MECHEL REPORTS THE 9M 2015 FINANCIAL RESULTS
Revenue amounted to $3.3 billion
Consolidated EBITDA(a) amounted to $ 587 million
Net loss attributable to shareholders of Mechel OAO amounted to $1.0 billion
Moscow, Russia December 16, 2015 Mechel OAO (MICEX: MTLR, NYSE: MTL), a leading Russian
mining and steel group, announces financial results for the 9M 2015.
OAO Mechels Chief Executive Officer Oleg Korzhov commented:
All of our business segments continue to demonstrate stable growth of operational income and
positive EBITDA sufficient to service our current debt interest payments. The managements efforts
aimed at optimizing the Groups operations and adapting to changing market situations yield
positive results. At the same time, low costs of mining and processing coal award us competitive
advantages as compared to other global producers. As the ruble weakens, costs are dropping even
more when denominated in dollars, which proves a positive impact on our operations economic
efficiency. As production remains stable, EBITDA has grown by 20% as compared to the same period
last year and by 10% quarter-on-quarter. Operating income has nearly doubled year-on-year, going
up by nearly 30% quarter-on-quarter.
We continue constructive talks with our lenders on debt restructuring and see positive
dynamics of these negotiations. Meanwhile, the company is holding talks seeking to bring in
partners for developing the Elga deposit.
Throughout the accounting period, we have been increasing mining at the Elga project. Record
profitability of production at this facility, upheld by the weakening of our national currency,
enables Elga to be economically efficient even considering the current production level and coal
prices. Stable demand for coal products from Japans and South Koreas export markets combined with
growing consumption in India and our own facilities major need of coal is a recipe for this
projects long-term success.
Consolidated Results For The 9M 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ mln. |
|
9M15 |
|
9M14 |
|
% |
|
3Q15 |
|
2Q15 |
|
% |
Revenue |
|
|
3,275 |
|
|
|
5,022 |
|
|
|
-35 |
% |
|
|
1,003 |
|
|
|
1,159 |
|
|
|
-13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from external
customers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
income |
|
|
398 |
|
|
|
170 |
|
|
|
134 |
% |
|
|
138 |
|
|
|
108 |
|
|
|
28 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (a) |
|
|
587 |
|
|
|
489 |
|
|
|
20 |
% |
|
|
197 |
|
|
|
179 |
|
|
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (a), margin |
|
|
17.9 |
% |
|
|
9.7 |
% |
|
|
|
|
|
|
19.6 |
% |
|
|
15.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) / income |
|
|
-1,012 |
|
|
|
-1,223 |
|
|
|
-17 |
% |
|
|
-773 |
|
|
|
34 |
|
|
|
-2.374 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to
shareholders of Mechel
OAO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss |
|
|
-265 |
|
|
|
-269 |
|
|
|
-1 |
% |
|
|
-14 |
|
|
|
-152 |
|
|
|
-91 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt |
|
|
6,454 |
|
|
|
8,2 |
|
|
|
-21 |
% |
|
|
6,454 |
|
|
|
6,974 |
|
|
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade working capital |
|
|
-883 |
|
|
|
-92 |
|
|
|
860 |
% |
|
|
-883 |
|
|
|
-815 |
|
|
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ruble devaluation had a major impact on our dollar-denominated revenue, which has
gone down by 13% quarter-on-quarter, but a comparatively small cost inflation enabled us to
increase our EBITDA margin to 19.6% in the third quarter. |
|
|
|
The significant net loss of 773 million dollars in 3Q2015 was 99% due to currency rate
differences. |
Mining Segment
Mechel Mining Management Company OOOs Chief Executive Officer Pavel Shtark noted:
Global prices and demand for metallurgical raw materials which are our segments principal
product, continued to fall throughout the year. The major decrease in our revenue reflects that.
Against this backdrop, we actively optimized our sales policy to lessen the negative impact of
market factors. As the domestic market was more profitable, starting from the second quarter we
redirected some of our product flow from export to the Russian market and used our own coal in the
coke and chemical production as much as possible, with the Elga deposits coal playing a major part
in this. Elgas coking coal is actively used in producing coke at the Groups facilities.
I must note that mining at the Elga deposit is growing at an outperforming rate. Over these
nine months, nearly three million tonnes of coal were mined at the deposit, with the years total
nearing to four million tonnes.
