PJSC Mining and Metallurgical Company Norilsk Nickel logo NILSY - PJSC Mining and Metallurgical Company Norilsk Nickel

Inactive Ticker NILSY is not actively trading. Quotes and analytics may be stale.
Price: -- --
Annual Quarterly
Metric 2025 Q2 2015 Q4 2015 Q2 2014 Q4 2014 Q2 2013 Q4 2013 Q2 2011 Q4 2011 Q2 2010 Q4 2010 Q2 2009 Q4 2009 Q2 2008 Q4 2008 Q2 2007 Q4 2007 Q2 2006 Q4 2006 Q2 2005 Q4 2005 Q2 2004 Q4 2004 Q2 2003 Q4 2003 Q2 2002 Q4 2002 Q2 2001 Q4 2001 Q2
Revenue
Revenue 6,464 3,635 4,907 6,161 5,708 5,813 5,686 7,061 7,061 6,387.5 6,387.5 5,077.5 5,077.5 6,990 6,990 8,559.5 8,559.5 5,775 5,775 3,584.5 3,584.5 3,516.5 3,516.5 2,598 2,598 1,547 1,547 2,191 2,191
Cost of Revenue 3,216 1,763 2,023 2,823 2,874 3,179 3,069 2,896.5 2,896.5 2,441.5 2,441.5 2,826 2,826 3,813 3,813 2,941 2,941 1,579 1,579 1,497 1,497 1,589.5 1,589.5 1,435 1,435 875.5 875.5 1,200 1,200
Gross Profit 3,248 1,872 2,884 3,338 2,834 2,634 2,617 4,164.5 4,164.5 3,946 3,946 2,251.5 2,251.5 3,177 3,177 5,618.5 5,618.5 4,196 4,196 2,087.5 2,087.5 1,927 1,927 1,163 1,163 671.5 671.5 991 991
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 680 290 261 424 400 555 370 838 838 698.5 698.5 147.5 147.5 797.5 797.5 812 812 545 545 420.5 420.5 433 433 375 375 280.5 280.5 334 334
Other Expenses 981 1,261 634 2,132 515 1,486 1,250 121.5 121.5 0 0 255.5 255.5 115 115 551.5 551.5 139 139 29 29 76.5 76.5 30 30 (13.5) (13.5) 129.5 129.5
Operating Expenses 1,661 1,551 895 2,556 915 2,041 1,620 959.5 959.5 698.5 698.5 403 403 912.5 912.5 1,363.5 1,363.5 684 684 449.5 449.5 509.5 509.5 405 405 267 267 463.5 463.5
Operating Income
Operating Income 1,587 1,490 2,409 2,803 2,030 749 1,828 3,205 3,205 3,247.5 3,247.5 1,848.5 1,848.5 2,264.5 2,264.5 4,255 4,255 3,512 3,512 1,638 1,638 1,417.5 1,417.5 758 758 404.5 404.5 527.5 527.5
Interest Expense 336 0 0 0 0 0 0 75.5 75.5 69 69 73.5 73.5 198.5 198.5 153.5 153.5 10.5 10.5 47.5 47.5 36 36 0 0 0 0 0 0
Interest Income 0 56 10 1 40 152 108 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 2,665 1,723 2,689 3,206 2,475 1,875 2,270 3,276 3,276 3,861.5 3,861.5 2,148.5 2,148.5 2,292 2,292 4,889.5 4,889.5 3,895.5 3,895.5 1,589 1,589 1,300 1,300 677 677 404.5 404.5 527.5 527.5
EBIT 2,008 1,490 2,409 2,803 2,030 749 1,828 3,276 3,276 3,861.5 3,861.5 2,148.5 2,148.5 697 697 4,889.5 4,889.5 3,721 3,721 1,589 1,589 1,333 1,333 758 758 404.5 404.5 527.5 527.5
Income Before Tax 1,197 265 1,979 781 1,879 441 889 2,823 2,823 3,391 3,391 1,743.5 1,743.5 (136.5) (136.5) 3,867.5 3,867.5 3,388.5 3,388.5 1,558 1,558 1,253.5 1,253.5 669 669 431.5 431.5 875 875
