Unipro Statements
UP
Unipro 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
62 963.08
100
62 963.08
0
—
0
—
0
5 191.93
0
41 719.73
66.3
22 005.35
34.9
5 042.02
8
—
0
27 047.37
43
5 338.24
8.5
21 709.13
34.5
0.344
63 048.71
60 294.93
100
60 294.93
100
—
0
—
0
4 935.48
8.2
—
0
17 093.94
28.4
2 928.45
4.9
—
0
7 954.56
13.2
1 437.53
2.4
6 517.03
10.8
0.103
63 048.71
58 337.02
100
58 337.02
100
—
0
—
0
4 907.79
8.4
—
0
19 025.76
32.6
1 107.88
1.9
—
0
19 645.07
33.7
4 119.24
7.1
15 525.83
26.6
0.246
63 048.71
54 382.96
100
54 382.96
100
—
0
—
0
4 463.15
8.2
—
0
8 011.53
14.7
870.09
1.6
—
0
28 680.97
52.7
5 514.99
10.1
23 165.98
42.6
0.367
63 048.71
51 415.92
100
51 415.92
100
—
0
—
0
3 967.63
7.7
—
0
17 302.95
33.7
130.84
0.3
—
0
-2 365.56
-4.6
-467.31
-0.9
-1 898.26
-3.7
-0.03
63 048.71
46 028.82
100
46 028.82
100
—
0
—
0
4 025.09
8.7
—
0
11 567.47
25.1
-17.656
-0.04
—
0
-203.8
-0.4
48.441
0.1
-252.24
-0.5
-0.004
63 048.71
42 100.5
100
42 100.5
100
—
0
—
0
3 513.59
8.3
—
0
10 689.57
25.4
7.444
0.02
—
0
10 496.3
24.9
2 011.2
4.8
8 485.1
20.2
0.135
63 048.71
37 764.06
100
37 764.06
100
—
0
—
0
3 444.92
9.1
—
0
10 353.96
27.4
-228.88
-0.6
—
0
8 435.46
22.3
1 605.55
4.3
6 829.9
18.1
0.108
63 048.71
37 552.65
100
37 552.65
100
—
0
—
0
3 494.33
9.3
—
0
9 993.92
26.6
212.75
0.6
—
0
8 591.97
22.9
1 672.15
4.5
6 919.81
18.4
0.11
63 048.71
37 563.72
100
37 563.72
100
—
0
—
0
3 154.82
8.4
—
0
10 138.85
27
136.84
0.4
—
0
9 328.4
24.8
1 478.28
3.9
7 850.11
20.9
0.125
63 048.71
42 715.99
100
42 715.99
100
—
0
—
0
3 491.47
8.2
—
0
13 510.27
31.6
311.13
0.7
—
0
13 729.43
32.1
2 723.3
6.4
11 006.13
25.8
0.175
63 048.71
40 181.41
100
985.16
2.5
39 196.25
97.5
—
0
3 103.38
7.7
28 007.19
69.7
11 189.06
27.8
547.48
1.4
-281.42
-0.7
10 240.83
25.5
1 805.13
4.5
8 435.7
21
0.134
63 048.71
17 256
100
839
4.9
16 417
95.1
—
0
2 493
14.4
12 590
73
3 827
22.2
97
0.6
-61
-0.4
3 863
22.4
760
4.4
3 103
18
0.05
64 082
20 481
414
20 067
—
1 587
13 984
6 083
-962
-33
4 763
249
4 527
0.07
63 742
17 062
672
16 390
—
2 055
-7 996
24 386
394
-70
24 710
4 855
19 823
0.31
63 742
21 008
631
20 377
—
1 920
10 730
9 647
-176
-26
5 105
1 499
3 586
0.06
63 742
17 159
810
16 349
—
1 714
13 269
3 080
224
—
1 986
531
1 452
0.02
63 742
24 136
557
23 579
—
1 928
15 258
8 321
-110
-191
8 020
1 733
6 246
0.1
63 742
16 676
468
16 208
—
1 426
13 906
2 302
364
—
2 666
526
2 124
0.03
63 742
21 158
346
20 812
—
2 017
15 169
5 643
501
59
6 203
1 175
4 990
0.08
63 742
18 640
279
18 361
—
1 420
13 649
4 712
612
—
5 324
1 059
4 258
0.07
63 742
21 551
—
—
—
1 726
15 773
5 778
384
-14
6 148
1 148
4 976
0.08
63 742
17 660
2
17 658
—
2 437
13 329
4 330
646
-39
4 937
933
3 985
0.06
63 742