МТС logo
МТС MTSS

МТС Financial Statements 1999-2025 | MTSS

Key Metrics МТС

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999

Operating Cash Flow Per Share

82.1 113 84.4 88.3 59.9 82.4 74 65.6 72.5 80.2 80.1 64.7 62.5 57.7 57.5 68 41.7 31.6 26 23.9 14.3 6.65 5.2 - 1.95

Free Cash Flow Per Share

51.9 46.4 18.4 33 8.38 33.3 34.9 22.3 18.9 33.6 39.1 20.4 20.5 15.5 20.3 33.8 22.5 8.84 -5.55 7.08 1.88 -1.44 -0.898 - 0.13

Cash Per Share

155 133 109 105 66 101 41.6 13.6 41.9 35.8 22.7 13.1 31.4 20.1 43.8 17 8.1 3.66 1.54 4.85 4.97 1.04 4.68 3.89 0.167

Price To Sales Ratio

0.692 0.733 0.944 1.18 1.2 0.938 1.22 1.18 0.968 0.818 1.64 1.29 0.916 1.44 1.41 0.708 3.67 2.69 2.67 3.56 2.99 5.82 9.29 15.1 21.3

Dividend Yield

0.113 0.103 0.123 0.129 0.092 0.111 0.096 0.103 0.122 0.149 0.061 0.057 0.11 0.06 0.091 0.152 0.025 0.033 0.03 0.017 0.015 - 0.0 - 0.001

Payout Ratio

0.87 1.26 0.976 1.22 0.968 0.748 0.924 1.09 1.03 0.963 0.497 0.916 0.859 0.707 1.26 0.573 0.365 0.52 0.362 0.236 0.214 - 0.013 - 0.131

Revenue Per Share

359 323 316 281 267 256 227 219 217 207 200 190 200 180 157 158 103 84.5 72.5 54.3 37.8 21.9 13.7 8.47 5.98

Net Income Per Share

32.3 19.4 37.5 34.9 30.5 35.7 28.7 24.4 24.9 26.1 40.1 15.4 23.4 22 16.1 29.7 25.8 14.2 16.3 13.8 7.67 4.46 3.43 1.42 1.43

Book Value Per Share

1.02 -2.15 8.62 18.6 20.4 41.4 63.6 72.4 84.7 88.5 78.5 57.3 59.3 66.3 70.4 62.7 68 50.3 48.1 36.1 26.3 22 15.9 12.7 6.18

Tangible Book Value Per Share

-99.5 -101 -75.8 -54.2 -46 -30.7 5.39 17.7 29.8 38.8 41.1 20.4 15.3 21.4 34.6 35.5 41.9 31.6 27.3 19.2 11.2 13.6 9.67 7.64 0.999

Shareholders Equity Per Share

-3.02 -5.58 5.77 16.3 18.6 34.8 61.5 70 80.5 83.4 76.4 55.7 56.5 49.9 54 62.3 67.8 49.7 47.6 35.2 25.6 21 15.7 12.7 5.74

Interest Debt Per Share

407 409 389 353 307 303 169 155 187 155 118 125 152 127 143 65.3 42.3 40.8 41.2 27 24.6 7.32 4.92 0.748 1.75

Market Cap

420 B 397 B 505 B 583 B 570 B 450 B 539 B 515 B 417 B 336 B 652 B 489 B 361 B 498 B 416 B 214 B 745 B 452 B 384 B 383 B 224 B 253 B 253 B 230 B 208 B

Enterprise Value

1.03 T 948 B 1.08 T 1.08 T 1.03 T 895 B 812 B 781 B 730 B 567 B 841 B 699 B 580 B 689 B 593 B 304 B 813 B 528 B 464 B 429 B 270 B 266 B 256 B 230 B 211 B

P/E Ratio

7.69 12.2 7.95 9.49 10.5 6.73 9.62 10.6 8.43 6.48 8.17 16 7.81 11.8 13.8 3.76 14.6 16 11.9 14 14.7 28.6 37.1 89.6 89.1

P/OCF Ratio

3.02 2.08 3.53 3.75 5.34 2.92 3.73 3.94 2.9 2.11 4.09 3.8 2.93 4.5 3.84 1.64 9.05 7.19 7.44 8.07 7.88 19.2 24.5 - 65.4

P/FCF Ratio

4.79 5.09 16.2 10 38.2 7.22 7.9 11.6 11.1 5.02 8.38 12.1 8.92 16.8 10.9 3.31 16.7 25.7 -34.8 27.2 60.1 -88.7 -142 - 980

P/B Ratio

-82.3 -42.4 51.7 20.3 17.2 6.9 4.49 3.7 2.61 2.02 4.29 4.42 3.24 5.21 4.09 1.79 5.57 4.58 4.06 5.48 4.42 6.08 8.14 10.1 22.2

EV/Sales

1.71 1.75 2.02 2.18 2.16 1.86 1.83 1.79 1.69 1.38 2.11 1.85 1.47 1.99 2 1 4.01 3.14 3.22 3.98 3.61 6.13 9.41 15 21.6

EV/EBITDA

4.47 4.43 4.8 5.06 4.72 4.27 4.61 4.48 4.3 3.48 4.8 4.15 4.06 4.65 4.29 1.94 7.83 6.21 6.4 7.39 6.86 12.4 17.6 35.4 45.8

EV/OCF

7.45 4.98 7.57 6.93 9.66 5.8 5.61 5.98 5.07 3.55 5.28 5.43 4.71 6.22 5.47 2.33 9.87 8.39 8.98 9.05 9.51 20.2 24.8 - 66.2

Earnings Yield

0.13 0.082 0.126 0.105 0.095 0.149 0.104 0.094 0.119 0.154 0.122 0.063 0.128 0.085 0.073 0.266 0.068 0.063 0.084 0.071 0.068 0.035 0.027 0.011 0.011

Free Cash Flow Yield

0.209 0.196 0.062 0.1 0.026 0.139 0.127 0.086 0.09 0.199 0.119 0.083 0.112 0.06 0.092 0.303 0.06 0.039 -0.029 0.037 0.017 -0.011 -0.007 - 0.001

Debt To Equity

-135 -67.2 63.1 20.2 15.1 8.1 2.53 2.04 2.16 1.76 1.44 2.1 2.5 2.29 2.48 1.01 0.625 0.821 0.865 0.768 0.963 0.349 0.314 0.059 0.305

Debt To Assets

0.533 0.581 0.607 0.631 0.605 0.577 0.551 0.522 0.529 0.48 0.451 0.51 0.569 0.495 0.53 0.392 0.31 0.359 0.378 0.347 0.393 0.199 0.185 0.043 0.153

Net Debt To EBITDA

2.66 2.58 2.56 2.32 2.11 2.12 1.55 1.52 1.84 1.42 1.08 1.25 1.54 1.29 1.28 0.571 0.655 0.885 1.1 0.794 1.17 0.623 0.21 -0.126 0.56

Current Ratio

0.496 0.546 0.556 0.798 0.558 0.91 0.932 0.713 1.01 1.11 1.15 0.814 1.08 0.988 1.03 0.716 0.745 0.947 0.672 0.846 0.648 0.845 1.57 1.81 0.568

Interest Coverage

- 1.89 2.86 2.68 2.41 3.04 3.69 3.72 3.3 6.22 6.57 3.51 4.3 3.68 4.59 20.9 - - - - - - - - -

Income Quality

2.54 5.7 2.22 2.51 1.94 19.7 2.56 2.69 3.04 3.04 2.07 4.08 2.46 2.34 3.63 2.29 1.62 2.22 1.6 1.73 1.87 1.49 1.63 - 1.36

Sales General And Administrative To Revenue

- 0.154 0.137 0.134 0.143 0.133 0.141 0.139 0.134 0.221 0.214 0.207 0.198 0.201 0.202 0.146 - - - - - - - - -

Intangibles To Total Assets

0.132 0.153 0.141 0.139 0.144 0.147 0.206 0.2 0.167 0.162 0.153 0.161 0.177 0.195 0.142 0.169 0.191 0.164 0.191 0.216 0.24 0.23 0.233 0.289 0.455

Capex To Operating Cash Flow

0.369 0.591 0.782 0.626 0.86 0.596 0.528 0.66 0.739 0.58 0.512 0.685 0.671 0.732 0.647 0.504 0.46 0.721 1.21 0.704 0.869 1.22 1.17 - 0.933

Capex To Revenue

0.084 0.208 0.209 0.197 0.193 0.192 0.173 0.198 0.247 0.225 0.205 0.233 0.21 0.234 0.237 0.217 0.187 0.27 0.435 0.31 0.33 0.369 0.444 - 0.304

Capex To Depreciation

0.447 0.983 1.01 0.972 0.858 0.88 0.956 1.03 1.29 1.24 1.11 1.28 1.11 1.32 1.27 1.15 1.07 1.61 2.53 1.92 2.17 2.72 2.75 - 2.05