The segment demonstrates growth of both the operational income and EBITDA compared to the same
period last year and quarter-on-quarter.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ mln. |
|
9M15 |
|
9M14 |
|
% |
|
3Q15 |
|
2Q15 |
|
% |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from external customers |
|
|
1,055 |
|
|
|
1,604 |
|
|
|
-34 |
% |
|
|
302 |
|
|
|
363 |
|
|
|
-17 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
intersegment |
|
|
354 |
|
|
|
447 |
|
|
|
-21 |
% |
|
|
122 |
|
|
|
131 |
|
|
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a) |
|
|
304 |
|
|
|
251 |
|
|
|
21 |
% |
|
|
102 |
|
|
|
96 |
|
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (a), margin |
|
|
21.6 |
% |
|
|
12.2 |
% |
|
|
|
|
|
|
24.1 |
% |
|
|
19.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Steel Segment
Mechel-Steel Management Company OOOs Chief Executive Officer Andrey Ponomarev said:
Despite the global economic volatility and difficulties at steel products markets, this year
our segment managed to demonstrate stable operational and financial results. Our sales of nearly
all key products are growing quarter by quarter. We paid a lot of attention to optimization of our
product range, giving up on economically inefficient production and increasing the share of high
value-added products. For example, Chelyabinsk Metallurgical Plants universal rolling mill has
shipped off some 150,000 tonnes of high-quality rolls this year.
The decreased cost of incoming raw materials, as well as the rubles devaluation, enabled us
to significantly improve operational income and EBITDA as compared to the same period last year,
while constant effort of controlling costs and optimizing production yielded stable financial
results quarter-on-quarter.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ mln. |
|
9M15 |
|
9M14 |
|
% |
|
3Q15 |
|
2Q15 |
|
% |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from external customers |
|
|
1,895 |
|
|
|
2,904 |
|
|
|
-35 |
% |
|
|
612 |
|
|
|
682 |
|
|
|
-10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
intersegment |
|
|
96 |
|
|
|
173 |
|
|
|
-45 |
% |
|
|
13 |
|
|
|
44 |
|
|
|
-70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a) |
|
|
271 |
|
|
|
212 |
|
|
|
28 |
% |
|
|
83 |
|
|
|
83 |
|
|
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a), margin |
|
|
13.6 |
% |
|
|
6.9 |
% |
|
|
|
|
|
|
13.3 |
% |
|
|
11.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Power Segment
Mechel-Energo OOOs Chief Executive Officer Pyotr Pashnin noted:
Throughout this year, we were demonstrating higher results in electricity generation than
last year. Minor fluctuations are caused only by seasonal factors in our operations. As a whole, we
continue to demonstrate stable operational income and positive EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ mln. |
|
9M15 |
|
9M14 |
|
|
|
3Q15 |
|
2Q15 |
|
|
Revenue |
|
|
325 |
|
|
|
514 |
|
|
|
-37 |
% |
|
|
89 |
|
|
|
114 |
|
|
|
-22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from external customers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
183 |
|
|
|
281 |
|
|
|
-35 |
% |
|
|
53 |
|
|
|
64 |
|
|
|
-17 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
intersegment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a) |
|
|
12 |
|
|
|
14 |
|
|
|
-14 |
% |
|
|
5 |
|
|
|
0.1 |
|
|
|
4.900 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a), margin |
|
|
2.4 |
% |
|
|
1.8 |
% |
|
|
|
|
|
|
3.5 |
% |
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
***
The management of Mechel will host a conference call today at 18:00 p.m. Moscow time (3:00 p.m.
London time, 10 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 9M 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, 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 |
|
30.09.2015 |
|
30.09.2014 |
|
30.09.2015 |
|
30.06.2015 |
Short-term borrowings and current portion of
long-term debt |
|
|
6,206 |
|
|
|
7,608 |
|
|
|
6,206 |
|
|
|
6,742 |
