March 26, 2018. Moscow, Russia.
RusHydro Group (hereinafter referred to as the “Group”,
ticker symbol: MOEX, LSE: HYDR; OTCQX: RSHYY) announces its audited
consolidated financial statements for the year ended December 31,
2017, prepared in accordance with International Financial Reporting
Standards (IFRS).
Keyhighlightsfor 2017:
Financial results reflected increase in sales
of capacity due to liberalization of hydropower capacity market in
Siberia and launch of Zelenchukskaya HPP, divestment of LLC ESC
Bashkortostan in the end of 2016, effect of the forward contract
with PJSC VTB Bank recognized as long term derivative instrument,
and effects of the new federal legislation effective as of July 1,
2017, that envisages decrease of electricity tariffs in the Russian
Far East to basic level.
Total revenue in 4Q 2017 - RUB 112,122 mn
(-0.3%), in 2017 – RUB 380,864 mn ( -2.7%), excluding contribution
of LLC ESC Bashkortostan comparable revenue for the 4Q and 2017
increased by 5.7% è 5.4%, respectively[1].
4Q 2017 EBITDA[3]
– RUB 32,433 mn (+8.5%), 2017 EBITDA – RUB 104,038 mn
(+3.7%); excluding contribution of LLC ESC Bashkortostan comparable
EBITDA for 4Q and 2017 increased by 10.4% and 6.4%, respectively.
Operating expenses in 4Q and 2017 decreased
by 1.3% and 3.8%, respectively; excluding contribution of LLC ESC
Bashkortostan comparable operating expenses for the 4Q and 2017
increased by 5.9% and 5.6%, respectively.
Net profit for 2017 – RUB 22,451 mn
(-43.5%); net profit adjusted for non-cash items[4]
– RUB 62,702 mn (-2.6%).
4Q and 2017/2016 highlights (in RUB mn)
|
4Q/17
|
4Q/16
|
chg.
|
2017
|
2016
|
chg.
|
Revenue, including
|
112,122
|
112,464
|
-0.3%
|
380,864
|
391,322
|
-2.7%
|
Revenue
|
99,515
|
105,428
|
-5.6%
|
348,119
|
374,072
|
-6.9%
|
Government grants
|
12,607
|
7,036
|
79.2%
|
32,745
|
17,250
|
89.8%
|
Operating expenses
|
87,587
|
88,751
|
-1.3%
|
303,805
|
315,705
|
-3.8%
|
Operating profit[2]
|
24,535
|
23,713
|
3.5%
|
77,059
|
75,617
|
1.9%
|
EBITDA[3]
|
32,433
|
29,895
|
8.5%
|
104,038
|
100,341
|
3.7%
|
Net profit
|
-
|
-
|
-
|
22,451
|
39,751
|
-43.5%
|
Net profit (adj.)[4]
|
21,847
|
22,900
|
-4.6%
|
62,702
|
64,377
|
-2.6%
|
Comparable 4Q and 2017/2016 highlights (in RUB
mn), excl. LLC ESC Bashkortostan[1]
|
4Q/17
|
4Q/16
|
chg.
|
2017
|
2016
|
chg.
|
Revenue, including
|
112,122
|
106,038
|
5.7%
|
380,864
|
361,400
|
5.4%
|
Revenue
|
99,515
|
99,002
|
0.5%
|
348,119
|
344,150
|
1.2%
|
Government grants
|
12,607
|
7,036
|
79.2%
|
32,745
|
17,250
|
89.8%
|
Operating expenses
|
87,587
|
82,719
|
5.9%
|
303,805
|
287,733
|
5.6%
|
Operating profit[2]
|
24,535
|
23,319
|
5.2%
|
77,059
|
73,667
|
4.6%
|
EBITDA[3]
|
32,433
|
29,387
|
10.4%
|
104,038
|
97,816
|
6.4%
|
Net profit
|
-
|
-
|
-
|
22,451
|
38,215
|
-41.3%
|
Net profit (adj.)[4]
|
21,847
|
22,551
|
-3.1%
|
62,702
|
62,822
|
-0.2%
|
Operating results
In 2017, electricity generation by RusHydro Group
and Boguchanskaya hydropower plant has set an all-time high record of
140,249 GWh. Total electricity generation by power plants of RusHydro
Group in 4Q 2017 amounted to 32,384 GWh (+5.5%), in 2017 – 126,961
GWh (+1.7%). In 4Q 2017, total production by hydropower and pumped
storage plants amounted to 23,118 GWh (+4.5%), total output by fossil
fuel and geothermal plants – 9,266 GWh (+7.7%). In 2017, total
production by hydropower and pumped storage plants amounted to 95,971
GWh (+1.0%), total output by fossil fuel and geothermal plants –
30,991 GWh (+3.6%).
