The
revenue of Lenenergo for 2016 grew by 51% and totaled RUB 59,023 mln.
EBITDA doubled to RUB 23,916 mln. Net profit for the reporting period
was RUB 7,703 mln (2015: RUB 144 mln).
RUB
mln, unless otherwise stated
|
Indicator
|
2016
|
2015
|
Change
|
Financial
results
|
|
|
|
Sales
revenue, including:
|
59,023
|
39,027
|
51.2%
|
-
from electricity transmission services
|
46,400
|
33,182
|
39.8%
|
-
from technological connection services
|
8,814
|
3,250
|
171.2%
|
-
from other activity
|
3,809
|
2,595
|
46.8%
|
Operating
expenses
|
48,613
|
33,102
|
46.9%
|
Operating
profit
|
10,409
|
5,925
|
75.7%
|
Net
profit
|
7,703
|
144
|
-
|
Net
profit margin, %
|
13.05%
|
0.37%
|
12.68,p.p.
|
EBITDA
|
23,916
|
11,943
|
100.3%
|
EBITDA
margin, %
|
40.52%
|
30.60%
|
9.92,p.p.
|
Investments
|
|
|
|
Capex
|
20,760
|
10,727
|
93.5%
|
|
31.12.2016
|
31.12.2015
|
Change
|
Indicators
of the financial position statement
|
|
|
|
Assets
|
235,173
|
239,841
|
-1.9%
|
Equity
|
148,341
|
140,450
|
5.6%
|
Return
on equity (ROE), %
|
5.19%
|
0.103%
|
5.087,p.p.
|
Liabilities
|
86,832
|
99,391
|
-12.6%
|
Credit
portfolio and debt position
|
|
|
|
Loans
and credits
|
34,528
|
40,975
|
-15.7%
|
Net
debt
|
24,091
|
10,918
|
120.7%
|
Net
debt/EBITDA
|
1.01
|
0.91
|
-
|
Note:
EBITDA is calculated
as profit before tax + depreciation of property, plant and equipment
and amortization of intangible assets + finance expenses - finance
income.
Net
debt is calculated as long-term and short-term borrowings - cash and
cash equivalents - short-term investments.
Revenue
and financial result
The
Group’s indicators for 2016 were essentially influenced by the
subsidiaries JSC SPb ES and JSC PES, which were included in the 2015
statements as from the date of their acquisition, that is 23.12.2015
(8 days).
Group’s
revenue
Sales
revenue for 2016 was RUB 59,023 mln, +51.2% against the indicator for
2015 (RUB 39,027 mln).
The
growth of revenue from electricity transmission services for 2016
against the year 2015 is explained by bringing the tariff and balance
decisions into compliance with the current laws and partial
compensation for the short-received incomes in the previous years of
the regulation period.
The
growth of revenue from the technological connection services for 2016
against 2015 is explained by the performance of the obligations to
the applicants, which have been accumulated before 01.01.2015.
The
growth of revenue from other activity is caused by the growth of the
revenue in respect of identified uncontracted electricity consumption
by 52%, as well as by the growth of the revenue on compensation
contracts by 89%.
Group’s
operating expenses
Operating
expenses of the Group for the reporting period were RUB 48,613 mln,
+46.9% against the similar indicator for 2015.
