Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2020-02-05 (2019 q4)
Y ( year )
code
2019
2018

revenue
2110
7 566
8 214

cost of sales
21AX
-5 512
-5 531

gross profit
2100
2 054
2 683
F: 2100 = 2110 + 21AX

general and administrative expenses
2220
-212
-238

selling and distribution expenses
22CX
-549
-591

change in expected credit loss net
22BX
-10
-14

other operating expense net
22AX
-9
-7

operating profit
2200
1 274
1 833
F: 2200 = 2100 + 2220 + 22CX + 22BX + 22AX

finance income
24EX
24
17

finance costs
24DX
-38
-31

foreign exchange -loss/gain net
24CX
-13
41

accrual of impairment and provision for site restoration
24BX
-65
-

other expense
24AX
-87
-85

profit before income tax
2400
1 095
1 775
F: 2400 = 2200 + 24EX + 24DX + 24CX + 24BX + 24AX

income tax
----
-239
-458

profit for the year
----
856
1 317

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

translation of foreign operations
----
-164
254

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

remeasurements of post-employment benefit obligations
----
-4
-

effect of translation to presentation currency
----
738
-1 147

other comprehensive income/-loss for the
----
0
0

year net of tax
----
570
-893

total comprehensive income for the year
----
1 426
424

profit attributable to
----
0
0

shareholders of the parent company
----
850
1 315

non-controlling interests
----
6
2

----
856
1 317

total comprehensive income attributable to
----
0
0

shareholders of the parent company
----
1 417
427

non-controlling interests
----
9
-3

----
1 426
424

basic and diluted earnings per share -us dollars
----
0.077
0.118

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

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

Currency: USD
Dimension: млн
Period length: 12m
Q ( quarter )
code
31 декабря
31 декабря

Y ( year )
 
2019
2018

активы

внеоборотные активы

основные средства
1150
320 642
303 589

права пользования активами
11AX
422
1 239

нематериальные активы
1110
2 912
1 698

инвестиции в ценные бумаги и прочие финансовые активы
1170
132
139

инвестиции в ассоциированные организации
1160
95
103

отложенные налоговые активы
1180
3 390
3 501

итого внеоборотные активы
1100
327 593
310 269
F: 1100 = 1150 + 11AX + 1110 + 1170 + 1160 + 1180

оборотные активы

запасы
1210
75 296
84 542

торговая и прочая дебиторская задолженность
1230
36 774
48 415

инвестиции в ценные бумаги и прочие финансовые активы
1260
488
503

авансовые платежи по налогу на прибыль
1240
335
31

налог на добавленную стоимость к возмещению
1220
3 606
5 585

денежные средства и их эквиваленты
1250
68 399
51 325

активы предназначенные для продажи
12AX
287
0

итого оборотные активы
1200
185 185
190 401
F: 1200 = 1210 + 1230 + 1260 + 1240 + 1220 + 1250 + 12AX

итого активы
1600
512 778
500 670
F: 1600 = 1100 + 1200

капитал и обязательства

капитал

акционерный капитал
1310
9 483
9 483

эмиссионный доход
13AX
23 754
23 754

резерв пересчета валют
1360
21 131
24 329

нераспределенная прибыль
1370
285 697
288 760

капитал
----
0
0

относимый на акционеров материнской организации
130S
340 065
346 326
F: 130S = 1310 + 13AX + 1360 + 1370

неконтролирующие доли участия
130X
1 576
1 705

итого капитал
1300
341 641
348 031
F: 1300 = 130S + 130X

долгосрочные обязательства

долгосрочные кредиты и займы
1410
32 599
17 080

обязательства по аренде
1460
579
785

пенсионные обязательства
14AX
1 305
1 043

прочая долгосрочная кредиторская задолженность
1440
329
635

резерв под рекультивацию земель
14BX
14 124
9 196

отложенные налоговые обязательства
1420
25 376
26 493

итого долгосрочные обязательства
1400
74 312
55 232
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
20 621
18 660

