fr_2008_eng_5

Document Sample
fr_2008_eng_5 Powered By Docstoc
					     Earnings and income structure by RGCs within responsibility area of IDGC of Centre, JSC for 9 months of 2007



                                                           Total for RGc within
                    Indicator                   UoM       responsobility area of                                    Belgorode
                                                             IDGC of Centre
                                                                                         Q1
   (Net) revenue from sale of goods,
                                               RUR, th.               22,961,305
 9 products, work, services                                                                   1,695,212

11 Core activity products (services), total    RUR, th.               22,847,337              1,695,212
13 grid services                               RUR, th.               22,650,098              1,687,417

           -from transmission and transit of
14         electric power via grids            RUR, th.               21,273,046              1,335,443

15          -technical connection services     RUR, th.                1,377,052               351,974
        other core activity products
16     (services)                              RUR, th.                  197,240                 7,795

17 Non-core activity products (services)       RUR, th.                  113,967                     0
     Production cost of sold goods,
                                               RUR, th.               19,681,987
18 products, work and services                                                                1,127,606

20 Core activity products (services), total    RUR, th.               19,561,597              1,127,606
22 grid services                               RUR, th.               19,458,898              1,127,086

           -from transmission and transit of
23         electric power via grids            RUR, th.               19,410,890              1,127,086

24          -technical connection services     RUR, th.                   48,008                     0
        other core activity products
25     (services)                              RUR, th.                  102,699                   519

26 Non-core activity products (services)       RUR, th.                  120,390                     0
27 Gross profit                                RUR, th.                3,279,318               567,607
36 Business expenses                           RUR, th.                        0                     0
37 Management expenses                         RUR, th.                  669,305               160,211

38 Income (loss) from sale                     RUR, th.                2,610,013               407,396
39 Interest receivable                         RUR, th.                      948                   152
40 Interest payable                            RUR, th.                  240,131                11,465
     Income from interest in other
                                               RUR, th.                   12,745
41 organisations                                                                                     0
42 Other income                                RUR, th.                  871,210                19,779
43 Other expenses                              RUR, th.                1,073,784                30,641

     Income (loss) before tax                  RUR, th.                2,181,000
44                                                                                             385,221
   Income tax and            other   similar
                                               RUR, th.                1,040,504
50 compulsory taxes                                                                            111,671
   Net income (loss) for the reporting
                                               RUR, th.                1,140,496
51 period                                                                                      273,550
Centre, JSC for 9 months of 2007

                                                    Belgorodenergo


                                         Belgorodenergo, JSC                                                         Bryanskenergo


                                   Q2                         Q3                 9 months             Q1

                                        1,625,486                    1,563,177          4,883,875          760,579

                                        1,625,486                    1,563,177          4,883,875          760,579
                                        1,599,574                    1,551,379          4,838,370          752,002


                                        1,246,863                    1,243,659          3,825,965          745,972

                                         352,711                      307,720           1,012,405            6,030

                                          25,912                       11,798                45,505          8,577

                                               0                            0                    0              0


                                         967,077                     1,044,147          3,138,830          680,500

                                         967,077                     1,044,147          3,138,830          680,500
                                         957,069                     1,042,760          3,126,915          679,932


                                         957,069                     1,042,760          3,126,915          679,118

                                               0                            0                    0            814

                                          10,008                        1,387                11,915           568

                                               0                            0                    0              0
                                         658,409                      519,029           1,745,045           80,079
                                               0                            0                   0                0
                                         177,306                      152,168             489,685                0

                                         481,103                      366,861           1,255,360           80,079
                                             209                          131                 492                0
                                          11,821                       12,365              35,651            3,221

                                           1,563                            0                 1,563              0
                                          66,284                       91,769               177,832          2,636
                                          42,738                       49,901               123,280         18,444


                                         494,600                      396,495           1,276,316           61,050

                                         144,765                      119,989               376,425         28,563

                                         349,835                      276,506               899,891         32,487
               Bryansk


 Bryanskenergo, JSC                                                        Voronezhenergo, JS


Q2                       Q3             9 months            Q1

     631,178                  601,436         1,993,193          882,274

     631,178                  601,436         1,993,193          882,234
     628,756                  600,557         1,981,315          876,426


