Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Published: 2013-09-12 (2013 q2)
2300
2 013
2 012
2 013
2 012
F: 2300 =

net profit for the period
2400
11.9
10.3
27.6
33.6
F: 2400 = 2300

other comprehensive income other comprehensive income 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
----
0.1
-2.8
0.6
-4.7

share of other comprehensive income of associates
----
-0.2
0.1
-0.4

effect of translation net of tax
----
0.2
4.5
0.9
0.4

other comprehensive income effect of changes in tax rates recognised in premises
----
0
0
0
0

revaluation reserve
----
0.1

other comprehensive income for the period net of tax
----
0.3
1.5
1.6
-4.6

total comprehensive income for the period
----
12.2
11.8
29.2
29

total comprehensive income attributable to
----
0
0
0
0

shareholders of the parent
----
12.7
10.9
29.2
28.1

non-controlling interests
----
-0.5
0.9
0.9

Currency: RUB
Dimension: млрд
Period length: 6m
YQ ( year, quarter )
code
2013 &
на 31 декабря

-непроаудчр:
----
2012 &
0

активы

денежные средства и краткосрочные активы
16AX
608.9
569

обязательные резервы на счетах в центральных банках
16BX
87.9
63.8

финансовые активы переоцениваемые по справедливой стоимости
----
0
0

через прибыль или убыток
16CX
478.5
528.8

финансовые активы заложенные по договорам "репо" и финансовые активы переданные на условиях займа
1170
465
302.9

средства в банках
16DX
378.1
358.6

кредиты и авансы клиентам
16EX
5265.6
761.5

активы группы выбытия предназначенной для продажи
16FX
158.4
15.3

финансовые активы имеющиеся в наличии для продажи
16GX
148.3
97.4

инвестиции в ассоциированные компании и совместные предприятия
1160
49.1
48.3

инвестиционные ценные бумаги удерживаемые до погашения
16HX
0.6
0.9

земля и основные средства
1150
164.1
142.5

инвестиционная недвижимость
16IX
155.3
148

нематериальные активы и гудвил
1110
135.2
137.3

отложенный налоговый актив
1180
46.2
42.9

прочие активы
16JX
214.6
198.5

итого активы
1600
8355.8
7415.7
F: 1600 = 16AX + 16BX + 16CX + 1170 + 16DX + 16EX + 16FX + 16GX + 1160 + 16HX + 1150 + 16IX + 1110 + 1180 + 16JX

обязательства

средства банков
19AX
795.6
759.9

средства клиентов
19BX
4312.8
3813.4

обязательства группы выбытия предназначенной для продажи
19CX
53.3
6.1

прочие заемные средства
19DX
896.2
806.2

выпущенные долговые ценные бумаги
19EX
817.7
753.9

отложенное налоговое обязательство
1420
12.8
12.3

прочие обязательства
19FX
298.6
212

итого обязательства до субординированной задолженности
19GX
7 187
6363.8

субординированная задолженность
19HX
291.9
285.8

итого обязательства
1900
7478.9
6649.6
F: 1900 = 19GX + 19HX

собственные средства

уставный капитал
1310
138.1
113.1

эмиссионный доход
13AX
433.8
358.5

бессрочные ноты участия в кредите
13BX
73.5
68.3

собственные акции выкупленные у акционеров
1320
-4.4
-13.7

прочие фонды
13CX
34.7
33.9

нераспределенная прибыль
1370
190.8
193.7

собственные средства принадлежащие акционерам материнского
----
0
0

банка
130S
866.5
753.8
F: 130S = 1310 + 13AX + 13BX + 1320 + 13CX + 1370

неконтрольные доли участия
130X
10.4
12.3

итого собственные средства
1300
876.9
766.1
F: 1300 = 130S + 130X

итого обязательства и собственные средства
1700
8355.8
7415.7
F: 1700 = 1900 + 1300

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

ended 30 june

note
2013
2 012

cash flows from / -used in operating activities

interest received
310.3
248.9

interest paid
-147.6
-125.8

income received / -loss incurred on operations with financial

instruments at fair value through profit or loss
10.9
-7.2

income received on dealing in foreign currency
16.1
20.7

fees and commissions received
33.1
26.6

fees and commissions paid
-7.1
-5.7

other operating income received
3.4
1.9

staff costs and administrative expenses paid
-90.6
-72.1

income received from non-banking activities
11.9
4.8

expenses paid in non-banking activities
-14.8
-8.5

insurance premium received
17.2
13.6

net insurance claims paid
-4.5
-2.6

income tax paid
-11.0
-13.5

cash flows from operating activities

before changes in operating assets and liabilities
127.3
81.1

net decrease/-increase in operating assets net -increase/decrease in mandatory cash balances with central

banks
-24.0
11.4

net increase in restricted cash
-0.8

net decrease in correspondent accounts in precious metals
1.0
2.3

net increase in financial assets at fair value through profit or loss
-90.7
-26.5

