Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2023-03-23 (2022 q4)
L ( period length )
code
year ended
year ended

revenue -excluding financial services
2110
1 427 147
1 205 267

costs and other expenses -excluding financial services
----
0
0

operating expenses
22OX
-176 629
-136 300

purchased crude oil and refined products
22NX
-135 203
-125 834

exploration
22MX
-1 946
-2 799

transportation
22LX
-52 892
-35 854

selling general and administrative
22KX
-68 584
-68 246

depreciation depletion and amortization
22JX
-48 042
-41 723

expected credit losses on financial assets net of reversal
22IX
2 165
-39

impairment losses on property plant and equipment and other nonfinancial assets net of reversals
22HX
-30 230
-3 297

taxes other than income taxes
22GX
-464 819
-497 948

export duties
22FX
-44 527
-39 033

maintenance of social infrastructure and transfer of social assets
22EX
-9 496
-12 826

total costs and expenses -excluding financial services
22DX
-1 030 203
-963 899

loss on disposals of interests in subsidiaries and associates net
22CX
-96
-14

fair value gain from financial assets at fair value through profit or
----
0
0

loss net
22BX
897
3 382

other operating income net
22AX
2 645
2 617

operating profit -excluding financial services
2200
400 390
247 353
F: 2200 = 2110 + 22DX + 22CX + 22BX + 22AX

net interest fee and commission and other operating income/-expenses and gains/-losses from financial services
----
0
0

interest fee and commission income
24RX
25 804
16 448

interest fee and commission expense
24QX
-14 522
-8 229

net -expense/income on creating/reversal provision for credit losses
----
0
0

associated with debt financial assets
24PX
-1 501
543

operating expenses
24OX
-8 930
-8 335

gain arising from dealing in foreign currencies net
24NX
3 301
8

other operating expense net
24MX
-1 922
-75

total net interest fee commission and other operating income
----
0
0

and gains from financial services
24LX
2 230
360

other -expenses/ income
----
0
0

foreign exchange -loss/gain net
24KX
-24 999
2 440

interest income -excluding financial services
24JX
7 756
3 909

interest expense net of amounts capitalised -excluding financial
----
0
0

services
24IX
-5 697
-6 174

share of results of associates and joint ventures net
24HX
288
11

total other -expenses/income net
24GX
-22 652
186

profit before income tax
24FX
379 968
247 899

income tax
----
0
0

current income tax expense
24EX
-76 908
-48 753

deferred income tax expense
24DX
-3 822
-7 658

total income tax expense
24CX
-80 730
-56 411

profit from continuing operations
24BX
299 238
191 488

-loss/profit from discontinued operation
24AX
-14 335
7 398

profit for the year
2400
284 903
198 886
F: 2400 = 24BX + 24AX

the accompanying notes are an integral part of these consolidated financial statements
----
0
0

tatneft consolidated statement of profit or loss and other comprehensive income -in million of russian rubles
----
0
0

year ended
----
year ended
0

31 december 2022
----
31 december 2021
0

note
----
-restated note 26
0

other comprehensive -loss/ income net of income tax continuing operations items that may be reclassified subsequently to profit or loss
----
0
0

foreign currency translation adjustments
----
-1 296
-847

loss on debt financial assets at fair value through other comprehensive
----
0
0

income net
----
-424
-957

items that will not be reclassified to profit or loss -loss/gain on equity financial assets at fair value through other
----
0
0

comprehensive income net
----
-524
255

actuarial -loss/gain on employee benefit plans
----
-175
1 536

other comprehensive loss from continuing operations
----
-2 419
-13

other comprehensive income from discontinued operation
----
42
-

total comprehensive income for the period
----
282 526
198 873

profit attributable to
----
0
0

- shareholders of pjsc tatneft
----
284 572
198 412

- non-controlling interest
----
331
474

----
284 903
198 886

total comprehensive income attributable to
----
0
0

- shareholders of pjsc tatneft
----
282 319
198 571

- non-controlling interest
----
207
302

----
282 526
198 873

total comprehensive income/-loss attributable to shareholders of pjsc tatneft from
----
0
0

- continuing operations
----
296 373
191 312

- discontinued operation
----
-14 054
7 259

----
282 319
198 571

basic and diluted earnings per share -rr
----
0
0

ordinary
----
126.44
88.16

preferred
----
126.44
88.16

basic and diluted earnings per share from continuing operations -rr
----
0
0

ordinary
----
132.70
84.93

preferred
----
132.70
84.93

weighted average shares outstanding -millions of shares
----
0
0

ordinary
----
2 103
2 103

preferred
----
148
148

Currency: RUB
Dimension: млн
Period length: 12m
Q ( quarter )
code
на 31 декабря
на 31 декабря

