N

NK Lukoil PAO
LSE:LKOH

Watchlist Manager
NK Lukoil PAO
LSE:LKOH
Watchlist
Price: 55.7127 USD -22.32% Market Closed
Market Cap: 38.6B USD
Have any thoughts about
NK Lukoil PAO?
Write Note

Cash Flow Statement

Cash Flow Statement
NK Lukoil PAO

Rotate your device to view
Cash Flow Statement
Currency: RUB
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 Dec-2021 Jun-2023 Dec-2023
Operating Cash Flow
Net Income
257 882
303 186
341 717
305 928
339 951
329 830
249 516
231 721
248 289
206 591
395 525
226 433
206 684
335 850
291 135
229 929
228 748
95 158
206 794
226 275
302 356
344 894
418 805
465 557
494 231
580 657
619 174
659 352
673 275
679 895
640 178
444 982
245 017
105 050
15 175
218 562
427 032
569 087
773 442
564 081
1 154 664
Depreciation & Amortization
137 845
146 369
150 053
158 663
167 802
176 670
183 378
194 705
235 889
285 943
293 052
365 637
365 829
365 337
350 976
356 861
341 411
316 140
311 588
308 014
320 568
329 698
325 054
331 970
345 401
367 381
343 085
359 225
367 362
365 966
415 094
421 982
416 977
415 912
405 440
408 436
414 225
418 189
425 466
0
577 367
Other Non-Cash Items
19 952
36 788
21 334
19 571
28 220
38 427
125 013
111 910
110 074
78 359
53 879
10 053
88 536
32 293
206 806
247 744
221 805
335 692
240 175
229 059
139 656
135 566
109 711
78 368
146 728
158 178
183 909
210 186
229 917
213 883
225 046
263 334
291 210
304 537
309 034
265 511
235 474
246 091
235 362
0
257 486
Cash Taxes Paid
0
0
62 884
56 672
87 464
112 406
78 117
78 162
76 887
71 334
85 851
106 172
90 098
104 518
92 377
88 691
89 792
71 073
71 578
62 030
67 562
79 135
88 323
94 345
111 702
125 895
133 064
150 775
158 591
156 053
148 314
139 191
100 820
73 435
57 250
61 350
90 477
124 091
161 698
0
0
Cash Interest Paid
0
0
15 434
15 769
21 891
21 538
12 903
13 409
16 941
18 420
22 880
25 426
29 494
34 445
41 359
42 560
46 743
47 714
49 695
49 227
46 491
43 337
38 872
37 137
37 845
37 688
39 921
42 203
42 195
43 624
41 589
40 556
38 782
38 173
39 100
38 082
36 332
35 341
30 823
0
0
Change in Working Capital
18 325
(14 834)
76 827
107 354
77 465
55 112
(33 866)
(31 783)
(59 580)
(39 694)
(91 040)
107 058
57 829
53 714
55
(46 267)
18 383
42 194
(6 313)
(44 206)
(16 910)
(68 324)
(95 080)
(81 707)
(155 833)
(214 055)
(139 517)
(145 780)
(160 602)
(103 070)
(128 474)
(36 048)
13 880
51 113
46 925
(30 820)
(141 378)
(203 465)
(307 656)
195 820
(165 206)
Cash from Operating Activities
434 003
N/A
471 508
+9%
589 931
+25%
591 516
+0%
613 438
+4%
600 039
-2%
524 041
-13%
506 553
-3%
534 671
+6%
531 199
-1%
651 416
+23%
709 182
+9%
718 880
+1%
787 195
+10%
848 972
+8%
788 267
