Enhanced Investments - Financial Portal

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2015-05-22

<<< перейти на страницу компании TRMK

Income Statement Balance Statement Cashflow Statement Результат разбора

notes

24AX

2 015

2 014

profit/-loss for the period

2400

29 775

-15 720

F: 2400 = 24AX

net_income

items that may be reclassified subsequently to profit or loss

----

exchange differences on translation to presentation currency-a

----

-34 692

-60 275

foreign currency loss on hedged net investment in foreign

----

operations-b

----

-34 787

-92 856

income tax-b

----

6 957

18 571

----

-27 830

-74 285

movement on cashflow hedges-a

----

-342

427

income tax-a

----

-101

----

-271

326

other comprehensive loss for the period net of tax

----

-62 793

-134 234

total comprehensive loss for the period net of tax

----

-33 018

-149 954

attributable to

----

equity holders of the parent entity

----

-30 513

-144 195

non-controlling interests

----

-2 505

-5 759

nonControllingInterests

----

-33 018

-149 954

----

-a

other comprehensive loss for the period net of income tax was attributable to equity holders of the parent entity and to non-

controlling interests as presented in the table below

----

three-month period ended march 31

----

2 015

2 014

exchange differences on translation to presentation currency attributable to

----

equity holders of the parent entity

----

-32 516

-54 593

non-controlling interests

----

-2 176

-5 682

----

-34 692

-60 275

movement on cashflow hedges attributable to

----

equity holders of the parent entity

----

-271

326

----

-271

326

Валюта: USD
Размерность: тыс

assets

current assets

cash and cash equivalents

12AX

87 033

252 898

cash_equivalents

trade and other receivables

1260

773 156

728 340

shorttermAccountsReceivable

inventories

12BX

1 007 152

1 046 907

shorttermReserves

prepayments and input vat

12CX

90 152

105 143

shorttermPrepayment

prepaid income taxes

12DX

13 166

7 939

other financial assets

1240

167

1 970 826

596

2 141 823

shorttermOtherAssetsFinancial

non-current assets

investments in associates

11AX

1 236

1 247

longtermOtherInvestments

property plant and equipment

11BX

2 513 028

2 610 170

PropertyPlantEquipment

goodwill

1130

432 113

403 861

goodwill

intangible assets

11CX

310 713

273 242

longtermIntangibleAssets

deferred tax asset

1180

155 750

144 843

other non-current assets

1100

23 447

3 436 287

74 202

3 507 565

F: 1100 =

total assets

1600

5 407 113

5 649 388

F: 1600 = 12AX + 1260 + 12BX + 12CX + 12DX + 1240 + 11AX + 11BX + 1130 + 11CX + 1180 + 1100

total_assets

liabilities and equity

----

current liabilities

trade and other payables

15AX

723 605

722 696

shorttermLiabilitiesTradePayables

advances from customers

15BX

35 714

63 162

shorttermLiabilitiesPrepaymentReceived

accounts payable to related parties

15CX

433

43 484

provisions and accruals

15DX

24 048

41 397

shorttermLiabilitiesAccrued

interest-bearing loans and borrowings

1510

478 190

758 805

credit | shorttermLiabilitiesCredit

finance lease liability

15EX

5 256

5 545

lease | shorttermLiabilitiesLease

dividends payable

15FX

138

1 889

income tax payable

15GX

8 130

1 275 514

6 483

1 643 461

non-current liabilities

interest-bearing loans and borrowings

1410

2 558 471

2 410 900

credit | longtermLiabilitiesCredit

finance lease liability

14AX

45 125

47 641

lease | longtermLiabilitiesLease

deferred tax liability

1420

211 969

205 667

provisions and accruals

14BX

27 413

22 916

employee benefits liability

14CX

20 549

21 044

