Interim / Quarterly Report • Nov 9, 2017
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
(amended)
(in accordance with § 82 section 2 and § 83 section 3 of the Decree of the Minister of Finance dated 19 February 2009 – unified text: Journal of Laws of 2014, item 133, with subsequent amendments)
For the first half of financial year 2017 from 1 January 2017 to 30 June 2017 containing the amended half-year condensed consolidated financial statements prepared under International Accounting Standard 34 in PLN and half-year condensed financial statements under International Accounting Standard 34 in PLN.
publication date: 09 November 2017
| KGHM Polska Miedź Spółka Akcyjna (name of the issuer) |
|
|---|---|
| KGHM Polska Miedź S.A. | Basic materials |
| (name of the issuer in brief) | (issuer branch title per the Warsaw Stock |
| 59 – 301 | Exchange) |
| (postal code) | LUBIN |
| M. Skłodowskiej – Curie | (city) |
| (street) | 48 |
| (48 76) 74 78 200 | (number) |
| (telephone) | (48 76) 74 78 500 |
| [email protected] | (fax) |
| (e-mail) | www.kghm.com |
| 692–000–00-13 | (website address) |
| (NIP) | 390021764 |
| (REGON) |
Deloitte Polska Spółka z ograniczoną odpowiedzialnością Sp. k. (entity entitled to audit financial statements)
| in PLN mn | in EUR mn | |||||
|---|---|---|---|---|---|---|
| amended | amended | |||||
| 1st half of 2017 | 1st half of 2016 | 1st half of 2017 | 1st half of 2016 | |||
| I. | Sales revenue | 9 713 | 8 456 | 2 287 | 1 930 | |
| II. | Profit on sales | 1 877 | 1 118 | 442 | 255 | |
| III. | Profit before income tax | 1 649 | 683 | 388 | 156 | |
| IV. | Profit for the period | 1 054 | 298 | 248 | 68 | |
| V. | Profit for the period attributable to shareholders of the Parent Entity |
1 051 | 296 | 247 | 68 | |
| VI. | Profit for the period attributable to non-controlling interest | 3 | 2 | 1 | - | |
| VII. | Other comprehensive net income | 333 | 61 | 78 | 14 | |
| VIII. | Total comprehensive income | 1 387 | 359 | 326 | 82 | |
| IX. | Total comprehensive income attributable to the shareholders of the Parent Entity |
1 390 | 345 | 327 | 79 | |
| X. | Total comprehensive income attributable to non-controlling interest |
( 3) | 14 | ( 1) | 3 | |
| XI. | Number of shares issued (million) | 200 | 200 | 200 | 200 | |
| XII. | Earnings per ordinary share (in PLN/EUR) attributable to the shareholders of the Parent Entity |
5.26 | 1.48 | 1.24 | 0.34 | |
| XIII. | Net cash generated from operating activities | 1 192 | 1 331 | 281 | 304 | |
| XIV. | Net cash used in investing activities | ( 1 447) | ( 2 051) | ( 341) | ( 468) | |
| XV. | Net cash generated from/(used in) financing activities | ( 164) | 938 | ( 39) | 214 | |
| XVI. | Total net cash flow | ( 419) | 218 | ( 99) | 50 | |
| amended | amended | amended | amended | |||
| 1st half of 2017 | 2016 | 1st half of 2017 | 2016 | |||
| XVII. | Non-current assets | 26 728 | 27 202 | 6 323 | 6 149 | |
| XVIII. | Current assets | 6 773 | 6 240 | 1 603 | 1 410 | |
| XIX. | Total assets | 33 501 | 33 442 | 7 926 | 7 559 | |
| XX. | Non-current liabilities | 10 483 | 11 665 | 2 480 | 2 637 | |
| XXI. | Current liabilities | 5 919 | 5 866 | 1 400 | 1 326 | |
| XXII. | Equity | 17 099 | 15 911 | 4 046 | 3 596 | |
| XXIII. | Equity attributable to shareholders of the Parent Entity | 16 963 | 15 772 | 4 014 | 3 565 | |
| XXIV. | Equity attributable to non-controlling interest | 136 | 139 | 32 | 31 |
| in PLN mn | in EUR mn | ||||
|---|---|---|---|---|---|
| 1st half of 2017 | 1st half of 2016 | 1st half of 2017 | 1st half of 2016 | ||
| I. | Sales revenue | 7 701 | 6 540 | 1 813 | 1 493 |
| II. | Profit on sales | 1 735 | 1 012 | 408 | 231 |
| III. | Profit before income tax | 1 829 | 1 032 | 431 | 236 |
| IV. | Profit for the period | 1 310 | 668 | 308 | 152 |
| V. | Other comprehensive net income | 140 | ( 47) | 33 | ( 11) |
| VI. | Total comprehensive income | 1 450 | 621 | 341 | 141 |
| VII. | Number of shares issued (million) | 200 | 200 | 200 | 200 |
| VIII. | Earnings per ordinary share (in PLN/EUR) | 6.55 | 3.34 | 1.54 | 0.76 |
| IX. | Net cash generated from operating activities | 800 | 1 042 | 188 | 238 |
| X. | Net cash used in investing activities | ( 1 226) | ( 1 797) | ( 289) | ( 410) |
| XI. | Net cash generated from financing activities | 87 | 961 | 20 | 219 |
| XII. | Total net cash flow | ( 339) | 206 | ( 81) | 47 |
| 1st half of 2017 | 2016 | 1st half of 2017 | 2016 | ||
| XIII. | Non-current assets | 25 458 | 25 594 | 6 023 | 5 785 |
| XIV. | Current assets | 5 270 | 4 506 | 1 247 | 1 019 |
| XV. | Total assets | 30 728 | 30 100 | 7 270 | 6 804 |
| XVI. | Non-current liabilities | 8 358 | 9 245 | 1 978 | 2 090 |
| XVII. | Current liabilities | 5 220 | 4 955 | 1 235 | 1 120 |
| XVIII. | Equity | 17 150 | 15 900 | 4 057 | 3 594 |
AUDITOR'S REVIEW REPORT ON THE HALF-YEAR CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Lubin, November 2017
Deloitte Polska Spółka z ograniczoną odpowiedzialnością Sp. k. z siedzibą w Warszawie Al. Jana Pawła II 22 00-133 Warszawa Polska
Tel.: +48 22 511 08 11, 511 08 02 Fax: +48 22 511 08 13 www.deloitte.com/pl
We have reviewed the accompanying amended half-year condensed consolidated financial statements of the KGHM Polska Miedź S.A. Capital Group (hereinafter: the "Capital Group") for which KGHM Polska Miedź S.A. with the registered office in Lubin, at ul. Marii Skłodowskiej-Curie 48 is the parent (hereinafter: the "Parent Company"), comprising the half-year consolidated statement of profit or loss prepared for the period from 1 January to 30 June 2017, the half-year consolidated statement of comprehensive income for the period from 1 January to 30 June 2017, the half-year consolidated statement of cash flows for the period from 1 January to 30 June 2017, the half-year consolidated statement of financial position prepared as at 30 June 2017, the half-year consolidated statement of changes in equity for the period from 1 January to 30 June 2017 and notes comprising a summary of significant accounting policies and other explanatory information.
On 16 August 2017, we issued a report from the review of half-year condensed consolidated financial statements of the KGHM Polska Miedź S.A. Capital Group prepared on 16 August 2017. The Management Board of the Parent Company introduced changes to the half-year condensed consolidated financial statements prepared on 16 August 2017 and presented to us the accompanying amended condensed consolidated financial statements prepared on 9 November 2017. The financial statements were amended following an adjustment of an assessment regarding determination of the functional currency of Future 1 Sp. z o.o., a subsidiary. Effects of the above change on the half-year condensed consolidated financial statements have been presented in Note 1.4 thereto.
Management Board and Supervisory Board of the Parent Company are responsible for the preparation and fair presentation of these half-year condensed consolidated financial statements in accordance with the International Financial Reporting Standards as adopted by the European Union with respect to interim financial reporting (IAS 34). Our responsibility is to express a conclusion on these half-year condensed consolidated financial statements based on our review.
We conducted our review in accordance with National Auditing Standard 2410 in line with the wording of the International Standard on Review Engagements 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" adopted by Resolution No. 2783/52/2015 of the National Council of Statutory Auditors of 10 February 2015 as amended.
A review of interim financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion on these interim condensed consolidated/ financial statements.
Based on the review, nothing has come to our attention that causes us to believe that the accompanying amended half-year condensed consolidated financial statements were not prepared, in all material respects, in accordance with IAS 34 "Interim Financial Reporting".
This report supersedes the report on the review of half-year condensed consolidated financial statements of the KGHM Polska Miedź S.A. Capital Group for the period from 1 January to 30 June 2017, issued on 16 August 2017.
On behalf of Deloitte Polska Spółka z ograniczoną odpowiedzialnością Sp. k. - entity authorized to audit financial statements entered under number 73 on the list kept by the National Council of Statutory Auditors:
Adrian Karaś Key certified auditor No. 12194
Warsaw, 9 November 2017
The above review report is a translation from the original Polish version. In case of any discrepancies between the Polish and English version, the Polish version shall prevail.
AUDITOR'S REVIEW REPORT ON THE HALF-YEAR CONDENSED FINANCIAL STATEMENTS
Lubin, November 2017
Deloitte Polska Spółka z ograniczoną odpowiedzialnością Sp. k. z siedzibą w Warszawie Al. Jana Pawła II 22 00-133 Warszawa Polska
Tel.: +48 22 511 08 11, 511 08 02 Fax: +48 22 511 08 13 www.deloitte.com/pl
We have reviewed the accompanying half-year condensed financial statements of KGHM Polska Miedź S.A. (hereinafter: "the Company") with its registered office in Lubin, Marii Skłodowskiej-Curie 48, including half-year statement of profit or loss for the period from 1 January 2017 to 30 June 2017, half-year statement of comprehensive income for the period from 1 January 2017 to 30 June 2017, half-year statement of cash flows for the period from 1 January 2017 to 30 June 2017, half-year statement of financial position as at 30 June 2017, half-year statement of changes in equity for the period from 1 January 2017 to 30 June 2017 and notes comprising a summary of significant accounting policies and other explanatory information.
Management Board and Supervisory Board of the Company are responsible for the preparation and fair presentation of these half-year condensed financial statements in accordance with the International Financial Reporting Standards and the related interpretations published in the form of European Commission regulations. Our responsibility is to express a conclusion on this half-year financial information based on our review.
We conducted our review in accordance with National Auditing Standard 2410 in line with the wording of the International Standard on Review Engagements 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" adopted by Resolution No. 2783/52/2015 of the National Council of Statutory Auditors of 10 February 2015 as amended. A review of half-year financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.
A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying half-year condensed financial statements do not give, in all material respects, a true and fair view of the financial position of the Company as at 30 June 2017, and of its financial performance and its cash flows for the 6-month period then ended in accordance with the International Financial Reporting Standards and the related interpretations published in the form of European Commission regulations.
