Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2013-12-09 (2009 q3)
24BX
2 008
2 008
0
0

24AX
-2 009
unreviewed
2 009
unreviewed

profit for the period
2400
156.3
65.2
170.4
141.2
F: 2400 =
net_income

other comprehensive income loss on revaluation of available-for-sale
----
0
0
0
0

investments
----
2.1
-0.1
-1.9
-4

exchange differences on translating to
----
0
0
0
0

presentation currency
----
47.7
-86.1
-6.9
-34.9

income taxes relating to components of other
----
0
0
0
0

comprehensive income
----
-0.4
0
0.3
0.8

other comprehensive income for the period
----
49.4
-86.2
-8.5
-38.1

total comprehensive income for the period
----
205.7
-21
161.9
103.1

total comprehensive income attributable to
----
0
0
0
0

shareholders of the company
----
203.8
-1.9
163.8
117.5

minority interest
----
1.9
-19.1
-1.9
-14.4

Валюта: USD
Размерность: млн
Длина периода: 9m
notes
----
2 009
2 008
2 008

assets

current assets

cash and cash equivalents
12AX
126.5
146.8
90.6
cash_equivalents

short-term investments
12BX
11.8
9.5
54.1
investments

accounts receivable and prepayments net
12CX
989.6
1048.7
0
shorttermAccountsReceivable

aircraft lease deposits
12DX
3.1
0.6
0.7
investments

expendable spare parts and inventories net
12EX
69.2
78.7
104.2
shorttermReserves

12FX
1200.2
1151.7
1298.3

non-current assets

equity

accounted investments
13AX
27
21.1
-20.5

long-term investments
13BX
14.9
16.8
21.8

aircraft lease deposits
13CX
1.7
1.6
1.7
lease

deferred tax assets
13DX
43.8
34.9
8.2

other non-current assets
13EX
406.6
216.6
0

prepayment for aircraft
13FX
89
95.5
114.5

property plant and equipment
13GX
2 026
1774.3
1708.9

intangible assets
13HX
13.8
14.1
7.8
lease

130S
2622.8
2198.7
2 100
F: 130S = 13DX + 13EX + 13FX + 13GX + 13HX

total assets
13IX
3 823
3350.4
3398.3
total_assets

liabilities and equity
----
0
0
0

current liabilities

accounts payable and accrued liabilities
15AX
725.8
624.8
0
shorttermLiabilitiesTradePayables

unearned transportation revenue
15BX
171
180.3
0

deferred revenue on frequent flyer programme current
15CX
20.7
16.6
17.4

provisions
15DX
19
22.8
4

short-term borrowings
1510
214.5
131.4
0
credit | shorttermLiabilitiesCredit

finance lease liabilities
15EX
68.3
78
67.4
lease | shorttermLiabilitiesLease

15FX
1219.3
1097.9
1025.3

non-current liabilities

long-term borrowings
1410
695.1
379.6
0
credit | longtermLiabilitiesCredit

finance lease liabilities
14AX
411.3
531.1
0
lease | longtermLiabilitiesLease

provisions
14BX
1.6 2.4
60.9
0

deferred tax liabilities
14CX
59
44.9
33.4

deferred revenue on frequent flyer programme
----
0
0
0

programme non-current
14DX
72.2
66.2
69.8

other non-current liabilities
1450
257.6
175.5
0
longtermLiabilitiesOther

14EX
1496.8
1315.2
1250.3

equity

share capital
1310
51.6
51.6
51.6
capitalAuthorized

treasury stock
13JX
-24.7
43.8
0

accumulated gain on disposal of treasury shares
13KX
32.2
-31.9
14.1
capitalTreasuryShares

