Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2017-12-04 (2017 q3)
Y ( year )
code
2017
2016
2017
2016

тгайс гемуепие
24XX
153 819
141 233
361 802
334 563

отег геуепие
24WX
16 096
16 249
42 971
46 743

кеуепие
24VX
169 915
157 482
404 773
381 306

ореганпа со5-5 ехс1ифтеа мае со545
----
0
0
0
0

а‹;ргесіаёоп ап@ атогйзаноп
24UX
-108 936
-94 527
-289 635
-256 599

5-ай со515
24TX
-22 186
-17 086
-60 509
-48 118

оергестаноп ап@ атогизаноп
24SX
-3 408
-3 135
-10 412
-9 250

отег орегайте тсоте/-ехрепсе$
----
0
0
0
0

пеё
24RX
-1 221
942
-2 355
-413

орегайтя со565
24QX
-135 751
-113 806
-362 911
-314 380

орегайпя ргой!
24PX
34 164
43 676
41 862
66 926

1055 от за!е ап пттраитет! оё
----
0
0
0
0

1пуезитеп!5 пе!
24OX
-36
-305
-108
-3 734

етпапсе 1псоте
24NX
1 566
11 075
6 349
18 860

етпапсе со5-5
24MX
-2 171
-2 419
-6 331
-7 388

недртте ге5ий
24LX
-1 478
-1 956
-4 226
-10 611

$5аге оё те5и!5 оё а55ос1а!е5
24KX
106
45
140
0

кези! тот @5роза! оё 5иб51аге5
24JX
0
627
0
-5 099

ргой- бегоге 1псоте ‘-ах
24IX
32 151
50 743
37 686
58 954

1псоте -ах ехреп5е
24HX
-7 890
-9 412
-10 537
-15 156

рвор!т гов тне рев1юр
24GX
24 261
41 331
27 149
43 798

а-'ь ые 10: зпагепо!4егз оё сотрапу
24FX
24 124
41 245
26 993
42 588

моп-сопп'оптз ттегезг
24EX
137
86
156
1 210

ркори еов тне рек1юр
24DX
24 261
41 331
27 149
43 798

ваз1с апа @ишеа ргойё рег 5ваге
----
0
0
0
0

-1п гочб1е$ рег 51’11;!'8
24CX
22.7
39
25.5
40.3

“/епдтеа аусгаре пцшьсг оі'
----
0
0
0
0

$}яг@5 ош$:>фп& -ш#--опз
24BX
1062.7
1056.9
1058.9
1056.9

pjsc aeroflot condensed consolidated interim statement of
----
0
0
0
0

comprehensive income for the three and nine months ended 30 september 2017
----
0
0
0
0

-all amounts are presented in millions of russian roubles unless otherwise stated
----
0
0
0
0

three months ended
----
nine months ended
0
0
0
net_income

30 september
----
30 september
30 september
30 september
0

note
24AX
2 017
2 016
2 017
2 016

profit for the period
2400
24 261
41 331
27 149
43 798
F: 2400 = 24GX
net_income

other comprehensive profit items that may be reclassified subsequently to profit or loss profit from the change in fair value of
----
0
0
0
0

derivative financial instruments
----
-
-
-
4 485

effect from hedging revenue with
----
0
0
0
0

foreign currency liabilities
----
3 365
4 129
9 231
27 360
revenue

deferred tax related to a profit from
----
0
0
0
0

cash-flow hedging instruments
----
-673
-825
-1 846
-6 442

other comprehensive profit for the
----
0
0
0
0

period
----
2 692
3 304
7 385
25 403

total comprehensive
----
0
0
0
0

profit for the period
----
26 953
44 635
34 534
69 201

total comprehensive profit attributable to
----
0
0
0
0

shareholders of the company
----
26 816
44 549
34 378
67 991

non-controlling interest
----
137
86
156
1 210
nonControllingInterests

total comprehensive
----
0
0
0
0

profit for the period
----
26 953
44 635
34 534
69 201

Валюта: USD
Размерность: млн
Y ( year )
code
2017
2016

assets

current assets

cash and cash equivalents
12AX
52 088
31 476
cash_equivalents

short-term financial investments
1240
9 248
6 319
investments

accounts receivable and prepayments
12BX
98 092
78 172
shorttermAccountsReceivable

current

income tax prepayment
1220
86
2 679
shorttermPrepayment

aircraft lease security deposits
12CX
570
320
investments

expendable spare parts and inventories
12DX
11 758
10 040
shorttermReserves

assets classified as held for sale
12EX
3 125
1 140

other current assets
1260
1 651
-

total current assets
1200
176 618
130 146
F: 1200 = 12AX + 1240 + 12BX + 1220 + 12CX + 12DX + 12EX + 1260
shorttermAssetsTotal

