25 XP   0   0   10

Rosseti Severo Zapad PAO
Buy, Hold or Sell?

Let's analyse Rosseti Severo Zapad PAO together

PenkeI guess you are interested in Rosseti Severo Zapad 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 Rosseti Severo Zapad 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 Rosseti Severo Zapad PAO

I send you an email if I find something interesting about Rosseti Severo Zapad PAO.

Quick analysis of Rosseti Severo Zapad PAO (30 sec.)










What can you expect buying and holding a share of Rosseti Severo Zapad 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?
68.4%

What is your share worth?

Current worth
₽0.20
Expected worth in 1 year
₽0.20
How sure are you?
55.3%

+ What do you gain per year?

Total Gains per Share
₽0.00
Return On Investment
5.4%

For what price can you sell your share?

Current Price per Share
₽0.09
Expected price per share
₽0.0735 - ₽0.105
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Rosseti Severo Zapad PAO (5 min.)




Live pricePrice per Share (EOD)

₽0.09

Intrinsic Value Per Share

₽-0.12 - ₽0.05

Total Value Per Share

₽0.08 - ₽0.25

2. Growth of Rosseti Severo Zapad PAO (5 min.)




Is Rosseti Severo Zapad PAO growing?

Current yearPrevious yearGrowGrow %
How rich?$205.1m$201m-$4.2m-2.2%

How much money is Rosseti Severo Zapad PAO making?

Current yearPrevious yearGrowGrow %
Making money$1.1m-$3.4m$4.5m408.8%
Net Profit Margin0.1%-2.4%--

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

3. Financial Health of Rosseti Severo Zapad PAO (5 min.)




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

What can you expect buying and holding a share of Rosseti Severo Zapad PAO? (5 min.)

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

What can you expect buying and holding a share of Rosseti Severo Zapad PAO?

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

Speculation

The Price per Share of Rosseti Severo Zapad PAO is ₽0.09. 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 Rosseti Severo Zapad 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 Rosseti Severo Zapad 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 ₽0.20. Based on the TTM, the Book Value Change Per Share is ₽0.00 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 ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Rosseti Severo Zapad 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 Eps0.000.0%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 Share0.00-0.00-0.00-0.00-0.00-
Price to Earnings Ratio5.43-0.59--5.18-0.09--0.12-
Price-to-Total Gains Ratio20.50-2.28--9.00-7.06-335.66-
Price to Book Ratio0.20-0.16-0.22-0.23-0.21-
Price-to-Total Gains Ratio20.50-2.28--9.00-7.06-335.66-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.000972
Number of shares1028806
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 (1028806 shares)13.408.03
Gains per Year (1028806 shares)53.5932.11
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10544442-1022
201079885-2154
30161152127-3186
40214206170-41118
50268260212-52150
60321314255-62182
70375368297-73214
80429422340-83246
90482476382-93278
100536530425-104310

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%5.07.00.041.7%10.010.00.050.0%20.018.00.052.6%22.020.00.052.4%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%9.011.00.045.0%20.017.01.052.6%23.017.02.054.8%
Dividend per Share3.00.01.075.0%11.00.01.091.7%18.00.02.090.0%26.00.012.068.4%26.00.016.061.9%
Total Gains per Share2.02.00.050.0%5.07.00.041.7%10.010.00.050.0%21.016.01.055.3%24.016.02.057.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Rosseti Severo Zapad PAO

About Rosseti Severo Zapad PAO

Public Joint Stock Company Rosseti North-West, together with its subsidiaries, provides services for the transmission and distribution of electricity through electric grids. The company also offers services for technological connection of consumers to the networks, as well as sells electricity to the end consumer for the territory of the North-West region of Russia. It operates a total length of 176.2 thousand kilometers of overhead and cable power transmission lines; and 1,182 substations of 35+KV capacity. The company was founded in 2004 and is headquartered in Saint Petersburg, Russia. Public Joint Stock Company Rosseti North-West is a subsidiary of Rosseti, Public Joint Stock Company.

Fundamental data was last updated by Penke on 2023-11-22 16:51:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
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 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 just 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 cheap.
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 Rosseti Severo Zapad PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Rosseti Severo Zapad PAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Rosseti Severo Zapad PAO to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 1.3% means that руб0.01 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Rosseti Severo Zapad PAO:

  • The MRQ is 1.3%. The company is making a profit. +1
  • The TTM is 0.1%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM0.1%+1.2%
TTM0.1%YOY-2.4%+2.5%
TTM0.1%5Y-0.2%+0.2%
5Y-0.2%10Y-0.5%+0.3%
1.1.2. Return on Assets

Shows how efficient Rosseti Severo Zapad PAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Rosseti Severo Zapad PAO to the Utilities - Regulated Electric industry mean.
  • 0.3% Return on Assets means that Rosseti Severo Zapad PAO generated руб0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Rosseti Severo Zapad PAO:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.2%+0.1%
TTM0.2%YOY-0.7%+0.8%
TTM0.2%5Y0.0%+0.2%
5Y0.0%10Y-0.1%+0.1%
1.1.3. Return on Equity

Shows how efficient Rosseti Severo Zapad PAO is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Rosseti Severo Zapad PAO to the Utilities - Regulated Electric industry mean.
  • 0.9% Return on Equity means Rosseti Severo Zapad PAO generated руб0.01 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Rosseti Severo Zapad PAO:

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.4%+0.5%
TTM0.4%YOY-1.8%+2.2%
TTM0.4%5Y0.0%+0.5%
5Y0.0%10Y-0.3%+0.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Rosseti Severo Zapad PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Rosseti Severo Zapad PAO is operating .

