Transneft' PAO
MOEX:TRNFP
Balance Sheet
Balance Sheet Decomposition
Transneft' PAO
Transneft' PAO
Balance Sheet
Transneft' PAO
| Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | 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 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5 496
|
5 382
|
13 472
|
17 219
|
17 220
|
29 138
|
29 293
|
23 498
|
60 565
|
283 658
|
283 653
|
145 546
|
84 517
|
104 742
|
113 060
|
92 713
|
74 586
|
76 162
|
101 852
|
83 601
|
62 812
|
117 679
|
139 204
|
115 559
|
|
| Cash Equivalents |
5 496
|
5 382
|
13 472
|
17 219
|
17 220
|
29 138
|
29 293
|
23 498
|
60 565
|
283 658
|
283 653
|
145 546
|
84 517
|
104 742
|
113 060
|
92 713
|
74 586
|
76 162
|
101 852
|
83 601
|
62 812
|
117 679
|
139 204
|
115 559
|
|
| Short-Term Investments |
40
|
0
|
700
|
4 124
|
77
|
638
|
216
|
848
|
0
|
35 616
|
51 061
|
181 749
|
213 481
|
301 001
|
441 716
|
429 562
|
352 711
|
267 627
|
186 584
|
235 615
|
289 345
|
346 942
|
353 675
|
399 320
|
|
| Total Receivables |
4 747
|
12 975
|
1 379
|
2 738
|
31 598
|
33 788
|
38 041
|
71 880
|
54 370
|
68 486
|
43 168
|
70 639
|
112 379
|
84 145
|
84 226
|
62 218
|
63 053
|
66 632
|
69 618
|
95 964
|
84 015
|
47 947
|
50 642
|
41 471
|
|
| Accounts Receivables |
2 486
|
657
|
585
|
1 389
|
5 113
|
2 420
|
2 115
|
1 933
|
1 662
|
1 350
|
1 454
|
12 871
|
18 954
|
16 898
|
22 270
|
2 035
|
1 245
|
5 324
|
20 689
|
19 750
|
22 628
|
0
|
10 169
|
13 310
|
|
| Other Receivables |
2 261
|
12 318
|
794
|
1 349
|
26 485
|
31 368
|
35 926
|
69 947
|
52 708
|
69 836
|
44 622
|
57 768
|
93 425
|
67 247
|
61 956
|
60 183
|
64 298
|
71 956
|
90 307
|
115 714
|
106 643
|
0
|
60 811
|
54 781
|
|
| Inventory |
4 498
|
5 365
|
6 051
|
7 515
|
8 187
|
7 144
|
8 374
|
9 880
|
8 904
|
12 900
|
17 272
|
22 508
|
25 623
|
27 883
|
29 973
|
35 071
|
30 930
|
30 662
|
36 383
|
30 874
|
31 267
|
37 772
|
51 848
|
57 030
|
|
| Other Current Assets |
1 237
|
1 583
|
16 701
|
23 605
|
4 011
|
5 655
|
379
|
1 188
|
15 069
|
16 326
|
19 994
|
22 450
|
25 669
|
14 246
|
28 519
|
21 350
|
14 327
|
16 781
|
12 634
|
26 788
|
22 381
|
50 313
|
86 494
|
98 895
|
|
| Total Current Assets |
16 018
|
25 305
|
38 303
|
55 201
|
61 093
|
76 363
|
76 303
|
107 294
|
138 908
|
416 986
|
415 148
|
442 892
|
461 669
|
532 017
|
697 494
|
640 914
|
535 607
|
457 864
|
407 071
|
472 842
|
489 820
|
600 653
|
681 863
|
712 275
|
|
| PP&E Net |
135 631
|
185 531
|
225 174
|
261 185
|
295 904
|
340 190
|
497 619
|
633 560
|
809 128
|
997 400
|
1 214 355
|
1 343 501
|
1 454 147
|
1 527 720
|
1 706 368
|
1 923 466
|
2 146 419
|
2 268 663
|
2 477 126
|
2 653 524
|
2 642 244
|
2 598 543
|
2 641 015
|
2 734 956
|
|
| PP&E Gross |
135 631
|
185 531
|
225 174
|
261 185
|
295 904
|
340 190
|
497 619
|
633 560
|
809 128
|
997 400
|
1 214 355
|
1 343 501
|
1 454 147
|
1 527 720
|
1 706 368
|
1 923 466
|
2 146 419
|
2 268 663
|
2 477 126
|
2 653 524
|
2 642 244
|
2 598 543
|
2 641 015
|
2 734 956
