TNS energo Voronezh (MOEX:VRSB)
Russia
· Delayed Price · Currency is RUB 166.00
+1.00 (0.61%)
At close: Jul 8, 2022
TNS energo Voronezh Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | 2013 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | 2013 - 2017 |
| Revenue | 32,747 | 32,318 | 29,854 | 28,588 | 27,557 | Upgrade
|
| Revenue Growth (YoY) | 1.33% | 8.25% | 4.43% | 3.74% | 8.75% | Upgrade
|
| Selling, General & Admin | 13,791 | 13,334 | 12,376 | 12,214 | 11,690 | Upgrade
|
| Provision for Bad Debts | 0.37 | 0.54 | 2.75 | 0.15 | 2.06 | Upgrade
|
| Other Operating Expenses | 17,463 | 18,651 | 17,319 | 16,162 | 15,751 | Upgrade
|
| Total Operating Expenses | 31,254 | 31,986 | 29,697 | 28,377 | 27,442 | Upgrade
|
| Operating Income | 1,493 | 332.71 | 157.27 | 211.42 | 114.77 | Upgrade
|
| Interest Expense | -39.44 | -117.99 | -160.33 | -140.29 | -113.35 | Upgrade
|
| Interest Income | 119.14 | 38.95 | 31.19 | 43.56 | 54.94 | Upgrade
|
| Net Interest Expense | 79.7 | -79.04 | -129.14 | -96.73 | -58.41 | Upgrade
|
| Income (Loss) on Equity Investments | 81.99 | - | 7.27 | - | - | Upgrade
|
| Other Non-Operating Income (Expenses) | 177.88 | 246.74 | 143.49 | 107.2 | 156.63 | Upgrade
|
| EBT Excluding Unusual Items | 1,833 | 500.41 | 178.89 | 221.89 | 212.99 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 321.74 | 271.92 | 60.7 | -0.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 8.09 | 0.69 | -0.01 | Upgrade
|
| Other Unusual Items | - | - | - | - | 9.68 | Upgrade
|
| Pretax Income | 1,833 | 822.15 | 458.9 | 283.28 | 222.6 | Upgrade
|
| Income Tax Expense | 346.2 | 169.55 | 164.41 | 108.07 | 114.91 | Upgrade
|
| Net Income | 1,487 | 652.6 | 294.49 | 175.21 | 107.69 | Upgrade
|
| Preferred Dividends & Other Adjustments | 275 | - | 32.5 | - | 25.56 | Upgrade
|
| Net Income to Common | 1,212 | 652.6 | 261.99 | 175.21 | 82.13 | Upgrade
|
| Net Income Growth | 127.81% | 121.60% | 68.08% | 62.70% | 5.33% | Upgrade
|
| Shares Outstanding (Basic) | 56 | 56 | 56 | 56 | 56 | Upgrade
|
| Shares Outstanding (Diluted) | 56 | 56 | 56 | 56 | 56 | Upgrade
|
| Shares Change (YoY) | 0.00% | 0.00% | -0.00% | 0.00% | -0.00% | Upgrade
|
| EPS (Basic) | 21.58 | 11.62 | 4.67 | 3.12 | 1.46 | Upgrade
|
| EPS (Diluted) | 21.58 | 11.62 | 4.67 | 3.12 | 1.46 | Upgrade
|
| EPS Growth | 85.67% | 149.09% | 49.53% | 113.34% | 5.08% | Upgrade
|
| Free Cash Flow | 1,704 | 1,037 | 344.74 | -268.55 | 105.24 | Upgrade
|
| Free Cash Flow Per Share | 30.35 | 18.47 | 6.14 | -4.78 | 1.87 | Upgrade
|
| Dividend Per Share | 8.548 | 3.940 | - | 1.736 | - | Upgrade
|
| Dividend Growth | 116.95% | - | - | - | - | Upgrade
|
| Profit Margin | 3.70% | 2.02% | 0.88% | 0.61% | 0.30% | Upgrade
|
| Free Cash Flow Margin | 5.20% | 3.21% | 1.16% | -0.94% | 0.38% | Upgrade
|
| EBITDA | 1,542 | 366.56 | 177.12 | 227.31 | 130.84 | Upgrade
|
| EBITDA Margin | 4.71% | 1.13% | 0.59% | 0.80% | 0.47% | Upgrade
|
| D&A For EBITDA | 48.33 | 33.86 | 19.85 | 15.9 | 16.06 | Upgrade
|
| EBIT | 1,493 | 332.71 | 157.27 | 211.42 | 114.77 | Upgrade
|
| EBIT Margin | 4.56% | 1.03% | 0.53% | 0.74% | 0.42% | Upgrade
|
| Effective Tax Rate | 18.89% | 20.62% | 35.83% | 38.15% | 51.62% | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.