net decrease in due from other banks
21.5
14.5

net increase in loans and advances to customers
-568.8
-71

net increase in other assets
-7.8
-24.3

net -decrease/increase in operating liabilities

net increase /-decrease in due to other banks
41.2
-71.4

net increase /-decrease in customer deposits
443.8
-102.9

net increase in debt securities issued other than bonds issued
26.5
65.4

net increase /-decrease in other liabilities
28.1
-2.9

net cash used in operating activities
-2.7
-124.3

cash flows used in investing activities

dividends and other distributions received
0.5
2.4

proceeds from sale or maturity of financial assets available-for-sale
65.5
26.2

purchase of financial assets available-for-sale
-105.9
-46.1

purchase of subsidiaries net of cash
-78.2
-1.6

disposal of subsidiaries net of cash
0.1
-0.3

purchase of and contributions to associates and joint ventures
-1.5
-5.8

proceeds from sale and distribution of share in associates
1.6

purchase of investment securities held-to-maturity
-1.2

proceeds from redemption of investment securities held-to-maturity
0.2
1.3

purchase of premises and equipment
-14.9
-10

proceeds from sale of premises and equipment
1.7
6.5

purchase of intangible assets
-2.0
-2.1

proceeds from sale of intangible assets
0.4
0.4

purchase or construction of investment property
-8.2
-1.8

proceeds from sale of investment property
1.2
1.7

net cash used in investing activities
-139.5
-30.4

the notes № 1-39 form an integral part of these interim condensed consolidated financial statements
4

vtb bank

interim consolidated statement of cash flows for the six months ended 30 june 2013 -unaudited

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

ended 30 june

note
2013
2 012

cash flows from financing activities

dividends paid
-0.6
-1.6

proceeds from issuance of local bonds
47.5
42.4

repayment of local bonds
-52.2
-11.2

buy-back of local bonds
-22.2
-4.5

proceeds from sale of previously bought-back local bonds
14.1
2.6

proceeds from issuance of eurobonds
30.3
57.3

repayment of eurobonds
-24.7
-3.3

buy-back of eurobonds
-5.2
-21.8

proceeds from sale of previously bought-back eurobonds
14.1
24.7

proceeds from syndicated loans
62.1
4.9

repayment of syndicated loans
-2.5

proceeds from sale of previously bought-back syndicated loans
2.9

proceeds from other borrowings and funds from local central banks
1385.2
535.9

repayment of other borrowings and funds from local central banks
-1387.6
-504.6

buy-back of subordinated debt
-0.6
-1.1

repayment of subordinated debt
-0.3

purchase of non-controlling interest
-1.7

proceeds from share issue less transaction costs
100.3

purchase of treasury shares
-17.7
-13.6

proceeds from sale of treasury shares
20.1
0.3

purchase of perpetual loan participation notes
-3.3

proceeds from sale of perpetual loan participation notes
3.2

amounts paid on perpetual loan participation notes
-3.4

net cash from financing activities
159.1
105.1

effect of exchange rate changes on cash and cash equivalents
23.5
1.2

effect of hyperinflation
-0.3
-0.3

net increase/-decrease in cash and cash equivalents
40.1
-48.7

cash and cash equivalents at the beginning of the period
560.9
397.5

cash and cash equivalents at the end of the period
601.0
348.8

Currency: RUB
Dimension: млрд
Period length: 6m
(since the start of the year) thousands RUB
2013 q2
2012 q2
change
 
FinIncomeNet
11 900 000
10 300 000
+15.5%
 

dividend
500 000
2 400 000
-79.2%
buyback
-22 200 000
-4 500 000
operating_cashflow
-2 700 000
-124 300 000
investing_net_cashflow
-139 500 000
-30 400 000

thousands RUB
2013 q2
2012 q2
change
 
FinIncomeNet
-3 800 000
-13 000 000
q1
15 700 000
23 300 000
 
Dividend
41 200 000
4 300 000
+858.1%
Buyback
-9 600 000
-2 300 000
Operating cashflow
53 800 000
-62 150 000
Investing net cashflow
-121 200 000
-28 500 000
thousands RUB
2013 q2
 
change
Total equity
876 900 000
766 100 000
+14.5%
Total assets
8 355 800 000
7 415 700 000
+12.7%
FinPortfolioCredit
5 265 600 000
761 500 000
+591.5%
FinPortfolioBonds
479 100 000
529 700 000
-9.6%
FinDeposits
4 312 800 000
3 813 400 000
+13.1%
Прочие параметры (до вычета)
2013 q2
balance
shorttermReserves
87 900 000
63 800 000
+37.8%
shorttermPrepayment
5 265 600 000
761 500 000
+591.5%
PropertyPlantEquipment
164 100 000
142 500 000
+15.2%
goodwill
135 200 000
137 300 000
-1.5%
longtermOtherInvestments
465 000 000
302 900 000
+53.5%
longtermAssetsForSale
158 400 000
15 300 000
+935.3%
shorttermLiabilitiesCredit
896 200 000
806 200 000
+11.2%
longtermLiabilitiesOther
298 600 000
212 000 000
+40.8%
capitalAuthorized
138 100 000
113 100 000
+22.1%
capitalAdditional
433 800 000
358 500 000
+21.0%
capitalRetainedProfit
190 800 000
193 700 000
-1.5%
capitalTreasuryShares
-4 400 000
-13 700 000
cashflow
cashflowPurchaseOfSubsidiaries
-78 200 000
-1 600 000
cashflowPurchaseOfIntangibleAssets
-2 000 000
-2 100 000
cashflowSaleOfShares
100 300 000
cashflowPurchaseOfShares
-17 700 000
-13 600 000
cashflowEffectOfExchangeRate
23 500 000
1 200 000
+1 858.3%
cashflowObligationsIssued
26 500 000
65 400 000
-59.5%
netChangeCash
252 900 000
netChangeReserves
24 100 000