Kaluga Power Sale Company (MOEX: KLSB)
Russia flag Russia · Delayed Price · Currency is RUB
8.69
+0.05 (0.58%)
At close: Jul 8, 2022

Kaluga Power Sale Company Cash Flow Statement

Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
123113.0796.7886.3777.8662.26
Upgrade
Depreciation & Amortization
298.26162.7155.29170.26121.28137.2
Upgrade
Other Amortization
--22.75---
Upgrade
Loss (Gain) on Sale of Assets
-----0.09-27.3
Upgrade
Loss (Gain) on Sale of Investments
-0.63-0.6320.05-1.35-24.63
Upgrade
Change in Accounts Receivable
-92.61-115.31-159.71-111.37-209.93253.35
Upgrade
Change in Inventory
-1.86-5.57-12.83-4.94-7.72-0.04
Upgrade
Change in Accounts Payable
30.8651.24-60.94201.9130.74-238.86
Upgrade
Change in Income Taxes
-5.54-11.512.4-2.71-60.1852.05
Upgrade
Other Operating Activities
-156.58-38.9-64.9-35.38-37.2457.2
Upgrade
Operating Cash Flow
340.94714.3361.72513.19308.93369.84
Upgrade
Operating Cash Flow Growth
-66.49%97.48%-29.52%66.12%-16.47%-
Upgrade
Capital Expenditures
-355.76-354.37-255.49-165-43.69-79.36
Upgrade
Sale of Property, Plant & Equipment
---0.062.3828.75
Upgrade
Sale (Purchase) of Intangibles
-2.44-6-9.94-14.14-2.05-5.62
Upgrade
Other Investing Activities
171.14125.76125.3380.51-851.834.04
Upgrade
Investing Cash Flow
-186.68-234.61-140.1-98.57-903.89-103.49
Upgrade
Short-Term Debt Issued
-4,8895,6576,27314,69314,098
Upgrade
Long-Term Debt Issued
----3,102221.17
Upgrade
Total Debt Issued
4,7874,8895,6576,27317,79514,319
Upgrade
Short-Term Debt Repaid
--4,569-5,925-5,546-16,124-14,363
Upgrade
Long-Term Debt Repaid
--543.75-24.4-1,325-625-249.55
Upgrade
Total Debt Repaid
-4,839-5,113-5,949-6,871-16,749-14,613
Upgrade
Net Debt Issued (Repaid)
-52.52-223.75-291.8-598.11,045-293.39
Upgrade
Issuance of Common Stock
0.020.02-34.6804.09
Upgrade
Repurchase of Common Stock
-0.01-0.01-21.77-34.68-0-
Upgrade
Financing Cash Flow
-52.52-223.75-313.57-598.11,045-289.3
Upgrade
Net Cash Flow
101.74255.95-91.95-183.48450.53-22.95
Upgrade
Free Cash Flow
-14.81359.94106.22348.19265.24290.48
Upgrade
Free Cash Flow Growth
-238.85%-69.49%31.27%-8.69%-
Upgrade
Free Cash Flow Margin
-0.05%1.32%0.42%1.42%1.18%1.31%
Upgrade
Free Cash Flow Per Share
-0.204.791.414.643.533.87
Upgrade
Cash Interest Paid
500.53390.79466.54446.34362.81386.02
Upgrade
Cash Income Tax Paid
51.2827.4423.6748.0719.230.79
Upgrade
Levered Free Cash Flow
-77.67310.4773.2277.97680.22430.91
Upgrade
Unlevered Free Cash Flow
260.59597.58412.41590.76903.14706.49
Upgrade
Change in Net Working Capital
26.66-471.5-138.12-275.07-556.44-377.9
Upgrade
Source: S&P Capital IQ. Utility template. Financial Sources.