9 Aug 2012 11:00
NLMK
RNS Announcement
09 August 2012
NLMK GROUP CONSOLIDATED US GAAP RESULTS FOR H1 AND Q2 2012
FINANCIAL AND OPERATING RESULTS FOR H1 2012
·; Revenue up 19% y-o-y (hereinafter compared against H1 2011) to US$6,351 million
·; EBITDA down 27% to US$1,028 million, with an EBITDA margin of 16.2% (-10 p.p. y-o-y)
·; Net profit down 54% to US$451 million
·; Cash flow from operations down 2% to US$807 million
·; Fixed capital expenditures down 12% y-o-y to US$810 million
·; Revenue per tonne of steel in H1 down 9% to US$826
·; Steel output up 27% to 7.5 million tonnes
·; Total steel product sales up 30% to 7.7 million tonnes
FINANCIAL AND OPERATING RESULTS FOR Q2 2012
·; Revenue up 5% q-o-q (hereinafter compared against Q1 2012) to US$3,257 million
·; EBITDA up 38% to US$596 million, with an EBITDA margin of 18% (+4.4 p.p. q-o-q)
·; Net profit up 61% to US$278 million
·; Cash flow from operations down 39% to US$304 million
·; Fixed capital expenditure up 27% to US$453 million
·; Revenue per tonne of steel in Q2 up 7% to US$853
·; Steel output up 6% to 3.8 million tonnes
·; Steel product sales down 1% to 3.8 million tonnes
Ms Galina Aglyamova, Chief Financial Officer, commented:
"In Q2, the market conditions continued to be challenging. Despite the seasonal improvement in demand in the domestic market, mixed trends prevailed in the Group's sales markets, determined by the subdued macroeconomic conditions.
"Despite the challenges with demand, we managed to maintain our Q2 sales at 3.8 million tonnes, in line with Q1. Q2 revenue grew by 5% q-o-q to US$3.3 billion, driven by the better product mix and hence the slight strengthening of prices. An improved operating performance and reduced costs enabled a 38% increase in our Q2 EBITDA to US$596 million. The Q2 EBITDA margin was around 18%, 4 p.p. up q-o-q.
"During the quarter we continued to optimise our debt portfolio and to implement our development programme.
"In Q3, we are witnessing a slowdown in demand in export markets as macroeconomic conditions in developed countries continue to decline and growth in the developing economies slows down. However, we believe that in August prices almost hit the bottom given the current global steel production costs, and in September-October we expect pricing levels to stabilise. In this context, we expect our Q3 revenue to decrease 5-10%, while the sales volume will remain stable for the entire Group. At the same time, the effect of decreasing steel prices will be partially offset by the decrease in raw material prices. The EBITDA margin is expected to be in the range of 16-18%."
KEY HIGHLIGHTS
'000 tonnes / US$ million | Q2 20121 | Q12012 | Change, % | H12012 | H12011 | Change, % | ||
Steel products sales | 3,817 | 3,872 | -1% | 7,689 | 5,902 | +30% | ||
Incl. HVA2 | 1,450 | 1,405 | +3% | 2,855 | 1,806 | +58% | ||
Revenue | 3,257 | 3,094 | +5% | 6,351 | 5,341 | +19% | ||
Operating profit | 425 | 255 | 67% | 680 | 1,153 | -41% | ||
EBITDA3 | 596 | 432 | 38% | 1,028 | 1,411 | -27% | ||
EBITDA margin (%) | 18.3% | 14.0% | 16.2% | 26.4% | ||||
Net profit 4 | 278 | 173 | +61% | 451 | 979 | -54% | ||
Net debt5 | 3,564 | 3,538 | +1% | 3,564 | 1,500 | +138% | ||
Net debt/EBITDA6 | 1.90 | 1.69 | 1.90 | 0.57 |
Notes:
1Reporting periods of the Company are H1 and Q1 2012. Q2 figures are derived by computational method. The same assumption applies to the calculation of segmental financial results.2High value added (HVA) products include plates, cold‐rolled, galvanised, pre‐painted and electrical steel, and metalware3EBITDA calculations are presented in the Appendix. EBITDA is calculated as operating profit adjusted to loss or gain from impairment losses (including goodwill) and depreciation and amortisation.
