ФосАгро logo
ФосАгро PHOR

ФосАгро Cash Flow 2008-2025 | PHOR

Annual Cash Flow ФосАгро

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008

Net Income

86.1 B 228 B 164 B 57.7 B 51.7 B 28.1 B 34 B 74.9 B 46.2 B -15.4 B 10 B 31.2 B 29.3 B 14.7 B 11.1 B 42.2 B

Depreciation And Amortization of Intangible Assets

32.3 B 29.5 B 27.7 B 26.6 B 23.9 B 20.9 B 15.3 B 10.8 B 9.13 B 8.01 B 7.79 B 6.52 B 6.05 B 5.78 B 4.1 B 3.23 B

Deferred Income Tax

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

Stock Based Compensation

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

Change In Working Capital

-5.56 B -7.94 B -32 B 9.83 B 9.76 B -4.46 B -8.77 B -3.12 B -8.66 B -5.13 B 814 M -1.25 B 3.3 B -2.23 B -4.64 B 3.36 B

Other Working Capital

46 M 4.37 B -21.2 B 11.7 B 8.16 B 979 M -1.36 B -1 B -3.38 B -5.03 B 692 M 591 M 5.68 B -1.36 B -6.57 B 6.57 B

Other Non Cash Items

38.8 B -46.7 B -33.6 B -10.4 B -13.8 B 5.65 B 6.36 B 3.77 B 4.87 B 10.6 B 1.13 B -620 M 3.08 B 1.01 B 2.89 B 2.09 B

Investments In Property Plant And Equipment

-66.1 B -63.9 B -48 B -40.9 B -42.7 B -38.4 B -35.9 B -40.2 B -42.7 B -20.7 B -18 B -13.5 B -13 B -13.2 B -12.4 B -11.3 B

Acquisitions Net

- -36.7 B - - 86 M 19 M 365 M 1.33 B 10.2 B - 96 M -1.41 B - - -4.8 B -1.08 B

Purchases Of Investments

- - - - - -8 M - - - - - -21 M -1.42 B -1.58 B -1.05 B -676 M

Sales Maturities Of Investments

- 1.78 B - 42 M - - 359 M 1.28 B - 254 M 107 M 669 M 1.39 B 2.36 B 2.61 B 2.93 B

Other Investing Activites

1.95 B -164 M -417 M -383 M -628 M -814 M 1.57 B 2.23 B 1.03 B 339 M 2.73 B 801 M 6.31 B -977 M 1.46 B -5.07 B

Net Cash Used For Investing Activites

-64.2 B -99 B -48.4 B -41.2 B -43.3 B -39.2 B -34.3 B -38 B -31.5 B -20.2 B -15.5 B -12.6 B -6.74 B -17 B -9.36 B -14.1 B

Debt Repayment

17.6 B 33.2 B 11.5 B -2.66 B 6.03 B 302 M 14.5 B -1.53 B -17.6 B 28.3 B 10.6 B 5.43 B 18.5 B 4.84 B -1.87 B -1.45 B

Common Stock Repurchased

- - - - - - - - - - - - - -75 M - -

Dividends Paid

-94.5 B -142 B -72.3 B -38.9 B -32.2 B -13.6 B -14.8 B -28 B -18.1 B -5.74 B -7.51 B -11.9 B -32.3 B -2.47 B -948 M -943 M

Other Financing Activites

-1.55 B -1.43 B -1.95 B -2.52 B -1.91 B -1.31 B -27 M -343 M -1.67 B -14.1 B -13.1 B -13.6 B -1.01 B -820 M -5.36 B -7.62 B

