Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2015-09-07 (2015 q2)
тта с гемепие
24VX
150 604
121 796

0ф}ег гечепце
24UX
25 863
18 485

кеуепие
24TX
176 467
140 281

орегайпу соз!5 ехс!иате 51а ёе со51$ апа йаергес1апоп апа
----
0
0

атогизаноп
24SX
-139 166
-109 009

б-а со5!5
24RX
-27 235
-24 304

рергестапоп апа атогиизаноп
24QX
-6 710
-5 586

офег тсоте ап- ехреп5е5 пе!
24PX
2 510
-2 766

орегайпте с051$
24OX
-170 601
-141 665

орегайте ргоп-/-105$
24NX
5 866
-1 384

етпапсе тсоте
24MX
7 183
2 615

етпапсе со5$!$
24LX
-7 441
-2 434

недетте гезий
24KX
-8 848
0

баге оё гези5 оё а55ос1а-е5
24JX
-56
-2

го$$ бейоге тсоте -ах
24IX
-3 296
-1 205

тпсоте 1ах ехрепзе
24HX
-245
-700

1055 гог №е р егіоа
24GX
-3 541
-1 905

айтьшаме 10
----
0
0

збагево!@ег5 оё№е сотрапу
24FX
-3 420
-1 745

ыоп соппоіішв ш-егезт
24EX
-121
-160

го5з5у еок тне ректюр
24DX
-3 541
-1 905

ваз!с апа аи1ед 1055 рег 5паге -т коные5 рег 5ваге
24CX
-3.2
-1.7

\/’е!св1ей ауегаре питбег о? 5багез ош5-ап@те
----
0
0

-ті!ёопз
24BX
1056.9
1056.9

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

comprehensive income for the 6 months ended 30 june 2015
----
0
0

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

note
24AX
6m 2015
6m 2014

loss for the period
2400
-3 541
-1 905
F: 2400 = 24GX

other comprehensive profit/-loss items that may be reclassified subsequently to profit or loss translation from the functional currency to the presentation
----
0
0

currency
----
-
28

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

instruments
----
6 211
-233

effect from hedging revenue with currency liabilities
----
4 135
-
revenue

deferred tax related to the profit/-loss on
----
-2 057
65

other comprehensive profit/-loss for the period
----
8 289
-140

total comprehensive profit/-loss for
----
0
0

the period
----
4 748
-2 045

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

shareholders of the company
----
4 869
-1 885

non-controlling interest
----
-121
-160
nonControllingInterests

total comprehensive profit/-loss for
----
0
0

the period
----
4 748
-2 045

Валюта: USD
Размерность: млн
Длина периода: 6m
note
----
2 015
2 014

assets

current assets

cash and cash equivalents
12AX
47 932
26 547
cash_equivalents

short-term financial investments
1240
2 135
961
investments

accounts receivable and prepayments
12BX
63 289
56 769
shorttermAccountsReceivable

current

income tax prepayment
1220
1 038
668
shorttermPrepayment

aircraft lease security deposits
12CX
938
321
investments

expendable spare parts and inventories
12DX
6 715
6 516
shorttermReserves

derivative financial instruments
12EX
72
431

12FX
122 119
92 213

assets held for sale
12GX
2 329
-

total current assets
1200
124 448
92 213
F: 1200 = 12FX + 12GX
shorttermAssetsTotal

non-current assets

deferred tax assets
1180
17 130
18 540

investments in associates
11AX
70
140
longtermOtherInvestments

long-term financial investments
1170
6 119
6 115

aircraft lease security deposits
11BX
2 040
2 110

prepayments for aircraft
11CX
28 524
29 241
longtermPrepaymentMade

property plant and equipment
11DX
113 430
116 044
PropertyPlantEquipment

intangible assets
11EX
2 512
2 762
longtermIntangibleAssets

goodwill
1130
6 660
6 660
goodwill

derivative financial instruments
11FX
41
134

other non-current assets
1190
3 163
3 759

total non-current assets
1100
179 689
185 505
F: 1100 = 1180 + 11AX + 1170 + 11BX + 11CX + 11DX + 11EX + 1130 + 11FX + 1190

