RUB mln or % |
3Q 2019 |
3Q 2018 |
Chng, %YoY |
9M 2019 |
9M 2018 |
Chng, %YoY |
---|---|---|---|---|---|---|
Revenue |
64,550 |
62,684 |
3.0% |
194,983 |
173,761 |
12.2% |
EBITDA* |
21,302 |
23,385 |
(8.9%) |
64,396 |
56,352 |
14.3% |
EBITDA margin |
33.0% |
37.3% |
(4.3 pp) |
33.0% |
32.4% |
0.6 pp |
Net income |
9,762 |
7,798 |
25.2% |
42,707 |
17,631 |
142.2% |
Net income adj* |
11,797 |
12,855 |
(8.2%) |
34,534 |
30,844 |
12.0% |
FCF |
3,605 |
12,364 |
(70.8%) |
32,564 |
22,061 |
47.6% |
30.09.2019 |
31.12.2018 |
|||||
Net debt |
122,882 |
135,330 |
||||
ND/LTM EBITDA |
1.5x |
1.8x |
RUB mln |
3Q 2019 |
3Q 2018 |
Chng, % YoY |
9M 2019 |
9M 2018 |
Chng, % YoY |
---|---|---|---|---|---|---|
DAP/MAP |
21,174 |
21,046 |
0.6% |
64,109 |
58,560 |
9.5% |
NPK(S) |
19,782 |
18,381 |
7.6% |
55,044 |
46,926 |
17.3% |
PhosRock |
6,107 |
5,435 |
12.4% |
19,207 |
15,789 |
21.6% |
MCP |
2,260 |
2,751 |
(17.8%) |
7,993 |
7,678 |
4.1% |
Other phosphate-based products |
1,388 |
1,792 |
(22.5%) |
5,037 |
4,696 |
7.3% |
Nitrogen fertilizers |
9,172 |
8,584 |
6.8% |
28,968 |
26,777 |
8.2% |
Other sales & services |
4,677 |
4,695 |
(2.5%) |
14,625 |
13,335 |
9.7% |
Total revenue |
64,550 |
62,684 |
3.0% |
194,983 |
173,761 |
12.2% |
RUB million or % |
3Q 2019 |
3Q 2018 |
Chng, % YoY |
9M 2019 |
9M 2018 |
Chng, % YoY |
---|---|---|---|---|---|---|
D&A |
(5,457) |
(5,354) |
1.9% |
(16,126) |
(14,990) |
7.6% |
Materials and services |
(11,127) |
(10,113) |
10.0% |
(31,257) |
(28,328) |
10.3% |
PhosRock transport |
(2,399) |
(1,976) |
21.4% |
(6,685) |
(5,870) |
13.9% |
Repair expenses |
3,009 |
2,667 |
12.8% |
(7,756) |
(7,113) |
9.0% |
Drilling and blasting |
(650) |
(375) |
73.3% |
(1,645) |
(1,362) |
20.8% |
Other materials and services |
(5,069) |
(5,095) |
(0.5%) |
(15,171) |
(13,983) |
8.5% |
Raw materials |
(11,150) |
(10,023) |
11.2% |
(33,705) |
(30,078) |
12.1% |
Ammonia |
(898) |
(914) |
(1.8%) |
(2,922) |
(2,720) |
7.4% |
Sulphur and sulph. acid |
(2,217) |
(2,732) |
18.9% |
(7,852) |
(8,015) |
2.0% |
Potassium |
(4,205) |
(3,186) |
32.0% |
(10,727) |
(7,835) |
36.9% |
Natural gas |
(3,079) |
(2,685) |
14.7% |
(9,655) |
(9,403) |
2.7% |
Ammonium sulphate |
(751) |
(506) |
48.4% |
(2,549) |
(2,105) |
21.1% |
Salaries and social contributions |
(3,289) |
(2,980) |
10.4% |
(9,574) |
(9,078) |
5.5% |
Electricity |
(1,495) |
(1,327) |
12.7% |
(4,765) |
(4,195) |
13.6% |
Fuel |
(1,076) |
(1,010) |
6.5% |
(3,730) |
(2,898) |
28.7% |
Products for resale |
(1,602) |
(1,641) |
2.4% |
(5,467) |
(4,672) |
17.0% |
Total |
(35,196) |
(32,448) |
8.5% |
(104,624) |
(94,239) |
11.0% |