Stock Based Compensation To Revenue

- 0.01 0.009 0.001 0.002 0.001 0.001 0.001 0.0 0.0 0.001 - - - - - - - - - - - - - -

Graham Number

46.8 49.3 69.7 113 113 167 199 196 212 221 263 139 173 157 140 204 198 126 132 105 66.4 45.9 34.8 20.1 13.6

Return On Invested Capital, ROIC

0.135 0.119 0.142 0.14 0.155 0.145 0.157 0.147 0.125 0.151 0.198 0.105 0.164 0.178 0.128 0.274 0.223 0.199 0.188 0.229 0.173 0.171 0.16 0.094 0.167

Return On Tangible Assets, ROTA

0.049 0.035 0.073 0.078 0.077 0.086 0.128 0.111 0.091 0.102 0.194 0.08 0.115 0.118 0.074 0.222 0.234 0.15 0.184 0.226 0.161 0.158 0.168 0.115 0.23

Graham Net Net

-568 -492 -459 -370 -354 -320 -150 -168 -177 -159 -127 -141 -143 -130 -127 -72.7 -52.8 -51.9 -51.7 -31.6 -27.4 -11 -4.61 -0.218 -4.38

Working Capital

-412 B -250 B -210 B -66.3 B -154 B -26.5 B -10.6 B -36.6 B 1.11 B 14.7 B 14.8 B -21 B 8.73 B -1.18 B 4.13 B -27.7 B -16.3 B -2.4 B -18.2 B -5.24 B -13.5 B -2.1 B 5.32 B 4.21 B -1.8 B

Tangible Asset Value

-168 B -169 B -128 B -95.5 B -82 B -57.5 B 10.5 B 35.1 B 59.3 B 77.1 B 81.7 B 40.5 B 30.2 B 41 B 65.3 B 68.2 B 82.7 B 62.9 B 54.2 B 38.2 B 22.2 B 26.9 B 19.2 B 13.8 B 1.63 B

Net Current Asset Value, NCAV

-882 B -786 B -738 B -624 B -593 B -569 B -281 B -310 B -326 B -281 B -213 B -249 B -250 B -220 B -210 B -118 B -87.4 B -82.9 B -84.2 B -54.1 B -47.5 B -17.8 B -6.6 B 850 M -6.16 B

Invested Capital

184 B 347 B 376 B 477 B 369 B 534 B 366 B 345 B 413 B 413 B 360 B 324 B 358 B 329 B 305 B 199 B 197 B 174 B 152 B 118 B 82.8 B 57.6 B 43.2 B 25.8 B 13.5 B

Average Receivables

58.4 B 40 B 47.8 B 48.4 B 46.8 B 57.4 B 52.8 B 49.4 B 55.8 B 45.6 B 37.4 B 36.6 B 31.7 B 25.7 B 20.4 B 18.4 B 17.4 B 17.3 B 15.1 B 10.9 B 7.77 B 4.82 B 2.21 B 1.13 B -

Average Payables

82.6 B 70.3 B 65.6 B 65.8 B 63.6 B 50.9 B 43.9 B 49.3 B 47 B 29.7 B 22.9 B 24.2 B 22.4 B 17.3 B 21.1 B 21.3 B 13.8 B 11.7 B 9.41 B 6.53 B 4.9 B 3.67 B 2.33 B 1.26 B -

Average Inventory

16.6 B 16.6 B 17.1 B 15.4 B 17.1 B 14.3 B 12.2 B 14.4 B 11 B 8 B 8.54 B 8.95 B 9.55 B 8.49 B 5.23 B 3.36 B 4.31 B 4.83 B 3.49 B 2.23 B 1.65 B 1.06 B 735 M 563 M -

Days Sales Outstanding

46.3 26.8 27.4 40.8 31.8 39.7 51.6 35.9 47.3 49.5 32.5 38 31.4 31.2 26.9 22.9 31.9 37 44.8 42.5 44.9 53.1 44.5 26.2 43.2

Days Payables Outstanding

164 130 128 116 148 114 101 85.1 126 116 79.1 77.3 82.8 76.7 79.9 137 125 113 150 135 154 86.8 129 68.5 188

Days Of Inventory On Hand

32.2 26.9 33.7 29.9 31.7 38.6 21.5 29.8 31.7 23.9 29.1 29.2 30 39.1 37.2 16.7 27.3 50 57.9 46.7 51.8 29.3 30 37 66.4

Receivables Turnover

7.88 13.6 13.3 8.94 11.5 9.2 7.07 10.2 7.72 7.37 11.2 9.6 11.6 11.7 13.6 15.9 11.4 9.87 8.15 8.58 8.14 6.87 8.21 13.9 8.45

Payables Turnover

2.23 2.81 2.85 3.13 2.47 3.21 3.61 4.29 2.89 3.16 4.61 4.72 4.41 4.76 4.57 2.67 2.92 3.22 2.44 2.7 2.37 4.21 2.83 5.33 1.94

Inventory Turnover

11.3 13.6 10.8 12.2 11.5 9.45 16.9 12.3 11.5 15.3 12.5 12.5 12.1 9.34 9.81 21.9 13.4 7.3 6.3 7.82 7.05 12.5 12.1 9.87 5.49

Return On Equity, ROE

-10.7 -3.48 6.5 2.14 1.64 1.02 0.467 0.348 0.309 0.312 0.525 0.276 0.415 0.442 0.297 0.476 0.381 0.287 0.342 0.391 0.3 0.213 0.219 0.112 0.249

Capex Per Share

30.3 67 66 55.3 51.5 49.1 39.1 43.3 53.6 46.6 41 44.3 41.9 42.2 37.2 34.2 19.2 22.8 31.6 16.8 12.4 8.08 6.09 - 1.82

All numbers in RUB currency

Quarterly Key Metrics МТС

2024-Q2 2024-Q1 2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 2022-Q2 2022-Q1 2021-Q4 2021-Q3 2021-Q2 2021-Q1 2020-Q4 2020-Q3 2020-Q2 2020-Q1 2019-Q4 2019-Q3 2019-Q2 2019-Q1 2018-Q4 2018-Q3 2018-Q2 2018-Q1 2017-Q4 2017-Q3 2017-Q2 2017-Q1 2016-Q4 2016-Q3 2016-Q2 2016-Q1 2015-Q4 2015-Q3 2015-Q2 2015-Q1 2014-Q4 2014-Q3 2014-Q2 2014-Q1 2013-Q4 2013-Q3 2013-Q2 2013-Q1 2012-Q4 2012-Q3 2012-Q2 2012-Q1 2011-Q4 2011-Q3 2011-Q2 2011-Q1 2010-Q4 2010-Q3 2010-Q2 2010-Q1 2009-Q4 2009-Q3 2009-Q2 2009-Q1 2008-Q4 2008-Q3 2008-Q2 2008-Q1 2007-Q4 2007-Q3 2007-Q2 2007-Q1 2006-Q4 2006-Q3 2006-Q2 2006-Q1 2005-Q4 2005-Q3 2005-Q2 2005-Q1 2004-Q4 2004-Q3 2004-Q2 2004-Q1 2003-Q4 2003-Q3 2003-Q2 2003-Q1 2002-Q4 2002-Q3 2002-Q2 2002-Q1 2001-Q4 2001-Q3 2001-Q1 2000-Q4 2000-Q3 2000-Q2 2000-Q1

Operating Cash Flow Per Share

11.6 3.49 27 34.3 4.56 16.8 38.7 42.4 26.7 5.42 33 23.7 19.9 8.29 26.7 25.3 14.1 22.3 20.5 36.9 11.8 -8.92 24 21.4 18.2 18.8 22.1 19 16.1 16.8 12.9 20.7 12.4 19.6 22.2 14.1 16.5 19.7 19.6 21.3 17.2 22.2 19.3 22.9 19.8 18.2 10.6 17 18.2 18.8 14.5 24.4 10.5 13.5 14.3 15.9 12.6 14.9 22.9 11.6 9.29 13.7 24.4 20.2 11.7 12 9.72 11.8 10.5 9.62 9.4 9.96 7.09 5.19 3.94 9.56 5.73 6.77 5.05 7.12 7.36 4.37 3.8 4.29 4.15 2.08 - - - - - - - - - - -

Free Cash Flow Per Share

2.97 -1.02 2.17 20.9 -7.26 6.45 16.8 32.7 13.6 -17 18.9 3.88 4.76 -8.7 7.58 12 2.52 10.9 3.39 24.5 -0.986 -18.1 7.13 10.1 6.7 9.32 7.76 7.58 8.31 11.2 -0.038 11.6 1.64 9.12 8.87 4.31 2.36 3.34 0.1 8.74 7.72 17.1 0.332 13.9 12.9 12 -5.23 6.88 6.73 12 -3.47 11.5 3.13 9.37 -12.7 9.92 7.26 11 11.1 4.99 2.13 2.06 10.6 10.3 5.06 7.83 0.931 7.72 7.11 6.7 2.9 3.75 1.67 0.52 -11.2 2.45 1.06 2.11 -1.48 3.29 3.98 1.29 0.197 1.49 -0.286 0.477 - - - - - - - - - - -