|
|
| Accumulated Depreciation |
133 734
|
167 176
|
203 188
|
215 703
|
230 232
|
247 145
|
266 654
|
293 765
|
349 995
|
392 753
|
460 749
|
537 310
|
620 333
|
717 726
|
826 930
|
940 875
|
1 053 743
|
1 173 288
|
1 338 688
|
1 524 333
|
1 724 756
|
2 139 445
|
2 349 539
|
2 577 186
|
|
| Intangible Assets |
65
|
0
|
510
|
535
|
458
|
458
|
582
|
930
|
1 281
|
1 275
|
1 539
|
1 197
|
2 101
|
3 624
|
4 535
|
9 081
|
8 987
|
8 966
|
107 346
|
17 935
|
15 584
|
11 790
|
12 534
|
15 608
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52 972
|
40 340
|
45 671
|
45 671
|
45 671
|
45 671
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 281
|
1 516
|
15 422
|
29 849
|
912
|
2 136
|
1 669
|
1 409
|
1 443
|
2 083
|
3 741
|
2 094
|
3 426
|
9 787
|
2 766
|
3 428
|
|
| Long-Term Investments |
600
|
1 040
|
1 380
|
1 198
|
1 302
|
1 315
|
1 217
|
754
|
3 529
|
2 570
|
5 171
|
40 767
|
78 170
|
51 097
|
64 262
|
84 253
|
74 289
|
150 116
|
141 497
|
142 767
|
134 684
|
94 029
|
142 119
|
139 681
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 080
|
16 056
|
39 405
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52 972
|
40 340
|
45 671
|
45 671
|
45 671
|
45 671
|
|
| Total Assets |
152 314
N/A
|
211 876
+39%
|
265 367
+25%
|
318 119
+20%
|
358 757
+13%
|
418 326
+17%
|
575 721
+38%
|
742 538
+29%
|
963 127
+30%
|
1 419 747
+47%
|
1 651 635
+16%
|
1 858 206
+13%
|
1 996 999
+7%
|
2 116 594
+6%
|
2 474 328
+17%
|
2 659 123
+7%
|
2 766 745
+4%
|
2 887 692
+4%
|
3 189 753
+10%
|
3 329 502
+4%
|
3 331 429
+0%
|
3 378 553
+1%
|
3 542 024
+5%
|
3 691 024
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 268
|
6 376
|
3 419
|
13 020
|
11 041
|
9 361
|
33 657
|
35 866
|
14 057
|
17 690
|
32 447
|
36 105
|
30 459
|
38 756
|
31 250
|
41 154
|
73 619
|
49 070
|
52 544
|
46 872
|
44 479
|
119 166
|
60 004
|
66 314
|
|
| Accrued Liabilities |
796
|
1 512
|
1 292
|
1 920
|
2 056
|
2 633
|
0
|
0
|
0
|
0
|
19 814
|
31 411
|
35 535
|
34 834
|
36 279
|
42 308
|
15 883
|
18 339
|
26 342
|
21 702
|
25 386
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 221
|
1 516
|
8 984
|
2 432
|
2 545
|
16 290
|
66 466
|
91 255
|
64 140
|
11 336
|
10 655
|
53 372
|
25 531
|
95 965
|
181 920
|
81 494
|
109 047
|
109 730
|
98 540
|
83 811
|
97 367
|
99 023
|
81 813
|
84 831
|
|
| Other Current Liabilities |
2 508
|
6 251
|
7 578
|
11 866
|
14 688
|
21 705
|
4 578
|
2 329
|
33 851
|
50 086
|
48 252
|
59 595
|
60 597
|
58 366
|
134 270
|
75 495
|
94 915
|
103 316
|
117 327
|
151 608
|
137 530
|
96 438
|
188 422
|
194 000
|
|
| Total Current Liabilities |
8 793
|
15 655
|
21 273
|
29 238
|
30 330
|
49 989
|
104 701
|
129 450
|
112 048
|
79 112
|
111 168
|
180 483
|
152 122
|
227 921
|
383 719
|
240 451
|
293 464
|
280 455
|
294 753
|
303 993
|
304 762
|
314 627
|
330 239
|
345 145
|
|
| Long-Term Debt |
87
|
9 353
|
3 485
|
15 952
|
14 969
|
1 649
|
1 681
|
71 322
|
191 597
|
541 952
|
573 148
|
551 939
|
544 103
|
484 593
