Polyus (MOEX:PLZL)
Russia
· Delayed Price · Currency is RUB 8,376.00
+151.00 (1.84%)
At close: Jul 8, 2022
Polyus Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 3,219 | 1,729 | 1,548 | 2,270 | 1,598 | Upgrade
|
| Depreciation & Amortization | 488 | 488 | 457 | 364 | 347 | Upgrade
|
| Other Amortization | - | - | - | - | 12 | Upgrade
|
| Loss (Gain) From Sale of Assets | -41 | -63 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 35 | - | - | -3 | 7 | Upgrade
|
| Other Operating Activities | 1,200 | 1,181 | 229 | 336 | 1,129 | Upgrade
|
| Change in Accounts Receivable | -1,105 | -86 | 15 | 82 | 7 | Upgrade
|
| Change in Inventory | -205 | -353 | -415 | -119 | -133 | Upgrade
|
| Change in Accounts Payable | -39 | 4 | 34 | 43 | 43 | Upgrade
|
| Change in Income Taxes | -49 | -12 | 24 | -21 | 40 | Upgrade
|
| Change in Other Net Operating Assets | 52 | 8 | -11 | -16 | -4 | Upgrade
|
| Operating Cash Flow | 3,414 | 2,896 | 1,881 | 2,936 | 3,046 | Upgrade
|
| Operating Cash Flow Growth | 17.89% | 53.96% | -35.93% | -3.61% | 40.11% | Upgrade
|
| Capital Expenditures | -1,476 | -1,188 | -1,355 | -1,130 | -800 | Upgrade
|
| Cash Acquisitions | - | - | -143 | - | -156 | Upgrade
|
| Divestitures | 300 | 68 | - | - | 30 | Upgrade
|
| Other Investing Activities | -804 | 58 | 30 | 16 | 9 | Upgrade
|
| Investing Cash Flow | -1,989 | -856 | -1,900 | -1,138 | -918 | Upgrade
|
| Long-Term Debt Issued | 1,209 | 5,837 | 665 | 700 | 112 | Upgrade
|
| Long-Term Debt Repaid | -599 | -359 | -529 | -1,027 | -1,159 | Upgrade
|
| Net Debt Issued (Repaid) | 610 | 5,478 | 136 | -327 | -1,047 | Upgrade
|
| Repurchase of Common Stock | - | -6,395 | -8 | -32 | -268 | Upgrade
|
| Common Dividends Paid | -1,064 | - | - | -1,236 | -844 | Upgrade
|
| Other Financing Activities | -963 | -592 | -122 | -298 | -277 | Upgrade
|
| Financing Cash Flow | -1,417 | -1,509 | 6 | -1,893 | -2,436 | Upgrade
|
| Foreign Exchange Rate Adjustments | -142 | -137 | -13 | -7 | -48 | Upgrade
|
| Net Cash Flow | -134 | 394 | -26 | -102 | -356 | Upgrade
|
| Free Cash Flow | 1,938 | 1,708 | 526 | 1,806 | 2,246 | Upgrade
|
| Free Cash Flow Growth | 13.47% | 224.72% | -70.88% | -19.59% | 62.87% | Upgrade
|
| Free Cash Flow Margin | 26.39% | 32.61% | 12.36% | 36.37% | 44.94% | Upgrade
|
| Free Cash Flow Per Share | 2.04 | 1.46 | 0.39 | 1.33 | 1.67 | Upgrade
|
| Cash Interest Paid | 651 | 317 | 197 | 198 | 237 | Upgrade
|
| Cash Income Tax Paid | 546 | 464 | 234 | 401 | 415 | Upgrade
|
| Levered Free Cash Flow | 1,066 | 1,132 | -215.63 | 1,059 | 1,616 | Upgrade
|
| Unlevered Free Cash Flow | 1,461 | 1,342 | -108.13 | 1,174 | 1,748 | Upgrade
|
| Change in Net Working Capital | 571 | -23 | 444 | 20 | -94 | Upgrade
|
Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.