Adrian Karaś Key certified auditor conducting the review No. 12194
On behalf of Deloitte Polska Spółka z ograniczoną odpowiedzialnością Sp. k. – entity authorized to audit financial statements entered under number 73 on the list kept by the National Council of Statutory Auditors:
Adrian Karaś – Vice-President of the Management Board of Deloitte Polska Sp. z o.o. – which is the General Partner of Deloitte Polska Spółka z ograniczoną odpowiedzialnością Sp. k.
Warsaw, 16th of August 2017
The above review report is a translation from the original Polish version. In case of any discrepancies between the Polish and English version, the Polish version shall prevail.
DECLARATIONS BY THE MANAGEMENT BOARD
Lubin, November 2017
The Management Board of KGHM Polska Miedź S.A. declares that according to its best judgement:
amended half-year condensed consolidated financial statements for the first half of 2017 and comparative data have been prepared in accordance with accounting principles currently in force, and give a true, fair and clear view of the financial position of the KGHM Polska Miedź S.A. Group and the profit for the period of the Group,
half-year condensed financial statements of KGHM Polska Miedź S.A. for the first half of 2017 and comparative data have been prepared in accordance with accounting principles currently in force, and give a true, fair and clear view of the financial position of KGHM Polska Miedź S.A. and the profit for the period of KGHM Polska Miedź S.A.,
the Management Board's amended report on the activities of the Group in the first half of 2017 presents a true picture of the development and achievements, as well as the condition, of the KGHM Polska Miedź S.A. Group, including a description of the basic exposures and risks.
The entity entitled to audit financial statements, and which has reviewed the half-year condensed consolidated financial statements and the half-year condensed financial statements of KGHM Polska Miedź S.A., was selected in compliance with legal provisions. This entity, as well as the certified auditors who have carried out this review, have met the conditions for issuing impartial and independent reports on their review of half-year condensed consolidated financial statements as well as of the half-year condensed financial statements of KGHM Polska Miedź S.A., in compliance with appropriate legal provisions and professional standards.
| SIGNATURES OF ALL MEMBERS OF THE MANAGEMENT BOARD | |||||
|---|---|---|---|---|---|
| Date First, Last Name Position / Function Signature |
|||||
| 09 November 2017 | Radosław Domagalski-Łabędzki |
President of the Management Board |
|||
| 09 November 2017 | Ryszard Jaśkowski | Vice President of the Management Board |
|||
| 09 November 2017 | Michał Jezioro | Vice President of the Management Board |
|||
| 09 November 2017 | Rafał Pawełczak | Vice President of the Management Board |
|||
| 09 November 2017 | Stefan Świątkowski | Vice President of the Management Board |
| SIGNATURE OF PERSON RESPONSIBLE FOR ACCOUNTING | ||||
|---|---|---|---|---|
| Date | First, Last Name | Position / Function | Signature | |
| 09 November 2017 | Łukasz Stelmach | Executive Director of Accounting Services Center Chief Accountant of KGHM Polska Miedź S.A |
Lubin, November 2017
| Amended half-year condensed consolidated financial statements 4 | |
|---|---|
| HALF-YEAR CONSOLIDATED STATEMENT OF PROFIT OR LOSS 4 | |
| HALF-YEAR CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 4 | |
| HALF-YEAR CONSOLIDATED STATEMENT OF CASH FLOWS 5 | |
| HALF-YEAR CONSOLIDATED STATEMENT OF FINANCIAL POSITION 6 | |
| HALF-YEAR CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 7 | |
| Part 1 – General information 8 | |
| Note 1.1 Corporate information 8 | |
| Note 1.2 Structure of the KGHM Polska Miedź S.A. Group as at 30 June 2017 9 | |
| Note 1.3 Exchange rates applied 11 | |
| Note 1.4 Accounting policies and the impact of new and amended standards and interpretations 11 | |
| Note 1.5 Analysis of assumptions adopted for impairment testing as at 31 December 2016 12 | |
| Part 2 - Information on segments and revenues 13 | |
| Note 2.1 Operating segments 13 | |
| Note 2.2 Financial results of reporting segments 16 | |
| Note 2.3 External sales revenue of the Group – breakdown by products 19 | |
| Note 2.4 External sales revenue of the Group – geographical breakdown reflecting the location of end clients 20 | |
| Note 2.5 Main customers 20 | |
| Note 2.6 Non-current assets – geographical breakdown 20 | |
| Part 3 – Explanatory notes to the statement of profit or loss 21 | |
| Note 3.1 Expenses by nature 21 | |
| Note 3.2 Other operating income and (costs) 21 | |
| Note 3.3 Finance income and (costs) 21 | |
| Part 4 – Other explanatory notes 22 | |
| Note 4.1 Information on property, plant and equipment and intangible assets 22 | |
| Note 4.2 Involvement in joint ventures 22 | |
| Note 4.3 Financial instruments 23 | |
| Note 4.4 Commodity, currency and interest rate risk management 24 | |
| Note 4.5 Liquidity risk and capital management 30 | |
| Note 4.6 Employee benefits liabilities 32 | |
| Note 4.7 Provisions for decommissioning costs of mines and other technological facilities 32 | |
| Note 4.8 Related party transactions 33 | |
| Note 4.9 Assets and liabilities not recognised in the statement of financial position 34 | |
| Note 4.10 Changes in working capital 35 | |
| Part 5 – Additional information to the consolidated half-year report 36 | |
| Note 5.1 Effects of changes in the organisational structure of the KGHM Polska Miedź S.A. Group 36 | |
| Note 5.2 Seasonal or cyclical activities 36 | |
| Note 5.3 Information on the issuance, redemption and repayment of debt and equity securities 36 | |
| Note 5.4 Information related to a paid (declared) dividend, total and per share 36 | |
| Note 5.5 Subsequent events after the reporting period 36 | |
| Part 6 – Quarterly financial information of the Group 38 | |
| INTERIM CONSOLIDATED STATEMENT OF PROFIT OR LOSS 38 | |
| Note 6.1 Expenses by nature 39 | |
| Note 6.2 Other operating income and (costs) 39 | |
| Note 6.3 Finance income and (costs) 40 | |
| Half-year condensed financial statements of KGHM Polska Miedź S.A 42 | |
| HALF-YEAR STATEMENT OF PROFIT OR LOSS 42 | |
| HALF-YEAR STATEMENT OF COMPREHENSIVE INCOME 42 | |
| HALF-YEAR STATEMENT OF CASH FLOWS 43 | |
| HALF-YEAR STATEMENT OF FINANCIAL POSITION 44 | |
| HALF-YEAR STATEMENT OF CHANGES IN EQUITY 45 | |
| Part 1 – General information 46 | |
| Part 2 – Explanatory notes to the statement of profit or loss 47 | |
| Note 2.1 Expenses by nature 47 | |
| Note 2.2 Other operating income and (costs) 47 | |
| Note 2.3 Finance income and (costs) 48 | |
| Part 3 – Other explanatory notes 49 | |
| Note 3.1 Information on property, plant and equipment and intangible assets 49 | |
| Note 3.2 Financial instruments 50 | |
| Note 3.3 Net debt 51 | |
| Note 3.4 Employee benefits liabilities 51 | |
| Note 3.5 Provisions for decommissioning costs of mines and other technological facilities 52 | |
| Note 3.6 Related party transactions 52 | |
| Note 3.7 Assets and liabilities not recognised in the statement of financial position 53 | |
| Note 3.8 Changes in working capital 54 |
| Part 4 – Quarterly financial information of KGHM Polska Miedź S.A. 55 | |
|---|---|
| INTERIM STATEMENT OF PROFIT OR LOSS 55 | |
| Note 4.1 Expenses by nature 56 | |
| Note 4.2 Other operating income and (costs) 56 | |
| Note 4.3 Finance income and (costs) 57 |
| amended | |||
|---|---|---|---|
| 1st half of 2017 | 1st half of 2016 | ||
| Note 2.3 | Sales revenue | 9 713 | 8 456 |
| Note 3.1 | Cost of sales | (7 215) | (6 704) |
| Gross profit | 2 498 | 1 752 | |
| Note 3.1 | Selling costs and administrative expenses | ( 621) | ( 634) |
| Profit on sales | 1 877 | 1 118 | |
| Share of losses of joint ventures accounted for using the equity method | ( 215) | ( 476) | |
| Interest income on loans granted to joint ventures | 161 | 306 | |
| Profit or loss on involvement in joint ventures | ( 54) | ( 170) | |
| Note 3.2 | Other operating income and (costs) | ( 858) | ( 106) |
| Note 3.3 | Finance income and (costs) | 684 | ( 159) |
| Profit before income tax | 1 649 | 683 | |
| Income tax expense | ( 595) | ( 385) | |
| PROFIT FOR THE PERIOD | 1 054 | 298 | |
| Profit for the period attributable to: | |||
| Shareholders of the Parent Entity | 1 051 | 296 | |
| Non-controlling interest | 3 | 2 | |
| Weighted average number of ordinary shares (million) | 200 | 200 | |
| Basic/diluted earnings per share (in PLN) | 5.26 | 1.48 |
| amended 1st half of 2017 |
1st half of 2016 | |
|---|---|---|
| Profit for the period | 1 054 | 298 |
| Measurement of hedging instruments net of the tax effect | 173 | ( 19) |
| Measurement of available-for-sale financial assets net of the tax effect | 110 | 19 |
| Exchange differences from the translation of statements of operations with a functional currency other than PLN |
197 | 134 |
| Other comprehensive income which will be reclassified to profit or loss | 480 | 134 |
| Actuarial losses net of the tax effect | ( 147) | ( 73) |
| Other comprehensive income, which will not be reclassified to profit or loss | ( 147) | ( 73) |
| Total other comprehensive net income | 333 | 61 |
| TOTAL COMPREHENSIVE INCOME | 1 387 | 359 |
| Total comprehensive income attributable to: | ||
| Shareholders of the Parent Entity | 1 390 | 345 |
| Non-controlling interest | ( 3) | 14 |
| amended | |||
|---|---|---|---|
| 1st half of 2017 | 1st half of 2016 | ||
| Cash flow from operating activities | |||
| Profit before income tax | 1 649 | 683 | |
| Depreciation/amortisation recognised in profit or loss | 772 | 810 | |
| Share of losses of joint ventures accounted for using the equity method | 215 | 476 | |
| Interest on loans granted to joint ventures | ( 161) | ( 306) | |
| Interest and other costs of borrowings | 78 | 59 | |
| Impairment losses on non-current assets | 1 | 66 | |
| Exchange differences, of which: | 173 | ( 92) | |
| from investment activities and cash | 988 | 162 | |
| from financing activities | ( 815) | ( 70) | |
| Change in other receivables and liabilities | ( 203) | ( 149) | |
| Change in assets/liabilities due to derivatives | ( 86) | 118 | |
| Other adjustments to profit before income tax | ( 6) | 32 | |
| Exclusions of income and costs, total | 783 | 1 014 | |
| Income tax paid | ( 703) | ( 127) | |
| Note 4.10 | Changes in working capital | ( 537) | ( 239) |
| Net cash generated from operating activities | 1 192 | 1 331 | |
| Cash flow from investing activities | |||
| Expenditures on mining and metallurgical assets | (1 111) | (1 680) | |
| Expenditures on other property, plant and equipment and intangible assets | ( 97) | ( 106) | |
| Acquisition of newly-issued shares of a joint venture | ( 206) | ( 238) | |
| Other expenses | ( 55) | ( 43) | |
| Total expenses | (1 469) | (2 067) | |
| Proceeds | 22 | 16 | |
| Net cash used in investing activities | (1 447) | (2 051) | |
| Cash flow from financing activities | |||
| Proceeds from borrowings | 1 447 | 1 980 | |
| Other proceeds | 2 | 18 | |
| Total proceeds | 1 449 | 1 998 | |
| Repayments of borrowings | (1 532) | ( 996) | |
| Interest paid and other costs of borrowings | ( 81) | ( 55) | |
| Other payments | - | ( 9) | |
| Total expenses | (1 613) | (1 060) | |
