22 May 2018 07:05
22 May 2018, Kyiv, Ukraine
MHP SE
Financial Results for the First Quarter Ended 31 March 2018
MHP SE (LSE: MHPC), the parent company of a leading international agro-industrial group with headquarters in Ukraine, focusing primarily on the production of poultry and cultivation of grain, as well as other agricultural operations (meat processing and meat products ready for consumption) today announces its results for the first quarter ended 31 March 2018. Hereinafter, MHP SE and its subsidiaries are referred to as "MHP", "The Company" or "The Group".
OPERATIONAL HIGHLIGHTS
· Poultry production volumes reached 152,167 tonnes, increased by 7% (Q1 2017: 141,874 tonnes)
· The average chicken meat price increased by 23% year-on-year to UAH 38.78 per kg (Q1 2017: UAH 31.52 per kg) (excluding VAT). In USD terms, the average MHP's poultry prices in 1Q 2018 increased by 22% year-on-year
· Chicken meat exports increased by 28% to 63,144 tonnes (Q1 2017: 49,151 tonnes) as a result of increased exports to the countries of the MENA and the EU
FINANCIAL HIGHLIGHTS
· Revenue of US$ 306 million, increased by 10% year-on-year (Q1 2017: US$ 279 million)
· Export revenue amounted to US$ 162 million, 53% of total revenue (Q1 2017: US$ 164 million, 59% of total revenue)
· Operating profit of US$ 62 million decreased by 16%; overall adjusted operating profit margin was 20%
· Adjusted EBITDA decreased by 4% to US$ 89 million (Q1 2017: US$ 93 million); adjusted EBITDA margin declined to 29% (Q1 2017: 33%)
FINANCIAL OVERVIEW
(in mln. US$, unless indicated otherwise) | Q1 2018 | Q1 2017 | % change* | |||
Revenue | 306 | 279 | 10% | |||
IAS 41 standard (loss)/gain | (5) | 10 | -150% | |||
Gross profit | 81 | 86 | -6% | |||
Gross profit margin | 26% | 31% | -5pps | |||
Operating profit | 62 | 74 | -16% | |||
Operating profit margin | 20% | 27% | -7 pps | |||
Adjusted EBITDA | 89 | 93 | -4% | |||
Adjusted EBITDA margin | 29% | 33% | -4 pps | |||
Net profit before foreign exchange differences | 35 | 50 | -30% | |||
Net profit margin before forex gain | 11% | 18% | -7 pps | |||
Foreign exchange gain | 55 | 7 | 686% | |||
Net profit | 90 | 57 | 58% | |||
Net profit margin | 29% | 20% | 9 pps |
* pps - percentage points
Average official FX rate for Q1 2018 UAH/US$27.3203 and for Q1 2017 UAH/US$27.0611
MHP's management will host a conference call for investors and analysts followed by Q&A on the day of the results.
The dial-in details are:
Time: 09.00 New York / 14.00 London / 16.00 Kyiv
Title: Financial results for Q1 2018
International/UK Dial in: +44 2071943759
USA free call: +1 6467224916
Conference ID EV00072997
Participant PIN code 19785356#
In order to follow the presentation together with the management, please register using the following link:
http://event.onlineseminarsolutions.com/r.htm?e=1664674&s=1&k=DE197AC01BE49A58F9E6D3FA0625272D
For Investor Relations enquiries, please contact:
Anastasia Sobotiuk (Kyiv) +38 044 207 99 58 a.sobotyuk@mhp.com.ua
For Analysts enquiries, please contact:
Iryna Bublyk (Kyiv) +38 044 207 00 04 i.bublik@mhp.com.ua
Segment Performance
Poultry and related operations
Q1 2018 | Q1 2017 | % change | ||||
Poultry | ||||||
Sales volume, third parties tonnes | 135,307 | 123,931 | 9% | |||
Incl. Export sales volume, tonnes | 63,144 | 49,151 | 28% | |||
Price per 1 kg net of VAT, UAH | 38.78 | 31.52 | 23% | |||
Sunflower oil | ||||||
Sales volume, third parties tonnes | 47,506 | 82,133 | -42% | |||
Soybeans oil | ||||||
Sales volume, third parties tonnes | 18,255 | 7,780 | 135% |
Aggregate volume of chicken meat sold to third parties in Q1 2018 increased by 9%. Domestic sales decreased by 4% to 72,163 tonnes (Q1 2017: 74,780 tonnes).
Export sales of Q1 2018 increased by 28% to 63,144 tonnes (Q1 2017: 49,151 tonnes). During the reporting period, following its export diversification strategy, the Company has been developing its exports mainly in the countries of the MENA and the EU. Export sales represented around 47% of total poultry sales volume in Q1 2018.
Through Q1 2018 the aggregate average chicken meat price was UAH 38.78, 23% higher in Hryvnia terms than the corresponding price for Q1 2017, mainly as a result of MHP's export product mix change and increased sales to more profitable markets in line with its market targeting strategy. The average chicken meat price on the domestic market increased by 23% during Q1 2018 compared to Q1 2017. At the same time the US$ denominated export price for chicken meat increased by 17% during Q1 2018 compared to Q1 2017.
During Q1 2018 MHP's sunflower oil sales decreased by 42% compared to Q1 2017 to 47,506 tonnes, due to changes in delivery terms from DAP to FOB that led to a temporary increase in stock. Soybean oil sales increased by 135% to 18,255 tonnes (including 6,000 tonnes of oil pushed back in Q4 2017).
(in mln. US$, unless indicated otherwise) | Q1 2018 | Q1 2017 | % change* | |||
Revenue | 268 | 236 | 14% | |||
- Poultry and other | 217 | 168 | 29% | |||
- Vegetable oil | 51 | 68 | -25% | |||
IAS 41 standard gains | 2 | 22 | -91% | |||
Gross profit | 73 | 78 | -6% | |||
Gross margin | 27% | 33% | -6 pps | |||
Adjusted EBITDA | 77 | 85 | -9% | |||
Adjusted EBITDA margin | 29% | 36% | -7 pps | |||
Adjusted EBITDA per 1 kg (net of IAS 41) | 0.55 | 0.51 | 8% |
* pps - percentage points
Revenue from Poultry and related operations segment for Q1 2018 increased by 14% year-on-year as a result of an increase in price and sales of chicken meat, partly offset by decreased sales volume of sunflower oil.
IAS 41 standard gain reflects net change in fair value of biological assets and agricultural produce. IAS 41 standard gain for Q1 2018 decreased by 91% compared to Q1 2017 to US$ 2 million mainly due to poultry prices, which remained almost at the same level as in Q4 2017, instead of growth in 1Q 2017 compared to 4Q 2016.
Gross profit of Poultry and related operations segment for Q1 2018 decreased by 6% to US$ 73 million, as a result of a decrease in IAS 41 gain which was partly offset by an increase in revenue, resulting from the higher sales volume and higher price of poultry meat.
Adjusted EBITDA has decreased by 9%, mostly in line with change in gross profit. An additional negative impact was attributable to a decrease in government grants income due to the Government not allocating the budget for subsidies for 2018.
Grain growing segment
(in mln. US$) | Q1 2018 | Q1 2017 | ||
Revenue | 7 | 18 | ||
IAS 41 standard loss | (11) | (14) | ||
Gross profit | 1 | 2 | ||
| ||||
Adjusted EBITDA | 6 | 6 |
Grain growing segment's revenue for Q1 2018 amounted to US$ 7 million compared to US$ 18 million inQ1 2017. The decrease was mainly attributable to the lower amount of crops in stock designated for sale as of 31 December 2017, compared to stock for sale as of 31 December 2016 mainly as a result of lower yields in 2017.
IAS 41 standard loss for Q1 2018 amounted to US$ 11 million. The loss represents the net change in effect of revaluation of agricultural produce (sunflower, corn, wheat and soya) as a result of decrease of grain in stock due to internal consumption as a result of the harvest cycle and seasonality.
MHP has around 87,000 ha under winter crops, of which 56% is sown with winter wheat, 35% with winter rapeseeds and 6% with winter barley. The rest is triticale and rye. Total land bank of MHP's grain growing segment constituted 370,000 hectares as of which around 363,000 hectares are going to be harvested in 2018.
Spring sowing campaign is finished with no significant changes in the crops structure.
Other agricultural operations
Meat processing products | Q1 2018 | Q1 2017 | % change | |||
Sales volume, third parties tonnes | 8,162 | 8,136 | 0% | |||
Price per 1 kg net VAT, UAH | 58.66 | 44.38 | 32% |
Sales volumes of meat processing products have remained relatively stable compared to Q1 2017 and reached 8,162 tonnes in Q1 2018.
