25 XP   0   0   10

FGK Rusgidro PAO
Buy, Hold or Sell?

Let's analyse FGK Rusgidro PAO together

PenkeI guess you are interested in FGK Rusgidro PAO. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of FGK Rusgidro PAO. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about FGK Rusgidro PAO

I send you an email if I find something interesting about FGK Rusgidro PAO.

Quick analysis of FGK Rusgidro PAO (30 sec.)










What can you expect buying and holding a share of FGK Rusgidro PAO? (30 sec.)

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
₽1.50
Expected worth in 1 year
₽1.54
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
₽0.10
Return On Investment
13.0%

For what price can you sell your share?

Current Price per Share
₽0.74
Expected price per share
₽0.71891387418442 - ₽0.82
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of FGK Rusgidro PAO (5 min.)




Live pricePrice per Share (EOD)

₽0.74

Intrinsic Value Per Share

₽-2.06 - ₽-0.24

Total Value Per Share

₽-0.56 - ₽1.26

2. Growth of FGK Rusgidro PAO (5 min.)




Is FGK Rusgidro PAO growing?

Current yearPrevious yearGrowGrow %
How rich?$7.1b$6.8b$127m1.8%

How much money is FGK Rusgidro PAO making?

Current yearPrevious yearGrowGrow %
Making money$101.7m$74.3m$27.3m26.9%
Net Profit Margin6.7%7.0%--

How much money comes from the company's main activities?

3. Financial Health of FGK Rusgidro PAO (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of FGK Rusgidro PAO? (5 min.)

Welcome investor! FGK Rusgidro PAO's management wants to use your money to grow the business. In return you get a share of FGK Rusgidro PAO.

What can you expect buying and holding a share of FGK Rusgidro PAO?

First you should know what it really means to hold a share of FGK Rusgidro PAO. And how you can make/lose money.

Speculation

The Price per Share of FGK Rusgidro PAO is ₽0.7397. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of FGK Rusgidro PAO.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in FGK Rusgidro PAO, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽1.50. Based on the TTM, the Book Value Change Per Share is ₽0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of FGK Rusgidro PAO.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.000.1%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Price Per Share0.01-0.01-0.01-0.01-0.01-
Price to Earnings Ratio4.70--7.48-2.90-0.65-8.08-
Price-to-Total Gains Ratio-220.63--63.40--5.26--7.72--1.11-
Price to Book Ratio0.58-0.53-0.52-0.49-0.48-
Price-to-Total Gains Ratio-220.63--63.40--5.26--7.72--1.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.00798876
Number of shares125175
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (125175 shares)32.615.81
Gains per Year (125175 shares)130.4423.25
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1735812065-4213
2145116250131-8436
3218173380196-12659
4291231510261-16882
5363289640327-210105
6436347770392-252128
7509404900457-294151
85814621030523-337174
96545201160588-379197
107275781290653-421220

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%8.04.00.066.7%14.06.00.070.0%33.07.00.082.5%52.011.02.080.0%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%26.014.00.065.0%40.020.05.061.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.00.03.092.5%49.00.016.075.4%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%28.012.00.070.0%45.017.03.069.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of FGK Rusgidro PAO

About FGK Rusgidro PAO

Public Joint-Stock Company Federal Hydro-Generating Company - RusHydro, together with its subsidiaries, generates, transmits, distributes, and sells electricity and heat in Russia. It generates electricity from hydro, solar, wind, and geothermal energy. The company has an installed electricity generation capacity of 38.4 GW. It also engages in the research, engineering, construction, and energy retailing activities, as well as repair, modernization, and reconstruction of equipment and hydraulic structures. The company was founded in 2004 and is based in Moscow, Russia.

Fundamental data was last updated by Penke on 2023-11-21 18:22:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of FGK Rusgidro PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit FGK Rusgidro PAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare FGK Rusgidro PAO to the Utilities - Renewable industry mean.
  • A Net Profit Margin of 17.0% means that руб0.17 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of FGK Rusgidro PAO:

  • The MRQ is 17.0%. The company is making a huge profit. +2
  • The TTM is 6.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ17.0%TTM6.7%+10.3%
TTM6.7%YOY7.0%-0.2%
TTM6.7%5Y7.8%-1.1%
5Y7.8%10Y8.8%-1.0%
1.1.2. Return on Assets

Shows how efficient FGK Rusgidro PAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare FGK Rusgidro PAO to the Utilities - Renewable industry mean.
  • 1.9% Return on Assets means that FGK Rusgidro PAO generated руб0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of FGK Rusgidro PAO:

  • The MRQ is 1.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM0.9%+1.0%
TTM0.9%YOY0.7%+0.2%
TTM0.9%5Y0.8%+0.1%
5Y0.8%10Y0.8%-0.1%
1.1.3. Return on Equity

Shows how efficient FGK Rusgidro PAO is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare FGK Rusgidro PAO to the Utilities - Renewable industry mean.
  • 3.1% Return on Equity means FGK Rusgidro PAO generated руб0.03 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of FGK Rusgidro PAO:

  • The MRQ is 3.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM1.4%+1.7%
TTM1.4%YOY1.1%+0.4%
TTM1.4%5Y1.2%+0.3%
5Y1.2%10Y1.3%-0.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of FGK Rusgidro PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient FGK Rusgidro PAO is operating .

  • Measures how much profit FGK Rusgidro PAO makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare FGK Rusgidro PAO to the Utilities - Renewable industry mean.
  • An Operating Margin of 23.5% means the company generated руб0.24  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of FGK Rusgidro PAO:

  • The MRQ is 23.5%. The company is operating efficient. +1
  • The TTM is 16.9%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ23.5%TTM16.9%+6.6%
TTM16.9%YOY14.0%+2.9%
TTM16.9%5Y15.0%+1.9%
5Y15.0%10Y15.0%+0.0%
1.2.2. Operating Ratio

Measures how efficient FGK Rusgidro PAO is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • An Operation Ratio of 0.78 means that the operating costs are руб0.78 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of FGK Rusgidro PAO:

  • The MRQ is 0.777. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.844. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.777TTM0.844-0.067
TTM0.844YOY0.813+0.031
TTM0.8445Y0.817+0.027
5Y0.81710Y0.808+0.008
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of FGK Rusgidro PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if FGK Rusgidro PAO is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A Current Ratio of 0.90 means the company has руб0.90 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of FGK Rusgidro PAO:

  • The MRQ is 0.898. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.998. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.898TTM0.998-0.100
TTM0.998YOY1.119-0.121
TTM0.9985Y1.323-0.324
5Y1.32310Y1.326-0.003
1.3.2. Quick Ratio

Measures if FGK Rusgidro PAO is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare FGK Rusgidro PAO to the Utilities - Renewable industry mean.
  • A Quick Ratio of 0.56 means the company can pay off руб0.56 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of FGK Rusgidro PAO:

  • The MRQ is 0.556. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.643. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.556TTM0.643-0.087
TTM0.643YOY0.779-0.135
TTM0.6435Y0.791-0.148
5Y0.79110Y0.837-0.046
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of FGK Rusgidro PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of FGK Rusgidro PAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare FGK Rusgidro PAO to Utilities - Renewable industry mean.
  • A Debt to Asset Ratio of 0.39 means that FGK Rusgidro PAO assets are financed with 39.1% credit (debt) and the remaining percentage (100% - 39.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of FGK Rusgidro PAO:

  • The MRQ is 0.391. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.370. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.391TTM0.370+0.021
TTM0.370YOY0.332+0.038
TTM0.3705Y0.356+0.014
5Y0.35610Y0.343+0.013
1.4.2. Debt to Equity Ratio

Measures if FGK Rusgidro PAO is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare FGK Rusgidro PAO to the Utilities - Renewable industry mean.
  • A Debt to Equity ratio of 66.0% means that company has руб0.66 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of FGK Rusgidro PAO:

  • The MRQ is 0.660. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.604. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.660TTM0.604+0.056
TTM0.604YOY0.502+0.101
TTM0.6045Y0.563+0.041
5Y0.56310Y0.533+0.030
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of FGK Rusgidro PAO

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings FGK Rusgidro PAO generates.

  • Above 15 is considered overpriced but always compare FGK Rusgidro PAO to the Utilities - Renewable industry mean.
  • A PE ratio of 4.70 means the investor is paying руб4.70 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of FGK Rusgidro PAO:

  • The EOD is 4.021. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.700. Based on the earnings, the company is cheap. +2
  • The TTM is -7.484. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.021MRQ4.700-0.679
MRQ4.700TTM-7.484+12.184
TTM-7.484YOY2.897-10.380
TTM-7.4845Y0.649-8.133
5Y0.64910Y8.082-7.433
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of FGK Rusgidro PAO:

  • The EOD is -12.163. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -14.218. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -6.218. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-12.163MRQ-14.218+2.055
MRQ-14.218TTM-6.218-8.000
TTM-6.218YOY-27.133+20.914
TTM-6.2185Y-3.795-2.424
5Y-3.79510Y-113.156+109.361
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of FGK Rusgidro PAO is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A PB ratio of 0.58 means the investor is paying руб0.58 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of FGK Rusgidro PAO:

  • The EOD is 0.492. Based on the equity, the company is cheap. +2
  • The MRQ is 0.576. Based on the equity, the company is cheap. +2
  • The TTM is 0.527. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.492MRQ0.576-0.083
MRQ0.576TTM0.527+0.048
TTM0.527YOY0.522+0.005
TTM0.5275Y0.488+0.039
5Y0.48810Y0.476+0.011
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of FGK Rusgidro PAO compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.0050.011-143%0.005-193%-0.008+69%0.007-169%
Book Value Per Share--1.5021.479+2%1.460+3%1.435+5%1.452+3%
Current Ratio--0.8980.998-10%1.119-20%1.323-32%1.326-32%
Debt To Asset Ratio--0.3910.370+6%0.332+18%0.356+10%0.343+14%
Debt To Equity Ratio--0.6600.604+9%0.502+31%0.563+17%0.533+24%
Dividend Per Share--0.0010.013-95%0.013-95%0.012-94%0.009-92%
Eps--0.0460.022+114%0.018+151%0.020+132%0.019+136%
Free Cash Flow Per Share---0.015-0.044+187%-0.007-57%-0.002-84%-0.002-90%
Free Cash Flow To Equity Per Share---0.006-0.015+137%-0.034+460%-0.009+54%-0.011+74%
Gross Profit Margin--1.0001.024-2%0.986+1%0.989+1%0.910+10%
Intrinsic Value_10Y_max---0.241--------
Intrinsic Value_10Y_min---2.063--------
Intrinsic Value_1Y_max---0.009--------
Intrinsic Value_1Y_min---0.071--------
Intrinsic Value_3Y_max---0.038--------
Intrinsic Value_3Y_min---0.333--------
Intrinsic Value_5Y_max---0.082--------
Intrinsic Value_5Y_min---0.722--------
Market Cap322092756995.277-18%380589058000.000341850136808.000+11%332075150471.168+15%305707147361.682+24%302118115254.862+26%
Net Profit Margin--0.1700.067+153%0.070+144%0.078+117%0.088+92%
Operating Margin--0.2350.169+39%0.140+68%0.150+57%0.150+57%
Operating Ratio--0.7770.844-8%0.813-4%0.817-5%0.808-4%
Pb Ratio0.492-17%0.5760.527+9%0.522+10%0.488+18%0.476+21%
Pe Ratio4.021-17%4.700-7.484+259%2.897+62%0.649+624%8.082-42%
Price Per Share0.740-17%0.8650.781+11%0.763+13%0.701+23%0.693+25%
Price To Free Cash Flow Ratio-12.163+14%-14.218-6.218-56%-27.133+91%-3.795-73%-113.156+696%
Price To Total Gains Ratio-188.737+14%-220.631-63.401-71%-5.260-98%-7.720-97%-1.110-99%
Quick Ratio--0.5560.643-14%0.779-29%0.791-30%0.837-34%
Return On Assets--0.0190.009+116%0.007+163%0.008+146%0.008+129%
Return On Equity--0.0310.014+118%0.011+192%0.012+165%0.013+151%
Total Gains Per Share---0.0040.024-116%0.018-121%0.004-191%0.016-125%
Usd Book Value--7139912400.0006994476900.000+2%6867417600.000+4%6757488720.000+6%6831620460.000+5%
Usd Book Value Change Per Share--0.0000.000-143%0.000-193%0.000+69%0.000-169%
Usd Book Value Per Share--0.0160.016+2%0.016+3%0.016+5%0.016+3%
Usd Dividend Per Share--0.0000.000-95%0.000-95%0.000-94%0.000-92%
Usd Eps--0.0000.000+114%0.000+151%0.000+132%0.000+136%
Usd Free Cash Flow---72273600.000-206487900.000+186%-30804300.000-57%-11371860.000-84%-7552980.000-90%
Usd Free Cash Flow Per Share--0.0000.000+187%0.000-57%0.000-84%0.000-90%
Usd Free Cash Flow To Equity Per Share--0.0000.000+137%0.000+460%0.000+54%0.000+74%
Usd Market Cap3478601775.549-18%4110361826.4003691981477.526+11%3586411625.089+15%3301637191.506+24%3262875644.753+26%
Usd Price Per Share0.008-17%0.0090.008+11%0.008+13%0.008+23%0.007+25%
Usd Profit--218613600.000101719800.000+115%74393100.000+194%82229040.000+166%86254200.000+153%
Usd Revenue--1285135200.0001254617100.000+2%1122568200.000+14%1087259220.000+18%1013345640.000+27%
Usd Total Gains Per Share--0.0000.000-116%0.000-121%0.000-191%0.000-125%
 EOD+4 -4MRQTTM+21 -15YOY+18 -185Y+21 -1510Y+19 -17

3.2. Fundamental Score

Let's check the fundamental score of FGK Rusgidro PAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.021
Price to Book Ratio (EOD)Between0-10.492
Net Profit Margin (MRQ)Greater than00.170
Operating Margin (MRQ)Greater than00.235
Quick Ratio (MRQ)Greater than10.556
Current Ratio (MRQ)Greater than10.898
Debt to Asset Ratio (MRQ)Less than10.391
Debt to Equity Ratio (MRQ)Less than10.660
Return on Equity (MRQ)Greater than0.150.031
Return on Assets (MRQ)Greater than0.050.019
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of FGK Rusgidro PAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5026.190
Ma 20Greater thanMa 500.790
Ma 50Greater thanMa 1000.823
Ma 100Greater thanMa 2000.860
OpenGreater thanClose0.765
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in RUB. All numbers in thousands.