Y ( year )
 
2022
2021

активы

денежные средства и их эквиваленты
1250
167 864
66 487

финансовые услуги: обязательные резервы на счетах в банке россии
12AX
378
1 429

краткосрочная дебиторская задолженность нетто
1230
107 869
89 004

финансовые услуги: кредиты клиентам
12BX
44 881
32 342

прочие краткосрочные финансовые активы
1240
23 764
108 162

товарно-материальные запасы
12CX
77 382
81 062

предоплата и прочие краткосрочные активы
1260
32 198
32 278

предоплата по налогу на прибыль
1220
1 180
763

долгосрочные активы предназначенные для продажи
12DX
910
715

итого краткосрочные активы
1200
456 426
412 242
F: 1200 = 1250 + 12AX + 1230 + 12BX + 1240 + 12CX + 1260 + 1220 + 12DX

долгосрочная дебиторская задолженность; нетто
11AX
12 823
918

финансовые услуги: кредиты клиентам
11BX
112 525
102 360

прочие долгосрочные финансовые активы
1170
90 241
81 084

инвестиции в ассоциированные компании и совместные предприятия
1160
2 535
2 125

основные средства за вычетом накопленного износа истощения амортизации и обесценения
1150
975 172
879 782

активы в форме права пользования
11CX
3 237
11 897

активы по отложенному налогу на прибыль
1180
5 504
3 333

прочие долгосрочные активы
1190
17 374
8 548

итого долгосрочные активы
1100
1 219 411
1 090 047
F: 1100 = 11AX + 11BX + 1170 + 1160 + 1150 + 11CX + 1180 + 1190

итого активы
1600
1 675 837
1 502 289
F: 1600 = 1200 + 1100

обязательства и капитал

краткосрочные кредиты и займы и текущая доля долгосрочных заемных средств
1510
2 665
22 541

кредиторская задолженность и начисленные обязательства
15AX
92 936
101 270

кредиторская задолженность по дивидендам
15BX
26 025
22 984

финансовые услуги: средства банков и банка россии
15CX
3 290
23 553

финансовые услуги: средства клиентов
15DX
211 919
150 141

финансовые услуги: прочие финансовые обязательства по справедливой стоимости через прибыль или убыток
15EX
1 433
7 063

обязательства по уплате налогов кроме налога на прибыль
15FX
72 218
89 705

обязательство по уплате налога на прибыль
15GX
4 428
4 443

прочие краткосрочные обязательства
1550
140
414

итого краткосрочные обязательства
1500
415 054
422 114
F: 1500 = 1510 + 15AX + 15BX + 15CX + 15DX + 15EX + 15FX + 15GX + 1550

долгосрочные кредиты и займы за вычетом текущей доли
1410
11 836
9 631

финансовые услуги: средства банков и банка россии
14AX
2 883
4 026

финансовые услуги: средства клиентов
14BX
713
1 288

резерв по выводу активов из эксплуатации за вычетом тскущсй доли
14CX
53 994
38 653

обязательства по аренде за вычетом текущей доли
1460
2 641
10 324

обязательства по отложенному налогу на прибыль
1420
50 912
43 073

прочие долгосрочные обязательства
1450
33 360
29 805

итого долгосрочные обязательства
1400
156 339
136 800
F: 1400 = 1410 + 14AX + 14BX + 14CX + 1460 + 1420 + 1450

итого обязательства
1900
571 393
558 914
F: 1900 =

капитал

привилегированные акции -разрешено к выпуску выпущено и оплачено на 31 декабря
----
0
0

2022 и 2021 гг 147 508 500 гікций с номинальной стоимостью 100 рубль
13AX
746
746

обыкновенные ‚акции -разрешено к выпуску выпущено и оплачено на 31 декабря 2022 и 2021 гг 2 178 690 700 акций с номинальной стоимостью 100 рубль
13BX
11 021
11 021

добавочный капитал
1350
84 437
84 437

накопленный прочий совокупный -убыток/доход
13CX
-249
2 345

нераспределенная прибыль
1370
1 010 027
850 198

за вычетом: выкупленные обыкновенные акции по цене приобретения -75 636 735 акций на 31 декабря 2022 и 2021 гг
1320
-10 359
-10 359

итого капитал принадлежащий акционерам пао «татнефть»
130S
1 095 623
938 388
F: 130S = 13AX + 13BX + 1350 + 13CX + 1370 + 1320

неконтролирующая доля участия
130X
8 821
4 987

итого капитал
1300
1 104 444
943 375
F: 1300 = 130S + 130X

итого обязательства и капитал
1700
1 675 837
1 502 289
F: 1700 = 1500 + 1400 + 1300

