MECHEL REPORTS THE 1H 2015 FINANCIAL RESULTS
Revenue amounted to $2.3 billion
Consolidated EBITDA(a) amounted to $390 million
Net loss attributable to shareholders of Mechel OAO amounted to $239 million
Moscow, Russia September 11, 2015 Mechel OAO (MICEX: MTLR, NYSE: MTL), a leading
Russian mining and steel group, announces financial results for the 1H 2015.
Mechel OAOs Chief Executive Officer Oleg Korzhov commented:
The company has confidently passed through the first half of the year. In comparison with the same
period last year we have increased coal mining and pig iron and steel production. Financial results
for this half-a-year period are also good. Despite a decrease in revenue, we have demonstrated a
significant increase in EBITDA and EBITDA margin, with operational profit increasing multifold and
our debt down by nearly a quarter as compared to the first half of last year. In 2Q 2015, the
company has demonstrated net profit for the first time since 2012.
Our investment projects were developing successfully. Chelyabinsk Metallurgical Plants rails have
passed certification for supplies to Russian Railways OAO. The Elga deposit continues to increase
its mining volumes. Comparing to the same period last year, mining volumes have increased by more
than eight times, with the quarter-on-quarter rise at more than 20%.
At the same time, the companys chief efforts were focused on restructuring its debt portfolio.
Stable operational and financial results, as well as the rubles devaluation, lent significant
support to the negotiations. As of now, we have reached major progress. Negotiations with our
largest lenders ¯ Gazprombank and VTB Bank ¯ were concluded by signing agreements. Negotiations
with other lenders, including Sberbank, continue and are conducted in a constructive way. We may
expect that restructuring will be complete within a few months and the company will move to a new
and more stable stage of its development.
Consolidated Results For The 1H 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ mln. |
|
1H15 |
|
1H14 |
|
% |
|
2Q15 |
|
1Q15 |
|
% |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from external customers |
|
|
2,272 |
|
|
|
3,436 |
|
|
|
-34 |
% |
|
|
1,159 |
|
|
|
1,113 |
|
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income |
|
|
260 |
|
|
|
47 |
|
|
|
453 |
% |
|
|
108 |
|
|
|
152 |
|
|
|
-29 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (a) |
|
|
390 |
|
|
|
262 |
|
|
|
49 |
% |
|
|
179 |
|
|
|
211 |
|
|
|
-15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (a), margin |
|
|
17.2 |
% |
|
|
7.6 |
% |
|
|
|
|
|
|
15.4 |
% |
|
|
19.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) / income
attributable to shareholders of Mechel OAO |
|
|
|
(239) |
|
|
(648 |
) |
|
|
-63 |
% |
|
|
34 |
|
|
|
(273 |
) |
|
|
-112 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss |
|
|
(251 |
) |
|
|
(287 |
) |
|
|
-13 |
% |
|
|
(152 |
) |
|
|
(99 |
) |
|
|
54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt |
|
|
6,974 |
|
|
|
9,053 |
|
|
|
-23 |
% |
|
|
6,974 |
|
|
|
6,822 |
|
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade working capital |
|
|
(815 |
) |
|
|
68 |
|
|
|
-1.299 |
% |
|
|
(815 |
) |
|
|
(623 |
) |
|
|
31 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue decrease compared to the first half of 2014 was largely due to ruble
devaluation as most of the Groups revenue was ruble denominated. At the same time
quarter-on-quarter revenue has increased. |
|
|
The decline in dollar denominated production costs enabled us to increase EBITDA(a) by half
if compared to the same period last year. EBITDA(a) margin over this half-a-year period went
up by 17%. |
|
|
The significant decrease in debt compared to the first half of 2014 was as well caused by
ruble devaluation. The credit portfolio structure has not changed significantly
quarter-on-quarter. The two-percent growth of net debt was largely due to currency rate
volatility. |
Mining Segment
Mechel Mining Management Company OOOs Chief Executive Officer Pavel Shtark noted:
Due to a weaker demand for the divisions products on the export markets and a further decline in
global metallurgical coal prices, our coal sales structure was altered. If in the first quarter the
share of exports in our revenue was 80%, in the second quarter it slumped to some 70%. The decline
in exports was compensated for by the growth of domestic supplies, including those to the Groups
own facilities. For example, we substituted some coal grades we used to buy from third parties for
our coke and chemical plants with coal mined at the Elga deposit. At the same time, we increased
coal mining volumes, retained coking coal concentrate sales on a stable level quarter-on-quarter,
and even increased sales of other types of coal.
Despite the fact that coal prices in the second quarter slumped to another historical minimum and
production costs grew, particularly as the ruble strengthened in the second quarter, we did not
allow a significant decrease of our financial results quarter-on-quarter. If we compare this
half-a-year period results with the same period last year, however, we shall see that EBITDA has
gone up a quarter, while EBITDA margin nearly doubled. Separately, I would like to note that as a
result of this years second quarter, the segment demonstrated a net profit.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US$ mln |
|
1H15 |
|
1H14 |
|
% |
|
2Q15 |
|
1Q15 |
|
% |
Revenue
from external customers |
|
|
753 |
|
|
|
1,115 |
|
|
|
-32 |
% |
|
|
363 |
|
|
|
390 |
|
|
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
intersegment |
|
|
232 |
|
|
|
302 |
|
|
|
-23 |
% |
|
|
131 |
|
|
|
101 |
|
|
|
30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a) |
|
|
203 |
|
|
|
164 |
|
|
|
24 |
% |
|
|
97 |
|
|
|
106 |
|
|
|
-8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (a), margin (4) |
|
|
20.6 |
% |
|
|
11.6 |
% |
|
|
|
|
|
|
19.6 |
% |
|
|
21.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Steel Segment
Mechel-Steel Management Company OOOs Chief Executive Officer Vladimir Tytsky noted:
The first two quarters of this year were successful for our division in terms of both operational
and financial results. The 1H2015 operational results exceeded those of the same period last year.
