Mechel PAO (MOEX: MTLR, NYSE: MTL), a leading Russian
mining and steel group, announces financial results for the 2Q
2019.
Mechel PAO’s Chief Executive Officer Oleg
Korzhov commented:
“Consolidated EBITDA in the second quarter went
down by 2% quarter-on-quarter even as Steel and Mining divisions’
EBITDA steadily grew, due to the change in inter-segment margin and
inter-segment inventories balance.
“Regarding our operational results, I would like
to mention the 31% rise in coal mining volumes quarter-on-quarter.
It was accomplished due to our earlier efforts to restore mining
fleet at our mining facilities as well as to prepare reserves for
mining. Stripping volumes went up 28% quarter-on-quarter. This
enabled us to increase coking coal concentrate sales by 13% and PCI
sales by 9% quarter-on-quarter. The steel division also
demonstrated an increase in sales volumes of its main products upon
stable steel output. Sales of long products (including intra-group
sales) went up by 8%, stampings by 5%, hardware by 3%. Sales of the
universal rolling mill’s high-margin products, which also fall into
long products category, went up by 13%.
“Coal mining volumes will continue to grow in
the future. Despite a decrease in mining in 1Q2019, this year’s
total results will exceed last year’s. The steel division will
continue increasing the share of high value-added products in its
sales. Even though we suspended a blast furnace at Chelyabinsk
Metallurgical Plant for an overhaul, we do not plan to decrease
output and sales, with priority given to the most profitable
products.
“As for the company’s plans and perspectives, it
must be noted that we are approaching the period of our main debt’s
maturity in accordance with loan agreements we made with lender
banks in 2016. Even though the company is working stably and
generating a cash flow sufficient to meet all current financial
obligations, debt servicing and financing capital expenditures, in
the current conditions this cash flow will not be enough to fulfill
all our obligations on repaying the debt in the period of
2020-2022. We have accordingly called on our lenders with an offer
on moving the debt maturity to a later period. The banks are
now considering our offer, and we expect to reach an agreement on
this issue in the nearest future.”
Consolidated Results For The 2Q2019 and
1H2019
Mln rubles |
2Q’ 19 |
|
1Q’ 19 |
|
% |
|
1H’ 19 |
|
1H’ 18 |
|
% |
|
Revenuefrom contracts with external customers |
78,470 |
|
74,856 |
|
5 |
% |
153,326 |
|
157,038 |
|
-2 |
% |
Operating profit |
9,922 |
|
10,837 |
|
-8 |
% |
20,759 |
|
32,641 |
|
-36 |
% |
EBITDA |
15,025 |
|
15,322 |
|
-2 |
% |
30,347 |
|
41,440 |
|
-27 |
% |
EBITDA, margin |
19 |
% |
20 |
% |
|
20 |
% |
26 |
% |
|
Profitattributable to equity shareholders of
Mechel PAO |
1,409 |
|
11,336 |
|
-88 |
% |
12,745 |
|
4,693 |
|
172 |
% |
Mechel PAO’s Chief Financial Officer Nelli
Galeeva commented:
“Consolidated EBITDA in the second quarter
totaled 15.0 billion rubles. Profit attributable to equity
shareholders of Mechel PAO went down quarter-on-quarter to 1.4
billion rubles. Dynamics of foreign exchange gains on foreign
currency obligations had a major impact on this indicator in
connection with the ruble strengthening against US dollar and euro
downward trend in this reporting period.
“The mining division’s gross profit went up by
8% and EBITDA by 5% in 2Q2019 quarter-on-quarter.
“Elgaugol, the mining segment’s key investment
project, demonstrated an increase in mining volumes by 41%
quarter-on-quarter. Increased output brought Elgaugol a 15%
increase in revenue quarter-on-quarter.
“In the second quarter, the steel segment
demonstrated restored output and sales volumes. Sales went up
across nearly the entire product range. The increase in sales,
supported by the seasonal hike in prices for steel products, led to
an overall 11% increase in revenue quarter-on-quarter. Despite a
persistent upward trend in iron ore prices, the segment upped its
gross profit by 18%, EBITDA went up from 3.3 billion rubles in
1Q2019 to 4.4 billion in 2Q2019, with EBITDA margin of 9%.
“Despite a slight decrease in cash inflows from
operating activity, the operating cash flow remains sufficient not
only for providing for the Group’s operational needs but also for
reducing its leverage.
“Our financial expenses went down by 0.2 billion
rubles from 10.1 billion rubles in 1Q2019 to 9.9 billion rubles in
2Q2019, which was due to lower average currency exchange rate as
well as a lower Central Bank of the Russian Federation key interest
rate and other floating rates in our loan portfolio.
