Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2013-12-09 (2010 q2)
profit for the period
2400
17.5
14.1
F: 2400 =
net_income

other comprehensive income
----
0
0

loss on revaluation of available-for-sale investments
----
-2.2
-4

exchange differences on translating to presentation currency
----
-33.8
-54.6

deferred tax benefit
----
0.4
0.7

deferred tax expense
----
-3.7
-

gain on hedging instrument
----
18.6
-

other comprehensive income for the period
----
-20.7
-57.9

total comprehensive income for the period
----
-3.2
-43.8

total comprehensive income attributable to
----
0
0

shareholders of the company
----
30.6
-40

non-controlling interest
----
-33.8
-3.8
nonControllingInterests

Валюта: USD
Размерность: млн
Длина периода: 6m
notes
----
2 010
2 009

assets

non-current assets

equity

accounted investments
13AX
26.9
24.5

long-term investments
13BX
10.4
15.6

aircraft lease deposits
13CX
7.3
7.3
lease

deferred tax assets
13DX
91
67.5

other non-current assets
13EX
328.7
401.5

prepayments for aircraft
13FX
155.5
156.3

property plant and equipment
13GX
2 057
2167.8

hedging instruments
13HX
18.6
-

intangible assets
13IX
27.9
20.7
lease

13JX
2723.3
2861.2

current assets

cash and cash equivalents
12AX
607
121.1
cash_equivalents

short-term investments
12BX
19.8
10.4
investments

accounts receivable and prepayments
12CX
1029.1
943.8
shorttermAccountsReceivable

expendable spare parts and inventories
12DX
69
70
shorttermReserves

assets of disposal group classified as held for sale
12EX
16.1
27.3

1200
1 741
1172.6
F: 1200 = 12AX + 12BX + 12CX + 12DX + 12EX

total assets
1600
4464.3
4033.8
F: 1600 = 13JX + 1200
total_assets

liabilities and equity
----
0
0

equity

share capital
1310
51.6
51.6
capitalAuthorized

treasury stock
13KX
-104.5
-14.6

accumulated gain on disposal of treasury shares
13LX
27.9
27.9
capitalTreasuryShares

investment revaluation reserve
13MX
4.6
6.4

cumulative translation reserve
13NX
-178.8
-145.7

hedge accounting reserve
13OX
14.9
-

retained earnings
13PX
1075.2
1 037
capitalRetainedProfit

equity
----
0
0

attributable to shareholders of the company
13QX
890.9
962.6

non-controlling interest
13RX
9.4
43.2
minority_interest

total equity
1300
900.3
1005.8
F: 1300 = 13QX + 13RX
total_equity

non-current liabilities

long-term borrowings
1410
1248.3
819.7
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
577.2
623.5
lease | longtermLiabilitiesLease

provisions
14BX
-
1.6

deferred tax liabilities
14CX
108.8
98.5

deferred revenue related to frequent flyer programme non-current
14DX
31.1
30.7

other non-current liabilities
1450
230
316
longtermLiabilitiesOther

1400
2195.4
1 890
F: 1400 = 1410 + 14AX + 14BX + 14CX + 14DX + 1450

current liabilities

accounts payable and accrued liabilities
15AX
825.1
674.5
shorttermLiabilitiesTradePayables

unearned transportation revenue
15BX
343.4
186.1

deferred revenue related to frequent flyer programme current
15CX
9.1
9

provisions
15DX
1.2
0.8

short-term borrowings
1510
83.1
156.4
credit | shorttermLiabilitiesCredit

finance lease liabilities
15EX
106.7
111.2
lease | shorttermLiabilitiesLease

1500
1368.6
1 138
F: 1500 = 15AX + 15BX + 15CX + 15DX + 1510 + 15EX

total liabilities and equity
1900
4464.3
4033.8
F: 1900 = 1300 + 1400 + 1500

Валюта: USD
Размерность: млн
profit before income tax
42.2
62.5

adjustments to reconcile profit before taxation to net cash provided by operating activities

