НОВАТЭК logo
НОВАТЭК NVTK

НОВАТЭК Cash Flow 2005-2025 | NVTK

Annual Cash Flow НОВАТЭК

2024 2023 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005

Net Income

573 B 574 B 501 B 130 B 1 T 229 B 201 B 308 B 92.9 B 52.8 B 137 B 86.2 B 142 B 50.2 B 33.5 B 32.1 B 25.4 B 19.2 B 19.3 B

Depreciation And Amortization of Intangible Assets

- 75.3 B 56.6 B 39.2 B 32.2 B 33.1 B 34.5 B 34.6 B 20 B 17.2 B 13.5 B 11.5 B 9.48 B 6.76 B 5.74 B 4.58 B 3.73 B 3.73 B 3.41 B

Deferred Income Tax

- - - - - - - - - - - - - - - - - - -

Stock Based Compensation

- - - - - - - - - - - - - 68 M 176 M 176 M 176 M 176 M 108 M

Change In Working Capital

- 38.2 B -24.7 B -16.9 B -9.97 B -11.4 B 5.16 B 14.5 B -5.12 B 2.57 B -19.2 B -4.41 B -3.77 B -2.61 B 877 M 2.62 B -1.55 B -432 M -3.26 B

Other Working Capital

- 38.2 B -15 B -19.5 B -17.5 B 592 M 1.96 B 2.84 B 2.01 B 2.02 B 3.26 B -2.99 B -3.63 B -2.13 B 543 M 3.04 B -1.45 B -23 M -2.76 B

Other Non Cash Items

-216 B -254 B -114 B 20 B -718 B -3.57 B -7.26 B -10.3 B -13.2 B -4.33 B 3.43 B 2.09 B -54.2 B -2.24 B 1.9 B 1.28 B 160 M -1.07 B -5.3 B

Investments In Property Plant And Equipment

- - -187 B -183 B -153 B -74.8 B -35.3 B -30.1 B -42.2 B -56.2 B -51.1 B -37.4 B -26.1 B -21.4 B -16.2 B -30.5 B -19.2 B -4.77 B -4.43 B

Acquisitions Net

- - -2.6 B 195 B 136 B -30.5 B -19.6 B 62.5 B -3.63 B 47.7 B -2.88 B -47.4 B -24.4 B -5.2 B -18.5 B -193 M -989 M -139 M 5.51 B

Purchases Of Investments

- - - - -58.9 B - - - - - - - - - - - - - -

Sales Maturities Of Investments

- - - - -15.9 B - - - - - - - - - - - - - -

Other Investing Activites

-261 B -286 B -63.9 B -60.5 B -77.2 B -16.9 B -3.01 B -14.6 B -2.31 B -1.97 B -6.65 B -1.94 B 3.86 B -1.2 B -20 M -1.14 B -623 M -132 M 8.51 B

Net Cash Used For Investing Activites

-261 B -286 B -253 B -47.9 B -169 B -153 B -58.3 B 11.9 B -159 B -47.5 B -100 B -84.1 B -46.6 B -66.8 B -34.7 B -31.4 B -20.7 B -5.04 B 9.59 B

Debt Repayment

- - -55 B 34.8 B -2.18 B -16.3 B -53.6 B -76.4 B 56.3 B 514 M 19.4 B 40.7 B 18.7 B 33.9 B 7.2 B 16.5 B 2.29 B -5.44 B -16.4 B

Common Stock Repurchased

- - -13 B -8.27 B -1.86 B -2.14 B -1.44 B -916 M -782 M -2.82 B -1.85 B -303 M - - - -599 M - - -

Dividends Paid

- - -154 B -89.9 B -93.5 B -52 B -42.1 B -41.7 B -35.6 B -29 B -22 B -19.7 B -15.2 B -9.87 B -7.63 B -7.65 B -5.86 B -3.29 B -1.89 B

