SlideShare une entreprise Scribd logo
1  sur  22
MEETINGS WITH INVESTORS
Presentation

               ATON Coal Day
               February 19, 2013
               Moscow
                                   Scan the QR code or visit
                                         www.oaoktk.ru/en
                                   /investors/presentations
DISCLAIMER

IMPORTANT: You must read the following before continuing.

The following applies to the management presentation (the “Management Presentation”) following this important notice, and you are, therefore, advised to read this important notice carefully before
reading, accessing or making any other use of the Management Presentation. In accessing the Management Presentation, you unconditionally agree to be bound by the following terms, conditions and
restrictions, including any modifications to them any time that you receive any information from OJSC “Kuzbasskaya Toplivnaya Company” (the “Company”) as a result of such access.
The information contained in this Management Presentation has been prepared by the Company.
This Management Presentation is an information document presenting information on the Company.
This Management Presentation (i) is not intended to form the basis for any investment decision and (ii) does not purport to contain all the information that may be necessary or desirable to evaluate the
Company fully and accurately and (iii) is not to be considered as a recommendation by the Company or any of its affiliates that any person (including a recipient of this Management Presentation)
participate in any transaction involving the Company or its securities. The Company has not independently verified any information contained herein and does not undertake any obligation to do so.
This Management Presentation is not directed to, or intended for distribution to or use by, any person or entity that a citizen or resident or located in any locality, state, country or other jurisdiction where
such distribution, publication, availability or use would be contrary to law or regulation or which would require registration of licensing within such jurisdiction.
Neither the provision of this Management Presentation, nor any information in connection with the analysis of the Company constitutes or shall be relied upon as constituting, the giving of investment (or
other) advice by Company, or any other shareholders, employees, representatives or affiliates thereof.
Neither the Company nor its respective subsidiaries, associates, directors, employees, agents or advisors (such directors, employees, agents or advisors being hereafter referred to as “representatives”),
makes any representation or warranty (express or implied) as to the adequacy, accuracy, reasonableness or completeness of the information contained in this Management Presentation or of any
additional information, and such parties or entities expressly disclaim any and all liability (other than in respect of fraudulent misrepresentation) based on or relating to any representations or warranties
(express or implied) contained in, or errors or omissions from, this Management Presentation or any additional information or based on or relating to the recipient's use or the use by any of its associates
or representatives of this Management Presentation or any additional information, or any other written or oral communications transmitted to the recipient or any of its associates or representatives or
any other person in the course of its or their evaluation of an investment in the Company.

FORWARD-LOOKING STATEMENTS

This Management Presentation includes statements that are, or may be deemed to be, “forward looking statements”. These forward looking statements can be identified by the use of forward-looking
terminology, including the terms “believes”, “estimates”, “anticipates”, “expects”, “intends”, “may”, “will” or “should” or, in each case their negative or other variations or comparable terminology. These
forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this Management Presentation and include statements regarding the intentions,
beliefs or current expectations of the Company. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances, which may or may
not occur in the future, are difficult or impossible to predict, and are beyond the Company’s control. Forward-looking statements are not guarantees of future performance. The Company's actual
performance, results of operations and financial condition may differ materially from the impression created by the forward-looking statements contained in this Management Presentation.
Subject to its legal and regulatory obligations, the Company expressly disclaims any obligation to update or revise any forward-looking statement contained herein to reflect any change in expectations
with regard thereto or any change in events, conditions or circumstances on which any statement is based.
Any recipient of this Management Presentation is solely responsible for assessing and keeping under review the business, operations, financial condition, prospects, creditworthiness, status and affairs of
the Company.
In no circumstances shall the provision of this Management Presentation imply that no negative change may occur in the business of the Company after the date of provision of this Management
Presentation, or any date of amendment and/or addition thereto.

ROUNDING AND ERRORS
Certain numerical figures included in this presentation have been subject to rounding adjustments. Accordingly, numerical figures shown as totals in certain tables may not be an arithmetic aggregation of
the figures that preceded them. Calculations of change in % are made after rounding of figures converted to USD.
We make every effort to check and verify the materials, but if you find any errors or inaccuracies please report it to vkr@oaoktk.ru and we will provide you with the correct data and publish any correction
notes on the website www.oaoktk.ru.

                                                                                                                                                                                                   2 / 22
TABLE OF CONTENTS


    I. BUSINESS REVIEW              4
   II. OPERATIONAL HIGHLIGHTS       8
   III. FINANCIAL PERFORMANCE       14
      CONTACTS                      18
      APPENDIX                      19



   PRESENTER:


       Vasily
       Rumyantsev
       Head of Moscow office, IRO




                                        3 / 22
I.
BUSINESS
REVIEW
www.oaoktk.ru/en   4 / 22
KTK AT A GLANCE

   One of the fastest-growing thermal coal producers in Russia                             Coal production history with open-pit mine breakdown, mln. tonnes
   One of major suppliers of coal in Western Siberia
   In 2012 the Company became 6th largest thermal coal producer in Russia(1)                                                                                                  8.73 8.71
   Since its establishment in 2000, the Company has launched 3 open-pit mines
   and developed an extensive production and distribution infrastructure and                                                                                          6.80
   the fourth one is now under construction:                                                                                                                 6.15                 3.76     3.76
        8.71 mln. tonnes of thermal coal produced in 2012                                                                                           5.48
        100% high-quality grade “D” thermal coal under Russian classification                                                  4.33 4.29 4.10 0.98 2.06 2.55
        Developed railway network and facilities                                                                 3.14                               1.76 1.87
        Washing plants Kaskad-1 and Kaskad-2 with 6 mln. tonnes total input capacity                   2.29 2.38 0.41 1.77 1.65 1.36 1.91 1.44 1.47
                                                                                                 1.30
                   3 existing open-pit mines              Bryanskiy open-pit mine                                        2.73                 2.74                    2.78        3.23     3.08
                                                                                         0.37            2.29     2.38          2.56   2.64          2.59    2.65
                                                                                                 1.30
Structural                                                                               0.37
                         11 mln. tonnes                        3-5 mln. tonnes
capacity
                                                                                         2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Reserves       402 mln. tonnes of coal resources
                                                        250 mln. tonnes according to
              and 185 mln. tonnes of proven and                                                      Karakansky South           Vinogradovsky          Cheremshansky
                                                             the C2 category
                     probable reserves(2)                                                                    Key operating and financial indicators(1)
                                                                                                                                                     2009 2010 2011 2012
   Utilization of modern and high-performance equipment fleet supporting                Coal sales, mln. tonnes                                        7.4     8.54     10.66            10.20
   efficient low-cost production – USD 23 per tonne of coal for 9M 2012                   incl. purchased coal, mln. tonnes                            1.4     2.16      2.08            1.70
                                                                                        Revenue, USD mln.                                             344      466       814               -
   Diversified sales capabilities balanced between domestic market (4.29 mln.
                                                                                          % of growth                                                -2.3%    38.7%     74.7%              -
   tonnes sold in 2012) and export markets (5.91 mln. tonnes sold in 2012)
                                                                                        EBITDA, USD mln.                                               69       70       133               -
   Largest retail coal distribution network in Western Siberia, 70 PoS                    % margin                                                   20.1%    15.0%     16.3%              -
                                                                                        Net Income, USD mln.                                           21       27           69            -
   Employing about 4,000 people
                                                                                          % margin                                                    6.1%     5.8%      8.5%              -
   KTK shares are quoted on RTS and MICEX (ticker: KBTK)
                                                                                         Source: audited IFRS FS for 2009-2010 in which all amounts are presented in RUB, Company
   65.61% of share capital is owned by the management (I. Prokudin – 50,001%,            (1) Metal Expert, January 2013
   V. Danilov – 15.61%), free-float – 34.39% is distributed between 25                   (2) Run-of-mine coal, JORC classification;
                                                                                         (3) In the table USD are converted from RUB using average Central Bank of the Russian Federation
   investment funds. Individuals own 0.31%                                               exchange rates for each year (2011: 29.39 RUB/USD; 2010: 30.38 RUB/USD; 2009: 31.77 RUB/USD)

