Rosseti Lenenergo PAO
MOEX:LSNG
Balance Sheet
Balance Sheet Decomposition
Rosseti Lenenergo PAO
Rosseti Lenenergo PAO
Balance Sheet
Rosseti Lenenergo PAO
| Dec-2005 | 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 |
545
|
1 082
|
5 903
|
2 499
|
2 949
|
653
|
7 109
|
3 514
|
3 664
|
1 337
|
25 111
|
10 368
|
3 422
|
6 357
|
8 302
|
1 760
|
5 275
|
14 976
|
23 154
|
37 848
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 489
|
1 337
|
25 111
|
0
|
2 845
|
2 953
|
2 951
|
0
|
0
|
506
|
426
|
202
|
|
| Cash Equivalents |
545
|
1 082
|
5 903
|
2 499
|
2 949
|
653
|
7 109
|
3 514
|
175
|
0
|
0
|
10 368
|
577
|
3 405
|
5 351
|
1 760
|
5 275
|
14 470
|
22 728
|
37 646
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 266
|
0
|
4 095
|
3 911
|
0
|
0
|
0
|
0
|
0
|
2 799
|
3 151
|
374
|
2 526
|
|
| Total Receivables |
2 504
|
2 079
|
1 017
|
1 209
|
4 552
|
4 928
|
991
|
2 077
|
9 895
|
0
|
0
|
9 644
|
7 783
|
5 023
|
3 320
|
3 896
|
4 529
|
5 350
|
5 412
|
8 636
|
|
| Accounts Receivables |
2 504
|
2 079
|
923
|
1 035
|
1 115
|
1 358
|
869
|
1 727
|
6 075
|
0
|
0
|
9 177
|
4 062
|
3 991
|
2 549
|
3 300
|
4 283
|
4 809
|
4 594
|
7 559
|
|
| Other Receivables |
0
|
0
|
94
|
174
|
3 437
|
3 570
|
122
|
350
|
3 820
|
0
|
0
|
467
|
3 722
|
1 033
|
771
|
597
|
246
|
542
|
818
|
1 076
|
|
| Inventory |
221
|
226
|
218
|
235
|
361
|
453
|
290
|
279
|
637
|
0
|
0
|
1 233
|
1 919
|
999
|
934
|
999
|
865
|
1 738
|
1 421
|
1 044
|
|
| Other Current Assets |
4
|
3
|
2 824
|
6 388
|
1 500
|
338
|
3 604
|
3 100
|
239
|
1 060
|
3 264
|
0
|
1 173
|
3 010
|
2 709
|
3 819
|
3 721
|
4 096
|
4 945
|
5 522
|
|
| Total Current Assets |
3 275
|
3 390
|
9 962
|
10 331
|
9 363
|
6 372
|
11 993
|
11 236
|
17 199
|
1 060
|
3 264
|
21 245
|
14 298
|
15 390
|
15 265
|
10 475
|
17 190
|
29 311
|
35 306
|
55 577
|
|
| PP&E Net |
11 795
|
14 521
|
23 252
|
66 235
|
73 332
|
83 621
|
82 519
|
86 415
|
99 787
|
96 927
|
160 715
|
208 340
|
211 867
|
182 585
|
191 250
|
198 634
|
211 274
|
221 288
|
225 873
|
233 992
|
|
| PP&E Gross |
0
|
0
|
23 252
|
66 235
|
73 332
|
83 621
|
82 519
|
86 415
|
99 787
|
96 927
|
160 715
|
0
|
211 867
|
182 585
|
191 250
|
0
|
0
|
221 288
|
225 873
|
233 992
|
|
| Accumulated Depreciation |
0
|
0
|
6 918
|
8 874
|
9 086
|
9 408
|
4 156
|
4 587
|
5 136
|
5 686
|
9 925
|
0
|
14 850
|
14 692
|
10 779
|
0
|
0
|
27 889
|
35 929
|
45 842
|
|
| Intangible Assets |
0
|
0
|
182
|
257
|
696
|
601
|
715
|
800
|
760
|
0
|
0
|
797
|
642
|
656
|
773
|
778
|
674
|
639
|
662
|
1 256
|
|
| Goodwill |
0
|
0
|
0
|
313
|
0
|
0
|
0
|
0
|
0
|
0
|
623
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
198
|
315
|
734
|
276
|
540
|
0
|
0
|
1 710
|
1 825
|
1 529
|
1 687
|
1 263
|
1 383
|
1 963
|
2 656
|
4 550
|
|
| Long-Term Investments |
2 825
|
384
|
384
|
305
|
526
|
30
|
27
|
0
|
1 707
|
0
|
0
|
2 953
|
2 887
|
2 837
|
2 860
|
7 545
|
3 533
|
1 765
|
2 573
|
1 637
|
|
| Other Long-Term Assets |
454
|
2 647
|
4 500
|
5 913
|
4 210
|
2 443
|
963
|
667
|
1 455
|
0
|
0
|
2 166
|
3 085
|
2 827
|
2 627
|
98
|
118
|
116
|
810
|
2 197
|
|
| Other Assets |
0
|
0
|
0
|
313
|
0
|
0
|
0
|
0
|
0
|
0
|
623
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
18 349
N/A
|
20 942
+14%
|
38 281
+83%
|
83 355
+118%
|
88 325
+6%
|
93 382
+6%
|
96 951
+4%
|
99 393
+3%
|
135 169
+36%
|
0
N/A
|
0
N/A
|
237 212
N/A
|
234 604
-1%
|
205 823
-12%
|
214 461
+4%
|
218 793
+2%
|
234 172
+7%
|
255 083
+9%
|
267 880
+5%
|
299 209
+12%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
