NK Russneft' PAO
MOEX:RNFT
Balance Sheet
Balance Sheet Decomposition
NK Russneft' PAO
NK Russneft' PAO
Balance Sheet
NK Russneft' PAO
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
53
|
2 063
|
1 943
|
3 068
|
1 962
|
2 897
|
2 929
|
4 231
|
8 999
|
9 690
|
|
| Cash |
0
|
0
|
0
|
0
|
1 960
|
2 897
|
2 921
|
4 229
|
899
|
7 304
|
|
| Cash Equivalents |
53
|
2 063
|
1 943
|
3 068
|
2
|
0
|
8
|
2
|
8 100
|
2 386
|
|
| Short-Term Investments |
0
|
310
|
0
|
3 346
|
0
|
0
|
13 453
|
1 230
|
726
|
2
|
|
| Total Receivables |
307
|
9 161
|
7 694
|
7 337
|
12 352
|
10 040
|
9 328
|
6 197
|
7 838
|
8 915
|
|
| Accounts Receivables |
193
|
5 929
|
5 082
|
6 022
|
4 760
|
3 466
|
6 615
|
3 435
|
5 671
|
7 428
|
|
| Other Receivables |
114
|
3 232
|
2 612
|
1 315
|
7 592
|
6 574
|
2 713
|
2 762
|
2 167
|
1 487
|
|
| Inventory |
164
|
5 949
|
6 050
|
6 797
|
7 108
|
7 793
|
7 214
|
5 741
|
8 013
|
13 889
|
|
| Other Current Assets |
3
|
82
|
31
|
33
|
1 401
|
2 704
|
1 996
|
7 671
|
8 819
|
18 167
|
|
| Total Current Assets |
527
|
17 565
|
15 718
|
20 581
|
22 823
|
23 434
|
34 920
|
25 070
|
34 395
|
50 663
|
|
| PP&E Net |
2 567
|
99 650
|
105 054
|
112 106
|
122 427
|
135 509
|
153 504
|
148 209
|
156 990
|
155 808
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
122 427
|
135 509
|
153 504
|
148 209
|
156 990
|
155 808
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
88 442
|
101 499
|
113 316
|
130 977
|
141 752
|
174 260
|
|
| Goodwill |
394
|
13 726
|
13 730
|
13 544
|
13 543
|
13 480
|
13 468
|
11 812
|
11 796
|
9 944
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 791
|
|
| Long-Term Investments |
0
|
54 825
|
59 543
|
50 218
|
49 610
|
64 895
|
65 799
|
78 093
|
79 678
|
96 826
|
|
| Other Long-Term Assets |
274
|
13 305
|
19 817
|
18 006
|
16 640
|
15 730
|
12 574
|
12 111
|
4 109
|
2 696
|
|
| Other Assets |
394
|
13 726
|
13 730
|
13 544
|
13 543
|
13 480
|
13 468
|
11 812
|
11 796
|
9 944
|
|
| Total Assets |
3 762
N/A
|
199 071
+5 192%
|
213 862
+7%
|
214 455
+0%
|
225 043
+5%
|
253 048
+12%
|
280 265
+11%
|
275 295
-2%
|
286 968
+4%
|
320 728
+12%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1 760
|
34 881
|
41 191
|
45 757
|
13 248
|
10 024
|
12 413
|
6 431
|
19 027
|
25 147
|
|
| Accrued Liabilities |
226
|
6 098
|
5 000
|
6 135
|
8 154
|
8 620
|
9 897
|
12 419
|
20 841
|
24 709
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
133
|
13 052
|
5 812
|
6 906
|
7 024
|
10 493
|
|
| Current Portion of Long-Term Debt |
188
|
87 764
|
3 221
|
118
|
0
|
0
|
406
|
550
|
337
|
408
|
|
| Other Current Liabilities |
3
|
648
|
846
|
137
|
15 877
|
19 490
|
32 496
|
45 350
|
32 090
|
32 766
|
|
| Total Current Liabilities |
2 177
|
129 391
|
50 258
|
52 147
|
37 412
|
51 186
|
61 024
|
71 656
|
79 319
|
93 523
|
|
| Long-Term Debt |
2 775
|
163 011
|
175 716
|
84 976
|
81 334
|
85 771
|
74 071
|
87 169
|
81 692
|
71 824
|
|
| Deferred Income Tax |
154
|
2 967
|
5 546
|
6 238
|
6 435
|
7 017
|
7 205
|
6 798
|
6 410
|
18 084
|
|
| Minority Interest |
672
|
22 660
|
1 680
|
16 656
|
15 084
|
18 560
|
14 451
|
12 615
|
13 155
|
3 282
|
|
| Other Liabilities |
82
|
5 501
|
4 974
|
9 387
|
33 036
|
31 146
|
61 396
|
60 669
|
42 171
|
42 252
|
|
| Total Liabilities |
5 860
N/A
|
323 530
+5 421%
|
234 814
-27%
|
169 404
-28%
|
173 301
+2%
|
193 680
+12%
|
218 147
+13%
|
238 907
+10%
|
222 747
-7%
|
228 965
+3%
|
|
| Equity | |||||||||||
| Common Stock |
4
|
100
|
100
|
196
|
196
|
196
|
196
|
196
|
196
|
196
|
|
| Retained Earnings |
1 768
|
22 469
|
19 001
|
17 283
|
11 585
|
50
|
21 672
|
16
|
27 995
|
53 553
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
60 289
|
60 289
|
60 289
|
60 289
|
60 289
|
60 289
|
60 289
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
21 123
|
21 123
|
21 123
|
21 123
|
|
| Other Equity |
334
|
102 090
|
2 051
|
1 849
|
2 842
|
1 167
|
1 084
|
2 990
|
3 136
|
1 152
|
|
| Total Equity |
2 098
N/A
|
124 459
-5 832%
|
20 952
+83%
|
45 051
N/A
|
51 742
+15%
|
59 368
+15%
|
62 118
+5%
|
36 388
-41%
|
64 221
+76%
|
91 763
+43%
|
|
| Total Liabilities & Equity |
3 762
N/A
|
199 071
+5 192%
|
213 862
+7%
|
214 455
+0%
|
225 043
+5%
|
253 048
+12%
|
280 265
+11%
|
275 295
-2%
|
286 968
+4%
|
320 728
+12%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
200
|
200
|
200
|
294
|
294
|
294
|
294
|
294
|
294
|
294
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
98
|
98
|
98
|
98
|
98
|
98
|
98
|
|