Other Financing Activites

-76.1 B -189 B -15.7 B -14.8 B -21.9 B -23.2 B -6.72 B -37.8 B -7.15 B -5.01 B -2.76 B -18.1 B -15.6 B -292 M - - - - -

Net Cash Used Provided By Financing Activities

-76.1 B -189 B -238 B -78.1 B -119 B -93.7 B -104 B -157 B 12.7 B -36.3 B -7.13 B 2.6 B -10.9 B 24.1 B -422 M 8.26 B -3.57 B -8.73 B -18.3 B

Effect Of Forex Changes On Cash

397 M 33.3 B -2.22 B 20.5 B -7.17 B 5.88 B -645 M -9.84 B 1.36 B 14.5 B 999 M 285 M - -0.000008 - - - - -

Net Change In Cash

20.8 B -7.83 B -73.8 B 66.5 B 11.8 B -24.5 B 17.6 B 19.1 B -12.1 B 41 B -18.1 B -5.41 B 13.6 B -242 M -436 M 8.41 B -3.05 B 2.71 B -47 M

Cash At End Of Period

178 B 158 B 45.9 B 120 B 53.2 B 41.5 B 65.9 B 48.3 B 29.2 B 41.3 B 320 M 18.4 B 3.53 B -14.9 B -2.79 B 5.55 B -2.58 B 3.1 B -5.25 B

Cash At Beginning Of Period

158 B - 120 B 53.2 B 41.5 B 65.9 B 48.3 B 29.2 B 41.3 B 320 M 18.4 B 23.8 B -10.1 B -14.7 B -2.35 B -2.86 B 476 M 391 M -5.2 B

Operating Cash Flow

357 B 433 B 419 B 172 B 307 B 216 B 180 B 174 B 133 B 110 B 88.5 B 75.8 B 71.2 B 42.5 B 34.7 B 31.6 B 21.3 B 16.5 B 8.65 B

Capital Expenditure

- - -187 B -183 B -153 B -74.8 B -35.3 B -30.1 B -42.2 B -56.2 B -51.1 B -37.4 B -26.1 B -21.4 B -16.2 B -30.5 B -19.2 B -4.77 B -4.43 B

Free Cash Flow

357 B 433 B 233 B -11 B 154 B 142 B 145 B 144 B 90.6 B 54 B 37.4 B 38.4 B 45.1 B 21.1 B 18.5 B 1.1 B 2.08 B 11.7 B 4.22 B

All numbers in RUB currency

Quarterly Cash Flow НОВАТЭК

2024-Q2 2024-Q1 2023-Q4 2023-Q3 2023-Q2 2021-Q4 2021-Q3 2021-Q2 2021-Q1 2020-Q4 2020-Q3 2020-Q2 2020-Q1 2019-Q4 2019-Q3 2019-Q2 2019-Q1 2018-Q4 2018-Q3 2018-Q2 2018-Q1 2017-Q4 2017-Q3 2017-Q2 2017-Q1 2016-Q4 2016-Q3 2016-Q2 2016-Q1 2015-Q4 2015-Q3 2015-Q2 2015-Q1 2014-Q4 2014-Q3 2014-Q2 2014-Q1 2013-Q4 2013-Q3 2013-Q2 2013-Q1 2012-Q4

Net Income

192 B 171 B 154 B 154 B 62.7 B 176 B 131 B 113 B 81.6 B 53.6 B 40.2 B 34.7 B 1.01 B 48.2 B 440 B 83.8 B 432 B 58.5 B 64.6 B 48.8 B 56.7 B 57.5 B 48 B 14.8 B 80.6 B 68.1 B 44.2 B 55.3 B 141 B 16.1 B -7.47 B 47.7 B 36.7 B -28.7 B 11.2 B 39.1 B 31.3 B 65 B 29.2 B 14.6 B 28.3 B 21.5 B

Depreciation And Amortization of Intangible Assets

22.1 B 22.1 B 19.7 B 19.7 B 17.9 B 17.8 B 13.3 B 13 B 12.4 B 11.7 B 9.73 B 8.98 B 8.87 B 8.55 B 8.18 B 8.01 B 7.49 B 7.83 B 8.51 B 8.66 B 8.1 B 8.47 B 9 B 8.57 B 8.49 B 8.2 B 10.2 B 8.36 B 7.83 B 5.9 B 4.88 B 4.68 B 4.52 B 4.63 B 4.32 B 4.17 B 4.06 B 3.7 B 3.59 B 3.05 B 3.16 B 3.67 B

