0 XP   0   0   0

Sberbank Rossii PAO
Buy, Hold or Sell?

Should you buy, hold or sell Sberbank?

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

Let's analyse Sberbank

Let's start. I'm going to help you getting a better view of Sberbank Rossii 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Sberbank Rossii PAO even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Sberbank Rossii PAO is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Sberbank Rossii PAO. The closing price on 2023-03-23 was ₽203.17 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Sberbank Rossii PAO Daily Candlestick Chart
Sberbank Rossii PAO Daily Candlestick Chart
Summary









1. Valuation of Sberbank




Current price per share

₽203.17

2. Growth of Sberbank




Is Sberbank growing?

Current yearPrevious yearGrowGrow %
How rich?$71.9b$66.1b$5.8b8.2%

How much money is Sberbank making?

Current yearPrevious yearGrowGrow %
Making money$15.4b$9.9b$5.4b35.3%
Net Profit Margin43.1%30.5%--

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

3. Financial Health of Sberbank




Comparing to competitors in the Banks-Regional industry




  Industry Rankings (Banks-Regional)  



Summary

Financial Health

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

1.1. Profitability of Sberbank Rossii PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Sberbank earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Sberbank to the Banks-Regional industry mean.
  • A Net Profit Margin of 43.1% means that руб0.43 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sberbank Rossii PAO:

  • The MRQ is 43.1%. The company is making a huge profit. +2
  • The TTM is 43.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ43.1%TTM43.1%0.0%
TTM43.1%YOY30.5%+12.6%
TTM43.1%5Y35.9%+7.1%
5Y35.9%10Y30.7%+5.2%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ43.1%31.5%+11.6%
TTM43.1%24.2%+18.9%
YOY30.5%21.6%+8.9%
5Y35.9%22.5%+13.4%
10Y30.7%18.3%+12.4%
1.1.2. Return on Assets

Shows how efficient Sberbank is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Sberbank to the Banks-Regional industry mean.
  • 2.9% Return on Assets means that Sberbank generated руб0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Sberbank Rossii PAO:

  • The MRQ is 2.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.9%TTM2.9%0.0%
TTM2.9%YOY2.1%+0.7%
TTM2.9%5Y2.6%+0.2%
5Y2.6%10Y2.2%+0.5%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%0.3%+2.6%
TTM2.9%0.2%+2.7%
YOY2.1%0.2%+1.9%
5Y2.6%0.2%+2.4%
10Y2.2%0.2%+2.0%
1.1.3. Return on Equity

Shows how efficient Sberbank is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sberbank to the Banks-Regional industry mean.
  • 21.4% Return on Equity means Sberbank generated руб0.21 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sberbank Rossii PAO:

  • The MRQ is 21.4%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 21.4%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ21.4%TTM21.4%0.0%
TTM21.4%YOY15.1%+6.3%
TTM21.4%5Y19.8%+1.7%
5Y19.8%10Y18.3%+1.5%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ21.4%3.4%+18.0%
TTM21.4%2.7%+18.7%
YOY15.1%2.4%+12.7%
5Y19.8%2.5%+17.3%
10Y18.3%3.0%+15.3%

1.2. Operating Efficiency of Sberbank Rossii PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Sberbank is operating .

  • Measures how much profit Sberbank 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 Sberbank to the Banks-Regional industry mean.
  • An Operating Margin of 0.0% means the company generated руб0.00  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sberbank Rossii PAO:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY67.2%-67.2%
TTM-5Y54.4%-54.4%
5Y54.4%10Y70.8%-16.5%
1.2.2. Operating Ratio

Measures how efficient Sberbank is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks-Regional industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are руб0.00 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Sberbank Rossii PAO:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY0.438-0.438
TTM-5Y0.373-0.373
5Y0.37310Y0.448-0.075

1.3. Liquidity of Sberbank Rossii PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Sberbank is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks-Regional industry mean).
  • A Current Ratio of 8.58 means the company has руб8.58 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Sberbank Rossii PAO:

  • The MRQ is 8.581. The company is very able to pay all its short-term debts. +2
  • The TTM is 8.581. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.581TTM8.5810.000
TTM8.581YOY1.058+7.523
TTM8.5815Y2.403+6.178
5Y2.40310Y1.822+0.581
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5810.218+8.363
TTM8.5810.228+8.353
YOY1.0580.255+0.803
5Y2.4030.225+2.178
10Y1.8220.112+1.710
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Sberbank to the Banks-Regional industry mean.
  • A Quick Ratio of 0.60 means the company can pay off руб0.60 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sberbank Rossii PAO:

  • The MRQ is 0.598. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.598. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.598TTM0.5980.000
TTM0.598YOY0.152+0.447
TTM0.5985Y0.274+0.325
5Y0.27410Y0.235+0.039

1.4. Solvency of Sberbank Rossii PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Sberbank assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sberbank to Banks-Regional industry mean.
  • A Debt to Asset Ratio of 0.87 means that Sberbank assets are financed with 86.7% credit (debt) and the remaining percentage (100% - 86.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sberbank Rossii PAO:

  • The MRQ is 0.867. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.867. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.867TTM0.8670.000
TTM0.867YOY0.860+0.007
TTM0.8675Y0.865+0.001
5Y0.86510Y0.884-0.018
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8670.918-0.051
TTM0.8670.919-0.052
YOY0.8600.919-0.059
5Y0.8650.923-0.058
10Y0.8840.931-0.047
1.4.2. Debt to Equity Ratio

Measures if Sberbank is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Sberbank to the Banks-Regional industry mean.
  • A Debt to Equity ratio of 649.9% means that company has руб6.50 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sberbank Rossii PAO:

  • The MRQ is 6.499. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.499. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.499TTM6.4990.000
TTM6.499YOY6.139+0.360
TTM6.4995Y6.465+0.035
5Y6.46510Y7.943-1.479
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ6.49911.213-4.714
TTM6.49911.414-4.915
YOY6.13911.387-5.248
5Y6.46512.251-5.786
10Y7.94313.924-5.981

2. Market Valuation of Sberbank Rossii PAO

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Sberbank generates.

  • Above 15 is considered overpriced but always compare Sberbank to the Banks-Regional industry mean.
  • A PE ratio of 5.41 means the investor is paying руб5.41 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sberbank Rossii PAO:

  • The EOD is 3.743. Very good. +2
  • The MRQ is 5.409. Very good. +2
  • The TTM is 5.409. Very good. +2
Trends
Current periodCompared to+/- 
EOD3.743MRQ5.409-1.666
MRQ5.409TTM5.4090.000
TTM5.409YOY8.281-2.872
TTM5.4095Y6.507-1.098
5Y6.50710Y6.666-0.160
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD3.74316.914-13.171
MRQ5.40915.769-10.360
TTM5.40938.201-32.792
YOY8.28152.199-43.918
5Y6.50743.483-36.976
10Y6.66644.387-37.721
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Sberbank.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Sberbank Rossii PAO:

  • The MRQ is 3.262. Seems overpriced? -1
  • The TTM is 3.262. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ3.262TTM3.2620.000
TTM3.262YOY9.312-6.050
TTM3.2625Y5.798-2.536
5Y5.79810Y6.218-0.420
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2627.802-4.540
TTM3.26270.652-67.390
YOY9.31264.899-55.587
5Y5.79860.718-54.920
10Y6.21853.719-47.501

2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Banks-Regional industry mean).
  • A PB ratio of 1.20 means the investor is paying руб1.20 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Sberbank Rossii PAO:

  • The EOD is 0.833. Very good. +2
  • The MRQ is 1.204. Good. +1
  • The TTM is 1.204. Good. +1
Trends
Current periodCompared to+/- 
EOD0.833MRQ1.204-0.371
MRQ1.204TTM1.2040.000
TTM1.204YOY1.210-0.006
TTM1.2045Y1.252-0.048
5Y1.25210Y1.171+0.080
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.8330.579+0.254
MRQ1.2040.540+0.664
TTM1.2040.697+0.507
YOY1.2101.059+0.151
5Y1.2520.899+0.353
10Y1.1711.256-0.085
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Sberbank Rossii 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--19.88719.8870%24.850-20%23.730-16%18.762+6%
Book Value Growth--1.0891.0890%1.125-3%1.143-5%1.159-6%
Book Value Per Share--243.903243.9030%224.016+9%198.154+23%146.672+66%
Book Value Per Share Growth--1.0891.0890%1.125-3%1.143-5%1.159-6%
Current Ratio--8.5818.5810%1.058+711%2.403+257%1.822+371%
Debt To Asset Ratio--0.8670.8670%0.860+1%0.865+0%0.884-2%
Debt To Equity Ratio--6.4996.4990%6.139+6%6.465+1%7.943-18%
Dividend Per Share--18.61718.6170%18.6970%14.226+31%8.145+129%
Dividend Per Share Growth--0.9960.9960%1.175-15%1.705-42%1.771-44%
Eps--54.28554.2850%32.738+66%38.668+40%27.135+100%
Eps Growth--1.6581.6580%0.889+86%1.209+37%1.217+36%
Free Cash Flow Per Share--73.04073.0400%22.186+229%28.332+158%25.311+189%
Free Cash Flow Per Share Growth--3.2923.2920%1.528+115%1.598+106%1.664+98%
Free Cash Flow To Equity Per Share--236.783236.7830%2.188+10720%46.626+408%31.372+655%
Free Cash Flow To Equity Per Share Growth--108.197108.1970%2.426+4359%22.143+389%12.145+791%
Gross Profit Margin--1.0001.0000%0.984+2%0.993+1%0.982+2%
Intrinsic Value_10Y_max--2022.786--------
Intrinsic Value_10Y_min--516.502--------
Intrinsic Value_1Y_max--101.220--------
Intrinsic Value_1Y_min--40.821--------
Intrinsic Value_3Y_max--381.463--------
Intrinsic Value_3Y_min--132.849--------
Intrinsic Value_5Y_max--754.948--------
Intrinsic Value_5Y_min--235.350--------
Net Profit Margin--0.4310.4310%0.305+41%0.359+20%0.307+40%
Operating Margin----0%0.672-100%0.544-100%0.708-100%
Operating Ratio----0%0.438-100%0.373-100%0.448-100%
Pb Ratio0.833-45%1.2041.2040%1.210-1%1.252-4%1.171+3%
Pe Ratio3.743-45%5.4095.4090%8.281-35%6.507-17%6.666-19%
Peg Ratio--3.2623.2620%9.312-65%5.798-44%6.218-48%
Price Per Share203.170-45%293.620293.6200%271.100+8%246.194+19%175.449+67%
Price To Total Gains Ratio5.277-45%7.6267.6260%6.225+22%6.504+17%6.499+17%
Profit Growth--1.5451.5450%0.901+72%1.192+30%1.209+28%
Quick Ratio--0.5980.5980%0.152+295%0.274+119%0.235+155%
Return On Assets--0.0290.0290%0.021+35%0.026+8%0.022+32%
Return On Equity--0.2140.2140%0.151+42%0.198+8%0.183+17%
Revenue Growth--1.0931.0930%1.083+1%1.066+3%1.142-4%
Total Gains Per Share--38.50438.5040%43.547-12%37.956+1%26.906+43%
Total Gains Per Share Growth--0.8840.8840%0.991-11%1.151-23%1.162-24%
Usd Book Value--71977950000.00071977950000.0000%66109150000.000+9%58477090000.000+23%43284234000.000+66%
Usd Book Value Change Per Share--0.2610.2610%0.326-20%0.311-16%0.246+6%
Usd Book Value Per Share--3.1953.1950%2.935+9%2.596+23%1.921+66%
Usd Dividend Per Share--0.2440.2440%0.2450%0.186+31%0.107+129%
Usd Eps--0.7110.7110%0.429+66%0.507+40%0.355+100%
Usd Free Cash Flow--21554740000.00021554740000.0000%6547380000.000+229%8360944000.000+158%7469489000.000+189%
Usd Free Cash Flow Per Share--0.9570.9570%0.291+229%0.371+158%0.332+189%
Usd Free Cash Flow To Equity Per Share--3.1023.1020%0.029+10720%0.611+408%0.411+655%
Usd Price Per Share2.662-45%3.8463.8460%3.551+8%3.225+19%2.298+67%
Usd Profit--15405600000.00015405600000.0000%9970410000.000+55%11437086000.000+35%8035409000.000+92%
Usd Revenue--35777410000.00035777410000.0000%32723800000.000+9%31687328000.000+13%25366971000.000+41%
Usd Total Gains Per Share--0.5040.5040%0.570-12%0.497+1%0.352+43%
 EOD+3 -2MRQTTM+0 -0YOY+29 -145Y+33 -1010Y+35 -8

