25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

MRSK Tsentra PAO
Buy, Hold or Sell?

Let's analyze MRSK Tsentra PAO together

I guess you are interested in MRSK Tsentra 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 MRSK Tsentra 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.

Get notifications about MRSK Tsentra PAO

I send you an email if I find something interesting about MRSK Tsentra PAO.

1. Quick Overview

1.1. Quick analysis of MRSK Tsentra PAO (30 sec.)










1.2. What can you expect buying and holding a share of MRSK Tsentra 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?
100.0%

What is your share worth?

Current worth
₽1.44
Expected worth in 1 year
₽2.18
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
₽0.92
Return On Investment
240.8%

For what price can you sell your share?

Current Price per Share
₽0.38
Expected price per share
₽0.358 - ₽0.41310417873397
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of MRSK Tsentra PAO (5 min.)




Live pricePrice per Share (EOD)
₽0.38
Intrinsic Value Per Share
₽0.70 - ₽2.98
Total Value Per Share
₽2.14 - ₽4.42

2.2. Growth of MRSK Tsentra PAO (5 min.)




Is MRSK Tsentra PAO growing?

Current yearPrevious yearGrowGrow %
How rich?$630.7m$549.6m$81m12.9%

How much money is MRSK Tsentra PAO making?

Current yearPrevious yearGrowGrow %
Making money$81.9m$50.3m$31.5m38.5%
Net Profit Margin6.1%4.2%--

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

2.3. Financial Health of MRSK Tsentra PAO (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of MRSK Tsentra PAO?

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

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

Speculation

The Price per Share of MRSK Tsentra PAO is ₽0.38. 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 MRSK Tsentra 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 MRSK Tsentra 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 ₽1.44. Based on the TTM, the Book Value Change Per Share is ₽0.18 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.04 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 ₽0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of MRSK Tsentra 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 Eps0.000.5%0.000.5%0.000.3%0.000.3%0.000.2%
Usd Book Value Change Per Share0.000.5%0.000.5%0.000.1%0.000.2%0.000.1%
Usd Dividend Per Share0.000.1%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.6%0.000.6%0.000.2%0.000.3%0.000.2%
Usd Price Per Share0.01-0.01-0.00-0.00-0.00-
Price to Earnings Ratio3.01-3.01-2.77-4.53-4.27-
Price-to-Total Gains Ratio2.46-2.46-4.47-4.70-4.73-
Price to Book Ratio0.39-0.39-0.25-0.33-0.32-
Price-to-Total Gains Ratio2.46-2.46-4.47-4.70-4.73-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.003952
Number of shares253036
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 (253036 shares)602.05275.74
Gains per Year (253036 shares)2,408.211,102.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1464194423983167871093
29283889480663215742196
313925833721494823613299
4185677779622126431484402
52320972112030158039355505
627841166614438189647226608
732481361016846221255097711
837121555419254252862968814
941751749821662284470839917
10463919443240703160787011020