The average processed meat price increased by 32% year-over-year to UAH 58.66 per kg in Q1 2018 mostly in line with poultry price increase.
(in mln. US$, except margin data) | Q1 2018 | Q1 2017 | % change* | |||
Revenue | 31 | 25 | 24% | |||
- Meat processing | 17 | 13 | 28% | |||
- Other** | 14 | 12 | 19% | |||
IAS 41 standard gains | 4 | 2 | 100% | |||
| ||||||
Gross profit | 7 | 6 | 17% | |||
Gross margin | 23% | 24% | -1 pps | |||
Adjusted EBITDA | 8 | 5 | 60% | |||
Adjusted EBITDA margin | 26% | 20% | 6 pps |
* pps - percentage points
** includes convenience food products, milk, cattle, goose meat, foie gras and feed grains .
Segment revenue of Q1 2018 increased by 24% year-on-year to US$ 31 million, mainly as a result of an increase in price of meat processing as well as price and sales volume of convenience food products.
The segment's Adjusted EBITDA increased to US$ 8 million in 1Q 2018 compared to US$ 5 million in 1Q 2017, mainly due to higher returns earned from meat processing, convenience food and milk operations.
Current Group financial position and cash flow
(in mln. US$) | Q1 2018 | Q1 2017 | ||
Cash from operations | 69 | 39** | ||
Change in working capital | (40) | (25) | ||
Net Cash from operating activities | 29 | 14 | ||
CAPEX | (52) | (17) | ||
Net cash inflow on disposal of subsidiaries | - | 76 | ||
Net cash used in investing activities | (52) | 59 | ||
Cash from financing activities | 35 | (45) | ||
Dividends | - | (53) | ||
Total financial activities | 35 | (98) | ||
Total change in cash* | 12 | (25) |
*Calculated as Net Cash from operating activities plus Cash used in investing activities plus Total financial activities
** Cash from operations for 1Q 2017 includes an upfront payment of interest on Senior Notes in amount of US$ 31 million that is normally due in Q2, however as a result of non-banking days on 1-2 April 2017 payment was settled in Q1.
Cash flow from operations before changes in working capital for Q1 2018 amounted to US$ 69 million (Q1 2017: US$ 39 million). Excluding an upfront payment of interest on Senior Notes, cash from operations before working capital changes for Q1 2017 amounted to US$ 70 million.
Use of funds in working capital during Q1 2018 is mainly attributable to higher investment in inventories, related primarily to grain growing entities in respect of forthcoming spring sowing campaign (seeds, fertilizers, plant protection products, etc.), partly offset by an decreased stock of crops (corn, sunflower and soya) as a result of internal consumption.
In Q1 2018 total CAPEX amounted to US$ 52 million, mainly related to preparation of construction related to Phase 2 of the Vinnytsia poultry complex.
Debt Structure and Liquidity
(in mln. US$) | 31 March 2018 | 31 December 2017 | 31 March 2017 | |||
Total Debt | 1,194 | 1,157 | 1,195 | |||
LT Debt | 1,094 | 1,115 | 924 | |||
ST Debt | 100 | 42 | 271 | |||
Cash and bank deposits | (136) | (126) | (132) | |||
Net Debt | 1,058 | 1,031 | 1,063 | |||
LTM Adjusted EBITDA | 455 | 459 | 417 | |||
Net Debt / LTM Adjusted EBITDA | 2.33 | 2.25 | 2.55 |
As at 31 March 2018, the Company's debt structure remained relatively unchanged compared to31 December 2017: the share of long-term debt in the total outstanding debt is about 92%. The weighted average interest rate is around 7.4%.
At the end of Q1 2018, MHP's cash and cash equivalents amounted to US$ 136 million. Net debt decreased to US$ 1,058 million, compared to US$ 1,063 million as at 31 March 2017.
The Net Debt / LTM Adjusted EBITDA ratio was 2.33 as at 31 March 2018, well within the Eurobond covenant limit of 3.0.
As a hedge for currency risks, revenues from the export of grain, sunflower and soybean oil, sunflower husks, and chicken meat are denominated in US Dollars, covering debt service expenses in full. Export revenue for Q1 2018 amounted to US$ 162 million or 53% of total revenue (US$ 164 million or 59% of total sales in Q1 2017).
Subsequent Events
In April 2018, the Group issued US$ 550,000 thousand of 6.95% Senior Notes due in 2026. As part of the transaction, US$ 416,183 thousand of existing 8.25% Senior Notes due in 2020 were redeemed and exchanged with the new issued Notes.
Dividends
On 6 March 2018, the Board of Directors of MHP SE approved payment of an interim dividend of USD 0.7492 per share, equivalent to approximately US$ 80,000 thousand, on 26 April 2018 to shareholders on the register as of 20 April 2018. The Board of Directors approved that no dividend will be paid on the Company's shares held in treasury.
The Board of Directors of MHP SE also acknowledged the consent of WTI Trading Limited (the Company's major shareholder) to be paid later than on the declared dividend payment date (but not later than 01 November 2018), with no interest accrued on the amount of dividend paid later.
Outlook
Winter crops are experiencing good conditions that provide the Company with a positive outlook for its 2018 harvest of winter wheat and winter rapeseeds. Spring sowing campaign has been completed on time.
The main drivers for profitable growth in 2018 are expected to be:
- An increase in production volume of chicken meat by around 40,000 tonnes as a result of capital investments in the expansion of the Vinnytsia poultry complex (Phase 2);
- An increase in exports of chicken meat across all regions to an expected 260,000-270,000 tonnes; and
- Construction of Phase 1 of an alternative-energy biogas project of 12MW capacity at the Vinnytsia poultry complex.
We are confident that, with our vertically integrated business model, we will continue to deliver strong financial results, supported by a significant and growing share of hard currency revenues from exports of chicken, oils and grain.
Notes to Editors:
About MHP
MHP is the leading producer of poultry products in Ukraine with the greatest market share and highest brand recognition for its products. MHP owns and operates each of the key stages of chicken production processes, from feed grains and fodder production to egg hatching and grow out to processing, marketing, distribution and sales. Vertical integration reduces MHP's dependence on suppliers and its exposure to increases in raw material prices. In addition to cost efficiency, vertical integration also allows MHP to maintain strict biosecurity and to control the quality of its inputs and the resulting quality and consistency of its products through to the point of sale. To support its sales, MHP maintains a distribution network consisting of 11 distribution and logistical centers, within major Ukrainian cities. MHP mainly uses its trucks for the distribution of its products, which Management believes reduces overall transportation costs and delivery times.
MHP also has a leading grain cultivation business growing corn to support the vertical integration of its chicken production and increasingly other grains, such as wheat and rape, for sale to third parties. MHP leases agricultural land (around 370,000 ha) located primarily in the highly fertile black soil regions of Ukraine.
Since May 15, 2008, MHP has traded on the London Stock Exchange under the ticker symbol MHPC.
Forward-Looking Statements
This press release might contain forward-looking statements that refer to future events or forecast financial indicators for MHP SE. Such statements do not guarantee that these are actions to be taken by MHP SE in the future, and estimates can be inaccurate and uncertain. Actual final indicators and results can considerably differ from those declared in any forward-looking statements. MHP SE does not intend to change these statements to reflect actual results.
MHP SE AND ITS SUBSIDIARIES
Interim condensed consolidated Financial Statements
As of and for the three-month period ended 31 March 2018
CONTENT
MANAGEMENT STATEMENT................................................................................................................ (a)
MANAGEMENT REPORT...................................................................................................................... (b)
INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE THREE-MONTH PERIOD ENDED 31 MARCH 2018
INTERIM CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME............................. 4
INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION...................................... 5
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY...................................... 6
INTERIM CONDENSED CONSOLIDATED CASH FLOW STATEMENT......................................................... 8
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS............................... 10
1. Corporate information...................................................................................................................... 10
2. Basis of preparation and accounting policies..................................................................................... 11
3. Segment information....................................................................................................................... 13
4. Profit for the period.......................................................................................................................... 14
5. Government grants income.............................................................................................................. 14
6. Property, plant and equipment.......................................................................................................... 14
7. Inventories and agricultural produce.................................................................................................. 15
8. Bank borrowings............................................................................................................................. 15
9. Bonds issued................................................................................................................................. 16
10. Related party balances and transactions........................................................................................ 18
11. Contingencies and contractual commitments.................................................................................. 18
12. Fair value of financial instruments................................................................................................... 20
13. Risk management policy............................................................................................................... 21
14. Dividends..................................................................................................................................... 21
15. Subsequent events....................................................................................................................... 22
16. Authorization of the interim condensed consolidated financial statements.......................................... 22
MANAGEMENT STATEMENT
To the best of our knowledge, the unaudited interim condensed consolidated financial statements prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting" give a true and fair view of the assets, liabilities, financial position and profit of the Company and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.
