EVRAZ
EVR.LEVRAZ plc Price (EVR.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,464,885,000
(0.1285)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
EVRAZ plcCurrency: GBp
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
5,932,999,610.00
+0% |
6,507,999,838.00
+10% |
8,291,999,513.00
+27% |
12,858,999,275.00
+55% |
20,380,000,057.00
+58% |
9,772,000,321.00
-52% |
13,394,000,000.00
+37% |
16,400,000,000.00
+22% |
14,726,000,000.00
-10% |
14,411,000,000.00
-2% |
13,061,000,000.00
-9% |
8,767,000,000.00
-33% |
7,713,000,000.00
-12% |
10,827,000,000.00
+40% |
12,836,000,000.00
+19% |
11,905,000,000.00
-7% |
9,754,000,000.00
-18% |
13,486,000,000.00
+38% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 3,514,000,855.00 | 4,171,999,307.00 | 5,162,999,954.00 | 7,975,999,828.00 | 13,463,000,651.00 | 8,123,999,250.00 | 10,319,000,000.00 | 12,473,000,000.00 | 11,797,000,000.00 | 11,468,000,000.00 | 9,734,000,000.00 | 6,595,000,000.00 | 5,521,000,000.00 | 7,485,000,000.00 | 8,011,000,000.00 | 8,273,000,000.00 | 6,712,000,000.00 | 7,454,000,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,418,998,755.00
+0% |
2,336,000,531.00
-3% |
3,128,999,559.00
+34% |
4,882,999,447.00
+56% |
6,916,999,406.00
+42% |
1,648,001,071.00
-76% |
3,075,000,000.00
+87% |
3,927,000,000.00
+28% |
2,929,000,000.00
-25% |
2,943,000,000.00
+0% |
3,327,000,000.00
+13% |
2,172,000,000.00
-35% |
2,192,000,000.00
+1% |
3,342,000,000.00
+52% |
4,825,000,000.00
+44% |
3,632,000,000.00
-25% |
3,042,000,000.00
-16% |
6,032,000,000.00
+98% |
|
| Gross Profit Ratio | (0.41%) | (0.36%) | (0.38%) | (0.38%) | (0.34%) | (0.17%) | (0.23%) | (0.24%) | (0.20%) | (0.20%) | (0.25%) | (0.25%) | (0.28%) | (0.31%) | (0.38%) | (0.31%) | (0.31%) | (0.45%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -75,000,000.00 | -233,000,000.00 | 860,000,000.00 | 877,000,000.00 | 743,000,000.00 | 474,000,000.00 | 469,000,000.00 | 540,000,000.00 | 546,000,000.00 | 611,000,000.00 | 552,000,000.00 | 545,000,000.00 | |
| Selling, General & Admin... | 193,000,663.00 | 180,999,644.00 | 242,999,604.00 | 537,999,353.00 | 876,000,526.00 | 626,000,620.00 | 732,000,000.00 | 921,000,000.00 | 2,071,000,000.00 | 2,060,000,000.00 | 1,752,000,000.00 | 1,269,000,000.00 | 1,092,000,000.00 | 1,257,000,000.00 | 1,559,000,000.00 | 1,577,000,000.00 | 1,392,000,000.00 | 1,408,000,000.00 | |
| Selling & Marketing Exp... | 193,000,663.00 | 180,999,644.00 | 242,999,604.00 | 537,999,353.00 | 876,000,526.00 | 626,000,620.00 | 807,000,000.00 | 1,154,000,000.00 | 1,211,000,000.00 | 1,183,000,000.00 | 1,009,000,000.00 | 795,000,000.00 | 623,000,000.00 | 717,000,000.00 | 1,013,000,000.00 | 966,000,000.00 | 840,000,000.00 | 827,000,000.00 | |
| Depreciation and Amortiz... | 195,999,832.00 | 244,999,965.00 | 303,000,015.00 | 749,000,592.00 | 1,194,999,274.00 | 979,000,612.00 | 924,999,903.00 | 1,153,000,776.00 | 1,259,000,000.00 | 1,051,000,000.00 | 833,000,000.00 | 585,000,000.00 | 521,000,000.00 | 561,000,000.00 | 542,000,000.00 | 578,000,000.00 | 639,000,000.00 | 563,000,000.00 | |