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 Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%18.01.00.094.7%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.02.00.080.0%15.04.00.078.9%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%15.00.04.078.9%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%16.03.00.084.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of MRSK Tsentra 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--0.1850.1850%0.038+380%0.075+147%0.045+313%
Book Value Per Share--1.4361.4360%1.252+15%1.225+17%1.110+29%
Current Ratio--0.6200.6200%0.523+19%0.616+1%0.817-24%
Debt To Asset Ratio--0.5920.5920%0.622-5%0.608-3%0.600-1%
Debt To Equity Ratio--1.4641.4640%1.659-12%1.577-7%1.517-3%
Dividend Per Share--0.0440.0440%0.033+35%0.030+47%0.025+79%
Eps--0.1870.1870%0.115+63%0.104+79%0.071+163%
Free Cash Flow Per Share--0.0950.0950%0.224-58%0.083+14%0.032+197%
Free Cash Flow To Equity Per Share--0.0170.0170%0.107-84%0.039-57%0.016+5%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--2.980--------
Intrinsic Value_10Y_min--0.702--------
Intrinsic Value_1Y_max--0.179--------
Intrinsic Value_1Y_min--0.042--------
Intrinsic Value_3Y_max--0.629--------
Intrinsic Value_3Y_min--0.152--------
Intrinsic Value_5Y_max--1.189--------
Intrinsic Value_5Y_min--0.288--------
Market Cap16042801233.920-48%23734959600.00023734959600.0000%13442211200.000+77%17010476560.000+40%14992453540.108+58%
Net Profit Margin--0.0610.0610%0.042+45%0.039+56%0.029+114%
Operating Margin--0.1100.1100%0.121-9%0.104+7%0.104+6%
Operating Ratio--0.8850.8850%0.902-2%0.910-3%0.909-3%
Pb Ratio0.265-48%0.3910.3910%0.254+54%0.327+20%0.316+24%
Pe Ratio2.035-48%3.0113.0110%2.774+9%4.532-34%4.267-29%
Price Per Share0.380-48%0.5620.5620%0.318+77%0.403+40%0.355+58%
Price To Free Cash Flow Ratio4.005-48%5.9255.9250%1.422+317%-52.704+989%-23.966+504%
Price To Total Gains Ratio1.661-48%2.4572.4570%4.471-45%4.703-48%4.726-48%
Quick Ratio--0.4250.4250%0.356+19%0.441-4%0.631-33%
Return On Assets--0.0530.0530%0.035+53%0.033+63%0.024+125%
Return On Equity--0.1310.1310%0.092+42%0.084+56%0.060+119%
Total Gains Per Share--0.2290.2290%0.071+221%0.105+118%0.069+230%
Usd Book Value--630702592.000630702592.0000%549604317.600+15%538024541.600+17%487513383.760+29%
Usd Book Value Change Per Share--0.0020.0020%0.000+380%0.001+147%0.000+313%
Usd Book Value Per Share--0.0150.0150%0.013+15%0.013+17%0.012+29%
Usd Dividend Per Share--0.0000.0000%0.000+35%0.000+47%0.000+79%
Usd Eps--0.0020.0020%0.001+63%0.001+79%0.001+163%
Usd Free Cash Flow--41658916.00041658916.0000%98344448.800-58%36421176.480+14%14042259.920+197%
Usd Free Cash Flow Per Share--0.0010.0010%0.002-58%0.001+14%0.000+197%
Usd Free Cash Flow To Equity Per Share--0.0000.0000%0.001-84%0.000-57%0.000+5%
Usd Market Cap166845132.833-48%246843579.840246843579.8400%139798996.480+77%176908956.224+40%155921516.817+58%
Usd Price Per Share0.004-48%0.0060.0060%0.003+77%0.004+40%0.004+58%
Usd Profit--81970023.20081970023.2000%50389154.400+63%45943768.000+78%31471051.040+160%
Usd Revenue--1335922723.2001335922723.2000%1191724913.600+12%1130323413.440+18%1021896012.800+31%
Usd Total Gains Per Share--0.0020.0020%0.001+221%0.001+118%0.001+230%
 EOD+4 -4MRQTTM+0 -0YOY+24 -115Y+28 -710Y+29 -6

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.035
Price to Book Ratio (EOD)Between0-10.265
Net Profit Margin (MRQ)Greater than00.061
Operating Margin (MRQ)Greater than00.110
Quick Ratio (MRQ)Greater than10.425
Current Ratio (MRQ)Greater than10.620
Debt to Asset Ratio (MRQ)Less than10.592
Debt to Equity Ratio (MRQ)Less than11.464
Return on Equity (MRQ)Greater than0.150.131
Return on Assets (MRQ)Greater than0.050.053
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.723
Ma 20Greater thanMa 500.384
Ma 50Greater thanMa 1000.397
Ma 100Greater thanMa 2000.445
OpenGreater thanClose0.380
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About MRSK Tsentra PAO

