rus eng
home page e-mail печать
Cherkizovo Group

Cherkizovo Group is one of Russia’s leading vertically integrated and diversified meat production and processing companies. The Group’s businesses cover the whole production cycle from feed production and breeding, to meat processing and distribution.

See more...

Company information
About Cherkizovo
Strategy
Group’s structure
Board of Directors
Executive management
HR policy
Photo library
Production and products
Production facilities
Product lines
Trade marks
Quality management policy
Awards and certificates
Investor Relations
Shares
Bonds
Financial reports
Presentations
Events Calendar
List of advisers
Cоntacts
Press center
Press releases
Events
Press coverage
Contacts
All contacts
Contacts

SEARCH

PRESS RELEASES


Cherkizovo Group announces Preliminary Results for the Year ended December 31, 2006

Highlights

 

Financial

 

  • Net income from continuing operations almost doubled (increase 92%) to US $33.2 million (2005: US $17.3 million)

 

  • Adjusted EBITDA* increased 15% year-on-year to US $76.1 million (2005: US $66.0 million)

 

  • Adjusted EBITDA margin remains constant at 12%

 

  • Group Gross profit increased 19% to US $149.1 million (2005: US $124.9m)

 

  • Gross margins increased to 24% from 23%

 

  • Sales increased by 16% to US $630.0 million in 2006 (2005: US $544.9 m)

 

 

Business

 

  • Successful IPO on the London Stock Exchange and Russia's RTS

 

  • Construction of four new state-of-the-art pig farms underway: two in Lipetsk Region, two in Tambov Region

 

  • Lipetsk successfully delivered its first pork to market in December

 

  • Successful five-year Rouble bond placed with a coupon of 8.85%, one of the lowest rates in the industry

 

  • Extensive programme to modernise storage and distribution facilities underway: new or  completely refurbished facilities now operating in St Petersburg, Kazan, Samara, Ufa, Saratov, Ekaterinburg, Perm

 

  • Divisional management strengthened by the appointment of new Chief Operating Officer and  New Poultry Division Manager

 

 

Sergey Mikhailov, Chief Executive Officer of Cherkizovo Group, said:

 

"We are delighted with the strong progress made by the Cherkizovo business in 2006. During the period we have taken a major step forward towards achieving our aim of becoming Russia's leading producer of meat and meat products.

 

"Our poultry business is now one of the largest suppliers of chilled products in Russia and we look forward to continuing to drive growth in the division and our market share both organically and through acquisition. The Pork division has had an excellent year with particularly strong sales growth in the period. With the new state of the art facilities now in place at Lipetsk and further facilities underway in Tambov we are excited about this Division's future.

 

"Overall we have expanded our business, begun to deliver from new state of the art facilities, upgraded our sales and distribution centres, and at the same time delivered strong financial performance. We look forward into 2007 with confidence."

 

*Adjusted EBITDA

 

Adjusted EBITDA is not a measure of financial performance under US GAAP, and it should not be considered as an alternative to net profit as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. Our calculation of adjusted EBITDA may be different from the calculation used by other companies and therefore comparability may be limited.

 


Operational and Financial Review

 

Results of operations

 

The Group performed strongly in 2006. Despite the heavy demands made on the management team by the IPO, and the uncertainties caused by avian flu which surrounded the poultry sector in general, the business has continued to operate well and is reporting strong results as a listed company.

 

Overall sales increased by 16% to US$630.0 million in 2006 (2005: US$544.9 million). Meat processing accounted for 72% of total sales, poultry for 24% and pork for 4%. Our pork and poultry divisions showed the most aggressive growth in the year: pork grew at 48%, poultry at 29%.

 

Gross profit increased 19% to US$149.1 million (2005: US$124.9 million), while gross margins increased to 24% (2005: 23%). Net income from continuing operations increased 92% to US$33.2 million (2005: US$17.3 million).

 

Adjusted EBITDA increased 15% year-on-year to US$76.1 million (2005: US$66.0 million) and adjusted EBITDA margin remained constant at 12%.  