Cash Per Share

179 33.8 76.2 40.6 43 125 73.9 61.8 111 106 110 88.3 93.2 95.2 107 103 107 113 66.3 72.3 70.5 80.2 103 111 58.5 44 42.2 43 52 35.3 13.6 24.2 26.6 37.9 41.9 41.1 45.5 43.6 35.8 35.2 37.3 38.4 22.8 28.4 40.9 19.8 13.1 13.9 28 24.1 32.3 25.4 22.4 24.9 20.1 39.4 47.2 41.8 43.7 67.2 29.3 18.4 17.3 8.91 14.8 6.86 8.12 8.2 12.8 9.81 3.65 2.91 8.02 2.47 1.54 7.99 10.5 11.1 4.84 3.59 5.17 5.17 4.97 2.79 2.26 5.11 1.04 1.72 1.8 3.32 4.76 2.03 2.82 3.5 4.53 0.137 0.063

Price To Sales Ratio

2.93 6.34 2.62 2.88 3.42 3.11 2.76 2.35 3.61 2.95 3.46 3.99 4.52 4.4 4.29 4.63 4.98 4.43 4.46 3.51 4.06 3.88 3.39 4.03 4.59 5.16 4.55 4.81 4.29 5.15 4.61 4.03 4.56 4.42 3.68 3.68 4.71 4.9 3.13 5.08 6.07 5.52 6.23 6.21 5.29 5.96 5.08 4.71 4.61 5.15 3.64 3.37 5.21 5.94 5.34 5.43 5.22 6.3 3.69 5.62 4.86 4.41 2.06 5.96 8.54 10.5 13.4 10.1 9.99 11.2 9.98 7.78 7.29 10.5 9.81 11.4 10.7 13.2 15 13.1 13.2 15.2 11.5 11.2 13.4 17.6 19.1 20.5 25.1 32.7 29.2 32.9 53.1 50.5 61.3 61.9 71.3

Dividend Yield

- 0.0 0.0 0.048 0.051 0.0 0.0 0.127 0.0 0.0 0.035 0.08 0.0 - 0.027 0.061 0.0 0.043 0.028 0.078 0.0 0.0 0.011 0.088 - 0.0 0.054 0.042 - - 0.046 0.064 - - 0.027 0.093 0.0 - 0.037 0.069 - 0.0 0.016 0.045 - 0.0 0.001 0.062 0.0 0.0 0.0 0.096 0.012 0.0 0.03 0.031 0.0 - 0.061 - - - 0.106 - - - 0.007 - - - 0.015 0.017 - - 0.009 0.012 - - 0.004 0.011 - - 0.001 - - - - - - - - - - - - - -

Payout Ratio

- 0.0 0.001 2.44 1.52 0.004 0.001 3.32 0.0 0.001 1.3 2.69 0.0 - 1.19 1.94 0.0 1.29 2.88 1.99 0.0 0.0 0.34 -1.22 - 0.0 2.65 1.28 - - 1.93 2.31 - - 1.59 2.74 0.005 - 7.52 2.33 - 0.004 0.538 1.61 - 0.004 0.039 1.45 -0.0 0.006 0.012 2.93 0.555 0.0 2.69 1.03 0.016 - 96.8 - - - 1.98 - - - 0.483 - - - 2.76 0.493 - - 0.455 0.562 - - 0.438 0.473 - - 0.062 - - - - - - - - - - - - - -

Revenue Per Share

101 47.5 94.9 95.6 86.8 82.9 85.7 81.7 75.9 80.8 86 82.6 75.5 71.8 77.1 73.2 66.5 67.5 71.7 75.5 70.5 65.4 70.8 68.2 60.6 57 60.6 58.6 54.6 52.9 56.1 56.4 53.3 54.4 57 57.8 51.6 50.4 53.9 53.9 49.7 49.1 52.7 52 49 46.7 48.4 49.1 50.8 44.4 50.3 52.5 44.1 43.7 48.6 46.2 45.3 40.3 59.8 36.1 33.4 32.6 54.1 37.5 32 28.7 28.2 27.9 25.5 22.8 22.8 24.2 20.2 18 19.7 19.9 17.8 14.8 12.9 16 13.6 11.6 9.8 11.4 9.55 7.26 6.68 6.22 5.08 3.9 4.37 3.88 2.4 2.53 2.08 2.06 1.79

Net Income Per Share

4.26 11.6 9.53 5.38 9.95 7.53 3.23 7.32 6.5 3.54 8.15 9.85 10.1 9.36 7.55 10.7 6.64 10 3.13 10.4 7.16 9.76 7.71 -19.7 7.57 8.14 5.65 9.18 7.53 6.31 6.21 6.31 4.55 7.29 3.59 7.24 8.59 5.47 0.828 8.08 10.6 6.55 9.93 9.09 14.6 6.52 8.36 9.89 -11.1 7.54 6.63 5.8 5.17 4.79 2.86 7.54 5.79 5.87 0.139 7.87 9.31 -1.04 5.97 6.88 7.99 7.36 5.52 8.24 6.59 5.86 1.23 6.56 3.98 2.57 3.62 4.98 4.38 3.26 1.8 4.99 3.97 2.99 1.93 2.45 2.02 1.3 1.39 1.35 1.07 0.69 1.31 1.16 0.451 0.231 0.407 0.481 0.338

Book Value Per Share

-11 7.3 1.02 -7 -13.8 6.94 -2.15 -8.94 -17.8 13.1 8.74 1.77 4.67 28.5 18.8 17.2 17.4 32.5 20.5 26.9 22.8 39.2 42.2 38.4 59.6 71.7 64.5 64.1 66.8 73 72.4 67.9 76.1 87 84.7 82.4 78.9 90.4 88.5 82.1 74.3 83.2 78.5 67 63.3 64.3 57.3 50.7 40.9 63.4 60.9 61.4 52.1 68.2 67.7 69.7 66.8 74.6 70.3 55.3 50.7 64.3 63.9 67.2 63.8 69.4 68.2 63.8 56.7 61.1 50.2 50.9 44.2 49.1 48.1 44.8 39.7 39.6 36 35.4 30.2 28.7 26.3 25.3 24.4 25.4 22 20.4 18.9 17.3 16.1 14.2 12.1 11.4 11.2 7.05 6.81

Tangible Book Value Per Share

-128 -44.2 -99.7 -111 -116 -92.1 -95.2 -103 -109 -78.3 -76.8 -82 -75.1 -45.3 -55 -52.8 -50.5 -35.4 -46.3 -49.1 -52.6 -34.1 -31.3 -30.4 -9.05 5.02 5.46 9.72 12.5 19.1 17.7 14.3 20.5 32.7 29.8 27.6 25.9 37.3 38.8 41.1 37.4 46.1 41.1 31.3 27 26.9 20.4 12.8 3.79 21.4 15.7 19.9 12.3 25.4 22.8 31.7 31.4 40.3 34.6 26.4 20.7 32.8 36.2 41.5 39.1 44.7 42.1 39.7 37.2 42.9 31.6 31.9 26 29.5 27.3 26.9 21.8 22.6 19.2 19.7 15.6 14.6 11.2 9.93 12.7 15 13.6 12.5 9.75 8.95 9.82 8.54 10.9 6.88 6.92 1.87 1.53

Shareholders Equity Per Share

-22.3 5.19 -3.02 -10.9 -17.6 3.33 -5.56 -12.2 -20.9 10.1 5.85 -1.04 2.08 26 16.5 15 15.3 30.5 18.7 24.6 20.7 36.6 35.5 31.8 57.9 69.5 62.3 62 64.9 70.5 70 65.6 73 83.2 80.5 78.1 74.7 85.8 83.5 78 72.2 81 76.4 65.1 61.5 62.6 55.7 48.2 38.2 60.7 58.1 53.3 44.5 51.8 49.9 54.3 49.6 57.7 53.9 55.3 50.7 64.3 63.6 66.9 63.6 69.3 68 63.6 56.7 60.4 49.6 50.4 43.8 48.6 47.6 43.7 38.7 38.7 35.2 34.4 29.5 27.9 25.6 24.6 22.1 22.5 21 19.4 18.2 16.8 15.9 14.1 12.1 11.4 11.1 6.64 6.36