Sales of steel products in the second quarter increased quarter-on-quarter on the back of a
seasonal growth in demand from construction companies and the engineering industry as well as the
increased competitiveness of certain types of products on foreign markets as the ruble weakened.
EBITDA in 1H2015 was more than 2.5 times higher than in the same period last year. The
quarter-on-quarter decrease of EBITDA was due to a growth of operation costs as incoming
commodities became more expensive, as well as some strengthening of the ruble.
In the second quarter, we have successfully completed certification of our rails produced at
Chelyabinsk Metallurgical Plants universal rolling mill for Russian Railways. We are currently in
talks with Russian Railways and expect to sign an agreement on rail supplies shortly.
Due to a constant increase in the share of high value-added products as the universal rolling
mills load increases, the segment will retain a high level of capacity utilization of its
facilities, stable sales and good financial results.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US$ mln |
|
1H15 |
|
1H14 |
|
% |
|
2Q15 |
|
1Q15 |
|
% |
Revenue
from external customers |
|
|
1,283 |
|
|
|
1,956 |
|
|
|
-34 |
% |
|
|
682 |
|
|
|
601 |
|
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
intersegment |
|
|
84 |
|
|
|
127 |
|
|
|
-34 |
% |
|
|
44 |
|
|
|
40 |
|
|
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a) |
|
|
188 |
|
|
|
74 |
|
|
|
154 |
% |
|
|
83 |
|
|
|
105 |
|
|
|
-21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a), margin |
|
|
13.8 |
% |
|
|
3.6 |
% |
|
|
|
|
|
|
11.4 |
% |
|
|
16.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Power Segment
Mechel-Energo OOOs Chief Executive Officer Pyotr Pashnin noted:
In the first half of this year, we increased electricity production by 22% as compared to the same
period last year. This was due to a more stable operation of Southern Kuzbass Power Plant after
repairs conducted in 2014. At the same time, in the second quarter we saw a traditional seasonal
slump in both operational and financial results quarter-on-quarter as the heating season ended and
we were implementing routine maintenance works for the next high-load period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US$ mln |
|
1H15 |
|
1H14 |
|
|
|
|
|
2Q15 |
|
1Q15 |
|
|
|
|
Revenue
from external customers |
|
|
236 |
|
|
|
366 |
|
|
|
-36 |
% |
|
|
114 |
|
|
|
122 |
|
|
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
intersegment |
|
|
130 |
|
|
|
195 |
|
|
|
-33 |
% |
|
|
64 |
|
|
|
66 |
|
|
|
-3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a) |
|
|
7 |
|
|
|
21 |
|
|
|
-67 |
% |
|
|
0,1 |
|
|
|
6 |
|
|
|
-98 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a), margin (4) |
|
|
1.9 |
% |
|
|
3.7 |
% |
|
|
|
|
|
|
0.1 |
% |
|
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
***
The management of Mechel will host a conference call today at 18:00 p.m. Moscow time (4:00 p.m.
London time, 11 a.m. New York time) to review Mechels financial results and comment on current
operations. The call may be accessed via the Internet at http://www.mechel.com, under the Investor
Relations section.
***
Alexey Lukashov
Director of Investor Relations
Mechel OAO
Phone: 7-495-221-88-88
Fax: 7-495-221-88-00
alexey.lukashov@mechel.com
***
Mechel is one of the leading Russian companies. Its business includes three segments: mining, steel
and power. Mechel unites producers of coal, iron ore concentrate, steel, rolled products,
ferroalloys, hardware, heat and electric power. Mechel products are marketed domestically and
internationally.
***
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.
*Please find the calculation of the EBITDA(a) and other
measures used here and hereafter in Attachment A
1
Attachments to the 1H 2015 Earnings Press Release
Attachment A
Non-GAAP financial measures. This press release includes financial information prepared in
accordance with accounting principles generally accepted in the United States of America, or US
GAAP, as well as other financial measures referred to as non-GAAP. The non-GAAP financial measures
should be considered in addition to, but not as a substitute for, the information prepared in
accordance with US GAAP.
Adjusted EBITDA represents earnings before Depreciation, depletion and amortization, Foreign
exchange gain / (loss), Loss from discontinued operations, Gain / (loss) from remeasurement of
contingent liabilities at fair value, Interest expense, Interest income, Net result on the disposal
of non-current assets, Impairment of goodwill and long-lived assets, Provision for amounts due from
related parties, Result of disposed companies (incl. the result from their disposal), Amount
attributable to noncontrolling interests, Income taxes and Other one-off items. Adjusted EBITDA
margin is defined as adjusted EBITDA as a percentage of our net revenues. Our adjusted EBITDA may
not be similar to EBITDA measures of other companies. Adjusted EBITDA is not a measurement under
accounting principles generally accepted in the United States and should be considered in addition
to, but not as a substitute for, the information contained in our consolidated statement of
operations. 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 interest, depreciation and
amortization are considered operating costs under generally accepted accounting principles, these
expenses primarily represent the non-cash current period allocation of costs associated with
long-lived 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.
