August 29, 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 2nd quarter and 1st half of 2017.
Key highlights for 1H
2017:
Financial results reflected increase in sales
of capacity due to liberalization of hydropower capacity market in
Siberia and launch of Zelenchukskaya HPP, divestment of LLC Energy
of Bashkortostan (LLC ESC Bashkortostan) in the end of 2016, effect
of the forward contract with VTB Bank recognized as long term
derivative instrument;
Total revenue in 2Q 2017 - RUB 84,295 mn
(-2.7%), in 1H 2017 – RUB 187,654 mn ( - 3.4%), excluding
contribution of LLC ESC Bashkortostan comparable revenue for the 2Q
and 1H increased by 5.8% è 5.4%, respectively[1];
2Q 2017 EBITDA[2]
– RUB 21,313 mn (+2.4%), 1H 2017 EBITDA – RUB 51,547 mn
(+7.3%); excluding contribution of LLC ESC Bashkortostan increase in
comparable EBITDA for the 2Q and 1H – 4.9% è 10.4%, respectively;
Operating expenses in 2Q 2017 decreased by
4.2%, in 1H 2017 – by 7.0% mainly due to divestment of LLC ESC
Bashkortostan in the end of 2016; excluding contribution of LLC ESC
Bashkortostan comparable operating expenses for the 2Q and 1H
increased by 5.6% and 2.9%, respectively;
Net profit for 1H 2017 – RUB 22,303 mn
(-12.5%); net profit adjusted for non-cash items[3]
– RUB 32,298 mn (+8.5%).
2Q and 1H 2017/2016 highlights (in RUB mn)
|
2Q/17
|
2Q/16
|
chg.
|
1H’17
|
1H’16
|
chg.
|
Revenue, including
|
84,295
|
86,633
|
-2.7%
|
187,654
|
194,340
|
-3.4%
|
Revenue
|
82,087
|
83,457
|
-1.6%
|
180,866
|
187,861
|
-3.7%
|
Government grants
|
2,208
|
3,176
|
-30.5%
|
6,788
|
6,479
|
4.8%
|
Operating expenses
|
68,867
|
71,879
|
-4.2%
|
147,736
|
158,830
|
-7.0%
|
EBITDA[2]
|
21,313
|
20,808
|
2.4%
|
51,547
|
48,020
|
7.3%
|
Net profit
|
3,497
|
10,428
|
-66.5%
|
22,303
|
25,475
|
-12.5%
|
Net profit (adj.)[3]
|
11,908
|
12,916
|
-7.8%
|
32,298
|
29,770
|
8.5%
|
Comparable 2Q and 1H 2017/2016 highlights (in
RUB mn), excl. LLC ESC Bashkortostan[1]
|
2Q/17
|
2Q/16
|
chg.
|
1H’17
|
1H’16
|
chg.
|
Revenue, including
|
84,295
|
79,638
|
5.8%
|
187,654
|
178,080
|
5.4%
|
Revenue
|
82,087
|
76,462
|
7.4%
|
180,866
|
171,601
|
5.4%
|
Government grants
|
2,208
|
3,176
|
-30.5%
|
6,788
|
6,479
|
4.8%
|
Operating expenses
|
68,867
|
65,226
|
5.6%
|
147,736
|
143,599
|
2.9%
|
EBITDA[2]
|
21,313
|
20,316
|
4.9%
|
51,547
|
46,682
|
10.4%
|
Net profit
|
3,497
|
10,170
|
-65.6%
|
22,303
|
24,882
|
-10.4%
|
Net profit (adj.)[3]
|
11,908
|
12,678
|
-6.1%
|
32,298
|
29,103
|
11.0%
|
Operating results
Total electricity generation by power plants of
RusHydro Group in 2Q 2017 amounted to 34,409 GWh (+6.4%), in 1H 2017
– 63,535 GWh (+0.7%). In 2Q 2017, total production by hydropower
and pumped storage plants amounted to 27,506 GWh (+7.1%), total
output by fossil fuel and geothermal plants – 6,903 GWh (+3.6%). In
1H 2017, total production by hydropower and pumped storage plants
amounted to 47,959 GWh (+2.4%), total output by fossil fuel and
geothermal plants – 15,576 GWh (-4.3%).
