Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2016-08-16 (2016 q2)
----
2 016
2 015
2 016
2 015

net profit/-loss
----
14.8
1.2
15.4
-17.1

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
----
-2.2
-0.2
1.9
5.5

cash flow hedges net of tax
----
-0.7
0.2
-0.7
-0.1

share of other comprehensive loss of associates and joint ventures
----
-0.7
-1
-1.8
-0.6

effect of translation net of tax
----
-9.3
-4.1
-21.7
-13.1

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

periods
----
-12.9
-5.1
-22.3
-8.3

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
-1.2
0.2

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

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

subsequent periods
----
-1.2
0.1
-1.2
0.2

other comprehensive loss net of tax
----
-14.1
-5
-23.5
-8.1

total comprehensive -loss/profit
----
0.7
-3.8
-8.1
-25.2

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

shareholders of the parent
----
2.1
2.5
5.1
19.8

non-controlling interests
----
-1.4
-1.3
-3
-5.4

Currency: RUB
Dimension: млрд
Period length: 6m
Q ( quarter )
code
30 июня 2017 г
31 декабря

ровано
----
-пересчитано
изменение

активы

денежные средства и краткосрочные активы
16AX
456.8
452.9

обязательные резервы на счетах в центральных банках
16BX
99.9
95.1

непроизводные финансовые активы
16CX
288.3
267.1

непроизводные финансовые активы; переоцениваемые по справедливой стоимости через прибыль или убыток
16DX
281.7
240.7

непроизводные финансовые активы переоцениваемые по справедливой стоимости через прибыль или убыток заложенные по договорам крепох
16EX
6.6
26.4

производные финансовые активы
16FX
176.1
180.5

средства в банках
16GX
1046.5
1051.2

средства в банках
16HX
1046.5
1037.4

средства в банках; заложенные по договорам крепох
16IX
0
13.8

кредиты и авансы клиентам
16JX
8884.1
8854.5

кредиты и авансы клиентам
16KX
8880.3
86 648

кредиты и авансы клиентам заложенные по договорам «репо»
16LX
3.8
189.7

инвестиционные финансовые активы
16MX
317.1
340.7

инвестиционные финансовые активы
16NX
311.9
324.2

инвестиционные финансовые активы; заложенные по договорам крепох
16OX
5.2
16.5

инвестиции в ассоциированные компании и совместные предприятия 19 33
1160
121.6
93.3

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

продажи
16PX
20.4
15.6

земля и основные средства
1150
350
352.7

инвестиционная недвижимость
16QX
233.7
235.5

гудвил и прочие нематериальные активы
16RX
155.2
155.1

отложенный актив по налогу на прибыль
1180
86.3
87.8

прочие активы
16SX
372.9
406.2

итого активы
1600
12608.9
12588.2
F: 1600 = 16AX + 16BX + 16CX + 16FX + 16GX + 16JX + 16MX + 1160 + 16PX + 1150 + 16QX + 16RX + 1180 + 16SX

обязательства

средства банков
19AX
1079.6
1208.9

средства клиентов
19BX
8510.5
7346.6

производные финансовые обязательства
19CX
130.5
165

прочие заемные средства
19DX
333.8
1307.2

выпущенные долговые ценные бумаги
19EX
363.4
399.6

обязательства групп выбытия; предназначенных для продажи
19FX
132.2
-40.9

отложенное обязательство по налогу на прибыль
1420
37.8
35.2

прочие обязательства
19GX
524
486.5

итого обязательства до субординированной задолженности
19HX
10980.9
10951.2

субординированная задолженность
19IX
195.7
224.1

итого обязательства
1900
11176.6
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
132.9
136.5

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

участия в кредите; выкупленные у держателей
1320
-2.7
-2.5

прочие фонды
13CX
53
44.8

нераспределенная прибыль
1370
145.8
131.1

собственные средства принадлежащие акционерам материнского банка
130S
1422.3
1403.2
F: 130S = 1310 + 13AX + 13BX + 1320 + 13CX + 1370

неконтрольные доли участия
130X
10
9.7

итого собственные средства
1300
1432.3
1412.9
F: 1300 = 130S + 130X

итого обязательства и собственные средства
1700
12608.9
12588.2
F: 1700 = 1900 + 1300

Currency: RUB
Dimension: млрд
note
2016
2 015

cash flows from operating activities

interest received
548.6
528.9

interest paid
-360.2
-393.8

payments to deposit insurance system
-5.1
-4

gains on operations with financial assets at fair value through profit or loss
2.8
9.5

income received from extinguishment of liability
0.1

losses on dealing in foreign currency
-144.7
-7.7

fees and commissions received
51.7
42.4

fees and commissions paid
-11.8
-9.7

other operating income received
11.0
9.4

other operating expenses paid
-15.9
-7.2

staff costs administrative expenses paid
-116.0
-112.1

income received from non-banking activities
30.7
19.5

expenses paid in non-banking activities
-19.0
-19.5

net insurance premiums received
44.8
64.8

net insurance claims paid
-20.5
-58.6

income tax paid
-12.3
-9.8

cash flows -used in / from operating activities before changes in operating

assets and liabilities
-15.8
52.1

net decrease/-increase in operating assets

net increase in mandatory cash balances with central banks
-6.9
-8.3

net decrease in restricted cash
1.0

net decrease in correspondent accounts in precious metals
0.9
0.5

net -increase/decrease in financial assets at fair value through profit or loss
-7.2
84.6

