Mechel PAO (MOEX: MTLR, NYSE: MTL), a leading Russian
mining and steel group, announces financial results for the 1Q
2019.
Mechel PAO’s Chief Executive Officer Oleg
Korzhov commented:“The first quarter’s financial results
demonstrated positive dynamics compared to previous period. Upon
stable revenue, EBITDA went up by 2%, while operating profit and
profit attributable to Mechel PAO’s shareholders showed major
growth.“As a key factor impacting the company’s results in this
reporting period, I must note that the mining division restrained
mining dynamics as planned to offload accumulated product stocks.
At the same time, the division increased sales to third parties of
practically all product types except anthracites, and demonstrated
financial growth. The steel division did not allow any major slumps
in revenue despite the winter inactivity in construction markets,
but its results were subject to a negative impact of iron ore
prices growth.“Later this year we continue to consistently pursue
measures aimed at upgrading our mining fleet to restore and then
increase coal mining volumes, as well as a large-scale repair
program at our steel division’s facilities.”
Consolidated Results For The
1Q2019
Mln rubles |
1Q’ 19 |
1Q’ 18 |
% |
1Q’ 19 |
4Q’ 18 |
% |
Revenuefrom contracts with external customers |
74,856 |
|
74,852 |
|
0% |
|
74,856 |
|
75,571 |
|
-1% |
|
Operating profit |
10,837 |
|
13,383 |
|
-19% |
|
10,837 |
|
1,978 |
|
448% |
|
EBITDA |
15,322 |
|
18,436 |
|
-17% |
|
15,322 |
|
15,021 |
|
2% |
|
EBITDA, margin |
20% |
|
25% |
|
|
20% |
|
20% |
|
|
Profitattributable to equity shareholders of
Mechel PAO |
11,336 |
|
3,293 |
|
244% |
|
11,336 |
|
1,631 |
|
595% |
|
Mechel PAO’s Chief Financial Officer Nelli
Galeeva commented:“Consolidated EBITDA in 1Q2019 was 15.3 billion
rubles, which is 2% more quarter-on-quarter. Profit attributable to
Mechel PAO’s shareholders went up nearly seven times in 1Q2019
quarter-on-quarter to reach 11.3 billion rubles. Growth of foreign
exchange gains on foreign currency debt had a major impact on this
indicator’s dynamics as the ruble strengthened against US dollar
and euro in this reporting period.“Despite a minor decrease in cash
flow from our core operations, the operating cash flow remains
sufficient not only for ensuring the Group’s operational needs, but
also for bringing down its leverage. The Group’s net debt excluding
penalties, fines and other non-current financial liabilities went
down by 12 billion rubles as compared to where it stood as of
December 31, 2018, totaling 411 billion rubles.“The debt’s decrease
was partly offset by our recognition of additional long-term lease
obligations of 3.8 billion rubles under IFRS 16 Leases standard was
applied starting January 1, 2019.“Our financial expenditure went
down by 0.2 billion rubles from 10.3 billion rubles in 4Q2018 to
10.1 billion rubles in this reporting period due to lower average
foreign currency exchange rates. Interest paid in 1Q2019, including
PIK interest, went down by 5% quarter-on-quarter and totaled 7.7
billion rubles.“Net debt to EBITDA ratio was 5.7 by the end of
1Q2019.“In our mining segment, 1Q2019 revenue from sales to third
parties totaled 24.5 billion rubles, which is 4% higher
quarter-on-quarter. Gross profit also went up by nearly 2 billion
rubles or 11%, and EBITDA by 2.1 billion rubles or 23%
quarter-on-quarter. This was due to an increase in coal volume
product sales.“In 1Q2019, steel product sales remained at the
previous quarter’s level, but the seasonal price slump on the steel
division’s key products combined with high iron ore and ferroalloys
prices led to a decrease in gross margin from 22% in 4Q2018 to 16%
in this reporting period, and a 46% quarter-on-quarter decrease in
EBITDA from 6.0 billion rubles to 3.3 billion rubles.”
