TNS Energo Kuban' PAO
MOEX:KBSB
Balance Sheet
Balance Sheet Decomposition
TNS Energo Kuban' PAO
TNS Energo Kuban' PAO
Balance Sheet
TNS Energo Kuban' PAO
| Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
135
|
32
|
114
|
54
|
209
|
165
|
199
|
175
|
567
|
205
|
728
|
331
|
308
|
367
|
1 193
|
357
|
590
|
2 231
|
4 332
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
308
|
367
|
1 193
|
357
|
590
|
2 231
|
4 332
|
|
| Cash Equivalents |
135
|
32
|
114
|
54
|
209
|
165
|
199
|
175
|
567
|
205
|
728
|
331
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
609
|
0
|
306
|
425
|
1 147
|
1 338
|
1 271
|
1 017
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 591
|
2 146
|
2 117
|
2 318
|
2 483
|
2 269
|
2 411
|
8 205
|
6 783
|
6 155
|
7 559
|
7 190
|
7 679
|
8 096
|
7 717
|
7 033
|
6 635
|
6 165
|
5 903
|
|
| Accounts Receivables |
1 094
|
1 318
|
1 355
|
1 359
|
1 747
|
1 685
|
1 587
|
6 999
|
6 703
|
0
|
0
|
0
|
6 109
|
6 299
|
6 407
|
6 344
|
5 632
|
5 707
|
5 193
|
|
| Other Receivables |
497
|
828
|
762
|
959
|
736
|
584
|
824
|
1 206
|
80
|
0
|
0
|
0
|
1 570
|
1 798
|
1 310
|
689
|
1 003
|
458
|
711
|
|
| Inventory |
4
|
17
|
18
|
18
|
26
|
15
|
8
|
8
|
10
|
13
|
12
|
12
|
10
|
11
|
3
|
12
|
10
|
9
|
10
|
|
| Other Current Assets |
0
|
0
|
0
|
381
|
478
|
532
|
1 573
|
0
|
3
|
0
|
0
|
0
|
177
|
361
|
615
|
229
|
169
|
155
|
128
|
|
| Total Current Assets |
1 730
|
2 803
|
2 249
|
3 076
|
3 620
|
4 128
|
5 529
|
9 660
|
8 380
|
6 372
|
8 299
|
7 532
|
8 173
|
8 835
|
9 528
|
7 631
|
7 404
|
8 561
|
10 373
|
|
| PP&E Net |
358
|
383
|
427
|
407
|
418
|
485
|
771
|
761
|
791
|
935
|
1 006
|
1 044
|
918
|
1 069
|
1 089
|
1 300
|
1 462
|
1 678
|
1 975
|
|
| PP&E Gross |
358
|
383
|
0
|
0
|
418
|
485
|
771
|
761
|
0
|
0
|
0
|
1 044
|
918
|
1 069
|
1 089
|
1 300
|
1 462
|
1 678
|
1 975
|
|
| Accumulated Depreciation |
164
|
170
|
0
|
0
|
186
|
215
|
276
|
53
|
0
|
0
|
0
|
340
|
355
|
400
|
423
|
467
|
476
|
497
|
584
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
3
|
24
|
43
|
16
|
28
|
26
|
17
|
9
|
4
|
15
|
8
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
408
|
950
|
736
|
269
|
44
|
219
|
226
|
145
|
1 254
|
|
| Long-Term Investments |
0
|
202
|
0
|
0
|
102
|
165
|
0
|
169
|
150
|
154
|
149
|
185
|
179
|
851
|
1 002
|
1 134
|
1 203
|
5 188
|
3 837
|
|
| Other Long-Term Assets |
6
|
4
|
4
|
59
|
1
|
59
|
14
|
101
|
99
|
166
|
99
|
54
|
54
|
94
|
114
|
61
|
166
|
36
|
887
|
|
| Total Assets |
2 095
N/A
|
3 392
+62%
|
2 680
-21%
|
3 541
+32%
|
4 141
+17%
|
4 837
+17%
