Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2017-03-01 (2016 q4)
----
2 016
2 015

net profit
----
51.6
1.7

other comprehensive income/-loss other comprehensive income/-loss to be reclassified to profit or loss in subsequent periods
----
0
0

net result on financial assets available-for-sale net of tax
----
9.3
13.7

cash flow hedges net of tax
----
-0.9
-0.1

share of other comprehensive -loss/income of associates and joint ventures
----
-3
4.6

effect of translation net of tax
----
-31.5
6.4

total other comprehensive -loss/income to be reclassified to profit or loss in subsequent
----
0
0

periods
----
-26.1
24.6

other comprehensive income/-loss not to be reclassified to profit or loss in subsequent periods actuarial -losses net of gains / gains net of losses arising from difference between pension
----
0
0

plan assets and obligations
----
-1.3
0.3

revaluation reserve of assets of disposal groups held for sale
----
-0.4

land and premises revaluation net of tax
----
-0.1
6.1

total other comprehensive income/-loss not to be reclassified to profit or loss in
----
0
0

subsequent periods
----
-1.8
6.4

other comprehensive -loss/income net of tax
----
-27.9
31

total comprehensive income
----
23.7
32.7

total comprehensive income/-loss attributable to
----
0
0

shareholders of the parent
----
25
41.5

non-controlling interests
----
-1.3
-8.8

Currency: RUB
Dimension: млрд
Period length: 12m
Y ( year )
code
2016 г
2015 г

активы

денежные средства и краткосрочные активы
16AX
452.9
570.7
F: 16AX =

обязательные резервы на счетах в центральных банках
16BX
95.1
70.8
F: 16BX =

непроизводные финансовые активы; переоцениваемые по справедливой стоимости через прибыль или убыток; включая
----
0
0

заложенные по договорам «репо»
16CX
267.1
308.1

непроизводные финансовые активы переоцениваемые по справедливой стоимости через прибыль или убыток
16DX
240.7
237.1

непроизводные финансовые активы переоцениваемье по справедливой стоимости через прибыль или убыток; заложенные по договорам «репо»
16EX
26.4
71

производные финансовые активы
16FX
180.5
304.8
F: 16FX =

средства в банках; включая заложенные по договорам крепох
16GX
10 512
1358.2
F: 16GX =

средства в банках
16HX
1037.4
13 532
F: 16HX =

средства в банках заложенные по договорам «репо»
16IX
13.8
5
F: 16IX =

кредиты и авансы клиентам включая заложенные по договорам «репо»
16JX
8854.5
9437.5

кредиты и авансы клиентам
16KX
8664.8
8827.7

`кредиты и авансы клиентам заложенные по договорам «репо»
16LX
189.7
609.8

инвестиционные финансовые активы; включая заложенные по договорам «репо»
1170
340.7
353.3

инвестиционные финансовые активы
16MX
324.2
259.3

инвестиционные финансовые активы заложенные по договорам крепох
16NX
16.5
94

инвестиции в ассоциированные компании и совместные предприятия
1160
90.6
104.3
F: 1160 =

активы групп выбытия и внеоборотные активы предназначенные для
----
0
0

продажи
16OX
15.6
15.8
F: 16OX =

земля и основные средства
1150
352.7
310.3
F: 1150 =

инвестиционная недвижимость
16PX
235.5
245
F: 16PX =

гудвил и прочие нематериальные активы
16QX
155.1
162
F: 16QX =

отложенный актив по налогу на прибыль
1180
87.8
76.6
F: 1180 =

прочие активы
16RX
406.2
324.5
F: 16RX =

итого активы
1600
12585.5
13641.9
F: 1600 = 16AX + 16BX + 16CX + 16FX + 16GX + 16HX + 16IX + 16JX + 1170 + 1160 + 16OX + 1150 + 16PX + 16QX + 1180 + 16RX