 

Meat Processing Division

 

In response to market demands, we have moved our product mix to more high-margin, value-added products. This is reflected in the significant increase in average selling prices. We have increased volumes of premium high-margin products, such as semi-smoked and cooked smoked sausages, deli and meat retail format, and decreased low-value, low-margin volume drivers. Volumes decreased by 4% year-on-year as a result of the lower production of low-margin volume drivers.

 

As a result, average prices increased by 15% to US$2.97 per kg (2005: US$2.59 per kg), excluding VAT. In roubles (RUR) the price increased by 10% to RUR80.80 (2005: RUR73.37), excluding VAT.

 

Sales in our Meat Processing Division increased by 10% to US$451.6 million (2005: US$409.3 million), principally as a result of significantly higher selling prices.

 

Despite these reduced volumes and higher raw material costs, higher average prices resulted in the division's gross profit increasing by 12% to US$81.9 million (2005: US$73.4 million). Gross margin remained constant at 18%.

 

In addition to expanding its own sales and distribution facilities, the Group continues to develop relationships with modern retail chains. Retail chains' share of our sales increased from 12% to 15%. As a result, marketing and distribution costs increased, as did the costs associated with opening new - and refurbishing old - regional sales and distribution centres. We believe these initiatives will bring long-term benefits to the division. These costs are mainly reflected in increased divisional operating expenses (SG&A) as a percentage of sales year-on-year from 13% to 14%. As a result, operating income in the Meat Processing Division decreased to US$16.6 million (2005: US$20.7 million), while divisional operating margin decreased to 4% (2005: 5%).

 

Financial expenses in 2006 decreased, mainly as a result of a US$4.5 million foreign-exchange gain. Interest increased by US$3.1 million, principally because of an increase in the LIBOR rate. In June the EBRD loan which had a LIBOR linked interest rate was repaid in full with a Rouble Bond.

 

All these factors resulted in the Meat Processing Division's profit decreasing to US$8.1 million (2005: US$11.0 million). Adjusted EBITDA decreased slightly, by 3%, to US$33.7 million (2005: US$34.5 million). The adjusted EBITDA margin also decreased slightly to 7%.

 

 

Poultry Division

 

Results in the Poultry Division were primarily driven by a 36% increase in sales volumes - a result of earlier investment - as well as improved operational efficiency and economy of scale.  As we expected, there was an excellent recovery in our poultry prices in the second half of the year. Compared with the first half, average prices increased by more than 7%, bringing them back to where they were before the avian flu outbreak. Compared with 2005's unusually strong prices, average prices decreased by only 1% in 2006 to US$2.15 (2005: US$2.16 per kg), excluding VAT. In roubles the price decreased by 5% to RUR58.30 per kg (2005: RUR61.22 per kg), excluding VAT.  As a result sales in the division increased by 29% to US$151.0 million (2005: US$117.1 million).

 

Modernisation of poultry equipment and buildings, and changes in the feed mix, significantly improved the Poultry Division's operational KPI's. The average fodder conversion rate, which shows how much feed is used per kg of weight gain decreased, and both the annual flock turnover and survival rates increased. As a result of efficient purchasing of raw materials and improved operational efficiency, gross profit increased 18% to US$56.8 million (2005: US$48.0 million). Gross margins decreased slightly to 37% (2005: 38%).

 

Operating expenses decreased as a percentage of sales year-on-year from 20% to 18%, primarily through economies of scale. As a result, operating income in the division increased 28% to US$28.9 million (2005: US$22.6 million), while divisional operating margin increased to 19% (2005: 18%) in the corresponding period.

 

Interest payments increased to US$9.0 million (2005: US$6.7 million). Profit was up 32% to US$20.9 million (2005: US$15.8 million) as a result of the above factors. Adjusted EBITDA increased by 28% to US$36.2 million (2005: US$28.3 million), while adjusted EBITDA margin increased 23% (2005: 22%).