4Net profit attributable to NLMK shareholders.5Net debt is calculated as the sum of LT and ST credits and loans less cash and cash equivalents, as well as ST financial investments at period end.
6Net debt / EBITDA is represented by net debt as at the end of the period and EBITDA is presented as Last 12 months EBITDA.
CONFERENCE CALL DETAILS
NLMK is pleased to invite the investment community to a conference call with the management of NLMK:
Thursday, 09 August, 2012
09:00 am (New York)
14:00 pm (London)
17:00 pm (Moscow)
To join the conference call, please, register online: https://eventreg1.conferencing.com/webportal3/reg.html?Acc=493939&Conf=184804
or dial
International Call-in Number: +44 (0)20 7162 0025
US Call-in Number: +1 334 323 6201
Conference ID: 921119
*We recommend that participants register on-line to avoid waiting in a queue or to start dialing in 5-10 minutes prior to ensure a timely start to the conference call.
The conference call replay will be available through 16 August 2012
International Replay Number: +44 (0) 20 7031 4064
US Replay Number: +1 954 334 0342
Replay Access Code: 921119
It is recommended that participants download presentation in advance on NLMK's web-site www.nlmk.com
Contacts:
NLMK
Sergey Takhiev
Investor Relations
+7 495 915 1575
st@nlmk.com
About NLMK
NLMK is an international vertically-integrated steelmaking company with production facilities located in Russia, Europe and the US. The liquid steel capacity of its operating units exceeds 15mtpy. The Company generated $11.7 billion of revenues and a 19.5% EBITDA margin for the full year 2011. The Company's shares and GDSs are traded on the MICEX-RTS and LSE, respectively.
MANAGEMENT COMMENTS
·; Production and sales
NLMK Group's steel output totalled 3.8 million tonnes (+5.7%) as Novolipetsk continued to increase utilisation rates at its new Blast Furnace #7, and steel production recovered at all of NLMK's Long Product assets.
In July, in response to the fading demand for commercial pig iron, NLMK decided to temporarily idle pig iron production at Blast Furnace #2 to restore the commercial pig iron balance in the market. This had no impact on steel production.
In Q2, the Group sales decreased by 1% to 3.8 million tonnes.
·; Sales geography and markets
In Q2, the Russian market saw a seasonal recovery in demand from traders and service centres, the construction sector and machine building companies. This drove domestic sales up 9% to 1.2 million tonnes. NLMK's key consumers are concentrated in the European part of Russia.
At the same time, some of the export markets saw a gradual slowdown in activity. As a result, NLMK redirected a part of its sales to the more stable domestic market, while the share of exports decreased by 3 p.p. to 68%. Competition among North American manufacturers intensified, resulting in a 3% decrease in sales in Q2.
Sales to South East Asia decreased were pressured by increased exports of steel from China to the region. The Middle East accounted for around 9%, a decrease of 1 p.p. q-o-q as buying activity in the region slowed down ahead of the religious holidays.
·; Sales structure
In Q2, NLMK Group increased the share of value added products in its sales mix (38% in Q2 against 36% in Q1 2012). For instance, cold-rolled, galvanised and pre-painted steel sales grew both at the Lipetsk site and NLMK USA. NLMK Long Products significantly increased sales of long steel (+20% q-o-q) and metalware (+23% q-o-q) on the back of the seasonal pick-up of demand from the construction sector.
As demand recovered from the machine-building sector in Russia and export deliveries increased, Novolipetsk and VIZ-Stal grew their sales of dynamo and transformer steel by 30% and 17%, respectively.
Consolidated commercial slab and pig iron sales to third parties decreased by 4% and 36%, respectively.
·; Pricing trends
Taking into account the Group's production and sales cycle, and the delay in the recognition of export sales, Q2 sales prices were partially determined by high prices in the second half of Q1 and the first half of Q2.
Moreover, the weakening of the RUB FX rate had a negative impact on the US$ nominated prices in the domestic market.
Sales prices for NLMK Europe in dollar terms saw quarterly adjustments in the range between -1% and 7%, which was as a result of a fluctuation of EUR FX rate, among other factors.
The Group's US assets decreased their sales prices by an average of 1-4%, in line with overall market trends in the region.
·; Stable production costs
The Group's production costs were in line with Q1, mostly due to the increased use of captive slabs within the Group, and the weakening of the RUB and EUR FX rate against US$ which affected production costs at the Group's Russian and European assets.
