Mechel Reports the 9M 2016 Financial Results


Consolidated revenue 196.4 bln rubles, EBITDA* -  41.6 bln rubles

Net profit, attributable to shareholders of Mechel PAO 5.5 bln rubles

MOSCOW, Nov. 29, 2016 (GLOBE NEWSWIRE) -- Mechel PAO (MICEX:MTLR) (NYSE:MTL), a leading Russian mining and steel group, announces financial results for the 9M 2016.

Mechel PAO’s Chief Executive Officer Oleg Korzhov commented on the 9M 2016 results:

“This reporting period is characterized by significant volatility in prices for our key products. At the beginning of this year, prices for most of our products hit historical lows both domestically and internationally. The market situation fluctuated throughout these three quarters, but mostly market changes were favorable for Mechel, which found its reflection in our financial results. As a result of these nine months, our operating profit went up by 31% if compared to the same period of the previous year, reaching 28.8 billion rubles, EBITDA went up by 16% to 41.6 billion rubles, and EBITDA margin reached 21%. The group demonstrated net profit attributable to Mechel PAO’s shareholders of 5.5 billion rubles and a stable cash flow.

“This spring’s bullish price dynamics on the global market of steel and coal products also led to a revival of the domestic market. The group remains dependent on the external market environment, but on its part did its best to utilize the favorable market situation by controlling and cutting costs and improving production and sales efficiency, as well as adapting its sales policy to growing demand and investing in projects aimed at diversifying our product range and increasing production volumes.

“In this favorable market situation, the group is already generating a cash flow sufficient for servicing its debt obligations within the framework of agreements on restructuring and restoring working capital. The effect from the price growth will be even more tangible as results from the fourth quarter come in. We will use this opportunity to the maximum to finance our operations and reach agreements on restructuring our remaining financial debt. If any free cash flow arises, it will be used to bring down our debt burden, thus helping to increase our company’s shareholder value.”

Consolidated Results For The 9M 2016

Mln rubles9M’169M’15%3Q’162Q’161Q’16
Revenue
from external customers
 196,350  194,039  1% 66,153  67,965  62,232 
Operating profit 28,761  22,018  31% 11,561  10,867  6,333 
EBITDA  41,571  35,845  16% 15,850  15,747  9,974 
EBITDA, margin 21% 18%  24% 23% 16%
Net profit (loss)
attributable to shareholders of Mechel PAO
 5,543  (74,585)  (2,757) 7,988  312 

*  EBITDA - Adjusted EBITDA. Please find the calculation of the Adjusted EBITDA and other non-IFRS measures used here and hereafter in Attachment A.

Mining Segment

Mechel Mining Management OOO’s Chief Executive Officer Pavel Shtark noted:

“In early 2016, prices on coking coal, our division’s main product, were at their longtime lows. Steam coal prices were also extremely low. Later during the first half of the year, the market situation gradually improved, as benchmark and global indexes demonstrated stable growth, with our contract prices growing accordingly. However, in the second half of this year we witnessed an unprecedented hike in prices on high-quality coking coal. If benchmark contract prices for hard coking coal supplied by Australian producers to Japan were set at 92 US dollars per tonne in the third quarter, for the fourth quarter they were set at 200 US dollars per tonne. It is impossible to give an unequivocal explanation to this price hike, but experts mostly agree that it was caused by a deficit of premium coal grades on China’s domestic market due to mining limits imposed on Chinese coal producers. Force majeure events on several Australian facilities as well as damage to the transport infrastructure in China and Australia added to this. Coal stocks in Chinese ports were at their historical lows. At the same time, spot prices on high-quality coking coal continued to grow and are currently set at their historical highs, topping 300 US dollars per tonne, at a significant difference with contract prices set for the fourth quarter. Negotiations for the first quarter 2017 basic prices will start shortly, and considering the spot market indicators, we can expect the contract price level for the first quarter to be significantly higher quarter-on-quarter.