“We paid a total of 8.2 billion rubles interest
in 2Q2019, including capitalized interest, which complies with the
average quarterly results on this point. Current average interest
rate is 7.8%, average paid interest rate is 7.7%.
“The Group’s net debt excluding fines and
penalties on overdue amounts and options went down by 12 billion
rubles as compared to December 31, 2018, and amounted to 411
billion rubles. This was due to the ruble’s strengthening against
US dollar and euro, as well as some repayment of loan principal,
which was partly offset by the increased lease obligations in
accordance with IFRS 16 Leases that requires to recognize assets
and obligations not only on financial but also long-term operating
lease, which led to an increase in such assets and obligations in
1H2019 by over 8 billion rubles.
“The Net Debt to EBITDA ratio amounted to 6.4 by
the end of 2Q2019. This figure grew compared to the previous
reporting period due to EBITDA decrease. The debt portfolio’s
structure was stable, with 65% of our debt nominated in rubles and
the remainder in foreign currency. Russian state-owned banks
account for 88% of our lenders.”
Mining Segment
Revenue from contracts with external customers
went up by 3% quarter-on-quarter as coking coal concentrate sales
increased. The division’s revenue dynamics in 1H2019 year-on-year
was determined by a variety of factors — an increase in sales of
coking coal concentrate, steam coal, iron ore concentrate and coke
was partly offset by a decrease in sales of other metallurgical
coals and middlings. As a result, the segment’s revenue in 1H2019
went up by 3% year-on-year.
The second quarter’s EBITDA demonstrated a 5%
growth quarter-on-quarter. The increase in coking coal concentrate
sales, higher iron ore and steam coal prices had a positive effect
on EBITDA. Positive dynamics was restricted by increased production
costs due to significant stripping volumes, as well as higher
selling expenses and railroad tariffs. EBITDA’s 9% decrease in
1H2019 year-on-year was caused by increased production and sales
costs due to advanced stripping volumes and an extensive repair
program.
Mechel Mining Management OOO’s Chief Executive
Officer Igor Khafizov noted:
“In the second quarter, coal mining at Yakutugol
Holding Company went up by 40.6%, at Elgaugol by 41% and at
Southern Kuzbass Coal Company by 18% quarter-on-quarter. As a
result, total mining volumes went up by 31% as compared to the
previous quarter. The division’s facilities also significantly
increased stripping volumes.
“Naturally, extra effort of preparing reserves
for future mining currently impact our products’ costs and the
division’s financial results, but it is important for further
restoration of coal mining volumes. In the future, we plan to see a
further increase in mining and stripping works will continue at
high level.
“In order to improve our operational
performance, we continue to put into operation new mining machines,
repair our existing equipment and expand contractors presence at
our facilities.
“In the second quarter, Elgaugol launched a
walking dragline ESh 20/90. Southern Kuzbass Coal Company received
a lot of new equipment. In the second half of this year, four new
trucks will be launched at Korshunov Mining Plant and 11 more at
Southern Kuzbass. Yakutugol’s washing plant will receive over ten
new equipment units. Also, in the third quarter Southern Kuzbass
plans to launch two new longwalls at V.I. Lenina Underground and
Sibirginskaya Underground mines, with a total capacity of over 1.5
million tonnes of coking coal.”
Mln rubles |
2Q’ 19 |
|
1Q’ 19 |
|
% |
|
1H’ 19 |
|
1H’ 18 |
|
% |
|
Revenue from contracts with external
customers |
25,258 |
|
24,545 |
|
3 |
% |
49,803 |
|
48,400 |
|
3 |
% |
Revenueinter-segment |
10,258 |
|
9,473 |
|
8 |
% |
19,731 |
|
19,045 |
|
4 |
% |
EBITDA |
11,588 |
|
10,986 |
|
5 |
% |
22,574 |
|
24,891 |
|
-9 |
% |
EBITDA, margin |
33 |
% |
32 |
% |
|
32 |
% |
37 |
% |
|
Steel Segment
Revenue from contracts with external customers
went up by 11% quarter-on-quarter as sales volumes and prices of
division’s products increased. Rebar and rails demonstrated the
most growth. The 6% decrease in 1H2019 revenue year-on-year was due
to a decrease in steel output and sales of rebar, other long
products and flat products.
The second quarter’s EBITDA demonstrated a 34%
growth quarter-on-quarter. EBITDA’s positive dynamics was held back
by higher production costs as iron ore prices went up. The 1H2019
EBITDA’s year-on-year drop by 47% was largely due to a decrease in
output and sales that was partly compensated for by higher
prices.
Mechel-Steel Management Company OOO’s Chief
Executive Officer Andrey Ponomarev noted:
“In the second quarter, our division boosted
output and sales volumes. Thanks to a seasonal spike in demand for
construction products we increased rebar sales by 11%. In addition,
rail sales went up by over 90% quarter-on-quarter. Signing a new
agreement with Russian Railways, key consumer of our rails, in late
1Q2019 helped with this.
