Rosseti Kuban' PAO
MOEX:KUBE
Balance Sheet
Balance Sheet Decomposition
Rosseti Kuban' PAO
Rosseti Kuban' PAO
Balance Sheet
Rosseti Kuban' PAO
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
7 072
|
2 578
|
1 254
|
1 681
|
2 205
|
1 716
|
753
|
1 984
|
4 161
|
13 117
|
|
| Cash |
7 072
|
2 578
|
1 254
|
1 679
|
2 201
|
1 716
|
753
|
1 984
|
3 511
|
5 578
|
|
| Cash Equivalents |
0
|
0
|
0
|
2
|
4
|
0
|
0
|
0
|
650
|
7 538
|
|
| Total Receivables |
3 822
|
4 869
|
7 106
|
6 978
|
6 968
|
7 293
|
8 418
|
6 475
|
7 559
|
6 234
|
|
| Accounts Receivables |
3 271
|
4 602
|
6 412
|
6 156
|
6 195
|
6 599
|
7 605
|
5 875
|
6 232
|
5 062
|
|
| Other Receivables |
552
|
267
|
694
|
822
|
773
|
695
|
813
|
600
|
1 327
|
1 172
|
|
| Inventory |
1 469
|
1 294
|
1 408
|
1 585
|
1 888
|
1 945
|
2 015
|
2 181
|
2 034
|
3 813
|
|
| Other Current Assets |
19
|
27
|
10
|
34
|
102
|
48
|
139
|
265
|
132
|
170
|
|
| Total Current Assets |
12 381
|
8 768
|
9 778
|
10 277
|
11 164
|
11 002
|
11 325
|
10 905
|
13 885
|
23 334
|
|
| PP&E Net |
39 397
|
45 239
|
48 228
|
52 588
|
55 872
|
58 399
|
63 806
|
65 290
|
72 756
|
82 297
|
|
| PP&E Gross |
39 397
|
45 239
|
48 228
|
52 588
|
55 872
|
58 399
|
63 806
|
65 290
|
72 756
|
82 297
|
|
| Accumulated Depreciation |
17 102
|
19 543
|
22 331
|
25 391
|
28 855
|
32 499
|
37 966
|
43 273
|
47 770
|
54 006
|
|
| Intangible Assets |
124
|
96
|
108
|
150
|
249
|
326
|
305
|
260
|
203
|
433
|
|
| Note Receivable |
13
|
12
|
11
|
20
|
11
|
11
|
13
|
9
|
33
|
59
|
|
| Long-Term Investments |
143
|
299
|
290
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
2 241
|
1 867
|
1 775
|
1 537
|
1 349
|
677
|
462
|
459
|
407
|
407
|
|
| Total Assets |
54 299
N/A
|
56 282
+4%
|
60 191
+7%
|
64 573
+7%
|
68 645
+6%
|
70 415
+3%
|
75 911
+8%
|
76 924
+1%
|
87 284
+13%
|
106 530
+22%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
8 066
|
5 366
|
5 613
|
6 231
|
5 257
|
5 120
|
5 865
|
6 784
|
9 338
|
8 620
|
|
| Accrued Liabilities |
673
|
861
|
1 007
|
1 296
|
1 766
|
1 845
|
2 069
|
2 192
|
2 701
|
3 131
|
|
| Short-Term Debt |
2 522
|
7 001
|
1
|
1
|
97
|
53
|
5 554
|
4 834
|
19
|
29
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
11 299
|
3 775
|
1 202
|
1 337
|
5 564
|
6 004
|
|
| Other Current Liabilities |
4 287
|
7 526
|
4 386
|
4 385
|
6 289
|
2 907
|
3 787
|
4 784
|
6 946
|
8 867
|
|
| Total Current Liabilities |
15 548
|
20 754
|
11 007
|
11 913
|
24 709
|
13 700
|
18 477
|
19 931
|
24 567
|
26 651
|
|
| Long-Term Debt |
14 900
|
10 000
|
18 912
|
22 618
|
13 283
|
20 322
|
22 778
|
19 743
|
19 306
|
16 741
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
393
|
1 216
|
|
| Other Liabilities |
1 746
|
1 035
|
2 057
|
1 636
|
1 725
|
1 730
|
1 846
|
1 801
|
2 688
|
12 048
|
|
| Total Liabilities |
32 193
N/A
|
31 789
-1%
|
31 975
+1%
|
36 167
+13%
|
39 717
+10%
|
35 752
-10%
|
43 102
+21%
|
41 477
-4%
|
46 954
+13%
|
56 657
+21%
|
|
| Equity | |||||||||||
| Common Stock |
28 287
|
28 287
|
28 287
|
28 287
|
30 379
|
30 379
|
33 466
|
33 466
|
33 466
|
33 466
|
|
| Retained Earnings |
12 663
|
10 276
|
6 553
|
6 363
|
7 933
|
2 198
|
7 139
|
4 501
|
382
|
9 926
|
|
| Additional Paid In Capital |
6 482
|
6 482
|
6 482
|
6 482
|
6 482
|
6 482
|
6 482
|
6 482
|
6 482
|
6 482
|
|
| Total Equity |
22 105
N/A
|
24 493
+11%
|
28 215
+15%
|
28 406
+1%
|
28 928
+2%
|
34 663
+20%
|
32 809
-5%
|
35 447
+8%
|
40 330
+14%
|
49 874
+24%
|
|
| Total Liabilities & Equity |
54 299
N/A
|
56 282
+4%
|
60 191
+7%
|
64 573
+7%
|
68 645
+6%
|
70 415
+3%
|
75 911
+8%
|
76 924
+1%
|
87 284
+13%
|
106 530
+22%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
283
|
283
|
283
|
283
|
304
|
304
|
335
|
335
|
335
|
335
|
|