                                                                                                                                                                       5 / 22
CORPORATE STRUCTURE

          OJSC Kuzbasskaya Toplivnaya Company
                                                  CJSC Kaskad Management
                                                                                                        LLC Meret Freight Forwarding
Vinogradovsky Open Pit                   100%     Company                                      100%
(Coal mining infrastructure division)             (export sales)
                                                                                                        Company
                                                                                                        (railway freight company)
                                                  OJSC Kuzbasstoplivosbyt
                                         100%     (wholesale and retail coal sales in
Open-pit mine                                     Kemerovo Region)
“Karakansky South”                                                                             100%     OJSC Kaskad-Energo
                                                                                                        (heat and energy producer)
                                                  LLC Transugol
Open-pit mine                           52.04 %   (wholesale and retail coal sales in Omsk
“Vinogradovsky”                                   Region)
                                                                                                        LLC Kusbass Transport
                                                  OJSC Altay Fuel Company                     49.98 %   Company
Open-pit mine                            51%      (wholesale and retail coal sales in Altay             (associated railway freight company)
“Cheremshansky”                                   Region)

Open-pit mine                                     LLC Novosibirsk Fuel
“Briansky”                                                                                     100%     LLC Kaskad Geo
                                         51%      Corporation                                           (land acquisition)
                                                  (wholesale and retail coal sales in
                                                  Novosibirsk Region)



                                        100 %     KTK Polska Sp. z. o. o.
                                                  (wholesale and retail coal sales in
                                                  Europe)



       Production                                 Retail and export sales                      Transportation, energy and real estate

                                                                                                                                6 / 22
MINING OPERATIONS
                                                             Layout of open-pit mines and washing plants




1
Vinogradovsky open-pit mine




2
Cheremshansky open-pit mine




3

Karakansky South open-pit mine


                          +250.2
                          mln. tonnes
4
                                        5                                   6
Bryanskiy open-pit mine                     Kaskad-1 washing plant              Kaskad-2 washing plant
                                                                                                           7 / 22
II.
OPERATIONAL
HIGHLIGHTS
www.oaoktk.ru/en   8 / 22
OPERATIONAL HIGHLIGHTS Q4 AND FY 2012

                            In the Q4 2012 the volume of coal production increased by 7% Q-o-Q and amounted to 2.39
       Coal production      mln. tonnes (Q3 2012 2.24 mln. tonnes).
        growth Q-o-Q        In the 2012, the volume of production remained at the 2011 level and totaled 8.71 mln. tonnes


      Washing plant         Q-o-Q production of washed coal has decreased by 5% to 0.20 mln. tonnes (Q3 2012: 0.21 mln.
    Kaskad-1 is working     tonnes).
      at close to full      For the year 2012 the volume of production at the washing plant "Kaskad" has increased by 3%
                            to 0.81 mln. tonnes (2011: 0.74 mln. tonnes).
       capacity level

                            Due to the traditional growth in trading activity in the domestic market of thermal
      Seasonal Q-o-Q        coal, observed in Q4, the Company increased its sales compared to Q3 2012 to 21%
   increase in coal sales   implementing the 2.93 mln. tonnes (Q3 2012: 2.42 mln. tonnes).
          volume            The volume of coal sales for the year 2012 decreased by 4% to 10.20 mln. tonnes (2011: 10.66
                            mln. tonnes).



                            The quarterly average stripping ratio decreased by 6% Q-o-Q to 5.80 (Q3 2012: 6.16) and by 21%
                            Y-o-Y (Q4 2011: 7.35)

    Key production cost     The blasted rock mass decreased by 16% to 5.87 mln. cbm. Q-o-Q (Q3 2012: 7.01 mln. cbm.) and
     drivers decrease       decreased by 21% Y-o-Y (Q4 2011: 10.72 mln. cbm.)

                            The average stripping transportation distance decreased by 13% Q-o-Q to 2.80 km. (Q3 2012:
                            3.20 km.) and decreased by 5% Y-o-Y (Q4 2011: 2.95 km.)




Source: Company
                                                                                                                         9 / 22
COAL SALES BREAKDOWN FY 2012

                    Coal resale


                       1.70
                       17%
                  10.20 mln.
                   tonnes
                     8.51
                     83%
                                  {                      Domestic market


                                                                  4.29
                                                                  42%
                                                             10.20 mln.
                                                               tonnes
                                                                  5.91
                                                                  58%




                                                        {
                  Own coal                                Export market




                                        Export market


                                                         Eastern Europe


                                                                2.80
                                                                47%
                                                             5.91 mln.
                                                              tonnes
                                                                  3.11
                                                                  53%


                                                        Asia-Pacific Region

Source: Company
                                                                              10 / 22
AVERAGE REALISED PRICES VS BENCHMARKS
                                                                                                                                                     Asian export markets
 KTK realized export prices(1) vs. international FOB and CIF benchmarks, USD/tonne
                                                                                                                                                     European export markets
             USD / tonne




 120                                                                                                                                                 Other export markets


                                                                                                 92.38               95.25
 100                         88.57                89.73                  90.24
                                                                                                                                          84.35               84.10                  84.46
  80

  60
            Jan-11          Mar-11       May-11           Jul-11        Sep-11          Nov-11           Jan-12     Mar-12       May-12           Jul-12     Sep-12         Nov-12
                               KTK average export price                                  CIF ARA 6,000 kkal/kg                            FOB Indonesia 5,800 kkal/kg

 KTK FCA prices vs. Russian EXW benchmark, USD/tonne



45                                                                     44.02
       USD / tonne




                                               42.31                                                                                   41.87                                         42.21
43
                                                                                                                    41.06
                           40.39
41                                                                                                                                                           39.35
39                                                                                             38.15

37

35
       Jan-11              Mar-11       May-11        Jul-11      Sep-11              Nov-11           Jan-12      Mar-12       May-12        Jul-12       Sep-12           Nov-12
                                     KTK domestic price, FCA Meret                                       Average price EXW in Russia, based on 5,200-5,400 kkal/kg


Source: Company, Metal Expert for average EXW prices in Russia, Argus for FOB Indonesia and CIF ARA
(1) Net of VAT, average KTK export realized price incl. railway tariffs
                                                                                                                                                                        11 / 22
AVERAGE REALISED PRICES AND MARKETS
                                                                                                                                                                                                       KTK’s transport flows

2.80 mln. tonnes
Eastern European Countries
                                       (1)
                                             North-West FD
                                                                                                 Domestic market
                                                                                                                                                                                 Omsk region
                                                                                                                                                                                   Asia-Pacific
                                                                                                                                                                                                       Domestic sales
                                                                                                                                                                                                       Export sales

                                                                                                                                                                                                       Headquarters
                                       Moscow                                                         4.29
                                                                                                      mln. tonnes(1)
  Railroad tariff to the                                             Urals FD
  Polish border:
  47.07 USD/tonne (2)


                                                Volga FD
                                                                                  Tomsk Region
                                                                                                                                                                                               3.11
                                                                                                      Siberian FD                                                                              mln. tonnes(1)
                                                                      Omsk Region                                                                                                              Asia-Pacific region
                                                                                                    Kemerovo Region
 Source: Company                                            Novosibirsk Region
 (1) Sales volumes for 2012                                                                                                                                                     Railroad tariff to the station at
 (2) Average Q4 2012 KTK transportation cost is converted to                                                                                                                    Nakhodka-East port :
                                                                       Altay Region                                                                                             40.83 USD/tonne (2)
      USD using average Central Bank of the Russian Federation
      exchange rate (Q4 2012: 31.08 RUB/USD)

               Quarterly domestic and export sales, mln. tonnes                                                         Average quarterly domestic and export prices comparison (3)
                                                                          21%

            2.81                                                                       2.93 % of total                    47.96
                                                              2.42                                                                45.02
                                     2.04                                                                                                   41.87                                              42.21
                                                                                       1.49                       41.06                             40.49 40.87                                                40.83
            1.61                                                                                 51%                                                                 39.35 40.25 39.88                 39.51
                                                              1.36
                                     1.45                                              0.50      17%
            0.64                                              0.32
            0.57                     0.24                     0.74                     0.94      32%
                                     0.35
         Q1 2012               Q2 2012              Q3 2012           Q4 2012                                           Q1 2012                  Q2 2012                   Q3 2012                  Q4 2012
       Export sales        Domestic sales (coal resale)   Domestic sales (own coal)
                                                                                                                      Average domestic price             Average export price               Average blended price
 Source: Company
 (3) Prices are net of VAT and railroad tariffs; domestic prices include costs associated with retail distribution network; prices are converted to USD using average Central Bank of the
 Russian Federation exchange rates for each quarter (Q4 2012: 31.08 RUB/USD; Q3 2012: 32.00; Q2 2012: 31.10 RUB/USD; Q1 2012: 30.03 RUB/USD)
                                                                                                                                                                                                  12 / 22
RETAIL NETWORK IN WESTERN SIBERIA

