MMK
|
09 May 2007 г. | 15:24
MMK announces the results of its consolidated financial statements for the first six months of 2007 according to US GAAP
Open Joint Stock Company Magnitogorsk Iron and Steel Works announces the results of its consolidated financial statements for the first six months of 2007 according to US GAAP.
1. Financial results
The revenue of MMK Group in the first half of 2007 increased by 43,88% compared to the first six months of 2006 and amounted to USD 4 000 million.
· The income from operating activities came to USD 1 077 million or 26,93% of the revenue. The growth compared to the first half of 2006 amounted to 56,09%.
· The consolidated net income of the company for the first half of 2007 increased by 47,28% from the similar period of the last year and amounted to USD 866 million, i.e. USD 0,083 per share. The net income accounted for 21,65 % of the revenue.
· EBITDA for the first six months of 2007 came to USD 1 205 million or 30,13% of the revenue. Compared with the first half of 2006 EBIDTA of the company grew by USD 420 million or 53,50%.
Income statement of MMK Group (Table 1)
|
The first half of the year
|
Year on year change
|
||
Million USD
|
||||
2007
|
2006
|
Million USD
|
%
|
|
Gross revenue
|
4 000
|
2 780
|
1 220
|
43,88%
|
Income from operating activities
|
1 077
|
690
|
387
|
56,09%
|
Margin on revenue
|
26,93%
|
24,82%
|
|
|
Income before tax and minority interest
|
1 119
|
779
|
340
|
43,65%
|
Margin on revenue
|
27,98%
|
28,02%
|
|
|
Net income
|
866
|
588
|
278
|
47,28%
|
Margin on revenue
|
21,65%
|
21,15%
|
|
|
Comprehensive income
|
1 045
|
588
|
457
|
77,72%
|
Margin on revenue
|
26,13%
|
21,15%
|
|
|
EBITDA *
|
1 205
|
785
|
420
|
53,50%
|
Margin on revenue
|
30,13%
|
28,24%
|
|
|
Basic and fully diluted earnings per common share (USD)
|
0,083
|
0,058
|
0,025
|
43,10%
|
* Earnings Before Interests, Tax, Depreciation and Amortization = Income from operating activities + Depreciation and Amortization + Loss on disposal of property, plant and equipment
The main company of the Group is OJSC Magnitogorsk Iron and Steel Works. The share of OJSC MMK’s sales to third parties accounts for 59,58% of the gross revenue of the Group and together with the sales of MMK Group metal traders – for 90,88% (see table 2). Obviously the operating results of OJSC MMK have a determining influence on the financial results of the Group.
Sales of MMK Group to third parties (table 2)
|
The first half of the year
|
Year on year change
|
||
Million USD
|
||||
2007
|
2006
|
Million USD
|
%
|
|
Revenue of OJSC ММК
|
2 383
|
1 618
|
765
|
47,28%
|
Margin on Gross revenue
|
59,58%
|
58,20%
|
|
|
Revenue of Group Metal-traders
|
1 252
|
955
|
297
|
31,10%
|
Margin on Gross revenue
|
31,30%
|
34,35%
|
|
|
Revenue of other companies of the Group
|
365
|
207
|
158
|
76,33%
|
Margin on Gross revenue
|
9,13%
|
7,45%
|
|
|
Gross revenue
|
4 000
|
2 780
|
1 220
|
43,88%
|
The following changes occurred in the revenue structure of MMK Group compared with the similar period of the last year: 1) the revenue and the share of OJSC MMK, the parent company of the Group, in the consolidated sales increased by 47,3% due to the growth of steel prices and steel shipments to the domestic and CIS markets; 2) the growth of the revenue from the increased export sales of steel products through the Group metal traders amounted to 31,1%; 3) the revenue of MMK Group subsidiaries increased by 76,3%. In particular, the revenue of MMK-Metiz grew by USD 119 million, the revenue of Stroitelny Complex grew by USD 12 million, and the revenue of MMK-Profil-Moscow grew by USD 6 million. The revenue of Bakalskoye Rudoupravlenie in the amount of USD 14 million is consolidated into the Group revenue.