Slab production costs at the Lipetsk site increased by 4% to US$411/tonne, driven by high raw material prices.
·; Capex programme
As construction and assembly activities picked up after the winter period, Q2 capital investments increased by 27% q-o-q. The Group's H1 investments totalled US$810 million.
NLMK continues to implement its key Technical Upgrade Programme projects, including the construction of the Kaluga Mini Mill (1.5 million tonnes of steel and long products per year). The first stage is scheduled for launch at the beginning of 2013.
Stoilensky, an open pit iron ore mine, continues the construction of its 6 mt/y capacity Pelletising Plant. Commissioning is expected by 2015.
·; Debt management
Throughout the quarter, the Group used some of its standing lines of credit to restructure its current ST financial debt.
Net debt/ LTM EBITDA was at a comfortable 1.9 level.
·; AGM
On May 30, NLMK's Annual General Meeting of Shareholders approved the dividend payment for the financial year 2011 of RUB2.0 per ordinary share. Dividend payout totalled around US$376 million, or around 28% of the Group's net income for 2011.
NLMK's KEY FINANCIALS
·; Revenue
NLMK Group's Q2 2012 revenue increased to US$3,257 million (+5% q-o-q). The Steel, Foreign Rolled Product and Long Product segments accounted for 56%, 32% and 10% of the overall revenue.
Revenue increased, driven by higher HVA product sales (+3% q-o-q) and an increase in domestic sales, with prices remaining relatively stable.
The Mining segment accounted for around 3% of revenue (+2 p.p. q-o-q), supported by an increase in deliveries to third parties.
·; Production costs (COGS)
Q2 production costs (excluding depreciation and amortisation) were in line with Q1 at US$2,205 million, attributable to (a) an insignificant decrease in Group sales (-1% q-o-q); (b) an increase in downstream capacity utilisation rates; (c) weaker RUB FX rate against US$; (d) changes prices for input materials; and (e) changes in the input structure (an increase in pellet consumption and imported high-quality coal by the Steel segment).
·; Depreciation and amortisation
Amortisation charges in Q2 amounted to around US$171 million (-3.5% q-o-q), largely determined by FX changes.
·; SG&A
SG&A expenses remained in line with Q1 at US$456 million.
Commercial expenses increased to US$312 million (+11% q-o-q), as a result of changes in the geography of sales and increased NLMK slab deliveries to the Group's international assets.
The 21% increase in taxes to US$44 million, excluding income tax, is mostly associated with an increase in NLMK's property tax payments due to the Technical Upgrade Programme implementation.
·; Interest payments
Part of the interest payments were capitalised under US GAAP standards. US$14 million were recognised in the P&L statement in Q2 due to the gradual commissioning of new equipment.
·; Operating profit
Operational profit increased by 67% q-o-q to US$425 million, supported by an improved sales structure and stable production costs.
Sales of iron ore concentrate produced in Q1 2012 external customers doubled q-o-q , also contributing to an increase in operational profit.
·; Net profit
Net profit increased by 61% q-o-q to US$278 million, with a net profit margin of 8.5%, (+2.9 p.p. q-o-q).
·; Working capital
The Group's total accounts receivable, inventory and accounts payable decreased by 8%, 6% and 11%, respectively, impacted mainly by the RUB and EUR FX rate weakening against US$.
·; Cash flow from operations
Cash flow from operations decreased by 39% q-o-q to US$304 million due to a slight increase in the working capital, determined, among other factors, by restocking following the end of the winter period and an increase in slab deliveries to the Group's international rolling assets.
·; Cash flow from investment activities
Net outflow amounted to US$603 million (4.9x q-o-q), including US$453 million (+27% q-o-q) in capital investments. In Q2 2012, NLMK paid the second installment under the agreement to purchase the rolling assets of Steel Invest and Finance, which was closed in 2011. This payment amounted to US$157 million with accrued interest. The other changes in the cash flow from investment activities were mostly associated with deposit movements.
·; Cash flow from financial activities
Net inflow amounted to US$111 million (in Q1 2012 outflow amounted to US$183 million). Q2 net borrowing amounted to US$231 million (compared to net repayment of US$178 million in Q1). Moreover, the Group paid out 2011 dividends in Q2 in the amount of US$114 million.