|
2016
|
2015
|
Change
|
Total
operating expenses
|
48,613
|
33,102
|
46.9%
|
Electricity
transportation expenses
|
16,109
|
17,414
|
-7.5%
|
Property,
plant and equipment depreciation
|
11,830
|
5,858
|
102.0%
|
Payroll
and payroll taxes
|
6,707
|
5,156
|
30.1%
|
Provision
for receivables impairment and write-off
|
2,366
|
1,407
|
68.1%
|
Intangible
assets depreciation
|
1,676
|
161
|
943.8%
|
Taxes,
except profit tax
|
1,342
|
1,048
|
28.1%
|
Repairs
and maintenance
|
1,331
|
1,314
|
1.3%
|
Lease
payment
|
771
|
670
|
15.2%
|
Impairment
/ (reversal of impairment) of intangible assets
|
623
|
(37)
|
-
|
Raw
materials and supplies
|
514
|
339
|
51.4%
|
Provisions
for court proceedings and claims
|
543
|
1,951
|
-72.1%
|
Public
utility services
|
439
|
241
|
82.1%
|
Services
of commercial electricity metering
|
343
|
325
|
5.4%
|
Social
sphere expenses
|
229
|
187
|
22.6%
|
Expenses
for private security service
|
228
|
169
|
35.3%
|
Telecommunication
and information services
|
223
|
282
|
-21.0%
|
Consulting,
legal and audit services
|
166
|
121
|
37.0%
|
Agency
services
|
108
|
176
|
-38.7%
|
Provision
for impairment of inventories
|
69
|
1
|
6,437.5%
|
Impairment
/ (reversal of impairment) of property, plant and equipment
|
-
|
(5,602)
|
-
|
Other
operating expenses
|
2,996
|
1,921
|
55.9%
|
Comments
concerning the dynamics of the most essential cost items:
Depreciation
of property, plant and equipment
Growth
of costs for the depreciation of property, plant and equipment by
102.0% was due to the increase in their book value as a result of the
revaluation surplus at 31.12.2015.
Depreciation
of intangible assets
Growth
of costs for the depreciation of intangible assets by 943.8% was due
to the depreciation of the intangible assets “Income-bearing
contracts”, which were recognized in the consolidated statements
regarding such companies as JSC SPb ES and JSC PES at the time of
their acquisition.
Impairment
/ (reversal of impairment) of intangible assets
Growth
of the cost item is explained by the goodwill impairment in respect
of the companies JSC SPb ES and JSC PES.
Group’s
operating profit
Operating
profit of the Group for 2016 was RUB 10,409 mln, +75.7% against 2015.
Group’s
net profit
Following
2016, the Group received net profit equal to RUB 7,703 mln (2015: RUB
144 mln). The positive dynamics of the year 2016 financial result,
besides the growth of revenue on regulated types of activities and
reduction in expenses for electricity transportation by 7.5%, was
mainly influenced by the increase in the balance of other incomes and
expenses due to the reduction in interest rates on credits and the
increase in interest receivable.
EBITDA
EBITDA
for 2016 was RUB 23,916 mln, +100.3% against the similar indicator
for 2015 (RUB 11,943 mln).
Calculation
of EBITDA, RUB mln
EBITDA
|
23,916
|
Pre-tax
profit
|
8,691
|
Property,
plant and equipment, and intangible assets depreciation
|
13,506
|
Financial
incomes
|
(2,821)
|
Financial
expenses
|
4,540
|
EBITDA
margin for 2016 grew by 9.92 percentage points to 40.52%. The
material positive dynamics of the indicator is explained by higher
rates of the Group’s income growth against expenses.
Credit
portfolio and debt position
Credit
portfolio (short-term and long-term credits and loans of the company
as at the end of the reporting period) was RUB 34,528 mln, -15.7%
against the similar indicator as at the end of 2015. The debt
reduction was due to the repayment of debt on bonded loans for the
amount of RUB 6,000 mln (including, series BO-01 (RUB 3,000 mln)
was repaid within the timeframe, series 04 (RUB 3,000 mln) was repaid
early, on the date of the 8th
coupon payment) using the funds received from the sale of the federal
loan bonds out of the money paid to the charter capital of PJSC
Lenenergo in order to pay the ordinary shares of the additional
issue.
Net
debt following 2016 was RUB 24,091 mln, +120.7% y-o-y (end of 2015).
The main reason for the increase in the net debt is a material
reduction in the item “cash and cash equivalents” as a result of
the expenditure of the cash received from the sale of the federal
loan bonds out of the money paid to the charter capital of PJSC
Lenenergo in order to pay the ordinary shares of the additional
issue.
Net
debt/EBITDA as at the end of the reporting period grew as a result of
a more considerable growth of the net debt against the growth
of EBITDA and equaled 1.01 against 0.91 as at the end of 2015.