Summary
Total Assets1,086,194,000
Total Liabilities425,091,000
Total Stockholder Equity644,436,000
 As reported
Total Liabilities 425,091,000
Total Stockholder Equity+ 644,436,000
Total Assets = 1,086,194,000

Assets

Total Assets1,086,194,000
Total Current Assets169,089,000
Long-term Assets169,089,000
Total Current Assets
Cash And Cash Equivalents 36,312,000
Short-term Investments -14,030,000
Net Receivables 82,330,000
Inventory 50,340,000
Other Current Assets 107,000
Total Current Assets  (as reported)169,089,000
Total Current Assets  (calculated)155,059,000
+/- 14,030,000
Long-term Assets
Property Plant Equipment 854,456,000
Goodwill 481,000
Other Assets 37,965,000
Long-term Assets  (as reported)917,105,000
Long-term Assets  (calculated)892,902,000
+/- 24,203,000

Liabilities & Shareholders' Equity

Total Current Liabilities188,242,000
Long-term Liabilities236,849,000
Total Stockholder Equity644,436,000
Total Current Liabilities
Short-term Debt 69,769,000
Short Long Term Debt 67,512,000
Accounts payable 28,462,000
Other Current Liabilities 90,011,000
Total Current Liabilities  (as reported)188,242,000
Total Current Liabilities  (calculated)255,754,000
+/- 67,512,000
Long-term Liabilities
Long term Debt Total 195,278,000
Capital Lease Obligations 5,601,000
Long-term Liabilities Other 12,582,000
Long-term Liabilities  (as reported)236,849,000
Long-term Liabilities  (calculated)213,461,000
+/- 23,388,000
Total Stockholder Equity
Common Stock444,793,000
Retained Earnings 296,914,000
Capital Surplus 39,202,000
Other Stockholders Equity -97,271,000
Total Stockholder Equity (as reported)644,436,000
Total Stockholder Equity (calculated)683,638,000
+/- 39,202,000
Other
Capital Stock444,793,000
Cash And Equivalents17,250,000
Cash and Short Term Investments 36,312,000
Common Stock Shares Outstanding 440,140,000
Liabilities and Stockholders Equity 1,086,194,000
Net Debt 228,735,000
Net Invested Capital 903,882,000
Net Working Capital -19,153,000
Short Long Term Debt Total 265,047,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-03-312006-12-312005-12-312005-09-302004-12-312003-12-31
> Total Assets 
32,922
56,042,968
199,527,224
64,469,882
136,653,726
0
313,546,361
277,835,973
337,126,343
337,126,343
426,371,000
426,371,099
460,262,000
460,262,000
483,255,000
524,234,000
524,234,000
522,149,741
651,004,000
0
647,494,000
661,882,000
811,783,000
841,603,000
839,847,000
841,997,000
854,747,000
892,686,000
894,657,000
904,046,000
852,046,000
868,231,000
883,414,000
877,920,000
883,770,000
899,600,000
924,497,000
957,409,000
938,137,000
958,715,000
978,339,000
982,893,000
983,446,000
1,006,167,000
1,022,463,000
1,050,585,000
1,028,251,000
1,041,457,000
1,061,007,000
1,063,981,000
931,931,000
952,288,000
956,633,000
957,348,000
925,119,000
952,155,000
953,038,000
975,392,000
942,035,000
945,598,000
960,957,000
963,966,000
929,611,000
946,368,000
966,197,000
977,805,000
993,400,000
1,057,738,000
1,086,194,000
1,086,194,0001,057,738,000993,400,000977,805,000966,197,000946,368,000929,611,000963,966,000960,957,000945,598,000942,035,000975,392,000953,038,000952,155,000925,119,000957,348,000956,633,000952,288,000931,931,0001,063,981,0001,061,007,0001,041,457,0001,028,251,0001,050,585,0001,022,463,0001,006,167,000983,446,000982,893,000978,339,000958,715,000938,137,000957,409,000924,497,000899,600,000883,770,000877,920,000883,414,000868,231,000852,046,000904,046,000894,657,000892,686,000854,747,000841,997,000839,847,000841,603,000811,783,000661,882,000647,494,0000651,004,000522,149,741524,234,000524,234,000483,255,000460,262,000460,262,000426,371,099426,371,000337,126,343337,126,343277,835,973313,546,3610136,653,72664,469,882199,527,22456,042,96832,922
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
56,452,531
0
91,407,000
81,380,000
0
101,231,000
0
121,652,000
0
84,092,000
72,579,000
153,594,000
175,414,000
159,432,000
145,504,000
193,047,000
220,800,000
219,754,000
218,424,000
157,129,000
168,209,000
184,054,000
160,580,000
149,040,000
146,229,000
149,831,000
170,826,000
146,428,000
154,463,000
158,587,000
152,872,000
148,453,000
164,155,000
167,092,000
181,057,000
155,119,000
162,195,000
169,276,000
169,345,000
209,402,000
216,774,000
204,277,000
193,842,000
191,331,000
210,324,000
209,265,000
221,914,000
206,309,000
207,846,000
215,154,000
200,787,000
173,071,000
177,698,000
178,759,000
178,985,000
164,298,000
170,925,000
169,089,000
169,089,000170,925,000164,298,000178,985,000178,759,000177,698,000173,071,000200,787,000215,154,000207,846,000206,309,000221,914,000209,265,000210,324,000191,331,000193,842,000204,277,000216,774,000209,402,000169,345,000169,276,000162,195,000155,119,000181,057,000167,092,000164,155,000148,453,000152,872,000158,587,000154,463,000146,428,000170,826,000149,831,000146,229,000149,040,000160,580,000184,054,000168,209,000157,129,000218,424,000219,754,000220,800,000193,047,000145,504,000159,432,000175,414,000153,594,00072,579,00084,092,0000121,652,0000101,231,000081,380,00091,407,000056,452,53100000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
24,837,862
0
39,377,000
48,152,000
0
27,504,000
0
19,090,000
0
51,687,000
39,235,000
47,337,000
50,389,000
59,719,000
39,539,000
39,819,000
43,981,000
51,116,000
39,353,000
34,472,000
46,907,000
42,538,000
41,475,000
34,394,000
47,133,000
42,152,000
46,526,000
48,025,000
61,165,000
65,853,000
54,383,000
67,354,000
77,379,000
85,134,000
83,877,000
70,156,000
56,437,000
72,401,000
69,851,000
65,432,000
43,299,000
61,840,000
50,212,000
41,047,000
40,129,000
59,842,000
74,113,000
58,291,000
49,643,000
52,173,000
67,307,000
