Slavneft'-Megionneftegaz PAO
MOEX:MFGS
Balance Sheet
Balance Sheet Decomposition
Slavneft'-Megionneftegaz PAO
Slavneft'-Megionneftegaz PAO
Balance Sheet
Slavneft'-Megionneftegaz PAO
| Dec-1997 | Dec-1998 | Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | 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-2018 | Dec-2019 | Dec-2020 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
40
|
242
|
312
|
904
|
940
|
627
|
132
|
76
|
35
|
216
|
50
|
486
|
3 022
|
45
|
12
|
4 153
|
698
|
1 394
|
1 367
|
1 271
|
1 042
|
912
|
485
|
|
| Cash |
16
|
54
|
62
|
65
|
87
|
30
|
61
|
11
|
13
|
189
|
24
|
465
|
0
|
0
|
11
|
7
|
9
|
1 393
|
1 367
|
1 271
|
1 042
|
912
|
485
|
|
| Cash Equivalents |
24
|
188
|
250
|
839
|
853
|
597
|
71
|
65
|
22
|
27
|
26
|
21
|
3 022
|
45
|
1
|
4 146
|
689
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
8
|
11
|
141
|
17
|
740
|
556
|
21
|
0
|
0
|
360
|
593
|
1 020
|
1 524
|
992
|
4 630
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 617
|
2 981
|
2 660
|
2 446
|
2 317
|
4 383
|
3 845
|
11 244
|
10 727
|
14 923
|
24 337
|
25 554
|
43 245
|
50 598
|
69 701
|
46 628
|
39 820
|
63 340
|
60 575
|
76 077
|
72 292
|
72 084
|
42 839
|
|
| Accounts Receivables |
1 341
|
2 371
|
1 977
|
2 053
|
1 318
|
2 272
|
2 020
|
7 046
|
5 263
|
11 896
|
23 063
|
24 251
|
1 172
|
1 288
|
57 621
|
42 809
|
38 857
|
33 735
|
30 372
|
37 171
|
70 187
|
69 949
|
41 471
|
|
| Other Receivables |
276
|
610
|
683
|
393
|
999
|
2 111
|
1 825
|
4 198
|
5 464
|
3 027
|
1 274
|
1 303
|
42 073
|
49 310
|
12 080
|
3 819
|
963
|
29 605
|
30 203
|
38 906
|
2 105
|
2 135
|
1 368
|
|
| Inventory |
805
|
888
|
1 042
|
2 058
|
1 994
|
2 388
|
1 962
|
2 427
|
3 151
|
4 853
|
10 143
|
14 470
|
8 290
|
7 264
|
4 339
|
2 370
|
2 572
|
2 733
|
2 910
|
3 192
|
2 801
|
4 433
|
5 472
|
|
| Other Current Assets |
120
|
169
|
916
|
588
|
102
|
125
|
90
|
1 057
|
501
|
502
|
596
|
455
|
6
|
38
|
243
|
337
|
524
|
200
|
2 476
|
396
|
195
|
374
|
966
|
|
| Total Current Assets |
2 592
|
4 290
|
5 070
|
6 014
|
6 093
|
8 080
|
6 050
|
14 806
|
14 415
|
20 854
|
35 720
|
41 985
|
56 086
|
58 938
|
78 924
|
53 488
|
43 614
|
67 667
|
67 328
|
80 936
|
76 330
|
77 803
|
49 762
|
|
| PP&E Net |
7 593
|
7 354
|
7 921
|
14 916
|
24 253
|
32 547
|
32 209
|
34 461
|
28 396
|
44 191
|
31 182
|
32 860
|
53 029
|
53 459
|
53 316
|
83 845
|
88 464
|
97 546
|
109 138
|
117 736
|
141 257
|
155 115
|
169 613
|
|
| PP&E Gross |
7 593
|
7 354
|
7 921
|
14 916
|
24 253
|
32 547
|
32 209
|
34 461
|
28 396
|
44 191
|
31 182
|
32 860
|
53 029
|
53 459
|
53 316
|
83 845
|
88 464
|
97 546
|
109 138
|
117 736
|
141 257
|
155 115
|
169 613
|
|
| Accumulated Depreciation |
10 228
|
11 483
|
12 336
|
17 565
|
27 709
|
55 336
|
57 906
|
61 040
|
76 631
|
68 635
|
89 530
|
97 199
|
83 813
|
83 659
|
86 782
|
50 483
|
57 506
|
65 899
|
74 999
|
85 413
|
109 684
|
122 105
|
128 001
|
|
| Intangible Assets |
16
|
24
|
41
|
62
|
7
|
4
|
8
|
7
|
7
|
6
|
6
|
2
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
1 680
|
1 879
|
2 381
|
|
| Note Receivable |
34
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 003
|
1 459
|
0
|
0
|
0
|
0
|
40 765
|
|
| Long-Term Investments |
341
|
170
|
274
|
268
|
332
|
315
|
230
|
780
|
809
|
807
|
801
|
775
|
656
|
1 634
|
1 086
|
0
|
0
|
0
|
0
|
0
|
56 923
|
50 917
|
4
|
|
| Other Long-Term Assets |
0
|
159
|
243
|
0
|
0
|
0
|
565
|
379
|
12 755
|
576
|
17 141
|
19 676
|
444
|
528
|
911
|
226
|
530
|
763
|
739
|
754
|
0
|
0
|
0
|
|
| Total Assets |
10 576
N/A
|
12 032
+14%
|
13 549
+13%
|
21 260
+57%
|
30 685
+44%
|
40 946
+33%
|
39 061
-5%
|
50 433
+29%
|
56 381
+12%
|
66 434
+18%
|
84 851
+28%