|
6 319
+31%
|
10 695
+69%
|
9 423
-12%
|
8 478
-10%
|
10 004
+18%
|
9 781
-2%
|
10 088
+3%
|
11 145
+10%
|
11 794
+6%
|
10 354
-12%
|
10 466
+1%
|
15 622
+49%
|
18 336
+17%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
69
|
597
|
539
|
649
|
763
|
1 163
|
1 386
|
5 510
|
5 124
|
5 521
|
6 955
|
6 529
|
4 548
|
5 098
|
5 765
|
4 239
|
4 427
|
4 447
|
4 000
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
192
|
255
|
287
|
482
|
226
|
467
|
377
|
416
|
600
|
780
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 534
|
512
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
601
|
1 332
|
674
|
1 601
|
1 134
|
1 400
|
2 987
|
2 886
|
2 353
|
2 167
|
2 112
|
2 500
|
3 250
|
4 400
|
4 187
|
153
|
2 242
|
0
|
0
|
|
| Other Current Liabilities |
496
|
429
|
381
|
535
|
701
|
676
|
483
|
642
|
49
|
2
|
82
|
94
|
1 922
|
1 854
|
2 288
|
2 682
|
2 630
|
3 190
|
5 908
|
|
| Total Current Liabilities |
1 165
|
2 358
|
1 594
|
2 785
|
2 598
|
3 239
|
4 856
|
9 064
|
7 526
|
7 881
|
9 405
|
9 411
|
10 202
|
11 578
|
12 708
|
10 985
|
10 227
|
8 237
|
10 688
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
8
|
61
|
104
|
181
|
0
|
87
|
114
|
51
|
0
|
0
|
0
|
0
|
531
|
0
|
|
| Total Liabilities |
1 166
N/A
|
2 359
+102%
|
1 595
-32%
|
2 786
+75%
|
2 599
-7%
|
3 248
+25%
|
4 917
+51%
|
9 168
+86%
|
7 707
-16%
|
7 881
+2%
|
9 492
+20%
|
9 525
+0%
|
10 253
+8%
|
11 733
+14%
|
12 708
+8%
|
10 985
-14%
|
10 227
-7%
|
8 768
-14%
|
10 688
+22%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Retained Earnings |
59
|
164
|
217
|
89
|
734
|
782
|
507
|
634
|
825
|
727
|
642
|
293
|
175
|
475
|
887
|
641
|
228
|
6 845
|
7 638
|
|
| Additional Paid In Capital |
859
|
859
|
859
|
834
|
798
|
599
|
599
|
599
|
599
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
198
|
285
|
284
|
281
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
140
|
47
|
0
|
124
|
37
|
0
|
0
|
0
|
0
|
|
| Total Equity |
929
N/A
|
1 033
+11%
|
1 086
+5%
|
755
-30%
|
1 542
+104%
|
1 589
+3%
|
1 402
-12%
|
1 527
+9%
|
1 716
+12%
|
597
-65%
|
512
-14%
|
256
-50%
|
165
N/A
|
588
-256%
|
914
-55%
|
631
+31%
|
238
N/A
|
6 855
+2 780%
|
7 648
+12%
|
|
| Total Liabilities & Equity |
2 095
N/A
|
3 392
+62%
|
2 680
-21%
|
3 541
+32%
|
4 141
+17%
|
4 837
+17%
|
6 319
+31%
|
10 695
+69%
|
9 423
-12%
|
8 478
-10%
|
10 004
+18%
|
9 781
-2%
|
10 088
+3%
|
11 145
+10%
|
11 794
+6%
|
10 354
-12%
|
10 466
+1%
|
15 622
+49%
|
18 336
+17%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
18
|
18
|
17
|
17
|
18
|
18
|
18
|
18
|
|