“Increase in sales volumes came during a
favorable market trend characteristic for the summer period.
Heightened rates of residential construction proved an additional
support to market prices. In these conditions, the division’s
financial results demonstrated strong positive dynamics as compared
to the previous quarter.
“Currently prices for construction products
remain high, even though the trend has turned downward as the
second half of this year began. Nevertheless, we expect that our
maintaining the tendency of increasing the share of high
value-added products in our sales structure will support the
division’s financial results. The downward trend in iron ore
prices, which peaked early in the third quarter, will also have a
positive effect on our output’s profitability Vale S.A. resuming
production at its assets as well as gradual output increase by
other iron ore producers will help dampen the prices.
“In order to ensure stable output, we continue
to pursue our repair program. In the second quarter, Chelyabinsk
Metallurgical Plant conducted planned repairs of the sinter machine
#4, blast furnace #1, converter #2 and two concasters as well as
the universal rolling mill. In July, we began overhauling the blast
furnace #4. We also plan to begin replacing the converter #1 in the
third quarter.
“Urals Stampings Plant joined forces with
Chelyabinsk Metallurgical Plant to master production of bulk steel
rolls from 61-tonne ingots. The plant is working on the know-how of
producing and forging 72- and 80-tonne ingots.”
Mln rubles |
2Q’ 19 |
|
1Q’ 19 |
|
% |
|
1H’ 19 |
|
1H’ 18 |
|
% |
|
Revenue from contracts with external
customers |
46,750 |
|
42,062 |
|
11 |
% |
88,812 |
|
94,382 |
|
-6 |
% |
Revenueinter-segment |
1,441 |
|
1,595 |
|
-10 |
% |
3,036 |
|
2,955 |
|
3 |
% |
EBITDA |
4,376 |
|
3,259 |
|
34 |
% |
7,635 |
|
14,484 |
|
-47 |
% |
EBITDA, margin |
9 |
% |
7 |
% |
|
8 |
% |
15 |
% |
|
Power Segment
Mechel-Energo OOO’s Chief Executive Officer
Denis Graf noted:
“The division’s operational results and its
financial indicators dynamics are mostly seasonal in nature. Due to
the heating period’s end and beginning of summer repairs of our key
generating equipment, the division’s financial results in the
second quarter decreased quarter-on-quarter. EBITDA’s decrease in
1H2019 year-on-year was due to higher prices for electricity
purchased as well as on raw materials such as coal and residual
fuel oil.”
Mln rubles |
2Q’ 19 |
|
1Q’ 19 |
|
% |
|
1H’ 19 |
|
1H’ 18 |
|
% |
|
Revenue from contracts with external
customers |
6,462 |
|
8,249 |
|
-22 |
% |
14,711 |
|
14,256 |
|
3 |
% |
Revenueinter-segment |
3,665 |
|
4,400 |
|
-17 |
% |
8,065 |
|
7,621 |
|
6 |
% |
EBITDA |
47 |
|
234 |
|
-80 |
% |
281 |
|
1,200 |
|
-77 |
% |
EBITDA, margin |
0 |
% |
2 |
% |
|
1 |
% |
5 |
% |
|
Alexey Lukashov Director of Investor Relations
Mechel PAO Phone: 7-495-221-88-88 Fax:
7-495-221-88-00 alexey.lukashov@mechel.com
Mechel is an international mining and steel
company. Its products are marketed in Europe, Asia, North and South
America, Africa. Mechel unites producers of coal, iron ore
concentrate, steel, rolled products, ferroalloys, heat and electric
power. All of its enterprises work in a single production chain,
from raw materials to high value-added products.
Some of the information in this press release
may contain projections or other forward-looking statements
regarding future events or the future financial performance of
Mechel, as defined in the safe harbor provisions of the U.S.
Private Securities Litigation Reform Act of 1995. We wish to
caution you that these statements are only predictions and that
actual events or results may differ materially. We do not intend to
update these statements. We refer you to the documents Mechel files
from time to time with the U.S. Securities and Exchange Commission,
including our Form 20-F. These documents contain and identify
important factors, including those contained in the section
captioned “Risk Factors” and “Cautionary Note Regarding
Forward-Looking Statements” in our Form 20-F, that could cause the
actual results to differ materially from those contained in our
projections or forward-looking statements, including, among others,
the achievement of anticipated levels of profitability, growth,
cost and synergy of our recent acquisitions, the impact of
competitive pricing, the ability to obtain necessary regulatory
approvals and licenses, the impact of developments in the Russian
economic, political and legal environment, volatility in stock
markets or in the price of our shares or ADRs, financial risk
management and the impact of general business and global economic
conditions.