     623,955                  588,292         1,958,219          874,181

       4,801                   12,265              23,096          2,245

       2,422                     879               11,878          5,808

           0                       0                   0             40


     575,267                  576,135         1,831,902          787,477

     575,267                  576,135         1,831,902          787,437
     574,840                  575,787         1,830,559          784,262


     574,076                  575,504         1,828,698          781,741

        764                      283                1,861          2,521

        427                      348                1,343          3,175

           0                       0                   0             40
      55,911                   25,301          161,291            94,797
           0                        0                0                 0
           0                        0                0                 0

      55,911                   25,301          161,291            94,797
           0                        0                0                 0
       2,114                    2,100            7,435             9,974

           0                        0                0                 1
       3,126                   41,229           46,991             8,522
      21,808                   85,416          125,668            19,200


      35,115                  -20,986              75,179         74,146

      20,955                    8,557              58,075         30,984

      14,160                  -29,543              17,104         43,162
                Voronezh


     Voronezhenergo, JSC                                                      Kostromaenergo,


Q2                         Q3             9 months             Q1

     740,777                    752,723         2,375,775           540,687

     740,753                    752,701         2,375,689           540,687
     733,560                    744,950         2,354,937           537,389


     731,073                    742,717         2,347,972           531,108

       2,487                      2,233                6,965          6,281

       7,193                      7,751               20,752          3,298

          24                        22                   86              0


     722,261                    686,994         2,196,732           410,951

     722,237                    687,052         2,196,726           410,951
     718,704                    683,223         2,186,189           409,389


     715,781                    680,936         2,178,458           407,373

       2,923                      2,287                7,731          2,017

       3,533                      3,829               10,537          1,561

          24                        -58                   6              0
      18,516                     65,729              179,043        129,736
           0                          0                    0              0
           0                          0                    0              0

      18,516                     65,729              179,043        129,736
           0                          0                    0             69
       8,703                      8,924               27,601         18,891

           0                          0                    1              0
      13,524                     41,921               63,967         53,932
      13,470                     25,393               58,063         33,431


       9,867                     73,333              157,347        131,415

      14,178                     30,321               75,483         26,089

       -4,311                    43,012               81,864        105,326
                 Kostroma


     Kostromaenergo, JSC                                                       Kurskenergo, JS


Q2                          Q3             9 months             Q1

       454,563                   446,276          1,441,525          652,025

       454,563                   446,276          1,441,525          652,025
       452,524                   444,902          1,434,814          652,025


       433,056                   427,819          1,391,982          648,045

        19,468                    17,083               42,832          3,981

         2,039                     1,374                6,711             0

            0                         0                    0              0


       407,931                   425,485          1,244,367          549,525

       407,931                   425,485          1,244,367          549,525
       407,055                   424,443          1,240,887          549,525


       404,566                   421,179          1,233,118          548,886

         2,489                     3,264                7,769           639

          876                      1,042                3,480             0

            0                         0                    0              0
        46,632                    20,790              197,158        102,500
             0                         0                    0              0
             0                         0                    0              0

        46,632                    20,790              197,158        102,500
           117                        93                  279             21
        17,135                    13,478               49,504            799

             0                         2                    2              0
        24,344                    78,079              156,355         15,027
        46,977                   110,263              190,672         19,630


         6,980                   -24,777              113,619         97,119

        17,679                    15,863               59,631         39,647

       -10,699                   -40,640               53,988         57,472
               Kursk


 Kurskenergo, JSC                                                       Lipetskenergo, JSC


Q2                     Q3             9 months           Q1

     564,609                562,044        1,778,678          786,424

     564,609                562,044        1,778,678          753,885
     564,609                562,044        1,778,678          752,654


     553,925                557,577        1,759,547          746,533

      10,684                  4,466          19,131             6,121

           0                     0                  0           1,231

           0                     0                  0          32,539


     545,088                542,545        1,637,158          620,843

     545,088                542,545        1,637,158          588,571
     545,088                542,545        1,637,158          587,637