Deferred Income Tax

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Stock Based Compensation

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Change In Working Capital

-21 B -21 B 19.1 B 19.1 B - -25.4 B -4.33 B 5.45 B -440 M -16.9 B 975 M -18.3 B 18.8 B 5.32 B -12 B -7.9 B 6.02 B 2.42 B -12.6 B -2.84 B 1.62 B 2.99 B 481 M -907 M 2.6 B 11.8 B 2.46 B -12.3 B 12.5 B 6.37 B -7.94 B -5.76 B 2.22 B 17.6 B -7.94 B -8.93 B 1.8 B -6.34 B -6.24 B -4.37 B -2.24 B -1.91 B

Other Working Capital

-21 B -21 B 19.1 B 19.1 B - -26.6 B -728 M 5.94 B 6.43 B -18.8 B 4.63 B -19.9 B 16.1 B 1.69 B -9.34 B -8.94 B 474 M 14 M -2.77 B -3.14 B 3.64 B 3.57 B 4.01 B -1.72 B 1.9 B 13.3 B 2.33 B -9.01 B 8.72 B 5.16 B -6.8 B -4.35 B 3.15 B 16.9 B -5.56 B -8.35 B 703 M -5.45 B -5.34 B -2.14 B -3.44 B -1.38 B

Other Non Cash Items

-102 B -80.7 B -68 B -68 B 11.5 B -67.4 B -45.7 B 19.9 B -20.3 B 10.8 B -1.6 B -21 B 30.3 B 18.2 B -381 B 27.4 B -383 B -12.8 B -10.1 B 7.31 B -18.3 B -11.6 B -22.4 B 16.7 B -42.8 B -30.8 B -14.1 B -32.1 B -106 B 17.6 B 27.3 B -16.2 B -3.69 B 47.1 B 11.3 B -10.7 B -10.1 B -41.1 B -584 M 2.51 B -3.7 B -5.12 B

Investments In Property Plant And Equipment

- - - - - -50.1 B -55.9 B -43.9 B -36.6 B -60.9 B -34.2 B -55.3 B -35.9 B -54.7 B -34.9 B -26.6 B -42.1 B -31.5 B -19.8 B -17.5 B -5.93 B -10.7 B -11.6 B -9.6 B -3.52 B -9.59 B -5.66 B -7.32 B -7.52 B -10.7 B -9.95 B -13.4 B -8.14 B -17.7 B -10.8 B -13.8 B -14 B -12.9 B -11.9 B -15.6 B -10.7 B -10.6 B

Acquisitions Net

- - - - - -680 M -2.28 B 159 M 208 M 155 M 149 B - 46 B -67 M 113 B - 23.5 B -2 M - - -30.5 B -18 B -1.58 B - - -26 M -19.6 B -6 M 82 B - -3.63 B - - -193 M -2.28 B 31.5 B 18.6 B -2 M 603 M -1.63 B -1.85 B -42.3 B

Purchases Of Investments

- - - - - - - - - - - - - 25.1 B - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Sales Maturities Of Investments

- - - - - - - - - - - - - 17.7 B - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Other Investing Activites

-106 B -106 B -102 B -102 B -40.7 B 5.35 B 10.3 B -66.1 B -13.4 B 104 B -192 B 53.1 B -23 B 17.4 B -142 B -56.9 B 8.43 B -4.04 B -5.79 B -34.4 B -4.41 B -3.85 B 531 M -1.38 B 556 M 4.22 B -2.7 B -11 B -11 B -70.1 B -18.5 B -4.38 B -20.2 B -9.74 B -20.7 B -18.9 B 10.3 B -22.6 B -17.9 B -664 M -5.34 B -4.03 B