“The rapid growth of coal prices, which began in mid-summer, didn’t have time to make a full impact on the third quarter’s financial results. We saw this hike’s reflection in our contracts only by the very end of this reporting period. Still, the division’s EBITDA has grown by 22% quarter-on-quarter, despite a small slump in revenue. The EBITDA margin reached 34% in the third quarter. The margin’s growth is largely due to a decrease in costs. The current favorable market situation will definitely be reflected in the results of the fourth quarter and future periods.”

Mln rubles9M’169M’15%3Q’162Q’161Q’16
Revenue
from external customers
 59,990  62,384  -4% 19,931  20,202  19,857 
Revenue
inter-segment
 22,481  20,661  9% 7,770  7,652  7,059 
EBITDA  23,979  19,908  20% 9,541  7,832  6,606 
EBITDA, margin 29% 24%  34% 28% 25%

Steel Segment

Mechel-Steel Management Company OOO’s Chief Executive Officer Andrey Ponomarev noted:

“The volume of the division’s product sales in tonnes has grown by less than 1% if compared to the same period of the previous year with the divisions revenue up by 6% and EBITDA by 8%. The stable level of prices for our steel products in the second and third quarters was a key factor in this positive dynamics. However, changes we made in the production and sales structure had a most important impact on the results’ improvement. We have significantly decreased sales of billets and wire rods while increasing sales of rails and beams. This was mostly due to increased production at Chelyabinsk Metallurgical Plant’s universal rolling mill. The increase in revenue from this production segment is on the whole comparable to the overall growth in the division’s revenue. Within nine months of 2016, the universal rolling mill produced over 350,000 tonnes of products, and will reach 500,000 tonnes by the end of this year. Considering that the mill’s load is planned to grow further next year, the share of high value-added products in our sales structure will only increase.”

Mln rubles9M’169M’15%3Q’162Q’161Q’16
Revenue
from external customers
 118,900  112,387  6% 41,296  42,456  35,148 
Revenue
inter-segment
 5,296  5,028  5% 1,677  1,727  1,892 
EBITDA  15,845  14,636  8% 6,325  7,867  1,653 
EBITDA, margin 13% 12%  15% 18% 4%

Power Segment        

Mechel-Energo OOO’s Chief Executive Officer Petr Pashnin noted:

“Comparatively mild weather conditions led to a decrease in electricity and heat sales to third parties and thus the division’s revenue. Additional repairs to Southern Kuzbass Power Plant’s equipment as part of the overall preparation for the upcoming fall-winter maximum load, as well as other factors, will help to improve efficiency of the division’s operations in the future periods. At the same time, the increase of electricity fees not only partly compensated the slump in revenue, but also enabled us to increase EBITDA and EBITDA margin comparing with the same period of the previous year.”

Mln rubles9M’169M’15%3Q’162Q’161Q’16
Revenue
from external customers
 17,460  19,268  -9% 4,925  5,307  7,228 
Revenue
inter-segment
 11,423  10,844  5% 3,524  3,662  4,237 
EBITDA  2,102  1,761  19% 88  370  1,644 
EBITDA, margin 7% 6%  1% 4% 14%

The management of Mechel will host a conference call today at 18:00 p.m. Moscow time (3:00 p.m. London time, 10 a.m. New York time) to review Mechel’s financial results and comment on current operations. The call may be accessed via the Internet at http://www.mechel.com, under the Investor Relations section.

Mechel is one of the leading Russian companies. Its business includes three segments: mining, steel and power. Mechel unites producers of coal, iron ore concentrate, steel, rolled products, ferroalloys, hardware, heat and electric power. Mechel products are marketed domestically and internationally.

Some of the information in this press release may contain projections or other forward-looking statements regarding future events or the future financial performance of Mechel, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. We wish to caution you that these statements are only predictions and that actual events or results may differ materially. We do not intend to update these statements. We refer you to the documents Mechel files from time to time with the U.S. Securities and Exchange Commission, including our Form 20-F. These documents contain and identify important factors, including those contained in the section captioned “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in our Form 20-F, that could cause the actual results to differ materially from those contained in our projections or forward-looking statements, including, among others, the achievement of anticipated levels of profitability, growth, cost and synergy of our recent acquisitions, the impact of competitive pricing, the ability to obtain necessary regulatory approvals and licenses, the impact of developments in the Russian economic, political and legal environment, volatility in stock markets or in the price of our shares or ADRs, financial risk management and the impact of general business and global economic conditions.