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.743
Price to Book Ratio (EOD)Between0-10.833
Net Profit Margin (MRQ)Greater than00.431
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.598
Current Ratio (MRQ)Greater than18.581
Debt to Asset Ratio (MRQ)Less than10.867
Debt to Equity Ratio (MRQ)Less than16.499
Return on Equity (MRQ)Greater than0.150.214
Return on Assets (MRQ)Greater than0.050.029
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose202.530
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets41,165,500,000
Total Liabilities35,671,000,000
Total Stockholder Equity5,488,600,000
 As reported
Total Liabilities 35,671,000,000
Total Stockholder Equity+ 5,488,600,000
Total Assets = 41,165,500,000

Assets

Total Assets41,165,500,000
Total Current Assets31,666,400,000
Long-term Assets31,666,400,000
Total Current Assets
Cash And Cash Equivalents 2,132,200,000
Net Receivables 75,900,000
Other Current Assets 29,534,200,000
Total Current Assets  (as reported)31,666,400,000
Total Current Assets  (calculated)31,742,300,000
+/- 75,900,000
Long-term Assets
Property Plant Equipment 827,800,000
Goodwill 52,800,000
Intangible Assets 290,600,000
Earning Assets 9,142,700,000
Long-term Assets  (as reported)9,499,100,000
Long-term Assets  (calculated)10,313,900,000
+/- 814,800,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,690,300,000
Long-term Liabilities1,535,200,000
Total Stockholder Equity5,488,600,000
Total Current Liabilities
Short-term Debt 3,690,300,000
Accounts payable 27,561,200,000
Other Current Liabilities 818,200,000
Total Current Liabilities  (as reported)3,690,300,000
Total Current Liabilities  (calculated)32,069,700,000
+/- 28,379,400,000
Long-term Liabilities
Long term Debt Total 1,507,200,000
Long-term Liabilities  (as reported)1,535,200,000
Long-term Liabilities  (calculated)1,507,200,000
+/- 28,000,000
Total Stockholder Equity
Common Stock67,800,000
Retained Earnings 5,200,100,000
Capital Surplus 232,600,000
Treasury Stock-33,300,000
Total Stockholder Equity (as reported)5,488,600,000
Total Stockholder Equity (calculated)5,467,200,000
+/- 21,400,000
Other
Cash and Short Term Investments 2,132,200,000
Common Stock Shares Outstanding 22,478,000
Liabilities and Stockholders Equity 41,159,600,000
Net Debt -2,132,200,000
Net Tangible Assets 5,347,000,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-31
> Total Assets 
1,922,219,956
2,513,127,517
3,466,673,000
4,928,808,000
6,736,482,000
7,105,066,000
8,628,527,002
10,835,099,000
15,097,400,000
18,210,300,000
25,200,800,000
27,334,700,000
25,368,500,000
27,112,200,000
31,197,500,000
29,958,900,000
36,016,000,000
41,165,500,000
41,165,500,00036,016,000,00029,958,900,00031,197,500,00027,112,200,00025,368,500,00027,334,700,00025,200,800,00018,210,300,00015,097,400,00010,835,099,0008,628,527,0027,105,066,0006,736,482,0004,928,808,0003,466,673,0002,513,127,5171,922,219,956
   > Total Current Assets 
0
0
0
0
0
6,851,980,000
8,326,936,002
954,000,000
14,587,300,000
17,657,100,000
24,603,000,000
26,730,100,000
24,791,700,000
23,271,100,000
26,797,900,000