Public Joint Stock Company Rosseti Centre engages in the transmission and distribution of electricity for power grids in Russia. The company also provides services for technological connection of consumers to the network; and sells electricity to the end consumer in regions of the Russian Federation. The company was formerly known as Interregional Distribution Grid Company of Centre, Public Joint Stock Company and changed its name to Public Joint Stock Company Rosseti Centre in August 2021. The company was incorporated in 2004 and is headquartered in Moscow, Russia. Public Joint Stock Company Rosseti Centre operates as a subsidiary Public Joint Stock Company Federal Grid Company-Rosseti.

Fundamental data was last updated by Penke on 2024-09-23 15:55:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit MRSK Tsentra PAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare MRSK Tsentra PAO to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 6.1% means that руб0.06 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of MRSK Tsentra PAO:

  • The MRQ is 6.1%. The company is making a profit. +1
  • The TTM is 6.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.1%TTM6.1%0.0%
TTM6.1%YOY4.2%+1.9%
TTM6.1%5Y3.9%+2.2%
5Y3.9%10Y2.9%+1.1%
4.3.1.2. Return on Assets

Shows how efficient MRSK Tsentra PAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare MRSK Tsentra PAO to the Utilities - Regulated Electric industry mean.
  • 5.3% Return on Assets means that MRSK Tsentra PAO generated руб0.05 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of MRSK Tsentra PAO:

  • The MRQ is 5.3%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.3%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ5.3%TTM5.3%0.0%
TTM5.3%YOY3.5%+1.8%
TTM5.3%5Y3.3%+2.0%
5Y3.3%10Y2.4%+0.9%
4.3.1.3. Return on Equity

Shows how efficient MRSK Tsentra PAO is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare MRSK Tsentra PAO to the Utilities - Regulated Electric industry mean.
  • 13.1% Return on Equity means MRSK Tsentra PAO generated руб0.13 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of MRSK Tsentra PAO:

  • The MRQ is 13.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 13.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ13.1%TTM13.1%0.0%
TTM13.1%YOY9.2%+3.9%
TTM13.1%5Y8.4%+4.7%
5Y8.4%10Y6.0%+2.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of MRSK Tsentra PAO.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient MRSK Tsentra PAO is operating .

  • Measures how much profit MRSK Tsentra 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 MRSK Tsentra PAO to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 11.0% means the company generated руб0.11  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of MRSK Tsentra PAO:

  • The MRQ is 11.0%. The company is operating less efficient.
  • The TTM is 11.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.0%TTM11.0%0.0%
TTM11.0%YOY12.1%-1.1%
TTM11.0%5Y10.4%+0.7%
5Y10.4%10Y10.4%-0.1%
4.3.2.2. Operating Ratio

Measures how efficient MRSK Tsentra PAO is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are руб0.89 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of MRSK Tsentra PAO:

  • The MRQ is 0.885. The company is less efficient in keeping operating costs low.
  • The TTM is 0.885. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.885TTM0.8850.000
TTM0.885YOY0.902-0.017
TTM0.8855Y0.910-0.025
5Y0.91010Y0.909+0.001
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of MRSK Tsentra PAO.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if MRSK Tsentra PAO is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.62 means the company has руб0.62 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of MRSK Tsentra PAO:

  • The MRQ is 0.620. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.620. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.620TTM0.6200.000
TTM0.620YOY0.523+0.097
TTM0.6205Y0.616+0.004
5Y0.61610Y0.817-0.201
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare MRSK Tsentra PAO to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.42 means the company can pay off руб0.42 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of MRSK Tsentra PAO:

  • The MRQ is 0.425. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.425. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.425TTM0.4250.000
TTM0.425YOY0.356+0.069
TTM0.4255Y0.441-0.016
5Y0.44110Y0.631-0.190
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of MRSK Tsentra PAO.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of MRSK Tsentra PAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare MRSK Tsentra PAO to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.59 means that MRSK Tsentra PAO assets are financed with 59.2% credit (debt) and the remaining percentage (100% - 59.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of MRSK Tsentra PAO:

  • The MRQ is 0.592. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.592. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.592TTM0.5920.000
TTM0.592YOY0.622-0.030
TTM0.5925Y0.608-0.016
5Y0.60810Y0.600+0.008
4.5.4.2. Debt to Equity Ratio

Measures if MRSK Tsentra PAO is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare MRSK Tsentra PAO to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 146.4% means that company has руб1.46 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of MRSK Tsentra PAO:

  • The MRQ is 1.464. The company is able to pay all its debts with equity. +1
  • The TTM is 1.464. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.464TTM1.4640.000
TTM1.464YOY1.659-0.195
TTM1.4645Y1.577-0.113
5Y1.57710Y1.517+0.060
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare MRSK Tsentra PAO to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 3.01 means the investor is paying руб3.01 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of MRSK Tsentra PAO:

  • The EOD is 2.035. Based on the earnings, the company is cheap. +2
  • The MRQ is 3.011. Based on the earnings, the company is cheap. +2
  • The TTM is 3.011. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.035MRQ3.011-0.976
MRQ3.011TTM3.0110.000
TTM3.011YOY2.774+0.237
TTM3.0115Y4.532-1.521
5Y4.53210Y4.267+0.265
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 4.005. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.925. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.925. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.005MRQ5.925-1.920
MRQ5.925TTM5.9250.000
TTM5.925YOY1.422+4.504
TTM5.9255Y-52.704+58.630
5Y-52.70410Y-23.966-28.738
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 0.39 means the investor is paying руб0.39 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of MRSK Tsentra PAO:

  • The EOD is 0.265. Based on the equity, the company is cheap. +2
  • The MRQ is 0.391. Based on the equity, the company is cheap. +2
  • The TTM is 0.391. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.265MRQ0.391-0.127
MRQ0.391TTM0.3910.000
TTM0.391YOY0.254+0.137
TTM0.3915Y0.327+0.065
5Y0.32710Y0.316+0.010
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2023-12-31. All numbers in thousands.

Summary
Total Assets148,754,288
Total Liabilities88,109,808
Total Stockholder Equity60,171,178
 As reported
Total Liabilities 88,109,808
Total Stockholder Equity+ 60,171,178
Total Assets = 148,754,288

Assets

Total Assets148,754,288
Total Current Assets26,545,287
Long-term Assets122,209,001
Total Current Assets
Cash And Cash Equivalents 7,809,829
Net Receivables 10,363,759
Inventory 4,380,625
Other Current Assets 3,991,074
Total Current Assets  (as reported)26,545,287
Total Current Assets  (calculated)26,545,287
+/- 0
Long-term Assets
Property Plant Equipment 116,266,277
Intangible Assets 3,178,007
Long-term Assets Other 1,957,834
Long-term Assets  (as reported)122,209,001
Long-term Assets  (calculated)121,402,118
+/- 806,883

Liabilities & Shareholders' Equity

Total Current Liabilities42,808,736
Long-term Liabilities45,301,072
Total Stockholder Equity60,171,178
Total Current Liabilities
Short-term Debt 10,875,849
Accounts payable 13,024,547
Other Current Liabilities 18,908,340
Total Current Liabilities  (as reported)42,808,736
Total Current Liabilities  (calculated)42,808,736
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)45,301,072
Long-term Liabilities  (calculated)0
+/- 45,301,072
Total Stockholder Equity
Common Stock4,221,794
Retained Earnings 56,308,288
Accumulated Other Comprehensive Income -358,904
Total Stockholder Equity (as reported)60,171,178
Total Stockholder Equity (calculated)60,171,178
+/-0
Other
Cash and Short Term Investments 7,809,829
Common Stock Shares Outstanding 42,218,000
Liabilities and Stockholders Equity 148,754,288
Net Debt 36,726,469
Net Working Capital -16,263,449
Short Long Term Debt Total 44,536,298



