Ob''yedinennaya Aviastroitel'naya Korporatsiya PAO
MOEX:UNAC
Balance Sheet
Balance Sheet Decomposition
Ob''yedinennaya Aviastroitel'naya Korporatsiya PAO
Ob''yedinennaya Aviastroitel'naya Korporatsiya PAO
Balance Sheet
Ob''yedinennaya Aviastroitel'naya Korporatsiya PAO
| Dec-2007 | 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-2021 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
22 548
|
60 122
|
47 784
|
46 002
|
52 453
|
150 258
|
92 667
|
155 245
|
172 733
|
157 337
|
179 748
|
146 190
|
180 381
|
289 147
|
332 255
|
337 618
|
|
| Cash |
18 582
|
46 304
|
36 505
|
37 604
|
51 913
|
57 591
|
91 754
|
154 783
|
168 634
|
0
|
179 291
|
145 992
|
180 348
|
289 124
|
331 997
|
337 600
|
|
| Cash Equivalents |
3 966
|
13 818
|
11 279
|
8 398
|
540
|
92 667
|
913
|
462
|
4 099
|
157 337
|
457
|
198
|
33
|
23
|
258
|
18
|
|
| Short-Term Investments |
1 170
|
5 938
|
4 119
|
2 792
|
3 277
|
623
|
752
|
247
|
2 880
|
844
|
353
|
357
|
9 437
|
3 896
|
5 525
|
5 419
|
|
| Total Receivables |
28 474
|
49 586
|
53 887
|
72 021
|
65 730
|
255 294
|
115 784
|
188 941
|
228 247
|
136 257
|
254 235
|
260 960
|
275 211
|
280 073
|
411 507
|
528 278
|
|
| Accounts Receivables |
15 375
|
27 140
|
21 970
|
41 728
|
31 413
|
40 162
|
78 650
|
108 178
|
143 550
|
15 329
|
218 336
|
236 736
|
195 237
|
42 585
|
99 649
|
150 730
|
|
| Other Receivables |
13 099
|
22 446
|
31 917
|
30 293
|
34 317
|
215 132
|
37 134
|
80 763
|
84 697
|
120 928
|
35 899
|
24 224
|
79 974
|
237 488
|
311 858
|
377 548
|
|
| Inventory |
44 731
|
76 448
|
62 987
|
124 032
|
155 306
|
133 021
|
250 895
|
157 468
|
179 956
|
215 854
|
204 340
|
231 994
|
242 692
|
241 838
|
226 704
|
299 858
|
|
| Other Current Assets |
9 535
|
10 793
|
16 539
|
9 206
|
8 238
|
38 691
|
47 517
|
102 493
|
106 589
|
131 474
|
117 818
|
125 594
|
114 920
|
177 788
|
384 907
|
457 430
|
|
| Total Current Assets |
106 458
|
202 887
|
185 316
|
254 053
|
285 004
|
485 755
|
507 615
|
604 394
|
690 405
|
641 766
|
756 494
|
765 095
|
822 641
|
992 742
|
1 360 898
|
1 628 603
|
|
| PP&E Net |
37 352
|
85 575
|
87 365
|
96 107
|
112 056
|
144 205
|
151 955
|
172 427
|
175 433
|
84 515
|
83 102
|
128 386
|
36 272
|
64 571
|
150 048
|
232 990
|
|
| PP&E Gross |
37 352
|
85 575
|
87 365
|
96 107
|
112 056
|
144 205
|
151 955
|
172 427
|
175 433
|
84 515
|
83 102
|
128 386
|
36 272
|
64 571
|
150 048
|
232 990
|
|
| Accumulated Depreciation |
7 031
|
17 600
|
23 986
|
37 937
|
47 439
|
83 588
|
83 859
|
104 834
|
105 528
|
221 495
|
246 237
|
226 272
|
344 357
|
357 341
|
299 502
|
300 009
|
|
| Intangible Assets |
20 184
|
26 722
|
36 970
|
44 927
|
49 790
|
93 752
|
89 917
|
88 363
|
84 353
|
53 365
|
101 614
|
73 220
|
61 214
|
67 894
|
144 972
|
168 372
|
|
| Goodwill |
0
|
0
|
0
|
0
|
1 943
|
0
|
3 600
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
533
|
4 303
|
1 377
|
4 645
|
6 595
|
4 744
|
4 103
|
0
|
8 022
|
13 147
|
8 797
|
11 107
|
9 284
|
7 794
|
45 919
|
78 517
|
|
| Long-Term Investments |
10 267
|
12 639
|
12 467
|
12 656
|
13 389
|
9 963
|
11 685
|
11 129
|
8 184
|
11 135
|
12 781
|
8 251
|
11 279
|
9 319
|
13 569
|
13 751
|
|
| Other Long-Term Assets |
3 021
|
11 379
|
8 158
|
9 034
|
6 738
|
14 320
|
10 263
|
14 818
|
17 532
|
32 668
|
23 856
|
33 255
|
38 052
|
44 650
|
130 605
|
166 668
|
|
| Other Assets |
0
|
0
|
0
|
0
|
1 943
|
0
|
3 600
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
177 815
N/A
|
343 505
+93%
|
331 653
-3%
|
421 422
+27%
|
475 515
+13%
|
752 739
+58%
|
779 138
+4%
|
898 905
+15%
|
983 929
+9%
|
836 596
-15%
|
986 644
+18%
|
1 019 314
+3%
|
978 742
-4%
|
1 186 970
