Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2016-03-17 (2015 q4)
vtb bank consolidated statements of comprehensive income
----
0
0

for the years ended 31 december -in billions of russian roubles
24AX
2 015
2 014

net profit
2400
1.7
0.8
F: 2400 = ----

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
----
13.7
-20.7

cash flow hedges net of tax
----
-0.1
-0.4

share of other comprehensive income of associates and joint ventures
----
4.6
2

effect of translation net of tax
----
6.4
37.2

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

periods
----
24.6
18.1

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

pension plan assets and obligations
----
0.3
-1.2

land and premises revaluation net of tax
----
6.1
-0.4

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

subsequent periods
----
6.4
-1.6

other comprehensive income net of tax
----
31
16.5

total comprehensive income
----
32.7
17.3

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

shareholders of the parent
----
41.5
17.6

non-controlling interests
----
-8.8
-0.3

Currency: RUB
Dimension: млрд
Period length: 12m
Y ( year )
code
2015 г
2014 г

активы

денежные средства и краткосрочные активы
16AX
570.7
695.2

обязательные резервы на счетах в центральных банках
16BX
70.8
85.5

непроизводные финансовые активы; переоцениваемые по справедливой стоимости через прибыль или убыток
1170
237.1
275

производные финансовые активы
16CX
304.8
407

финансовые активы кроме кредитов и авансов клиентам и средств в банках; заложенные по договорам "репо"
16DX
165
184

средства в банках включая заложенные по договорам "репо
16EX
1358.2
814.5

средства в банках
16FX
1353.2
740.3

средства в банках; заложенные по договорам "репо'
16GX
5
74.2

кред'иты и авансы клиентам включая заложенные по договорам "репо"
16HX
9437.5
8537.3

кредиты и авансы клиентам
16IX
827.7
8074.7

кредиты и авансы клиентам; заложенные 7о договорам "репо"
16JX
609.8
462.6

инвестиционные финансовые активы
16KX
259.3
132.2

инвестиции в ассоциированные компании и совместные предприятия
1160
104.3
96.3

активы групп выбытия предназначенных для продажи
16LX
15.8
11.1

земля и основные средства
1150
310.3
246.9

инвестиционная недвижимость
16MX
245
192.3

гудвил и прочие нематериальные активы
16NX
162
161.8

отложенный актив по налогу на прибыль
1180
76.6
66.9

прочие активы
16OX
324.5
284.8

итого активы
1600
13641.9
12190.8
F: 1600 = 16AX + 16BX + 1170 + 16CX + 16DX + 16EX + 16HX + 16KX + 1160 + 16LX + 1150 + 16MX + 16NX + 1180 + 16OX

обязательства

средства банков
19AX
1 224
733.2

средства клиентов
19BX
7 267
5669.4

производные финансовые обязательства
19CX
284.1
397.8

прочие заемные средства
19DX
2121.5
2729.2

выпущенные долговые ценные бумзги
19EX
623.5
921.4

обязательства групп выбытия предназначенных для продажи
19FX
13
4.7

отложенное обязательство по налогу на прибыль
1420
30.2
26.6

прочие обязательства
19GX
361.7
312.3

итого обязательства до субординированной задолженности
19HX
11 925
10794.6

субординированная заде олженность
19IX
262.8
265.2

итого обязательства
1900
12187.8
11059.8
F: 1900 = 19HX + 19IX

собственные средства

уставный капитал
1310
659.5
352.1

эмиссионный доход
13AX
433.8
433.8

бессрочные ноты участия в кредите
13BX
164
126.6

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

участия в кредите выкупленные у держателеи
1320
-2.9
-6.7

прочие фонды
13CX
72.2
42.8

нераспределенная прибыль
1370
127.6
169.3

собственные средства; принадлежащие акционерам материнского банка
130S
1454.2
1117.9
F: 130S = 1310 + 13AX + 13BX + 1320 + 13CX + 1370

неконтрольные доли участия
130X
-0.1
13.1

итого собственные средства
1300
1454.1
1 131
F: 1300 = 130S + 130X

итого обязательства и собственные средства
1700
13641.9
12190.8
F: 1700 = 1900 + 1300

Currency: RUB
Dimension: млрд
vtb bank consolidated statements of cash flows

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

note
2015
2 014

cash flows from operating activities

interest received
1043.7
813.7

interest paid
-785.2
-442.4

payments to deposit insurance system
-8.7
-7

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

loss
27.1
68.3

gains received from extinguishment of liability
-
1

gains received on dealing in foreign currency
18.8
80.7

fees and commissions received
97.6
83.4

fees and commissions paid
-22.7
-18.6

other operating income received
22.9
12.3

other operating expenses paid
-5.3
-6

staff costs administrative expenses paid
-213.5
-182.7

income received from non-banking activities
39.4
50.7

expenses paid in non-banking activities
-35.3
-38.7

net insurance premiums received
92.1
43.9

net insurance claims paid
-37.4
-35.1

income tax paid
-15.1
-20.6

cash flows from operating activities before changes in operating assets and

liabilities
218.4
402.9

net decrease/-increase in operating assets

net decrease/-increase in mandatory cash balances with central banks
15.2
-27

net increase in restricted cash
-0.8
-0.3

net increase in correspondent accounts in precious metals
-0.9
-1.6

net decrease/-increase in financial assets at fair value through profit or loss
63.1
-40

net increase in due from other banks
-558.5
-239.2

net increase in loans and advances to customers
-466.7
-2159.5

net increase in other assets
-37.4
-25

net -decrease/increase in operating liabilities

net increase in due to other banks
499.5
116

net increase in customer deposits
1368.7
1 120

net increase/-decrease in debt securities issued other than bonds issued
0.4
-3.5