     Since its establishment, the Company has been continuously expanding                                          9M 2012 retail sales breakdown (1), mln. tonnes
     and building its retail sale and storage network:                                                                       0.14
                                                                                                                                                       1.23          Kemerovo Region
        Own 70 points of sale as at the end of 2012;                                                                         4%
                                                                                                                                                       36%
                                                                                                                     0.40
        Additional points of sale planned to be acquired or established;                                            11%                                             Altay Region
                                                                                                                                      Total sales in
        Wide distribution network and strong regional presence position the                                                           Siberian FD                   Omsk Region
         Company as one of the principal suppliers of coal to retail                                                                3.45 mln. tonnes
         costumers, municipalities, and public utilities in Western Siberia.                                                                                         Novosibirsk Region
                                                                                                   Omsk Region                         1.59                   0.09
        When export prices are high, the Company uses lower quality third-
         party coal to satisfy domestic demand, while shifting its own higher
         quality coal to export markets.
                                                                                                        5                              46%                     3%    KTK direct sales

                                                                                                        points
                                                                                                       of sale
                                                                                                                      26
         Client base: over 400,000 individuals, over 1,000 corporates
                                                                                           0.14 mln. tonnes (1)
                                                                                                   Omsk
                                                                                                                                                                Headquarters
                                                                                                                      points
                                                                                                                      of sale
                                                                                                                     1.23 mln. tonnes (1)

                                                                                                                  Novosibirsk                                          Kemerovo
                                                                                                                                      Novosibirsk             Kemerovo Region
                                                                                                                  Region
       Retail Subsidiary
                                                 Company’s
                                                 ownership
                                                                              Type of activity

                                                                                                                       12                                             27
       OJSC “Kuzbasstoplyvosbit”                     100%    Wholesale & retail sales in Kemerovo Region                                Barnaul                       points
                                                             Wholesale & retail sales in Omsk Region
                                                                                                                       points                                         of sale
       LLC “TransUgol”                               51%
                                                                                                                       of sale                                       1.59 mln.
       LLC “Novosibirsk TK”                          51%     Wholesale & retail sales in Novosibirsk Region            0.40 mln.        Altay Region                 tonnes (1)
                                                                                                                       tonnes (1)
       OJSC “Altay TK”                               51%     Wholesale & retail sales in Altay Region




Source: Company
(1) Sales for the year 2012, including coal resale
                                                                                                                                                                       13 / 22
III.
FINANCIAL
PERFORMANCE
www.oaoktk.ru/en   14 / 22
REVENUE

Key financial indicators(1)                                                                                          9M 2012 revenue by segments(1)

USD mln.                                              Q3 2012 Q2 20129M 20129M 2011                                        9%   3%

Revenue                                                       168          156           543          570      17%
Cost of sales                                               (135)         (143)        (455)        (465)                                             Own coal, export
Gross profit                                                   32            13           88          105
                                                                                                                                                      Own coal, Russia
   Gross profit margin                                     19.3%          8.3%        16.2%        18.5%                   USD 543 mln.
                                                                                                                                                      Coal resale, Russia
SG&A and other expenses                                       (13)         (13)         (41)          (42)
                                                                                                                                                      Other revenue
       (2)
EBITDA                                                         28             8           73           89
                                                                                                                                            71%
   EBITDA margin                                           16.9%          5.3%        13.5%        15.6%
   EBITDA per 1 tonne, USD                                     13             4           12           14
Operating profit (EBIT)                                        20             0           47           64
   Operating margin                                        11.7%               -       8.7%        11.2%       Segment revenue dynamics(1), USD mln.                          Y-o-Y
Net income                                                     19          (13)           36           43
   Net income margin                                       11.3%               -       6.6%          7.6%
                                                                                                               222
             3
Gross debt                                                    235          206           235          128              8
                                                                                                               22                                                  168        8%
Net debt3                                                     155          156           155           71                                 156
                                                                                                               38                                                           4 2%
                                                                                                                                          10      4                 15
                                                                                                                                          20                        35        55%
                                                                                                                                                                              76%
                                                                                                               153
                                                                                                                                          123                      114         -7%


(1) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian        Q1 2012                 Q2 2012                    Q3 2012
Federation for each period (Q3 2012: 32.00 RUB/USD; Q2 2012: 31.10 RUB/USD; Q1 2012: 30.03; 9M 2012:
31.08 RUB/USD; 9M 2011: 28.74 RUB/USD)                                                                         Other revenue                            Coal resale, Russia
(2) EBITDA for each period is defined as results from operating activities, adjusted for amortization and      Own coal, Russia                         Own coal, export
depreciation, impairment loss and loss on disposal of property, plant and equipment
(3) Figures were converted to USD using the exchange rates of the Central Bank of the Russian Federation
for the end of each period (30.09.12: 30.92 RUB/USD; 30.06.12: 32.82 RUB/USD; 30.09.11: 31.88 RUB/USD)
                                                                                                                                                               15 / 22
COST OF SALES AND EBITDA
                                                                          7%
Cost of sales breakdown and                               29%                                                                 Production cash costs dynamics(1)
dynamics(1), USD mln.
                                                                                                                                                                       Q-o-Q
                                                                      USD 135 mln.                                                  56
                                                                                            52%                                                                        -38%
                                                                                                                                                              54
               178
                                                                 6%                              Q-o-Q
                                                 143
                56                                                   6%            135            -5%                                                                               39
                                                                                    10                                                                   28
                                                  54
                24                                                                  39                                         26
                                                                                                  -27%
                          9
                                                  11                                8
                                                           8                                8     -25%
                                                                                                   -1%
                90
                                                  72                                70
                                                                                                                                                                               18
                                                                                                  -3%                     2.18                      1.90                    2.24

             Q1 2012                          Q2 2012                           Q3 2012
                                                                                                                            Q1 2012                  Q2 2012                 Q3 2012
      Other costs                       Production cash costs             Coal purchased                            Production volume, mln. tonnes                  Production cash costs, USD mln.
      Depreciation                      Transportation costs                                                        Cash cost, USD per 1 tonne, USD

Production cash costs breakdown(1), mln. USD                                                                    % of total Production cash costs in Q3 2012
                     56                                         54                                                                         13% Spare parts
                      4
                                                                 5                                        39                               27% Fuel
                     14                                         12
                      2                                          2                                         5                                 5% Mining and environment taxes
                      9                                         10                                        11
                      3                                          4                                                                         23% Cost of personnesl
                                                                                                           2
                                                                                                           9                                 8% Repair and maintenance
                     20                                         19                                         3
                                                                                                           6
                     3                                          3                                          3                               15% Extraction, processing and sorting of coal
                 Q1 2012                                    Q2 2012                                   Q3 2012                                7% Other expenses
Source: unaudited 9M 2012, 6M 2012, 3M 2012 IFRS FS in which all amounts are presented in RUB
(1) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Federation for each period (Q3 2012: 32.00; Q2 2012: 31.10 RUB/USD;
Q1 2012: 30.03 RUB/USD).
                                                                                                                                                                                    16 / 22
INDEBTEDNESS AND EBITDA CALCULATION

        During Q3 2012 the total net debt increased by 1% Q-o-Q compared to Q2 2012                                                      Net Debt to EBITDA(1), USD mln.
        Net Debt to EBITDA ratio increased from 1.24 to 1.32
                                                                                                                                                    156                             155
   Debt structure(1) by currency as of 30.09.12
                                                                                                                                 137
                                                                                                                                                              126
                                                                                                                     114                                                                   117


                                                            47%
         USD loans
                                    Total debt:
         RUB loans                 USD 235 mln.                                                                                                          1.24                          1.32
                                                                                                                          0.84
                         53%


                                                                                                                       Q1 2012                        Q2 2012                        Q3 2012

   EBITDA calculation(4) in USD, Q3 2011                                                                               Net debt                EBITDA (12M)                     Net debt/EBITDA (12M)


                                        (39)
                                                                       (8)
          156                                                                                       (70)

                                                                                                                                   (5)                           (7)
                                                                                                                                                                                               28

       Revenue               Production cash costs             Coal for re-sale           Transportation costs         Distribution expenses Administrative expenses                       EBITDA
Source: unaudited 3M, 6M, 9M 2012 IFRS FS in which all amounts are presented in RUB
(1) Annualized EBITDA (Q3+Q2+Q1 2012 + Q4 2011) is calculated in USD after rounding
(2) Figures were converted to USD using exchange rates of the Central Bank of the Russian Federation for each date (30.09.12: 30.92; 30.06.12: 32.82 RUB/USD; 31.03.12: 29.33
RUB/USD; 31.12.11: 32.20 RUB/USD).
(3) Net debt/EBITDA is calculated in USD. Ratio for Q3 2012 in RUB is 1.31
(4) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Federation for the period (Q3 2012: 32.00).                                         17 / 22
CONTACTS

