Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2015-11-18 (2015 q3)
----
2 015
2 014
2 015
2 014

net -loss/profit
----
6.2
0.4
-10.9
5.4

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
----
-0.6
-5.7
4.9
-7.7

cash flow hedges net of tax
----
0.2
0.2
0.1
0.4

share of other comprehensive income/-loss of associates and joint
----
0
0
0
0

ventures
----
3.6
-0.1
3
-0.1

effect of translation net of tax
----
12
9.9
-1.1
13.6

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

in subsequent periods
----
15.2
4.3
6.9
6.2

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

plan assets and obligations
----
0.2
-0.2

total other comprehensive income /-lossnot to be reclassified to
----
0
0
0
0

profit or loss in subsequent periods
----
0.2
-0.2

other comprehensive income net of tax
----
15.2
4.3
7.1
6

total comprehensive -loss/income
----
21.4
4.7
-3.8
11.4

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

shareholders of the parent
----
22.4
4.9
2.6
10.8

non-controlling interests
----
-1
-0.2
-6.4
0.6

Currency: RUB
Dimension: млрд
Period length: 9m
Q ( quarter )
code
на 30 сентября
на 31 декабря

----
2 015
2 014

прим
----
-.
-

активы

денежные средства и краткосрочные активы
16AX
592.4
695.2

обязательные резервы на счетах в центральных банках
16BX
86.9
85.5

непроизводные финансовые активы переоцениваемые по справедливой стоимости через прибыль или убыток
16CX
265.3
275

производные финансовые активы
16DX
313.4
407

финансовые активы кроме кредитов и авансов клиентам и средств в банках
----
0
0

заложенные по договорам 'репо"
16EX
31.3
184

средства в банках включая заложенные по договорам "репо"
16FX
1213.5
814.5

средсшва 8 банках
16GX
1176.6
740.3

средства в банках заложенные по договорам "репо'
16HX
36.9
74.2

кредиты и авансы клиентам включая заложенные по договорам "репо"
16IX
8842.2
8537.3

кредиты и авансы клиентам
16JX
8577.4
8074.7

кредиты и авансы кпиентам заложенные по договорам "репо'
16KX
264.8
462.6

инвестиционные финансовые активы
16LX
309.4
132.2

инвестиции в ассоциированные компании и совместные предприятия
1160
103.7
96.3

активы групп выбытия предназначенных для продажи
16MX
14.7
11.1

земля и основные средства
1150
279.9
246.9

инвестиционная недвижимость
16NX
233.7
192.3

гудвил и прочие нематериальные активы
16OX
160.7
161.8

отложенный актив по налогу на прибыль
1180
67.6
66.9

прочие активы
16PX
276.8
284.8

итого активы
1600
12791.5
12190.8
F: 1600 = 16AX + 16BX + 16CX + 16DX + 16EX + 16FX + 16IX + 16LX + 1160 + 16MX + 1150 + 16NX + 16OX + 1180 + 16PX

обязательства

средства банков
19AX
1067.1
733.2

средства клиентов
19BX
71 441
5669.4

производные финансовые обязательства
19CX
284.5
397.8

прочие заемные средства
19DX
1524.9
2729.2

выпущенные долговые ценные бумаги
19EX
676.2
921.4

обязательства групп выбытия предназначенных для продажи
19FX
10.3
4.7

отложенное обязательство по налогу на прибыль
1420
26.1
26.6

прочие обязательства
19GX
353.8
312.3

итого обязательства до субординированной задолженности
19HX
11 087
10794.6

субординированная задолженность
19IX
282.8
265.2

итого обязательства
1900
11369.8
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
149
126.6

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

в кредите выкупленные у держателей
1320
-2.3
-6.7

прочие фонды
13CX
48.6
42.8

нераспределенная прибыль
1370
122.3
169.3

собственные средства принадлежащие акционерам материнского банка
130S
1410.9
1117.9
F: 130S = 1310 + 13AX + 13BX + 1320 + 13CX + 1370

неконтрольные доли участия
130X
10.8
13.1

итого собственные средства
1300
1421.7
1 131
F: 1300 = 130S + 130X

итого обязательства и собственные средства
1700
12791.5
12190.8
F: 1700 = 1900 + 1300

Currency: RUB
Dimension: млрд
-in billions of russian roubles for the nine-month period

ended 30 september
2014

note
2015
-restated

cash flows from operating activities

interest received
788.1
594.4

interest paid
-567.5
-291.7

gains from operations with financial assets at fair value through profit or loss
30.2
2.7

-loss/gains received from extinguishment of liability
-0.4
0.1

-loss/gains incurred on dealing in foreign currency
-5.9
34.5

fees and commissions received
69.8
59.9

fees and commissions paid
-16.1
-12.9

other operating income received
14.7
7.3

other operating expenses paid
-2.0
-2.4

staff costs administrative expenses paid
-162.4
-146.2

income received from non-banking activities
28.2
33.4

expenses paid in non-banking activities
-27.2
-29.2

net insurance premiums received
76.9
35.3

net insurance claims paid
-68.9
-24.3

income tax paid
-13.0
-17.1

cash flows from operating activities before changes in operating assets and

liabilities
144.5
243.8

net decrease/-increase in operating assets

net increase in mandatory cash balances with central banks
-0.4
-9.1

net -increase/decrease in restricted cash
-0.4
0.4

net -increase/decrease in correspondent accounts in precious metals
-4.3
1

net decrease in non-derivative financial assets at fair value through profit or loss
83.8
157.8

