December 18, 2017. Moscow, Russia.
RusHydro Group (hereinafter referred to as the “Group”,
ticker symbol: MOEX, LSE: HYDR; OTCQX: RSHYY) announces its condensed
consolidated interim unaudited financial information prepared in
accordance with International Financial Reporting Standards (IFRS)
for the 3rd quarter and 9 months 2017 with Report on
review of interim financial information.
Key highlights for 9M
2017:
Financial results reflected increase in sales
of capacity due to liberalization of hydropower capacity market in
Siberia and launch of Zelenchukskaya HPP, divestment of LLC Energy
of Bashkortostan (LLC ESC Bashkortostan) in the end of 2016, effect
of the forward contract with VTB Bank recognized as long term
derivative instrument, 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 3Q 2017 - RUB 81,088 mn
(-4.1%), in 9M 2017 – RUB 268,742 mn ( -3.6%), excluding
contribution of LLC ESC Bashkortostan comparable revenue for the 3Q
and 9M increased by 4.9% è 5.2%, respectively [1].
3Q 2017 EBITDA [2]
– RUB 20,058 mn (-10.6%), 9M 2017 EBITDA – RUB 71,605 mn
(+1.6%); excluding contribution of LLC ESC Bashkortostan comparable
EBITDA decreased 7.8% in the 3Q 2017 and increased 4.6% in the 9M
2017.
Operating expenses in 3Q 2017 increased by
0.5%, in 9M 2017 decreased by 4.7%; excluding contribution of LLC
ESC Bashkortostan comparable operating expenses for the 3Q and 9M
increased by 11.5% and 5.5%, respectively.
Net profit for 9M 2017 – RUB 30,804 mn
(-17.6%); net profit adjusted for non-cash items [3]
– RUB 40,855 mn (-5.5%).
3Q and 9M 2017/2016 highlights (in RUB mn)
|
3Q/17
|
3Q/16
|
chg.
|
9M’17
|
9M’16
|
chg.
|
Revenue, including
|
81,088
|
84,518
|
-4.1%
|
268,742
|
278,858
|
-3.6%
|
Revenue
|
67,738
|
80,783
|
-16.1%
|
248,604
|
268,644
|
-7.5%
|
Government grants
|
13,350
|
3,735
|
257.4%
|
20,138
|
10,214
|
97.2%
|
Operating expenses
|
68,482
|
68,124
|
0.5%
|
216,218
|
226,954
|
-4.7%
|
EBITDA [2]
|
20,058
|
22,425
|
-10.6%
|
71,605
|
70,445
|
1.6%
|
Net profit
|
8,501
|
11,925
|
-28.7%
|
30,804
|
37,400
|
-17.6%
|
Net profit (adj.) [3]
|
8,557
|
13,443
|
-36.3%
|
40,855
|
43,213
|
-5.5%
|
Comparable 3Q and 9M 2017/2016 highlights (in
RUB mn), excl. LLC ESC Bashkortostan [1]
|
3Q/17
|
3Q/16
|
chg.
|
9M’17
|
9M’16
|
chg.
|
Revenue, including
|
81,088
|
77,282
|
4.9%
|
268,742
|
255,362
|
5.2%
|
Revenue
|
67,738
|
73,547
|
-7.9%
|
248,604
|
245,148
|
1.4%
|
Government grants
|
13,350
|
3,735
|
257.4%
|
20,138
|
10,214
|
97.2%
|
Operating expenses
|
68,482
|
61,415
|
11.5%
|
216,218
|
205,014
|
5.5%
|
EBITDA [2]
|
20,058
|
21,746
|
-7.8%
|
71,605
|
68,428
|
4.6%
|
Net profit
|
8,501
|
11,441
|
-25.7%
|
30,804
|
36,323
|
-15.2%
|
Net profit (adj.) [3]
|
8,557
|
12,905
|
-33.7%
|
40,855
|
42,008
|
-2.7%
|
Operating results
Total electricity generation by power plants of
RusHydro Group in 3Q 2017 amounted to 31,029 GWh (+0.1%), in 9M 2017
– 94,578 GWh (+0.5%). In 3Q 2017, total production by hydropower
and pumped storage plants amounted to 24,880 GWh (-4.3%), total
output by fossil fuel and geothermal plants – 6,149 GWh (+23.0%).
In 9M 2017, total production by hydropower and pumped storage plants
amounted to 72,853 GWh (0.0%), total output by fossil fuel and
geothermal plants – 21,725 GWh (+2.1%).
Main factors, determining operating results in
January-September 2017, were:
aggregated inflows to reservoirs of the
Volgo-Kama cascade in 9M 2017 slightly higher than long-run average;
inflows to reservoirs of Siberia on the level
of 2016;
inflows to reservoirs in the South of Russia
slightly higher or close to normal;
increase in energy consumption in the Far
East in 2nd and 3rd quarters.
