Severstal (MOEX:CHMF)

Severstal Balance Sheet

Financials in millions RUB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	95,866	128,571	373,568	186,219	31,367	43,113
Short-Term Investments	5,859	8,462	2,883	1,776	600.32	443.7
Cash & Short-Term Investments	101,725	137,033	376,451	187,995	31,967	43,557
Cash Growth	-75.24%	-63.60%	100.25%	488.09%	-26.61%	-35.46%
Accounts Receivable	50,803	44,923	38,411	37,213	41,572	40,451
Other Receivables	20,768	20,568	14,737	14,487	12,982	9,909
Receivables	71,571	65,491	53,148	51,700	54,554	50,360
Inventory	141,288	133,535	128,955	89,134	105,956	65,668
Other Current Assets	16,945	18,026	10,215	12,575	46,825	5,177
Total Current Assets	331,529	354,085	568,769	341,404	239,303	164,761
Property, Plant & Equipment	496,526	468,286	379,447	342,342	371,898	350,967
Long-Term Investments	9,791	9,386	14,782	14,621	13,957	11,019
Goodwill	-	3,657	272	236	675.36	665.55
Other Intangible Assets	24,410	20,088	16,574	16,706	19,360	17,970
Long-Term Deferred Tax Assets	4,647	4,815	3,555	6,361	4,502	887.4
Other Long-Term Assets	961	1,463	3,802	4,961	750.4	665.55
Total Assets	867,864	861,780	987,201	726,631	650,447	546,934
Accounts Payable	68,282	81,135	54,999	40,915	65,585	48,585
Accrued Expenses	14,663	33,103	32,532	27,599	21,762	16,565
Short-Term Debt	27,473	23,697	27,030	22,575	5,628	1,923
Current Portion of Long-Term Debt	56,272	51,372	107,757	20,381	51,102	45,110
Current Portion of Leases	-	2,037	1,781	1,731	900.48	1,035
Current Income Taxes Payable	237	612	998	264	2,626	1,109
Current Unearned Revenue	-	736	2,756	-	-	-
Other Current Liabilities	74,683	53,267	51,373	38,555	49,076	16,565
Total Current Liabilities	241,610	245,959	279,226	152,020	196,680	130,892
Long-Term Debt	42,728	57,131	55,348	81,206	85,170	148,048
Long-Term Leases	-	8,425	8,225	8,722	8,029	8,135
Long-Term Unearned Revenue	-	1,059	1,313	717	-	-
Long-Term Deferred Tax Liabilities	51,483	47,859	30,328	48,814	34,068	27,509
Other Long-Term Liabilities	11,600	2,036	1,476	6,051	7,204	24,921
Total Liabilities	350,326	365,256	378,904	300,917	334,603	344,015
Common Stock	81,081	81,081	81,081	81,081	206,585	203,584
Additional Paid-In Capital	6,953	6,953	6,953	6,953	23,112	22,777
Retained Earnings	429,754	408,674	518,282	324,391	275,622	168,606
Treasury Stock	-	-	-	-	-	-7,691
Comprehensive Income & Other	-1,406	-1,348	815	12,375	-190,677	-185,467
Total Common Equity	516,382	495,360	607,131	424,800	314,643	201,810
Minority Interest	1,156	1,164	1,166	914	1,201	1,109
Shareholders' Equity	517,538	496,524	608,297	425,714	315,843	202,919
Total Liabilities & Equity	867,864	861,780	987,201	726,631	650,447	546,934
Total Debt	126,473	142,662	200,141	134,615	150,830	204,250
Net Cash (Debt)	-24,748	-5,629	176,310	53,380	-118,863	-160,693
Net Cash Growth	-	-	230.29%	-	-	-
Net Cash Per Share	-29.53	-6.72	210.39	63.70	-142.52	-194.78
Filing Date Shares Outstanding	838	837.72	837.72	838	837.72	825
Total Common Shares Outstanding	838	837.72	837.72	838	837.72	825
Working Capital	89,919	108,126	289,543	189,384	42,623	33,869
Book Value Per Share	616.21	591.32	724.74	506.92	375.59	244.62
Tangible Book Value	491,972	471,615	590,285	407,858	294,607	183,174
Tangible Book Value Per Share	587.08	562.98	704.63	486.70	351.68	222.03
Land	-	171,341	146,262	127,271	120,439	124,976
Machinery	-	483,423	437,432	393,902	363,869	349,857
Construction In Progress	-	120,974	77,216	79,130	86,071	84,821

Source: S&P Global Market Intelligence. Standard template. Financial Sources.