Net Cash Used For Investing Activites

-106 B -106 B -102 B -102 B -40.7 B -45.4 B -48 B -110 B -49.9 B 43 B -76.6 B -1.95 B -12.4 B -11.9 B -64.1 B -82.9 B -10.1 B -35.1 B -25.3 B -51.9 B -40.7 B -32.2 B -12.5 B -10.6 B -2.96 B -5.39 B -27.9 B -18.3 B 63.5 B -80.9 B -32.1 B -17.8 B -28.3 B -27.6 B -33.8 B -1.1 B 15 B -35.4 B -29.2 B -17.9 B -17.9 B -56.9 B

Debt Repayment

- - - - - -25.3 B 89 M -3.5 B -49.4 B 33.9 B 9 B -3.33 B -1.01 B -2.18 B -1 B - 1 B - -1.14 B -1.33 B -13.3 B -9.7 B -10.1 B -8.87 B -24.5 B -8.89 B -8.52 B -35.1 B -55.4 B 47.4 B -7.8 B -5.88 B - - - - 514 M 16 B 7.2 B 4.34 B -8.17 B 49.3 B

Common Stock Repurchased

- - - - - -10.3 B -2.69 B - - -465 M - - -7.81 B - - -336 M -1.53 B -118 M - -2.02 B - - -169 M -655 M -618 M -36 M -773 M -4 M -103 M -717 M -65 M - - - - -1.15 B -1.67 B 1 M -90 M -1.12 B -642 M -303 M

Dividends Paid

- - - - - -83 B - - - -35.5 B - - - -42.8 B - - - -27.9 B - - - -21 B - - - -20.8 B - - - -19.9 B - - - -15.4 B - - -15.9 B -10.3 B - -11.7 B -4 M -9.1 B

Other Financing Activites

12.7 B 12.7 B -36.3 B -36.3 B -58 B 23.8 B -4.38 B -77.3 B -5.93 B -5.42 B -5.93 B -56.8 B -4.76 B -6.77 B -3.16 B -58.2 B -4.46 B -8.19 B -5.9 B -29.1 B -4.65 B -2.13 B -1.1 B -23.2 B -1.79 B 2.73 B -3.44 B -23.2 B -3.21 B -1.66 B 15.3 B -1.28 B 3.09 B -1.45 B -1.15 B -14.6 B 14.4 B -427 M -454 M -1.05 B -837 M -149 M

Net Cash Used Provided By Financing Activities

12.7 B 12.7 B -36.3 B -36.3 B -58 B -94.9 B -6.98 B -80.8 B -55.3 B -7.48 B 3.06 B -60.1 B -13.6 B -51.8 B -4.16 B -58.5 B -4.99 B -36.2 B -7.04 B -32.5 B -18 B -32.8 B -11.4 B -32.7 B -26.9 B -27 B -12.7 B -58.3 B -58.7 B 25.1 B 7.39 B -22.9 B 3.09 B -16.8 B -1.15 B -15.7 B -2.53 B 5.4 B 6.66 B -9.54 B -9.65 B 39.7 B

Effect Of Forex Changes On Cash

-456 M -456 M 5.37 B 5.37 B 11.3 B -1.06 B -1.22 B -2.58 B 2.64 B -4.48 B 7.54 B -8.94 B 26.4 B 190 M -1.22 B 841 M -6.98 B 3.33 B -76 M 2.58 B 48 M -318 M -1.15 B 3.11 B -2.28 B -4.02 B -474 M -2.47 B -2.87 B 3.83 B 5.42 B -4.18 B -3.71 B 10.3 B 4.61 B -3.87 B 3.49 B -1.21 B -29 M 1.7 B 538 M -106 M

Net Change In Cash

- - -8.6 B -8.6 B 4.68 B -40.5 B 38.7 B -42.7 B -29.3 B 90.2 B -16.6 B -66.6 B 59.5 B 16.7 B -15.2 B -29.3 B 39.5 B -12 B 17.9 B -19.8 B -10.5 B -8 B 10.1 B -1.1 B 16.7 B 20.8 B 1.67 B -59.7 B 56.3 B -6.01 B -2.53 B -14.4 B 10.8 B 6.47 B -11.5 B 2.96 B 43 B -10 B 3.42 B -9.99 B -1.51 B 948 M