     542,747                542,223        1,633,857          586,846

       2,340                   322               3,301           791

           0                     0                  0            935

           0                     0                  0          32,272
      19,521                 19,499         141,520           165,581
           0                      0               0                 0
           0                      0               0            68,682

      19,521                 19,499         141,520            96,899
           6                      2              29                 0
         183                    913           1,895             3,564

           0                      0               0                 0
       6,169                 49,540          70,736             4,997
      22,079                 47,004          88,712            15,026


       3,435                 21,125         121,679            83,307

      19,628                 26,920          86,195           120,991

     -16,193                 -5,795          35,484           -37,684
               Lipetsk


     Lipetskenergo, JSC                                                    Oryolenergo, JSC


Q2                       Q3             9 months            Q1

     734,260                  770,595         2,291,279          401,514

     709,833                  722,185         2,185,903          401,514
     708,937                  721,045         2,182,637          399,716


     705,972                  700,189         2,152,695          382,899

       2,965                   20,856              29,942         16,817

        896                     1,140               3,267          1,798

      24,427                   48,409          105,376                0


     554,535                  565,978         1,741,355          355,233

     530,264                  516,654         1,635,490          355,233
     529,565                  515,730         1,632,931          354,968


     529,384                  515,175         1,631,404          353,534

        181                      555                1,527          1,434

        699                      924                2,558           265

      24,270                   49,323          105,865                0
     179,726                  204,617          549,924            46,281
           0                        0                0                 0
      46,823                   64,116          179,620                 0

     132,903                  140,501          370,304            46,281
           0                        0                0                 0
       2,538                    1,925            8,027             6,635

       2,842                        0               2,842              0
       4,831                   17,374              27,202          3,576
      11,735                   25,513              52,273         16,329


     126,303                  130,438          340,047            26,893

      50,219                   51,651          222,861            14,894

      76,084                   78,787          117,186            11,999
               Oryol


 Oryolenergo, JSC                                                             Smolenskenergo, JSC


Q2                     Q3             9 months           Q1             Q2

     331,288                329,943        1,062,745          672,625        530,696

     331,288                329,943        1,062,745          670,317        528,227
     329,083                327,803        1,056,602          645,867        504,097


     325,266                319,506        1,027,671          644,701        503,468

       3,817                  8,297          28,931             1,166           629

       2,205                  2,140              6,143         24,451         24,130

          0                      0                  0           2,308          2,469


     315,689                322,398         993,320           634,234        565,545

     315,689                322,398         993,320           630,013        561,555
     315,335                322,174         992,477           611,705        544,556


     314,069                321,114         988,717           611,203        543,996

       1,266                  1,060              3,760           502            561

        354                    224                843          18,307         16,998

          0                      0                  0           4,221          3,990
      15,599                  7,545          69,425            38,391        -34,848
           0                      0               0                 0              0
           0                      0               0                 0              0

      15,599                  7,545          69,425            38,391        -34,848
           0                      0               0                13             12
       7,211                  9,552          23,398             7,240          8,623

       5,390                      0           5,390               925              0
       9,696                 59,718          72,990             7,422         85,977
      16,892                 54,998          88,219            13,160        104,250


       6,582                  2,713          36,188            26,351        -61,732

       8,346                 10,879          34,119            18,285         -2,297

      -1,764                 -8,166              2,069          8,066        -59,434
     Smolensk


Smolenskenergo, JSC                                                    Tambovenergo, JSC


                Q3               9 months              Q1             Q2

                      499,593           1,702,915           406,350        331,627

                      497,304           1,695,849           406,350        331,627
                      475,885           1,625,849           402,760        328,732


                      475,070           1,623,240           402,257        328,179

                          815                 2,609            503            553

                       21,418                69,999           3,590          2,895

                        2,290                 7,066              0              0


                      586,581           1,786,359           371,960        347,791

                      582,823           1,774,391           371,960        347,791
                      567,765           1,724,027           369,278        345,394


                      567,497           1,722,696           368,856        344,879

                          268                 1,331            422            515

                       15,058                50,364           2,682          2,397

                        3,757                11,969              0              0
                       -86,988               -83,445         34,390        -16,164
                             0                     0              0              0
                             0                     0              0              0

                       -86,988               -83,445         34,390        -16,164
                            32                    58             10             23
                        10,661                26,524          1,890          1,510