|
Long-term debt, net of current portion |
|
|
69 |
|
|
|
236 |
|
|
|
69 |
|
|
|
16 |
|
Derivative instruments |
|
|
|
|
|
|
49 |
|
|
|
|
|
|
|
|
|
less Cash and cash equivalents |
|
|
(36 |
) |
|
|
(71 |
) |
|
|
(36 |
) |
|
|
(45 |
) |
Net debt, excluding finance lease liabilities |
|
|
6,239 |
|
|
|
7,822 |
|
|
|
6,239 |
|
|
|
6,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance lease liabilities, current portion |
|
|
214 |
|
|
|
170 |
|
|
|
214 |
|
|
|
261 |
|
Finance lease liabilities, non-current portion |
|
|
1 |
|
|
|
208 |
|
|
|
1 |
|
|
|
|
|
Net debt |
|
|
6,454 |
|
|
|
8,200 |
|
|
|
6,454 |
|
|
|
6,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ mln |
|
|
30.09.2015 |
|
|
|
30.09.2014 |
|
|
|
30.09.2015 |
|
|
|
30.06.2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net of allowance for
doubtful accounts |
|
|
272 |
|
|
|
471 |
|
|
|
272 |
|
|
|
328 |
|
Due from related parties, net of allowance |
|
|
5 |
|
|
|
40 |
|
|
|
5 |
|
|
|
9 |
|
Inventories |
|
|
513 |
|
|
|
867 |
|
|
|
513 |
|
|
|
586 |
|
Prepayments and other current assets |
|
|
188 |
|
|
|
303 |
|
|
|
188 |
|
|
|
230 |
|
Trade current assets |
|
|
978 |
|
|
|
1,681 |
|
|
|
978 |
|
|
|
1,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payable to vendors of goods and services |
|
|
419 |
|
|
|
791 |
|
|
|
419 |
|
|
|
523 |
|
Advances received |
|
|
51 |
|
|
|
109 |
|
|
|
51 |
|
|
|
76 |
|
Accrued expenses and other current liabilities |
|
|
1,149 |
|
|
|
476 |
|
|
|
1,149 |
|
|
|
1,073 |
|
Taxes and social charges payable |
|
|
227 |
|
|
|
360 |
|
|
|
227 |
|
|
|
279 |
|
Due to related parties |
|
|
15 |
|
|
|
37 |
|
|
|
15 |
|
|
|
17 |
|
Trade current liabilities |
|
|
1,861 |
|
|
|
1,773 |
|
|
|
1,861 |
|
|
|
1,968 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade working capital |
|
|
(883 |
) |
|
|
(92 |
) |
|
|
(883 |
) |
|
|
(815 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA can be reconciled to our consolidated statements of operations as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated results |
Mining Segment ** |
Steel Segment** |
Power Segment** |
US $ thousand |
|
9m 2015 |
|
9m 2014 |
|
9m 2015 |
|
9m 2014 |
|
9m 2015 |
|
9m 2014 |
|
9m 2015 |
|
9m 2014 |
Net loss |
|
(1,011,861) |
|
(1,222,609) |
|
(632,397) |
|
(858,851) |
|
(364,384) |
|
(360,327) |
|
(14,785) |
|
(15,336) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
|
180,195 |
|
|
|
300,537 |
|
|
|
110,416 |
|
|
|
184,175 |
|
|
|
64,877 |
|
|
|
109,631 |
|
|
|
4,903 |
|
|
|
6,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss / (gain) |
|
|
731,584 |
|
|
|
734,724 |
|
|
|
482,510 |
|
|
|
523,711 |
|
|
|
249,046 |
|
|
|
213,984 |
|
|
|
29 |
|
|
|
(2,971 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
735,423 |
|
|
|
570,757 |
|
|
|
404,753 |
|
|
|
291,481 |
|
|
|
311,196 |
|
|
|
277,710 |
|
|
|
28,709 |
|
|
|
25,723 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(1,922 |
) |
|
|
(2,689 |
) |
|
|
(7,522 |
) |
|
|
(16,353 |
) |
|
|
(2,920 |
) |
|
|
(9,285 |
) |
|
|
(715 |
) |
|
|
(1,208 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net result on the disposal of non-current assets, impairment of
goodwill and long-lived assets and provision for amounts due from
related parties |
|
|
1,991 |
|
|
|
22,156 |
|
|
|
1,861 |
|
|
|
5,149 |
|
|
|
432 |
|
|
|
16,648 |
|
|
|
(302 |
) |
|
|
361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Income) / loss from discontinued operations, net of income tax |
|
|
(3,412 |
) |
|
|
43,806 |
|
|
|
1,552 |
|
|
|
51,811 |
|
|
|
(5,291 |
) |
|
|
(9,549 |
) |
|
|
327 |
|
|
|
1,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gain / (loss) attributable to noncontrolling interests |
|
|
6,182 |
|
|
|
4,004 |
|
|
|
(2,965 |
) |
|
|
(4,677 |
) |
|
|
7,829 |
|
|
|
5,827 |
|
|
|
1,317 |
|
|
|
2,854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(70,848 |
) |
|
|
14,514 |
|
|
|
(53,831 |
) |
|
|
53,134 |
|
|
|
(9,418 |
) |
|
|
(34,698 |
) |
|
|
(7,600 |
) |
|
|