Income Tax Expense 355 42 486 237 423 221 344 730 730 774 774 418 418 141 141 1,229.5 1,229.5 902.5 902.5 419 419 348 348 246.5 246.5 143 143 251.5 251.5
Net Income 674 236 1,498 551 1,452 220 554 1,802 1,802 1,649 1,649 1,300 1,300 (277.5) (277.5) 2,638 2,638 2,982.5 2,982.5 1,176 1,176 916 916 430.5 430.5 292 292 617.5 617.5
Per Share Data
EPS (Basic) 0.04 0.01 0.09 0.03 0.09 0.01 0.04 10.77 10.77 9.73 9.73 7.71 7.71 -0.02 -0.02 15.12 15.12 16.41 16.41 6.06 6.06 4.62 4.62 2.17 2.17 0.77 0.77 1.23 1.23
EPS (Diluted) 0.04 0.01 0.09 0.03 0.09 0.01 0.04 10.77 10.77 9.73 9.73 -6.05 -6.05 -0.02 -0.02 15.12 15.12 16.41 16.41 6.06 6.06 4.62 4.62 2.17 2.17 0.77 0.77 1.01 1.01
Shares Outstanding 15,286.6 15,726.6 15,824.5 15,824.5 15,824.5 15,824.6 15,823.9 16,727.7 16,727.7 16,950.1 16,950.1 16,842.1 16,842.1 17,977.7 17,977.7 17,616.1 17,616.1 18,234.7 18,234.7 19,439.8 19,439.8 20,347.8 20,347.8 20,347.8 20,347.8 20,662.5 20,662.5 16,672.8 16,672.8
Metric 2025 Q2 2015 Q4 2015 Q2 2014 Q4 2014 Q2 2013 Q4 2013 Q2 2012 Q4 2012 Q2 2011 Q4 2011 Q2 2010 Q4 2009 Q4 2009 Q2 2008 Q4 2008 Q2 2007 Q4 2006 Q4 2005 Q4 2005 Q2 2004 Q4 2004 Q2 2003 Q4 2003 Q2 2002 Q4 2002 Q2 2001 Q4
Current Assets
Cash & Cash Equivalents 2,882 4,054 2,814 2,793 2,625 1,621 1,809 1,037 1,256 1,627 3,172 5,405 3,632 2,323 1,995 4,938 4,008 2,178 922 1,134 1,346 1,150 954 689 424 701 978
Short-Term Investments 0 0 0 85 88 24 2 254 0 0 1,034 637 0 0 0 0 0 104 134 82 30 82.5 135 67.5 0 0 0
Net Receivables 1,419 86 181 213 610 517 (1) 769 (29) 909 1,191 995 683 1,650 2 1,808 1,678 0 0 0 0 0 0 0 0 0 0
Inventory 3,904 1,698 1,773 1,726 3,017 2,955 3,195 3,197 2,985 2,623 2,763 2,246 1,990 1,836 1,959 2,294 2,108 1,471 1,301 1,371.5 1,442 1,467 1,492 1,664 1,836 1,974 2,112
Other Current Assets 521 732 574 805 941 1,282 2,120 1,467 2,041 1,339 884 3,595 2,014 1,047 2,985 2,714 4,473 1,452 3,196 2,172.5 1,149 1,121.5 1,094 1,059 1,024 1,325.5 1,627
Total Current Assets 8,726 6,625 5,425 5,685 7,395 6,492 7,262 6,814 6,374 6,569 9,171 12,974 8,408 6,991 7,059 11,995 12,450 5,205 5,553 4,760 3,967 3,821 3,675 3,479.5 3,284 4,000.5 4,717
Non-Current Assets
Property, Plant & Equipment 20,761 6,392 7,587 7,011 11,134 11,222 11,502 11,927 10,137 9,585 10,383 9,153 11,017 10,286 10,737 16,002 14,981 8,134 5,961 6,302.5 6,644 6,356 6,068 6,209 6,350 6,200 6,050
Goodwill 0 0 0 0 0 0 0 0 20 20 23 21 1,200 1,160 1,235 3,477 3,360 0 0 0 0 0 0 0 0 0 0
Intangible Assets 266 50 44 43 58 58 66 74 69 72 208 195 204 205 209 927 849 73 0 0 0 0 0 0 0 0 0
