Tomskaya Raspredelitel'naya Kompaniya PAO
MOEX:TORS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Tomskaya Raspredelitel'naya Kompaniya PAO
MOEX:TORS
|
RU |
|
Helvetia Holding AG
OTC:HELNF
|
CH |
|
C
|
Carlton Precious Inc
F:IVH
|
CA |
Balance Sheet
Balance Sheet Decomposition
Tomskaya Raspredelitel'naya Kompaniya PAO
Tomskaya Raspredelitel'naya Kompaniya PAO
Balance Sheet
Tomskaya Raspredelitel'naya Kompaniya 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 |
40
|
1
|
9
|
11
|
130
|
299
|
625
|
221
|
528
|
815
|
900
|
689
|
975
|
745
|
520
|
138
|
88
|
257
|
261
|
18
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
40
|
1
|
9
|
11
|
130
|
299
|
625
|
221
|
528
|
814
|
900
|
689
|
975
|
745
|
520
|
138
|
87
|
257
|
261
|
18
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
99
|
125
|
122
|
163
|
261
|
306
|
347
|
539
|
460
|
738
|
725
|
670
|
366
|
435
|
446
|
373
|
380
|
612
|
542
|
586
|
|
| Accounts Receivables |
61
|
79
|
91
|
106
|
201
|
228
|
287
|
531
|
432
|
609
|
488
|
585
|
313
|
367
|
412
|
350
|
351
|
601
|
500
|
545
|
|
| Other Receivables |
38
|
46
|
31
|
57
|
60
|
78
|
60
|
8
|
28
|
129
|
237
|
85
|
53
|
68
|
34
|
23
|
29
|
11
|
43
|
41
|
|
| Inventory |
125
|
114
|
119
|
95
|
92
|
102
|
83
|
85
|
73
|
65
|
76
|
74
|
70
|
78
|
53
|
49
|
49
|
65
|
78
|
84
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
8
|
8
|
16
|
8
|
28
|
36
|
45
|
27
|
24
|
24
|
31
|
27
|
31
|
25
|
36
|
36
|
|
| Total Current Assets |
263
|
240
|
250
|
269
|
609
|
715
|
1 071
|
853
|
1 090
|
1 653
|
1 745
|
1 459
|
1 436
|
1 283
|
1 050
|
587
|
547
|
958
|
918
|
725
|
|
| PP&E Net |
2 262
|
2 288
|
2 296
|
2 504
|
2 624
|
2 806
|
3 024
|
3 128
|
3 207
|
3 281
|
3 422
|
3 574
|
3 762
|
3 992
|
4 334
|
4 403
|
4 491
|
4 576
|
4 816
|
5 258
|
|
| PP&E Gross |
2 262
|
2 288
|
2 296
|
2 504
|
2 624
|
2 806
|
0
|
0
|
0
|
0
|
3 422
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
146
|
336
|
535
|
750
|
976
|
1 219
|
0
|
0
|
0
|
0
|
2 879
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
10
|
12
|
3
|
46
|
73
|
67
|
58
|
49
|
42
|
35
|
26
|
22
|
139
|
|
| Other Long-Term Assets |
3
|
6
|
17
|
35
|
33
|
32
|
52
|
131
|
103
|
154
|
84
|
83
|
78
|
98
|
162
|
260
|
310
|
311
|
267
|
208
|
|
| Total Assets |
2 529
N/A
|
2 534
+0%
|
2 563
+1%
|
2 807
+10%
|
3 266
+16%
|
3 553
+9%
|
4 153
+17%
|
4 123
-1%
|
4 412
+7%
|
5 091
+15%
|
5 298
+4%
|
5 189
-2%
|
5 342
+3%
|
5 431
+2%
|
5 595
+3%
|
5 293
-5%
|
5 383
+2%
|
5 872
+9%
|
6 024
+3%
|
6 330
+5%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
22
|
25
|
47
|
144
|
228
|
324
|
487
|
734
|
436
|
475
|
390
|
461
|
500
|
547
|
434
|
609
|
641
|
695
|
687
|
704
|
|
| Accrued Liabilities |
17
|
30
|
26
|
28
|
36
|
49
|
48
|
0
|
37
|
52
|
41
|
57
|
49
|
47
|
34
|
30
|
28
|
49
|
56
|
60
|
|
| Short-Term Debt |
30
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
12
|
9
|
29
|
|
| Other Current Liabilities |
68
|
41
|
94
|
90
|
197
|
151
|
271
|
135
|
446
|
951
|
439
|
332
|
329
|
333
|
467
|
371
|
402
|
557
|
475
|
461
|
|
| Total Current Liabilities |
138
|
159
|
167
|
262
|
462
|
523
|
806
|
869
|
919
|
1 478
|
871
|
850
|
878
|
927
|
934
|
1 010
|
1 082
|
1 312
|
1 227
|
1 255
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
54
|
56
|
110
|
|
| Deferred Income Tax |
3
|
5
|
7
|
14
|
20
|
48
|
54
|
75
|
94
|
104
|
117
|
138
|
161
|
181
|
209
|
303
|
321
|
347
|
362
|
528
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
5
|
67
|
4
|
5
|
3
|
|
| Total Liabilities |
141
N/A
|
164
+16%
|
174
+6%
|
275
+58%
|
482
+75%
|
572
+19%
|
861
+51%
|
944
+10%
|
1 013
+7%
|
1 582
+56%
|
988
-38%
|
999
+1%
|
1 038
+4%
|
1 108
+7%
|
1 143
+3%
|
1 318
+15%
|
1 590
+21%
|
1 717
+8%
|
1 651
-4%
|
1 897
+15%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
2 161
|
|
| Retained Earnings |
226
|
209
|
228
|
371
|
623
|
820
|
1 131
|
1 018
|
1 238
|
1 348
|
2 148
|
2 029
|
2 143
|
2 162
|
2 296
|
1 814
|
1 632
|
1 994
|
2 212
|
2 272
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2 388
N/A
|
2 370
-1%
|
2 389
+1%
|
2 532
+6%
|
2 784
+10%
|
2 981
+7%
|
3 292
+10%
|
3 179
-3%
|
3 399
+7%
|
3 509
+3%
|
4 309
+23%
|
4 190
-3%
|
4 304
+3%
|
4 323
+0%
|
4 452
+3%
|
3 975
-11%
|
3 793
-5%
|
4 155
+10%
|
4 373
+5%
|
4 433
+1%
|
|
| Total Liabilities & Equity |
2 529
N/A
|
2 534
+0%
|
2 563
+1%
|
2 807
+10%
|
3 266
+16%
|
3 553
+9%
|
4 153
+17%
|
4 123
-1%
|
4 412
+7%
|
5 091
+15%
|
5 298
+4%
|
5 189
-2%
|
5 342
+3%
|
5 431
+2%
|
5 595
+3%
|
5 293
-5%
|
5 383
+2%
|
5 872
+9%
|
6 024
+3%
|
6 330
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
3 819
|
|
| Preferred Shares Outstanding |
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
577
|
|