Attachments to the 9M 2016 financial results Press Release

Attachment A

Non-IFRS financial measures. This press release includes financial information prepared in accordance with International Financial Reporting Standards, or IFRS, as well as other financial measures referred to as non-IFRS. The non-IFRS financial measures should be considered in addition to, but not as a substitute for the information prepared in accordance with IFRS.

Adjusted EBITDA (EBITDA) represents net profit (loss) attributable to shareholders of Mechel PAO before Depreciation, depletion and amortization, Foreign exchange (gain) loss, net, Finance costs, including fines and penalties on overdue loans and borrowings and finance leases payments, Finance income, Net result on the disposal of non-current assets, Impairment of goodwill and other non-current assets, Write-off of accounts receivables, Allowance for doubtful accounts,  Write-off of inventories to net realisable value, Loss (profit) after tax from discontinued operations, net, Net result on the disposal of subsidiaries, Income (loss) attributable to non-controlling interests, Income tax expense (benefit), Pension service cost and actuarial loss, other expenses, Fines and penalties, Gain on write-off of accounts payable with expired legal term. Adjusted EBITDA margin is defined as adjusted EBITDA as a percentage of our Revenue. Our adjusted EBITDA may not be similar to EBITDA measures of other companies. Adjusted EBITDA is not a measurement under IFRS and should be considered in addition to, but not as a substitute for, the information contained in our interim condensed consolidated statement of profit (loss). We believe that our adjusted EBITDA provides useful information to investors because it is an indicator of the strength and performance of our ongoing business operations, including our ability to fund discretionary spending such as capital expenditures, acquisitions and other investments and our ability to incur and service debt. While interest expenses, depreciation, depletion and amortization are considered operating expenses under IFRS, these expenses primarily represent the non-cash current period allocation of costs associated with non-current assets acquired or constructed in prior periods. Our adjusted EBITDA calculation is commonly used as one of the bases for investors, analysts and credit rating agencies to evaluate and compare the periodic and future operating performance and value of companies within the metals and mining industry.

Adjusted net profit (loss) represents net profit (loss) attributable to shareholders of Mechel PAO before Impairment of goodwill and other non-current assets, Loss (profit) after tax from discontinued operations, net, Net result on the disposal of subsidiaries, Effect on (loss) income attributable to non-controlling interests, Foreign exchange (gain) loss, net, Pension service cost and actuarial loss, other expenses, Fines and penalties, Gain on write-off of accounts payable with expired legal term. Our adjusted net profit (loss) may not be similar to adjusted net profit (loss) measures of other companies. Adjusted net profit (loss) is not a measurement under IFRS and should be considered in addition to, but not as a substitute for, the information contained in our interim condensed consolidated statement of profit (loss). We believe that our adjusted net profit (loss) provides useful information to investors because it is an indicator of the strength and performance of our ongoing business operations. While impairment of goodwill and other non-current assets is considered operating expenses under IFRS, these expenses represent the non-cash current period allocation of costs associated with assets acquired or constructed in prior periods. Our adjusted net profit (loss) calculation is used as one of the bases for investors, analysts and credit rating agencies to evaluate and compare the periodic and future operating performance and value of companies within the metals and mining industry.

Our calculations of Net debt, excluding fines and penalties on overdue amounts** and trade working capital are presented below:

Mln rubles 30.09.2016  31.12.2015 
Interest-bearing loans and borrowings, excluding interest, fines and penalties on overdue amounts 400,754  444,199 
Interest payable 21,463  27,269 
Non-current interest-bearing loans and borrowings 12,371  4,308 
Other non-current financial liabilities 35,246  - 
less Cash and cash equivalents (2,350) (3,079)
Net debt, excluding finance lease liabilities, fines and penalties on overdue amounts  467,484  472,697 
   
Finance lease liabilities, current portion 11,558  13,507 
Finance lease liabilities, non-current portion 106  481 
Net debt, excluding fines and penalties on overdue amounts 479,148  486,685 
   
