Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '12 | 31 Dec '11 | 31 Dec '10 | 31 Dec '09 | 31 Dec '08 |
---|
Revenue | 210,973.00 | 175,273.00 | 117,024.00 | 89,954.00 | 79,272.00 |
Operating Profit / Loss | 85,334.00 | 141,608.00 | 50,231.00 | 33,533.00 | 32,120.00 |
Net Interest | (1,505.00) | 1,242.00 | 161.00 | (292.00) | 185.00 |
Pre Tax Profit | 86,215.00 | 135,025.00 | 51,082.00 | 32,500.00 | 28,589.00 |
Post Tax Profit | 69,441.00 | 119,291.00 | 40,278.00 | 25,722.00 | 22,927.00 |
Profit for the Period | 69,441.00 | 119,291.00 | 40,278.00 | 25,722.00 | 22,927.00 |
Equity Holders of Parent Company | 69,458.00 | 119,655.00 | 40,533.00 | 26,043.00 | 22,899.00 |
Minority Interests | (17.00) | (364.00) | (255.00) | (321.00) | 28.00 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 22.89RUB | 39.45RUB | 133.70RUB | 85.90RUB | 75.40RUB |
Earnings per Share (Diluted) | 22.89RUB | 39.45RUB | 133.70RUB | 85.90RUB | 75.40RUB |
Earnings per Share (Adjusted) | 22.89RUB | 39.45RUB | 133.70RUB | 85.90RUB | 75.40RUB |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 22.89RUB | 39.45RUB | 133.70RUB | 85.90RUB | 75.40RUB |
Earnings per Share (Diluted) | 22.89RUB | 39.45RUB | 133.70RUB | 85.90RUB | 75.40RUB |
Earnings per Share (Adjusted) | 22.89RUB | 39.45RUB | 133.70RUB | 85.90RUB | 75.40RUB |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | 0.01RUB |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '12 | 31 Dec '11 | 31 Dec '10 | 31 Dec '09 | 31 Dec '08 |
---|
Non-Current Assets | | | | | |
Intangible Assets | n/a | n/a | n/a | n/a | n/a |
Property, Plant and Equipment | 197,376.00 | 166,784.00 | 185,573.00 | 161,448.00 | 108,714.00 |
Investments | 189,136.00 | 123,029.00 | 27,026.00 | 1,214.00 | 1,416.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 13,150.00 | 32,130.00 | 40,151.00 | 933.00 | 736.00 |
Other Non-Current Assets | 5,228.00 | 3,173.00 | 2,858.00 | 2,669.00 | 2,712.00 |
Total Non-Current Assets | 404,890.00 | 325,116.00 | 255,608.00 | 166,264.00 | 113,578.00 |
| | | | | |
Current Assets | | | | | |
Inventories | 3,091.00 | 1,683.00 | 1,868.00 | 1,790.00 | 2,156.00 |
Trade and Other Receivables | 36,732.00 | 32,802.00 | 17,459.00 | 14,545.00 | 12,280.00 |
Cash at Bank and in Hand | 18,420.00 | 23,831.00 | 10,238.00 | 10,532.00 | 10,992.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Current Assets | 58,243.00 | 58,316.00 | 29,565.00 | 26,867.00 | 25,428.00 |
| | | | | |
Other Assets | n/a | n/a | n/a | 508.00 | 901.00 |
Total Assets | 463,133.00 | 383,432.00 | 285,173.00 | 193,639.00 | 139,907.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 34,682.00 | 20,298.00 | 25,152.00 | 13,827.00 | 6,342.00 |
Other Current Liabilities | 20,448.00 | 29,816.00 | 32,289.00 | 9,766.00 | 7,827.00 |
Total Current Liabilities | 55,130.00 | 50,114.00 | 57,441.00 | 23,593.00 | 14,169.00 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 97,805.00 | 75,180.00 | 47,074.00 | 23,876.00 | 19,935.00 |
Provisions | 13,969.00 | 12,805.00 | 9,473.00 | 7,460.00 | 6,720.00 |
Other Non-Current Liabilities | 4,928.00 | 3,651.00 | 3,399.00 | 5,266.00 | 2,108.00 |
Total Non-Current Liabilities | 116,702.00 | 91,636.00 | 59,946.00 | 36,602.00 | 28,763.00 |
| | | | | |
Net Assets | 291,301.00 | 241,682.00 | 167,786.00 | 133,440.00 | 96,640.00 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 393.00 | 393.00 | 393.00 | 393.00 | 393.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | 36,051.00 | 36,749.00 | 35,916.00 | 35,515.00 | 35,360.00 |
Retained Earnings | 253,606.00 | 203,871.00 | 110,810.00 | 78,393.00 | 60,316.00 |
Shareholders Funds | 290,050.00 | 241,013.00 | 147,119.00 | 114,301.00 | 96,069.00 |
| | | | | |
Minority Interests / Other Equity | 1,251.00 | 669.00 | 20,667.00 | 19,139.00 | 571.00 |
Total Equity | 291,301.00 | 241,682.00 | 167,786.00 | 133,440.00 | 96,640.00 |
| | | | | |
| 31 Dec '12 | 31 Dec '11 | 31 Dec '10 | 31 Dec '09 | 31 Dec '08 |
---|
Operating Margin | 40.45% | 80.79% | 42.92% | 37.28% | 40.52% |
Return on Capital Employed | 20.04% | 38.23% | 20.41% | 18.36% | 21.91% |
Dividend Cover | 0.33 | 0.66 | 3.34 | 3.12 | 2.99 |
Dividend Yield | 0.80 | 0.70 | 0.50 | 0.60 | 1.80 |
PE Ratio | 385.20 | 233.60 | 65.80 | 56.60 | 18.70 |
PEG | n/a | n/a | 1.20 | 4.00 | n/a |
Dividend per Share Growth | 14.33% | 50.00% | 45.45% | 9.13% | 972.34% |
Net Asset Value per Share | 978.21RUB | 811.59RUB | 563.44RUB | 448.10RUB | 324.53RUB |