Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2026-03-20 (2025 H2)
Y ( year )
code
2025
2024

note
----
usd million
usd million

revenues
2110
17 703
14 649
revenue

cost of sales
21AX
-13 247
-10 216
costOfSales

gross profit
2100
4 456
4 433
F: 2100 = 2110 + 21AX
gross_profit

distribution expenses
22CX
-1 142
-922
commercialGeneralAdminCosts

general and administrative expenses
2220
-1 232
-970
commercialGeneralAdminCosts

impairment of non-current assets
22BX
-324
-661

other operating expenses net
22AX
-344
-374
otherOperatingCosts

results from operating activities
2200
1 414
1 506
F: 2200 = 2100 + 22CX + 2220 + 22BX + 22AX
operating_profit

share of profits of associates and joint ventures
24EX
660
563

finance income
24DX
229
444
profit_financial | financialProfitPositive

finance costs
24CX
-1 463
-944
profit_financial | financialLossNegative

profit before tax
24BX
840
1 569
profit_before_tax

income tax expense
24AX
-605
-221
incomeTax

profit for the year
2400
235
1 348
F: 2400 = 24BX + 24AX
net_income

attributable to
----
0
0

shareholders of the parent company
----
428
996

non-controlling interests
----
-193
352
nonControllingInterests

profit for the year
----
235
1 348

earnings per share
----
0
0

basic and diluted earnings per share -usd
----
0.843
1.983

other comprehensive income/-loss items that will never be reclassified subsequently to profit or loss
----
0
0

actuarial loss on post-retirement benefit plans
----
-3
-8

revaluation of hydro assets
----
389

тахation on revaluation of hydro assets
----
-244

----
-3
137

items that are or may be reclassified subsequently to profit or loss foreign currency translation difference reclassified to profit
----
0
0

or loss
----
76

foreign currency translation differences on foreign subsidiaries
----
283
-285

foreign currency translation differences for equity-accounted
----
0
0

investees
----
1 167
-500

----
1 526
-785

other comprehensive income/-loss for the year net of tax
----
1 523
-648

total comprehensive income for the year
----
1 758
700

attributable to
----
0
0

shareholders of the parent company
----
1 500
622

non-controlling interests
----
258
78

total comprehensive income for the year
----
1 758
700

Валюта: USD
Размерность: млн
Длина периода: 12m
Y ( year )
code
2025
2024

note
----
usd million
usd million

assets

non-current assets

property plant and equipment
11AX
13 669
10 725
PropertyPlantEquipment

goodwill and intangible assets
11BX
2 137
1 921
goodwill

interests in associates and joint ventures
11CX
6 903
4 906

deferred tax assets
1180
335
379

investments in equity securities measured at fair value
----
0
0

through profit and loss
11DX
229
218
longtermOtherInvestments

other non-current assets
1190
214
263
longtermPrepaymentMade

total non-current assets
1100
23 487
18 412
F: 1100 = 11AX + 11BX + 11CX + 1180 + 11DX + 1190

current assets

inventories
12AX
4 267
4 458
shorttermReserves

trade and other receivables
12BX
1 722
1 723
shorttermAccountsReceivable

prepayments and input vat
12CX
931
803
shorttermPrepayment

income tax receivable
12DX
27
34

short-term investments
12EX
226
133
investments

derivative financial assets
12FX
56
27

cash and cash equivalents
12GX
2 114
1 883
cash_equivalents

total current assets
1200
9 343
9 061
F: 1200 = 12AX + 12BX + 12CX + 12DX + 12EX + 12FX + 12GX
shorttermAssetsTotal

total assets
1600
32 830
27 473
F: 1600 = 1100 + 1200
total_assets

equity and liabilities

equity
13AX
16
0

share capital
13BX

share premium
1310
1 516
1 516
capitalAuthorized

additional paid-in capital
13CX
9 193
9 193
capitalAdditional

revaluation reserve
13DX
3 625
3 625

other reserves
13EX
-1 027
-1 394

foreign currency translation reserve
13FX
-6 020
-7 094

retained earnings
13GX
1 756
1 697
capitalRetainedProfit

total equity attributable to shareholders of
----
0
0

the parent company
130S
9 043
7 543
F: 130S = 13AX + 13BX + 1310 + 13CX + 13DX + 13EX + 13FX + 13GX
total_equity

