Electrozink Cash Flow Statement

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

Millions RUB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	2017 - 2013
Period Ending	Mar '23 Mar 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	2017 - 2013
Net Income	-	-1,205	-108.13	-106.58	-1,018	-85.39	Upgrade
Depreciation & Amortization	-	55.3	10.67	14.2	139.53	278.67	Upgrade
Other Operating Activities	-	1,047	131.17	16.53	838.24	39.7	Upgrade
Operating Cash Flow	-	-102.7	33.72	-75.85	-40.47	232.99	Upgrade
Operating Cash Flow Growth	-	-	-	-	-	-12.58%	Upgrade
Capital Expenditures	-	-	-	-1.97	-25.2	-179.99	Upgrade
Sale of Property, Plant & Equipment	-	37.47	46.19	83.56	256.73	0.04	Upgrade
Other Investing Activities	-	-	10.95	-	-	-	Upgrade
Investing Cash Flow	-	37.47	18.9	81.59	232.76	-179.95	Upgrade
Long-Term Debt Issued	-	-	-	-	2,576	2,805	Upgrade
Total Debt Issued	-	-	-	-	2,576	2,805	Upgrade
Long-Term Debt Repaid	-	-	-	-	-2,782	-2,865	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	-205.9	-60	Upgrade
Financing Cash Flow	-	-	-	-	-205.9	-60	Upgrade
Foreign Exchange Rate Adjustments	-	8.25	-0.48	-1.17	-0.02	0.15	Upgrade
Net Cash Flow	-	-56.98	52.14	4.57	-13.63	-6.81	Upgrade
Free Cash Flow	-	-102.7	33.72	-77.82	-65.66	53	Upgrade
Free Cash Flow Growth	-	-	-	-	-	112.59%	Upgrade
Free Cash Flow Margin	-	-9.02%	2.96%	-3.87%	-6.11%	1.17%	Upgrade
Free Cash Flow Per Share	-	-73.13	24.01	-55.41	-46.76	37.86	Upgrade
Cash Interest Paid	-	-	-	-	82.24	251.15	Upgrade
Cash Income Tax Paid	-	-	14.08	1.6	-	8.8	Upgrade
Levered Free Cash Flow	-	217.16	-547.71	-166.47	-225.57	-56.23	Upgrade
Unlevered Free Cash Flow	-	217.16	-547.71	-166.47	-176.54	100.26	Upgrade
Change in Net Working Capital	-464.14	-668.5	406.52	-60.4	-957.77	-8.07	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.