June 7, 2017. Moscow, Russia.
RusHydro Group (hereinafter referred to as the “Group”,
ticker symbol: MOEX, LSE: HYDR; OTCQX: RSHYY) announces its condensed
consolidated interim unaudited financial information prepared in
accordance with International Financial Reporting Standards (IFRS)
for the 1st quarter of 2017.
Key highlights for 1Q 2017:
Financial results reflected substantial
increase in capacity sales following commissioning of Zelenchukskaya
hybrid HPP, 100% liberalization of hydropower capacity market in
Siberia, interim results of implementation of cost optimization
measures and operating and investment efficiency program, as well as
divestment of LLC Power Retail Company of Bashkortostan (LLC ESC
Bashkortostan) in the end of 2016;
Decrease in revenue in 1Q 2017 – 4.0%
(increase in comparable revenue, excluding contribution of LLC ESC
Bashkortostan – 5%);
1Q 2017 EBITDA – RUB 30,234 mn (+11.1%,
excluding contribution of LLC ESC Bashkortostan increase in
comparable EBITDA – 14.7%);
Decrease in operating expenses 1Q 2017 –
9.3% (increase in comparable operating expenses excluding
contribution of LLC ESCB – only 0.6%);
Net profit for 1Q 2017 – RUB 18,806 mn
(+25.0%); net profit adjusted for non-cash items – RUB 20,390 mn
(+21.0%).
1Q 2017/2016 highlights (in RUB mn)
|
|
|
|
Comparable data
(excl. LLC ESC Bashkortostan)[1]
|
|
1Q/17
|
1Q/16
|
chg.
|
1Q/16
|
chg.
|
Revenue, including
|
103,359
|
107,707
|
-4.0%
|
98,442
|
5.0%
|
Revenue
|
98,779
|
104,404
|
-5.4%
|
95,139
|
3.8%
|
Government grants
|
4,580
|
3,303
|
38.7%
|
3,303
|
38.7%
|
Operating expenses
|
78,869
|
86,951
|
-9.3%
|
78,373
|
0.6%
|
EBITDA[2]
|
30,234
|
27,212
|
11.1%
|
26,366
|
14.7%
|
Net profit
|
18,806
|
15,047
|
25.0%
|
14,712
|
27.8%
|
Net profit (adj.)[3]
|
20,390
|
16,854
|
21.0%
|
16,425
|
24.1%
|
Operating results
In the 1st quarter of 2017, total electricity
generation by power plants of RusHydro Group amounted to 29,126 GWh,
a 5.4% decrease as compared to the same period of 2016. In the 1st
quarter of 2017, hydropower (HPPs) and pumped storage power plants
(PSPPs) of RusHydro Group decreased electricity generation by 3.4% to
20,452 GWh, output by thermal (TPPs) and geothermal plants located in
the Far East of Russia in the 1st quarter of 2017 decreased by 9.8%
to 8,673 GWh.
Events in January–
March 2017
In January 2017, the Company finalized
execution of pre-emptive right by eligible shareholders to acquire
Company’s shares of additional issue, registered by Bank of Russia
on 7 December 2016. During the pre-emptive right period the Company
placed 33,348,661 additional shares priced at RUB 1 per share, or
0.08% of the total volume of additional issue.
In March 2017, the Company and PJSC Bank VTB
signed agreements related to a purchase of 55 bn ordinary shares of
the Company (40 bn shares of the new issue and 15 bn shares of
quasi-treasury stock) and conclusion of a 5-year non-deliverable
forward contract in respect of these shares. The cash in the amount
of RUB 55 bn received by the Company through the sale of shares was
used to repay the debt of RAO ES East subgroup. In accordance with
the forward contract, the Company has no obligation to buy back its
own shares; for the purposes of final settlement under the forward
contract it is envisaged that PJSC Bank VTB sells the Company’s
shares. Any difference between PJSC Bank VTB’s income from the
sale of the above shares at the end of the forward contract and the
forward price is due to be settled in cash between the Company and
PJSC Bank VTB. The forward price is defined as the purchase cost of
the shares increased by the total amount of interests charged less
total dividends paid during the contract period.
