EVRAZ

Annual   Interim  

 
US$m, unless otherwise shown, IFRS20082007200620052004
Income statement
Revenues20,38012,8598,2926,5085,933
Cost of revenues(13,308)(7,976)(5,163)(4,172)(3,514)
Gross profit7,0724,8833,1292,3362,447
SG&A(1,814)(1,220)(737)(648)(539)
EBITDA(1)6,3234,3052,6421,8592,017
EBITDA margin31%33%32%29%34%
Profit from operations3,7203,4682,2981,5821,837
Profit before tax3,1433,1252,0871,5281,722
Net profit(2)1,8682,1031,3779181,180
Earning per share/GDR(3), $15.13 / 5.0417.62 / 5.8711.66 / 3.87 8.14 / 2.7111.00 / 3.67
Balance sheet
Total assets19,44818,6378,5106,7544,253
Net debt(4)9,0316,4041,7281,6931,073
Equity4,7295,9504,0662,7081,609
Minority interests245406169179358
Cashflow statement
Cashflow from operating activities4,5692,9942,0841,496946
Cashflow used in investing activities(3,736)(5,650)(1,569)(1,753)(817)
    including Capex(1,103)(744)(651)(695)(534)
Cashflow from/(used in) financing(127)2,112(341)607(36)
Sales volume(5), ‘000 tonnes17,14416,43916,00012,86013,111
US$m, unless otherwise shown, IFRS1H
2009
1H 20081H 20071H 20061H 2005
Income statement
Revenues4,639 10,7236,0183,8253,632
Cost of revenues(4,297) (6,616)(3,724)(2,517)(2,251)
Gross profit342 4,1072,2941,3081,381
SG&A(595) (960)(492)(346)(334)
EBITDA(1)468 3,7062,0501,0961,119
EBITDA margin10.1% 34.6%34.1%28.7%30.8%
Profit from operations(1,046) 3,0561,7459341,005
Profit before tax(1,260) 2,8891,625848985
Net profit(2)(999) 2,0391,122568612
Earning per share/GDR(3), $(7.55)/
2.52
 16.12/ 5.379.52/ 3.174.86 / 1.625.65 / 1.88
Balance sheet
Total assets23,115 24,23414,4467,4325,504
Net debt(4)7,783 9,0314,7431,833736
Equity9,884 7,2335,0733,4452,857
Minority interests309 374119217299
Cashflow statement
Cashflow from operating activities1,123 2,4491,651904727
Cashflow used in investing activities380 (3,166)(3,636)(1,036)(657)
   including Capex(203) (528)(235)(262)(280)
Cashflow from/(used in) financing(1,775) 1,3041,525(45)316
Sales volume(5), ‘000 tonnes6,823 9,4738,4668,3446,750
  • (1) Adjusted EBITDA represents profit from operations plus depreciation and amortisation, impairment of assets and loss (gain) on disposal of PP&E.
  • (2) Attributable to equity holders of the parent entity.
  • (3) 1 share represents 3 GDRs.
  • (4) Net Debt represents long-term loans, net of current portion, plus short-term loans and current portion of long term loans less cash and cash equivalents (excluding restricted deposits).
  • (5)  Steel segment sales volume.

Annual   Interim  



Download the complete data in Excel

  • 29.01.2010 | File
    Deutsche Bank 8th Annual Russia One-on-One Conference, London
    Download
    (PDF | 1023Kb)

Analytics contacts update