Mechel PAO
MOEX:MTLR

Watchlist Manager
Mechel PAO Logo
Mechel PAO
MOEX:MTLR
Watchlist
Price: 106.14 RUB -2.15% Market Closed
Market Cap: 125.6B RUB
Have any thoughts about
Mechel PAO?
Write Note

Income Statement

Earnings Waterfall
Mechel PAO

Revenue
417.2B RUB
Cost of Revenue
-271.3B RUB
Gross Profit
145.8B RUB
Operating Expenses
-97.5B RUB
Operating Income
48.3B RUB
Other Expenses
-39.2B RUB
Net Income
9.1B RUB

Income Statement
Mechel PAO

Rotate your device to view
Income Statement
Currency: RUB
Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
338 162
N/A
333 511
-1%
320 005
-4%
2 348 301
+634%
2 335 518
-1%
4 155 650
+78%
4 139 581
0%
4 155 029
+0%
4 143 928
0%
243 992
-94%
5 083 375
+1 983%
3 016 336
-41%
3 022 475
+0%
253 141
-92%
246 202
-3%
253 004
+3%
255 452
+1%
276 009
+8%
291 191
+6%
295 196
+1%
302 456
+2%
299 113
-1%
296 551
-1%
306 767
+3%
313 319
+2%
303 795
-3%
392 543
+29%
383 957
-2%
375 649
-2%
287 153
-24%
279 534
-3%
269 375
-4%
262 142
-3%
265 454
+1%
273 170
+3%
318 591
+17%
357 080
+12%
402 074
+13%
194 686
-52%
405 884
+108%
417 150
+3%
Gross Profit
Cost of Revenue
(227 616)
(230 707)
(224 258)
(1 623 588)
(1 613 442)
(2 804 156)
(2 791 205)
(2 693 879)
(2 682 435)
(153 057)
(3 013 888)
(1 692 555)
(1 693 511)
(151 334)
(146 591)
(146 502)
(145 485)
(146 322)
(150 832)
(154 755)
(159 057)
(160 356)
(161 483)
(165 132)
(171 104)
(174 058)
(227 821)
(230 440)
(230 702)
(183 086)
(178 731)
(175 396)
(168 696)
(170 605)
(173 136)
(189 540)
(206 195)
(223 993)
(121 207)
(250 340)
(271 318)
Gross Profit
110 546
N/A
102 804
-7%
95 747
-7%
724 713
+657%
722 076
0%
1 351 493
+87%
1 348 376
0%
1 461 150
+8%
1 461 493
+0%
90 935
-94%
2 069 487
+2 176%
1 323 781
-36%
1 328 964
+0%
101 807
-92%
99 611
-2%
106 502
+7%
109 967
+3%
129 687
+18%
140 359
+8%
140 441
+0%
143 399
+2%
138 757
-3%
135 068
-3%
141 635
+5%
142 215
+0%
129 737
-9%
164 722
+27%
153 517
-7%
144 947
-6%
104 067
-28%
100 803
-3%
93 979
-7%
93 446
-1%
94 849
+2%
100 034
+5%
129 051
+29%
150 885
+17%
178 081
+18%
73 479
-59%
155 544
+112%
145 832
-6%
Operating Income
Operating Expenses
(79 211)
(102 293)
(102 896)
(1 228 382)
(1 229 858)
(1 853 542)
(1 853 599)
(1 408 118)
(1 405 464)
(81 371)
(1 678 332)
(991 577)
(992 895)
(75 404)
(75 196)
(76 822)
(76 269)
(79 842)
(78 694)
(77 092)
(76 425)
(74 885)
(76 144)
(76 050)
(77 211)
(71 374)
(102 182)
(98 826)
(97 021)
(67 712)
(67 698)
(70 284)
(71 464)
(70 687)
(70 025)
(70 527)
(70 157)
(71 798)
(40 420)
(83 701)
(97 491)
Selling, General & Administrative
(69 700)
(73 559)
