RUB mln, unless otherwise stated
Indicator
|
6M2015
|
For reference: 31.12.2015
|
6M2016
|
Change for 6M2016
|
Characteristics of assets
|
|
Assets
|
131,560
|
239,841
|
234,102
|
-2.4%
|
Equity
|
40,121
|
140,450
|
145,724
|
3.8%
|
Liabilities, including:
|
91,440
|
99,391
|
88,377
|
-11.1%
|
- non-current liabilities
|
41,901
|
46,835
|
35,674
|
-23.8%
|
- current liabilities
|
49,538
|
52,556
|
52,703
|
0.3%
|
Net debt
|
41,811
|
10,918
|
8,968
|
-78.6%
|
Operating indicators
|
6M2016/6M2015
|
Productive electricity supply, mln kWh
|
29,613
|
28,680
|
28,249
|
-1.5%
|
Electricity losses, %
|
10,11
|
11,06
|
12,23
|
1.2 p.p.
|
Connected capacity, MW
|
771
|
679
|
380
|
-44.0%
|
Financial indicators
|
Revenue, including:
|
17,316
|
39,027
|
25,780
|
48.9%
|
- from electricity transmission
|
14,665
|
33,182
|
22,001
|
50.0%
|
- from grid connection
|
1,423
|
3,250
|
2,208
|
55.2%
|
- other
|
1,228
|
2,595
|
1,571
|
27.9%
|
Operating expenses
|
18,834
|
33,102
|
19,510
|
3.6%
|
Operating profit
|
-1,518
|
5,925
|
6,270
|
-
|
EBITDA
|
1,457
|
11,943
|
10,877
|
6.5õ
|
EBITDA margin, %
|
8.41%
|
30.60%
|
42.19%
|
33.8 p.p.
|
Net profit
|
-3,296
|
144
|
5,133
|
-
|
Net profit margin, %
|
-19.03%
|
-
|
19.91%
|
-
|
Net debt/EBITDA
|
28.70
|
0.91
|
0.82
|
-
|
ROE, %
|
-
|
0.2%
|
3.6%
|
-
|
Quick assets
|
0.2
|
0.6
|
0.5
|
-
|
Day-to-day liquidity
|
0.3
|
0.8
|
0.6
|
-
|
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
Assets
The
change of the Group’s balance sheet indicators as compared to
6M2015 is related first and foremost to the enlargement of the Group
membership by accounting in the consolidated statements of the assets
of JSC St.P. Electric Grids and JSC POIKOVSK ELECTRIC GRIDS, as well
as carrying out an additional issue of ordinary shares.
From
31.12.2015 to 30.06.2016 the Group’s assets dropped by 2.4%
and amounted to RUB 234,102 mln. Equity increased by 3.8% to
RUB 145,724 mln. Thereby the Group liabilities decreased by
11.1% to RUB 88,377 mln.
Revenue
Revenue
from electricity transmission for 6M2016 net of normal
technological losses in the amount of RUB 4,784 mln (for 6M2015 –
RUB 3,909 mln) was RUB 22,001 mln, which is 50% higher than for
6M2015 due to the volume reduction of shortfall in income and a
partial compensation of accumulated smoothing when approving the
tariff for electricity transmission, as well as the Group’s
enlargement due to JSC St.P. Electric Grids and JSC POIKOVSK ELECTRIC
GRIDS.
Revenue
from technological connection services for 6M2016 grew by RUB 786
mln (55%) as compared to the similar period of 2015, and amounted to
RUB 2,208 mln, which is preconditioned by the liabilities fulfillment
for the services rendering for the applicants' technological
connection with due regard to the revenue of JSC St.P. Electric Grids
and JSC POIKOVSK ELECTRIC GRIDS.
Other
income for 6M 2016 amounted to RUB 1,571 mln as compared to RUB
1,228 mln for 6M2015.
Costs
Operating
expenses of the Group in the reporting period were RUB 19,510
mln, up 3.6% from the previous year’s level.
The
main changes as part of the operating expenses:
Expenses
for electricity transportation for 6M2016 grew by 8.5% as compared to
2015 and amounted to RUB 8,050 mln.
Costs
growth for the fixed assets depreciation by 15.1% took place due
their book value increase in the reporting period.
·
Reserve under court cases and pretensions
Reserves
decrease as compared to 2015 occurred primarily due to the disputes
settlement with the adjacent territorial grid organizations.
Financial
result
Operating
profit of the Group for 6M2016 amounted to RUB 6,270 mln, which
is by RUB 7,788 mln higher than in the similar period of 2015.
Based
on the results of 6M 2016, the Group received net profit of
RUB 5,133 mln, meanwhile net loss of RUB 3,296 mln was
received for 6M2015.
EBITDA
for 6M2016 amounted to RUB 10,877 mln, which is 6.5
times higher than for 6M2015.