Revenue
Revenue breakdown 1Q 2017/2016 (in RUB
mn)
|
|
|
|
Comparable data
(excl. LLC ESC Bashkortostan)[1]
|
|
1Q’17
|
1Q’16
|
chg.
|
1Q’16
|
chg
|
Electricity sales
|
66,599
|
74,268
|
-10.3%
|
65,031
|
2.4%
|
Heat and hot water sales
|
15,668
|
15,796
|
-0.8%
|
15,796
|
-0.8%
|
Capacity sales
|
10,588
|
8,872
|
19.3%
|
8,872
|
19.3%
|
Other sales
|
5,924
|
5,468
|
8.3%
|
5,440
|
8.9%
|
Revenue
|
98,779
|
104,404
|
-5.4%
|
95,139
|
3.8%
|
Government grants
|
4,580
|
3,303
|
38.7%
|
3,303
|
38.7%
|
Total Revenue
|
103,359
|
107,707
|
-4.0%
|
98,442
|
5.0%
|
In the 1st quarter of 2017, total
revenue of the Group decreased by 4.0% to RUB 103,359 mn against RUB
107,707 mn for same period last year. The change is associated with
the following key factors:
decrease in revenue from electricity sales of
ESC RusHydro subgroup due to sale of LLC ESC Bashkortostan and
decrease revenue of PJSC Krasnoyarskenergosbyt following reduced
output to customers;
decrease in revenue from electricity and
capacity sales of PJSC RusHydro on back of insignificant output
reduction (-3.3%);
increase in revenue from capacity sales
following commissioning of Zelenchukskaya hybrid hydropower plant in
Karachayevo-Cherkessia, sold under capacity delivery agreement;
increase in revenue from capacity sales in
the 1st quarter of 2017 against the same period of 2016
due to higher capacity auction price for hydropower plants in the
2nd price zone on the back of redistribution of volumes
of capacity sold between capacity auctions and free bilateral
agreements and following 100% liberalization of hydropower capacity
market in Siberia as of May 1, 2016;
increase in revenue from electricity sales of
RAO ES East subgroup segment following tariff growth and increased
electricity output to customers.
Operating
expenses[4]
Operating expenses in 1Q 2017/2016 (in
RUB mn)
|
|
|
|
Comparable data
(excl. LLC ESC Bashkortostan)[1]
|
|
1Q’17
|
1Q’16
|
chg.
|
1Q’16
|
chg.
|
Employee benefit expenses
|
18,662
|
18,287
|
2.1%
|
18,118
|
3.0%
|
Fuel expenses
|
17,900
|
19,432
|
-7.9%
|
19,432
|
-7.9%
|
Purchased electricity and capacity
|
11,622
|
17,290
|
-32.8%
|
11,773
|
-1.3%
|
Electricity distribution expenses
|
11,802
|
12,684
|
-7.0%
|
10,049
|
17.4%
|
Third parties services
|
7,209
|
7,192
|
0.2%
|
7,126
|
1.2%
|
Depreciation and amortization
|
5,683
|
6,194
|
-8.2%
|
6,043
|
-6.0%
|
Taxes other than on income
|
2,680
|
2,475
|
8.3%
|
2,474
|
8.3%
|
Other materials
|
1,812
|
1,465
|
23.7%
|
1,462
|
23.9%
|
Water usage expenses
|
797
|
781
|
2.0%
|
781
|
2.0%
|
Other expenses
|
702
|
1,151
|
-39.0%
|
1,115
|
-37.0%
|
TOTAL
|
78,869
|
86,951
|
-9.3%
|
78,373
|
0.6%
|
Total operating expenses (excluding losses on
impairment) in the 1st quarter of 2017 decreased by 9.3% to RUB
78,869 mn against RUB 86,951 mn in the same period of 2016.
Major factors affecting expenses:
implementation of program aimed at improving
operating and investment efficiency and reducing costs which
provides for optimization of expenses related to the headquarters of
PJSC RusHydro and RAO ES East subgroup, as well as other
non-operating costs;
disposal of LLC ESC Bashkortostan in the end
of 2016;
increase in electricity distribution expenses
due to growth of electricity transmission tariff, as well as
increase in electricity output;
decrease of fuel expenses mainly as a result
of decreased electricity and heat output of JSC DGK and increase in
fuel purchase from the Group companies;
growth of employee benefit expenses as a
result of quarterly indexation of tariff rates and salaries of
personnel of PJSC RusHydro branches and RAO ES East subgroup’s
subsidiaries in accordance with utilities employees’ union
agreement.