(3,923 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
20,129 |
|
|
|
23,825 |
|
|
|
|
|
|
|
21,439 |
|
|
|
20,129 |
|
|
|
2,383 |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
587,461 |
|
|
|
489,025 |
|
|
|
304,377 |
|
|
|
251,019 |
|
|
|
271,496 |
|
|
|
212,324 |
|
|
|
11,883 |
|
|
|
13,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA, margin |
|
|
18 |
% |
|
|
10 |
% |
|
|
22 |
% |
|
|
12 |
% |
|
|
14 |
% |
|
|
7 |
% |
|
|
2 |
% |
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ thousand |
|
|
9m 2015 |
|
|
|
9m 2014 |
|
|
|
9m 2015 |
|
|
|
9m 2014 |
|
|
|
9m 2015 |
|
|
|
9m 2014 |
|
|
|
9m 2015 |
|
|
|
9m 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(1,011,861 |
) |
|
|
(1,222,609 |
) |
|
|
(632,397 |
) |
|
|
(858,851 |
) |
|
|
(364,384 |
) |
|
|
(360,327 |
) |
|
|
(14,785 |
) |
|
|
(15,336 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Recovery of provision) / provision for amounts due from related parties |
|
|
(193 |
) |
|
|
15,598 |
|
|
|
(243 |
) |
|
|
418 |
|
|
|
354 |
|
|
|
14,953 |
|
|
|
(304 |
) |
|
|
227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Income) / loss from discontinued operations, net of income tax |
|
|
(3,412 |
) |
|
|
43,806 |
|
|
|
1,552 |
|
|
|
51,811 |
|
|
|
(5,291 |
) |
|
|
(9,549 |
) |
|
|
327 |
|
|
|
1,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect on net (loss) / income attributable to noncontrolling interests |
|
|
(1,050 |
) |
|
|
4,170 |
|
|
|
(2 |
) |
|
|
|
|
|
|
(1,048 |
) |
|
|
4,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss / (gain) |
|
|
731,584 |
|
|
|
734,724 |
|
|
|
482,510 |
|
|
|
523,711 |
|
|
|
249,046 |
|
|
|
213,984 |
|
|
|
29 |
|
|
|
(2,971 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrual of income taxes for 2009-2010 |
|
|
|
|
|
|
131,250 |
|
|
|
|
|
|
|
131,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
20,129 |
|
|
|
23,825 |
|
|
|
|
|
|
|
21,439 |
|
|
|
20,129 |
|
|
|
2,383 |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss, net of income tax |
|
|
(264,803 |
) |
|
|
(269,236 |
) |
|
|
(148,580 |
) |
|
|
(130,222 |
) |
|
|
(101,194 |
) |
|
|
(134,386 |
) |
|
|
(14,733 |
) |
|
|
(16,533 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income / (loss) |
|
|
376,314 |
|
|
|
128,996 |
|
|
|
189,509 |
|
|
|
25,558 |
|
|
|
179,923 |
|
|
|
84,285 |
|
|
|
7,175 |
|
|
|
7,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Recovery of provision) / provision for amounts due from related parties |
|
|
(193 |
) |
|
|
15,598 |
|
|
|
(243 |
) |
|
|
418 |
|
|
|
354 |
|
|
|
14,953 |
|
|
|
(304 |
) |
|
|
227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on write-off of property, plant and equipment |
|
|
2,108 |
|
|
|
4,278 |
|
|
|
989 |
|
|
|
2,560 |
|
|
|
1,119 |
|
|
|
1,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
20,127 |
|
|
|
21,439 |
|
|
|
|
|
|
|
21,439 |
|
|
|
20,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income / (loss) |
|
|
398,356 |
|
|
|
170,311 |
|
|
|
190,255 |
|
|
|
49,975 |
|
|
|
201,523 |
|
|
|
100,956 |
|
|
|
6,871 |
|
|
|
7,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
**including intersegment operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated results |
|
Mining Segment ** |
|
Steel Segment** |
|
Power Segment** |
|
|
|
|
|
|
|
|
|
US $ thousand |
|
|
3Q 2015 |
|
|
|
2Q 2015 |
|
|
|
3Q 2015 |
|
|
|
2Q 2015 |
|
|
|
3Q 2015 |
|
|
|
2Q 2015 |
|
|
|
3Q 2015 |
|
|
|
2Q 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) / income |
|
|
(772,623 |
) |
|
|
33,969 |
|
|
|
(539,954 |
) |
|
|
52,631 |
|
|
|
(233,185 |
) |
|
|
(9,181 |
) |
|
|
(6,593 |
) |
|
|
(9,050 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
|
56,630 |
|
|
|
65,170 |
|
|
|
34,388 |
|
|
|
40,475 |
|
|
|
20,689 |
|
|
|
22,905 |
|
|
|
1,553 |
|
|
|
1,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss / (gain) |
|
|
766,967 |
|
|
|
(189,078 |
) |
|
|
527,658 |
|
|
|
(141,705 |
) |
|
|
238,148 |
|
|
|
(47,678 |
) |
|
|
1,160 |
|
|
|
305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
