Dubai Aviation Corporation (trading as flydubai ) Unaudited financial statements for the six months ended 30 June 2015

Size: px

Start display at page:

Download "Dubai Aviation Corporation (trading as flydubai ) Unaudited financial statements for the six months ended 30 June 2015"

Andra Ellen Hoover
5 years ago
Views:

1 (trading as flydubai ) Unaudited financial statements for the six months ended 30 June 2015

2 Unaudited financial statements for the six months ended 30 June 2015 Pages Statement of financial position 1 Income statement 2 Statement of comprehensive income 3 Statement of changes in equity 4 Statement of cash flows 5

3 Statement of financial position Unaudited Audited 30 June Dec 2014 Assets Non-current assets Property and equipment 3,092,664 2,876,503 Intangible assets 49,705 31,771 Trade and other receivables - 360,000-3,142,369 3,259,274 Current assets - Inventories 18,727 17,318 Trade and other receivables 1,135, ,671 Due from related parties 921 6,122 Derivative financial instruments 93 - Cash and cash equivalents 743, , ,899,136 1,718,871 Total assets -- 5,041,505 4,978,145 ========== ========= Equity Capital 500, ,000 Retained earnings 139, ,216 Hedging reserve (114,037) (193,342) Total equity 525, ,874 Liabilities Non-current liabilities Borrowings and lease liabilities 2,889, ,942,705 Derivative financial instruments 30,721 60,536 Provisions 142, ,357-3,062,968 3,118,598 Current liabilities - Trade and other payables 1,139, ,953 Borrowings and lease liabilities 107, ,587 Due to related parties 96,717 71,474 Derivative financial instruments 108, ,659 1,452,758 1,265,673 Total liabilities 4,515,726 4,384,271 Total equity and liabilities 5,041,505 4,978,145 ========= ========= 1. Property and equipment include Pre-delivery payments (PDPs) of AED million to Boeing (31 Dec 2014: AED 1,173.1 million) in respect of aircraft due for delivery. 2. The company has approval for additional, undrawn documented credit facilities of AED 1,055.6 million (31 Dec 2014: 1,165.0 million) from banks 1

4 Income statement Unaudited results For the six months ended 30 June June 2014 Revenue 2,072,864 1,889,590 Other operating income 110, ,756 Operating costs (2,300,196) (1,939,702) - - Operating (loss) / profit (117,208) 68,644 Finance income 13,647 1,431 Finance costs (40,164) (12,232) (Loss) / profit before income tax (143,725) 57,843 Income tax expense (3,675) (4,743) (Loss) / profit for the period (147,400) 53,100 ========= ========= 2

5 Statement of comprehensive income Unaudited results For the six months ended 30 June June 2014 (Loss) / profit for the period (147,400) 53,100 Other comprehensive income: Items that may be subsequently reclassified to profit or loss Cash flow hedges 79,305 (1,515) - - Total comprehensive (loss) / income for the period (68,095) 51,585 ========= ========= 3

6 Statement of changes in equity Hedging Retained Capital reserve earnings Total At 1 January ,000 27,788 37, ,934 Profit for the year , ,070 Other comprehensive income Fair value loss on cash flow hedges - (221,130) - (221,130) Total comprehensive income for the year - (221,130) 250,070 28, At 31 December ,000 (193,342) 287, ,874 Loss for the period - - (147,400) (147,400) Other comprehensive income Fair value gain on cash flow hedges (net) - 79,305-79, Total comprehensive loss for the period - 79,305 (147,400) (68,095) At 30 June ,000 (114,037) 139, ,779 ======== ========= ======== ======== 4

7 Statement of cash flows Unaudited For the six months ended For the six months ended 30 June June 2014 Operating activities (Loss) / profit before income tax (143,725) 57,843 Adjustments for: Depreciation 109,323 61,662 Amortisation 4,679 3,956 Provision for employees end of service benefits 12,515 9,927 Profit on sale of property and equipment (29,304) (46,555) Finance income (13,647) (1,431) Finance costs 40,164 12,232 Operating (loss) / profit before changes in working capital and payment of employees end of service benefits (19,995) 97,634 Payment of employees' end of service benefits (1,321) (1,323) Income taxes paid (3,874) (4,738) Changes in working capital: Inventories (1,409) (2,052) Trade and other receivables (net of interest accrued) (40,353) (90,990) Due from related parties 5,201 (5,268) Trade and other payables (net of interest accrued) 227,535 30,093 Due to related parties 25,243 (21,179) Net cash generated from operating activities 191,027 2, Investing activities Purchase of property and equipment (net of capitalised interest and assets acquired under finance lease) (727,052) (498,397) Purchase of intangible asset (22,613) (10,364) Proceeds from sale of property and equipment 531, ,004 Interest received 13,079 1, Net cash used in investing activities (205,052) (182,933) Financing activities Proceeds from borrowings - 592,190 Repayment of borrowings - (158,333) Repayment of loan from a related party - (237,575) Repayment of lease liabilities (53,711) (33,172) Interest paid (46,605) (23,071) Net cash (used in) / generated from financing activities (100,316) 140, Net decrease in cash and cash equivalents (114,341) (40,717) Cash and cash equivalents at the beginning of the period 857, , Cash and cash equivalents at the end of the period 743, ,667 =========== ========== 5

Giti Tire Pte. Ltd. & Its Subsidiaries. Financial Statements FY2015. (Unaudited Management Accounts)

Giti Tire Pte. Ltd. & Its Subsidiaries Financial Statements FY (Unaudited Management Accounts) CONSOLIDATED STATEMENT OF PROFIT OR LOSS For the 12 months period Dec 31, Revenue 19,467 Cost of sales (14,066)