66,294,000
60,486,000
55,510,000
39,480,000
36,923,000
37,540,000
36,312,000
36,312,00037,540,00036,923,00039,480,00055,510,00060,486,00066,294,00067,307,00052,173,00049,643,00058,291,00074,113,00059,842,00040,129,00041,047,00050,212,00061,840,00043,299,00065,432,00069,851,00072,401,00056,437,00070,156,00083,877,00085,134,00077,379,00067,354,00054,383,00065,853,00061,165,00048,025,00046,526,00042,152,00047,133,00034,394,00041,475,00042,538,00046,907,00034,472,00039,353,00051,116,00043,981,00039,819,00039,539,00059,719,00050,389,00047,337,00039,235,00051,687,000019,090,000027,504,000048,152,00039,377,000024,837,86200000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
60,148
0
0
6,000
0
0
0
0
0
0
0
59,000
0
0
0
252,000
449,000
245,000
887,000
738,000
1,098,000
969,000
1,034,000
266,000
439,000
313,000
246,000
314,000
265,000
243,000
0
162,000
81,000
87,000
116,000
156,000
144,000
125,000
84,000
63,000
64,000
79,000
96,000
57,000
62,000
116,000
101,000
84,000
57,227,000
63,182,000
30,508,000
509,000
711,000
647,000
924,000
-13,444,000
-13,913,000
-14,030,000
-14,030,000-13,913,000-13,444,000924,000647,000711,000509,00030,508,00063,182,00057,227,00084,000101,000116,00062,00057,00096,00079,00064,00063,00084,000125,000144,000156,000116,00087,00081,000162,0000243,000265,000314,000246,000313,000439,000266,0001,034,000969,0001,098,000738,000887,000245,000449,000252,00000059,00000000006,0000060,14800000000000
       Net Receivables 
20,887
1,780,195
10,341,149
1,803,639
19,161,418
0
22,680,576
37,214,269
22,449,792
22,449,792
29,188,000
28,888,878
45,223,000
45,223,000
31,110,000
39,130,000
39,130,000
145,999,444
24,512,000
0
22,782,000
28,396,000
46,151,000
74,919,000
43,465,000
42,649,000
46,328,000
49,699,000
114,281,000
119,612,000
44,453,000
50,588,000
48,003,000
46,693,000
48,447,000
53,637,000
51,599,000
55,197,000
51,293,000
55,038,000
49,572,000
44,041,000
46,287,000
50,055,000
47,392,000
56,163,000
52,958,000
62,698,000
55,977,000
57,083,000
68,382,000
42,095,000
36,733,000
34,930,000
52,416,000
62,956,000
52,169,000
56,461,000
46,612,000
42,483,000
33,987,000
34,757,000
34,899,000
79,280,000
78,350,000
82,683,000
76,282,000
87,935,000
82,330,000
82,330,00087,935,00076,282,00082,683,00078,350,00079,280,00034,899,00034,757,00033,987,00042,483,00046,612,00056,461,00052,169,00062,956,00052,416,00034,930,00036,733,00042,095,00068,382,00057,083,00055,977,00062,698,00052,958,00056,163,00047,392,00050,055,00046,287,00044,041,00049,572,00055,038,00051,293,00055,197,00051,599,00053,637,00048,447,00046,693,00048,003,00050,588,00044,453,000119,612,000114,281,00049,699,00046,328,00042,649,00043,465,00074,919,00046,151,00028,396,00022,782,000024,512,000145,999,44439,130,00039,130,00031,110,00045,223,00045,223,00028,888,87829,188,00022,449,79222,449,79237,214,26922,680,576019,161,4181,803,63910,341,1491,780,19520,887
       Other Current Assets 
0
372,906
31
1,126,971
733,118
0
1,257,483
1,264,940
121,428
121,428
1,276,000
30,519,310
1,024,000
50,890,000
32,112,000
13,349,000
72,399,000
5,165,253
101,382,000
0
31,155,000
31,986,000
88,226,000
109,612,000
83,044,000
83,370,000
133,398,000
159,809,000
150,464,000
154,772,000
100,470,000
102,127,000
120,259,000
93,122,000
92,247,000
80,218,000
86,825,000
98,045,000
74,090,000
71,582,000
69,127,000
70,806,000
56,900,000
65,043,000
58,388,000
68,085,000
59,284,000
82,997,000
71,428,000
65,582,000
113,186,000
145,718,000
113,043,000
104,962,000
115,841,000
138,798,000
118,935,000
108,648,000
112,785,000
84,175,000
96,596,000
58,153,000
27,897,000
61,000
67,000
60,000
211,000
17,000
107,000
107,00017,000211,00060,00067,00061,00027,897,00058,153,00096,596,00084,175,000112,785,000108,648,000118,935,000138,798,000115,841,000104,962,000113,043,000145,718,000113,186,00065,582,00071,428,00082,997,00059,284,00068,085,00058,388,00065,043,00056,900,00070,806,00069,127,00071,582,00074,090,00098,045,00086,825,00080,218,00092,247,00093,122,000120,259,000102,127,000100,470,000154,772,000150,464,000159,809,000133,398,00083,370,00083,044,000109,612,00088,226,00031,986,00031,155,0000101,382,0005,165,25372,399,00013,349,00032,112,00050,890,0001,024,00030,519,3101,276,000121,428121,4281,264,9401,257,4830733,1181,126,97131372,9060
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
369,918,568
0
368,855,000
401,875,000
0
423,003,000
0
529,352,000
0
563,402,000
589,303,000
658,189,000
666,189,000
680,415,000
696,493,000
661,700,000
671,886,000
674,903,000
685,622,000
694,917,000
700,022,000
699,360,000
717,340,000
734,730,000
753,371,000
774,666,000
786,583,000
791,709,000
804,252,000
819,752,000
830,021,000
834,993,000
842,012,000
855,371,000
869,528,000
873,132,000
879,262,000
891,731,000
894,636,000
722,529,000
735,514,000
752,356,000
763,506,000
733,788,000
741,831,000
743,773,000
753,478,000
735,726,000
737,752,000
710,889,000
727,822,000
725,920,000
768,670,000
787,438,000
798,820,000
829,102,000
886,813,000
917,105,000
917,105,000886,813,000829,102,000798,820,000787,438,000768,670,000725,920,000727,822,000710,889,000737,752,000735,726,000753,478,000743,773,000741,831,000733,788,000763,506,000752,356,000735,514,000722,529,000894,636,000891,731,000879,262,000873,132,000869,528,000855,371,000842,012,000834,993,000830,021,000819,752,000804,252,000791,709,000786,583,000774,666,000753,371,000734,730,000717,340,000699,360,000700,022,000694,917,000685,622,000674,903,000671,886,000661,700,000696,493,000680,415,000666,189,000658,189,000589,303,000563,402,0000529,352,0000423,003,0000401,875,000368,855,0000369,918,56800000000000
       Property Plant Equipment 