  • Measures how much profit Rosseti Severo Zapad 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 Rosseti Severo Zapad PAO to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 2.0% means the company generated руб0.02  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Rosseti Severo Zapad PAO:

  • The MRQ is 2.0%. The company is operating less efficient.
  • The TTM is 6.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM6.3%-4.3%
TTM6.3%YOY0.7%+5.6%
TTM6.3%5Y3.2%+3.1%
5Y3.2%10Y1.6%+1.6%
1.2.2. Operating Ratio

Measures how efficient Rosseti Severo Zapad PAO is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are руб1.00 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Rosseti Severo Zapad PAO:

  • The MRQ is 0.997. The company is less efficient in keeping operating costs low.
  • The TTM is 0.957. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.997TTM0.957+0.040
TTM0.957YOY1.171-0.215
TTM0.9575Y1.048-0.091
5Y1.04810Y1.025+0.023
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Rosseti Severo Zapad PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Rosseti Severo Zapad 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 0.46 means the company has руб0.46 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Rosseti Severo Zapad PAO:

  • The MRQ is 0.458. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.472. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.458TTM0.472-0.015
TTM0.472YOY0.525-0.052
TTM0.4725Y0.524-0.052
5Y0.52410Y0.748-0.224
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Rosseti Severo Zapad PAO to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.28 means the company can pay off руб0.28 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Rosseti Severo Zapad PAO:

  • The MRQ is 0.277. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.321. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.277TTM0.321-0.044
TTM0.321YOY0.368-0.047
TTM0.3215Y0.379-0.057
5Y0.37910Y0.329+0.049
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Rosseti Severo Zapad PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Rosseti Severo Zapad PAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Rosseti Severo Zapad PAO to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.64 means that Rosseti Severo Zapad PAO assets are financed with 64.3% credit (debt) and the remaining percentage (100% - 64.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Rosseti Severo Zapad PAO:

  • The MRQ is 0.643. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.665. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.643TTM0.665-0.021
TTM0.665YOY0.640+0.025
TTM0.6655Y0.624+0.041
5Y0.62410Y0.616+0.007
1.4.2. Debt to Equity Ratio

Measures if Rosseti Severo Zapad PAO is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Rosseti Severo Zapad PAO to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 180.3% means that company has руб1.80 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Rosseti Severo Zapad PAO:

  • The MRQ is 1.803. The company is just able to pay all its debts with equity.
  • The TTM is 1.988. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.803TTM1.988-0.186
TTM1.988YOY1.782+0.207
TTM1.9885Y1.673+0.315
5Y1.67310Y1.620+0.053
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Rosseti Severo Zapad 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 Rosseti Severo Zapad PAO generates.

  • Above 15 is considered overpriced but always compare Rosseti Severo Zapad PAO to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 5.43 means the investor is paying руб5.43 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Rosseti Severo Zapad PAO:

  • The EOD is 12.588. Based on the earnings, the company is underpriced. +1
  • The MRQ is 5.427. Based on the earnings, the company is cheap. +2
  • The TTM is 0.591. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD12.588MRQ5.427+7.161
MRQ5.427TTM0.591+4.836
TTM0.591YOY-5.183+5.774
TTM0.5915Y0.089+0.502
5Y0.08910Y-0.122+0.212
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Rosseti Severo Zapad PAO:

  • The EOD is -2.563. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.105. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.256. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.563MRQ-1.105-1.458
MRQ-1.105TTM-0.256-0.849
TTM-0.256YOY-1.269+1.013
TTM-0.2565Y0.569-0.825
5Y0.56910Y0.417+0.152
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 Rosseti Severo Zapad 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 0.20 means the investor is paying руб0.20 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Rosseti Severo Zapad PAO:

  • The EOD is 0.454. Based on the equity, the company is cheap. +2
  • The MRQ is 0.196. Based on the equity, the company is cheap. +2
  • The TTM is 0.156. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.454MRQ0.196+0.258
MRQ0.196TTM0.156+0.040
TTM0.156YOY0.219-0.063
TTM0.1565Y0.234-0.078
5Y0.23410Y0.214+0.020
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 Rosseti Severo Zapad 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--0.0020.001+57%-0.004+286%0.000+112%-0.001+143%
Book Value Per Share--0.1980.190+4%0.194+2%0.201-1%0.208-4%
Current Ratio--0.4580.472-3%0.525-13%0.524-13%0.748-39%
Debt To Asset Ratio--0.6430.665-3%0.640+1%0.624+3%0.616+4%
Debt To Equity Ratio--1.8031.988-9%1.782+1%1.673+8%1.620+11%
Dividend Per Share--0.0000.000-81%0.000-89%0.001-100%0.001-100%
Eps--0.0020.001+67%-0.003+284%0.000+1039%0.000+122%
Free Cash Flow Per Share---0.0090.014-161%-0.003-67%0.003-439%0.002-560%
Free Cash Flow To Equity Per Share---0.009-0.003-68%0.004-307%0.000-2117%0.001-1789%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.049--------
Intrinsic Value_10Y_min---0.116--------
Intrinsic Value_1Y_max--0.017--------
Intrinsic Value_1Y_min--0.004--------
Intrinsic Value_3Y_max--0.042--------
Intrinsic Value_3Y_min---0.001--------
Intrinsic Value_5Y_max--0.056--------
Intrinsic Value_5Y_min---0.021--------
Market Cap8620731187.200+57%3716493817.7542861604453.748+30%4082877074.011-9%4531153908.780-18%4237519238.720-12%
Net Profit Margin--0.0130.001+1896%-0.024+289%-0.002+114%-0.005+140%
Operating Margin--0.0200.063-68%0.007+194%0.032-38%0.016+26%
Operating Ratio--0.9970.957+4%1.171-15%1.048-5%1.025-3%
Pb Ratio0.454+57%0.1960.156+25%0.219-11%0.234-16%0.214-9%
Pe Ratio12.588+57%5.4270.591+818%-5.183+196%0.089+5965%-0.122+102%
Price Per Share0.090+57%0.0390.030+30%0.043-9%0.047-18%0.044-12%
Price To Free Cash Flow Ratio-2.563-132%-1.105-0.256-77%-1.269+15%0.569-294%0.417-365%
Price To Total Gains Ratio47.552+57%20.5002.277+800%-9.004+144%7.062+190%335.665-94%
Quick Ratio--0.2770.321-14%0.368-25%0.379-27%0.329-16%
Return On Assets--0.0030.002+66%-0.007+303%0.000+1628%-0.001+125%
Return On Equity--0.0090.004+106%-0.018+300%0.000+103%-0.003+132%
Total Gains Per Share--0.0020.001+57%-0.004+286%0.001+162%0.000+114%
Usd Book Value--205123611.600196761168.900+4%201039964.200+2%207920407.140-1%214731080.147-4%
Usd Book Value Change Per Share--0.0000.000+57%0.000+286%0.000+112%0.000+143%
Usd Book Value Per Share--0.0020.002+4%0.002+2%0.002-1%0.002-4%
Usd Dividend Per Share--0.0000.000-81%0.000-89%0.000-100%0.000-100%
Usd Eps--0.0000.000+67%0.000+284%0.000+1039%0.000+122%
Usd Free Cash Flow---9082681.20014887530.000-161%-2996892.000-67%2676180.600-439%1974501.474-560%
Usd Free Cash Flow Per Share--0.0000.000-161%0.000-67%0.000-439%0.000-560%
Usd Free Cash Flow To Equity Per Share--0.0000.000-68%0.000-307%0.000-2117%0.000-1789%
Usd Market Cap93103896.822+57%40138133.23230905328.100+30%44095072.399-9%48936462.215-18%45765207.778-12%
Usd Price Per Share0.001+57%0.0000.000+30%0.000-9%0.001-18%0.000-12%
Usd Profit--1849057.2001104345.900+67%-3410567.100+284%162880.200+1035%-401870.274+122%
Usd Revenue--144311770.800153119540.700-6%136574928.900+6%141428440.800+2%135639070.958+6%
Usd Total Gains Per Share--0.0000.000+57%0.000+286%0.000+162%0.000+114%
 EOD+5 -3MRQTTM+20 -15YOY+19 -165Y+16 -1910Y+16 -19

3.2. Fundamental Score

Let's check the fundamental score of Rosseti Severo Zapad PAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.588
Price to Book Ratio (EOD)Between0-10.454
Net Profit Margin (MRQ)Greater than00.013
Operating Margin (MRQ)Greater than00.020
Quick Ratio (MRQ)Greater than10.277
Current Ratio (MRQ)Greater than10.458
Debt to Asset Ratio (MRQ)Less than10.643
Debt to Equity Ratio (MRQ)Less than11.803
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.003
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Rosseti Severo Zapad PAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.902
Ma 20Greater thanMa 500.096
Ma 50Greater thanMa 1000.099
Ma 100Greater thanMa 2000.089
OpenGreater thanClose0.092
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets53,228,258
Total Liabilities34,235,331
Total Stockholder Equity18,992,927
 As reported
Total Liabilities 34,235,331
Total Stockholder Equity+ 18,992,927
Total Assets = 53,228,258

Assets

Total Assets53,228,258
Total Current Assets10,071,460
Long-term Assets10,071,460
Total Current Assets
Cash And Cash Equivalents 1,468,706
Net Receivables 4,626,637
Inventory 1,927,784
Total Current Assets  (as reported)10,071,460
Total Current Assets  (calculated)8,023,127
+/- 2,048,333
Long-term Assets
Property Plant Equipment 40,986,770
Intangible Assets 568,403
Long-term Assets Other 1,589,960
Long-term Assets  (as reported)43,156,798
Long-term Assets  (calculated)43,145,133
+/- 11,665