In the first half of 2007 OJSC Magnitogorsk Iron and Steel Works produced 6 476 thousand tons and sold 5 951 thousand tons of commercial steel products, which is respectively by 9,4% and 10,6 % more than in the first six months of 2006. Increase in production and sales volumes is accounted for by the expansion of the company’s production facilities.
The average price of 1 ton of steel products sold by OJSC MMK during the first half of 2007 amounted to USD 578, which is USD 122 or 26,8% higher than in the similar period of 2006.
Breakdown of MMK Group sales by product types (table 3)
|
The first half of the year ,
|
Year on year change
|
||
Million USD
|
||||
2007
|
2006
|
Million USD
|
%
|
|
Billets and Slabs
|
131
|
1
|
130
|
х131
|
Margin on revenue
|
3,28%
|
0,04%
|
|
|
Flat-rolled products
|
2 293
|
1 547
|
746
|
48,22%
|
Margin on revenue
|
57,33%
|
55,65%
|
|
|
Long products
|
417
|
251
|
166
|
66,14%
|
Margin on revenue
|
10,43%
|
9,03%
|
|
|
Downstream products
|
905
|
793
|
112
|
14,12%
|
Margin on revenue
|
22,63
|
28,53%
|
|
|
Other products and benefits
|
254
|
188
|
66
|
35,11%
|
Margin on revenue
|
|
|
|
|
Gross revenue
|
4 000
|
2 780
|
1 220
|
43,88%
|
The growth of the consolidated revenue compared with the last year is ensured by the increase in production volumes and sales of all types of steel products, and in particular:
· Increase in the sales of slabs and billets. This increase is due to the expansion of steel making facilities and the resulting increased production of commercial slabs and billets.
· Increase in the sales of long products and their margin on the revenue due to launching of new types of products at the state of the art section mills.
· Growth of the revenue from sales of flat and downstream products;
· Increase in the sales of other products and services by the companies of the Group.
Operating expenses of MMK Group (table 4)
|
The first half of the year ,
|
Year on year change
|
||
Million USD
|
||||
2007
|
2006
|
Million USD
|
%
|
|
Cost of products sold (exclusive amortization and depreciation)
|
2 348
|
1 631
|
717
|
43,96%
|
Amortization and depreciation
|
99
|
89
|
10
|
11,24%
|
Selling and distribution expenses
|
256
|
191
|
65
|
34,03%
|
Administrative expenses
|
121
|
134
|
-13
|
-9,70%
|
Social costs
|
47
|
31
|
16
|
51,61%
|
Taxes other than income taxes
|
40
|
25
|
15
|
60,00%
|
The production costs were primarily influenced by the production increase and growth of average purchase prices for main raw materials and supplies. The selling and distribution expenses of the Group during the first six months of 2007 grew by USD 65 million or 34%, mainly due to the expenses on transportation of the increased volumes of steel products through the Group metal traders.
The administrative expenses were reduced by USD 13 million or 9,7%. Such reduction resulted, among others, from the reimbursement by the Depositary Bank of the costs and expensed incurred by the Company in the course of initial public offering of GDRs of OJSC MMK at the London Stock Exchange in the amount of USD 9 million, from the received insurance indemnification with respect to the accident at Rolling Shop No. 5 in the amount of USD 4 million and from the revaluation of the securities in the amount of USD 4 million.
Social expenses rose due to the increase of expenses for charity, including USD 7 million spent for the construction of Ice-Hockey Metallurg Arena.
The increase of other taxes by USD 15 million is related to the growth of the Group's volume of operations. The most significant influence was exerted by the increase of the property tax since new fixed assets had been put into operation.
The operational income in the first half of 2007 rose year-on-year by 56,09%. The operating margin amounted to 26,93% (24,82% in the first half of 2006).
The earnings before taxes and minority interests as well as the Net profit in the first half of 2007 were increasing more slowly than the operational income due to the decrease of financial incomes as well as due to the decrease of positive foreign exchange difference by USD 58 million or 65,2%.
EBITDA grew by 53,5% and amounted to USD 1205 million. The ratio EBITDA of the Group / ton of steel amounted to USD 186, which is year-on-year higher by USD 53,5 USD or by 40,4%. EBITDA margin came to 30,1%, which is higher than the average in the industry.
