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
12 050.16
100
12 050.16
0
—
0
—
0
—
0
10 676.67
88.6
1 334.84
11.1
-777.28
-6.5
—
0
557.56
4.6
129.42
1.1
428.13
3.6
0.003
151 641.43
13 667.74
100
13 667.74
100
—
0
—
0
—
0
11 950.42
87.4
1 769.74
12.9
-775.91
-5.7
—
0
993.83
7.3
308.67
2.3
685.16
5
0.005
151 641.43
12 584
100
12 584
100
—
0
—
0
—
0
—
0
-184.37
-1.5
-651.96
-5.2
—
0
-836.33
-6.6
-111.26
-0.9
-725.07
-5.8
-0.005
151 641.43
13 010.33
100
13 010.33
100
—
0
—
0
—
0
—
0
2 533
19.5
-523.74
-4.03
—
0
2 009.26
15.4
471.81
3.6
1 537.45
11.8
0.01
151 641.43
12 162.44
100
12 162.44
100
—
0
—
0
—
0
—
0
1 281.91
10.5
-436.92
-3.6
—
0
844.99
6.9
182.83
1.5
662.17
5.4
0.004
151 641.43
13 277.68
100
13 277.68
100
—
0
—
0
—
0
—
0
2 442.38
18.4
-441.17
-3.3
—
0
2 001.2
15.1
461.16
3.5
1 540.05
11.6
0.01
151 641.43
11 939.61
100
11 939.61
100
—
0
—
0
—
0
—
0
-405.77
-3.4
-461.48
-3.9
—
0
-867.25
-7.3
163.04
1.4
-1 030.29
-8.6
-0.007
151 641.43
11 131.33
100
11 131.33
100
—
0
—
0
—
0
—
0
1 574.58
14.1
-524.71
-4.7
—
0
1 049.87
9.4
268.44
2.4
781.42
7
0.005
151 641.43
9 939.44
100
9 939.44
100
—
0
—
0
—
0
—
0
1 184.05
11.9
-697.63
-7.02
—
0
486.42
4.9
154.77
1.6
331.65
3.3
0.002
151 641.43
11 132.5
100
11 132.5
100
—
0
—
0
—
0
—
0
674.51
6.1
-526.15
-4.7
—
0
148.36
1.3
-107.48
-1
255.84
2.3
0.002
151 641.43
11 911.38
100
11 911.38
100
—
0
—
0
—
0
—
0
-6 825.68
-57.3
-400.44
-3.4
—
0
-7 226.12
-60.7
-1 094.65
-9.2
-6 131.47
-51.5
-0.04
151 641.43
10 698.93
100
10 698.93
100
—
0
—
0
—
0
—
0
1 286.34
12
-382.89
-3.6
—
0
903.44
8.4
-87.937
-0.8
991.38
9.3
0.007
151 641.43
10 118.96
100
10 118.96
100
—
0
—
0
—
0
—
0
1 348.14
13.3
-367.93
-3.6
—
0
980.21
9.7
264.96
2.6
715.25
7.1
0.005
151 641.43
10 715.07
100
10 715.07
100
—
0
—
0
—
0
—
0
1 141.21
10.7
-342.68
-3.2
—
0
798.53
7.5
106.74
1
691.78
6.5
0.005
151 641.43
12 355.52
100
12 355.52
100
—
0
—
0
—
0
—
0
-893.1
-7.2
-375.51
-3.04
—
0
-1 268.62
-10.3
57.678
0.5
-1 326.3
-10.7
-0.009
151 641.43
9 992.84
100
9 992.84
100
—
0
—
0
—
0
—
0
-31.796
-0.3
-480.24
-4.8
—
0
-512.03
-5.1
-33.258
-0.3
-478.78
-4.8
-0.003
151 641.43
8 643.12
100
8 643.12
100
—
0
—
0
—
0
—
0
-64.249
-0.7
277.26
3.2
—
0
213.01
2.5
-310.34
-3.6
523.34
6.1
0.006
82 039.6
10 102.74
100
10 102.74
100
—
0
—
0
—
0
—
0
1 259.19
12.5
-646.3
-6.4
—
0
612.89
6.1
547.55
5.4
65.339
0.6
0.001
82 039.6
10 532.53
100
10 532.53
100
—
0
—
0
—
0
—
0
-4 641.73
-44.07
-483.13
-4.6
—
0
-5 124.86
-48.7
-780.23
-7.4
-4 344.62
-41.2
-0.053
82 039.6
9 298.41
100
9 298.41
100
—
0
—
0
—
0
—
0
1 078.14
11.6
-519.45
-5.6
—
0
558.68
6
18.799
0.2
539.88
5.8
0.007
82 039.6
8 692.45
100
8 692.45
100
—
0
—
0
—
0
—
0
419.11
4.8
-452.49
-5.2
—
0
-33.389
-0.4
-75.775
-0.9
42.386
0.5
0.001
69 039.06
9 493.86
100
9 493.86
100
—
0
—
0
—
0
—
0
1 307.54
13.8
-624.21
-6.6
—
0
683.33
7.2
184.54
1.9
498.79
5.3
0.007
69 039.06
9 669.13
100
5 710.93
59.1
3 958.2
40.9
—
0
-123.66
-1.3
3 844.67
39.8
113.53
1.2
-588.84
-6.09
—
0
-10.947
-0.1
194.58
2
-205.53
-2.1
-0.003
69 039.06
9 040.06
100
3 702.99
41
5 337.07
59
—
0
300.56
3.3
4 017.86
44.4
1 319.22
14.6
-581.96
-6.4
—
0
554.23
6.1
188.39
2.1
365.84
4
0.005
69 039.06
8 273.8
100
3 807.9
46
4 465.8
54
—
0
278.7
3.4
3 746.6
45.3
719.3
8.7
-635.4
-7.7
0
0
695.6
8.4
199.4
2.4
496.1
6
0.01
69 039.1
9 562
100
4 920.7
51.5
4 641.3
48.5
—
0
754.1
7.9
3 870.2
40.5
771.1
8.1
-606.2
-6.3
-0.1
-0.001
154.6
1.6
90.7
0.9
63.9
0.7
—
69 039.1
9 006.6
3 344.6
5 662
—
126.9
3 208.3
2 453.7
-569.2
0
1 641.1
62.9
1 578.3
0.02
68 779.8
8 636.5
4 670.4
3 966
—
125.3
3 237.7
728.4
-680.8
0
-252.7
112.8
-365.6
-0.01
49 811.1
7 806.1
3 134
4 672.1
—
169.5
3 263.8
1 408.3
-692.5
0
517
245.9
271.1
0.01
49 811.1
7 973.7
4 358.6
3 615.1
—
144.3
2 482.9
1 132.2
-632.5
-0.1
450.3
133.8
316.5
0.01
49 811.1