Consolidated statement of profit or Loss for the year ended december 31, 2018

CONSOLIDATED STATEMENT OF PROFIT OR LOSS FOR THE YEAR ENDED DECEMBER 31, 2018

(in millions of Russian rubles)
Notes Year ended December 31, 2018 Year ended December 31, 2017
Fee and commission income 4 23 647,1 21 207,6
Interest and other finance income 5 17 932,2 16 040,2
Interest expense 6 (446,5) (829,8)
Net gain on financial assets at fair value through other comprehensive income 262,0 -
Net gain on financial assets available-for-sale - 1 015,8
Foreign exchange gains less losses 7 (1 686,7) 1 059,1
Other operating income 8 193,3 46,0
Operating Income 39 901,4 38 538,9
General and administrative expenses 9 (7 941,4) (7 278,9)
Personnel expenses 10 (6 512,3) (6 152,9)
Profit before Other Operating Expenses and Tax 25 447,7 25 107,1
Other operating expenses 12 (1 075,2) -
Profit before Tax 24 372,5 25 107,1
Income tax expense 13 (4 652,2) (4 851,9)
Net Profit 19 720,3 20 255,2
Attributable to:
Equity holders of the parent 19 716,5 20 265,7
Non-controlling interest 3,8 (10,5)
Earnings per share (rubles)
Basic earnings per share 29 8,76 9,02
Diluted earnings per share 29 8,74 8,98

The notes 1-37 form an integral part of these consolidated financial statements.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED DECEMBER 31, 2018

(in millions of Russian rubles)
Notes Year ended December 31, 2018 Year ended December 31, 2017
Net profit 19 720,3 20 255,2
Other comprehensive income / (loss) that may be reclassified subsequently to profit
or loss:
Exchange differences on translating foreign operations 1,3 (1,2)
Movement on investment revaluation reserve for financial assets at fair value through other comprehensive income (3 811,9) -
Movement on the credit risk of financial assets at fair value through other comprehensive income 11 (146,6) -
Net gain on investments at fair value through other comprehensive income reclassified to profit or loss (262,0) -
Net income resulting from revaluation of investments available-for-sale - 1 323,9
Net gain on investments available-for sale reclassified to profit or loss - (1 015,8)
Income tax relating to items that may be reclassified 844,0 (61,6)
Other comprehensive (loss)/income that may be reclassified subsequently to profit or loss (3 375,2) 245,3
Total comprehensive income 16 345,1 20 500,5
Attributable to:
Equity holders of the parent 16 337,6 20 515,1
Non-controlling interest 7,5 (14,6)

The notes 1-37 form an integral part of these consolidated financial statements.

CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT DECEMBER 31, 2018

(in millions of Russian rubles)
Notes December 31, 2018 December 31, 2017
ASSETS
Cash and cash equivalents 14 416 391,2 273 248,6
Financial assets at fair value through profit or loss 15 4 350,9 413,6
Due from financial institutions 16 95 377,8 63 606,9
Central counterparty financial assets 17 3 312 020,2 2 430 083,8
Financial assets at fair value through other comprehensive income 18 210 752,4 -
Investments available-for-sale 19 - 215 132,2
Property and equipment 20 5 973,9 6 636,2
Intangible assets 21 17 604,3 18 307,9
Goodwill 22 15 971,4 15 971,4
Current tax prepayments 506,0 306,8
Deferred tax asset 13 125,1 243,4
Other assets 23 3 511,3 3 818,9
TOTAL ASSETS 4 082 584,5 3 027 769,7
LIABILITIES
Balances of market participants 24 606 479,8 466 860,2
Overnight bank loans 5 003,1 -
Central counterparty financial liabilities 17 3 312 020,2 2 430 083,8
Distributions payable to holders of securities 25 24 676,0 2 507,8
Margin account 979,6 384,6
Current tax payables 30,9 -
Deferred tax liability 13 3 821,4 2 943,3
Other liabilities 26 3 968,9 3 711,2
TOTAL LIABILITIES 3 956 979,9 2 906 490,9
EQUITY
Share сapital 27 2 495,9 2 495,9
Share premium 27 32 140,2 32 105,5
Treasury shares 27 (1 768,2) (1 908,1)
Foreign currency translation reserve (20,9) (18,5)
Investments revaluation reserve (1 758,2) 1 357,0
Share-based payments 710,1 524,0
Retained earnings 28 93 623,3 86 546,4
Total equity attributable to owners of the parent 125 422,2 121 102,2
Non-controlling interest 182,4 176,6
TOTAL EQUITY 125 604,6 121 278,8
TOTAL LIABILITIES AND EQUITY 4 082 584,5 3 027 769,7

The notes 1-37 form an integral part of these consolidated financial statements.

CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2018

(in millions of Russian rubles)
Notes Year ended December 31,
2018
Year ended December 31,
2017
Cash flows from / (used in) operating activities:
Profit before tax 24 372,5 25 107,1
Adjustments for:
Depreciation and amortisation charge 9 3 339,5 2 952,5
Net change on deferred commission income (94,2) 150,6
Revaluation of derivatives (517,9) (407,3)
Share-based payment expense 10 285,8 267,9
Unrealized (gain)/loss on foreign exchange operations (277,5) 16,0
Gain on disposal of financial assets at FVTOCI (262,0) -
Gain on disposal of investments available-for-sale - (1 015,8)
Net change on interest accruals 707,6 (1 573,4)
Net loss on disposal of property and equipment 38,3 60,9
Impairment of investments available-for-sale - 11,6
Change on allowance for expected credit losses 11 (117,5) -
Impairment of intangible assets 21 - 15,0
Impairment of other assets 11 - 8,8
Change on other provisions 26 218,3 -
Cash flows from operating activities before changes on operating assets and liabilities 27 692,9 25 593,9
Changes on operating assets and liabilities:
(Increase)/decrease on operating assets:
Due from financial institutions (16 439,5) (2 697,4)
Financial assets at FVTPL 4 298,0 0,4
Central counterparty financial assets (804 923,7) (711 775,2)
Other assets 307,5 (1 734,4)
Increase/(decrease) on operating liabilities:
Balances of market participants 46 552,0 (127 231,6)
Overnight bank loans 5 000,0 -
Central counterparty financial liabilities 804 923,7 711 775,2
Distributions payable to holders of securities 22 168,2 (444,5)
Margin account 595,0 384,6
Other liabilities 8,7 279,1
Net cash from/(used in) operating activities before taxation 90 182,8 (105 849,9)
Income tax paid (2 965,4) (4 848,2)
Net cash from/(used in) operating activities 87 217,4 (110 698,1)

The notes 1-37 form an integral part of these consolidated financial statements.


Notes Year ended December 31,
2018
Year ended December 31,
2017
Cash flows from / (used in) investing activities:
Purchase of financial assets at at FVTOCI (247 217,8) -
Proceeds from disposal of financial assets at at FVTOCI 256 372,2 -
Purchase of investments available-for-sale - (162 317,9)
Proceeds from disposal of investments available-for-sale - 165 877,7
Purchase of property and equipment and intangible assets (1 976,3) (2 102,1)
Proceeds from disposal of property and equipment and intangible assets 5,1 29,2
Net cash from investing activities 7 183,2 1 486,9
Cash flows from / (used in) financing activities:
Dividends paid (12 320,5) (22 897,1)
Sale of treasury shares 87,4 49,5
Uncalled dividends paid - (162,1)
Net cash used on financing activities (12 233,1) (23 009,7)
Effect of changes on foreign exchange rates on cash and cash equivalents 60 979,8 24 952,9
Net increase/(decrease) on cash and cash equivalents 143 147,3 (107 268,0)
Cash and cash equivalents, beginning of period 14 273 248,6 380 516,6
Cash and cash equivalents, end of period 14 416 395,9 273 248,6

Interest received by the Group during the year ended December 31, 2018, amounted to RUB 18 644,7 mln (December 31, 2017: RUB 14 474,2 mln).

Interest paid by the Group during the year ended December 31, 2018, amounted to RUB 442,5 mln (December 31, 2017: RUB 832,3 mln).

The notes 1-37 form an integral part of these consolidated financial statements.

CONSOLIDATED STATEMENT OF CHANGES ON EQUITYFOR THE YEAR ENDED DECEMBER 31, 2018

(in millions of Russian rubles)
Share capital Share premium Treasury shares Investments revaluation reserve Sharebased payments Foreign currency translation reserve Retained earnings Total equity attributable to owners of the parent Noncontrolling interest Total equity
December 31, 2016 2 498,1 32 286,2 (2 271,9) 1 110,5 413,1 (21,4) 89 177,8 123 192,4 191,2 123 383,6
Net profit - - - - - - 20 265,7 20 265,7 (10,5) 20 255,2
Other comprehensive income - - - 246,5 - 2,9 - 249,4 (4,1) 245,3
Total comprehensive income for the period - - - 246,5 - 2,9 20 265,7 20 515,1 (14,6) 20 500,5
Dividends declared (Note 28) - - - - - - (22 897,1) (22 897,1) - (22 897,1)
Share-based payments - (31,0) 211,9 - 110,9 - - 291,8 - 291,8
Cancellation of treasury shares (2,2) (149,7) 151,9 - - - - - - -
Total transactions with owners (2,2) (180,7) 363,8 - 110,9 - (22 897,1) (22 605,3) - (22 605,3)
December 31, 2017 2 495,9 32 105,5 (1 908,1) 1 357,0 524,0 (18,5) 86 546,4 121 102,2 176,6 121 278,8
Effect of adoption of IFRS 9 (Note 2) - - - 261,3 - - (319,1) (57,8) (1,7) (59,5)
January 1, 2018 (with IFRS 9 effect) 2 495,9 32 105,5 (1 908,1) 1 618,3 524,0 (18,5) 86 227,3 121 044,4 174,9 121 219,3
Net profit - - - - - - 19 716,5 19 716,5 3,8 19 720,3
Other comprehensive loss - - - (3 376,5) - (2,4) - (3 378,9) 3,7 (3 375,2)
Total comprehensive income for the period - - - (3 376,5) - (2,4) 19 716,5 16 337,6 7,5 16 345,1
Dividends declared (Note 28) - - - - - - (12 320,5) (12 320,5) - (12 320,5)
Share-based payments - 34,7 139,9 - 186,1 - - 360,7 - 360,7
Total transactions with owners - 34,7 139,9 - 186,1 - (12 320,5) (11 959,8) - (11 959,8)
December 31, 2018 2 495,9 32 140,2 (1 768,2) (1 758,2) 710,1 (20,9) 93 623,3 125 422,2 182,4 125 604,6

The notes 1-37 form an integral part of these consolidated financial statements.