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