OJSC “Kuzbasskaya toplivnaya company”
www.oaoktk.ru/en
                                                            News and announcements (Russian only)
Head office in Kemerovo:                                    www.facebook.com/oaoktk
4, 50 let Oktyabrya street, Kemerovo, 650991, Russia
                                                            Presentations
Representative office in Moscow:                            www.slideshare.net/oaoktk
29, Serebryanicheskaya embankment, Moscow, 109028, Russia
                                                            Video
Investor calendar: www.oaoktk.ru/en/investors               www.youtube.com/oaoktkru
To subscribe for news please request: vkr@oaoktk.ru

Vasily Rumyantsev
Head of Moscow office, IRO
Т: +7 (495) 787-68-05 (Moscow)
E-mail: vkr@oaoktk.ru
Skype: vasily.rumyantsev




                                                                                  18 / 22
APPENDIX

www.oaoktk.ru/en   19 / 22
INCOME STATEMENT 9M 2012

                                                           USD1 mln.                                                  9M 2012           9M 2011

                                                           Revenue                                                              543               570
                                                           Cost of sales                                                      (455)             (465)
                                                           Gross profit                                                          88               105

                                                           Distribution expenses                                                (16)              (16)
                                                           Administrative expenses                                              (25)              (26)
                                                           Operating profit                                                       47                64

                                                           Finance income                                                          7                 2
                                                           Finance costs                                                         (8)              (10)
                                                           Profit / (loss) before income tax                                     46                 56
                                                           Income tax expense                                                    (5)              (12)

                                                           Profit / (loss) for the period                                        36                43

                                                             Profit / (loss) for the period margin                             6.6%              7.6%


                                                           EBITDA2                                                               73                89
                                                             EBITDA margin                                                   13.5%             15.6%




Source: unaudited 9M 2012 and 9M 2011 IFRS FS in which all amounts are presented in RUB
(1) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Federation for each period (9M 2012: 31.08 RUB/USD; 9M 2011: 28.74 RUB/USD).
(2) EBITDA for each period is defined as results from operating activities, adjusted for amortization and depreciation, impairment loss and loss on disposal of property, plant and equipment

                                                                                                                                                                                                20 / 22
BALANCE SHEET AS AT SEPTEMBER 30, 2012

           USD1 mln.                                     30.09.12 31.12.11                              USD1 mln.                                                 30.09.12 31.12.11

           ASSETS                                                                                       EQUITY AND LIABILITIES
                                                                                                        Equity
           Non-current assets
                                                                                                        Share capital                                                      1      1
           Property, plant and equipment                          407            322
                                                                                                        Retained earnings                                                201    176
           Goodwill and intangible assets                            1             1                    Additional paid-in capital                                        92     88
           Investments in equity accounted investees                 2             1                    Total attributable to equity holders of the company              293    265
           Deferred tax assets                                       2             1                    Total equity                                                     293    265
           Total non-current assets                               411            325
                                                                                                        Non-current liabilities
                                                                                                        Loans and borrowings                                             172     87
           Current assets                                                                               Deferred income                                                    7      7
           Inventories                                              46            40                    Net assets attributable to minority participants in LLC
                                                                                                                                                                           2      3
                                                                                                        entities
           Other invetsments                                        12             1
                                                                                                        Provisions                                                         8      9
           Trade and other receivables                              64            49
                                                                                                        Retirement benefit liability                                       1      1
           Prepayments and deferred expenses                        22            28                    Deferred tax liabilities                                          15     13
           Cash and cash equivalents                                68            59                    Total non-current liabilities                                    207    119
           Total current assets                                   213            176
                                                                                                        Current liabilities
           TOTAL ASSETS                                           624            501                    Loans and borrowings                                              63     54
                                                                                                        Trade and other payables                                          58     61
                                                                                                        Total current liabilities                                        124    117
                                                                                                        Total liabilities                                                331    236

                                                                                                        TOTAL EQUITY AND LIABILITIES                                     624    501




Source: unaudited 9M 2012 and audited FY 2011 IFRS FS in which all amounts are presented in RUB
(1) Figures were converted to USD using exchange rates of the Central Bank of the Russian Federation for each date (30.09.12: 30.92 RUB/USD; 31.12.11: 32.20 RUB/USD).         21 / 22
CASH FLOW STATEMENT 9M 2012

 USD1 mln.                                                     9M 2012 9M 2012                         USD1 mln.                                                 9M 2012 9M 2011
 OPERATING ACTIVITIES                                                                                  INVESTING ACTIVITIES
 Profit / (loss) for the period                                           36             43
                                                                                                       Loans issued and term deposits                                     (15)          (1)
 Adjustments for:
 Depreciation and amortization                                            27             26            Acquisition of property, plant and equipment                      (101)         (51)

 Net finance expense                                                       2              8
                                                                                                       Cash flow used in investing activities                            (112)         (51)
 Income tax expense                                                       10             12

 Operating result before change in working capital                        73             89
                                                                                                       FINANCING ACTIVITIES
                                                                                                       Proceeds from borrowings                                            228         303
 Change in inventories                                                   (5)           (12)
                                                                                                       Repayment of borrowings                                           (136)        (240)
 Change in trade and other receivables                                  (13)             (9)
 Change in prepayments for current assets                                  7           (20)            Cash flow from financing activities                                  74          53
 Change in trate and other payables                                      (2)             15

 Cash flow from operations before income tax and interest                 61             62            Net increase / (decrease) in cash and cash equivalents                6          47



 Income taxes and penalties paid                                         (8)           (12)
 Interest paid                                                           (8)             (4)
 Cash flows from operating activities                                     45             45




Source: unaudited 9M 2012 and 9M 2011 IFRS FS in which all amounts are presented in RUB
(1) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Federation for each period (9M 2012: 31.08 RUB/USD; 9M 2011: 28.74 RUB/USD).   22 / 22

Contenu connexe

Similaire à KTK-Aton-Eng-Feb19-13

KTK Site-visit-eng-July02-12
KTK Site-visit-eng-July02-12KTK Site-visit-eng-July02-12
KTK Site-visit-eng-July02-12KTK
 
KTK-CAPEX-Eng-Apr18-12
KTK-CAPEX-Eng-Apr18-12KTK-CAPEX-Eng-Apr18-12
KTK-CAPEX-Eng-Apr18-12KTK
 
KTK presentation for 1:1 meetings. Jan31-12
KTK presentation for 1:1 meetings. Jan31-12KTK presentation for 1:1 meetings. Jan31-12
KTK presentation for 1:1 meetings. Jan31-12KTK
 
Mmx webcast ingles 2 t12
Mmx webcast ingles 2 t12Mmx webcast ingles 2 t12
Mmx webcast ingles 2 t12mmxriweb
 
Jp morgan annual emea equity conference — london
Jp morgan annual emea equity conference — londonJp morgan annual emea equity conference — london
Jp morgan annual emea equity conference — londonevraz_company
 
Sample Global Steel Utility Poles Market Report 2022
Sample Global Steel Utility Poles Market Report 2022Sample Global Steel Utility Poles Market Report 2022
Sample Global Steel Utility Poles Market Report 2022Cognitive Market Research
 
Ministry Of Commerce, Consolidated FDI Policy
Ministry Of Commerce, Consolidated FDI PolicyMinistry Of Commerce, Consolidated FDI Policy
Ministry Of Commerce, Consolidated FDI PolicyBakul Haria
 
Fdi circular 01_2012
Fdi circular 01_2012Fdi circular 01_2012
Fdi circular 01_2012vibitha
 
Mmx webcast ingles 1 t12
Mmx webcast ingles 1 t12Mmx webcast ingles 1 t12
Mmx webcast ingles 1 t12mmxriweb
 
Strategic management report engro polymer and chemicals limited
Strategic management report   engro polymer and chemicals limitedStrategic management report   engro polymer and chemicals limited
Strategic management report engro polymer and chemicals limitedSabih Ahmed
 
Sample global mineral sunscreen market research report 2020
Sample global mineral sunscreen market research report 2020 Sample global mineral sunscreen market research report 2020
Sample global mineral sunscreen market research report 2020 Cognitive Market Research
 
Sample Global Industrial Valves Market Report 2022
Sample Global Industrial Valves Market Report 2022Sample Global Industrial Valves Market Report 2022
Sample Global Industrial Valves Market Report 2022Cognitive Market Research
 