_______________________
* EBITDA - Adjusted EBITDA. Please find the calculation of
the Adjusted EBITDA and other non-IFRS measures used here and
hereafter in Attachment A.
Attachments to the Press Release
Attachment A
Non-IFRS financial measures. This press release
includes financial information prepared in accordance with
International Financial Reporting Standards, or IFRS, as well as
other financial measures referred to as non-IFRS. The non-IFRS
financial measures should be considered in addition to, but not as
a substitute for the information prepared in accordance with
IFRS.
Adjusted EBITDA (EBITDA) represents profit
(loss) attributable to equity shareholders of Mechel PAO before
Depreciation and amortisation, Foreign exchange (gain) loss, net,
Finance costs including fines and penalties on overdue loans and
borrowings and lease payments, Finance income, Net result on the
disposal of non-current assets, Impairment of goodwill and other
non-current assets, Write-off of trade and other receivables,
Allowance for expected credit losses on financial assets, Provision
(reversal of provision) for doubtful accounts, Write-off of
inventories to net realisable value, Net result on the disposal of
subsidiaries, Profit (loss) attributable to non-controlling
interests, Income tax expense (benefit), Effect of pension
obligations, Other fines and penalties, Gain on restructuring and
forgiveness of trade and other payables and write-off of trade and
other payables with expired legal term and Other one-off items.
Adjusted EBITDA margin is defined as adjusted EBITDA as a
percentage of our Revenue. Our adjusted EBITDA may not be similar
to EBITDA measures of other companies. Adjusted EBITDA is not a
measurement under IFRS and should be considered in addition to, but
not as a substitute for the information contained in our interim
condensed consolidated statement of profit (loss) and other
comprehensive income. We believe that our adjusted EBITDA provides
useful information to investors because it is an indicator of the
strength and performance of our ongoing business operations,
including our ability to fund discretionary spending such as
capital expenditures, acquisitions and other investments and our
ability to incur and service debt. While depreciation, amortisation
and impairment of goodwill and other non-current assets are
considered operating expenses under IFRS, these expenses primarily
represent the non-cash current period allocation of costs
associated with non-current assets acquired or constructed in prior
periods. Our adjusted EBITDA calculation is commonly used as one of
the bases for investors, analysts and credit rating agencies to
evaluate and compare the periodic and future operating performance
and value of companies within the metals and mining industry.
Our calculation of Net debt, excluding fines and
penalties on overdue amounts** is presented below:
Mln rubles |
30.06.2019 |
|
31.12.2018 |
|
Loans and borrowings, excluding interest payable, fines and
penalties on overdue amounts |
380,139 |
|
402,417 |
|
Interest payable |
7,873 |
|
7,749 |
|
Non-current loans and borrowings |
10,001 |
|
6,538 |
|
Other non-current financial liabilities |
46,488 |
|
44,510 |
|
less Cash and cash equivalents |
(3,772 |
) |
(1,803 |
) |
Net debt, excluding lease liabilities, fines and penalties
on overdue amounts |
440,729 |
|
459,411 |
|
|
|
|
Current lease liabilities |
8,234 |
|
5,880 |
|
Non-current lease liabilities |
8,115 |
|
2,413 |
|
Net debt, excluding fines and penalties on overdue
amounts |
457,078 |
|
467,704 |
|
__________________
** Calculations of Net debt could be
differ from indicators calculated in accordance with loan
agreements upon dependence on definitions in such agreements.