Net Cash Used Provided By Financing Activities

-78.5 B -110 B -62.7 B -44 B -28.1 B -14.6 B -306 M -29.8 B -37.4 B 8.4 B -3.66 B -20 B -14 B 1.48 B -8.18 B -10 B

Effect Of Forex Changes On Cash

6.8 B -2.35 B -1.94 B 1.74 B -1.23 B 722 M 89 M -4.59 B 4.24 B 6.05 B 495 M -140 M 38 M 0 79 M 27 M

Net Change In Cash

15.8 B -8.35 B 13.2 B 224 M -1.08 B 6.63 B -4.57 B -22.1 B -1.34 B 21.7 B -726 M -7.28 B 11.7 B -361 M -8.73 B 12.2 B

Cash At End Of Period

29.2 B 13.4 B 21.7 B 8.46 B 8.24 B 9.32 B 2.69 B 7.26 B 29.3 B 30.7 B 8.94 B 9.66 B 3.51 B 3.05 B 4.38 B 18.4 B

Cash At Beginning Of Period

13.4 B 21.7 B 8.46 B 8.24 B 9.32 B 2.69 B 7.26 B 29.3 B 30.7 B 8.94 B 9.66 B 16.9 B -8.18 B 3.41 B 13.1 B 6.28 B

Operating Cash Flow

134 B 203 B 126 B 83.7 B 71.6 B 59.7 B 30 B 50.4 B 63.3 B 27.5 B 17.9 B 25.5 B 32.4 B 15.1 B 8.73 B 36.3 B

Capital Expenditure

-66.1 B -63.9 B -48 B -40.9 B -42.7 B -38.4 B -35.9 B -40.2 B -42.7 B -20.7 B -18 B -13.5 B -13 B -13.2 B -12.4 B -11.3 B

Free Cash Flow

68.2 B 139 B 78.3 B 42.9 B 28.9 B 21.3 B -5.92 B 10.1 B 20.6 B 6.8 B -68 M 12 B 19.4 B 1.9 B -3.64 B 24.9 B

All numbers in RUB currency

Quarterly Cash Flow ФосАгро

2024-Q2 2024-Q1 2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 2022-Q2 2022-Q1 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 2012-Q3 2011-Q4

Net Income

34.7 B 18.8 B 29.3 B 46.2 B 33.2 B 47.6 B 51.6 B 56.6 B 39.9 B 80.3 B 41.8 B 39.2 B 30.3 B 26.8 B 12.6 B 19.8 B 13.6 B 11.5 B 5.21 B 15.2 B 5.45 B 25.8 B 6.2 B -463 M 13.8 B 8.58 B 6.17 B 9.35 B 3.08 B 15.4 B 13.5 B 15.7 B 17.4 B 28.4 B 6.28 B 5.19 B 17.4 B 17.4 B -23.7 B -2.1 B 8.11 B 2.28 B -644 M 4.31 B 6.38 B 4.37 B 6.89 B 10.5 B 9.35 B

Depreciation And Amortization of Intangible Assets

9.3 B 9.26 B 8.2 B 8.36 B 7.89 B 7.83 B 6.89 B 7.28 B 7.98 B 7.39 B 6.8 B 7.06 B 6.31 B 7.51 B 5.76 B 7.22 B 6.69 B 6.95 B 5.98 B 6.09 B 5.56 B 6.3 B 4.5 B 5.81 B 5.39 B 5.21 B 4.64 B 4.08 B 3.45 B 3.12 B 3.11 B 2.61 B 2.49 B 2.56 B 2.52 B 2.25 B 2.24 B 2.12 B 2 B 2 B 2.03 B 1.98 B 2.02 B 1.97 B 3.8 B 1.89 B 1.76 B 1.56 B 1.51 B

Deferred Income Tax

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

Stock Based Compensation

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

Change In Working Capital

8.85 B -10.3 B -5.07 B -13.7 B 9.92 B 3.25 B -9.85 B 3.52 B 29.3 B -31 B -13.2 B -12.8 B 1.22 B -7.22 B 2.16 B 3.13 B -5 B 9.54 B 2.6 B -4.14 B 6.46 B 4.84 B -3.9 B 1.44 B 342 M -2.34 B -5.89 B -416 M -237 M -2.22 B -9.86 B 5.83 B 2.45 B -1.54 B -5.94 B -1.33 B 3.37 B -4.76 B -5.62 B 757 M 536 M -808 M 1.56 B -3.51 B 2.76 B -1.99 B -1.27 B -542 M -3.17 B

Other Working Capital

-8.19 B - - -10 B 14.2 B 2.82 B -7.5 B 6.32 B 24.9 B -19.4 B -4.62 B - - - 6.65 B 1.68 B -2.95 B 6.29 B 2.68 B -4.36 B 8.62 B 1.24 B 1.34 B 1.94 B 1.21 B -3.51 B -2.82 B 983 M 2.85 B -2.38 B -6.47 B 4.1 B 2.29 B -926 M -2.27 B -1.2 B 4.15 B -4.06 B -4.24 B 408 M 975 M -2.17 B 2.08 B -4.72 B 3.33 B -3.09 B 889 M -1.64 B -2.4 B