4,560,800,000
28,986,600,000
31,666,400,000
31,666,400,00028,986,600,0004,560,800,00026,797,900,00023,271,100,00024,791,700,00026,730,100,00024,603,000,00017,657,100,00014,587,300,000954,000,0008,326,936,0026,851,980,00000000
       Cash And Cash Equivalents 
164,680,291
206,109,679
288,996,000
304,092,000
814,148,000
776,312,000
771,279,009
761,867,000
1,535,700,000
1,750,500,000
2,797,200,000
3,165,500,000
3,131,300,000
2,948,900,000
3,346,200,000
3,401,900,000
3,868,700,000
2,132,200,000
2,132,200,0003,868,700,0003,401,900,0003,346,200,0002,948,900,0003,131,300,0003,165,500,0002,797,200,0001,750,500,0001,535,700,000761,867,000771,279,009776,312,000814,148,000304,092,000288,996,000206,109,679164,680,291
       Short-term Investments 
0
64,047,031
99,242,000
69,333,000
19,675,000
67,150,000
85,026,000
122,952,000
292,300,000
609,200,000
667,400,000
839,800,000
1,306,300,000
1,338,200,000
1,432,900,000
1,104,300,000
0
0
001,104,300,0001,432,900,0001,338,200,0001,306,300,000839,800,000667,400,000609,200,000292,300,000122,952,00085,026,00067,150,00019,675,00069,333,00099,242,00064,047,0310
       Net Receivables 
0
1,658,705
0
0
0
0
0
41,700,000
143,200,000
262,900,000
305,800,000
492,200,000
211,600,000
182,800,000
323,900,000
50,600,000
282,900,000
75,900,000
75,900,000282,900,00050,600,000323,900,000182,800,000211,600,000492,200,000305,800,000262,900,000143,200,00041,700,000000001,658,7050
       Other Current Assets 
0
0
0
0
0
0
0
117,100,000
307,000,000
376,400,000
804,900,000
876,400,000
588,400,000
20,139,400,000
23,127,800,000
541,600,000
24,835,000,000
29,534,200,000
29,534,200,00024,835,000,000541,600,00023,127,800,00020,139,400,000588,400,000876,400,000804,900,000376,400,000307,000,000117,100,0000000000
   > Long-term Assets 
0
0
0
0
0
253,086,000
301,591,001
0
510,100,000
553,200,000
597,800,000
604,600,000
576,800,000
3,841,100,000
4,399,600,000
0
7,029,400,000
9,499,100,000
9,499,100,0007,029,400,00004,399,600,0003,841,100,000576,800,000604,600,000597,800,000553,200,000510,100,0000301,591,001253,086,00000000
       Property Plant Equipment 
72,381,032
106,849,836
125,216,000
146,850,000
251,478,000
249,881,000
289,170,011
359,903,000
436,000,000
477,300,000
496,400,000
499,200,000
482,900,000
516,200,000
593,900,000
695,100,000
754,700,000
827,800,000
827,800,000754,700,000695,100,000593,900,000516,200,000482,900,000499,200,000496,400,000477,300,000436,000,000359,903,000289,170,011249,881,000251,478,000146,850,000125,216,000106,849,83672,381,032
       Goodwill 
0
0
0
4,902,000
0
469,000
12,420,990
15,050,000
25,000,000
20,200,000
53,900,000
42,500,000
28,700,000
16,200,000
12,300,000
13,600,000
54,400,000
52,800,000
52,800,00054,400,00013,600,00012,300,00016,200,00028,700,00042,500,00053,900,00020,200,00025,000,00015,050,00012,420,990469,00004,902,000000
       Long Term Investments 
0
0
0
0
0
0
0
1,234,600,000
942,600,000
704,000,000
1,032,100,000
2,618,000,000
2,910,100,000
3,238,900,000
3,730,300,000
193,900,000
6,187,400,000
0
06,187,400,000193,900,0003,730,300,0003,238,900,0002,910,100,0002,618,000,0001,032,100,000704,000,000942,600,0001,234,600,0000000000