Mining Segment
Mechel Mining Management OOO’s Chief Executive
Officer Pavel Shtark noted:“Our mining facilities’ operational
plans for the first quarter were amended to include a decrease in
mining volumes as we have accumulated major coal stockpiles by last
year’s end due to railcar shortages. As a result, mining volumes
went down by 19% quarter-on-quarter. At the same time, coking coal
concentrate sales to third parties went up by 3%, PCI sales
increased by 7% and thermal coal sales went up by 45%. This enabled
us to reduce significantly our stocks while cutting down unit costs
in most of the division’s facilities, partly by optimizing
equipment repair expenses, which are traditionally high in
extremely low winter temperatures. Overall, coal stockpiles went
down by nearly 30% in the first quarter.“As a result, in 1Q2019 the
division demonstrated improvement in financial results both
quarter-on-quarter and year-on-year. As revenue from sales to third
parties grew by 4% quarter-on-quarter, EBITDA went up by 23%.“One
of the division’s key tasks for this year is increasing mining
volumes. To do so we continue to upgrade and grow our mining
equipment fleet and prepare our resources for mining. I would like
to note that in 2019 we will see the launch of such major equipment
as EKG-18 and ESh-20/90 excavators which will enable us to improve
mining and stripping efficiency.”
Mln rubles |
1Q’ 19 |
1Q’ 18 |
% |
1Q’ 19 |
4Q’ 18 |
% |
Revenue from contracts with external
customers |
24,545 |
|
22,724 |
|
8% |
|
24,545 |
|
23,566 |
|
4% |
|
Revenueinter-segment |
9,473 |
|
9,412 |
|
1% |
|
9,473 |
|
9,089 |
|
4% |
|
EBITDA |
10,986 |
|
10,483 |
|
5% |
|
10,986 |
|
8,934 |
|
23% |
|
EBITDA, margin |
32% |
|
33% |
|
|
32% |
|
27% |
|
|
Steel Segment
Mechel-Steel Management Company OOO’s Chief
Executive Officer Andrey Ponomarev noted:“This reporting period was
characterized by a seasonal slump in demand for construction
products which account for a major share in the division’s sales.
This factor did not lead to a significant quarter-on-quarter
decrease in overall sales volumes tonnage-wise, but had a negative
impact on price levels. As a result, revenue from sales to third
parties went down by 5% quarter-on-quarter. Higher iron ore prices
due to the global growth of ore prices as well as the strengthening
of our national currency led to increased production costs, which
were reflected in a lower EBITDA and EBITDA margin
quarter-on-quarter.“In the second quarter, iron ore prices continue
to grow as market participants worry over news of pessimistic
forecasts for iron ore production in Australia, especially as iron
ore supply from Brazil is expected to plunge. The persisting
escalation of a trade conflict between the United States and China
also supports the price growth trend. At the same time, by the
second quarter’s end, we are expecting business activity on
Russia’s construction steel market to recover and that may bring up
prices for our division’s products.“We have planned a whole series
of major repairs and equipment maintenance for our facilities. This
will enable us to maintain stable output of steel and finished
products as well as reduce our facilities’ impact on the
environment. At the same time, our plans for output of the most
high value-added products envisages a year-on-year production
growth.”
Mln rubles |
1Q’ 19 |
1Q’ 18 |
% |
1Q’ 19 |
4Q’ 18 |
% |
Revenue from contracts with external
customers |
42,062 |
|
44,238 |
|
-5% |
|
42,062 |
|
44,076 |
|
-5% |
|
Revenueinter-segment |
1,595 |
|
1,590 |
|
0% |
|
1,595 |
|
1,654 |
|
-4% |
|
EBITDA |
3,259 |
|
6,204 |
|
-47% |
|
3,259 |
|
6,030 |
|
-46% |
|
EBITDA, margin |
7% |
|
14% |
|
|
7% |
|
13% |
|
|
Power Segment
Mechel-Energo OOO’s Chief Executive Officer
Denis Graf noted:“The division’s 1Q2019 financial results grew
predictably quarter-on-quarter as the heating season peaked and
sales on the capacity market went up. The division demonstrated a
year-on-year revenue growth due to increased electricity and
capacity sales, but outstripping growth of production costs linked
to increased prices for electricity purchased led to a lower
EBITDA.”
