Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Buzzi Unicem Investor Presentation 2020

Sep 8, 2020

4218_ip_2020-09-08_02d46d67-aeb6-41ef-aa8b-59b67ca43eac.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

Executive Summary

V
O
L
U
M
E
S
Q
I
2
t
l
d
l
i
d
i
l
l
h
i
t
i
l
l
i
I
t
l
d
E
t
E
d
t
t
h
d
i
n
c
e
m
e
n
v
o
u
m
e
s
e
c
n
e
n
a
g
e
o
g
r
a
p
e
s,
p
a
r
c
u
a
r
y
n
a
y
a
n
a
s
e
r
n
u
r
o
p
e,
u
e
o
e
p
a
n
e
m
c
f
S
Q
%
i
t,
t
t
h
U
A
F
2
h
l
t
d
6.
1
m
p
a
c
a
p
a
r
r
o
m
e
o
r
a
s
a
o
e,
c
e
m
e
n
o
n
w
w
-
(
3.
%
)
1
3.
(
6.
3
%
)
Y
T
D
t
l
d
4
t
4
t
d
i
t
l
i
t
d
c
e
m
e
n
o
m
e
s
o
n
a
m
o
n
r
e
a
-m
c
o
n
c
r
e
e
o
m
e
s
m
o
r
e
m
p
a
c
e
v
u
w
;
y
x
v
u
-
-
I
l
i
d
h
l
k
d
f
i
d
i
l
i
i
l
M
S
d
i
J
b
Y
T
D
t
t
t
t
t
t
t
t
t
t
t
a
y
:
s
e
v
e
r
e
c
o
n
r
a
c
o
n
u
e
o
e
o
c
o
w
n
o
n
u
s
r
a
o
p
e
r
a
o
n
s
u
n
a
y.
r
o
n
g
e
r
r
e
n
n
u
n
e
u

l
i
l
l
d
i
i
f
i
l
H
i
i
d
i
d
i
t
t
t
t
v
o
u
m
e
s
s
o
w
n
s
g
n
c
a
n
y.
e
a
v
e
r
m
p
a
c
o
n
r
e
a
y
-m
x
p
r
o
u
c
o
n
U
i
d
S
i
h
f
i
h
l
f,
h
k
i
l
i
f
C
i
d-
1
9
d
i
i
t
t
t
t
t
t
t
t
t
t
t
n
e
a
e
s
:
c
e
m
e
n
u
p
n
e
r
s
a
a
n
s
o
m
a
r
g
n
a
m
p
a
c
r
o
m
o
v
a
n
n
o
r
e
s
r
c
o
n
s
o
n

t
t
i
t
i
i
t
(
t
i
t
h
N
t
h-
E
t
)
d
i
l
i
h
t
l
d
c
o
n
s
r
u
c
o
n
a
c
v
y
e
x
c
e
p
n
e
o
r
a
s
;
r
e
a
y
-m
x
s
g
y
o
w
n
C
t
l
E
C
t
Y
T
D
l
i
h
t
l
d
i
G
d
f
b
l
i
L
b
(
k
A
i
l
d
e
n
r
a
u
r
o
p
e
:
e
m
e
n
s
g
y
o
w
n
n
e
r
m
a
n
y
a
n
u
n
a
v
o
r
a
e
n
u
x
e
m
o
u
r
g
v
e
r
y
w
e
a
p
r
a
n

).
G
f
f
f
t
t
d
i
M
J
R
d
i
i
t
h
k
t
d
i
t
b
t
i
i
i
t
l
d
i
s
r
o
n
g
e
r
r
e
n
n
a
y
u
n
e
e
a
y
m
x
u
p
n
e
r
m
a
n
y
a
n
s
o
e
r
e
n
s
c
o
p
e
u
s
g
n
c
a
n
y
o
w
n
n
-
B
l
e
n
e
u
x
E
E
l
i
h
l
b
i
C
h
R
b
l
i
h
i
l
U
k
i
P
l
d
d
R
i
t
t
t
t
t
a
s
e
r
n
r
o
p
e
c
e
m
e
n
s
g
e
e
r
n
e
c
e
p
c,
m
e
a
n
e
r
a
n
e,
o
a
n
a
n
s
s
a
m
o
r
e
u
:
y
z
u
w
u