In the 9 months 2017, heat output by thermal
plants of RusHydro Group in the Far East decreased by 7.5% to 18,708
thousand GCal as compared to the same period of 2016. The decrease is
due to higher temperatures and reduced length of heating season in a
number of towns of the Far Eastern Federal District.
In the 9 months of 2017, total electricity output
by RusHydro Group’s electricity retail companies, operating in
Chuvashia, Ryazan and Krasnoyarsk regions (ESC RusHydro subgroup),
amounted to 14,908 GWh, a 4.3% decrease as compared to the same
period of 2016. The decrease in output is driven by a number of
consumers switching to wholesale electricity purchases (primarily in
Krasnoyarsk region), higher temperatures and other factors.
Events in January –
September 2017
In March 2017, the Company and PJSC Bank VTB
signed agreements related to a purchase of 55 bn ordinary shares of
the Company (40 bn shares of the new issue and 15 bn shares of
quasi-treasury stock) and conclusion of a 5-year non-deliverable
forward contract in respect of these shares. The cash in the amount
of RUB 55 bn received by the Company through the sale of shares was
used to repay the debt of RAO ES East subgroup. In accordance with
the forward contract, the Company has no obligation to buy back its
own shares; for the purposes of final settlement under the forward
contract it is envisaged that PJSC Bank VTB sells the Company’s
shares. Any difference between PJSC Bank VTB’s income from the
sale of the above shares at the end of the forward contract and the
forward price is due to be settled in cash between the Company and
PJSC Bank VTB. The forward price is defined as the purchase cost of
the shares increased by the total amount of interests charged less
total dividends paid during the contract period.
On 11 May 2017, the placement of the
Company’s ordinary shares of additional share issue 2016–2017
was completed. 40,033,348,661 shares were placed as a result of the
additional issue, which represents 99.02% of the additional issue's
total number of securities. The placed securities were paid by cash.
All the proceeds from capital raising were used to repay
debt of companies of RAO ES East Subgroup.
As of April 1, 2017 the management structure
of Group’s subsidiary – PJSC RAO ES of East has changed.
Headquarters of PJSC RusHydro and PJSC RAO ES East have been
integrated; Far East Division has been established within PJSC
RusHydro.
On June 26, 2017, AGM of PJSC RusHydro
elected new Board of Directors and approved 2016 dividends of RUB
0.0466245 per share in total amount of RUB 19.9 bn (calculated as
50% of RusHydro Group net profit for 2016 under IFRS).
As of July 1, 2017, management authority of
PJSC Far-Eastern Energy Company (PJSC DEK), part of PJSC RAO ES
Subgroup, were transferred to management company JSC ESC RusHydro.
The transfer of management authority was implemented in the context
of development of retail segment of RusHydro Group for 2017-2019,
aimed at redefining of the retail business management model.
On August 10, 2017 the Board of Directors
re-elected Yury Trutnev, Deputy Chairman of the Government of the
Russian Federation — Plenipotentiary Representative of the
President in the Far Eastern Federal District, as a Chairman of the
Board of Directors of PJSC RusHydro.
In July 2017, the Resolution of the Russian
Government No. 895 “On reaching basic rates (tariffs) for electric
power (capacity) in the territories of the Far East Federal region
(the “Far East”)” became effective, under which rates for
consumers in the territories of the Far East should be reduced
starting from 1 January 2017 to the basic level (RUB 4.00 / kWh).
According to the Resolution of the Russian Government No. 1614-r of
28 July 2017, PJSC RusHydro was appointed as the recipient of a
premium to the price for capacity provided by the Company in the
price zones of the wholesale market under CCS agreements. The
premium to the price for capacity is set in order to achieve the
basic level of rates (tariffs) for electricity (capacity) planned
for the next regulation period in the Far East constituent regions.
Within the amounts defined by Resolution No. 1615-r of the Russian
Government dated 28 July 2017, the Company translates the collected
amounts of margin in the form of free-of-charge targeted
contributions to the budgets of the respective regions. The Group
companies being guaranteeing suppliers will receive compensation for
the shortage of income related to the reduction of rates, through
subsidies from the Far East constituent regions.