Adjusted net income / (loss) represents net income / (loss) before Loss from discontinued
operations, Result of disposed companies, Foreign exchange gain / (loss), Impairment of goodwill
and long-lived assets and Provision for the amounts due from related parties, including the effect
on income tax and amounts attributable to noncontrolling interests and Other one-off items. Our
adjusted net income / (loss) may not be similar to adjusted net income / (loss) measures of other
companies. Adjusted net income / (loss) is not a measurement under accounting principles generally
accepted in the United States and should be considered in addition to, but not as a substitute for,
the information contained in our consolidated statement of operations. We believe that our adjusted
net income / (loss) provides useful information to investors because it is an indicator of the
strength and performance of our ongoing business operations. While impairment of long-lived assets
and goodwill and provision for the amounts due from related parties are considered operating costs
under generally accepted accounting principles, these expenses represent the non-cash current
period allocation of costs associated with assets acquired or constructed in prior periods. Our
adjusted net income / (loss) calculation is 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 calculations of Net debt and trade working capital are presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ mln |
|
30.06.2015 |
|
30.06.2014 |
|
30.06.2015 |
|
31.03.2015 |
Short-term borrowings and current portion of
long-term debt |
|
|
6,742 |
|
|
|
8,192 |
|
|
|
6,742 |
|
|
|
6,470 |
|
Long-term debt, net of current portion |
|
|
16 |
|
|
|
454 |
|
|
|
16 |
|
|
|
161 |
|
Derivative instruments |
|
|
|
|
|
|
58 |
|
|
|
|
|
|
|
|
|
less Cash and cash equivalents |
|
|
(45 |
) |
|
|
(68 |
) |
|
|
(45 |
) |
|
|
(63 |
) |
Net debt, excluding finance lease liabilities |
|
|
6,713 |
|
|
|
8,636 |
|
|
|
6,713 |
|
|
|
6,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance lease liabilities, current portion |
|
|
261 |
|
|
|
395 |
|
|
|
261 |
|
|
|
254 |
|
Finance lease liabilities, non-current portion |
|
|
|
|
|
|
22 |
|
|
|
|
|
|
|
|
|
Net debt |
|
|
6,974 |
|
|
|
9,053 |
|
|
|
6,974 |
|
|
|
6,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ mln |
|
|
30.06.2015 |
|
|
|
30.06.2014 |
|
|
|
30.06.2015 |
|
|
|
31.03.2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net of allowance for
doubtful accounts |
|
|
328 |
|
|
|
543 |
|
|
|
328 |
|
|
|
361 |
|
Due from related parties, net of allowance |
|
|
9 |
|
|
|
51 |
|
|
|
9 |
|
|
|
10 |
|
Inventories |
|
|
586 |
|
|
|
1,041 |
|
|
|
586 |
|
|
|
590 |
|
Prepayments and other current assets |
|
|
230 |
|
|
|
372 |
|
|
|
230 |
|
|
|
241 |
|
Trade current assets |
|
|
1,153 |
|
|
|
2,007 |
|
|
|
1,153 |
|
|
|
1,202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payable to vendors of goods and services |
|
|
523 |
|
|
|
977 |
|
|
|
523 |
|
|
|
542 |
|
Advances received |
|
|
76 |
|
|
|
139 |
|
|
|
76 |
|
|
|
59 |
|
Accrued expenses and other current liabilities |
|
|
1,073 |
|
|
|
391 |
|
|
|
1,073 |
|
|
|
988 |
|
Taxes and social charges payable |
|
|
279 |
|
|
|
398 |
|
|
|
279 |
|
|
|
224 |
|
Due to related parties |
|
|
17 |
|
|
|
34 |
|
|
|
17 |
|
|
|
12 |
|
Trade current liabilities |
|
|
1,968 |
|
|
|
1,939 |
|
|
|
1,968 |
|
|
|
1,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade working capital |
|
|
(815 |
) |
|
|
68 |
|
|
|
(815 |
) |
|
|
(623 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA can be reconciled to our consolidated statements of operations as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated results |
Mining segment** |
Steel segment** |
Power segment** |
US $ thousand |
|
6m 2015 |
|
6m 2014 |
|
|
|
6m 2015 |
|
6m 2014 |
|
|
|
6m 2015 |
|
6m 2014 |
|
|
|
6m 2015 |
|
6m 2014 |
Net loss |
|
(239,238) |
|
(647,950) |
|
|
|
|
|
(92,445) |
|
(432,272) |
|
|
|
|
|
(131,199) |
|
(215,584) |
|
|
|
|
|
(8,193) |
|
(2,883) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
|
123,565 |
|
|
|
200,379 |
|
|
|
|
|
|
|
76,027 |
|
|
|
122,568 |
|
|
|
|
|
|
|
44,188 |
|
|
|
73,260 |
|
|
|
|
|
|
|
3,349 |
|
|
|
4,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange (gain) / loss |
|
|
(35,382 |
) |
|
|
183,342 |
|
|
|
|
|
|
|
(45,149 |
) |
|
|
121,654 |
|
|
|
|
|
|
|
10,897 |
|
|
|
62,710 |
|
|
|
|
|
|
|
(1,131 |
) |
|
|
(1,021 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