   
Mln rubles 30.09.2016  31.12.2015 
Trade and other receivables 18,166  16,013 
Inventories 34,042  35,189 
Other current assets 7,743  8,191 
Income tax receivables 437  603 
Trade current assets 60,388  59,996 
   
Trade and other payables 44,605  54,602 
Advances received 3,242  3,492 
Provisions and other current liabilities 1,833  2,558 
Tax payable other than income tax 9,718  8,034 
Income tax payable 3,439  5,549 
Trade current liabilities 62,837  74,235 
   
Trade working capital (2,449) (14,239)

**  Calculations of Net debt could be differ from indicators calculated in accordance with loan agreements upon dependence on definitions in such agreements.

EBITDA can be reconciled to our interim condensed consolidated statement of profit (loss) as follows:

 Consolidated
Results
 Mining
Segment **
*
 Steel
Segment **
*
 Power
Segment **
*
In millions of Russian rubles9m 20169m 2015 9m 20169m 2015 9m 20169m 2015 9m 20169m 2015
Net profit (loss) attributable to shareholders of Mechel PAO 5,543  (74,585)  (2,439) (47,080)  8,051  (26,448)  284  (598)
Add:           
Depreciation, depletion and amortization 10,022  10,253   5,813  6,331   3,947  3,631   262  291 
Foreign exchange (gain) loss, net (19,738) 43,011   (11,719) 29,851   (7,950) 12,927   (69) 233 
Finance costs, including fines and penalties on overdue loans and borrowings and finance leases payments 43,247  47,956   32,134  26,827   13,212  20,332   794  1,749 
Finance income (3,963) (121)  (3,959) (766)  (2,856) (268)  (41) (39)
Net result on the disposal of non-current assets, impairment of goodwill and other non-current assets, write-off of accounts receivables, allowance for doubtful accounts and write-off of inventories to net realisable value 1,818  1,788   830  429   389  1,259   599  100 
Loss (profit) after tax from discontinued operations, net 343  (1,013)  (84) (723)  407  (309)  20  19 
Net result on the disposal of subsidiaries (191) 75   -  -   (191) 75   -  - 
Income (loss) attributable to non-controlling interests 1,153  330   298  (217)  735  467   122  80 
Income tax expense (benefit) 2,427  6,914   2,698  4,711   (364) 2,282   93  (79)
Pension service cost and actuarial loss, other expenses 124  126   91  92   31  29   2  5 
Fines and penalties 847  1,270   319  454   492  817   36  (1)
Gain on write-off of accounts payable with expired legal term (61) (159)  (3) (1)  (58) (158)  -  - 
EBITDA 41,571  35,845   23,979  19,908   15,845  14,636   2,102  1,761 
EBITDA, margin 21% 18%  29% 24%  13% 12%  7% 6%
            
In millions of Russian rubles9m 20169m 2015 9m 20169m 2015 9m 20169m 2015 9m 20169m 2015
Net profit (loss) attributable to shareholders of Mechel PAO 5,543  (74,585)  (2,439) (47,080)  8,051  (26,448)  284  (598)
Add:           
Impairment of goodwill and other non-current assets 374  -   374  -   -  -   -  - 
Loss (profit) after tax from discontinued operations, net 343  (1,013)  (84) (723)  407  (309)  20  19 
Net result on the disposal of subsidiaries (191) 75   -  -   (191) 75   -  - 
Effect on (loss) income attributable to non-controlling interests (61) 49   -  -   (61) 49   -  - 
Foreign exchange (gain) loss, net (19,738) 43,011   (11,719) 29,851   (7,950) 12,927   (69) 233 
Pension service cost and actuarial loss, other expenses 124  126   91  92   31  29   2  5 
Fines and penalties 847  1,270   319  454   492  817   36  (1)
Gain on write-off of accounts payable with expired legal term (61) (159)  (3) (1)  (58) (158)  -  - 
Net (loss) profit, net of income tax  (12,820) (31,226)  (13,461) (17,407)  721  (13,018)  273  (342)
            