Liabilities & Shareholders' Equity

Total Current Liabilities22,006,840
Long-term Liabilities12,228,491
Total Stockholder Equity18,992,927
Total Current Liabilities
Short-term Debt 11,173,073
Short Long Term Debt 10,807,534
Accounts payable 4,001,502
Other Current Liabilities 493,503
Total Current Liabilities  (as reported)22,006,840
Total Current Liabilities  (calculated)26,475,612
+/- 4,468,772
Long-term Liabilities
Long term Debt Total 1,912,204
Long term Debt 1,671,473
Capital Lease Obligations 1,094,543
Long-term Liabilities Other 26,820
Long-term Liabilities  (as reported)12,228,491
Long-term Liabilities  (calculated)4,705,040
+/- 7,523,451
Total Stockholder Equity
Common Stock9,578,592
Retained Earnings -985,085
Other Stockholders Equity 10,399,420
Total Stockholder Equity (as reported)18,992,927
Total Stockholder Equity (calculated)18,992,927
+/-0
Other
Capital Stock9,578,592
Cash And Equivalents280,000
Cash and Short Term Investments 1,468,706
Common Stock Shares Outstanding 95,785,923
Current Deferred Revenue6,338,762
Liabilities and Stockholders Equity 53,228,258
Net Debt 12,104,844
Net Invested Capital 31,471,934
Net Working Capital -11,935,380
Short Long Term Debt Total 13,573,550