f
f
d
b
h
d
i
d
i
d
d
t
t
a
e
c
e
y
e
p
a
n
e
m
c
;
r
e
a
y
-m
x
e
c
r
e
a
s
e
P
R
I
C
E
S
F
b
l
i
h
b
d
i
l
l
i
i
l
l
i
P
l
d
d
I
l
t
t
t
a
v
o
r
a
e
v
a
r
a
n
c
e
a
c
r
o
s
s
e
o
a
r
n
o
c
a
c
u
r
r
e
n
c
e
s,
p
a
r
c
u
a
r
y
n
o
a
n
a
n
a
y
F
O
R
E
I
G
N
C
G
E
X
H
A
N
E


f
A
l
t
1
1
d
t
N
t
l
d
3
E
B
I
T
D
A
t
d
l
l
d
h
i
m
o
s
m
a
v
a
n
a
g
e
o
n
e
s
a
e
s
a
n
m
o
n
r
o
m
s
r
o
n
g
e
r
o
a
r
a
n
r
y
v
n
a
F
I
N
A
N
C
I
A
L
S
N
t
S
l
t

1,
5
2
0
(

1,
5
1
9
i
2
0
1
9
),
1.
4
%
l
i
k
f
l
i
k
e
a
e
s
a
m
m
n
e-
o
r-
e

-
E
B
I
T
D
A
t

3
1
4
(

2
8
9
i
2
0
1
9
),
8.
3
%
l
i
k
f
l
i
k
+
a
m
m
n
e-
o
r-
e



N
t
d
b
t
t
3
8
5
5
6
8
t
d
2
0
1
9
e
e
a
m
e
r
s
s
m
a
e
a
r
e
n
v
u
y
G
C
U
I
D
A
N
E
G
i
d
f
2
0
2
0
i
E
B
I
T
D
A
d
d
b
%
d
1
0
%
l
t
t
t
5
t
u
a
n
c
e
o
r
:
r
e
c
u
r
r
n
g
e
x
p
e
c
e
o
e
c
r
e
a
s
e
e
w
e
e
n
a
n
v
e
r
s
u
s
a
s
y
e
a
r

Volumes H1 2020

Price Index by country

In local currency; FY16 = 100

FX changes

H
1
2
0
H
1
1
9
2
0
1
9
D
C
t
u
r
r
e
n
E
U
R
1
=
a
g
v
a
g
v
% A
g
v
U
S
D
1.
1
0
1.
1
3
2
5
+
1.
1
2
1.
1
8
R
U
B
7
6
6
7
7
3
7
4
4
0
-
7
2
4
6
8
8
9
7
U
A
H
2
8
6
3
3
0
4
2
5
9
+
2
8
9
2
3
2
8
2
C
Z
K
2
6
3
3
2
5
6
8
2
5
-
2
5
6
7
2
6
4
4
P
L
N
4
4
1
4
2
9
2
8
-
4
3
0
4
4
5
M
X
N
2
3
8
4
2
1.
6
5
1
0
1
-
2
1.
5
6
2
5
5
3
B
R
A
5
4
1
4
3
4
2
4
6
-
4
4
1
6
2
8

H1 20 Financial Highlights

Net Cash from operations (€m, % of sales) Net Debt (€m)

EBITDA (€m, % of sales)

Results by Geographic Area | Italy & United States of America

  • • Cement volumes down due to lockdown of industrial operations in Mar and Apr. Recovery trend in May and June. Stronger impact on readymix production
  • •Favourable trend for selling prices.
  • • 13% of consolidated H1 net sales (17% in H1 19) and 3% of consolidated H1 EBITDA (11% in H1 19)

  • • Cement volumes improved thanks to marginal impact from Covid-19 and no restrictions on the construction sector in the vast majority of the country. Ready-mix slightly down

  • No relevant changes in average selling prices in local currency
  • 40% of consolidated H1 net sales (38% in H1 19) and 57% of consolidated H1 EBITDA (50% in H1 19)

Results by Geographic Area | Central & Eastern Europe

EBITDA (€m)

Central Europe

  • • Cement volumes only slightly down in Germany, thanks to limited negative impact from Covid-19. Luxembourg unfavorable after very weak April and stronger trend in May-June. Ready-mix concrete up thanks to different scope in Germany
  • •Average selling prices improved
  • • 27% of consolidated H1 net sales (27%in H1 2019) and 19% of consolidated H1 EBITDA (18% in H1 19)

  • • Cement volumes slightly better in Czech Republic, meanwhile Ukraine, Poland and Russia perfomed worse, more affected by the pandemic; readymix negatively impacted too