non-current assets

deferred tax assets
1180
10 967
12 252

investments in associates
11AX
299
98
longtermOtherInvestments

long-term financial investments
1170
3 346
3 306

aircraft lease security deposits
11BX
1 788
2 181

non-current

portion of prepayments for aircraft
11CX
12 024
27 830
longtermPrepaymentMade

property plant and equipment
11DX
97 485
104 897
PropertyPlantEquipment

intangible assets
11EX
2 123
1 825
longtermIntangibleAssets

goodwill
1130
6 660
6 660
goodwill

other non-current assets
1190
18 412
10 112

total non-current assets
1100
153 104
169 161
F: 1100 = 1180 + 11AX + 1170 + 11BX + 11CX + 11DX + 11EX + 1130 + 1190

total assets
1600
329 722
299 307
F: 1600 = 1200 + 1100
total_assets

liabilities and equity
----
0
0

current liabilities

accounts payable and accrued liabilities
15AX
66 111
49 868
shorttermLiabilitiesTradePayables

unearned traffic revenue
15BX
44 005
39 044

deferred revenue related to the frequent flyer programme
15CX
1 784
1 607

provisions for liabilities
15DX
10 892
5 304

finance lease liabilities
15EX
16 723
15 593
lease | shorttermLiabilitiesLease

short-term loans and borrowings and current portion of long-term loans
----
0
0

and borrowings
1510
-
9 309
credit | shorttermLiabilitiesCredit

current

income tax liabilities
15FX
2 187
-

liabilities related to assets held for sale
15GX
2 429
-

total current liabilities
1500
144 131
120 725
F: 1500 = 15AX + 15BX + 15CX + 15DX + 15EX + 1510 + 15FX + 15GX
shorttermLiabilitiesTotal

non-current liabilities

long-term loans and borrowings
1410
3 182
11 058
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
89 430
107 143
lease | longtermLiabilitiesLease

provisions for liabilities
14BX
15 331
10 791

deferred tax liabilities
1420
46
39

deferred revenue related to the frequent flyer programme
14CX
4 021
3 623

other non-current liabilities
1450
3 777
5 159
longtermLiabilitiesOther

total non-current liabilities
1400
115 787
137 813
F: 1400 = 1410 + 14AX + 14BX + 1420 + 14CX + 1450
longtermLiabilitiesTotal

total liabilities
1900
259 918
258 538
F: 1900 = 1500 + 1400

equity

share capital
1310
1 359
1 359
capitalAuthorized

treasury shares reserve
13AX
-
-3 571
capitalTreasuryShares

accumulated profit on disposal of treasury shares
13BX
7 864
1 659
capitalRetainedProfit

investment revaluation reserve
13CX
-5
-5

hedge reserve
13DX
-26 802
-34 187

retained earnings
13EX
85 597
77 198

equity
----
0
0

attributable to shareholders of the company
130S
68 013
42 453
F: 130S = 1310 + 13AX + 13BX + 13CX + 13DX + 13EX

non-controlling interest
13FX
1 791
-1 684
minority_interest

total equity
1300
69 804
40 769
F: 1300 = 130S + 13FX
total_equity

total liabilities and equity
17BX
329 722
299 307

Валюта: RUB
Размерность: млн
-all amounts are presented in millions of russian roubles unless otherwise stated
9m 2017
9m 2016

cash flows from investing activities

deposits return
9388
5 438

deposits placement
-12322
-8 109

proceeds from sale of property plant and equipment
83
13

proceeds from sale of subsidiary
-
9

proceeds from disposal of assets held for sale
1148
5 467

purchases of property plant and equipment and intangible assets
-3889
-7 712

dividends received
39
62

prepayments for aircraft
-6630
-16 722

return of prepayments for aircraft
18669
29 243

repayment of operating lease security deposits
-201
-2 143

return of operating lease security deposits
69
2 360

net cash flows from /-used in investing activities
6354
7 906

cash flows from financing activities

proceeds from loans and borrowings
-
25 303

repayment of loans and borrowings
-17417
-56 441

proceeds from the sale of treasury shares
8086
-

repayment of the principal element of finance lease liabilities
-10468
-19 343

interest paid
-4699
-5 760

dividends paid
-18845
-7

payments for settlement of derivative financial instruments
-
-4 362

net cash used in financing activities
-43343
-60 610

effect of exchange rate fluctuations on cash and cash equivalents
-299
-2 303

net increase in cash and cash equivalents
20612
21 428

cash and cash equivalents at the beginning of the year
31476
30 693

cash and cash equivalents at the end of the period
52088
52 121

non-cash transactions as part of the investing activities

property plant and equipment acquired under finance leases
1872
14

the condensed consolidated interim statement of cash flows is to be read in conjunction with the notes to

and forms a part of the condensed consolidated interim financial statements presented on pages 7 to 29

pjsc aeroflot condensed consolidated interim statement of changes in equity

for the 9 months ended 30 september 2017

-all amounts are presented in millions of russian roubles unless otherwise stated equity attributable to shareholders of the company accumulated profit on

disposal of treasury
investment

share shares less treasury revaluation
retained
non-controlling

note
capital
shares reserve
reserve
hedge reserve
earnings
total
interest
total equity