Sample Global Industrial Valves Market Report 2021 - Cognitive Market Researc...
Sample Global Industrial Valves Market Report 2021 - Cognitive Market Researc...Sample Global Industrial Valves Market Report 2021 - Cognitive Market Researc...
Sample Global Industrial Valves Market Report 2021 - Cognitive Market Researc...Cognitive Market Research
 
Sample Global Large Conveyor Chain Market Report 2022
Sample Global Large Conveyor Chain Market Report 2022Sample Global Large Conveyor Chain Market Report 2022
Sample Global Large Conveyor Chain Market Report 2022Cognitive Market Research
 
Sample Global Large Conveyor Chain Market Report 2021 - Cognitive Market Rese...
Sample Global Large Conveyor Chain Market Report 2021 - Cognitive Market Rese...Sample Global Large Conveyor Chain Market Report 2021 - Cognitive Market Rese...
Sample Global Large Conveyor Chain Market Report 2021 - Cognitive Market Rese...Cognitive Market Research
 

Similaire à KTK-Aton-Eng-Feb19-13 (20)

KTK Site-visit-eng-July02-12
KTK Site-visit-eng-July02-12KTK Site-visit-eng-July02-12
KTK Site-visit-eng-July02-12
 
KTK-CAPEX-Eng-Apr18-12
KTK-CAPEX-Eng-Apr18-12KTK-CAPEX-Eng-Apr18-12
KTK-CAPEX-Eng-Apr18-12
 
KTK presentation for 1:1 meetings. Jan31-12
KTK presentation for 1:1 meetings. Jan31-12KTK presentation for 1:1 meetings. Jan31-12
KTK presentation for 1:1 meetings. Jan31-12
 
Mmx webcast ingles 2 t12
Mmx webcast ingles 2 t12Mmx webcast ingles 2 t12
Mmx webcast ingles 2 t12
 
Jp morgan annual emea equity conference — london
Jp morgan annual emea equity conference — londonJp morgan annual emea equity conference — london
Jp morgan annual emea equity conference — london
 
Mechel's presentation (October, 2015)
Mechel's presentation (October, 2015)Mechel's presentation (October, 2015)
Mechel's presentation (October, 2015)
 
Sample Global Steel Utility Poles Market Report 2022
Sample Global Steel Utility Poles Market Report 2022Sample Global Steel Utility Poles Market Report 2022
Sample Global Steel Utility Poles Market Report 2022
 
Ministry Of Commerce, Consolidated FDI Policy
Ministry Of Commerce, Consolidated FDI PolicyMinistry Of Commerce, Consolidated FDI Policy
Ministry Of Commerce, Consolidated FDI Policy
 
Fdi circular 01_2012
Fdi circular 01_2012Fdi circular 01_2012
Fdi circular 01_2012
 
Mmx webcast ingles 1 t12
Mmx webcast ingles 1 t12Mmx webcast ingles 1 t12
Mmx webcast ingles 1 t12
 
Strategic management report engro polymer and chemicals limited
Strategic management report   engro polymer and chemicals limitedStrategic management report   engro polymer and chemicals limited
Strategic management report engro polymer and chemicals limited
 
Sample global mineral sunscreen market research report 2020
Sample global mineral sunscreen market research report 2020 Sample global mineral sunscreen market research report 2020
Sample global mineral sunscreen market research report 2020
 
Sample Global Industrial Valves Market Report 2022
Sample Global Industrial Valves Market Report 2022Sample Global Industrial Valves Market Report 2022
Sample Global Industrial Valves Market Report 2022
 
Sample Global Industrial Valves
Sample Global Industrial Valves  Sample Global Industrial Valves
Sample Global Industrial Valves
 
Sample Global Industrial Valves Market Report 2021 - Cognitive Market Researc...
Sample Global Industrial Valves Market Report 2021 - Cognitive Market Researc...Sample Global Industrial Valves Market Report 2021 - Cognitive Market Researc...
Sample Global Industrial Valves Market Report 2021 - Cognitive Market Researc...
 
Sample Global Industrial Valves
Sample Global Industrial Valves  Sample Global Industrial Valves
Sample Global Industrial Valves
 
Sample Global Large Conveyor Chain Market Report 2022
Sample Global Large Conveyor Chain Market Report 2022Sample Global Large Conveyor Chain Market Report 2022
Sample Global Large Conveyor Chain Market Report 2022
 
Sample Global Large Conveyor Chain Market Report 2021 - Cognitive Market Rese...
Sample Global Large Conveyor Chain Market Report 2021 - Cognitive Market Rese...Sample Global Large Conveyor Chain Market Report 2021 - Cognitive Market Rese...
Sample Global Large Conveyor Chain Market Report 2021 - Cognitive Market Rese...
 
analysis of Chevron
analysis of Chevronanalysis of Chevron
analysis of Chevron
 
Mechel's presentation (February, 2015)
Mechel's presentation (February, 2015)Mechel's presentation (February, 2015)
Mechel's presentation (February, 2015)
 

Dernier

Q3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationQ3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationSysco_Investors
 
slideshare Call girls Noida Escorts 9999965857 henakhan
slideshare Call girls Noida Escorts 9999965857 henakhanslideshare Call girls Noida Escorts 9999965857 henakhan
slideshare Call girls Noida Escorts 9999965857 henakhanhanshkumar9870
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024CollectiveMining1
 
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In AmritsarCall Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsaronly4webmaster01
 
Short-, Mid-, and Long-term gxxoals.pptx
Short-, Mid-, and Long-term gxxoals.pptxShort-, Mid-, and Long-term gxxoals.pptx
Short-, Mid-, and Long-term gxxoals.pptxHenryBriggs2
 
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...wyqazy
 
Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024TeckResourcesLtd
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024CollectiveMining1
 
Malad Escorts, (Pooja 09892124323), Malad Call Girls Service
Malad Escorts, (Pooja 09892124323), Malad Call Girls ServiceMalad Escorts, (Pooja 09892124323), Malad Call Girls Service
Malad Escorts, (Pooja 09892124323), Malad Call Girls ServicePooja Nehwal
 
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls KolkataCall Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts PodanurTop Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanurdharasingh5698
 
VIP Amritsar Call Girl 7001035870 Enjoy Call Girls With Our Escorts
VIP Amritsar Call Girl 7001035870 Enjoy Call Girls With Our EscortsVIP Amritsar Call Girl 7001035870 Enjoy Call Girls With Our Escorts
VIP Amritsar Call Girl 7001035870 Enjoy Call Girls With Our Escortssonatiwari757
 

Dernier (20)

Q3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationQ3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call Presentation
 
slideshare Call girls Noida Escorts 9999965857 henakhan
slideshare Call girls Noida Escorts 9999965857 henakhanslideshare Call girls Noida Escorts 9999965857 henakhan
slideshare Call girls Noida Escorts 9999965857 henakhan
 
Call Girls 🫤 East Of Kailash ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
Call Girls 🫤 East Of Kailash ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...Call Girls 🫤 East Of Kailash ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...
Call Girls 🫤 East Of Kailash ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024
 
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In AmritsarCall Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
 
Call Girls 🫤 Nehru Place ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ENJOY
Call Girls 🫤 Nehru Place ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ENJOYCall Girls 🫤 Nehru Place ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ENJOY
Call Girls 🫤 Nehru Place ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ENJOY
 
Short-, Mid-, and Long-term gxxoals.pptx
Short-, Mid-, and Long-term gxxoals.pptxShort-, Mid-, and Long-term gxxoals.pptx
Short-, Mid-, and Long-term gxxoals.pptx
 
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS LiveVip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
 
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
 
Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024
 
Malad Escorts, (Pooja 09892124323), Malad Call Girls Service
Malad Escorts, (Pooja 09892124323), Malad Call Girls ServiceMalad Escorts, (Pooja 09892124323), Malad Call Girls Service
Malad Escorts, (Pooja 09892124323), Malad Call Girls Service
 
Vip Call Girls Hauz Khas ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
Vip Call Girls Hauz Khas ➡️ Delhi ➡️ 9999965857 No Advance 24HRS LiveVip Call Girls Hauz Khas ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
Vip Call Girls Hauz Khas ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
 
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls KolkataCall Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
 
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts PodanurTop Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
 
VIP Amritsar Call Girl 7001035870 Enjoy Call Girls With Our Escorts
VIP Amritsar Call Girl 7001035870 Enjoy Call Girls With Our EscortsVIP Amritsar Call Girl 7001035870 Enjoy Call Girls With Our Escorts
VIP Amritsar Call Girl 7001035870 Enjoy Call Girls With Our Escorts
 
(👉゚9999965857 ゚)👉 VIP Call Girls Friends Colony 👉 Delhi 👈 : 9999 Cash Payment...
(👉゚9999965857 ゚)👉 VIP Call Girls Friends Colony 👉 Delhi 👈 : 9999 Cash Payment...(👉゚9999965857 ゚)👉 VIP Call Girls Friends Colony 👉 Delhi 👈 : 9999 Cash Payment...
(👉゚9999965857 ゚)👉 VIP Call Girls Friends Colony 👉 Delhi 👈 : 9999 Cash Payment...
 
