Worthington (WOR) Cost of production US GAAP (year values)

2021 2022 2022 2023 2023   LTM ? CAGR 5 years ?
Cost of production, bln rub 2 532 4 527 4 527 4 253 4 253   870.1  
Changes by years, y/y, % 0% +79% 0% -6% 0%     +7.1%

Worthington. Cost of production, bln rub

Created with Highcharts 6.0.6602.3602.3667.6667.6737.4737.4822.9822.9748.2748.2718.8718.8793.7793.7909.1909.11061.01061.01210.51210.51217.41217.41582.81582.81310.31310.31390.41390.41558.51558.51581.21581.21480.21480.21917.01917.02003.72003.72580.02580.02525.52525.52610.22610.22711.42711.42456.52456.51663.11663.12086.52086.52201.82201.82215.62215.62633.92633.92920.72920.72367.12367.12478.22478.23018.83018.83279.63279.62615.82615.82532.42532.42532.42532.44527.44527.44527.44527.44253.14253.14253.14253.1870.1870.119861987198819891990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120212022202220232023LTM01k2k3k4k5ksmart-lab.ru

Worthington. Cost of production, changes, %

Created with Highcharts 6.0.610.810.810.510.511.611.6-9.1-9.1-3.9-3.910.410.414.514.516.716.714.114.10.60.630.030.0-17.2-17.26.16.112.112.11.51.5-6.4-6.429.529.54.54.528.828.8-2.1-2.13.43.43.93.9-9.4-9.4-32.3-32.325.525.55.55.50.60.618.918.910.910.9-19.0-19.04.74.721.821.88.68.6-20.2-20.2-3.2-3.278.878.8-6.1-6.1-79.5-79.51987198819891990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120212022202220232023LTM-100-75-50-250255075100smart-lab.ru

Worthington. Cost of production, sum by quarters, bln rub

Created with Highcharts 6.0.60.00.00.00.00.00.0229.1229.1205.7205.7189.7189.7226.7226.7263.3263.3312.0312.0327.4327.4359.8359.8445.1445.132.632.6384.6384.6437.6437.6448.9448.9426.7426.7522.3522.3610.3610.3711.4711.4708.0708.0686.7686.7737.7737.7434.2434.2520.6520.6556.5556.5633.9633.9593.0593.0760.2760.2735.7735.7580.2580.2690.5690.5857.5857.5812.8812.8521.7521.7752.2752.2752.2752.21352.61352.61352.61352.6984.5984.5984.5984.5239.8239.8240.7240.7205.4205.4181.7181.7164.0164.0190.8190.8225.2225.2266.4266.4301.0301.0295.8295.8402.2402.2431.4431.4330.0330.0388.2388.2347.1347.1354.9354.9471.1471.1471.5471.5638.3638.3602.6602.6620.9620.9649.9649.9461.2461.2393.4393.4481.2481.2527.9527.9522.5522.5650.7650.7706.3706.3551.2551.2592.4592.4714.6714.6784.4784.4648.5648.5595.0595.01235.11235.1959.5959.5959.5959.5243.6243.6245.3245.3185.3185.3186.8186.8196.1196.1214.2214.2244.5244.5296.5296.5292.1292.1357.0357.0432.1432.1346.8346.8370.3370.3382.7382.7349.1349.1487.5487.5472.8472.8620.7620.7596.1596.1645.2645.2643.7643.7799.8799.8380.7380.7510.9510.9509.0509.0527.8527.8641.7641.7745.8745.8590.6590.6605.0605.0731.2731.2837.3837.3707.0707.0595.6595.61048.31048.31069.81069.81069.81069.8963.2963.2963.2963.2175.6175.6178.3178.3180.0180.0206.4206.4238.1238.1285.7285.7269.6269.6332.8332.8414.2414.2329.0329.0362.4362.4402.5402.5349.6349.6436.0436.0449.1449.1609.7609.7618.8618.8657.4657.4680.2680.2761.3761.3368.3368.3537.9537.9530.9530.9572.4572.4581.3581.3732.9732.9645.1645.1590.3590.3715.5715.5845.1845.1738.6738.6589.6589.6891.4891.41239.31239.31239.31239.3995.8995.8995.8995.8194.8194.8194.8194.84 quarter3 quarter2 quarter1 quarter198619871988198919901991199219931994199519961997199819992000200120022003200420052006200720082009201020112012201320142015201620172018201920202021202220232024202540414201k2k3k4k5ksmart-lab.ru