-7%
810 347
+3%
789 184
-3%
752 244
-5%
719 142
-4%
745 670
+4%
741 834
-1%
758 490
+2%
794 188
+5%
830 527
+5%
892 161
+7%
1 006 651
+13%
1 082 983
+8%
1 109 952
+2%
1 156 674
+4%
1 151 844
0%
1 094 250
-5%
967 084
-12%
876 612
-9%
776 574
-11%
861 689
+11%
935 353
+9%
1 029 902
+10%
1 126 614
+9%
759 901
-33%
1 824 311
+140%
Investing Cash Flow
Capital Expenditures
(303 399)
(332 100)
(361 685)
(388 574)
(408 874)
(440 953)
(476 508)
(482 771)
(515 740)
(538 050)
(575 981)
(617 106)
(614 488)
(616 012)
(600 639)
(564 339)
(546 450)
(512 062)
(497 130)
(501 551)
(503 334)
(513 508)
(511 496)
(502 325)
(483 462)
(475 986)
(451 526)
(427 890)
(429 668)
(427 304)
(449 975)
(482 765)
(492 455)
(496 219)
(495 443)
(472 452)
(459 420)
(440 922)
(433 042)
0
0
Other Items
41 329
23 495
(48 724)
(69 553)
(153 499)
(145 794)
(117 303)
(99 498)
(9 306)
(5 273)
(2 393)
175
1 032
74 790
74 917
64 295
53 081
(15 645)
(3 213)
11 653
91 620
89 035
78 210
68 587
5 750
4 557
31 134
36 347
14 425
(16 030)
(60 151)
(57 528)
(52 550)
(15 251)
2 674
4 709
3 119
(2 962)
(5 013)
(365 128)
(960 179)
Cash from Investing Activities
(262 069)
N/A
(308 607)
-18%
(410 409)
-33%
(458 127)
-12%
(562 374)
-23%
(586 748)
-4%
(593 811)
-1%
(582 269)
+2%
(525 046)
+10%
(543 322)
-3%
(578 374)
-6%
(616 931)
-7%
(613 456)
+1%
(541 222)
+12%
(525 722)
+3%
(500 044)
+5%
(493 369)
+1%
(527 707)
-7%
(500 343)
+5%
(489 898)
+2%
(411 714)
+16%
(424 473)
-3%
(433 286)
-2%
(433 738)
0%
(477 712)
-10%
(471 429)
+1%
(420 392)
+11%
(391 543)
+7%
(415 243)
-6%
(443 334)
-7%
(510 126)
-15%
(540 293)
-6%
(545 005)
-1%
(511 470)
+6%
(492 769)
+4%
(467 743)
+5%
(456 301)
+2%
(443 884)
+3%
(438 055)
+1%
(365 128)
+17%
(960 179)
-163%
Financing Cash Flow
Net Issuance of Common Stock
(14 074)
(5 712)
(3 975)
(114)
(55)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9 474)
(9 474)
(9 474)
0
0
(7 024)
(59 993)
(131 481)
(193 598)
(296 660)
(243 691)
(174 229)
(112 112)
(2 026)
(2 026)
0
0
0
(13 958)
0
0
Net Issuance of Debt
(39 548)
(61 495)
(39 314)
(39 919)
51 215
90 733
131 416
166 275
62 273
107 380
106 780
58 907
52 318
14 632
(94 319)
15 885
45 411
22 175
(11 768)
(110 306)
(161 212)
(149 807)
(57 606)
(70 548)
(144 164)
(164 589)
(208 392)
(224 195)
(117 045)
(108 387)
(112 547)
(102 283)
64 382
(18 297)
(62 028)
(76 599)
(242 744)
(147 918)
51 886
0
0
Cash Paid for Dividends
(50 477)
(60 484)
(86 951)
0
(86 922)
(68 779)
(75 919)
0
(75 861)
(83 698)
(49 651)
(93 275)
(93 255)
(118 853)
(111 858)
(117 247)
(117 248)
(127 019)
(127 345)
(134 989)
(134 996)
(139 729)
(138 810)
(145 726)
(145 730)
(157 765)
