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
18 043.42
100
18 043.42
0
—
0
—
0
—
0
17 716.19
98.2
93.066
0.5
-294.58
-1.6
—
0
-201.51
-1.1
-13.731
-0.08
-187.78
-1.04
-0.001
188 307.96
20 720.37
100
20 720.37
100
—
0
—
0
—
0
19 207.16
92.7
2 336.37
11.3
-293.24
-1.4
—
0
2 043.13
9.9
458.13
2.2
1 585
7.6
0.008
188 307.96
20 679.85
100
20 679.85
100
—
0
—
0
—
0
—
0
1 950.87
9.4
-178.2
-0.9
—
0
1 772.67
8.6
379.68
1.8
1 392.99
6.7
0.007
188 307.96
18 226.31
100
18 226.31
100
—
0
—
0
—
0
—
0
738.44
4.1
-144.46
-0.8
—
0
593.98
3.3
156.9
0.9
437.08
2.4
0.002
188 307.96
17 981.28
100
17 981.28
100
—
0
—
0
—
0
—
0
546.86
3
-167.69
-0.9
—
0
379.17
2.1
82.933
0.5
296.23
1.6
0.002
188 307.96
20 157.3
100
20 157.3
100
—
0
—
0
—
0
—
0
1 291.98
6.4
-196.51
-1
—
0
1 095.47
5.4
249.58
1.2
845.89
4.2
0.004
188 307.96
19 227.02
100
19 227.02
100
—
0
—
0
—
0
—
0
1 289.2
6.7
-181.09
-0.9
—
0
1 108.11
5.8
229.2
1.2
878.91
4.6
0.005
188 307.96
16 099.05
100
16 099.05
100
—
0
—
0
—
0
—
0
462.72
2.9
-247.73
-1.5
—
0
214.99
1.3
57.133
0.4
157.85
1
0.001
188 307.96
14 649.4
100
14 649.4
100
—
0
—
0
—
0
—
0
-1 149.82
-7.8
-313.42
-2.1
—
0
-1 463.24
-10
-157.7
-1.08
-1 305.54
-8.9
-0.007
188 307.96
16 825.31
100
16 825.31
100
—
0
—
0
—
0
—
0
-50.194
-0.3
-305.4
-1.8
—
0
-355.59
-2.1
-152.88
-0.9
-202.71
-1.2
-0.001
188 307.96
17 734.27
100
17 734.27
100
—
0
—
0
—
0
—
0
1 193.97
6.7
-78.901
-0.4
—
0
1 115.07
6.3
234.76
1.3
880.31
5
0.005
188 307.96
15 764.49
100
15 764.49
100
—
0
—
0
—
0
—
0
419.16
2.7
-95.754
-0.6
—
0
323.4
2.1
85.184
0.5
238.22
1.5
0.001
188 307.96
14 768.09
100
14 768.09
100
—
0
—
0
—
0
—
0
-274.63
-1.9
-99.529
-0.7
—
0
-374.16
-2.5
21.141
0.1
-395.3
-2.7
-0.002
188 307.96
16 636.76
100
16 636.76
100
—
0
—
0
—
0
—
0
356.68
2.1
-79.946
-0.5
—
0
276.73
1.7
17.039
0.1
259.69
1.6
0.001
188 307.96
16 380.51
100
16 380.51
100
—
0
—
0
—
0
—
0
549.72
3.4
-65.594
-0.4
—
0
484.13
3
104.89
0.6
379.24
2.3
0.002
188 307.96
14 281.54
100
14 281.54
100
—
0
—
0
—
0
—
0
-143.3
-1.003
-98.512
-0.7
—
0
-241.81
-1.7
-17.733
-0.1
-224.07
-1.6
-0.001
188 307.96
13 509.08
100
13 509.08
100
—
0
—
0
—
0
—
0
-1 244.92
-9.2
-85.234
-0.6
—
0
-1 330.16
-9.8
-234.24
-1.7
-1 095.92
-8.1
-0.006
188 307.96
16 220.66
100
16 220.66
100
—
0
—
0
—
0
—
0
1 127.14
6.9
-56.508
-0.3
—
0
1 070.63
6.6
247.09
1.5
823.54
5.1
0.004
188 307.96
16 511.88
100
16 511.88
100
—
0
—
0
—
0
—
0
1 896.4
11.5
8.138
0.05
—
0
1 904.54
11.5
377.74
2.3
1 526.8
9.2
0.008
188 307.96
15 160.36
100
15 160.36
100
—
0
—
0
—
0
—
0
1 001.82
6.6
-45.795
-0.3
—
0
956.02
6.3
190.66
1.3
765.36
5
0.004
188 307.96
14 641.28
100
14 641.28
100
—
0
—
0
—
0
—
0
398.88
2.7
-26.147
-0.2
—
0
372.73
2.5
83.402
0.6
289.33
2
0.002
188 307.96
16 662.25
100
16 662.25
100
—
0
—
0
—
0
—
0
1 790.81
10.7
-82.675
-0.5
—
0
1 708.13
10.3
376.88
2.3
1 331.26
8
0.007
188 307.96
17 000.88
100
3 203.84
18.8
13 797.04
81.2
—
0
3 166.38
18.6
12 349.02
72.6
1 448.02
8.5
208.23
1.2
-26.065
-0.2
1 604.14
9.4
307.33
1.8
1 296.81
7.6
0.007
188 307.96
15 581.9
100
2 331.27
15
13 250.63
85
—
0
2 935.51
18.8
11 253.43
72.2
1 997.2
12.8
5.728
0.04
-26.851
-0.2
2 236.22
14.4
562.8
3.6
1 673.42
10.7
0.009
188 307.96
14 539
100
2 320
16
12 219
84
—
0
3 421
23.5
11 412
78.5
807
5.6
14
0.1
-29
-0.2
923
6.3
64
0.4
859
5.9
—
188 308
16 564
100
3 233
19.5
13 331
80.5
—
0
3 446
20.8
11 495
69.4
1 837
11.1
-10
-0.06
-28
-0.2
2 529
15.3
648
3.9
1 881
11.4
0.01
188 308
16 734
3 107
13 627
—
3 144
11 047
2 579
-15
-23
2 882
601
2 281
0.01
182 518
14 544
2 303
12 241
—
3 019
10 613
1 628
-66
-26
1 644
442
1 202
0.01
181 095
13 044
2 000
11 044
—
3 050
10 137
907
-92
-28
937
-2
939
0.01
181 095
14 928
2 749
12 179
—
3 467
10 519
1 660
-132
1
1 727
559
1 168
0.01
188 095
12 957
5 695
7 262
—
2 701
5 724
1 537
-256
—
1 281
286
995
0.01
181 095
13 624
2 216
11 408
—
2 888
10 141
1 267
-264
—
1 002
268
734
—
178 578