Main factors, determining operating results in
2017, were:
total water inflow to reservoirs of the
hydropower plants of the Volga-Kama cascade significantly higher
than long-run average;
commissioning of Yakutskaya GRES-2 in autumn
of 2017 as well as Blagoveshenskaya CHP (second stage) and hybrid
Zelenchukskaya HPP-PSPP gradually reaching full production capacity;
decrease in water inflows to hydropower
plants of the South of Russia, Siberia and the Far East as compared
to 2016 to long-run average levels.
In 2017, heat output by thermal plants of RusHydro
Group in the Far East decreased by 5% to 29,924 thousand GCal as
compared to the same period of 2016. The decrease is due to higher
temperatures and reduced length of heating season in a number of
towns of the Far East.
In the 2017, total electricity output by RusHydro
Group’s electricity retail companies, operating in Chuvashia,
Ryazan and Krasnoyarsk regions (ESC RusHydro subgroup), amounted to
20,717 GWh, a 5.5% decrease as compared to the same period of 2016. A
number of consumers switching to wholesale electricity purchases
(primarily in Krasnoyarsk region), higher temperatures and other
factors are the main reasons for the decrease in output.
Events in 2017
In March 2017 PJSC RusHydro and PJSC Bank VTB
signed agreements related to a purchase of 55 bn ordinary shares of
the Company (40 bn shares of the new issue and 15 bn shares of
quasi-treasury stock) and conclusion of a 5-year non-deliverable
forward contract in respect of these shares. The cash in the amount
of RUB 55 bn received by the Company through the sale of shares was
used to repay the debt of RAO ES East subgroup.
As of April 1, 2017 the management structure
of Group’s subsidiary – JSC RAO ES East has changed.
Headquarters of PJSC RusHydro and JSC RAO ES East have been
integrated; Far East Division has been established within PJSC
RusHydro in order to improve management of the Far East energy
system, reduce the number of management levels and decrease expenses
of RusHydro Group.
On April 24, 2017 Standard & Poor's
Global Ratings Services raised long-term corporate credit ratings on
PJSC RusHydro to the sovereign rating of Russian Federation (‘BB+’
/ outlook ‘Positive’).
On June 26, 2017 AGM of PJSC RusHydro elected
new Board of Directors and approved 2016 dividends of RUB 0.0466245
per share in total amount of RUB 19.9 bn.
As of July 1, 2017 management authority of
PJSC DEK, part of RAO ES Subgroup, were transferred to management
company JSC ESC RusHydro. The transfer of management authority was
implemented in the context of development of retail segment of
RusHydro Group for 2017-2019, aimed at redefining of the retail
business management model.
In July 2017 the Resolution of the Russian
Government No. 895 ‘On reaching basic rates (tariffs) for electric
power (capacity) in the territories of the Far East Federal region
(the ‘Far East’)’ became effective, under which rates for
consumers in the territories of the Far East were reduced starting
from 1 January 2017 to the basic level (RUB 4.00 / kWh). According
to the Resolution of the Russian Government No. 1614-r of 28 July
2017, PJSC RusHydro was appointed as the recipient of a premium to
the price for capacity provided by the Company in the price zones of
the wholesale market under CCS agreements. The premium to the price
for capacity is set in order to achieve the basic level of rates
(tariffs) for electricity (capacity) planned for the next regulation
period in the Far East constituent regions. Within the amounts
defined by Resolution No. 1615-r of the Russian Government dated 28
July 2017, the Company translated the collected amounts of margin in
the form of free-of-charge targeted contributions to the budgets of
the respective regions. The Group companies being guaranteeing
suppliers will receive compensation for the shortage of income
related to the reduction of rates, through subsidies from the Far
East constituent regions.
On September 8, 2017 international rating
agency Moody’s Investors Services Ltd. raised long-term corporate
credit ratings on PJSC RusHydro to the sovereign rating of Russian
Federation (‘Ba1’ / outlook ‘Stable’).
On September 28, 2017 PJSC RusHydro has
successfully placed loan participation notes (LPNs) issued by
RusHydro Capital Markets DAC. RusHydro used the proceeds from the
RUB 20 bn Eurobond issue to refinance its current loan portfolio,
finance its investment program and operating expenses. The LPNs will
mature in 2022 and bear an interest rate of 8.125% per annum. The
following ratings have been assigned to the issue: S&P: ‘BB+’
/ Moody's: ‘Ba1’ / Fitch: ‘BB+’.
