Rosseti Statements
LS
Rosseti 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
60 133.39
100
60 133.39
0
—
0
—
0
—
0
40 029.72
66.6
22 023.53
36.6
1 565.27
2.6
—
0
23 588.81
39.2
4 597.4
7.6
18 991.41
31.6
2.228
8 523.79
55 305.97
100
55 305.97
100
—
0
—
0
—
0
—
0
6 569.08
11.9
1 487.61
2.7
—
0
8 056.68
14.6
1 656.53
3
6 400.15
11.6
0.751
8 523.79
53 536.14
100
53 536.14
100
—
0
—
0
—
0
—
0
15 551.15
29
834.18
1.6
—
0
16 385.32
30.6
2 895.49
5.4
13 489.83
25.2
1.583
8 523.79
49 130.38
100
49 130.38
100
—
0
—
0
—
0
—
0
10 016.33
20.4
-365.47
-0.7
—
0
9 650.87
19.6
1 534.19
3.1
8 116.67
16.5
0.952
8 523.79
46 067.97
100
46 067.97
100
—
0
—
0
—
0
—
0
14 436.66
31.3
-150.44
-0.3
—
0
14 286.22
31
2 539.17
5.5
11 747.04
25.5
1.378
8 523.79
46 965.83
100
46 965.83
100
—
0
—
0
—
0
—
0
1 420.99
3
21.44
0.05
—
0
1 442.43
3.1
561.34
1.2
881.09
1.9
0.103
8 523.79
46 539.98
100
46 539.98
100
—
0
—
0
—
0
—
0
15 516.29
33.3
-438.76
-0.9
—
0
15 077.53
32.4
2 770.8
6
12 306.73
26.4
1.444
8 523.79
43 249.66
100
43 249.66
100
—
0
—
0
—
0
—
0
9 111.33
21.1
-1 047.92
-2.4
—
0
8 063.42
18.6
1 805.07
4.2
6 258.35
14.5
0.734
8 523.79
39 457.86
100
39 457.86
100
—
0
—
0
—
0
—
0
7 495.31
19
-650.3
-1.6
—
0
6 845.01
17.3
1 099.82
2.8
5 746.39
14.6
0.674
8 523.79
42 577.49
100
42 577.49
100
—
0
—
0
—
0
—
0
5 816.8
13.7
-953.18
-2.2
—
0
4 863.62
11.4
1 292.86
3
3 578.57
8.4
0.42
8 523.79
40 087.78
100
40 087.78
100
—
0
—
0
—
0
—
0
11 397.34
28.4
-877.72
-2.2
—
0
10 519.62
26.2
2 129.63
5.3
8 383.43
20.9
0.984
8 523.79
23 343.67
100
11 198.33
48
12 145.34
52
—
0
2 620.42
11.2
7 065.91
30.3
5 079.42
21.8
-584.67
-2.5
—
0
2 711.47
11.6
1 152.01
4.9
1 561.89
6.7
0.181
8 617.05
18 286.87
100
2 290.65
12.5
15 996.23
87.5
—
0
1 738.69
9.5
11 160.16
61
4 836.07
26.4
-455.82
-2.5
—
0
4 453.24
24.4
716.47
3.9
3 731.4
20.4
0.433
8 617.05
16 907
100
1 851
10.9
15 056
89.1
—
0
1 919
11.4
11 349
67.1
3 707
21.9
-525
-3.1
—
0
3 394
20.1
508
3
2 879
17
0.33
8 617
19 452
100
3 845
19.8
15 607
80.2
—
0
2 451
12.6
11 630
59.8
3 977
20.4
-538
-2.8
—
0
3 509
18
792
4.1
2 709
13.9
0.31
8 617
27 771
10 744
17 027
—
2 386
12 332
4 695
-848
—
2 025
998
1 038
0.12
8 617
15 879
33
15 846
—
1 857
13 538
2 308
-566
—
2 120
221
1 937
0.22
8 617
16 150
98
16 052
—
1 881
11 835
4 217
-581
—
3 723
1 270
2 450
0.28
8 617
17 853
113
17 740
—
1 961
15 196
2 544
-645
—
1 975
-399
2 369
0.27
8 615
14 549
131
14 418
—
2 670
11 833
2 584
-484
—
2 082
379
1 717
0.2
8 617
12 799
109
12 690
—
1 881
9 776
2 914
-551
—
2 004
45
1 925
0.23
8 406