Interest Debt Per Share

419 169 408 395 379 368 382 400 391 400 376 366 342 339 341 328 324 334 288 312 313 312 294 289 253 238 161 150 155 145 144 142 147 162 178 177 164 169 149 120 115 114 112 115 126 114 119 116 122 122 148 119 107 114 117 106 123 122 140 116 77.7 73.3 64.1 43 40.5 37.6 42.5 38.9 38.9 39.7 40.7 39.1 44.1 40.5 41.2 33.1 34 32.7 27 21.9 20.7 23.4 24.6 22 14.5 14.8 7.32 7.01 6.72 6.44 4.99 0.61 2.05 0.674 1.25 1.86 1.79

Market Cap

500 B 1.02 T 419 B 460 B 501 B 434 B 398 B 323 B 461 B 397 B 498 B 552 B 581 B 546 B 574 B 597 B 587 B 530 B 567 B 470 B 508 B 458 B 442 B 515 B 524 B 557 B 532 B 551 B 458 B 539 B 515 B 452 B 483 B 477 B 417 B 423 B 483 B 491 B 336 B 545 B 600 B 539 B 652 B 642 B 516 B 553 B 489 B 460 B 466 B 455 B 351 B 352 B 457 B 497 B 498 B 480 B 453 B 486 B 417 B 382 B 306 B 271 B 210 B 430 B 529 B 584 B 742 B 557 B 506 B 505 B 453 B 375 B 292 B 374 B 384 B 450 B 379 B 389 B 383 B 416 B 357 B 351 B 224 B 253 B 253 B 253 B 253 B 253 B 250 B 253 B 249 B 254 B 254 B 256 B 249 B 208 B 208 B

Enterprise Value

1.14 T 1.52 T 1.03 T 1.06 T 1.08 T 980 B 950 B 902 B 1.05 T 1.01 T 1.07 T 1.13 T 1.11 T 1.06 T 1.07 T 1.08 T 1.05 T 1.01 T 1.03 T 958 B 999 B 942 B 886 B 948 B 934 B 942 B 805 B 815 B 721 B 794 B 781 B 693 B 742 B 748 B 730 B 743 B 758 B 777 B 567 B 733 B 771 B 723 B 841 B 821 B 698 B 755 B 699 B 665 B 676 B 664 B 571 B 536 B 632 B 676 B 689 B 613 B 606 B 646 B 597 B 484 B 402 B 373 B 300 B 496 B 579 B 643 B 810 B 619 B 564 B 568 B 528 B 448 B 365 B 451 B 464 B 502 B 429 B 434 B 430 B 454 B 389 B 390 B 270 B 292 B 278 B 279 B 266 B 263 B 260 B 264 B 252 B 255 B 258 B 255 B 243 B 211 B 211 B

P/E Ratio

17.4 6.48 6.52 12.8 7.46 8.56 18.3 6.54 10.5 16.9 9.14 8.38 8.44 8.44 11 7.93 12.5 7.47 25.6 6.38 10 6.51 7.79 -3.48 9.18 9.03 12.2 7.67 7.78 10.8 10.4 9.01 13.3 8.22 14.6 7.34 7.08 11.3 51 8.48 7.12 10.3 8.25 8.88 4.44 10.7 7.35 5.85 -5.28 7.59 6.9 7.63 11.1 13.5 22.7 8.31 10.2 10.8 398 6.44 4.36 -34.5 4.67 8.13 8.54 10.2 17.1 8.57 9.68 10.8 46.2 7.19 9.22 18.3 13.4 11.4 10.9 15 26.8 10.5 11.3 14.8 14.6 13 15.7 24.4 23 23.6 29.7 46.2 24.4 27.6 70.7 138 78.3 66.2 94.3

P/OCF Ratio

25.5 86.4 9.21 8.03 65 15.4 6.11 4.52 10.2 44.1 9.04 13.9 17.1 38.1 12.4 13.4 23.4 13.4 15.6 7.18 24.3 -28.4 10 12.8 15.3 15.6 12.5 14.9 14.5 16.2 20.1 11 19.6 12.2 9.47 15.1 14.7 12.6 8.62 12.9 17.6 12.2 17 14.1 13.1 15.3 23.1 13.6 12.9 12.2 12.6 7.27 21.9 19.2 18.2 15.7 18.7 17.1 9.66 17.4 17.5 10.5 4.57 11.1 23.4 25.1 38.8 24 24.3 26.4 24.2 18.9 20.7 36.2 49.1 23.7 33.3 28.9 38.2 29.5 24.4 40.6 29.7 29.7 30.7 61.3 - - - - - - - - - - -

P/FCF Ratio

99.9 -296 115 13.1 -40.9 40 14.1 5.86 20.1 -14 15.8 85 71.7 -36.3 43.7 28.2 132 27.5 94.4 10.8 -290 -14 33.7 27.1 41.5 31.5 35.6 37.2 28.2 24.3 -6.78 K 19.6 148 26.3 23.7 49.3 103 73.9 1.7 K 31.3 39.1 15.9 988 23.2 20 23.3 -47 33.6 34.8 19.1 -52.8 15.4 73.4 27.7 -20.5 25.3 32.6 23.1 19.9 40.7 76.3 69.7 10.5 21.6 54 38.3 405 36.6 35.9 38 78.5 50.3 87.8 361 -17.3 92.6 180 92.9 -131 63.8 45.1 137 573 85.4 -446 267 - - - - - - - - - - -

P/B Ratio

-13.3 58 -82.1 -25.2 -16.9 77.5 -42.5 -15.7 -13.1 23.6 51 -317 164 12.1 20 22.6 21.6 9.8 17.1 10.8 13.8 6.94 6.76 8.62 4.8 4.23 4.42 4.54 3.61 3.86 3.7 3.46 3.33 2.89 2.61 2.72 3.25 2.88 2.02 3.51 4.18 3.34 4.29 4.96 4.22 4.45 4.42 4.8 6.13 3.77 3.15 3.32 5.17 5.01 5.21 4.62 4.77 4.4 4.1 3.67 3.21 2.23 1.76 3.34 4.29 4.33 5.55 4.44 4.5 4.21 4.59 3.74 3.36 3.86 4.06 5.18 4.93 5.06 5.49 6.11 6.1 6.34 4.42 5.18 5.77 5.67 6.08 6.56 7.01 7.61 8.02 9.04 10.5 11.2 11.5 19.2 20

EV/Sales

6.65 9.39 6.45 6.65 7.38 7.02 6.58 6.55 8.18 7.53 7.47 8.19 8.66 8.58 7.99 8.39 8.92 8.45 8.09 7.15 7.98 7.98 6.81 7.41 8.17 8.73 6.89 7.12 6.75 7.58 7 6.18 7 6.92 6.44 6.46 7.38 7.75 5.29 6.84 7.8 7.41 8.03 7.94 7.17 8.13 7.27 6.8 6.68 7.52 5.91 5.14 7.2 8.07 7.39 6.92 6.98 8.37 5.28 7.11 6.38 6.08 2.94 6.87 9.36 11.5 14.6 11.2 11.1 12.5 11.6 9.3 9.12 12.6 11.8 12.7 12.1 14.7 16.8 14.3 14.4 16.9 13.9 12.9 14.7 19.4 20.1 21.4 26.1 34.2 29.6 33 53.8 50.3 59.7 62.7 72.2

EV/EBITDA

22 26 18.4 15.4 14.1 17.4 17.4 13.1 17.4 19.9 15.9 18.9 19.4 19.7 20.9 18.6 21.4 20 21.2 15 18.3 17.4 17.8 16.2 17.8 18.3 19.1 17 16.7 19.3 18.8 15.3 18 18.4 20.1 15.8 18.8 19.3 15.4 13.9 17.1 17.4 18.7 17.7 13.2 18.3 17.7 15.2 19.1 17.6 14 11.6 17.1 20.7 18 14.7 15.5 17.4 13.8 12.3 11 22.4 5.77 11.8 17.7 21.3 28.6 21.2 21.5 24.2 22.4 17.4 18.9 27.2 25.7 23.9 23 29 35.3 24.7 25.4 32.3 27.3 24.1 27.4 38.5 46 40.3 50.7 67.1 46.3 61 77.8 139 146 140 142

EV/OCF

57.9 128 22.7 18.6 140 34.6 14.6 12.6 23.2 112 19.5 28.6 32.8 74.3 23 24.3 41.9 25.6 28.2 14.6 47.7 -58.6 20.1 23.6 27.2 26.4 18.9 22 22.8 23.8 30.4 16.8 30.2 19.1 16.6 26.5 23 19.9 14.5 17.3 22.6 16.4 21.9 18.1 17.8 20.8 33.1 19.6 18.6 17.7 20.5 11.1 30.3 26.1 25.2 20 25 22.7 13.8 22.1 23 14.5 6.52 12.8 25.6 27.6 42.4 26.7 27 29.7 28.2 22.6 25.9 43.7 59.3 26.4 37.6 32.3 42.8 32.2 26.7 45 35.8 34.3 33.8 67.5 - - - - - - - - - - -