Long-Term Investments 325 5 257 190 581 704 1,090 1,805 1,636 2,443 1,973 759 955 820 951 789 887 2,823 785 1,177 1,569 919.5 270 135 0 0 0
Other Non-Current Assets 970 257 294 (53) (52) (26) (64) (68) 499 111 1,167 721 918 1,016 602 3,251 3,080 44 2,431 1,941.5 1,452 1,346 1,240 672.5 105 96.5 88
Total Non-Current Assets 22,322 6,746 8,221 7,244 11,773 11,984 12,658 13,806 12,449 12,343 13,831 10,935 14,352 13,537 13,764 24,501 23,246 11,074 9,177 9,421 9,665 8,621.5 7,578 7,018.5 6,459 6,300.5 6,142
Total Assets 31,048 13,371 13,646 13,149 19,515 18,781 20,226 20,974 18,823 18,912 23,002 23,909 22,760 20,528 20,823 36,496 35,696 16,279 14,730 14,181 13,632 12,442.5 11,253 10,498 9,743 10,301 10,859
Current Liabilities
Account Payables 1,559 173 1,173 245 1,124 284 664 449 654 346 566 374 530 571 596 759 586 421 300 336.5 373 370.5 368 346.5 325 487 649
Short-Term Debt 3,807 1,124 1,227 652 439 1,032 1,250 2,526 1,637 2,754 1,568 1,236 2,986 2,929 885 1,332 3,973 158 569 653.5 738 680 622 648.5 675 994 1,313
Deferred Revenue 0 2,053 (1,227) 1,197 (8) (470) (1,009) (1,995) 248 155 204 255 221 175 198 1,230 1,423 398 488 379.5 271 440 609 461.5 314 157 0
Other Current Liabilities 424 26 1,842 88 1,260 1,860 1,631 3,027 1,331 575 1,518 832 375 385 447 431 443 274 237 119 1 14 27 94.5 162 763 1,364
Total Current Liabilities 7,015 3,376 3,015 2,182 2,815 2,706 2,536 4,007 3,870 3,830 3,856 2,697 4,112 4,060 2,126 3,752 6,425 1,251 1,594 1,488.5 1,383 1,504.5 1,626 1,551 1,476 2,401 3,326
Non-Current Liabilities
Long-Term Debt 8,943 7,142 5,151 5,678 5,647 5,173 5,624 2,497 2,511 2,401 794 1,575 2,378 3,830 6,173 6,208 4,103 632 635 646 657 419 181 164 147 76 5
Deferred Tax Liabilities 0 205 216 216 360 382 518 573 561 651 731 729 880 697 723 2,729 2,741 881 543 641.5 740 757.5 775 789.5 804 729.5 655
Other Non-Current Liabilities 2,910 30 0 0 0 0 0 (573) 815 808 1,000 934 593 18 5 21 595 379 236 120 4 32 60 35.5 11 12 13
Total Non-Current Liabilities 12,297 7,734 5,775 5,678 5,647 5,173 5,624 2,497 3,887 3,860 2,525 3,238 3,893 4,545 6,912 8,968 7,450 1,892 1,739 1,672.5 1,606 1,343 1,080 1,021 962 817.5 673
Total Liabilities 19,312 11,110 8,790 8,356 9,673 9,031 9,593 8,034 7,757 7,690 6,381 5,935 8,005 8,605 9,038 12,720 13,875 3,143 3,333 3,161 2,989 2,847.5 2,706 2,572 2,438 3,218.5 3,999
Stockholders' Equity
Common Stock 6 6 6 6 6 6 6 8 8 8 8 8 0 8 8 8 8 8 9 9.5 10 9.5 9 9 9 9 9
Retained Earnings 13,702 6,523 7,710 8,295 9,922 9,589 10,451 20,353 19,686 19,123 17,315 17,744 15,600 13,419 13,000 16,139 14,340 10,635 10,378 9,931.5 9,485 8,467 7,449 6,907.5 6,366 6,147 5,928