Cash At End Of Period

- - -8.6 B -8.6 B 4.68 B 45.9 B 86.4 B 47.7 B 90.4 B 120 B 29.5 B 46.1 B 113 B 53.2 B 36.5 B 51.7 B 81 B 41.5 B 53.5 B 35.6 B 55.4 B 65.9 B 73.9 B 63.9 B 65 B 48.3 B 27.5 B 25.8 B 85.5 B 29.2 B 35.2 B 37.7 B 52.1 B 41.3 B 34.8 B 46.3 B 43.3 B 320 M 10.3 B 6.92 B 16.9 B 18.4 B

Cash At Beginning Of Period

- - - - - 86.4 B 47.7 B 90.4 B 120 B 29.5 B 46.1 B 113 B 53.2 B 36.5 B 51.7 B 81 B 41.5 B 53.5 B 35.6 B 55.4 B 65.9 B 73.9 B 63.9 B 65 B 48.3 B 27.5 B 25.8 B 85.5 B 29.2 B 35.2 B 37.7 B 52.1 B 41.3 B 34.8 B 46.3 B 43.3 B 320 M 10.3 B 6.92 B 16.9 B 18.4 B 17.5 B

Operating Cash Flow

91.2 B 91.2 B 125 B 125 B 92.1 B 101 B 93.8 B 152 B 73.3 B 59.2 B 49.3 B 4.36 B 59 B 80.2 B 54.3 B 111 B 61.6 B 56 B 50.4 B 61.9 B 48.1 B 57.3 B 35.1 B 39.1 B 48.8 B 57.3 B 42.8 B 19.3 B 54.4 B 45.9 B 16.8 B 30.4 B 39.7 B 40.7 B 18.8 B 23.7 B 27.1 B 21.2 B 26 B 15.8 B 25.5 B 18.2 B

Capital Expenditure

- - - - - -50.1 B -55.9 B -43.9 B -36.6 B -60.9 B -34.2 B -55.3 B -35.9 B -54.7 B -34.9 B -26.6 B -42.1 B -31.5 B -19.8 B -17.5 B -5.93 B -10.7 B -11.6 B -9.6 B -3.52 B -9.59 B -5.66 B -7.32 B -7.52 B -10.7 B -9.95 B -13.4 B -8.14 B -17.7 B -10.8 B -13.8 B -14 B -12.9 B -11.9 B -15.6 B -10.7 B -10.6 B

Free Cash Flow

91.2 B 91.2 B 125 B 125 B 92.1 B 50.8 B 37.9 B 108 B 36.6 B -1.68 B 15.2 B -51 B 23.2 B 25.6 B 19.3 B 84.7 B 19.5 B 24.4 B 30.6 B 44.4 B 42.2 B 46.7 B 23.5 B 29.5 B 45.3 B 47.7 B 37.1 B 12 B 46.9 B 35.2 B 6.82 B 17.1 B 31.6 B 23 B 8.02 B 9.9 B 13.1 B 8.35 B 14.1 B 146 M 14.8 B 7.6 B

All numbers in RUB currency

Cash Flow Statement is one of the three key financial reports of the company НОВАТЭК, reflecting the actual cash inflows and outflows over a certain period. Unlike the income statement, which shows revenues and expenses on an accrual basis, the cash flow statement focuses on real cash flows — how much cash actually came into the company and how much was spent.

Main Sections of the Cash Flow Statement
  • Operating Activities
    This section reflects cash flows related to the company’s core operations: receipts from sales of goods and services, payments to suppliers, employee salaries, taxes, and other operating expenses. Positive cash flow from operating activities indicates the viability of the business and its ability to generate cash.
  • Investing Activities
    Shows cash movements related to the purchase and sale of long-term assets such as real estate, equipment, and investments in other companies. Negative cash flow here often indicates investments in growth, which can be a positive sign.
  • Financing Activities
    Reflects the inflow and outflow of cash related to raising and repaying capital: issuing shares, loans, dividend payments, and loan repayments. This section shows how the company finances its activities and distributes profits.