On October 3, 2017 Analytical Credit Agency
ACRA has assigned to PJSC RusHydro top credit rating on the national
scale: ‘AAA(Ru)’, outlook stable. The Agency also assigned
credit rating of ‘AAA(Ru)’ to the new RUB 20 bn Eurobond issue
of RusHydro. RusHydro became one of the first Russian companies with
partial state ownership to and the first company in the energy
sector to receive the highest credit rating from ACRA.
The Directive of the Russian Government No.
2527-r from November 15, 2017, sets the amount of the premium
(surcharge) to the price for capacity provided by PJSC RusHydro in
the price zones of the wholesale market under CCS agreements in
order to achieve the basic level of rates (tariffs) for electricity
(capacity) planned for 2018 in the Far East constituent regions. The
2018 basic level of rates (tariffs) for electric power (capacity) in
the Far East was set at RUB 4.3 / kWh, the total amount of premium
(surcharge) – at RUB 35 bn. PJSC RusHydro translates the collected
amounts of margin in the form of free-of-charge targeted
contributions to the budgets of the respective regions. The Group
companies as guaranteeing suppliers will receive compensation for
the shortage of income related to the reduction of rates, through
subsidies from the Far East constituent regions.
Revenue
Revenue breakdown in 4Q and 2017/2016 (in
RUB mn)
|
4Q/17
|
4Q/16
|
chg.
|
2017
|
2016
|
chg.
|
Electricity sales
|
66,591
|
74,382
|
-10.5%
|
241,409
|
272,582
|
-11.4%
|
Heat and hot water sales
|
13,454
|
13,161
|
2.2%
|
38,907
|
38,849
|
0.1%
|
Capacity sales
|
11,118
|
9,891
|
12.4%
|
40,881
|
37,068
|
10.3%
|
Other sales
|
8,352
|
7,994
|
4.5%
|
26,922
|
25,573
|
5.3%
|
Revenue from operations, total
|
99,515
|
105,428
|
-5.6%
|
348,119
|
374,072
|
-6.9%
|
Government grants
|
12,607
|
7,036
|
79.2%
|
32,745
|
17,250
|
89.8%
|
Total revenue
|
112,122
|
112,464
|
-0.3%
|
380,864
|
391,322
|
-2.7%
|
Comparable 4Q and 2017/2016 revenue (in RUB
mn), excl. LLC ESC Bashkortostan[1]
|
4Q/17
|
4Q/16
|
chg.
|
2017
|
2016
|
chg.
|
Electricity sales
|
66,591
|
67,979
|
-2.0%
|
241,409
|
242,774
|
-0.6%
|
Heat and hot water sales
|
13,454
|
13,161
|
2.2%
|
38,907
|
38,849
|
0.1%
|
Capacity sales
|
11,118
|
9,891
|
12.4%
|
40,881
|
37,068
|
10.3%
|
Other sales
|
8,352
|
7,971
|
4.8%
|
26,922
|
25,459
|
5.7%
|
Revenue from operations, total
|
99,515
|
99,002
|
0.5%
|
348,119
|
344,150
|
1.2%
|
Government grants
|
12,607
|
7,036
|
79.2%
|
32,745
|
17,250
|
89.8%
|
Total revenue
|
112,122
|
106,038
|
5.7%
|
380,864
|
361,400
|
5.4%
|
In 2017, total revenue of the Group decreased by
2.7%, which was mostly a result of divestment of LLC ESC
Bashkortostan in December 2016. Comparable revenue, excluding the
effect of LLC ESC Bashkortostan sale, increased by 5.4%. The change
is associated with the following key factors:
increase in revenue from capacity sales
following commissioning of Zelenchukskaya hybrid hydropower plant in
Karachayevo-Cherkessia, sold under capacity delivery agreement;
increase in revenue from capacity sales of
PJSC RusHydro at the competitive capacity auctions (KOM) for the
hydropower plants in the first and second price zones,
liberalization of hydro capacity market of Siberia with the growth
of share of capacity sold under KOM tariffs to 100% from May 1,
2016;
increase in day-ahead-market (DAM) price in
the second price zone on the back of decrease in hydropower
production along with supply increase of thermal generation;
increase in revenue of JSC DRSK as a result
of growth of tariffs in Khabarovsk region, Primorsky Kray, Evreysky
autonomous region and South of Yakutia;
increase in revenue of PJSC Yakutskenergo
driven for the most part by increase of transmission revenue of
third-party electricity under the agreement with JSC Viluyskaya
GES-3, a guaranteed electricity supplier for PJSC ALROSA facilities
that have seen an increase in electricity consumption.