Accumulated Other Comprehensive Income (4,943) (5,348) (4,143) (4,787) (8,767) (8,509) (10,766) (11,173) (1,554) 0 1,174 (650) (604) 0 (7,334) 0 0 0 0 0 0 0 0 0 0 0 0
Total Stockholders' Equity 9,977 2,239 4,825 4,768 9,711 9,619 10,502 12,831 10,959 11,102 16,486 17,376 13,675 10,914 10,731 21,602 19,503 12,817 11,063 10,670 10,277 9,240 8,203 7,703.5 7,204 6,996.5 6,789
Total Liabilities & Equity 31,048 13,371 13,646 13,149 19,515 18,781 20,226 20,974 18,823 18,792 22,867 23,311 21,680 19,519 19,769 34,322 33,378 15,960 14,396 13,831 13,266 12,087.5 10,909 10,275.5 9,642 10,215 10,788
Debt Metrics
Total Debt 13,332 8,266 6,378 6,330 6,086 6,205 6,874 5,023 4,148 5,155 2,369 2,831 5,364 6,759 7,058 7,540 8,076 1,049 1,204 1,299.5 1,395 1,099 803 812.5 822 1,080 1,338
Net Debt 10,450 4,212 3,564 3,537 3,461 4,584 5,065 3,986 2,892 3,528 (803) (2,574) 1,732 4,436 5,063 2,602 4,068 (1,129) 282 165.5 49 (51) (151) 123.5 398 379 360
Metric 2025 Q2 2015 Q4 2015 Q2 2014 Q4 2014 Q2 2013 Q4 2013 Q2 2012 Q4 2012 Q2 2011 Q4 2011 Q2 2010 Q4 2010 Q2 2009 Q4 2009 Q2 2008 Q4 2008 Q2 2007 Q4 2007 Q2 2006 Q4 2006 Q2 2005 Q4 2005 Q2 2004 Q4 2004 Q2 2003 Q4 2003 Q2 2002 Q4 2002 Q2 2001 Q2 2000 Q4
Operating Activities
Net Income 674 1,734 1,498 2,003 1,452 774 554 666 0 3,604 0 0 0 3,487 0 0 0 2,638 2,638 1,319 (1,319) 0 0 0 0 0 0 0 0 0 0
Depreciation & Amortization 657 233 280 403 445 1,126 442 420 394.5 381 381 190.5 612.5 (204.2) 204.2 3,345 1,115 0 0 234.2 (234.2) 0 0 0 0 0 0 0 0 0 0
Stock-Based Compensation 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 204 68 (2) (2) 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital 29 (334) 68 413 (82) 538 (158) (6) (228.5) (315.5) (315.5) (157.8) (225.2) 158 (134) 277.5 92.5 0 0 14.5 (287.5) (42) (42) (21) (37) (19) (19) (50) (50) (60) (30)
Other Non-Cash Items 1,172 (488) 714 305 1,008 215 853 696 1,551 (1,318.5) 2,285.5 1,142.8 3,951.2 (804) 780 (1,170) (390) (2,636) (2,636) 267.2 5,652.8 1,538 1,538 769 1,793 845.5 845.5 351.5 351.5 117.5 58.8
Operating Cash Flow 2,532 1,145 2,560 3,124 2,823 2,653 1,691 1,776 1,717 2,351 2,351 1,175.5 4,338.5 2,636.8 850.2 2,656.5 885.5 0 0 1,835 3,812 1,496 1,496 748 1,756 826.5 826.5 301.5 301.5 57.5 28.8
Investing Activities
Capital Expenditure (1,095) (1,063) (563) (798) (479) (1,096) (874) (1,587) (1,356.5) (1,116) (1,116) (558) (1,194) (788.2) (272.8) (1,817.2) (605.8) 0 0 (296.5) (473.5) (386.5) (386.5) (193.2) (424.8) (220) (220) (174) (174) (241) (120.5)
Acquisitions 0 0 0 0 0 0 0 0 0 (482) 0 0 0 (64) 0 0 0 (1,659.5) (1,659.5) 0 0 0 0 0 0 0 0 0 0 0 0
