Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2015-12-07 (2015 q3)
24WX
2 015
2 014
2 015
2 014

тта с гтеуепие
24VX
117 958
86 346
268 562
208 142

оег техепие
24UX
15 085
10 071
40 948
28 556

кеуепне
24TX
133 043
96 417
309 510
236 698

орегаб& соз+$; @хс^-& $+:{- соз+$;
----
0
0
0
0

чергес1айоп апа атогйзаноп
24SX
-83 182
-65 717
-222 348
-174 726

<а со515
24RX
-13 408
-13 921
-40 643
-38 225

рергестайпоп ап атогйзаноп
24QX
-3 325
-3 175
-10 035
-8 761

оег орегайпя -ехрепзе$лпсоте
----
0
0
0
0

пе!
24PX
-2 186
1 442
324
-1 324

орегайте со545
24OX
-102 101
-81 371
-272 702
-223 036

орегайте ргой
24NX
30 942
15 046
36 808
13 662

етапсе тсоте
24MX
5 202
911
7 987
1 684

етпапсе со5-5
24LX
-18 073
-18 017
-21 116
-18 609

нейете гезий
24KX
-6 883
0
-15 731
0

<баге оё теви5 оё а55ос1а!е5
24JX
28
24
-28
22

ргой-/-1055 беёоге тсоте ‘-ах
24IX
11 216
-2 036
7 920
-3 241

шпсоте -ах
24HX
-5 849
378
-6 094
-322

реоетт/-10$$ ков тне
----
0
0
0
0

рек-об
24GX
5 367
-1 658
1 826
-3 563

антбшане 1о
----
0
0
0
0

зьагеьошегз ой ше сотрапуь л
24FX
6 119
-2 193
2 699
-3 938

моп-сопгоштпе еге5!
24EX
-752
535
-873
375

ркони/-1о55 еок тне
----
0
0
0
0

ректор
24DX
5 367
-1 658
1 826
-3 563

ваяс апа аишед ргой-/-1055 рег
----
0
0
0
0

$5баге -1п коные$ ьег зьгіге'
24CX
5.8
-2.1
2.6
-3.7

у/е11ей ауегасе питьег оё
----
0
0
0
0

зпагс‹’гз опізіапаі?пд -тіпіьпз
24BX
1056.9
1056.9
1056.9
1056.9

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

comprehensive income for the three and nine months ended 30 september 2015
----
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
2 015
2 014
2 015
2 014

profit/-loss for the period
2400
5 367
-1 658
1 826
-3 563
F: 2400 = 24WX + 24GX + 24DX + 24CX + 24BX + 24AX
net_income

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

translation difference
----
-
-
-
28

profit/-loss on the change in fair value of hedging derivative financial
----
0
0
0
0

instruments
----
1 037
-477
7 248
-710

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

foreign currency liabilities
----
-23 833
-
-19 698
-
revenue

deferred tax related to the loss from
----
0
0
0
0

cash-flow hedging instruments
----
4 566
114
2 509
179

other comprehensive loss for the
----
0
0
0
0

period
----
-18 230
-363
-9 941
-503

total comprehensive
----
0
0
0
0

loss for the period
----
-12 863
-2 021
-8 115
-4 066

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

shareholders of the company
----
-12 111
-2 556
-7 242
-4 441

non-controlling interest
----
-752
535
-873
375
nonControllingInterests

total comprehensive
----
0
0
0
0

loss for the period
----
-12 863
-2 021
-8 115
-4 066

Валюта: USD
Размерность: млн
Длина периода: 9m
note
----
2 015
2 014

assets

current assets

cash and cash equivalents
12AX
29 357
26 547
cash_equivalents

short-term financial investments
1240
4 794
961
investments

accounts receivable and prepayments
12BX
78 957
56 769
shorttermAccountsReceivable

current

income tax prepayment
1220
269
668
shorttermPrepayment

aircraft lease security deposits
12CX
841
321
investments

expendable spare parts and inventories
12DX
6 707
6 516
shorttermReserves

derivative financial instruments
12EX
75
431

12FX
121 000
92 213

assets classified as held for sale
12GX
7 448
-

total current assets
1200
128 448
92 213
F: 1200 = 12FX + 12GX
shorttermAssetsTotal

