Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2022-02-28 (2021 q4)
Y ( year )
code
2021
2020

revenue
2110
11 869
6 395

cost of sales
21AX
-7 028
-4 691

gross profit
2100
4 841
1 704
F: 2100 = 2110 + 21AX

general and administrative expenses
2220
-223
-205

selling and distribution expenses
22CX
-877
-492

change in expected credit loss net
22BX
-
-2

other operating income/-expense net
22AX
12
-63

operating profit
2200
3 753
942
F: 2200 = 2100 + 2220 + 22CX + 22BX + 22AX

finance income
24EX
28
23

finance costs
24DX
-37
-44

foreign exchange gain/-loss net
24CX
31
-129

impairment and provision for site restoration
24BX
265
66

other expense
24AX
-55
-68

profit before income tax
2400
3 985
790
F: 2400 = 2200 + 24EX + 24DX + 24CX + 24BX + 24AX

income tax
----
-864
-186

profit for the year
----
3 121
604

other comprehensive loss items that may be reclassified subsequently to profit or loss
----
0
0

translation of foreign operations
----
-17
261

items that will not be reclassified subsequently to profit or loss
----
0
0

remeasurements of post-employment benefit obligations
----
2
-

effect of translation to presentation currency
----
-16
-1 101

other comprehensive loss for the year net of tax
----
-31
-840

total comprehensive income/-loss for the year
----
3 090
-236

profit attributable to
----
0
0

shareholders of the parent company
----
3 118
603

non-controlling interest
----
3
1

----
3 121
604

total comprehensive income/-loss attributable to
----
0
0

shareholders of the parent company
----
3 087
-234

non-controlling interests
----
3
-2

----
3 090
-236

basic and diluted earnings per share -us dollars
----
0.279
0.054

weighted average number of ordinary shares outstanding
----
0
0

-in thousands
----
11 174 330
11 174 330

Currency: USD
Dimension: млн
Period length: 12m
Y ( year )
code
2021
2020

активы

внеоборотные активы

основные средства
1150
5 358
4 541

права пользования активами
11AX
10
8

нематериальные активы
1110
38
40

инвестиции в ценные бумаги и прочие финансовые активы
1170
6
2

инвестиции в ассоциированные организации
1160
1
1

отложенные налоговые активы
1180
65
49

итого внеоборотные активы
1100
5 478
4 641
F: 1100 = 1150 + 11AX + 1110 + 1170 + 1160 + 1180

оборотные активы

запасы
1210
1 606
1 128

торговая и прочая дебиторская задолженность
1230
1 191
606

инвестиции в ценные бумаги и прочие финансовые активы
1260
528
207

авансовые платежи по налогу на прибыль
1240
20
5

налог на добавленную стоимость к возмещению
1220
49
47

денежные средства и их эквиваленты
1250
843
858

итого оборотные активы
1200
4 237
2 851
F: 1200 = 1210 + 1230 + 1260 + 1240 + 1220 + 1250

итого активы
1600
9 715
7 492
F: 1600 = 1100 + 1200

капитал и обязательства

капитал

акционерный капитал
1310
386
386

эмиссионный доход
13AX
969
969

резерв пересчета валют
1360
-6 328
-6 295

нераспределенная прибыль
1370
11 281
9 522

капитал относимый на акционеров материнской организации
130S
6 308
4 582
F: 130S = 1310 + 13AX + 1360 + 1370

неконтролирующие доли участия
130X
22
19

итого капитал
1300
6 330
4 601
F: 1300 = 130S + 130X

долгосрочные обязательства

долгосрочные кредиты и займы
1410
528
548

обязательства по аренде
1460
7
8

пенсионные обязательства
14AX
16
18

прочая долгосрочная кредиторская задолженность
1440
-
2

резерв под рекультивацию земель
14BX
96
125

отложенные налоговые обязательства
1420
455
365

итого долгосрочные обязательства
1400
1 102
1 066
F: 1400 = 1410 + 1460 + 14AX + 1440 + 14BX + 1420