Purchases of Investments 0 0 0 0 0 0 0 0 (40.5) 0 0 0 0 0 0 (255) (85) 0 0 (893.8) 28.8 (340) (340) (170) (1,270) (71) (71) (67) (67) (218) (109)
Sales/Maturities of Investments 0 0 0 0 0 0 0 0 21 0 0 0 0 0 0 1,441.5 480.5 0 0 258 1,973 67 67 33.5 203.5 2.5 2.5 143.5 143.5 252 126
Other Investing Activities (2) 144 182 28 27 200 32 (52) (72) 431.5 406.5 203.2 105.8 (147.5) 147.5 842.2 457.8 2,229.5 2,229.5 6.2 (224.2) (48.5) (87.5) (43.8) (163.2) (19.5) (19.5) (134.5) (134.5) 0 0
Investing Cash Flow (1,097) (919) (381) (770) (452) (896) (842) (1,639) (1,448) (1,166.5) (709.5) (354.8) (1,088.2) (999.8) (125.2) 211.5 247.5 0 0 (926) 1,304 (708) (747) (373.5) (1,654.5) (308) (308) (232) (232) (207) (103.5)
Financing Activities
Net Debt Issuance 752 0 68 0 (110) 0 0 0 0 2,343 0 0 0 (1,080) 0 (1,517) 0 3,134 3,134 0 (493) 0 0 0 0 0 0 0 0 0 0
Stock Repurchased 0 (194) (2) 0 0 (1) 0 0 0 (4,497.5) (4,497.5) (2,248.8) 2,248.8 6.5 (6.5) (1,961.2) (653.8) 0 0 0 (999) 0 0 0 0 0 0 0 0 0 0
Dividends Paid (18) (733) (2,126) (2,169) (1,112) (1,075) (1,914) (959) (480) (619) (619) (309.5) (907.5) 0 0 (1,254) (418) 0 0 (219) (860) (100.5) (100.5) (50.2) (567.8) (73.5) (73.5) (84) (84) (5) (2.5)
Other Financing Activities (1,191) 2,163 (174) 541 (129) (880) 1,894 816 (1,341) 4,550 (4,550) (2,275) 830 249.2 (324.2) (1,759.2) (1,963.8) (473) (473) (532.5) (3,377.5) (2,799) (2,799) (1,399.5) (831.5) (522.5) (522.5) (1,123) (1,123) (572.5) (286.2)
Financing Cash Flow (457) 1,236 (2,234) (1,628) (1,351) (1,955) (20) (143) (1,821) (1,475) (5,169) (2,584.5) (77.5) (859.8) (324.2) (7,145.2) (2,381.8) 3,588.5 3,588.5 (751.5) (4,730.5) (2,899.5) (2,899.5) (1,449.8) (1,399.2) (596) (596) (1,207) (1,207) (577.5) (288.8)
Cash Position
Net Change in Cash 2,882 611.5 35.5 72.5 511.5 (89.5) 386 21 (147.5) (3,884) (971) (971) 199.8 270 409.2 1,496.2 (503.2) 0 (2,178) 457.5 (377.5) (403) (100.8) (100.8) (449.8) 576 576 (583) (583) 133.8 133.8
Cash at Beginning 0 213.8 2,778.5 0 2,113.5 0 1,423 0 406.8 5,511 1,377.8 1,377.8 1,178 908 498.8 498.8 1,002 0 2,178 544.5 922 1,325 331.2 331.2 781 205 205 788 788 63.2 63.2
Cash at End 2,882 825.2 2,814 72.5 2,625 (89.5) 1,809 21 259.2 1,627 406.8 406.8 1,377.8 1,178 908 1,995 498.8 0 0 1,002 544.5 922 230.5 230.5 331.2 781 781 205 205 197 197
Free Cash Flow 1,437 82 1,997 2,326 2,344 1,557 817 189 360.5 1,235 1,235 617.5 3,144.5 1,848.5 577.5 839.2 279.8 0 0 1,538.5 3,338.5 1,109.5 1,109.5 554.8 1,331.2 606.5 606.5 127.5 127.5 (183.5) (91.8)