Main factors, determining operating results in
January-June 2017, were:
aggregated inflows to reservoirs of the
Volgo-Kama cascade in 1H 2017 slightly higher than long-run average;
inflows to reservoirs of Siberia in 1H2017 on
the level of 2016;
inflows to reservoirs in the South of Russia
slightly higher or close to normal;
reduction of energy consumption in the Far
East and lower outflows from United Power System of the Far East to
Siberia as well as lower export to China;
In the 1st half of 2017, heat output by
thermal plants of RusHydro Group in the Far East decreased by 8.2% to
16,756 thousand GCal as compared to the same period of 2016. The
decrease is due to higher temperatures and reduced length of heating
season in a number of towns of the Far Eastern Federal District.
Events in January –
June 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.
On 11
May 2017, the placement of the Company’s ordinary shares of
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.
All
the proceeds from capital raising were used to repay debt of
companies of RAO ES East Subgroup.
As of April 1, 2017 the management structure
of Group’s subsidiary – PJSC RAO ES of East has changed.
Headquarters of PJSC RusHydro and PJSC RAO ES East have been
integrated; Far East Division has been established within PJSC
RusHydro.
On June 26, 2017, AGM of PJSC RusHydro
elected new Board of Directors and approved 2016 dividends of RUB
0.0466245 per share in total amount of RUB 19.9 bn (calculated as
50% of RusHydro Group net profit for 2016 under IFRS).
Revenue
Revenue breakdown in 2Q and 1H 2017/2016
(in RUB mn)
|
2Q’17
|
2Q’16
|
chg
|
1H’17
|
1H’16
|
chg
|
Electricity sales
|
60,109
|
62,848
|
-4.4%
|
126,708
|
137,116
|
-7.6%
|
Heat and hot water sales
|
6,999
|
7,023
|
-0.3%
|
22,667
|
22,819
|
-0.7%
|
Capacity sales
|
9,252
|
8,351
|
10.8%
|
19,840
|
17,223
|
15.2%
|
Other sales
|
5,727
|
5,235
|
9.4%
|
11,651
|
10,703
|
8.9%
|
Revenue from operations, total
|
82,087
|
83,457
|
-1.6%
|
180,866
|
187,861
|
-3.7%
|
Government grants
|
2,208
|
3,176
|
-30.5%
|
6,788
|
6,479
|
4.8%
|
Total revenue
|
84,295
|
86,633
|
-2.7%
|
187,654
|
194,340
|
-3.4%
|
Comparable 2Q and 1H 2017/2016 revenue (in RUB
mn), excl. LLC ESC Bashkortostan[1]
|
2Q’17
|
2Q’16
|
chg
|
1H’17
|
1H’16
|
chg
|
Electricity sales
|
60,109
|
55,885
|
7.6%
|
126,708
|
120,916
|
4.8%
|
Heat and hot water sales
|
6,999
|
7,024
|
-0.4%
|
22,667
|
22,819
|
-0.7%
|
Capacity sales
|
9,252
|
8,351
|
10.8%
|
19,840
|
17,223
|
15.2%
|
Other sales
|
5,727
|
5,202
|
10.1%
|
11,651
|
10,643
|
9.5%
|
Revenue from operations, total
|
82,087
|
76,462
|
7.4%
|
180,866
|
171,601
|
5.4%
|
Government grants
|
2,208
|
3,176
|
-30.5%
|
6,788
|
6,479
|
4.8%
|
Total revenue
|
84,295
|
79,638
|
5.8%
|
187,654
|
178,080
|
5.4%
|
In the 1st half of 2017, total revenue
of the Group decreased by 3.4%. 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 in the
end of 2016 and decreased revenue of PJSC Krasnoyarskenergosbyt
following reduced output to customers;
increase in revenue from electricity sales of
RAO ES East subgroup segment as a result of growth of tariffs and
increase in electricity output;
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 of
PJSC RusHydro at the competitive capacity auctions (KOM) for the
hydropower plants in the first and second price zones,
liberalization of hydro capacity market of Siberia with the growth
of share of capacity sold under KOM tariffs to 100% from May 1,
2016.