Revenue
Revenue breakdown in 3Q and 9M 2017/2016
(in RUB mn)
|
3Q/17
|
3Q/16
|
chg.
|
9M’17
|
9M’16
|
chg.
|
Electricity sales
|
48,110
|
61,084
|
-21.2%
|
174,818
|
198,200
|
-11.8%
|
Capacity sales
|
9,923
|
9,954
|
-0.3%
|
29,763
|
27,177
|
9.5%
|
Heat and hot water sales
|
2,786
|
2,869
|
-2.9%
|
25,453
|
25,688
|
-0.9%
|
Other sales
|
6,919
|
6,876
|
0.6%
|
18,570
|
17,579
|
5.6%
|
Revenue from operations, total
|
67,738
|
80,783
|
-16.1%
|
248,604
|
268,644
|
-7.5%
|
Government grants
|
13,350
|
3,735
|
257.4%
|
20,138
|
10,214
|
97.2%
|
Total revenue
|
81,088
|
84,518
|
-4.1%
|
268,742
|
278,858
|
-3.6%
|
Comparable 3Q and 9M 2017/2016 revenue (in RUB
mn), excl. LLC ESC Bashkortostan [1]
|
3Q/17
|
3Q/16
|
chg.
|
9M’17
|
9M’16
|
chg.
|
Electricity sales
|
48,110
|
53,879
|
-10.7%
|
174,818
|
174,795
|
0.0%
|
Capacity sales
|
9,923
|
9,954
|
-0.3%
|
29,763
|
27,177
|
9.5%
|
Heat and hot water sales
|
2,786
|
2,869
|
-2.9%
|
25,453
|
25,688
|
-0.9%
|
Other sales
|
6,919
|
6,845
|
1.1%
|
18,570
|
17,488
|
6.2%
|
Revenue from operations, total
|
67,738
|
73,547
|
-7.9%
|
248,604
|
245,148
|
1,4%
|
Government grants
|
13,350
|
3,735
|
257.4%
|
20,138
|
10,214
|
97.2%
|
Total revenue
|
81,088
|
77,282
|
4.9%
|
268,742
|
255,362
|
5.2%
|
In the 9 months of 2017, total revenue of the
Group decreased by 3.6%, 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 5.2%. 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 revenue of JSC DRSK (RAO ES East
subgroup) as a result of growth of tariffs in Khabarovsk region,
Primorsky Kray, Evreysky autonomous region and South of Yakutia, as
well as increase in electricity output.
Operating
expenses [4]
Operating expenses in 3Q and 9M 2017/2016
(in RUB mn)
|
3Q/17
|
3Q/16
|
chg.
|
9M’17
|
9M’16
|
chg.
|
Employee benefit expenses
|
17,040
|
16,549
|
3.0%
|
53,417
|
52,535
|
1.7%
|
Fuel expenses
|
9,654
|
7,506
|
28.6%
|
39,623
|
37,768
|
4.9%
|
Electricity distribution expenses
|
9,630
|
10,835
|
-11.1%
|
30,871
|
33,435
|
-7.7%
|
Purchased electricity and capacity
|
9,480
|
12,333
|
-23.1%
|
29,386
|
41,698
|
-29.5%
|
Third parties services
|
8,230
|
7,787
|
5.7%
|
23,453
|
23,059
|
1.7%
|
Depreciation
|
6,967
|
6,173
|
12.9%
|
18,375
|
18,234
|
0.8%
|
Taxes other than on income
|
2,653
|
2,463
|
7.7%
|
8,062
|
7,505
|
7.4%
|
Other materials
|
2,780
|
2,883
|
-3.6%
|
7,090
|
6,401
|
10.8%
|
Water usage expenses
|
800
|
781
|
2.4%
|
2,478
|
2,390
|
3.7%
|
Other expenses
|
1,248
|
814
|
53.3%
|
3,463
|
3,929
|
-11.9%
|
TOTAL
|
68,482
|
68,124
|
0.5%
|
216,218
|
226,954
|
-4.7%
|
Comparable 3Q and 9M 2017/2016 operating
expenses (in RUB mn), excl. LLC ESC Bashkortostan [1]
|
3Q/17
|
3Q/16
|
chg.
|
9M’17
|
9M’16
|
chg.