total assets
1600
304 137
277 718
F: 1600 = 1200 + 1100
total_assets

liabilities and equity
----
0
0

current liabilities

derivative financial instruments
15AX
24 343
26 312
derivative_liabilities

accounts payable and accrued liabilities
15BX
59 434
48 952
shorttermLiabilitiesTradePayables

unearned traffic revenue
15CX
39 844
22 469

deferred revenue related to frequent flyer programme
15DX
1 148
799

provisions for liabilities
15EX
4 041
2 349

finance lease liabilities
15FX
16 984
16 912
lease | shorttermLiabilitiesLease

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

and borrowings
1510
25 999
17 343
credit | shorttermLiabilitiesCredit

15GX
171 793
135 136

liabilities related to assets held for sale
15HX
2 913
-

total current liabilities
15IX
174 706
135 136
shorttermLiabilitiesTotal

non-current liabilities

long-term loans and borrowings
1410
5 192
6 860
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
120 833
132 366
lease | longtermLiabilitiesLease

provisions
14BX
5 174
4 845

deferred tax liabilities
1420
225
133

deferred revenue related to frequent flyer programme
14CX
2 752
2 560

derivative financial instruments
14DX
-
4 839
derivative_liabilities

other non-current liabilities
1450
4 018
4 484
longtermLiabilitiesOther

total non-current liabilities
1400
138 194
156 087
F: 1400 = 1410 + 14AX + 14BX + 1420 + 14CX + 14DX + 1450
longtermLiabilitiesTotal

total liabilities
19BX
312 900
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
-40 368
-48 657

retained earnings
13EX
42 164
45 584

equity
----
0
0

attributable to shareholders of the company
130S
1 238
-3 631
F: 130S = 1310 + 13AX + 13BX + 13CX + 13DX + 13EX

non-controlling interest
13FX
-10 001
-9 874
minority_interest

total equity
1300
-8 763
-13 505
F: 1300 = 130S + 13FX
total_equity

total liabilities and equity
17BX
304 137
277 718

Валюта: RUB
Размерность: млн
proceeds from sale of investments and deposits return
2265
225

purchases of investments and deposits placement
-3407
-61

proceeds from sale of property plant and equipment
71
14

purchases of property plant and equipment and intangible assets
-5176
-2 574

dividends received
31
41

prepayments for aircraft
-8198
-7 366

return of prepayments for aircraft
7793
9 535

change in operating lease security deposits net
-534
158

net cash flows used in from investing activities
-7155
-28

cash flows from financing activities

proceeds from loans and borrowings
19954
2 700

repayment of loans and borrowings
-11673
-1 772

disposal of treasury shares
-
2

repayment of the principal element of finance lease liabilities
-8729
-8 131

interest paid
-2483
-1 463

dividends paid
-34
-52

-payments/proceeds from settlement of derivative financial

instruments
-10750
84

net cash used in financing activities
-13715
-8 632

effect of exchange rate fluctuations on cash and cash equivalents
-481
100

net increase in cash and cash equivalents
21385
18 043

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

cash and cash equivalents at the end of the period
47932
36 703

non-cash transactions as part of the investing activities

property plant and equipment acquired under finance leases
1781
34 460

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 26

pjsc aeroflot condensed consolidated interim statement of changes in equity

for the 6 months ended 30 june 2015

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

on disposal of
accumulated

treasury shares less investment
currency
non-

share 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 for the period
-
-
-
-
-
-1 745
-1 745
-160
-1 905