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302010-12-312009-12-312008-12-312007-12-31
> Total Assets 
0
0
0
34,502,131
34,956,886
0
37,542,148
0
37,373,175
38,787,131
42,058,402
0
46,212,264
49,232,724
51,467,041
0
55,969,625
56,577,341
54,898,087
53,612,000
53,612,318
55,299,295
53,900,926
0
52,974,995
52,337,099
52,806,703
52,985,347
51,778,728
52,447,944
48,380,349
50,182,057
50,089,009
51,120,465
51,163,530
51,715,338
50,785,110
50,297,634
49,323,813
50,715,740
50,154,042
50,445,271
48,693,019
48,904,000
48,201,000
50,403,000
49,862,000
52,435,188
54,192,006
54,841,356
54,911,942
54,400,764
53,228,258
53,228,25854,400,76454,911,94254,841,35654,192,00652,435,18849,862,00050,403,00048,201,00048,904,00048,693,01950,445,27150,154,04250,715,74049,323,81350,297,63450,785,11051,715,33851,163,53051,120,46550,089,00950,182,05748,380,34952,447,94451,778,72852,985,34752,806,70352,337,09952,974,995053,900,92655,299,29553,612,31853,612,00054,898,08756,577,34155,969,625051,467,04149,232,72446,212,264042,058,40238,787,13137,373,175037,542,148034,956,88634,502,131000
   > Total Current Assets 
0
0
0
6,355,969
6,505,782
0
7,225,420
0
6,784,996
7,159,578
7,958,725
0
11,930,960
14,343,972
14,630,115
0
19,064,008
19,404,109
18,212,419
17,521,000
17,520,881
19,131,789
17,057,175
0
16,606,610
15,920,341
16,123,229
16,678,493
15,736,169
15,828,727
9,862,220
11,399,369
10,211,469
10,442,737
9,382,798
9,537,791
8,493,957
8,040,596
7,309,949
8,449,245
8,346,566
8,734,740
7,732,998
8,428,000
7,768,000
9,005,000
9,227,000
11,073,182
10,925,548
11,356,851
12,522,584
11,516,067
10,071,460
10,071,46011,516,06712,522,58411,356,85110,925,54811,073,1829,227,0009,005,0007,768,0008,428,0007,732,9988,734,7408,346,5668,449,2457,309,9498,040,5968,493,9579,537,7919,382,79810,442,73710,211,46911,399,3699,862,22015,828,72715,736,16916,678,49316,123,22915,920,34116,606,610017,057,17519,131,78917,520,88117,521,00018,212,41919,404,10919,064,008014,630,11514,343,97211,930,96007,958,7257,159,5786,784,99607,225,42006,505,7826,355,969000
       Cash And Cash Equivalents 
0
0
0
1,154,604
453,520
0
1,534,694
0
732,995
464,062
726,997
0
505,137
1,022,588
839,959
0
728,482
1,040,738
1,038,530
929,000
928,810
1,179,076
71,247
0
131,449
247,803
361,619
483,354
227,666
307,577
84,471
335,919
106,729
103,756
151,123
1,193,913
717,678
186,901
232,088
621,117
635,994
801,584
842,490
845,000
535,000
667,000
867,000
2,248,847
2,329,793
2,471,025
3,806,969
2,265,139
1,468,706
1,468,7062,265,1393,806,9692,471,0252,329,7932,248,847867,000667,000535,000845,000842,490801,584635,994621,117232,088186,901717,6781,193,913151,123103,756106,729335,91984,471307,577227,666483,354361,619247,803131,449071,2471,179,076928,810929,0001,038,5301,040,738728,4820839,9591,022,588505,1370726,997464,062732,99501,534,6940453,5201,154,604000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,147,559
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
00000000000000000000000000000000001,147,559000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,390,000
15,065,000
15,065,000
16,201,000
0
0
0
0
0
0
0
0
0
0
7,746,159
8,058,267
7,408,821
6,107,227
5,167,740
5,787,173
5,367,832
5,936,380
5,385,454
5,690,329
5,093,588
5,014,000
4,184,000
4,928,000
5,480,000
6,478,176
5,061,936
5,040,955
5,456,111
5,870,157
4,626,637
4,626,6375,870,1575,456,1115,040,9555,061,9366,478,1765,480,0004,928,0004,184,0005,014,0005,093,5885,690,3295,385,4545,936,3805,367,8325,787,1735,167,7406,107,2277,408,8218,058,2677,746,159000000000016,201,00015,065,00015,065,00014,390,000000000000000000000
       Other Current Assets 
0
0
0
4,512,214
5,155,741
0
4,987,906
0
5,007,265
5,754,091
6,446,948
0
10,395,269
12,351,481
12,968,205
0
17,232,726
17,356,847
15,235,895
591,000
15,655,966
16,829,566
16,060,431
0
15,343,369
14,583,498
14,954,457
15,230,440
14,380,133
14,553,244
8,992,214
10,029,638
8,855,930
9,223,414
8,373,601
7,271,382
6,483,918
6,711,907
6,112,112
6,686,251
6,362,040
6,719,496
5,854,165
1,407,000
1,644,000
2,039,000
1,744,000
7,492,234
6,874,101
7,326,578
0
0
0
0007,326,5786,874,1017,492,2341,744,0002,039,0001,644,0001,407,0005,854,1656,719,4966,362,0406,686,2516,112,1126,711,9076,483,9187,271,3828,373,6019,223,4148,855,93010,029,6388,992,21414,553,24414,380,13315,230,44014,954,45714,583,49815,343,369016,060,43116,829,56615,655,966591,00015,235,89517,356,84717,232,726012,968,20512,351,48110,395,26906,446,9485,754,0915,007,26504,987,90605,155,7414,512,214000
   > Long-term Assets 
0
0
0
28,146,162
28,451,104
0
30,316,728
0
30,588,179
31,627,553
34,099,677
0
34,281,304
34,888,752
36,836,926
0
36,905,617
37,173,232
36,685,668
0
36,091,437
36,167,506
36,843,751