краткосрочные обязательства

краткосрочные кредиты и займы а также текущая часть
----
0
0

долгосрочных кредитов и займов
1510
433
411

текущая часть обязательств по аренде
1540
3
3

текущая часть пенсионных обязательств
15AX
1
2

торговая и прочая кредиторская задолженность
15BX
1 770
1 380

текущая часть резерва под рекультивацию земель
15CX
12
11

кредиторская задолженность по налогу на прибыль
15DX
64
18

итого краткосрочные обязательства
1500
2 283
1 825
F: 1500 = 1510 + 1540 + 15AX + 15BX + 15CX + 15DX

итого капитал и обязательства
1700
9 715
7 492
F: 1700 = 1300 + 1400 + 1500

Currency: USD
Dimension: млн
Y ( year )
2021
2020

operating activities

profit for the year
3121
604

adjustments to profit for the period

income tax
864
186

depreciation and amortization
509
484

impairment and provision for site restoration
-265
-66

finance costs
37
44

loss on disposal of property plant and equipment
28
66

change in expected credit loss
-
2

change in allowance for advances issued
2
-

change in provision for legal claims
2
17

change in allowance for obsolete and slow-moving

inventory
-1
-4

finance income
-28
-23

foreign exchange -gain/loss net
-31
129

-gain/loss on disposal of subsidiaries
-3
3

operating cashflow before working capital changes
4235
1 442

movements in working capital

increase in trade and other receivables
-597
-113

increase in value added tax recoverable
-14
-1

increase in inventories
-468
-52

increase in trade and other payables
322
132

cash generated from operations
3478
1 408

interest paid
-25
-26

income tax paid
-738
-156

net cash from operating activities
2715
1 226

investing activities

purchase of property plant and equipment
-1119
-683

purchase of intangible assets
-13
-11

proceeds from sale of property plant and equipment
2
2

interest received
28
23

proceeds from sale of subsidiaries net of disposed cash
-
1

proceeds from sale of securities and other financial assets
3
3

purchase of securities and other financial assets
-4
-3

placement of short-term bank deposits
-1040
-620

withdrawal of short-term bank deposits
720
420

net cash used in investing activities
-1423
-868

the notes on pages 6 to 51 are an integral part of these consolidated financial statements

public joint stock company

magnitogorsk iron & steel works and subsidiaries

consolidated statement of cash flows

for the year ended 31 december 2021 -continued

-in millions of us dollars

year ended 31 december

notes
2021
2 020

financing activities

proceeds from borrowings
505
705

repayments of borrowings
-475
-636

repayment of the principal amount of the lease obligation
-5
-4

dividends paid to equity holders of the parent company
-1321
-623

net cash used in financing activities
-1296
-558

net decrease in cash and cash equivalents
-4
-200

cash and cash equivalents beginning of period
858
1 105

effect of translation to presentation currency and exchange

rate changes on the balance of cash held in foreign currencies
-11
-47

cash and cash equivalents end of period
843
858

Currency: USD
Dimension: млн
Period length: 12m

Revenue (and EBITDA) for the reporting quarter is calculated based on deduction of recorded financial history
(completely, the history was found for all previous parts of the year)

 

(since the start of the year) thousands RUB
2021 q4
2020 q4
change
revenue
862 415 081
486 105 887
+77.4%
gross_profit
351 752 583
129 526 885
+171.6%
operating_profit
272 697 262
71 604 651
+280.8%
profit_financial
-653 950
-1 596 282
percent_profit
2 034 512
1 748 309
+16.4%
percent_loss
-2 688 462
-3 344 591
net_income
289 554 647
60 050 610
+382.2%
EBITDA
309 681 783
108 395 152
+185.7%
EBIT
272 697 262
71 604 651
+280.8%
EBITDAR
309 681 783
108 395 152
+185.7%

amortization
36 984 521
36 790 500
+0.5%
dividend
-34 514 042
-48 344 542
investing_net_cashflow
-103 396 804
-65 979 658
financial_cashflow
-94 168 839
-42 415 494
total_cashflow
-290 645
-15 202 686