Earnings Yield

0.014 0.039 0.038 0.02 0.034 0.029 0.014 0.038 0.024 0.015 0.027 0.03 0.03 0.03 0.023 0.032 0.02 0.033 0.01 0.039 0.025 0.038 0.032 -0.072 0.027 0.028 0.02 0.033 0.032 0.023 0.024 0.028 0.019 0.03 0.017 0.034 0.035 0.022 0.005 0.029 0.035 0.024 0.03 0.028 0.056 0.023 0.034 0.043 -0.047 0.033 0.036 0.033 0.023 0.018 0.011 0.03 0.024 0.023 0.001 0.039 0.057 -0.007 0.053 0.031 0.029 0.025 0.015 0.029 0.026 0.023 0.005 0.035 0.027 0.014 0.019 0.022 0.023 0.017 0.009 0.024 0.022 0.017 0.017 0.019 0.016 0.01 0.011 0.011 0.008 0.005 0.01 0.009 0.004 0.002 0.003 0.004 0.003

Free Cash Flow Yield

0.01 -0.003 0.009 0.076 -0.024 0.025 0.071 0.171 0.05 -0.071 0.063 0.012 0.014 -0.028 0.023 0.035 0.008 0.036 0.011 0.092 -0.003 -0.071 0.03 0.037 0.024 0.032 0.028 0.027 0.035 0.041 -0.0 0.051 0.007 0.038 0.042 0.02 0.01 0.014 0.001 0.032 0.026 0.063 0.001 0.043 0.05 0.043 -0.021 0.03 0.029 0.052 -0.019 0.065 0.014 0.036 -0.049 0.04 0.031 0.043 0.05 0.025 0.013 0.014 0.095 0.046 0.019 0.026 0.002 0.027 0.028 0.026 0.013 0.02 0.011 0.003 -0.058 0.011 0.006 0.011 -0.008 0.016 0.022 0.007 0.002 0.012 -0.002 0.004 - - - - - - - - - - -

Debt To Equity

-18.8 32.5 -135 -35.3 -21.1 108 -67.2 -32.1 -18.3 38.6 63.1 -346 162 12.8 20.2 21.5 20.7 10.8 15.1 12.4 14.8 8.35 8.1 8.94 4.28 3.36 2.53 2.37 2.34 2.01 2.04 2.12 1.95 1.9 2.16 2.22 2.15 1.93 1.76 1.51 1.56 1.38 1.44 1.73 2.02 1.79 2.1 2.38 3.13 1.96 2.5 2.18 2.36 2.14 2.29 1.9 2.41 2.06 2.51 2.07 1.51 1.12 1.01 0.636 0.631 0.536 0.625 0.612 0.686 0.657 0.821 0.775 1.01 0.834 0.865 0.758 0.879 0.845 0.768 0.638 0.703 0.837 0.963 0.893 0.654 0.659 0.349 0.361 0.369 0.384 0.314 0.043 0.169 0.059 0.113 0.28 0.281

Debt To Assets

0.526 0.433 0.533 0.556 0.573 0.559 0.578 0.625 0.634 0.626 0.607 0.63 0.61 0.633 0.631 0.628 0.623 0.629 0.605 0.613 0.628 0.633 0.577 0.589 0.621 0.629 0.551 0.517 0.516 0.521 0.522 0.491 0.476 0.504 0.529 0.532 0.502 0.514 0.48 0.443 0.432 0.441 0.451 0.461 0.484 0.477 0.51 0.503 0.506 0.511 0.569 0.51 0.484 0.484 0.495 0.451 0.477 0.49 0.538 0.519 0.422 0.414 0.392 0.285 0.274 0.277 0.31 0.298 0.302 0.321 0.359 0.341 0.381 0.372 0.378 0.331 0.353 0.37 0.347 0.306 0.308 0.367 0.393 0.368 0.284 0.298 0.199 0.201 0.206 0.211 0.185 0.03 0.123 0.043 0.078 0.143 0.146

Net Debt To EBITDA

12.3 8.43 10.9 8.74 7.59 9.66 10.1 8.39 9.72 12.1 8.54 9.67 9.29 9.58 9.68 8.35 9.45 9.52 9.49 7.66 8.99 8.92 8.93 7.4 7.8 7.49 6.47 5.52 6.07 6.2 6.4 5.33 6.29 6.67 8.61 6.79 6.81 7.09 6.26 3.55 3.78 4.45 4.2 3.86 3.46 4.88 5.32 4.68 5.91 5.52 5.37 3.97 4.72 5.46 5 3.17 3.9 4.31 4.16 2.57 2.63 6.16 1.72 1.56 1.54 1.96 2.4 2.09 2.2 2.65 3.19 2.85 3.8 4.66 4.41 2.5 2.64 3.02 3.78 2.06 2.13 3.18 4.66 3.21 2.47 3.55 2.31 1.61 1.88 2.88 0.562 0.17 1.02 -0.443 -3.85 1.87 1.9

Current Ratio

0.494 0.442 0.496 0.42 0.46 0.498 0.546 0.566 0.505 0.546 0.556 0.577 0.604 0.778 0.798 0.821 0.87 0.927 0.558 0.554 0.605 0.799 0.91 0.986 0.863 0.841 0.932 0.929 1.07 1.01 0.713 0.633 0.706 1.01 1.01 1.01 0.918 1.1 1.11 1.36 1.15 1.36 1.15 1.07 1 0.996 0.814 0.763 0.749 1.01 1.08 0.95 0.866 0.978 0.988 1.01 0.945 0.94 1.03 1.31 0.675 0.733 0.716 0.549 0.616 0.734 0.745 0.74 0.772 0.95 0.947 0.86 0.768 0.682 0.672 0.871 0.899 1.18 0.846 0.717 0.649 0.711 0.648 0.564 0.751 1.25 0.845 1.06 1.13 1.35 1.57 0.991 1.46 1.81 1.92 0.404 0.523

Interest Coverage

- - - 1.91 3.66 2.32 1.97 2.27 1.95 1.86 2.22 3.14 3.17 3.02 2.39 3.35 2.38 2.57 2.32 2.77 2.34 2.56 2.39 4.44 3.03 2.8 3.59 4.52 3.35 3.37 11.4 4.12 2.23 3.12 2.6 4.03 3.43 3.17 4.95 7.88 6.51 5.62 9.13 6.79 6.11 5.28 5.62 7.51 2.15 4.23 2.89 5.51 4.27 3.43 4.74 4.4 3.61 3.74 2.48 6.07 10.6 0.163 - 32.1 26.6 14.7 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Income Quality

2.73 0.3 3.4 6.41 0.461 2.19 11.7 5.73 4.05 2.24 4 2.37 1.94 0.876 3.5 2.35 2.11 2.2 6.34 3.5 1.63 -0.903 3.1 -1.1 2.38 2.3 3.87 2.05 2.12 2.64 2.05 3.26 2.74 2.73 6.51 2.01 1.97 3.92 26 2.59 1.62 3.38 1.94 2.51 1.35 2.8 1.3 1.72 -1.64 2.49 2.19 4.2 2.03 2.82 4.98 2.11 2.18 2.53 165 1.48 0.997 -13.2 4.09 2.43 1.46 1.63 1.76 1.51 1.61 1.64 7.63 1.52 1.82 2.02 1.09 1.94 1.28 2.08 2.81 1.44 1.82 1.46 1.97 1.75 2.09 1.59 - - - - - - - - - - -

Sales General And Administrative To Revenue

- - - - - - - - - - - - - - 0.104 - - - - - - - 0.119 - - - 0.138 - - - 0.014 - - - - - - - 0.226 0.202 0.227 0.232 0.204 0.209 0.219 0.231 0.211 0.197 0.201 0.222 0.186 0.18 0.206 0.221 0.185 0.205 0.205 0.212 0.254 0.165 0.167 0.171 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Intangibles To Total Assets

0.147 0.132 0.132 0.15 0.157 0.154 0.144 0.15 0.151 0.146 0.141 0.147 0.144 0.14 0.139 0.136 0.133 0.13 0.144 0.153 0.155 0.152 0.147 0.142 0.172 0.18 0.206 0.191 0.185 0.198 0.2 0.189 0.186 0.173 0.167 0.168 0.166 0.165 0.162 0.154 0.142 0.147 0.153 0.146 0.142 0.16 0.161 0.166 0.157 0.18 0.177 0.182 0.184 0.187 0.195 0.166 0.141 0.142 0.142 0.131 0.165 0.18 0.169 0.172 0.168 0.184 0.191 0.185 0.151 0.147 0.164 0.166 0.157 0.18 0.191 0.178 0.186 0.193 0.216 0.219 0.218 0.22 0.24 0.259 0.23 0.209 0.23 0.229 0.28 0.275 0.233 0.28 0.076 0.289 0.27 0.397 0.43