other liabilities

1450

28 980

2 892 507

26 899

2 735 067

longtermLiabilitiesOther

total liabilities

1900

4 168 021

4 378 528

F: 1900 = 15AX + 15BX + 15CX + 15DX + 1510 + 15EX + 15FX + 15GX + 1410 + 14AX + 1420 + 14BX + 14CX + 1450

equity

13AX

parent shareholders equity

----

issued capital

13BX

336 448

capitalShareholdersEquity

treasury shares

13CX

-319 149

capitalTreasuryShares

additional paid-in capital

13DX

485 993

485 756

capitalAdditional

reserve capital

13EX

16 390

retained earnings

13FX

1 525 569

1 495 465

capitalRetainedProfit

foreign currency translation reserve

13GX

-880 600

-820 254

other reserves

13HX

9 697

1 174 348

9 968

1 204 624

non-controlling interests

13IX

64 744

66 236

minority_interest

total equity

1300

1 239 092

1 270 860

F: 1300 = 13BX + 13CX + 13DX + 13EX + 13FX + 13GX + 13HX + 13IX

total_equity

total liabilities and equity

17BX

5 407 113

5 649 388

Валюта: USD
Размерность: тыс

notes

2015

2 014

operating activities

profit/-loss before tax

35847

-14 226

adjustments to reconcile profit/-loss before tax to operating cashflows

depreciation of property plant and equipment

50196

64 447

amortisation of intangible assets

8198

9 348

-gain/loss on disposal of property plant and equipment

557

-122

foreign exchange loss net

23604

62 854

finance costs

66449

55 334

finance income

-3856

-884

gain on changes in fair value of derivative financial instruments

–

-1 640

share of -profit/loss of assoсiates

-34

227

allowance for net realisable value of inventory

-107

1 825

allowance for doubtful debts

826

-501

movement in provisions

-13083

-9 535

operating cashflows before working capital changes

168597

167 127

working capital changes

-increase/decrease in inventories

5956

-21 588

-increase/decrease in trade and other receivables

-6349

27 268

decrease in prepayments

11979

6 015

decrease in trade and other payables

-46262

-27 642

decrease in advances from customers

-23856

-14 408

cash generated from operations

110065

136 772

income taxes paid

-14358

-5 645

net cashflows from operating activities

95707

131 127

investing activities

purchase of property plant and equipment and intangible assets

-38887

-67 885

proceeds from sale of property plant and equipment

270

1 833

acquisition of subsidiaries net of cash acquired

670

–

issuance of loans

-40

-18

proceeds from repayment of loans issued

300

599

interest received

1880

639

net cashflows used in investing activities

-35807

-64 832

financing activities

proceeds from borrowings

290505

470 868

repayment of borrowings

-427199

-479 032

interest paid

-67501

-61 527

payment of finance lease liabilities

-1728

-1 569

contributions from non-controlling interest owners

1250

–

dividends paid to equity holders of the parent

-5576

-24 661

net cashflows used in financing activities

-210249

-95 921

net decrease in cash and cash equivalents

-150349

-29 626

net foreign exchange difference

-15516

4 282

cash and cash equivalents at january 1

252898

93 298

cash and cash equivalents at march 31

87033

67 954

Валюта: USD
Размерность: тыс

тысячи рублей

-1

изменение

Net income

933 744

-492 979

Amortization

1 574 147

2 021 058

-22.1%

Dividend

-174 863

-773 369

Investing net cashflow

-1 122 908

-2 033 132

Financial cashflow

-6 593 409

-3 008 083

Total cashflow

-4 714 945

-929 071

тысячи рублей

изменение

Total equity

96 020 337

Total assets

419 010 704

Net debt

237 495 372

cash_equivalents

6 744 405

credit

235 318 453

lease

3 904 150

minority_interest

5 017 174

Прочие параметры (до вычета)

