Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2014-09-01 (2014 q2)
YL ( year, period length )
code
profit or loss for 6 months ended 30 june 2014
-or- russian airlines

11i --all amounts are presented in millions of russian roubles unless otherwise stated
----
0
0

notes
211C
6m 2014
6m 2013

traffic revenue
211B
121 796
113 667
revenue

other revenue
211A
18 485
14 513

revenue
2110
140 281
128 180
revenue

operating costs excluding staff costs and depreciation and
----
0
0

amortisation
22EX
-109 009
-96 600
income_statement_amortization

staff costs
22DX
-24 304
-21 357

depreciation and amortisation
22CX
-5 586
-5 052

other income and expenses net
22BX
-2 766
10

operating costs
22AX
-141 665
-122 999

operating -loss/profit
2200
-1 384
5 181
F: 2200 = 2110 + 22AX
operating_profit

finance income
24EX
2 615
1 979
profit_financial | financialProfitPositive

finance costs
24DX
-2 434
-6 616
profit_financial | financialLossNegative

share of results of associates
24CX
-2
13

-loss/profit before income tax
24BX
-1 205
557
profit_before_tax

income tax
24AX
-700
-512

-loss/profit for the period
2400
-1 905
45
F: 2400 = 24BX + 24AX
net_income

attributable to
----
0
0

shareholders of the company
----
-1 745
151

non-controlling interest
----
-160
-106
nonControllingInterests

-loss/profit for the period
----
-1 905
45

basic earnings per share -in roubles per share
----
-1.7
0.1

diluted earnings per share -in roubles per share
----
-1.7
0.1

weighted average number of shares outstanding -millions
----
1056.9
1052.9

weighted average number of diluted shares outstanding
----
0
0

-millions
----
1056.9
1056.7

approved and signed on behalf of management
----
0
0

27 august 2014
----
0
0

v g saveliev
----
0
0

general director and network and revenue management
----
0
0

ojsc aeroflot – russian airlines
----
0
0

condensed consolidated interim statement of
----
0
0

comprehensive income for 6 months ended 30 june 2014
----
0
0

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

note
----
6m 2014
6m 2013

-loss/profit for the period
----
-1 905
45

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

currency
----
28
2

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

instruments
----
-233
-688

deferred tax related to the -loss/profit on the change in fair value
----
0
0

of derivative financial instruments
----
65
-59

other comprehensive loss for the period
----
-140
-745

total comprehensive loss for the period
----
-2 045
-700

total comprehensive loss attributable to
----
0
0

shareholders of the company
----
-1 885
-594

non-controlling interest
----
-160
-106

total comprehensive loss for the period
----
-2 045
-700

Валюта: RUB
Размерность: млн
Длина периода: 6m
note
----
2 014
2 013

assets

current assets

cash and cash equivalents
12AX
36 703
18 660
cash_equivalents

short-term financial investments
1240
114
273
investments

accounts receivable and prepayments
12BX
51 942
55 690
shorttermAccountsReceivable

current

income tax prepayment
1220
472
476
shorttermPrepayment

aircraft lease security deposits
12CX
219
405
investments

expendable spare parts and inventories
12DX
5 172
4 927
shorttermReserves

derivative financial instruments
12EX
1 531
1 034

total current assets
1200
96 153
81 465
F: 1200 = 12AX + 1240 + 12BX + 1220 + 12CX + 12DX + 12EX
shorttermAssetsTotal

non-current assets

deferred tax assets
1180
3 214
2 174

investments in associates
11AX
106
123
longtermOtherInvestments

long-term financial investments
1170
6 098
6 099

aircraft lease security deposits
11BX
1 132
1 088

other non-current assets
1190
5 024
5 955
longtermPrepaymentMade

prepayments for aircraft
11CX
15 398
12 318

property plant and equipment
11DX
119 152
88 777
PropertyPlantEquipment

intangible assets
11EX
3 096
3 350
longtermIntangibleAssets

goodwill
1130
6 660
6 660
goodwill

derivative financial instruments
11FX
1 844
1 175

total non-current assets
1100
161 724
127 719
F: 1100 = 1180 + 11AX + 1170 + 11BX + 1190 + 11CX + 11DX + 11EX + 1130 + 11FX