Mln rubles |
1Q’ 19 |
1Q’ 18 |
% |
1Q’ 19 |
4Q’ 18 |
% |
Revenue from contracts with external
customers |
8,249 |
|
7,891 |
|
5% |
|
8,249 |
|
7,929 |
|
4% |
|
Revenueinter-segment |
4,400 |
|
4,037 |
|
9% |
|
4,400 |
|
4,298 |
|
2% |
|
EBITDA |
234 |
|
737 |
|
-68% |
|
234 |
|
166 |
|
41% |
|
EBITDA, margin |
2% |
|
6% |
|
|
2% |
|
1% |
|
|
Alexey LukashovDirector of Investor RelationsMechel
PAOPhone: 7-495-221-88-88Fax:
7-495-221-88-00alexey.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.
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 |
31.03.2019 |
|
31.12.2018 |
|
Loans and borrowings, excluding interest payable,
fines and penalties on overdue amounts |
382,280 |
|
402,417 |
|
Interest payable |
8,052 |
|
7,749 |
|
Non-current loans and borrowings |
11,510 |
|
6,538 |
|
Other non-current financial liabilities |
45,432 |
|
44,510 |
|
less Cash and cash equivalents |
(2,745) |
|
(1,803) |
|
Net debt, excluding lease liabilities, fines and penalties
on overdue amounts |
444,529 |
|
459,411 |
|
|
|
|
Current lease liabilities |
6,025 |
|
5,880 |
|
Non-current lease liabilities |
6,031 |
|
2,413 |
|
Net debt, excluding fines and penalties on overdue
amounts |
456,585 |
|
467,704 |
|
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 |
3m 2019 |
|
3m 2018 |
|
|
3m 2019 |
|
3m 2018 |
|
|
3m 2019 |
|
3m 2018 |
|
|
3m 2019 |
|
3m 2018 |
|
Profit (loss) attributable to equity shareholders of Mechel
PAO |
11,336 |
|
3,293 |
|
|
5,988 |
|
913 |
|
|
6,935 |
|
992 |
|
|
(220) |
|
(42) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortisation |
3,658 |
|
3,477 |
|
|
2,069 |
|
1,970 |
|
|
1,467 |
|
1,373 |
|
|
122 |
|
134 |
|
Foreign
exchange (gain) loss, net |
(11,979) |
|
(508) |
|
|
(2,611) |
|
(497) |
|
|
(9,350) |
|
(12) |
|
|
(18) |
|
1 |
|
Finance
costs including fines and penalties on overdue loans and borrowings
and leases payments |
10,085 |
|
10,463 |
|
|
6,247 |
|
7,700 |
|
|
3,875 |
|
2,979 |
|
|
164 |
|
158 |
|
Finance
income |
(232) |
|
(93) |
|
|
(262) |
|
(348) |
|
|
(163) |
|
(108) |
|
|
(8) |
|
(11) |
|
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 |
512 |
|
1,241 |
|
|
210 |
|
364 |
|
|
180 |
|
437 |
|
|
122 |
|
440 |
|
Profit
attributable to non-controlling interests |
378 |
|
238 |
|
|
180 |
|
29 |
|
|
197 |
|
172 |
|
|
1 |
|
37 |
|
Income
tax expense (benefit) |
1,131 |
|
10 |
|
|
(960) |
|
237 |
|
|
(77) |
|
189 |
|
|
(42) |
|
2 |
|
Effect of pension
obligations |
48 |
|
36 |
|
|
40 |
|
29 |
|
|
7 |
|
6 |
|
|
1 |
|
1 |
|
Other fines and penalties |
440 |
|
310 |
|
|
125 |
|
92 |
|
|
202 |
|
199 |
|
|
113 |
|
19 |
|
Gain on
restructuring and forgiveness of trade and other payables and
write-off of trade and other payables with expired legal term |
(55) |
|
(31) |
|
|
(40) |
|
(6) |
|
|
(14) |
|
(23) |
|
|
(1) |
|
(2) |
|
EBITDA |
15,322 |
|
18,436 |
|
|
10,986 |
|
10,483 |
|
|
3,259 |
|
6,204 |
|
|
234 |
|
737 |
|
EBITDA,
margin |