net decrease/-increase in due from other banks
503.8
-397.3

net decrease in loans and advances to customers
176.5
532.7

net decrease/-increase in other assets
17.9
-7.3

net -decrease/increase in operating liabilities

net -decrease/increase in due to other banks
-97.1
47

net increase in customer deposits
816.6
408.1

net decrease in debt securities issued other than bonds issued
-65.3
-7.6

net increase/-decrease in other liabilities
17.2
-41.6

net cash from operating activities
1341.6
662.9

cash flows used in investing activities

dividends and other distributions received
5.1
0.4

proceeds from sales or maturities of investment financial assets available-for-sale
114.6
130.9

purchase of investment financial assets available-for-sale
-121.3
-119.4

disposal of subsidiaries net of cash
1.6

proceeds from sale of associates
0.7

purchase of investment financial assets held-to-maturity
-24.8
-17.7

proceeds from redemption of investment financial assets held-to-maturity
9.6
0.2

purchase of land premises and equipment
-27.5
-20.9

proceeds from sale of land premises and equipment
1.3
0.8

purchase or construction of investment property
-3.5
-4.1

proceeds from sale of investment property
2.4
1.9

purchase of intangible assets
-2.6
-3

proceeds from sale of intangible assets
0.8
0.1

net cash used in investing activities
-43.6
-30.8

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 six-month period ended 30 june -unaudited

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

ended 30 june

note
2016
2 015

cash flows used in financing activities

proceeds from issuance of local bonds
-
0.2

repayment of local bonds
-55.7
-25.6

buy-back of local bonds
-18.6
-9.1

proceeds from sale of previously bought-back local bonds
48.0
5.3

repayment of eurobonds
-16.5
-188.2

buy-back of eurobonds
-8.9
-17.9

proceeds from sale of previously bought-back eurobonds
5.7
10.2

proceeds from syndicated loans
0.5
5.6

repayment of syndicated loans
-121.3
-6.2

proceeds from other borrowings and funds from local central banks
1444.9
6 864

repayment of other borrowings and funds from local central banks
-2543.7
-7323.2

buy-back of subordinated debt
-8.8
-3.7

proceeds from sale of previously bought-back subordinated debt
-
4.9

cash received from sale of treasury shares
17.6
6.9

cash paid for treasury shares
-17.5
-2.5

proceeds from sale of non-controlling interests in subsidiaries
5.5
-

buy-back of perpetual loan participation notes
-2.7
-0.4

proceeds from sale of previously bought-back perpetual loan participation notes
2.8
0.2

amounts paid on perpetual loan participation notes
-7.1
-5.9

net cash used in financing activities
-1275.8
-685.4

effect of exchange rate changes on cash and cash equivalents
-27.4
-16.7

net decrease in cash and cash equivalents
-5.2
-70

at the beginning of period
561.6
687.7

at the end of period
556.4
617.7

Currency: RUB
Dimension: млрд
Period length: 6m
(since the start of the year) thousands RUB
2016 q2
2015 q2
change
 
FinIncomeNet
14 800 000
1 200 000
+1 133.3%
 

dividend
-5 100 000
-4 000 000
buyback
-18 600 000
-9 100 000
investing_net_cashflow
-43 600 000
-30 800 000
financial_cashflow
-1 275 800 000
-685 400 000
total_cashflow
-5 200 000
-70 000 000

thousands RUB
2016 q2
2015 q2
change
 
FinIncomeNet
14 200 000
19 500 000
-27.2%
q1
600 000
-18 300 000
 
Dividend
-2 400 000
-2 000 000
Buyback
-2 500 000
-7 400 000
Investing net cashflow
-6 600 000
-3 700 000
Financial cashflow
-693 200 000
-179 700 000
Total cashflow
-344 800 000
-35 000 000
thousands RUB
2016 q2
 
change
Total equity
1 432 300 000
1 412 900 000
+1.4%
Total assets
12 608 900 000
12 588 200 000
+0.2%
FinPortfolioCredit
8 884 100 000
8 854 500 000
+0.3%
FinPortfolioBonds
288 300 000
267 100 000
+7.9%
FinDeposits
8 510 500 000
7 346 600 000
+15.8%
Прочие параметры (до вычета)
2016 q2
balance
shorttermReserves
99 900 000
95 100 000
+5.0%
shorttermPrepayment
8 884 100 000
8 854 500 000
+0.3%
PropertyPlantEquipment
350 000 000
352 700 000
-0.8%
goodwill
155 200 000
155 100 000
+0.1%
longtermOtherInvestments
317 100 000
340 700 000
-6.9%
longtermPrepaymentMade
8 880 300 000
86 648 000 000
-89.8%
longtermAssetsForSale
20 400 000
15 600 000
+30.8%
shorttermLiabilitiesCredit
130 500 000
165 000 000
-20.9%
longtermLiabilitiesCredit
333 800 000
1 307 200 000
-74.5%
longtermLiabilitiesOther
524 000 000
486 500 000
+7.7%
capitalAuthorized
659 500 000
659 500 000
0.0%
capitalAdditional
433 800 000
433 800 000
0.0%
capitalRetainedProfit
145 800 000
131 100 000
+11.2%
capitalTreasuryShares
-2 700 000
-2 500 000
cashflow
cashflowPurchaseOfOtherFinancial
-121 300 000
-119 400 000
cashflowPurchaseOfIntangibleAssets
-2 600 000
-3 000 000
cashflowEffectOfExchangeRate
-27 400 000
-16 700 000
cashflowObligationsIssued
-65 300 000
-7 600 000
netChangeCash
-2 900 000
netChangeReserves
4 800 000