Steel segment*
US$ million | Q22012 | Q12012 | Change, % | H12012 | H1 2011 | Change, % | |
Crude steel production, '000 tonnes | 3,130 | 2,950 | +6% | 6,080 | 4,658 | +31% | |
Coke production, '000 tonnes | 1,823 | 1,796 | +2% | 3,619 | 3,187 | +14% | |
Revenue from external customers | 1,816 | 1,795 | +1% | 3,610 | 4,192 | -14% | |
Revenue from intersegmental operations | 462 | 423 | +9% | 885 | 293 | +202% | |
Gross profit | 536 | 378 | +42% | 914 | 1,168 | -22% | |
Operating profit | 237 | 78 | +203% | 315 | 658 | -52% | |
Profit after income tax | 348 | 113 | +208% | 462 | 692 | -33% |
In Q2 2012, revenue from external customers totalled US$1,816 million (+1% q-o-q). Revenue from intersegmental operations increased to US$462 million (+9% q-o-q), driven by larger slab deliveries to the Group's international rolling assets.
Q2 EBITDA increased to US$318 million (+91% q-o-q); the EBITDA margin was 14%. The growth was supported by an improved sales structure and reduced production costs on the back of the depletion of reserves formed in previous periods at higher raw material prices, as well as the cost optimisation programmes at the segment companies.
The segment's total H1 2012 revenue was in line with H1 2011. However, there was a shift towards intersegmetal sales, explained by the fact that slab sales to the international rolling assets prior to their acquisition (in Q3 2011) were reflected as sales to external customers. The effect from the significant increase in sales volumes in H1 2012 was almost completely offset by the fall in product prices.
H1 profit decreased y-o-y as a result of higher production costs due to increased consumption of more expensive raw materials - iron ore pellets and high quality coking coal - following the capacity expansion at the Lipetsk site.
Outlook:
We expect the segment's operating results in Q3 to remain at a high level, supported, among other factors, by slab supplies to the Group's international rolling assets.
*As part of the consolidation of Steel Invest and Finance rolling assets, the Group's segment reporting breakdown was adjusted (see Note #22 to Consolidated US GAAP Results for 12M 2011)
- A separate Foreign Rolled Products segment was formed, alongside Steel Invest and Finance comprising NLMK Indiana and NLMK DanSteel, which used to be included in the Steel segment (in H1 2011 results);
- Results for Altai-Koks were included in the Steel segment (it previously formed a separate Coke-chemical segment).
The Steel segment comprises: Novolipetsk (Lipetsk site), VIZ-Stal (a producer of electrical steel), trading companies Novexco Limited, Cyprus and Novex Trading S.A., Switzerland, Altai-Koks (Russia's largest non-integrated coke manufacturer), as well as a number of service companies.
Long products segment*
US$ million | Q22012 | Q12012 | Change, % | H12012 | H1 2011 | Change, % | |
Long products and metalware production, '000 tonnes | 443 | 420 | +5% | 863 | 831 | +4% | |
Revenue from external customers | 329 | 275 | +20% | 604 | 596 | +1% | |
Revenue from intersegmental operations | 162 | 73 | +123% | 235 | 310 | -24% | |
Gross profit | 84 | 54 | +54% | 139 | 124 | +12% | |
Operating profit | 29 | 7 | +303% | 36 | 11 | +241% | |
Profit after income tax | -31 | -23 | +36% | -53 | -97 | -45% |
Higher EAF utilisation rates at NSMMZ (the furnace was re-launched in Q1 following repairs), and the seasonal growth in demand from the construction sector resulted in increased output and sales in Q2.
Revenue from external customers grew 20% q-o-q supported by the seasonal increase in sales volumes. Intersegmental revenues were up, mostly as a result of larger volumes and higher prices for scrap deliveries to the Lipetsk site.
In H1 2012, almost all sales were domestic, supported by increased demand from the construction sector. As export sales (done through traders that are part of the Steel segment) contracted, revenue from intersegmental operations fell by 24% to US$235 million.
In Q2 2012, the Segment's increased revenue and lower production costs led to EBITDA of US$50 million (+73% q-o-q), and an EBITDA margin of 10% (+ 2 p.p. q-o-q). H1 EBITDA was US$79 million; the EBITDA margin was 9%. Losses after income tax were associated with interest expenses from intercompany loans provided by the main production site in Lipetsk.