243,789 |
|
|
|
235,473 |
|
|
|
158,237 |
|
|
|
115,881 |
|
|
|
80,579 |
|
|
|
112,599 |
|
|
|
7,390 |
|
|
|
9,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(640 |
) |
|
|
(563 |
) |
|
|
(2,085 |
) |
|
|
(2,114 |
) |
|
|
(728 |
) |
|
|
(1,166 |
) |
|
|
(243 |
) |
|
|
(260 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net result on the disposal of non-current assets, impairment of
goodwill and long-lived assets and provision for amounts due from
related parties |
|
|
424 |
|
|
|
(239 |
) |
|
|
(108 |
) |
|
|
(1,085 |
) |
|
|
824 |
|
|
|
853 |
|
|
|
(293 |
) |
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Income) / loss from discontinued operations, net of income tax |
|
|
(6,790 |
) |
|
|
3,359 |
|
|
|
(116 |
) |
|
|
1,081 |
|
|
|
(6,739 |
) |
|
|
2,180 |
|
|
|
65 |
|
|
|
99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) / gain attributable to noncontrolling interests |
|
|
(7,774 |
) |
|
|
6,349 |
|
|
|
(9,872 |
) |
|
|
5,233 |
|
|
|
(63 |
) |
|
|
1,580 |
|
|
|
2,161 |
|
|
|
(464 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(82,628 |
) |
|
|
24,320 |
|
|
|
(66,363 |
) |
|
|
26,038 |
|
|
|
(16,376 |
) |
|
|
518 |
|
|
|
108 |
|
|
|
(2,235 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
(3 |
) |
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
197,352 |
|
|
|
178,765 |
|
|
|
101,785 |
|
|
|
96,435 |
|
|
|
83,146 |
|
|
|
82,615 |
|
|
|
5,308 |
|
|
|
147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA, margin |
|
|
20 |
% |
|
|
15 |
% |
|
|
24 |
% |
|
|
20 |
% |
|
|
13 |
% |
|
|
11 |
% |
|
|
4 |
% |
|
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US $ thousand |
|
|
3Q 2015 |
|
|
|
2Q 2015 |
|
|
|
3Q 2015 |
|
|
|
2Q 2015 |
|
|
|
3Q 2015 |
|
|
|
2Q 2015 |
|
|
|
3Q 2015 |
|
|
|
2Q 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) / income |
|
|
(772,623 |
) |
|
|
33,969 |
|
|
|
(539,955 |
) |
|
|
52,631 |
|
|
|
(233,185 |
) |
|
|
(9,181 |
) |
|
|
(6,593 |
) |
|
|
(9,050 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Recovery of provision) / provision for amounts due from related parties |
|
|
(424 |
) |
|
|
(191 |
) |
|
|
(55 |
) |
|
|
(187 |
) |
|
|
(73 |
) |
|
|
4 |
|
|
|
(296 |
) |
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Income) / loss from discontinued operations, net of income tax |
|
|
(6,790 |
) |
|
|
3,359 |
|
|
|
(116 |
) |
|
|
1,081 |
|
|
|
(6,739 |
) |
|
|
2,180 |
|
|
|
65 |
|
|
|
99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect on net (loss) / income attributable to noncontrolling interests |
|
|
(693 |
) |
|
|
43 |
|
|
|
(2 |
) |
|
|
|
|
|
|
(691 |
) |
|
|
43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss / (gain) |
|
|
766,967 |
|
|
|
(189,078 |
) |
|
|
527,658 |
|
|
|
(141,705 |
) |
|
|
238,148 |
|
|
|
(47,678 |
) |
|
|
1,160 |
|
|
|
305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrual of income taxes for 2009-2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
(3 |
) |
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss, net of income tax |
|
|
(13,566 |
) |
|
|
(151,893 |
) |
|
|
(12,470 |
) |
|
|
(88,181 |
) |
|
|
(2,543 |
) |
|
|
(54,627 |
) |
|
|
(5,664 |
) |
|
|
(8,654 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income / (loss) |
|
|
138,260 |
|
|
|
107,332 |
|
|
|
67,577 |
|
|
|
54,045 |
|
|
|
59,523 |
|
|
|
55,360 |
|
|
|
4,051 |
|
|
|
(1,644 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Recovery of provision) / provision for amounts due from related parties |
|
|
(424 |
) |
|
|
(191 |
) |
|
|
(55 |
) |
|
|
(187 |
) |
|
|
(73 |
) |
|
|
4 |
|
|
|
(296 |
) |
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on write-off of property, plant and equipment |
|
|
428 |
|
|
|
993 |
|
|
|
369 |
|
|
|
97 |
|
|
|
58 |
|
|
|
896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other one-off items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income / (loss) |
|
|
138,264 |
|
|
|
108,134 |
|
|
|
67,891 |
|
|
|
53,955 |
|
|
|
59,508 |
|
|
|
56,260 |
|
|
|
3,755 |
|
|
|
