Rosbank PAO
MOEX:ROSB
Cash Flow Statement
Cash Flow Statement
Rosbank PAO
| Dec-2007 | Mar-2015 | Sep-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Cash Taxes Paid |
(1 948)
|
617
|
671
|
(770)
|
(951)
|
(1 348)
|
(948)
|
(1 304)
|
(2 665)
|
(1 885)
|
(2 898)
|
(3 464)
|
(2 289)
|
(3 013)
|
(2 172)
|
(1 573)
|
(2 733)
|
(3 258)
|
(3 141)
|
(3 462)
|
(2 203)
|
(4 027)
|
(4 207)
|
(3 842)
|
(4 035)
|
(1 863)
|
|
| Change in Working Capital |
22 179
|
30 654
|
(39 052)
|
(60 480)
|
(119 148)
|
(37 652)
|
(83 230)
|
(64 427)
|
64 318
|
52 386
|
88 869
|
82 009
|
(40 202)
|
(11 293)
|
29 834
|
49 750
|
116 525
|
40 173
|
(18 785)
|
(4 464)
|
38 323
|
12 582
|
11 521
|
27 023
|
(41 146)
|
(22 466)
|
|
| Cash from Operating Activities |
20 230
N/A
|
38 527
+90%
|
(15 191)
N/A
|
(57 805)
-281%
|
(107 168)
-85%
|
(31 180)
+71%
|
(43 630)
-40%
|
(25 289)
+42%
|
99 408
N/A
|
91 733
-8%
|
127 123
+39%
|
119 245
-6%
|
1 976
-98%
|
25 408
+1 186%
|
71 034
+180%
|
92 994
+31%
|
158 899
+71%
|
86 086
-46%
|
24 436
-72%
|
39 331
+61%
|
84 802
+116%
|
56 530
-33%
|
56 111
-1%
|
70 855
+26%
|
1 922
-97%
|
24 292
+1 164%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(1 322)
|
(628)
|
(2 565)
|
238
|
(426)
|
450
|
(3 207)
|
(3 547)
|
(3 277)
|
(2 850)
|
(2 813)
|
(3 080)
|
(3 813)
|
(3 960)
|
(4 878)
|
(5 661)
|
(5 931)
|
(6 178)
|
(6 151)
|
(6 786)
|
(7 710)
|
(8 333)
|
(9 207)
|
(9 715)
|
(8 497)
|
(8 477)
|
|
| Other Items |
3 421
|
839
|
(1 236)
|
(1 236)
|
(4 715)
|
(854)
|
(2 783)
|
(587)
|
3 974
|
2 348
|
(9 315)
|
(14 061)
|
(29 966)
|
(53 141)
|
(41 896)
|
(43 254)
|
(33 787)
|
52 231
|
(6 468)
|
(30 822)
|
63 578
|
(37 272)
|
23 857
|
(19 025)
|
(72 797)
|
(35 362)
|
|
| Cash from Investing Activities |
2 099
N/A
|
211
-90%
|
(3 801)
N/A
|
(998)
+74%
|
(5 141)
-415%
|
(404)
+92%
|
(5 990)
-1 383%
|
(4 134)
+31%
|
697
N/A
|
(502)
N/A
|
(12 128)
-2 316%
|
(17 141)
-41%
|
(33 779)
-97%
|
(57 101)
-69%
|
(46 774)
+18%
|
(48 915)
-5%
|
(39 718)
+19%
|
46 053
N/A
|
(12 619)
N/A
|
(37 608)
-198%
|
55 868
N/A
|
(45 605)
N/A
|
14 650
N/A
|
(28 740)
N/A
|
(81 294)
-183%
|
(43 839)
+46%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
394
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(17)
|
0
|
19
|
19
|
19
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
13 678
|
2 014
|
3 219
|
(13 370)
|
(12 993)
|
(14 397)
|
(9 864)
|
(10 118)
|
(13 511)
|
(13 441)
|
(15 649)
|
(11 432)
|
(17 830)
|
(29 132)
|
(46 337)
|
(28 819)
|
(22 329)
|
(1 378)
|
4 952
|
(8 746)
|
44
|
(13 630)
|
11 568
|
14 246
|
(12 629)
|
10 777
|
|
| Other |
6 231
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(713)
|
(713)
|
(1 175)
|
(1 177)
|
(1 692)
|
(2 903)
|
(2 431)
|
(1 696)
|
(1 681)
|
(379)
|
(2 478)
|
|
| Cash from Financing Activities |
20 303
N/A
|
2 014
-90%
|
3 219
+60%
|
(13 370)
N/A
|
(12 993)
+3%
|
(14 397)
-11%
|
(9 864)
+31%
|
(10 118)
-3%
|
(13 511)
-34%
|
(13 441)
+1%
|
(15 649)
-16%
|
(11 432)
+27%
|
(17 830)
-56%
|
(29 132)
-63%
|
(46 337)
-59%
|
(29 532)
+36%
|
(23 059)
+22%
|
(2 570)
+89%
|
3 758
N/A
|
(10 455)
N/A
|
(2 840)
+73%
|
(16 042)
-465%
|
9 891
N/A
|
12 584
+27%
|
(13 008)
N/A
|
8 299
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1 001)
|
710
|
5 596
|
(1 732)
|
(3 029)
|
(7 572)
|
(2 756)
|
(6 707)
|
(2 842)
|
(2 998)
|
(2 528)
|
1 329
|
(1 203)
|
326
|
3 552
|
(2 698)
|
(6 847)
|
(7 032)
|
(15 885)
|
25 650
|
12 570
|
35 314
|
30 033
|
(3 135)
|
6 101
|
(17 122)
|
|
| Net Change in Cash |
41 631
N/A
|
41 462
0%
|
(10 177)
N/A
|
(73 905)
-626%
|
(128 331)
-74%
|
(53 553)
+58%
|
(62 240)
-16%
|
(46 248)
+26%
|
83 752
N/A
|
74 792
-11%
|
96 818
+29%
|
92 001
-5%
|
(50 836)
N/A
|
(60 499)
-19%
|
(18 525)
+69%
|
11 849
N/A
|
89 275
+653%
|
122 537
+37%
|
(310)
N/A
|
16 918
N/A
|
150 400
+789%
|
30 197
-80%
|
110 685
+267%
|
51 564
-53%
|
(86 279)
N/A
|
(28 370)
+67%
|
|