6.2. Balance Sheets Structured

All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-31
> Total Assets 
9,999
136,761
341,920
305,219
49,985,985
52,326,292
62,972,078
76,816,795
89,571,058
96,046,624
93,793,994
100,448,970
107,042,166
105,078,716
108,125,465
118,396,419
121,996,294
130,349,711
139,803,807
148,754,288
148,754,288139,803,807130,349,711121,996,294118,396,419108,125,465105,078,716107,042,166100,448,97093,793,99496,046,62489,571,05876,816,79562,972,07852,326,29249,985,985305,219341,920136,7619,999
   > Total Current Assets 
9,999
116,861
296,658
231,450
6,759,825
6,807,146
9,333,298
12,967,930
16,808,923
16,708,050
19,479,121
20,273,536
20,026,329
15,208,075
16,154,525
17,945,994
19,795,836
18,805,562
26,258,489
26,545,287
26,545,28726,258,48918,805,56219,795,83617,945,99416,154,52515,208,07520,026,32920,273,53619,479,12116,708,05016,808,92312,967,9309,333,2986,807,1466,759,825231,450296,658116,8619,999
       Cash And Cash Equivalents 
0
7,988
7,939
150,544
74,672
368,171
258,889
2,646,152
971,592
1,114,942
395,836
123,220
2,567,305
1,362,307
787,053
1,517,108
1,406,311
1,881,546
6,505,927
7,809,829
7,809,8296,505,9271,881,5461,406,3111,517,108787,0531,362,3072,567,305123,220395,8361,114,942971,5922,646,152258,889368,17174,672150,5447,9397,9880
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19
0
0
001900000000000000000
       Net Receivables 
0
107,792
282,419
80,086
5,241,647
5,115,210
7,675,945
8,866,772
14,313,874
13,538,477
15,628,066
16,586,318
13,437,901
10,691,725
11,692,607
12,446,858
13,398,206
10,689,875
11,373,950
10,363,759
10,363,75911,373,95010,689,87513,398,20612,446,85811,692,60710,691,72513,437,90116,586,31815,628,06613,538,47714,313,8748,866,7727,675,9455,115,2105,241,64780,086282,419107,7920
       Inventory 
4,999
370
804
6,023
1,363,067
1,232,130
1,350,425
1,445,720
1,520,647
2,050,637
1,808,539
2,012,403
2,099,699
2,128,986
2,735,443
2,682,124
3,069,976
3,531,119
4,254,620
4,380,625
4,380,6254,254,6203,531,1193,069,9762,682,1242,735,4432,128,9862,099,6992,012,4031,808,5392,050,6371,520,6471,445,7201,350,4251,232,1301,363,0676,0238043704,999
       Other Current Assets 
5,000
711
5,496
4,634
80,439
91,635
48,039
9,286
2,810
3,994
17,274,746
18,137,913
15,359,325
11,716,782
12,632,029
1,299,904
1,921,343
2,703,022
4,123,992
3,991,074
3,991,0744,123,9922,703,0221,921,3431,299,90412,632,02911,716,78215,359,32518,137,91317,274,7463,9942,8109,28648,03991,63580,4394,6345,4967115,000
   > Long-term Assets 
0
19,900
45,262
73,769
43,226,160
45,519,146
53,638,780
63,848,865
72,762,135
79,338,574
74,314,873
80,175,434
87,015,837
89,870,641
91,970,940
100,450,425
102,200,458
111,544,149
113,545,318
122,209,001
122,209,001113,545,318111,544,149102,200,458100,450,42591,970,94089,870,64187,015,83780,175,43474,314,87379,338,57472,762,13563,848,86553,638,78045,519,14643,226,16073,76945,26219,9000
       Property Plant Equipment 
0
11,085
27,982
26,517
41,344,634
43,395,105
51,778,672
62,195,991
71,360,324
78,073,742