Operating
expenses[4]
Operating expenses in 2Q and 1H 2017/2016
(in RUB mn)
|
2Q’17
|
2Q’16
|
chg
|
1H’17
|
1H’16
|
chg
|
Employee benefit expenses
|
17,715
|
17,699
|
0.1%
|
36,377
|
35,986
|
1.1%
|
Fuel expenses
|
12,069
|
10,830
|
11.4%
|
29,969
|
30,262
|
-1.0%
|
Electricity distribution expenses
|
9,439
|
9,916
|
-4.8%
|
21,241
|
22,600
|
-6.0%
|
Purchased electricity and capacity
|
8,284
|
12,075
|
-31.4%
|
19,906
|
29,365
|
-32.2%
|
Third parties services
|
8,014
|
8,080
|
-0.8%
|
15,223
|
15,272
|
-0.3%
|
Depreciation
|
5,725
|
5,867
|
-2.4%
|
11,408
|
12,061
|
-5.4%
|
Taxes other than on income
|
2,729
|
2,567
|
6.3%
|
5,409
|
5,042
|
7.3%
|
Other materials
|
2,498
|
2,053
|
21.7%
|
4,310
|
3,518
|
22.5%
|
Water usage expenses
|
881
|
828
|
6.4 %
|
1,678
|
1,609
|
4.3%
|
Other expenses
|
1,513
|
1,964
|
-23.0%
|
2,215
|
3,115
|
-28.9%
|
TOTAL
|
68,867
|
71,879
|
-4.2%
|
147,736
|
158,830
|
-7.0%
|
Comparable 2Q and 1H 2017/2016 operating
expenses (in RUB mn), excl. LLC ESC Bashkortostan[1]
|
2Q’17
|
2Q’16
|
chg
|
1H’17
|
1H’16
|
chg
|
Employee benefit expenses
|
17,715
|
17,502
|
1.2%
|
36,377
|
35,619
|
2.1%
|
Fuel expenses
|
12,069
|
10,830
|
11.4%
|
29,969
|
30,262
|
-1.0%
|
Electricity distribution expenses
|
9,439
|
7,860
|
20.1%
|
21,241
|
17,909
|
18.6%
|
Purchased electricity and capacity
|
8,284
|
8,001
|
3.5%
|
19,906
|
19,774
|
0.7%
|
Third parties services
|
8,014
|
8,205
|
-2.3%
|
15,223
|
15,143
|
0.5%
|
Depreciation
|
5,725
|
5,715
|
0.2%
|
11,408
|
11,758
|
-3.0%
|
Taxes other than on income
|
2,729
|
2,564
|
6.4%
|
5,409
|
5,038
|
7.4%
|
Other materials
|
2,498
|
2,041
|
22.4%
|
4,310
|
3,503
|
23.0%
|
Water usage expenses
|
881
|
828
|
6.4%
|
1,678
|
1,609
|
4.3%
|
Other expenses
|
1,513
|
1,680
|
-9.9%
|
2,215
|
2,984
|
-25.8%
|
TOTAL
|
68,867
|
65,226
|
5.6%
|
147,736
|
143,599
|
2.9%
|
Total operating expenses in the 1st
half of 2017 compared to the same period of 2016 decreased by 7.0% to
RUB 147,736 mn.
RusHydro Group implements a complex of measures
aimed at cost optimization, which resulted in revenue growth (+5.4%)
exceeding operating expenses increase (+2.9% on comparable basis). At
the same time major factors affecting expenses were:
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, contributing RUB 15,231 mn to Group’s operating expenses
in the 1H of 2016; divestment of the company led to reduction of
expenses on purchased electricity and capacity, electricity
distribution expenses and employee benefits expenses;
increase in electricity distribution expenses
(excluding LLC ESC Bashkortostan) due to tariffs increase and higher
volumes of electricity transmission due to increase of useful
output;
decrease in depreciation of plant, property
and equipment following changed depreciation period of modernized
assets in PJSC RusHydro and disposal of LLC ESC Bashkortostan
assets;
increase in other materials expenses due to
changes in activities of a number of RusHydro Group companies;
increase in employee benefit expenses as a
result of indexation of remuneration of the operating personnel in
compliance with collective agreements.
Profit
In the reporting period, EBITDA increased by 7.3%
to RUB 51,547 mn compared to the same period of previous year.
In the 1st half of 2017, the
Group’s net profit decreased by 12.5% to RUB 22,303 mn. Adjusted
net profit in the reporting period amounted to RUB 32,298 – 8.5%
increase as compared to the same period of the previous year.
The
difference between the reported and adjusted profit is attributed
mainly to the following non-cash effects (before income tax) and
recognition of change in fair value of the derivative financial
instrument:
financial expense in the amount of RUB 6,451
mn as a result of change in fair value of non-deliverable forward
contract;
impairment of accounts receivable in the
amount of RUB 2,633 mn resulting from analysis of overdue
receivables and estimation of their collectability;
impairment of property, plant and equipment
in the amount of RUB 1,244 mn;
loss on disposal of plant, property and
equipment in the amount of RUB 219 mn.