 

Pork Division

 

The reorganisation of operations in our Pork Division had a significant effect on results in previous years. We believe, however, that the changes have improved the efficiency and the quality of the division's operations. The environment for pork sales was favourable throughout 2006 and prices exceeded our expectations. Sales increased 48% to US$27.4 million (2005: US$18.5 million), while the average selling price per kg of live weight improved by 19% to US$2.14 (2005: US$1.79), excluding VAT. In roubles, prices increased by 15% to RUR58.16 (2005: RUR50.78 per kg), excluding VAT.

 

Volumes from existing facilities in the Pork Division increased by 7%, in line with our forecasts.

 

The restructuring and modernisation of facilities and livestock requirements had a significant impact on the division's operational KPI's, such as average fodder conversion rate and improved survival rate. This had an effect on our cost of sales and, as a result, gross margin increased to 37% (2005: 14%). We expect the new pork facilities at Lipetsk to make a further improvement in our performance in 2007. The division's operating expenses decreased as a percentage of sales year-on-year to 11% (2005: 13%). 

 

The division generated operating income of US$7.2 million (2005: US$0.4 million), while operating margin increased to 26% and profit increased significantly to US$6.8 million (2005: loss US$0.1 million). The division generated adjusted EBITDA of US$9.1 million and an adjusted EBITDA margin of 33% in the year.

 

We have begun to develop two addition modules at our Lipetsk pork production facility and develop a new modern pork production facility in Tambov. Combined with the farm in Lipetsk, this will give the Group the most advanced facilities in Russia, and ones which are on a par with most in Europe. The investment and developments at Lipetsk and Tambov will further improve the division's performance and margins.

 

Management

 

The hard work, determination and commitment of all our people has been an important part of our success over the last year and will continue to be critical to our future success as we strive to achieve our vision. 

 

During 2006, the senior management team was strengthened with the appointment of Artur Minosyants as Chief Operating Officer, and the appointment of Joost Gerrits, as Chief of Administration of our poultry division. Both are very experienced in the industry and, the Board believes, will bring additional valuable skills and a fresh perspective to the Group.

 

IPO

 

Our initial public offering (IPO) on The London Stock Exchange in May 2006 was the result of considerable planning and hard work across the business by many of our people. This successful transaction showed confidence by international and Russian investors in Cherkizovo's strategy, historic results and the attractiveness of the market we operate in.  Proceeds from the IPO have allowed us to accelerate our growth trajectory through expansion and modernization and through pursuit of strategic acquisitions.

 

We would like to thank our shareholders, business partners and executives for their support through and after the process.

 

Outlook

 

Russia's large, fragmented meat market is experiencing unprecedented changes and growth and is expected to experience greater competition. We believe the current dynamics in our markets present Cherkizovo with enormous potential.  Cherkizovo is now a well-established, well capitalized, and well-managed business. We focus on efficiently producing and distributing quality products through the introduction of best international practices and quality standards, with vertically integrated production methods - from fodder, to breeding, processing and distribution.  Our business looks to the future from a position of strength, and we will aggressively seek to build on our impressive record of organic growth and strategic acquisitions.  We look forward to the future with confidence.

 

 

 

 


Appendix 1: Key Data and Figures

 

Consolidated Selected Financial Data (US$000)

 

 

Meat-Processing

Poultry

Pork

Corporate assets/expenditures

Interdivision

Combined

Total Sales

453,194

155,682

27,816

568

 

637,260

including other sales

1,474

10,213

2,113

 

 

13,800

including sales volume discount

(6,999)

(2,918)

-

 

 

(9,917)

Interdivision Sales

(1,592)

(4,661)

(455)

(567)

 

(7,275)

Sales to external customers (Sales)

451,602

151,021

27,361

1

 

629,985

Cost of Sales

(371,281)

(98,841)

(17,509)

(3)

6,699

(480,935)

Gross profit

81,913

56,841

10,307

565

(576)

149,050

Gross margin

18%

37%

37%

 

 

24%

Operating expenses

(65,296)

(27,956)

(3,093)

(4,310)

589

(100,066)

Operating income

16,617

28,885

7,214

(3,745)

13

48,984

Operating margin

4%

19%

26%

 