Outlook:
Given the stable demand from the construction sector, we expect the segment to maintain a high level of operating performance in Q3.
* The Long products segment includes the financial performance of the Long Products Division companies: NSMMZ, UZPS, scrap collecting and processing facilities, and others. The core activities of these companies are ferrous and non-ferrous scrap collection and processing, steelmaking (EAF-based) and long products and metalware manufacturing.
Mining segment*
US$ million | Q22012 | Q12012 | Change, % | H12012 | H1 2011 | Change, % | |
Sales of iron ore concentrate and sinter ore, '000 tonnes | 3,910 (719)** | 3,482 (397) | +12% (+81%) | 7,392 (1,116) | 7,200 (599) | +3% (+86%) | |
Revenue from external customers | 86 | 36 | +140% | 121 | 56 | +117% | |
Revenue from intersegmental operations | 274 | 281 | -2% | 555 | 638 | -13% | |
Gross profit | 259 | 228 | +14% | 486 | 516 | -6% | |
Operating profit | 230 | 203 | +14% | 433 | 478 | 0% | |
Profit after income tax | 238 | 127 | +88% | 365 | 383 | -5% |
Q2 iron ore concentrate sales increased by 12% to 3.9 million tonnes, driven mostly by the growth in the sales of products manufactured in Q1 to third parties.
The segment's H1 2012 performance improved y-o-y as the Group's beneficiation capacities were expanded in mid-2011.
The growth in sales pushed the segment's Q2 EBITDA up by 14% q-o-q to US$247 million; the EBITDA margin remained at the level of 69%. H1 EBITDA amounted to US$464 million; the EBITDA margin was 69%.
Outlook:
Constant control over production costs supported by stable sales should allow the segment to maintain high operating results and margins in Q3 2012.
*NLMK's Mining segment comprises Stoilensky (the Group's key mining asset), Dolomit and Stagdok. These companies mainly supply raw materials to NLMK's production facilities in Lipetsk and also sell limited volumes outside the Group.
**In brackets - sales to third parties.
Foreign rolled products segment*
US$ million | Q22012 | Q12012 | Change, % | H12012 | H1 2011 | Change, % | |
Steel products sales, '000 tonnes | 1,128 | 1,129 | 0% | 2,257 | 518 | +336% | |
Revenue from external customers | 1,026 | 989 | +4% | 2,015 | 497 | +305% | |
Revenue from intersegmental operations | - | - | - | - | |||
Gross profit | 23 | 17 | +32% | 40 | 35 | +17% | |
Operating profit | -56 | -63 | -10% | -119 | 12 | ||
Profit after income tax | -61 | -63 | -3% | -124 | -2 |
In Q2, the segment's sales stayed at the level of 1.1 million tonnes. As sales remained stable, Q2 revenue increased by 4% to US$1,026 million supported by a slight growth in average quarterly sales prices. The ongoing optimisation efforts and lower prices for purchased slabs resulted in a 32% increase in gross profit to US$23 million. Operating losses decreased by 10% to US$56 million.
The segment's Q2 EBITDA amounted to -US$5 million; the margin was around 0%.
The significant y-o-y change is associated with the consolidation of the rolling assets of Steel Invest and Finance (JV with Duferco) starting from July 2011.
Outlook:
The segment companies will continue to work on cutting costs, ensuring higher efficiency for the segment in the medium-term.
* The Foreign Rolled Products segment comprises steelmaking companies located outside Russia, including rolling assets in Europe (NLMK Europe) and the USA (NLMK USA), including those that became part of the Group starting from July 2011. NLMK Europe is represented by thick plates producers NLMK DanSteel (Denmark, the company was part of the Steel segment until July 1, 2011), NLMK Clabecq (Belgium), NLMK Verona (Italy) and strip product producers NLMK La Louvière (Belgium), NLMK Coating (France), NLMK Strasbourg (France). NLMK USA includes NLMK Pennsylvania, Sharon Coating, NLMK Indiana (part of the Steel segment until July 1, 2011).