Worthington (WOR) Cost of production US GAAP (quarter values)

2024Q3 2024Q4 2024Q4 2025Q1 2025Q1   LTM ?
Cost of production, bln rub 245.3 239.8 240.7 194.8 194.8   870.1
Changes by years, y/y, % -74% -76% -76% -80% -80%    
Changes by quarters, q/q, % +1% -2% +0% -19% 0%    

Worthington. Cost of production, bln rub

Created with Highcharts 6.0.60.00.00.00.00.00.0205.4205.4229.1229.1175.6175.6185.3185.3181.7181.7205.7205.7178.3178.3186.8186.8164.0164.0189.7189.7180.0180.0196.1196.1190.8190.8226.7226.7206.4206.4214.2214.2225.2225.2263.3263.3238.1238.1244.5244.5266.4266.4312.0312.0285.7285.7296.5296.5301.0301.0327.4327.4269.6269.6292.1292.1295.8295.8359.8359.8332.8332.8357.0357.0402.2402.2445.1445.1414.2414.2432.1432.1431.4431.432.632.6329.0329.0346.8346.8330.0330.0384.6384.6362.4362.4370.3370.3388.2388.2437.6437.6402.5402.5382.7382.7347.1347.1448.9448.9349.6349.6349.1349.1354.9354.9426.7426.7436.0436.0487.5487.5471.1471.1522.3522.3449.1449.1472.8472.8471.5471.5610.3610.3609.7609.7620.7620.7638.3638.3711.4711.4618.8618.8596.1596.1602.6602.6708.0708.0657.4657.4645.2645.2620.9620.9686.7686.7680.2680.2643.7643.7649.9649.9737.7737.7761.3761.3799.8799.8461.2461.2434.2434.2368.3368.3380.7380.7393.4393.4520.6520.6537.9537.9510.9510.9481.2481.2556.5556.5530.9530.9509.0509.0527.9527.9633.9633.9572.4572.4527.8527.8522.5522.5593.0593.0581.3581.3641.7641.7650.7650.7760.2760.2732.9732.9745.8745.8706.3706.3735.7735.7645.1645.1590.6590.6551.2551.2580.2580.2590.3590.3605.0605.0592.4592.4690.5690.5715.5715.5731.2731.2714.6714.6857.5857.5845.1845.1837.3837.3784.4784.4812.8812.8738.6738.6707.0707.0648.5648.5521.7521.7589.6589.6595.6595.6595.0595.0752.2752.2752.2752.2891.4891.41048.31048.31235.11235.11352.61352.61352.61352.61239.31239.31239.31239.31069.81069.81069.81069.8959.5959.5959.5959.5984.5984.5984.5984.5995.8995.8995.8995.8963.2963.2963.2963.2243.6243.6245.3245.3239.8239.8240.7240.7194.8194.8194.8194.81986Q41989Q31990Q21991Q11991Q41992Q31993Q21994Q11994Q41995Q31996Q21997Q11997Q41998Q31999Q22000Q12000Q42001Q32002Q22003Q12003Q42004Q32005Q22006Q12006Q42007Q32008Q22009Q12009Q42010Q32011Q22012Q12012Q42013Q32014Q22015Q12015Q42016Q32017Q22018Q12018Q42019Q32020Q22021Q12021Q42022Q22022Q42023Q22023Q32024Q12024Q22024Q42025Q10250500750100012501500smart-lab.ru