+21%
|
1 846 011
+56%
|
2 288 901
+24%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
27 089
|
34 102
|
26 393
|
32 982
|
32 969
|
226 027
|
66 089
|
68 484
|
84 466
|
143 642
|
144 100
|
165 322
|
256 360
|
229 829
|
331 204
|
402 875
|
|
| Accrued Liabilities |
13 236
|
3 515
|
3 162
|
3 555
|
4 474
|
492
|
6 792
|
8 393
|
8 522
|
620
|
732
|
762
|
487
|
5 270
|
9 824
|
26 365
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
27 071
|
95 992
|
78 948
|
79 707
|
93 008
|
150 840
|
150 785
|
109 060
|
148 673
|
127 528
|
209 278
|
265 561
|
412 029
|
374 278
|
226 044
|
332 645
|
|
| Other Current Liabilities |
6 478
|
59 899
|
56 923
|
81 020
|
101 737
|
3 019
|
153 404
|
250 279
|
270 841
|
187 576
|
218 817
|
199 711
|
143 976
|
235 226
|
354 541
|
565 253
|
|
| Total Current Liabilities |
73 874
|
193 508
|
165 426
|
197 264
|
232 188
|
380 378
|
377 070
|
436 216
|
512 502
|
459 366
|
572 927
|
631 356
|
812 852
|
844 603
|
921 613
|
1 327 138
|
|
| Long-Term Debt |
32 923
|
67 039
|
75 723
|
115 278
|
122 191
|
187 500
|
204 228
|
199 896
|
232 940
|
282 110
|
321 739
|
295 307
|
194 105
|
353 167
|
540 699
|
560 749
|
|
| Deferred Income Tax |
5 178
|
3 566
|
1 352
|
5 420
|
3 266
|
9 733
|
10 020
|
13 677
|
16 487
|
14 829
|
13 839
|
20 091
|
17 793
|
13 906
|
9 356
|
19 146
|
|
| Minority Interest |
11 692
|
4 250
|
3 228
|
2 452
|
1 769
|
7 325
|
9 671
|
329
|
22 888
|
10 680
|
13 161
|
13 868
|
2 198
|
8 858
|
3 808
|
4 943
|
|
| Other Liabilities |
1 691
|
11 167
|
3 944
|
7 241
|
8 920
|
62 499
|
49 619
|
72 148
|
67 211
|
39 453
|
36 219
|
77 674
|
103 434
|
127 230
|
298 041
|
302 145
|
|
| Total Liabilities |
125 358
N/A
|
279 530
+123%
|
249 673
-11%
|
327 655
+31%
|
364 796
+11%
|
647 435
+77%
|
650 608
+0%
|
721 608
+11%
|
852 028
+18%
|
806 438
-5%
|
957 885
+19%
|
1 038 296
+8%
|
1 130 382
+9%
|
1 347 764
+19%
|
1 773 517
+32%
|
2 214 121
+25%
|
|
| Equity | |||||||||||||||||
| Common Stock |
96 724
|
131 605
|
188 633
|
201 926
|
219 655
|
188 903
|
188 903
|
202 843
|
310 891
|
310 891
|
423 572
|
423 572
|
447 884
|
451 638
|
143 894
|
268 498
|
|
| Retained Earnings |
50 696
|
95 563
|
114 263
|
120 048
|
116 139
|
118 216
|
90 949
|
195 369
|
246 240
|
386 859
|
420 874
|
478 138
|
625 307
|
635 459
|
392 555
|
402 215
|
|
| Additional Paid In Capital |
0
|
25 934
|
4 566
|
7 264
|
4 566
|
16 909
|
16 909
|
118 786
|
47 174
|
86 326
|
6 454
|
15 238
|
5 092
|
4 658
|
4 566
|
179 935
|
|
| Unrealized Security Profit/Loss |
207
|
207
|
207
|
207
|
207
|
0
|
207
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
298 019
|
10 003
|
|
| Treasury Stock |
0
|
410
|
410
|
410
|
410
|
267
|
410
|
0
|
267
|
267
|
267
|
467
|
467
|
2 913
|
467
|
467
|
|
| Other Equity |
6 222
|
2 202
|
3 247
|
4 828
|
2 840
|
17 975
|
13 870
|
51 304
|
20 343
|
20 067
|
19 874
|
20 813
|
21 158
|
21 282
|
19 037
|
19 026
|
|
| Total Equity |
52 457
N/A
|
63 975
+22%
|
81 980
+28%
|
93 767
+14%
|
110 719
+18%
|
105 304
-5%
|
128 530
+22%
|
177 297
+38%
|
131 901
-26%
|
30 158
-77%
|
28 759
-5%
|
18 982
N/A
|
151 640
-699%
|
160 794
-6%
|
72 494
N/A
|
74 780
+3%
|
|
| Total Liabilities & Equity |
177 815
N/A
|
343 505
+93%
|
331 653
-3%
|
421 422
+27%
|
475 515
+13%
|
752 739
+58%
|
779 138
+4%
|
898 905
+15%
|
983 929
+9%
|
836 596
-15%
|
986 644
+18%
|
1 019 314
+3%
|
978 742
-4%
|
1 186 970
+21%
|
1 846 011
+56%
|
2 288 901
+24%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
96 724
|
112 327
|
156 860
|
201 616
|
219 345
|
219 345
|
219 345
|
235 554
|
361 191
|
361 191
|
492 216
|
492 216
|
520 485
|
521 396
|
525 550
|
994 126
|
|