1 january 2016
1359
-1 912
-5
-64 720
39 755
-25 523
-10 597
-36 120

profit for the period
-
-
-
-
42 588
42 588
1 210
43 798

profit from the change in fair value of derivative financial instruments and effect from hedging net of

related deferred tax
1519
-
-
-
25 403
-
25 403
-
25 403

total other

comprehensive profit
25403
25 403

total comprehensive

profit
67991
1 210
69 201

disposal of subsidiary
-
-
-
-
-
-
7 579
7 579

dividends declared
22
-
-
-
-
-
-
-7
-7

30 september 2016
1359
-1 912
-5
-39 317
82 343
42 468
-1 815
40 653

1 january 2017
1359
-1 912
-5
-34 187
77 198
42 453
-1 684
40 769

profit for the period
-
-
-
-
26 993
26 993
156
27 149

profit from the change in fair value of derivative financial instruments and effect from hedging net of

related deferred tax
1519
-
-
-
7 385
-
7 385
-
7 385

total other

comprehensive profit
7385
7 385

total comprehensive

profit
34378
156
34 534

disposal of treasury shares 21
9776
-
-
-
9 776
-
9 776

sale of shares to holders of

non-controlling interest
-
-
-
-
-
-
3 589
3 589

dividends declared
22
-
-
-
-
-18 594
-18 594
-270
-18 864

30 september 2017
1359
7 864
-5
-26 802
85 597
68 013
1 791
69 804

Валюта: RUB
Размерность: млн
Длина периода: 9m

Revenue for the reporting quarter is taken from the report as a finished value

 

(с начала года) тысячи рублей
2017 q3
2016 q3
изменение
dividend
39 000
62 000
-37.1%
investing_net_cashflow
6 354 000
7 906 000
-19.6%
financial_cashflow
-43 343 000
-60 610 000
total_cashflow
20 612 000
21 428 000
-3.8%

тысячи рублей
2017 q3
2016 q3
изменение
Revenue
198 350 054
266 619 696
-25.6%
Net income
1 430 065 578
2 668 844 432
-46.4%
Dividend
63 000
Investing net cashflow
-3 130 000
Financial cashflow
-31 162 000
Total cashflow
6 870 667
тысячи рублей
2017 q3
 
изменение
Total equity
69 804 000
40 769 000
+71.2%
Total assets
329 722 000
299 307 000
+10.2%
Net debt
49 220 000
103 304 000
-52.4%
cash_equivalents
52 088 000
31 476 000
+65.5%
investments
9 818 000
6 639 000
+47.9%
credit
3 182 000
20 367 000
-84.4%
lease
106 153 000
122 736 000
-13.5%
minority_interest
1 791 000
-1 684 000
Прочие параметры (до вычета)
2017 q3
income
nonControllingInterests
8 075 470
5 553 232
+45.4%
balance
shorttermAccountsReceivable
98 092 000
78 172 000
+25.5%
shorttermReserves
11 758 000
10 040 000
+17.1%
shorttermPrepayment
86 000
2 679 000
-96.8%
shorttermAssetsTotal
176 618 000
130 146 000
+35.7%
PropertyPlantEquipment
97 485 000
104 897 000
-7.1%
goodwill
6 660 000
6 660 000
0.0%
longtermIntangibleAssets
2 123 000
1 825 000
+16.3%
longtermOtherInvestments
299 000
98 000
+205.1%
longtermPrepaymentMade
12 024 000
27 830 000
-56.8%
shorttermLiabilitiesTradePayables
66 111 000
49 868 000
+32.6%
shorttermLiabilitiesCredit
0
9 309 000
-100.0%
shorttermLiabilitiesLease
16 723 000
15 593 000
+7.2%
shorttermLiabilitiesTotal
144 131 000
120 725 000
+19.4%
longtermLiabilitiesCredit
3 182 000
11 058 000
-71.2%
longtermLiabilitiesLease
89 430 000
107 143 000
-16.5%
longtermLiabilitiesOther
3 777 000
5 159 000
-26.8%
longtermLiabilitiesTotal
115 787 000
137 813 000
-16.0%
capitalAuthorized
1 359 000
1 359 000
0.0%
capitalRetainedProfit
7 864 000
1 659 000
+374.0%
capitalTreasuryShares
0
-3 571 000
cashflow
cashflowSaleOfPPE
83 000
13 000
+538.5%
cashflowLoansPaid
-17 417 000
-56 441 000
cashflowDividendsReceived
39 000
62 000
-37.1%
cashflowEffectOfExchangeRate
-299 000
-2 303 000
netChangeCash
20 612 000
netChangeAccountsReceivable
19 920 000
netChangeReserves
1 718 000
netChangeAccountsPayable
16 243 000