491,634 |
|
|
|
376,744 |
|
|
|
|
|
|
|
246,516 |
|
|
|
193,157 |
|
|
|
|
|
|
|
230,617 |
|
|
|
181,959 |
|
|
|
|
|
|
|
21,319 |
|
|
|
18,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(1,282 |
) |
|
|
(1,222 |
) |
|
|
|
|
|
|
(5,437 |
) |
|
|
(9,912 |
) |
|
|
|
|
|
|
(2,192 |
) |
|
|
(7,452 |
) |
|
|
|
|
|
|
(471 |
) |
|
|
(607 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net result on the disposal of non-current assets, impairment of
goodwill and long-lived assets and provision for amounts due from
related parties |
|
|
1,569 |
|
|
|
10,428 |
|
|
|
|
|
|
|
1,969 |
|
|
|
(340 |
) |
|
|
|
|
|
|
(393 |
) |
|
|
10,712 |
|
|
|
|
|
|
|
(7 |
) |
|
|
56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss / (income) from discontinued operations, net of income tax |
|
|
3,377 |
|
|
|
11,312 |
|
|
|
|
|
|
|
1,668 |
|
|
|
19,597 |
|
|
|
|
|
|
|
1,448 |
|
|
|
(9,708 |
) |
|
|
|
|
|
|
262 |
|
|
|
1,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gain / (loss) attributable to noncontrolling interests |
|
|
13,956 |
|
|
|
1,888 |
|
|
|
|
|
|
|
6,908 |
|
|
|
(1,866 |
) |
|
|
|
|
|
|
7,892 |
|
|
|
1,818 |
|
|
|
|
|
|
|
(844 |
) |
|
|
1,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
11,780 |
|
|
|
102,999 |
|
|
|
|
|
|
|
12,532 |
|
|
|
129,653 |
|
|
|
|
|
|
|
6,958 |
|
|
|
(26,033 |
) |
|
|
|
|
|
|
(7,708 |
) |
|
|
(622 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
20,132 |
|
|
|
23,826 |
|
|
|
|
|
|
|
1 |
|
|
|
21,439 |
|
|
|
|
|
|
|
20,131 |
|
|
|
2,384 |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
390,111 |
|
|
|
261,746 |
|
|
|
|
|
|
|
202,590 |
|
|
|
163,678 |
|
|
|
|
|
|
|
188,347 |
|
|
|
74,066 |
|
|
|
|
|
|
|
6,576 |
|
|
|
21,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA, margin |
|
|
17 |
% |
|
|
8 |
% |
|
|
|
|
|
|
21 |
% |
|
|
12 |
% |
|
|
|
|
|
|
14 |
% |
|
|
4 |
% |
|
|
|
|
|
|
2 |
% |
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ thousand |
|
|
6m 2015 |
|
|
|
6m 2014 |
|
|
|
|
|
|
|
6m 2015 |
|
|
|
6m 2014 |
|
|
|
|
|
|
|
6m 2015 |
|
|
|
6m 2014 |
|
|
|
|
|
|
|
6m 2015 |
|
|
|
6m 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(239,238 |
) |
|
|
(647,950 |
) |
|
|
|
|
|
|
(92,445 |
) |
|
|
(432,272 |
) |
|
|
|
|
|
|
(131,199 |
) |
|
|
(215,584 |
) |
|
|
|
|
|
|
(8,193 |
) |
|
|
(2,883 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for amounts due from related parties |
|
|
231 |
|
|
|
8,650 |
|
|
|
|
|
|
|
(188 |
) |
|
|
623 |
|
|
|
|
|
|
|
427 |
|
|
|
7,979 |
|
|
|
|
|
|
|
(8 |
) |
|
|
48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss / (income) from discontinued operations, net of income tax |
|
|
3,377 |
|
|
|
11,312 |
|
|
|
|
|
|
|
1,668 |
|
|
|
19,597 |
|
|
|
|
|
|
|
1,448 |
|
|
|
(9,708 |
) |
|
|
|
|
|
|
262 |
|
|
|
1,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect on net (loss) / income attributable to noncontrolling interests |
|
|
(358 |
) |
|
|
2,929 |
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
(357 |
) |
|
|
2,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange (gain) / loss |
|
|
(35,382 |
) |
|
|
183,342 |
|
|
|
|
|
|
|
(45,149 |
) |
|
|
121,654 |
|
|
|
|
|
|
|
10,897 |
|
|
|
62,710 |
|
|
|
|
|
|
|
(1,131 |
) |
|
|
(1,021 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrual of income taxes for 2009-2010 |
|
|
|
|
|
|
131,250 |
|
|
|
|
|
|
|
|
|
|
|
131,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
20,132 |
|
|
|
23,826 |
|
|
|
|
|
|
|
1 |
|
|
|
21,439 |
|
|
|
|
|
|
|
20,131 |
|
|
|
2,384 |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss, net of income tax |
|
|
(251,238 |
) |
|
|
(286,641 |
) |
|
|
|
|
|
|
(136,114 |
) |
|
|
(137,709 |
) |
|
|
|
|
|
|
(98,653 |
) |
|
|
(149,290 |
) |
|
|
|
|
|
|
(9,070 |
) |
|
|
(2,429 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income / (loss) |
|
|
238,054 |
|
|
|
15,153 |
|
|
|
|
|
|
|
121,933 |
|
|
|
5,264 |
|
|
|
|
|
|
|
120,399 |
|
|
|
(10,439 |
) |
|
|
|
|
|
|
3,124 |
|
|
|
17,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for amounts due from related parties |
|
|
231 |
|
|
|
8,650 |
|
|
|
|
|
|
|
(188 |
) |
|
|
623 |
|
|
|
|
|
|
|
427 |
|
|
|
7,979 |
|
|
|
|
|
|
|
(8 |
) |
|
|
48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on write-off of property, plant and equipment |
|
|
1,680 |
|
|
|
1,508 |
|
|
|
|
|
|
|
620 |
|
|
|
146 |
|
|
|
|
|
|
|
1,060 |
|
|
|
1,361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
20,127 |
|
|
|
21,439 |
|
|
|
|
|
|
|
|
|
|
|
21,439 |
|
|
|
|
|
|
|