Capex To Operating Cash Flow

0.745 1.29 0.92 0.39 2.59 0.616 0.565 0.229 0.491 4.14 0.426 0.836 0.761 2.05 0.716 0.525 0.822 0.511 0.835 0.337 1.08 -1.03 0.703 0.527 0.632 0.505 0.65 0.601 0.485 0.333 1 0.44 0.867 0.536 0.6 0.694 0.858 0.83 0.995 0.589 0.55 0.229 0.983 0.392 0.346 0.345 1.49 0.596 0.631 0.363 1.24 0.527 0.702 0.307 1.89 0.378 0.426 0.26 0.515 0.571 0.771 0.849 0.566 0.488 0.566 0.345 0.904 0.344 0.323 0.304 0.691 0.624 0.764 0.9 3.84 0.744 0.815 0.688 1.29 0.538 0.459 0.704 0.948 0.652 1.07 0.771 - - - - - - - - - - -

Capex To Revenue

0.086 0.095 0.261 0.14 0.136 0.125 0.255 0.119 0.173 0.278 0.163 0.239 0.201 0.237 0.249 0.181 0.175 0.169 0.239 0.165 0.181 0.141 0.239 0.166 0.19 0.167 0.237 0.195 0.143 0.106 0.231 0.162 0.201 0.194 0.233 0.169 0.275 0.324 0.362 0.233 0.19 0.103 0.36 0.172 0.14 0.135 0.328 0.207 0.226 0.154 0.358 0.245 0.167 0.095 0.555 0.13 0.119 0.096 0.197 0.184 0.214 0.357 0.255 0.263 0.207 0.144 0.311 0.145 0.133 0.129 0.285 0.256 0.269 0.26 0.766 0.358 0.262 0.314 0.507 0.239 0.248 0.264 0.368 0.246 0.464 0.221 - - - - - - - - - - -

Capex To Depreciation

0.529 0.584 1.76 0.752 0.68 0.611 1.32 0.587 0.755 1.26 0.791 1.19 0.964 1.1 1.3 0.922 0.836 0.818 1.14 0.818 0.842 0.629 1.17 0.801 0.827 0.712 1.41 1.11 0.762 0.552 1.26 0.832 1.02 1.03 1.25 0.938 1.4 1.59 2 1.31 1.03 0.56 2.12 0.943 0.722 0.703 1.95 1.17 1.22 0.76 1.92 1.37 0.829 0.496 3.14 0.739 0.686 0.526 1.14 0.985 1.07 1.76 1.35 1.43 1.11 0.727 1.49 0.861 0.8 0.732 1.81 1.69 1.66 1.3 4.16 2.22 1.55 1.77 2.45 1.66 1.57 1.86 2.27 1.7 3.18 1.45 - - - - - - - - - - -

Stock Based Compensation To Revenue

0.009 - - - 0.008 - - - 0.007 - - - 0.013 - 0.016 - - - - - 0.002 - 0.004 - 0.002 - 0.004 - 0.002 - 0.004 - - - - - 0.002 - 0.001 - - - 0.005 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Graham Number

46.3 36.8 25.5 36.4 62.7 23.7 20.1 44.8 55.2 28.4 32.7 15.2 21.7 74.1 53 60 47.8 82.9 36.2 75.7 57.7 89.6 78.5 119 99.3 113 89 113 105 100 98.9 96.5 86.5 117 80.6 113 120 103 39.4 119 131 109 131 115 142 95.8 102 103 97.7 102 93.1 83.4 72 74.7 56.7 96 80.3 87.3 13 99 103 38.8 92.4 102 107 107 91.9 109 91.6 89.3 37.1 86.2 62.6 53 62.2 70 61.8 53.3 37.7 62.1 51.3 43.4 33.3 36.9 31.7 25.7 25.6 24.3 21 16.1 21.6 19.2 11.1 7.7 10.1 8.48 6.96

Return On Invested Capital, ROIC

0.042 0.034 0.031 0.03 0.059 0.035 0.021 0.035 0.039 0.026 0.039 0.038 0.038 0.035 0.035 0.04 0.029 0.031 0.037 0.043 0.037 0.034 0.04 0.038 0.036 0.034 0.032 0.047 0.041 0.037 0.035 0.042 0.032 0.033 0.025 0.039 0.034 0.029 0.014 0.061 0.048 0.043 0.052 0.052 0.055 0.045 0.052 0.059 0.035 0.04 0.029 0.055 0.044 0.033 0.036 0.056 0.049 0.05 -0.002 0.053 0.076 0.002 0.094 0.096 0.071 0.052 0.054 0.064 0.066 0.051 0.055 0.073 0.049 0.034 0.038 0.07 0.064 0.05 0.034 0.089 0.081 0.057 0.041 0.064 0.063 0.039 0.049 0.056 0.045 0.032 0.066 0.076 0.052 0.016 0.029 0.043 0.037

Return On Tangible Assets, ROTA

0.006 0.034 0.014 0.009 0.018 0.014 0.006 0.014 0.013 0.007 0.016 0.02 0.021 0.021 0.017 0.024 0.015 0.022 0.008 0.025 0.017 0.024 0.018 -0.048 0.023 0.027 0.025 0.04 0.031 0.029 0.028 0.027 0.019 0.028 0.013 0.027 0.032 0.02 0.003 0.036 0.047 0.03 0.048 0.044 0.066 0.033 0.044 0.052 -0.056 0.039 0.032 0.031 0.029 0.026 0.015 0.039 0.027 0.028 0.001 0.041 0.062 -0.007 0.044 0.056 0.065 0.067 0.05 0.077 0.06 0.055 0.013 0.069 0.041 0.029 0.041 0.06 0.056 0.046 0.03 0.089 0.075 0.06 0.04 0.056 0.052 0.033 0.049 0.05 0.046 0.031 0.063 0.079 0.029 0.021 0.035 0.061 0.048

Graham Net Net

-602 -302 -662 -582 -596 -486 -553 -511 -483 -473 -465 -450 -423 -373 -376 -364 -356 -345 -350 -368 -365 -336 -327 -309 -255 -231 -158 -156 -155 -144 -168 -171 -178 -165 -177 -181 -177 -171 -159 -133 -132 -115 -125 -131 -133 -132 -141 -145 -150 -130 -147 -126 -128 -122 -129 -107 -124 -115 -127 -89.1 -93.9 -84.9 -74.1 -66.5 -61.3 -50.9 -53 -51 -51.8 -45.6 -51.8 -52 -56.4 -49.5 -51.7 -40.9 -40.1 -32.3 -31.5 -28.2 -27.7 -25.7 -27.4 -27.3 -22.9 -18 -11 -11.7 -9.52 -7.82 -4.68 -3.56 -1.31 -0.196 0.441 -5.2 -4.6

Working Capital

-460 B -510 B -412 B -406 B -329 B -288 B -250 B -231 B -259 B -218 B -210 B -167 B -158 B -69.3 B -66.3 B -56.7 B -40.1 B -22.5 B -154 B -169 B -132 B -55.5 B -26.5 B -4.09 B -29.8 B -28.8 B -10.6 B -11.4 B 10.7 B 1.35 B -36.6 B -64.2 B -51 B 1.99 B 1.11 B 2.39 B -14.3 B 13.5 B 14.7 B 37.3 B 17.8 B 37.4 B 14.8 B 8.45 B 306 M -488 M -21 B -30.8 B -42.5 B 1.08 B 8.73 B -5.84 B -15.9 B -2.37 B -1.18 B 971 M -8.44 B -8.36 B 4.13 B 40.4 B -44.8 B -26.9 B -27.7 B -44 B -39.2 B -16 B -16.3 B -17.2 B -17.9 B -2.88 B -2.4 B -6.97 B -14.9 B -17.9 B -18.2 B -6.49 B -5.1 B 6.44 B -5.24 B -9.58 B -14 B -10.7 B -13.5 B -15.6 B -5.87 B 4.51 B -2.1 B 756 M 1.37 B 3.51 B 5.32 B -73.6 M 2.6 B 4.21 B 5.33 B -3.23 B -2.18 B

Tangible Asset Value

-216 B -150 B -168 B -186 B -196 B -155 B -160 B -174 B -183 B -130 B -128 B -137 B -128 B -78.2 B -95.5 B -93.1 B -89.5 B -62.7 B -82 B -87.1 B -93.4 B -61.6 B -57.5 B -57 B -17.1 B 9.52 B 10.5 B 19 B 24.4 B 37.8 B 35.1 B 28.4 B 40.8 B 65.1 B 59.3 B 54.9 B 51.5 B 74.2 B 77.1 B 81.7 B 74.3 B 91.7 B 81.7 B 62.2 B 53.6 B 53.4 B 40.5 B 25.6 B 7.53 B 42.6 B 30.2 B 39.6 B 24.5 B 48.6 B 43.6 B 60.7 B 60.2 B 77.2 B 65.3 B 49.8 B 39 B 61.9 B 68.2 B 79.8 B 75.7 B 86.8 B 82.7 B 78.2 B 73.9 B 85.3 B 62.9 B 63.4 B 51.7 B 58.6 B 54.2 B 53.5 B 43.2 B 44.8 B 38.2 B 39 B 30.9 B 29 B 22.2 B 19.7 B 25.1 B 29.8 B 26.9 B 24.7 B 19.1 B 17.7 B 19.2 B 17 B 21.7 B 13.8 B 13.5 B 3.05 B 2.51 B