4,155
48,476,842
113,293,169
53,072,362
104,924,112
0
271,578,940
223,958,216
279,587,857
279,587,857
337,117,000
337,117,452
342,383,000
342,383,000
354,847,000
375,097,000
375,097,000
288,305,786
469,273,000
0
485,169,000
508,070,000
568,629,000
578,299,000
594,571,000
611,456,000
610,129,000
615,922,000
626,720,000
639,570,000
639,419,000
646,320,000
660,382,000
679,525,000
691,668,000
707,389,000
727,485,000
740,679,000
746,749,000
755,290,000
766,488,000
774,180,000
765,047,000
771,397,000
785,995,000
799,053,000
799,855,000
803,702,000
815,094,000
826,165,000
669,424,000
683,342,000
698,804,000
711,851,000
677,862,000
682,391,000
685,341,000
692,297,000
682,652,000
685,013,000
692,336,000
709,439,000
702,164,000
711,963,000
729,016,000
741,135,000
771,729,000
826,735,000
854,456,000
854,456,000826,735,000771,729,000741,135,000729,016,000711,963,000702,164,000709,439,000692,336,000685,013,000682,652,000692,297,000685,341,000682,391,000677,862,000711,851,000698,804,000683,342,000669,424,000826,165,000815,094,000803,702,000799,855,000799,053,000785,995,000771,397,000765,047,000774,180,000766,488,000755,290,000746,749,000740,679,000727,485,000707,389,000691,668,000679,525,000660,382,000646,320,000639,419,000639,570,000626,720,000615,922,000610,129,000611,456,000594,571,000578,299,000568,629,000508,070,000485,169,0000469,273,000288,305,786375,097,000375,097,000354,847,000342,383,000342,383,000337,117,452337,117,000279,587,857279,587,857223,958,216271,578,9400104,924,11253,072,362113,293,16948,476,8424,155
       Goodwill 
0
0
73,559,795
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
929,000
0
929,000
0
3,018,000
3,018,000
3,018,000
3,018,000
929,000
929,000
929,000
929,000
929,000
929,000
929,000
929,000
929,000
929,000
929,000
929,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000481,000929,000929,000929,000929,000929,000929,000929,000929,000929,000929,000929,000929,0003,018,0003,018,0003,018,0003,018,0000929,0000929,00000000000000000073,559,79500
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41,459,000
41,842,000
41,274,000
40,490,000
38,592,000
41,132,000
20,841,000
21,239,000
22,316,000
21,388,000
21,210,000
20,968,000
16,814,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000016,814,00020,968,00021,210,00021,388,00022,316,00021,239,00020,841,00041,132,00038,592,00040,490,00041,274,00041,842,00041,459,000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
73,559,806
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,597
929,000
0
929,000
0
6,894,000
7,093,000
3,018,000
6,319,000
2,214,000
2,076,000
1,939,000
1,800,000
1,662,000
1,524,000
1,385,000
1,247,000
1,109,000
970,000
832,000
692,000
553,000
415,000
277,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
481,000
0
0
0
0
0
0
0
0
0
481,000
481,000
481,000
481,000
0
0
0
0
0
0
000000481,000481,000481,000481,000000000000481,000481,000481,000481,000481,000481,000481,000481,000481,000277,000415,000553,000692,000832,000970,0001,109,0001,247,0001,385,0001,524,0001,662,0001,800,0001,939,0002,076,0002,214,0006,319,0003,018,0007,093,0006,894,0000929,0000929,0007,5970000000000000073,559,80600
       Other Assets 
0
4,339,529
73,737,411
7,212,271
5,088,489
0
8,696,630
8,888,795
14,735,644
14,735,644
32,802,000
32,801,116
26,472,000
26,472,000
47,028,000
47,906,000
47,906,000
53,204,018
60,079,000
0
78,233,000
81,233,000
89,560,000
87,890,000
85,844,000
85,037,000
57,239,000
61,608,000
53,803,000
51,649,000
61,071,000
59,251,000
44,504,000
43,317,000
48,540,000
51,437,000
52,612,000
51,312,000
47,124,000
51,103,000
55,381,000
55,841,000
69,946,000
70,615,000
27,621,000
29,504,000
34,204,000
33,947,000
34,432,000
46,751,000
30,308,000
30,784,000
32,075,000
30,206,000
38,631,000
39,416,000
40,541,000
40,051,000
35,332,000
737,752,000
34,914,000
35,357,000
30,620,000
32,577,000
32,682,000
34,434,000
34,914,000
35,697,000
37,965,000
37,965,00035,697,00034,914,00034,434,00032,682,00032,577,00030,620,00035,357,00034,914,000737,752,00035,332,00040,051,00040,541,00039,416,00038,631,00030,206,00032,075,00030,784,00030,308,00046,751,00034,432,00033,947,00034,204,00029,504,00027,621,00070,615,00069,946,00055,841,00055,381,00051,103,00047,124,00051,312,00052,612,00051,437,00048,540,00043,317,00044,504,00059,251,00061,071,00051,649,00053,803,00061,608,00057,239,00085,037,00085,844,00087,890,00089,560,00081,233,00078,233,000060,079,00053,204,01847,906,00047,906,00047,028,00026,472,00026,472,00032,801,11632,802,00014,735,64414,735,6448,888,7958,696,63005,088,4897,212,27173,737,4114,339,5290
> Total Liabilities 
31,288
9,519,440
19,241,185
12,094,254
33,799,177
0
75,366,435
62,824,918
95,265,907
95,265,907
82,758,000
82,758,903
83,067,000
83,067,000
79,972,000
103,889,000
103,889,000
46,931,297
132,892,000
0
115,983,000
125,615,000
286,124,000
305,929,000
311,759,000
315,445,000
316,352,000
352,512,000
357,238,000
362,703,000
255,339,000
257,355,000
270,293,000
279,257,000
288,619,000
290,563,000
314,839,000
343,000,000
324,218,000
323,385,000
344,774,000
333,587,000
332,514,000
331,006,000
324,194,000
344,165,000
332,687,000
322,246,000
339,219,000
340,801,000
345,712,000
349,652,000
357,914,000
352,789,000
355,244,000
355,987,000
341,614,000
353,411,000
333,095,000
316,238,000
334,185,000
325,043,000
309,960,000
296,886,000
330,765,000
341,687,000
363,209,000
394,603,000
425,091,000
