Transneft' PAO
MOEX:TRNFP
Cash Flow Statement
Cash Flow Statement
Transneft' PAO
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-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 | Mar-2024 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(25 341)
|
(25 470)
|
(25 303)
|
(25 551)
|
(27 699)
|
(28 940)
|
(32 362)
|
(32 827)
|
(33 127)
|
(28 672)
|
(24 974)
|
(24 944)
|
(27 400)
|
(30 313)
|
(29 626)
|
(29 355)
|
(24 860)
|
(31 419)
|
(42 093)
|
(45 059)
|
(50 776)
|
(48 311)
|
(70 088)
|
(47 884)
|
(70 976)
|
(50 336)
|
(16 271)
|
(34 934)
|
(32 324)
|
(37 643)
|
(53 967)
|
(58 876)
|
(43 547)
|
(36 199)
|
(36 889)
|
(38 034)
|
(38 637)
|
(39 452)
|
(40 157)
|
(41 894)
|
(48 481)
|
(30 771)
|
(29 403)
|
(2 827)
|
35 571
|
35 930
|
66 831
|
63 328
|
52 364
|
28 432
|
50 264
|
35 807
|
23 641
|
76 492
|
55 048
|
86 551
|
86 400
|
61 647
|
68 365
|
49 589
|
(68 289)
|
(94 753)
|
(94 380)
|
|
| Cash Interest Paid |
(874)
|
(1 744)
|
(2 886)
|
(4 764)
|
(6 008)
|
(7 782)
|
(10 423)
|
(11 926)
|
(13 722)
|
(18 066)
|
(21 212)
|
(25 155)
|
(22 736)
|
(23 460)
|
(22 743)
|
(31 747)
|
(35 112)
|
(35 456)
|
(37 347)
|
(32 939)
|
(35 264)
|
(33 016)
|
(33 614)
|
(34 820)
|
(34 490)
|
(34 641)
|
(33 570)
|
(33 753)
|
(34 887)
|
(34 956)
|
(34 929)
|
(32 692)
|
(33 699)
|
(35 867)
|
(37 441)
|
(42 566)
|
(44 746)
|
(46 763)
|
(45 835)
|
(45 725)
|
(46 246)
|
(45 723)
|
(44 392)
|
(45 617)
|
(46 220)
|
(47 049)
|
(49 798)
|
(54 747)
|
(53 167)
|
(56 663)
|
(58 467)
|
(56 001)
|
(57 498)
|
(57 753)
|
(57 981)
|
(51 573)
|
(50 745)
|
(50 047)
|
(47 571)
|
(47 653)
|
27 619
|
23 543
|
(24 701)
|
|
| Change in Working Capital |
25 155
|
21 357
|
13 350
|
12 065
|
2 940
|
1 705
|
11 191
|
16 360
|
32 657
|
36 613
|
43 970
|
42 090
|
42 237
|
39 831
|
72 247
|
70 456
|
67 314
|
72 682
|
35 101
|
45 553
|
52 756
|
59 695
|
76 468
|
64 587
|
79 828
|
70 689
|
89 236
|
106 996
|
104 584
|
124 065
|
75 728
|
75 260
|
81 806
|
59 331
|
82 609
|
85 028
|
89 626
|
72 065
|
73 011
|
78 229
|
101 038
|
101 608
|
76 219
|
45 410
|
(3 924)
|
(5 835)
|
(6 718)
|
(5 932)
|
(4 704)
|
(4 405)
|
(4 744)
|
(5 122)
|
(8 189)
|
(13 457)
|
(12 959)
|
(12 372)
|
114 182
|
(6 666)
|
(8 742)
|
(8 617)
|
8 788
|
85 235
|
169 372
|
|
| Cash from Operating Activities |
103 619
N/A
|
100 340
-3%
|
94 772
-6%
|
81 561
-14%
|
54 514
-33%
|
56 940
+4%
|
61 894
+9%
|
95 408
+54%
|
119 657
+25%
|
133 399
+11%
|
130 196
-2%
|
131 045
+1%
|
163 176
+25%
|
167 771
+3%
|
206 581
+23%
|
199 587
-3%
|
194 465
-3%
|
194 227
0%
|
150 979
-22%
|
165 968
+10%
|
171 611
+3%
|
188 228
+10%
|
184 382
-2%
|
208 774
+13%
|
216 587
+4%
|
242 460
+12%
|
311 197
+28%
|
323 721
+4%
|
322 776
0%
|
339 196
+5%
|
268 570
-21%
|
258 355
-4%
