|
 |
Acron Group
IFRS Financials
| | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 |
| 1. Revenue, RUB mn |
23,625 |
31,105 |
43,132 |
37,542 |
46,738 |
65,431 |
| 2. Net profit, RUB mn |
2,464 |
5,668 |
9,891 |
7,256 |
6,279 |
20,328 |
| 3. Operating profit, RUB mn |
3,837 |
7,649 |
16,139 |
5,374 |
8,741 |
27,637 |
| 4. EBITDA*, RUB mn |
4,762 |
8,717 |
17,371 |
7,275 |
10,336 |
20,762 |
| 5. EBITDA margin, % |
20 |
28 |
40 |
19 |
22 |
32 |
*EBITDA is calculated as operating profit plus depreciation and amortisation, profit (loss) from currency exchange and other non-cash and non-standard items
Consolidated RAS Financials
| | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 |
| 1. Revenue, RUB mn |
24,061 |
30,876 |
45,105 |
37,850 |
47,059 |
65,365 |
| 2. Net profit, RUB mn |
9,088 |
13,222 |
771 |
15,315 |
8,688 |
23,815 |
3. Net profit (before financial investment revaluation), RUB mn |
3,152 |
5,651 |
10,332 |
4,647 |
5,313 |
21,648 |
| 4. EBITDA*, RUB mn |
5,390 |
8,736 |
19,875 |
7,917 |
12,199 |
23,061 |
| 5. EBITDA margin, % |
22 |
28 |
44 |
21 |
26 |
35 |
*EBITDA is calculated as operating profit (sales) plus depreciation and amortisation
Key Product Output
| | 2007 | 2008 | 2009 | 2010 | 2011 |
| '000 t | '000 t | '000 t | '000 t | '000 t |
| Ammonia |
1,690 |
1,494 |
1,682 |
1,723 |
1,770 |
|
incl. inhouse consumption
|
1,381 |
1,242 |
1,425 |
1,466 |
1,574 |
| Nitrogen fertilisers, including |
1,665 |
1,710 |
2,202 |
2,260 |
2,420 |
|
incl. inhouse consumption
|
195 |
260 |
249 |
313 |
358 |
| AN |
1,214 |
997 |
1,434 |
1,298 |
1,412 |
|
incl. inhouse consumption
|
94 |
59 |
63 |
56 |
78 |
| Urea |
450 |
449 |
450 |
449 |
459 |
|
incl. inhouse consumption
|
100 |
200 |
186 |
257 |
280 |
| UAN |
1 |
264 |
318 |
513 |
549 |
| Complex fertilisers, including |
2,673 |
1,996 |
2,120 |
2,447 |
2,607 |
|
incl. inhouse consumption
|
52 |
31 |
35 |
34 |
33 |
| NPK |
2,239 |
1,814 |
1,932 |
2,225 |
2,337 |
|
incl. inhouse consumption
|
52 |
31 |
35 |
34 |
33 |
| NP |
136 |
5 |
- |
- |
- |
| Bulk blends |
298 |
177 |
188 |
222 |
270 |
| Organic compounds, including |
623 |
601 |
355 |
371 |
399 |
|
incl. inhouse consumption
|
257 |
273 |
183 |
188 |
208 |
| Methanol |
231 |
187 |
77 |
82 |
78 |
|
incl. inhouse consumption
|
98 |
98 |
66 |
69 |
74 |
| Formalin |
189 |
193 |
126 |
132 |
144 |
|
incl. inhouse consumption
|
154 |
174 |
117 |
119 |
134 |
| UFRs |
203 |
221 |
152 |
157 |
177 |
|
Non-organic compounds, including
|
913 |
866 |
727 |
750 |
821 |
| Low-density and technical-grade AN |
189 |
273 |
177 |
180 |
247 |
| Calcium carbonate |
503 |
449 |
410 |
357 |
365 |
| Liquid carbon dioxide |
57 |
45 |
41 |
46 |
56 |
| Argon |
7 |
6 |
6 |
7 |
7 |
| Hydrochloric acid |
157 |
93 |
93 |
160 |
146 |
Key Product Sales
| | 2007 | 2008 | 2009 | 2010 | 2011 |
| '000 t | '000 t | '000 t | '000 t | '000 t |
| Ammonia |
313 |
246 |
260 |
263 |
196 |
| Nitrogen fertilisers, including |
1,477 |
1,445 |
1,967 |
1,924 |
2,066 |
| AN |
1,125 |
936 |
1,397 |
1,211 |
1,337 |
| Urea |
352 |
247 |
263 |
195 |
178 |
| UAN |
- |
261 |
307 |
518 |
551 |
| Complex fertilisers, including |
2,633 |
1,870 |
2,215 |
2,345 |
2,567 |
| NPK |
2,203 |
1,667 |
2,023 |
2,143 |
2,280 |
| NP |
133 |
8 |
- |
- |
- |
| Bulk blends |
297 |
194 |
192 |
202 |
287 |
| Organic compounds, including |
366 |
322 |
176 |
184 |
190 |
| Methanol |
133 |
84 |
14 |
15 |
5 |
| Formalin |
30 |
19 |
10 |
13 |
10 |
| UFRs |
203 |
219 |
152 |
156 |
175 |
| Non-organic compounds, including |
917 |
866 |
728 |
748 |
824 |
| Low-density and technical-grade AN |
194 |
269 |
180 |
180 |
248 |
| Calcium carbonate |
503 |
449 |
409 |
357 |
365 |
| Liquid carbon dioxide |
57 |
45 |
41 |
46 |
56 |
| Argon |
7 |
7 |
6 |
7 |
7 |
| Hydrochloric acid |
156 |
96 |
91 |
158 |
148 |
|