обязательства

средства банков
19AX
1208.9
1 224

средства клиентов
19BX
7346.6
7 267

производные финансовые обязательства
19CX
165
284.1

прочие заемные средства
19DX
1307.2
21 215

выпущенные долговые ценные бумаги
19EX
399.6
623.5

обязательства групп выбытия предназначенных для продажи
19FX
2.2
13

отложенное обязательство по налогу на прибыль
1420
35.2
30.2

прочие обязательства
19GX
486.5
361.7

итого обязательства до субординированной задолженности
19HX
10951.2
11 925

субординированная задолженность
19IX
224.1
262.8

итого обязательства
1900
11175.3
12187.8
F: 1900 = 19HX + 19IX

собственные средства

уставный капитал
1310
659.5
659.5

эмиссионный доход
13AX
433.8
433.8

бессрочные ноты участия в кредите
13BX
136.5
164

собственные акции выкупленные у акционеров; и бессрочные ноты
----
0
0

участия в кредите выкупленные у держателей
1320
-2.5
-2.9

прочие фонды
13CX
44.8
72.2

нераспределенная прибыль
1370
128.4
127.6

собственные средства принадлежащие акционерам материнского
----
0
0

банка
130S
1400.5
1454.2
F: 130S = 1310 + 13AX + 13BX + 1320 + 13CX + 1370

неконтрольные доли участия
130X
9.7
-0.1

итого собственные средства
1300
1410.2
1454.1
F: 1300 = 130S + 130X

итого обязательства и собственные средства
1700
12585.5
13641.9
F: 1700 = 1900 + 1300

Currency: RUB
Dimension: млрд
note
2016
2 015

cash flows from operating activities

interest received
1090.8
1043.7

interest paid
-684.1
-785.2

payments to deposit insurance system
-11.3
-8.7

gains received on operations with financial assets at fair value through profit or

loss
14.9
27.1

-losses incurred/gains received on dealing in foreign currency
-164.2
18.8

fees and commissions received
110.8
97.6

fees and commissions paid
-28.3
-22.7

other operating income received
25.9
22.9

other operating expenses paid
-14.6
-5.3

staff costs administrative expenses paid
-209.9
-213.5

income received from non-banking activities
56.6
39.4

expenses paid in non-banking activities
-38.9
-35.3

net insurance premiums received
83.8
92.1

net insurance claims paid
-26.1
-37.4

income tax paid
-31.6
-15.1

cash flows from operating activities before changes in operating assets and

liabilities
173.8
218.4

net decrease/-increase in operating assets

net -increase/decrease in mandatory cash balances with central banks
-25.9
15.2

net decrease/-increase in restricted cash
2.8
-0.8

net decrease/-increase in correspondent accounts in precious metals
2.0
-0.9

net -increase/decrease in financial assets at fair value through profit or loss
-4.1
63.1

net decrease/-increase in due from other banks
142.1
-558.5

net increase in loans and advances to customers
-149.8
-466.7

net increase in other assets
-69.5
-37.4

net -decrease/increase in operating liabilities

net increase in due to other banks
274.0
499.5

net increase in customer deposits
617.8
1368.7

net -decrease/increase in debt securities issued other than bonds issued
-84.2
0.4

net increase/-decrease in other liabilities
72.8
-39.5

net cash from operating activities
951.8
1061.5

cash flows used in investing activities

dividends and other distributions received
8.8
1

proceeds from sales or maturities of investment financial assets available-for-sale
272.5
225.2

purchase of investment financial assets available-for-sale
-259.8
-232

purchase of subsidiaries net of cash
-12.8

disposal of subsidiaries net of cash
3.2
2.8

purchase of and contributions to associates
-2.3
-0.6

proceeds from sale of share in associates
2.6

purchase of investment financial assets held-to-maturity
-41.5
-63.9

proceeds from redemption of investment financial assets held-to-maturity
26.5
3

purchase of land premises and equipment
-81.7
-51.1

proceeds from sale of land premises and equipment
4.2
4.3

purchase or construction of investment property
-14.8
-17.3

proceeds from sale of investment property
6.8
4.6

purchase of intangible assets
-5.7
-5.8

proceeds from sale of intangible assets
1.2
0.6

net cash used in investing activities
-92.8
-129.2

the notes № 1-58 form an integral part of these consolidated financial statements