EBITDA can be reconciled to our interim
condensed consolidated statement of profit (loss) and other
comprehensive income as follows:
|
Consolidated Results |
|
Mining Segment *** |
|
Steel Segment*** |
|
Power Segment*** |
Mln rubles |
6m 2019 |
|
6m 2018 |
|
|
6m 2019 |
|
6m 2018 |
|
|
6m 2019 |
|
6m 2018 |
|
|
6m 2019 |
|
6m 2018 |
|
Profit (loss)
attributable to equity shareholders of Mechel PAO |
12,745 |
|
4,693 |
|
|
9,632 |
|
1,893 |
|
|
6,919 |
|
2,105 |
|
|
(964 |
) |
649 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortisation |
7,183 |
|
6,991 |
|
|
4,011 |
|
3,916 |
|
|
2,932 |
|
2,825 |
|
|
240 |
|
250 |
|
Foreign
exchange (gain) loss, net |
(14,630 |
) |
11,580 |
|
|
(3,555 |
) |
7,792 |
|
|
(11,055 |
) |
3,771 |
|
|
(20 |
) |
17 |
|
Finance
costs including fines and penalties on overdue loans and borrowings
and lease payments |
19,989 |
|
21,445 |
|
|
12,504 |
|
15,867 |
|
|
7,553 |
|
6,036 |
|
|
331 |
|
281 |
|
Finance
income |
(490 |
) |
(7,863 |
) |
|
(611 |
) |
(6,170 |
) |
|
(262 |
) |
(1,661 |
) |
|
(16 |
) |
(771 |
) |
Net
result on the disposal of non-current assets, impairment of
goodwill and other non-current assets, write-off of trade and other
receivables, allowance for expected credit losses on financial
assets, provision (reversal of provision) for doubtful accounts and
write-off of inventories to net realisable value |
1,424 |
|
1,536 |
|
|
556 |
|
475 |
|
|
458 |
|
511 |
|
|
408 |
|
553 |
|
Net
result on the disposal of subsidiaries |
- |
|
(310 |
) |
|
- |
|
(3 |
) |
|
- |
|
(307 |
) |
|
- |
|
- |
|
Profit
(loss) attributable to non-controlling interests |
689 |
|
587 |
|
|
385 |
|
85 |
|
|
367 |
|
393 |
|
|
(64 |
) |
110 |
|
Income
tax expense (benefit) |
2,168 |
|
2,465 |
|
|
(666 |
) |
1,163 |
|
|
213 |
|
392 |
|
|
(77 |
) |
86 |
|
Effect of pension
obligations |
102 |
|
71 |
|
|
87 |
|
59 |
|
|
14 |
|
11 |
|
|
2 |
|
1 |
|
Other fines and penalties |
1,237 |
|
309 |
|
|
273 |
|
(163 |
) |
|
522 |
|
447 |
|
|
442 |
|
26 |
|
Gain on
restructuring and forgiveness of trade and other payables and
write-off of trade and other payables with expired legal term |
(70 |
) |
(64 |
) |
|
(42 |
) |
(23 |
) |
|
(26 |
) |
(39 |
) |
|
(1 |
) |
(2 |
) |
EBITDA |
30,347 |
|
41,440 |
|
|
22,574 |
|
24,891 |
|
|
7,635 |
|
14,484 |
|
|
281 |
|
1,200 |
|
EBITDA,
margin |
20 |
% |
26 |
% |
|
32 |
% |
37 |
% |
|
8 |
% |
15 |
% |
|
1 |
% |
5 |
% |
|
|
|
|
|
|
|
|
|
Consolidated Results |
|
Mining Segment*** |
|
Steel Segment*** |
|
Power Segment*** |
Mln rubles |
2q 2019 |
|
1q 2019 |
|
|
2q 2019 |
|
1q 2019 |
|
|
2q 2019 |
|
1q 2019 |
|
|
2q 2019 |
|
1q 2019 |
|
Profit (loss)
attributable to equity shareholders of Mechel PAO |
1,409 |
|
11,336 |
|
|
3,644 |
|
5,988 |
|
|
(16 |
) |
6,935 |
|
|
(744 |
) |
(220 |
) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortisation |
3,525 |
|
3,658 |
|
|
1,942 |
|
2,069 |
|
|
1,465 |
|
1,467 |
|
|
118 |
|
122 |
|
Foreign
exchange (gain) loss, net |
(2,651 |
) |
(11,979 |
) |
|
(944 |
) |
(2,611 |
) |
|
(1,705 |
) |
(9,350 |
) |
|
(2 |
) |
(18 |
) |
Finance
costs including fines and penalties on overdue loans and borrowings
and lease payments |
9,904 |
|
10,085 |
|
|
6,257 |
|
6,247 |
|
|
3,678 |
|
3,875 |
|
|
167 |
|
164 |
|
Finance
income |
(258 |
) |
(232 |
) |
|
(349 |
) |
(262 |
) |
|
(99 |
) |
(163 |
) |
|
(8 |
) |
(8 |
) |
Net
result on the disposal of non-current assets, impairment of
goodwill and other non-current assets, write-off of trade and other
receivables, allowance for expected credit losses on financial
assets, provision (reversal of provision) for doubtful accounts and
write-off of inventories to net realisable value |
912 |
|
512 |
|
|
346 |
|
210 |
|
|
278 |
|
180 |
|
|
286 |
|
122 |
|
Profit