  • Average selling prices in local currency improved (Poland in particular)
  • • 18% of consolidated H1 net sales (19%in H1 19) and 21% of consolidated H1 EBITDA (21% in H1 19)

EBITDA (€m)

Results by Geographic Area | Mexico & Brazil (valued at equity)

  • • Cement volumes slightly up, thanks to a series of civil works considered strategic by the government, which allowed the carrying on of production and sales in the plants. Ready-mix decreased significantly
  • • Average selling prices in local currency declined
  • • Negative impact from the depreciation of the Mexican peso (-10%)

  • Cement volumes improved despite some cointainment measures introduced by the local authorities following the worsening of the pandemic in the country

  • • Positive variance in selling prices, in local currency
  • • Negative impact from the meaningful depreciation of the Brazilian real (-25%)

Net sales by country

H
1
2
0
H
1
1
9
D D F
o
r
e
x
S
c
o
p
e
f-
l-
l
D
E
U
R
m
A
b
s
% b
a
s
b
a
s
%
I
l
t
a
y
2
2
0.
8
2
3.
4
5
(
3
2
6
)
1
2
9
-
- 6.
9
1
6
5.
-
U
i
d
S
t
t
t
n
e
a
e
s
6
1
1.
6
5
7
7.
1
3
4
6
6.
0
+
1
5.
0
- 3.
4
+
G
e
r
m
a
n
y
3
3
9.
4
3
2
2
4
1
0
7.
3
5.
+
- 4
8
3.
8
+
L
/
N
h
l
d
t
u
x
e
e
r
a
n
s
9
1.
2
9
6.
7
(
5.
5
)
5.
7
-
- - 5.
7
-
C
h
R
/
S
l
k
i
z
e
c
e
p
o
v
a
a
2
7
5.
4
9
7
0.
3
0.
4
+
(
1.
6
)
- 2
6
+
P
l
d
o
a
n
2
5
5.
8.
2
5
(
3.
0
)
2
5.
-
(
1.
)
5
- 2
6
-
U
k
i
r
a
n
e
5
1.
7
5
2
9
(
1.
2
)
2
3
-
3.
1
- 8.
1
-
R
i
u
s
s
a
9
2
9
1
0
0.
6
(
)
7.
7
7.
7
-
(
3.
)
7
- 4
0
-
E
l
im
in
t
io
a
ns
(
1
7.
9
)
(
1
7.
5
)
(
0.
4
)
T
t
l
o
a
1,
2
0.
1
5
1,
1
8.
5
7
1.
4
0.
1
+
1
1.
3
1
1.
7
1.
4
-
M
i
(
1
0
0
%
)
e
x
c
o
2
6
6.
8
3
0
3.
7
(
3
6.
9
)
1
2.
2
-
(
2
0
)
7.
- 3.
3
-
B
i
l
(
1
0
0
%
)
r
a
z
6
1.
2
6
5.
5
(
4.
2
)
6.
5
-
(
1
5.
1
)
- 1
6.
5
+

EBITDA by country

H
1
2
0
H
1
1
9
D D F
o
r
e
x
S
c
o
p
e
f-
l-
l
D
E
U
R
m
b
a
s
% b
a
s
b
a
s
%
I
t
l
a
y
8.
8
3
2
1
(
)
2
3.
4
7
2
7
-
- (
)
2
1
6
6.
2
-
U
i
d
S
t
t
t
n
e
a
e
s
1
8
0.
1
1
4
3.
0
3
7.
0
2
5.
9
+
4
4
- 2
2
8
+
G
e
r
m
a
n
y
1.
8
5
4
2
1
9.
7
2
3.
1
+
- 0.
4
2
2
1
+
/
L
N
t
h
l
d
e
e
r
a
n
s
u
x
6.
4
9.
0
(
)
2
6
2
8.
9
-
- - 2
8.
9
-
C
h
R
/
S
l
k
i
e
c
e
p
o
a
a
z
v
1
9.
7
1
7.
7
2
0
1
1.
7
+
(
0.
5
)
- 1
4
4
+
P
l
d
o
a
n
1
4
5.
1
2
5
2
9
2
3.
4
+
(
0.
4
)
- 2
6.
9
+
U
k
i
r
a
n
e
6.
7
1
7.
(
0.
)
4
5.
4
-
0.
4
- 1
1.
0
-
R
i
s
s
a
u
2
4
8
2
4
6
0.
2
1.
0
+
(
)
1.
0
- 5.
0
+
A
d
j
tm
ts
u
s
e
n
0.
2
0.
5
T
l
t
R
i
o
a
e
c
u
r
r
n
g
3
1
3.
9
2
8
8.
6
2
3
5.
8.
8
+
2.
9
(
1.
)
7
8.
3
+
M
i
(
1
0
0
%
)
e
x
c
o
1
2
6.
4
1
3
2.
6
(
6.
2
)
4.
7
-
(
6.
4
)
- 4.
9
+
B
i
l
(
1
0
0
%
)
r
a
z
1
6.
5
7.
5
9.
1
1
0
0
>
(
4.
1
)
- 1
0
0
>