(74 291)
(628 986)
(631 765)
(1 183 594)
(1 183 286)
(1 311 286)
(1 309 528)
(81 209)
(1 624 508)
(941 916)
(943 588)
(75 087)
(75 596)
(77 412)
(77 038)
(80 979)
(80 601)
(79 035)
(78 581)
(75 667)
(77 536)
(77 189)
(77 872)
(71 932)
(95 854)
(92 358)
(90 897)
(67 491)
(68 080)
(70 570)
(72 219)
(70 817)
(70 835)
(72 609)
(72 230)
(71 937)
(40 858)
(84 549)
(100 252)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(1 033)
0
0
0
(690)
0
0
0
(716)
0
0
0
(605)
0
0
0
(749)
0
0
0
(721)
0
0
0
(708)
0
0
0
(614)
0
(579)
0
Other Operating Expenses
(9 509)
(28 732)
(28 604)
(599 396)
(598 094)
(669 950)
(670 314)
(96 832)
(95 935)
871
(53 822)
(49 660)
(49 306)
373
400
590
769
1 853
1 907
1 943
2 156
1 387
1 392
1 139
661
1 307
(6 328)
(6 468)
(6 124)
500
382
286
755
838
810
2 082
2 073
753
438
1 427
2 761
Operating Income
31 335
N/A
510
-98%
(7 150)
N/A
(503 670)
-6 944%
(507 782)
-1%
(502 048)
+1%
(505 223)
-1%
53 033
N/A
56 030
+6%
9 564
-83%
391 157
+3 990%
332 205
-15%
336 070
+1%
26 403
-92%
24 415
-8%
29 680
+22%
33 698
+14%
49 845
+48%
61 665
+24%
63 349
+3%
66 974
+6%
63 872
-5%
58 924
-8%
65 585
+11%
65 004
-1%
58 363
-10%
62 540
+7%
54 691
-13%
47 926
-12%
36 355
-24%
33 105
-9%
23 695
-28%
21 982
-7%
24 162
+10%
30 009
+24%
58 524
+95%
80 728
+38%
106 283
+32%
33 059
-69%
71 843
+117%
48 341
-33%
Pre-Tax Income
Interest Income Expense
(15 793)
(14 667)
(22 930)
(292 941)
(298 003)
(515 383)
(524 852)
(336 030)
(357 918)
(126 203)
(3 666 363)
(3 574 309)
(3 607 344)
(110 301)
(107 895)
(109 050)
(60 072)
(18 560)
(24 829)
(37 131)
(36 388)
(37 227)
(36 135)
(50 034)
(44 316)
(59 727)
(64 008)
(39 597)
(41 965)
(14 101)
(57 766)
(41 596)
(63 464)
(59 336)
(18 367)
(29 629)
(5 296)
(12 606)
(35 772)
(61 496)
(44 356)
Non-Reccuring Items
(10 237)
(19 217)
(19 267)
(181 055)
(181 026)
(225 425)
(225 368)
(55 346)
(55 363)
(8 746)
(237 839)
(236 270)
(236 195)
(2 170)
(2 111)
(2 173)
(2 703)
(6 961)
(7 219)
(7 182)
(6 630)
(6 258)
(6 463)
(6 454)
(6 450)
(7 217)
(145)
0
0
(2 155)
(1 812)
(5 302)
(5 632)
(4 237)
(4 125)
(916)
(586)
(4 034)
(4 868)
(8 369)
(8 710)
Total Other Income
1 881
1 059
(1 675)
(8 857)
(10 018)
27 416
30 159
58 502
58 798
(5 702)
(19 030)
(40 723)
(40 880)
(21 060)
(231)
(527)
(230)
(10 173)
(905)
(4 352)
(4 503)
(4 667)
(13 062)
5 059
4 832
32 131
37 507
22 627
22 793
(1 111)
(22)
197
135
1 786
512
199
415
(513)
208
22 990
25 870
Pre-Tax Income
7 185
N/A
(32 315)
N/A
(51 022)
-58%
(986 522)
-1 834%
(996 830)
-1%
(1 215 442)
-22%
(1 225 284)
-1%
(279 841)
+77%
(298 453)
-7%
(131 087)
+56%
(3 532 076)
