Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2016-11-14 (2016 q3)
----
2 016
2 015
2 016
2 015

net profit/-loss
----
18.7
6.2
34.1
-10.9

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

net result on financial assets available-for-sale net of tax
----
5.5
-0.6
7.4
4.9

cash flow hedges net of tax
----
-0.1
0.2
-0.8
0.1

share of other comprehensive -loss/income of associates and joint ventures
----
-0.3
3.6
-2.1
3

effect of translation net of tax
----
-0.2
12
-21.9
-1.1

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

subsequent periods
----
4.9
15.2
-17.4
6.9

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
----
0
0
0
0

pension plan assets and obligations
----
-1.2
0.2

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

subsequent periods
----
-1.2
0.2

other comprehensive -loss/income net of tax
----
4.9
15.2
-18.6
7.1

total comprehensive income/-loss
----
23.6
21.4
15.5
-3.8

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

shareholders of the parent
----
24.1
22.4
-19
2.6

non-controlling interests
----
-0.5
-1
-3.5
-6.4

Currency: RUB
Dimension: млрд
Period length: 9m
Q ( quarter )
code
30 сентября
30 сентября

ровано
----
-пересчитано
изменение

активы

денежные средства и краткосрочные активы
16AX
495.1
452.9

обязательные резервы на счетах в центральных банках
16BX
99.6
95.1

непроизводные финансовые активы; переоцениваемые по справедливой стоимости через прибыль или убыток
1170
278.5
267.1

непроизводные финансовые активы переоценивасмые по справедливой стсимости через прибыль или убыток
16CX
271.2
240.7

непроизводные финансовые активы переоцениваемые 7о
----
0
0

справедливой стоимости через прибыль или убыток; заложенные по договорам крепож
16DX
7.3
26.4

производные финансовые активы
16EX
180
180.5

средства в банках
16FX
1112.4
1051.2

средства в банках
16GX
1112.4
1037.4

средства в банках заложенные по договорам «репо»
16HX
0
13.8

кредиты и авансы клиентам
16IX
8 994
8854.5

кредиты и авансы клиентам
16JX
8823.3
8664.8

кредиты и авансы клиентам заложенные по договорам «репо»
16KX
170.7
189.7

инвестиционные финансовые активы
16LX
298.5
340.7

инвестиционные финансовые активы
16MX
271.2
324.2

инвестиционные финансовые активы заложенные по договорам крепож
16NX
27.3
16.5

инвестиции в ассоциированные компании и совместные предприятия 19 33
1160
122.7
93.3

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

продажи
16OX
8.1
15.6

земля и основные средства
1150
349.3
352.7

инвестиционная недвижимость
16PX
226.7
235.5

гудвил и прочие нематериальные активы
16QX
155.4
155.1

отложенный актив по налогу на прибыль
1180
89.6
87.8

прочие активы
16RX
483.8
406.2

итого активы
1600
12893.7
12588.2
F: 1600 = 16AX + 16BX + 1170 + 16EX + 16FX + 16IX + 16LX + 1160 + 16OX + 1150 + 16PX + 16QX + 1180 + 16RX

обязательства

средства банков
19AX
788.8
1208.9

средства клиентов
19BX
9065.8
7346.6

производные финансовые обязательства
19CX
121.7
165

прочие заемные средства
19DX
338
13 072

выпущенные долговые ценные бумаги
19EX
332
399.6

обязательства групп выбытия предназначенных для продажи
19FX
172.2
-22.7

отложенное обязательство по налогу на прибыль
1420
34.8
35.2

прочие обязательства
19GX
563.2
486.5

итого обязательства до субординированной задолженности
19HX
11 246
10951.2

субординированная задолженность
19IX
197.7
2 241

итого обязательства
1900
11443.7
11175.3
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
130.5
136.5

