Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2016-03-09 (2015 q4)
мо!е
24YX
2 015
2 014

ттайе гемепие 4
24XX
359 205
277 354

отег геуепие 6
24WX
55 968
42 417

квехуепие
24VX
415 173
319 771

ореганпе со515 ехс!ийпе мга соз!5 апа дергестаноп
----
0
0

ап@ атогиваноп 7
24UX
-304 214
-239 327

ай со5!5 #
24TX
-55 619
-52 148

оергестаноп ап@ атогизапоп 1921
24SX
-13 306
-12 136

отег ореганта тсоте апа -ехрепзев пе! 9
24RX
2 073
-4 892

орегайпу со515
24QX
-371 066
-308 503

орегайтр рго
24PX
44 107
11 268

етпапсе !псопуе
24OX
15 811
2 471

епапсе собё5
24NX
-37 715
-28 399

нейете гезий
24MX
-23 746
-1 723

убаге оё гезш!5 оё ав5 оста!е
24LX
-17
31

го55 бегоге псоте ах
24KX
-1 560
-16 352

ш1сопе -ах
24JX
-4 934
-794

1055 гог №е уеаг
24IX
-6 494
-17 146

гов5 ог е уеаг айтьшаые го
----
0
0

упагеномегв ор е сотрапу
24HX
-5 829
-15 471

моп-сотгоиту пиегез!
24GX
-665
-1 675

гбозу еок тне убкак
24FX
-6 494
-17 146

ц55 рсг я=ягс базйе -1п воиы!ез рег 5ваге
24EX
-5.5
-14.6

1055 рег зваге ‘ чншёей -1п коиъы!е5 рег 5паге
24DX
-5.5
-14.6

\уе1ры!ей ауегаре питбьег ог5пагев ош5!а ппр
----
0
0

-ш1й1шпя
24CX
1056.9
1056.9

\уе1р е ауегаре питьег ог аии!ей 5багев ош !ап@те
----
0
0

-шй-1пп5
24BX
1056.9
1056.9

pjsc aeroflot consolidated statement of comprehensive income
----
0
0

for the year ended 31 december 2015
----
0
0

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

note
24AX
2 015
2 014
net_income

loss for the year
2400
-6 494
-17 146
F: 2400 = 24YX + 24IX + 24FX + 24EX + 24DX + 24CX + 24BX + 24AX

other comprehensive -loss/profit items that may be reclassified subsequently to profit or loss
----
0
0

translation from the functional currency to the presentation currency
----
-
33

gain/-loss from the change in fair value of hedging derivative
----
0
0

financial instruments
----
12 810
-16 793

effect from hedging revenue with foreign currency liabilities
----
-32 911
-43 596

deferred tax related to the loss on cash flow hedging instruments
----
4 038
12 115

other comprehensive loss for the year
----
-16 063
-48 241

total comprehensive loss for the year
----
-22 557
-65 387

total comprehensive loss attributable to
----
0
0

shareholders of the company
----
-21 892
-63 712

non-controlling interest
----
-665
-1 675
nonControllingInterests

total comprehensive loss for the year
----
-22 557
-65 387

Валюта: RUB
Размерность: млн
Длина периода: 12m
note
----
2 015
2 014

assets

current assets

cash and cash equivalents
12AX
30 693
26 547
cash_equivalents

short-term financial investments
1240
5 917
961
investments

accounts receivable and prepayments
12BX
76 317
56 769
shorttermAccountsReceivable

current

income tax prepayment
1220
2 489
668
shorttermPrepayment

aircraft lease security deposits
12CX
2 658
321
investments

expendable spare parts and inventories
12DX
7 447
6 516
shorttermReserves

derivative financial instruments
12EX
53
431

assets classified as held for sale
12FX
7 732
-

total current assets
1200
133 306
92 213
F: 1200 = 12AX + 1240 + 12BX + 1220 + 12CX + 12DX + 12EX + 12FX
shorttermAssetsTotal

non-current assets

deferred tax assets
1180
21 632
18 540

investments in associates
11AX
109
140
longtermOtherInvestments

long-term financial investments
1170
6 118
6 115

aircraft lease security deposits
11BX
2 132
2 110

other non-current assets
1190
2 762
3 759
longtermPrepaymentMade

prepayments for aircraft
11CX
35 291
29 241

property plant and equipment
11DX
104 494
116 044
PropertyPlantEquipment

intangible assets
11EX
2 690
2 762
longtermIntangibleAssets

goodwill
1130
6 660
6 660
goodwill

derivative financial instruments
11FX
-
134

total non-current assets
1100
181 888
185 505
F: 1100 = 1180 + 11AX + 1170 + 11BX + 1190 + 11CX + 11DX + 11EX + 1130 + 11FX