thousands RUB
2021 q4
2020 q4
change
Revenue
235 599 081
164 374 887
+43.3%
q3
222 627 000
115 479 000
q2
241 567 000
91 802 000
q1
162 622 000
114 450 000
Gross profit
82 281 201
47 851 450
+72.0%
Net income
117 858 477
39 263 705
+200.2%
q3
60 150 889
7 511 921
q2
76 058 000
4 484 000
q1
35 487 281
8 790 984
Operating profit
56 287 645
29 832 551
+88.7%
q3
75 133 528
16 054 890
q2
96 638 000
6 726 000
q1
44 638 089
18 991 210
Amortization
9 442 906
9 688 667
-2.5%
q3
9 448 615
9 823 833
q2
9 165 383
8 218 589
q1
8 927 617
9 059 411
EBITDA
66 045 783
40 785 152
+61.9%
q3
83 923 000
24 719 000
q2
106 126 000
14 914 000
q1
53 587 000
27 977 000
Profit financial
-357 919
49 453
-823.8%
Percent profit
465 482
576 438
-19.2%
Percent loss
-668 401
-1 025 985
Dividend
-3 961 209
-8 575 547
Investing net cashflow
-43 686 581
-14 648 196
Financial cashflow
-2 877 563
-7 359 861
Total cashflow
20 567 538
6 449 323
+218.9%
thousands RUB
2021 q4
 
change
Total equity
473 365 629
Total assets
726 500 330
Deferred tax assets
4 860 785
Deferred tax liabilities
34 025 492
Net debt
-28 267 331
cash_equivalents
102 525 162
credit
71 864 829
lease
747 813
minority_interest
1 645 189
Прочие параметры (до вычета)
2021 q4
income
costOfSales
-510 662 498
-356 579 002
commercialGeneralAdminCosts
-16 203 434
-15 582 753
financialProfitPositive
2 034 512
1 748 309
+16.4%
financialLossNegative
-2 688 462
-3 344 591
nonControllingInterests
217 983
76 013
+186.8%
balance
shorttermOtherAssetsFinancial
39 484 526
15 274 116
+158.5%
shorttermAccountsReceivable
89 064 528
44 715 528
+99.2%
shorttermReserves
120 098 768
83 232 864
+44.3%
shorttermPrepayment
1 495 626
368 940
+305.4%
shorttermAssetsTotal
316 848 368
210 369 588
+50.6%
PropertyPlantEquipment
400 678 205
335 071 308
+19.6%
longtermIntangibleAssets
2 841 689
2 951 520
-3.7%
longtermOtherInvestments
448 688
147 576
+204.0%
shorttermLiabilitiesTradePayables
132 362 901
101 827 440
+30.0%
shorttermLiabilitiesCredit
32 380 303
30 326 868
+6.8%
shorttermLiabilitiesLease
224 344
221 364
+1.3%
shorttermLiabilitiesTotal
170 725 708
134 663 100
+26.8%
longtermLiabilitiesCredit
39 484 526
40 435 824
-2.4%
longtermLiabilitiesLease
523 469
590 304
-11.3%
longtermLiabilitiesTotal
82 408 993
78 658 008
+4.8%
capitalAuthorized
28 865 582
28 482 168
+1.3%
capitalAdditional
72 463 080
71 500 572
+1.3%
capitalRetainedProfit
843 607 845
702 609 336
+20.1%
cashflow
cashflowPurchaseOfPPE
-81 307 817
-51 917 173
cashflowSaleOfPPE
145 322
152 027
-4.4%
cashflowPurchaseOfOtherFinancial
-290 645
-228 040
cashflowSaleOfOtherFinancial
217 983
228 040
-4.4%
cashflowPurchaseOfIntangibleAssets
-944 595
-836 148
cashflowLoansReceived
36 693 876
53 589 468
-31.5%
cashflowEffectOfExchangeRate
-2 252 495
9 805 733
-123.0%