Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2016-09-05 (2016 q2)
-1055 -г#- -пип в-: шн ёшилё-пит1 п- апжаепё5 пе-
24CX
-3 429
30

г1пяпе т -пе лпе
24BX
7 890
7 153

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

comprehensive income for the 6 months ended 30 june 2016
----
0
0

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

note
24AX
6m 2016
6m 2015

profit/-loss for the period
2400
2 467
-3 541
F: 2400 = 24CX + 24BX + 24AX

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

instruments
----
4 486
6 211

effect from hedging revenue with foreign currency liabilities
----
23 231
4 135
revenue

deferred tax related to the profit on cash flow hedging
----
0
0

instruments
----
-5 617
-2 057

other comprehensive profit for the period
----
22 100
8 289

total comprehensive profit for
----
0
0

the period
----
24 567
4 748

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

shareholders of the company
----
23 443
4 869

non-controlling interest
----
1 124
-121
nonControllingInterests

total comprehensive profit for the
----
0
0

period
----
24 567
4 748

Валюта: RUB
Размерность: млн
Длина периода: 6m
note
----
2 016
2 015

assets

current assets

cash and cash equivalents
12AX
51 997
30 693
cash_equivalents

short-term financial investments
1240
6 612
5 917
investments

accounts receivable and prepayments
12BX
86 281
76 317
shorttermAccountsReceivable

current

income tax prepayment
1220
359
2 489
shorttermPrepayment

aircraft lease security deposits
12CX
1 232
2 658
investments

expendable spare parts and inventories
12DX
8 588
7 447
shorttermReserves

derivative financial instruments
12EX
-
53

assets classified as held for sale
12FX
4 444
7 732

total current assets
1200
159 513
133 306
F: 1200 = 12AX + 1240 + 12BX + 1220 + 12CX + 12DX + 12EX + 12FX
shorttermAssetsTotal

non-current assets

deferred tax assets
1180
14 479
21 632

investments in associates
11AX
44
109
longtermOtherInvestments

long-term financial investments
1170
3 303
6 118

aircraft lease security deposits
11BX
2 131
2 132

prepayments for aircraft
11CX
35 902
35 291
longtermPrepaymentMade

property plant and equipment
11DX
100 990
104 494
PropertyPlantEquipment

intangible assets
11EX
2 233
2 690
longtermIntangibleAssets

goodwill
1130
6 660
6 660
goodwill

other non-current assets
1190
3 236
2 762

total non-current assets
1100
168 978
181 888
F: 1100 = 1180 + 11AX + 1170 + 11BX + 11CX + 11DX + 11EX + 1130 + 1190

total assets
1600
328 491
315 194
F: 1600 = 1200 + 1100
total_assets

liabilities and equity
----
0
0

current liabilities

derivative financial instruments
15AX
-
4 853

accounts payable and accrued liabilities
15BX
69 302
54 751
shorttermLiabilitiesTradePayables

unearned traffic revenue
15CX
56 725
28 691

deferred revenue related to frequent flyer programme
15DX
1 442
1 307

provisions for liabilities
15EX
4 506
7 519

finance lease liabilities
15FX
18 088
19 504
lease | shorttermLiabilitiesLease

short-term borrowings and current portion of long-term loans and borrowings
1510
18 688
54 085
credit | shorttermLiabilitiesCredit

liabilities directly associated with assets classified as held for sale
15GX
3 691
7 371

total current liabilities
1500
172 442
178 081
F: 1500 = 15AX + 15BX + 15CX + 15DX + 15EX + 15FX + 1510 + 15GX
shorttermLiabilitiesTotal

non-current liabilities

long-term loans and borrowings
1410
24 390
14 375
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
118 914
145 020
lease | longtermLiabilitiesLease

provisions for liabilities
14BX
8 200
6 917

deferred tax liabilities
1420
61
170

deferred revenue related to frequent flyer programme
14CX
3 283
2 941

other non-current liabilities
1450
5 175
3 810
longtermLiabilitiesOther

total non-current liabilities
1400
160 023
173 233
F: 1400 = 1410 + 14AX + 14BX + 1420 + 14CX + 1450
longtermLiabilitiesTotal

total liabilities
1900
332 465
351 314
F: 1900 = 1500 + 1400

equity

share capital
1310
1 359
1 359
capitalAuthorized

treasury shares reserve
13AX
-3 571
-3 571
capitalTreasuryShares

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

investment revaluation reserve
13CX
-5
-5

hedging reserve
13DX
-42 620
-64 720

retained earnings
13EX
41 098
39 755

equity
----
0
0

attributable to shareholders of the company
130S
-2 080
-25 523
F: 130S = 1310 + 13AX + 13BX + 13CX + 13DX + 13EX

non-controlling interest
13FX
-1 894
-10 597
minority_interest

total equity
1300
-3 974
-36 120
F: 1300 = 130S + 13FX
total_equity

total liabilities and equity
17BX
328 491
315 194

Валюта: RUB
Размерность: млн
-all amounts are presented in millions of russian roubles unless otherwise stated
6m 2016
6m 2015