425,091,000394,603,000363,209,000341,687,000330,765,000296,886,000309,960,000325,043,000334,185,000316,238,000333,095,000353,411,000341,614,000355,987,000355,244,000352,789,000357,914,000349,652,000345,712,000340,801,000339,219,000322,246,000332,687,000344,165,000324,194,000331,006,000332,514,000333,587,000344,774,000323,385,000324,218,000343,000,000314,839,000290,563,000288,619,000279,257,000270,293,000257,355,000255,339,000362,703,000357,238,000352,512,000316,352,000315,445,000311,759,000305,929,000286,124,000125,615,000115,983,0000132,892,00046,931,297103,889,000103,889,00079,972,00083,067,00083,067,00082,758,90382,758,00095,265,90795,265,90762,824,91875,366,435033,799,17712,094,25419,241,1859,519,44031,288
   > Total Current Liabilities 
31,096
6,084,848
16,982,587
8,054,234
12,098,169
0
19,852,650
12,044,226
41,961,171
41,961,171
25,188,000
25,188,716
25,902,000
25,902,000
25,134,000
50,667,000
50,667,000
36,163,539
56,086,000
0
25,172,000
34,331,000
126,159,000
131,333,000
148,068,000
161,956,000
195,366,000
207,440,000
211,705,000
212,051,000
80,419,000
79,326,000
90,116,000
92,917,000
122,346,000
125,716,000
154,185,000
156,642,000
137,454,000
138,296,000
130,546,000
117,051,000
116,656,000
139,273,000
142,205,000
143,007,000
151,247,000
122,764,000
128,178,000
94,374,000
120,078,000
129,558,000
150,935,000
138,306,000
126,585,000
149,398,000
139,450,000
146,235,000
147,743,000
150,992,000
164,913,000
163,398,000
153,785,000
150,115,000
190,595,000
158,373,000
174,211,000
167,347,000
188,242,000
188,242,000167,347,000174,211,000158,373,000190,595,000150,115,000153,785,000163,398,000164,913,000150,992,000147,743,000146,235,000139,450,000149,398,000126,585,000138,306,000150,935,000129,558,000120,078,00094,374,000128,178,000122,764,000151,247,000143,007,000142,205,000139,273,000116,656,000117,051,000130,546,000138,296,000137,454,000156,642,000154,185,000125,716,000122,346,00092,917,00090,116,00079,326,00080,419,000212,051,000211,705,000207,440,000195,366,000161,956,000148,068,000131,333,000126,159,00034,331,00025,172,000056,086,00036,163,53950,667,00050,667,00025,134,00025,902,00025,902,00025,188,71625,188,00041,961,17141,961,17112,044,22619,852,650012,098,1698,054,23416,982,5876,084,84831,096
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
3,376,901
0
2,763,000
1,838,000
0
4,688,000
0
7,656,000
0
3,268,000
3,970,000
20,497,000
25,693,000
41,471,000
52,157,000
73,752,000
69,598,000
74,684,000
77,527,000
19,887,000
23,257,000
28,505,000
33,697,000
57,843,000
58,104,000
83,144,000
91,885,000
62,214,000
61,534,000
47,349,000
53,747,000
41,757,000
28,697,000
57,999,000
64,542,000
78,613,000
46,442,000
49,430,000
21,598,000
38,899,000
41,049,000
45,949,000
48,495,000
39,435,000
57,389,000
56,057,000
57,603,000
76,064,000
69,710,000
66,544,000
93,048,000
72,777,000
64,453,000
85,454,000
73,034,000
82,065,000
73,574,000
69,769,000
69,769,00073,574,00082,065,00073,034,00085,454,00064,453,00072,777,00093,048,00066,544,00069,710,00076,064,00057,603,00056,057,00057,389,00039,435,00048,495,00045,949,00041,049,00038,899,00021,598,00049,430,00046,442,00078,613,00064,542,00057,999,00028,697,00041,757,00053,747,00047,349,00061,534,00062,214,00091,885,00083,144,00058,104,00057,843,00033,697,00028,505,00023,257,00019,887,00077,527,00074,684,00069,598,00073,752,00052,157,00041,471,00025,693,00020,497,0003,970,0003,268,00007,656,00004,688,00001,838,0002,763,00003,376,90100000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
202,760,000
151,651,000
163,109,000
187,664,000
170,778,000
157,271,000
38,848,000
13,073,000
32,688,000
39,764,000
44,511,000
46,954,000
37,987,000
55,994,000
54,652,000
55,563,000
73,222,000
67,566,000
64,541,000
90,846,000
68,391,000
59,975,000
80,874,000
70,736,000
80,172,000
71,543,000
67,512,000
67,512,00071,543,00080,172,00070,736,00080,874,00059,975,00068,391,00090,846,00064,541,00067,566,00073,222,00055,563,00054,652,00055,994,00037,987,00046,954,00044,511,00039,764,00032,688,00013,073,00038,848,000157,271,000170,778,000187,664,000163,109,000151,651,000202,760,000000000000000000000000000000000000000000000
       Accounts payable 
31,096
741,217
2,999,436
675,692
2,069,504
0
11,825,515
8,029,333
14,356,373
14,356,373
4,671,000
4,670,872
6,201,000
12,736,000
12,932,000
17,857,000
26,790,000
3,644,356
7,108,000
0
8,070,000
26,969,000
65,979,000
65,365,000
67,563,000
71,813,000
29,739,000
27,050,000
24,230,000
26,494,000
30,968,000
24,751,000
25,600,000
31,091,000
33,290,000
33,500,000
30,753,000
32,626,000
33,475,000
34,730,000
31,514,000
26,987,000
31,451,000
29,108,000
30,380,000
31,831,000
30,949,000
30,049,000
26,900,000
31,026,000
31,119,000
28,655,000
27,458,000
29,862,000
28,935,000
30,784,000
25,784,000
28,853,000
28,306,000
27,771,000
24,618,000
24,987,000
27,111,000
30,516,000
81,325,000
28,106,000
29,141,000
29,603,000
28,462,000
28,462,00029,603,00029,141,00028,106,00081,325,00030,516,00027,111,00024,987,00024,618,00027,771,00028,306,00028,853,00025,784,00030,784,00028,935,00029,862,00027,458,00028,655,00031,119,00031,026,00026,900,00030,049,00030,949,00031,831,00030,380,00029,108,00031,451,00026,987,00031,514,00034,730,00033,475,00032,626,00030,753,00033,500,00033,290,00031,091,00025,600,00024,751,00030,968,00026,494,00024,230,00027,050,00029,739,00071,813,00067,563,00065,365,00065,979,00026,969,0008,070,00007,108,0003,644,35626,790,00017,857,00012,932,00012,736,0006,201,0004,670,8724,671,00014,356,37314,356,3738,029,33311,825,51502,069,504675,6922,999,436741,21731,096
       Other Current Liabilities 
0
3,897,098
9,624,740
4,027,984
2,473,033
0
4,849,100
1,756,201
1,867,607
1,867,607
17,351,000
17,140,943
17,025,000
10,403,000
10,364,000
25,720,000
19,189,000
25,530,124
41,322,000
0
13,834,000
3,392,000
39,683,000
40,275,000
39,034,000
37,986,000
91,875,000
110,792,000