| Net cash generated from/(used in) financing activities | ( 164) | 938 | |
| TOTAL NET CASH FLOW | ( 419) | 218 | |
| Cash and cash equivalents at beginning of the period | 860 | 461 | |
| Exchange gains/(losses) on cash and cash equivalents | 5 | 19 | |
| Cash and cash equivalents at end of the period | 446 | 698 |
| amended 1st half of 2017 |
amended 2016 |
||
|---|---|---|---|
| ASSETS | |||
| Mining and metallurgical property, plant and equipment | 15 359 | 15 217 | |
| Mining and metallurgical intangible assets | 2 309 | 2 474 | |
| Mining and metallurgical property, plant and equipment and intangible assets | 17 668 | 17 691 | |
| Other property, plant and equipment | 2 599 | 2 591 | |
| Other intangible assets | 202 | 208 | |
| Other property, plant and equipment and intangible assets | 2 801 | 2 799 | |
| Joint ventures accounted for using the equity method | 26 | 27 | |
| Loans granted to joint ventures | 3 978 | 4 313 | |
| Note 4.2 | Total involvement in joint ventures | 4 004 | 4 340 |
| Derivatives | 137 | 237 | |
| Other financial instruments measured at fair value | 712 | 577 | |
| Other financial assets | 916 | 930 | |
| Note 4.3 | Financial instruments, total | 1 765 | 1 744 |
| Deferred tax assets | 372 | 511 | |
| Other non-financial assets | 118 | 117 | |
| Non-current assets | 26 728 | 27 202 | |
| Inventories | 4 512 | 3 497 | |
| Note 4.3 | Trade receivables | 1 097 | 1 292 |
| Tax assets | 228 | 267 | |
| Note 4.3 | Derivatives | 101 | 72 |
| Other assets | 389 | 252 | |
| Note 4.3 | Cash and cash equivalents | 446 | 860 |
| Current assets | 6 773 | 6 240 | |
| 33 501 | 33 442 | ||
| EQUITY AND LIABILITIES | |||
| Share capital | 2 000 | 2 000 | |
| Other reserves from measurement of financial instruments | 100 | ( 183) | |
| Accumulated other comprehensive income | 2 272 | 2 216 | |
| Retained earnings | 12 591 | 11 739 | |
| Equity attributable to shareholders of the Parent Entity | 16 963 | 15 772 | |
| Equity attributable to non-controlling interest | 136 | 139 | |
| Equity | 17 099 | 15 911 | |
| Note 4.3 | Borrowings | 5 493 | 6 539 |
| Note 4.3 | Derivatives | 118 | 256 |
| Note 4.6 | Employee benefits liabilities | 2 071 | 1 860 |
| Provisions for decommissioning costs of mines and other technological facilities |
1 474 | 1 487 | |
| Deferred tax liabilities | 540 | 563 | |
| Other liabilities | 787 | 960 | |
| Non-current liabilities | 10 483 | 11 665 | |
| Note 4.3 | Borrowings | 1 641 | 1 559 |
| Note 4.3 | Derivatives | 35 | 215 |
| Note 4.3 | Trade payables | 1 613 | 1 433 |
| Note 4.6 | Employee benefits liabilities | 754 | 787 |
| Tax liabilities | 605 | 786 | |
| Other liabilities | 1 271 | 1 086 | |
| Current liabilities | 5 919 | 5 866 | |
| Non-current and current liabilities | 16 402 | 17 531 | |
| 33 501 | 33 442 |
| Equity attributable to shareholders of the Parent Entity | ||||||||
|---|---|---|---|---|---|---|---|---|
| Share capital | Other reserves from measurement of financial instruments |
Accumulated other comprehensive income |
Retained earnings |
Total | Equity attributable to non-controlling interest |
Total equity | ||
| As at 1 January 2016 | 2 000 | ( 64) | 1 868 | 16 407 | 20 211 | 203 | 20 414 | |
| Dividend | - | - | - | ( 300) | ( 300) | - | ( 300) | |
| Transactions with non-controlling interest | - | - | - | 2 | 2 | 1 | 3 | |
| Transactions with owners | - | - | - | ( 298) | ( 298) | 1 | ( 297) | |
| Profit for the period | - | - | - | 296 | 296 | 2 | 298 | |
| Other comprehensive income | - | - | 49 | - | 49 | 12 | 61 | |
| Total comprehensive income | - | - | 49 | 296 | 345 | 14 | 359 | |
| As at 30 June 2016 | 2 000 | ( 64) | 1 917 | 16 405 | 20 258 | 218 | 20 476 | |
| As at 1 January 2017 - amended | 2 000 | ( 183) | 2 216 | 11 739 | 15 772 | 139 | 15 911 | |
| Note 5.4 | Dividend | - | - | - | ( 200) | ( 200) | - | ( 200) |
| Transactions with non-controlling interest | - | - | - | 1 | 1 | - | 1 | |
| Transactions with owners | - | - | - | ( 199) | ( 199) | - | ( 199) | |
| Profit for the period | - | - | - | 1 051 | 1 051 | 3 | 1 054 |
Other comprehensive income - 283 56 - 339 ( 6) 333
Total comprehensive income - 283 56 1 051 1 390 ( 3) 1 387 As at 30 June 2017 - amended 2 000 100 2 272 12 591 16 963 136 17 099
KGHM Polska Miedź S.A. ("the Parent Entity") with its registered office in Lubin at 48 M.Skłodowskiej-Curie Street is a joint stock company registered at the Regional Court for Wrocław Fabryczna, Section IX (Economic) of the National Court Register, entry no. KRS 23302, on the territory of the Republic of Poland.
KGHM Polska Miedź S.A. has a multi-divisional organisational structure, comprised of a Head Office and 10 divisions: 3 mines (Lubin Mine Division, Polkowice-Sieroszowice Mine Division, Rudna Mine Division), 3 metallurgical plants (Głogów Smelter/Refinery, Legnica Smelter/Refinery, Cedynia Wire Rod Division), the Concentrator Division, the Tailings Division, the Mine-Smelter Emergency Rescue Division and the Data Center Division.
The shares of KGHM Polska Miedź S.A. are listed on the Warsaw Stock Exchange.
The Parent Entity's principal activities include:
The business activities of the Group include:
The KGHM Polska Miedź S.A. Group carries out exploration and mining of copper, nickel and precious metals based on concessions for Polish deposits given to KGHM Polska Miedź S.A., and also based on legal titles held by the KGHM INTERNATIONAL LTD. Group for the exploration for and mining of these resources in the USA, Canada and Chile.
In the current half-year, KGHM Polska Miedź S.A. consolidated 72 subsidiaries and used the equity method to account for the shares of three joint ventures (Sierra Gorda S.C.M., "Elektrownia Blachownia Nowa" sp. z o.o. in liquidation and NANO CARBON Sp. z o.o.).
The percentage share represents the total share of the Group.
The following exchange rates were applied in the conversion of selected financial data in EUR:
*the rates represent the arithmetic average of current average exchange rates announced by the NBP on the last day of each month during the period from January to June respectively of 2017 and 2016.
The presented half-year report is an amendment of a half-year report that was published on 17 August 2017, and in which the consolidated financial statements and the Management Board's report on the activities of the Group in the first half of 2017 were amended pursuant to regulatory filing No. 28/2017 dated 27 October 2017.
The following half-year report includes:
The amended consolidated financial statements as at 30 June 2017 were re-reviewed by a certified auditor, and which submitted his report on re-review on 9 November 2017.
Due to the fact that changes made in the half-year consolidated financial statements have no impact on the half-year separate financial statements of KGHM Polska Miedź S.A., the amended half-year report for the first half of 2017 (PSr 2017) includes the report on review of the half-year financial statements of KGHM Polska Miedź S.A. dated 16 August 2017.
The condensed consolidated financial report for the period from 1 January 2017 to 30 June 2017 was prepared in accordance with IAS 34 Interim Financial Reporting as approved by the European Union and for a full understanding of the financial position and operating results of KGHM Polska Miedź S.A. and the KGHM Polska Miedź S.A. Group, should be read jointly with the Annual report R 2016 and the Consolidated annual report RS 2016.
This half-year report's financial statements were prepared using the same accounting policies and valuation methods for the current and comparable periods and principles applied in annual financial statements (consolidated and separate), prepared as at 31 December 2016, with the exception of the change published in the regulatory filing No. 28/2017 dated 27 October 2017, the impact of which is presented below.
As a result of reassessment of the currency of the primary economic environment in which the subsidiary Future 1 Sp. z o.o. (Future 1) operates, the Parent Entity's Management Board decided to correct its judgment on the functional currency of Future 1 and to change it from the Polish zloty (PLN) to the US dollar (USD) for the purposes of the consolidated financial statements. The correction of the judgment is a result of taking the following events into account:
The change of judgment on the functional currency resulted in the correction of a settlement of exchange differences from the translation of statements of subsidiaries with USD as their functional currency, which were taken over by Future 1 as part of a cross-border merger, as well as recognising exchange differences arising from the recognition of Future 1's assets and liabilities in other comprehensive income, while before the correction of the judgment the exchange differences were recognised in other operating income and costs.
Below, we present in brief the impact of the aforementioned change on the consolidated financial statements:
The following amendments were approved for use after 1 January 2017 by the International Accounting Standards Board:
Up to the date of publication of these financial statements, the aforementioned amendments were not adopted for use by the European Union. Their application would not have an impact on the Group's accounting policy or on these consolidated financial statements.
In accordance with International Financial Reporting Standards, the Management Board of the Parent Entity conducted an analysis of eventual changes in key assumptions adopted for impairment testing of assets, conducted as at 31 December 2016, and their impact on the recoverable amount of assets as at the reporting date. The analysis concerned the following issues:
| Issue | Description |
|---|---|
| Macroeconomic assumptions – copper and silver price curves, exchange rates |
At the end of the first half of 2017, the Company analysed price fluctuations and concluded that price curves adopted for impairment testing are within the range of market forecasts. Currently assumed |
| Operating assumptions for individual Cash Generating Units | exchange rates are within the range of available market forecasts. |
| (CGUs) – production forecasts, mine lives, level of capital expenditures, C1 cost |
|
| KGHM INTERNATIONAL LTD. (CGU Robinson, CGU Sudbury, CGU Franke, CGU Carlota) |
In the reporting period, there were no changes in the long-term production forecasts, mine lives or significant changes in capital expenditures. Based on the forecast which takes into account the actual results achieved in the first half of 2017, it is assumed that the basic production and financial targets for 2017, which were adopted for testing, will be achieved. |
| CGU Sierra Gorda | In the reporting period, there were no changes in the long-term production forecasts, mine lives or significant changes in capital expenditures. Based on the actual results for the first half of 2017, it is assumed that Sierra Gorda will achieve results for 2017 in the amounts adopted for impairment testing as at 31 December 2016. |
The results of the conducted analysis confirmed that none of the factors that could have a significant impact on the change in the recoverable amount of assets occurred, and therefore there were no indicators necessitating an update of the tests for impairment conducted as at 31 December 2016.