(1,652 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
**including intersegment operations
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets |
|
|
(in thousands of U.S. dollars, except share amounts) |
|
|
|
|
September 30, 2015 |
|
December 31, 2014 |
|
|
(unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
35,841 |
|
|
$ |
70,800 |
|
Accounts receivable, net of allowance for doubtful accounts
of $56,279 as of September 30, 2015 and $68,493 as of December 31, 2014 |
|
|
272,144 |
|
|
|
330,371 |
|
Due from related parties, net of allowance of $1,370,788 as of
September 30, 2015 and $1,458,296 as of December 31, 2014 |
|
|
5,183 |
|
|
|
9,303 |
|
Inventories |
|
|
512,850 |
|
|
|
640,671 |
|
Deferred income taxes |
|
|
102,028 |
|
|
|
91,223 |
|
Current assets of discontinued operations |
|
|
|
|
|
|
151,602 |
|
Prepayments and other current assets |
|
|
188,308 |
|
|
|
238,314 |
|
Total current assets |
|
|
1,116,354 |
|
|
|
1,532,284 |
|
|
|
|
|
|
|
|
|
|
Long-term investments in related parties |
|
|
5,606 |
|
|
|
6,142 |
|
Other long-term investments |
|
|
3,616 |
|
|
|
4,060 |
|
Property, plant and equipment, net |
|
|
3,324,369 |
|
|
|
3,944,427 |
|
Mineral licenses, net |
|
|
593,640 |
|
|
|
719,951 |
|
Other non-current assets |
|
|
21,859 |
|
|
|
30,453 |
|
Deferred income taxes |
|
|
51,490 |
|
|
|
72,966 |
|
Goodwill |
|
|
343,575 |
|
|
|
403,207 |
|
Total assets |
|
|
5,460,509 |
|
|
|
6,713,490 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
Short-term borrowings and current portion of long-term debt |
|
|
6,206,063 |
|
|
|
6,678,549 |
|
Accounts payable and accrued expenses: |
|
|
|
|
|
|
|
|
Trade payable to vendors of goods and services |
|
|
419,207 |
|
|
|
537,004 |
|
Advances received |
|
|
50,722 |
|
|
|
81,599 |
|
Accrued expenses and other current liabilities |
|
|
1,149,179 |
|
|
|
811,345 |
|
Taxes and social charges payable |
|
|
227,323 |
|
|
|
215,251 |
|
Unrecognized income tax benefits |
|
|
14,505 |
|
|
|
31,444 |
|
Due to related parties |
|
|
14,792 |
|
|
|
15,494 |
|
Asset retirement obligations, current portion |
|
|
7,642 |
|
|
|
3,478 |
|
Deferred income taxes |
|
|
8,039 |
|
|
|
7,893 |
|
Current liabilities of discontinued operations |
|
|
|
|
|
|
150,033 |
|
Pension obligations, current portion |
|
|
16,265 |
|
|
|
18,656 |
|
Dividends payable |
|
|
1,535 |
|
|
|
1,843 |
|
Finance lease liabilities, current portion |
|
|
213,937 |
|
|
|
270,980 |
|
Total current liabilities |
|
|
8,329,209 |
|
|
|
8,823,569 |
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current portion |
|
|
69,089 |
|
|
|
166,532 |
|
Asset retirement obligations, net of current portion |
|
|
37,488 |
|
|
|
43,712 |
|
Pension obligations, net of current portion |
|
|
53,372 |
|
|
|
60,222 |
|
Deferred income taxes |
|
|
104,830 |
|
|
|
179,987 |
|
Finance lease liabilities, net of current portion |
|
|
533 |
|
|
|
2,813 |
|
Due to related parties |
|
|
28 |
|
|
|
38 |
|
Other long-term liabilities |
|
|
4,355 |
|
|
|
81,288 |
|
EQUITY |
|
|
|
|
|
|
|
|
Common shares (10 Russian rubles par value;
497,969,086 shares authorized, 416,270,745 shares issued and outstanding
as of September 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 September 30, 2015 and December 31, 2014) |
|
|
25,314 |
|
|
|
25,314 |
|
Additional paid-in capital |
|
|
834,172 |
|
|
|
834,136 |
|
Accumulated other comprehensive income |
|
|
1,518,881 |
|
|
|
972,381 |
|
Accumulated deficit |
|
|
(5,787,863 |
) |
|
|
(4,763,413 |
) |
Equity attributable to shareholders of Mechel OAO |
|
|
(3,275,989 |
) |
|
|
(2,798,075 |
) |
Noncontrolling interests |
|
|
137,594 |
|
|
|
153,404 |
|
Total equity |
|
|
(3,138,395 |
) |
|
|
(2,644,671 |
) |
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
|
5,460,509 |
|
|
|
6,713,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations and Comprehensive Income |
(Loss) |
(in thousands of U.S. dollars) |
|
9 months ended September 30, |
|
|
2015 |
|
|
|
|
|
2014 |