73,086,442
77,639,154
83,790,818
85,721,289
87,860,303
97,121,529
99,002,553
106,476,699
108,864,275
116,266,277
116,266,277108,864,275106,476,69999,002,55397,121,52987,860,30385,721,28983,790,81877,639,15473,086,44278,073,74271,360,32462,195,99151,778,67243,395,10541,344,63426,51727,98211,0850
       Long Term Investments 
0
0
0
0
0
0
0
166,000
200,000
176,000
166,000
234,369
213,181
189,945
191,900
207,257
0
0
0
0
0000207,257191,900189,945213,181234,369166,000176,000200,000166,0000000000
       Intangible Assets 
0
0
0
0
44,782
1,262,685
1,111,530
945,109
696,842
615,921
590,998
1,797,450
2,345,282
2,380,170
2,784,394
2,476,115
2,331,958
2,345,248
2,451,676
3,178,007
3,178,0072,451,6762,345,2482,331,9582,476,1152,784,3942,380,1702,345,2821,797,450590,998615,921696,842945,1091,111,5301,262,68544,7820000
       Other Assets 
0
7,651
14,626
40,306
963,103
731,160
518,932
541,843
505,303
473,026
491,133
548,372
696,503
1,600,492
1,169,859
729,659
696,200
6,202,000
516,334
0
0516,3346,202,000696,200729,6591,169,8591,600,492696,503548,372491,133473,026505,303541,843518,932731,160963,10340,30614,6267,6510
> Total Liabilities 
0
126,706
319,133
305,219
23,898,095
23,773,112
29,317,621
38,239,067
46,987,253
54,292,645
54,862,332
61,562,627
63,788,436
60,916,201
63,262,491
72,309,263
74,130,351
79,128,214
86,957,238
88,109,808
88,109,80886,957,23879,128,21474,130,35172,309,26363,262,49160,916,20163,788,43661,562,62754,862,33254,292,64546,987,25338,239,06729,317,62123,773,11223,898,095305,219319,133126,7060
   > Total Current Liabilities 
0
126,297
317,232
225,514
13,954,435
13,733,748
9,543,506
11,325,242
13,559,464
14,863,141
20,539,198
13,223,887
16,846,793
18,891,416
26,396,667
24,620,861
33,049,104
30,798,511
50,244,044
42,808,736
42,808,73650,244,04430,798,51133,049,10424,620,86126,396,66718,891,41616,846,79313,223,88720,539,19814,863,14113,559,46411,325,2429,543,50613,733,74813,954,435225,514317,232126,2970
       Short-term Debt 
0
0
0
0
6,449,677
6,725,499
1,746,987
1,633,696
607,245
2,405,287
9,692,421
1,678,008
3,995,795
7,491,456
11,312,750
7,168,941
13,944,769
9,735,896
18,779,921
10,875,849
10,875,84918,779,9219,735,89613,944,7697,168,94111,312,7507,491,4563,995,7951,678,0089,692,4212,405,287607,2451,633,6961,746,9876,725,4996,449,6770000
       Short Long Term Debt 
0
0
0
0
0
0
0
22,104,000
27,044,000
33,697,000
37,364,000
1,676,505
3,995,795
7,489,863
11,312,054
6,850,853
13,529,153
8,711,475
18,112,429
0
018,112,4298,711,47513,529,1536,850,85311,312,0547,489,8633,995,7951,676,50537,364,00033,697,00027,044,00022,104,0000000000
       Accounts payable 
0
113,277
254,003
44,654
6,500,383
5,877,949
6,807,445
8,484,681
5,637,331
6,309,673
5,348,193
4,907,108
5,696,074
4,575,346
6,035,790
6,411,572
9,152,280
9,620,579
11,915,655
13,024,547
13,024,54711,915,6559,620,5799,152,2806,411,5726,035,7904,575,3465,696,0744,907,1085,348,1936,309,6735,637,3318,484,6816,807,4455,877,9496,500,38344,654254,003113,2770
       Other Current Liabilities 
0
13,020
