Territorial'naya Generiruyushchaya Kompaniya No2 PAO
MOEX:TGKB
Balance Sheet
Balance Sheet Decomposition
Territorial'naya Generiruyushchaya Kompaniya No2 PAO
Territorial'naya Generiruyushchaya Kompaniya No2 PAO
Balance Sheet
Territorial'naya Generiruyushchaya Kompaniya No2 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 |
123
|
70
|
436
|
186
|
860
|
1 678
|
99
|
208
|
195
|
90
|
70
|
114
|
193
|
175
|
382
|
279
|
711
|
688
|
941
|
1 668
|
|
| Cash |
123
|
69
|
234
|
186
|
160
|
1 660
|
90
|
208
|
156
|
81
|
61
|
79
|
167
|
158
|
374
|
272
|
705
|
682
|
935
|
1 653
|
|
| Cash Equivalents |
0
|
1
|
202
|
0
|
700
|
18
|
9
|
0
|
39
|
9
|
9
|
35
|
26
|
18
|
8
|
8
|
6
|
6
|
6
|
15
|
|
| Total Receivables |
1 161
|
943
|
2 629
|
3 833
|
5 152
|
11 620
|
11 261
|
5 763
|
16 061
|
6 345
|
7 606
|
7 899
|
8 356
|
9 188
|
11 762
|
10 633
|
10 631
|
9 543
|
9 533
|
8 831
|
|
| Accounts Receivables |
847
|
727
|
1 946
|
2 273
|
3 240
|
3 895
|
3 687
|
4 117
|
4 255
|
3 736
|
5 262
|
5 563
|
2 225
|
5 108
|
6 010
|
6 501
|
6 641
|
6 403
|
6 832
|
6 579
|
|
| Other Receivables |
314
|
216
|
683
|
1 560
|
1 912
|
7 725
|
7 574
|
1 646
|
11 806
|
2 609
|
2 343
|
2 336
|
6 131
|
4 080
|
5 752
|
4 132
|
3 991
|
3 140
|
2 701
|
2 252
|
|
| Inventory |
760
|
1 079
|
2 160
|
2 457
|
2 226
|
2 290
|
2 827
|
1 824
|
1 703
|
1 461
|
1 624
|
1 196
|
1 355
|
1 122
|
2 268
|
1 937
|
1 734
|
1 594
|
1 581
|
1 662
|
|
| Other Current Assets |
191
|
607
|
635
|
1 222
|
895
|
184
|
221
|
216
|
33
|
143
|
127
|
113
|
64
|
36
|
174
|
79
|
234
|
109
|
150
|
115
|
|
| Total Current Assets |
2 234
|
2 699
|
5 861
|
7 699
|
9 134
|
15 772
|
14 408
|
8 011
|
17 993
|
8 039
|
9 427
|
9 322
|
9 968
|
10 522
|
14 585
|
12 928
|
13 310
|
11 934
|
12 204
|
12 276
|
|
| PP&E Net |
5 715
|
10 528
|
23 357
|
24 372
|
28 025
|
28 118
|
33 296
|
29 001
|
25 274
|
22 782
|
14 701
|
25 763
|
25 305
|
25 349
|
32 373
|
37 272
|
40 903
|
51 292
|
44 829
|
34 221
|
|
| PP&E Gross |
5 715
|
10 528
|
23 357
|
24 372
|
0
|
28 118
|
33 296
|
29 001
|
25 274
|
22 782
|
14 701
|
25 763
|
25 305
|
25 349
|
32 373
|
37 272
|
40 903
|
51 292
|
44 829
|
34 221
|
|
| Accumulated Depreciation |
6 462
|
5 973
|
2 484
|
6 589
|
0
|
1 715
|
2 591
|
0
|
9 166
|
10 094
|
11 299
|
3 916
|
5 449
|
7 755
|
8 888
|
11 748
|
9 772
|
12 725
|
14 973
|
26 720
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
93
|
240
|
230
|
280
|
278
|
260
|
258
|
240
|
226
|
267
|
508
|
747
|
911
|
874
|
409
|
368
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
15
|
14
|
16
|
5 825
|
26
|
337
|
0
|
26
|
0
|
0
|
991
|
773
|
811
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
10
|
355
|
242
|
1 438
|
1 596
|
213
|
2 115
|
2 185
|
741
|
1 627
|
301
|
257
|
1 039
|
0
|
0
|
|
| Other Long-Term Assets |
437
|
285
|
532
|
272
|
22
|
11
|
0
|
3 681
|
896
|
19 173
|
19 520
|
16 816
|
18 636
|
17 926
|
16 497
|
20 953
|
19 166
|
18 762
|
1 737
|
2 306
|
|
| Total Assets |
8 386
N/A
|
13 512
+61%
|
29 749
+120%
|
32 343
+9%
|
37 290
+15%
|
44 165
+18%
|
48 305
+9%
|
47 039
-3%
|
45 904
-2%
|
52 186
+14%
|
51 253
-2%
|
54 282
+6%
|
56 319
+4%
|
54 806
-3%
|
66 581
+21%
|
72 974
+10%
|
75 359
+3%
|
83 902
+11%
|
59 179
-29%
|
49 170
-17%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
283
|
398
|
1 636
|
1 031
|
1 693
|
2 825
|
5 626
|
5 721
|
8 665
|
8 840
|
10 340
|
11 874
|
5 815
|
5 610
|
10 206