non-current assets

deferred tax assets
1180
20 080
18 540

investments in associates
11AX
98
140
longtermOtherInvestments

long-term financial investments
1170
6 133
6 115

aircraft lease security deposits
11BX
2 921
2 110

prepayments for aircraft
11CX
25 915
29 241
longtermPrepaymentMade

property plant and equipment
11DX
106 083
116 044
PropertyPlantEquipment

intangible assets
11EX
2 372
2 762
longtermIntangibleAssets

goodwill
1130
6 660
6 660
goodwill

derivative financial instruments
11FX
13
134

other non-current assets
1190
3 005
3 759

total non-current assets
1100
173 280
185 505
F: 1100 = 1180 + 11AX + 1170 + 11BX + 11CX + 11DX + 11EX + 1130 + 11FX + 1190

total assets
1600
301 728
277 718
F: 1600 = 1200 + 1100
total_assets

liabilities and equity
----
0
0

current liabilities

derivative financial instruments
15AX
19 567
26 312
derivative_liabilities

accounts payable and accrued liabilities
15BX
53 505
48 952
shorttermLiabilitiesTradePayables

unearned traffic revenue
15CX
25 920
22 469

deferred revenue related to frequent flyer programme
15DX
1 211
799

provisions for liabilities
15EX
6 831
2 349

finance lease liabilities
15FX
18 514
16 912
lease | shorttermLiabilitiesLease

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

and borrowings
1510
30 385
17 343
credit | shorttermLiabilitiesCredit

15GX
155 933
135 136

liabilities related to assets held for sale
15HX
7 217
-

total current liabilities
15IX
163 150
135 136
shorttermLiabilitiesTotal

non-current liabilities

long-term loans and borrowings
1410
9 926
6 860
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
136 472
132 366
lease | longtermLiabilitiesLease

provisions
14BX
6 653
4 845

deferred tax liabilities
1420
262
133

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

derivative financial instruments
14DX
-
4 839
derivative_liabilities

other non-current liabilities
1450
3 977
4 484
longtermLiabilitiesOther

total non-current liabilities
1400
160 231
156 087
F: 1400 = 1410 + 14AX + 14BX + 1420 + 14CX + 14DX + 1450
longtermLiabilitiesTotal

total liabilities
19BX
323 381
291 223

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

hedge reserve
13DX
-58 598
-48 657

retained earnings
13EX
48 283
45 584

equity
----
0
0

attributable to shareholders of the company
130S
-10 873
-3 631
F: 130S = 1310 + 13AX + 13BX + 13CX + 13DX + 13EX

non-controlling interest
13FX
-10 780
-9 874
minority_interest

total equity
1300
-21 653
-13 505
F: 1300 = 130S + 13FX
total_equity

total liabilities and equity
17BX
301 728
277 718

Валюта: RUB
Размерность: млн
-all amounts are presented in millions of russian roubles unless otherwise stated
9m 2015
9m 2014

cash flows from investing activities

proceeds from sale of investments and deposits return
1179
360

purchases of investments lending and deposits placement
-9913
-1 469

proceeds from sale of property plant and equipment
153
23

purchases of property plant and equipment and intangible assets
-6606
-3 630

dividends received
44
55

prepayments for aircraft
-13279
-9 880

return of prepayments for aircraft
7793
9 535

change in operating lease security deposits net
-775
73

net cash flows used in from investing activities
-21404
-4 933

cash flows from financing activities

proceeds from loans and borrowings
35642
4 500

repayment of loans and borrowings
-22151
-5 375

disposal of treasury shares
-
2

repayment of the principal element of finance lease liabilities
-13646
-11 238

interest paid
-4098
-2 256

dividends paid
-63
-2 727

-payments/proceeds from settlement of derivative financial instruments
-23905
353

net cash used in financing activities
-28221
-16 741

effect of exchange rate fluctuations on cash and cash equivalents
934
-2 158

net increase in cash and cash equivalents
2810
10 647

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

cash and cash equivalents at the end of the period
29357
29 307

non-cash transactions as part of the investing activities

property plant and equipment acquired under finance leases
1781
34 469

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 nine months ended 30 september 2015