investment revaluation reserve
13LX
6.7
8.3
12.7

cumulative translation reserve
13MX
-128.7
-123.1
63

retained earnings
13NX
1119.5
952.2
0
capitalRetainedProfit

equity
----
0
0
0

attributable to shareholders of the company
13OX
1056.6
1049.8
0

minority interest
13PX
50.3
53
72.9
minority_interest

1300
1106.9
1122.7
0
F: 1300 = 13OX + 13PX
total_equity

total liabilities and equity
13QX
3 823
3350.4
3398.3

Валюта: USD
Размерность: млн
2009
2 008

notes
unreviewed

cash flows from operating activities

profit before income tax
275.1
278.1

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

depreciation and amortisation
96.0
121

increase in impairment allowance for bad and doubtful debts
0.9
1.8

increase/-decrease in impairment allowance for obsolete

inventory
0.5
-0.1

increase/-decrease in impairment of property plant and

equipment
2.5
-0.8

loss/-gain on disposal of property plant and equipment
1.4
-0.2

decrease in other provisions and other assets impairments
-6.1
-

share of results in equity accounted investments
-6.5
-8.2

loss/-gain on disposal of investments net
0.9
-0.3

interest expense
33.4
38.7

unrealised foreign exchange -gain/loss
-16.0
29.9

vat write off
5.5
-

other non-cash income
-0.6
-1.1

operating profit before working capital changes
387.0
458.8

increase in accounts receivable and prepayments
-180.9
-75.9

decrease/-increase in expendable spare parts and inventories
6.7
-2.6

increase in accounts payable and accrued liabilities
40.1
27.5

252.9
407.8

income tax paid
-6.8
-85.1

income tax received
4.7
-

net cashflows from operating activities
250.8
322.7

cash flows from investing activities

proceeds from sale of property plant and equipment
4.1
6.5

dividends received
2.3
1.5

decrease in aircraft lease deposits
0.2
0.5

purchases of investments net
-2.1
5.6

lease prepayments
-
-0.4

purchases of property plant and equipment and intangible assets
-325.7
-336.5

net cashflows to investing activities
-321.2
-322.8

the consolidated statement of cashflows should be read in conjunction with the notes to and forming part of the

consolidated financial statements set out on pages 10 to 50

ojsc aeroflot – russian airlines

consolidated statement of cash flows

for the nine-month period ended 30 september 2009

-all amounts in millions of us dollars nine-month

nine-month
period ended

period ended
30 september

30 september
2008

note
2009
unreviewed

cash flows from financing activities

proceeds from borrowings
426.2
744.7

sale of treasury stock
14.0
-

repayment of borrowing
-243.0
-496.8

repayment of the principal element of finance lease liabilities
-58.9
-56.1

interest paid
-82.2
-73.1

dividends paid
-4.3
-60

net cashflows from financing activities
51.8
58.7

effect of exchange rate fluctuations
-1.7
-3.7

net -decrease/increase in cash and cash equivalents
-20.3
54.9

cash and cash equivalents at the beginning of the period
146.8
90.6

cash and cash equivalents at the end of the period
126.5
145.5

supplemental cashflow information

interest received
1.9
3.4

non-cash investing and financing activities

property plant and equipment acquired under finance leases
0.9
19.9

Валюта: USD
Размерность: млн
Длина периода: 9m
(с начала года) тысячи рублей
2009 q3
2008 q3
изменение
net_income
4 901 568
2 044 672
+139.7%

amortization
3 010 560
3 794 560
-20.7%
dividend
72 128
47 040
+53.3%

тысячи рублей
2009 q3
2008 q3
изменение
Net income
2 340 240
681 557
+243.4%
q2
221 088
Amortization
1 013 712
1 264 853
-19.9%
q2
983 136
Dividend
18 032
15 680
+15.0%
тысячи рублей
2009 q3
 
изменение
Total equity
34 712 384
Total assets
119 889 280
Net debt
41 194 496
cash_equivalents
3 967 040
investments
467 264
credit
28 525 056
lease
15 526 336
minority_interest
1 577 408
Прочие параметры (до вычета)
2009 q3
balance
shorttermAccountsReceivable
31 033 856
32 887 232
-5.6%
shorttermReserves
2 170 112
2 468 032
-12.1%
shorttermLiabilitiesTradePayables
22 761 088
19 593 728
+16.2%
shorttermLiabilitiesCredit
6 726 720
4 120 704
+63.2%
shorttermLiabilitiesLease
2 141 888
2 446 080
-12.4%
longtermLiabilitiesCredit
21 798 336
11 904 256
+83.1%
longtermLiabilitiesLease
12 898 368
16 655 296
-22.6%
longtermLiabilitiesOther
8 078 336
5 503 680
+46.8%
capitalAuthorized
1 618 176
1 618 176
0.0%
capitalRetainedProfit
35 107 520
29 860 992
+17.6%
capitalTreasuryShares
1 009 792
-1 000 384
cashflow
cashflowSaleOfPPE
43 904
cashflowSaleOfOtherFinancial
28 224
cashflowLoansReceived
13 365 632
23 353 792
-42.8%
cashflowLoansPaid
-7 620 480
-15 579 648
cashflowDividendsReceived
72 128
47 040
+53.3%
cashflowEffectOfExchangeRate
-501 760
937 664
-153.5%