|
|
2010
|
2009
|
CHANGE
|
|
Revenue
|
3,052
|
1,886
|
+61.8%
|
|
Cost of sales
|
(2,379)
|
(1,562)
|
+52.1%
|
|
Gross profit
|
673
|
322
|
+109.1%
|
|
Gross profit margin
|
22%
|
17%
|
-
|
|
EBITDA[2]
|
771
|
448
|
+72.3%
|
|
EBITDA margin
|
24.4%
|
23.8%
|
-
|
|
Net Profit for the year
|
359
|
108
|
+233.8%
|
|
Net profit margin
|
11.8%
|
5.7%
|
-
|
|
Net operating cashflow
|
406
|
270
|
+50.7%
|
|
|
2010
|
2009
|
Change
|
|
Coal mining
|
1,209
|
592
|
104.3%
|
|
Power generation
|
989
|
704
|
40.5%
|
|
Power distribution
|
850
|
587
|
43.3%
|
|
Other
|
4
|
3
|
36.4%
|
|
Credit agency |
Rating
|
Outlook
|
Last review
|
|
Fitch
|
|||
|
LT FC IDR
|
B
|
Stable
|
Mar 2011
|
|
LT LC IDR
|
B+
|
Stable
|
Mar 2011
|
|
National LT R
|
AA+UKR
|
Stable
|
Mar 2011
|
|
Moody's
|
|||
|
LT CFR
|
B2
|
Stable
|
Nov 2010
|
|
units |
2010
|
2009
|
Change
|
|
|
Coal production
|
m t
|
19.2
|
17.6
|
+8.7%
|
|
Installed capacity
|
|
|
|
|
|
- Eastenergo
|
MW
|
4 157
|
4117
|
+40 MW
|
|
- Dniproenergo[3]
|
MW
|
8185
|
8185
|
0 MW
|
|
- Kyivenergo[4]
|
MW
|
1200
|
1200
|
0 MW
|
|
Electricity output
|
|
|
||
|
- Eastenergo
|
TWh
|
16.4
|
14.5
|
+12.7%
|
|
- Dniproenergo
|
TWh
|
14.3
|
11.4
|
+21.6%
|
|
- Kyivenergo
|
TWh
|
4.7
|
3.8
|
+25.3%
|
|
Tradable electricity purchased
|
|
|
|
|
|
- PES and Servis Invest
|
TWh
|
13.3
|
11.8
|
+12.6%
|
|
- Donetskoblenergo[5]
|
TWh
|
10.2
|
9.9
|
+3.0%
|
|
- Kyivenergo
|
TWh
|
9.3
|
8.8
|
+6.0%
|
|
In millions of Ukrainian Hryvnia |
31 December
2010
|
31 December
2009
|
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and equipment
|
11,575
|
10,954
|
|
Intangible assets
|
731
|
700
|
|
Investments in associates
|
4,099
|
3,025
|
|
Financial investments
|
1,279
|
1,054
|
|
Deferred income tax asset
|
1,041
|
428
|
|
Other non-current assets
|
38
|
16
|
|
Total non-current assets
|
18,763
|
16,177
|
|
Current assets
|
|
|
|
Inventories
|
1,157
|
633
|
|
Trade and other receivables
|
2,984
|
2,070
|
|
Financial investments
|
1,040
|
595
|
|
Cash and cash equivalents
|
1,693
|
739
|
|
Total current assets
|
6,874
|
4,037
|
|
Total assets
|
25,637
|
20,214
|
|
EQUITY
|
|
|
|
Share capital
|
-
|
-
|
|
Share premium
|
9,909
|
9,909
|
|
Other reserves
|
(865)
|
(696)
|
|
Retained earnings
|
4,166
|
1,507
|
|
Net assets attributable to the equity holders
|
13,210
|
10,720
|
|
Non-controlling interest in equity
|
70
|
73
|
|
Total equity
|
13, 280
|
10,793
|
|
Liabilities
|
|
|
|
Non-current liabilities
|
|
|
|
Liability to non-controlling participants
|
3
|
2
|
|
Eurobonds issued
|
3,889
|
-
|
|
Borrowings
|
620
|
807
|
|
Other financial liabilities
|
118
|
221
|
|
Indebtedness under amicable agreement
|
93
|
126
|
|
Government grants
|
9
|
42
|
|
Retirement benefit obligations
|
1,582
|
1,379
|
|
Provisions for other liabilities and charges
|
311
|
160
|
|
Deferred income tax liability
|
1,540
|
959
|
|
Total non-current liabilities
|
8,165
|
3,696
|
|
Current liabilities
|
|
|
|
Borrowings
|
993
|
3,621
|
|
Other financial liabilities
|
485
|
607
|
|
Prepayments received
|
320
|
80
|
|
Trade and other payables
|
1,961
|
1,055
|
|
Current income tax payable
|
273
|
205
|
|
Other taxes payable
|
160
|
157
|
|
Total current liabilities
|
4,192
|
5,725
|
|
Total liabilities
|
12,357
|
9,421
|
|
Total liabilities and equity
|
25,637
|
20,214
|
|
In millions of Ukrainian Hryvnia
|
2010
|
2009
|
|
|
|
|
|
|
|
|
|
Revenue
|
24,294
|
15,009
|
|
Cost of sales
|
(18,936)
|
(12,447)
|
|
Gross profit
|
5,358
|
2,562
|
|
|
|
|
|
Other operating income
|
298
|
129
|
|
Distribution costs
|
(196)
|
(110)
|
|
General and administrative expenses
|
(851)
|
(598)
|
|
Other operating expenses
|
(262)
|
(192)
|
|
Net foreign exchange (loss) gain (other than on borrowings)
|
(21)
|
83
|
|
Operating profit
|
4,326
|
1,874
|
|
|
|
|
|
Foreign exchange losses less gains from borrowings