net -decrease/increase in other liabilities
-39.5
19.6

net cash from/-used in operating activities
1061.5
-837.6

cash flows used in investing activities

dividends and other distributions received
1.0
1.8

proceeds from sales or maturities of investment financial assets available-for-sale
225.2
190.7

purchase of investment financial assets available-for-sale
-232.0
-324.9

purchase of subsidiaries net of cash
45
-
2.5

disposal of subsidiaries net of cash
2.8
17.2

purchase of and contributions to associates
-0.6
-0.7

proceeds from sale of share in associates
-
4

proceeds from distribution to shareholders of associates
-
1.6

purchase of investment financial assets held-to-maturity
-63.9
-1.6

proceeds from redemption of investment financial assets held-to-maturity
3.0
1.9

purchase of land premises and equipment
-51.1
-49.6

proceeds from sale of land premises and equipment
4.3
6.4

purchase or construction of investment property
-17.3
-20.8

proceeds from sale of investment property
4.6
3.5

purchase of intangible assets
-5.8
-6.1

proceeds from sale of intangible assets
0.6
0.4

net cash used in investing activities
-129.2
-173.7

the notes № 1-60 form an integral part of these consolidated financial statements

vtb bank consolidated statements of cash flows -continued

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

note
2015
2 014

cash flows from financing activities

dividends paid
-18.0
-16.3

proceeds from issuance of local bonds
-
101.5

repayment of local bonds
-76.2
-48

buy-back of local bonds
-13.0
-84.3

proceeds from sale of previously bought-back local bonds
24.3
15.3

proceeds from issuance of eurobonds
-
7.5

repayment of eurobonds
-319.7
-41.2

buy-back of eurobonds
-40.7
-30.6

proceeds from sale of previously bought-back eurobonds
26.5
17.3

proceeds from syndicated loans
15.7
2.5

repayment of syndicated loans
-28.7
-108

proceeds from other borrowings and funds from local central banks
10731.0
9353.7

repayment of other borrowings and funds from local central banks
-11369.2
-8045.5

proceeds from subordinated debt
-
113.5

repayment of subordinated debt
-53.9
-218.8

buy-back of subordinated debt
-4.3
-2

proceeds from sale of previously bought-back subordinated debt
8.5
1.2

proceeds from share issue less transaction costs
-
214

cash received from sale of treasury shares
13.6
15.1

cash paid for treasury shares
-6.5
-18.1

cash paid for purchase of non-controlling interests in subsidiaries and non-parent

interests in consolidated funds
-
-21.6

buy-back of perpetual loan participation notes
-0.9
-2.5

proceeds from sale of previously bought-back perpetual loan participation notes
0.5
2.4

amounts paid on perpetual loan participation notes
-13.1
-9.4

net cash -used in/ from financing activities
-1124.1
1197.7

effect of exchange rate changes on cash and cash equivalents
65.7
153.2

effect of hyperinflation
-
-0.5

net -decrease/increase in cash and cash equivalents
-126.1
339.1

at the beginning of period
687.7
348.6

at the end of period
561.6
687.7

Currency: RUB
Dimension: млрд
Period length: 12m
(since the start of the year) thousands RUB
2015 q4
2014 q4
change
 
FinIncomeNet
2 015 000 000
2 014 000 000
0.0%
 

dividend
-8 700 000
-7 000 000
buyback
-13 000 000
-84 300 000
operating_cashflow
1 061 500 000
-837 600 000
investing_net_cashflow
-129 200 000
-173 700 000

thousands RUB
2015 q4
2014 q4
change
 
FinIncomeNet
2 008 800 000
2 013 600 000
-0.2%
q3
5 000 000
-4 200 000
q2
18 500 000
6 100 000
q1
-17 300 000
-1 500 000
 
Dividend
-9 200 000
-7 600 000
Buyback
-3 800 000
-66 800 000
Operating cashflow
-433 700 000
-903 600 000
Investing net cashflow
-59 900 000
-39 500 001
thousands RUB
2015 q4
 
change
Total equity
1 454 100 000
1 131 000 000
+28.6%
Total assets
13 641 900 000
12 190 800 000
+11.9%
FinPortfolioCredit
1 437 500 000
8 537 300 000
-83.2%
FinPortfolioBonds
237 100 000
275 000 000
-13.8%
FinDeposits
7 267 000 000
5 669 400 000
+28.2%
Прочие параметры (до вычета)
2015 q4
balance
shorttermReserves
70 800 000
85 500 000
-17.2%
shorttermPrepayment
165 000 000
184 000 000
-10.3%
PropertyPlantEquipment
310 300 000
246 900 000
+25.7%
goodwill
162 000 000
161 800 000
+0.1%
longtermOtherInvestments
237 100 000
275 000 000
-13.8%
longtermPrepaymentMade
9 437 500 000
8 537 300 000
+10.5%
longtermAssetsForSale
15 800 000
11 100 000
+42.3%
shorttermLiabilitiesCredit
284 100 000
397 800 000
-28.6%
longtermLiabilitiesCredit
2 121 500 000
2 729 200 000
-22.3%
longtermLiabilitiesOther
361 700 000
312 300 000
+15.8%
capitalAuthorized
659 500 000
352 100 000
+87.3%
capitalAdditional
433 800 000
433 800 000
0.0%
capitalRetainedProfit
127 600 000
169 300 000
-24.6%
capitalTreasuryShares
-2 900 000
-6 700 000
cashflow
cashflowPurchaseOfOtherFinancial
-232 000 000
-324 900 000
cashflowPurchaseOfIntangibleAssets
-5 800 000
-6 100 000
cashflowEffectOfExchangeRate
65 700 000
153 200 000
-57.1%
cashflowObligationsIssued
400 000
-3 500 000
netChangeCash
-118 600 000
netChangeReserves
-14 700 000