0
36,368,385
36,416,758
36,683,474
36,306,854
36,042,559
36,619,217
38,518,129
38,782,688
39,877,540
40,677,728
41,780,732
42,177,547
42,291,153
42,257,038
42,013,864
42,266,495
41,807,476
41,710,531
40,960,021
40,476,413
39,975,000
40,951,000
40,214,000
41,362,006
43,266,458
43,484,505
42,389,358
42,884,697
43,156,798
43,156,79842,884,69742,389,35843,484,50543,266,45841,362,00640,214,00040,951,00039,975,00040,476,41340,960,02141,710,53141,807,47642,266,49542,013,86442,257,03842,291,15342,177,54741,780,73240,677,72839,877,54038,782,68838,518,12936,619,21736,042,55936,306,85436,683,47436,416,75836,368,385036,843,75136,167,50636,091,437036,685,66837,173,23236,905,617036,836,92634,888,75234,281,304034,099,67731,627,55330,588,179030,316,728028,451,10428,146,162000
       Property Plant Equipment 
0
0
0
27,223,239
27,586,899
0
29,522,724
0
29,712,522
30,764,927
33,250,887
0
33,461,372
34,088,211
35,915,430
0
35,638,041
36,064,646
35,276,341
0
34,727,693
34,832,678
35,473,865
0
35,045,672
35,027,196
35,218,505
34,810,622
34,770,399
35,400,708
37,267,819
37,399,320
38,545,660
39,232,606
40,447,544
40,860,713
40,634,221
40,502,367
40,651,022
40,817,317
40,363,040
40,270,260
39,612,490
39,117,000
39,079,000
40,082,000
39,220,000
39,908,195
41,911,171
42,041,474
41,185,958
40,791,294
40,986,770
40,986,77040,791,29441,185,95842,041,47441,911,17139,908,19539,220,00040,082,00039,079,00039,117,00039,612,49040,270,26040,363,04040,817,31740,651,02240,502,36740,634,22140,860,71340,447,54439,232,60638,545,66037,399,32037,267,81935,400,70834,770,39934,810,62235,218,50535,027,19635,045,672035,473,86534,832,67834,727,693035,276,34136,064,64635,638,041035,915,43034,088,21133,461,372033,250,88730,764,92729,712,522029,522,724027,586,89927,223,239000
       Goodwill 
0
0
0
57,163
49,506
0
36,882
0
44,033
42,692
56,231
0
55,001
53,071
142,209
0
112,942
91,286
222,583
0
174,952
150,290
160,018
0
125,695
129,371
162,980
140,023
118,102
97,221
206,972
248,464
224,997
227,670
268,400
268,657
276,392
254,412
266,946
290,295
270,076
284,477
0
0
0
0
0
0
0
0
0
0
0
00000000000284,477270,076290,295266,946254,412276,392268,657268,400227,670224,997248,464206,97297,221118,102140,023162,980129,371125,6950160,018150,290174,9520222,58391,286112,9420142,20953,07155,001056,23142,69244,033036,882049,50657,163000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
371,000
577,000
577,000
572,000
0
0
0
0
0
0
0
0
0
0
487,960
497,972
505,219
515,652
528,088
539,620
551,544
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000551,544539,620528,088515,652505,219497,972487,9600000000000572,000577,000577,000371,000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
56,231
0
55,001
53,071
142,209
0
112,942
91,286
222,583
0
174,952
150,290
160,018
0
125,695
129,371
162,980
140,023
118,102
97,221
206,972
248,464
224,997
227,670
268,400
268,657
276,392
254,412
266,946
290,295
270,076
284,477
400,219
413,000
406,000
381,000
496,000
494,685
482,895
519,426
539,963
554,583
568,403
568,403554,583539,963519,426482,895494,685496,000381,000406,000413,000400,219284,477270,076290,295266,946254,412276,392268,657268,400227,670224,997248,464206,97297,221118,102140,023162,980129,371125,6950160,018150,290174,9520222,58391,286112,9420142,20953,07155,001056,2310000000000
       Other Assets 
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
618,923
719,480
559,569
373,177
690,249
960,638
544,353
599,577
600,630
572,549
469,875
40,476,000
80,408,000
447,000
421,000
463,662
509,588
454,620
370,289
1,246,168
1,320,570
1,320,5701,246,168370,289454,620509,588463,662421,000447,00080,408,00040,476,000469,875572,549600,630599,577544,353960,638690,249373,177559,569719,480618,92300000000000000000000000000000000
> Total Liabilities 
0
0
0
13,697,538
13,325,785
0
15,948,687
0
15,312,939
17,059,276
20,105,408
0
24,485,028
27,203,186
29,348,567
0
33,361,344
34,399,129
35,039,044
33,301,000
33,301,088
35,221,989
33,338,564
0
32,402,487
32,149,050
32,023,905
31,325,188
30,441,529
31,296,854
30,142,900
31,062,933
30,649,421
32,024,128
31,818,042
31,240,770
30,651,882
30,737,724
29,512,461
29,837,128
29,971,016
30,455,898
30,108,875
29,134,000
28,323,000
30,844,000
32,155,000
33,773,022
35,660,926
37,197,673
37,485,687
35,589,122
34,235,331
34,235,33135,589,12237,485,68737,197,67335,660,92633,773,02232,155,00030,844,00028,323,00029,134,00030,108,87530,455,89829,971,01629,837,12829,512,46130,737,72430,651,88231,240,77031,818,04232,024,12830,649,42131,062,93330,142,90031,296,85430,441,52931,325,18832,023,90532,149,05032,402,487033,338,56435,221,98933,301,08833,301,00035,039,04434,399,12933,361,344029,348,56727,203,18624,485,028020,105,40817,059,27615,312,939015,948,687013,325,78513,697,538000