The operating segments identified in the KGHM Polska Miedź S.A. Group reflect the structure of the Group, the manner in which the Group and its individual entities are managed and the regular way of reporting to the Parent Entity's Management Board.
As a result of the aggregation of operating segments and taking into account the criteria stipulated in IFRS 8, the following reporting segments are currently identified within the KGHM Polska Miedź S.A. Group:
| Reporting segment | Operating segments aggregated in a given reporting segment |
Indications of similarity of economic characteristics of segments, taken into account in aggregations |
|
|---|---|---|---|
| KGHM Polska Miedź S.A. | KGHM Polska Miedź S.A. | Not applicable (it is a single operating and reporting segment) |
|
| KGHM INTERNATIONAL LTD. | Companies of the KGHM INTERNATIONAL LTD. Group, in which the following mines, deposits or mining areas constitute operating segments: Sudbury Basin, Robinson, Carlota, Franke and Ajax. |
Operating segments within the KGHM INTERNATIONAL LTD. Group are located in North and South America. The Management Board analyses the results of the following operating segments: Sudbury Basin, Robinson, Carlota, Franke, Ajax and others. Moreover, it receives and analyses reports of the whole KGHM INTERNATIONAL LTD. Group. The operating segments are engaged in the exploration and mining of copper, molybdenum, silver, gold and nickel deposits. The operating segments were aggregated based on the similarity of long term margins achieved by individual segments, and the similarity of products, processes and production methods. |
|
| Sierra Gorda S.C.M. | Sierra Gorda S.C.M. (joint venture) | Not applicable (it is a single operating and reporting segment) |
|
| Other segments | This item includes other Group companies (every individual company is a separate operating segment). |
Aggregation was carried out as a result of not meeting the criteria necessitating the identification of a separate additional reporting segment. |
The following companies were not included in any of the aforementioned segments:
These companies do not conduct operating activities which could impact the results achieved by individual segments, and as a result their inclusion could distort the data presented in this part of the consolidated financial statements due to significant settlements with other Group companies.
Each of the segments KGHM Polska Miedź S.A., KGHM INTERNATIONAL LTD. and Sierra Gorda S.C.M. have their own Management Boards, which report the results of their business activities directly to the President of the Management Board of the Parent Entity.
The segment KGHM Polska Miedź S.A. is composed only of the Parent Entity, and the segment Sierra Gorda S.C.M. is composed only of the joint venture Sierra Gorda. Other companies of the KGHM Polska Miedź S.A. Group are presented below by segment: KGHM INTERNATIONAL LTD. and Other segments.
| THE SEGMENT KGHM INTERNATIONAL LTD. | ||||
|---|---|---|---|---|
| Location | Company | |||
| The United States of America | Carlota Copper Company, Carlota Holdings Company, DMC Mining Services Corporation, FNX Mining Company USA Inc., Robinson Holdings (USA) Ltd., Robinson Nevada Mining Company, Wendover Bulk Transhipment Company |
|||
| Chile | Aguas de la Sierra Limitada, Minera Carrizalillo Limitada, Minera y Exploraciones KGHM International SpA, Quadra FNX Holdings Chile Limitada, Sociedad Contractual Minera Franke |
|||
| Canada | KGHM INTERNATIONAL LTD., 0899196 B.C. Ltd., Centenario Holdings Ltd., DMC Mining Services Ltd., FNX Mining Company Inc., Franke Holdings Ltd., KGHM AJAX MINING INC., KGHMI HOLDINGS LTD., Quadra FNX Holdings Partnership, Sugarloaf Ranches Ltd. |
|||
| Greenland | Malmbjerg Molybdenum A/S | |||
| Mexico | Raise Boring Mining Services S.A. de C.V. | |||
| Luxembourg | Quadra FNX FFI S.à r.l. |
| OTHER SEGMENTS | ||||
|---|---|---|---|---|
| Type of activity | Company | |||
| Support of the core business | BIPROMET S.A., CBJ sp. z o.o., Energetyka sp. z o.o., INOVA Spółka z o.o., KGHM CUPRUM sp. z o.o. – CBR, KGHM ZANAM S.A., KGHM Metraco S.A., PeBeKa S.A., POL-MIEDŹ TRANS Sp. z o.o., WPEC w Legnicy S.A. |
|||
| Sanatorium-healing and hotel services | Interferie Medical SPA Sp. z o.o., INTERFERIE S.A., Uzdrowiska Kłodzkie S.A. - Grupa PGU, Uzdrowisko Cieplice Sp. z o.o. - Grupa PGU, Uzdrowisko Połczyn Grupa PGU S.A., Uzdrowisko Świeradów - Czerniawa Sp. z o.o. – Grupa PGU |
|||
| Investment funds, financing activities | Fundusz Hotele 01 Sp. z o.o., Fundusz Hotele 01 Sp. z o.o. S.K.A., KGHM TFI S.A., KGHM I FIZAN, KGHM IV FIZAN, KGHM V FIZAN, Polska Grupa Uzdrowisk Sp. z o.o. |
|||
| Other activities | CENTROZŁOM WROCŁAW S.A., CUPRUM Development sp. z o.o., CUPRUM Nieruchomości sp. z o.o., KGHM (SHANGHAI) COPPER TRADING CO., LTD., KGHM Kupfer AG, MERCUS Logistyka sp. z o.o., MIEDZIOWE CENTRUM ZDROWIA S.A., NITROERG S.A., NITROERG SERWIS Sp. z o.o., PeBeKa Canada Inc., PHU "Lubinpex" Sp. z o.o., PMT Linie Kolejowe Sp. z o.o., PMT Linie Kolejowe 2 Sp. z o.o., Staropolanka Sp. z o.o., WMN "ŁABĘDY" S.A., Zagłębie Lubin S.A., OOO ZANAM VOSTOK |
The Parent Entity and the KGHM INTERNATIONAL LTD. Group (a subgroup) have a fundamental impact on the assets and the generation of revenues in the KGHM Polska Miedź S.A. Group. The activities of KGHM Polska Miedź S.A. are concentrated on the mining industry in Poland, while those of the KGHM INTERNATIONAL LTD. Group are concentrated on the mining industry in the countries of North and South America. The profile of activities of the majority of the remaining subsidiaries of the KGHM Polska Miedź S.A. Group differs from the main profile of the Parent Entity's activities.
The Parent Entity's Management Board monitors the operating results of individual segments in order to make decisions on allocating the Group's resources and to assess the financial results achieved.
Financial data prepared for management reporting purposes is based on the same accounting policies as those applied when preparing the consolidated financial statements of the Group, while the financial data of individual reporting segments constitutes the amounts presented in appropriate financial statements prior to consolidation adjustments at the level of the KGHM Polska Miedź S.A. Group, i.e.:
Other segments – comprises aggregated data of individual subsidiaries after excluding transactions and balances between them.
The Management Board of the Parent Entity assesses a segment's performance based on adjusted EBITDA and the profit or loss for the period.
The Group defines adjusted EBITDA as profit/loss for the period pursuant to IFRS, excluding income tax (current and deferred), finance income and (costs), other operating income and costs, the share of losses of joint ventures accounted for using the equity method, impairment losses on interest in a joint venture, depreciation/amortisation and impairment losses on property, plant and equipment included in the cost of sales, selling costs and administrative expenses. Adjusted EBITDA – as a financial indicator not defined by IFRSs – is not a standardised measure and therefore its method of calculation may vary between entities, and consequently the presentation and calculation of adjusted EBITDA applied by the Group may not be comparable to that applied by other market entities.
Unallocated assets and liabilities concern companies which have not been allocated to any segment. Assets which have not been allocated to the segments comprise cash, trade receivables and deferred tax assets. Liabilities which have not been allocated to the segments comprise trade liabilities and current corporate tax liabilities.
| 1st half of 2017 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Reconciliation items | ||||||||
| to consolidated data | ||||||||
| KGHM | KGHM | Sierra Gorda | Other | Elimination of data of the segment |
Consolidated financial |
|||
| Polska Miedź S.A. | INTERNATIONAL LTD. | S.C.M.* | segments | Sierra Gorda S.C.M | Adjustments**** | statements | ||
| Note 3.3 | Sales revenue | 7 701 | 1 181 | 868 | 3 093 | ( 868) | (2 262) | 9 713 |
| Inter-segment sales revenue | 144 | 49 | - | 2 101 | - | (2 294) | - | |
| External sales revenue | 7 557 | 1 132 | 868 | 992 | ( 868) | 32 | 9 713 | |
| Segment result | 1 310 | ( 467) | ( 320) | 97 | 320 | 114 | 1 054 | |
| Additional information on significant cost/revenue items of the segment |
||||||||
| Depreciation/amortisation recognised in profit or loss Share of losses of joint ventures accounted for |
( 496) | ( 163) | ( 198) | ( 119) | 198 | 6 | ( 772) | |
| using the equity method | - | ( 214) | - | - | - | ( 1) | ( 215) | |
| 1st half of 2017 | ||||||||
| Assets, including: | 30 728 | 8 434 | 8 409 | 5 211 | (8 409) | (10 872) | 33 501 | |
| Segment assets | 30 728 | 8 434 | 8 409 | 5 211 | (8 409) | (10 912) | 33 461 | |
| Joint ventures accounted for using the equity method | - | - | - | - | - | 26 | 26 | |
| Assets unallocated to segments | - | - | - | - | - | 14 | 14 | |
| Liabilities, including: | 13 578 | 15 412 | 11 787 | 1 800 | (11 787) | (14 388) | 16 402 | |
| Segments liabilities | 13 578 | 15 412 | 11 787 | 1 800 | (11 787) | (14 388) | 16 402 | |
| Liabilities unallocated to segments | - | - | - | - | - | - | - | |
| Other information | 1st half of 2017 | |||||||
| Cash expenditures on property, plant and equipment | ||||||||
| and intangible assets | 983 | 233 | 282 | 90 | ( 282) | ( 98) | 1 208 | |
| Production and cost data | 1st half of 2017 | |||||||
| Payable copper (kt) | 264.2 | 38.7 | 27.2 | |||||
| Molybdenum (million pounds) | - | 0.4 | 13.0 | |||||
| Silver (t) | 591.8 | 0.8 | 7.7 | |||||
| TPM (koz t) | 55.4 | 35.8 | 13.5 | |||||
| C1 cash cost of producing copper in concentrate (USD/lb)** | 1.33 | 2.02 | 1.74 | |||||
| Adjusted EBITDA | 2 231 | 264 | 195 | 173 | - | - | 2 863 | |
| EBITDA margin*** | 29% | 22% | 22% | 6% | - | - | 27% | |
* 55% of the Group's share in Sierra Gorda S.C.M.'s financial and production data.