21 May 2018
On behalf of the Board:
Chief Executive Officer Yuriy Kosyuk
Chief Financial Officer Viktoria Kapelyushnaya
MANAGEMENT REPORT
Key financial highlights
During the three-month period ended 31 March 2018 consolidated revenue increased by 10% and amounted to USD 305,576 thousand, compared to USD 278,795 thousand for the three-month period ended 31 March 2017. Export sales for the three-month period ended 31 March 2018 constituted 53% of total revenue and amounted to USD 162,338 thousand, compared to USD 163,946 thousand, 59% of total revenue for the three-month period ended 31 March 2017. Overall increase in revenue is mainly attributable to the increased price and exports volume of chicken meat partly offset by a decrease in sales of sunflower oil.
Gross profit has decreased by 6% and amounted to USD 81,039 thousand for the three-month period ended 31 March 2018 compared to USD 86,257 thousand for the three-month period ended 31 March 2017.
In line with the decrease in gross profit, operating profit decreased by 16% to USD 61,954 thousand for the three-month period ended 31 March 2018 compared to USD 73,629 thousand for the three-month period ended 31 March 2017. An additional negative impact was attributable to a decrease in government grants income (Note 5).
Profit for the period from continuing operations for three-month period ended 31 March 2018 amounted to USD 89,784 thousand, including foreign exchange gain of USD 54,633 thousand, compared to USD 56,839 thousand, including foreign exchange gain of USD 6,903 thousand, for the three-month period ended 31 March 2017. Unrealized foreign exchange gain is mainly related to bank borrowings and bonds issued in foreign currency as a result of UAH appreciation against USD and EUR during the three-month period ended 31 March 2018.
Dividends
On 6 March 2018, the Board of Directors of MHP SE approved a payment of the interim dividend of USD 0.7492 per share, equivalent to approximately USD 80,000 thousand, on 26 April 2018 to shareholders on the register as of 20 April 2018. The Board of Directors approved that no dividend will be paid on the Company's shares held in treasury.
The Board of Directors of MHP SE also acknowledged the consent of WTI Trading Limited (the Company's major shareholder) to be paid later than on the declared dividend payment date (but not later than November 1, 2018), with no interest accrued on the amount of dividend paid later (Note 10).
Subsequent events
In April 2018, the Group issued USD 550,000 thousand of 6.95% Senior Notes due in 2026. As part of the transaction, USD 416,183 thousand of existing 8,25% Senior Notes due in 2020 were redeemed and exchanged with the new issued notes.
21 May 2018
On behalf of the Board:
Chief Executive Officer Yuriy Kosyuk
Chief Financial Officer Viktoria Kapelyushnaya
INTERIM CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
Continuing operations | Notes | Three-month period ended 31 March 2018 | Three-month period ended 31 March 2017 | |
Revenue | 3 | 305,576 | 278,795 | |
Net change in fair value of biological assets and agricultural produce | 3, 4 |
(5,385) |
10,002 | |
Cost of sales | (219,152) | (202,540) | ||
Gross profit | 81,039 | 86,257 | ||
Selling, general and administrative expenses | (19,026) | (16,271) | ||
Government grants income | 5 | - | 4,145 | |
Other operating expenses, net | (59) | (502) | ||
Operating profit | 61,954 | 73,629 | ||
Finance income | 516 | 483 | ||
Finance costs | (23,740) | (24,140) | ||
Foreign exchange gain, net | 13 | 54,633 | 6,903 | |
Other expenses, net | (4,030) | (523) | ||
Other expenses, net | 27,379 | (17,277) | ||
Profit before tax | 89,333 | 56,352 | ||
Income tax benefit | 451 | 487 | ||
Profit for the period from continuing operations | 4 | 89,784 | 56,839 | |
Discontinued operations | ||||
Loss for the period from discontinued operations | - | (19,824) | ||
Profit for the period | 89,784 | 37,015 | ||
Other comprehensive income | ||||
Items that may be reclassified to profit or loss: | ||||
Cumulative translation difference | 59,571 | 3,352 | ||
Other comprehensive income for the period | 59,571 | 3,352 | ||
Total comprehensive income for the period | 149,355 | 40,367 | ||
Profit/(Loss) attributable to: | ||||
Equity holders of the Parent | 89,777 | 37,100 | ||
Non-controlling interests | 7 | (85) | ||
89,784 | 37,015 | |||
Total comprehensive income/(loss) attributable to: | ||||
Equity holders of the Parent | 146,981 | 40,624 | ||
Non-controlling interests | 2,374 | (257) | ||
149,355 | 40,367 | |||
Earnings per share from continuing and discontinued operations | ||||
Basic and diluted earnings per share (USD per share) | 0.84 | 0.35 |
Earnings per share from continuing operations | ||||
Basic and diluted earnings per share (USD per share) | 0.84 | 0.53 |
On behalf of the Board:
Chief Executive Officer Yuriy Kosyuk
Chief Financial Officer Viktoria Kapelyushnaya
The accompanying notes on the pages 10 to 22 form an integral part of these interim condensed consolidated financial statements
INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
as of 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
Notes | 31 March 2018 | 31 December 2017 | |||
ASSETS |
| ||||
Non-current assets |
| ||||
Property, plant and equipment | 6 | 1,477,968 | 1,383,102 |
| |
Land lease rights | 50,626 | 45,410 |
| ||
Deferred tax assets | 128 | 121 |
| ||
Non-current biological assets | 25,924 | 20,405 |
| ||
Long-term bank deposits | 3,643 | 2,524 |
| ||
Other non-current assets | 28,699 | 24,817 |
| ||
1,586,988 | 1,476,379 |
| |||
Current assets |
| ||||
Inventories | 7 | 302,723 | 226,368 |
| |
Biological assets | 168,458 | 141,028 |
| ||
Agricultural produce | 7 | 152,449 | 183,407 |
| |
Other current assets, net | 30,991 | 25,327 |
| ||
Taxes recoverable and prepaid, net | 61,548 | 37,767 |
| ||
Trade accounts receivable, net | 66,087 | 62,305 |
| ||
Cash and cash equivalents | 136,242 | 125,554 |
| ||
918,498 | 801,756 |
| |||
TOTAL ASSETS | 2,505,486 | 2,278,135 |
| ||
| |||||
EQUITY AND LIABILITIES |
| ||||
Equity |
| ||||
Share capital | 284,505 | 284,505 |
| ||
Treasury shares | (48,503) | (48,503) |
| ||
Additional paid-in capital | 175,291 | 175,291 |
| ||
Revaluation reserve | 680,945 | 661,454 |
| ||
Retained earnings | 924,916 | 925,978 |
| ||
Translation reserve | (972,955) | (1,030,159) |
| ||
Equity attributable to equity holders of the Parent | 1,044,199 | 968,566 |
| ||
Non-controlling interests | 19,515 | 17,141 |
| ||
Total equity | 1,063,714 | 985,707 |
| ||
| |||||
Non-current liabilities |
| ||||
Bank borrowings | 8 | 123,777 | 138,817 |
| |
Bonds issued | 9 | 963,598 | 970,088 |
| |
Finance lease obligations | 6,889 | 7,410 |
| ||
Deferred tax liabilities | 24,507 | 23,730 |
| ||
1,118,771 | 1,140,045 |
| |||
Current liabilities |
| ||||
Trade accounts payable | 52,159 | 43,175 |
| ||
Other current liabilities | 155,011 | 50,296 |
| ||
Bank borrowings | 8 | 96,135 | 36,917 |
| |
Accrued interest | 8,9 | 16,083 | 17,955 |
| |
Finance lease obligations | 3,613 | 4,040 |
| ||
323,001 | 152,383 |
| |||
TOTAL LIABILITIES | 1,441,772 | 1,292,428 |
| ||
TOTAL EQUITY AND LIABILITIES | 2,505,486 | 2,278,135 |
| ||
|
On behalf of the Board:
Chief Executive Officer Yuriy Kosyuk
Chief Financial Officer Viktoria Kapelyushnaya
The accompanying notes on the pages 10 to 22 form an integral part of these interim condensed consolidated financial statements
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
Attributable to equity holders of the Parent | |||||||||||||||||
Share capital | Treasury shares | Additional paid-in capital | Revaluation reserve | Retained earnings | Translation reserve | Total | Non-controlling interests | Total equity | |||||||||
Balance as of 1 January 2018 | 284,505 | (48,503) | 175,291 | 661,454 | 934,630 | (1,030,159) | 977,218 | 17,141 | 994,359 | ||||||||
Profit for the period | - | - | - | - | 89,777 | - | 89,777 | 7 | 89,784 | ||||||||
Other comprehensive income | - | - | - | - | - | 57,204 | 57,204 | 2,367 | 59,571 | ||||||||