Sensual Moments: +91 9999965857 Independent Call Girls Noida Delhi {{ Monika}...
Sensual Moments: +91 9999965857 Independent Call Girls Noida Delhi {{ Monika}...Sensual Moments: +91 9999965857 Independent Call Girls Noida Delhi {{ Monika}...
Sensual Moments: +91 9999965857 Independent Call Girls Noida Delhi {{ Monika}...
 

KTK-Aton-Eng-Feb19-13

  • 1. MEETINGS WITH INVESTORS Presentation ATON Coal Day February 19, 2013 Moscow Scan the QR code or visit www.oaoktk.ru/en /investors/presentations
  • 2. DISCLAIMER IMPORTANT: You must read the following before continuing. The following applies to the management presentation (the “Management Presentation”) following this important notice, and you are, therefore, advised to read this important notice carefully before reading, accessing or making any other use of the Management Presentation. In accessing the Management Presentation, you unconditionally agree to be bound by the following terms, conditions and restrictions, including any modifications to them any time that you receive any information from OJSC “Kuzbasskaya Toplivnaya Company” (the “Company”) as a result of such access. The information contained in this Management Presentation has been prepared by the Company. This Management Presentation is an information document presenting information on the Company. This Management Presentation (i) is not intended to form the basis for any investment decision and (ii) does not purport to contain all the information that may be necessary or desirable to evaluate the Company fully and accurately and (iii) is not to be considered as a recommendation by the Company or any of its affiliates that any person (including a recipient of this Management Presentation) participate in any transaction involving the Company or its securities. The Company has not independently verified any information contained herein and does not undertake any obligation to do so. This Management Presentation is not directed to, or intended for distribution to or use by, any person or entity that a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would require registration of licensing within such jurisdiction. Neither the provision of this Management Presentation, nor any information in connection with the analysis of the Company constitutes or shall be relied upon as constituting, the giving of investment (or other) advice by Company, or any other shareholders, employees, representatives or affiliates thereof. Neither the Company nor its respective subsidiaries, associates, directors, employees, agents or advisors (such directors, employees, agents or advisors being hereafter referred to as “representatives”), makes any representation or warranty (express or implied) as to the adequacy, accuracy, reasonableness or completeness of the information contained in this Management Presentation or of any additional information, and such parties or entities expressly disclaim any and all liability (other than in respect of fraudulent misrepresentation) based on or relating to any representations or warranties (express or implied) contained in, or errors or omissions from, this Management Presentation or any additional information or based on or relating to the recipient's use or the use by any of its associates or representatives of this Management Presentation or any additional information, or any other written or oral communications transmitted to the recipient or any of its associates or representatives or any other person in the course of its or their evaluation of an investment in the Company. FORWARD-LOOKING STATEMENTS This Management Presentation includes statements that are, or may be deemed to be, “forward looking statements”. These forward looking statements can be identified by the use of forward-looking terminology, including the terms “believes”, “estimates”, “anticipates”, “expects”, “intends”, “may”, “will” or “should” or, in each case their negative or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this Management Presentation and include statements regarding the intentions, beliefs or current expectations of the Company. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances, which may or may not occur in the future, are difficult or impossible to predict, and are beyond the Company’s control. Forward-looking statements are not guarantees of future performance. The Company's actual performance, results of operations and financial condition may differ materially from the impression created by the forward-looking statements contained in this Management Presentation. Subject to its legal and regulatory obligations, the Company expressly disclaims any obligation to update or revise any forward-looking statement contained herein to reflect any change in expectations with regard thereto or any change in events, conditions or circumstances on which any statement is based. Any recipient of this Management Presentation is solely responsible for assessing and keeping under review the business, operations, financial condition, prospects, creditworthiness, status and affairs of the Company. In no circumstances shall the provision of this Management Presentation imply that no negative change may occur in the business of the Company after the date of provision of this Management Presentation, or any date of amendment and/or addition thereto. ROUNDING AND ERRORS Certain numerical figures included in this presentation have been subject to rounding adjustments. Accordingly, numerical figures shown as totals in certain tables may not be an arithmetic aggregation of the figures that preceded them. Calculations of change in % are made after rounding of figures converted to USD. We make every effort to check and verify the materials, but if you find any errors or inaccuracies please report it to vkr@oaoktk.ru and we will provide you with the correct data and publish any correction notes on the website www.oaoktk.ru. 2 / 22
  • 3. TABLE OF CONTENTS I. BUSINESS REVIEW 4 II. OPERATIONAL HIGHLIGHTS 8 III. FINANCIAL PERFORMANCE 14 CONTACTS 18 APPENDIX 19 PRESENTER: Vasily Rumyantsev Head of Moscow office, IRO 3 / 22
  • 5. KTK AT A GLANCE One of the fastest-growing thermal coal producers in Russia Coal production history with open-pit mine breakdown, mln. tonnes One of major suppliers of coal in Western Siberia In 2012 the Company became 6th largest thermal coal producer in Russia(1) 8.73 8.71 Since its establishment in 2000, the Company has launched 3 open-pit mines and developed an extensive production and distribution infrastructure and 6.80 the fourth one is now under construction: 6.15 3.76 3.76  8.71 mln. tonnes of thermal coal produced in 2012 5.48  100% high-quality grade “D” thermal coal under Russian classification 4.33 4.29 4.10 0.98 2.06 2.55  Developed railway network and facilities 3.14 1.76 1.87  Washing plants Kaskad-1 and Kaskad-2 with 6 mln. tonnes total input capacity 2.29 2.38 0.41 1.77 1.65 1.36 1.91 1.44 1.47 1.30 3 existing open-pit mines Bryanskiy open-pit mine 2.73 2.74 2.78 3.23 3.08 0.37 2.29 2.38 2.56 2.64 2.59 2.65 1.30 Structural 0.37 11 mln. tonnes 3-5 mln. tonnes capacity 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 Reserves 402 mln. tonnes of coal resources 250 mln. tonnes according to and 185 mln. tonnes of proven and Karakansky South Vinogradovsky Cheremshansky the C2 category probable reserves(2) Key operating and financial indicators(1) 2009 2010 2011 2012 Utilization of modern and high-performance equipment fleet supporting Coal sales, mln. tonnes 7.4 8.54 10.66 10.20 efficient low-cost production – USD 23 per tonne of coal for 9M 2012 incl. purchased coal, mln. tonnes 1.4 2.16 2.08 1.70 Revenue, USD mln. 344 466 814 - Diversified sales capabilities balanced between domestic market (4.29 mln. % of growth -2.3% 38.7% 74.7% - tonnes sold in 2012) and export markets (5.91 mln. tonnes sold in 2012) EBITDA, USD mln. 69 70 133 - Largest retail coal distribution network in Western Siberia, 70 PoS % margin 20.1% 15.0% 16.3% - Net Income, USD mln. 21 27 69 - Employing about 4,000 people % margin 6.1% 5.8% 8.5% - KTK shares are quoted on RTS and MICEX (ticker: KBTK) Source: audited IFRS FS for 2009-2010 in which all amounts are presented in RUB, Company 65.61% of share capital is owned by the management (I. Prokudin – 50,001%, (1) Metal Expert, January 2013 V. Danilov – 15.61%), free-float – 34.39% is distributed between 25 (2) Run-of-mine coal, JORC classification; (3) In the table USD are converted from RUB using average Central Bank of the Russian Federation investment funds. Individuals own 0.31% exchange rates for each year (2011: 29.39 RUB/USD; 2010: 30.38 RUB/USD; 2009: 31.77 RUB/USD) 5 / 22