Profit
In the reporting period, EBITDA increased by 11.1%
to RUB 30,234 mn compared to RUB 27,212 mn for the same period of
previous year.
In the 1st quarter of 2017, the Group’s
net profit increased by 25.0% to RUB 18,806 mn compared to RUB 15,047
mn for the previous year.
Adjusted net profit in the reporting period
increased by 21.0% against RUB 16,854 mn for the same period of the
previous year and amounted to RUB 20,390 mn. The difference between
the reported and adjusted profit is attributed mainly to the
following non-cash effects:
accrual of impairment of property, plants and
equipment in the amount of RUB 871 mn;
accrual of impairment of accounts receivable
in the amount of RUB 975 mn resulting from analysis of past due
receivables and estimation of their collectability;
loss on sale of property, plant and equipment
in the amount of RUB 61 mn.
Keyindicatorsoffinancialposition
As of March 31, 2017, the Group's assets increased
by RUB 22,721 mn (+2.3%) to RUB 1,006,167 mn against the comparable
figure as at December 31, 2016. Change in assets is primarily
attributable to:
increase in property, plant and equipment due
to implementation of investment program by the Group;
increase in cash equivalents and deposits;
increase in accounts receivable.
As at the end of the reporting period, the Group's
liabilities decreased by RUB 1,508 mn
(-0.5%) from December 31,
2016, to RUB 331,006 mn.
Change in the liabilities was mainly a result of
decrease of accounts payable. Structure of the liabilities of the
Group underwent significant changes:
in the result of additional share issue in
2016-2017 the Group recognized liabilities on shares issued in the
amount of RUB 40,033 mn;
proceeds from the share issue were fully
allocated to redemption of loans of RAO ES East subgroup, leading to
reduction of liabilities under loans of the Group by RUB 49,405 mn;
the Group recognized liabilities under
non-deliverable forward contract on own shares with PJSC VTB Bank in
the amount of RUB 10,013 mn.
Non-deliverable forward contract
for shares
In March 2017, the Company entered into a
non-deliverable forward transaction for 55 bn of shares with PJSC
Bank VTB (the “Bank”) for 5 years.
According to the forward contract, the forward
value is determined as the purchase consideration paid by the Bank
for the shares plus the accrued interest for the accounting period.
The contract provides for quarterly prepayments of the forward value
over its effective period. In addition, the forward value of shares
and the amount of prepayment are determined excluding the amounts
equivalent to dividends received by the Bank over the effective
period of the forward contract.
At 31 March 2017, the liability under the forward
contract is recorded as a long-term derivative financial instrument
at fair value through profit or loss in the amount of RUB 9,609 mn.
The fair value of the forward contract at the initial recognition of
the instrument was RUB 10,013 mn and it was recorded within equity as
the result of the shareholder transaction. Subsequent changes in the
fair value of the non-deliverable forward contract is recorded within
profit or loss.
In the consolidated financial statements of
RusHydro Group, the fair value of the forward contract is decreased
by the bank fee of RUB 275 mn, which is charged to profit or loss in
proportion to the term of the forward contract.
Events after the reporting date
As of April 1, 2017 the management structure
of Group’s subsidiary – PJSC RAO ES of East has changed.
Management authority for subsidiaries of RAO ES East subgroup has
been transferred to Far East Division established within
headquarters of PJSC RusHydro.
On 11 May 2017, the placement of the
Company’s ordinary shares under additional share issue 2016–2017
was completed. 40,033,348,661 shares were placed as a result of the
additional issue, which represents 99.02% of the additional issue's
total number of securities. The placed securities were paid by cash.
In May 2017, the Board of Directors
recommended the AGM dividend payment in the amount of RUB 0.0466245
per share. Total amount of dividends will reach RUB 19,875 mn or 50%
of net profit for 2016 under IFRS.
[1]
Here and henceforth comparable data for 2016 excluding contribution
of LLC ESC Bashkortostan, sold in the end of 2016, are based on
management accounting and are given only for information.
[2]
EBITDA is calculated as operating profit / loss excluding
depreciation of PPE and amortization of intangible assets, and
non-cash items of operating expenses.
[3]
Net profit is adjusted for the effects of impairment of PP&E,
accounts receivable, loss on disposal of PP&E.
[4]
Here and henceforth operating expenses do not include losses from
impairment.
|