20% |
|
25% |
|
|
32% |
|
33% |
|
|
7% |
|
14% |
|
|
2% |
|
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Results |
|
Mining Segment *** |
|
Steel Segment*** |
|
Power Segment*** |
Mln rubles |
1q 2019 |
|
4q 2018 |
|
|
1q 2019 |
|
4q 2018 |
|
|
1q 2019 |
|
4q 2018 |
|
|
1q 2019 |
|
4q 2018 |
|
Profit (loss)
attributable to equity shareholders of Mechel PAO |
11,336 |
|
1,631 |
|
|
5,988 |
|
918 |
|
|
6,935 |
|
75 |
|
|
(220) |
|
(2,996) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortisation |
3,658 |
|
3,700 |
|
|
2,069 |
|
1,919 |
|
|
1,467 |
|
1,651 |
|
|
122 |
|
130 |
|
Foreign
exchange (gain) loss, net |
(11,979) |
|
7,171 |
|
|
(2,611) |
|
(696) |
|
|
(9,350) |
|
7,845 |
|
|
(18) |
|
23 |
|
Finance
costs including fines and penalties on overdue loans and borrowings
and leases payments |
10,085 |
|
10,323 |
|
|
6,247 |
|
6,447 |
|
|
3,875 |
|
4,093 |
|
|
164 |
|
169 |
|
Finance
income |
(232) |
|
(13,495) |
|
|
(262) |
|
(5,368) |
|
|
(163) |
|
(8,065) |
|
|
(8) |
|
(448) |
|
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 |
512 |
|
7,889 |
|
|
210 |
|
3,929 |
|
|
180 |
|
1,192 |
|
|
122 |
|
2,768 |
|
Net
result on the disposal of subsidiaries |
- |
|
(3) |
|
|
- |
|
- |
|
|
- |
|
(3) |
|
|
- |
|
- |
|
Profit
(loss) attributable to non-controlling interests |
378 |
|
(25) |
|
|
180 |
|
(42) |
|
|
197 |
|
53 |
|
|
1 |
|
(37) |
|
Income
tax expense (benefit) |
1,131 |
|
(3,507) |
|
|
(960) |
|
1,395 |
|
|
(77) |
|
(966) |
|
|
(42) |
|
(192) |
|
Effect of pension
obligations |
48 |
|
440 |
|
|
40 |
|
427 |
|
|
7 |
|
12 |
|
|
1 |
|
1 |
|
Other fines and penalties |
440 |
|
952 |
|
|
125 |
|
35 |
|
|
202 |
|
168 |
|
|
113 |
|
749 |
|
Gain on
restructuring and forgiveness of trade and other payables and
write-off of trade and other payables with expired legal term |
(55) |
|
(55) |
|
|
(40) |
|
(30) |
|
|
(14) |
|
(25) |
|
|
(1) |
|
(1) |
|
EBITDA |
15,322 |
|
15,021 |
|
|
10,986 |
|
8,934 |
|
|
3,259 |
|
6,030 |
|
|
234 |
|
166 |
|
EBITDA,
margin |
20% |
|
20% |
|
|
32% |
|
27% |
|
|
7% |
|
13% |
|
|
2% |
|
1% |
|
*** 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 three months ended
March 31, 2019(All amounts are in millions of Russian
rubles) |
|
|
Three monthsended March31,
2019 |
|
|
Three monthsended March31,
2018 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
Revenue from contracts with customers |
|
74,856 |
|
|
74,852 |
|
Cost of sales |
|
(45,248) |
|
|
(41,556) |
|
Gross
profit |
|
29,608 |
|
|
33,296 |
|
|
|
|
|
|
Selling and distribution
expenses |
|
(13,574) |
|
|
(14,451) |
|
Loss on write-off of
non-current assets |
|
(77) |
|
|
(132) |
|
Allowance for expected credit
losses on financial assets |
|
(120) |
|
|
(344) |
|
Taxes other than income
taxes |
|
(1,137) |
|
|
(1,267) |
|
Administrative and other
operating expenses |
|
(4,096) |
|
|
(3,959) |
|
Other operating income |
|
233 |
|
|
240 |
|
Total selling,