|
Employee benefit expenses
|
17,040
|
16,366
|
4.1%
|
53,417
|
51,985
|
2,8%
|
Fuel expenses
|
9,654
|
7,506
|
28.6%
|
39,623
|
37,768
|
4,9%
|
Electricity distribution expenses
|
9,630
|
8,679
|
11.0%
|
30,871
|
26,588
|
16,1%
|
Purchased electricity and capacity
|
9,480
|
8,166
|
16.1%
|
29,386
|
27,940
|
5,2%
|
Third parties services
|
8,230
|
7,723
|
6.6%
|
23,453
|
22,866
|
2,6%
|
Depreciation
|
6,967
|
6,022
|
15.7%
|
18,375
|
17,780
|
3,3%
|
Taxes other than on income
|
2,653
|
2,460
|
7.8%
|
8,062
|
7,498
|
7,5%
|
Other materials
|
2,780
|
2,875
|
-3.3%
|
7,090
|
6,378
|
11,2%
|
Water usage expenses
|
800
|
781
|
2.4%
|
2,478
|
2,390
|
3,7%
|
Other expenses
|
1,248
|
837
|
49.1%
|
3,463
|
3,821
|
-9,4%
|
TOTAL
|
68,482
|
61,415
|
11.5%
|
216,218
|
205,014
|
5,5%
|
Total operating expenses in the 9 months 2017
compared to the same period of 2016 decreased by 4.7% to RUB 216,218
mn, which was mostly a result of divestment of LLC ESC Bashkortostan
in December 2016 with total operating expenses in the 9 months of
2016 of RUB 21,940 mn. Comparable operating expenses excluding the
effect of LLC ESC Bashkortostan sale were up 5.5% 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;
increase in fuel expenses mostly due to fuel
cost increase of JSC DGK and increase in electricity output of RAO
ES East subgroup in the 9 months 2017 compared to 9 months 2016;
increase in purchased electricity and
capacity expenses related mostly to subsidiaries of RAO ES East
subgroup;
increase in employee benefit expenses as a
result of indexation of remuneration of the operating personnel in
compliance with collective agreements.
Profit
In the reporting period, EBITDA increased by 1.6%
to RUB 71,605 mn compared to the same period of previous year.
In the 9 months 2017, the Group’s net profit
decreased by 17.6% to RUB 30,804 mn. Adjusted net profit in the
reporting period amounted to RUB 40,855 – 5.5% decrease as compared
to the same period of the previous year.
The difference between the reported and adjusted
profit is attributed mainly to the following non-cash effects (before
income tax) and recognition of change in fair value of the derivative
financial instrument:
financial expense in the amount of RUB 5,787
mn as a result of change in fair value of non-deliverable forward
contract;
impairment of accounts receivable in the
amount of RUB 2,949 mn resulting from analysis of overdue
receivables and estimation of their collectability;
impairment of property, plant and equipment
in the amount of RUB 2,040 mn.
Key indicators of financial position
As of September 30, 2017, the Group's assets
increased by RUB 67,139 mn or 6.8% to RUB 1,050,585 mn against the
comparable figure as at December 31, 2016. Change in assets is
primarily attributable to:
increase in fixed assets of the Group;
increase in value of cash and cash
equivalent;
increase in accounts receivable and
inventories.
As at the end of the reporting period the Group's
liabilities increased by RUB 11,651 mn or 3.5% to RUB 344,165 mn
against the comparable figure as at December 31, 2016.
Increase in liabilities was primarily a result of
increase of short-term debt and short-term part of long-term debt by
RUB 22,785 mn with simultaneous reduction of long-term debt by RUB
35,097 mn.
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;
in accordance with conditions of
non-deliverable forward contract with VTB Bank, the Group recognized
liabilities under the contract, recorded as a long-term derivative
financial instrument at fair value through profit or loss.
According to the forward contract, the forward
value is determined as the purchase consideration paid by the Bank
for the shares plus the accrued interest for the accounting period.
The contract provides for quarterly prepayments of the forward value
over its effective period. In addition, the forward value of shares
and the amount of prepayment are determined excluding the amounts
equivalent to dividends received by the Bank over the effective
period of the forward contract.
Changes in the fair value of the forward in the
reporting period is disclosed below:
RUB mn
As at initial recognition date (March 3, 2017), RUB mn
|
10,013
|
Increase in fair value of non-deliverable forward contract
|
5,787
|
Interim payments
|
(3,243)
|
As at September 30, 2017
|
12,557
|
Changes in the fair value of the forward in the
reporting period were mainly driven by reduction of market price of
RusHydro’s shares.
Events after the reporting date
The Directive of the Russian Government No.
2527-ð 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 4.30 / kWh, the total amount of premium
(surcharge) – at RUB 35,032 mn. 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 being guaranteeing suppliers will receive compensation for
the shortage of income related to the reduction of rates, through
subsidies from the Far East constituent regions.
[1]
Here and henceforth comparable data of 2016 excluding contribution
of LLC ESC of Bashkortostan are given on basis of management
accounting exclusively for information purposes.
[2]
EBITDA is calculated as operating profit / loss excluding insurance
indemnity, depreciation of property, plant and equipment and
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.
[3]
Net profit is adjusted for the effects of recognition of financial
expense resulting from change in fair value of non-deliverable
forward contract, impairment of fixed assets, impairment of accounts
receivable, profit / loss on disposal of property, plant and
equipment, financial result of disposal of subsidiaries.
[4]
Here and hereinafter the operating expenses do not include
impairment loss.
|