|
273 210
+6%
|
273 452
+0%
|
293 329
+7%
|
295 619
+1%
|
310 039
+5%
|
281 092
-9%
|
285 799
+2%
|
283 665
-1%
|
317 570
+12%
|
341 923
+8%
|
330 924
-3%
|
335 696
+1%
|
327 101
-3%
|
323 633
-1%
|
354 251
+9%
|
346 952
-2%
|
346 215
0%
|
328 155
-5%
|
345 589
+5%
|
356 935
+3%
|
361 223
+1%
|
415 104
+15%
|
377 395
-9%
|
383 913
+2%
|
338 467
-12%
|
303 673
-10%
|
338 343
+11%
|
352 790
+4%
|
(193 479)
N/A
|
(80 304)
+58%
|
449 331
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(151 826)
|
(175 585)
|
(200 103)
|
(208 490)
|
(146 144)
|
(124 459)
|
(97 032)
|
(102 149)
|
(130 021)
|
(146 139)
|
(151 624)
|
(157 790)
|
(203 273)
|
(210 497)
|
(236 838)
|
(244 084)
|
(225 119)
|
(232 926)
|
(237 220)
|
(230 270)
|
(209 526)
|
(194 084)
|
(177 751)
|
(180 018)
|
(196 987)
|
(208 815)
|
(199 294)
|
(209 022)
|
(223 015)
|
(237 568)
|
(263 004)
|
(271 353)
|
(312 020)
|
(314 338)
|
(315 067)
|
(321 454)
|
(323 924)
|
(338 664)
|
(347 132)
|
(350 833)
|
(321 603)
|
(318 880)
|
(320 126)
|
(310 653)
|
(306 880)
|
(296 702)
|
(281 170)
|
(277 199)
|
(268 787)
|
(264 753)
|
(269 013)
|
(264 505)
|
(270 507)
|
(269 218)
|
(247 765)
|
(231 742)
|
(199 326)
|
(178 574)
|
(177 665)
|
(178 024)
|
65 240
|
(11 427)
|
(351 655)
|
|
| Other Items |
2 292
|
2 455
|
2 268
|
(5 466)
|
1 078
|
3 924
|
2 077
|
2 196
|
4 835
|
2 397
|
7 800
|
(26 891)
|
(26 032)
|
(42 829)
|
(42 847)
|
(9 030)
|
4 380
|
387
|
(36 722)
|
(73 760)
|
(102 814)
|
(109 794)
|
(67 086)
|
(28 093)
|
(58 890)
|
(56 379)
|
(104 538)
|
(89 520)
|
(45 930)
|
(17 003)
|
32 864
|
46 510
|
100 265
|
89 265
|
142 347
|
190 700
|
113 150
|
163 978
|
118 455
|
53 627
|
70 895
|
32 060
|
8 972
|
75 543
|
32 708
|
10 027
|
21 305
|
32 594
|
102 364
|
103 914
|
122 052
|
66 017
|
9 744
|
(1 678)
|
(4 126)
|
(27 231)
|
(7 745)
|
8 863
|
(23 440)
|
(39 523)
|
(21 295)
|
6 140
|
79 667
|
|
| Cash from Investing Activities |
(149 534)
N/A
|
(173 130)
-16%
|
(197 835)
-14%
|
(213 956)
-8%
|
(145 066)
+32%
|
(120 535)
+17%
|
(94 955)
+21%
|
(99 953)
-5%
|
(125 186)
-25%
|
(143 742)
-15%
|
(143 824)
0%
|
(184 681)
-28%
|
(229 305)
-24%
|
(253 326)
-10%
|
(279 685)
-10%
|
(253 114)
+10%
|
(220 739)
+13%
|
(232 539)
-5%
|
(273 942)
-18%
|
(304 030)
-11%
|
(312 340)
-3%
|
(303 878)
+3%
|
(244 837)
+19%
|
(208 111)
+15%
|
(255 877)
-23%
|
(265 194)
-4%
|
(303 832)
-15%
|
(298 542)
+2%
|
(268 945)
+10%
|
(254 571)
+5%
|
(230 140)
+10%
|
(224 843)
+2%
|
(211 755)
+6%
|
(225 073)
-6%
|
(172 720)
+23%
|
(130 754)
+24%
|
(210 774)
-61%
|
(174 686)
+17%
|
(228 677)
-31%
|
(297 206)
-30%
|
(250 708)
+16%
|
(286 820)
-14%
|
(311 154)
-8%
|
(235 110)
+24%
|
(274 172)
-17%
|
(286 675)
-5%
|
(259 865)
+9%
|
(244 605)
+6%
|
(166 423)
+32%
|
(160 839)
+3%