(loss) attributable to non-controlling interests |
311 |
|
378 |
|
|
205 |
|
180 |
|
|
170 |
|
197 |
|
|
(65 |
) |
1 |
|
Income
tax expense (benefit) |
1,037 |
|
1,131 |
|
|
294 |
|
(960 |
) |
|
290 |
|
(77 |
) |
|
(35 |
) |
(42 |
) |
Effect of pension
obligations |
54 |
|
48 |
|
|
47 |
|
40 |
|
|
7 |
|
7 |
|
|
1 |
|
1 |
|
Other fines and penalties |
797 |
|
440 |
|
|
148 |
|
125 |
|
|
320 |
|
202 |
|
|
329 |
|
113 |
|
Gain on
restructuring and forgiveness of trade and other payables and
write-off of trade and other payables with expired legal term |
(15 |
) |
(55 |
) |
|
(2 |
) |
(40 |
) |
|
(12 |
) |
(14 |
) |
|
- |
|
(1 |
) |
EBITDA |
15,025 |
|
15,322 |
|
|
11,588 |
|
10,986 |
|
|
4,376 |
|
3,259 |
|
|
47 |
|
234 |
|
EBITDA,
margin |
19 |
% |
20 |
% |
|
33 |
% |
32 |
% |
|
9 |
% |
7 |
% |
|
0 |
% |
2 |
% |
*** including inter-segment
operations |
|
Income tax,
deferred tax related to the consolidated group of taxpayers are not
allocated to segments as they are managed on the group basis. |
Attachment B
INTERIM CONDENSED CONSOLIDATED STATEMENT OF PROFIT (LOSS)
AND OTHER COMPREHENSIVE INCOME for the six months ended
June 30, 2019 |
(All amounts are in millions of Russian rubles, unless stated
otherwise) |
|
|
|
|
|
|
|
Six months ended June 30, |
|
Six months ended June 30, |
|
|
2019 |
|
2018 |
|
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|
Revenue from contracts with
customers |
|
153,326 |
|
|
157,038 |
|
Cost of sales |
|
(94,022 |
) |
|
(85,384 |
) |
Gross
profit |
|
59,304 |
|
|
71,654 |
|
Selling and distribution
expenses |
|
(27,549 |
) |
|
(28,851 |
) |
Allowance for expected credit
losses on financial assets |
|
(449 |
) |
|
(528 |
) |
Taxes other than income
taxes |
|
(2,208 |
) |
|
(2,396 |
) |
Administrative and other
operating expenses |
|
(8,664 |
) |
|
(7,885 |
) |
Other operating income |
|
325 |
|
|
647 |
|
Total selling,
distribution and operating income and (expenses), net |
|
(38,545 |
) |
|
(39,013 |
) |
Operating
profit |
|
20,759 |
|
|
32,641 |
|
|
|
|
|
|
Finance income |
|
490 |
|
|
7,863 |
|
Finance costs including fines
and penalties on overdue loans and borrowings and leases
payments |
|
(19,989 |
) |
|
(21,445 |
) |
Foreign exchange gain (loss),
net |
|
14,630 |
|
|
(11,580 |
) |
Share of profit (loss) of
associates, net |
|
11 |
|
|
36 |
|
Other income |
|
71 |
|
|
401 |
|
Other expenses |
|
(370 |
) |
|
(171 |
) |
Total other income and
(expense), net |
|
(5,157 |
) |
|
(24,896 |
) |
Profit before
tax |
|
15,602 |
|
|
7,745 |
|
|
|
|
|
|
Income tax expense |
|
(2,168 |
) |
|
(2,465 |
) |
Profit for the
period |
|
13,434 |
|
|
5,280 |
|
|
|
|
|
|
Attributable
to: |
|
|
|
|
Equity shareholders of Mechel
PAO |
|
12,745 |
|
|
4,693 |
|
Non-controlling interests |
|
689 |
|
|
587 |
|
|
|
|
|
|
Other comprehensive
income |
|
|
|
|
Other comprehensive loss that
may be reclassified to profit or loss in subsequent periods,
net of income tax |
|
(839 |
) |
|
(321 |
) |
Exchange differences on
translation of foreign operations |
|
(839 |
) |
|
(321 |
) |
Other comprehensive (loss)
income not to be reclassified to profit or loss in subsequent
periods, net of income tax |
|
(248 |
) |
|
6 |
|
Re-measurement of defined
benefit plans |
|
(248 |
) |
|
6 |
|
Other comprehensive
loss for the period, net of tax |
|
(1,087 |
) |
|
(315 |
) |
Total comprehensive
income for the period, net of tax |
|
12,347 |
|
|
4,965 |
|
|
|
|
|
|
Attributable
to: |
|
|
|
|
Equity shareholders of Mechel
PAO |
|
11,664 |
|
|
4,378 |
|
Non-controlling interests |
|
683 |
|
|
587 |
|
|
|
|
|
|
Earnings per
share |
|
|
|
|
Weighted average number of
common shares |
|
416,270,745 |
|
|
416,270,745 |
|
Basic and diluted, profit for
the period attributable to common equity shareholders of Mechel PAO