** Unit cash cost of payable copper production, reflecting ore mining and processing costs, transport costs, the minerals extraction tax, administrative expenses during the mining phase and smelter treatment and refining charges (TC/RC) less by-product value.
*** Adjusted EBITDA to sales revenue. For the purposes of calculating the Group's EBITDA margin (27%), the consolidated sales revenue were increased by sales revenue of the segment Sierra Gorda S.C.M.
[2 863 / (9 713 + 868) * 100]
.
****Adjustments arise from consolidation eliminations and financial data of companies unallocated to any segment.
| 1st half of 2016 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Reconciliation items to consolidated data |
||||||||
| KGHM Polska Miedź S.A. |
KGHM INTERNATIONAL LTD. |
Sierra Gorda S.C.M.* |
Other segments |
Elimination of data of the segment Sierra Gorda S.C.M |
Adjustments**** | Consolidated financial statements |
||
| Note 3.3 | Sales revenue | 6 540 | 1 198 | 683 | 3 206 | ( 683) | (2 488) | 8 456 |
| Inter-segment sales revenue | 130 | 49 | 30 | 2 368 | ( 30) | (2 547) | - | |
| External sales revenue | 6 410 | 1 149 | 653 | 838 | ( 653) | 59 | 8 456 | |
| Segment result | 668 | ( 533) | ( 481) | ( 17) | 481 | 180 | 298 | |
| Additional information on significant cost/revenue items of the segment |
||||||||
| Depreciation/amortisation recognised in profit or loss Share of losses of joint ventures accounted for |
( 451) | ( 248) | ( 376) | ( 117) | 376 | 6 | ( 810) | |
| using the equity method | - | ( 476) | - | - | - | - | ( 476) | |
| 2016 | ||||||||
| Assets, including: | 30 100 | 9 472 | 9 185 | 5 249 | (9 185) | (11 379) | 33 442 | |
| Segment assets | 30 100 | 9 472 | 9 185 | 5 249 | (9 185) | (11 407) | 33 414 | |
| Joint ventures accounted for using the equity method | - | - | - | - | - | 27 | 27 | |
| Assets unallocated to segments | - | - | - | - | - | 1 | 1 | |
| Liabilities, including: | 14 200 | 16 853 | 12 880 | 1 943 | (12 880) | (15 465) | 17 531 | |
| Segments liabilities | 14 200 | 16 853 | 12 880 | 1 943 | (12 880) | (15 651) | 17 345 | |
| Liabilities unallocated to segments | - | - | - | - | - | 186 | 186 |
| Other information | 1st half of 2016 | ||||||
|---|---|---|---|---|---|---|---|
| Cash expenditures on property, plant and equipment and intangible assets |
1 431 | 303 | 351 | 96 | ( 351) | ( 44) | 1 786 |
| Production and cost data | 1st half of 2016 | ||||||
| Payable copper (kt) | 263.0 | 46.8 | 26.6 | ||||
| Molybdenum (million pounds) | - | 0.4 | 6.9 | ||||
| Silver (t) | 567.0 | 0.8 | 7.2 | ||||
| TPM (koz t) | 53.5 | 46.9 | 11.4 | ||||
| C1 cash cost of producing copper in concentrate (USD/lb)** | 1.33 | 1.53 | 1.75 | ||||
| Adjusted EBITDA | 1 463 | 272 | 154 | 173 | - | - | 2 062 |
| EBITDA margin*** | 22% | 23% | 23% | 5% | - | - | 23% |
* 55% of the Group's share in Sierra Gorda S.C.M.'s financial and production data.
** Unit cash cost of payable copper production, reflecting ore mining and processing costs, transport costs, the minerals extraction tax, administrative expenses during the mining phase and smelter treatment and refining charges (TC/RC) less by-product value.
*** Adjusted EBITDA to sales revenue. For the purposes of calculating the Group's EBITDA margin (23%), the consolidated sales revenue were increased by sales revenue of the segment Sierra Gorda S.C.M.
[2 062 / (8 456 + 683) * 100]
.
****Adjustments arise from consolidation eliminations and financial data of companies unallocated to any segment.
| Reconciliation of adjusted EBITDA | 1st half of 2017 | |||
|---|---|---|---|---|
| KGHM Polska Miedź S.A. |
KGHM INTERNATIONAL LTD. |
Sierra Gorda S.C.M.* |
Other segments |
|
| Profit/(loss) for the period | 1 310 | ( 467) | ( 320) | 97 |
| [-] Share of losses of joint ventures accounted for using the equity method |
- | ( 214) | - | - |
| [-] Current and deferred income tax | ( 519) | ( 63) | 97 | ( 20) |
| [-] Depreciation/amortisation recognised in profit or loss |
( 496) | ( 163) | ( 198) | ( 119) |
| [-] Other operating income/(costs) | ( 597) | 186 | ( 3) | 65 |
| [-] Finance income/(costs) | 691 | ( 477) | ( 411) | ( 2) |
| [=] EBITDA | 2 231 | 264 | 195 | 173 |
| [-] Recognition/reversal of impairment losses on non-current assets recognised in cost of sales, selling costs and administrative expenses |
- | - | - | - |
| Adjusted EBITDA | 2 231 | 264 | 195 | 173 |
| 1st half of 2017 | ||||
|---|---|---|---|---|
| Profit/(loss) on sales (EBIT) | 1 735 | 101 | ( 3) | 54 |
| [-] Depreciation/amortisation recognised in profit or loss |
( 496) | ( 163) | ( 198) | ( 119) |
| [=] EBITDA | 2 231 | 264 | 195 | 173 |
| [-] Recognition/reversal of impairment losses on non-current assets recognised in cost of |
- | - | - | - |
| sales, selling costs and administrative expenses |
||||
| [=] Adjusted EBITDA | 2 231 | 264 | 195 | 173 |
*55% share of the Group in the financial data of Sierra Gorda S.C.M.
| KGHM Polska Miedź S.A. |
KGHM INTERNATIONAL LTD. |
Sierra Gorda S.C.M.* |
Other segments |
|
|---|---|---|---|---|
| Profit/(loss) for the period | 668 | ( 533) | ( 481) | ( 17) |
| [-] Share of losses of joint ventures accounted for using the equity method |
- | ( 476) | - | - |
| [-] Current and deferred income tax | ( 364) | 21 | 170 | ( 24) |
| [-] Depreciation/amortisation recognised in profit or loss |
( 451) | ( 248) | ( 376) | ( 117) |
| [-] Other operating income/(costs) | 161 | 208 | ( 42) | ( 40) |
| [-] Finance costs | ( 141) | ( 310) | ( 387) | ( 9) |
| [=] EBITDA | 1 463 | 272 | 154 | 173 |
| [-] Recognition/reversal of impairment losses on non-current assets recognised in cost of sales, selling costs and administrative expenses |
- | - | - | - |
| Adjusted EBITDA | 1 463 | 272 | 154 | 173 |
| 1st half of 2016 | ||||
| Profit/(loss) on sales (EBIT) | 1 012 | 24 | ( 222) | 56 |
| [-] Depreciation/amortisation recognised in profit or loss |
( 451) | ( 248) | ( 376) | ( 117) |
| [=] EBITDA | 1 463 | 272 | 154 | 173 |
| [-] Recognition/reversal of impairment losses |
[=] Adjusted EBITDA 1 463 272 154 173
*55% share of the Group in the financial data of Sierra Gorda S.C.M.
expenses
on non-current assets recognised in cost of sales, selling costs and administrative
| 1st half of 2017 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Reconciliation items to consolidated data | ||||||||
| KGHM Polska Miedź S.A. |
KGHM INTERNATIONAL LTD. |
Sierra Gorda S.C.M.* | Other segments |
Elimination of data of the segment Sierra Gorda S.C.M. |
Consolidation adjustments |
Consolidated data |
||
| Copper | 5 720 | 830 | 627 | 4 | ( 627) | ( 12) | 6 542 | |
| Silver | 1 220 | 11 | 16 | - | ( 16) | - | 1 231 | |
| Gold | 288 | 80 | 65 | - | ( 65) | - | 368 | |
| Services | 71 | 231 | - | 917 | - | ( 676) | 543 | |
| Other | 402 | 130 | 228 | 2 172 | ( 228) | (1 574) | 1 130 | |
| TC/RC** | - | ( 101) | ( 68) | - | 68 | - | ( 101) | |
| TOTAL | 7 701 | 1 181 | 868 | 3 093 | ( 868) | (2 262) | 9 713 |
| KGHM Polska Miedź S.A. |
KGHM INTERNATIONAL LTD. |
Sierra Gorda S.C.M.* | Other segments |
Elimination of data of the segment Sierra Gorda S.C.M. |
Consolidation adjustments |
Consolidated data |
|
|---|---|---|---|---|---|---|---|
| Copper | 4 865 | 829 | 455 | 4 | ( 455) | ( 15) | 5 683 |
| Silver | 1 086 | 9 | 13 | - | ( 13) | - | 1 095 |
| Gold | 248 | 150 | 54 | - | ( 54) | - | 398 |
| Services | 45 | 249 | - | 1 104 | - | ( 871) | 527 |
| Other | 296 | 101 | 224 | 2 098 | ( 224) | (1 602) | 893 |
| TC/RC** | - | ( 140) | ( 63) | - | 63 | - | ( 140) |
| TOTAL | 6 540 | 1 198 | 683 | 3 206 | ( 683) | (2 488) | 8 456 |
* 55% of the Group's share in revenues of Sierra Gorda S.C.M.
** Smelter treatment and refining charges.
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Europe | ||
| Poland | 2 676 | 2 330 |
| Germany | 1 058 | 1 118 |
| The United Kingdom | 979 | 535 |
| Czechia | 762 | 617 |
| France | 559 | 333 |
| Switzerland | 375 | 251 |
| Hungary | 350 | 277 |
| Italy | 171 | 225 |
| Austria | 136 | 97 |
| Romania | 64 | 38 |
| Slovakia | 51 | 42 |
| Belgium | 6 | 46 |
| Other countries (dispersed sale) | 202 | 125 |
| North and South America | ||
| The United States of America | 663 | 850 |
| Canada | 357 | 353 |
| Chile | 49 | 51 |
| Other countries (dispersed sale) | - | 2 |
| Australia | ||
| Australia | 2 | 79 |
| Asia | ||
| China | 1 147 | 733 |
| Turkey | 71 | 63 |
| Japan | 6 | 3 |
| South Korea | 5 | 27 |
| Singapore | 3 | 95 |
| India | - | 159 |
| Other countries (dispersed sale) | 14 | 3 |
| Africa | 7 | 4 |
| TOTAL | 9 713 | 8 456 |
In the period from 1 January 2017 to 30 June 2017 and in the comparable period the revenues from no single contractor exceeded 10% of the sales revenue of the Group.
| 1st half of 2017 | 2016 | |
|---|---|---|
| Poland | 17 697 | 17 413 |
| Canada | 2 013 | 2 275 |
| The United States of America | 540 | 557 |
| Chile | 298 | 323 |
| TOTAL | 20 548 | 20 568 |
The following were also recognised in non-current assets: involvement in joint ventures accounted for using the equity method, derivatives, other financial instruments measured at fair value, other financial and non-financial assets and deferred tax assets.
