Mobile TeleSystems Public Joint Stock Company (MOEX:MTSS)
Russia flag Russia · Delayed Price · Currency is RUB
275.05
+2.05 (0.75%)
At close: Jul 8, 2022

MOEX:MTSS Cash Flow Statement

Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Net Income
49,04854,55232,57463,47361,412
Upgrade
Depreciation & Amortization
110,757114,35979,19377,92765,095
Upgrade
Other Amortization
--35,29833,16135,110
Upgrade
Loss (Gain) From Sale of Assets
-19,074----
Upgrade
Asset Writedown & Restructuring Costs
--489-102,023
Upgrade
Loss (Gain) From Sale of Investments
34,28534,746---
Upgrade
Loss (Gain) on Equity Investments
-6,102-6,222-4,805-5,746-5,321
Upgrade
Provision & Write-off of Bad Debts
--26,35912,98311,936
Upgrade
Other Operating Activities
1,67817,03123,4955,753-394
Upgrade
Change in Accounts Receivable
-10,461-5,069-1,528-2,6081,904
Upgrade
Change in Inventory
2,239-7,239810-5,206-630
Upgrade
Change in Accounts Payable
14,0934,6977,03616,544-1,104
Upgrade
Change in Other Net Operating Assets
-17,504-68,141-9,696-53,479-12,423
Upgrade
Operating Cash Flow
158,959138,714190,592142,846155,507
Upgrade
Operating Cash Flow Growth
14.59%-27.22%33.42%-8.14%45.81%
Upgrade
Capital Expenditures
-67,112-51,146-70,624-73,081-66,256
Upgrade
Sale of Property, Plant & Equipment
8,2235,8675,9385,0826,678
Upgrade
Cash Acquisitions
-4,288-231-13,948-10,186-691
Upgrade
Divestitures
15,561941-1493,8913,461
Upgrade
Sale (Purchase) of Intangibles
-71,293-54,891-46,315-42,820-36,595
Upgrade
Investment in Securities
-54,542-46,2366,4481,2476,948
Upgrade
Other Investing Activities
-2,489-3,039412-5655,322
Upgrade
Investing Cash Flow
-176,029-150,640-118,238-116,432-81,133
Upgrade
Long-Term Debt Issued
284,604172,144144,12268,661241,402
Upgrade
Long-Term Debt Repaid
-193,113-125,527-135,622-52,867-177,704
Upgrade
Net Debt Issued (Repaid)
91,49146,6178,50015,79463,698
Upgrade
Issuance of Common Stock
-3,370---
Upgrade
Repurchase of Common Stock
-2,647---21,483-16,028
Upgrade
Common Dividends Paid
-47,318-47,471-40,959-61,955-74,923
Upgrade
Other Financing Activities
8,61838-2,163-3,570-107
Upgrade
Financing Cash Flow
50,1442,554-34,622-71,214-27,360
Upgrade
Foreign Exchange Rate Adjustments
8926,890-30-79321
Upgrade
Net Cash Flow
33,966-2,48237,702-44,87947,335
Upgrade
Free Cash Flow
91,84787,568119,96869,76589,251
Upgrade
Free Cash Flow Growth
4.89%-27.01%71.96%-21.83%133.72%
Upgrade
Free Cash Flow Margin
13.05%14.45%22.14%13.22%18.22%
Upgrade
Free Cash Flow Per Share
54.2251.2570.3541.0050.66
Upgrade
Cash Interest Paid
98,61957,18555,22740,63241,762
Upgrade
Cash Income Tax Paid
12,03827,92311,25517,49415,193
Upgrade
Levered Free Cash Flow
101,540143,179106,15978,38557,368
Upgrade
Unlevered Free Cash Flow
167,037180,745142,444104,00182,528
Upgrade
Change in Net Working Capital
-113,242-99,564-75,228-35,280-16,937
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.