                        1,571                 2,496               0              0
                       13,049               106,449          25,387          6,499
                       20,989               138,399          14,889          6,430


                      -103,985              -139,365         43,008        -17,582

                        -8,314                7,674           6,905           274

                       -95,671              -147,039         36,103        -17,856
           Tambov


Tambovenergo, JSC                                                          Tverenergo, JSC


                    Q3             9 months            Q1             Q2

                         310,692         1,048,669          752,762         617,459

                         310,692         1,048,669          752,515         617,209
                         308,016         1,039,508          746,456         608,629


                         307,419         1,037,855          742,968         600,356

                            597                1,653          3,487           8,273

                           2,676               9,161          6,060           8,580

                              0                   0            247              250


                         377,674         1,097,425          675,112         583,657

                         377,674         1,097,425          674,876         583,411
                         375,883         1,090,555          670,650         578,443


                         374,858         1,088,593          668,832         576,873

                           1,025               1,962          1,818           1,570

                           1,791               6,870          4,226           4,968

                              0                   0            236              246
                         -66,982           -48,756           77,650          33,802
                               0                 0                0               0
                               0                 0                0               0

                         -66,982           -48,756           77,650          33,802
                              47                80                4               2
                           2,335             5,735           10,811          12,682

                              14                  14              1               0
                          16,473              48,359          8,008          12,214
                          17,154              38,473         15,419          20,269


                         -69,937           -44,511           59,433          13,068

                         -15,272              -8,093         25,811          12,458

                         -54,665           -36,418           33,622             610
         Tver


Tverenergo, JSC                                                            Yarenergo, JSC


                  Q3             9 months           Q1             Q2

                       595,431        1,965,653          840,442        864,932

                       595,244        1,964,969          840,119        864,703
                       591,107        1,946,192          839,047        863,454


                       585,497        1,928,822          834,363        699,251

                         5,610          17,370             4,684        164,202

                         4,137          18,777             1,071          1,249

                          187                684            324            229


                       592,033        1,850,802          773,218        685,081

                       591,762        1,850,049          772,885        684,276
                       590,069        1,839,162          772,311        683,473


                       586,144        1,831,849          769,281        679,416

                         3,925              7,313          3,031          4,057

                         1,693          10,887              574            803

                          271                753            333            804
                         3,398         114,851            67,225        179,851
                             0               0                 0              0
                             0               0                 0              0

                         3,398         114,851            67,225        179,851
                             4              10                 0              0
                        14,733          38,226             3,994          4,754

                           434             434                 3              0
                        28,319          48,541             2,924          6,229
                        26,775          62,462            14,070         27,201


                        -9,353          63,148            52,088        154,126

                         5,456          43,725            16,502         53,636

                       -14,809          19,423            35,585        100,490
    Yaroslavl


Yarenergo, JSC


                 Q3             9 months

                      711,624         2,416,998

                      711,421         2,416,243
                      708,694         2,411,196


                      685,464         2,219,078

                       23,231              192,117

                        2,727                5,047

                         203                  756


                      705,439         2,163,737

                      704,779         2,161,940
                      702,254         2,158,038


                      697,888         2,146,585

                        4,366               11,453

                        2,525                3,902

                         660                 1,797
                        6,185              253,261
                            0                    0
                            0                    0

                        6,185              253,261
                            0                    0
                        7,387               16,134

                            0                    3
                       42,634               51,787
                       66,292              107,563


                      -24,860              181,354

                       14,271               84,409

                      -39,131               96,945
Financial performance of IDGC of Centre, JSC in 2008