Total comprehensive income for the period | - | - | - | - | 89,777 | 57,204 | 146,981 | 2,374 | 149,355 | ||||||||
Transfer from revaluation reserve to retained earnings | - | - | - | (17,954) | 17,954 | - | - | - | - | ||||||||
Dividends declared by the Parent (Note 14) | - | - | - | - | (80,000) | - | (80,000) | - | (80,000) | ||||||||
Translation differences on revaluation reserve | - | - | - | 37,445 | (37,445) | - | - | - | - | ||||||||
Balance as of 31 March 2018 | 284,505 | (48,503) | 175,291 | 680,945 | 924,916 | (972,955) | 1,044,199 | 19,515 | 1,063,714 |
On behalf of the Board:
Chief Executive Officer Yuriy Kosyuk
Chief Financial Officer Viktoria Kapelyushnaya
The accompanying notes on the pages 10 to 22 form an integral part of these interim condensed consolidated financial statements
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the three-month period ended 31 March 2017
(in thousands of US dollars, unless otherwise indicated)
Attributable to equity holders of the Parent | |||||||||||||||||
Share capital | Treasury shares | Additional paid-in capital | Revaluation reserve | Retained earnings | Translation reserve | Total | Non-controlling interests | Total equity | |||||||||
Balance as of 1 January 2017 | 284,505 | (48,503) | 175,291 | 570,649 | 719,340 | (1,024,916) | 676,366 | 16,698 | 693,064 | ||||||||
Profit for the period | - | - | - | - | 37,100 | - | 37,100 | (85) | 37,015 | ||||||||
Other comprehensive income | - | - | - | - | - | 3,524 | 3,524 | (172) | 3,352 | ||||||||
Total comprehensive income for the period | - | - | - | - | 37,100 | 3,524 | 40,624 | (257) | 40,367 | ||||||||
Transfer from revaluation reserve to retained earnings | - | - | - | (16,078) | 16,078 | - | - | - | - | ||||||||
Dividends declared by the Parent | (80,001) | (80,001) | (80,001) | ||||||||||||||
Derecognition of interests in subsidiaries | - | - | - | (24,841) | 24,841 | 17,800 | 17,800 | (2,489) | 15,311 | ||||||||
Translation differences on revaluation reserve | - | - | - | 5,781 | (5,781) | - | - | - | - | ||||||||
Balance as of 31 March 2017 | 284,505 | (48,503) | 175,291 | 535,511 | 711,577 | (1,003,592) | 654,789 | 13,952 | 668,741 |
On behalf of the Board:
Chief Executive Officer Yuriy Kosyuk
Chief Financial Officer Viktoria Kapelyushnaya
The accompanying notes on the pages 10 to 22 form an integral part of these interim condensed consolidated financial statements
INTERIM CONDENSED CONSOLIDATED CASH FLOW STATEMENT
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
Notes | Three-month period ended 31 March 2018 | Three-month period ended 31 March 2017 | ||
Operating activities | ||||
Profit before tax | 89,333 | 36,528 | ||
Non-cash adjustments to reconcile profit before tax to net cash flows | ||||
Depreciation and amortization expense | 3 | 27,285 | 19,464 | |
Loss on disposal of subsidiaries | - | 19,823 | ||
Net change in fair value of biological assets and agricultural produce | 3, 4 | 5,385 | (10,002) | |
Change in allowance for irrecoverable amounts and direct write-offs | (31) | 263 | ||
Gain on disposal of property, plant and equipment and other non-current assets | (85) | (284) | ||
Finance income | (516) | (483) | ||
Finance costs | 23,740 | 24,140 | ||
Withholding tax related to interest and payment of dividends | 3,086 | - | ||
Non-operating foreign exchange gain, net | (54,633) | (6,903) | ||
Operating cash flows before movements in working capital | 93,564 | 82,546 | ||
Working capital adjustments | ||||
Change in inventories | 7 | (58,639) | (8,762) | |
Change in biological assets | (17,796) | (19,569) | ||
Change in agricultural produce | 7 | 37,001 | 19,588 | |
Change in other current assets | (4,677) | (5,922) | ||
Change in taxes recoverable and prepaid | (20,985) | (18,232) | ||
Change in trade accounts receivable | (1,717) | 3,716 | ||
Change in other liabilities | 23,495 | 9,402 | ||
Change in trade accounts payable | 3,648 | (4,829) | ||
Cash generated by operations | 53,894 | 57,938 | ||
Interest received | 479 | 450 | ||
Interest paid | (25,088) | (43,699) | ||
Income taxes paid | (112) | (63) | ||
Net cash flows from operating activities | 29,173 | 14,626 | ||
Investing activities | ||||
Purchases of property, plant and equipment | 6 | (42,568) | (11,504) | |
Purchases of other non-current assets | (3,956) | (3,681) | ||
Purchase of land lease rights | (4,133) | (1,369) | ||
Proceeds from disposals of property, plant and equipment | 145 | 142 | ||
Purchases of non-current biological assets | (800) | (373) | ||
Net cash inflow on disposal of subsidiaries | - | 75,558 | ||
Investments in short-term deposits | (1,053) | (158) | ||
Withdrawals of short-term deposits | - | 85 | ||
Loans provided to employees, net | (149) | (42) | ||
Loans provided to related parties, net | (26) | - | ||
Net cash flows used in investing activities | (52,540) | 58,658 | ||
Financing activities | ||||
Proceeds from bank borrowings | 98,335 | 40,404 | ||
Repayment of bank borrowings | (57,842) | (83,343) | ||
Repayment of finance lease obligations | (1,287) | (2,732) | ||
Dividends paid | - | (52,556) | ||
Transaction costs related to bank loans received | (835) | (255) | ||
Withholding tax related to dividends paid | (3,086) | - | ||
Net cash flows from financing activities | 35,285 | (98,482) | ||
Net increase/(decrease) in cash and cash equivalents | 11,918 | (25,198) | ||
Net foreign exchange difference | (1,230) | 4,266 | ||
Cash and cash equivalents attributable to disposal group classified as held for sale | - | 2,099 | ||
Cash and cash equivalents at 1 January | 125,554 | 150,982 | ||
Cash and cash equivalents at 31 March | 136,242 | 132,149 |
The accompanying notes on the pages 10 to 22 form an integral part of these interim condensed consolidated financial statements
INTERIM CONDENSED CONSOLIDATED CASH FLOW STATEMENT (continued)
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
Notes | Three-month period ended 31 March 2018 | Three-month period ended 31 March 2017 | ||
Non-cash transactions | ||||
Additions of property, plant and equipment financed through direct bank-lender payments to the vendor | 6 | 3,287 | - | |
Additions of property, plant and equipment under finance leases | 6 | 195 | 677 |
On behalf of the Board:
Chief Executive Officer Yuriy Kosyuk
Chief Financial Officer Viktoria Kapelyushnaya
The accompanying notes on the pages 10 to 22 form an integral part of these interim condensed consolidated financial statements
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
1. Corporate information
MHP SE (the "Parent" or "MHP SE"), a limited liability company (Societas Europaea) registered under the laws of Cyprus, was formed on 30 May 2006. MHP SE serves as the ultimate holding company of PJSC "Myronivsky Hliboproduct" ("MHP") and its subsidiaries. Hereinafter, MHP SE and its subsidiaries are referred to as the "MHP SE Group" or the "Group". The registered address of MHP SE is 16-18 Zinas Kanther Street, Agia Triada, 3035 Limassol, Cyprus.
The controlling shareholder of MHP SE is Mr. Yuriy Kosyuk ("Principal Shareholder"), who owns 100% of the shares of WTI Trading Limited ("WTI"), which is the immediate majority shareholder of MHP SE.
The principal business activities of the Group are poultry and related operations, grain growing, as well as other agricultural operations (meat processing and meat products ready for consumption). The Group's poultry and related operations integrate all functions related to the production of chicken, including hatching, fodder manufacturing, raising chickens to marketable age ("grow-out"), processing and marketing of branded chilled products and include the production and sale of chicken products, vegetable oil, mixed fodder. Grain growing comprises the production and sale of grains. Other agricultural operations comprise the production and sale of cooked meat, sausages, convenience food products, milk, goose meat, foie gras and feed grains. During the three-month period ended 31 March 2018 the Group employed about 27,649 people (31 December 2017: 27,589 people).