|
11 641
|
11 653
|
9 877
|
11 116
|
13 836
|
|
| Accrued Liabilities |
76
|
37
|
66
|
628
|
122
|
895
|
1 228
|
1 831
|
321
|
166
|
290
|
327
|
298
|
540
|
225
|
745
|
801
|
734
|
795
|
6 424
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
|
| Current Portion of Long-Term Debt |
1 052
|
3 370
|
6 009
|
7 097
|
8 840
|
6 922
|
9 426
|
13 447
|
12 557
|
5 079
|
13 663
|
13 657
|
3 972
|
7 677
|
8 940
|
8 335
|
6 641
|
7 911
|
11 853
|
7 846
|
|
| Other Current Liabilities |
769
|
630
|
955
|
778
|
1 137
|
1 160
|
1 794
|
1 373
|
3 721
|
3 175
|
3 958
|
7 986
|
7 789
|
3 124
|
5 461
|
4 497
|
8 279
|
7 430
|
8 853
|
3 599
|
|
| Total Current Liabilities |
2 180
|
4 435
|
8 667
|
9 534
|
11 793
|
11 802
|
18 073
|
22 373
|
25 263
|
17 261
|
28 252
|
33 844
|
17 874
|
16 951
|
24 832
|
25 218
|
27 374
|
25 952
|
32 617
|
34 706
|
|
| Long-Term Debt |
28
|
0
|
670
|
910
|
2 006
|
12 038
|
10 975
|
4 949
|
5 409
|
11 660
|
2 402
|
1 539
|
8 702
|
10 688
|
8 484
|
5 771
|
4 471
|
4 892
|
252
|
3 081
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 487
|
276
|
1 556
|
2 831
|
3 386
|
5 577
|
3 546
|
1 063
|
|
| Minority Interest |
3 041
|
0
|
0
|
47
|
49
|
45
|
5
|
28
|
16
|
22
|
24
|
28
|
32
|
79
|
86
|
103
|
142
|
160
|
215
|
454
|
|
| Other Liabilities |
369
|
1 072
|
3 450
|
1 821
|
2 180
|
1 822
|
3 435
|
3 130
|
1 032
|
10 767
|
10 593
|
8 377
|
15 930
|
15 575
|
14 017
|
11 319
|
8 976
|
8 589
|
2 931
|
1 987
|
|
| Total Liabilities |
5 618
N/A
|
5 507
-2%
|
12 787
+132%
|
12 312
-4%
|
16 028
+30%
|
25 707
+60%
|
32 478
+26%
|
30 480
-6%
|
31 720
+4%
|
39 710
+25%
|
41 272
+4%
|
43 787
+6%
|
44 024
+1%
|
43 567
-1%
|
48 976
+12%
|
45 242
-8%
|
44 349
-2%
|
45 170
+2%
|
39 561
-12%
|
41 290
+4%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
10
|
7 117
|
11 125
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
14 749
|
|
| Retained Earnings |
2 758
|
888
|
5 837
|
14
|
1 245
|
1 559
|
4 190
|
3 484
|
5 860
|
7 568
|
19 059
|
18 863
|
16 540
|
13 610
|
10 330
|
8 989
|
7 958
|
5 303
|
22 286
|
24 483
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
5 295
|
5 295
|
5 295
|
5 295
|
5 295
|
5 295
|
5 295
|
5 295
|
5 295
|
6 832
|
6 832
|
6 832
|
6 832
|
6 832
|
6 832
|
5 295
|
5 295
|
|
| Treasury Stock |
0
|
0
|
0
|
27
|
27
|
27
|
27
|
0
|
0
|
0
|
0
|
0
|
3 982
|
3 982
|
3 982
|
3 982
|
3 982
|
3 982
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 996
|
9 314
|
11 236
|
7 250
|
10 336
|
19 123
|
21 369
|
26 436
|
21 860
|
12 320
|
|
| Total Equity |
2 768
N/A
|
8 005
+189%
|
16 962
+112%
|
20 031
+18%
|
21 262
+6%
|
18 458
-13%
|
15 827
-14%
|
16 560
+5%
|
14 184
-14%
|
12 476
-12%
|
9 981
-20%
|
10 495
+5%
|
12 294
+17%
|
11 238
-9%
|
17 605
+57%
|
27 732
+58%
|
31 010
+12%
|
38 733
+25%
|
19 618
-49%
|
7 880
-60%
|
|
| Total Liabilities & Equity |
8 386
N/A
|
13 512
+61%
|
29 749
+120%
|
32 343
+9%
|
37 290
+15%
|
44 165
+18%
|
48 305
+9%
|
47 039
-3%
|
45 904
-2%
|
52 186
+14%
|
51 253
-2%
|
54 282
+6%
|
56 319
+4%
|
54 806
-3%
|
66 581
+21%
|
72 974
+10%
|
75 359
+3%
|
83 902
+11%
|
59 179
-29%
|
49 170
-17%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
1 000
|
711 713
|
1 112 497
|
1 474 902
|
1 474 902
|
1 473 323
|
1 473 323
|
1 473 323
|
1 474 905
|
1 474 902
|
1 474 905
|
1 474 905
|
1 076 680
|
1 076 680
|
1 076 680
|
1 076 680
|
1 076 680
|
1 076 680
|
1 474 905
|
1 474 905
|
|