текущая часть обязательств по аренде
1540
81
727

текущая часть пенсионных обязательств
15AX
120
198

торговая и прочая кредиторская задолженность
15BX
74 847
76 053

текущая часть резерва под рекультивацию земель
15CX
561
561

кредиторская задолженность по налогу на прибыль
15DX
353
1 197

чистые активы принадлежащие неконтролирующим долям
----
0
0

участия
15EX
10
11

обязательства выбывающая группа
15FX
232
0

итого краткосрочные обязательства
1500
96 825
97 407
F: 1500 = 1510 + 1540 + 15AX + 15BX + 15CX + 15DX + 15EX + 15FX

итого капитал и обязательства
1700
512 778
500 670
F: 1700 = 1300 + 1400 + 1500

Currency: RUB
Dimension: млн
Y ( year )
2019
2018

operating activities

profit for the year
856
1 317

adjustments to profit for the period

income tax
239
458

depreciation and amortization
510
566

impairment losses and provision for site restoration
65
-

finance costs
38
31

loss on disposal of property plant and equipment
13
19

change in expected credit loss
10
14

change in allowance for advances issued
-
7

change in fair value of investments in securities and

other financial assets
-1
1

change in allowance for obsolete and slow-moving

inventory
8
1

finance income
-24
-17

foreign exchange loss/-gain net
13
-41

operating cashflow before working capital changes
1727
2 356

movements in working capital

decrease/-increase in trade and other receivables
146
-42

decrease in value added tax recoverable
27
57

decrease in inventories
127
28

decrease in trade and other payables
-13
-105

cash generated from operations
2014
2 294

interest paid
-28
-15

income tax paid
-271
-392

net cash from operating activities
1715
1 887

investing activities

purchase of property plant and equipment
-833
-860

purchase of intangible assets
-24
-10

proceeds from sale of property plant and equipment
1
4

interest received
24
17

proceeds from sale of securities and other financial assets
5
6

purchase of securities and other financial assets
-3
-5

placement of short-term bank deposits
-
-1

withdrawal of short-term bank deposits
-
1

net cash used in investing activities
-830
-848

financing activities

proceeds from borrowings
981
867

repayments of borrowings
-639
-850

repayment of the principal amount of the lease obligation
-3
-12

acquisition of non-controlling interest
-2
-3

dividends paid to equity holders of the parent company
-907
-833

net cash used in financing activities
-570
-831

net increase in cash and cash equivalents
315
208

cash and cash equivalents beginning of period
739
556

effect of translation to presentation currency and exchange rate changes on the balance of cash held in foreign

currencies
51
-25

cash and cash equivalents end of period
1105
739

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
2019 q4
2018 q4
change
revenue
482 238 327
547 377 485
-11.9%
gross_profit
130 916 934
178 793 985
-26.8%
operating_profit
81 201 643
122 150 345
-33.5%
profit_financial
-892 326
-932 954
percent_profit
1 529 701
1 132 873
+35.0%
percent_loss
-2 422 027
-2 065 827
net_income
69 792 621
118 285 249
-41.0%
EBITDA
113 707 795
159 868 345
-28.9%
EBIT
81 201 643
122 150 345
-33.5%
EBITDAR
113 707 795
159 868 345
-28.9%

amortization
32 506 152
37 718 001
-13.8%
dividend
-40 728 296
-56 643 640
investing_net_cashflow
-52 902 169
-56 510 361
financial_cashflow
-36 330 405
-55 377 488
total_cashflow
20 077 329
13 861 032
+44.8%