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

results on disposal
accumulated

of treasury shares investment
currency
non-

share less treasury shares revaluation translation hedge retained
controlling
total

note
capital
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/profit for the period
-
-
-
-
-
-3 938
-3 938
375
-3 563

translation difference
-
-
-
28
-
-
28
-
28

loss from cash-flow hedging

instruments less related deferred tax
14
-
-
-
-
-531
-
-531
-
-531

total other comprehensive loss
-503
-
-503

total comprehensive -loss/profit
-4441
375
-4 066

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

sale of shares to non-controlling

shareholders
-
-
-
-
-
2 580
2 580
-2 400
180

dividends declared
20
-
-
-
-
-
-2 652
-2 652
-207
-2 859

30 september 2014
1359
-1 912
-10
-
-914
57 112
55 635
-7 898
47 737

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

profit/-loss for the period
-
-
-
-
-
2 699
2 699
-873
1 826

loss from cash-flow hedging

instruments less related deferred tax
1417
-
-
-
-
-9 941
-
-9 941
-
-9 941

total other comprehensive loss
-9941
-
-9 941

total comprehensive loss
-7242
-873
-8 115

dividends declared
20
-
-
-
-
-
-
-
-33
-33

30 september 2015
1359
-1 912
-5
-
-58 598
48 283
-10 873
-10 780
-21 653

Валюта: RUB
Размерность: млн
Длина периода: 9m

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
2015 q3
2014 q3
изменение
revenue
-1 506 290 377
net_income
339 204 483
-60 118 115

dividend
44 000
55 000
-20.0%
financial_cashflow
-28 221 000
-16 741 000
total_cashflow
2 810 000
10 647 000
-73.6%

тысячи рублей
2015 q3
2014 q3
изменение
Revenue
-807 650 538
q2
109 010 699
0
Net income
169 523 153
q2
158 177
104 822
Dividend
14 250
Financial cashflow
-10 681 750
Total cashflow
-3 941 250
тысячи рублей
2015 q3
 
изменение
Total equity
-21 653 000
-13 505 000
Total assets
301 728 000
277 718 000
+8.6%
Net debt
169 092 000
166 929 000
+1.3%
cash_equivalents
29 357 000
26 547 000
+10.6%
investments
5 635 000
1 282 000
+339.5%
credit
40 311 000
24 203 000
+66.6%
lease
154 986 000
149 278 000
+3.8%
derivative_liabilities
19 567 000
31 151 000
-37.2%
minority_interest
-10 780 000
-9 874 000
Прочие параметры (до вычета)
2015 q3
income
nonControllingInterests
-47 527 813
19 398 789
-345.0%
balance
shorttermAccountsReceivable
78 957 000
56 769 000
+39.1%
shorttermReserves
6 707 000
6 516 000
+2.9%
shorttermPrepayment
269 000
668 000
-59.7%
shorttermAssetsTotal
128 448 000
92 213 000
+39.3%
PropertyPlantEquipment
106 083 000
116 044 000
-8.6%
goodwill
6 660 000
6 660 000
0.0%
longtermIntangibleAssets
2 372 000
2 762 000
-14.1%
longtermOtherInvestments
98 000
140 000
-30.0%
longtermPrepaymentMade
25 915 000
29 241 000
-11.4%
shorttermLiabilitiesTradePayables
53 505 000
48 952 000
+9.3%
shorttermLiabilitiesCredit
30 385 000
17 343 000
+75.2%
shorttermLiabilitiesLease
18 514 000
16 912 000
+9.5%
shorttermLiabilitiesTotal
163 150 000
135 136 000
+20.7%
longtermLiabilitiesCredit
9 926 000
6 860 000
+44.7%
longtermLiabilitiesLease
136 472 000
132 366 000
+3.1%
longtermLiabilitiesOther
3 977 000
4 484 000
-11.3%
longtermLiabilitiesTotal
160 231 000
156 087 000
+2.7%
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
153 000
23 000
+565.2%
cashflowLoansReceived
35 642 000
4 500 000
+692.0%
cashflowLoansPaid
-22 151 000
-5 375 000
cashflowDividendsReceived
44 000
55 000
-20.0%
cashflowEffectOfExchangeRate
934 000
-2 158 000
netChangeCash
2 810 000
netChangeAccountsReceivable
22 188 000
netChangeReserves
191 000
netChangeAccountsPayable
4 553 000