| Other Expenses | -120,999,343.80 | 8,001,115.00 | -69,000,178.50 | -6,001,015.30 | -129,999,988.20 | 80,000,978.00 | -120,000,000.00 | -116,000,000.00 | -6,000,000.00 | 15,000,000.00 | 12,000,000.00 | -3,000,000.00 | -52,000,000.00 | -2,000,000.00 | 2,000,000.00 | 58,000,000.00 | 74,000,000.00 | 41,000,000.00 | |
| Total Operating Expenses | 447,999,616.00 | 729,001,209.00 | 766,001,128.00 | 1,329,996,849.00 | 1,783,998,335.00 | 1,499,002,119.00 | 1,858,000,000.00 | 2,729,000,000.00 | 2,176,000,000.00 | 2,173,000,000.00 | 1,835,000,000.00 | 1,347,000,000.00 | 1,194,000,000.00 | 1,310,000,000.00 | 1,617,000,000.00 | 1,635,000,000.00 | 1,466,000,000.00 | 1,449,000,000.00 | |
| Cost and Exponses | 3,962,000,471.00 | 4,901,000,516.00 | 5,929,001,082.00 | 9,305,996,678.00 | 15,246,998,986.00 | 9,623,001,369.00 | 12,177,000,000.00 | 15,202,000,000.00 | 13,973,000,000.00 | 13,641,000,000.00 | 11,569,000,000.00 | 7,942,000,000.00 | 6,715,000,000.00 | 8,795,000,000.00 | 9,628,000,000.00 | 9,908,000,000.00 | 8,178,000,000.00 | 8,903,000,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
1,836,999,530.00
+0% |
1,581,999,922.00
-14% |
2,297,999,457.00
+45% |
3,468,000,595.00
+51% |
3,631,999,984.00
+5% |
194,999,756.00
-95% |
1,330,000,000.00
+582% |
1,860,000,000.00
+40% |
243,000,000.00
-87% |
19,000,000.00
-92% |
-101,000,000.00
-632% |
-24,000,000.00
-76% |
463,000,000.00
-2,029% |
1,986,000,000.00
+329% |
3,528,000,000.00
+78% |
1,687,000,000.00
-52% |
1,671,000,000.00
-1% |
4,583,000,000.00
+174% |
|
| Operating Income Ratio | (0.31%) | (0.24%) | (0.28%) | (0.27%) | (0.18%) | (0.02%) | (0.10%) | (0.11%) | (0.02%) | (0.00%) | (-0.01%) | (0.00%) | (0.06%) | (0.18%) | (0.27%) | (0.14%) | (0.17%) | (0.34%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 10,001,096.00 | 14,999,295.00 | 26,999,301.00 | 40,999,241.00 | 56,999,579.00 | 40,000,489.00 | 13,000,000.00 | 17,000,000.00 | 23,000,000.00 | 23,000,000.00 | 17,000,000.00 | 9,000,000.00 | 10,000,000.00 | 14,000,000.00 | 18,000,000.00 | 8,000,000.00 | 6,000,000.00 | 4,000,000.00 | |
| Interest Expenses | 104,999,910.00 | 132,998,113.00 | 217,998,942.00 | 400,000,094.00 | 636,998,629.00 | 648,999,406.00 | 703,000,000.00 | 683,000,000.00 | 645,000,000.00 | 699,000,000.00 | 563,000,000.00 | 475,000,000.00 | 481,000,000.00 | 437,000,000.00 | 359,000,000.00 | 336,000,000.00 | 328,000,000.00 | 212,000,000.00 | |
| Total Other Income/Exp... | -114,999,073.00 | -54,000,217.00 | -210,999,778.00 | -343,001,492.00 | -580,999,375.00 | -532,999,765.80 | -697,000,000.00 | -994,000,000.00 | -449,000,000.00 | -632,000,000.00 | -983,000,000.00 | -683,000,000.00 | -555,000,000.00 | -831,000,000.00 | -327,000,000.00 | -301,000,000.00 | -364,000,000.00 | -212,000,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 2,023,000,199.00 | 1,905,997,783.00 | 2,607,998,637.00 | 4,273,999,790.00 | 4,882,998,513.00 | 1,290,000,008.00 | 2,271,000,000.00 | 2,726,000,000.00 | 1,703,000,000.00 | 1,143,000,000.00 | 1,347,000,000.00 | 1,029,000,000.00 | 1,406,000,000.00 | 2,562,000,000.00 | 4,086,000,000.00 | 2,389,000,000.00 | 2,654,000,000.00 | 5,137,000,000.00 | |
