AI智能总结
UNITED COMPANY RUSAL,INTERNATIONAL PUBLIC JOINT-STOCK COMPANY486 United Company RUSAL, international public joint-stock company 5 8 (ESG) 72.63.1%45.15.0%(RoW)0.5%27.5 25.6%1.6%(BEV)Rho Motion25%36%(PHEV)81%(BEV)19%(REEV) 19.9%4.8% 16.4% 8BloombergCRUAntaike 16.3%Ember59329%87%(IEA)26,7503,7003,150 2.5%72.61.0%29.4 3.8%43.24520241.870.431.843.945.4 17.2%6.6625.2%3.4 5601.128635111325 2024(i)(ii)(iii)2.223.4P1020307220 •3,9923.7%•7.1%3,85998.1%1,42237%38%•103.3%2,520114.9%2,36315.6%157 •6,43025.3%30% •15,88518.8%CBK (Kindia)Dian-Dian19.2%3,650 9 10 11 1311.1%12,08212,213 4034.0%9,72610,1297.1%2,2522,4193.3%2,4392,520 34033.2%45317.0%13.8% 356.4%58555036.6%2.5% 1,19410.4%1,31874.2%3.2%6.8%19.7%7.4%13.6% 1,18411.3%9,26110,445 1396.9%2,1682,02924.0% 6.0%13.7%7.8%15.9%8.9% 97%48.8%27.7% 2,8211,76823.3%14.5% 12.3%848755 603695 EBITDA7861,494EBITDA 144313217.4%457 573427.3%531 347629Norilsk Nickel Norilsk Nickel4,5857,273 217123BEMOBoguchanskoye Energy and Metals ComplexLLPBogatyr KomirMega Business and Alliance 858244 5538 129.1%120132 10561.8%65170 803282 Norilsk NickelNorilsk Nickel 21,4647373.4%22,201 10,4485375.1%10,985 4831,7609231,104 1,0781,0301,3661,056 1131,7475591,293 (1)(2) EBITDA 1,366 BEMO http://www.rusal.ru/cn/investors/financial_stat.aspx. 803282 803282 UC RUSAL, IPJSC 803282 20(11)5 (11)5 (96)(573) (603)(1,575) 200(1,293) 200(1,293) 200(1,293) 27142 UC RUSAL, IPJSC 22,20121,464 27142 UC RUSAL, IPJSC 27142 UC RUSAL, IPJSC 15,44217,745 Evgenii V. Nikitin 27142 UC RUSAL, IPJSC 27142 UC RUSAL, IPJSC UC RUSAL, IPJSC 27142 22 27142 UC RUSAL, IPJSC 1 (a) United Company RUSAL, international public joint-stock companyUnited Company RUSAL PlcUC RUSAL IPJSCRUSAL LimitedRUSAL PJSC Moscow Exchange MICEX-RTS UC RUSALUC RUSAL IPJSC Oktyabrskayast.8,office 410,Kaliningrad,KaliningradRegion, 236006, Russian UC RUSAL, IPJSC EN+GROUPInternationalpublic joint-stock company(EN+GROUP IPJSC)Oktyabrskaya st. 8, office 34, Kaliningrad, Kaliningrad Region, 236006, RussianFederation EN+EN+GROUP IPJSC50%EN+ GROUP IPJSC 35%EN+ GROUP IPJSCOleg DeripaskaEN+ GROUP IPJSC 35%EN+ GROUP IPJSC 44.95% 25 UC RUSAL, IPJSC (b) (c) (d)OFAC OFACSDNOFAC EN+GROUP IPJSCEN+En+ Group Plc UC RUSAL, IPJSC OFACEn+OFACOFAC (e) 2 (a) UC RUSAL, IPJSC 208-FZ290-FZ (b) •–21;•–97;•97; UC RUSAL, IPJSC •11:(7(9(107(7(177(9 •18;•19; UC RUSAL, IPJSC 3 (a) •1 •16 •1 •77 UC RUSAL, IPJSC (b) (c) (d) UC RUSAL, IPJSC •1314 •16 •15 •8 •20 •21 •17 (e) (i) UC RUSAL, IPJSC (ii) (f) (i) (ii) UC RUSAL, IPJSC 4 (a) 15 PJSC MMC Norilsk NickelNorilsk Nickel UC RUSAL, IPJSC (b) UC RUSAL, IPJSC (i) UC RUSAL, IPJSC 15,589 (952)(603)(17)–(1,572) UC RUSAL, IPJSC UC RUSAL, IPJSC EBITDAEBITDA UC RUSAL, IPJSC (iii) (i)(ii) UC RUSAL, IPJSC 5 15 90 30 UC RUSAL, IPJSC 4 UC RUSAL, IPJSC UC RUSAL, IPJSC UC RUSAL, IPJSC (c) UC RUSAL, IPJSC 1091956 (d)EBITDA EBITDA UC RUSAL, IPJSC 7 370226 UC RUSAL, IPJSC (407)(363)(5)(13)(114)(94)21–(99)(5)(4) 8 UC RUSAL, IPJSC abc UC RUSAL, IPJSC 20%0%10%20%0%35%25%20%30%25%12.5%20.6%26.93%9.08%11.85%0%9%0%25%9.07%11.82% 15%12 UC RUSAL, IPJSC 176-FZ20%25%20%25% UC RUSAL, IPJSC (b) UC RUSAL, IPJSC (c) UC RUSAL, IPJSC 20251120%996563 UC RUSAL, IPJSC (d) (18)42 (120)(132)1271254–(1)(53) (8)(18) UC RUSAL, IPJSC (e) 414-FZ 10% ½5% 39 UC RUSAL, IPJSC 9 383(1) UC RUSAL, IPJSC UC RUSAL, IPJSC a.Natalia AlbrekhtElena Ivanovab.Evgenii VavilovEvgeny KuryanovMikhail Khardikovc.Semen Mironovd.Aleksander Danilove.Randolph Reynoldsf.Marco Musetti Nikitin437Albrekht27Ivanova6Vavilov6Kuryanov50Nikitin417Vavilov9Kuryanov70 UC RUSAL, IPJSC 23,500,00124,000,0003,000,0013,070,00024,000,00124,500,0003,070,0013,140,00024,500,00125,000,0003,140,0013,210,00025,500,00126,000,0003,270,0013,340,00026,500,00127,000,0003,400,0013,470,00035,500,00136,000,0004,540,0014,610,00041,000,00141,500,0005,200,0015,270,00044,500,00145,000,0005,700,0015,770,00082,000,00182,500,00010,450,00110,520,000 UC RUSAL, IPJSC 11 22(f) 12 UC RUSAL, IPJSC 13 (i) (ii) UC RUSAL, IPJSC (iii) • • • • • • UC RUSAL, IPJSC (iv) (a)(b)(c) (v) • • (vi) UC RUSAL, IPJSC •3050•540•415••120 2.55.5651 2.55.517152 UC RUSAL, IPJSC UC RUSAL, IPJSC 482494632424 UC RUSAL, IPJSC 1,5031,1217281 898.6%567.25% 4755 300211 3319 (vii) UC RUSAL, IPJSC JORCJORC PGLZRUSALBAZRUSALUAZ47TaishetUC RUSAL Anode PlantRUSAL KAZRUSAL Sayanal402 RUSAL SayanalKremnyRusal Silicon Ural117Kubikenborg Aluminium (Kubal)Taishet270 173111 UC RUSAL, IPJSC 14(vi) TaishetUC Rusal Anode Plant •TaishetUC Rusal Anode Plant743 •TaishetUC Rusal Anode Plant478 UC RUSAL, IPJSC (viii) 16 UC RUSAL, IPJSC 1620 1415 32320 166637 UC RUSAL, IPJSC 4230 54 1519 14 (i) UC RUSAL, IPJSC (ii) UC RUSAL, IPJSC (iii) (iv) (v) •5•28 UC RUSAL, IPJSC 2,6536443,297 UC RUSAL, IPJSC SUALPartnersGlenco