EBITDA variance analysis

Energy costs impact

Consolidated Income Statement

H
1
2
0
H
1
1
9
D D
E
U
Rm
b
a
s
%
N
t
S
l
e
a
e
s
1,
5
2
0.
1
1,
5
1
8.
7
1.
4
0.
1
+
E
B
I
T
D
A
f
h
i
h,
i
o
w
c
n
o
n
r
e
c
u
r
r
n
g
%
f
l
(
i
)
o
s
a
e
s
r
e
c
u
r
r
n
g
3
1
3.
9
-
2
0.
7
%
2
8
8.
6
-
1
9.
0
%
2
3
5.
8.
8
+
D
i
i
d
i
i
t
t
t
e
p
r
e
c
a
o
n
a
n
a
m
o
r
z
a
o
n
(
1
2
8.
4
)
(
1
2
3.
0
)
(
5.
5
)
O
i
P
f
i
(
E
B
I
T
)
t
t
p
e
r
a
n
g
r
o
%
f
l
o
s
a
e
s
1
8
5.
5
%
1
2.
2
1
6
6
5.
%
1
0.
9
0.
4
2.
8
+
E
i
t
i
q
e
a
r
n
n
g
s
u
y
1
4
8.
9
3
4
2
1
1
4
7
N
f
i
t
t
e
n
a
n
c
e
c
o
s
s
(
5
5.
0
)
(
2
9.
0
)
(
2
6.
0
)
f
f
P
i
t
b
t
r
o
e
o
r
e
a
x
2
7
9.
4
1
7
0.
8
1
0
8.
6
6
3.
6
+
I
t
n
c
o
m
e
a
x
e
x
p
e
n
s
e
(
6
2
)
7
(
3
6.
1
)
(
2
6.
6
)
N
f
i
t
t
e
p
r
o
2
1
6.
7
1
3
4.
7
8
2.
0
6
0.
9
+
M
i
i
t
i
n
o
r
e
s
(
0.
2
)
(
0.
1
)
(
0.
1
)
C
l
i
d
d
f
i
t
t
t
o
n
s
o
a
e
n
e
p
r
o
2
1
6.
5
1
3
4.
6
8
1.
9
6
0.
8
+

Consolidated Cash Flow Statement

E
U
Rm
H
1
2
0
H
1
1
9
C
f
h
t
d
t
i
a
s
g
e
n
e
r
a
e
r
o
m
o
p
e
r
a
o
n
s
2
5
6.
2
1
9
5.
2
%
f s
le
o
a
s
%
1
6.
9
%
1
3.
0
I
i
d
t
t
n
e
r
e
s
p
a
(
1
8.
3
)
(
1
9.
3
)
I
t
i
d
n
c
o
m
e
a
x
p
a
(
2
3.
)
5
(
2
)
7.
5
N
h
b
i
i
i
i
t
t
t
t
e
c
a
s
y
o
p
e
r
a
n
g
a
c
v
e
s
2
1
4.
4
1
4
8.
4
%
f s
le
o
a
s
1
4.
1
%
9.
8
%
C
i
t
l
d
i
t
a
p
a
e
p
e
n
r
e
s
x
u
(
)
1
0
7.
6
(
)
1
2
6.
3
I
F
R
S
1
6
l
i
e
a
s
n
g
- (
9
3.
7
)
E
i
i
t
t
t
q
u
y
n
v
e
s
m
e
n
s
(
0.
7
)
(
0.
5
)
P
h
f
h
t
u
r
c
a
s
e
o
r
e
a
s
u
r
y
s
a
r
e
s
(
3
)
7.
-
R
f
i
b
l
b
d
i
t
t
t
+
e
p
a
y
m
e
n
o
c
o
n
v
e
r
e
o
n
o
p
o
n
- 1
1
4
8
D
i
i
d
d
i
d
e
n
s
p
a
v
(
)
3
1.
9
(
)
2
6.
8
f
D
i
i
d
d
i
t
e
n
s
r
o
m
a
s
s
o
c
a
e
s
v
1
7
1.
0
4
9.
1
D
i
l
f
f
i
d
d
i
t
t
t
s
p
o
s
a
o
x
e
a
s
s
e
s
a
n
n
v
e
s
m
e
n
s
1
0.
4
5.
7
T
l
t
i
d
i
f
f
d
d
i
t
i
r
a
n
s
a
o
n
e
r
e
n
c
e
s
a
n
e
r
v
a
v
e
s
(
7
1.
2
)
(
0.
9
)
A
d
i
b
l
t
t
c
c
r
u
e
n
e
r
e
s
p
a
y
a
e
3.
3
4
5
I
i
d
t
t
n
e
r
e
s
r
e
c
e
v
e
6.
4
0.
8
C
h
i
l
i
d
t
i
d
t
h
a
n
g
e
n
c
o
n
s
o
a
o
n
a
r
e
a
a
n
o
e
r
(
)
4
1
(
)
3.
6
C
h
i
d
b
t
t
a
n
g
e
n
n
e
e
1
8
2.
7
1.
7
5
f
(
f
)
N
t
i
i
l
i
t
i
d
i
d
e
n
a
n
c
a
p
o
s
o
n
e
n
o
p
e
r
o
(
)
3
8
5.
1
(
)
8
1
9.
0