The primary subsidiaries, the principal activities of the companies forming the Group and the Parent's effective ownership interest as of 31 March 2018 and 31 December 2017 were as follows:
Name | Country of registration | Year establishedacquired | Principal activities | 31 March 2018 | 31 December 2017 |
Raftan Holding Limited | Cyprus | 2006 | Sub-holding Company | 99.9% | 99.9% |
Larontas Limited | Cyprus | 2015 | Sub-holding Company | 100.0% | 100.0% |
MHP | Ukraine | 1998 | Management, marketing and sales | 99.9% | 99.9% |
Myronivsky Zavod po Vygotovlennyu Krup i Kombikormiv | Ukraine | 1998 | Fodder and vegetable oil production | 88.5% | 88.5% |
Vinnytska Ptahofabryka | Ukraine | 2011 | Chicken farm | 99.9% | 99.9% |
Peremoga Nova | Ukraine | 1999 | Breeder farm | 99.9% | 99.9% |
Oril-Leader | Ukraine | 2003 | Chicken farm | 99.9% | 99.9% |
Myronivska Ptahofabryka | Ukraine | 2004 | Chicken farm | 99.9% | 99.9% |
Starynska Ptahofabryka | Ukraine | 2003 | Breeder farm | 100.0% | 100.0% |
Ptahofabryka Snyatynska Nova | Ukraine | 2005 | Geese breeder farm | 99.9% | 99.9% |
Zernoproduct | Ukraine | 2005 | Grain cultivation | 99.9% | 99.9% |
Katerynopilsky Elevator | Ukraine | 2005 | Fodder production and grain storage, vegetable oil production | 99.9% | 99.9% |
NPF Urozhay | Ukraine | 2006 | Grain cultivation | 99.9% | 99.9% |
Agrofort | Ukraine | 2006 | Grain cultivation | 86.1% | 86.1% |
Urozhayna Krayina | Ukraine | 2010 | Grain cultivation | 99.9% | 99.9% |
Ukrainian Bacon | Ukraine | 2008 | Meat processing | 79.9% | 79.9% |
AgroKryazh | Ukraine | 2013 | Grain cultivation | 99.9% | 99.9% |
Zernovyi kray | Ukraine | 2013 | Grain cultivation | 51.0% | 51.0% |
Zakhid-Agro MHP | Ukraine | 2015 | Grain cultivation | 100.0% | 100.0% |
Scylla Capital Limited | British Virgin Islands | 2014 | Trading in sunflower oil and poultry meat | 100.0% | 100.0% |
The Group's operational facilities are located in different regions of Ukraine, including Kyiv, Cherkasy, Dnipropetrovsk, Donetsk, Lviv, Ternopil, Ivano-Frankivsk, Vinnytsia, Sumy and Khmelnitsk regions.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
2. Basis of preparation and accounting policies
Basis of preparation
The interim condensed consolidated financial statements for the three-month period ended 31 March 2018 have been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting".
Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with International Financial Reporting Standards ("IFRS") have been condensed or omitted. However, such information reflects all adjustments (consisting of normal recurring adjustments), which are, in the opinion of the Group management, necessary to fairly state the results of interim periods. Interim results are not necessarily indicative of the results to be expected for the full year.
The 31 December 2017 statement of financial position was derived from the audited consolidated financial statements.
Adoption of new and revised International Financial Reporting Standards
A number of new or amended standards became applicable for the current reporting period and the Group had to change its accounting policies and make adjustments as a result of adopting the following standards:
· IFRS 9 Financial Instruments, and
· IFRS 15 Revenue from Contracts with Customers
In accordance with the transitional provisions, IFRS 9 was generally adopted without restating comparative information. The adjustments arising from the new requirements of recognition and measurement of financial liabilities are therefore not reflected in the restated balance sheet as at 31 December 2017, but are recognised in the opening balance sheet on 1 January 2018.
The adoption of these standards and the new accounting policies did not have any material effect on the financial position or performance of the Group. The other standards did not result in any changes to the Group's accounting policies and the amounts reported in the three-month period ended 31 March 2018 or prior periods.
For the Standards and Interpretations, as well as amendments to the Standards that were in issue but not yet effective management anticipates that their adoption will not have a material effect on the consolidated financial statements of the Group in future periods, except those disclosed in the Group's annual financial statements for the year ended 31 December 2017. The Management are currently assessing it's potential impact. It is not practicable to provide a reasonable financial estimate of the effect until the such detailed analysis will be completed.
Functional and presentation currencies
The functional currency of Ukrainian companies of the Group is the Ukrainian Hryvnia ("UAH"); the functional currency of the Cyprus companies of the Group is US Dollars ("USD"). Transactions in currencies other than the functional currency of the entities concerned are treated as transactions in foreign currencies. Such transactions are initially recorded at the rates of exchange ruling at the dates of the transactions. Monetary assets and liabilities denominated in such currencies are translated at the rates prevailing on the reporting date. All realized and unrealized gains and losses arising on exchange differences are recognized in the consolidated statement of comprehensive income for the period.
These consolidated financial statements are presented in US Dollars ("USD"), which is the Group's presentation currency.
The results and financial position of the Group are translated into the presentation currency using the following procedures:
· Assets and liabilities for each consolidated statement of financial position presented are translated at the closing rate as of the reporting date of that statement of financial position;
· Income and expenses for each consolidated statement of comprehensive income are translated at exchange rates at the dates of the transactions;
· All resulting exchange differences are recognized as a separate component of equity;
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
2. Basis of preparation and accounting policies (continued)
Functional and presentation currency (continued)
· All equity items, except for the revaluation reserve, are translated at the historical exchange rate. The revaluation reserve is translated at the closing rate as of the date of the statement of financial position.
For practical reasons, the Group translates items of income and expenses for each period presented in the financial statements using the quarterly average exchange rates, if such translations reasonably approximate the results translated at exchange rates prevailing at the dates of the transactions.
The following exchange rates were used:
Currency | Closing rate as of 31 March 2018 | Average for three months ended 31 March 2018 | Closing rate as of 31 December 2017 | Average for three months ended 31 March 2017 |
UAH/USD | 26.5435 | 27.3203 | 28.0672 | 27.0611 |
UAH/EUR | 32.7042 | 33.5633 | 33.4954 | 28.8089 |
Significant accounting policies
The accounting policies adopted in the preparation of the interim condensed consolidated financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended 31 December 2017, except those adopted starting from 1 January 2018 as described above in this note.
Seasonality of operations
Poultry and related operations as well as other agricultural operations are not significantly exposed to seasonal fluctuations.
Grain growing segment, due to seasonality and implications of IAS 41, in the first half of the year mainly reflects sales of carried forward agricultural produce and the effect of biological assets revaluation, while during the second half of the year it reflects sales of crops and the effect of revaluation of agricultural produce harvested during the year. Also, grain growing segment has seasonal requirements for working capital increase during November to May, due to the sowing campaign.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
3. Segment information
The following table presents revenue and profit information regarding the Group's operating segments for the three-month period ended 31 March 2018:
Poultry and related operations | Grain growing | Other agricultural operations | Eliminations | Consolidated | |
External sales | 267,547 | 7,461 | 30,568 | - | 305,576 |
Sales between business segments | 10,039 | 46,032 | 53 | (56,124) | - |
Total revenue | 277,586 | 53,493 | 30,621 | (56,124) | 305,576 |
Segment results | 56,503 | 1,225 | 6,727 | - | 64,455 |
Unallocated corporate expenses | (2,501) | ||||
Other expenses, net 1) | 27,379 | ||||
Profit before tax | 89,333 | ||||
Other information: | |||||
Depreciation and amortization expense 2) | 20,409 | 5,070 | 1,305 | - | 26,784 |
Net change in fair value of biological assets and agricultural produce (Note 4) | 2,301 | (11,110) | 3,424 | - | (5,385) |
1) Includes finance income, finance costs, foreign exchange gain (net) and other expenses (net).
2) Depreciation and amortization for the three-month period ended 31 March 2018 does not include unallocated depreciation and amortization in the amount of USD 501 thousand.
The following table presents revenue and profit information regarding the Group's operating segments for the three-month period ended 31 March 2017:
Poultry and related operations | Grain growing | Other agricultural operations | Eliminations | Consolidated | |
External sales | 235,619 | 18,455 | 24,721 | - | 278,795 |
Sales between business segments | 5,943 | 42,140 | 64 | (48,147) | - |
Total revenue | 241,562 | 60,595 | 24,785 | (48,147) | 278,795 |
Segment results | 70,744 | 2,117 | 4,633 | - | 77,494 |
Unallocated corporate expenses | (3,865) | ||||
Other expenses, net 1) | (17,277) | ||||
Profit before tax | 56,352 | ||||
Other information: | |||||
Depreciation and amortization expense 2) | 13,556 | 3,787 | 795 | - | 18,138 |
Net change in fair value of biological assets and agricultural produce (Note 4) | 21,768 | (13,886) | 2,120 | - | 10,002 |
1) Includes finance income, finance costs, foreign exchange gain (net) and other expenses (net).
