Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2013-03-28
consolidated statement of other comprehensive income
----
0
0

in billions of russian roubles
24AX
2 012
2 011

profit for the year recognised in the income statement
2400
347.9
315.9
F: 2400 = 24AX

components of other comprehensive income office premises remeasurement
----
0
0

‐ gains from revaluation of office premises
----
36.9

investment securities available for sale
----
0
0

‐ net gains/-losses on revaluation of investment securities available for sale
----
58.2
-28.8

‐ impairment of investment securities available for sale transferred to
----
0
0

income statement
----
5
1.1

‐ accumulated gains transferred to income statement upon disposal of
----
0
0

securities
----
-7.5
-12.1

net foreign currency translation gains/-losses
----
0.9
-4.6

deferred income tax relating to components of other comprehensive income
----
0
0

‐ office premises remeasurement
----
-7.3

‐ investment securities available for sale
----
-10.9
7.9

total components of other comprehensive income for the year net of tax
----
45.7
-6.9

total comprehensive income for the year
----
393.6
309

attributable to
----
0
0

‐ shareholders of the bank
----
394.6
309.4

‐ non‐controlling interest
----
-1
-0.4

Currency: RUB
Dimension: млрд
consolidated statement of financial position
----
0
0

31 december
----
31 december
0

in billions of russian roubles
----
2 012
2 011

assets

cash and cash equivalents
16AX
1290.8
625.6

mandatory cash balances with central banks
16BX
211.2
101.2

trading securities
16CX
90.4
102

securities designated at fair value through profit or loss
16DX
19.2
52

due from banks
16EX
114.8
35.1

loans and advances to customers
16FX
10499.3
7719.7

securities pledged under repurchase agreements
16GX
949.7
300.8

investment securities available for sale
16HX
804.5
884.5

investment securities held to maturity
16IX
105.9
286.5

deferred income tax asset
16JX
7.5
7.8

premises and equipment
16KX
436
359.9

other financial assets
16LX
227.6
163.1

other non‐financial assets
16MX
15
340.5

16NX
0

16OX
196.9
0

16PX
0

16QX

total assets
1600
15097.4
0
F: 1600 = 16AX + 16BX + 16CX + 16DX + 16EX + 16FX + 16GX + 16IX + 16JX + 16KX + 16LX + 16MX + 16NX + 16OX + 16PX + 16QX

----
0

----
10835.1
0

----
0

----

liabilities

due to banks
19AX
1452.4
532.4

due to individuals
19BX
6983.2
5726.3

due to corporate customers
19CX
3196.1
2205.8

debt securities in issue
19DX
691.7
268.7

other borrowed funds
19EX
469.2
244

deferred income tax liability
1420
33.2
21.2

other financial liabilities
19FX
199.7
222.8

other non‐financial liabilities
19GX
63.4
42.4

subordinated debt
19HX
384.7
303.5

19IX
0

19JX

total liabilities
1900
13473.6
0
F: 1900 = 19AX + 19BX + 19CX + 19DX + 19EX + 1420 + 19FX + 19GX + 19HX

17AX
0

17BX
9567.1
0

17CX
0

17DX

equity

share capital
1310
87.7
87.7

treasury shares
13AX
-7.6
-7

share premium
13BX
232.6
232.6

revaluation reserve for office premises
13CX
79
81.5

fair value reserve for investment securities available for sale
13DX
37.3
-7.5

foreign currency translation reserve
13EX
-4.7
-5.7

retained earnings
13FX
1186.7
0

13GX
0

13HX
882.9
0

13IX
0

13JX

total equity attributable to shareholders of the bank
13KX
1 611
0

13LX
0

13MX
1264.5
0

13NX
0

non‐controlling interest
13OX
12.8
3.5

total equity
1300
1623.8
1 268
F: 1300 = 1310 + 13AX + 13BX + 13CX + 13DX + 13GX + 13IX + 13JX + 13LX + 13NX + 13OX + 13EX + 13FX + 16HX

total liabilities and equity
17EX
15097.4
10835.1

17FX
0

Currency: RUB
Dimension: млрд
consolidated statement of cash flows

in billions of russian roubles
2012
2 011

cash flows from operating activities

interest received
1 135.7
826.6

interest paid
-384.5
-231.7

expenses paid directly attributable to deposit insurance
-22.9
-19.3

fees and commissions received
188.3
152.2

fees and commissions paid
-16.7
-10.7

net gains received from trading securities
5.9
0.4

net -losses incurred / gains received from securities designated at fair value through profit or loss
-1.7
0.2