Operating profit 28,761  22,018   16,913  12,386   10,996  8,741   1,207  1,352 
Add:           
Impairment of goodwill and other non-current assets 374  -   374  -   -  -   -  - 
Loss on write-off of property, plant and equipment 303  125   293  59   10  66   -  - 
Pension service cost and actuarial loss, other expenses 124  126   91  92   31  29   2  5 
Fines and penalties 847  1,270   319  454   492  817   36  (1)
Adjusted operating profit 30,409  23,539   17,990  12,991   11,529  9,653   1,245  1,356 
*** including intersegment operations           


 Consolidated
Results
 Mining
Segment **
*
 Steel
Segment **
*
 Power
Segment **
*
In millions of Russian rubles3q 20162q 2016 3q 20162q 2016 3q 20162q 2016 3q 20162q 2016
Net (loss) profit attributable to shareholders of Mechel PAO (2,757) 7,988   (2,682) 1,756   415  6,890   (385) (340)
Add:           
Depreciation, depletion and amortization 3,456  3,644   2,025  2,117   1,344  1,441   87  86 
Foreign exchange (gain) loss, net (2,296) (8,874)  (1,711) (5,084)  (592) (3,771)  7  (19)
Finance costs, including fines and penalties on overdue loans and borrowings and finance leases payments 13,447  15,886   9,984  11,823   5,059  4,371   256  269 
Finance income (76) (3,432)  (409) (2,810)  (1,519) (1,124)  -  (74)
Net result on the disposal of non-current assets, impairment of goodwill and other non-current assets, write-offs of accounts receivables,  allowance for doubtful accounts and write-offs of inventories to net realisable value 588  586   494  215   34  59   58  314 
Loss (profit) after tax from discontinued operations, net 99  108   (43) 2   137  101   5  5 
Net result on the disposal of subsidiaries (136) 3   -  -   (136) 3   -  - 
Income (loss) attributable to non-controlling interests 291  691   25  156   270  466   (3) 69 
Income tax expense (benefit) 3,057  (1,447)  1,877  (675)  1,146  (795)  34  23 
Pension service cost and actuarial loss, other expenses 41  42   30  31   10  10   1  1 
Fines and penalties 179  552   (46) 301   197  216   28  35 
Gain on write-off of accounts payable with expired legal term (43) -   (3) -   (40) -   -  - 
EBITDA 15,850  15,747   9,541  7,832   6,325  7,867   88  370 
EBITDA, margin 24% 23%  34% 28%  15% 18%  1% 4%
            
In millions of Russian rubles3q 20162q 2016 3q 20162q 2016 3q 20162q 2016 3q 20162q 2016
Net (loss) profit attributable to shareholders of Mechel PAO (2,757) 7,988   (2,682) 1,756   415  6,890   (385) (340)
Add:           
Impairment of goodwill and other non-current assets 374  -   374  -   -  -   -  - 
Loss (profit) after tax from discontinued operations, net 99  108   (43) 2   137  101   5  5 
Net result on the disposal of subsidiaries (136) 3   -  -   (136) 3   -  - 
Effect on loss attributable to non-controlling interests (22) (16)  -  -   (22) (16)  -  - 
Foreign exchange (gain) loss, net (2,296) (8,874)  (1,711) (5,084)  (592) (3,771)  7  (19)
Pension service cost and actuarial loss, other expenses 41  42   30  31   10  10   1  1 
Fines and penalties 179  552   (46) 301   197  216   28  35 
Gain on write-off of accounts payable with expired legal term (43) -   (3) -   (40) -   -  - 
Net (loss) profit, net of income tax  (4,561) (197)  (4,081) (2,994)  (31) 3,432   (344) (318)
            
Operating profit (loss) 11,561  10,867   7,061  5,098   4,705  6,151   (99) (63)
Add:           
Impairment of goodwill and other non-current assets 374  -   374  -   -  -   -  - 
Loss on write-off of property, plant and equipment 182  114   182  103   -  11   -  - 
Pension service cost and actuarial loss, other expenses 41  42   30  31   10  10   1  1 
Fines and penalties 179  552   (46) 301   197  216   28  35 
Adjusted operating profit (loss) 12,337  11,575   7,601  5,533   4,912  6,388   (70) (27)
 *** including intersegment operations           