net -increase/decrease in due from other banks
-425.9
167.7

net increase in loans and advances to customers
-4.2
-1 262

net decrease/-increase in other assets
15.3
-19

net -decrease/increase in operating liabilities

net increase/-decrease in due to other banks
344.6
-149.9

net increase in customer deposits
1346.0
945.2

net decrease in debt securities issued other than bonds issued
-2.6
-15.5

net -decrease/increase in other liabilities
-1.2
5.6

net cash from operating activities
1495.2
66

cash flows used in investing activities

dividends and other distributions received
0.5
0.6

proceeds from sales or maturities of investment financial assets available-for-sale
123.2
118.4

purchase of investment financial assets available-for-sale
-111.5
-229.8

purchase of subsidiaries net of cash
2.5

disposal of subsidiaries net of cash
-0.9
19.2

purchase of and contributions to associates and joint ventures
-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
-34.8
-1.5

proceeds from redemption of investment financial assets held-to-maturity
0.5
1.5

purchase of land premises and equipment
-34.5
-32.8

proceeds from sale of land premises and equipment
3.5
1.5

purchase or construction of investment property
-15.5
-17

proceeds from sale of investment property
3.5
2.3

purchase of intangible assets
-3.8
-4.3

proceeds from sale of intangible assets
0.5
0.3

net cash used in investing activities
-69.3
-134.2

the notes № 1-38 form an integral part of these interim condensed consolidated financial statements
4

vtb bank

interim consolidated statement of cash flows for the nine months ended 30 september 2015 -unaudited

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

ended 30 september

note
2015
2 014

cash flows used in financing activities

dividends paid
-18.0
-16

proceeds from issuance of local bonds
21.4

repayment of local bonds
-72.2
-16.6

buy-back of local bonds
-9.2
-17.5

proceeds from sale of previously bought-back local bonds
19.2
11.1

proceeds from issuance of eurobonds
7.5

repayment of eurobonds
-243.1
-40.3

buy-back of eurobonds
-35.5
-27.1

proceeds from sale of previously bought-back eurobonds
21.3
14.7

proceeds from syndicated loans
10.1
1.9

repayment of syndicated loans
-16.5
-107.7

proceeds from other borrowings and funds from local central banks
9127.6
5340.6

repayment of other borrowings and funds from local central banks
-10338.6
-5025.6

proceeds from subordinated debt
13.5

repayment of subordinated debt
-26.2
-218.8

buy-back of subordinated debt
-4.3
-1.1

proceeds from sale of previously bought-back subordinated debt
8.5
1.1

proceeds from share issue less transaction costs
214

cash received from sale of treasury shares
10.9
12.5

cash paid for treasury shares
-3.7
-15.6

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

interests in consolidated funds
-20

buy-back of perpetual loan participation notes
-0.4
-2.1

proceeds from sale of previously bought-back perpetual loan participation notes
0.5
2.1

amounts paid on perpetual loan participation notes
-5.9
-3.7

net cash -used in / from financing activities
-1575.5
128.3

effect of exchange rate changes on cash and cash equivalents
42.2
36.7

effect of hyperinflation
-0.8

net -decrease/increase in cash and cash equivalents
-107.4
96

at the beginning of period
687.7
348.6

at the end of period
580.3
444.6

Currency: RUB
Dimension: млрд
Period length: 9m
(since the start of the year) thousands RUB
2015 q3
2014 q3
change
 
FinIncomeNet
6 200 000
400 000
+1 450.0%
 

dividend
500 000
600 000
-16.7%
buyback
-9 200 000
-17 500 000
investing_net_cashflow
-69 300 000
-134 200 000
financial_cashflow
-18 000 000
-16 000 000

thousands RUB
2015 q3
2014 q3
change
 
FinIncomeNet
5 000 000
-4 200 000
q2
18 500 000
6 100 000
q1
-17 300 000
-1 500 000
 
Dividend
100 000
300 000
-66.7%
Buyback
-100 000
-6 900 000
Investing net cashflow
-38 500 000
-75 200 000
Financial cashflow
-49 000 000
-16 000 000
thousands RUB
2015 q3
 
change
Total equity
1 421 700 000
1 131 000 000
+25.7%
Total assets
12 791 500 000
12 190 800 000
+4.9%
FinPortfolioCredit
8 842 200 000
8 537 300 000
+3.6%
FinPortfolioBonds
265 300 000
275 000 000
-3.5%
FinDeposits
71 441 000 000
5 669 400 000
+1 160.1%
Прочие параметры (до вычета)
2015 q3
balance
shorttermReserves
86 900 000
85 500 000
+1.6%
shorttermPrepayment
31 300 000
184 000 000
-83.0%
PropertyPlantEquipment
279 900 000
246 900 000
+13.4%
goodwill
160 700 000
161 800 000
-0.7%
longtermOtherInvestments
309 400 000
132 200 000
+134.0%
longtermPrepaymentMade
8 842 200 000
8 537 300 000
+3.6%
longtermAssetsForSale
14 700 000
11 100 000
+32.4%
shorttermLiabilitiesCredit
284 500 000
397 800 000
-28.5%
longtermLiabilitiesCredit
1 524 900 000
2 729 200 000
-44.1%
longtermLiabilitiesOther
353 800 000
312 300 000
+13.3%
capitalAuthorized
659 500 000
352 100 000
+87.3%
capitalAdditional
433 800 000
433 800 000
0.0%
capitalRetainedProfit
122 300 000
169 300 000
-27.8%
capitalTreasuryShares
-2 300 000
-6 700 000
cashflow
cashflowPurchaseOfOtherFinancial
-111 500 000
-229 800 000
cashflowPurchaseOfIntangibleAssets
-3 800 000
-4 300 000
cashflowEffectOfExchangeRate
42 200 000
36 700 000
+15.0%
cashflowObligationsIssued
-2 600 000
-15 500 000
netChangeCash
-171 900 000
netChangeReserves
1 400 000