total assets
1600
315 194
277 718
F: 1600 = 1200 + 1100
total_assets

liabilities and equity
----
0
0

current liabilities

derivative financial instruments
15AX
4 853
26 312
derivative_liabilities

accounts payable and accrued liabilities
15BX
54 751
48 952
shorttermLiabilitiesTradePayables

unearned traffic revenue
15CX
28 691
22 469

deferred revenue related to frequent flyer programme
15DX
1 307
799

provisions for liabilities
15EX
7 519
2 349

finance lease liabilities
15FX
19 504
16 912
lease | shorttermLiabilitiesLease

short-term borrowings and current portion of long-term loans and borrowings
1510
54 085
17 343
credit | shorttermLiabilitiesCredit

liabilities related to assets held for sale
15GX
7 371
-

total current liabilities
1500
178 081
135 136
F: 1500 = 15AX + 15BX + 15CX + 15DX + 15EX + 15FX + 1510 + 15GX
shorttermLiabilitiesTotal

non-current liabilities

long-term loans and borrowings
1410
14 375
6 860
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
145 020
132 366
lease | longtermLiabilitiesLease

provisions
14BX
6 917
4 845

deferred tax liabilities
1420
170
133

deferred revenue related to frequent flyer programme
14CX
2 941
2 560

derivative financial instruments
14DX
-
4 839

other non-current liabilities
1450
3 810
4 484
longtermLiabilitiesOther

total non-current liabilities
1400
173 233
156 087
F: 1400 = 1410 + 14AX + 14BX + 1420 + 14CX + 14DX + 1450
longtermLiabilitiesTotal

total liabilities
1900
351 314
291 223
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
-64 720
-48 657

retained earnings
13EX
39 755
45 584

equity
----
0
0

attributable to shareholders of the company
130S
-25 523
-3 631
F: 130S = 1310 + 13AX + 13BX + 13CX + 13DX + 13EX

non-controlling interest
13FX
-10 597
-9 874
minority_interest

total equity
1300
-36 120
-13 505
F: 1300 = 130S + 13FX
total_equity

total liabilities and equity
17BX
315 194
277 718

Валюта: RUB
Размерность: млн
-all amounts in millions of russian roubles unless otherwise stated

note
2015
2 014

cash flows from investing activities

deposits return
6375
1 869

proceeds from sale of investments
30
-

deposits placement
-11741
-2 486

purchases of investments and issue of loans
-8652
-66

proceeds from sale of property plant and equipment
603
126

purchases of property plant and equipment and intangible assets
-9196
-6 160

dividends received
74
70

prepayments for aircraft
-22708
-21 361

return of prepayments for aircraft
7828
9 620

payment of operating lease security deposits
-1995
-304

return of operating lease security deposits
612
200

net cash flows used in investing activities
-38770
-18 492

cash flows from financing activities

proceeds from loans and borrowings
73331
18 398

repayment of loans and borrowings
-36267
-9 870

repayment of the principal element of finance lease liabilities
-19455
-15 629

interest paid
-5914
-3 409

proceeds from disposal of treasury shares
-
2

proceeds from sale of treasury shares to non-controlling

shareholders
-
119

dividends paid
-88
-2 833

payments on settlement of derivative financial instruments net
-39682
-1 451

net cash used in financing activities
-28075
-14 673

effect of exchange rate fluctuations on cash and cash equivalents
1327
5 075

net increase in cash and cash equivalents
4146
7 887

cash and cash equivalents at the beginning of the year
26547
18 660

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

non-cash transactions as part of the investing activities

property plant and equipment acquired under finance leases
1781
34 472

the consolidated statement of cash flows should be read in conjunction with the notes set out on pages 7 to 72

which are forming part of the consolidated financial statements

pjsc aeroflot consolidated statement of changes in equity

for the year ended 31 december 2015

-all amounts in millions of russian roubles unless otherwise stated equity attributable to shareholders of the company

accumulated result on
accumulated

disposal of treasury
investment
currency

share shares less treasury revaluation translation hedging retained
non-controlling
total

note
capital
shares reserve
reserve
reserve
reserve
earnings
total
interest
equity