   > Total Current Liabilities 
0
0
0
5,373,329
6,672,468
0
6,304,371
0
5,993,609
6,888,127
5,705,881
0
9,961,160
12,005,571
10,500,283
0
12,969,318
13,467,926
16,147,493
14,889,000
14,889,272
19,854,399
18,591,536
0
16,426,581
15,169,473
12,111,261
11,462,999
16,524,340
16,415,190
17,570,976
18,803,513
16,233,751
18,422,671
19,296,922
18,534,277
16,138,326
11,526,293
14,353,176
11,786,037
14,204,960
14,300,596
19,832,835
19,015,000
17,337,000
19,746,000
16,162,000
17,275,565
25,338,122
27,654,765
26,787,643
20,808,851
22,006,840
22,006,84020,808,85126,787,64327,654,76525,338,12217,275,56516,162,00019,746,00017,337,00019,015,00019,832,83514,300,59614,204,96011,786,03714,353,17611,526,29316,138,32618,534,27719,296,92218,422,67116,233,75118,803,51317,570,97616,415,19016,524,34011,462,99912,111,26115,169,47316,426,581018,591,53619,854,39914,889,27214,889,00016,147,49313,467,92612,969,318010,500,28312,005,5719,961,16005,705,8816,888,1275,993,60906,304,37106,672,4685,373,329000
       Short-term Debt 
0
0
0
308,069
242,002
0
80,190
0
7,937
1,146,695
19,021
0
1,789,943
4,453,242
2,776,630
0
3,380,625
1,822,515
3,539,310
18,231,000
3,978,499
7,324,092
5,204,165
0
3,303,908
3,641,185
473,809
465,805
5,705,962
5,467,179
5,811,561
5,514,686
3,529,339
7,031,333
7,026,929
7,441,304
6,794,625
2,515,249
2,491,915
616,854
3,715,577
3,661,474
8,110,338
6,894,000
6,316,000
7,426,000
2,832,000
5,508,117
12,226,976
14,820,717
14,721,722
8,322,664
11,173,073
11,173,0738,322,66414,721,72214,820,71712,226,9765,508,1172,832,0007,426,0006,316,0006,894,0008,110,3383,661,4743,715,577616,8542,491,9152,515,2496,794,6257,441,3047,026,9297,031,3333,529,3395,514,6865,811,5615,467,1795,705,962465,805473,8093,641,1853,303,90805,204,1657,324,0923,978,49918,231,0003,539,3101,822,5153,380,62502,776,6304,453,2421,789,943019,0211,146,6957,937080,1900242,002308,069000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,452,000
18,231,000
18,231,000
18,414,000
0
0
0
0
0
0
0
0
0
0
1,000,000
3,000,000
3,500,000
7,241,009
6,579,402
2,262,350
2,277,917
321,920
3,460,715
3,402,721
7,847,704
6,626,908
6,033,487
7,180,373
3,048,325
3,778,071
11,862,926
14,459,932
14,359,146
7,958,120
10,807,534
10,807,5347,958,12014,359,14614,459,93211,862,9263,778,0713,048,3257,180,3736,033,4876,626,9087,847,7043,402,7213,460,715321,9202,277,9172,262,3506,579,4027,241,0093,500,0003,000,0001,000,000000000000018,414,00018,231,00018,231,00018,452,000000000000000000000
       Accounts payable 
0
0
0
4,345,352
5,447,537
0
5,626,414
0
4,988,430
4,964,150
1,582,150
0
6,918,326
6,732,382
2,737,014
0
8,698,201
10,831,674
5,845,624
9,292,000
9,291,899
11,148,284
5,901,893
0
11,709,786
10,486,216
4,109,281
9,195,257
9,585,584
9,944,012
4,321,776
4,981,179
4,422,710
4,556,834
5,019,265
3,507,246
3,402,029
3,425,043
3,406,005
3,248,210
2,904,915
3,243,332
3,258,702
2,938,000
2,641,000
3,608,000
3,969,000
4,437,649
6,017,987
5,331,452
4,829,277
4,132,337
4,001,502
4,001,5024,132,3374,829,2775,331,4526,017,9874,437,6493,969,0003,608,0002,641,0002,938,0003,258,7023,243,3322,904,9153,248,2103,406,0053,425,0433,402,0293,507,2465,019,2654,556,8344,422,7104,981,1794,321,7769,944,0129,585,5849,195,2574,109,28110,486,21611,709,78605,901,89311,148,2849,291,8999,292,0005,845,62410,831,6748,698,20102,737,0146,732,3826,918,32601,582,1504,964,1504,988,43005,626,41405,447,5374,345,352000
       Other Current Liabilities 
0
0
0
719,908
982,929
0
597,767
0
997,242
777,282
4,104,710
0
1,252,891
819,947
4,986,639
0
890,492
813,737
6,762,559
1,619,000
1,618,874
1,382,023
7,485,478
0
1,412,887
1,042,072
7,528,171
1,801,937
1,232,794
1,003,999
7,437,639
8,307,648
8,281,702
6,834,504
7,250,728
7,585,727
5,941,672
5,586,001
8,455,256
7,920,973
7,584,468
7,395,790
8,463,795
9,183,000
8,380,000
8,712,000
9,361,000
7,329,799
7,093,159
7,502,596
7,236,644
8,353,850
493,503
493,5038,353,8507,236,6447,502,5967,093,1597,329,7999,361,0008,712,0008,380,0009,183,0008,463,7957,395,7907,584,4687,920,9738,455,2565,586,0015,941,6727,585,7277,250,7286,834,5048,281,7028,307,6487,437,6391,003,9991,232,7941,801,9377,528,1711,042,0721,412,88707,485,4781,382,0231,618,8741,619,0006,762,559813,737890,49204,986,639819,9471,252,89104,104,710777,282997,2420597,7670982,929719,908000
   > Long-term Liabilities 
0
0
0
8,324,209
6,653,317
0
9,644,316
0
9,319,330
10,171,149
14,399,527
0
14,523,868
15,197,615
18,848,284
0
20,392,026
20,931,203
18,891,551
0
18,411,816
15,367,590
14,747,028
0
15,975,906
16,979,577
19,912,644
19,862,189
13,917,189
14,881,664
12,571,924
12,259,420
14,415,670
13,601,457
12,521,120
12,706,493
14,513,556
19,211,431
15,159,285