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Depreciation of property, plant and equipment and amortisation of intangible assets | 833 | 829 |
| Employee benefits expenses | 2 408 | 2 306 |
| Materials and energy | 3 614 | 3 599 |
| External services | 1 049 | 1 029 |
| Minerals extraction tax | 871 | 606 |
| Other taxes and charges | 261 | 255 |
| Other costs | 114 | 107 |
| Total expenses by nature | 9 150 | 8 731 |
| Cost of merchandise and materials sold (+) | 293 | 212 |
| Change in inventories of finished goods and work in progress (+/-) | ( 845) | ( 799) |
| Cost of manufacturing products for internal use (-) | ( 762) | ( 806) |
| Total costs of sales, selling costs and administrative expenses, of which: | 7 836 | 7 338 |
| Cost of sales | 7 215 | 6 704 |
| Selling costs | 178 | 192 |
| Administrative expenses | 443 | 442 |
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Measurement and realisation of derivatives | 231 | 46 |
| Exchange differences on assets and liabilities other than borrowings | - | 110 |
| Other | 103 | 114 |
| Total other income | 334 | 270 |
| Measurement and realisation of derivatives | ( 157) | ( 215) |
| Impairment loss on available-for-sale assets | - | ( 57) |
| Exchange differences on assets and liabilities other than borrowings | ( 961) | - |
| Other | ( 74) | ( 104) |
| Total other costs | (1 192) | ( 376) |
| Other operating income and (costs) | ( 858) | ( 106) |
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Exchange differences on borrowings | 815 | - |
| Total finance income | 815 | - |
| Interest on borrowings | ( 53) | ( 31) |
| Exchange differences on borrowings | - | ( 70) |
| Losses on the measurement of derivatives | ( 27) | ( 10) |
| Other | ( 51) | ( 48) |
| Total finance costs | ( 131) | ( 159) |
| Finance income and (costs) | 684 | ( 159) |
Purchase of property, plant and equipment and intangible assets
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Purchase of property, plant and equipment | 1 030 | 1 449 |
| Purchase of intangible assets | 74 | 116 |
| 1st half of 2017 | 2016 | |
|---|---|---|
| Payables due to the purchase of property, plant and equipment and intangible | ||
| assets | 368 | 520 |
Capital commitments not recognised in the consolidated statement of financial position
| 1st half of 2017 | 2016 | |
|---|---|---|
| Purchase of property, plant and equipment | 2 585 | 2 420 |
| Purchase of intangible assets | 68 | 90 |
| Total capital commitments | 2 653 | 2 510 |
| Sierra Gorda S.C.M. |
Other | Sierra Gorda S.C.M. |
Other | |
|---|---|---|---|---|
| As at the beginning of the reporting period | - | 27 | 534 | 28 |
| Acquisition of shares | 206 | - | 671 | - |
| Share of losses of joint ventures accounted for using the equity method |
( 214) | ( 1) | (1 199) | ( 1) |
| Exchange differences from the translation of statements of operations with a functional currency other than PLN |
8 | - | ( 6) | - |
| As at the end of the reporting period | - | 26 | - | 27 |
| 1st half of 2017 | 2016 |
| Share of the Group (55%) in net losses of Sierra Gorda S.C.M., of which: |
( 320) | (6 015) |
|---|---|---|
| recognised in share of losses of joint ventures | ( 214) | (1 199) |
| not recognised in share of losses of joint ventures | ( 106) | (4 816) |
| As at the beginning of the reporting period 4 313 Accrued interest 161 Allowance for impairment of loans granted - Exchange differences from the translation of statements ( 496) of operations with a functional currency other than PLN As at the end of the reporting period 3 978 |
1st half of 2017 | 2016 |
|---|---|---|
| 7 504 | ||
| 633 | ||
| (4 394) | ||
| 570 | ||
| 4 313 |
1st half of 2017 2016
| 1st half of 2017 | 2016 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Categories of financial assets in accordance with IAS 39 |
Available for-sale |
At fair value through profit or loss |
Loans and financial receivables |
Hedging instruments |
Total | Available for-sale |
At fair value through profit or loss |
Loans and financial receivables |
Hedging instruments |
Total |
| Non-current | 712 | 14 | 4 894 | 123 | 5 743 | 577 | 41 | 5 243 | 196 | 6 057 |
| Loans granted to joint ventures | - | - | 3 978 | - | 3 978 | - | - | 4 313 | - | 4 313 |
| Derivatives | - | 14 | - | 123 | 137 | - | 41 | - | 196 | 237 |
| Other financial instruments measured at fair value |
712 | - | - | - | 712 | 577 | - | - | - | 577 |
| Other financial assets | - | - | 916 | - | 916 | - | - | 930 | - | 930 |
| Current | 57 | 4 | 1 669 | 97 | 1 827 | 56 | - | 2 295 | 72 | 2 423 |
| Trade receivables | - | - | 1 097 | - | 1 097 | - | - | 1 292 | - | 1 292 |
| Derivatives | - | 4 | - | 97 | 101 | - | - | - | 72 | 72 |
| Cash and cash equivalents | - | - | 446 | - | 446 | - | - | 860 | - | 860 |
| Other financial assets | 57 | - | 126 | - | 183 | 56 | - | 143 | - | 199 |
| Total | 769 | 18 | 6 563 | 220 | 7 570 | 633 | 41 | 7 538 | 268 | 8 480 |
| 1st half of 2017 | 2016 | |||||||||
| Categories of financial liabilities in accordance with IAS 39 |
At fair value through profit or loss |
At amortised cost |
Hedging instruments |
Total | At fair value through profit or loss |
At amortised cost |
Hedging instruments |
Total | ||
| Non-current | 104 | 5 696 | 14 | 5 814 | 129 | 5 538 | 1 347 | 7 014 | ||
| Borrowings | - | 5 493 | - | 5 493 | - | 5 319 | 1 220 | 6 539 | ||
| Derivatives | 104 | - | 14 | 118 | 129 | - | 127 | 256 | ||
| Other financial liabilities | - | 203 | - | 203 | - | 219 | - | 219 | ||
| Current | 31 | 3 578 | 4 | 3 613 | 31 | 3 084 | 218 | 3 333 | ||
| Borrowings | - | 1 641 | - | 1 641 | - | 1 525 | 34 | 1 559 | ||
| Derivatives | 31 | - | 4 | 35 | 31 | - | 184 | 215 | ||
| Trade payables | - | 1 613 | - | 1 613 | - | 1 433 | - | 1 433 | ||
| Other financial liabilities | - | 324 | - | 324 | - | 126 | - | 126 |
Total 135 9 274 18 9 427 160 8 622 1 565 10 347
| 1st half of 2017 | 2016 | |||
|---|---|---|---|---|
| Classes of financial instruments | level 1 | level 2 | level 1 | level 2 |
| Listed shares | 713 | - | 577 | - |
| Other financial assets | - | 58 | - | 58 |
| Derivatives, including: | - | 85 | - | ( 162) |
| Assets | - | 238 | - | 309 |
| Liabilities | - | ( 153) | - | ( 471) |
Investments in shares of listed companies (classified as available-for-sale financial assets) belong to level 1 of the fair value hierarchy. All other financial instruments of the Group are classified to level 2 of the fair value hierarchy. The manner and technique for measuring financial instruments to fair value have not changed in comparison to the manner and technique for measurement as at 31 December 2016.
There was no transfer in the Group of financial instruments between individual levels of the fair value hierarchy, in either the reporting or the comparable periods, nor was there any change in the classification of instruments as a result of a change in the purpose or use of these instruments.
In managing commodity, currency and interest rate risk, the scale and profile of activities of the Parent Entity and of the mining companies of the KGHM INTERNATIONAL LTD. Group is of the greatest significance for, and has the greatest impact on the results of the KGHM Polska Miedź S.A. Group.
The Parent Entity actively manages market risk by taking actions and making decisions in this regard within the context of the whole KGHM Polska Miedź S.A. Group's global exposure.
The primary technique used by the Group in market risk management are hedging strategies involving derivatives. Natural hedging is also used. The Parent Entity applies hedging transactions, as understood by hedge accounting.
The impact of derivatives and hedging transactions on the items in the statement of profit or loss of the Group and on the items in the statement of comprehensive income is presented below.
| Impact of derivatives and hedging transactions |
||
|---|---|---|
| Statement of profit or loss | 1st half of 2017 | 1st half of 2016 |
| Sales revenue | 4 | 6 |
| Other operating and finance income and costs: | 47 | (179) |
| On realisation of derivatives | 3 | (8) |
| On measurement of derivatives | 44 | (171) |
| Impact of derivatives on the financial result for the period | 51 | (173) |
| Statement of comprehensive income in the part concerning other comprehensive income |
||
| Impact of hedging transactions | 213 | (24) |
| Impact of measurement of hedging transactions (effective portion) | 217 | (18) |
| Reclassification to sales revenues due to realisation of a hedged item | (4) | (6) |
| TOTAL COMPREHENSIVE INCOME | 264 | (197) |
The management of market risk in the Parent Entity, and especially the management of the risk of changes in metals prices, exchange rates and interest rates, should be considered through an analysis of the hedging position together with the position being hedged (hedged position). A hedging position is understood as the Parent Entity's position in derivatives. A hedged position is comprised of highly probable, future cash flows (revenues from the physical sale of products).
The notional amount of copper price hedging strategies settled in the first half of 2017 represented approx. 26% of the total sales of this metal realised by the Parent Entity. Silver price hedging transactions represented approx. 8% of the total sales of this metal realised in the first half of 2017. Moreover, in the case of currency transactions, approx. 29% of total revenues from metals sales realised by the Parent Entity during the period were hedged.
In the first half of 2017 the Parent Entity implemented copper price hedging transactions with a total notional amount of 45 thousand tonnes and a hedging horizon falling from April 2017 to June 2018 (of which: 34.5 thousand tonnes for the period from July 2017 to June 2018). This hedging included the purchase of put options (Asian options).
In the first half of 2017 the Parent Entity implemented transactions on the currency market as part of the restructurisation of an open position hedging against a change in the USD/PLN exchange rate. Written call options for the period from May to December 2017 with a total notional amount of USD 360 million (entered into in 2014 as part of the purchased collartype options structures) were repurchased. The repurchase of these call options was financed by the sale of put options with a strike price of around USD/PLN 3.24 for the period from January 2018 to June 2019, i.e. for the period for which the Parent Entity held open collar strategies with a total notional amount of USD 780 million. Therefore, collar options strategies hedging revenues from sales in the period from January 2018 to June 2019 were transformed into seagull strategies.
With respect to managing currency risk, which arises from borrowings, the Parent Entity uses natural hedging by borrowing in currencies in which it has revenues. As at 30 June 2017, following their translation to PLN, the bank loans and the investment loan which were drawn in USD amounted to PLN 6 984 million (as at 31 December 2016: PLN 7 932 million).
In the first half of 2017 there were no derivative transactions implemented for the silver and interest rate markets.
