ANK Bashneft' PAO
MOEX:BANE
Balance Sheet
Balance Sheet Decomposition
ANK Bashneft' PAO
ANK Bashneft' PAO
Balance Sheet
ANK Bashneft' PAO
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
20 104
|
16 395
|
53 001
|
33 033
|
7 494
|
24 945
|
53 592
|
31 262
|
15 838
|
8 173
|
|
| Cash |
8 784
|
5 970
|
1 855
|
3 099
|
492
|
551
|
660
|
381
|
371
|
687
|
|
| Cash Equivalents |
11 320
|
10 425
|
51 146
|
29 934
|
7 002
|
24 394
|
52 932
|
30 881
|
15 467
|
7 486
|
|
| Short-Term Investments |
18 635
|
5 066
|
1 604
|
5 651
|
0
|
0
|
0
|
179
|
212
|
213
|
|
| Total Receivables |
50 900
|
53 307
|
17 316
|
12 197
|
60 744
|
171 282
|
138 336
|
176 111
|
143 374
|
259 165
|
|
| Accounts Receivables |
17 763
|
19 483
|
16 244
|
10 813
|
58 270
|
82 163
|
126 520
|
160 660
|
137 733
|
250 988
|
|
| Other Receivables |
33 137
|
33 824
|
1 072
|
1 384
|
2 474
|
89 119
|
11 816
|
15 451
|
5 641
|
8 177
|
|
| Inventory |
23 839
|
21 450
|
26 359
|
21 911
|
29 217
|
34 197
|
47 209
|
44 005
|
37 045
|
45 889
|
|
| Other Current Assets |
8 134
|
6 195
|
39 703
|
29 935
|
26 879
|
25 578
|
34 008
|
31 826
|
17 992
|
29 192
|
|
| Total Current Assets |
121 612
|
102 413
|
137 983
|
102 727
|
124 334
|
256 002
|
273 145
|
283 383
|
214 461
|
342 632
|
|
| PP&E Net |
277 149
|
277 369
|
371 779
|
403 865
|
449 808
|
470 010
|
471 951
|
517 248
|
559 330
|
560 113
|
|
| PP&E Gross |
277 149
|
277 369
|
371 779
|
403 865
|
449 808
|
470 010
|
471 951
|
517 248
|
559 330
|
560 113
|
|
| Accumulated Depreciation |
74 630
|
79 367
|
118 484
|
153 662
|
198 317
|
242 350
|
290 870
|
340 043
|
381 332
|
420 819
|
|
| Intangible Assets |
1 830
|
1 981
|
2 982
|
3 736
|
3 401
|
3 154
|
4 141
|
3 634
|
3 118
|
3 255
|
|
| Note Receivable |
0
|
0
|
3 501
|
4 317
|
2 038
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
57 937
|
22 867
|
3 859
|
2 598
|
2 133
|
206
|
232
|
1 570
|
1 796
|
3 803
|
|
| Other Long-Term Assets |
4 981
|
43 169
|
3 577
|
2 869
|
2 453
|
984
|
2 408
|
5 480
|
9 036
|
6 329
|
|
| Total Assets |
463 509
N/A
|
447 799
-3%
|
523 681
+17%
|
520 112
-1%
|
584 167
+12%
|
730 356
+25%
|
751 877
+3%
|
811 315
+8%
|
787 741
-3%
|
916 132
+16%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
22 441
|
45 129
|
33 300
|
32 420
|
40 955
|
40 476
|
33 863
|
37 721
|
38 111
|
52 616
|
|
| Accrued Liabilities |
15 758
|
14 862
|
19 575
|
20 353
|
30 207
|
29 227
|
29 075
|
29 036
|
20 522
|
58 022
|
|
| Short-Term Debt |
0
|
0
|
3
|
13
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
32 007
|
11 914
|
30 179
|
22 158
|
12 413
|
17 343
|
2 792
|
45 429
|
27 600
|
29 671
|
|
| Other Current Liabilities |
16 619
|
13 989
|
28 160
|
19 727
|
25 874
|
62 257
|
34 905
|
20 881
|
7 769
|
12 119
|
|
| Total Current Liabilities |
86 825
|
85 894
|
111 217
|
94 671
|
109 453
|
149 303
|
100 635
|
133 067
|
94 002
|
152 428
|
|
| Long-Term Debt |
78 201
|
78 902
|
139 232
|
115 899
|
104 558
|
105 191
|
120 861
|
82 349
|
110 984
|
108 476
|
|
| Deferred Income Tax |
37 561
|
33 489
|
43 038
|
39 524
|
35 547
|
34 878
|
32 825
|
34 373
|
34 900
|
37 615
|
|
| Minority Interest |
4 928
|
155
|
7 834
|
9 223
|
2 854
|
1 664
|
352
|
533
|
849
|
749
|
|
| Other Liabilities |
13 014
|
13 192
|
26 542
|
25 305
|
70 073
|
59 779
|
46 496
|
60 087
|
77 222
|
61 935
|
|
| Total Liabilities |
220 529
N/A
|
211 632
-4%
|
327 863
+55%
|
284 622
-13%
|
322 485
+13%
|
350 815
+9%
|
301 169
-14%
|
310 409
+3%
|
316 259
+2%
|
361 203
+14%
|
|
| Equity | |||||||||||
| Common Stock |
2 501
|
2 501
|
1 984
|
1 954
|
1 954
|
1 954
|
1 954
|
1 954
|
1 954
|
1 954
|
|
| Retained Earnings |
194 975
|
199 131
|
130 494
|
164 794
|
190 350
|
308 209
|
379 376
|
429 574
|
400 150
|
483 597
|
|
| Additional Paid In Capital |
83 651
|
72 682
|
81 462
|
81 462
|
81 462
|
81 462
|
81 462
|
81 462
|
81 462
|
81 462
|
|
| Treasury Stock |
38 147
|
38 147
|
18 122
|
12 720
|
12 084
|
12 084
|
12 084
|
12 084
|
12 084
|
12 084
|
|
| Total Equity |
242 980
N/A
|
236 167
-3%
|
195 818
-17%
|
235 490
+20%
|
261 682
+11%
|
379 541
+45%
|
450 708
+19%
|
500 906
+11%
|
471 482
-6%
|
554 929
+18%
|
|
| Total Liabilities & Equity |
463 509
N/A
|
447 799
-3%
|
523 681
+17%
|
520 112
-1%
|
584 167
+12%
|
730 356
+25%
|
751 877
+3%
|
811 315
+8%
|
787 741
-3%
|
916 132
+16%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
191
|
191
|
169
|
169
|
170
|
170
|
170
|
170
|
170
|
170
|
|