| EBITDA ratio | (0.36%) | (0.30%) | (0.33%) | (0.33%) | (0.29%) | (0.14%) | (0.12%) | (0.13%) | (0.14%) | (0.11%) | (0.10%) | (0.12%) | (0.18%) | (0.24%) | (0.32%) | (0.19%) | (0.24%) | (0.38%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,722,000,457.00 | 1,527,999,705.00 | 2,086,999,679.00 | 3,124,999,103.00 | 3,051,000,609.00 | -338,000,009.80 | 633,000,000.00 | 873,000,000.00 | -106,000,000.00 | -613,000,000.00 | -1,084,000,000.00 | -707,000,000.00 | -92,000,000.00 | 1,155,000,000.00 | 3,201,000,000.00 | 902,000,000.00 | 1,295,000,000.00 | 4,371,000,000.00 | |
| Income Before Tax Ratio | (0.29%) | (0.23%) | (0.25%) | (0.24%) | (0.15%) | (-0.03%) | (0.05%) | (0.05%) | (-0.01%) | (-0.04%) | (-0.08%) | (-0.08%) | (-0.01%) | (0.11%) | (0.25%) | (0.08%) | (0.13%) | (0.32%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 376,999,953.00 | 475,000,634.00 | 637,000,538.00 | 946,000,132.00 | 1,191,999,757.00 | -46,000,805.00 | 163,000,000.00 | 420,000,000.00 | 229,000,000.00 | -41,000,000.00 | 194,000,000.00 | 12,000,000.00 | 96,000,000.00 | 396,000,000.00 | 731,000,000.00 | 537,000,000.00 | 437,000,000.00 | 847,000,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 1,179,999,817.00
+0% |
917,998,528.00
-22% |
1,376,999,721.00
+50% |
2,102,999,495.00
+53% |
1,797,001,104.00
-15% |
-294,998,554.30
-116% |
486,000,000.00
-265% |
461,000,000.00
-5% |
-308,000,000.00
-167% |
-522,000,000.00
+69% |
-1,175,000,000.00
+125% |
-644,000,000.00
-45% |
-215,000,000.00
-67% |
699,000,000.00
-425% |
2,406,000,000.00
+244% |
326,000,000.00
-86% |
848,000,000.00
+160% |
3,034,000,000.00
+258% |
|
| Net Income Ratio | (0.20%) | (0.14%) | (0.17%) | (0.16%) | (0.09%) | (-0.03%) | (0.04%) | (0.03%) | (-0.02%) | (-0.04%) | (-0.09%) | (-0.07%) | (-0.03%) | (0.06%) | (0.19%) | (0.03%) | (0.09%) | (0.22%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 11.00 | 8.14 | 11.66 | 17.62 | 14.55 | -2.19 | 0.39 | 0.36 | -0.23 | -0.35 | -0.78 | -0.45 | -0.15 | 0.49 | 1.67 | 0.23 | 0.58 | 2.68 | |
| Diluted EPS | 11.00 | 8.13 | 11.58 | 17.49 | 14.50 | -2.19 | 0.39 | 0.36 | -0.23 | -0.35 | -0.78 | -0.45 | -0.15 | 0.48 | 1.65 | 0.22 | 0.58 | 2.36 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 107,204,326.00 | 112,731,997.00 | 118,118,371.00 | 119,363,489.00 | 123,495,726.00 | 134,457,386.00 | 1,247,614,092.00 | 1,293,795,125.00 | 1,339,027,567.00 | 1,499,457,909.00 | 1,505,833,080.00 | 1,437,134,241.00 | 1,414,906,412.00 | 1,427,585,897.00 | 1,439,326,349.00 | 1,448,789,048.00 | 1,455,054,617.00 | 1,288,507,000.00 | |
| Diluted Share Outstanding | 107,204,326.00 | 112,864,138.00 | 118,956,821.00 | 120,266,635.00 | 123,931,230.00 | 134,457,386.00 | 1,247,749,029.00 | 1,296,484,747.00 | 1,339,027,567.00 | 1,499,457,909.00 | 1,505,833,080.00 | 1,437,134,241.00 | 1,414,906,412.00 | 1,454,560,330.00 | 1,458,789,099.00 | 1,460,785,358.00 | 1,463,004,313.00 | 1,464,885,000.00 | |