       Intangible Assets 
0
0
0
4,902,000
0
2,736,000
16,512,000
36,198,000
49,100,000
55,700,000
47,500,000
62,900,000
65,200,000
69,800,000
63,100,000
78,400,000
141,800,000
290,600,000
290,600,000141,800,00078,400,00063,100,00069,800,00065,200,00062,900,00047,500,00055,700,00049,100,00036,198,00016,512,0002,736,00004,902,000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
5,370,300,000
5,067,600,000
5,530,900,000
6,102,400,000
6,140,800,000
9,026,600,000
9,142,700,000
9,142,700,0009,026,600,0006,140,800,0006,102,400,0005,530,900,0005,067,600,0005,370,300,00000000000000
> Total Liabilities 
1,768,901,372
2,282,059,001
3,158,149,000
4,291,611,000
5,986,320,000
6,326,130,000
7,641,360,009
9,567,128,000
13,473,600,000
16,328,900,000
23,180,700,000
24,959,700,000
22,546,900,000
23,676,200,000
27,341,700,000
25,472,200,000
30,969,500,000
35,671,000,000
35,671,000,00030,969,500,00025,472,200,00027,341,700,00023,676,200,00022,546,900,00024,959,700,00023,180,700,00016,328,900,00013,473,600,0009,567,128,0007,641,360,0096,326,130,0005,986,320,0004,291,611,0003,158,149,0002,282,059,0011,768,901,372
   > Total Current Liabilities 
0
0
0
0
0
0
0
8,563,900,000
11,900,200,000
14,425,900,000
18,750,600,000
21,925,000,000
20,297,400,000
21,189,200,000
24,947,400,000
22,464,300,000
27,386,200,000
3,690,300,000
3,690,300,00027,386,200,00022,464,300,00024,947,400,00021,189,200,00020,297,400,00021,925,000,00018,750,600,00014,425,900,00011,900,200,0008,563,900,0000000000
       Short-term Debt 
0
0
0
0
0
0
0
1,358,200,000
2,996,800,000
3,887,600,000
6,886,800,000
1,042,300,000
973,600,000
767,600,000
975,800,000
259,300,000
0
3,690,300,000
3,690,300,0000259,300,000975,800,000767,600,000973,600,0001,042,300,0006,886,800,0003,887,600,0002,996,800,0001,358,200,0000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
1,358,200,000
2,996,800,000
3,887,600,000
6,886,800,000
1,042,300,000
973,600,000
767,600,000
975,800,000
259,300,000
0
0
00259,300,000975,800,000767,600,000973,600,0001,042,300,0006,886,800,0003,887,600,0002,996,800,0001,358,200,0000000000
       Accounts payable 
0
320,586
378,000
2,619,000
1,849,000
5,493,000
9,318,000
13,097,000
75,400,000
117,000,000
105,100,000
202,000,000
164,500,000
109,300,000
97,800,000
21,615,900,000
71,200,000
27,561,200,000
27,561,200,00071,200,00021,615,900,00097,800,000109,300,000164,500,000202,000,000105,100,000117,000,00075,400,00013,097,0009,318,0005,493,0001,849,0002,619,000378,000320,5860
       Other Current Liabilities 
0
0
0
0
0
0
0
123,200,000
85,600,000
111,500,000
150,000,000
376,300,000
200,800,000
133,000,000
2,364,000,000
126,400,000
165,100,000
818,200,000
818,200,000165,100,000126,400,0002,364,000,000133,000,000200,800,000376,300,000150,000,000111,500,00085,600,000123,200,0000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,650,900,000
1,550,900,000
1,349,600,000
1,439,800,000
1,535,200,000
1,535,200,0001,439,800,0001,349,600,0001,550,900,0001,650,900,0000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
1,316,300,000
1,112,200,000
1,116,700,000