As a result, as at 30 June 2017, the Parent Entity held a hedging position in derivatives for 97.5 thousand tonnes of copper (for the period from July 2017 to December 2018), 1.35 million ounces of silver (for the period from July 2017 to December 2017) as well as for planned revenues from sales of metals in the amount of USD 1 290 million (for the period from July 2017 to June 2019). Moreover, the Parent Entity held open derivatives transactions on the interest rate market for the years 2017-2020. In addition, natural hedging against interest rates risk included three instalments of the loan from the European Investment Bank, which were drawn based on a fixed interest rate (USD 300 million in 2014, USD 100 million in 2016 and USD 163 million in 2017). The first instalment of the loan granted by the EIB was designated in 2014 to hedge revenues from sales against the risk of changes in USD/PLN exchange rate for the period from October 2017 to October 2026. The Parent Entity ended the hedging relationship on 31 March 2017. Pursuant to IAS 39, cumulative losses related to a hedging instrument which are recognised directly in other comprehensive income in the period in which the hedge was effective are under a separate item in other comprehensive income until the planned transactions occur, i.e. until the loan's principal instalments are repaid in the period from October 2017 to October 2026.
Some of the Group's Polish companies managed the currency risk related to their core business by opening transactions in derivatives on the currency market. The table of open transactions of Polish companies as at 30 June 2017 is not presented, due to its immateriality for the Group.
The condensed tables of open transactions in derivatives held by the Parent Entity on the copper, silver, currency and interest rate markets are presented below. The hedged notional amounts of transactions on copper, silver and currency markets in the presented periods are allocated evenly on a monthly basis.
| Notional | Option strike price | Average | Effective | Hedge limited | Participation limited to |
||||
|---|---|---|---|---|---|---|---|---|---|
| Instrument | Sold put option |
Purchased put option |
Sold call option |
weighted premium |
hedge price | to | |||
| [tonnes] | [USD/t] | [USD/t] | [USD/t] | [USD/t] | [USD/t] | [USD/t] | [USD/t] | ||
| 3rd | Seagull | 10 500 | 4 200 | 5 400 | 7 200 | -230 | 5 170 | 4 200 | 7 200 |
| quarter | Put option | 10 500 | 5 800 | -245 | 5 555 | ||||
| quarter 4th |
Seagull | 10 500 | 4 200 | 5 400 | 7 200 | -230 | 5 170 | 4 200 | 7 200 |
| Put option | 15 000 | 5 800 | -247 | 5 553 | |||||
| TOTAL VII-XII 2017 | 46 500 | ||||||||
| half 1st |
Seagull | 21 000 | 4 200 | 5 400 | 7 200 | -230 | 5 170 | 4 200 | 7 200 |
| Put option | 9 000 | 5 800 | -250 | 5 550 | |||||
| half 2nd |
Seagull | 21 000 | 4 200 | 5 400 | 7 200 | -230 | 5 170 | 4 200 | 7 200 |
| TOTAL 2018 | 51 000 |
| SILVER MARKET | |||||||
|---|---|---|---|---|---|---|---|
| Notional | Option strike price | Average weighted | Effective hedge | Hedge | |||
| Sold put | Purchased | premium | price | limited to | |||
| Instrument | option | put option |
|||||
| [oz t million] |
[USD/oz t] | [USD/oz t] | [USD/oz t] | [USD/oz t] | [USD/oz t] | ||
| 2nd half | Put spread | 1.35 | 14.00 | 18.00 | -1.48 | 16.52 | 14.00 |
| TOTAL VII-XII 2017 | 1.35 |
| Instrument | Notional | Option strike price | Average Effective hedge weighted price premium |
Hedge limited to |
Participation limited to |
||||
|---|---|---|---|---|---|---|---|---|---|
| [million USD] |
Sold put option [USD/PLN] |
Purchased put option [USD/PLN] |
Sold call option [USD/PLN] |
[PLN per USD 1] | [USD/PLN] | [USD/PLN] | [USD/PLN] | ||
| Put option | 270 | 3.3500 | -0.0860 | 3.2640 | |||||
| 2nd half |
Collar | 180 | 3.5500 | 4.4000 | -0.0487 | 3.5013 | 4,4000 | ||
| Collar | 60 | 3.7500 | 4.5000 | -0.0275 | 3.7225 | 4,5000 | |||
| TOTAL VII-XII 2017 | 510 | ||||||||
| half 1st |
Seagull | 120 | 3.2441 | 3.7500 | 4.5000 | -0.0302 | 3.7198 | 3,2441 | 4,5000 |
| Seagull | 180 | 3.2441 | 3.8000 | 4.8370 | 0.0073 | 3.8073 | 3,2441 | 4,8370 | |
| Seagull | 120 | 3.2441 | 3.7500 | 4.5000 | -0.0216 | 3.7284 | 3,2441 | 4,5000 | |
| half 2nd |
Seagull | 180 | 3.2441 | 3.8000 | 4.8370 | 0.0126 | 3.8126 | 3,2441 | 4,8370 |
| TOTAL 2018 | 600 | ||||||||
| half 1st |
Seagull | 180 | 3.2441 | 3.8000 | 4.8370 | 0.0236 | 3.8236 | 3,2441 | 4,8370 |
| TOTAL I-VI 2019 | 180 |
| Instrument | Notional | Option strike price |
Average weighted premium | |||
|---|---|---|---|---|---|---|
| [million USD] |
[LIBOR 3M] | [USD per USD 1 million hedged] |
[%] | [LIBOR 3M] | ||
| Purchase of interest rate cap options QUARTERLY IN 2017 |
700 | 2.50% | 734 | 0.29% | 2.79% | |
| Purchase of interest rate cap options QUARTERLY IN 2018 |
900 | 2.50% | 734 | 0.29% | 2.79% | |
| Purchase of interest rate cap options QUARTERLY IN 2019 |
1 000 | 2.50% | 381 | 0.15% | 2.65% | |
| Purchase of interest rate cap options QUARTERLY IN 2020 |
1 000 | 2.50% | 381 | 0.15% | 2.65% |
As at 30 June 2017, the net fair value of open positions in derivatives of the Group was positive and amounted to PLN 85 million (it was negative as at 31 December 2016 and amounted to PLN 162 million).
The fair value of hedging transactions, transactions initially designated as hedging and excluded from hedge accounting, and trade transactions (including embedded instruments) of the Group which were open as at 30 June 2017 is presented in the tables below.
| 1st half of 2017 | 2016 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Financial assets Financial liabilities |
Financial assets | Financial liabilities | ||||||||
| Type of derivative | Current | Non current |
Current | Net total Non Current current |
Non-current | Current | Non current |
Net total | ||
| Derivatives – Commodity contracts - Copper |
||||||||||
| Purchased put options | 20 | 2 | - | - | 22 | 15 | - | - | - | 15 |
| Options – seagull | 10 | 21 | (4) | (12) | 15 | 26 | 100 | (4) | (30) | 92 |
| Derivatives – Commodity contracts - | ||||||||||
| Silver | ||||||||||
| Options – put spread | 8 | - | - | - | 8 | 22 | 3 | - | - | 25 |
| Derivatives – Currency contracts | ||||||||||
| Options - collar | 1 | - | - | - | 1 | 9 | 93 | (180) | (97) | (175) |
| Purchased put options | 58 | 100 | - | (2) | 156 | |||||
| TOTAL HEDGING INSTRUMENTS | 97 | 123 | (4) | (14) | 202 | 72 | 196 | (184) | (127) | (43) |
| Open hedging derivatives | Notional Copper [t] Silver [million troy ounces] |
Avg. weighted price/exchange rate [USD/t] [USD/oz t] |
Maturity/ settlement period | Period of profit/loss impact | ||
|---|---|---|---|---|---|---|
| Currency [USD million] | [USD/PLN] | From | To | From | To | |
| Copper –purchased put options | 34 500 | 5 800 | July 17 | June 18 | Aug 17 | July 18 |
| Copper – seagull* | 63 000 | 5 400 – 7 200 | July 17 | Dec 18 | Aug 17 | Jan 19 |
| Silver –put spread* | 1.350 | 18.00 | July 17 | Dec 17 | Aug 17 | Jan 18 |
| Currency – collars | 1 020 | 3.7412 - 4.6609 | July 17 | June 19 | July 17 | June 19 |
| Currency – purchased put options | 270 | 3.3500 | July 17 | Dec 17 | July 17 | Dec 17 |
*in terms of seagull and put spread options, the table presents only those which were designated as hedging transactions.
| 1st half of 2017 | 2016 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Financial assets | Financial liabilities | Financial assets | Financial liabilities | |||||||
| Type of derivative | Current | Non current |
Current | Non current |
Net total | Current | Non-current | Current | Non current |
Net total |
| Derivatives – Commodity contracts - Copper |
||||||||||
| Options – seagull | - | - | - | (2) | (2) | - | - | (2) | (21) | (23) |
| Derivatives – Commodity contracts – Silver | ||||||||||
| Options – put spread | - | - | - | - | - | - | - | (3) | (1) | (4) |
| Derivatives – Currency contracts | ||||||||||
| Options and forward/swap USD and EUR | 2 | - | - | (1) | 1 | - | - | (1) | - | (1) |
| Purchased USD call options | 2 | - | - | - | 2 | - | - | - | - | - |
| Sold USD put options | - | - | (3) | (12) | (15) | - | - | - | - | - |
| Derivatives – interest rate | ||||||||||
| Purchased interest rate cap options | - | 14 | - | - | 14 | - | 41 | - | - | 41 |
| Embedded derivatives | ||||||||||
| Acid and water supply contracts | - | - | (26) | (89) | (115) | - | - | (25) | (107) | (132) |
| TOTAL TRADE INSTRUMENTS | 4 | 14 | (29) | (104) | (115) | - | 41 | (31) | (129) | (119) |
| 1st half of 2017 | 2016 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Financial assets | Financial liabilities | Financial assets | Financial liabilities | |||||||
| Type of derivative | Current | Non current |
Current | Non current |
Net total | Current | Non-current | Current | Non current |
Net total |
| Derivatives – Currency | ||||||||||
| Options USD – sold call options from collar strategy |
- | - | (2) | - | (2) | - | - | - | - | - |
| TOTAL INSTRUMENTS INITIALLY DESIGNATED AS HEDGING EXCLUDED FROM HEDGE ACCOUNTING |
- | - | (2) | - | (2) | - | - | - | - | - |
All entities with which derivative transactions (excluding embedded derivatives) were entered into by the Group operated in the financial sector.
The following table presents the structure of ratings of the financial institutions with which the Group had derivatives transactions, representing an exposure to credit risk* (as at the end of the reporting period):
Medium-high from A+ to A- according to S&P and Fitch, and from A1 to A3 according to Moody's 100% 100%
* Weighed by positive fair value of open and unsettled derivatives.
Taking into consideration the fair value of open derivative transactions entered into by the Group and the fair value of unsettled derivatives, as at 30 June 2017 the maximum single entity share of the amount exposed to credit risk arising from these transactions amounted to 34%, i.e. PLN 73 million (as at 31 December 2016: 32%, i.e. PLN 47 million).