Other Non Cash Items

-8.11 B 31.3 B 18.3 B -5.66 B -19 B -4.74 B -4.71 B -14.6 B -16.1 B -11.3 B 29.1 B 25 B 4.1 B 2.2 B 5.81 B 20.5 B -14.4 B 32.4 B 1.75 B -1.36 B -5.17 B 340 M 1.47 B 5.31 B 8.5 B 1.13 B 2.53 B 1.87 B 1.09 B 869 M 871 M 818 M 891 M 1.19 B 1.28 B 1.3 B 921 M 1.37 B 8.54 B 1.26 B 196 M 559 M 304 M 179 M 651 M 361 M 85 M -159 M 365 M

Investments In Property Plant And Equipment

-21.5 B -15.2 B -24.1 B -14.2 B -15.6 B -10.5 B -21.5 B -13.6 B -18.3 B -10.6 B -16.3 B -10.6 B -11.2 B -9.91 B -13.5 B -8.81 B -9.8 B -8.75 B -14.3 B -10.6 B -9.11 B -8.62 B -11.8 B -9.98 B -7.64 B -8.95 B -12.6 B -8.4 B -5.94 B -8.95 B -10.7 B -11.2 B -9.59 B -8.72 B -12.1 B -15.4 B -8.71 B -6.5 B -8.67 B -4.87 B -3.31 B -3.86 B -4.83 B -5.99 B -7.18 B -2.98 B -3.7 B -3.03 B -3.54 B

Acquisitions Net

- - - - - - - - - -36.7 B - - - - - - - - - - - - - - - - - - - - - - - - 10.2 B - - - - - - - 292 M -196 M - - -1.01 B - -105 M

Purchases Of Investments

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -7 M -13 M 26 M -475 M

Sales Maturities Of Investments

- - - - - - - - - 1.78 B - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 669 M - 355 M

Other Investing Activites

-14 M -3.24 B 1.24 B -178 M 243 M 12 M 326 M 1.42 B 1.09 B -2.99 B 1.48 B -139 M -375 M -247 M -331 M -306 M -304 M -279 M -469 M -268 M -258 M -272 M -215 M -181 M -205 M -213 M 354 M 490 M 270 M 456 M 978 M 350 M 436 M 468 M -83 M 417 M 262 M 431 M -131 M 183 M -119 M 406 M 943 M 585 M 226 M 974 M -264 M 268 M 2.59 B

Net Cash Used For Investing Activites

-21.5 B -18.4 B -22.8 B -14.4 B -15.3 B -10.5 B -21.1 B -12.2 B -17.2 B -48.5 B -14.8 B -10.7 B -11.5 B -10.2 B -13.6 B -8.84 B -9.97 B -8.77 B -14.7 B -10.6 B -9.2 B -8.72 B -11.8 B -10.6 B -7.73 B -9.1 B -12.3 B -7.92 B -5.67 B -8.49 B -9.73 B -10.9 B -9.15 B -8.25 B -1.99 B -14.9 B -8.48 B -6.05 B -8.7 B -4.68 B -3.43 B -3.4 B -3.64 B -5.92 B -5.92 B -2 B -3.92 B -2.73 B -1.17 B

Debt Repayment

27.3 B - - 12.5 B -2.93 B 6.64 B 24.5 B -6.88 B 4.71 B 11 B -18.2 B 37.2 B -2.13 B -5.33 B 11.5 B -2.26 B -10.4 B -1.85 B 12.4 B -3.84 B -8.81 B 6.31 B 5.11 B 443 M -6.87 B 1.2 B 8.81 B -2.77 B -1.13 B 10.4 B -1.53 B -3.18 B 6.11 B -2.36 B -242 M -1.63 B -14.1 B 312 M 17.9 B 3.52 B 1.88 B 5.02 B 3.65 B -568 M 7.49 B 16.6 B 1.08 B -394 M 804 M

Common Stock Repurchased

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

Dividends Paid

95 M -37.8 B -109 M -34.2 B -60.4 B - -142 B - - - -49.5 B -16.6 B -6.12 B - -20.1 B -9.93 B -2.63 B -6.22 B -6.99 B -11.8 B -4.14 B -9.32 B -5.83 B -3.93 B -2.27 B -1.56 B -3.11 B -2.72 B -3.88 B -5.05 B -4.28 B -8.16 B -7.38 B -8.16 B -7.38 B -7.12 B -1.04 B -2.59 B -3.07 B -2.21 B -461 M - -2.02 B -1.05 B -4.44 B -2.91 B -4.26 B -1.97 B -199 M