Appendix
(1) EBITDA*
$ million | H12012 | H12011 | Q22012 | Q12012 |
Operating profit | 680 | 1,153 | 425 | 255 |
Minus: | ||||
Impairment losses/income | - | - | - | - |
Depreciation and amortisation | -348 | -259 | -171 | -177 |
EBITDA | 1,028 | 1,411 | 596 | 432 |
Note: * Effective from 2012 the Company is changing the formula for EBITDA calculation in order to simplify and make the calculation of this indicator more transparent for external users. From Q1 2012, EBITDA is calculated as operating profit adjusted to loss or gain from impairment losses (including goodwill) and depreciation and amortisation.
(2) Sales by region in 2011-2012(in '000 tonnes)
Region | H1 2012 | H1 2011 | Q2 2012 | Q1 2012 | Q4 2011 | Q3 2011 | Q2 2011 |
Russia | 2,303 | 2,098 | 1,203 | 1,100 | 1,056 | 1,113 | 1,126 |
EU | 1,588 | 1,629 | 754 | 834 | 561 | 676 | 997 |
Middle East incl. Turkey | 706 | 792 | 327 | 379 | 341 | 473 | 324 |
North America | 1,240 | 664 | 611 | 629 | 505 | 561 | 313 |
Asia and Oceania | 1,175 | 305 | 549 | 627 | 827 | 202 | 130 |
Other regions | 677 | 414 | 373 | 304 | 262 | 361 | 246 |
TOTAL | 7,689 | 5,902 | 3,817 | 3,872 | 3,552 | 3,386 | 3,136 |
(3) Sales by products in 2011-2012 (in '000 tonnes)
Product type | H1 2012 | H1 2011 | Q2 2012 | Q1 2012 | Q4 2011 | Q3 2011 | Q2 2011 |
Pig iron | 361 | 284 | 142 | 220 | 448 | 229 | 132 |
Slabs | 1,749 | 1,871 | 858 | 892 | 698 | 561 | 1 156 |
Hot‐rolled thick plates | 552 | 209 | 260 | 292 | 243 | 244 | 106 |
Hot‐rolled steel | 2,002 | 1,159 | 974 | 1,029 | 817 | 892 | 504 |
Cold‐rolled steel | 1,023 | 718 | 521 | 501 | 402 | 502 | 371 |
Galvanised steel | 607 | 264 | 302 | 305 | 341 | 313 | 124 |
Pre‐painted steel | 282 | 228 | 150 | 132 | 147 | 144 | 123 |
Transformer steel | 117 | 111 | 63 | 54 | 66 | 62 | 55 |
Dynamo steel | 135 | 154 | 76 | 59 | 63 | 60 | 76 |
Billets | 0 | 74 | 0 | 0 | 0 | 10 | 29 |
Long products | 721 | 707 | 394 | 327 | 281 | 299 | 389 |
Metalware | 139 | 123 | 77 | 63 | 46 | 70 | 71 |
TOTAL | 7,689 | 5,902 | 3,817 | 3,872 | 3,552 | 3,386 | 3,136 |
(4) Revenue by region, H1 2012
Region | H1 2012 | Q2 2012 | Q1 2012 | |||
$ million | Share, % | $ million | Share, % | $ million | Share, % | |
Russia | 2,221 | 35.0 | 1,163 | 35.7 | 1,057 | 34.2 |
EU | 1,438 | 22.6 | 740 | 22.7 | 698 | 22.6 |
Middle East incl. Turkey | 460 | 7.2 | 191 | 5.9 | 269 | 8.7 |
North America | 952 | 15.0 | 494 | 15.2 | 458 | 14.8 |
Asia and Oceania | 692 | 11.0 | 332 | 10.2 | 359 | 11.6 |
Other regions | 589 | 9.3 | 347 | 10.3 | 253 | 8.2 |
TOTAL | 6,351 | 100 | 3,257 | 100 | 3,094 | 100 |
(5) Working capital, 2011 and H1 2012
$ million | 30.06. 2012 | 31.03. 2012 | 31.12. 2011 | 30.09. 2011 | 30.06. 2011 | 31.03. 2011 | 31.12. 2010 |
Current assets | 5,230 | 5,714 | 5,504 | 5,644 | 4,811 | 4,438 | 4,105 |
Cash and cash equivalents | 769 | 926 | 797 | 830 | 911 | 977 | 748 |
Short term investments | 10 | 11 | 227 | 59 | 202 | 265 | 423 |
Accounts receivable | 1,642 | 1,786 | 1,573 | 1,694 | 1,669 | 1,295 | 1,260 |
Inventories | 2,733 | 2,904 | 2,828 | 2,939 | 1,923 | 1,784 | 1,580 |
Other current assets, net | 76 | 87 | 78 | 122 | 106 | 116 | 95 |
Current liabilities | 3,579 | 3,577 | 2,940 | 3,163 | 2,141 | 1,831 | 1,652 |
Accounts payable | 1,582 | 1,783 | 1,623 | 2,098 | 1,535 | 1,252 | 1,107 |
Short‐term debt | 1,971 | 1,781 | 1,306 | 1,031 | 544 | 553 | 526 |
Other current liabilities | 26 | 12 | 11 | 34 | 62 | 26 | 19 |