18,051,091
15,766,056
16,155,302
10,276,040
8,447,000
9,271,000
9,256,000
12,976,000
16,497,457
10,322,804
9,542,908
10,698,044
14,780,271
12,228,491
12,228,49114,780,27110,698,0449,542,90810,322,80416,497,45712,976,0009,256,0009,271,0008,447,00010,276,04016,155,30215,766,05618,051,09115,159,28519,211,43114,513,55612,706,49312,521,12013,601,45714,415,67012,259,42012,571,92414,881,66413,917,18919,862,18919,912,64416,979,57715,975,906014,747,02815,367,59018,411,816018,891,55120,931,20320,392,026018,848,28415,197,61514,523,868014,399,52710,171,1499,319,33009,644,31606,653,3178,324,209000
       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
8,517,335
8,574,710
9,016,268
13,709,607
12,803,516
15,305,899
12,780,991
13,737,387
8,521,062
0
9,271,451
9,256,023
12,975,606
13,011,820
6,502,218
5,155,396
5,473,553
4,805,716
1,912,204
1,912,2044,805,7165,473,5535,155,3966,502,21813,011,82012,975,6069,256,0239,271,45108,521,06213,737,38712,780,99115,305,89912,803,51613,709,6079,016,2688,574,7108,517,3350000000000000000000000000000000000
       Other Liabilities 
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
4,395,553
5,082,714
4,003,785
4,131,783
5,497,288
5,501,824
2,355,769
2,745,192
2,985,065
2,417,915
1,754,978
1,671,272
1,714,224
1,841,605
2,096,914
2,395,214
3,820,586
3,546,802
0
0
0
0003,546,8023,820,5862,395,2142,096,9141,841,6051,714,2241,671,2721,754,9782,417,9152,985,0652,745,1922,355,7695,501,8245,497,2884,131,7834,003,7855,082,7144,395,55300000000000000000000000000000000
> Total Stockholder Equity
0
0
0
20,803,866
21,630,847
0
21,593,201
0
22,059,969
21,727,585
21,952,717
0
21,726,955
22,029,255
22,118,186
0
22,607,976
22,177,901
19,858,719
0
20,310,894
20,076,957
20,562,007
0
20,572,144
20,187,785
20,782,451
21,659,821
21,336,868
21,150,764
18,237,127
19,118,809
19,439,279
19,096,034
19,345,235
20,474,322
20,132,983
19,559,669
19,811,116
20,878,382
20,182,801
19,989,152
18,583,927
19,770,000
19,878,000
19,559,000
17,707,000
18,661,975
18,530,605
17,643,213
17,425,803
18,811,194
18,992,927
18,992,92718,811,19417,425,80317,643,21318,530,60518,661,97517,707,00019,559,00019,878,00019,770,00018,583,92719,989,15220,182,80120,878,38219,811,11619,559,66920,132,98320,474,32219,345,23519,096,03419,439,27919,118,80918,237,12721,150,76421,336,86821,659,82120,782,45120,187,78520,572,144020,562,00720,076,95720,310,894019,858,71922,177,90122,607,976022,118,18622,029,25521,726,955021,952,71721,727,58522,059,969021,593,201021,630,84720,803,866000
   Common Stock
0
0
0
9,578,592
9,578,592
0
9,578,592
0
9,578,592
9,578,592
9,578,592
0
9,578,592
9,578,592
9,578,592
0
9,578,592
9,578,592
9,578,592
9,579,000
9,578,592
9,578,592
9,578,592
0
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,579,000
9,579,000
9,579,000
9,579,000
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,592
9,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,579,0009,579,0009,579,0009,579,0009,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,5929,578,59209,578,5929,578,5929,578,5929,579,0009,578,5929,578,5929,578,59209,578,5929,578,5929,578,59209,578,5929,578,5929,578,59209,578,59209,578,5929,578,592000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000-51,498,026-50,404,414-48,322,727-47,184,592-46,034,621-44,894,000-43,402,358-42,293,839-41,191,271-40,093,188-39,075,059-38,049,282-37,015,370-35,975,031-34,985,737-33,991,690-32,996,074-31,999,205-30,553,738-29,596,3740-27,648,555-26,673,108-25,723,3140-23,786,496-20,902,003-19,906,1660-17,925,800-17,019,094-16,144,2190-14,452,738-13,681,370-12,933,3180-11,448,0130-9,986,055-8,651,039000
   Capital Surplus 00000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
19,124,811
20,453,590
0
21,908,980
0
23,391,483
24,139,775
24,910,895
0
27,133,885
28,008,464
28,673,303
0
30,696,408
31,691,917
34,567,979
0
36,429,336
37,379,158
38,318,471
0
40,267,246
41,160,140
42,712,173
43,692,588
44,689,280
45,673,404
46,426,076
47,409,006
48,520,976
49,639,944
50,505,286
51,564,042
52,587,248
53,660,688
55,259,462
56,417,468
57,537,250
58,686,748
60,803,552
61,937,905
-14,000
-8,000
-53,000
10,453,087
10,360,062
10,395,187
10,377,870
10,395,111
10,399,420
10,399,42010,395,11110,377,87010,395,18710,360,06210,453,087-53,000-8,000-14,00061,937,90560,803,55258,686,74857,537,25056,417,46855,259,46253,660,68852,587,24851,564,04250,505,28649,639,94448,520,97647,409,00646,426,07645,673,40444,689,28043,692,58842,712,17341,160,14040,267,246038,318,47137,379,15836,429,336034,567,97931,691,91730,696,408028,673,30328,008,46427,133,885024,910,89524,139,77523,391,483021,908,980020,453,59019,124,811000



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.