Net Financial Position

2
0
J
n
u
1
9
D
e
c
1
9
J
n
u
E
U
Rm
b
a
s
C
f
h
d
t
h
i
i
l
t
a
s
a
n
o
e
r
n
a
n
c
a
a
s
s
e
s
1,
0
0
4
5.
8
0.
9
4
2
0
1
4.
6
3
9.
2
S
h
d
b
t-
t
t
o
r
e
r
m
e
(
4
0.
7
)
(
7
2.
2
)
3
1.
5
(
3
8
9.
7
)
S
h
t-
t
l
i
o
r
e
r
m
e
a
s
n
g
(
)
2
2.
5
(
)
2
2.
5
- (
)
2
1.
4
N
t
h
t-
t
h
e
s
o
r
e
r
m
c
a
s
9
8
1.
8
7
4
6.
1
2
3
5.
7
2
2
8.
1
L
f
i
i
l
t
t
o
n
g
e
r
m
n
a
n
c
a
a
s
s
e
s
-
2.
4
2.
9
(
0.
)
5
3.
3
L
t
d
b
t
o
n
g
e
r
m
e
-
(
1,
2
9
4.
2
)
(
1,
2
4
2.
1
)
(
5
2.
1
)
(
9
7
8.
4
)
L
l
i
t
o
n
g
e
r
m
e
a
s
n
g
-
(
1
)
7
5.
(
4.
)
7
7
(
0.
4
)
(
2.
1
)
7
N
d
b
t
t
e
e
(
3
8
1
)
5.
(
6
8
)
5
7.
1
8
2.
7
(
8
1
9.
0
)

Gross debt breakdown (1,432.4 €m )

Guidance 2020: Recurring EBITDA expected to decrease between 5% and 10% versus 2019 results

Italy

  • In the second half, a foreseeable moderate recover in demand will only partially offset the loss in volumes suffered during the lockdown period
  • Operating results expected to be higher than previous year, net of the sale of CO2 emission rights

USA

  • Demand expected to contract in the second half due to the concerns and growing uncertainties following the critical epidemiological picture
  • Operating results in local currency expected to close somewhat down in comparison with previous year

Central Europe

  • Expected some marginal slowdown in demand in the second half
  • Operating results should remain in line with previous year

Eastern Europe

  • In the second half, demand is not expected to rebound due to the continuing criticality of the epidemiological picture and the related greater uncertainties regarding the timing of the economic recovery
  • Operating results expected to worsen in comparison with previous year

Appendix

pag 17 Italian Infrastructure & Energy Day | 9 September 2020

Buzzi Unicem at a Glance

  • International multi-regional, "heavy-side" group, focused on cement, ready-mix and aggregates
  • Dedicated management with a long-term vision of the business
  • Highly efficient, low cost producer with strong and stable cash flows
  • Successful geographic diversification with leading positions in attractive markets
  • Italy (# 2 cement producer), United States (# 4 cement producer), Germany (# 2 cement producer), material joint venture assets in Mexico and Brazil
  • Significant positions in Luxembourg, The Netherlands, Poland, Czech Republic, Slovakia, Russia and Ukraine, as well as entry point in Slovenia and Algeria
  • High quality and environmentally friendly assets
  • Leading product and service offering
  • Conservative financial profile and balanced growth strategy