-2 594%
(3 519 097)
+0%
(3 548 349)
-1%
(107 128)
+97%
(85 822)
+20%
(82 070)
+4%
(29 307)
+64%
14 151
N/A
28 712
+103%
14 684
-49%
19 453
+32%
15 720
-19%
3 264
-79%
14 156
+334%
19 070
+35%
23 550
+23%
35 894
+52%
37 721
+5%
28 754
-24%
18 988
-34%
(26 495)
N/A
(23 006)
+13%
(46 979)
-104%
(37 625)
+20%
8 029
N/A
28 178
+251%
75 261
+167%
89 130
+18%
(7 373)
N/A
24 968
N/A
21 145
-15%
Net Income
Tax Provision
(7 086)
(7 507)
(5 863)
88 339
91 037
(54 134)
(54 986)
(194 735)
(191 798)
8 822
310 199
353 656
343 771
(8 322)
(10 180)
(7 450)
(3 835)
(4 893)
(5 615)
(9 150)
(5 272)
(3 150)
(1 621)
(1 988)
(6 532)
(2 653)
(7 525)
(6 068)
(2 354)
(7 913)
(7 470)
(10 092)
(13 612)
(2 528)
(2 673)
(4 239)
(3 182)
(6 511)
3 899
(721)
(9 406)
Income from Continuing Operations
98
(39 824)
(56 887)
(898 185)
(905 794)
(1 269 577)
(1 280 270)
(474 576)
(490 251)
(122 265)
(3 221 877)
(3 165 441)
(3 204 578)
(115 450)
(96 002)
(89 520)
(33 142)
9 258
23 097
5 534
14 181
12 570
1 643
12 168
12 538
20 897
28 369
31 653
26 400
11 075
(33 965)
(33 098)
(60 591)
(40 153)
5 356
23 939
72 079
82 619
(3 474)
24 247
11 739
Income to Minority Interest
(924)
7
707
(3 989)
(3 647)
(6 108)
(6 186)
(10 523)
(10 376)
1 263
40 897
48 798
49 365
(535)
(221)
(577)
(1 358)
(1 706)
(2 091)
(1 532)
(1 401)
(1 013)
(695)
(912)
(1 098)
(908)
(1 394)
(1 356)
(1 574)
(1 876)
(1 304)
(1 428)
(727)
(648)
(1 383)
(1 522)
(2 426)
(2 049)
(4)
(1 926)
(2 624)
Net Income (Common)
(13 400)
N/A
(54 297)
-305%
(70 626)
-30%
(1 782 766)
-2 424%
(1 788 670)
0%
(2 480 389)
-39%
(2 491 115)
0%
(827 695)
+67%
(844 408)
-2%
(132 704)
+84%
(5 774 913)
-4 252%
(5 696 401)
+1%
(5 733 376)
-1%
(115 163)
+98%
(96 316)
+16%
(90 117)
+6%
(35 034)
+61%
7 126
N/A
20 716
+191%
3 820
-82%
12 697
+232%
11 557
-9%
948
-92%
11 256
+1 087%
11 440
+2%
12 628
+10%
26 975
+114%
26 984
+0%
20 109
-25%
2 409
-88%
(45 805)
N/A
(140)
+100%
(25 528)
-18 134%
808
N/A
45 582
+5 541%
22 417
-51%
69 653
+211%
80 570
+16%
(3 478)
N/A
22 321
N/A
9 115
-59%
EPS (Diluted)
-32.21
N/A
-130.52
-305%
-169.77
-30%
-4 234.59
-2 394%
-4 299.68
-2%
-5 891.66
-37%
-5 988.25
-2%
-1 966.02
+67%
-2 029.82
-3%
-318.79
+84%
-13 882
-4 255%
-13 693.27
+1%
-13 782.15
-1%
-276.65
+98%
-231.52
+16%
-216.62
+6%
-84.21
+61%
17.11
N/A
49.79
+191%
9.07
-82%
30.52
+236%
27.76
-9%
2.27
-92%
26.73
+1 078%
27.48
+3%
30.33
+10%
64.82
+114%
64.82
N/A
48.3
-25%
5.78
-88%
-110.04
N/A
-0.33
+100%
-61.02
-18 391%
1.95
N/A
110.47
+5 565%
56.47
-49%
172.07
+205%
199.05
+16%
-8.59
N/A
55.14
N/A
22.52
-59%

See Also

Discover More