Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2016-11-14 (2016 q3)
----
2 016
2 015
2 016
2 015

net profit/-loss
----
18.7
6.2
34.1
-10.9
FinIncomeNet

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
----
5.5
-0.6
7.4
4.9

cash flow hedges net of tax
----
-0.1
0.2
-0.8
0.1

share of other comprehensive -loss/income of associates and joint ventures
----
-0.3
3.6
-2.1
3

effect of translation net of tax
----
-0.2
12
-21.9
-1.1

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

subsequent periods
----
4.9
15.2
-17.4
6.9

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

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

subsequent periods
----
-1.2
0.2

other comprehensive -loss/income net of tax
----
4.9
15.2
-18.6
7.1

total comprehensive income/-loss
----
23.6
21.4
15.5
-3.8

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

shareholders of the parent
----
24.1
22.4
-19
2.6

non-controlling interests
----
-0.5
-1
-3.5
-6.4

Валюта: RUB
Размерность: млрд
Длина периода: 9m
Q ( quarter )
code
30 сентября
30 сентября

ровано
----
-пересчитано
изменение

активы

денежные средства и краткосрочные активы
16AX
495.1
452.9
cash_equivalents

обязательные резервы на счетах в центральных банках
16BX
99.6
95.1
shorttermReserves

непроизводные финансовые активы; переоцениваемые по справедливой стоимости через прибыль или убыток
1170
278.5
267.1
FinPortfolioBonds | longtermOtherInvestments

непроизводные финансовые активы переоценивасмые по справедливой стсимости через прибыль или убыток
16CX
271.2
240.7
cash_equivalents

непроизводные финансовые активы переоцениваемые 7о
----
0
0

справедливой стоимости через прибыль или убыток; заложенные по договорам крепож
16DX
7.3
26.4
cash_equivalents

производные финансовые активы
16EX
180
180.5
cash_equivalents

средства в банках
16FX
1112.4
1051.2

средства в банках
16GX
1112.4
1037.4

средства в банках заложенные по договорам «репо»
16HX
0
13.8

кредиты и авансы клиентам
16IX
8 994
8854.5
FinPortfolioCredit | shorttermPrepayment

кредиты и авансы клиентам
16JX
8823.3
8664.8
longtermPrepaymentMade

кредиты и авансы клиентам заложенные по договорам «репо»
16KX
170.7
189.7

инвестиционные финансовые активы
16LX
298.5
340.7
cash_equivalents

инвестиционные финансовые активы
16MX
271.2
324.2
investments

инвестиционные финансовые активы заложенные по договорам крепож
16NX
27.3
16.5
investments

инвестиции в ассоциированные компании и совместные предприятия 19 33
1160
122.7
93.3

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

продажи
16OX
8.1
15.6
longtermAssetsForSale

земля и основные средства
1150
349.3
352.7
PropertyPlantEquipment

инвестиционная недвижимость
16PX
226.7
235.5
investments

гудвил и прочие нематериальные активы
16QX
155.4
155.1
goodwill

отложенный актив по налогу на прибыль
1180
89.6
87.8

прочие активы
16RX
483.8
406.2

итого активы
1600
12893.7
12588.2
F: 1600 = 16AX + 16BX + 1170 + 16EX + 16FX + 16IX + 16LX + 1160 + 16OX + 1150 + 16PX + 16QX + 1180 + 16RX
total_assets

обязательства

средства банков
19AX
788.8
1208.9

средства клиентов
19BX
9065.8
7346.6
FinDeposits

производные финансовые обязательства
19CX
121.7
165
credit | shorttermLiabilitiesCredit

прочие заемные средства
19DX
338
13 072
credit | longtermLiabilitiesCredit

выпущенные долговые ценные бумаги
19EX
332
399.6
bonds

обязательства групп выбытия предназначенных для продажи
19FX
172.2
-22.7

отложенное обязательство по налогу на прибыль
1420
34.8
35.2

прочие обязательства
19GX
563.2
486.5
longtermLiabilitiesOther

итого обязательства до субординированной задолженности
19HX
11 246
10951.2

субординированная задолженность
19IX
197.7
2 241
bonds_subordinated

итого обязательства
1900
11443.7
11175.3
F: 1900 = 19HX + 19IX

собственные средства

уставный капитал
1310
659.5
659.5
capitalAuthorized

эмиссионный доход
13AX
433.8
433.8
capitalAdditional

бессрочные ноты участия в кредите
13BX
130.5
136.5
credit

собственные акции выкупленные у акционерсв; и бессрочные ноты
----
0
0

участия в кредите выкупленные у держателей
1320
-2.5
-2.5
credit | capitalTreasuryShares