net gains received from trading in foreign currencies and from operations with foreign currency

derivatives
16.6
2.1

net -losses incurred / gains received from operations with other derivatives
-0.7
1.5

net gains received from operations with precious metals and precious metals derivatives
5.0
7

revenue of non‐core business activities
48.7
66.8

cost of sales of non‐core business activities
-34.4
-50

other operating income received
8.5
7.9

operating expenses paid
-370.7
-303.1

income tax paid
-100.1
-71.9

cash flows from operating activities before changes in operating assets and liabilities
477.0
378

changes in operating assets and liabilities

net increase in mandatory cash balances with central banks
-36.2
-49.6

net decrease in trading securities
6.8
14.2

net decrease in securities designated at fair value through profit or loss
31.1
41.5

net increase in due from banks
-62.3
-26.6

net increase in loans and advances to customers
-2 003.3
-2163.3

net increase in other assets
-69.8
-39.9

net increase in due to banks
820.9
384.5

net increase in due to individuals
867.8
869.8

net increase in due to corporate customers
664.3
337.8

net increase / -decrease in debt securities in issue
257.3
-19.1

net -decrease / increase in other liabilities
-34.6
28.4

net cash from / -used in operating activities
919.0
-244.3

cash flows from investing activities

purchase of investment securities available for sale
-474.9
-852.6

proceeds from disposal and redemption of investment securities available for sale
232.2
1122.8

purchase of investment securities held to maturity
-8.0
-98.7

proceeds from redemption of investment securities held to maturity
61.1
40

acquisition of premises and equipment
-144.4
-109.4

acquisition of investment property
-0.1

proceeds from disposal of investment property
-0.2

proceeds from disposal of premises and equipment including insurance payments
4.5
10.9

acquisition of subsidiaries net of cash acquired
-93.2
27.3

proceeds from disposal of subsidiaries net of cash disposed
8.6
0.7

dividends received
5.1
3.5

net cash -used in / from investing activities
-409.1
144.3

cash flows from financing activities

other borrowed funds received
141.9
154.4

redemption of other borrowed funds
-98.8
-98.2

repayment of interest on other borrowed funds
-5.4
-2.4

subordinated debt received
66.0

redemption of subordinated debt
-0.2

repayment of interest on subordinated debt
-19.8
-19.5

funds received from loan participation notes issued under the mtn programme
144.3
27.9

redemption of loan participation notes issued under the mtn programme
-8.1
-22.9

repayment of interest on loan participation notes issued under the mtn programme
-11.8
-8.9

purchase of treasury shares
-0.6

dividends paid
-47.3
-20.9

net cash from financing activities
160.2
9.5

effect of exchange rate changes on cash and cash equivalents
-4.2
5.4

effect of inflation on cash and cash equivalents
-0.7
-8.9

net increase/-decrease in cash and cash equivalents
665.2
-94

cash and cash equivalents at the beginning of the year
625.6
719.6

cash and cash equivalents as at the end of the reporting period
1 290.8
625.6

Currency: RUB
Dimension: млрд
thousands RUB
-1
change
 
FinIncomeNet
347 900 000
315 900 000
+10.1%
 
Dividend
4 500 000
10 900 000
-58.7%
Operating cashflow
919 000 000
-244 300 000
thousands RUB
 
change
Total equity
1 611 000 000
Total assets
15 097 400 000
Прочие параметры (до вычета)
balance
shorttermOtherAssetsFinancial
227 600 000
163 100 000
+39.5%
longtermOtherInvestments
804 500 000
884 500 000
-9.0%
shorttermLiabilitiesCredit
469 200 000
244 000 000
+92.3%
longtermLiabilitiesOther
63 400 000
42 400 000
+49.5%
capitalAuthorized
87 700 000
87 700 000
0.0%
capitalRetainedProfit
1 186 700 000
capitalTreasuryShares
-7 600 000
-7 000 000
cashflow
cashflowPurchaseOfSubsidiaries
-93 200 000
cashflowSaleOfSubsidiaries
8 600 000
700 000
+1 128.6%
cashflowPurchaseOfOtherFinancial
-474 900 000
-852 600 000
cashflowPurchaseOfShares
-600 000
cashflowDividendsReceived
5 100 000
3 500 000
+45.7%
cashflowEffectOfExchangeRate
-4 200 000
5 400 000
-177.8%
netChangeCash
665 200 000