2) Depreciation and amortization for the three-month period ended 31 March 2017 does not include unallocated depreciation and amortization in the amount of USD 1,326 thousand.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
4. Profit for the period
The Group's gross profit for the three-month period ended 31 March 2018 decreased compared to the three-month period ended 31 March 2017 and amounted to USD 81,039 thousand and USD 86,257 thousand, respectively. The decrease was primarily as a result of lower net change in fair value of poultry and related operations segment due to poultry prices remained almost at the same level as at 31 December 2017.
Net change in fair value reflects IAS 41 adjustment relating to revaluation of poultry and breeder stock and other biological assets balances to the fair value as of 31 March 2018 as well as revaluation of agricultural produce to the fair value at the date of harvest.
The Group's operating profit decreased at a higher rate compared to decrease in gross profit mainly due to reduction in government grants income (Note 5).
The Group's profit for the period from continuing operations for the three-month period ended 31 March 2018 increased compared to the three-month period ended 31 March 2017 from USD 56,839 thousand to USD 89,784 thousand, respectively. An increase is mainly attributed to unrealized foreign exchange gain amounted to USD 54,633 thousand for the three-month period ended 31 March 2018 compared to USD 6,903 thousand for the three-month period ended 31 March 2017. Unrealized foreign exchange gain mostly attributable to bonds and bank borrowings denominated in foreign currencies due to UAH appreciation against USD and EUR.
5. Government grants income
On 30 December 2016, the President of Ukraine signed the Law No. 1791 "On Amendments to the Tax Code of Ukraine Regarding the Balancing of Budget Revenues in 2017" (the "Law No. 1791"). The Law No. 1791 introduced changes to VAT administration for agricultural companies which previously enjoyed a special VAT regime. In order to continue state support for agricultural companies, the Law No. 1791 introduced budget subsidies for agricultural companies. From 2017 onwards, budget subsidy will be provided for five consecutive years until 1 January 2022. The agricultural producers eligible for the subsidies include those involved in poultry production and animal farming, as well as fruit and vegetable farmers. For each agricultural producer, the amount of the subsidy is not to exceed the amount of VAT tax paid by the producers, and is distributed on a monthly basis.
As of the date of the authorization of these interim condensed consolidated financial statements, the Government has not allocated the specific amount for the state subsidies for qualifying agricultural companies in 2018. Therefore, during the three-month period ended 31 March 2018 the Group was not able to receive state subsidies from the budget.
6. Property, plant and equipment
During the three-month period ended 31 March 2018, the Group's additions to property, plant and equipment amounted to USD 46,050 thousand (three-month period ended 31 March 2017: USD 12,181 thousand).
There were no significant disposals of property, plant and equipment during the three-month period ended 31 March 2018.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
7. Inventories and agricultural produce
An increase in inventory balance as of 31 March 2018 compared to 31 December 2017 is mainly attributable to costs incurred by grain growing entities in respect of forthcoming spring sowing campaign, partly offset by internal consumption of sunflower for chicken feed.
A decrease of agricultural produce for three-month period ended 31 March 2018 was mainly as a result of internal consumption of corn, sunflower and soya.
8. Bank borrowings
The following table summarizes bank borrowings and credit lines outstanding as of 31 March 2018 and 31 December 2017:
31 March 2018 | 31 December 2017 | ||||||||
Bank | Currency | WAIR 1) | USD' 000 | WAIR 1) | USD' 000 | ||||
Non-current | |||||||||
Foreign banks | USD | 7.79% | 86,232 | 7.72% | 121,576 | ||||
Foreign banks | EUR | 2.23% | 37,545 | 2.57% | 17,241 | ||||
123,777 | 138,817 | ||||||||
Current | |||||||||
Ukrainian banks | UAH | - | - | 13.00% | 9,620 | ||||
Ukrainian banks | EUR | 2.83% | 24,470 | - | - | ||||
Ukrainian banks | USD | 4.30% | 12,800 | - | - | ||||
Current portion of long-term bank borrowings | 58,865 | 27,297 | |||||||
96,135 | 36,917 | ||||||||
Total bank borrowings | 219,912 | 175,734 |
1) WAIR represents the weighted average interest rate on outstanding borrowings.
The Group's borrowings are drawn from various banks as term loans, credit line facilities and overdrafts. Repayment terms of principal amounts of bank borrowings vary from monthly repayment to repayment on maturity depending on the agreement reached with each bank. The interest on the borrowings drawn with the Ukrainian banks is payable on a monthly or quarterly basis. Interest on borrowings drawn with foreign banks is payable semi-annually.
As of 31 March 2018 and 31 December 2017, all of the Group's bank term loans and credit lines bear floating and fixed interest rates.
Bank borrowings and credit lines outstanding as of 31 March 2018 and 31 December 2017 were repayable as follows:
31 March 2018 | 31 December 2017 | ||
Within one year | 96,135 | 36,917 | |
In the second year | 79,802 | 72,950 | |
In the third to fifth year inclusive | 33,143 | 58,719 | |
After five years | 10,832 | 7,148 | |
219,912 | 175,734 |
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
8. Bank borrowings (continued)
As of 31 March 2018, the Group had available undrawn facilities of USD 209,619 thousand (31 December 2017: USD 264,895 thousand). These undrawn facilities expire during the period from October 2018 until August 2020.
The Group, as well as particular subsidiaries of the Group have to comply with certain covenants imposed by the banks providing the loans. The main covenants which are to be complied with by the Group are liability to equity; net debt to EBITDA ratio; EBITDA to interest expenses ratio; and current ratio. The Group subsidiaries are also required to obtain approval from lenders regarding property to be used as collateral.
As of 31 March 2018 and 31 December 2017, the Group has complied with all covenants imposed by banks granted the loans.
As of 31 March 2018, the Group had borrowings of USD 6,628 that were secured. These borrowings were secured by inventories with a carrying amount of USD 8,286 thousand.
As of 31 March 2018, the deposit with carrying amount of USD 3,643 thousand (31 December 2017: USD 2,524 thousand) was restricted as collateral to secure bank borrowings.
As of 31 March 2018 and 31 December 2017, accrued interest on bank borrowings was USD 1,302 thousand and USD 2,578 thousand, respectively.
9. Bonds issued
Bonds issued and outstanding as of 31 March 2017 and 31 December 2016 were as follows:
31 March 2018 | 31 December 2017 | ||
8.25% Senior Notes due in 2020 | 495,600 | 495,600 | |
7.75% Senior Notes due in 2024 | 500,000 | 500,000 | |
Unamortized debt issue cost and modification gain | (32,002) | (25,512) | |
Total long-term portion of bonds issued | 963,598 | 970,088 |
As of 31 March 2018 and 31 December 2017 amount of accrued interest on bonds issued was USD 14,781 thousand and USD 15,377 thousand, respectively.
7.75% Senior Notes
On 10 May 2017, MHP SE issued USD 500,000 thousand 7.75% Senior Notes due in 2024 at par value. Out of the total issue amount USD 245,200 thousand were designated for redemption and exchange of existing 8.25% Senior Notes due in 2020.
Early redemption of 8.25% Senior Notes due in 2020 out of issue of 7.75% Senior Notes due in 2024, which were placed with the same holders and where the change in the net present value of the future cash flows discounted using the original effective interest rate was less than 10% was accounted as an exchange and thus, all the related expenses, including part of consent fees, were capitalized and will be amortized over the maturity period of the 7.75% Senior Notes due in 2024 in the amount of USD 9,830 thousand. Other related expenses, including part of consent fees, in the amount of USD 4,599 thousand were expensed as incurred.
The carrying amount of the Senior Notes was adjusted on transition to IFRS 9. Under IFRS 9, as a result of a non-substantial modification, the difference between the present value of the cash flows under the original and modified terms discounted at the original effective interest rate should be recognized as a gain at the date of modification. The difference between the carrying amount of the Senior Notes under IAS 39 and IFRS 9 was recognized in opening retained earnings in the amount of USD 5,548 thousand.
The Senior Notes are jointly and severally guaranteed on a senior basis by MHP, Ptahofabryka Peremoga Nova, Oril-Leader, Myronivsky Zavod po Vygotovlennyu Krup i Kombikormiv, Zernoproduct, Myronivska Ptahofabryka, Starynska Ptahofabryka, Katerynopilsky Elevator, Agrofort, NPF Urozhay, Vinnytska Ptahofabryka, Scylla Capital Limited, Raftan Holding Limited.