4 239
|
2 897
|
3 035
|
4 521
|
2 915
|
3 299
|
6 110
|
7 536
|
6 713
|
8 756
|
13 544
|
31 698
|
11 169
|
0
|
10 602
|
13 833
|
14 359
|
0
|
12 559
|
13 606
|
|
| Accrued Liabilities |
218
|
192
|
103
|
78
|
478
|
409
|
852
|
654
|
493
|
606
|
1 064
|
0
|
1 477
|
2 060
|
3 171
|
901
|
2 128
|
5 716
|
4 743
|
4 560
|
|
| Short-Term Debt |
1 520
|
4 523
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 995
|
2 481
|
11 214
|
0
|
0
|
17 690
|
15 575
|
10 986
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
277
|
436
|
6 611
|
1 566
|
6 356
|
7 153
|
1 589
|
0
|
0
|
11 078
|
8 025
|
76
|
420
|
3 267
|
7 104
|
236
|
146
|
234
|
|
| Other Current Liabilities |
274
|
588
|
7 578
|
10 583
|
15 562
|
16 223
|
11 717
|
15 225
|
27 320
|
0
|
0
|
768
|
19 047
|
28 809
|
20 298
|
21 293
|
22 804
|
42 308
|
23 546
|
26 544
|
|
| Total Current Liabilities |
6 251
|
8 201
|
10 993
|
15 618
|
25 565
|
21 497
|
25 035
|
30 567
|
38 271
|
9 362
|
14 608
|
43 543
|
42 713
|
33 426
|
45 704
|
39 294
|
46 395
|
65 951
|
56 569
|
55 930
|
|
| Long-Term Debt |
3 000
|
51
|
11 556
|
12 946
|
10 074
|
14 125
|
21 028
|
20 638
|
48 180
|
0
|
0
|
23 450
|
25 905
|
31 981
|
19 043
|
27 422
|
24 890
|
11 588
|
10 974
|
16 969
|
|
| Deferred Income Tax |
11
|
125
|
0
|
5 864
|
5 283
|
5 332
|
3 059
|
2 370
|
0
|
1 125
|
12 960
|
0
|
0
|
5 902
|
4 652
|
815
|
70
|
5
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
39
|
20
|
24
|
31
|
29
|
48
|
0
|
0
|
236
|
195
|
215
|
214
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
341
|
2 410
|
3 977
|
5 686
|
1 569
|
2 467
|
5 294
|
2 276
|
4 156
|
0
|
0
|
22 512
|
16 502
|
4 553
|
6 687
|
6 275
|
8 209
|
11 753
|
16 831
|
27 123
|
|
| Total Liabilities |
9 602
N/A
|
10 786
+12%
|
26 526
+146%
|
40 153
+51%
|
42 511
+6%
|
43 445
+2%
|
54 447
+25%
|
55 880
+3%
|
91 780
+64%
|
0
N/A
|
0
N/A
|
89 742
N/A
|
85 315
-5%
|
76 077
-11%
|
76 300
+0%
|
73 807
-3%
|
79 564
+8%
|
89 296
+12%
|
84 373
-6%
|
100 022
+19%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
5 258
|
5 258
|
5 258
|
5 492
|
5 492
|
5 492
|
5 492
|
5 701
|
5 599
|
0
|
0
|
13 089
|
13 089
|
13 089
|
13 089
|
13 089
|
13 089
|
13 089
|
13 089
|
13 089
|
|
| Retained Earnings |
3 489
|
4 898
|
6 498
|
32 161
|
34 773
|
38 897
|
31 464
|
29 508
|
26 210
|
0
|
0
|
82 305
|
84 124
|
64 581
|
72 997
|
80 278
|
89 899
|
101 079
|
118 798
|
134 479
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
5 549
|
5 549
|
5 549
|
5 549
|
8 304
|
10 954
|
0
|
0
|
52 075
|
52 075
|
52 075
|
52 075
|
52 075
|
52 075
|
52 075
|
52 075
|
52 075
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
626
|
626
|
0
|
0
|
0
|
0
|
456
|
456
|
456
|
456
|
456
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
8 746
N/A
|
10 156
+16%
|
11 755
+16%
|
43 201
+268%
|
45 814
+6%
|
49 937
+9%
|
42 504
-15%
|
43 513
+2%
|
43 389
0%
|
0
N/A
|
0
N/A
|
147 470
N/A
|
149 288
+1%
|
129 745
-13%
|
138 162
+6%
|
144 986
+5%
|
154 608
+7%
|
165 787
+7%
|
183 507
+11%
|
199 188
+9%
|
|
| Total Liabilities & Equity |
18 349
N/A
|
20 942
+14%
|
38 281
+83%
|
83 355
+118%
|
88 325
+6%
|
93 382
+6%
|
96 951
+4%
|
99 393
+3%
|
135 169
+36%
|
0
N/A
|
0
N/A
|
237 212
N/A
|
234 604
-1%
|
205 823
-12%
|
214 461
+4%
|
218 793
+2%
|
234 172
+7%
|
255 083
+9%
|
267 880
+5%
|
299 209
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
785
|
785
|
785
|
1 019
|
1 019
|
1 019
|
1 019
|
1 228
|
1 752
|
0
|
0
|
8 617
|
8 617
|
8 617
|
8 617
|
8 559
|
8 559
|
8 559
|
8 559
|
8 559
|
|