Investments
Capex
amount in 2016 was RUB 20,760 mln, +93.5% against the similar
indicator of 2015 (RUB 10,727 mln). The expenditure growth is
explained by the implementation in 2016 of the actions to perform the
accumulated obligations of technological connection of consumers in
Saint Petersburg and the Leningrad Region, financed through the funds
received from the sale of the federal loan bonds.
Dynamics
of key indicators of Lenenergo, RUB mln:
|
2012
|
2013
|
2014
|
2015
|
2016
|
|
|
|
|
|
|
Revenue
|
33,135
|
37,323
|
41,601
|
39,027
|
59,023
|
from
electricity transmission
|
23,521
|
27,480
|
30,263
|
33,182
|
46,400
|
from
technological connection
|
7,580
|
6,807
|
8,581
|
3,250
|
8,814
|
Other
|
2,034
|
3,036
|
2,758
|
2,595
|
3,809
|
|
|
|
|
|
|
Operating
expenses
|
30,653
|
31,008
|
35,516
|
33,102
|
48,613
|
|
|
|
|
|
|
Net
profit
|
238
|
3,281
|
-4,216
|
143
|
7,703
|
Net
profit margin
|
0.70%
|
8.80%
|
-
|
0.37%
|
13.05%
|
|
|
|
|
|
|
EBITDA
|
10,386
|
10,358
|
11,053
|
11,943
|
23,916
|
EBITDA
margin
|
31.30%
|
27.80%
|
32.28%
|
30.60%
|
40.52%
|
|
|
|
|
|
|
Net
debt
|
22,011
|
23,300
|
44,163
|
10,918
|
24,091
|
Net
debt/EBITDA
|
2.12
|
2.25
|
4.00
|
0.91
|
1.01
|
EBITDA
is calculated as profit before tax + depreciation of property, plant
and equipment and amortization of intangible assets + finance
expenses - finance income.
Net debt is calculated as long-term
and short-term borrowings - cash and cash equivalents - short-term
investments as at the end of the reporting period.
Dynamics
of key indicators of the Consolidated Financial Position Statement,
RUB mln:
|
2012
|
2013
|
2014
|
2015
|
2016
|
|
|
|
|
|
|
Long-term
assets
|
88,157
|
102,100
|
117,970
|
197,892
|
213,927
|
Short-term
assets
|
11,236
|
18,744
|
17,199
|
41,949
|
21,245
|
Assets
|
99,393
|
120,845
|
135,169
|
239,841
|
235,173
|
Long-term
debt
|
20,637
|
29,402
|
48,180
|
27,618
|
23,450
|
Long-term
liabilities
|
25,338
|
34,700
|
53,461
|
46,835
|
43,289
|
Short-term
debt
|
7,153
|
3,982
|
1,589
|
13,357
|
11,078
|
Short-term
liabilities
|
30,567
|
36,679
|
38,271
|
52,556
|
43,543
|
Liabilities
|
55,905
|
71,380
|
91,732
|
99,391
|
86,832
|
Capital
|
43,487
|
49,465
|
43,437
|
140,450
|
148,341
|
Dynamics
of key indicators of the Consolidated Income Statement, RUB mln:
|
2012
|
2013
|
2014
|
2015
|
2015
|
Revenue
|
33,135
|
37,323
|
41,601
|
39,027
|
59,023
|
Operating
expenses
|
-30,653
|
-31,008
|
-35,516
|
-33,102
|
-48,613
|
Operating
profit
|
2,482
|
6,316
|
6,085
|
5,925
|
10,409
|
Finance
income
|
302
|
667
|
1,409
|
1,184
|
2,821
|
Finance
expenses
|
-2,175
|
-2,682
|
-12,228
|
-5,225
|
-4,540
|
Profit
before tax
|
609
|
4,301
|
-4,734
|
1,884
|
8,691
|
Profit
tax expense
|
-371
|
-1,020
|
519
|
-1,740
|
-988
|
Net
profit
|
238
|
3,281
|
-4,216
|
144
|
7,703
|
|