Currency: RUB
Dimension: млн
L ( period length )
year ended
year ended

note
31 december 2022
31 december 2021

operating activities

profit for the year
284903
198 886

adjustments net interest fee and commission and other operating income

and gains from financial services activities
-2230
-360

depreciation depletion and amortization
48547
42 663

income tax expense
82274
58 420

expected credit losses on financial assets net of reversal
-2200
78

impairment losses on property plant and equipment and

other non-financial assets net of reversal
30408
3 576

loss on disposals of interests in subsidiaries and associates

net
19110
14

income from changes in the fair value of financial assets

measured at fair value through profit or loss net
-897
-3 382

effects of foreign exchange
-1269
-268

share of results of associates and joint ventures net
-288
-11

interest income -excluding financial services
-7771
-3 962

interest expense net of amounts capitalised -excluding

financial services
5952
6 304

other
-6199
1 529

changes in operational working capital related to operating activities excluding cash

accounts receivable
-24694
-4 559

inventories
-11482
-32 467

prepaid expenses and other current assets
-2708
-10 748

securities at fair value through profit or loss
200
-49

accounts payable and accrued liabilities
2265
15 114

taxes payable other than income tax
-16511
58 441

net cash provided by operating activities before income tax

and interest -excluding financial services
397410
329 219

net interest fee and commission and other operating income

and gains from financial services
2230
360

adjustments net expense/-income on creating/-reversal of provision for

credit losses associated with debt financial assets
1501
-543

provision/-reversal of provision for losses on credit related

commitments
170
-186

change in fair value of debt financial assets through profit or

loss
-
234

other
-938
1 006

changes in operational working capital related to financial services excluding cash

mandatory reserve deposits with the bank of russia
1051
99

due from banks
6285
-1 334

loans to customers
-23915
-36 841

due to banks and the bank of russia
-22215
12 007

customer accounts
80205
3 391

promissory notes issued
-250
-43

securities at fair value through profit or loss
-3054
2 316

other financial liabilities at fair value through profit or loss
-6377
5 299

net cash provided by/-used in operating activities from

financial services before income tax
34693
-14 235

income taxes paid
-79243
-48 900

interest paid -excluding financial services
-2324
-2 434

interest received -excluding financial services
7162
3 844

net cash provided by operating activities
357698
267 494

the accompanying notes are an integral part of these consolidated financial statements

tatneft consolidated statement of cash flows -in million of russian rubles

year ended
year ended

note
31 december 2022
31 december 2021

investing activities

additions to property plant and equipment
-160895
-119 106

proceeds from disposal of property plant and equipment
456
1 593

acquisition and increase of interest in associate
-119
-12

net cash flow from acquisitions of subsidiaries
-24455
-6 589

net cash flow from disposal of subsidiaries
-2991
-

purchase of securities at fair value through other comprehensive

income
-12446
-35 424

purchase of securities at amortised cost
-15825
-5 018

proceeds from disposal of securities at fair value through other

comprehensive income
7323
25 830

proceeds from redemption of securities at amortised cost
8990
12 368

proceeds from sale of non-current assets held for sale
297
316

proceeds from investments in associates and joint ventures
-
7

proceeds from redemption of bank deposits measured at amortised

cost
69266
40 364

placement of bank deposits measured at amortised cost
-12750
-86 083

proceeds from redemption of bank deposits measured at fair value

through profit or loss
40567
30 480

placement of bank deposits measured at fair value through profit

or loss
-6105
-62 295

proceeds from redemption of loans and notes receivable
2593
9 164

issuance of loans and notes receivable
-5527
-598

net cash flow from currency swaps
550
1 904

advance payment for acquisition of other non-current assets
-14730
-

-acquisition/proceeds from sale of other non-current assets
-1020
4 658

proceeds from government grants
9767
15 803

net cash used in investing activities
-117054
-172 638

financing activities

proceeds from issuance of debt -excluding financial services
1488
9 338

repayment of debt -excluding financial services
-3091
-9 689

repayment of principal portion of lease liabilities
-1125
-1 440

issuance of bonds
-
50

redemption of bonds
-18318
-1 713

promissory notes issued
11400
-

dividends paid to shareholders
-122338
-64 804

dividends paid to non-controlling shareholders
-30
-47

net cash used in financing activities
-132014
-68 305

net change in cash and cash equivalents
108630
26 551

effect of foreign exchange on cash and cash equivalents
-7253
-169

cash and cash equivalents at the beginning of the year
66487
40 105

cash and cash equivalents at the end of the period
167864
66 487

Currency: RUB
Dimension: млн
Period length: 12m

Revenue (and EBITDA) for the reporting quarter is calculated based on deduction of recorded financial history
(completely, the history was found for all previous parts of the year)