(Russian rubles per share) |
|
30,62 |
|
|
11,27 |
|
INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL
POSITION as of June 30, 2019 |
(All amounts are in millions of Russian rubles) |
|
|
June 30, 2019 |
|
December 31, 2018 |
|
|
(unaudited) |
|
|
|
|
|
|
|
Assets |
|
|
|
|
Non-current
assets |
|
|
|
|
Property, plant and equipment |
|
195,729 |
|
|
189,879 |
|
Mineral licenses |
|
31,589 |
|
|
32,068 |
|
Goodwill and other intangible
assets |
|
16,818 |
|
|
16,883 |
|
Investments in associates |
|
304 |
|
|
293 |
|
Deferred tax assets |
|
7,345 |
|
|
5,488 |
|
Other non-current assets |
|
623 |
|
|
630 |
|
Non-current financial
assets |
|
231 |
|
|
244 |
|
Total non-current
assets |
|
252,639 |
|
|
245,485 |
|
|
|
|
|
|
Current
assets |
|
|
|
|
Inventories |
|
42,793 |
|
|
43,423 |
|
Income tax receivables |
|
61 |
|
|
121 |
|
Trade and other
receivables |
|
20,338 |
|
|
17,612 |
|
Other current assets |
|
6,877 |
|
|
8,673 |
|
Other current financial
assets |
|
313 |
|
|
508 |
|
Cash and cash equivalents |
|
3,772 |
|
|
1,803 |
|
Total current
assets |
|
74,154 |
|
|
72,140 |
|
Total
assets |
|
326,793 |
|
|
317,625 |
|
|
|
|
|
|
Equity and
liabilities |
|
|
|
|
Equity |
|
|
|
|
Common shares |
|
4,163 |
|
|
4,163 |
|
Preferred shares |
|
833 |
|
|
833 |
|
Additional paid-in
capital |
|
24,378 |
|
|
24,378 |
|
Accumulated other
comprehensive income |
|
690 |
|
|
1,771 |
|
Accumulated deficit |
|
(263,418 |
) |
|
(274,186 |
) |
Equity attributable to
equity shareholders of Mechel PAO |
|
(233,354 |
) |
|
(243,041 |
) |
Non-controlling interests |
|
10,457 |
|
|
9,846 |
|
Total
equity |
|
(222,897 |
) |
|
(233,195 |
) |
|
|
|
|
|
Non-current
liabilities |
|
|
|
|
Loans and borrowings |
|
10,001 |
|
|
6,538 |
|
Lease liabilities |
|
8,115 |
|
|
2,413 |
|
Other non-current financial
liabilities |
|
46,488 |
|
|
44,510 |
|
Other non-current
liabilities |
|
112 |
|
|
120 |
|
Pension obligations |
|
4,076 |
|
|
3,819 |
|
Provisions |
|
4,529 |
|
|
3,719 |
|
Deferred tax liabilities |
|
13,623 |
|
|
13,506 |
|
Total non-current
liabilities |
|
86,944 |
|
|
74,625 |
|
|
|
|
|
|
Current
liabilities |
|
|
|
|
Loans and borrowings,
including interest payable, fines and penalties on overdue amounts
of RUB 10,149 million and RUB 9,877 million as of June 30, 2019 and
December 31, 2018, respectively |
|
390,287 |
|
|
412,294 |
|
Trade and other payables |
|
37,366 |
|
|
34,800 |
|
Lease liabilities |
|
8,234 |
|
|
5,880 |
|
Income tax payable |
|
8,923 |
|
|
6,425 |
|
Taxes and similar charges
payable other than income tax |
|
7,132 |
|
|
6,106 |
|
Advances received and other
current liabilities |
|
4,814 |
|
|
5,096 |
|
Pension obligations |
|
797 |
|
|
772 |
|
Provisions |
|
5,193 |
|
|
4,822 |
|
Total current
liabilities |
|
462,746 |
|
|
476,195 |
|
Total
liabilities |
|
549,690 |
|
|
550,820 |
|
Total equity and
liabilities |
|
326,793 |
|
|
317,625 |
|
|
|
|
|
|
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS for
the six months ended June 30, 2019 |
(All amounts are in millions of Russian rubles) |
|
|
Six months ended June 30, |
|
Six months ended June 30, |
|
|
2019 |
|
2018 |
|
|
(unaudited) |
|
(unaudited) |
Cash flows from
operating activities |
|
|
|
|
Profit for the
period |
|
13,434 |
|
|
5,280 |
|
Adjustments to reconcile
profit to net cash provided by operating activities |
|
|
|
|
Depreciation of property,
plant and equipment and amortisation of mineral licenses and other
intangible assets |
|
7,183 |
|
|
6,991 |
|
Foreign exchange (gain) loss,
net |
|
(14,630 |
) |
|
11,580 |
|
Deferred income tax
benefit |
|
(1,672 |
) |
|
(678 |
) |
Changes in allowance for
expected credit losses and write-off of trade and other
receivables and payables, net |