прочие фонды
13CX
54.1
44.8

нераспределенная прибыль
1370
166
131.1
capitalRetainedProfit

собственные средства; принадлежащие акционерам материнского банка
130S
1441.4
1403.2
F: 130S = 1310 + 13AX + 13BX + 1320 + 13CX + 1370

неконтрольные доли участия
130X
8.6
9.7
minority_interest

итого собственные средства
1300
1 450
1412.9
F: 1300 = 130S + 130X
total_equity

итого обязательства и собственные средства
1700
12893.7
12588.2
F: 1700 = 1900 + 1300

Валюта: RUB
Размерность: млрд
note
2016
2 015

cash flows from operating activities

interest received
827.4
788.1

interest paid
-516.3
-567.5

payments to deposit insurance system
-7.5
-6.5

-losses/gains on operations with financial assets at fair value through profit or loss
-0.7
30.2

income/-loss received from extinguishment of liability
0.2
-0.4

losses on dealing in foreign currency
-158.2
-5.9

fees and commissions received
79.2
69.8

fees and commissions paid
-19.9
-16.1

other operating income received
17.8
14.7

other operating expenses paid
-12.6
-3.2

staff costs administrative expenses paid
-159.2
-154.7

income received from non-banking activities
31.5
28.2

expenses paid in non-banking activities
-28.6
-27.2

net insurance premiums received
63.0
76.9

net insurance claims paid
-27.4
-68.9

income tax paid
-20.9
-13

cash flows from operating activities before changes in operating assets and

liabilities
67.8
144.5

net decrease/-increase in operating assets

net increase in mandatory cash balances with central banks
-22.6
-0.4

net decrease/-increase in restricted cash
2.8
-0.4

net decrease/-increase in correspondent accounts in precious metals
2.3
-4.3

net decrease in financial assets at fair value through profit or loss
42.3
83.8

net decrease/-increase in due from other banks
471.5
-425.9

net decrease/-increase in loans and advances to customers
37.6
-4.2

net -increase/ decrease in other assets
-57.1
15.3

net -decrease/increase in operating liabilities

net -decrease/increase in due to other banks
-287.9
344.6

net increase in customer deposits
1056.8
1 346

net decrease in debt securities issued other than bonds issued
-78.5
-2.6

net increase/-decrease in other liabilities
43.0
-1.2

net cash from operating activities
1278.0
1495.2

cash flows used in investing activities

dividends and other distributions received
5.5
0.5

proceeds from sales or maturities of investment financial assets available-for-sale
198.5
123.2

purchase of investment financial assets available-for-sale
-192.5
-111.5

purchase of subsidiaries net of cash
-10.9

disposal of subsidiaries net of cash
1.4
-0.9

purchase of and contributions to associates
-1.5

proceeds from sale of associates
0.7

purchase of investment financial assets held-to-maturity
-32.0
-34.8

proceeds from redemption of investment financial assets held-to-maturity
22.1
0.5

purchase of land premises and equipment
-47.4
-34.5

proceeds from sale of land premises and equipment
2.7
3.5

purchase or construction of investment property
-6.2
-15.5

proceeds from sale of investment property
3.0
3.5

purchase of intangible assets
-4.0
-3.8

proceeds from sale of intangible assets
0.9
0.5

net cash used in investing activities
-59.7
-69.3

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 nine-month period ended 30 september -unaudited