Operating
expenses[5]
Operating expenses in 4Q and 2017/2016 (in
RUB mn)
|
4Q/17
|
4Q/16
|
chg.
|
2017
|
2016
|
chg.
|
Employee benefit expenses
|
20,973
|
19,233
|
9.0%
|
74,390
|
71,768
|
3.7%
|
Fuel expenses
|
18,475
|
16,793
|
10.0%
|
58,098
|
54,561
|
6.5%
|
Electricity distribution expenses
|
12,611
|
13,287
|
-5.1%
|
43,482
|
46,722
|
-6.9%
|
Purchased electricity and capacity
|
11,361
|
15,912
|
-28.6%
|
40,747
|
57,610
|
-29.3%
|
Third parties services
|
9,185
|
9,680
|
-5.1%
|
32,638
|
32,739
|
-0.3%
|
Depreciation
|
6,648
|
5,896
|
12.8%
|
25,023
|
24,130
|
3.7%
|
Taxes other than on income
|
2,619
|
2,728
|
-4.0%
|
10,681
|
10,233
|
4.4%
|
Other materials
|
3,080
|
2,714
|
13.5%
|
10,170
|
9,115
|
11.6%
|
Water usage expenses
|
892
|
812
|
9.9%
|
3,370
|
3,202
|
5.2%
|
Other expenses
|
1,743
|
1,696
|
2.8%
|
5,206
|
5,625
|
-7.4%
|
TOTAL
|
87,587
|
88,751
|
-1.3%
|
303,805
|
315,705
|
-3.8%
|
Comparable 4Q and 2017/2016 operating expenses
(in RUB mn), excl. LLC ESC Bashkortostan[1]
|
4Q/17
|
4Q/16
|
chg.
|
2017
|
2016
|
chg.
|
Employee benefit expenses
|
20,973
|
19,120
|
9.7%
|
74,390
|
71,105
|
4.6%
|
Fuel expenses
|
18,475
|
16,793
|
10.0%
|
58,098
|
54,561
|
6.5%
|
Electricity distribution expenses
|
12,611
|
11,477
|
9.9%
|
43,482
|
38,065
|
14.2%
|
Purchased electricity and capacity
|
11,361
|
12,158
|
-6.6%
|
40,747
|
40,098
|
1.6%
|
Third parties services
|
9,185
|
9,623
|
-4.6%
|
32,638
|
32,489
|
0.5%
|
Depreciation
|
6,648
|
5,795
|
14.7%
|
25,023
|
23,575
|
6.1%
|
Taxes other than on income
|
2,619
|
2,524
|
3.8%
|
10,681
|
10,022
|
6.6%
|
Other materials
|
3,080
|
2,714
|
13.5%
|
10,170
|
9,092
|
11.9%
|
Water usage expenses
|
892
|
812
|
9.9%
|
3,370
|
3,202
|
5.2%
|
Other expenses
|
1,743
|
1,703
|
2.3%
|
5,206
|
5,524
|
-5.8%
|
TOTAL
|
87,587
|
82,719
|
5.9%
|
303,805
|
287,733
|
5.6%
|
Total operating expenses in 2017 compared to 2016
decreased by 3.8% to RUB 303,805 mn, which was mostly a result of
divestment of LLC ESC Bashkortostan in December 2016 with total
operating expenses in 2016 of RUB 27,972 mn. Comparable operating
expenses excluding the effect of LLC ESC Bashkortostan sale were up
5.6% due to the following factors.
increase in electricity distribution expenses
due to tariffs increase and higher volumes of electricity
transmission due to increase of useful output of ESC RusHydro
subgroup as well as RAO ES East subgroup;
increase in fuel expenses mostly due to fuel
cost increase of JSC DGK and increase in electricity output of JSC
DGK in 2017 compared to 2016;
increase in employee benefit expenses as a
result of indexation of remuneration of the operating personnel in
compliance with collective agreements;
increase in depreciation of property, plant
and equipment and amortization of intangible assets.
Profit
In the reporting period, EBITDA increased by 3.7%
to RUB 104,038 mn compared to the same period of previous year.
In 2017, the Group’s net profit decreased by
43.5% to RUB 22,451 mn. Adjusted net profit in the reporting period
amounted to RUB 62,702 – 2.6% decrease as compared to the same
period of the previous year. Comparable net profit in 2017 excluding
contribution of LLC ESC Bashkortostan remained flat year-on-year.
