Yakutskenergo PAO
MOEX:YKEN
Cash Flow Statement
Cash Flow Statement
Yakutskenergo PAO
| 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
2 258
|
2 173
|
1 504
|
1 994
|
1 791
|
(2 014)
|
(2 759)
|
(5 158)
|
(3 054)
|
5 842
|
2 854
|
(1 613)
|
143
|
(2 756)
|
(5 763)
|
(12 205)
|
(9 708)
|
9 590
|
12 764
|
3 963
|
(612)
|
(20 659)
|
(28 720)
|
|
| Depreciation & Amortization |
1 181
|
995
|
1 223
|
1 287
|
1 344
|
1 433
|
1 407
|
1 307
|
1 090
|
1 016
|
1 611
|
2 222
|
2 328
|
2 372
|
2 583
|
2 555
|
2 259
|
1 847
|
2 096
|
2 694
|
3 060
|
3 522
|
3 725
|
|
| Other Non-Cash Items |
1 036
|
1 883
|
1 828
|
1 131
|
1 443
|
5 221
|
5 379
|
8 619
|
7 729
|
(1 381)
|
192
|
3 677
|
3 390
|
3 559
|
3 798
|
12 895
|
12 991
|
(6 216)
|
(8 372)
|
(449)
|
3 087
|
21 326
|
25 179
|
|
| Cash Taxes Paid |
(8)
|
101
|
209
|
287
|
1 119
|
788
|
491
|
808
|
(269)
|
(215)
|
13
|
257
|
(842)
|
187
|
1 246
|
125
|
605
|
436
|
(22)
|
55
|
76
|
14
|
0
|
|
| Cash Interest Paid |
989
|
1 127
|
1 398
|
1 599
|
1 594
|
1 551
|
1 367
|
978
|
767
|
761
|
737
|
709
|
817
|
853
|
901
|
1 126
|
891
|
1 923
|
2 809
|
3 074
|
4 748
|
7 475
|
11 112
|
|
| Change in Working Capital |
(2 302)
|
(2 773)
|
(717)
|
(1 644)
|
(3 466)
|
(1 448)
|
(809)
|
(1 357)
|
(3 893)
|
(1 871)
|
1 240
|
(2 663)
|
(3 812)
|
(1 507)
|
1 594
|
1 184
|
(1 249)
|
(4 551)
|
(5 941)
|
(1 089)
|
(4 566)
|
(6 709)
|
(2 184)
|
|
| Cash from Operating Activities |
2 173
N/A
|
2 278
+5%
|
3 838
+68%
|
2 768
-28%
|
1 112
-60%
|
3 192
+187%
|
3 218
+1%
|
3 411
+6%
|
1 872
-45%
|
3 606
+93%
|
5 897
+64%
|
1 623
-72%
|
2 049
+26%
|
1 668
-19%
|
2 212
+33%
|
4 429
+100%
|
4 293
-3%
|
670
-84%
|
547
-18%
|
5 119
+836%
|
969
-81%
|
(2 520)
N/A
|
(2 000)
+21%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(2 424)
|
(2 246)
|
(2 141)
|
(1 671)
|
(1 844)
|
(1 839)
|
(2 155)
|
(2 520)
|
(2 757)
|
(4 027)
|
(4 044)
|
(4 042)
|
(3 975)
|
(3 153)
|
(2 935)
|
(4 608)
|
(7 109)
|
(5 947)
|
(5 556)
|
(10 259)
|
(10 878)
|
(10 038)
|
(9 542)
|
|
| Other Items |
154
|
(17)
|
19
|
81
|
52
|
98
|
104
|
227
|
250
|
79
|
52
|
47
|
33
|
19
|
14
|
71
|
128
|
(47)
|
(57)
|
168
|
226
|
267
|
297
|
|
| Cash from Investing Activities |
(2 270)
N/A
|
(2 263)
+0%
|
(2 122)
+6%
|
(1 590)
+25%
|
(1 792)
-13%
|
(1 741)
+3%
|
(2 051)
-18%
|
(2 293)
-12%
|
(2 507)
-9%
|
(3 948)
-57%
|
(3 992)
-1%
|
(3 995)
0%
|
(3 942)
+1%
|
(3 134)
+20%
|
(2 921)
+7%
|
(4 537)
-55%
|
(6 981)
-54%
|
(5 994)
+14%
|
(5 613)
+6%
|
(10 091)
-80%
|
(10 652)
-6%
|
(9 771)
+8%
|
(9 245)
+5%
|
|
| 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
|
4 938
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
875
|
1 137
|
(318)
|
504
|
2 258
|
(101)
|
323
|
465
|
1 531
|
1 201
|
(1 417)
|
2 372
|
2 746
|
2 348
|
1 994
|
1 521
|
3 538
|
6 974
|
8 198
|
3 630
|
8 777
|
19 479
|
21 740
|
|
| Other |
(989)
|
(1 127)
|
(1 398)
|
(1 599)
|
(1 594)
|
(1 551)
|
(1 367)
|
(978)
|
(767)
|
(761)
|
(737)
|
(709)
|
(817)
|
(853)
|
(901)
|
(1 126)
|
(891)
|
(1 923)
|
(2 809)
|
(3 074)
|
(4 748)
|
(7 475)
|
(10 088)
|
|
| Cash from Financing Activities |
(114)
N/A
|
10
N/A
|
(1 716)
N/A
|
(1 095)
+36%
|
664
N/A
|
(1 652)
N/A
|
(1 044)
+37%
|
(513)
+51%
|
764
N/A
|
440
-42%
|
(2 154)
N/A
|
1 663
N/A
|
1 929
+16%
|
1 495
-22%
|
1 093
-27%
|
395
-64%
|
2 647
+570%
|
5 051
+91%
|
5 389
+7%
|
5 494
+2%
|
8 967
+63%
|
12 004
+34%
|
11 652
-3%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
(211)
N/A
|
25
N/A
|
0
N/A
|
83
N/A
|
(16)
N/A
|
(201)
-1 156%
|
123
N/A
|
605
+392%
|
129
-79%
|
98
-24%
|
(249)
N/A
|
(709)
-185%
|
36
N/A
|
29
-19%
|
384
+1 224%
|
287
-25%
|
(41)
N/A
|
(273)
-566%
|
323
N/A
|
522
+62%
|
(716)
N/A
|
(287)
+60%
|
407
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(251)
N/A
|
32
N/A
|
1 697
+5 203%
|
1 097
-35%
|
(732)
N/A
|
1 353
N/A
|
1 063
-21%
|
891
-16%
|
(885)
N/A
|
(421)
+52%
|
1 853
N/A
|
(2 419)
N/A
|
(1 926)
+20%
|
(1 485)
+23%
|
(723)
+51%
|
(179)
+75%
|
(2 816)
-1 473%
|
(5 277)
-87%
|
(5 009)
+5%
|
(5 140)
-3%
|
(9 909)
-93%
|
(12 558)
-27%
|
(11 542)
+8%
|
|