translation from the functional

currency to the presentation currency
-
-
-
28
-
-
28
-
28

loss from the change in fair value of derivative financial instruments less

related deferred tax
14
-
-
-
-
-168
-
-168
-
-168

total other comprehensive loss
-140
-
-140

total comprehensive loss
-1885
-160
-2 045

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

sale of shares to non-controlling

shareholders
-
-
-
-
-
2 582
2 582
-2 401
181

dividends declared
19
-
-
-
-
-
-2 774
-2 774
-207
-2 981

30 june 2014
1359
-1 912
-10
-
-551
59 185
58 071
-8 434
49 637

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 cash-flow hedging

instruments less related deferred tax
14 16
-
-
-
-
8 289
-
8 289
-
8 289

total other comprehensive profit
8289
8 289

total comprehensive profit/-loss
4869
-121
4 748

dividends declared
19
-
-
-
-
-
-
-
-6
-6

30 june 2015
1 359
-1 912
-5
-
-40 368
42 164
1 238
-10 001
-8 763

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
2015 q2
2014 q2
изменение
revenue
218 021 400
net_income
316 355
209 645
+50.9%

dividend
31 000
41 000
-24.4%
financial_cashflow
-13 715 000
-8 632 000
total_cashflow
21 385 000
18 043 000
+18.5%

тысячи рублей
2015 q2
2014 q2
изменение
Revenue
109 010 700
0
Net income
158 178
104 823
+50.9%
Dividend
15 500
20 500
-24.4%
Financial cashflow
-6 857 500
-4 316 000
Total cashflow
10 692 500
9 021 500
+18.5%
тысячи рублей
2015 q2
 
изменение
Total equity
-8 763 000
-13 505 000
Total assets
304 137 000
277 718 000
+9.5%
Net debt
132 345 000
166 929 000
-20.7%
cash_equivalents
47 932 000
26 547 000
+80.6%
investments
3 073 000
1 282 000
+139.7%
credit
31 191 000
24 203 000
+28.9%
lease
137 817 000
149 278 000
-7.7%
derivative_liabilities
24 343 000
31 151 000
-21.9%
minority_interest
-10 001 000
-9 874 000
Прочие параметры (до вычета)
2015 q2
income
nonControllingInterests
-6 379 828
-5 590 546
balance
shorttermAccountsReceivable
63 289 000
56 769 000
+11.5%
shorttermReserves
6 715 000
6 516 000
+3.1%
shorttermPrepayment
1 038 000
668 000
+55.4%
shorttermAssetsTotal
124 448 000
92 213 000
+35.0%
PropertyPlantEquipment
113 430 000
116 044 000
-2.3%
goodwill
6 660 000
6 660 000
0.0%
longtermIntangibleAssets
2 512 000
2 762 000
-9.1%
longtermOtherInvestments
70 000
140 000
-50.0%
longtermPrepaymentMade
28 524 000
29 241 000
-2.5%
shorttermLiabilitiesTradePayables
59 434 000
48 952 000
+21.4%
shorttermLiabilitiesCredit
25 999 000
17 343 000
+49.9%
shorttermLiabilitiesLease
16 984 000
16 912 000
+0.4%
shorttermLiabilitiesTotal
174 706 000
135 136 000
+29.3%
longtermLiabilitiesCredit
5 192 000
6 860 000
-24.3%
longtermLiabilitiesLease
120 833 000
132 366 000
-8.7%
longtermLiabilitiesOther
4 018 000
4 484 000
-10.4%
longtermLiabilitiesTotal
138 194 000
156 087 000
-11.5%
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
71 000
14 000
+407.1%
cashflowLoansReceived
19 954 000
2 700 000
+639.0%
cashflowLoansPaid
-11 673 000
-1 772 000
cashflowDividendsReceived
31 000
41 000
-24.4%
cashflowEffectOfExchangeRate
-481 000
100 000
-581.0%
netChangeCash
21 385 000
netChangeAccountsReceivable
6 520 000
netChangeReserves
199 000
netChangeAccountsPayable
10 482 000