20,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income / (loss) |
|
|
260,092 |
|
|
|
46,750 |
|
|
|
|
|
|
|
122,365 |
|
|
|
27,472 |
|
|
|
|
|
|
|
142,013 |
|
|
|
(1,099 |
) |
|
|
|
|
|
|
3,116 |
|
|
|
17,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
** including intersegment operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated results |
|
|
|
|
|
Mining segment** |
|
|
|
|
|
Steel segment** |
|
|
|
|
|
Power segment** |
US $ thousand |
|
2Q 2015 |
|
1Q 2015 |
|
|
|
2Q 2015 |
|
1Q 2015 |
|
|
|
2Q 2015 |
|
1Q 2015 |
|
|
|
2Q 2015 |
|
1Q 2015 |
Net income / (loss) |
|
|
33,969 |
|
|
|
(273,207 |
) |
|
|
|
|
|
|
52,631 |
|
|
|
(145,070 |
) |
|
|
|
|
|
|
(9,181 |
) |
|
|
(122,022 |
) |
|
|
|
|
|
|
(9,050 |
) |
|
|
857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
|
65,170 |
|
|
|
58,395 |
|
|
|
|
|
|
|
40,475 |
|
|
|
35,552 |
|
|
|
|
|
|
|
22,905 |
|
|
|
21,283 |
|
|
|
|
|
|
|
1,790 |
|
|
|
1,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange (gain) / loss |
|
|
(189,078 |
) |
|
|
153,696 |
|
|
|
|
|
|
|
(141,705 |
) |
|
|
96,557 |
|
|
|
|
|
|
|
(47,678 |
) |
|
|
58,575 |
|
|
|
|
|
|
|
305 |
|
|
|
(1,436 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
235,473 |
|
|
|
256,161 |
|
|
|
|
|
|
|
115,881 |
|
|
|
130,635 |
|
|
|
|
|
|
|
112,599 |
|
|
|
118,018 |
|
|
|
|
|
|
|
9,970 |
|
|
|
11,349 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(563 |
) |
|
|
(719 |
) |
|
|
|
|
|
|
(2,114 |
) |
|
|
(3,323 |
) |
|
|
|
|
|
|
(1,166 |
) |
|
|
(1,026 |
) |
|
|
|
|
|
|
(260 |
) |
|
|
(211 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net result on the disposal of non-current assets, impairment of
goodwill and long-lived assets and provision for amounts due from
related parties |
|
|
(239 |
) |
|
|
1,808 |
|
|
|
|
|
|
|
(1,085 |
) |
|
|
3,054 |
|
|
|
|
|
|
|
853 |
|
|
|
(1,246 |
) |
|
|
|
|
|
|
(8 |
) |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss / (income) from discontinued operations, net of income tax |
|
|
3,359 |
|
|
|
18 |
|
|
|
|
|
|
|
1,081 |
|
|
|
587 |
|
|
|
|
|
|
|
2,180 |
|
|
|
(732 |
) |
|
|
|
|
|
|
99 |
|
|
|
163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gain / (loss) attributable to noncontrolling interests |
|
|
6,349 |
|
|
|
7,607 |
|
|
|
|
|
|
|
5,233 |
|
|
|
1,675 |
|
|
|
|
|
|
|
1,580 |
|
|
|
6,312 |
|
|
|
|
|
|
|
(464 |
) |
|
|
(380 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
24,320 |
|
|
|
(12,540 |
) |
|
|
|
|
|
|
26,038 |
|
|
|
(13,508 |
) |
|
|
|
|
|
|
518 |
|
|
|
6,441 |
|
|
|
|
|
|
|
(2,235 |
) |
|
|
(5,473 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
5 |
|
|
|
20,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
20,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
178,765 |
|
|
|
211,346 |
|
|
|
|
|
|
|
96,435 |
|
|
|
106,159 |
|
|
|
|
|
|
|
82,614 |
|
|
|
105,730 |
|
|
|
|
|
|
|
147 |
|
|
|
6,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA, margin |
|
|
15 |
% |
|
|
19 |
% |
|
|
|
|
|
|
20 |
% |
|
|
22 |
% |
|
|
|
|
|
|
11 |
% |
|
|
16 |
% |
|
|
|
|
|
|
0 |
% |
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ thousand |
|
|
2Q 2015 |
|
|
|
1Q 2015 |
|
|
|
|
|
|
|
2Q 2015 |
|
|
|
1Q 2015 |
|
|
|
|
|
|
|
2Q 2015 |
|
|
|
1Q 2015 |
|
|
|
|
|
|
|
2Q 2015 |
|
|
|
1Q 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income / (loss) |
|
|
33,969 |
|
|
|
(273,207 |
) |
|
|
|
|
|
|
52,631 |
|
|
|
(145,070 |
) |
|
|
|
|
|
|
(9,181 |
) |
|
|
(122,022 |
) |
|
|
|
|
|
|
(9,050 |
) |
|
|
857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for amounts due from related parties |
|
|
(191 |
) |
|
|
422 |
|
|
|
|
|
|
|
(187 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
4 |
|
|
|
423 |
|
|
|
|
|
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss / (income) from discontinued operations, net of income tax |
|
|
3,359 |
|
|
|
18 |
|
|
|
|
|
|
|
1,081 |
|
|
|
587 |
|
|
|
|
|
|
|
2,180 |
|
|
|
(732 |
) |
|
|
|
|
|
|
99 |
|
|
|
163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect on net income / (loss) attributable to noncontrolling interests |
|
|
43 |
|
|
|
(400 |
) |
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
43 |
|
|
|
(401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange (gain) / loss |
|
|
(189,078 |
) |
|
|
153,696 |
|
|
|
|
|
|
|
(141,705 |
) |
|
|
96,557 |
|
|
|
|
|
|
|
(47,678 |
) |
|
|
58,575 |
|
|
|
|
|
|
|
305 |
|
|
|
(1,436 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
5 |
|
|
|
20,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