Debt
position
Credit
portfolio (short-term and long-term borrowings of the Company for
the end of the reporting period) was RUB 31,802 mln, 22% lower than
the same indicator for the end of 2015. Net debt for 6M2016was
RUB 8,968 mln (minus 17.9% to the same indicator for the end
2015). Net debt/EBITDA as at the end of the reporting period
amounted to 0.82 versus 0.91 for the end 2015. The main cause of the
indicators reduction (Net debt and Net debt/EBITDA) is the total debt
reduction of the Group due to the funds received from the additional
issue of the ordinary shares of Lenenergo within the framework of the
arrangements carrying out for the financial and economic position
improvement of Lenenergo.
Bonds
In
2016, the Group fulfilled its liabilities to the full extent for the
coupon yield payout on the 8th coupon of the bonded loan
of series 04 and on the 6th coupon of the bonded loan of
series BO-01 at the sum of RUB 123,420. In April 2016 the bonded
loans of series BO-01 (was repaid according to a term) were repaid
and of series 04 were repaid early.
Dynamics
of key IFRS indicators of Lenenergo, RUB mln:
|
2011
|
2012
|
2013
|
2014
|
2015
|
|
|
|
|
|
|
Revenue
|
32,257
|
33,135
|
37,323
|
41,601
|
39
,027
|
from electricity transmission
|
22,895
|
23,521
|
27,480
|
30,263
|
33,182
|
from technological connection
|
8,629
|
7,580
|
6,807
|
8,581
|
3,250
|
other
|
732
|
2034
|
3,036
|
2,758
|
2,595
|
|
|
|
|
|
|
Operating expenses
|
31,503
|
30,653
|
31,008
|
35,516
|
33,102
|
|
|
|
|
|
|
Net profit
|
2,461
|
238
|
3281
|
-4 216
|
143
|
Net profit margin
|
7.60%
|
0.70%
|
8.80%
|
-
|
-
|
|
|
|
|
|
|
EBITDA
|
9,937
|
10,386
|
10,358
|
11,053
|
11,943
|
EBITDA margin
|
30.80%
|
31.30%
|
27.80%
|
32.28%
|
30.60%
|
|
|
|
|
|
|
Net debt
|
20,469
|
22,011
|
23,300
|
44,163
|
14,829
|
Net debt/EBITDA
|
2.06
|
2.12
|
2.25
|
4.00
|
1.24
|
EBITDA
is calculated as profit before tax + depreciation of property, plant
and equipment and amortization of intangible assets + finance costs -
finance income
Net
debt is calculated as the sum of long-term and short-term borrowings
- cash and cash equivalents and short-term investments as at the end
of the period.
Dynamics of key indicators of the
Consolidated Statement of Financial Position, RUB mln:
|
2011
|
2012
|
2013
|
2014
|
2015
|
|
|
|
|
|
|
Non-current assets
|
84,958
|
88,157
|
102,100
|
117,970
|
197,892
|
Current assets
|
11,993
|
11,236
|
18,744
|
17,199
|
41,949
|
Assets
|
96,951
|
99,393
|
120,845
|
135,169
|
239,841
|
Long-term borrowings
|
21,028
|
20,637
|
29,402
|
48,180
|
27,618
|
Non-current liabilities
|
29,412
|
25,338
|
34,700
|
53,461
|
46,835
|
Short-term borrowings
|
6,549
|
7,153
|
3,982
|
1,589
|
13,357
|
Current liabilities
|
25,035
|
30,567
|
36,679
|
38,271
|
52,556
|
Total
liabilities
|
54,448
|
55,905
|
71,380
|
91,732
|
99,391
|
Total
equity
|
42,504
|
43,487
|
49,465
|
43,437
|
140,450
|
Dynamics of key indicators of the
Consolidated Income Statement dynamics for 5 years, RUB mln:
|
2011
|
2012
|
2013
|
2014
|
2015
|
Revenue
|
32,257
|
33,135
|
37,323
|
41,601
|
39,027
|
Operating expenses
|
-31,503
|
-30,653
|
-31,008
|
-35,516
|
-33,102
|
Operating profit
|
754
|
2,482
|
6,316
|
6,085
|
5,925
|
Finance income
|
61
|
302
|
667
|
1,409
|
1,184
|
Finance expenses
|
-1,660
|
-2,175
|
-2,682
|
-12,228
|
-5,225
|
Profit before tax
|
-845
|
609
|
4,301
|
-4,734
|
1,884
|
Income tax expense
|
-99
|
-371
|
-1,020
|
519
|
-1,740
|
Net profit for the year
|
-943
|
238
|
3,281
|
-4,216
|
144
|
Financial
statements prepared in accordance with IFRS and other publications
for investors are available on the website of Lenenergo in Investor
Relations section (www.lenenergo.ru)
|