Working capital | 1,651 | 2,137 | 2,564 | 2,481 | 2,670 | 2,607 | 2,453 |
(6) Consolidated production costs for products sold
$ million | H1 2012 | Q2 2012 | Q1 2012 | |||
$ million | Share, % | $ million | Share, % | $ million | Share, % | |
Iron ore | 460 | 10 | 248 | 11 | 213 | 10 |
Coke and coal | 814 | 18 | 410 | 19 | 404 | 18 |
Scrap | 670 | 15 | 323 | 15 | 347 | 16 |
Ferroalloys | 152 | 3 | 83 | 4 | 69 | 3 |
Other raw materials | 646 | 15 | 391 | 18 | 255 | 12 |
Energy | 332 | 8 | 156 | 7 | 176 | 8 |
Natural gas | 161 | 4 | 77 | 4 | 84 | 4 |
Other fuel and energy resources | 42 | 1 | 18 | 1 | 24 | 1 |
Labour expenses | 513 | 12 | 263 | 12 | 250 | 11 |
Other expenses | 547 | 12 | 276 | 13 | 271 | 12 |
Changes in the balance of semi-finished products, WIP and finished goods | 78 | 2 | -40 | -2 | 117 | 5 |
Production costs | 4,415 | 100 | 2,205 | 100 | 2,210 | 100 |
| As at June 30, 2012 | As at December 31, 2011 | ||
ASSETS | ||||
Current assets | ||||
Cash and cash equivalents | 769,159 | 797,169 | ||
Short-term investments | 10,496 | 227,279 | ||
Accounts receivable and advances given, net | 1,641,946 | 1,572,641 | ||
Inventories, net | 2,732,839 | 2,828,433 | ||
Other current assets | 47,227 | 59,355 | ||
Deferred income tax assets | 28,327 | 18,887 | ||
5,229,994 | 5,503,764 | |||
Non-current assets | ||||
Long-term investments | 8,820 | 8,420 | ||
Property, plant and equipment, net | 10,716,421 | 10,569,828 | ||
Intangible assets, net | 148,457 | 158,611 | ||
Goodwill | 751,981 | 760,166 | ||
Deferred income tax assets | 229,839 | 237,113 | ||
Other non-current assets | 17,283 | 19,274 | ||
11,872,801 | 11,753,412 | |||
Total assets | 17,102,795 | 17,257,176 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
Current liabilities | ||||
Accounts payable and other liabilities | 1,581,793 | 1,622,679 | ||
Short-term borrowings | 1,970,794 | 1,306,263 | ||
Current income tax liability | 26,303 | 10,994 | ||
3,578,890 | 2,939,936 | |||
Non-current liabilities | ||||
Deferred income tax liability | 690,112 | 713,666 | ||
Long-term borrowings | 2,372,610 | 3,073,535 | ||
Other long-term liabilities | 266,301 | 424,878 | ||
3,329,023 | 4,212,079 | |||
Total liabilities | 6,907,913 | 7,152,015 | ||
Commitments and contingencies | - | - | ||
Stockholders' equity | ||||
NLMK stockholders' equity | ||||
Common stock, 1 Russian ruble par value - 5,993,227,240 shares issued and outstanding at June 30, 2012 and December 31, 2011 | 221,173 | 221,173 | ||
Statutory reserve | 10,267 | 10,267 | ||
Additional paid-in capital | 306,391 | 306,391 | ||
Accumulated other comprehensive loss | (1,737,722) | (1,489,442) | ||
Retained earnings | 11,437,146 | 11,098,635 | ||
10,237,255 | 10,147,024 | |||
Non-controlling interest | (42,373) | (41,863) | ||
Total stockholders' equity | 10,194,882 | 10,105,161 | ||
Total liabilities and stockholders' equity | 17,102,795 | 17,257,176 |
| For the six months ended June 30, 2012 | For the six months ended June 30, 2011 | ||
Revenue | 6,351,484 | 5,341,145 | ||
Cost of sales | ||||
Production cost | (4,414,759) | (3,250,461) | ||
Depreciation and amortization | (348,024) | (258,638) | ||
(4,762,783) | (3,509,099) | |||
Gross profit | 1,588,701 | 1,832,046 | ||
General and administrative expenses | (236,520) | (181,094) | ||
Selling expenses | (591,641) | (427,248) | ||
Taxes other than income tax | (80,524) | (71,188) | ||