Key indicators of financial position
As of June 30, 2017, the Group's assets increased
by RUB 39,017 mn or 4.0% to RUB 1,022,463 mn against the comparable
figure as at December 31, 2016. Change in assets is primarily
attributable to:
increase in fixed assets of the Group;
increase in value of cash and cash
equivalent;
increase in accounts receivable.
As at the end of the reporting period the Group's
liabilities decreased by RUB 8,320 mn or 2.5% to RUB 324,194 mn
against the comparable figure as at December 31, 2016.
Decrease in liabilities was primarily a result of
decrease in long-term debt of the Group by RUB 53,039 mn with
simultaneous increase in short-term debt by RUB 16,242 mn.
Structure of the liabilities of the Group
underwent significant changes:
proceeds from the share issue were fully
allocated to repayment of loans of RAO ES East subgroup;
in accordance with conditions of
non-deliverable forward contract with VTB Bank, the Group recognized
liabilities under the contract in the amount of RUB 10,013 mn,
recorded as a long-term derivative financial instrument at fair
value through profit or loss. At June 30, 2017 the fair value of the
contract was RUB 14,665 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 June 30, 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 14,665 mn.
The fair value of the forward contract at the initial recognition of
the instrument was RUB 10,013 mn and 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. Changes in the fair value of the forward in the
reporting period were mainly driven by reduction of market price of
RusHydro’s shares.
Fair value of the forward contract, RUB mn
As at initial recognition date (March 3, 2017), RUB mn
|
10,013
|
Increase in fair value of non-deliverable forward contract
|
6,451
|
Pre-payment
|
(1,799)
|
As at June 30, 2017
|
14,665
|
Events after the reporting date
As of July 1, 2017, management authority of
PJSC Far-Eastern Energy Company (PJSC DEK), part of PJSC RAO ES
Subgroup, were transferred to management company JSC ESC RusHydro.
The transfer of management authority was implemented in the context
of development of retail segment of RusHydro Group for 2017-2019,
aimed at redefining of the retail business management model.
On August 10, 2017 the Board of Directors
re-elected Yury Trutnev, Deputy Chairman of the Government of the
Russian Federation — Plenipotentiary Representative of the
President in the Far Eastern Federal District, as a Chairman of the
Board of Directors of PJSC RusHydro.
In July 2017, the Resolution of the Russian
Government No. 895 “On reaching basic rates (tariffs) for electric
power (capacity) in the territories of the Far East Federal region
(the “Far East”)” became effective, under which rates for
consumers in the territories of the Far East should be reduced
starting from 1 January 2017 to the basic level (RUB 4.00 / kWh).
According to the Resolution of the Russian Government No. 1614-r of
28 July 2017, PJSC RusHydro was appointed as the recipient of a
premium to the price for capacity provided by the Company in the
price zones of the wholesale market under CCS agreements. The
premium to the price for capacity is set in order to achieve the
basic level of rates (tariffs) for electricity (capacity) planned
for the next regulation period in the Far East constituent regions.
Within the amounts defined by Resolution No. 1615-r of the Russian
Government dated 28 July 2017, the Company translates the collected
amounts of margin in the form of free-of-charge targeted
contributions to the budgets of the respective regions. The Group
companies being guaranteeing suppliers will receive compensation for
the shortage of income related to the reduction of rates, through
subsidies from the Far East constituent regions.
[1]
Here and henceforth comparable data excluding contribution of LLC
ESC of Bashkortostan are given on basis of management accounting
exclusively for information purposes.
[2]
EBITDA is calculated as operating profit / loss excluding insurance
indemnity, depreciation of property, plant and equipment and
intangible assets, impairment of property, plant and equipment,
impairment of accounts receivable, loss on disposal of property and
subsidiaries and other non-cash items of operating income and
expenses.
[3]
Net profit is adjusted for the effects of recognition of financial
expense resulting from change in fair value of non-deliverable
forward contract, impairment of fixed assets, loss on impairment of
accounts receivable, loss on disposal of property, plant and
equipment, financial result of disposal of subsidiaries.
[4]
Here and hereinafter the operating expenses do not include
impairment loss.
|