63,229
180,860
1,004,375
1,130,300
989,074
1,206,865
7,314,888
6,148,181
5,498,584
1,099,872
1,026,203
487,743
812,931
11,040,348
1,995,276
2,327,790
19,548,468
18,908,340
18,908,34019,548,4682,327,7901,995,27611,040,348812,931487,7431,026,2031,099,8725,498,5846,148,1817,314,8881,206,865989,0741,130,3001,004,375180,86063,22913,0200
   > Long-term Liabilities 
0
409
1,901
0
9,943,660
10,039,364
19,774,115
26,913,825
33,427,789
39,429,504
34,323,134
48,338,740
46,941,643
42,024,785
36,865,824
47,688,402
41,081,247
48,329,703
36,713,194
45,301,072
45,301,07236,713,19448,329,70341,081,24747,688,40236,865,82442,024,78546,941,64348,338,74034,323,13439,429,50433,427,78926,913,82519,774,11510,039,3649,943,66001,9014090
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
39,282,692
33,989,210
29,076,926
39,323,975
33,443,946
39,271,378
27,270,749
0
027,270,74939,271,37833,443,94639,323,97529,076,92633,989,21039,282,692000000000000
       Other Liabilities 
0
0
0
0
40,312
1,540,915
2,060,385
2,436,713
2,689,836
3,105,081
2,631,634
7,903,560
7,658,951
8,491,571
7,788,898
8,052,284
7,637,301
9,058,325
0
0
009,058,3257,637,3018,052,2847,788,8988,491,5717,658,9517,903,5602,631,6343,105,0812,689,8362,436,7132,060,3851,540,91540,3120000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
77,000
19,000
43,911
29,947
21,255
35,516
84,135
38,454
28,794
0
0
0028,79438,45484,13535,51621,25529,94743,91119,00077,000000000000
> Total Stockholder Equity
9,999
10,055
22,787
-14,477
26,087,890
28,549,356
33,646,557
38,567,158
42,549,780
41,687,387
38,831,303
38,759,069
43,087,921
43,963,290
44,603,152
45,102,361
46,910,040
50,166,087
52,406,304
60,171,178
60,171,17852,406,30450,166,08746,910,04045,102,36144,603,15243,963,29043,087,92138,759,06938,831,30341,687,38742,549,78038,567,15833,646,55728,549,35626,087,890-14,47722,78710,0559,999
   Common Stock
10,000
10,000
10,000
10,000
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,794
4,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,7944,221,79410,00010,00010,00010,000
   Retained Earnings 
-1
55
12,787
64,378
21,777,436
24,238,902
29,336,103
34,256,704
38,239,326
38,035,501
34,647,003
34,672,186
38,947,905
40,060,231
40,580,643
41,944,315
43,900,420
46,743,299
48,899,818
56,308,288
56,308,28848,899,81846,743,29943,900,42041,944,31540,580,64340,060,23138,947,90534,672,18634,647,00338,035,50138,239,32634,256,70429,336,10324,238,90221,777,43664,37812,78755-1
   Capital Surplus 00000000000000000000
   Treasury Stock00000000000000000000
   Other Stockholders Equity 
0
402
4,892
14,477
6,269,408
10,549,126
15,121,697
20,921,726
27,871,515
34,683,542
52,263,204
60,280,871
67,874,274
77,613,590
86,685,986
-1,063,748
-1,212,174
-799,006
-715,308
0
0-715,308-799,006-1,212,174-1,063,74886,685,98677,613,59067,874,27460,280,87152,263,20434,683,54227,871,51520,921,72615,121,69710,549,1266,269,40814,4774,8924020



6.3. Balance Sheets

All numbers in thousands.




6.4. Cash Flows

Currency in RUB. All numbers in thousands.