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

ended 30 september

note
2016
2 015

cash flows from financing activities

dividends paid
-33.1
-18

repayment of local bonds
-69.9
-72.2

buy-back of local bonds
-21.2
-9.2

proceeds from sale of previously bought-back local bonds
48.8
19.2

repayment of eurobonds
-16.5
-243.1

buy-back of eurobonds
-8.7
-35.5

proceeds from sale of previously bought-back eurobonds
5.1
21.3

proceeds from syndicated loans
0.5
10.1

repayment of syndicated loans
-122.4
-16.5

proceeds from other borrowings and funds from local central banks
1976.1
9127.6

repayment of other borrowings and funds from local central banks
-2995.0
-10338.6

repayment of subordinated debt
-26.2

buy-back of subordinated debt
-8.9
-4.3

proceeds from sale of previously bought-back subordinated debt
8.5

cash received from sale of treasury shares
17.7
10.9

cash paid for treasury shares
-17.7
-3.7

proceeds from sale of non-controlling interests in subsidiaries
5.5

buy-back of perpetual loan participation notes
-6.8
-0.4

proceeds from sale of previously bought-back perpetual loan participation notes
6.8
0.5

amounts paid on perpetual loan participation notes
-7.1
-5.9

net cash used in financing activities
-1246.8
-1575.5

effect of exchange rate changes on cash and cash equivalents
-29.3
42.2

net decrease in cash and cash equivalents
-57.8
-107.4

at the beginning of period
561.6
687.7

at the end of period
503.8
580.3

Валюта: RUB
Размерность: млрд
Длина периода: 9m
(с начала года) тысячи рублей
2016 q3
2015 q3
изменение
 
FinIncomeNet
18 700 000
6 200 000
+201.6%
 

dividend
-7 500 000
-6 500 000
buyback
-21 200 000
-9 200 000
investing_net_cashflow
-59 700 000
-69 300 000
financial_cashflow
-1 246 800 000
-1 575 500 000
total_cashflow
-57 800 000
-107 400 000

тысячи рублей
2016 q3
2015 q3
изменение
 
FinIncomeNet
3 900 000
5 000 000
-22.0%
q2
14 200 000
19 500 000
q1
600 000
-18 300 000
 
Dividend
-2 400 000
-2 500 000
Buyback
-2 600 000
-100 000
Investing net cashflow
-16 100 000
-38 500 000
Financial cashflow
29 000 000
-890 100 000
Total cashflow
-52 600 000
тысячи рублей
2016 q3
 
изменение
Total equity
1 252 300 000
-828 100 000
Total assets
12 893 700 000
12 588 200 000
+2.4%
FinPortfolioCredit
8 994 000 000
8 854 500 000
+1.6%
FinPortfolioBonds
278 500 000
267 100 000
+4.3%
FinDeposits
9 065 800 000
7 346 600 000
+23.4%
cash_equivalents
1 252 100 000
1 241 200 000
+0.9%
investments
525 200 000
576 200 000
-8.9%
credit
587 700 000
13 371 000 000
-95.6%
minority_interest
8 600 000
9 700 000
-11.3%
bonds
332 000 000
399 600 000
-16.9%
Прочие параметры (до вычета)
2016 q3
balance
shorttermReserves
99 600 000
95 100 000
+4.7%
shorttermPrepayment
8 994 000 000
8 854 500 000
+1.6%
PropertyPlantEquipment
349 300 000
352 700 000
-1.0%
goodwill
155 400 000
155 100 000
+0.2%
longtermOtherInvestments
278 500 000
267 100 000
+4.3%
longtermPrepaymentMade
8 823 300 000
8 664 800 000
+1.8%
longtermAssetsForSale
8 100 000
15 600 000
-48.1%
shorttermLiabilitiesCredit
121 700 000
165 000 000
-26.2%
longtermLiabilitiesCredit
338 000 000
13 072 000 000
-97.4%
longtermLiabilitiesOther
563 200 000
486 500 000
+15.8%
capitalAuthorized
659 500 000
659 500 000
0.0%
capitalAdditional
433 800 000
433 800 000
0.0%
capitalRetainedProfit
166 000 000
131 100 000
+26.6%
capitalTreasuryShares
-2 500 000
-2 500 000
cashflow
cashflowPurchaseOfSubsidiaries
-10 900 000
cashflowPurchaseOfOtherFinancial
-192 500 000
-111 500 000
cashflowPurchaseOfIntangibleAssets
-4 000 000
-3 800 000
cashflowEffectOfExchangeRate
-29 300 000
42 200 000
-169.4%
cashflowObligationsIssued
-78 500 000
-2 600 000
netChangeCash
10 900 000
netChangeReserves
4 500 000