non-controlling interests
13HX
4 996
4 738
minority_interest

total equity
1300
14 039
12 281
F: 1300 = 130S + 13HX

non-current liabilities

loans and borrowings
1410
3 724
4 983
credit | longtermLiabilitiesCredit

deferred tax liabilities
14AX
1 451
1 179

provisions – non-current portion
14BX
388
305

other non-current liabilities
1450
173
157
longtermLiabilitiesOther

total non-current liabilities
1400
5 736
6 624
F: 1400 = 1410 + 14AX + 14BX + 1450
longtermLiabilitiesTotal

current liabilities

loans and borrowings
1510
9 499
5 781
credit | shorttermLiabilitiesCredit

provisions – current portion
15AX
113
133

trade and other payables
15BX
1 848
1 761
shorttermLiabilitiesTradePayables

advances received
15CX
1 179
544
shorttermLiabilitiesPrepaymentReceived

other taxes payable
15DX
416
323

derivative financial liabilities
15EX
26
derivative_liabilities

total current liabilities
1500
13 055
8 568
F: 1500 = 1510 + 15AX + 15BX + 15CX + 15DX + 15EX
shorttermLiabilitiesTotal

total equity and liabilities
1700
32 830
27 473
F: 1700 = 1300 + 1400 + 1500

Валюта: USD
Размерность: млн
Y ( year )
2025
2024

note
usd million
usd million

operating activities

profit for the year
235
1 348

adjustments for

depreciation and amortisation
951
753

impairment of non-current assets
324
661

net foreign exchange loss/-gain
281
-221

loss on disposal of property plant and equipment
11
7

share of profits of associates and joint ventures
-660
-563

interest expense
1176
830

interest income
-166
-160

dividend income
-5
-2

income tax expense
605
221

provision / -reversal of provision of inventories to net

realisable value
57
-2

impairment of trade and other receivables
69
69

-reversal of / provision for legal claims
-3
29

change in fair value of derivative financial instruments
-58
-61

revaluation of investments measured at fair value through

profit and loss
6
114

operating profit before changes in working capital
2823
3 023

decrease/-increase in inventories
186
-847

increase in trade and other receivables and advances paid
-111
-743

increase in trade and other payables and advances received
513
592

cash flows from operations before income tax
3411
2 025

income taxes paid
-461
-367

cash flows from operating activities
2950
1 658

the consolidated statement of cashflows is to be read in conjunction with the notes to and forming part of

the consolidated financial statements set out on pages 13 to 81

en+ group ipjsc

consolidated statement of cash flows

for the year ended 31 december 2025 -continued

year ended 31 december
2025
2 024

note
usd million
usd million

investing activities

proceeds from disposal of property plant and equipment
16
16

acquisition of property plant and equipment
-2142
-1 842

acquisition of intangible assets
-40
-36

net cash received from other investments
4
2

interest received
162
146

dividends from associates and joint ventures
119
416

dividends from financial assets
5
2

acquisition of an associate / a joint venture
-246
-303

proceeds from sale of investments
31

contribution to a joint venture
-18
-22

change in restricted cash
-3

cash flows used in investing activities
-2112
-1 621

financing activities

proceeds from borrowings
10938
4 340

repayment of borrowings
-10264
-3 805

interest paid including settlement of cross-currency interest

rate swaps interest component
-1441
-929

restructuring fees
-17
-23

settlement of derivative financial instruments
12
63

cash flows used in financing activities
-772
-354

net decrease in cash and cash equivalents
66
-317

cash and cash equivalents at beginning of the year

excluding restricted cash
1881
2 345

effect of exchange rate changes on cash and cash equivalents
162
-147

cash and cash equivalents at end of the year

excluding restricted cash
2109
1 881

Валюта: USD
Размерность: млн
Длина периода: 12m

Статус вставки: success

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

 