cash flows from investing activities

deposits return
2947
2 265

deposits placement
-4030
-3 404

purchases of investments and loans issued
-
-3

proceeds from sale of property plant and equipment
12
71

purchases of property plant and equipment and intangible assets
-3519
-5 176

dividends received
36
31

prepayments for aircraft
-12370
-8 198

return of prepayments for aircraft
6055
7 793

repayment of operating lease security deposits
-1758
-1 068

return of operating lease security deposits
2129
534

net cash flows used in investing activities
-10498
-7 155

cash flows from financing activities

proceeds from loans and borrowings
22736
19 954

repayment of loans and borrowings
-42732
-11 673

repayment of the principal element of finance lease liabilities
-13298
-8 729

interest paid
-4033
-2 483

dividends paid
-
-34

payments from settlement of derivative financial instruments
-4362
-10 750

net cash used in financing activities
-41689
-13 715

effect of exchange rate fluctuations on cash and cash equivalents
-1790
-481

net increase in cash and cash equivalents
21304
21 385

cash and cash equivalents at the beginning of the year
30693
26 547

cash and cash equivalents at the end of the period
51997
47 932

non-cash transactions as part of the investing activities

property plant and equipment acquired under finance leases
-
1 781

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

interim financial statements set out on pages 7 to 28

pjsc aeroflot condensed consolidated interim statement of changes in equity

for the 6 months ended 30 june 2016

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

share disposal of treasury shares investment hedge
retained
non-controlling

note
capital
less treasury shares reserve
revaluation reserve
reserve
earnings
total
interest
total equity

1 january 2015
1359
-1 912
-5
-48 657
45 584
-3 631
-9 874
-13 505

loss for the period
-
-
-
-
-3 420
-3 420
-121
-3 541

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

deferred tax
15 17
-
-
-
8 289
-
8 289
-
8 289

total other comprehensive

profit
-
-
-
-
-
8 289
-
8 289

total comprehensive

profit/-loss
-
-
-
-
-
4 869
-121
4 748

dividends declared
21
-
-
-
-
-
-
-6
-6

30 june 2015
1359
-1 912
-5
-40 368
42 164
1 238
-10 001
-8 763

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

profit for the period
-
-
-
-
1 343
1 343
1 124
2 467

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

deferred tax
15 17
-
-
-
22 100
-
22 100
-
22 100

total other comprehensive

profit
-
-
-
-
-
22 100
-
22 100

total comprehensive profit
-
-
-
-
-
23 443
1 124
24 567

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

30 june 2016
1359
-1 912
-5
-42 620
41 098
-2 080
-1 894
-3 974

Валюта: RUB
Размерность: млн
Длина периода: 6m

Revenue for the reporting quarter is calculated based on subtracting the log of previous recognitions
(completely, the history was found for all previous parts of the year)

 

(с начала года) тысячи рублей
2016 q2
2015 q2
изменение
revenue
23 231 000
4 135 000
+461.8%
net_income
6 000
6 000
0.0%

dividend
36 000
31 000
+16.1%
investing_net_cashflow
-10 498 000
-7 155 000
financial_cashflow
-41 689 000
-13 715 000
total_cashflow
21 304 000
21 385 000
-0.4%

тысячи рублей
2016 q2
2015 q2
изменение
Revenue
11 615 500
2 067 500
+461.8%
Net income
3 000
3 000
0.0%
Dividend
18 000
15 500
+16.1%
Investing net cashflow
-5 249 000
-3 577 500
Financial cashflow
-20 844 500
-6 857 500
Total cashflow
10 652 000
10 692 500
-0.4%
тысячи рублей
2016 q2
 
изменение
Total equity
-3 974 000
-36 120 000
Total assets
328 491 000
315 194 000
+4.2%
Net debt
118 345 000
183 119 000
-35.4%
cash_equivalents
51 997 000
30 693 000
+69.4%
investments
7 844 000
8 575 000
-8.5%
credit
43 078 000
68 460 000
-37.1%
lease
137 002 000
164 524 000
-16.7%
minority_interest
-1 894 000
-10 597 000
Прочие параметры (до вычета)
2016 q2
income
nonControllingInterests
1 124 000
-121 000
balance
shorttermAccountsReceivable
86 281 000
76 317 000
+13.1%
shorttermReserves
8 588 000
7 447 000
+15.3%
shorttermPrepayment
359 000
2 489 000
-85.6%
shorttermAssetsTotal
159 513 000
133 306 000
+19.7%
PropertyPlantEquipment
100 990 000
104 494 000
-3.4%
goodwill
6 660 000
6 660 000
0.0%
longtermIntangibleAssets
2 233 000
2 690 000
-17.0%
longtermOtherInvestments
44 000
109 000
-59.6%
longtermPrepaymentMade
35 902 000
35 291 000
+1.7%
shorttermLiabilitiesTradePayables
69 302 000
54 751 000
+26.6%
shorttermLiabilitiesCredit
18 688 000
54 085 000
-65.4%
shorttermLiabilitiesLease
18 088 000
19 504 000
-7.3%
shorttermLiabilitiesTotal
172 442 000
178 081 000
-3.2%
longtermLiabilitiesCredit
24 390 000
14 375 000
+69.7%
longtermLiabilitiesLease
118 914 000
145 020 000
-18.0%
longtermLiabilitiesOther
5 175 000
3 810 000
+35.8%
longtermLiabilitiesTotal
160 023 000
173 233 000
-7.6%
capitalAuthorized
1 359 000
1 359 000
0.0%
capitalRetainedProfit
1 659 000
1 659 000
0.0%
capitalTreasuryShares
-3 571 000
-3 571 000
cashflow
cashflowSaleOfPPE
12 000
71 000
-83.1%
cashflowLoansReceived
22 736 000
19 954 000
+13.9%
cashflowLoansPaid
-42 732 000
-11 673 000
cashflowDividendsReceived
36 000
31 000
+16.1%
cashflowEffectOfExchangeRate
-1 790 000
-481 000
netChangeCash
21 304 000
netChangeAccountsReceivable
9 964 000
netChangeReserves
1 141 000
netChangeAccountsPayable
14 551 000