distribution and operating income and (expenses), net |
|
(18,771) |
|
|
(19,913) |
|
Operating
profit |
|
10,837 |
|
|
13,383 |
|
|
|
|
|
|
Finance income |
|
232 |
|
|
93 |
|
Finance costs including fines
and penalties on overdue loans and borrowings and leases
payments |
|
(10,085) |
|
|
(10,463) |
|
Foreign exchange gain (loss),
net |
|
11,979 |
|
|
508 |
|
Share of profit (loss) of
associates, net |
|
7 |
|
|
18 |
|
Other income |
|
55 |
|
|
31 |
|
Other expenses |
|
(180) |
|
|
(29) |
|
Total other income and
(expense), net |
|
2,008 |
|
|
(9,842) |
|
Profit before
tax |
|
12,845 |
|
|
3,541 |
|
|
|
|
|
|
Income tax expense |
|
(1,131) |
|
|
(10) |
|
Profit for the
period |
|
11,714 |
|
|
3,531 |
|
|
|
|
|
|
Attributable
to: |
|
|
|
|
Equity shareholders of Mechel
PAO |
|
11,336 |
|
|
3,293 |
|
Non-controlling interests |
|
378 |
|
|
238 |
|
|
|
|
|
|
Other comprehensive
income |
|
|
|
|
Other comprehensive loss that may
be reclassified to profit or loss in subsequent periods, net
of income tax: |
|
(387) |
|
|
(443) |
|
Exchange differences on
translation of foreign operations |
|
(387) |
|
|
(443) |
|
Other comprehensive income not to
be reclassified to profit or loss in subsequent periods, net of
income tax: |
|
14 |
|
|
3 |
|
Re-measurement of defined
benefit plans |
|
14 |
|
|
3 |
|
Other comprehensive
loss for the period, net of tax |
|
(373) |
|
|
(440) |
|
|
|
|
|
|
Total comprehensive
income for the period, net of tax |
|
11,341 |
|
|
3,091 |
|
|
|
|
|
|
Attributable
to: |
|
|
|
|
Equity shareholders of Mechel
PAO |
|
10,963 |
|
|
2,852 |
|
Non-controlling interests |
|
378 |
|
|
239 |
|
|
|
|
|
|
INTERIM
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION as of
March 31, 2019 |
(All amounts are in millions of Russian rubles) |
|
|
March 31,2019 |
|
|
December 31, 2018 |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
Non-current
assets |
|
|
|
|
Property, plant and equipment |
|
191,345 |
|
|
189,879 |
|
Mineral licenses |
|
31,882 |
|
|
32,068 |
|
Goodwill and other intangible
assets |
|
16,942 |
|
|
16,883 |
|
Investments in associates |
|
307 |
|
|
293 |
|
Deferred tax assets |
|
6,582 |
|
|
5,488 |
|
Other non-current assets |
|
654 |
|
|
630 |
|
Non-current financial
assets |
|
179 |
|
|
244 |
|
Total non-current
assets |
|
247,891 |
|
|
245,485 |
|
|
|
|
|
|
Current
assets |
|
|
|
|
Inventories |
|
43,603 |
|
|
43,423 |
|
Income tax receivables |
|
64 |
|
|
121 |
|
Trade and other
receivables |
|
20,146 |
|
|
17,612 |
|
Other current assets |
|
7,501 |
|
|
8,673 |
|
Other current financial
assets |
|
257 |
|
|
508 |
|
Cash and cash equivalents |
|
2,745 |
|
|
1,803 |
|
Total current
assets |
|
74,316 |
|
|
72,140 |
|
|
|
|
|
|
Total
assets |
|
322,207 |
|
|
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 |
|
1,398 |
|
|
1,771 |
|
Accumulated deficit |
|
(263,696) |
|
|
(274,186) |
|
Equity attributable to
equity shareholders of Mechel PAO |