 

8%

Other income and expenses, net

3,008

1,016

63

10,212

(7,811)

6,488

Interest expenses

(11,534)

(8,958)

(518)

(4,295)

7,767

(17,538)

Nonrecurring expense

-

-

-

-

 

-

Division profit

8,091

20,943

6,759

2,172

(31)

37,934

Income Tax expense

2,616

(791)

(119)

713

-

2,419

Depreciation expense

15,657

6,961

1,906

-

 

24,524

Loss on disposal of property, plant & equipment

1,395

365

(43)

 

 

1,717

 

 

Reconciliation between net division profit and income from continuing operations

Total net Division profit

37,934

Minority interest

(2,319)

Income taxes

(2,419)

Consolidated income from continuing operations

33,196

 


Consolidated Selected Financial Data

 

 

2006
US$000

2005
US$000

Sales

629,985

544,897

Cost of sales

(480,935)

(420,037)

Gross profit

149,050

124,860

Gross margin

24%

23%

Selling, general and administrative expenses

(98,349)

(80,187)

Other operating expenses

(1,717)

(1,104)

Operating Income

48,984

43,569

Operating margin

8%

8%

Other income and expense, net

6,488

(1,301)

Interest expenses

(17,538)

(15,605)

Income before provision for income taxes and minority interest

37,934

26,663

Provision for income taxes

(2,419)

(7,973)

Minority interest in net income/(losses) of combining companies

(2,319)

(1,387)

Income from continuing operations

33,196

17,303

Loss from discontinued operations

(199)

(306)

Net loss on disposal of discontinued operations

(2,813)

 

Extraordinary gain

-

79

Net Income

30,184

17,076

Consolidated Adjusted EBITDA reconciliation

 

 

Income before income tax, minority interest and extraordinary item

37,934

26,663

Add:

 

 

Interest expense

17,538

15,605

Interest income

(2,570)

 

Loan origination fees

1,690

 

Interest expense related to early repayment of EBRD loan

898

 

Gain from debt extinguishment

(801)

(982)

Currency remeasurement (gain)/loss

(4,567)

2,219

Other financial income & expenses

(1,138)

64

Depreciation expense

24,524

20,162

Loss on disposal of property, plant & equipment

1,717

637

Unusual loss related to privatization of a subsidiary

 

467

Other items

839

1,162

Consolidated Adjusted EBITDA

76,064

65,997

Adjusted EBITDA Margin

12%

12%

 

Meat processing division income statement data

 

 

2006
US$000

2005
US$000

Total Sales

453,194

410,179

Interdivision Sales

(1,592)

(870)

Sales to external customers (Sales)

451,602

409,309

Cost of sales

(371,281)

(336,816)

Gross profit

81,913

73,363

Gross margin

18%

18%

Operating expenses

(65,296)

(52,663)

Operating Income

16,617

20,700

Operating margin

4%

5%

Other income and expenses, net

3,008

(1,244)

Interest expenses

(11,534)

(8,430)

Division profit

8,091

11,026

 

 

 

Meat processing division Adjusted EBITDA reconciliation

 

Division profit

8,091

11,026

Add:

 

 

Interest expense

11,534

8,430

Interest income

(405)

 

Loan origination fees

1,690

 

Interest expense related to early repayment of EBRD loan

898

 

Gain from debt extinguishment

(500)

(783)

Currency remeasurement (gain)/loss

(4,509)

1,963

Other financial income & expenses

(182)

65

Depreciation expense

15,657

13,354

Loss on disposal of property, plant & equipment

1,395

483

Other items

 

 

Meat processing division Adjusted EBITDA

33,669

34,538

Adjusted EBITDA Margin

7%

8%

 

 

 

 


Poultry division income statement data

 

 

2006
US$000

2005
US$000

Total Sales

155,682

127,641

Interdivision Sales

(4,661)

(10,520)

Sales to external customers (Sales)

151,021

117,121

Cost of sales

(98,841)

(79,592)

Gross profit

56,841

48,049

Gross margin

37%

38%

Operating expenses

(27,956)

