Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2014-12-08 (2014 q3)
24XX
2 014
2 013
2 014
2 013

тта с геуепие
24WX
86 346
84 222
208 142
197 890

отег гемуепие
24VX
10 071
9 950
28 556
24 463

кеуепие
24UX
96 417
94 172
236 698
222 353

орегайпе соз!5 ехс!ийте 5!аёё со515
----
0
0
0
0

апа йергестапоп ап-а атогийзаноп
24TX
-65 717
-58 473
-174 726
-155 072

51а со515
24SX
-13 921
-10 384
-38 225
-31 741

оергестайоп ап-а атогй$зайоп
24RX
-3 175
-2 813
-8 761
-7 865

офег ореганпе ехрепзе$ апа тсоте
----
0
0
0
0

пе!
24QX
1 442
-814
-1 324
-805

орегайптх со5$%$
24PX
-81 371
-72 484
-223 036
-195 483

орегайте ргой-
24OX
15 046
21 688
13 662
26 870

етпапсе тсоте
24NX
911
862
1 684
2 321

етпапсе со$!1$
24MX
-18 017
-1 203
-18 609
-7 300

упаге оё тези\5 оёазбвоста-е$
24LX
24
23
22
36

-105$/ргойё бейоге тсоте -ах
24KX
-2 036
21 370
-3 241
21 927

тсоте -ах
24JX
378
-4 178
-322
-4 690

-105$/рго - гог №е рег10й
24IX
-1 658
17 192
-3 563
17 237

айптбшам‘е 1о
----
0
0
0
0

збагепо4ег5 оё е сотрапу
24HX
-2 193
16 520
-3 938
16 671

моп-сопгопе пеге5!
24GX
535
672
375
566

-го$5у/ркоетт еок тне ректор
24FX
-1 658
17 192
-3 563
17 237

-105$/ргойпё рег 5баге баз1с -ёп
----
0
0
0
0

кочые$ рег 5баге
24EX
-2.1
15.7
-3.7
15.8

-10$5$/рго п рег 5ваге чибей -т
----
0
0
0
0

-ошые' рег 5ъаге
24DX
-2.1
15.6
-3.7
15.8

\уе1св-ей ауегасе питьег о?ё $ваге$
----
0
0
0
0

оцізіап‹іт; -тппюпз
24CX
1056.9
1055.3
1056.9
1053.6

\у\/е1с№-ей ауегасе питьег оё 4ии-ей
----
0
0
0
0

~4аг@: ош$+ап- & -ш`/>$
24BX
1056.9
1057.7
1056.9
1 057

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

comprehensive income for three and nine months ended 30 september 2014
----
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
0
0

note
24AX
2 014
2 013
2 014
2 013

-loss/profit for the period
2400
-1 658
17 192
-3 563
17 237
F: 2400 = 24XX + 24IX + 24FX + 24EX + 24DX + 24CX + 24BX + 24AX
net_income

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

currency to the presentation currency
----
-
-2
28
-2

loss on the change in fair value of
----
0
0
0
0

derivative financial instruments
----
-477
-55
-710
-744

deferred tax related to the loss on the change in fair value of derivative
----
0
0
0
0

financial instruments
----
114
28
179
-30

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

period
----
-363
-29
-503
-776

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

period
----
-2 021
17 163
-4 066
16 461

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

shareholders of the company
----
-2 556
16 492
-4 441
15 897

non-controlling interest
----
535
671
375
564
nonControllingInterests

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

period
----
-2 021
17 163
-4 066
16 461

Валюта: USD
Размерность: млн
Длина периода: 9m
note
----
2 014
2 013

assets

current assets

cash and cash equivalents
12AX
29 307
18 660
cash_equivalents

short-term financial investments
1240
1 386
273
investments

accounts receivable and prepayments
12BX
48 463
55 690
shorttermAccountsReceivable

current

income tax prepayment
1220
338
476
shorttermPrepayment

aircraft lease security deposits
12CX
186
405
investments

expendable spare parts and inventories
12DX
5 943
4 927
shorttermReserves

derivative financial instruments
12EX
1 437
1 034

total current assets
1200
87 060
81 465
F: 1200 = 12AX + 1240 + 12BX + 1220 + 12CX + 12DX + 12EX
shorttermAssetsTotal

