Ob''yedinennye Mashinostroitel'nye Zavody PAO
MOEX:OMZZP
Balance Sheet
Balance Sheet Decomposition
Ob''yedinennye Mashinostroitel'nye Zavody PAO
Ob''yedinennye Mashinostroitel'nye Zavody PAO
Balance Sheet
Ob''yedinennye Mashinostroitel'nye Zavody PAO
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
5 004
|
4 095
|
7 103
|
4 390
|
3 963
|
9 869
|
6 637
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
4 217
|
|
| Cash Equivalents |
5 004
|
4 095
|
7 103
|
4 390
|
3 963
|
9 869
|
2 419
|
|
| Total Receivables |
17 824
|
12 700
|
15 628
|
26 219
|
19 857
|
22 212
|
20 721
|
|
| Accounts Receivables |
17 732
|
12 666
|
15 526
|
26 093
|
19 641
|
22 028
|
20 623
|
|
| Other Receivables |
92
|
35
|
102
|
126
|
216
|
184
|
98
|
|
| Inventory |
11 480
|
8 605
|
9 399
|
8 827
|
9 134
|
8 128
|
5 922
|
|
| Other Current Assets |
3 568
|
10 013
|
6 184
|
5 798
|
4 260
|
3 236
|
41 420
|
|
| Total Current Assets |
37 875
|
35 414
|
38 314
|
45 234
|
37 214
|
43 445
|
74 701
|
|
| PP&E Net |
32 699
|
29 880
|
29 289
|
29 589
|
32 718
|
30 724
|
7 305
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
7 305
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
14 967
|
|
| Intangible Assets |
3 653
|
3 342
|
3 413
|
2 791
|
2 477
|
2 018
|
1 181
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
137
|
|
| Long-Term Investments |
699
|
956
|
3 839
|
5 191
|
4 668
|
981
|
1 093
|
|
| Other Long-Term Assets |
2 164
|
2 669
|
2 488
|
3 311
|
3 704
|
2 834
|
2 120
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
137
|
|
| Total Assets |
77 090
N/A
|
72 261
-6%
|
77 343
+7%
|
86 117
+11%
|
80 780
-6%
|
80 002
-1%
|
86 538
+8%
|
|
| Liabilities | ||||||||
| Accounts Payable |
15 324
|
14 239
|
22 062
|
26 674
|
20 212
|
19 691
|
10 492
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
26 756
|
24 900
|
21 600
|
25 867
|
28 057
|
18 442
|
25 470
|
|
| Other Current Liabilities |
1 078
|
5 970
|
1 449
|
2 694
|
1 642
|
2 243
|
24 876
|
|
| Total Current Liabilities |
43 159
|
45 109
|
45 111
|
55 235
|
49 911
|
40 376
|
60 838
|
|
| Long-Term Debt |
9 745
|
7 026
|
11 367
|
13 817
|
18 450
|
28 980
|
4 480
|
|
| Deferred Income Tax |
1 205
|
1 065
|
1 180
|
784
|
606
|
767
|
368
|
|
| Minority Interest |
976
|
844
|
784
|
580
|
503
|
474
|
148
|
|
| Other Liabilities |
360
|
224
|
327
|
799
|
396
|
4 942
|
3 511
|
|
| Total Liabilities |
55 444
N/A
|
54 268
-2%
|
58 770
+8%
|
71 215
+21%
|
69 866
-2%
|
75 539
+8%
|
69 345
-8%
|
|
| Equity | ||||||||
| Common Stock |
93
|
625
|
625
|
625
|
625
|
625
|
532
|
|
| Retained Earnings |
16 912
|
19 072
|
19 369
|
24 013
|
27 078
|
35 433
|
33 625
|
|
| Additional Paid In Capital |
35 315
|
35 315
|
35 315
|
35 315
|
35 315
|
35 315
|
46 221
|
|
| Treasury Stock |
718
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
3 867
|
2 374
|
3 252
|
4 225
|
3 302
|
5 207
|
5 129
|
|
| Total Equity |
21 645
N/A
|
17 992
-17%
|
18 573
+3%
|
14 902
-20%
|
10 914
-27%
|
4 464
-59%
|
17 193
+285%
|
|
| Total Liabilities & Equity |
77 090
N/A
|
72 261
-6%
|
77 343
+7%
|
86 117
+11%
|
80 780
-6%
|
80 002
-1%
|
86 538
+8%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
847
|
847
|
847
|
847
|
847
|
847
|
847
|
|
| Preferred Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|