income

nonControllingInterests

-78 557

-180 602

balance

shorttermOtherAssetsFinancial

12 941

152 724 234

-100.0%

shorttermAccountsReceivable

59 913 791

56 440 887

+6.2%

shorttermReserves

78 046 726

81 127 441

-3.8%

shorttermPrepayment

6 986 104

8 147 794

-14.3%

PropertyPlantEquipment

194 740 822

202 268 599

-3.7%

goodwill

33 485 517

31 296 199

+7.0%

longtermIntangibleAssets

24 077 927

21 174 206

+13.7%

longtermOtherInvestments

95 781

96 633

-0.9%

shorttermLiabilitiesTradePayables

56 073 960

56 003 520

+0.1%

shorttermLiabilitiesPrepaymentReceived

2 767 567

4 894 581

-43.5%

shorttermLiabilitiesAccrued

1 863 540

3 207 957

-41.9%

shorttermLiabilitiesCredit

37 056 139

58 801 696

-37.0%

shorttermLiabilitiesLease

407 301

429 696

-5.2%

longtermLiabilitiesCredit

198 262 314

186 826 668

+6.1%

longtermLiabilitiesLease

3 496 849

3 691 820

-5.3%

longtermLiabilitiesOther

2 245 733

224 147 599

-99.0%

capitalAdditional

37 660 813

37 642 447

0.0%

capitalRetainedProfit

118 220 156

115 887 322

+2.0%

capitalTreasuryShares

-24 731 654

capitalShareholdersEquity

26 072 197

0.0%

cashflow

cashflowPurchaseOfPPE

-1 219 496

-2 128 874

cashflowSaleOfPPE

8 467

57 483

-85.3%

cashflowLoansReceived

9 110 237

14 766 420

-38.3%

cashflowLoansPaid

-13 396 961

-15 022 444

cashflowEffectOfExchangeRate

740 221

1 971 101

-62.4%

Enhanced Investments, Inc.
329 South Oyster Bay Road #2085
Plainview, NY 11803
team@eninvs.com

Important disclosures

Performance results were prepared by Enhanced Investments, and have not been compiled, reviewed or audited by an independent accountant. Performance estimates are subject to future adjustment and revision. Investors should be aware that a loss of investment is possible. Account holdings are for illustrative purposes only and are not investment recommendations. Additional information, including (i) the calculation methodology; and (ii) a list showing the contribution of each holding to the portfolio’s performance during the time period will be provided upon request.
All statements made via social media sites sponsored or maintained by Enhanced Investments and its affiliates are for informational purposes only and do not constitute a comprehensive description of Enhanced Investments' investment advisory services.
Certain investments are not suitable for all investors. Before investing, consider your investment objectives and applicable fees. The rate of return on investments can vary widely over time, especially for long term investments. Investment losses are possible, including the potential loss of all amounts invested. Information provided by Enhanced Investments is for informational and general educational purposes only and is not investment or financial advice.

Nothing on this website should be considered an offer, solicitation of an offer, or advice to buy or sell securities.
Past performance is no guarantee of future results. Any historical returns, expected returns [or probability projections] are hypothetical in nature and may not reflect actual future performance.
All the strategies assume investments in equity invstrumenta only and are more relevant for "agressive investment profile". Eastern European flagship strategy assumes using up to 20% leverage of total portfolio. GlobalCommodities and US Growth strategy currently assume no leverage.
Results for the Enhanced Investments strategies as compared to the performance of Illustrative Benchmarks is for informational purposes only. Our investment program does not mirror that of the Illustrative Benchmarks and the volatility may be materially different from the volatility of Illustrative Benchmarks. Reference or comparison to an Illustrative Benchmark does not imply that strategies of Enhanced Investments will be constructed in the same way as the Illustrative Benchmark or achieve returns, volatility, or other results similar to those of the Illustrative Benchmark. The S&P 500 is an unmanaged market capitalization-weighted index of 500 common stocks chosen for market size, liquidity, and industry group representation to represent U.S. equity performance.
Performance results were prepared by Enhanced Investments, and have not been compiled, reviewed or audited by an independent accountant. Performance estimates are subject to future adjustment and revision. Investors should be aware that a loss of investment is possible. Account holdings are for illustrative purposes only and are not investment recommendations. Additional information, including (i) the calculation methodology; and (ii) a list showing the contribution of each holding to the portfolio’s performance during the time period will be provided upon request.
All statements made via social media sites sponsored or maintained by Enhanced Investments and its affiliates are for informational purposes only and do not constitute a comprehensive description of Enhanced Investments' investment advisory services.
Certain investments are not suitable for all investors. Before investing, consider your investment objectives and applicable fees. The rate of return on investments can vary widely over time, especially for long term investments. Investment losses are possible, including the potential loss of all amounts invested. Information provided by Enhanced Investments is for informational and general educational purposes only and is not investment or financial advice.