|
(146 961)
+9%
|
(198 488)
-35%
|
(260 763)
-31%
|
(270 896)
-4%
|
(251 891)
+7%
|
(258 973)
-3%
|
(207 071)
+20%
|
(169 711)
+18%
|
(201 105)
-18%
|
(217 547)
-8%
|
43 945
N/A
|
(5 287)
N/A
|
(271 988)
-5 044%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 106)
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
47 555
|
84 285
|
109 443
|
132 274
|
85 581
|
61 929
|
34 149
|
24 555
|
42 304
|
55 891
|
220 984
|
178 298
|
287 643
|
274 727
|
107 677
|
130 583
|
30 752
|
31 679
|
32 149
|
32 153
|
(237)
|
(189)
|
(46 620)
|
(46 194)
|
(12 197)
|
(12 197)
|
34 627
|
14 768
|
(19 239)
|
(66 187)
|
(68 799)
|
(55 021)
|
(82 000)
|
(45 367)
|
(77 609)
|
(78 698)
|
(62 721)
|
(64 946)
|
(29 940)
|
(34 931)
|
(50 151)
|
(36 284)
|
(17 103)
|
(13 845)
|
6 961
|
77 810
|
62 492
|
(60 880)
|
(108 064)
|
(180 973)
|
(177 757)
|
(91 695)
|
(30 246)
|
(29 785)
|
(45 843)
|
(602)
|
(62 733)
|
(83 129)
|
(99 971)
|
(99 031)
|
30 492
|
14 459
|
(71 345)
|
|
| Cash Paid for Dividends |
(1 321)
|
0
|
0
|
0
|
(778)
|
0
|
0
|
0
|
(1 102)
|
0
|
0
|
(1 102)
|
(322)
|
0
|
0
|
0
|
(1 417)
|
0
|
0
|
(2 583)
|
(1 173)
|
0
|
0
|
(2 775)
|
(2 768)
|
(2 768)
|
(2 768)
|
(4 738)
|
(4 738)
|
0
|
0
|
(7 897)
|
(7 897)
|
0
|
0
|
(2 941)
|
(2 941)
|
0
|
0
|
(12 796)
|
(12 796)
|
0
|
0
|
(30 555)
|
(58 159)
|
0
|
0
|
(27 604)
|
(54 928)
|
0
|
0
|
(132 524)
|
(77 596)
|
0
|
0
|
0
|
(84 109)
|
0
|
0
|
(150 966)
|
66 853
|
66 852
|
(128 434)
|
|
| Other |
0
|
0
|
(1 650)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
93
|
119
|
108
|
(3 513)
|
(3 492)
|
(3 508)
|
(3 497)
|
(1 252)
|
(12 667)
|
(12 816)
|
0
|
0
|
(121)
|
2
|
(7 709)
|
(7 854)
|
(79 985)
|
(83 844)
|
(76 079)
|
(85 306)
|
(13 456)
|
(9 563)
|
(9 601)
|
(218)
|
(21)
|
(13)
|
(44)
|
(56)
|
23
|
(3 583)
|
(5 467)
|
(5 474)
|
(8 904)
|
(5 354)
|
(3 475)
|
(3 468)
|
(9 218)
|
(9 616)
|
(9 600)
|
(9 597)
|
(943)
|
519
|
2 083
|
(3 722)
|
|
| Cash from Financing Activities |
46 234
N/A
|
83 031
+80%
|
106 472
+28%
|
130 953
+23%
|
84 803
-35%
|
61 151
-28%
|
35 165
-42%
|
23 777
-32%
|
41 202
+73%
|
54 789
+33%
|
219 882
+301%
|
177 196
-19%
|
287 321
+62%
|
274 405
-4%
|
107 355
-61%
|
130 261
+21%
|
29 335
-77%
|
30 262
+3%
|
30 853
+2%
|
29 663
-4%
|
(1 291)
N/A
|
(1 254)
+3%
|
(51 306)
-3 991%
|
(52 461)
-2%
|
(18 473)
+65%
|
(18 462)
+0%
|
30 607
N/A
|
(2 637)
N/A
|
(36 793)
-1 295%
|
(83 741)
-128%
|
(85 098)
-2%
|
(63 039)
+26%
|
(89 895)
-43%
|
(60 973)
+32%
|
(93 360)
-53%
|
(161 624)
-73%
|
(149 506)
+7%
|
(143 966)
+4%
|
(118 187)
+18%
|
(61 183)
+48%
|
(72 510)
-19%
|
(58 681)
+19%
|
(30 117)
+49%
|
(45 527)
-51%
|
(51 183)
-12%
|
19 635
N/A
|
4 305
-78%
|
(142 254)
N/A
|
(166 575)
-17%
|
(241 368)
-45%
|
(238 159)
+1%
|
(178 196)