Net Current Asset Value, NCAV

-915 B -896 B -882 B -876 B -838 B -790 B -792 B -771 B -779 B -756 B -738 B -724 B -693 B -617 B -624 B -614 B -603 B -582 B -593 B -624 B -620 B -579 B -569 B -551 B -452 B -414 B -281 B -283 B -280 B -264 B -310 B -317 B -322 B -303 B -326 B -318 B -319 B -307 B -281 B -224 B -231 B -195 B -213 B -218 B -226 B -228 B -249 B -253 B -262 B -228 B -250 B -220 B -225 B -203 B -218 B -176 B -207 B -190 B -210 B -141 B -153 B -134 B -118 B -105 B -97.6 B -81.8 B -87.4 B -82.8 B -82.8 B -70.1 B -82.9 B -83.4 B -93.1 B -80.6 B -84.2 B -66.3 B -67.2 B -54.4 B -54.1 B -47.8 B -47.5 B -43.1 B -47.5 B -47.8 B -35.1 B -25.8 B -17.8 B -15.5 B -15.1 B -12.4 B -6.6 B -4.12 B -801 M 850 M 1.85 B -7.63 B -6.53 B

Invested Capital

162 B 85.9 B 184 B 190 B 266 B 308 B 339 B 358 B 332 B 384 B 376 B 405 B 406 B 475 B 477 B 470 B 482 B 502 B 369 B 395 B 428 B 500 B 534 B 542 B 506 B 495 B 366 B 357 B 381 B 370 B 345 B 318 B 348 B 403 B 413 B 407 B 382 B 413 B 413 B 393 B 357 B 373 B 360 B 336 B 330 B 340 B 324 B 305 B 282 B 339 B 358 B 324 B 299 B 315 B 329 B 296 B 284 B 283 B 305 B 272 B 191 B 215 B 199 B 181 B 173 B 192 B 197 B 184 B 170 B 182 B 174 B 167 B 156 B 151 B 152 B 145 B 138 B 137 B 118 B 104 B 90.7 B 85.9 B 82.8 B 79.6 B 75.7 B 78.4 B 57.6 B 56 B 53 B 50.2 B 43.2 B 32.3 B 19.3 B 25.8 B 24.1 B 14.6 B 14.4 B

Average Receivables

125 B 124 B 105 B 102 B 46.5 B 46.4 B 87.2 B 91.8 B 53.7 B 49.3 B 50 B 60.1 B 58.4 B 55.8 B 56.1 B 56.3 B 59.6 B 59.3 B 57.5 B 58.9 B 55.7 B 52.9 B 51.2 B 52.2 B 52.6 B 50.2 B 48.8 B 47.1 B 43.7 B 42.2 B 43.3 B 41.7 B 48 B 56.1 B 51.7 B 44.2 B 40.4 B 47.8 B 46.1 B 38.3 B 39 B 40.1 B 41.3 B 43 B 44.9 B 41.7 B 40.3 B 40.5 B 37.6 B 34.8 B 33.7 B 31.8 B 30.5 B 30.2 B 28.2 B 26.1 B 24.5 B 22.7 B 20.7 B 17.9 B 15.3 B 16.7 B 17.1 B 15.3 B 15.7 B 16.9 B 17.7 B 17.4 B 16.7 B 16.7 B 18.4 B 17.4 B 16.4 B 17.6 B 16.5 B 14.8 B 13.4 B 12.5 B 11.7 B 10.3 B 9.69 B 9.4 B 9.56 B 6.32 B 2.56 B 4.36 B 4.03 B 3.7 B 5.19 B 4.01 B 2.13 B - 884 M 1.21 B 1.2 B 1.24 B -

Average Payables

74.5 B 88.9 B 92 B 94.4 B 85.6 B 68.8 B 64.3 B 53.1 B 53.8 B 67.5 B 71.4 B 63.3 B 53.6 B 55.2 B 64.8 B 60.7 B 51.8 B 50.5 B 57.6 B 56.7 B 47.9 B 50.9 B 55 B 52.4 B 45.5 B 45.1 B 61.2 B 60.4 B 42 B 39.8 B 57.8 B 78.8 B 70.5 B 58.2 B 63.3 B 79.3 B 78 B 59.2 B 38.4 B 22.9 B 22.9 B 24 B 26.9 B 29.4 B 27.1 B 25 B 29.2 B 32.1 B 28.7 B 27 B 28.4 B 26.6 B 22.3 B 20.8 B 19.2 B 16.9 B 15.8 B 16.5 B 18 B 16.8 B 17.9 B 26.4 B 25.5 B 17.7 B 16.7 B 16.1 B 16 B 15.4 B 14.5 B 13 B 12 B 12.2 B 11.5 B 11.3 B 9.65 B 8.68 B 9.1 B 7.84 B 6.6 B 6.24 B 6.28 B 5.99 B 6.05 B 5.71 B 4.6 B 3.95 B 3.63 B 3.17 B 2.71 B 2.92 B 1.76 B - 2.08 B 1.28 B 1.35 B 1.23 B -

Average Inventory

18.9 B 18.7 B 16.1 B 14.5 B 14.5 B 13.6 B 13 B 12.8 B 16.4 B 19.1 B 16.6 B 15.2 B 16.6 B 16.2 B 15.6 B 17 B 16.4 B 15.1 B 16 B 15.6 B 15.6 B 17.7 B 19.2 B 18.6 B 15.3 B 11.7 B 10.9 B 11.5 B 11.7 B 13.3 B 13.7 B 12.9 B 12.7 B 13.5 B 15.2 B 12.9 B 8.84 B 7.6 B 7.64 B 7.53 B 7.38 B 7.99 B 8.42 B 7.28 B 5.71 B 6.89 B 9.09 B 9.69 B 9.37 B 9.13 B 8.88 B 9.57 B 10.6 B 10.2 B 8.69 B 7.71 B 7.36 B 7.04 B 5.9 B 4.06 B 3.45 B 3.33 B 3.44 B 3.43 B 3.39 B 3.49 B 3.4 B 3.8 B 4.48 B 4.94 B 4.87 B 5.3 B 5.44 B 4.67 B 3.83 B 3.15 B 2.81 B 2.48 B 2.25 B 1.99 B 2.11 B 2.12 B 1.91 B 1.8 B 1.77 B 1.55 B 1.35 B 1.18 B 897 M 803 M 691 M - 626 M 652 M 597 M 528 M -

Days Sales Outstanding

25.5 113 25.6 92.7 24.6 34.1 24.8 88 34.5 39.2 25.2 38.9 42.4 40.8 37.3 39.6 42.6 47.8 39 40.3 41.6 40.9 36.1 35.3 42.6 42.5 38 37.9 38.7 35.7 34.6 35.1 33.7 46.9 44.4 37.2 35.8 35.9 46.8 30.7 36.4 35.1 36.2 35.2 42.1 42.9 36.6 38.1 35.2 36.3 31.6 28.9 30.9 33.2 28.5 27.3 26.3 27.6 17.4 26 23 21.2 16.8 19 22.5 25.8 28.8 29 30.3 32.6 33.8 37 33.9 44.4 40.6 34.9 36.4 38.3 44.1 30.5 32.6 37.4 42.6 39.5 13 15 43 12.6 51.2 54.8 35 10.9 12.6 19.5 29.3 28.9 43.3

Days Payables Outstanding

96.8 118 100 92.7 116 131 76.3 73.5 90.1 109 114 119 105 98.2 101 128 104 106 89.7 122 90.4 104 94.7 104 106 107 90.8 157 101 87.9 81.6 151 174 117 112 135 214 159 147 71.9 75.1 82 74.6 98.7 104 90.1 80.7 109 98.2 95.4 88.8 88.4 86.4 76.6 66.6 71.9 67.6 70.2 65.2 92.6 88.4 120 120 99.9 109 107 110 117 116 123 102 107 120 119 127 90.1 130 135 141 92.5 125 126 138 143 73.8 68.1 35.3 114 74.7 70.6 53.6 5.43 140 27.3 122 148 126