(25,486)

Operating Income

28,885

22,563

Operating margin

19%

18%

Other income and expenses, net

1,016

(28)

Interest expenses

(8,958)

(6,723)

Division profit

20,943

15,812

 

 

 

Poultry division Adjusted EBITDA reconciliation

 

 

Division profit

20,943

15,812

Add:

 

 

Interest expense

8,958

6,723

Interest income

(7)

 

Loan origination fees

-

 

Interest expense related to early repayment of EBRD loan

-

 

Gain from debt extinguishment

(130)

(199)

Currency remeasurement (gain)/loss

(58)

228

Other financial income & expenses

(822)

(1)

Depreciation expense

6,961

4,965

Loss on disposal of property, plant & equipment

365

263

Nonrecurring expense

 

467

Poultry division Adjusted EBITDA

36,210

28,258

Adjusted EBITDA Margin

23%

22%

 

 

 

 


Pork division income statement data

 

 

2006
US$000

2005
US$000

Total Sales

27,816

24,297

Interdivision Sales

(455)

(5,830)

Sales to external customers (Sales)

27,361

18,467

Cost of sales

(17,509)

(20,831)

Gross profit

10,307

3,466

Gross margin

37%

14%

Operating expenses

(3,093)

(3,071)

Operating Income

7,214

395

Operating margin

26%

2%

Other income and expenses, net

63

(18)

Interest expenses

(518)

(453)

Division profit/(loss)

6,759

(76)

 

 

 

Pork division Adjusted EBITDA reconciliation

 

 

Division profit

6,759

(76)

Add:

 

 

Interest expense

518

453

Interest income

-

 

Loan origination fees

-

 

Interest expense related to early repayment of EBRD loan

-

 

Gain from debt extinguishment

(20)

-

Currency remeasurement (gain)/loss

(43)

18

Other financial income & expenses

-

-

Depreciation expense

1,906

1,843

Loss on disposal of property, plant & equipment

(43)

(108)

Other items

 

 

Pork division Adjusted EBITDA

9,077

2,130

Adjusted EBITDA Margin

33%

9%

 

 

 

 

 


Appendix 2: Cherkizovo Group PLC

 

Consolidated Income Statements

For the years ended 31 December 2006 and 2005

 

 

 

2006
US$000

2005
US$000

 

 

 

 

Sales

 

629 985

544 897

Cost of sales

 

(480 935)

(420 037)

Gross profit

 

149 050

124 860

Selling, general and administrative expenses

 

(98 349)

(80 187)

Other operating expenses

 

(1 717)

(1 104)

Operating income

 

48 984

43 569

Other income (expense), net

 

6 488

(1 301)

Interest expense, net

 

(17 538)

(15 605)

Income from continuing operations before income tax, minority interest and
extraordinary item

 

37 934

26 663

Income tax

 

(2 419)

(7 973)

Minority interest

 

(2 319)

(1 387)

Income from continuing operations before extraordinary item

 

33 196

17 303

Loss from discontinued operations, net of income tax (expense) benefit of $(96) and $32, respectively

 

(199)

(306)

Loss on disposal of discontinued operations, net of income tax expense of $(25)

 

(2 813)

-

Extraordinary gain on purchase of interests in consolidating entities, net of income tax

 

-

79

Net income

 

30 184

17 076

 

 

 

 

Weighted average number of shares outstanding

 

368 783

328 216

 

 

 

 

 

 

US$

US$

Earnings per share - basic and diluted (Note 2):

 

 

 

Income from continuing operations before extraordinary item

 

90.02

52.72

Loss from discontinued operations

 

(0.54)

(0.93)

Loss on disposal of discontinued operations

 

(7.63)

-

Extraordinary gain

 

-

0.24

 

 

 

 

Net income

 

81.85

52.03

 


Consolidated Cash Flow Statements

For the years ended 31 December 2006 and 2005

 

 

2006
US$000

2005
US$000

 

 

 

Cash flows (used in) from operating activities:

 

 