  • 6. CORPORATE STRUCTURE OJSC Kuzbasskaya Toplivnaya Company CJSC Kaskad Management LLC Meret Freight Forwarding Vinogradovsky Open Pit 100% Company 100% (Coal mining infrastructure division) (export sales) Company (railway freight company) OJSC Kuzbasstoplivosbyt 100% (wholesale and retail coal sales in Open-pit mine Kemerovo Region) “Karakansky South” 100% OJSC Kaskad-Energo (heat and energy producer) LLC Transugol Open-pit mine 52.04 % (wholesale and retail coal sales in Omsk “Vinogradovsky” Region) LLC Kusbass Transport OJSC Altay Fuel Company 49.98 % Company Open-pit mine 51% (wholesale and retail coal sales in Altay (associated railway freight company) “Cheremshansky” Region) Open-pit mine LLC Novosibirsk Fuel “Briansky” 100% LLC Kaskad Geo 51% Corporation (land acquisition) (wholesale and retail coal sales in Novosibirsk Region) 100 % KTK Polska Sp. z. o. o. (wholesale and retail coal sales in Europe) Production Retail and export sales Transportation, energy and real estate 6 / 22
  • 7. MINING OPERATIONS Layout of open-pit mines and washing plants 1 Vinogradovsky open-pit mine 2 Cheremshansky open-pit mine 3 Karakansky South open-pit mine +250.2 mln. tonnes 4 5 6 Bryanskiy open-pit mine Kaskad-1 washing plant Kaskad-2 washing plant 7 / 22
  • 9. OPERATIONAL HIGHLIGHTS Q4 AND FY 2012 In the Q4 2012 the volume of coal production increased by 7% Q-o-Q and amounted to 2.39 Coal production mln. tonnes (Q3 2012 2.24 mln. tonnes). growth Q-o-Q In the 2012, the volume of production remained at the 2011 level and totaled 8.71 mln. tonnes Washing plant Q-o-Q production of washed coal has decreased by 5% to 0.20 mln. tonnes (Q3 2012: 0.21 mln. Kaskad-1 is working tonnes). at close to full For the year 2012 the volume of production at the washing plant "Kaskad" has increased by 3% to 0.81 mln. tonnes (2011: 0.74 mln. tonnes). capacity level Due to the traditional growth in trading activity in the domestic market of thermal Seasonal Q-o-Q coal, observed in Q4, the Company increased its sales compared to Q3 2012 to 21% increase in coal sales implementing the 2.93 mln. tonnes (Q3 2012: 2.42 mln. tonnes). volume The volume of coal sales for the year 2012 decreased by 4% to 10.20 mln. tonnes (2011: 10.66 mln. tonnes). The quarterly average stripping ratio decreased by 6% Q-o-Q to 5.80 (Q3 2012: 6.16) and by 21% Y-o-Y (Q4 2011: 7.35) Key production cost The blasted rock mass decreased by 16% to 5.87 mln. cbm. Q-o-Q (Q3 2012: 7.01 mln. cbm.) and drivers decrease decreased by 21% Y-o-Y (Q4 2011: 10.72 mln. cbm.) The average stripping transportation distance decreased by 13% Q-o-Q to 2.80 km. (Q3 2012: 3.20 km.) and decreased by 5% Y-o-Y (Q4 2011: 2.95 km.) Source: Company 9 / 22
  • 10. COAL SALES BREAKDOWN FY 2012 Coal resale 1.70 17% 10.20 mln. tonnes 8.51 83% { Domestic market 4.29 42% 10.20 mln. tonnes 5.91 58% { Own coal Export market Export market Eastern Europe 2.80 47% 5.91 mln. tonnes 3.11 53% Asia-Pacific Region Source: Company 10 / 22
  • 11. AVERAGE REALISED PRICES VS BENCHMARKS Asian export markets KTK realized export prices(1) vs. international FOB and CIF benchmarks, USD/tonne European export markets USD / tonne 120 Other export markets 92.38 95.25 100 88.57 89.73 90.24 84.35 84.10 84.46 80 60 Jan-11 Mar-11 May-11 Jul-11 Sep-11 Nov-11 Jan-12 Mar-12 May-12 Jul-12 Sep-12 Nov-12 KTK average export price CIF ARA 6,000 kkal/kg FOB Indonesia 5,800 kkal/kg KTK FCA prices vs. Russian EXW benchmark, USD/tonne 45 44.02 USD / tonne 42.31 41.87 42.21 43 41.06 40.39 41 39.35 39 38.15 37 35 Jan-11 Mar-11 May-11 Jul-11 Sep-11 Nov-11 Jan-12 Mar-12 May-12 Jul-12 Sep-12 Nov-12 KTK domestic price, FCA Meret Average price EXW in Russia, based on 5,200-5,400 kkal/kg Source: Company, Metal Expert for average EXW prices in Russia, Argus for FOB Indonesia and CIF ARA (1) Net of VAT, average KTK export realized price incl. railway tariffs 11 / 22
  • 12. AVERAGE REALISED PRICES AND MARKETS KTK’s transport flows 2.80 mln. tonnes Eastern European Countries (1) North-West FD Domestic market Omsk region Asia-Pacific Domestic sales Export sales Headquarters Moscow 4.29 mln. tonnes(1) Railroad tariff to the Urals FD Polish border: 47.07 USD/tonne (2) Volga FD Tomsk Region 3.11 Siberian FD mln. tonnes(1) Omsk Region Asia-Pacific region Kemerovo Region Source: Company Novosibirsk Region (1) Sales volumes for 2012 Railroad tariff to the station at (2) Average Q4 2012 KTK transportation cost is converted to Nakhodka-East port : Altay Region 40.83 USD/tonne (2) USD using average Central Bank of the Russian Federation exchange rate (Q4 2012: 31.08 RUB/USD) Quarterly domestic and export sales, mln. tonnes Average quarterly domestic and export prices comparison (3) 21% 2.81 2.93 % of total 47.96 2.42 45.02 2.04 41.87 42.21 1.49 41.06 40.49 40.87 40.83 1.61 51% 39.35 40.25 39.88 39.51 1.36 1.45 0.50 17% 0.64 0.32 0.57 0.24 0.74 0.94 32% 0.35 Q1 2012 Q2 2012 Q3 2012 Q4 2012 Q1 2012 Q2 2012 Q3 2012 Q4 2012 Export sales Domestic sales (coal resale) Domestic sales (own coal) Average domestic price Average export price Average blended price Source: Company (3) Prices are net of VAT and railroad tariffs; domestic prices include costs associated with retail distribution network; prices are converted to USD using average Central Bank of the Russian Federation exchange rates for each quarter (Q4 2012: 31.08 RUB/USD; Q3 2012: 32.00; Q2 2012: 31.10 RUB/USD; Q1 2012: 30.03 RUB/USD) 12 / 22
  • 13. RETAIL NETWORK IN WESTERN SIBERIA Since its establishment, the Company has been continuously expanding 9M 2012 retail sales breakdown (1), mln. tonnes and building its retail sale and storage network: 0.14 1.23 Kemerovo Region  Own 70 points of sale as at the end of 2012; 4% 36% 0.40  Additional points of sale planned to be acquired or established; 11% Altay Region Total sales in  Wide distribution network and strong regional presence position the Siberian FD Omsk Region Company as one of the principal suppliers of coal to retail 3.45 mln. tonnes costumers, municipalities, and public utilities in Western Siberia. Novosibirsk Region Omsk Region 1.59 0.09  When export prices are high, the Company uses lower quality third- party coal to satisfy domestic demand, while shifting its own higher quality coal to export markets. 5 46% 3% KTK direct sales points  of sale 26 Client base: over 400,000 individuals, over 1,000 corporates 0.14 mln. tonnes (1) Omsk Headquarters points of sale 1.23 mln. tonnes (1) Novosibirsk Kemerovo Novosibirsk Kemerovo Region Region Retail Subsidiary Company’s ownership Type of activity 12 27 OJSC “Kuzbasstoplyvosbit” 100% Wholesale & retail sales in Kemerovo Region Barnaul points Wholesale & retail sales in Omsk Region points of sale LLC “TransUgol” 51% of sale 1.59 mln. LLC “Novosibirsk TK” 51% Wholesale & retail sales in Novosibirsk Region 0.40 mln. Altay Region tonnes (1) tonnes (1) OJSC “Altay TK” 51% Wholesale & retail sales in Altay Region Source: Company (1) Sales for the year 2012, including coal resale 13 / 22