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, net (including related party amounts of $66,275 and $87,270
during 9 months 2015 and 2014, respectively) |
|
$ |
3,274,862 |
|
|
|
|
|
|
$ |
5,021,781 |
|
Cost of goods sold (including related party amounts of $46,227 and
$91,026 during 9 months 2015 and 2014, respectively) |
|
|
(1,884,277 |
) |
|
|
|
|
|
|
(3,250,217 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
1,390,585 |
|
|
|
|
|
|
|
1,771,564 |
|
Selling, distribution and operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and distribution expenses |
|
|
(697,088 |
) |
|
|
|
|
|
|
(1,136,715 |
) |
Taxes other than income tax |
|
|
(75,497 |
) |
|
|
|
|
|
|
(134,852 |
) |
Accretion expense |
|
|
(5,226 |
) |
|
|
|
|
|
|
(3,969 |
) |
Loss on write-off of property, plant and equipment |
|
|
(2,108 |
) |
|
|
|
|
|
|
(4,278 |
) |
Recovery of provision (provision) for amounts due from related parties |
|
|
193 |
|
|
|
|
|
|
|
(15,598 |
) |
Provision for doubtful accounts |
|
|
(21,434 |
) |
|
|
|
|
|
|
(28,715 |
) |
General, administrative and other operating expenses, net |
|
|
(213,111 |
) |
|
|
|
|
|
|
(318,441 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total selling, distribution and operating expenses, net |
|
|
(1,014,271 |
) |
|
|
|
|
|
|
(1,642,568 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
376,314 |
|
|
|
|
|
|
|
128,996 |
|
Other income and (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from equity investments |
|
|
326 |
|
|
|
|
|
|
|
67 |
|
Interest income |
|
|
1,922 |
|
|
|
|
|
|
|
2,689 |
|
Interest expense |
|
|
(735,423 |
) |
|
|
|
|
|
|
(570,757 |
) |
Foreign exchange loss |
|
|
(731,584 |
) |
|
|
|
|
|
|
(734,724 |
) |
Other income (expenses), net |
|
|
8,506 |
|
|
|
|
|
|
|
13,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (expense), net |
|
|
(1,456,253 |
) |
|
|
|
|
|
|
(1,289,281 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations, before income tax |
|
|
(1,079,939 |
) |
|
|
|
|
|
|
(1,160,285 |
) |
Income tax benefit (expense) |
|
|
70,848 |
|
|
|
|
|
|
|
(14,514 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations |
|
|
(1,009,091 |
) |
|
|
|
|
|
|
(1,174,799 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations, net of income tax |
|
|
3,412 |
|
|
|
|
|
|
|
(43,806 |
) |
Net loss |
|
|
(1,005,679 |
) |
|
|
|
|
|
|
(1,218,605 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interests |
|
|
(6,182 |
) |
|
|
|
|
|
|
(4,004 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to shareholders of Mechel OAO |
|
|
(1,011,861 |
) |
|
|
|
|
|
|
(1,222,609 |
) |
Less: Dividends on preferred shares |
|
|
(75 |
) |
|
|
|
|
|
|
(123 |
) |
Net loss attributable to common shareholders of Mechel OAO |
|
|
(1,011,936 |
) |
|
|
|
|
|
|
(1,222,732 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(1,005,679 |
) |
|
|
|
|
|
|
(1,218,605 |
) |
Currency translation adjustment |
|
|
516,036 |
|
|
|
|
|
|
|
191,524 |
|
Change in pension benefit obligation |
|
|
(4,130 |
) |
|
|
|
|
|
|
(6,328 |
) |
Adjustment of available-for-sale securities |
|
|
140 |
|
|
|
|
|
|
|
307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss |
|
|
(493,633 |
) |
|
|
|
|
|
|
(1,033,102 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to noncontrolling interests |
|
|
15,759 |
|
|
|
|
|
|
|
45,325 |
|
Comprehensive loss attributable to shareholders of Mechel OAO |
|
|
(477,874 |
) |
|
|
|
|
|
|
(987,777 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows |
(in thousands of U.S. dollars) |
|
9 months ended September 30, |
|
|
2015 |
|
2014 |
|
|
(unaudited) |
|
(unaudited) |
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(1,005,679 |
) |
|
$ |
(1,218,605 |
) |
(Income) loss from discontinued operations, net of income tax |
|
|
(3,412 |
) |
|
|
43,806 |
|
Net loss from continuing operations |
|
|
(1,009,091 |
) |
|
|
(1,174,799 |
) |
Adjustments to reconcile net loss from continuing operations
to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
159,605 |
|
|
|
262,201 |
|
Depletion and amortization |