20,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss, net of income tax |
|
|
(151,893 |
) |
|
|
(99,344 |
) |
|
|
|
|
|
|
(88,181 |
) |
|
|
(47,926 |
) |
|
|
|
|
|
|
(54,628 |
) |
|
|
(44,030 |
) |
|
|
|
|
|
|
(8,654 |
) |
|
|
(416 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income / (loss) |
|
|
107,332 |
|
|
|
130,723 |
|
|
|
|
|
|
|
54,045 |
|
|
|
67,888 |
|
|
|
|
|
|
|
55,360 |
|
|
|
65,040 |
|
|
|
|
|
|
|
(1,644 |
) |
|
|
4,768 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for amounts due from related parties |
|
|
(191 |
) |
|
|
422 |
|
|
|
|
|
|
|
(187 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
4 |
|
|
|
423 |
|
|
|
|
|
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on write-off of property, plant and equipment |
|
|
993 |
|
|
|
687 |
|
|
|
|
|
|
|
97 |
|
|
|
522 |
|
|
|
|
|
|
|
896 |
|
|
|
164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
|
|
|
|
20,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income / (loss) |
|
|
108,134 |
|
|
|
151,959 |
|
|
|
|
|
|
|
53,955 |
|
|
|
68,409 |
|
|
|
|
|
|
|
56,260 |
|
|
|
85,754 |
|
|
|
|
|
|
|
(1,652 |
) |
|
|
4,768 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
including intersegment operation
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets |
|
|
|
|
|
|
|
|
(in thousands of U.S. dollars, except share amounts) |
|
|
|
|
|
|
|
|
|
|
June 30, 2015 |
|
December 31, 2014 |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
45,052 |
|
|
$ |
70,800 |
|
Accounts receivable, net of allowance for doubtful accounts
of $62,646 as of June 30, 2015 and $68,493 as of December 31, 2014 |
|
|
328,096 |
|
|
|
330,371 |
|
Due from related parties, net of allowance of $1,465,638 as of June
30, 2015 and $1,458,296 as of December 31, 2014 |
|
|
9,219 |
|
|
|
9,303 |
|
Inventories |
|
|
585,878 |
|
|
|
640,671 |
|
Deferred income taxes |
|
|
100,921 |
|
|
|
91,223 |
|
Current assets of discontinued operations |
|
|
|
|
|
|
151,602 |
|
Prepayments and other current assets |
|
|
230,065 |
|
|
|
238,314 |
|
Total current assets |
|
|
1,299,231 |
|
|
|
1,532,284 |
|
|
|
|
|
|
|
|
|
|
Long-term investments in related parties |
|
|
6,428 |
|
|
|
6,142 |
|
Other long-term investments |
|
|
4,277 |
|
|
|
4,060 |
|
Property, plant and equipment, net |
|
|
3,980,340 |
|
|
|
3,944,427 |
|
Mineral licenses, net |
|
|
715,124 |
|
|
|
719,951 |
|
Other non-current assets |
|
|
27,467 |
|
|
|
30,453 |
|
Deferred income taxes |
|
|
49,793 |
|
|
|
72,966 |
|
Goodwill |
|
|
408,439 |
|
|
|
403,207 |
|
Total assets |
|
|
6,491,099 |
|
|
|
6,713,490 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
Short-term borrowings and current portion of long-term debt |
|
|
6,742,186 |
|
|
|
6,678,549 |
|
Accounts payable and accrued expenses: |
|
|
|
|
|
|
|
|
Trade payable to vendors of goods and services |
|
|
523,445 |
|
|
|
537,004 |
|
Advances received |
|
|
75,716 |
|
|
|
81,599 |
|
Accrued expenses and other current liabilities |
|
|
1,073,406 |
|
|
|
811,345 |
|
Taxes and social charges payable |
|
|
279,007 |
|
|
|
215,251 |
|
Unrecognized income tax benefits |
|
|
17,769 |
|
|
|
31,444 |
|
Due to related parties |
|
|
16,904 |
|
|
|
15,494 |
|
Asset retirement obligations, current portion |
|
|
6,969 |
|
|
|
3,478 |
|
Deferred income taxes |
|
|
5,863 |
|
|
|
7,893 |
|
Current liabilities of discontinued operations |
|
|
|
|
|
|
150,033 |
|
Pension obligations, current portion |
|
|
19,172 |
|
|
|
18,656 |
|
Dividends payable |
|
|
1,911 |
|
|
|
1,843 |
|
Finance lease liabilities, current portion |
|
|
260,851 |
|
|
|
270,980 |
|
Total current liabilities |
|
|
9,023,199 |
|
|
|
8,823,569 |
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current portion |
|
|
15,947 |
|
|
|
166,532 |
|
Asset retirement obligations, net of current portion |
|
|
44,577 |
|
|
|
43,712 |
|
Pension obligations, net of current portion |
|
|
60,372 |
|
|
|
60,222 |
|
Deferred income taxes |
|
|
185,950 |
|
|
|
179,987 |
|
Finance lease liabilities, net of current portion |
|
|
330 |
|
|
|
2,813 |
|
Due to related parties |
|
|
39 |
|
|
|
38 |
|
Other long-term liabilities |
|
|
3,455 |
|
|
|
81,288 |
|
EQUITY |
|
|
|
|
|
|
|
|
Common shares (10 Russian rubles par value;
497,969,086 shares authorized, 416,270,745 shares issued and outstanding
as of June 30, 2015 and December 31, 2014) |
|
|
133,507 |
|
|
|
133,507 |
|
Preferred shares (10 Russian rubles par value;
138,756,915 shares authorized, 83,254,149 shares issued and outstanding