The cash flow statement is important for investors because it allows them to assess the company’s real liquidity, showing whether it has enough cash to cover current obligations and investments — this is critical for financial stability. Additionally, it helps analyze the quality of earnings, since profits reported in the income statement can be "paper" profits and may not reflect actual cash inflows; the cash flow statement reveals this difference. The presence of free cash is also crucial for evaluating the company’s ability to finance growth and pay dividends, which is important for investors. Attention should also be paid to prolonged negative cash flows from operating activities, as this may serve as a warning sign of potential problems with the core business.

Cash flow statements of other stocks in the Oil gas drilling sector

Issuer Price % 24h Market Cap Country
Crescent Point Energy Corp. Crescent Point Energy Corp.
CPG
- 0.8 % $ 4.71 B canadaCanada
Enerplus Corporation Enerplus Corporation
ERF
- - $ 4.25 B canadaCanada
Berry Corporation Berry Corporation
BRY
$ 3.36 -3.03 % $ 270 M usaUSA
Diamondback Energy Diamondback Energy
FANG
$ 153.77 -1.86 % $ 32.8 B usaUSA
Canadian Natural Resources Limited Canadian Natural Resources Limited
CNQ
$ 32.63 -1.11 % $ 72.6 B canadaCanada
Borr Drilling Limited Borr Drilling Limited
BORR
$ 3.95 0.13 % $ 991 M bermudaBermuda
Barnwell Industries Barnwell Industries
BRN
$ 1.07 -0.93 % $ 10.7 M usaUSA
Centennial Resource Development Centennial Resource Development
CDEV
- 2.19 % $ 2.26 B usaUSA
Camber Energy Camber Energy
CEI
- -6.1 % $ 11.9 M usaUSA
Chesapeake Energy Corporation Chesapeake Energy Corporation
CHK
- -0.96 % $ 10.8 B usaUSA
Devon Energy Corporation Devon Energy Corporation
DVN
$ 36.12 -3.12 % $ 22.8 B usaUSA
Callon Petroleum Company Callon Petroleum Company
CPE
- - $ 2.31 B usaUSA
Mexco Energy Corporation Mexco Energy Corporation
MXC
$ 9.9 -2.94 % $ 20.4 M usaUSA
NextDecade Corporation NextDecade Corporation
NEXT
$ 5.13 -6.04 % $ 998 M usaUSA
Ovintiv Ovintiv
OVV
$ 38.93 -2.77 % $ 10.3 B canadaCanada
TransGlobe Energy Corporation TransGlobe Energy Corporation
TGA
- - $ 371 M canadaCanada
Amplify Energy Corp. Amplify Energy Corp.
AMPY
$ 4.69 -3.3 % $ 186 M usaUSA
Precision Drilling Corporation Precision Drilling Corporation
PDS
$ 68.34 -0.42 % $ 869 M canadaCanada
PEDEVCO Corp. PEDEVCO Corp.
PED
$ 0.54 0.02 % $ 48.2 M usaUSA
EOG Resources EOG Resources
EOG
$ 105.62 -2.2 % $ 59.8 B usaUSA
Epsilon Energy Ltd. Epsilon Energy Ltd.
EPSN
$ 4.85 -2.17 % $ 115 M usaUSA
PrimeEnergy Resources Corporation PrimeEnergy Resources Corporation
PNRG
$ 166.64 -3.86 % $ 294 M usaUSA
Indonesia Energy Corporation Limited Indonesia Energy Corporation Limited
INDO
$ 2.87 -2.71 % $ 33 M indonesiaIndonesia
Antero Resources Corporation Antero Resources Corporation
AR
$ 34.73 -1.31 % $ 10.7 B usaUSA
Falcon Minerals Corporation Falcon Minerals Corporation
FLMN
- -2.56 % $ 2.02 B usaUSA