non-current assets

deferred tax assets
1180
5 693
2 174

investments in associates
11AX
131
123
longtermOtherInvestments

long-term financial investments
1170
6 101
6 099

aircraft lease security deposits
11BX
1 441
1 088

other non-current assets
1190
4 828
5 955
longtermPrepaymentMade

prepayments for aircraft
11CX
17 827
12 318

property plant and equipment
11DX
116 930
88 777
PropertyPlantEquipment

intangible assets
11EX
2 928
3 350
longtermIntangibleAssets

goodwill
1130
6 660
6 660
goodwill

derivative financial instruments
11FX
1 667
1 175

total non-current assets
1100
164 206
127 719
F: 1100 = 1180 + 11AX + 1170 + 11BX + 1190 + 11CX + 11DX + 11EX + 1130 + 11FX

total assets
1600
251 266
209 184
F: 1600 = 1200 + 1100
total_assets

liabilities and equity
----
0
0

current liabilities

derivative financial instruments
15AX
2 332
214
derivative_liabilities

accounts payable and accrued liabilities
15BX
42 358
36 248
shorttermLiabilitiesTradePayables

unearned traffic revenue
15CX
20 427
16 334

deferred revenue related to frequent flyer programme
15DX
714
577

provisions
15EX
1 152
881

finance lease liabilities
15FX
12 375
8 688
lease | shorttermLiabilitiesLease

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

loans and borrowings
1510
6 927
5 029
credit | shorttermLiabilitiesCredit

total current liabilities
1500
86 285
67 971
F: 1500 = 15AX + 15BX + 15CX + 15DX + 15EX + 15FX + 1510
shorttermLiabilitiesTotal

non-current liabilities

long-term loans and borrowings
1410
5 965
8 377
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
96 280
63 348
lease | longtermLiabilitiesLease

provisions
14BX
2 949
1 655

deferred tax liabilities
1420
181
1 647

deferred revenue related to frequent flyer programme
14CX
2 307
1 862

derivative financial instruments
14DX
5 064
4 546
derivative_liabilities

other non-current liabilities
1450
4 498
5 298
longtermLiabilitiesOther

total non-current liabilities
1400
117 244
86 733
F: 1400 = 1410 + 14AX + 14BX + 1420 + 14CX + 14DX + 1450
longtermLiabilitiesTotal

total liabilities
1900
203 529
154 704
F: 1900 = 1500 + 1400

equity

share capital
1310
1 359
1 359
capitalAuthorized

treasury shares reserve
13AX
-3 571
-3 573
capitalTreasuryShares

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

investment revaluation reserve
13CX
-10
-10

translation from the functional currency to the presentation currency
13DX
-
-28

hedge reserve
13EX
-914
-383

retained earnings
13FX
57 112
61 122

equity
----
0
0

attributable to shareholders of the company
130S
55 635
60 146
F: 130S = 1310 + 13AX + 13BX + 13CX + 13DX + 13EX + 13FX

non-controlling interest
13GX
-7 898
-5 666
minority_interest

total equity
1300
47 737
54 480
F: 1300 = 130S + 13GX
total_equity

total liabilities and equity
17BX
251 266
209 184

Валюта: RUB
Размерность: млн
proceeds from sale of investments and deposits return
360
127

purchases of investments and deposits placement
-1469
-220

proceeds from sale of property plant and equipment
23
54

purchases of property plant and equipment and intangible assets
-3630
-3 187

dividends received
55
58

prepayments for aircraft
-9880
-3 477

return of prepayments for aircraft
9535
6 275

change in lease security deposits net
73
231

net cash flows used in investing activities
-4933
-139

cash flows from financing activities

proceeds from loans and borrowings
4500
5 460

repayment of loans and borrowings
-5375
-14 056

proceeds from disposal of treasury shares
2
298

repayment of the principal element of finance lease liabilities
-11238
-7 520

interest paid
-2256
-2 083

proceeds from sale of treasury shares to non-controlling shareholders
-
12

dividends paid
-2727
-1 178

net proceeds from settlement of derivative financial instruments
353
183

net cash used in financing activities
-16741
-18 884

effect of exchange rate fluctuations on cash and cash equivalents
-2158
-75

net increase in cash and cash equivalents
10647
9 476

cash and cash equivalents at the beginning of the year
18660
15 070

cash and cash equivalents at the end of the period
29307
24 546

non-cash transactions as part of the investing activities

property plant and equipment acquired under finance leases
34469
18 605

ojsc aeroflot condensed consolidated interim statement of changes in equity

for 9 months ended 30 september 2014

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

share accumulated profit on investment accumulated hedge share-based retained total
non-
total

capital disposal of treasury revaluation currency reserve payment earnings
controlling
equity