as of June 30, 2015 and December 31, 2014) |
|
|
25,314 |
|
|
|
25,314 |
|
Additional paid-in capital |
|
|
834,172 |
|
|
|
834,136 |
|
Accumulated other comprehensive income |
|
|
1,009,710 |
|
|
|
972,381 |
|
Accumulated deficit |
|
|
(5,015,240 |
) |
|
|
(4,763,413 |
) |
Equity attributable to shareholders of Mechel OAO |
|
|
(3,012,537 |
) |
|
|
(2,798,075 |
) |
Noncontrolling interests |
|
|
169,767 |
|
|
|
153,404 |
|
Total equity |
|
|
(2,842,770 |
) |
|
|
(2,644,671 |
) |
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
|
6,491,099 |
|
|
|
6,713,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations and Comprehensive |
Income (Loss) |
(in thousands of U.S. dollars) |
|
6 months ended June 30, |
|
|
2015 |
|
|
|
|
|
2014 |
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, net (including related party amounts of $51,622 and
$54,755 during 6 months 2015 and 2014, respectively) |
|
$ |
2,271,719 |
|
|
$ |
|
|
|
|
3,436,299 |
|
Cost of goods sold (including related party amounts of $30,341 and
$66,115 during 6 months 2015 and 2014, respectively) |
|
|
(1,324,154 |
) |
|
|
|
|
|
|
(2,254,307 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
947,565 |
|
|
|
|
|
|
|
1,181,992 |
|
Selling, distribution and operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and distribution expenses |
|
|
(487,974 |
) |
|
|
|
|
|
|
(812,991 |
) |
Taxes other than income tax |
|
|
(49,379 |
) |
|
|
|
|
|
|
(99,039 |
) |
Accretion expense |
|
|
(3,598 |
) |
|
|
|
|
|
|
(2,681 |
) |
Loss on write-off of property, plant and equipment |
|
|
(1,680 |
) |
|
|
|
|
|
|
(1,508 |
) |
Provision for amounts due from related parties |
|
|
(231 |
) |
|
|
|
|
|
|
(8,650 |
) |
Provision for doubtful accounts |
|
|
(19,659 |
) |
|
|
|
|
|
|
(30,081 |
) |
General, administrative and other operating expenses, net |
|
|
(146,990 |
) |
|
|
|
|
|
|
(211,889 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total selling, distribution and operating expenses, net |
|
|
(709,511 |
) |
|
|
|
|
|
|
(1,166,839 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
238,054 |
|
|
|
|
|
|
|
15,153 |
|
Other income and (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from equity investments |
|
|
205 |
|
|
|
|
|
|
|
107 |
|
Interest income |
|
|
1,282 |
|
|
|
|
|
|
|
1,222 |
|
Interest expense |
|
|
(491,634 |
) |
|
|
|
|
|
|
(376,744 |
) |
Foreign exchange gain (loss) |
|
|
35,382 |
|
|
|
|
|
|
|
(183,342 |
) |
Other income (expenses), net |
|
|
6,587 |
|
|
|
|
|
|
|
11,854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (expense), net |
|
|
(448,178 |
) |
|
|
|
|
|
|
(546,903 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations, before income tax |
|
|
(210,124 |
) |
|
|
|
|
|
|
(531,751 |
) |
Income tax expense |
|
|
(11,781 |
) |
|
|
|
|
|
|
(102,998 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations |
|
|
(221,905 |
) |
|
|
|
|
|
|
(634,749 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of income tax |
|
|
(3,377 |
) |
|
|
|
|
|
|
(11,313 |
) |
Net loss |
|
|
(225,282 |
) |
|
|
|
|
|
|
(646,062 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interests |
|
|
(13,956 |
) |
|
|
|
|
|
|
(1,888 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to shareholders of Mechel OAO |
|
|
(239,238 |
) |
|
|
|
|
|
|
(647,950 |
) |
Less: Dividends on preferred shares |
|
|
(75 |
) |
|
|
|
|
|
|
(124 |
) |
Net loss attributable to common shareholders of Mechel OAO |
|
|
(239,313 |
) |
|
|
|
|
|
|
(648,074 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(225,282 |
) |
|
|
|
|
|
|
(646,062 |
) |
Currency translation adjustment |
|
|
27,658 |
|
|
|
|
|
|
|
(29,806 |
) |
Change in pension benefit obligation |
|
|
(522 |
) |
|
|
|
|
|
|
(1,176 |
) |
Adjustment of available-for-sale securities |
|
|
137 |
|
|
|
|
|
|
|
286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss |
|
|
(198,009 |
) |
|
|
|
|
|
|
(676,758 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income attributable to noncontrolling interests |
|
|
(16,414 |
) |
|
|
|
|
|
|
5,581 |
|
Comprehensive loss attributable to shareholders of Mechel OAO |
|
|
(214,423 |
) |
|
|
|
|
|
|
(671,177 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows |
(in thousands of U.S. dollars) |
|
6 months ended June 30, |
|
|
2015 |
|
|
|
|
|
2014 |
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(225,282 |
) |
|
$ |
|
|
|
|
(646,062 |
) |
Loss from discontinued operations, net of income tax |
|
|
3,377 |
|
|
|
|
|
|
|
11,313 |
|