|
577 272
|
783 509
|
592 505
|
579 180
|
574 452
|
574 341
|
513 026
|
331 013
|
275 328
|
199 419
|
|
| Deferred Income Tax |
28 736
|
24 904
|
28 019
|
28 694
|
27 491
|
25 540
|
26 103
|
29 391
|
24 582
|
30 505
|
37 303
|
37 093
|
39 300
|
45 304
|
55 252
|
33 376
|
46 416
|
47 120
|
67 015
|
66 062
|
70 199
|
75 810
|
72 848
|
103 022
|
|
| Minority Interest |
5 352
|
6 909
|
8 573
|
10 014
|
12 382
|
14 650
|
17 912
|
22 447
|
25 035
|
26 444
|
33 792
|
37 056
|
37 186
|
25 395
|
26 477
|
1 705
|
1 795
|
1 776
|
32 874
|
42 121
|
40 668
|
54 927
|
61 245
|
70 228
|
|
| Other Liabilities |
1 539
|
2 149
|
2 907
|
5 195
|
7 366
|
9 483
|
58 100
|
63 436
|
75 005
|
86 782
|
123 579
|
92 164
|
88 419
|
43 737
|
89 222
|
113 831
|
118 005
|
130 183
|
188 866
|
216 124
|
220 703
|
117 328
|
113 176
|
115 485
|
|
| Total Liabilities |
44 507
N/A
|
58 970
+32%
|
64 257
+9%
|
89 093
+39%
|
92 538
+4%
|
101 311
+9%
|
208 497
+106%
|
316 046
+52%
|
428 267
+36%
|
764 795
+79%
|
878 990
+15%
|
898 735
+2%
|
861 130
-4%
|
826 950
-4%
|
1 131 942
+37%
|
1 172 872
+4%
|
1 052 185
-10%
|
1 038 714
-1%
|
1 157 960
+11%
|
1 202 641
+4%
|
1 149 358
-4%
|
893 705
-22%
|
852 836
-5%
|
833 299
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
225
|
267
|
307
|
307
|
307
|
307
|
307
|
307
|
308
|
308
|
308
|
308
|
308
|
308
|
385
|
308
|
308
|
308
|
308
|
308
|
308
|
308
|
308
|
308
|
|
| Retained Earnings |
107 582
|
152 639
|
200 803
|
228 719
|
265 912
|
316 708
|
366 917
|
426 185
|
482 001
|
602 091
|
719 784
|
906 610
|
1 083 008
|
1 236 783
|
1 289 525
|
1 433 390
|
1 655 708
|
1 790 126
|
1 937 893
|
2 032 961
|
2 088 171
|
2 409 106
|
2 595 288
|
2 763 825
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52 553
|
52 553
|
52 553
|
52 553
|
52 553
|
52 553
|
52 553
|
52 553
|
52 553
|
58 544
|
93 592
|
93 592
|
93 592
|
93 592
|
93 592
|
93 592
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 158
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 991
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
107 807
N/A
|
152 906
+42%
|
201 110
+32%
|
229 026
+14%
|
266 219
+16%
|
317 015
+19%
|
367 224
+16%
|
426 492
+16%
|
534 862
+25%
|
654 952
+22%
|
772 645
+18%
|
959 471
+24%
|
1 135 869
+18%
|
1 289 644
+14%
|
1 342 386
+4%
|
1 486 251
+11%
|
1 714 560
+15%
|
1 848 978
+8%
|
2 031 793
+10%
|
2 126 861
+5%
|
2 182 071
+3%
|
2 484 848
+14%
|
2 689 188
+8%
|
2 857 725
+6%
|
|
| Total Liabilities & Equity |
152 314
N/A
|
211 876
+39%
|
265 367
+25%
|
318 119
+20%
|
358 757
+13%
|
418 326
+17%
|
575 721
+38%
|
742 538
+29%
|
963 129
+30%
|
1 419 747
+47%
|
1 651 635
+16%
|
1 858 206
+13%
|
1 996 999
+7%
|
2 116 594
+6%
|
2 474 328
+17%
|
2 659 123
+7%
|
2 766 745
+4%
|
2 887 692
+4%
|
3 189 753
+10%
|
3 329 502
+4%
|
3 331 429
+0%
|
3 378 553
+1%
|
3 542 024
+5%
|
3 691 024
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
569
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
155
|
155
|
|