"Value creation through lasting, experienced know-how and operating efficiency"

Shares & Shareholders | Dividend

58.9%

As at 30 August 2020

80.2%

Cement plants location and capacity

2019 Consumption vs. Peak

Historical series of cement consumption by country

Net Cash Flow from Operations and Capex |€m

Debt Maturity Profile

  • Total nominal value of debt and borrowings (except €m 98 leasing), stood at €m 1,267 at June 2020
  • As at June 2020 available €m 322m of undrawn committed facilities (€m 300 for Buzzi Unicem, €m22 for Dyckerhoff)

Historical EBITDA development by country

2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
I
ly
ta
EB
ITD
A
10
3
,
-5,
9
-18
1
,
-18
7
,
-37
2
,
-22
2
,
-79
7
,
-1,
7
43
4
,
in
ma
rg
8%
1,
2%
-1,
2%
-4,
8%
-4,
8%
-9,
9%
-5,
6%
-18
,
4%
-0,
6%
8,
Ge
rm
an
y
EB
ITD
A
90
3
,
72
2
,
108
1
,
88
6
,
72
1
,
76
8
,
78
1
,
82
5
,
102
3
,
in
ma
rg
14
2%
,
12
0%
,
18
0%
,
14
7%
,
12
6%
,
13
4%
,
13
3%
,
13
0%
,
15
1%
,
/
Lu
x
EB
ITD
A
35
0
,
8,
3
11
5
,
15
9
,
19
7
,
25
8
,
17
6
,
23
1
,
22
7
,
Ne
t
he
lan
ds
r
in
ma
rg
15
7%
,
4,
3%
6,
3%
9,
7%
11
7%
,
14
7%
,
9,
4%
11
7%
,
11
8%
,
Cz
h
Re
/
ec
p
EB
ITD
A
35
2
,
25
4
,
19
2
,
27
0
,
32
6
,
34
4
,
36
5
,
43
6
,
46
3
,
S
lov
k
ia
a
in
ma
rg
5%
20
,
0%
17
,
6%
14
,
2%
20
,
0%
24
,
2%
25
,
7%
24
,
5%
26
,
5%
27
,
Po
lan
d
EB
ITD
A
36
9
,
21
8
,
27
1
,
18
2
,
22
7
,
23
4
,
24
1
,
31
9
,
32
1
,
in
ma
rg
26
6%
,
20
0%
,
26
8%
,
20
4%
,
20
4%
,
24
6%
,
24
9%
28
6%
,
,
25
9%
,
U
kra
ine
EB
ITD
A
6,
9
15
8
,
12
3
,
11
0
,
4,
0
12
8
,
16
0
,
7,
0
21
0
,
in
ma
rg
6,
2%
11
8%
,
10
0%
,
12
5%
,
5,
7%
16
1%
,
16
9%
8,
0%
,
15
9%
,
Ru
ia
ss
EB
ITD
A
65
7
,
96
1
,
92
6
,
73
4
,
48
4
,
43
2
,
46
0
,
50
1
,
57
7
,
in
ma
rg
37
4%
,
41
0%
,
37
2%
,
35
0%
,
29
0%
,
28
0%
,
24
9%
,
27
0%
,
26
9%
,
U
S
A
EB
ITD
A
71
4
,
123
9
,
15
1,
0
20
7,
3
31
1,
7
35
6,
5
36
9,
6
34
1,
2
40
2,
7
in
ma
rg
12
8%
,
18
2%
,
20
7%
,
24
2%
,
28
1%
,
31
9%
,
33
0%
,
31
9%
,
32
4%
,
Me
ico
x
EB
ITD
A
82
6
,
97
5
,
77
5
,
Ad
tion
of
in
ma
rg
34
7%
,
36
2%
,
33
2%
,
op
IFR
S
11
E
B
I
T
D
A
4
3
4,
3
4
1
5
5,
4
8
1,
2
4
2
2,
7
4
3,
2
7
0,
6
5
5
0
8,
2
5
2
5
7
7,
2
8,
1
7
Gr
ou
p
in
ma
rg
1
5,
6
%
1
6,
2
%
1
7,
5
%
1
6,
9
%
1
7,
8
%
2
0,
6
%
1
8,
1
%
2
0,
1
%
2
2,
6
%