Interest on the Senior Notes is payable semi-annually in arrears. These Senior Notes are subject to certain restrictive covenants including, but not limited to, limitations on the incurrence of additional indebtedness in excess of Net Debt to EBITDA ratio as defined by the indenture, restrictions on mergers or consolidations, limitations on liens and dispositions of assets and limitations on transactions with affiliates.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
9. Bonds issued (continued)
7.75% Senior Notes (continued)
If the Group fails to comply with the covenants imposed, the Trustee or the Holders of at least 25% in principal amount of the then outstanding Notes may, upon written notice to the Group, declare all outstanding Senior Notes to be due and payable immediately. If a change of control occurs, the Group shall make an offer to each holder of the Senior Notes to purchase such Senior Notes at a purchase price in cash in an amount equal to 101% of the principal amount thereof, plus accrued and unpaid interest and additional amounts, if any.
8.25% Senior Notes
On 8 April 2013, MHP SE issued USD 750,000 thousand 8.25% Senior Notes due in 2020 at an issue price of 100% of the principal amount. USD 350,000 thousand out of issued USD 750,000 thousand 8.25% Senior Notes were used to early redemption and exchange of its existed 10.25% Senior Notes due in 2015.
Early redemption of 10.25% Senior Notes due in 2015 out of issue of 8.25% Senior Notes due in 2020, which were placed with the same holders and where the change in the net present value of the future cash flows discounted using the original effective interest rate was less than 10% was accounted as an exchange and thus all the related expenses, including consent fees, were capitalized and will be amortized over the maturity period of the 8.25% Senior Notes due in 2020 in the amount of USD 28,293 thousand.
Other related expenses, including consent fees, in the amount of USD 16,515 thousand were expensed as incurred.
The carrying amount of the Senior Notes was adjusted on transition to IFRS 9. Under IFRS 9, as a result of a non-substantial modification, the difference between the present value of the cash flows under the original and modified terms discounted at the original effective interest rate should be recognized as a gain at the date of modification. The difference between the carrying amount of the Senior Notes under IAS 39 and IFRS 9 was recognized in opening retained earnings in the amount of USD 3,104 thousand.
The Senior Notes are jointly and severally guaranteed on a senior basis by MHP, Ptahofabryka Peremoga Nova, Oril-Leader, Myronivsky Zavod po Vygotovlennyu Krup i Kombikormiv, Zernoproduct, Myronivska Ptahofabryka, Starynska Ptahofabryka, Snyatynska Ptahofabryka, Katerynopilsky Elevator, Agrofort, NPF Urozhay, Vinnytska Ptahofabryka, Scylla Capital Limited, Raftan Holding Limited, Merique Holding Limited.
Interest on the Senior Notes is payable semi-annually in arrears. These Senior Notes are subject to certain restrictive covenants including, but not limited to, limitations on the incurrence of additional indebtedness in excess of Net Debt to EBITDA ratio as defined by the indebtedness agreement, restrictions on mergers or consolidations, limitations on liens and dispositions of assets and limitations on transactions with affiliates. If the Group fails to comply with the covenants imposed, the Trustee or the Holders of at least 25% in principal amount of the then outstanding Notes may, upon written notice to the Group, declare all outstanding Senior Notes to be due and payable immediately. If a change of control occurs the Group shall make an offer to each holder of the Senior Notes to purchase such Senior Notes at a purchase price in cash in an amount equal to 101% of the principal amount thereof, plus accrued and unpaid interest and additional amounts, if any.
Consent solicitation
On 7 March 2016, the Group received consent from the Holders of the outstanding USD 750,000 thousand 8.25% Senior Notes for certain proposed amendments to the Indenture and the Notes. Amendments were obtained before the Consent Expiration Date (7 March 2016). The Amendments were implemented by way of execution of the Supplemental Indenture on 8 March 2016, and became effective from the Consent Settlement Date (9 March 2016).
In relation to the Notes, the Company has, on the Consent Settlement Date, paid to those Holders from whom valid Consents were delivered and not revoked on or prior to the Consent Expiration Date and which Consents are accepted by the Company the Consent Payment of USD 12.50 for each USD 1 thousand in principal amount of the Notes that were subject of the relevant Electronic Instructions.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
9. Bonds issued (continued)
During the reporting periods ended 31 March 2018 and 31 December 2017 the Group has complied with all covenants defined by indebtedness agreement.
The weighted average effective interest rate on the Senior Notes is 9.35% per annum and 9.25% per annum for the nine-months ended 31 March 2018 and 31 December 2017, respectively.
10. Related party balances and transactions
For the purposes of these financial statements, parties are considered to be related if one party controls, is controlled by, or is under common control with the other party, or exercises significant influence over the other party in making financial or operational decisions. In considering each possible related party relationship, attention is directed to the substance of the relationship, not merely the legal form.
Related parties may enter into transactions which unrelated parties might not, and transactions between related parties may not be effected on the same terms and conditions as transactions between unrelated parties.
Transactions with related parties under common control
The Group enters into transactions with related parties that are under common control of the Principal Shareholder of the Group (Note 1) in the ordinary course of business for the purchase and sale of goods and services.
Terms and conditions of sales to related parties are determined based on arrangements specific to each contract or transaction. Management believes that amounts receivable due from related parties do not require an allowance for irrecoverable amounts and that the amounts payable to related parties will be settled at cost.
Transactions with related parties during the three-month periods ended 31 March 2018 and 2017 were as follows:
2018 | 2017 | ||
Loans provided to key management personnel | 185 | 259 | |
Purchases from related parties | 13 | 9 |
The balances owed to and due from related parties were as follows as of 31 March 2018 and 31 December 2017:
31 March 2018 | 31 December 2017 | ||
Payables for dividends declared, included in Other current liabilities | 47,853 | - | |
Advances and finance aid receivable | 3,395 | 3,188 | |
Loans to key management personnel | 745 | 956 | |
Trade accounts receivable | 116 | 109 | |
Payables due to related parties | 18 | 17 |
Compensation of key management personnel
Total compensation of the Group's key management personnel (including compensation to Mr. Yuriy Kosyuk), which consists of contractual salary and performance bonuses amounted to USD 2,848 thousand and USD 1,591 thousand for the three-month periods ended 31 March 2018 and 2017, respectively.
11. Contingencies and contractual commitments
Operating environment
In the recent years, Ukraine has been in a political and economic turmoil. Crimea, an autonomous republic of Ukraine, was effectively annexed by the Russian Federation. In 2017-2018, an armed conflict with separatists continued in certain parts of Luhansk and Donetsk regions.
For the three-month periods ended 31 March 2018 average inflation amounted to 3.5% comparing to 3.9% for the three-month periods ended 31 March 2017. The Ukrainian economy proceeded recovery from the economic and political crisis of previous years that resulted in real GDP smooth growth of around 2.2% year on year for the three-month periods ended 31 March 2018 and stabilization of national currency.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
11. Contingencies and contractual commitments (continued)
Operating environment (continued)
From trading perspective, the economy was demonstrating refocusing on the European Union ("EU") market, which was a result of the signed Association Agreement with the EU in January 2016 that established the Deep and Comprehensive Free Trade Area ("DCFTA"). Under this agreement, Ukraine has committed to harmonize its national trade-related rules, norms, and standards with those of the EU, progressively reduce import customs duties for the goods originating from the EU member states, and abolish export customs duties during a 10-year transitional period. Implementation of DCFTA began on 1 January 2017. As a result, the Russian Federation implemented a trade embargo or import duties on key Ukrainian export products. In response, Ukraine implemented similar measures against Russian products.
In terms of currency regulations, the National Bank of Ukraine ("NBU") decreased the required share of mandatory sale of foreign currency proceeds from 65% to 50% from April 2017, increased settlement period for export-import transactions in foreign currency from 120 to 180 days from May 2017, and allowed companies to pay the 2013 (and earlier) dividends with a limit of USD 2 million per month from November 2017 (from June 2016, companies were allowed to pay dividends for 2014-2016 to non-residents with a limit of USD 5 million per month).
In March 2015, Ukraine signed four-year Extended Fund Facility ("EFF") with the International Monetary Fund ("IMF") that will last until March 2019. The total program amounted to USD 17.5 billion, while Ukraine has so far received only USD 8.7 billion from the entire amount. In September 2017, Ukraine successfully issued USD 3 billion of Eurobonds, of which USD 1.3 billion is new financing, with the remaining amount aimed to refinance the bonds due in 2019. The NBU expects that Ukraine will receive another USD 3.5 billion from the IMF in 2018. To receive next tranches, the government of Ukraine has to implement certain key reforms, including in such areas as pension system, anti-corruption regulations, and privatization.
Further stabilization of the economic and political situation depends, to a large extent, upon success of the Ukrainian government's efforts, yet further economic and political developments are currently difficult to predict.
