Territorial'naya Generiruyushchaya Kompaniya No2 PAO
MOEX:TGKB
Cash Flow Statement
Cash Flow Statement
Territorial'naya Generiruyushchaya Kompaniya No2 PAO
| Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(1 514)
|
(2 575)
|
(3 874)
|
(3 755)
|
(3 343)
|
(3 074)
|
(738)
|
5 147
|
1 988
|
(1 877)
|
530
|
1 207
|
2 793
|
767
|
(1 460)
|
(621)
|
(3 175)
|
89
|
1 334
|
(2 494)
|
(15 993)
|
(17 104)
|
(4 778)
|
|
| Depreciation & Amortization |
2 618
|
2 329
|
2 043
|
1 931
|
1 812
|
1 775
|
1 764
|
1 712
|
1 617
|
1 973
|
2 394
|
2 489
|
2 822
|
3 231
|
3 191
|
3 358
|
3 713
|
3 085
|
2 429
|
2 861
|
3 221
|
2 912
|
2 668
|
|
| Other Non-Cash Items |
2 463
|
3 677
|
5 124
|
5 496
|
5 665
|
5 456
|
3 669
|
(559)
|
3 249
|
6 375
|
2 931
|
2 829
|
1 741
|
4 765
|
6 768
|
5 297
|
6 623
|
4 436
|
3 242
|
8 286
|
21 005
|
21 054
|
8 540
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
3
|
4
|
0
|
76
|
136
|
375
|
392
|
916
|
456
|
282
|
407
|
616
|
783
|
665
|
401
|
606
|
839
|
696
|
466
|
|
| Cash Interest Paid |
1 700
|
1 670
|
1 850
|
2 252
|
2 450
|
2 416
|
2 101
|
1 735
|
1 592
|
1 561
|
1 683
|
1 805
|
1 725
|
1 644
|
1 595
|
1 441
|
1 409
|
1 454
|
1 775
|
1 896
|
1 957
|
2 300
|
2 581
|
|
| Change in Working Capital |
2 213
|
664
|
(3 001)
|
887
|
(4 196)
|
875
|
442
|
4 868
|
2 720
|
(5 485)
|
(6 306)
|
(4 715)
|
(900)
|
(1 965)
|
(271)
|
(882)
|
97
|
(186)
|
(4 942)
|
(5 172)
|
3 695
|
8 330
|
5 972
|
|
| Cash from Operating Activities |
5 781
N/A
|
4 095
-29%
|
292
-93%
|
4 559
+1 462%
|
(62)
N/A
|
5 031
N/A
|
5 136
+2%
|
11 169
+117%
|
9 574
-14%
|
985
-90%
|
(451)
N/A
|
1 810
N/A
|
6 456
+257%
|
6 798
+5%
|
8 227
+21%
|
7 153
-13%
|
7 259
+1%
|
7 424
+2%
|
2 063
-72%
|
3 481
+69%
|
11 929
+243%
|
15 193
+27%
|
12 403
-18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(1 773)
|
(1 289)
|
(826)
|
(733)
|
(1 060)
|
(1 043)
|
(1 086)
|
(816)
|
(629)
|
(701)
|
(2 091)
|
(2 529)
|
(1 508)
|
(1 752)
|
(1 571)
|
(962)
|
(1 727)
|
(1 794)
|
(1 053)
|
(1 216)
|
(1 480)
|
(1 735)
|
(1 994)
|
|
| Other Items |
114
|
1 953
|
2 050
|
427
|
591
|
0
|
(723)
|
(700)
|
9
|
(12)
|
(33)
|
(93)
|
(47)
|
12
|
(244)
|
(765)
|
(838)
|
(348)
|
(79)
|
(69)
|
(1 163)
|
(1 142)
|
(44)
|
|
| Cash from Investing Activities |
(1 659)
N/A
|
664
N/A
|
1 224
+84%
|
(306)
N/A
|
(468)
-53%
|
(752)
-61%
|
(1 809)
-141%
|
(1 515)
+16%
|
(620)
+59%
|
(713)
-15%
|
(2 124)
-198%
|
(2 622)
-23%
|
(1 555)
+41%
|
(1 741)
-12%
|
(1 816)
-4%
|
(1 727)
+5%
|
(2 565)
-49%
|
(2 142)
+16%
|
(1 132)
+47%
|
(1 284)
-13%
|
(2 643)
-106%
|
(2 878)
-9%
|
(2 038)
+29%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 445)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2 435)
|
(2 262)
|
(2 890)
|
(2 497)
|
(930)
|
(1 870)
|
(1 648)
|
(1 650)
|
(2 104)
|
1 989
|
4 298
|
1 550
|
(2 014)
|
(2 376)
|
(3 579)
|
(4 009)
|
(3 516)
|
(2 369)
|
1 934
|
1 431
|
(6 691)
|
(11 049)
|
(7 102)
|
|
| Other |
(1 700)
|
(1 924)
|
(2 169)
|
(2 315)
|
(2 453)
|
(2 430)
|
(2 111)
|
(1 735)
|
(1 609)
|
(1 579)
|
(2 069)
|
(2 808)
|
(2 654)
|
(2 406)
|
(2 576)
|
(1 413)
|
(1 025)
|
(2 206)
|
(2 969)
|
(3 036)
|
(2 477)
|
(2 300)
|
(2 537)
|
|
| Cash from Financing Activities |
(4 135)
N/A
|
(4 186)
-1%
|
(5 058)
-21%
|
(4 813)
+5%
|
(3 384)
+30%
|
(4 300)
-27%
|
(3 759)
+13%
|
(3 384)
+10%
|
(6 158)
-82%
|
(2 034)
+67%
|
2 229
N/A
|
(1 259)
N/A
|
(4 668)
-271%
|
(4 782)
-2%
|
(6 155)
-29%
|
(5 422)
+12%
|
(4 541)
+16%
|
(4 575)
-1%
|
(1 036)
+77%
|
(1 604)
-55%
|
(9 168)
-471%
|
(13 349)
-46%
|
(9 638)
+28%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
(5)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(13)
N/A
|
574
N/A
|
(3 542)
N/A
|
(559)
+84%
|
(3 914)
-600%
|
(21)
+99%
|
(478)
-2 233%
|
6 269
N/A
|
2 790
-55%
|
(1 773)
N/A
|
(346)
+80%
|
(2 071)
-499%
|
233
N/A
|
275
+18%
|
256
-7%
|
4
-98%
|
153
+3 602%
|
706
+362%
|
(105)
N/A
|
592
N/A
|
118
-80%
|
(1 034)
N/A
|
727
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
4 008
N/A
|
2 807
-30%
|
(534)
N/A
|
3 827
N/A
|
(1 122)
N/A
|
3 988
N/A
|
4 050
+2%
|
10 353
+156%
|
8 944
-14%
|
285
-97%
|
(2 542)
N/A
|
(719)
+72%
|
4 948
N/A
|
5 045
+2%
|
6 656
+32%
|
6 191
-7%
|
5 532
-11%
|
5 630
+2%
|
1 010
-82%
|
2 265
+124%
|
10 448
+361%
|
13 457
+29%
|
10 409
-23%
|
|