1,015,800,000
1,196,000,000
1,285,100,000
1,507,200,000
1,507,200,0001,285,100,0001,196,000,0001,015,800,0001,116,700,0001,112,200,0001,316,300,00000000000000
       Other Liabilities 
0
6,885,337
12,744,000
15,140,000
31,801,000
52,567,000
67,146,000
234,163,000
222,100,000
293,800,000
1,245,700,000
720,200,000
718,800,000
964,500,000
1,185,200,000
1,366,300,000
1,587,300,000
1,894,300,000
1,894,300,0001,587,300,0001,366,300,0001,185,200,000964,500,000718,800,000720,200,0001,245,700,000293,800,000222,100,000234,163,00067,146,00052,567,00031,801,00015,140,00012,744,0006,885,3370
> Total Stockholder Equity
153,318,584
231,068,516
308,524,000
637,197,000
750,162,000
778,162,000
983,056,997
1,264,475,000
1,611,000,000
1,871,700,000
2,015,600,000
2,372,800,000
2,818,100,000
3,432,000,000
3,852,000,000
4,478,300,000
5,044,800,000
5,488,600,000
5,488,600,0005,044,800,0004,478,300,0003,852,000,0003,432,000,0002,818,100,0002,372,800,0002,015,600,0001,871,700,0001,611,000,0001,264,475,000983,056,997778,162,000750,162,000637,197,000308,524,000231,068,516153,318,584
   Common Stock
19,525,646
19,525,646
79,981,000
87,742,000
83,337,000
83,337,000
64,761,000
83,337,000
87,700,000
87,700,000
87,700,000
87,700,000
87,700,000
87,700,000
320,300,000
320,300,000
320,300,000
67,800,000
67,800,000320,300,000320,300,000320,300,00087,700,00087,700,00087,700,00087,700,00087,700,00087,700,00083,337,00064,761,00083,337,00083,337,00087,742,00079,981,00019,525,64619,525,646
   Retained Earnings 
121,864,071
184,198,613
203,183,000
301,414,000
388,030,000
403,934,000
585,819,000
882,766,000
1,186,700,000
1,495,200,000
1,718,800,000
1,935,200,000
2,435,700,000
3,058,600,000
3,560,700,000
4,049,200,000
4,375,600,000
5,200,100,000
5,200,100,0004,375,600,0004,049,200,0003,560,700,0003,058,600,0002,435,700,0001,935,200,0001,718,800,0001,495,200,0001,186,700,000882,766,000585,819,000403,934,000388,030,000301,414,000203,183,000184,198,613121,864,071
   Accumulated Other Comprehensive Income 0-320,800,0000-283,900,000-282,300,000-275,800,000-293,400,000-255,800,000-212,300,000-169,100,000-128,181,0000-79,072,000-61,494,000-52,889,000-38,407,000-25,803,118-27,565,485
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
232,600,000
232,600,000
232,600,000
232,600,000
232,600,000
232,600,000
232,600,000
232,600,000232,600,000232,600,000232,600,000232,600,000232,600,000232,600,00000000000000
   Treasury Stock-33,300,000-14,400,000-21,500,000-18,100,000-15,300,000-7,900,000-6,700,000-7,600,000-7,200,000-7,600,000-6,962,00000000-3010
   Other Stockholders Equity 
38,039,415
51,692,438
63,767,000
300,930,000
335,884,000
365,558,000
0
422,148,000
505,700,000
496,700,000
464,900,000
643,300,000
570,500,000
568,000,000
254,900,000
108,800,000
348,900,000
220,700,000
220,700,000348,900,000108,800,000254,900,000568,000,000570,500,000643,300,000464,900,000496,700,000505,700,000422,148,0000365,558,000335,884,000300,930,00063,767,00051,692,43838,039,415



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.




Income Statement

Currency in RUB. All numbers in thousands.