Income from continuing operations before extraordinary item

33 196

17 303

Adjustments to reconcile income from continuing operations
before extraordinary item to net cash from (used in) operating activities:

 

 

Amortisation of discount on loans from third parties

18

129

Depreciation

24 524

20 162

Bad debt recovery

(206)

(359)

Gain from debt forgiveness

(801)

(982)

Loss on disposal of property, plant and equipment

1 717

637

Minority interest

2 319

1 387

Foreign exchange (gain) loss

(4 567)

2 219

Deferred tax benefit

(4 284)

(1 893)

Other adjustments

(185)

(179)

Changes in operating assets and liabilities

 

 

Increase in inventories, other than livestock

(13 311)

(6 758)

Increase in trade receivables

(27 441)

(25 632)

Increase in livestock

(13 818)

(5 875)

Increase in other assets

(9 926)

(18 821)

(Decrease) increase in trade accounts payable

(14 867)

16 894

(Decrease) increase in taxes payable

(6 598)

7 027

Decrease in VAT for property, plant and equipment

(4 351)

-

Increase in other current payables

5 438

8 315

Net cash (used in) from operating activities associated with continuing operations

(33 143)

13 574

Cash flows (used in) from discontinued operating activities:

 

 

Loss from discontinued operations

(199)

(306)

Adjustments to reconcile loss from discontinued operations to net cash (used in)
from operating activities associated with discontinued operations:

 

 

Minority interest in net losses of discontinued operations

(29)

46

Deferred tax expense (benefit)

121

(54)

Loss (gain) on disposal of property, plant and equipment

8

(24)

Net change in operating assets and liabilities

(1 945)

1 012

Net cash (used in) from operating activities associated with discontinued operations

(2 044)

674

Total net cash (used in) from operating activities

(35 187)

14 248

Cash flows used in investing activities:

 

 

Purchases of property, plant and equipment

(112 895)

(76 496)

Proceeds from sale of property, plant and equipment

337

1 469

Acquisition of minority interest in consolidating entities

(137)

(291)

Proceeds from sale of consolidating entities, net of cash disposed

47

-

Purchases of notes receivable

(6 690)

-

Proceeds from sale of investments

184

-

Long term loans granted

(4 874)

-

Repayment on long-term loans granted

2 508

-

Acquisition of subsidiaries, net of cash acquired

-

56

Short-term loans granted

(3 662)

(6 382)

Repayments on short term loans

3 186

10 998

Net cash used in investing activities associated with continuing operations

(121 996)

(70 646)

 


Consolidated Cash Flow Statements (continued)

For the years ended 31 December 2006 and 2005

 

 

2006
US$000

2005
US$000

 

 

 

Cash flows used in discontinued operations' investing activities:

 

 

Purchases of property, plant and equipment

(180)

(504)

Proceeds from sale of property, plant and equipment

10

75

Net cash used in investing activities associated with discontinued operations

(170)

(429)

Total net cash used in investing activities

(122 166)

(71 075)

Cash flows from financing activities:

 

 

Proceeds from long-term loans

187 793

69 929

Repayment of long-term loans

(79 955)

(23 142)

Proceeds from long-term loans from related parties

163

28

Repayment of long-term loans from related parties

(1 870)

(450)

Repayment of notes payable

(2 482)

-

Proceeds from short-term loans

289 901

118 083

Repayment of short-term loans

(281 858)

(100 566)

Proceeds from shares issued

146 249

-

Cash distributed to shareholders

(951)

(4 823)

Net cash from financing activities associated with continuing operations

256 990

59 059

Cash flows (used in) from discontinued operations' financing activities:

 

 

Repayment of long-term loans to related parties

-

(40)

Proceeds from short-term loans

-

852

Repayment of short-term loans

(782)

(32)

Net cash (used in) from financing activities associated with discontinued operations

(782)

780

Total net cash from financing activities

256 208

59 839

Total net cash from operating, investing and financing activities

98 855

3 012

Impact of exchange rate difference on cash and cash equivalents

2 933

(216)