The difference between the reported and adjusted
profit is attributed mainly to the following non-cash effects (before
income tax) and recognition of change in fair value of the derivative
financial instrument:
impairment of property, plant & equipment
in the amount of RUB 24,000 primarily in relation to Yakutskaya
GRES-2 and PJSC Yakutskenergo as a result of insufficient tariff
revenue generation under the current tariff regulation;
financial expense in the amount of RUB 13,946
mn as a result of change in fair value of non-deliverable forward
contract as a result of reduction of market price of RusHydro’s
shares in the reporting period;
impairment of accounts receivable in the
amount of RUB 5,957 mn resulting from analysis of overdue
receivables and estimation of their collectability.
In addition, the recognition of one-off income in
2016 from the sale of LLC ESC Bashkortostan in the amount of RUB
3,048 mn, the sale of dams of Bratskaya, Ust’-Ilimskaya and
Irkutskaya HPPs in the amount of RUB 7,202 mn as well as insurance
indemnity in respect to Zagorskaya PSP-2 in the amount of RUB 1,737
mn had an effect on the change of net profit and adjusted net profit
in 2017 as compared to 2016.
Key indicators of financial position
As of December 31, 2017, the Group's assets
increased by RUB 44,805 mn or 4.6% to RUB 1,028,251 mn against the
comparable figure as at December 31, 2016. Change in assets is
primarily attributable to:
increase in fixed assets of the Group;
increase in accounts receivable and
inventories;
increase in value of cash and cash
equivalent.
As at the end of the reporting period, the Group's
liabilities were RUB 332,687 mn. The structure of liabilities has
changed accordingly: long-term liabilities decreased by RUB 34,419 mn
and short-term liabilities increased by RUB 34,592 mn mainly due to
reclassification of long-term debt into short-term as a result of
approaching redemption date.
Structure of the liabilities of the Group
underwent significant changes:
proceeds from the share issue and sale of
treasury shares were fully allocated to repayment of loans of RAO ES
East subgroup;
partial redemption of bonds issued in April,
2015 within offer;
placement of eurobond issue in the amount of
RUB 20 bn;
in accordance with conditions of
non-deliverable forward contract with PJSC VTB Bank, the Group
recognized liabilities under the contract, recorded as a long-term
derivative financial instrument at fair value by using the Monte
Carlo model. The main reason of the change in fair value of the
forward contract is the local dynamics in the change of market price
of RusHydro’s shares in 2017. Therefore, an increase in the market
price of RusHydro’s shares in the forthcoming reporting periods
will reduce the fair value of the forward contract.
Events after the reporting date
On February 7, 2018, RusHydro Group’s
financial debt went down by RUB 26 bn following exclusion of
guarantee obligation between PJSC RusHydro and State Corporation
‘Vnesheconombank’ on PJSC Boguchanskaya HPP loan given out by
the bank in 2010. The lending bank supported the termination
following construction completion and HPP reaching full capacity,
PJSC Boguchanskaya HPP’s stable financial and operational results
and its ability to service the loan independently. Therefore, the
Group’s total debt load decreased significantly.
On February 15, 2018 PJSC RusHydro has
successfully placed loan participation notes (LPNs) issued by
RusHydro Capital Markets DAC. RusHydro will use the proceeds from
the RUB 20 bn Eurobond issue to refinance its current loan portfolio
and for general corporate purposes. The LPNs will mature in 2021 and
bear an interest rate of 7.40% per annum. The following ratings have
been assigned to the issue: S&P: “BB+” / Moody's: ‘Ba1’
/ Fitch: ’BB+’ / ACRA ‘AAA(RU)’.
On February 27, 2018 Standard & Poor's
Global Ratings Services raised long-term corporate credit ratings on
PJSC RusHydro to ‘BBB-’ with ‘Stable’ outlook. Short-term
corporate credit was raised to ‘À-3’ respectively.
The full financial statements are available on the
Company’s website at: https://www.eng.rushydro.ru/investors/reports
[1]
Here and henceforth comparable data of 2016 excluding contribution
of LLC ESC of Bashkortostan are given on basis of management
accounting exclusively for information purposes.
[2]
Operating profit is calculated as the difference between revenue and
operating expenses.
[3]
EBITDA is calculated as operating profit / loss excluding insurance
indemnity, depreciation of property, plant and equipment and
amortization of intangible assets, impairment of property, plant and
equipment, impairment of accounts receivable, profit / loss on
disposal of property and subsidiaries and other non-cash items of
operating income and expenses.
[4]
Net profit is adjusted for the effects of recognition of financial
expense resulting from change in fair value of non-deliverable
forward contract, impairment of fixed assets, impairment of accounts
receivable, profit / loss on disposal of property, plant and
equipment, financial result of disposal of subsidiaries as well as
other one-off operating profits.
[5]
Here and hereinafter the operating expenses do not include impairment
loss.
|