1 january 2014
1359
-1 914
-10
-28
-383
61 122
60 146
-5 666
54 480

loss for the year
-
-
-
-
-
-15 471
-15 471
-1 675
-17 146

translation from the functional currency to the presentation

currency
-
-
5
28
-
-
33
-
33

loss from the change in fair value of derivative financial instruments

net of related deferred tax
-
-
-
-
-48 274
-
-48 274
-
-48 274

total other comprehensive loss
-
-
-
-
-
-
-48 241
-
-48 241

total comprehensive loss
-
-
-
-
-
-
-63 712
-1 675
-65 387

disposal of treasury shares
-
2
-
-
-
-
2
-
2

sale of shares to non-controlling

shareholders
-
-
-
-
-
2 585
2 585
-2 283
302

dividends declared
-
-
-
-
-
-2 652
-2 652
-250
-2 902

31 december 2014
1359
-1 912
-5
-
-48 657
45 584
-3 631
-9 874
-13 505

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

loss for the year
-5829
-5 829
-665
-6 494

loss from the change in fair value of derivative financial instruments

net of related deferred tax
-
-
-
-
-16 063
-
-16 063
-16 063

total other comprehensive loss
-
-
-
-
-
-
-16 063
-
-16 063

total comprehensive loss
-
-
-
-
-
-
-21 892
-665
-22 557

dividends declared
-
-
-
-
-
-
-
-58
-58

31 december 2015
1359
-1 912
-5
-
-64 720
39 755
-25 523
-10 597
-36 120

Валюта: RUB
Размерность: млн
Длина периода: 12m
(с начала года) тысячи рублей
2015 q4
2014 q4
изменение
net_income
2 015 000
2 014 000
0.0%

dividend
74 000
70 000
+5.7%
investing_net_cashflow
-38 770 000
-18 492 000
financial_cashflow
-28 075 000
-14 673 000
total_cashflow
4 146 000
7 887 000
-47.4%

тысячи рублей
2015 q4
2014 q4
изменение
Net income
-83 833 165
q3
169 523 153
-29 582 807
q2
158 177
104 822
Dividend
22 125
Investing net cashflow
-14 028 917
Financial cashflow
-5 267 875
Total cashflow
-1 302 625
тысячи рублей
2015 q4
 
изменение
Total equity
-36 120 000
-13 505 000
Total assets
315 194 000
277 718 000
+13.5%
Net debt
187 972 000
162 090 000
+16.0%
cash_equivalents
30 693 000
26 547 000
+15.6%
investments
8 575 000
1 282 000
+568.9%
credit
68 460 000
24 203 000
+182.9%
lease
164 524 000
149 278 000
+10.2%
derivative_liabilities
4 853 000
26 312 000
-81.6%
minority_interest
-10 597 000
-9 874 000
Прочие параметры (до вычета)
2015 q4
income
nonControllingInterests
-665 000
-1 675 000
balance
shorttermAccountsReceivable
76 317 000
56 769 000
+34.4%
shorttermReserves
7 447 000
6 516 000
+14.3%
shorttermPrepayment
2 489 000
668 000
+272.6%
shorttermAssetsTotal
133 306 000
92 213 000
+44.6%
PropertyPlantEquipment
104 494 000
116 044 000
-10.0%
goodwill
6 660 000
6 660 000
0.0%
longtermIntangibleAssets
2 690 000
2 762 000
-2.6%
longtermOtherInvestments
109 000
140 000
-22.1%
longtermPrepaymentMade
2 762 000
3 759 000
-26.5%
shorttermLiabilitiesTradePayables
54 751 000
48 952 000
+11.8%
shorttermLiabilitiesCredit
54 085 000
17 343 000
+211.9%
shorttermLiabilitiesLease
19 504 000
16 912 000
+15.3%
shorttermLiabilitiesTotal
178 081 000
135 136 000
+31.8%
longtermLiabilitiesCredit
14 375 000
6 860 000
+109.5%
longtermLiabilitiesLease
145 020 000
132 366 000
+9.6%
longtermLiabilitiesOther
3 810 000
4 484 000
-15.0%
longtermLiabilitiesTotal
173 233 000
156 087 000
+11.0%
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
603 000
126 000
+378.6%
cashflowLoansReceived
73 331 000
18 398 000
+298.6%
cashflowLoansPaid
-36 267 000
-9 870 000
cashflowDividendsReceived
74 000
70 000
+5.7%
cashflowEffectOfExchangeRate
1 327 000
5 075 000
-73.9%
netChangeCash
4 146 000
netChangeAccountsReceivable
19 548 000
netChangeReserves
931 000
netChangeAccountsPayable
5 799 000