Net loss from continuing operations |
|
|
(221,905 |
) |
|
|
|
|
|
|
(634,749 |
) |
Adjustments to reconcile net loss from continuing
operations to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
109,365 |
|
|
|
|
|
|
|
174,498 |
|
Depletion and amortization |
|
|
14,200 |
|
|
|
|
|
|
|
25,881 |
|
Foreign exchange (gain) loss |
|
|
(35,382 |
) |
|
|
|
|
|
|
183,342 |
|
Deferred income taxes |
|
|
16,523 |
|
|
|
|
|
|
|
(25,015 |
) |
Allowance for doubtful accounts |
|
|
19,659 |
|
|
|
|
|
|
|
30,081 |
|
Change in inventory reserves |
|
|
9,830 |
|
|
|
|
|
|
|
2 |
|
Accretion expense |
|
|
3,598 |
|
|
|
|
|
|
|
2,681 |
|
Loss on write-off of property, plant and equipment |
|
|
1,680 |
|
|
|
|
|
|
|
1,508 |
|
Income from equity investments |
|
|
(205 |
) |
|
|
|
|
|
|
(107 |
) |
Allowance for amounts due from related parties |
|
|
231 |
|
|
|
|
|
|
|
8,650 |
|
Non-cash interest on pension liabilities |
|
|
2,027 |
|
|
|
|
|
|
|
3,919 |
|
(Gain) loss on sale of property, plant and equipment |
|
|
(366 |
) |
|
|
|
|
|
|
1,265 |
|
Gain on sale of investments |
|
|
|
|
|
|
|
|
|
|
(14,822 |
) |
Gain on accounts payable with expired legal term |
|
|
(2,194 |
) |
|
|
|
|
|
|
(359 |
) |
Gain on forgiveness of fines and penalties |
|
|
(5 |
) |
|
|
|
|
|
|
(13 |
) |
Amortization of loan origination fee |
|
|
13,593 |
|
|
|
|
|
|
|
31,469 |
|
Pension service cost, amortization of prior service cost
and actuarial (gain) loss, other expenses |
|
|
4,642 |
|
|
|
|
|
|
|
2,328 |
|
Other |
|
|
6,628 |
|
|
|
|
|
|
|
|
|
Changes in working capital items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(1,945 |
) |
|
|
|
|
|
|
11,109 |
|
Inventories |
|
|
44,628 |
|
|
|
|
|
|
|
317,079 |
|
Trade payable to vendors of goods and services |
|
|
(3,648 |
) |
|
|
|
|
|
|
102,690 |
|
Advances received |
|
|
(2,179 |
) |
|
|
|
|
|
|
10,426 |
|
Accrued taxes and other liabilities |
|
|
227,487 |
|
|
|
|
|
|
|
301,687 |
|
Settlements with related parties |
|
|
921 |
|
|
|
|
|
|
|
(50,751 |
) |
Other current assets |
|
|
(2,925 |
) |
|
|
|
|
|
|
32,741 |
|
Unrecognized income tax benefits |
|
|
(10,345 |
) |
|
|
|
|
|
|
(28,913 |
) |
Net operating cash flows of discontinued operations |
|
|
(2,893 |
) |
|
|
|
|
|
|
(10,882 |
) |
Net cash provided by operating activities |
|
|
191,020 |
|
|
|
|
|
|
|
475,745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of DEMP, less cash acquired |
|
|
(40,115 |
) |
|
|
|
|
|
|
(43,303 |
) |
Proceeds from disposal of securities |
|
|
|
|
|
|
|
|
|
|
15,599 |
|
Loans issued and other investments |
|
|
(1,208 |
) |
|
|
|
|
|
|
(2 |
) |
Proceeds from disposal of TPP Rousse, less cash disposed of |
|
|
1,087 |
|
|
|
|
|
|
|
1,393 |
|
Proceeds from disposal of Invicta, less cash disposed of |
|
|
|
|
|
|
|
|
|
|
190 |
|
Proceeds from disposal of Bluestone, less cash disposed of |
|
|
1,502 |
|
|
|
|
|
|
|
|
|
Proceeds from loans issued |
|
|
274 |
|
|
|
|
|
|
|
1,326 |
|
Proceeds from disposals of property, plant and equipment |
|
|
4,242 |
|
|
|
|
|
|
|
5,610 |
|
Purchases of property, plant and equipment |
|
|
(91,487 |
) |
|
|
|
|
|
|
(274,444 |
) |
Net investing cash flows of discontinued operations |
|
|
|
|
|
|
|
|
|
|
59 |
|
Net cash used in investing activities |
|
|
(125,705 |
) |
|
|
|
|
|
|
(293,572 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings |
|
|
40,134 |
|
|
|
|
|
|
|
1,721,332 |
|
Repayment of borrowings |
|
|
(123,958 |
) |
|
|
|
|
|
|
(2,017,504 |
) |
Dividends paid |
|
|
|
|
|
|
|
|
|
|
(4 |
) |
Dividends paid to noncontrolling interest |
|
|
(33 |
) |
|
|
|
|
|
|
(121 |
) |
Acquisition of noncontrolling interest in subsidiaries |
|
|
(7 |
) |
|
|
|
|
|
|
(35,821 |
) |
Repayment of obligations under finance lease |
|
|
(15,141 |
) |
|
|
|
|
|
|
(32,434 |
) |
Net financing cash flows of discontinued operations |
|
|
|
|
|
|
|
|
|
|
(1,503 |
) |
Net cash used in financing activities |
|
|
(99,005 |
) |
|
|
|
|
|
|
(366,055 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
6,325 |
|
|
|
|
|
|
|
(21,683 |
) |
Net decrease in cash and cash equivalents |
|
|
(27,364 |
) |
|
|
|
|
|
|
(205,565 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period |
|
|
72,416 |
|
|
|
|
|
|
|
274,539 |
|
Cash and cash equivalents at end of period |
|
|
45,052 |
|
|
|
|
|
|
|
68,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
Mechel PAO (NYSE:MTL)
Historical Stock Chart
From Aug 2024 to Sep 2024
Mechel PAO (NYSE:MTL)
Historical Stock Chart
From Sep 2023 to Sep 2024