|
119
|
(203)
|
|
Finance income
|
113
|
71
|
|
Finance costs
|
(920)
|
(798)
|
|
Recognition of AFS reserve on transfer to associate
|
(72)
|
-
|
|
Share of result and impairment of associates
|
406
|
231
|
|
Profit before income tax
|
3,972
|
1,175
|
|
Income tax expense
|
(1,115)
|
(319)
|
|
|
|
|
|
Profit for the year
|
2,857
|
856
|
|
|
|
|
|
In millions of Ukrainian Hryvnia |
2010
|
2009
|
|
Cash flows from operating activities
|
|
|
|
Profit before income tax
|
3,972
|
1,175
|
|
|
|
|
|
Adjustments for:
|
|
|
|
Depreciation and impairment of property, plant and equipment and amortisation of intangibles, net of amortisation of government grants
|
1,479
|
1,429
|
|
Losses less gains on disposals of property, plant and equipment
|
(4)
|
17
|
|
Assets received free of charge
|
(41)
|
(28)
|
|
Reversal of provision for impairment of trade and other receivables and prepayments made
|
(149)
|
(55)
|
|
Change in provisions for other liabilities and charges
|
134
|
(3)
|
|
Non-cash operating charge to retirement benefit obligation
|
128
|
250
|
|
Extinguishment of accounts payable
|
(2)
|
(1)
|
|
Share of result and impairment of associates
|
(406)
|
(231)
|
|
Recognition of AFS reserve on transfer to associate
|
72
|
-
|
|
Unrealised result on associate
|
37
|
(5)
|
|
Unrealised foreign exchange (gain) loss
|
(8)
|
86
|
|
Realised foreign exchange (gain) loss on financing activities
|
(101)
|
114
|
|
Finance costs, net
|
807
|
727
|
|
|
|
|
|
Operating cash flows before working capital changes
|
5,918
|
3,475
|
|
Increase in trade and other receivables
|
(881)
|
(353)
|
|
(Increase)/decrease in inventories
|
(486)
|
19
|
|
Increase in prepayments received
|
237
|
25
|
|
Increase/(decrease) in trade and other payables
|
89
|
(102)
|
|
Decrease in other financial liabilities
|
-
|
(6)
|
|
Decrease in other liabilities
|
(26)
|
-
|
|
Increase/(decrease) in taxes payable
|
57
|
(85)
|
|
|
|
|
|
Cash generated from operations
|
4,908
|
2,973
|
|
Income taxes paid
|
(1,115)
|
(284)
|
|
Defined employee benefits paid
|
(157)
|
(144)
|
|
Interest paid
|
(456)
|
(423)
|
|
Interest received
|
55
|
24
|
|
|
|
|
|
Net cash generated from operating activities
|
3,235
|
2,146
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
Purchase of property, plant and equipment and intangible assets
|
(2,214)
|
(1,893)
|
|
Proceeds from sale of property, plant and equipment
|
19
|
3
|
|
Purchase of financial investments
|
(71)
|
(469)
|
|
Purchase of investments in associates
|
(289)
|
-
|
|
Proceeds from sale of financial investments
|
-
|
28
|
|
Withdrawal of restricted cash
|
13
|
-
|
|
Redemption/(acquisition) of deposit certificates
|
175
|
(187)
|
|
Dividends received from associates
|
2
|
29
|
|
Deposits placed and financial aid or loan provided
|
(675)
|
(177)
|
|
Repayment of deposits and loans provided
|
114
|
176
|
|
|
|
|
|
Net cash used in investing activities
|
(2,926)
|
(2,490)
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
Proceeds from borrowings
|
6,140
|
3,160
|
DTEK Holdings B.V.
|
|
|
|
|
Repayment of borrowings
|
(5,057)
|
(2,699)
|
|
Repayment of debts under amicable agreement
|
(52)
|
(16)
|
|
Resale of bonds of own issue
|
-
|
26
|
|
Dividends paid
|
(371)
|
-
|
|
Net cash generated from financing activities
|
660
|
471
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
969
|
127
|
|
Cash and cash equivalents at the beginning of the year
|
725
|
595
|
|
Exchange gains/(losses) on cash and cash equivalents
|
(1)
|
3
|
|
|
|
|
|
Cash and cash equivalents at the end of the year
|
1,693
|
725
|
|
|
|
|
| International Financial Reporting Standards Special Purpose Consolidated Financial Statements and Independent Auditor’s Report (December 31, 2010) | ![]() |
Download > |
| Management Presentation - Financial and Operational Results for FY2010 | ![]() |
Download > |