Net increase in cash and cash equivalents

101 788

2 796

Cash and cash equivalents associated with continuing operations, at the beginning of the year

5 191

2 403

Cash and cash equivalents associated with discontinued operations, at beginning of the year

9

1

Cash and cash equivalents associated with continuing operations, at end of the year

106 988

5 191

Cash and cash equivalents associated with discontinued operations, at end of the year

-

9

Supplemental Information:

 

 

Income taxes paid

5 407

9 350

Interest paid

33 890

15 853

Property, plant and equipment acquired on credit

1 237

1 637

Repayment of loan with notes receivable

1 529

-

 

 

 

Consolidated Balance Sheets

As at 31 December 2006 and 2005

 

 

 

2006
US$000

2005
US$000

 

 

 

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

 

106 988

5 191

Trade receivables, net of allowance for doubtful accounts of $2 208 and of $3 023 as of 31 December 2006 and 2005, respectively

 

62 783

31 758

Advances paid, net of allowance for doubtful accounts of $320 and of $735 as of 31 December 2006 and 2005, respectively

 

17 851

8 505

Inventory

 

89 116

55 783

Short-term loans receivable

 

2 628

2 743

Deferred tax assets

 

4 672

3 656

Other receivables, net of allowance for doubtful accounts of $208 and of $522 as of 31 December 2006 and 2005, respectively

 

9 216

4 844

Other current assets

 

27 837

26 296

Total current assets of continuing operations

 

321 091

138 776

Current assets of discontinued operations

 

-

2 231

Total current assets

 

321 091

141 007

 

 

 

 

Non-current assets:

 

 

 

Property, plant and equipment, net

 

353 505

249 983

Goodwill

 

9 538

8 725

Other intangible assets, net

 

17 993

13 969

Loans to affiliated companies

 

1 553

8

Deferred tax assets

 

1 927

388

Long-term notes receivable

 

6 904

-

VAT receivable

 

13 353

8 108

Total long-term assets of continuing operations

 

404 773

281 181

Long-term assets of discontinued operations

 

-

1 624

Total non-current assets

 

404 773

282 805

Total assets

 

725 864

423 812

 


Consolidated Balance Sheets (continued)

As at 31 December 2006 and 2005

 

 

 

2006
US$000

2005
US$000

 

 

 

 

Liabilities and shareholders' equity

 

 

 

Current liabilities:

 

 

 

Trade accounts payable

 

37 523

47 218

Short-term loans and current portion of finance leases

 

104 005

90 641

Tax related payables

 

8 134

13 574

Deferred tax liabilities

 

46

-

Payroll related liability

 

10 015

7 541

Advances received

 

1 965

2 071

Payables for non-current assets

 

2 831

10 395

Interest payable

 

2 316

3 339

Other payables

 

5 761

4 233

Total current liabilities of continuing operations

 

172 596

179 012

Current liabilities of discontinued operations

 

-

2 133

Total current liabilities

 

172 596

181 145

 

 

 

 

Non-current liabilities:

 

 

 

Long-term notes payable

 

190

3 559

Long-term loans and finance leases

 

262 466

140 311

Tax related payables

 

50

46

Deferred tax liabilities

 

19 843

19 402

Long-term payables to shareholders

 

1 133

1 115

Other non-current liabilities

 

11

40

Total non-current liability of continuing operations

 

283 693

164 473

Total non-current liabilities of discontinued operations

 

-

812

Total non-current liabilities

 

283 693

165 285

 

 

 

 

Commitments and contingencies

 

342

326

Minority interest

 

18 882

14 548

 

 

 

 

Equity:

 

 

 

Share capital

 

14

12

Additional paid-in capital

 

209 861

63 614

Other accumulated comprehensive loss

 

(934)

(13 114)

Retained earnings

 

41 410

11 996

Total equity

 

250 351

62 508

Total liabilities and equity

 

725 864

423 812

 

 

ARCHIVE

2006-2008 © Cherkizovo Group
Tel.: +7 (495) 788-3232 | E-mail: info@cherkizovo-group.com
Designed by Departament.com
home / contacts / disclaimer