Date of Accounts | 2020 | 2019 | 2018 | 2017 | 2016 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 |
Revenue | 1,243.81 | 1,218.88 | 1,614.81 | 1,790.52 | 1,989.43 |
Operating Profit / Loss | -913.37 | -2,981.70 | 312.76 | 450.47 | 441.01 |
Net Interest | -125.88 | -142.36 | -157.22 | -197.78 | -243.58 |
Pre Tax Profit | -1,039.24 | -3,124.06 | 155.54 | -1,432.94 | 197.44 |
Post Tax Profit | -980.09 | -2,881.61 | 90.13 | -1,269.98 | 97.10 |
Profit for the Period | -980.09 | -2,881.61 | 90.13 | -1,269.98 | 97.10 |
Equity Holders of Parent Company | -980.09 | -2,881.61 | 90.13 | -1,269.98 | 97.10 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -6.90 RUX | -20.30 RUX | 0.63 RUX | -8.95 RUX | 0.68 RUX |
Earnings per Share (Diluted) | -6.90 RUX | -20.30 RUX | 0.63 RUX | -8.95 RUX | 0.67 RUX |
Earnings per Share (Adjusted) | -6.90 RUX | -20.30 RUX | 0.63 RUX | -8.95 RUX | 0.68 RUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -6.90 RUX | -20.30 RUX | 0.63 RUX | -8.95 RUX | 0.68 RUX |
Earnings per Share (Diluted) | -6.90 RUX | -20.30 RUX | 0.63 RUX | -8.95 RUX | 0.67 RUX |
Earnings per Share (Adjusted) | -6.90 RUX | -20.30 RUX | 0.63 RUX | -8.95 RUX | 0.68 RUX |
Dividend per Share | n/a RUB | n/a RUB | n/a RUB | n/a RUB | n/a RUB |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 |
Non-Current Assets | |||||
Intangible Assets | 3,609.70 | 3,510.22 | 3,477.51 | 3,259.00 | 4,788.31 |
Property, Plant and Equipment | 679.43 | 1,125.32 | 3,666.84 | 4,007.00 | 4,211.25 |
Investments | n/a | n/a | n/a | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | 0.00 | 0.00 | 1.00 | 0.01 |
Other Non-Current Assets | 4.40 | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 4,293.53 | 4,635.53 | 7,144.35 | 7,267.00 | 8,999.57 |
Current Assets | |||||
Inventories | 14.07 | 24.56 | 23.47 | 21.00 | 18.83 |
Trade and Other Receivables | 158.23 | 159.81 | 176.50 | 153.00 | 172.29 |
Cash at Bank and in Hand | 25.86 | 3.63 | 260.64 | 287.00 | 294.25 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 33.23 | 43.55 | 14.39 | 11.00 | 15.19 |
Total Current Assets | 231.39 | 231.55 | 474.99 | 472.00 | 500.56 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 4,524.92 | 4,867.08 | 7,619.34 | 7,738.00 | 9,500.00 |
Current Liabilities | |||||
Borrowings | 1,663.01 | 1,260.54 | 570.40 | 310.84 | 311.16 |
Other Current Liabilities | 695.74 | 376.28 | 220.06 | 183.24 | 247.88 |
Total Current Liabilities | 2,358.75 | 1,636.82 | 790.47 | 494.08 | 559.04 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 20.92 | 21.63 | 692.50 | 1,253.00 | 1,549.00 |
Provisions | 645.41 | 654.85 | 706.76 | 656.99 | 491.76 |
Other Non-Current Liabilities | n/a | 73.84 | 68.08 | 62.77 | 359.00 |
Total Non-Current Liabilities | 666.33 | 750.33 | 1,467.34 | 1,972.76 | 2,399.76 |
Net Assets | 1,499.85 | 2,479.93 | 5,361.54 | 5,271.00 | 6,541.39 |
Capital and Reserves | |||||
Share Capital | 970.22 | 970.22 | 970.22 | 970.00 | 970.22 |
Share Premium Account | 5,498.01 | 5,498.01 | 5,498.01 | 5,498.00 | 5,498.01 |
Other Reserves | 1,343.57 | 1,343.57 | 1,343.57 | 1,366.00 | 1,429.34 |
Retained Earnings | -6,311.95 | -5,331.86 | -2,450.25 | -2,563.00 | -1,356.18 |
Shareholders Funds | 1,499.85 | 2,479.93 | 5,361.54 | 5,271.00 | 6,541.39 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 1,499.85 | 2,479.93 | 5,361.54 | 5,271.00 | 6,541.39 |
31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 | |
Operating Margin | -73.43% | -244.63% | 19.37% | 25.16% | 22.17% |
Return on Capital Employed | -416.15% | -328.84% | 8.12% | -29.18% | 10.74% |
Dividend Cover | n/a | n/a | n/a | n/a | n/a |
Dividend Yield | n/a | n/a | n/a | n/a | n/a |
PE Ratio | n/a | n/a | 2,568.30 | n/a | 2,974.30 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | -14.86 RUB | -7.26 RUB | 13.27 RUB | 14.17 RUB | 12.35 RUB |