Kostromskaya Sbytovaya Kompaniya PAO
MOEX:KTSB
Cash Flow Statement
Cash Flow Statement
Kostromskaya Sbytovaya Kompaniya PAO
| Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Cash Taxes Paid |
(11)
|
(63)
|
(42)
|
(49)
|
(41)
|
(222)
|
(116)
|
(28)
|
(40)
|
(16)
|
(10)
|
(12)
|
(15)
|
(22)
|
(17)
|
(20)
|
(19)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(87)
|
(86)
|
(162)
|
(125)
|
(118)
|
(93)
|
(60)
|
(38)
|
(15)
|
|
| Change in Working Capital |
(62)
|
(73)
|
(90)
|
(79)
|
(137)
|
(180)
|
(235)
|
(167)
|
(137)
|
(234)
|
(322)
|
(226)
|
(267)
|
(142)
|
(145)
|
(273)
|
(507)
|
|
| Cash from Operating Activities |
(83)
N/A
|
(35)
+59%
|
(153)
-343%
|
75
N/A
|
(55)
N/A
|
315
N/A
|
147
-53%
|
(42)
N/A
|
(181)
-327%
|
84
N/A
|
(375)
N/A
|
(25)
+93%
|
(195)
-670%
|
192
N/A
|
148
-23%
|
194
+31%
|
349
+80%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(1)
|
(3)
|
(4)
|
(6)
|
(2)
|
(103)
|
(89)
|
(11)
|
(1)
|
(1)
|
(2)
|
(7)
|
(0)
|
(6)
|
(11)
|
(8)
|
(7)
|
|
| Other Items |
0
|
0
|
0
|
(19)
|
(213)
|
(374)
|
162
|
151
|
8
|
16
|
38
|
239
|
87
|
45
|
16
|
63
|
2
|
|
| Cash from Investing Activities |
(1)
N/A
|
(3)
-100%
|
(4)
-32%
|
(25)
-568%
|
(215)
-768%
|
(478)
-123%
|
73
N/A
|
139
+91%
|
7
-95%
|
16
+120%
|
36
+124%
|
232
+546%
|
87
-63%
|
39
-56%
|
6
-85%
|
55
+850%
|
(5)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
303
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
115
|
15
|
156
|
52
|
166
|
(115)
|
170
|
5
|
237
|
(99)
|
342
|
(201)
|
105
|
(223)
|
(158)
|
(459)
|
(138)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(405)
|
(69)
|
(104)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
35
|
|
| Cash from Financing Activities |
115
N/A
|
15
-87%
|
156
+948%
|
52
-67%
|
166
+222%
|
188
+13%
|
(235)
N/A
|
(65)
+73%
|
133
N/A
|
(100)
N/A
|
340
N/A
|
(201)
N/A
|
105
N/A
|
(223)
N/A
|
(158)
+29%
|
(259)
-64%
|
(103)
+60%
|
|
| Change in Cash | ||||||||||||||||||
| Net Change in Cash |
30
N/A
|
(22)
N/A
|
(0)
+99%
|
102
N/A
|
(103)
N/A
|
25
N/A
|
(15)
N/A
|
33
N/A
|
(40)
N/A
|
0
N/A
|
1
+4 017%
|
6
+312%
|
(4)
N/A
|
8
N/A
|
(4)
N/A
|
(10)
-137%
|
241
N/A
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(85)
N/A
|
(37)
+56%
|
(157)
-320%
|
68
N/A
|
(56)
N/A
|
211
N/A
|
58
-73%
|
(54)
N/A
|
(182)
-238%
|
83
N/A
|
(377)
N/A
|
(32)
+91%
|
(196)
-505%
|
186
N/A
|
137
-26%
|
185
+35%
|
341
+84%
|
|