|
(232,924) |
|
|
(243,041) |
|
Non-controlling interests |
|
10,110 |
|
|
9,846 |
|
Total
equity |
|
(222,814) |
|
|
(233,195) |
|
|
|
|
|
|
Non-current
liabilities |
|
|
|
|
Loans and borrowings |
|
11,510 |
|
|
6,538 |
|
Lease liabilities |
|
6,031 |
|
|
2,413 |
|
Other non-current financial
liabilities |
|
45,432 |
|
|
44,510 |
|
Other non-current
liabilities |
|
116 |
|
|
120 |
|
Pension obligations |
|
3,723 |
|
|
3,819 |
|
Provisions |
|
3,875 |
|
|
3,719 |
|
Deferred tax liabilities |
|
13,597 |
|
|
13,506 |
|
Total non-current
liabilities |
|
84,284 |
|
|
74,625 |
|
|
|
|
|
|
Current
liabilities |
|
|
|
|
Loans and borrowings, including
interest payable, fines and penalties on overdue amounts of RUB
10,198 million and RUB 9,877 million as of March 31, 2019 and
December 31, 2018, respectively |
|
392,478 |
|
|
412,294 |
|
Trade and other payables |
|
36,267 |
|
|
34,800 |
|
Lease liabilities |
|
6,025 |
|
|
5,880 |
|
Income tax payable |
|
7,742 |
|
|
6,425 |
|
Taxes and similar charges
payable other than income tax |
|
7,242 |
|
|
6,106 |
|
Advances received |
|
5,194 |
|
|
5,028 |
|
Other current liabilities |
|
64 |
|
|
68 |
|
Pension obligations |
|
793 |
|
|
772 |
|
Provisions |
|
4,932 |
|
|
4,822 |
|
Total current
liabilities |
|
460,737 |
|
|
476,195 |
|
|
|
|
|
|
Total
liabilities |
|
545,021 |
|
|
550,820 |
|
Total equity and
liabilities |
|
322,207 |
|
|
317,625 |
|
|
|
|
|
|
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS for
the three months ended March 31, 2019 |
(All amounts are in millions of Russian rubles) |
|
|
Three monthsended March31,
2019 |
|
|
Three monthsended March31,
2018 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
Cash flows from
operating activities |
|
|
|
|
Profit for the period |
|
11,714 |
|
|
3,531 |
|
Adjustments to reconcile profit to net cash provided
by operating activities |
|
|
|
|
Depreciation of property,
plant and equipment |
|
3,301 |
|
|
3,086 |
|
Amortisation of mineral
licenses and other intangible assets |
|
357 |
|
|
391 |
|
Foreign exchange (gain) loss,
net |
|
(11,979) |
|
|
(508) |
|
Deferred income tax
benefit |
|
(822) |
|
|
(1,761) |
|
Allowance for expected credit
losses on financial assets |
|
120 |
|
|
344 |
|
Write-off of trade and other
receivables |
|
- |
|
|
56 |
|
Write-off of inventories to
net realisable value |
|
291 |
|
|
680 |
|
Loss on write-off of
non-current assets |
|
77 |
|
|
132 |
|
Result from disposal of
non-current assets |
|
(67) |
|
|
29 |
|
Gain on restructuring and
forgiveness of trade and other payables and write-off of trade and
other payables with expired legal term |
|
(55) |
|
|
(31) |
|
Effect of pension
obligations |
|
48 |
|
|
36 |
|
Finance income |
|
(232) |
|
|
(93) |
|
Finance costs including fines and
penalties on overdue loans and borrowings and leases payments |
|
10,085 |
|
|
10,463 |
|
Provisions for legal claims,
taxes and other provisions |
|