total assets
1600
257 877
209 184
F: 1600 = 1200 + 1100
total_assets

liabilities and equity
----
0
0

current liabilities

derivative financial instruments
15AX
463
214
derivative_liabilities

accounts payable and accrued liabilities
15BX
47 436
36 248
shorttermLiabilitiesTradePayables

unearned traffic revenue
15CX
29 730
16 334

deferred revenue related to frequent flyer programme
15DX
675
577

provisions
15EX
2 100
881

finance lease liabilities
15FX
10 911
8 688
lease | shorttermLiabilitiesLease

short-term borrowings and current portion of long-term borrowings
1510
6 155
5 029
credit | shorttermLiabilitiesCredit

total current liabilities
1500
97 470
67 971
F: 1500 = 15AX + 15BX + 15CX + 15DX + 15EX + 15FX + 1510
shorttermLiabilitiesTotal

non-current liabilities

long-term borrowings
1410
8 248
8 377
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
86 397
63 348
lease | longtermLiabilitiesLease

provisions
14BX
2 305
1 655

deferred tax liabilities
1420
1 874
1 647

deferred revenue related to frequent flyer programme
14CX
2 098
1 862

derivative financial instruments
14DX
5 316
4 546
derivative_liabilities

other non-current liabilities
1450
4 532
5 298
longtermLiabilitiesOther

total non-current liabilities
1400
110 770
86 733
F: 1400 = 1410 + 14AX + 14BX + 1420 + 14CX + 14DX + 1450
longtermLiabilitiesTotal

total liabilities
1900
208 240
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
----
0
0

currency
13DX
-
-28

hedge reserve
13EX
-551
-383

retained earnings
13FX
59 185
61 122

equity
----
0
0

attributable to shareholders of the company
130S
58 071
60 146
F: 130S = 1310 + 13AX + 13BX + 13CX + 13DX + 13EX + 13FX

non-controlling interest
13GX
-8 434
-5 666
minority_interest

total equity
1300
49 637
54 480
F: 1300 = 130S + 13GX
total_equity

total liabilities and equity
17BX
257 877
209 184

Валюта: RUB
Размерность: млн
proceeds from sale of investments
225
123

purchases of investments
-61
-

proceeds from sale of property plant and equipment
14
43

purchases of property plant and equipment and intangible assets
-2574
-2 100

dividends received
41
23

prepayments for aircraft
-7366
-2 394

return of prepayments for aircraft
9535
5 251

change in lease security deposits net
158
187

net cash flows -used in/received from investing activities
-28
1 133

cash flows from financing activities

proceeds from borrowings
2700
5 290

repayment of borrowings
-1772
-13 136

proceeds from disposal of treasury shares
2
229

repayment of the principal element of finance lease liabilities
-8131
-4 925

interest paid
-1463
-1 441

proceeds from sale of treasury shares to non-controlling

shareholders
-
12

dividends paid
-52
-8

net proceeds from settlement of derivative financial instruments
84
43

net cash used in financing activities
-8632
-13 936

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

net increase in cash and cash equivalents
18043
8 368

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

cash and cash equivalents at the end of the period
36703
23 438

non-cash transactions as part of the investing activities

property plant and equipment acquired under finance leases
34460
18 605

оана ббы аййй-601-/#5-00;-ср/ -506°108775591`/$-1191155 ' &

-901-сс5`у -091-999°‹-960°‹-611 ю -з' е5 8 -

-ср/°1сс1'19%61'©5 581`65-р11`с085 с -5

ё
ё

1; 99

аё
0

9
0

ш1 $$2-ип антпбя '
-161

оё 6
1559
1 351

8
3

ци м1 ралиг7105 э0п- 5 иэ рэ'мут55ом - ' 8

вйд :о: … :о……:ц е-ечоцэипу 24 шкромэй эц ло«“ и "1 01 -етоие0цу :эбиецо 203125230 эц 0 эц шоду и ш 8 эц0 -830эу эр рэуе2 элцуелиэр - п 10
3013