112,791,000
108,030,000
29,564,000
31,318,000
36,011,000
28,129,000
31,213,000
34,112,000
40,288,000
32,131,000
41,765,000
42,032,000
51,683,000
36,317,000
43,448,000
81,468,000
53,826,000
46,634,000
41,685,000
46,273,000
51,848,000
41,750,000
50,060,000
59,854,000
77,528,000
59,949,000
58,215,000
61,225,000
57,609,000
59,779,000
43,373,000
53,511,000
73,751,000
45,363,000
53,897,000
55,146,000
23,816,000
57,233,000
63,005,000
64,170,000
90,011,000
90,011,00064,170,00063,005,00057,233,00023,816,00055,146,00053,897,00045,363,00073,751,00053,511,00043,373,00059,779,00057,609,00061,225,00058,215,00059,949,00077,528,00059,854,00050,060,00041,750,00051,848,00046,273,00041,685,00046,634,00053,826,00081,468,00043,448,00036,317,00051,683,00042,032,00041,765,00032,131,00040,288,00034,112,00031,213,00028,129,00036,011,00031,318,00029,564,000108,030,000112,791,000110,792,00091,875,00037,986,00039,034,00040,275,00039,683,0003,392,00013,834,000041,322,00025,530,12419,189,00025,720,00010,364,00010,403,00017,025,00017,140,94317,351,0001,867,6071,867,6071,756,2014,849,10002,473,0334,027,9849,624,7403,897,0980
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
57,570,187
0
57,165,000
54,838,000
0
53,222,000
0
76,806,000
0
90,811,000
91,284,000
159,965,000
174,596,000
163,691,000
153,489,000
120,986,000
145,072,000
145,533,000
150,652,000
174,920,000
178,029,000
180,177,000
186,340,000
166,273,000
164,847,000
160,654,000
186,358,000
186,764,000
185,089,000
214,228,000
216,536,000
215,858,000
191,733,000
181,989,000
201,158,000
181,440,000
199,482,000
211,041,000
246,427,000
225,634,000
220,094,000
206,979,000
214,483,000
228,659,000
206,589,000
202,164,000
207,176,000
185,352,000
112,797,000
121,449,000
107,210,000
98,602,000
146,771,000
140,170,000
183,314,000
188,998,000
227,256,000
236,849,000
236,849,000227,256,000188,998,000183,314,000140,170,000146,771,00098,602,000107,210,000121,449,000112,797,000185,352,000207,176,000202,164,000206,589,000228,659,000214,483,000206,979,000220,094,000225,634,000246,427,000211,041,000199,482,000181,440,000201,158,000181,989,000191,733,000215,858,000216,536,000214,228,000185,089,000186,764,000186,358,000160,654,000164,847,000166,273,000186,340,000180,177,000178,029,000174,920,000150,652,000145,533,000145,072,000120,986,000153,489,000163,691,000174,596,000159,965,00091,284,00090,811,000076,806,000053,222,000054,838,00057,165,000057,570,18700000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,633,000
117,079,000
152,785,000
157,948,000
156,016,000
144,981,000
152,459,000
162,528,000
143,029,000
139,950,000
148,685,000
129,926,000
112,797,000
121,449,000
107,210,000
98,602,000
94,540,000
89,447,000
128,286,000
139,731,000
180,609,000
195,278,000
195,278,000180,609,000139,731,000128,286,00089,447,00094,540,00098,602,000107,210,000121,449,000112,797,000129,926,000148,685,000139,950,000143,029,000162,528,000152,459,000144,981,000156,016,000157,948,000152,785,000117,079,000110,633,00000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
-3,376,901
0
-2,763,000
-1,838,000
0
-4,688,000
0
-7,656,000
0
-3,268,000
-3,970,000
-20,497,000
-25,693,000
-41,471,000
-52,157,000
-73,752,000
-69,598,000
-74,684,000
-77,527,000
-19,887,000
-23,257,000
-28,505,000
-33,697,000
-57,843,000
-58,104,000
-83,144,000
-91,885,000
-62,214,000
-61,534,000
-47,349,000
-53,747,000
-41,757,000
-28,697,000
-57,999,000
-64,542,000
-78,613,000
-46,442,000
-49,430,000
-21,598,000
-38,899,000
-34,296,000
-44,511,000
-41,385,000
-37,987,000
-55,994,000
-48,422,000
-55,563,000
-66,814,000
-66,486,000
-57,124,000
-83,436,000
-62,351,000
-52,074,000
8,573,000
-70,736,000
-76,830,000
-71,543,000
-64,168,000
-64,168,000-71,543,000-76,830,000-70,736,0008,573,000-52,074,000-62,351,000-83,436,000-57,124,000-66,486,000-66,814,000-55,563,000-48,422,000-55,994,000-37,987,000-41,385,000-44,511,000-34,296,000-38,899,000-21,598,000-49,430,000-46,442,000-78,613,000-64,542,000-57,999,000-28,697,000-41,757,000-53,747,000-47,349,000-61,534,000-62,214,000-91,885,000-83,144,000-58,104,000-57,843,000-33,697,000-28,505,000-23,257,000-19,887,000-77,527,000-74,684,000-69,598,000-73,752,000-52,157,000-41,471,000-25,693,000-20,497,000-3,970,000-3,268,0000-7,656,0000-4,688,0000-1,838,000-2,763,0000-3,376,90100000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,227,000
7,899,000
7,324,000
11,293,000
12,215,000
12,340,000
12,231,000
15,023,000
13,795,000
12,027,000
16,778,000
14,949,000
15,033,000
15,001,000
15,765,000
13,777,000
13,504,000
12,582,000
12,582,00013,504,00013,777,00015,765,00015,001,00015,033,00014,949,00016,778,00012,027,00013,795,00015,023,00012,231,00012,340,00012,215,00011,293,0007,324,0007,899,0008,227,000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,676,496
0
0
0
0
0
0
0
0
0
0
00000000001,676,4960000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,634
35,793,407
143,535,437
40,436,494
81,868,386
104,201,006
209,050,871
184,809,706
241,144,475
241,144,475
342,637,000
342,635,844
374,842,000
374,842,000
401,089,000
414,431,000
414,431,000
475,218,444
513,528,000
539,568,000
530,329,000
534,860,000
498,490,000
505,986,000
504,743,000
505,575,000
514,650,000
519,157,000
515,195,000
521,170,000
579,530,000
591,717,000
595,597,000
582,964,000
578,921,000
592,628,000
596,726,000
604,578,000
602,479,000
627,353,000
630,336,000
646,370,000
646,669,000
669,290,000
693,995,000
704,073,000
692,845,000
714,706,000
718,191,000
722,152,000
576,401,000
592,214,000
591,321,000
598,155,000
565,664,000
590,681,000
605,351,000
616,699,000
599,587,000
619,386,000
617,288,000
629,172,000
619,651,000