|
95 298
+12%
|
110 220
+16%
|
114 565
+4%
|
134 238
+17%
|
171 074
+27%
|
161 488
-6%
|
167 435
+4%
|
177 205
+6%
|
199 426
+13%
|
276 190
+38%
|
285 714
+3%
|
262 525
-8%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
858
|
1 005
|
886
|
1 453
|
2 442
|
2 702
|
1 277
|
4 047
|
4 697
|
2 830
|
3 921
|
6 149
|
3 123
|
5 610
|
5 768
|
8 923
|
14 805
|
17 156
|
15 811
|
15 327
|
11 645
|
10 569
|
5 635
|
|
| Accrued Liabilities |
119
|
85
|
73
|
270
|
149
|
162
|
524
|
202
|
123
|
182
|
206
|
145
|
141
|
165
|
151
|
184
|
226
|
309
|
271
|
293
|
305
|
374
|
341
|
|
| Short-Term Debt |
0
|
744
|
1 130
|
321
|
698
|
1 556
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 669
|
0
|
0
|
0
|
1 500
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
824
|
972
|
3 120
|
1 906
|
0
|
8 645
|
0
|
2 459
|
4 021
|
0
|
6 710
|
3 504
|
9 370
|
8 871
|
9 478
|
12 424
|
5 251
|
1 093
|
7 102
|
13 153
|
|
| Other Current Liabilities |
654
|
1 239
|
965
|
942
|
726
|
996
|
2 968
|
3 732
|
5 940
|
4 410
|
5 842
|
3 391
|
8 296
|
8 348
|
7 810
|
7 910
|
7 364
|
8 063
|
8 124
|
11 334
|
22 221
|
22 112
|
11 396
|
|
| Total Current Liabilities |
1 631
|
3 074
|
3 055
|
3 810
|
4 987
|
8 536
|
6 675
|
7 982
|
19 406
|
7 422
|
12 428
|
13 706
|
11 560
|
20 832
|
17 233
|
26 387
|
31 266
|
38 675
|
36 630
|
32 205
|
35 264
|
41 657
|
30 525
|
|
| Long-Term Debt |
266
|
267
|
673
|
1 183
|
1 346
|
1 091
|
0
|
0
|
0
|
0
|
0
|
0
|
11 214
|
3 070
|
23 615
|
12 967
|
12 031
|
11 257
|
6 961
|
12 507
|
54 666
|
43 953
|
43 153
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
471
|
687
|
653
|
1 426
|
1 255
|
1 275
|
1 047
|
1 553
|
2 133
|
5 254
|
4 655
|
5 373
|
8 337
|
10 023
|
12 038
|
13 589
|
11 172
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
262
|
151
|
150
|
133
|
90
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
408
|
10 620
|
8 548
|
5 516
|
6 498
|
8 358
|
9 194
|
12 213
|
13 997
|
|
| Total Liabilities |
2 159
N/A
|
3 491
+62%
|
3 878
+11%
|
5 127
+32%
|
6 423
+25%
|
9 689
+51%
|
7 146
-26%
|
8 669
+21%
|
20 059
+131%
|
8 848
-56%
|
13 683
+55%
|
14 981
+9%
|
23 821
+59%
|
25 455
+7%
|
43 388
+70%
|
55 228
+27%
|
56 500
+2%
|
60 821
+8%
|
58 426
-4%
|
63 093
+8%
|
111 162
+76%
|
111 412
+0%
|
98 847
-11%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
3 313
|
15 920
|
15 920
|
15 920
|
15 920
|
15 920
|
15 920
|
15 920
|
15 920
|
|
| Retained Earnings |
1 381
|
1 552
|
2 706
|
6 428
|
9 691
|
10 301
|
11 002
|
21 678
|
16 285
|
37 832
|
51 475
|
60 740
|
66 905
|
70 503
|
72 277
|
99 926
|
89 068
|
90 694
|
102 859
|
120 413
|
149 108
|
158 382
|
147 758
|
|
| Additional Paid In Capital |
3 723
|
3 675
|
3 651
|
6 392
|
11 257
|
17 642
|
17 600
|
16 773
|
16 724
|
16 441
|
16 379
|
16 263
|
16 181
|
15 293
|
15 259
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
8 418
N/A
|
8 540
+1%
|
9 671
+13%
|
16 133
+67%
|
24 261
+50%
|
31 257
+29%
|
31 915
+2%
|
41 764
+31%
|
36 322
-13%
|
57 586
+59%
|
71 167
+24%
|
80 317
+13%
|
86 400
+8%
|
89 109
+3%
|
90 850
+2%
|
115 846
+28%
|
104 988
-9%
|
106 614
+2%
|
118 779
+11%
|
136 333
+15%
|
165 028
+21%
|
174 302
+6%
|
163 678
-6%
|
|
| Total Liabilities & Equity |
10 576
N/A
|
12 032
+14%
|
13 549
+13%
|
21 260
+57%
|
30 685
+44%
|
40 946
+33%
|
39 061
-5%
|
50 433
+29%
|
56 381
+12%
|
66 434
+18%
|
84 851
+28%
|
95 298
+12%
|
110 220
+16%
|
114 565
+4%
|
134 238
+17%
|
171 074
+27%
|
161 488
-6%
|
167 435
+4%
|
177 205
+6%
|
199 426
+13%
|
276 190
+38%
|
285 714
+3%
|
262 525
-8%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
|
| Preferred Shares Outstanding |
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
|