Novorossiyskiy Morskoy Torgovyi Port PAO
MOEX:NMTP
Balance Sheet
Balance Sheet Decomposition
Novorossiyskiy Morskoy Torgovyi Port PAO
Novorossiyskiy Morskoy Torgovyi Port PAO
Balance Sheet
Novorossiyskiy Morskoy Torgovyi Port 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-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
44
|
37
|
67
|
43
|
159
|
265
|
128
|
243
|
421
|
311
|
109
|
234
|
11 192
|
173
|
61 435
|
16 032
|
20 112
|
|
| Cash |
5
|
0
|
0
|
0
|
154
|
255
|
29
|
7
|
7
|
311
|
109
|
234
|
11 192
|
0
|
19 042
|
362
|
0
|
|
| Cash Equivalents |
39
|
37
|
67
|
43
|
6
|
10
|
99
|
235
|
414
|
0
|
0
|
0
|
0
|
173
|
42 392
|
15 670
|
20 112
|
|
| Short-Term Investments |
77
|
24
|
4
|
86
|
169
|
47
|
22
|
50
|
5
|
1
|
0
|
7
|
0
|
0
|
200
|
4 707
|
54
|
|
| Total Receivables |
24
|
61
|
71
|
59
|
57
|
49
|
130
|
67
|
69
|
0
|
28
|
47
|
3 915
|
52
|
14 221
|
3 158
|
13 346
|
|
| Accounts Receivables |
14
|
17
|
21
|
24
|
26
|
23
|
41
|
37
|
34
|
0
|
8
|
17
|
1 433
|
21
|
1 975
|
804
|
12 084
|
|
| Other Receivables |
10
|
43
|
51
|
35
|
31
|
26
|
89
|
30
|
36
|
0
|
20
|
29
|
2 482
|
31
|
12 245
|
2 353
|
1 262
|
|
| Inventory |
3
|
7
|
8
|
6
|
9
|
9
|
11
|
8
|
13
|
0
|
7
|
8
|
1 609
|
19
|
2 030
|
1 981
|
2 417
|
|
| Other Current Assets |
0
|
5
|
0
|
2
|
2
|
3
|
3
|
8
|
11
|
0
|
6
|
4
|
1 353
|
10
|
636
|
393
|
0
|
|
| Total Current Assets |
148
|
132
|
150
|
196
|
396
|
372
|
294
|
376
|
518
|
0
|
151
|
299
|
18 762
|
254
|
79 701
|
26 239
|
35 929
|
|
| PP&E Net |
334
|
664
|
756
|
576
|
550
|
564
|
1 968
|
2 069
|
1 960
|
0
|
910
|
1 145
|
125 191
|
1 097
|
158 248
|
117 318
|
108 141
|
|
| PP&E Gross |
334
|
664
|
756
|
576
|
550
|
564
|
1 968
|
2 069
|
1 960
|
0
|
910
|
1 145
|
125 191
|
1 097
|
158 248
|
117 318
|
0
|
|
| Accumulated Depreciation |
27
|
67
|
120
|
196
|
260
|
307
|
355
|
438
|
468
|
0
|
274
|
371
|
43 880
|
428
|
47 334
|
36 453
|
0
|
|
| Intangible Assets |
1
|
14
|
15
|
12
|
11
|
10
|
10
|
11
|
9
|
0
|
4
|
5
|
445
|
5
|
317
|
223
|
227
|
|
| Goodwill |
0
|
454
|
490
|
406
|
395
|
392
|
1 491
|
1 489
|
1 129
|
0
|
488
|
586
|
60 353
|
512
|
48 654
|
34 997
|
30 799
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
|
| Long-Term Investments |
95
|
13
|
16
|
3
|
3
|
38
|
44
|
20
|
28
|
0
|
20
|
28
|
2 792
|
27
|
3 895
|
2 139
|
3 236
|
|
| Other Long-Term Assets |
11
|
17
|
11
|
12
|
8
|
7
|
26
|
17
|
13
|
0
|
191
|
119
|
11 910
|
98
|
3 726
|
2 365
|
1 127
|
|
| Other Assets |
0
|
454
|
490
|
406
|
395
|
392
|
1 491
|
1 489
|
1 129
|
0
|
488
|
586
|
60 353
|
512
|
48 654
|
34 997
|
30 799
|
|
| Total Assets |
590
N/A
|
1 294
+120%
|
1 437
+11%
|
1 207
-16%
|
1 362
+13%
|
1 383
+2%
|
3 833
+177%
|
3 981
+4%
|
3 658
-8%
|
0
N/A
|
1 763
N/A
|
2 182
+24%