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

участия в кредите выкупленные у держателей
1320
-2.5
-2.5

прочие фонды
13CX
54.1
44.8

нераспределенная прибыль
1370
166
131.1

собственные средства; принадлежащие акционерам материнского банка
130S
1441.4
1403.2
F: 130S = 1310 + 13AX + 13BX + 1320 + 13CX + 1370

неконтрольные доли участия
130X
8.6
9.7

итого собственные средства
1300
1 450
1412.9
F: 1300 = 130S + 130X

итого обязательства и собственные средства
1700
12893.7
12588.2
F: 1700 = 1900 + 1300

Currency: RUB
Dimension: млрд
note
2016
2 015

cash flows from operating activities

interest received
827.4
788.1

interest paid
-516.3
-567.5

payments to deposit insurance system
-7.5
-6.5

-losses/gains on operations with financial assets at fair value through profit or loss
-0.7
30.2

income/-loss received from extinguishment of liability
0.2
-0.4

losses on dealing in foreign currency
-158.2
-5.9

fees and commissions received
79.2
69.8

fees and commissions paid
-19.9
-16.1

other operating income received
17.8
14.7

other operating expenses paid
-12.6
-3.2

staff costs administrative expenses paid
-159.2
-154.7

income received from non-banking activities
31.5
28.2

expenses paid in non-banking activities
-28.6
-27.2

net insurance premiums received
63.0
76.9

net insurance claims paid
-27.4
-68.9

income tax paid
-20.9
-13

cash flows from operating activities before changes in operating assets and

liabilities
67.8
144.5

net decrease/-increase in operating assets

net increase in mandatory cash balances with central banks
-22.6
-0.4

net decrease/-increase in restricted cash
2.8
-0.4

net decrease/-increase in correspondent accounts in precious metals
2.3
-4.3

net decrease in financial assets at fair value through profit or loss
42.3
83.8

net decrease/-increase in due from other banks
471.5
-425.9

net decrease/-increase in loans and advances to customers
37.6
-4.2

net -increase/ decrease in other assets
-57.1
15.3

net -decrease/increase in operating liabilities

net -decrease/increase in due to other banks
-287.9
344.6

net increase in customer deposits
1056.8
1 346

net decrease in debt securities issued other than bonds issued
-78.5
-2.6

net increase/-decrease in other liabilities
43.0
-1.2

net cash from operating activities
1278.0
1495.2

cash flows used in investing activities

dividends and other distributions received
5.5
0.5

proceeds from sales or maturities of investment financial assets available-for-sale
198.5
123.2

purchase of investment financial assets available-for-sale
-192.5
-111.5

purchase of subsidiaries net of cash
-10.9

disposal of subsidiaries net of cash
1.4
-0.9

purchase of and contributions to associates
-1.5

proceeds from sale of associates
0.7

purchase of investment financial assets held-to-maturity
-32.0
-34.8

proceeds from redemption of investment financial assets held-to-maturity
22.1
0.5

purchase of land premises and equipment
-47.4
-34.5

proceeds from sale of land premises and equipment
2.7
3.5

purchase or construction of investment property
-6.2
-15.5

proceeds from sale of investment property
3.0
3.5

purchase of intangible assets
-4.0
-3.8

proceeds from sale of intangible assets
0.9
0.5

net cash used in investing activities
-59.7
-69.3

the notes № 1-36 form an integral part of these interim condensed consolidated financial statements

vtb bank interim consolidated statement of cash flows

for the nine-month period ended 30 september -unaudited

-in billions of russian roubles -continued for the nine-month period

ended 30 september

note
2016
2 015

cash flows from financing activities

dividends paid
-33.1
-18

repayment of local bonds
-69.9
-72.2

buy-back of local bonds
-21.2
-9.2

proceeds from sale of previously bought-back local bonds
48.8
19.2

repayment of eurobonds
-16.5
-243.1

buy-back of eurobonds
-8.7
-35.5

proceeds from sale of previously bought-back eurobonds
5.1
21.3

proceeds from syndicated loans
0.5
10.1

repayment of syndicated loans
-122.4
-16.5

proceeds from other borrowings and funds from local central banks
1976.1
9127.6

repayment of other borrowings and funds from local central banks
-2995.0
-10338.6