Days Of Inventory On Hand

27.8 26.5 19.8 13.8 18.3 24.3 16.1 14.2 27.8 33.2 29.9 23.9 30.1 32.8 26 29.1 36.9 29.7 28.7 30.3 28.2 35.3 33.5 36.1 38.6 33 19.4 24.6 25.2 27.8 28.5 26.3 26.9 25.5 27.9 31.5 23.6 18.7 20.9 23.4 25 25.7 26.3 27.7 22.2 18.7 27.8 31.1 31.2 32.2 30.2 25.4 38.8 39 31.3 31 32.6 31.6 26.4 23.5 19.9 20 12 19.6 20.7 23.2 24 24.1 33.9 40.4 45.1 39.6 60.7 52.2 49 37 42.2 39.5 48.5 30.9 37.8 46.7 46.3 42.4 25 30.4 11.9 47 24.6 23.6 12.5 30.7 27.7 14.7 58.7 59.7 59.1

Receivables Turnover

3.53 0.799 3.51 0.971 3.65 2.64 3.63 1.02 2.61 2.3 3.58 2.31 2.13 2.21 2.41 2.27 2.11 1.88 2.31 2.23 2.17 2.2 2.49 2.55 2.11 2.12 2.37 2.37 2.33 2.52 2.6 2.56 2.67 1.92 2.03 2.42 2.51 2.51 1.92 2.93 2.47 2.56 2.48 2.56 2.14 2.1 2.46 2.36 2.55 2.48 2.85 3.11 2.91 2.71 3.16 3.3 3.42 3.27 5.19 3.46 3.92 4.25 5.36 4.74 4 3.49 3.13 3.1 2.97 2.76 2.67 2.43 2.65 2.03 2.22 2.58 2.47 2.35 2.04 2.95 2.76 2.41 2.11 2.28 6.95 6.02 2.09 7.12 1.76 1.64 2.57 8.25 7.17 4.61 3.07 3.11 2.08

Payables Turnover

0.93 0.763 0.899 0.971 0.778 0.686 1.18 1.22 0.999 0.822 0.792 0.758 0.859 0.916 0.888 0.701 0.863 0.851 1 0.736 0.996 0.869 0.951 0.864 0.849 0.838 0.991 0.572 0.889 1.02 1.1 0.597 0.517 0.766 0.8 0.665 0.42 0.567 0.611 1.25 1.2 1.1 1.21 0.912 0.867 0.999 1.12 0.829 0.916 0.943 1.01 1.02 1.04 1.18 1.35 1.25 1.33 1.28 1.38 0.972 1.02 0.752 0.75 0.901 0.829 0.842 0.816 0.77 0.773 0.733 0.881 0.84 0.75 0.757 0.711 0.999 0.692 0.665 0.64 0.973 0.721 0.714 0.654 0.631 1.22 1.32 2.55 0.787 1.2 1.27 1.68 16.6 0.644 3.29 0.74 0.606 0.712

Inventory Turnover

3.24 3.39 4.54 6.51 4.93 3.7 5.58 6.33 3.24 2.71 3.01 3.77 2.99 2.75 3.46 3.09 2.44 3.03 3.14 2.97 3.19 2.55 2.69 2.49 2.33 2.73 4.65 3.66 3.57 3.24 3.15 3.42 3.35 3.52 3.23 2.86 3.81 4.82 4.31 3.85 3.6 3.5 3.42 3.25 4.06 4.81 3.24 2.9 2.88 2.8 2.98 3.55 2.32 2.31 2.88 2.91 2.76 2.85 3.41 3.82 4.51 4.5 7.48 4.59 4.36 3.88 3.75 3.73 2.65 2.23 2 2.27 1.48 1.72 1.84 2.43 2.13 2.28 1.86 2.91 2.38 1.93 1.94 2.12 3.6 2.96 7.54 1.91 3.66 3.82 7.2 2.93 3.25 6.11 1.53 1.51 1.52

Return On Equity, ROE

-0.191 2.24 -3.15 -0.493 -0.566 2.26 -0.58 -0.6 -0.312 0.349 1.39 -9.46 4.86 0.36 0.456 0.712 0.433 0.328 0.168 0.422 0.346 0.267 0.217 -0.62 0.131 0.117 0.091 0.148 0.116 0.089 0.089 0.096 0.062 0.088 0.045 0.093 0.115 0.064 0.01 0.103 0.147 0.081 0.13 0.14 0.237 0.104 0.15 0.205 -0.29 0.124 0.114 0.109 0.116 0.092 0.057 0.139 0.117 0.102 0.003 0.142 0.184 -0.016 0.094 0.103 0.126 0.106 0.081 0.13 0.116 0.097 0.025 0.13 0.091 0.053 0.076 0.114 0.113 0.084 0.051 0.145 0.135 0.107 0.075 0.1 0.092 0.058 0.066 0.069 0.059 0.041 0.082 0.082 0.037 0.02 0.037 0.072 0.053

Capex Per Share

8.66 4.51 24.8 13.4 11.8 10.3 21.9 9.71 13.1 22.4 14 19.8 15.1 17 19.2 13.3 11.6 11.4 17.1 12.4 12.8 9.21 16.9 11.3 11.5 9.52 14.4 11.4 7.84 5.61 12.9 9.12 10.7 10.5 13.3 9.76 14.2 16.3 19.5 12.5 9.44 5.07 18.9 8.96 6.84 6.28 15.9 10.2 11.5 6.83 18 12.8 7.37 4.15 27 6.02 5.38 3.87 11.8 6.65 7.16 11.6 13.8 9.85 6.61 4.13 8.79 4.04 3.4 2.93 6.5 6.21 5.42 4.67 15.1 7.12 4.67 4.66 6.53 3.83 3.38 3.07 3.61 2.8 4.43 1.6 - - - - - - - - - - -

All numbers in RUB currency

Financial statements are the primary tool companies use to inform stakeholders about their financial position, performance, and changes in capital structure. It is a kind of "business language" understood by investors, creditors, tax authorities, and other participants in the economic environment.

Main types of financial statements МТС MTSS
  1. Income Statement
    Shows income, expenses, and resulting profit or loss over a specific period. Helps assess business profitability.
  2. Balance Sheet
    Reflects a company’s assets, liabilities, and equity as of a specific date. It’s a snapshot of what the company owns and owes.
    Assets — everything the company owns (cash, equipment, buildings, accounts receivable, etc.).
    Liabilities — debts and other external sources of financing.
    Equity — owners' capital and retained earnings.
  3. Cash Flow Statement
    Reveals how the company earns and spends money in three areas: operating, investing, and financing activities.
International reporting standards
  • IFRS — International Financial Reporting Standards, applicable to public and multinational companies.
  • GAAP — Generally Accepted Accounting Principles used in the United States.
  • RAS — Russian Accounting Standards, used domestically in Russia.

Financial reporting МТС plays a crucial role for investors as it serves as an objective source of information about a company's current state. Based on the reports, one can determine whether a company is growing, stagnating, or losing market share. This allows investors to identify both promising and problematic assets in a timely manner.

In addition, financial data provides a basis for forecasting future returns. Historical trends in revenue, profit, and cash flow help evaluate potential dividends, the likelihood of stock price growth, and overall investment risk.

Transparent and accurate reporting is also an indicator of a company’s maturity and managerial responsibility. Such openness builds investor confidence and simplifies investment decision-making, especially when comparing multiple companies.

Finally, financial statements enable high-quality comparative analysis. They allow companies to be evaluated against each other in terms of profitability, debt levels, margins, and other key metrics — which is particularly important when choosing the best investment options within an industry or market segment.

Financial statements of other stocks in the Communication services industry

Issuer Price % 24h Market Cap Country
Globalstar Globalstar
GSAT
$ 63.25 -0.78 % $ 7.96 B usaUSA
GTT Communications, Inc. GTT Communications, Inc.
GTT
- - $ 139 M usaUSA
HC2 Holdings, Inc. HC2 Holdings, Inc.
HCHC
- 0.55 % $ 286 M usaUSA
Mer Telemanagement Solutions Ltd. Mer Telemanagement Solutions Ltd.
MTSL
- -0.88 % $ 16 M israelIsrael
Partner Communications Company Ltd. Partner Communications Company Ltd.
PTNR
- - $ 1.23 B israelIsrael
Sify Technologies Limited Sify Technologies Limited
SIFY
$ 12.17 1.67 % $ 370 M indiaIndia
IDT Corporation IDT Corporation
IDT
$ 51.38 -0.16 % $ 1.29 B usaUSA
Turkcell Iletisim Hizmetleri A.S. Turkcell Iletisim Hizmetleri A.S.
TKC
$ 5.81 - $ 10.4 B turkeyTurkey
VEON Ltd. VEON Ltd.
VEON
$ 52.75 0.41 % $ 1.37 B niderlandNiderland
Ribbon Communications Ribbon Communications
RBBN
$ 2.94 0.34 % $ 512 M usaUSA
Telecom Argentina S.A. Telecom Argentina S.A.
TEO
$ 11.27 -1.14 % $ 12.2 B argentinaArgentina
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
TLK
$ 21.09 0.72 % $ 24.9 B indonesiaIndonesia