shares less treasury reserve translation
reserve
interest

note
shares reserve
reserve

1 january 2013
1359
-2 440
-12
-54
517
207
54 339
53 916
-4 522
49 394

profit for the period
-
-
-
-
-
-
16 671
16 671
566
17 237

translation from the functional currency

to the presentation currency
-
-
-
-
-
-
-
-
-2
-2

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

related deferred tax
13
-
-
-
-
-774
-
-
-774
-
-774

total other comprehensive loss
-
-
-
-
-
-
-
-774
-2
-776

total comprehensive profit
-
-
-
-
-
-
-
15 897
564
16 461

disposal of subsidiary
-
-
-
-
-
-
-
-
-347
-347

share-based payments
-
-
-
-
-
-141
-
-141
-
-141

additions of treasury shares
-
-
-
-
-
-
-
-
-

disposal of treasury shares
-
439
-
-
-
-
-
439
-
439

sale of shares to non-controlling

shareholders
-
-
-
-
-
-
-
-
12
12

dividends declared
-
-
-
-
-
-
-1 292
-1 292
-128
-1 420

30 september 2013
1359
-2 001
-12
-54
-257
66
69 718
68 819
-4 421
64 398

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 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
13
-
-
-
-
-531
-
-
-531
-
-531

total other comprehensive loss
-
-
-
-
-
-
-
-503
-
-503

total comprehensive -loss/profit
-
-
-
-
-
-
-
-4 441
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
-
-
-
-
-
-
-2 652
-2 652
-207
-2 859

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

Валюта: RUB
Размерность: млн
Длина периода: 9m
(с начала года) тысячи рублей
2014 q3
2013 q3
изменение
net_income
-60 118 115
563 460 721
-110.7%

dividend
55 000
58 000
-5.2%
investing_net_cashflow
-4 933 000
-139 000
financial_cashflow
-16 741 000
-18 884 000
total_cashflow
10 647 000
9 476 000
+12.4%

тысячи рублей
2014 q3
2013 q3
изменение
Net income
-29 582 808
q2
-952 500
22 500
Dividend
17 250
Investing net cashflow
-1 644 333
Financial cashflow
-6 212 500
Total cashflow
812 750
тысячи рублей
2014 q3
 
изменение
Total equity
47 737 000
54 480 000
-12.4%
Total assets
251 266 000
209 184 000
+20.1%
Net debt
90 166 000
65 198 000
+38.3%
cash_equivalents
29 307 000
18 660 000
+57.1%
investments
1 572 000
678 000
+131.9%
credit
12 892 000
13 406 000
-3.8%
lease
108 655 000
72 036 000
+50.8%
derivative_liabilities
7 396 000
4 760 000
+55.4%
minority_interest
-7 898 000
-5 666 000
Прочие параметры (до вычета)
2014 q3
income
nonControllingInterests
19 398 789
21 991 749
-11.8%
balance
shorttermAccountsReceivable
48 463 000
55 690 000
-13.0%
shorttermReserves
5 943 000
4 927 000
+20.6%
shorttermPrepayment
338 000
476 000
-29.0%
shorttermAssetsTotal
87 060 000
81 465 000
+6.9%
PropertyPlantEquipment
116 930 000
88 777 000
+31.7%
goodwill
6 660 000
6 660 000
0.0%
longtermIntangibleAssets
2 928 000
3 350 000
-12.6%
longtermOtherInvestments
131 000
123 000
+6.5%
longtermPrepaymentMade
4 828 000
5 955 000
-18.9%
shorttermLiabilitiesTradePayables
42 358 000
36 248 000
+16.9%
shorttermLiabilitiesCredit
6 927 000
5 029 000
+37.7%
shorttermLiabilitiesLease
12 375 000
8 688 000
+42.4%
shorttermLiabilitiesTotal
86 285 000
67 971 000
+26.9%
longtermLiabilitiesCredit
5 965 000
8 377 000
-28.8%
longtermLiabilitiesLease
96 280 000
63 348 000
+52.0%
longtermLiabilitiesOther
4 498 000
5 298 000
-15.1%
longtermLiabilitiesTotal
117 244 000
86 733 000
+35.2%
capitalAuthorized
1 359 000
1 359 000
0.0%
capitalRetainedProfit
1 659 000
1 659 000
0.0%
capitalTreasuryShares
-3 571 000
-3 573 000
cashflow
cashflowSaleOfPPE
23 000
54 000
-57.4%
cashflowLoansReceived
4 500 000
5 460 000
-17.6%
cashflowLoansPaid
-5 375 000
-14 056 000
cashflowDividendsReceived
55 000
58 000
-5.2%
cashflowEffectOfExchangeRate
-2 158 000
-75 000
netChangeCash
10 647 000
netChangeAccountsReceivable
-7 227 000
netChangeReserves
1 016 000
netChangeAccountsPayable
6 110 000