(158 370)
(167 701)
(167 691)
(180 722)
(180 747)
(243 608)
(243 603)
(375 532)
(407 309)
(274 335)
(274 337)
(179 453)
(357 672)
0
0
Other
(78 234)
(98 210)
(46 146)
(47 150)
(24 926)
(5 089)
(22 715)
(22 347)
(22 980)
(22 075)
(26 986)
(8 458)
(20 391)
(26 157)
(46 886)
(48 537)
(54 397)
(56 407)
(54 021)
(53 519)
(49 511)
(46 222)
(41 505)
(39 788)
(39 919)
(39 648)
(41 794)
(44 578)
(44 880)
(47 328)
(45 359)
(44 047)
(43 145)
(41 142)
(42 642)
(41 331)
(39 934)
(38 767)
(34 633)
(412 391)
(741 437)
Cash from Financing Activities
(182 334)
N/A
(225 900)
-24%
(176 386)
+22%
(173 500)
+2%
(60 688)
+65%
16 865
N/A
32 782
+94%
68 009
+107%
(36 568)
N/A
1 606
N/A
30 143
+1 777%
(42 827)
N/A
(61 329)
-43%
(130 378)
-113%
(253 063)
-94%
(149 899)
+41%
(126 234)
+16%
(161 251)
-28%
(193 134)
-20%
(298 814)
-55%
(355 193)
-19%
(345 232)
+3%
(247 395)
+28%
(265 536)
-7%
(329 813)
-24%
(369 026)
-12%
(468 549)
-27%
(567 955)
-21%
(523 214)
+8%
(633 097)
-21%
(582 344)
+8%
(564 167)
+3%
(334 478)
+41%
(436 997)
-31%
(514 005)
-18%
(392 265)
+24%
(557 015)
-42%
(366 138)
+34%
(354 377)
+3%
(412 391)
-16%
(741 437)
-80%
Change in Cash
Effect of Foreign Exchange Rates
(7 125)
4 747
1 863
(3 875)
2 390
(766)
(1 306)
(1 991)
1 330
(1 408)
22 826
(16 312)
(31 539)
(13 191)
18 053
2 374
3 692
(17 515)
(54 663)
(48 473)
(25 790)
(23 813)
(8 786)
5 390
16 531
26 594
44 550
24 254
(4 588)
(4 866)
(35 992)
66 369
22 490
68 662
58 000
(13 154)
17 025
(36 738)
(532)
157 484
176 780
Net Change in Cash
(17 525)
N/A
(58 252)
-232%
4 999
N/A
(43 986)
N/A
(7 234)
+84%
29 390
N/A
(38 294)
N/A
(9 698)
+75%
(25 613)
-164%
(11 925)
+53%
126 011
N/A
33 112
-74%
12 556
-62%
102 404
+716%
88 240
-14%
140 698
+59%
194 436
+38%
82 711
-57%
4 104
-95%
(118 043)
N/A
(47 027)
+60%
(51 684)
-10%
69 023
N/A
100 304
+45%
39 533
-61%
78 300
+98%
162 260
+107%
147 739
-9%
166 907
+13%
75 377
-55%
23 382
-69%
56 159
+140%
110 091
+96%
(3 193)
N/A
(172 200)
-5 293%
(11 473)
+93%
(60 938)
-431%
183 142
N/A
333 650
+82%
139 866
-58%
299 475
+114%
Free Cash Flow
Free Cash Flow
130 604
N/A
139 408
+7%
228 246
+64%
202 942
-11%
204 564
+1%
159 086
-22%
47 533
-70%
23 782
-50%
18 931
-20%
(6 851)
N/A
75 435
N/A
92 076
+22%
104 392
+13%
171 183
+64%
248 333
+45%
223 928
-10%
263 897
+18%
277 122
+5%
255 114
-8%
217 591
-15%
242 336
+11%
228 326
-6%
246 994
+8%
291 863
+18%
347 065
+19%
416 175
+20%
555 125
+33%
655 093
+18%
680 284
+4%
729 370
+7%
701 869
-4%
611 485
-13%
474 629
-22%
380 393
-20%
281 131
-26%
389 237
+38%
475 933
+22%
588 980
+24%
693 572
+18%
759 901
+10%
1 824 311
+140%

See Also

Discover More