Валюта: RUB
Размерность: млн
Длина периода: 6m

Revenue (and EBITDA) 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
2014 q2
2013 q2
изменение
revenue
140 281 000
128 180 000
+9.4%
operating_profit
-1 384 000
5 181 000
-126.7%
profit_before_tax
-1 205 000
557 000
-316.3%
profit_financial
181 000
-4 637 000
percent_profit
2 615 000
1 979 000
+32.1%
percent_loss
-2 434 000
-6 616 000
net_income
-1 905 000
45 000
-4 333.3%
income_statement_amortization
109 009 000
96 600 000
+12.8%
EBITDA
107 625 000
101 781 000
+5.7%
EBIT
-1 384 000
5 181 000
-126.7%
EBITDAR
107 625 000
101 781 000
+5.7%

dividend
41 000
23 000
+78.3%
financial_cashflow
-8 632 000
-13 936 000
total_cashflow
18 043 000
8 368 000
+115.6%

тысячи рублей
2014 q2
2013 q2
изменение
Revenue
70 140 500
64 090 000
+9.4%
Net income
-952 500
22 500
-4 333.3%
Operating profit
-692 000
2 590 500
-126.7%
Amortization
54 504 500
48 300 000
+12.8%
EBITDA
53 812 500
50 890 500
+5.7%
Profit before tax
-602 500
278 500
-316.3%
Profit financial
90 500
-2 318 500
Percent profit
1 307 500
989 500
+32.1%
Percent loss
-1 217 000
-3 308 000
Dividend
20 500
11 500
+78.3%
Financial cashflow
-4 316 000
-6 968 000
Total cashflow
9 021 500
4 184 000
+115.6%
тысячи рублей
2014 q2
 
изменение
Total equity
49 637 000
54 480 000
-8.9%
Total assets
257 877 000
209 184 000
+23.3%
Net debt
72 020 000
65 198 000
+10.5%
cash_equivalents
36 703 000
18 660 000
+96.7%
investments
333 000
678 000
-50.9%
credit
14 403 000
13 406 000
+7.4%
lease
97 308 000
72 036 000
+35.1%
derivative_liabilities
5 779 000
4 760 000
+21.4%
minority_interest
-8 434 000
-5 666 000
Прочие параметры (до вычета)
2014 q2
income
financialProfitPositive
2 615 000
1 979 000
+32.1%
financialLossNegative
-2 434 000
-6 616 000
nonControllingInterests
-160 000
-106 000
balance
shorttermAccountsReceivable
51 942 000
55 690 000
-6.7%
shorttermReserves
5 172 000
4 927 000
+5.0%
shorttermPrepayment
472 000
476 000
-0.8%
shorttermAssetsTotal
96 153 000
81 465 000
+18.0%
PropertyPlantEquipment
119 152 000
88 777 000
+34.2%
goodwill
6 660 000
6 660 000
0.0%
longtermIntangibleAssets
3 096 000
3 350 000
-7.6%
longtermOtherInvestments
106 000
123 000
-13.8%
longtermPrepaymentMade
5 024 000
5 955 000
-15.6%
shorttermLiabilitiesTradePayables
47 436 000
36 248 000
+30.9%
shorttermLiabilitiesCredit
6 155 000
5 029 000
+22.4%
shorttermLiabilitiesLease
10 911 000
8 688 000
+25.6%
shorttermLiabilitiesTotal
97 470 000
67 971 000
+43.4%
longtermLiabilitiesCredit
8 248 000
8 377 000
-1.5%
longtermLiabilitiesLease
86 397 000
63 348 000
+36.4%
longtermLiabilitiesOther
4 532 000
5 298 000
-14.5%
longtermLiabilitiesTotal
110 770 000
86 733 000
+27.7%
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
14 000
43 000
-67.4%
cashflowLoansReceived
2 700 000
5 290 000
-49.0%
cashflowLoansPaid
-1 772 000
-13 136 000
cashflowDividendsReceived
41 000
23 000
+78.3%
cashflowEffectOfExchangeRate
0
-2 000
netChangeCash
18 043 000
netChangeAccountsReceivable
-3 748 000
netChangeReserves
245 000
netChangeAccountsPayable
11 188 000