|
385 |
|
|
531 |
|
Write-off of inventories to
net realisable value |
|
621 |
|
|
710 |
|
Impairment of goodwill and
other non-current assets and loss on write-off of non-current
assets |
|
216 |
|
|
252 |
|
Finance income |
|
(490 |
) |
|
(7,863 |
) |
Finance costs including fines
and penalties on overdue loans and borrowings and lease
payments |
|
19,989 |
|
|
21,445 |
|
Provisions for legal claims,
taxes and other provisions |
|
2,775 |
|
|
1,157 |
|
Other |
|
204 |
|
|
27 |
|
|
|
|
|
|
Changes in working capital
items |
|
|
|
|
Trade and other
receivables |
|
(3,952 |
) |
|
(1,023 |
) |
Inventories |
|
(2,190 |
) |
|
(4,221 |
) |
Trade and other payables |
|
2,231 |
|
|
736 |
|
Advances received |
|
(275 |
) |
|
932 |
|
Taxes payable and other
liabilities |
|
2,725 |
|
|
1,588 |
|
Other current assets |
|
1,407 |
|
|
(139 |
) |
|
|
|
|
|
Income tax paid |
|
(1,165 |
) |
|
(2,501 |
) |
Net cash provided by
operating activities |
|
26,796 |
|
|
34,804 |
|
|
|
|
|
|
Cash flows from
investing activities |
|
|
|
|
Interest received |
|
56 |
|
|
37 |
|
Royalty and other proceeds
associated with disposal of subsidiaries |
|
17 |
|
|
3 |
|
Proceeds from loans issued and
other investments |
|
310 |
|
|
5 |
|
Proceeds from disposals of
property, plant and equipment |
|
207 |
|
|
64 |
|
Purchases of property, plant
and equipment |
|
(2,584 |
) |
|
(2,155 |
) |
Purchases of intangible
assets |
|
- |
|
|
(150 |
) |
Interest paid,
capitalised |
|
(92 |
) |
|
(267 |
) |
Net cash used in
investing activities |
|
(2,086 |
) |
|
(2,463 |
) |
|
|
|
|
|
Cash flows from
financing activities |
|
|
|
|
Proceeds from loans and
borrowings, including proceeds from factoring arrangement of
RUB 156 million and RUB 3,193 million for the six months
ended June 30, 2019 and 2018, respectively |
|
7,130 |
|
|
4,054 |
|
Repayment of loans and
borrowings, including payments of factoring arrangement of RUB
2,066 million and nil for the six months ended June 30, 2019,
and 2018, respectively |
|
(11,767 |
) |
|
(15,256 |
) |
Dividends paid to
non-controlling interests |
|
(6 |
) |
|
(5 |
) |
Interest paid, including fines
and penalties |
|
(15,811 |
) |
|
(16,818 |
) |
Repayment of lease
obligations |
|
(833 |
) |
|
(1,474 |
) |
Effect of sale and leaseback
transactions |
|
87 |
|
|
- |
|
Deferred payments for
acquisition of assets |
|
(52 |
) |
|
(406 |
) |
Deferred consideration paid
for the acquisition of subsidiaries in prior periods |
|
(361 |
) |
|
(2,393 |
) |
Net cash used in
financing activities |
|
(21,613 |
) |
|
(32,298 |
) |
|
|
|
|
|
Foreign exchange (gain) loss
on cash and cash equivalents, net |
|
(608 |
) |
|
37 |
|
Changes in allowance for
expected credit losses on cash and cash equivalents |
|
(16 |
) |
|
(32 |
) |
Net increase in cash
and cash equivalents |
|
2,473 |
|
|
48 |
|
|
|
|
|
|
Cash and cash equivalents at
beginning of period |
|
1,803 |
|
|
2,452 |
|
Cash and cash
equivalents, net of overdrafts at beginning of
period |
|
380 |
|
|
1,223 |
|
|
|
|
|
|
Cash and cash equivalents at
end of period |
|
3,772 |
|
|
2,936 |
|
Cash and cash
equivalents, net of overdrafts at end of period |
|
2,853 |
|
|
1,271 |
|
There were certain reclassifications to conform
with the current period presentation. These interim condensed
consolidated financial statements were prepared by Mechel PAO in
accordance with IFRS and have not been audited by the independent
auditor. If these interim condensed consolidated financial
statements are audited in the future, the audit could reveal
differences in our consolidated financial results and we cannot
assure that any such differences would not be material.
Mechel PAO (NYSE:MTL)
過去 株価チャート
から 11 2024 まで 12 2024
Mechel PAO (NYSE:MTL)
過去 株価チャート
から 12 2023 まで 12 2024