vtb bank consolidated statement of cash flows -continued

for the year ended 31 december -in billions of russian roubles

note
2016
2 015

cash flows from financing activities

dividends paid
-51.1
-18

proceeds net of repayment in short-term local bonds issued
25.2

repayment of local bonds
-73.8
-76.2

buy-back of local bonds
-32.9
-13

proceeds from sale of previously bought-back local bonds
51.5
24.3

repayment of eurobonds
-36.0
-319.7

buy-back of eurobonds
-12.3
-40.7

proceeds from sale of previously bought-back eurobonds
10.3
26.5

proceeds from syndicated loans
0.5
15.7

repayment of syndicated loans
-136.4
-28.7

proceeds from sale of previously bought-back syndicated loans
13.7

proceeds from other borrowings and funds from local central banks
2910.2
10 731

repayment of other borrowings and funds from local central banks
-3576.5
-11369.2

repayment of subordinated debt
-6.2
-53.9

buy-back of subordinated debt
-9.0
-4.3

proceeds from sale of previously bought-back subordinated debt
0.6
8.5

cash received from sale of treasury shares
17.9
13.6

cash paid for treasury shares
-17.9
-6.5

share issue to non-controlling interests
2.5

proceeds from sale of non-controlling interests in subsidiaries
5.5

buy-back of perpetual loan participation notes
-7.9
-0.9

proceeds from sale of previously bought-back perpetual loan participation notes
8.3
0.5

amounts paid on perpetual loan participation notes
-14.0
-13.1

net cash used in financing activities
-927.8
-1124.1

effect of exchange rate changes on cash and cash equivalents
-44.2
65.7

net decrease in cash and cash equivalents
-113.0
-126.1

at the beginning of period
561.6
687.7

at the end of period
448.6
561.6

Currency: RUB
Dimension: млрд
Period length: 12m
(since the start of the year) thousands RUB
2016 q4
2015 q4
change
 
FinIncomeNet
51 600 000
1 700 000
+2 935.3%
 

dividend
-11 300 000
-8 700 000
buyback
-32 900 000
-13 000 000
investing_net_cashflow
-92 800 000
-129 200 000
financial_cashflow
-927 800 000
-1 124 100 000
total_cashflow
-113 000 000
-126 100 000

thousands RUB
2016 q4
2015 q4
change
 
FinIncomeNet
32 900 000
-4 500 000
q3
3 900 000
5 000 000
q2
14 200 000
19 500 000
q1
600 000
-18 300 000
 
Dividend
-3 800 000
-2 200 000
Buyback
-11 700 000
-3 800 000
Investing net cashflow
-33 100 000
-59 900 000
Financial cashflow
319 000 000
451 400 000
-29.3%
Total cashflow
-55 200 000
thousands RUB
2016 q4
 
change
Total equity
1 410 200 000
1 454 100 000
-3.0%
Total assets
12 585 500 000
13 641 900 000
-7.7%
FinPortfolioCredit
8 854 500 000
9 437 500 000
-6.2%
FinPortfolioBonds
267 100 000
308 100 000
-13.3%
FinDeposits
7 346 600 000
7 267 000 000
+1.1%
Прочие параметры (до вычета)
2016 q4
balance
shorttermReserves
95 100 000
70 800 000
+34.3%
shorttermPrepayment
8 854 500 000
9 437 500 000
-6.2%
PropertyPlantEquipment
352 700 000
310 300 000
+13.7%
goodwill
155 100 000
162 000 000
-4.3%
longtermOtherInvestments
340 700 000
353 300 000
-3.6%
longtermPrepaymentMade
8 664 800 000
8 827 700 000
-1.8%
longtermAssetsForSale
15 600 000
15 800 000
-1.3%
shorttermLiabilitiesCredit
165 000 000
284 100 000
-41.9%
longtermLiabilitiesCredit
1 307 200 000
21 215 000 000
-93.8%
longtermLiabilitiesOther
486 500 000
361 700 000
+34.5%
capitalAuthorized
659 500 000
659 500 000
0.0%
capitalAdditional
433 800 000
433 800 000
0.0%
capitalRetainedProfit
128 400 000
127 600 000
+0.6%
capitalTreasuryShares
-2 500 000
-2 900 000
cashflow
cashflowPurchaseOfSubsidiaries
-12 800 000
cashflowPurchaseOfOtherFinancial
-259 800 000
-232 000 000
cashflowPurchaseOfIntangibleAssets
-5 700 000
-5 800 000
cashflowEffectOfExchangeRate
-44 200 000
65 700 000
-167.3%
cashflowObligationsIssued
-84 200 000
400 000
-21 150.0%
netChangeCash
-295 700 000
netChangeReserves
24 300 000