639,692,000
626,331,000
618,457,000
613,584,000
646,191,000
644,436,000
644,436,000646,191,000613,584,000618,457,000626,331,000639,692,000619,651,000629,172,000617,288,000619,386,000599,587,000616,699,000605,351,000590,681,000565,664,000598,155,000591,321,000592,214,000576,401,000722,152,000718,191,000714,706,000692,845,000704,073,000693,995,000669,290,000646,669,000646,370,000630,336,000627,353,000602,479,000604,578,000596,726,000592,628,000578,921,000582,964,000595,597,000591,717,000579,530,000521,170,000515,195,000519,157,000514,650,000505,575,000504,743,000505,986,000498,490,000534,860,000530,329,000539,568,000513,528,000475,218,444414,431,000414,431,000401,089,000374,842,000374,842,000342,635,844342,637,000241,144,475241,144,475184,809,706209,050,871104,201,00681,868,38640,436,494143,535,43735,793,4071,634
   Common Stock
150
103,951,323
103,951,323
103,951,323
140,954,760
0
156,864,374
156,864,374
195,860,497
195,860,497
245,014,000
245,014,059
255,014,000
255,014,000
269,695,000
269,695,000
269,695,000
269,695,431
288,695,000
0
290,302,000
290,302,000
290,302,000
290,302,000
290,302,000
290,302,000
317,637,000
317,637,000
317,637,000
317,637,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
386,255,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
426,289,000
439,289,000
439,289,000
439,289,000
439,289,000
439,289,000
439,289,000
439,289,000
439,289,000
439,289,000
439,289,000
444,793,000
444,793,000
444,793,000444,793,000439,289,000439,289,000439,289,000439,289,000439,289,000439,289,000439,289,000439,289,000439,289,000439,289,000426,289,000426,289,000426,289,000426,289,000426,289,000426,289,000426,289,000426,289,000426,289,000426,289,000426,289,000426,289,000426,289,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000386,255,000317,637,000317,637,000317,637,000317,637,000290,302,000290,302,000290,302,000290,302,000290,302,000290,302,0000288,695,000269,695,431269,695,000269,695,000269,695,000255,014,000255,014,000245,014,059245,014,000195,860,497195,860,497156,864,374156,864,3740140,954,760103,951,323103,951,323103,951,323150
   Retained Earnings 
1,483
0
2,346,782
0
14,535,081
0
11,886,247
21,566,446
9,886,611
9,886,611
19,940,000
171,238,173
39,822,000
115,995,000
131,561,000
77,249,000
144,903,000
114,375,410
213,938,000
0
229,069,000
233,600,000
197,416,000
204,912,000
203,669,000
204,501,000
168,473,000
172,980,000
169,018,000
174,993,000
164,735,000
176,922,000
180,802,000
183,599,000
179,556,000
193,263,000
197,361,000
205,213,000
203,114,000
224,474,000
227,457,000
243,491,000
243,790,000
248,446,000
233,117,000
243,195,000
231,967,000
253,828,000
257,313,000
261,274,000
115,523,000
265,428,000
130,443,000
272,029,000
104,786,000
264,345,000
144,473,000
142,821,000
125,709,000
144,532,000
141,639,000
153,525,000
143,241,000
298,028,000
152,453,000
144,582,000
139,709,000
298,826,000
296,914,000
296,914,000298,826,000139,709,000144,582,000152,453,000298,028,000143,241,000153,525,000141,639,000144,532,000125,709,000142,821,000144,473,000264,345,000104,786,000272,029,000130,443,000265,428,000115,523,000261,274,000257,313,000253,828,000231,967,000243,195,000233,117,000248,446,000243,790,000243,491,000227,457,000224,474,000203,114,000205,213,000197,361,000193,263,000179,556,000183,599,000180,802,000176,922,000164,735,000174,993,000169,018,000172,980,000168,473,000204,501,000203,669,000204,912,000197,416,000233,600,000229,069,0000213,938,000114,375,410144,903,00077,249,000131,561,000115,995,00039,822,000171,238,17319,940,0009,886,6119,886,61121,566,44611,886,247014,535,08102,346,78201,483
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,000
39,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00039,202,00000000000000000000000000000000000000000000000000
   Treasury Stock000000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-4,613,000-22,578,000-22,578,000-22,578,000-22,578,000-26,092,000-26,092,000-26,092,000-26,092,000-26,092,000-26,092,000-10,662,000-10,662,000-10,662,000-10,662,000-10,662,000-10,662,000-10,662,000-10,662,000-10,662,000-10,662,000-10,662,000-10,476,000-10,476,0000-9,558,0000-12,172,000-12,172,000-12,172,000-8,172,000-8,172,000-8,172,275-8,172,000-7,212,088-7,212,088-5,427,507-5,427,507000-158,22400
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
4,062,106
0
87,536,000
88,804,000
0
95,470,000
0
108,978,000
0
115,002,000
10,958,000
165,161,000
10,772,000
178,368,000
184,967,000
219,214,000
223,576,000
228,302,000
232,647,000
271,831,000
276,830,000
283,248,000
272,811,000
283,915,000
289,049,000
294,458,000
301,762,000
318,556,000
328,784,000
335,330,000
340,023,000
369,272,000
393,461,000
398,782,000
406,408,000
433,067,000
439,731,000
446,272,000
453,809,000
495,702,000
368,860,000
508,810,000
380,461,000
567,439,000
439,285,000
572,101,000
578,036,000
610,465,000
617,774,000
36,360,000
36,358,000
37,121,000
-97,625,000
34,589,000
34,586,000
34,586,000
-97,428,000
-97,271,000
-97,271,000-97,428,00034,586,00034,586,00034,589,000-97,625,00037,121,00036,358,00036,360,000617,774,000610,465,000578,036,000572,101,000439,285,000567,439,000380,461,000508,810,000368,860,000495,702,000453,809,000446,272,000439,731,000433,067,000406,408,000398,782,000393,461,000369,272,000340,023,000335,330,000328,784,000318,556,000301,762,000294,458,000289,049,000283,915,000272,811,000283,248,000276,830,000271,831,000232,647,000228,302,000223,576,000219,214,000184,967,000178,368,00010,772,000165,161,00010,958,000115,002,0000108,978,000095,470,000088,804,00087,536,00004,062,10600000000000



Balance Sheet

Currency in RUB. All numbers in thousands.