Operating income | 680,016 | 1,152,516 | ||
Loss on disposals of property, plant and equipment | (37,461) | (22,239) | ||
Losses on investments, net | (946) | (13,288) | ||
Interest income | 12,350 | 18,836 | ||
Interest expense | (14,293) | - | ||
Foreign currency exchange gain / (loss), net | 2,472 | 31,044 | ||
Other income / (expenses), net | (32,463) | 3,229 | ||
Income before income tax | 609,675 | 1,170,098 | ||
Income tax expense | (160,781) | (251,564) | ||
Income, net of income tax | 448,894 | 918,534 | ||
Equity in net earnings of associates | 349 | 53,260 | ||
Net income | 449,243 | 971,794 | ||
Add: Net loss attributable to the non-controlling interest | 1,340 | 7,611 | ||
Net income attributable to NLMK stockholders | 450,583 | 979,405 | ||
Income per share - basic and diluted: | ||||
Net income attributable to NLMK stockholders per share (US dollars) | 0.0752 | 0.1634 | ||
Weighted-average shares outstanding, basic and diluted (in thousands) |
5,993,227 | 5,993,227 |
| For the six months ended June 30, 2012 | For the six months ended June 30, 2011 | ||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||
Net income | 449,243 | 971,794 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||
Depreciation and amortization | 348,024 | 258,638 | ||
Loss on disposals of property, plant and equipment | 37,461 | 22,239 | ||
Losses on investments, net | 946 | 13,288 | ||
Equity in net earnings of associates | (349) | (53,260) | ||
Deferred income tax (income) / expense | (5,250) | 5,968 | ||
(Gains) / losses on derivative financial instruments | (409) | 4,819 | ||
Other | (20,129) | (1,840) | ||
Changes in operating assets and liabilities | ||||
Increase in accounts receivable | (106,074) | (389,384) | ||
Decrease / (increase) in inventories | 49,245 | (205,709) | ||
Decrease / (increase) in other current assets | 11,688 | (5,160) | ||
Increase in accounts payable and other liabilities | 25,928 | 161,958 | ||
Increase in current income tax payable | 16,427 | 43,173 | ||
Net cash provided by operating activities | 806,751 | 826,524 | ||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||
Purchases and construction of property, plant and equipment | (810,378) | (921,615) | ||
Proceeds from sale of property, plant and equipment | 9,961 | 7,274 | ||
Purchases of investments and placement of bank deposits | (19,553) | (257,846) | ||
Withdrawal of bank deposits, proceeds from sale of other investments and loans settled | 250,211 | 517,435 | ||
Payments for acquisition of interests in new subsidiaries | (156,510) | (150,000) | ||
Net cash used in investing activities | (726,269) | (804,752) | ||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||
Proceeds from borrowings and notes payable | 436,595 | 249,839 | ||
Repayment of borrowings and notes payable | (384,076) | (354,093) | ||
Capital lease payments | (10,719) | (25,458) | ||
Dividends to shareholders | (113,835) | (3,748) | ||
Proceeds from disposal of assets to the company under common control | - | 313,246 | ||
Net cash (used in) / provided by financing activities | (72,035) | 179,786 | ||
Net increase in cash and cash equivalents | 8,447 | 201,558 | ||
Effect of exchange rate changes on cash and cash equivalents | (36,457) | (38,102) | ||
Cash and cash equivalents at the beginning of the year | 797,169 | 747,979 | ||
Cash and cash equivalents at the end of the period | 769,159 | 911,435 |