Attachment B

Interim condensed consolidated statement of financial position
(All amounts are in millions of Russian rubles)
  September 30,
2016
 December 31,
2015
  (unaudited) ****
Assets    
Current assets    
Cash and cash equivalents  2,350   3,079 
Trade and other receivables  18,166   16,013 
Inventories  34,042   35,189 
Income tax receivables  437   603 
Other current financial assets  94   45 
Other current assets  7,743   8,191 
Total current assets  62,832   63,120 
     
Non-current assets    
Property, plant and equipment  209,254   215,844 
Mineral licenses  37,132   38,517 
Non-current financial assets  151   194 
Investments in associates  300   284 
Deferred tax assets  1,352   1,492 
Goodwill  21,305   21,378 
Other non-current assets  987   1,243 
Total non-current assets  270,481   278,952 
Total assets  333,313   342,072 
     
Equity and liabilities    
Current liabilities    
Interest-bearing loans and borrowings, including Interest payable, fines and penalties on overdue amounts of RUB 41,535 million and RUB 47,475 million as of September 30, 2016 and December 31, 2015.  442,289   491,674 
Trade and other payables  44,605   54,602 
Advances received  3,242   3,492 
Provisions  1,799   2,532 
Pension obligations  1,120   1,120 
Finance lease liabilities  11,558   13,507 
Income tax payable  3,439   5,549 
Tax payable other than income tax  9,718   8,034 
Other current liabilities  34   26 
Total current liabilities  517,804   580,536 
     
Non-current liabilities    
Interest-bearing loans and borrowings  12,371   4,308 
Provisions  3,686   3,439 
Pension obligations  3,688   3,746 
Finance lease liabilities  106   481 
Deferred tax liabilities  13,624   11,090 
Other non-current liabilities  555   189 
Other non-current financial liabilities  35,246   - 
Income tax payable  -   137 
Total non-current liabilities  69,276   23,390 
Total liabilities  587,080   603,926 
     
Equity    
Common shares  4,163   4,163 
Preferred shares  833   833 
Additional paid-in capital and other reserves  28,216   28,322 
Accumulated other comprehensive income  1,773   445 
Accumulated deficit  (295,954)  (301,565)
Equity attributable to equity shareholders of Mechel PAO  (260,969)  (267,802)
Non-controlling interests  7,202   5,948 
Total equity  (253,767)  (261,854)
Total equity and liabilities  333,313   342,072 

****there were certain reclassifications to conform with the current period presentation


Interim condensed consolidated statement of profit (loss) and other comprehensive income
(All amounts are in millions of Russian rubles) 9 months ended September 30,
   2016   2015 
  (unaudited) (unaudited)
Continuing operations    
Revenue  196,350   194,039 
Cost of goods sold  (108,274)  (114,123)
Gross profit  88,076   79,916 
     
     
Selling and distribution expenses  (41,237)  (39,427)
Loss on write-off of of property, plant and equipment  (303)  (125)
Impairment of goodwill and other non-current assets  (374)  - 
Allowance for doubtful accounts  (740)  (1,049)
Taxes other than income taxes  (4,197)  (4,471)
Administrative  and other operating expenses  (12,975)  (12,941)
Other operating income  511   115 
Total selling, distribution and operating income and (expenses), net  (59,315)  (57,898)
Operating profit  28,761   22,018 
     
Finance income  3,963   121 
Finance costs including fines and penalties on overdue loans and borrowings and finance leases payments of RUB 5,254 million, RUB 15,883 million for the periods ended September 30, 2016 and 2015, respectively  (43,247)  (47,956)
Foreign exchange gain (loss), net  19,738   (43,011)
Share of profit of associates  22   19 
Other income  379   593 
Other expense  (150)  (139)
Total other income and (expense), net  (19,295)  (90,373)
Profit (loss) before tax from continuing operations  9,466   (68,355)
     
Income tax expense  (2,427)  (6,914)
Profit (loss) from continuing operations  7,039   (75,269)
     
Discontinued operations    
(Loss) profit after tax from discontinued operations, net  (343)  1,013 
Profit (loss) for the period  6,696   (74,256)
     
