990
0
—
0
—
0
—
0
671 132
92.2
64 554
8.9
34 090
4.7
—
0
98 644
13.6
19 109
2.6
78 441
10.8
0.751
104 400
684 390
100
684 390
100
—
0
—
0
—
0
—
0
65 877
9.6
19 587
2.9
—
0
85 464
12.5
17 349
2.5
66 430
9.7
0.636
104 400
675 409
100
675 409
100
—
0
—
0
—
0
—
0
69 089
10.2
13 678
2
—
0
82 767
12.3
14 955
2.2
66 682
9.9
0.639
104 400
285 082
100
285 082
100
—
0
—
0
—
0
—
0
30 418
10.7
1 643
0.6
—
0
32 061
11.2
6 581
2.3
24 924
8.7
0.239
104 400
255 712
100
255 712
100
—
0
—
0
—
0
—
0
22 366
8.7
158
0.06
—
0
22 524
8.8
3 752
1.5
18 449
7.2
0.177
104 400
310 476
100
310 476
100
—
0
—
0
—
0
—
0
42 871
13.8
588
0.2
—
0
43 459
14
8 946
2.9
34 193
11
0.328
104 400
273 244
100
273 244
100
—
0
—
0
—
0
—
0
23 207
8.5
-232
-0.08
—
0
22 975
8.4
4 866
1.8
18 045
6.6
0.173
104 400
236 391
100
236 391
100
—
0
—
0
—
0
—
0
16 486
7
2 767
1.2
—
0
19 253
8.1
3 926
1.7
15 111
6.4
0.145
104 400
209 751
100
209 751
100
—
0
—
0
—
0
—
0
10 169
4.8
-596
-0.3
—
0
9 573
4.6
2 163
1
7 228
3.4
0.069
104 400
266 906
100
266 906
100
—
0
—
0
—
0
—
0
33 691
12.6
10 709
4
—
0
44 400
16.6
9 781
3.7
34 605
13
0.331
104 400
278 311
100
278 311
100
—
0
—
0
—
0
—
0
33 311
12
566
0.2
—
0
22 577
8.1
5 358
1.9
17 631
6.3
0.169
104 400
233 286
100
233 286
100
—
0
—
0
—
0
—
0
20 017
8.6
1 105
0.5
—
0
21 122
9.1
4 355
1.9
16 488
7.1
0.158
104 400
239 077
100
239 077
100
—
0
—
0
—
0
—
0
19 808
8.3
1 495
0.6
—
0
21 303
8.9
4 529
1.9
16 519
6.9
0.158
104 400
281 446
100
281 446
100
—
0
—
0
—
0
—
0
38 881
13.8
-102
-0.04
—
0
38 779
13.8
7 609
2.7
30 993
11
0.297
104 400
274 354
100
142 956
52.1
131 398
47.9
—
0
18 579
6.8
103 839
37.8
27 559
10
-2 040
-0.7
-408
-0.1
21 076
7.7
5 088
1.9
15 828
5.8
0.164
96 660.27
227 482
100
115 123
50.6
112 359
49.4
—
0
14 032
6.2
93 328
41
19 031
8.4
3 050
1.3
-479
-0.2
22 880
10.1
5 489
2.4
16 938
7.4
0.23
73 714.91
213 262
100
108 538
50.9
104 724
49.1
—
0
12 882
6
89 891
42.2
14 833
7
2 727
1.3
280
0.1
19 466
9.1
3 791
1.8
15 553
7.3
0.18
85 456
247 484
100
131 785
53.2
115 699
46.8
—
0
15 020
6.1
89 987
36.4
25 712
10.4
1 984
0.8
-225
-0.09
28 756
11.6
6 135
2.5
22 457
9.1
0.26
85 064
248 126
135 007
113 119
—
15 794
90 653
22 466
146
2 032
17 028
3 823
13 058
0.15
85 031
207 229
113 226
94 003
—
12 377
83 127
10 876
1 648
-185
13 554
2 878
10 473
0.12
84 460
189 849
101 772
88 077
—
13 322
79 639
8 438
1 806
1 925
11 267
-312
11 200
0.13
85 496
224 000
123 835
100 165
—
13 584
78 946
21 219
783
858
23 406
4 204
19 243
0.23
84 279
246 203
127 938
118 265
—
18 362
102 358
15 907
1 193
-13 204
-9 617
-2 573
-7 303
-0.09
83 531
201 605
109 133
92 472
—
15 993
86 208
6 264
1 964
-94
8 810
2 448
6 417
0.08
82 269
188 373
98 228
90 145
—
15 664
49 925
40 220
1 039
63
47 551
2 631
44 410
0.53
83 478
232 001
121 133
110 868
—
14 236
90 310
20 558
309
18
21 804
4 730
17 237
0.2
84 388
251 983
136 277
115 706
—
16 675
105 940
9 766
1 342
366
-2 077
-2 559
235
—
84 384
188 371
106 649
81 722
—
12 969
75 026
6 696
-1 422
96
5 370
1 720
3 583
0.04
84 743
175 171
99 003
76 168
—
13 363
70 873
5 295
161
330
5 399
1 751
3 440
0.04
83 902
216 462
123 458
93 004
—
13 267
72 343
20 661
1 195
315
18 069
2 027
15 343
0.18
84 388
173 063
103 250
69 813
—
10 945
63 791
6 022
691
-649
5 737
1 643
3 893
0.04
99 323
189 608
108 188
81 420
—
10 957
71 335
10 085
-1 866
-1 448
6 613
2 798
3 026
0.04
86 457
156 151
—
—
—
—
157 368
-1 217
-8 590
6 815
-2 992
-2 941
327
0.01
95 283