(с начала года) тысячи рублей
2025 H2
2024 H2
изменение
revenue
1 420 150 761
1 390 055 021
+2.2%
gross_profit
357 464 373
420 650 823
-15.0%
operating_profit
113 432 366
142 905 513
-20.6%
profit_before_tax
67 385 564
148 883 632
-54.7%
profit_financial
-98 992 602
-47 445 389
percent_profit
18 370 588
42 131 506
-56.4%
percent_loss
-117 363 191
-89 576 895
net_income
18 851 914
127 912 770
-85.3%
EBITDA
189 722 451
214 358 270
-11.5%
EBIT
113 432 366
142 905 513
-20.6%
EBITDAR
189 722 451
214 358 270
-11.5%

amortization
76 290 085
71 452 757
+6.8%
dividend
-401 105
-189 782
investing_net_cashflow
-169 426 561
-153 817 953
financial_cashflow
-61 930 542
-33 591 336
total_cashflow
5 294 580
-30 080 377

тысячи рублей
2025 H2
2024 H2
изменение
Revenue
639 428 761
752 617 021
-15.0%
H1
780 722 000
637 438 000
Gross profit
159 444 993
231 625 632
-31.2%
Net income
-10 235 185
41 026 551
-124.9%
H1
29 087 099
86 886 219
Operating profit
35 430 026
48 574 498
-27.1%
H1
78 002 340
94 331 015
Amortization
36 546 452
38 586 706
-5.3%
H1
39 743 633
32 866 051
EBITDA
71 976 451
87 161 270
-17.4%
H1
117 746 000
127 197 000
Profit before tax
1 786 731
36 031 417
-95.0%
Profit financial
-197 434 526
-87 847 026
Percent profit
202 070
9 083 875
-97.8%
Percent loss
-61 372 709
-54 804 250
Dividend
-51 711
-8 202
Investing net cashflow
-102 866 893
-115 504 490
Financial cashflow
59 658 773
16 888 013
+253.3%
Total cashflow
2 647 290
-15 040 188
тысячи рублей
2025 H2
 
изменение
Total equity
711 231 950
Total assets
2 582 079 500
Net debt
1 248 883 350
cash_equivalents
166 266 100
investments
17 774 900
credit
1 039 988 950
derivative_liabilities
0
minority_interest
392 935 400
Прочие параметры (до вычета)
2025 H2
income
costOfSales
-1 062 686 388
-969 404 198
commercialGeneralAdminCosts
-190 444 439
-179 533 354
otherOperatingCosts
-27 595 993
-35 489 151
financialProfitPositive
18 370 588
42 131 506
-56.4%
financialLossNegative
-117 363 191
-89 576 895
incomeTax
-48 533 650
-20 970 862
nonControllingInterests
-15 482 636
33 401 554
-146.4%
balance
shorttermAccountsReceivable
135 435 300
175 194 123
-22.7%
shorttermReserves
335 599 550
453 288 103
-26.0%
shorttermPrepayment
73 223 150
81 648 799
-10.3%
shorttermAssetsTotal
734 826 950
921 319 762
-20.2%
PropertyPlantEquipment
1 075 066 850
1 090 514 783
-1.4%
goodwill
168 075 050
195 326 704
-14.0%
longtermOtherInvestments
18 010 850
22 166 175
-18.7%
longtermPrepaymentMade
16 831 100
26 741 761
-37.1%
shorttermLiabilitiesTradePayables
145 345 200
179 057 952
-18.8%
shorttermLiabilitiesPrepaymentReceived
92 728 350
55 313 757
+67.6%
shorttermLiabilitiesCredit
747 096 350
587 810 346
+27.1%
shorttermLiabilitiesTotal
1 026 775 750
871 191 670
+17.9%
longtermLiabilitiesCredit
292 892 600
506 669 945
-42.2%
longtermLiabilitiesOther
13 606 450
15 963 713
-14.8%
longtermLiabilitiesTotal
451 136 400
673 526 333
-33.0%
capitalAuthorized
119 233 400
154 146 425
-22.6%
capitalAdditional
723 029 450
934 741 482
-22.6%
capitalRetainedProfit
138 109 400
172 550 451
-20.0%
cashflow
cashflowSaleOfPPE
1 283 535
1 518 252
-15.5%
cashflowPurchaseOfIntangibleAssets
-3 208 836
-3 416 068
cashflowLoansReceived
877 456 308
411 825 981
+113.1%
cashflowLoansPaid
-823 387 415
-361 059 414
cashflowEffectOfExchangeRate
22 542 076
-20 970 862