Key Metrics 2025 Q2 2015 Q4 2015 Q2 2014 Q4 2014 Q2 2013 Q4 2013 Q2 2011 Q4 2011 Q2 2010 Q4 2010 Q2 2009 Q4 2009 Q2 2008 Q4 2008 Q2 2007 Q4 2007 Q2 2006 Q4 2006 Q2 2005 Q4 2005 Q2 2004 Q4 2004 Q2 2003 Q4 2003 Q2 2002 Q4 2002 Q2 2001 Q4 2001 Q2
Income Statement
Revenue 6,464 3,635 4,907 6,161 5,708 5,813 5,686 7,061 7,061 6,387.5 6,387.5 5,077.5 5,077.5 6,990 6,990 8,559.5 8,559.5 5,775 5,775 3,584.5 3,584.5 3,516.5 3,516.5 2,598 2,598 1,547 1,547 2,191 2,191
Gross Profit 3,248 1,872 2,884 3,338 2,834 2,634 2,617 4,164.5 4,164.5 3,946 3,946 2,251.5 2,251.5 3,177 3,177 5,618.5 5,618.5 4,196 4,196 2,087.5 2,087.5 1,927 1,927 1,163 1,163 671.5 671.5 991 991
Operating Income 1,587 1,490 2,409 2,803 2,030 749 1,828 3,205 3,205 3,247.5 3,247.5 1,848.5 1,848.5 2,264.5 2,264.5 4,255 4,255 3,512 3,512 1,638 1,638 1,417.5 1,417.5 758 758 404.5 404.5 527.5 527.5
Net Income 674 236 1,498 551 1,452 220 554 1,802 1,802 1,649 1,649 1,300 1,300 (277.5) (277.5) 2,638 2,638 2,982.5 2,982.5 1,176 1,176 916 916 430.5 430.5 292 292 617.5 617.5
EPS (Diluted) 0.04 0.01 0.09 0.03 0.09 0.01 0.04 10.77 10.77 9.73 9.73 -6.05 -6.05 -0.02 -0.02 15.12 15.12 16.41 16.41 6.06 6.06 4.62 4.62 2.17 2.17 0.77 0.77 1.01 1.01
Balance Sheet
Cash & Equivalents 2,882 4,054 2,814 2,793 2,625 1,621 1,809 1,037 1,256 1,627 3,172 5,405 3,632 2,323 1,995 4,938 4,008 2,178 922 1,134 1,346 1,150 954 689 424 701 978
Total Assets 31,048 13,371 13,646 13,149 19,515 18,781 20,226 20,974 18,823 18,912 23,002 23,909 22,760 20,528 20,823 36,496 35,696 16,279 14,730 14,181 13,632 12,442.5 11,253 10,498 9,743 10,301 10,859
Total Debt 13,332 8,266 6,378 6,330 6,086 6,205 6,874 5,023 4,148 5,155 2,369 2,831 5,364 6,759 7,058 7,540 8,076 1,049 1,204 1,299.5 1,395 1,099 803 812.5 822 1,080 1,338
Stockholders' Equity 9,977 2,239 4,825 4,768 9,711 9,619 10,502 12,831 10,959 11,102 16,486 17,376 13,675 10,914 10,731 21,602 19,503 12,817 11,063 10,670 10,277 9,240 8,203 7,703.5 7,204 6,996.5 6,789
Cash Flow
Operating Cash Flow 2,532 1,145 2,560 3,124 2,823 2,653 1,691 1,776 1,717 2,351 2,351 1,175.5 4,338.5 2,636.8 850.2 2,656.5 885.5 0 0 1,835 3,812 1,496 1,496 748 1,756 826.5 826.5 301.5 301.5 57.5 28.8
Capital Expenditure (1,095) (1,063) (563) (798) (479) (1,096) (874) (1,587) (1,356.5) (1,116) (1,116) (558) (1,194) (788.2) (272.8) (1,817.2) (605.8) 0 0 (296.5) (473.5) (386.5) (386.5) (193.2) (424.8) (220) (220) (174) (174) (241) (120.5)
Free Cash Flow 1,437 82 1,997 2,326 2,344 1,557 817 189 360.5 1,235 1,235 617.5 3,144.5 1,848.5 577.5 839.2 279.8 0 0 1,538.5 3,338.5 1,109.5 1,109.5 554.8 1,331.2 606.5 606.5 127.5 127.5 (183.5) (91.8)