The free cash flow of the MMK Group (Table 5)
|
First half of the year,
|
Year-on-year change (compared to the similar period of the previous year)
|
|
USD million
|
|||
2007
|
2006
|
USD million
|
|
Funds flow from operations *
|
99 9
|
68 4
|
3 15
|
Change in working capital
|
-6
|
-2 4
|
18
|
Net cash provided by operating activities
|
993
|
660
|
333
|
CAPEX
|
-364
|
-310
|
-54
|
Free cash flow
|
629
|
3 50
|
279
|
* Funds flow from operations = The flow of funds from operational activities before the change in the working capital
The operational cash flow generated by the Group (USD 993 million in the first half of 2007 - Table 5), is sufficient to ensure stable operations of all the Companies of the Group and to perform a large-scale investment program.
The outflow of the working capital came to USD 6 million.
The cash expenses in the first half of 2007 for the investments in the property, plant and equipment and intangible assets amounted to USD 364 million.
In the first half of 2007 OAO MMK paid dividends in the amount of USD 357 million (excluding the dividends on treasury shares).
2. Financial performance
The MMK Group balance, USD million (Table 6)
|
30.06.2007
|
31.12.2006
|
Total current assets, including
|
3 895
|
2 480
|
Cash and cash equivalents
|
548
|
338
|
Short-term bank deposits
|
1 278
|
228
|
Short-term investments
|
306
|
325
|
Trade accounts receivable
|
472
|
422
|
Allowance for doubtful accounts receivable
|
-11
|
-12
|
Inventories
|
687
|
688
|
Other receivables and current assets
|
615
|
491
|
Non-current assets, including
|
3 683
|
3 209
|
Property, plant and equipment
|
3 023
|
2 764
|
Other non-current assets
|
659
|
445
|
Total Assets
|
7 577
|
5 689
|
Non-current liabilities, including
|
729
|
686
|
Long Term Debt and capital lease obligations
|
578
|
606
|
Other long-term liabilities
|
151
|
80
|
Current liabilities, including
|
1 147
|
964
|
Short Term Debt
|
498
|
400
|
Trade accounts payable
|
290
|
225
|
Other payables and current liabilities
|
359
|
339
|
Minority Interests
|
23
|
12
|
Equity
|
5 678
|
4 027
|
Total liabilities and stockholders’ equity
|
7 577
|
5 689
|
The MMK Group financial performance is characterized by:
High liquidity. Current assets increased by USD 1415 million or by 57% (mainly due to the proceeds from the initial public offering), the current liabilities of the Company grew by USD 183 million or by 19% (due to the growth of loans and bank loans and to the growth of accounts payable). The current liquidity ratio grew from 3,02 as of the end of 2006 to 3,4 as of the end of the first half of 2007. The cash on the Group's accounts as of the end of the first half of 2007 amounted to USD 548 million. The MMK free cash resources are placed in highly liquid financial instruments: bank deposits, trading papers.
Low dependency on external sources of financing. The financial leverage calculated as the ratio of Total liabilities to the Owners' equity as of the end of the first half of 2007 amounted to 0,33. The ratio of the liabilities for loans and bank loans to the Owners' equity and to EBITDA during the year came to 0,19 and 0,45 respectively. The net cash position of the Group amounted to USD 750 million.
Analytical results (Table7)
Ratios
|
1-е пол. 2007
|
EBITDA margin
|
30,1%
|
Return on Average Equity (ROAE) = Net Income / Total Equity *
|
35 , 7 %
|
Net cash provided by operating activities / EBITDA
|
8 1 , 6 %
|
Current ratio = Current Assets / Current Liabilities
|
Х 3 ,40
|
Leverage = Total Liabilities / Total Equity
|
Х 0, 33
|
Debt / Equity
|
Х 0, 19
|
Debt / EBITDA *
|
Х 0,4 5
|
Interest EBITDA Coverage = EBITDA/ Interest Expense
|
Х 3 2 , 6
|
Debt
|
1 076
|
Net Debt / (Net Cash Position) = Debt – Cash and equivalents – Short-term deposits
|
(750)
|
- Net income and EBITDA are calculated using coefficient 2 in order to obtain the annual figure.
Комментарии могут оставлять только зарегистрированные (авторизованные) пользователи сайта.