1,485 |
|
|
931 |
|
Other |
|
75 |
|
|
(68) |
|
|
|
|
|
|
Changes in working capital items |
|
|
|
|
Trade and other
receivables |
|
(3,323) |
|
|
(2,834) |
|
Inventories |
|
(1,850) |
|
|
(3,120) |
|
Trade and other payables |
|
2,300 |
|
|
2,739 |
|
Advances received |
|
224 |
|
|
1,572 |
|
Taxes payable and other
liabilities |
|
1,935 |
|
|
2,521 |
|
Other current assets |
|
851 |
|
|
(122) |
|
|
|
|
|
|
Income tax paid |
|
(522) |
|
|
(1,304) |
|
|
|
|
|
|
Net cash provided by
operating activities |
|
14,013 |
|
|
16,670 |
|
|
|
|
|
|
Cash flows from
investing activities |
|
|
|
|
Interest received |
|
49 |
|
|
37 |
|
Proceeds from loans issued and
other investments |
|
272 |
|
|
5 |
|
Proceeds from disposals of
property, plant and equipment |
|
145 |
|
|
42 |
|
Purchases of property, plant
and equipment |
|
(1,082) |
|
|
(1,013) |
|
Purchases of intangible
assets |
|
- |
|
|
(75) |
|
Interest paid,
capitalised |
|
(30) |
|
|
(132) |
|
Net cash used in
investing activities |
|
(646) |
|
|
(1,136) |
|
|
|
|
|
|
Cash flows from
financing activities |
|
|
|
|
Proceeds from loans and
borrowings, including proceeds from factoring arrangement of RUB
132 million and RUB 5,303 million for the three months ended March
31, 2019 and 2018, respectively |
|
840 |
|
|
6,539 |
|
Repayment of loans and
borrowings, including payments from factoring arrangement of RUB
1,694 million and nil for the three months ended March 31, 2019 and
2018, respectively |
|
(4,304) |
|
|
(12,456) |
|
Dividends paid to
non-controlling interests |
|
(6) |
|
|
(1) |
|
Interest paid, including fines
and penalties |
|
(7,632) |
|
|
(8,515) |
|
Repayment of lease
obligations |
|
(515) |
|
|
(680) |
|
Deferred payments for
acquisition of assets |
|
(39) |
|
|
(187) |
|
Deferred consideration paid
for the acquisition of subsidiaries in prior periods |
|
(361) |
|
|
(1,058) |
|
Net cash used in
financing activities |
|
(12,017) |
|
|
(16,358) |
|
|
|
|
|
|
Foreign exchange (gain) loss
on cash and cash equivalents, net |
|
(364) |
|
|
40 |
|
Changes in allowance for
expected credit losses on cash and cash equivalents |
|
5 |
|
|
- |
|
|
|
|
|
|
Net increase
(decrease) in cash and cash equivalents |
|
991 |
|
|
(784) |
|
|
|
|
|
|
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 |
|
2,745 |
|
|
1,277 |
|
Cash and cash
equivalents, net of overdrafts at end of period |
|
1,371 |
|
|
439 |
|
|
|
|
|
|
|
|
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.____________________
* EBITDA - Adjusted EBITDA. Please find the calculation of
the Adjusted EBITDA and other non-IFRS measures used here and
hereafter in Attachment A.
** Calculations of Net debt could be differ from indicators
calculated in accordance with loan agreements upon dependence on
definitions in such agreements.
Mechel PAO (NYSE:MTL)
과거 데이터 주식 차트
부터 11월(11) 2024 으로 12월(12) 2024
Mechel PAO (NYSE:MTL)
과거 데이터 주식 차트
부터 12월(12) 2023 으로 12월(12) 2024