Worthington. Cost of production, changes, y/y, %

Created with Highcharts 6.0.6-11.5-11.5-10.2-10.21.51.50.80.8-9.7-9.7-7.8-7.81.01.05.05.016.316.319.519.514.714.79.29.218.018.016.116.115.415.414.114.118.318.318.518.520.020.021.321.313.013.04.94.9-5.6-5.6-1.5-1.5-1.7-1.79.99.923.423.422.222.236.036.023.723.724.524.521.021.07.37.3-92.7-92.7-20.6-20.6-19.7-19.7-23.5-23.51079.81079.810.210.26.86.817.617.613.813.811.111.13.43.4-10.6-10.62.62.6-13.2-13.2-8.8-8.82.32.3-5.0-5.024.724.739.739.732.732.722.422.43.03.0-3.0-3.00.10.116.816.835.835.831.331.335.435.416.616.61.51.5-4.0-4.0-5.6-5.6-0.5-0.56.26.28.28.23.03.0-3.0-3.03.53.5-0.2-0.24.74.77.47.411.911.924.324.3-29.0-29.0-41.1-41.1-51.6-51.6-52.4-52.4-14.7-14.719.919.946.046.034.234.222.322.36.96.9-1.3-1.3-0.4-0.49.79.713.913.97.87.83.73.7-1.0-1.0-6.5-6.51.61.621.621.624.524.528.228.226.126.116.216.28.58.5-3.2-3.2-12.0-12.0-20.8-20.8-22.0-22.0-21.1-21.1-8.5-8.52.42.47.57.519.019.021.221.220.920.920.620.624.224.218.118.114.514.59.89.8-5.2-5.2-12.6-12.6-15.6-15.6-17.3-17.3-35.8-35.8-20.2-20.2-15.8-15.8-8.2-8.244.244.244.244.251.251.276.076.0107.6107.679.879.879.879.839.039.039.039.02.12.12.12.1-22.3-22.3-22.3-22.3-27.2-27.2-27.2-27.2-19.7-19.7-19.7-19.7-10.0-10.0-10.0-10.0-74.6-74.6-74.4-74.4-75.6-75.6-75.6-75.6-80.4-80.4-80.4-80.41990Q31991Q21992Q11992Q41993Q31994Q21995Q11995Q41996Q31997Q21998Q11998Q41999Q32000Q22001Q12001Q42002Q32003Q22004Q12004Q42005Q32006Q22007Q12007Q42008Q32009Q22010Q12010Q42011Q32012Q22013Q12013Q42014Q32015Q22016Q12016Q42017Q32018Q22019Q12019Q42020Q32021Q22021Q42022Q32023Q12023Q22023Q42024Q12024Q32024Q4-250025050075010001250smart-lab.ru

Worthington. Cost of production, changes, q/q, %

Created with Highcharts 6.0.611.511.5-23.4-23.45.55.5-1.9-1.913.213.2-13.3-13.34.84.8-12.2-12.215.715.7-5.1-5.18.98.9-2.7-2.718.818.8-9.0-9.03.83.85.15.116.916.9-9.6-9.62.72.79.09.017.117.1-8.4-8.43.83.81.51.58.88.8-17.7-17.78.38.31.31.321.621.6-7.5-7.57.37.312.712.710.710.7-6.9-6.94.34.3-0.2-0.2-92.4-92.4909.2909.25.45.4-4.8-4.816.516.5-5.8-5.82.22.24.84.812.712.7-8.0-8.0-4.9-4.9-9.3-9.329.329.3-22.1-22.1-0.1-0.11.71.720.220.22.22.211.811.8-3.4-3.410.910.9-14.0-14.05.35.3-0.3-0.329.429.4-0.1-0.11.81.82.82.811.511.5-13.0-13.0-3.7-3.71.11.117.517.5-7.2-7.2-1.9-1.9-3.8-3.810.610.6-1.0-1.0-5.4-5.41.01.013.513.53.23.25.15.1-42.3-42.3-5.8-5.8-15.2-15.23.43.43.33.332.332.33.33.3-5.0-5.0-5.8-5.815.715.7-4.6-4.6-4.1-4.13.73.720.120.1-9.7-9.7-7.8-7.8-1.0-1.013.513.5-2.0-2.010.410.41.41.416.816.8-3.6-3.61.81.8-5.3-5.34.24.2-12.3-12.3-8.4-8.4-6.7-6.75.35.31.71.72.52.5-2.1-2.116.616.63.63.62.22.2-2.3-2.320.020.0-1.4-1.4-0.9-0.9-6.3-6.33.63.6-9.1-9.1-4.3-4.3-8.3-8.3-19.5-19.513.013.01.01.0-0.1-0.126.426.418.518.517.617.617.817.89.59.5-8.4-8.4-13.7-13.7-10.3-10.32.62.61.11.1-3.3-3.3-74.7-74.70.70.7-2.2-2.20.40.4-19.1-19.11989Q41990Q31991Q21992Q11992Q41993Q31994Q21995Q11995Q41996Q31997Q21998Q11998Q41999Q32000Q22001Q12001Q42002Q32003Q22004Q12004Q42005Q32006Q22007Q12007Q42008Q32009Q22010Q12010Q42011Q32012Q22013Q12013Q42014Q32015Q22016Q12016Q42017Q32018Q22019Q12019Q42020Q32021Q22021Q42022Q32023Q12023Q22023Q42024Q12024Q32024Q401000-250250500750smart-lab.ru