Attributable to:    
Equity holders of the parent  5,543   (74,586)
Non-controlling interests  1,153   330 
     
Other comprehensive income    
Other comprehensive income to be reclassified to profit or loss in subsequent periods, net of income tax:    1,244   48 
Exchange differences on translation of foreign operations  1,244   40 
Net gain on available for sale financial assets  -   8 
Other comprehensive income not to be reclassified to profit or loss in subsequent periods, net of income tax:   -   7 
Re-measurement gain on defined benefit plans  -   7 
Other comprehensive income for the period, net of tax  1,244   55 
Total comprehensive income (loss), net of tax  7,940   (74,201)
     
Attributable to:    
Equity holders of the parent  6,787   (74,546)
Non-controlling interests  1,153   345 


Interim condensed consolidated statement of cash flows
(All amounts are in millions of Russian rubles) 9 months ended September 30,
   2016   2015 
  (unaudited) (unaudited)
Cash Flows from Operating Activities    
Net profit (loss)  6,696   (74,256)
Loss (profit) after tax from discontinued operations, net  343   (1,013)
Net profit (loss) from continuing operations  7,039   (75,269)
Adjustments to reconcile net profit (loss) from continuing operations to net cash provided by operating activities:    
Depreciation  8,607   8,976 
Depletion and amortization  1,415   1,277 
Foreign exchange gain (loss), net  (19,738)  43,011 
Deferred income taxes  2,632   6,882 
Allowance for doubtful accounts  740   1,049 
Write-off of accounts receivable  80   122 
Write-off of inventories to net realisable value  292   684 
Revision in estimated cash flows of rehabilitation provision  (44)  (40)
Loss on write-off of property, plant and equipment  303   125 
Impairment of goodwill and other non-current assets  374   - 
Loss (gain) on sale of property, plant and equipment  29   (70)
Gain on sale of investments  (130)  - 
Gain on write-off of accounts payable with expired legal term  (61)  (159)
Pension service cost and actuarial loss, other expenses  124   126 
Finance income  (3,963)  (121)
Finance costs, including fines and penalties on overdue loans and borrowings and finance leases payments  43,247   47,956 
Other  159   458 
Changes in working capital items:    
Trade and other receivables  (3,633)  1,743 
Inventories  (430)  3,040 
Trade and other payables  (3,419)  (2,593)
Advances received  (51)  (1,110)
Taxes payable and other current liabilities  644   (463)
Other current assets  349   358 
Income tax paid  (1,364)  (1,086)
Net operating cash flows of discontinued operations  (436)  177 
Net cash provided by operating activities   32,765   35,073 
     
Cash Flows from Investing Activities    
Monthly installments for acquisition of DEMP  (3,636)  (3,557)
Proceeds from disposal of securities  3   143 
Loans issued and other investments  (5)  (22)
Interest received  25   61 
Proceeds from disposal of subsidiaries  227   168 
Proceeds from loans issued  20   10 
Proceeds from disposals of property, plant and equipment  156   301 
Purchases of property, plant and equipment  (2,398)  (3,143)
Interest paid, capitalized  (459)  (679)
Net cash used in investing activities   (6,067)  (6,718)
     
Cash Flows from Financing Activities    
Proceeds from loans and borrowings  4,133   2,515 
Repayment of loans and borrowings  (37,922)  (9,641)
Interest paid, including  fines and penalties  (25,756)  (19,412)
Dividends paid  (5)  (4)
Dividends paid to non-controlling interest  (2)  (1)
Proceeds from disposal of non-controlling interest in subsidiaries with put option granted to non-controlling interest shareholders  34,300   - 
Repayment of obligations under finance lease  (1,868)  (1,531)
Net cash used in financing activities   (27,120)  (28,074)
     
Effect of exchange rate changes on cash and cash equivalents  (122)  (1,075)
     
Net decrease in cash and cash equivalents   (544)  (794)
     
Cash and cash equivalents at the beginning of period  3,079   3,983 
Cash and cash equivalents net of overdrafts at the beginning of period  891   1,344 
Cash and cash equivalents at the end of period  2,350   2,377 
Cash and cash equivalents net of overdrafts at the end of period  347   550 



            

Contact Data