Slavneft-Yaroslavnefteorgsintez (MOEX: JNOS)
Russia
· Delayed Price · Currency is RUB 14.20
-0.10 (-0.70%)
At close: Jul 8, 2022
JNOS Cash Flow Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2020 | FY 2019 | FY 2018 | FY 2016 | FY 2015 | 2014 - 2010 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '21 Jun 30, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | Dec '16 Dec 31, 2016 | Dec '15 Dec 31, 2015 | 2014 - 2010 |
| Net Income | 2,528 | 3,500 | 7,014 | 7,344 | 7,216 | 6,754 | Upgrade
|
| Depreciation & Amortization | 8,241 | 7,894 | 6,939 | 6,530 | 5,688 | 5,377 | Upgrade
|
| Loss (Gain) From Sale of Assets | -40 | -78 | 74 | 82 | -62 | -93 | Upgrade
|
| Loss (Gain) From Sale of Investments | 18 | 18 | 1 | 22 | - | - | Upgrade
|
| Other Operating Activities | 1,453 | 1,361 | 455 | -116 | -67 | 2,597 | Upgrade
|
| Change in Accounts Receivable | 1,712 | 3,987 | -5,318 | -5,525 | -1,721 | 586 | Upgrade
|
| Change in Inventory | -857 | -676 | -212 | -146 | 85 | -170 | Upgrade
|
| Change in Accounts Payable | -1,760 | -1,338 | -235 | 1,163 | -241 | 418 | Upgrade
|
| Change in Income Taxes | 1,289 | -1,024 | 3,270 | -1,109 | 2,301 | -829 | Upgrade
|
| Change in Other Net Operating Assets | 146 | -56 | 317 | 64 | -53 | -27 | Upgrade
|
| Operating Cash Flow | 12,730 | 13,588 | 12,305 | 8,309 | 13,146 | 14,613 | Upgrade
|
| Operating Cash Flow Growth | -2.84% | 10.43% | 48.09% | -36.79% | -10.04% | 34.98% | Upgrade
|
| Capital Expenditures | -10,724 | -10,005 | -11,393 | -7,458 | -8,495 | -6,739 | Upgrade
|
| Sale of Property, Plant & Equipment | 426 | 273 | 69 | 259 | 144 | 257 | Upgrade
|
| Investment in Securities | -14 | -13 | 2 | -17 | -6 | - | Upgrade
|
| Other Investing Activities | 1,442 | 1,345 | 77 | 261 | 243 | 312 | Upgrade
|
| Investing Cash Flow | -14,435 | -13,806 | -16,576 | -19,550 | -8,114 | -6,170 | Upgrade
|
| Short-Term Debt Issued | - | 13,605 | 1,200 | 1,600 | - | 250 | Upgrade
|
| Long-Term Debt Issued | - | 3,950 | 19,219 | 22,431 | 4,765 | 2,980 | Upgrade
|
| Total Debt Issued | 30,935 | 17,555 | 20,419 | 24,031 | 4,765 | 3,230 | Upgrade
|
| Short-Term Debt Repaid | - | -14,305 | -500 | -1,600 | -250 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,536 | -13,625 | -10,240 | -8,873 | -11,169 | Upgrade
|
| Total Debt Repaid | -27,568 | -15,841 | -14,125 | -11,840 | -9,123 | -11,169 | Upgrade
|
| Net Debt Issued (Repaid) | 3,367 | 1,714 | 6,294 | 12,191 | -4,358 | -7,939 | Upgrade
|
| Common Dividends Paid | -3 | -3 | -3 | -3 | -3 | - | Upgrade
|
| Other Financing Activities | -1,646 | -1,664 | -1,973 | -924 | -1,021 | -723 | Upgrade
|
| Financing Cash Flow | 1,718 | 47 | 4,318 | 11,264 | -5,382 | -8,662 | Upgrade
|
| Foreign Exchange Rate Adjustments | -30 | -109 | 65 | -97 | 40 | 25 | Upgrade
|
| Net Cash Flow | -17 | -280 | 112 | -74 | -310 | -194 | Upgrade
|
| Free Cash Flow | 2,006 | 3,583 | 912 | 851 | 4,651 | 7,874 | Upgrade
|
| Free Cash Flow Growth | -18.22% | 292.87% | 7.17% | -81.70% | -40.93% | - | Upgrade
|
| Free Cash Flow Margin | 6.84% | 12.31% | 2.96% | 2.95% | 17.45% | 27.73% | Upgrade
|
| Free Cash Flow Per Share | 2.14 | 3.84 | 0.98 | 0.91 | 3.74 | 6.33 | Upgrade
|
| Cash Interest Paid | 1,646 | 1,664 | 1,973 | 924 | 1,021 | 723 | Upgrade
|
| Cash Income Tax Paid | 867 | 1,110 | 1,962 | 1,909 | 1,306 | 1,095 | Upgrade
|
| Levered Free Cash Flow | 2,436 | 4,329 | -1,137 | - | 2,789 | 4,704 | Upgrade
|
| Unlevered Free Cash Flow | 2,842 | 4,723 | -738.25 | - | 2,884 | 5,384 | Upgrade
|
| Change in Net Working Capital | -2,450 | -3,243 | 2,158 | - | -600 | -262 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.