|
219 452
+9 958%
|
1 993
-99%
|
294 541
+14 682%
|
183 280
-38%
|
179 533
-2%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
0
|
7
|
18
|
2
|
2
|
5
|
18
|
12
|
22
|
0
|
7
|
12
|
1 183
|
100
|
2 409
|
1 740
|
4 202
|
|
| Accrued Liabilities |
0
|
5
|
25
|
6
|
15
|
12
|
11
|
19
|
17
|
18
|
13
|
16
|
1 606
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
263
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
30
|
47
|
133
|
22
|
392
|
93
|
398
|
0
|
357
|
204
|
19 861
|
204
|
20 982
|
20 607
|
7 310
|
|
| Other Current Liabilities |
8
|
14
|
0
|
23
|
26
|
12
|
56
|
44
|
26
|
0
|
21
|
24
|
2 295
|
19
|
2 599
|
2 641
|
2 546
|
|
| Total Current Liabilities |
9
|
86
|
73
|
79
|
176
|
50
|
478
|
168
|
464
|
18
|
398
|
257
|
25 208
|
322
|
25 989
|
24 988
|
14 058
|
|
| Long-Term Debt |
1
|
482
|
508
|
463
|
325
|
305
|
2 114
|
2 178
|
1 788
|
0
|
1 155
|
1 192
|
96 881
|
813
|
93 071
|
54 966
|
26 240
|
|
| Deferred Income Tax |
41
|
68
|
77
|
41
|
34
|
31
|
267
|
292
|
263
|
0
|
112
|
134
|
13 812
|
117
|
12 807
|
9 044
|
8 182
|
|
| Minority Interest |
0
|
43
|
39
|
27
|
18
|
24
|
26
|
32
|
35
|
0
|
15
|
12
|
1 017
|
9
|
1 172
|
1 068
|
1 206
|
|
| Other Liabilities |
0
|
0
|
8
|
8
|
10
|
7
|
10
|
15
|
25
|
0
|
6
|
8
|
1 129
|
8
|
1 132
|
894
|
679
|
|
| Total Liabilities |
51
N/A
|
679
+1 237%
|
705
+4%
|
618
-12%
|
563
-9%
|
417
-26%
|
2 894
+594%
|
2 685
-7%
|
2 574
-4%
|
0
N/A
|
1 685
N/A
|
1 602
-5%
|
138 047
+8 515%
|
1 270
-99%
|
134 172
+10 464%
|
90 960
-32%
|
50 365
-45%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
11
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
0
|
10
|
10
|
1 024
|
10
|
1 024
|
879
|
129 168
|
|
| Retained Earnings |
528
|
605
|
631
|
606
|
823
|
996
|
1 032
|
1 327
|
1 204
|
0
|
599
|
1 035
|
122 053
|
1 294
|
204 277
|
151 235
|
0
|
|
| Additional Paid In Capital |
0
|
0
|
10
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
0
|
41
|
35
|
0
|
|
| Other Equity |
0
|
0
|
80
|
38
|
44
|
51
|
104
|
41
|
130
|
0
|
532
|
466
|
41 630
|
582
|
44 890
|
59 759
|
0
|
|
| Total Equity |
539
N/A
|
615
+14%
|
731
+19%
|
588
-20%
|
799
+36%
|
965
+21%
|
939
-3%
|
1 296
+38%
|
1 084
-16%
|
0
N/A
|
78
N/A
|
580
+646%
|
81 405
+13 947%
|
723
-99%
|
160 370
+22 095%
|
92 319
-42%
|
129 168
+40%
|
|
| Total Liabilities & Equity |
590
N/A
|
1 294
+120%
|
1 437
+11%
|
1 207
-16%
|
1 362
+13%
|
1 383
+2%
|
3 833
+177%
|
3 981
+4%
|
3 658
-8%
|
0
N/A
|
1 763
N/A
|
2 182
+24%
|
219 452
+9 958%
|
1 993
-99%
|
294 541
+14 682%
|
183 280
-38%
|
179 533
-2%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
19 260
|
19 260
|
19 260
|
19 260
|
19 260
|
19 260
|
18 743
|
18 743
|
18 743
|
0
|
18 743
|
18 482
|
18 482
|
18 483
|
18 483
|
18 483
|
18 483
|
|