 

(since the start of the year) thousands RUB
2022 q4
2021 q4
change
revenue
1 427 147 000
1 205 267 000
+18.4%
operating_profit
400 390 000
247 353 000
+61.9%
profit_before_tax
379 968 000
247 899 000
+53.3%
net_income
-24 999 000
2 440 000
-1 124.5%
income_statement_amortization
48 042 000
41 723 000
+15.1%
EBITDA
448 937 000
290 016 000
+54.8%
EBIT
400 390 000
247 353 000
+61.9%
EBITDAR
448 937 000
290 016 000
+54.8%

amortization
48 547 000
42 663 000
+13.8%
dividend
-14 730 000
operating_cashflow
34 693 000
-14 235 000
investing_net_cashflow
-117 054 000
-172 638 000
financial_cashflow
-132 014 000
-68 305 000

thousands RUB
2022 q4
2021 q4
change
Revenue
260 256 000
312 548 000
-16.7%
q3
376 093 000
323 836 000
q2
395 399 000
311 051 000
q1
395 399 000
257 832 000
Net income
1 984 500
2 757 000
-28.0%
q3
 
14 000
q2
-30 952 500
-44 015 000
q1
 
43 684 000
Operating profit
91 079 000
65 281 000
+39.5%
q3
 
64 673 000
q2
127 153 000
62 935 000
q1
 
54 464 000
Amortization
12 456 333
11 689 000
+6.6%
q3
 
10 782 000
q2
11 178 000
9 783 000
q1
 
10 409 000
EBITDA
190 633 000
78 133 000
+144.0%
q3
96 682 000
73 449 000
q2
80 811 000
73 561 000
q1
80 811 000
64 873 000
Profit before tax
93 975 833
65 385 000
+43.7%
Dividend
-4 602 500
5 864 000
-178.5%
Operating cashflow
-19 685 333
-200 720 000
Investing net cashflow
-36 010 000
-20 977 000
Financial cashflow
-39 891 000
-39 091 000
thousands RUB
2022 q4
 
change
Total equity
1 104 444 000
943 375 000
+17.1%
Total assets
1 675 837 000
1 502 289 000
+11.6%
Net debt
-164 232 000
-120 103 000
cash_equivalents
191 628 000
174 649 000
+9.7%
credit
15 934 000
39 235 000
-59.4%
lease
2 641 000
10 324 000
-74.4%
minority_interest
8 821 000
4 987 000
+76.9%
Прочие параметры (до вычета)
2022 q4
income
otherOperatingCosts
-1 922 000
-75 000
incomeTax
-76 908 000
-48 753 000
nonControllingInterests
331 000
474 000
-30.2%
balance
shorttermAccountsReceivable
107 869 000
89 004 000
+21.2%
shorttermReserves
378 000
1 429 000
-73.5%
shorttermPrepayment
32 198 000
32 278 000
-0.2%
shorttermAssetsTotal
456 426 000
412 242 000
+10.7%
PropertyPlantEquipment
975 172 000
879 782 000
+10.8%
longtermOtherInvestments
90 241 000
81 084 000
+11.3%
longtermPrepaymentMade
17 374 000
8 548 000
+103.3%
shorttermLiabilitiesTradePayables
92 936 000
101 270 000
-8.2%
shorttermLiabilitiesCredit
2 665 000
22 541 000
-88.2%
shorttermLiabilitiesTotal
415 054 000
422 114 000
-1.7%
longtermLiabilitiesCredit
11 836 000
9 631 000
+22.9%
longtermLiabilitiesLease
2 641 000
10 324 000
-74.4%
longtermLiabilitiesOther
33 360 000
29 805 000
+11.9%
longtermLiabilitiesTotal
156 339 000
136 800 000
+14.3%
capitalAdditional
84 437 000
84 437 000
0.0%
capitalRetainedProfit
1 010 027 000
850 198 000
+18.8%
capitalTreasuryShares
-10 359 000
-10 359 000
cashflow
cashflowSaleOfPPE
456 000
1 593 000
-71.4%
cashflowPurchaseOfOtherFinancial
-12 446 000
-35 424 000
cashflowLoansPaid
-3 091 000
-9 689 000
cashflowEffectOfExchangeRate
-1 269 000
-268 000
netChangeCash
16 979 000
netChangeAccountsReceivable
18 865 000
netChangeReserves
-1 051 000
netChangeAccountsPayable
-8 334 000