Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 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
FinIncomeNet

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

Валюта: RUB
Размерность: млрд
Длина периода: 6m
YQ ( year, quarter )
code
2013 &
на 31 декабря

-непроаудчр:
----
2012 &
0

активы

денежные средства и краткосрочные активы
16AX
608.9
569
cash_equivalents

обязательные резервы на счетах в центральных банках
16BX
87.9
63.8
shorttermReserves

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

через прибыль или убыток
16CX
478.5
528.8
FinPortfolioBonds

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

средства в банках
16DX
378.1
358.6

кредиты и авансы клиентам
16EX
5265.6
761.5
FinPortfolioCredit | shorttermPrepayment

активы группы выбытия предназначенной для продажи
16FX
158.4
15.3
longtermAssetsForSale

финансовые активы имеющиеся в наличии для продажи
16GX
148.3
97.4
cash_equivalents

инвестиции в ассоциированные компании и совместные предприятия
1160
49.1
48.3

инвестиционные ценные бумаги удерживаемые до погашения
16HX
0.6
0.9
FinPortfolioBonds

земля и основные средства
1150
164.1
142.5
PropertyPlantEquipment

инвестиционная недвижимость
16IX
155.3
148
investments

нематериальные активы и гудвил
1110
135.2
137.3
goodwill

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
total_assets

обязательства

средства банков
19AX
795.6
759.9

средства клиентов
19BX
4312.8
3813.4
FinDeposits

обязательства группы выбытия предназначенной для продажи
19CX
53.3
6.1

прочие заемные средства
19DX
896.2
806.2
credit | shorttermLiabilitiesCredit

выпущенные долговые ценные бумаги
19EX
817.7
753.9
bonds

отложенное налоговое обязательство
1420
12.8
12.3
deferred_tax_liabilities

прочие обязательства
19FX
298.6
212
longtermLiabilitiesOther

итого обязательства до субординированной задолженности
19GX
7 187
6363.8

субординированная задолженность
19HX
291.9
285.8
bonds_subordinated

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

собственные средства

уставный капитал
1310
138.1
113.1
capitalAuthorized

эмиссионный доход
13AX
433.8
358.5
capitalAdditional

бессрочные ноты участия в кредите
13BX
73.5
68.3
credit

собственные акции выкупленные у акционеров
1320
-4.4
-13.7
capitalTreasuryShares

прочие фонды
13CX
34.7
33.9

нераспределенная прибыль
1370
190.8
193.7
capitalRetainedProfit

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
minority_interest

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

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

Валюта: RUB
Размерность: 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

Валюта: RUB
Размерность: млрд
Длина периода: 6m
(с начала года) тысячи рублей
2013 q2
2012 q2
изменение
 
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

тысячи рублей
2013 q2
2012 q2
изменение
 
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
тысячи рублей
2013 q2
 
изменение
Total equity
585 000 000
480 300 000
+21.8%
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