repayment of subordinated debt
-26.2

buy-back of subordinated debt
-8.9
-4.3

proceeds from sale of previously bought-back subordinated debt
8.5

cash received from sale of treasury shares
17.7
10.9

cash paid for treasury shares
-17.7
-3.7

proceeds from sale of non-controlling interests in subsidiaries
5.5

buy-back of perpetual loan participation notes
-6.8
-0.4

proceeds from sale of previously bought-back perpetual loan participation notes
6.8
0.5

amounts paid on perpetual loan participation notes
-7.1
-5.9

net cash used in financing activities
-1246.8
-1575.5

effect of exchange rate changes on cash and cash equivalents
-29.3
42.2

net decrease in cash and cash equivalents
-57.8
-107.4

at the beginning of period
561.6
687.7

at the end of period
503.8
580.3

Currency: RUB
Dimension: млрд
Period length: 9m
(since the start of the year) thousands RUB
2016 q3
2015 q3
change
 
FinIncomeNet
18 700 000
6 200 000
+201.6%
 

dividend
-7 500 000
-6 500 000
buyback
-21 200 000
-9 200 000
investing_net_cashflow
-59 700 000
-69 300 000
financial_cashflow
-1 246 800 000
-1 575 500 000
total_cashflow
-57 800 000
-107 400 000

thousands RUB
2016 q3
2015 q3
change
 
FinIncomeNet
3 900 000
5 000 000
-22.0%
q2
14 200 000
19 500 000
q1
600 000
-18 300 000
 
Dividend
-2 400 000
-2 500 000
Buyback
-2 600 000
-100 000
Investing net cashflow
-16 100 000
-38 500 000
Financial cashflow
29 000 000
-890 100 000
Total cashflow
-52 600 000
thousands RUB
2016 q3
 
change
Total equity
1 450 000 000
1 412 900 000
+2.6%
Total assets
12 893 700 000
12 588 200 000
+2.4%
FinPortfolioCredit
8 994 000 000
8 854 500 000
+1.6%
FinPortfolioBonds
278 500 000
267 100 000
+4.3%
FinDeposits
9 065 800 000
7 346 600 000
+23.4%
Прочие параметры (до вычета)
2016 q3
balance
shorttermReserves
99 600 000
95 100 000
+4.7%
shorttermPrepayment
8 994 000 000
8 854 500 000
+1.6%
PropertyPlantEquipment
349 300 000
352 700 000
-1.0%
goodwill
155 400 000
155 100 000
+0.2%
longtermOtherInvestments
278 500 000
267 100 000
+4.3%
longtermPrepaymentMade
8 823 300 000
8 664 800 000
+1.8%
longtermAssetsForSale
8 100 000
15 600 000
-48.1%
shorttermLiabilitiesCredit
121 700 000
165 000 000
-26.2%
longtermLiabilitiesCredit
338 000 000
13 072 000 000
-97.4%
longtermLiabilitiesOther
563 200 000
486 500 000
+15.8%
capitalAuthorized
659 500 000
659 500 000
0.0%
capitalAdditional
433 800 000
433 800 000
0.0%
capitalRetainedProfit
166 000 000
131 100 000
+26.6%
capitalTreasuryShares
-2 500 000
-2 500 000
cashflow
cashflowPurchaseOfSubsidiaries
-10 900 000
cashflowPurchaseOfOtherFinancial
-192 500 000
-111 500 000
cashflowPurchaseOfIntangibleAssets
-4 000 000
-3 800 000
cashflowEffectOfExchangeRate
-29 300 000
42 200 000
-169.4%
cashflowObligationsIssued
-78 500 000
-2 600 000
netChangeCash
10 900 000
netChangeReserves
4 500 000