|
|
20,590 |
|
|
|
38,336 |
|
Foreign exchange loss |
|
|
731,584 |
|
|
|
734,724 |
|
Deferred income taxes |
|
|
(69,417 |
) |
|
|
(116,707 |
) |
Provision for doubtful accounts |
|
|
21,434 |
|
|
|
28,715 |
|
Change in inventory reserves |
|
|
2,857 |
|
|
|
88 |
|
Accretion expense |
|
|
5,226 |
|
|
|
3,969 |
|
Loss on write-off of property, plant and equipment |
|
|
2,108 |
|
|
|
4,278 |
|
Income from equity investments |
|
|
(326 |
) |
|
|
(67 |
) |
(Recovery of provision) provision for amounts due from
related parties |
|
|
(193 |
) |
|
|
15,598 |
|
Non-cash interest on pension liabilities |
|
|
2,943 |
|
|
|
4,736 |
|
Loss on sale of property, plant and equipment |
|
|
50 |
|
|
|
2,569 |
|
Gain on sale of investments |
|
|
|
|
|
|
(14,811 |
) |
Gain on accounts payable with expired legal term |
|
|
(2,655 |
) |
|
|
(602 |
) |
Gain on forgiveness of fines and penalties |
|
|
(17 |
) |
|
|
(14 |
) |
Amortization of loan origination fee |
|
|
23,033 |
|
|
|
43,712 |
|
Pension service cost, amortization of prior service cost and
actuarial (gain) loss, other expenses |
|
|
6,058 |
|
|
|
3,451 |
|
Other |
|
|
6,628 |
|
|
|
|
|
Changes in working capital items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
19,006 |
|
|
|
20,195 |
|
Inventories |
|
|
48,460 |
|
|
|
363,918 |
|
Trade payable to vendors of goods and services |
|
|
(33,437 |
) |
|
|
62,679 |
|
Advances received |
|
|
(18,819 |
) |
|
|
(264 |
) |
Accrued taxes and other liabilities |
|
|
415,126 |
|
|
|
465,080 |
|
Settlements with related parties |
|
|
5,106 |
|
|
|
(41,647 |
) |
Other current assets |
|
|
(10,045 |
) |
|
|
40,296 |
|
Unrecognized income tax benefits |
|
|
(14,406 |
) |
|
|
(28,387 |
) |
Net operating cash flows of discontinued operations |
|
|
(4,914 |
) |
|
|
(18,001 |
) |
Net cash provided by operating activities |
|
|
306,494 |
|
|
|
699,246 |
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
Acquisition of DEMP, less cash acquired |
|
|
(59,163 |
) |
|
|
(64,476 |
) |
Proceeds from disposal of securities |
|
|
|
|
|
|
15,599 |
|
Loans issued and other investments |
|
|
(55 |
) |
|
|
(2 |
) |
Proceeds from disposal of TPP Rousse, less cash disposed of |
|
|
1,143 |
|
|
|
1,454 |
|
Proceeds from disposal of Invicta, less cash disposed of |
|
|
|
|
|
|
690 |
|
Proceeds from disposal of Bluestone, less cash disposed of |
|
|
1,502 |
|
|
|
|
|
Proceeds from loans issued |
|
|
349 |
|
|
|
1,334 |
|
Proceeds from disposals of property, plant and equipment |
|
|
5,084 |
|
|
|
23,780 |
|
Purchases of mineral licenses and other related payments |
|
|
(1,052 |
) |
|
|
|
|
Purchases of property, plant and equipment |
|
|
(114,407 |
) |
|
|
(417,360 |
) |
Net investing cash flows of discontinued operations |
|
|
|
|
|
|
2,662 |
|
Net cash used in investing activities |
|
|
(166,599 |
) |
|
|
(436,319 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
Proceeds from borrowings |
|
|
44,724 |
|
|
|
2,060,438 |
|
Repayment of borrowings |
|
|
(171,614 |
) |
|
|
(2,417,434 |
) |
Dividends paid |
|
|
(71 |
) |
|
|
(122 |
) |
Dividends paid to noncontrolling interest |
|
|
(35 |
) |
|
|
(147 |
) |
Acquisition of noncontrolling interest in subsidiaries |
|
|
(7 |
) |
|
|
(40,043 |
) |
Repayment of obligations under finance lease |
|
|
(25,213 |
) |
|
|
(33,047 |
) |
Sale leaseback proceeds |
|
|
|
|
|
|
15,273 |
|
Net financing cash flows of discontinued operations |
|
|
|
|
|
|
(2,024 |
) |
Net cash used in financing activities |
|
|
(152,216 |
) |
|
|
(417,106 |
) |
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(24,254 |
) |
|
|
(48,299 |
) |
Net decrease in cash and cash equivalents |
|
|
(36,575 |
) |
|
|
(202,478 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period |
|
|
72,416 |
|
|
|
274,539 |
|
Cash and cash equivalents at end of period |
|
|
35,841 |
|
|
|
72,062 |
|
|
|
|
|
|
|
|
|
|
2
Mechel PAO (NYSE:MTL)
Historical Stock Chart
From Mar 2024 to Apr 2024
Mechel PAO (NYSE:MTL)
Historical Stock Chart
From Apr 2023 to Apr 2024