  • 15. REVENUE Key financial indicators(1) 9M 2012 revenue by segments(1) USD mln. Q3 2012 Q2 20129M 20129M 2011 9% 3% Revenue 168 156 543 570 17% Cost of sales (135) (143) (455) (465) Own coal, export Gross profit 32 13 88 105 Own coal, Russia Gross profit margin 19.3% 8.3% 16.2% 18.5% USD 543 mln. Coal resale, Russia SG&A and other expenses (13) (13) (41) (42) Other revenue (2) EBITDA 28 8 73 89 71% EBITDA margin 16.9% 5.3% 13.5% 15.6% EBITDA per 1 tonne, USD 13 4 12 14 Operating profit (EBIT) 20 0 47 64 Operating margin 11.7% - 8.7% 11.2% Segment revenue dynamics(1), USD mln. Y-o-Y Net income 19 (13) 36 43 Net income margin 11.3% - 6.6% 7.6% 222 3 Gross debt 235 206 235 128 8 22 168 8% Net debt3 155 156 155 71 156 38 4 2% 10 4 15 20 35 55% 76% 153 123 114 -7% (1) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Q1 2012 Q2 2012 Q3 2012 Federation for each period (Q3 2012: 32.00 RUB/USD; Q2 2012: 31.10 RUB/USD; Q1 2012: 30.03; 9M 2012: 31.08 RUB/USD; 9M 2011: 28.74 RUB/USD) Other revenue Coal resale, Russia (2) EBITDA for each period is defined as results from operating activities, adjusted for amortization and Own coal, Russia Own coal, export depreciation, impairment loss and loss on disposal of property, plant and equipment (3) Figures were converted to USD using the exchange rates of the Central Bank of the Russian Federation for the end of each period (30.09.12: 30.92 RUB/USD; 30.06.12: 32.82 RUB/USD; 30.09.11: 31.88 RUB/USD) 15 / 22
  • 16. COST OF SALES AND EBITDA 7% Cost of sales breakdown and 29% Production cash costs dynamics(1) dynamics(1), USD mln. Q-o-Q USD 135 mln. 56 52% -38% 54 178 6% Q-o-Q 143 56 6% 135 -5% 39 10 28 54 24 39 26 -27% 9 11 8 8 8 -25% -1% 90 72 70 18 -3% 2.18 1.90 2.24 Q1 2012 Q2 2012 Q3 2012 Q1 2012 Q2 2012 Q3 2012 Other costs Production cash costs Coal purchased Production volume, mln. tonnes Production cash costs, USD mln. Depreciation Transportation costs Cash cost, USD per 1 tonne, USD Production cash costs breakdown(1), mln. USD % of total Production cash costs in Q3 2012 56 54 13% Spare parts 4 5 39 27% Fuel 14 12 2 2 5 5% Mining and environment taxes 9 10 11 3 4 23% Cost of personnesl 2 9 8% Repair and maintenance 20 19 3 6 3 3 3 15% Extraction, processing and sorting of coal Q1 2012 Q2 2012 Q3 2012 7% Other expenses Source: unaudited 9M 2012, 6M 2012, 3M 2012 IFRS FS in which all amounts are presented in RUB (1) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Federation for each period (Q3 2012: 32.00; Q2 2012: 31.10 RUB/USD; Q1 2012: 30.03 RUB/USD). 16 / 22
  • 17. INDEBTEDNESS AND EBITDA CALCULATION During Q3 2012 the total net debt increased by 1% Q-o-Q compared to Q2 2012 Net Debt to EBITDA(1), USD mln. Net Debt to EBITDA ratio increased from 1.24 to 1.32 156 155 Debt structure(1) by currency as of 30.09.12 137 126 114 117 47% USD loans Total debt: RUB loans USD 235 mln. 1.24 1.32 0.84 53% Q1 2012 Q2 2012 Q3 2012 EBITDA calculation(4) in USD, Q3 2011 Net debt EBITDA (12M) Net debt/EBITDA (12M) (39) (8) 156 (70) (5) (7) 28 Revenue Production cash costs Coal for re-sale Transportation costs Distribution expenses Administrative expenses EBITDA Source: unaudited 3M, 6M, 9M 2012 IFRS FS in which all amounts are presented in RUB (1) Annualized EBITDA (Q3+Q2+Q1 2012 + Q4 2011) is calculated in USD after rounding (2) Figures were converted to USD using exchange rates of the Central Bank of the Russian Federation for each date (30.09.12: 30.92; 30.06.12: 32.82 RUB/USD; 31.03.12: 29.33 RUB/USD; 31.12.11: 32.20 RUB/USD). (3) Net debt/EBITDA is calculated in USD. Ratio for Q3 2012 in RUB is 1.31 (4) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Federation for the period (Q3 2012: 32.00). 17 / 22
  • 18. CONTACTS OJSC “Kuzbasskaya toplivnaya company” www.oaoktk.ru/en News and announcements (Russian only) Head office in Kemerovo: www.facebook.com/oaoktk 4, 50 let Oktyabrya street, Kemerovo, 650991, Russia Presentations Representative office in Moscow: www.slideshare.net/oaoktk 29, Serebryanicheskaya embankment, Moscow, 109028, Russia Video Investor calendar: www.oaoktk.ru/en/investors www.youtube.com/oaoktkru To subscribe for news please request: vkr@oaoktk.ru Vasily Rumyantsev Head of Moscow office, IRO Т: +7 (495) 787-68-05 (Moscow) E-mail: vkr@oaoktk.ru Skype: vasily.rumyantsev 18 / 22
  • 20. INCOME STATEMENT 9M 2012 USD1 mln. 9M 2012 9M 2011 Revenue 543 570 Cost of sales (455) (465) Gross profit 88 105 Distribution expenses (16) (16) Administrative expenses (25) (26) Operating profit 47 64 Finance income 7 2 Finance costs (8) (10) Profit / (loss) before income tax 46 56 Income tax expense (5) (12) Profit / (loss) for the period 36 43 Profit / (loss) for the period margin 6.6% 7.6% EBITDA2 73 89 EBITDA margin 13.5% 15.6% Source: unaudited 9M 2012 and 9M 2011 IFRS FS in which all amounts are presented in RUB (1) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Federation for each period (9M 2012: 31.08 RUB/USD; 9M 2011: 28.74 RUB/USD). (2) EBITDA for each period is defined as results from operating activities, adjusted for amortization and depreciation, impairment loss and loss on disposal of property, plant and equipment 20 / 22
  • 21. BALANCE SHEET AS AT SEPTEMBER 30, 2012 USD1 mln. 30.09.12 31.12.11 USD1 mln. 30.09.12 31.12.11 ASSETS EQUITY AND LIABILITIES Equity Non-current assets Share capital 1 1 Property, plant and equipment 407 322 Retained earnings 201 176 Goodwill and intangible assets 1 1 Additional paid-in capital 92 88 Investments in equity accounted investees 2 1 Total attributable to equity holders of the company 293 265 Deferred tax assets 2 1 Total equity 293 265 Total non-current assets 411 325 Non-current liabilities Loans and borrowings 172 87 Current assets Deferred income 7 7 Inventories 46 40 Net assets attributable to minority participants in LLC 2 3 entities Other invetsments 12 1 Provisions 8 9 Trade and other receivables 64 49 Retirement benefit liability 1 1 Prepayments and deferred expenses 22 28 Deferred tax liabilities 15 13 Cash and cash equivalents 68 59 Total non-current liabilities 207 119 Total current assets 213 176 Current liabilities TOTAL ASSETS 624 501 Loans and borrowings 63 54 Trade and other payables 58 61 Total current liabilities 124 117 Total liabilities 331 236 TOTAL EQUITY AND LIABILITIES 624 501 Source: unaudited 9M 2012 and audited FY 2011 IFRS FS in which all amounts are presented in RUB (1) Figures were converted to USD using exchange rates of the Central Bank of the Russian Federation for each date (30.09.12: 30.92 RUB/USD; 31.12.11: 32.20 RUB/USD). 21 / 22
  • 22. CASH FLOW STATEMENT 9M 2012 USD1 mln. 9M 2012 9M 2012 USD1 mln. 9M 2012 9M 2011 OPERATING ACTIVITIES INVESTING ACTIVITIES Profit / (loss) for the period 36 43 Loans issued and term deposits (15) (1) Adjustments for: Depreciation and amortization 27 26 Acquisition of property, plant and equipment (101) (51) Net finance expense 2 8 Cash flow used in investing activities (112) (51) Income tax expense 10 12 Operating result before change in working capital 73 89 FINANCING ACTIVITIES Proceeds from borrowings 228 303 Change in inventories (5) (12) Repayment of borrowings (136) (240) Change in trade and other receivables (13) (9) Change in prepayments for current assets 7 (20) Cash flow from financing activities 74 53 Change in trate and other payables (2) 15 Cash flow from operations before income tax and interest 61 62 Net increase / (decrease) in cash and cash equivalents 6 47 Income taxes and penalties paid (8) (12) Interest paid (8) (4) Cash flows from operating activities 45 45 Source: unaudited 9M 2012 and 9M 2011 IFRS FS in which all amounts are presented in RUB (1) Figures were converted to USD using the average exchange rates of the Central Bank of the Russian Federation for each period (9M 2012: 31.08 RUB/USD; 9M 2011: 28.74 RUB/USD). 22 / 22