Other Financing Activites

-502 M 28.2 B -13.6 B 4.24 B 2.64 B 6.81 B -310 M -265 M -339 M -515 M -493 M -503 M -472 M -482 M -708 M -669 M -331 M -522 M -533 M -203 M -411 M -762 M -119 M -401 M - -371 M -375 M - -68 M -420 M -1 M -216 M -61 M -637 M -397 M -1.88 B -536 M -768 M -7.2 B -297 M -6.08 B -448 M -156 M -4.08 B -8.78 B -6.32 B -12.2 B -704 M -282 M

Net Cash Used Provided By Financing Activities

26.9 B -9.61 B -13.8 B -17.4 B -60.7 B 13.5 B -118 B -7.14 B 4.37 B 10.4 B -68.3 B 20.1 B -8.72 B -5.81 B -9.25 B -12.9 B -13.3 B -8.59 B 4.84 B -15.8 B -13.4 B -3.78 B -834 M -3.89 B -9.15 B -731 M 5.33 B -5.49 B -5.08 B 4.94 B -5.8 B -11.6 B -1.34 B -11.2 B -8.02 B -10.6 B -15.7 B -3.05 B 7.58 B 987 M -4.67 B 4.5 B 1.35 B -5.7 B 678 M 7.35 B -15.4 B -3.07 B 323 M

Effect Of Forex Changes On Cash

-1.84 B 282 M 3 M 1.32 B 3.34 B 2.13 B 1.64 B 1.47 B -10.9 B 5.47 B -917 M 15 M -1.09 B 50 M -551 M 1.08 B -1.76 B 2.98 B -181 M 245 M -371 M -923 M -251 M 24 M 358 M 591 M -22 M -121 M 746 M -514 M -1.26 B -549 M -652 M -2.12 B 1.51 B 3.25 B -1.41 B 885 M 5.16 B 1.37 B -703 M 222 M 365 M -114 M 244 M -32 M 64 M -335 M -37 M

Net Change In Cash

52.4 B -7.52 B -7.26 B 4.75 B -40.7 B 59 B -93.6 B 35 B 37.4 B 12.9 B -46.3 B 40.9 B 9.19 B 9.46 B -6.95 B 7.62 B -13.1 B 12.6 B 367 M -12 B -3.55 B 14.1 B -2.64 B 8.5 B -419 M 1.19 B -3.44 B -3.32 B -753 M 2.94 B -15.9 B -3.03 B -99 M -3.02 B 3.87 B -4.11 B -9.16 B 8.06 B 10.1 B 5.72 B -1.91 B 7.84 B 134 M -10.3 B 9.39 B 9.32 B -15.5 B 2.42 B -9.65 B

Cash At End Of Period

74 B 21.6 B 29.2 B 36.4 B 31.7 B 72.4 B 13.4 B 107 B 71.9 B 34.6 B 21.7 B 68 B 27.1 B 17.9 B 8.46 B 15.4 B 7.79 B 20.9 B 8.24 B 7.87 B 19.8 B 23.4 B 9.32 B 12 B 3.46 B 3.88 B 2.69 B 6.13 B 9.45 B 10.2 B 7.26 B 23.2 B 26.2 B 26.3 B 29.3 B 25.5 B 29.6 B 38.8 B 30.7 B 20.6 B 14.9 B 16.8 B 8.94 B 8.8 B 19.1 B 19 B 9.66 B 25.2 B 3.51 B

Cash At Beginning Of Period

21.6 B 29.2 B 36.4 B 31.7 B 72.4 B 13.4 B 107 B 71.9 B 34.6 B 21.7 B 68 B 27.1 B 17.9 B 8.46 B 15.4 B 7.79 B 20.9 B 8.24 B 7.87 B 19.8 B 23.4 B 9.32 B 12 B 3.46 B 3.88 B 2.69 B 6.13 B 9.45 B 10.2 B 7.26 B 23.2 B 26.2 B 26.3 B 29.3 B 25.5 B 29.6 B 38.8 B 30.7 B 20.6 B 14.9 B 16.8 B 8.94 B 8.8 B 19.1 B 9.66 B 9.66 B 25.2 B 22.8 B 13.2 B