thousands RUB
2019 q4
2018 q4
change
Revenue
102 129 327
162 899 485
-37.3%
q3
129 843 000
137 099 000
q2
129 058 000
130 465 000
q1
121 208 000
116 914 000
Gross profit
23 450 776
48 664 493
-51.8%
Net income
19 911 985
51 824 314
-61.6%
q3
17 519 451
26 303 780
q2
17 548 957
24 294 169
q1
14 812 228
15 862 986
Operating profit
10 922 606
32 556 032
-66.4%
q3
24 953 905
34 634 403
q2
24 258 852
31 421 285
q1
21 066 280
23 538 625
Amortization
8 521 958
10 233 503
-16.7%
q3
8 499 820
9 821 646
q2
7 650 352
9 475 505
q1
7 834 022
8 187 347
EBITDA
19 225 795
44 575 345
-56.9%
q3
33 414 000
43 404 000
q2
32 087 000
40 143 000
q1
28 981 000
31 746 000
Profit financial
-308 389
-269 583
Percent profit
425 548
443 284
-4.0%
Percent loss
-733 937
-712 864
Dividend
-2 650 964
-7 971 808
Investing net cashflow
-15 018 779
-14 070 098
Financial cashflow
-7 497 654
-22 907 735
Total cashflow
9 087 267
-5 948 797
thousands RUB
2019 q4
 
change
Total equity
341 641 000
348 031 000
-1.8%
Total assets
512 778 000
500 670 000
+2.4%
Deferred tax assets
3 390 000
3 501 000
-3.2%
Deferred tax liabilities
25 376 000
26 493 000
-4.2%
Net debt
-13 431 000
-12 871 000
cash_equivalents
68 887 000
51 828 000
+32.9%
credit
53 220 000
35 740 000
+48.9%
lease
660 000
1 512 000
-56.3%
minority_interest
1 576 000
1 705 000
-7.6%
Прочие параметры (до вычета)
2019 q4
income
costOfSales
-351 321 393
-368 583 500
commercialGeneralAdminCosts
-13 512 361
-15 860 219
otherOperatingCosts
-573 638
-466 477
financialProfitPositive
1 529 701
1 132 873
+35.0%
financialLossNegative
-2 422 027
-2 065 827
nonControllingInterests
382 425
133 279
+186.9%
balance
shorttermOtherAssetsFinancial
488 000
503 000
-3.0%
shorttermAccountsReceivable
36 774 000
48 415 000
-24.0%
shorttermReserves
75 296 000
84 542 000
-10.9%
shorttermPrepayment
335 000
31 000
+980.6%
shorttermAssetsTotal
185 185 000
190 401 000
-2.7%
PropertyPlantEquipment
320 642 000
303 589 000
+5.6%
longtermIntangibleAssets
2 912 000
1 698 000
+71.5%
longtermOtherInvestments
132 000
139 000
-5.0%
shorttermLiabilitiesTradePayables
74 847 000
76 053 000
-1.6%
shorttermLiabilitiesCredit
20 621 000
18 660 000
+10.5%
shorttermLiabilitiesLease
81 000
727 000
-88.9%
shorttermLiabilitiesTotal
96 825 000
97 407 000
-0.6%
longtermLiabilitiesCredit
32 599 000
17 080 000
+90.9%
longtermLiabilitiesLease
579 000
785 000
-26.2%
longtermLiabilitiesTotal
74 312 000
55 232 000
+34.5%
capitalAuthorized
9 483 000
9 483 000
0.0%
capitalAdditional
23 754 000
23 754 000
0.0%
capitalRetainedProfit
285 697 000
288 760 000
-1.1%
cashflow
cashflowPurchaseOfPPE
-53 093 382
-57 310 036
cashflowSaleOfPPE
63 738
266 558
-76.1%
cashflowPurchaseOfOtherFinancial
-191 213
-333 198
cashflowSaleOfOtherFinancial
318 688
399 837
-20.3%
cashflowPurchaseOfIntangibleAssets
-1 529 701
-666 396
cashflowLoansReceived
62 526 540
57 776 513
+8.2%
cashflowEffectOfExchangeRate
828 588
-2 732 223
netChangeCash
17 059 000
netChangeAccountsReceivable
-11 641 000
netChangeReserves
-9 246 000
netChangeAccountsPayable
-1 206 000