Rosseti Statements
MR
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
29 998.57
100
29 998.57
0
—
0
—
0
—
0
27 315.71
91.1
3 708.43
12.4
-1 237.99
-4.1
—
0
2 470.44
8.2
927.89
3.1
1 536.64
5.1
0.036
42 217.94
35 152.6
100
35 152.6
100
—
0
—
0
—
0
30 682.5
87.3
4 916.98
14
-1 356.14
-3.9
—
0
3 560.84
10.1
1 082.92
3.1
2 471.34
7
0.059
42 217.94
37 034.25
100
37 034.25
100
—
0
—
0
—
0
—
0
1 069.52
2.9
-610.8
-1.6
—
0
458.72
1.2
27.031
0.07
424.23
1.1
0.01
42 217.94
28 524.67
100
28 524.67
100
—
0
—
0
—
0
—
0
3 504.55
12.3
-1 058.23
-3.7
—
0
2 446.32
8.6
753.46
2.6
1 684.6
5.9
0.04
42 217.94
29 241.5
100
29 241.5
100
—
0
—
0
—
0
—
0
3 906.76
13.4
-824.13
-2.8
—
0
3 082.62
10.5
1 102.51
3.8
1 961.33
6.7
0.046
42 217.94
33 653.67
100
33 653.67
100
—
0
—
0
—
0
—
0
5 841.9
17.4
-803.56
-2.4
—
0
5 038.34
15
1 226.76
3.6
3 811.58
11.3
0.09
42 217.94
33 787.78
100
33 787.78
100
—
0
—
0
—
0
—
0
2 668.4
7.9
-938.82
-2.8
—
0
1 729.58
5.1
773.38
2.3
940.98
2.8
0.022
42 217.94
26 187.86
100
26 187.86
100
—
0
—
0
—
0
—
0
1 749.46
6.7
-949.5
-3.6
—
0
799.97
3.1
321.12
1.2
472.28
1.8
0.011
42 217.94
25 296.67
100
25 296.67
100
—
0
—
0
—
0
—
0
2 812.18
11.1
-1 413.64
-5.6
—
0
1 398.54
5.5
596.33
2.4
786.27
3.1
0.019
42 217.94
29 316.62
100
29 316.62
100
—
0
—
0
—
0
—
0
4 670.08
15.9
-989.98
-3.4
—
0
3 680.09
12.6
1 011.7
3.5
2 645.58
9
0.063
42 217.94
30 505.49
100
30 505.49
100
—
0
—
0
—
0
—
0
1 425.26
4.7
-1 432.64
-4.7
—
0
-7.384
-0.02
121.08
0.4
-161.53
-0.5
-0.004
42 217.94
25 452.97
100
25 452.97
100
—
0
—
0
—
0
—
0
2 288.5
9
-863.06
-3.4
—
0
1 425.45
5.6
602.48
2.4
789.5
3.1
0.019
42 217.94
24 261.62
100
24 261.62
100
—
0
—
0
—
0
—
0
2 508.11
10.3
-723.77
-3
—
0
1 784.34
7.4
532.2
2.2
1 230.01
5.1
0.029
42 217.94
27 881.2
100
27 881.2
100
—
0
—
0
—
0
—
0
3 904.86
14
-698.07
-2.5
—
0
3 206.8
11.5
780.81
2.8
2 392.92
8.6
0.057
42 217.94
27 906.78
100
27 906.78
100
—
0
—
0
—
0
—
0
-1 174.66
-4.2
-263.92
-0.9
—
0
-1 438.58
-5.2
228.91
0.8
-1 663.64
-6
-0.039
42 217.94
23 291.7
100
23 291.7
100
—
0
—
0
—
0
—
0
2 467.44
10.6
128.83
0.6
—
0
2 596.27
11.1
580.48
2.5
1 982.04
8.5
0.047
42 217.94
21 146.73
100
21 146.73
100
—
0
—
0
—
0
—
0
425.43
2
-781.52
-3.7
—
0
-356.08
-1.7
13.293
0.06
-406.88
-1.9
-0.01
42 217.94
25 293.63
100
25 293.63
100
—
0
—
0
—
0
—
0
3 306.88
13.1
-794.65
-3.1
—
0
2 512.24
9.9
334.83
1.3
2 139.54
8.5
0.051
42 217.94
25 951.5
100
25 951.5
100
—
0
—
0
—
0
—
0
2 743.26
10.6
-827.91
-3.2
—
0
1 915.36
7.4
736.72
2.8
1 158.09
4.5
0.027
42 217.94
22 119.78
100
22 119.78
100
—
0
—
0
—
0
—
0
1 539.29
7
-869.26
-3.9
—
0
670.03
3
178.19
0.8
475.03
2.1
0.011
42 217.94
21 460.26
100
21 460.26
100
—
0
—
0
—
0
—
0
960.49
4.5
-864.62
-4.03
—
0
95.874
0.4
102.02
0.5
-20.988
-0.1
0
42 217.94
25 110.01
100
25 110.01
100
—
0
—
0
—
0
—
0
2 874.47
11.4
-894.39
-3.6
—
0
1 980.08
7.9
491.21
2
1 469.59
5.9
0.035
42 217.94
25 505.73
100
5 985.4
23.5
19 520.33
76.5
—
0
6 259.41
24.5
17 899.87
70.2
1 620.47
6.4
-750.52
-2.9
-65.377
-0.3
942.95
3.7
70.4
0.3
854.43
3.3
0.02
42 218
21 673.95
100
3 853.15
17.8
17 820.8
82.2
—
0
5 324.02
24.6
17 046.61
78.7
774.19
3.6
-756.07
-3.5
-40.933
-0.2
-22.82
-0.1
135.76
0.6
-169.05
-0.8
-0.004
42 218
21 311
100
3 655
17.2
17 656
82.8
—
0
5 349
25.1
16 342
76.7
1 314
6.2
-771
-3.6
-3
-0.01
537
2.5
221
1
300
1.4
0.01
42 218
25 444
100
5 628
22.1
19 816
77.9
—
0
5 420
21.3
16 284
64
3 532
13.9
-851
-3.3
-42
-0.2
2 638
10.4
672
2.6
1 950
7.7
0.05
42 218
20 560
1 079
19 481
—
4 550
18 040
1 441
-969
-2
471
717
-254
-0.01
42 218
24 298
440
23 858
—
5 258
19 664
4 194
-952
2
3 244
791
2 437
0.06
42 218