depreciation and amortisation
91.3
62.7

-decrease/increase in impairment allowance for bad and

doubtful debts
-1.4
1.3

accounts receivable write off
1.0
-

decrease in impairment allowance for obsolete inventory
-2.1
-

-decrease/increase in impairment of property plant and

equipment
-0.5
2.6

loss on disposal of property plant and equipment
0.7
1.2

loss on disposal of assets held for sale
12.4
-

share of results in equity accounted investments
-3.3
-2.9

-gain/loss on disposal of investments
-0.2
1.1

-decrease/increase in tax and legal provisions
-1.6
10.2

impairment expense on assets held for sale
-7.3
-

interest expense
73.1
23.4

unrealised foreign exchange loss/-gain
51.6
-2.4

vat write off
0.4
5.5

other non-cash income
-0.6
-0.8

operating profit before working capital changes
255.7
164.4

-increase/decrease in accounts receivable and prepayments and

other non-current assets
-82.2
80.7

decrease in expendable spare parts and inventories
0.8
4.5

increase in accounts payable and accrued liabilities
251.8
44.2

426.1
293.8

income tax paid
-3.5
-4

income tax received
0.6
-

net cash flows from operating activities
423.2
289.8

cash flows from investing activities

proceeds from sale of investments
10.1
-

proceeds from sale of property plant and equipment
7.8
1.7

return of aircraft advances
-
-

dividends received
1.9
2.3

decrease in aircraft lease deposits
-0.1
0.3

purchases of investments
-17.4
-0.8

lease prepayments
-6.2
-

purchases of property plant and equipment and intangible assets
-63.6
-250.3

net cash flows to investing activities
-67.5
-246.8

the consolidated interim statement of cash flows should be read in conjunction with the notes to and forming part

of the condensed consolidated interim financial statements set out on pages 9 to 36

ojsc aeroflot – russian airlines

condensed consolidated interim statement of cash flows

for the six months period ended 30 june 2010

-all amounts in millions of us dollars

note
6m 2010
6m 2009

cash flows from financing activities

proceeds from borrowings
1000.1
316.1

sale of treasury stock
-
13.7

purchases of treasury stock
-95.8
-

repayment of borrowing
-633.8
-157

repayment of the principal element of finance lease liabilities
-50.0
-43.3

interest paid
-69.7
-54.9

dividends paid
-
-0.6

net cash flows from financing activities
150.8
74

effect of exchange rate fluctuations
-20.6
-3.1

net increase in cash and cash equivalents
485.9
113.9

cash and cash equivalents at the beginning of the period
121.1
146.8

cash and cash equivalents at the end of the period
607.0
260.7

supplemental cash flow information

interest received
4.1
1.1

non-cash investing and financing activities

property plant and equipment acquired under finance leases
-
0.1

Валюта: USD
Размерность: млн
Длина периода: 6m
(с начала года) тысячи рублей
2010 q2
2009 q2
изменение
net_income
548 800
442 176
+24.1%

amortization
2 863 168
1 966 272
+45.6%
dividend
-2 577 792
2 530 752
-201.9%
total_cashflow
15 237 824
3 571 904
+326.6%

тысячи рублей
2010 q2
2009 q2
изменение
Net income
274 400
221 088
+24.1%
Amortization
1 431 584
983 136
+45.6%
Dividend
-1 288 896
1 265 376
-201.9%
Total cashflow
7 618 912
1 785 952
+326.6%
тысячи рублей
2010 q2
 
изменение
Total equity
28 233 408
Total assets
140 000 448
Net debt
44 942 016
cash_equivalents
19 035 520
investments
620 928
credit
41 752 704
lease
22 550 976
minority_interest
294 784
Прочие параметры (до вычета)
2010 q2
income
nonControllingInterests
-1 059 968
-119 168
balance
shorttermAccountsReceivable
32 272 576
29 597 568
+9.0%
shorttermReserves
2 163 840
2 195 200
-1.4%
shorttermLiabilitiesTradePayables
25 875 136
21 152 320
+22.3%
shorttermLiabilitiesCredit
2 606 016
4 904 704
-46.9%
shorttermLiabilitiesLease
3 346 112
3 487 232
-4.0%
longtermLiabilitiesCredit
39 146 688
25 705 792
+52.3%
longtermLiabilitiesLease
18 100 992
19 552 960
-7.4%
longtermLiabilitiesOther
7 212 800
9 909 760
-27.2%
capitalAuthorized
1 618 176
1 618 176
0.0%
capitalRetainedProfit
33 718 272
32 520 320
+3.7%
capitalTreasuryShares
874 944
874 944
0.0%
cashflow
cashflowSaleOfPPE
244 608
53 312
+358.8%
cashflowLoansReceived
31 363 136
9 912 896
+216.4%
cashflowLoansPaid
-19 875 968
-4 923 520
cashflowDividendsReceived
59 584
72 128
-17.4%
cashflowEffectOfExchangeRate
1 618 176
-75 264