+25%
|
(113 196)
+36%
|
(110 856)
+2%
|
(126 907)
-14%
|
(9 820)
+92%
|
(156 458)
-1 493%
|
(176 838)
-13%
|
(193 677)
-10%
|
(250 940)
-30%
|
97 864
N/A
|
83 394
-15%
|
(203 501)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(164)
|
(3)
|
(33)
|
(70)
|
(46)
|
(152)
|
(120)
|
369
|
1 394
|
5 467
|
2 298
|
1 547
|
1 901
|
(7 866)
|
(869)
|
(839)
|
(3 066)
|
(2 772)
|
(7 332)
|
1 849
|
3 702
|
1 619
|
9 670
|
(1 587)
|
(3 266)
|
5 134
|
620
|
2 172
|
3 187
|
8 929
|
3 609
|
11 405
|
36 758
|
32 436
|
32 141
|
49 861
|
29 894
|
18 954
|
18 576
|
(6 262)
|
(12 479)
|
(4 496)
|
(722)
|
(899)
|
(170)
|
1 806
|
11 578
|
11 380
|
12 473
|
8 550
|
(2 853)
|
(2 964)
|
(5 515)
|
2 205
|
743
|
4 430
|
4 273
|
90
|
1 955
|
(931)
|
(479)
|
(779)
|
2 513
|
|
| Net Change in Cash |
155
N/A
|
10 238
+6 505%
|
3 376
-67%
|
(1 512)
N/A
|
(5 795)
-283%
|
(2 596)
+55%
|
1 984
N/A
|
19 601
+888%
|
37 067
+89%
|
49 913
+35%
|
208 552
+318%
|
125 107
-40%
|
223 093
+78%
|
180 984
-19%
|
33 382
-82%
|
75 895
+127%
|
(5)
N/A
|
(10 822)
-216 340%
|
(99 442)
-819%
|
(106 550)
-7%
|
(138 318)
-30%
|
(115 285)
+17%
|
(102 091)
+11%
|
(53 385)
+48%
|
(61 029)
-14%
|
(36 062)
+41%
|
38 592
N/A
|
24 714
-36%
|
20 225
-18%
|
9 813
-51%
|
(43 059)
N/A
|
(18 122)
+58%
|
8 318
N/A
|
19 842
+139%
|
59 390
+199%
|
53 102
-11%
|
(20 347)
N/A
|
(18 606)
+9%
|
(42 489)
-128%
|
(80 986)
-91%
|
(18 127)
+78%
|
(8 074)
+55%
|
(11 069)
-37%
|
54 160
N/A
|
1 576
-97%
|
58 399
+3 606%
|
110 269
+89%
|
(28 527)
N/A
|
25 690
N/A
|
(65 502)
N/A
|
(42 384)
+35%
|
(22 713)
+46%
|
(18 251)
+20%
|
35 557
N/A
|
(660)
N/A
|
119 550
N/A
|
(20 789)
N/A
|
(42 786)
-106%
|
(54 484)
-27%
|
(116 628)
-114%
|
(52 149)
+55%
|
(2 976)
+94%
|
(23 645)
-695%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(48 207)
N/A
|
(75 245)
-56%
|
(105 331)
-40%
|
(126 929)
-21%
|
(91 630)
+28%
|
(67 519)
+26%
|
(35 138)
+48%
|
(6 741)
+81%
|
(10 364)
-54%
|
(12 740)
-23%
|
(21 428)
-68%
|
(26 745)
-25%
|
(40 097)
-50%
|
(42 726)
-7%
|
(30 257)
+29%
|
(44 497)
-47%
|
(30 654)
+31%
|
(38 699)
-26%
|
(86 241)
-123%
|
(64 302)
+25%
|
(37 915)
+41%
|
(5 856)
+85%
|
6 631
N/A
|
28 756
+334%
|
19 600
-32%
|
33 645
+72%
|
111 903
+233%
|
114 699
+2%
|
99 761
-13%
|
101 628
+2%
|
5 566
-95%
|
(12 998)
N/A
|
(38 810)
-199%
|
(40 886)
-5%
|
(21 738)
+47%
|
(25 835)
-19%
|
(13 885)
+46%
|
(57 572)
-315%
|
(61 333)
-7%
|
(67 168)
-10%
|
(4 033)
+94%
|
23 043
N/A
|
10 798
-53%
|
25 043
+132%
|
20 221
-19%
|
26 931
+33%
|
73 081
+171%
|
69 753
-5%
|
77 428
+11%
|
63 402
-18%
|
76 576
+21%
|
92 430
+21%
|
90 716
-2%
|
145 886
+61%
|
129 630
-11%
|
152 171
+17%
|
139 141
-9%
|
125 099
-10%
|
160 678
+28%
|
174 766
+9%
|
(128 239)
N/A
|
(91 731)
+28%
|
97 676
N/A
|
|