                     Indicator                         UoM       20 08

(Net) revenue from sale of goods, products, work,
                                                      RUR, th.
services                                                          35,659,578
       revenue from transmission of electric and
       thermal power, technological connection        RUR, th.    35,135,416
       other goods, products, work and services of
                                                      RUR, th.
       industrial character                                          524,162
        other goods, products, work and services of
       non-industrial character                       RUR, th.            0
Production cost of sold goods, products, work and
services                                              RUR, th.    30,243,722
        transmission of electric and thermal power,
       technological connection                       RUR, th.    29,960,387
       other goods, products, work and services of
       industrial character                           RUR, th.       283,335
        other goods, products, work and services of
       non-industrial character                       RUR, th.             0
Gross profit                                          RUR, th.     5,415,856
Interest receivable                                   RUR, th.        10,280
Interest payable                                      RUR, th.       555,889
Income from interest in other organisations           RUR, th.            55
Other income                                          RUR, th.     1,457,414
Other expenses                                        RUR, th.     2,079,233
Income (loss) before tax                              RUR, th.     3,652,751
Income tax and other similar compulsory taxes
                                                      RUR, th.     1,487,847

Income (loss) from regular activities
                                                      RUR, th.     2,164,904
Dymanics of Income and Expenses of IDGC of Centre, JSC

                   Indicator                       UoM              2007              2008          Growth rate

(Net) revenue from sale of goods,
                                                 RUR, th.
products, work, services                                               983,360       35,659,578           3626.3%
       revenue from transmission of electric
       and thermal power, technological
       connection                                RUR, th.                     0      35,135,416                   -
       other goods, products, work and
                                                 RUR, th.
       services of industrial character                                983,360          524,162             53.3%
        other goods, products, work and
       services of non-industrial character      RUR, th.                     0                0                  -
Production cost of sold goods, products,
work and services                                RUR, th.              928,372       30,243,722           3257.7%

        transmission of electric and thermal
       power, technological connection           RUR, th.                     0      29,960,387                   -
       other goods, products, work and
       services of industrial character          RUR, th.              928,372          283,335             30.5%
        other goods, products, work and
       services of non-industrial character      RUR, th.                    0                0                  -
Gross profit                                     RUR, th.               54,988        5,415,856           9849.2%
Interest receivable                              RUR, th.                  165           10,280           6230.3%
Interest payable                                 RUR, th.                    0          555,889                  -

Income from interest in other organisations      RUR, th.                    0               55                  -
Other income                                     RUR, th.              105,743        1,457,414           1378.3%
Other expenses                                   RUR, th.               69,336        2,079,233           2998.8%
Income (loss) before tax                         RUR, th.               91,560        3,652,751           3989.5%
Income tax and other similar compulsory
taxes                                            RUR, th.               40,309        1,487,847           3691.1%
Income (loss) from regular activities            RUR, th.               51,251        2,164,904           4224.1%


Note: strong income/loss dynamics of the company in comparison with 2007 is explained by the reorganisation of IDGC
of Centre, JSC by way of absorption of 11 RGCs as of March 31, 2008
Structure of Income and Expenses of IDGC of Centre, JSC for 2008
                                                                                   Income/loss structure,
                       Indicator                            UoM       2008
                                                                                            %
(Net) revenue from sale of goods, products, work,
                                                           RUR, th.
services                                                              35,659,578                  100.0%
       revenue from transmission of electric and thermal
       power, technological connection                     RUR, th.   35,135,416                   98.5%
       other goods, products, work and services of
                                                           RUR, th.
       industrial character                                             524,162                     1.5%
        other goods, products, work and services of non-
       industrial character                                RUR, th.           0                     0.0%
Production cost of sold goods, products, work and
services                                                   RUR, th.   30,243,722                   84.8%
        transmission of electric and thermal power,
       technological connection                            RUR, th.   29,960,387                   84.0%
       other goods, products, work and services of
       industrial character                                RUR, th.     283,335                     0.8%
        other goods, products, work and services of non-
       industrial character                                RUR, th.            0                    0.0%
Gross profit                                               RUR, th.    5,415,856                   15.2%
Interest receivable                                        RUR, th.       10,280                    0.0%
Interest payable                                           RUR, th.      555,889                    1.6%
Income from interest in other organisations                RUR, th.           55                    0.0%
Other income                                               RUR, th.    1,457,414                    4.1%
Other expenses                                             RUR, th.    2,079,233                    5.8%
Income (loss) before tax                                   RUR, th.    3,652,751                   10.2%
Income tax and other similar compulsory taxes              RUR, th.    1,487,847                    4.2%
Income (loss) from regular activities                      RUR, th.    2,164,904                    6.1%

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:5
posted:2/25/2012
language:
pages:15