The management of the Group believes that the negative impact of the political and economic turmoil at the Group's entities is reasonably limited due to the Group's significant portion of export sales, its access to the international financial markets and the significant distance of its main production sites from any conflict zones.
Taxation and legal issues
Ukrainian tax authorities are increasingly directing their attention to the business community as a result of the overall Ukrainian economic environment. The local and national tax environment is constantly changing and subject to inconsistent application, interpretation and enforcement. Non-compliance with Ukrainian laws and regulations can lead to the imposition of severe penalties and fines. Future tax examinations could raise issues or assessments which are contrary to the Group companies' tax filings. Such assessments could include taxes, penalties and fines, and these amounts could be material. While the Group believes it has complied with local tax legislation, there have been many new tax and foreign currency laws and related regulations introduced in recent years which are not always clearly written.
Facing current economic and political issues, the Government has implemented certain reforms in the tax system of Ukraine by adopting the Law of Ukraine 'On Amending the Tax Code of Ukraine and Certain Laws of Ukraine', which is effective from 1 January 2015, except for certain provisions which will take effect at a later date.
Management believes that the Group has been in compliance with all requirements of effective tax legislation and currently is assessing the possible impact of the introduced amendments.
The Group exports vegetable oil, chicken meat and related products, and performs intercompany transactions, which may potentially be in the scope of the Ukrainian transfer pricing ("TP") regulations. The Group has submitted the controlled transaction report for the year ended 31 December 2016 within the required deadline, and has prepared all necessary documentation on controlled transactions for the year ended 31 December 2017 as required by legislation and plans to submit report.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
11. Contingencies and contractual commitments (continued)
Taxation and legal issues (continued)
As of 31 March 2018, the Group's management assessed its possible exposure to tax risks for a total amount of USD 4,644 thousand related to corporate income tax (31 December 2017: USD 4,392 thousand). No provision was charged of such possible tax exposure.
As of 31 March 2018, companies of the Group were engaged in ongoing litigation with tax authorities for the amount of USD 2,263 (31 December 2017: USD 2,273 thousand), including USD 1,622 thousand (31 December 2017: USD 1,534 thousand) of litigations with the tax authorities related to disallowance of certain amounts of VAT refunds and deductible expenses claimed by the Group. Out of this amount, USD 1,412 thousand as of 31 March 2018 (31 December 2017: USD 1,457 thousand) relates to cases where court hearings have taken place and where the court in either the first or second instance has already ruled in favour of the Group.
Manage-ment believes that based on the past history of court resolutions of similar lawsuits by the Group, it is unlikely that a significant settlement will arise out of such lawsuits and no respective provision is required in the Group's financial statements as of the reporting date.
Contractual commitments on purchase of property, plant and equipment
During the three-month period ended 31 March 2018, the companies of the Group entered into a number of contracts with foreign suppliers for the purchase of property, plant and equipment for development of agricultural operations. As of 31 March 2018, purchase commitments on such contracts were primarily related to expansion of the Vinnytsya poultry complex and amounted to USD 27,627 thousand (31 December 2017: USD 17,412 thousand).
12. Fair value of financial instruments
Fair value disclosures in respect of financial instruments are made in accordance with the requirements of IFRS 7 "Financial Instruments: Disclosure" and IFRS 13 "Fair value measurement". Fair value is defined as the amount at which the instrument could be exchanged in a current transaction between knowledgeable willing parties in an arm's length transaction, other than in forced or liquidation sale. As no readily available market exists for a large part of the Group's financial instruments, judgment is necessary in arriving at fair value, based on current economic conditions and specific risks attributable to the instrument. The estimates presented herein are not necessarily indicative of the amounts the Group could realize in a market exchange from the sale of its full holdings of a particular instrument.
The fair value is estimated to be the same as the carrying value for cash and cash equivalents, short-term bank deposits, trade accounts receivables, and trade accounts payable due to the short-term nature of the financial instruments.
Set out below is the comparison by category of carrying amounts and fair values of all the Group's financial instruments, excluding those discussed above, that are carried in the consolidated statement of financial position:
Carrying amount | Fair value | |||||||
31 March 2018 | 31 December 2017 | 31 March 2018 | 31 December 2017 |
| ||||
| ||||||||
Financial liabilities |
| |||||||
| ||||||||
Bank borrowings (Note 8) | 221,214 | 178,312 | 208,474 | 168,627 |
| |||
Senior Notes due in 2020, 2024 (Note 9) | 978,379 | 985,465 | 1,071,298 | 1,085,693 |
| |||
Finance lease obligations | 10,502 | 11,450 | 10,754 | 11,691 |
| |||
The carrying amount of Bank borrowings and Senior Notes issued includes interest accrued at each of the respective dates.
The fair value of bank borrowings and finance lease obligations was estimated by discounting the expected future cash outflows by a market rate of interest for bank borrowings: market rate of interest for bank borrowings 7.8% (31 December 2017: 7.7%) and for finance lease obligations 9.4% (31 December 2017: 9.3%), and is within Level 2 of the fair value hierarchy.
The fair value of Senior Notes was estimated based on market quotations and is within Level 1 of the fair value hierarchy.
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
13. Risk management policy
During the three-month period ended 31 March 2018 there were no changes to objectives, policies and processes for credit risk, capital risk, liquidity risk, currency risk, interest rate risk, livestock diseases risk and commodity price and procurement risk managing.
Currency risk
Currency risk is the risk that the value of a financial instrument will fluctuate due to changes in foreign exchange rates. The Group undertakes certain transactions denominated in foreign currencies.
The Group does not use any derivatives to manage foreign currency risk exposure, Group management sets limits on the level of exposure to foreign currency fluctuations.
The carrying amounts of the Group's foreign currency denominated monetary assets and liabilities as of 31 March 2018 and 31 December 2017 were as follows:
31 March 2018 | 31 December 2017 | ||||
USD | EUR | USD | EUR | ||
Total assets | 144,009 | 12,584 | 133,197 | 10,504 | |
Total liabilities | 1,214,997 | 82,514 | 1,132,935 | 44,411 |
The table below details the Group's sensitivity to strengthening of the Ukrainian Hryvnia against USD and EUR. This sensitivity range represents management's assessment of the reasonably possible change in foreign exchange rates. The sensitivity analysis includes only outstanding foreign currency denominated monetary items and adjusts their translation at the period end for possible change in foreign currency rates.
Change in foreign currency exchange rates | Effect on profit before tax | ||
2018 | |||
Increase in USD exchange rate | 10% | (107,099) | |
Increase in EUR exchange rate | 10% | (6,993) | |
Decrease in USD exchange rate | 5% | 53,549 | |
Decrease in EUR exchange rate | 5% | 3,497 | |
2017 | |||
Increase in USD exchange rate | 10% | (99,974) | |
Increase in EUR exchange rate | 10% | (3,391) | |
| |||
Decrease in USD exchange rate | 5% | 49,987 | |
Decrease in EUR exchange rate | 5% | 1,695 | |
The effect of foreign currency sensitivity on shareholders' equity is equal to that reported in the interim condensed consolidated statement of comprehensive income.
During the three-month period ended 31 March 2018, the Ukrainian Hryvnia appreciated against the EUR and USD by 2.4% and 5.7% respectively (three-month period ended 31 March 2017: depreciated against the EUR by 1.9% and appreciated by 0.8% against the USD). As a result, during the three-month period ended 31 March 2018 the Group recognized net foreign exchange gain in the amount of USD 54,633 thousand (three-month period ended 31 March 2017: foreign exchange gain in the amount of USD 6,903 thousand) in the consolidated statement of comprehensive income.
14. Dividends
On 6 March 2018, the Board of Directors of MHP SE approved a payment of the interim dividend of USD 0.7492 per share, equivalent to approximately USD 80,000 thousand, on 26 April 2018 to shareholders on the register as of 20 April 2018. The Board of Directors approved that no dividend will be paid on the Company's shares held in treasury.
The Board of Directors of MHP SE also acknowledged the consent of WTI Trading Limited (the Company's major shareholder) to be paid later than on the declared dividend payment date (but not later than November 1, 2018), with no interest accrued on the amount of dividend paid later (Note 10).
Notes to the INTERIM CONDENSED Consolidated financial statements
for the three-month period ended 31 March 2018
(in thousands of US dollars, unless otherwise indicated)
15. Subsequent events
In April 2018, the Group issued USD 550,000 thousand of 6.95% Senior Notes due in 2026. As part of the transaction, USD 416,183 thousand of existing 8,25% Senior Notes due in 2020 were redeemed and exchanged with the new issued notes.
16. Authorization of the interim condensed consolidated financial statements
These interim condensed consolidated financial statements were authorized for issue by the Board of Directors of MHP SE on 21 May 2018.