Operating Cash Flow

44.7 B 20.2 B 29.3 B 35.2 B 32 B 53.9 B 43.9 B 52.8 B 61.1 B 45.5 B 37.7 B 31.5 B 30.5 B 25.4 B 16.5 B 28.2 B 12 B 27 B 10.4 B 14.2 B 19.4 B 27.5 B 10.2 B 22.9 B 16.1 B 10.4 B 3.53 B 10.2 B 9.26 B 7.01 B 866 M 20 B 11 B 18.5 B 12.4 B 18.2 B 16.4 B 16.3 B 6.06 B 8.04 B 6.89 B 6.52 B 2.06 B 1.47 B 14.4 B 4.07 B 3.72 B 8.56 B 4.68 B

Capital Expenditure

-21.5 B -15.2 B -24.1 B -14.2 B -15.6 B -10.5 B -21.5 B -13.6 B -18.3 B -10.6 B -16.3 B -10.6 B -11.2 B -9.91 B -13.5 B -8.81 B -9.8 B -8.75 B -14.3 B -10.6 B -9.11 B -8.62 B -11.8 B -9.98 B -7.64 B -8.95 B -12.6 B -8.4 B -5.94 B -8.95 B -10.7 B -11.2 B -9.59 B -8.72 B -12.1 B -15.4 B -8.71 B -6.5 B -8.67 B -4.87 B -3.31 B -3.86 B -4.83 B -5.99 B -7.18 B -2.98 B -3.7 B -3.03 B -3.54 B

Free Cash Flow

23.3 B 5.05 B 5.25 B 21 B 16.5 B 43.4 B 22.4 B 39.3 B 42.8 B 34.9 B 21.4 B 20.9 B 19.4 B 15.5 B 2.98 B 19.4 B 2.19 B 18.3 B -3.89 B 3.63 B 10.3 B 18.9 B -1.61 B 12.9 B 8.46 B 1.48 B -9.1 B 1.8 B 3.32 B -1.94 B -9.84 B 8.72 B 1.45 B 9.78 B 284 M 2.86 B 7.68 B 9.77 B -2.62 B 3.17 B 3.58 B 2.66 B -2.77 B -4.51 B 7.22 B 1.09 B 25 M 5.54 B 1.13 B

All numbers in RUB currency

Cash Flow Statement is one of the three key financial reports of the company ФосАгро, 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 Agricultural inputs sector

Issuer Price % 24h Market Cap Country
Bioceres Crop Solutions Corp. Bioceres Crop Solutions Corp.
BIOX
$ 1.58 0.32 % $ 435 M argentinaArgentina
ICL Group Ltd ICL Group Ltd
ICL
$ 4.96 -2.17 % $ 7.83 B israelIsrael
China Green Agriculture China Green Agriculture
CGA
- 0.51 % $ 27.6 M chinaChina
Nutrien Ltd. Nutrien Ltd.
NTR
$ 61.86 -1.56 % $ 34.8 B canadaCanada
CF Industries Holdings CF Industries Holdings
CF
$ 78.41 -0.98 % $ 14.1 B usaUSA
Arcadia Biosciences Arcadia Biosciences
RKDA
$ 3.7 1.65 % $ 4.58 M usaUSA
FMC Corporation FMC Corporation
FMC
$ 13.01 -6.47 % $ 1.63 B usaUSA
Origin Agritech Limited Origin Agritech Limited
SEED
$ 1.36 -5.56 % $ 7.64 M chinaChina
The Scotts Miracle-Gro Company The Scotts Miracle-Gro Company
SMG
$ 58.23 0.9 % $ 3.35 B usaUSA
CVR Partners, LP CVR Partners, LP
UAN
$ 94.92 -0.46 % $ 1 B usaUSA
Corteva Corteva
CTVA
$ 65.56 -0.85 % $ 45.5 B usaUSA
American Vanguard Corporation American Vanguard Corporation
AVD
$ 4.07 -5.9 % $ 114 M usaUSA
Intrepid Potash Intrepid Potash
IPI
$ 26.6 -1.92 % $ 343 M usaUSA
Marrone Bio Innovations Marrone Bio Innovations
MBII
- -5.9 % $ 180 M usaUSA
The Mosaic Company The Mosaic Company
MOS
$ 24.88 -5.07 % $ 7.96 B usaUSA
Yield10 Bioscience Yield10 Bioscience
YTEN
- 15.32 % $ 46.6 M usaUSA