In order to reduce cash flows and at the same time to limit credit risk, the Parent Entity carries out net settlements (based on framework agreements entered into with its customers) to the level of the positive balance of fair value measurement of transactions in derivatives with a given counterparty. Moreover, the resulting credit risk is continuously monitored by the review of the credit ratings and is limited by striving to diversify the portfolio while implementing hedging strategies.
Despite the concentration of credit risk associated with derivatives' transactions, the Parent Entity has determined that, due to its cooperation only with renowned financial institutions, as well as continuous monitoring of their ratings, it is not materially exposed to credit risk as a result of transactions concluded with them.
Capital management in the Group is aimed at securing funds for business development and maintaining the appropriate level of liquidity. In accordance with market practice, the Group monitors its capital, among others on the basis of ratios presented in the table below:
| Ratios | Calculations | 1st half of 2017 | 2016 |
|---|---|---|---|
| Net Debt/EBITDA | relation of net debt to EBITDA | 1.3 | 1.6 |
| Net Debt | Borrowings and finance lease liabilities less free cash and short term investments with a maturity of up to 1 year |
6 706 | 7 262 |
| EBITDA* | profit on sales plus depreciation/amortisation recognised in profit or loss and impairment losses on non-current assets |
5 237 | 4 477 |
| Equity ratio | relation of equity less intangible assets to total assets | 0.44 | 0.4 |
| Equity | assets of the Group after deducting all of its liabilities | 17 099 | 15 911 |
| Intangible assets | identifiable non-cash items of assets without a physical form | 2 511 | 2 682 |
| Equity less intangible assets | 14 588 | 13 229 | |
| Total assets | sum of non-current and current assets | 33 501 | 33 442 |
*adjusted EBITDA for the period of 12 months ended on the last day of the reporting period, excluding the EBITDA of the joint venture Sierra Gorda S.C.M.
In the management of capital, the Group also pays attention to adjusted operating profit for the period of 12 months ended on the last day of the reporting period, which is the basis for calculating the financial covenants and which is comprised of the following items:
| 1st half of 2017 | 2016 | |
|---|---|---|
| Profit on sales | 3 303 | 2 544 |
| Interest income on loans granted to joint ventures | 488 | 633 |
| Other operating income and (costs) | (1 554) | (802) |
| Adjusted operating profit* | 2 237 | 2 375 |
* presented amount does not include impairment loss on interest in joint ventures and allowances for impairment of loans granted to joint ventures
In order to maintain financial liquidity and the creditworthiness to acquire external financing at an optimum cost, the Group aims to maintain, in the long term, the equity ratio at a level of not less than 0.5, and the ratio of Net Debt/EBITDA at a level of up to 2.0.
The Management Board of the Parent Entity is responsible for financial liquidity management in the Group and compliance with adopted policy. The Financial Liquidity Committee is a unit supporting the Management Board in this regard.
The management of financial liquidity in the Parent Entity is performed in accordance with the Financial Liquidity Management Policy approved by the Management Board. In KGHM INTERNATIONAL LTD. liquidity management principles are described in the Investment Policy. The basic principles resulting from these documents are:
Under the process of liquidity management, the Group utilises instruments which enhance its effectiveness. One of the primary instruments used by the Group is the Cash Pool service, managed both locally in PLN, USD and EUR and internationally in USD.
As at 30 June 2017, the Group had open credit lines and loans with a total balance of available financing in the amount of PLN 14 709 million, out of which PLN 7 141 million had been drawn.
The structure of financing sources is presented below.
| 1st half of 2017 | 2016 | ||
|---|---|---|---|
| Amount available | Amount drawn | Amount drawn | |
| 1. Unsecured, revolving syndicated credit facility in the amount of USD 2 500 million, obtained on the basis of a financing agreement concluded with a syndicate of banks in 2014 with a maturity of 9 July 2021. The funds acquired through this credit facility are used to finance general corporate purposes, including expenditures related to the continued advancement of investment projects. |
9 265 | 2 966* | 4 809* |
| 2. Loans, including an investment loan granted to the Parent Entity by the European Investment Bank for PLN 2 000 million with a financing period of 12 years. As at 30 June 2017 the loan was fully utilised in scope of the available limit, and drawn in three instalments with maturity dates on 30 October 2026, 30 August 2028 and 23 May 2029. |
|||
| The funds acquired through this loan are used to finance Parent Entity investment projects related to modernisation of metallurgy and development of the Żelazny Most tailings storage facility. |
2 030 | 2 110** | 1 684 |
| 3. Bilateral bank loans in the total amount of PLN 3 414 million, used for financing working capital and which are the supporting tool for the management of financial liquidity and for financing conducted investment projects of the Group. |
3 414 | 2 065 | 1 609 |
| 14 709 | 7 141 | 8 102 |
* Amount drawn is not reduced by the preparation fee of the syndicated credit facility, which was included in the initial value of the credit liability.
** The limit of the investment loan from the EIB amounts to PLN 2 000 million, and it is drawn in USD. The amount of liability due to this loan as at 30 June 2017 amounts to PLN 2 095 million.
The aforementioned sources fully cover the current, medium and long-term liquidity needs of the Group.
| 1st half of 2017 | 2016 | |
|---|---|---|
| Cash in bank accounts | 242 | 329 |
| Other financial assets with a maturity of up to 3 months from the date of acquisition - deposits |
198 | 519 |
| Other cash | 6 | 12 |
| Total | 446 | 860 |
Guarantees and letters of credit are an essential financial liquidity management tool of the Group, thanks to which the Group's companies do not have to use their cash in order to secure their liabilities towards other entities.
As at 30 June 2017, the Group held contingent liabilities due to guarantees and letters of credit granted in the total amount of PLN 2 419 million and due to promissory note liabilities in the amount of PLN 213 million.
The most significant items are contingent liabilities of the Parent Entity aimed at securing the following obligations: Sierra Gorda S.C.M. – securing the performance of concluded agreements in the amount of PLN 1 882 million:
Based on information held, at the end of the reporting period the Group assessed the probability of payments resulting from contingent liabilities related to:
Sierra Gorda S.C.M. - as moderately low,
other entities of the Group - as low.
| 1st half of 2017 | 2016 | |
|---|---|---|
| Jubilee awards | 401 | 367 |
| Retirement and disability benefits | 342 | 315 |
| Coal equivalent | 1 397 | 1 239 |
| Other benefits | 74 | 86 |
| Total liabilities due to future employee benefits programs | 2 214 | 2 007 |
| Remuneration liabilities | 138 | 230 |
| Accruals due to employee benefits | 473 | 410 |
| Employee liabilities | 611 | 640 |
| Total employee benefits liabilities | 2 825 | 2 647 |
| 1st half of 2017 | 2016 | |
|---|---|---|
| Provisions at the beginning of the reporting period | 1 500 | 1 496 |
| Changes in estimates recognised in fixed assets | 81 | ( 53) |
| Other | ( 80) | 57 |
| Provisions at the end of the reporting period including: | 1 501 | 1 500 |
| - non-current provisions | 1 474 | 1 487 |
| - current provisions | 27 | 13 |
| 1st half of 2017 | 1st half of 2016 |
|---|---|
| 49 | 49 |
| 161 | 306 |
| 22 | 9 |
| 11 | 11 |
| 243 | 375 |
| Purchase of services, merchandise and materials from a joint venture | - | 54 |
|---|---|---|
| Purchase of services, merchandise and materials from other related parties | 15 | 14 |
| Other purchase transactions from other related parties | 1 | 1 |
| Purchases from related entities | 1st half of 2017 | 1st half of 2016 |
|---|---|---|
| Purchase of services, merchandise and materials from a joint venture | - | 54 |
| Purchase of services, merchandise and materials from other related parties | 15 | 14 |
| Other purchase transactions from other related parties | 1 | 1 |
| 16 | 69 |
| Trade and other receivables from related parties | 1st half of 2017 | 2016 |
|---|---|---|
| From the joint venture Sierra Gorda S.C.M. – loans | 3 978 | 4 313 |
| From the joint venture Sierra Gorda S.C.M. – other | 499 | 492 |
| From other related parties | 9 | 2 |
| 4 486 | 4 807 | |
| Trade and other payables towards related parties | 1st half of 2017 | 2016 |
| Towards joint ventures | 50 | 51 |
| Towards other related parties | 8 | 1 |
| 58 | 52 |
Pursuant to IAS 24, the Group is obliged to disclose unsettled balances, including payables towards the Polish Government and entities controlled or jointly controlled by the Polish Government, or over which the Polish Government has significant influence.
As at 30 June 2017, balances of unsettled payables concerned the following:
In the current and comparable periods, no other individual transactions were identified which would be considered as significant in terms of unusual scope and amount.
The remaining transactions, which were collectively significant, between the Group and the Polish Government and with entities controlled or jointly controlled by the Polish Government, or over which the government has significant influence, were within the scope of normal, daily economic operations, carried out at arm's length. These transactions concerned the following:
| amounts in PLN millions, unless otherwise stated | |||
|---|---|---|---|
| Remuneration of the Supervisory Board of the Parent Entity (in PLN thousands) |
1st half of 2017 | 1st half of 2016 | |
| Remuneration due to service in the Supervisory Board, salaries and other current employee benefits |
1 029 | 826 | |
| Remuneration of the Management Board of the Parent Entity (in PLN thousands) |
1st half of 2017 | 1st half of 2016 | |
| Salaries and other current employee benefits, of which: | 3 981 | 6 825 | |
| Remuneration of the Management Board | 3 981 | 3 912 | |
| Remuneration during the employment termination period | - | 2 913 | |
| Benefits due to termination of employment | 1 834 | - | |
| Total | 5 815 | 6 825 | |
| Remuneration of other key managers (in PLN thousands) | 1st half of 2017 | 1st half of 2016 | |
| Salaries and other current employee benefits | 2 023 | 1 884 |
Based on the definition of key management personnel according to IAS 24 and based on an analysis of the rights and scope of responsibilities of managers of the Group arising from corporate documents and from management contracts, the members of the Board of Directors of KGHM INTERNATIONAL LTD. and the President of the Management Board of KGHM INTERNATIONAL LTD. were recognised as other key managers of the Group.
The value of contingent assets and liabilities and other liabilities not recognised in the statement of financial position were determined based on estimates.
| 1st half of 2017 | 2016 | ||
|---|---|---|---|
| Contingent assets | 520 | 554 | |
| Guarantees received | 208 | 252 | |
| Promissory notes receivables | 119 | 108 | |
| Other | 193 | 194 | |
| Contingent liabilities | 2 986 | 2 346 | |
| Note 4.5 | Guarantees | 2 419 | 1 787 |
| Note 4.5 | Promissory note liability | 213 | 256 |
| Liabilities due to implementation of projects and inventions | 142 | 91 | |
| Other | 212 | 212 | |
| Other liabilities not recognised in the statement of financial position | 171 | 178 | |
| Liabilities towards local government entities due to expansion of the | |||
| tailings storage facility | 120 | 120 | |
| Liabilities due to operating leases | 51 | 58 |
| Trade | Working | |||
|---|---|---|---|---|
| Inventories | receivables | Trade payables | capital | |
| As at 31 December 2016 | (3 497) | (1 292) | 1 613 | (3 176) |
| As at 30 June 2017 | (4 512) | (1 097) | 1 781 | (3 828) |
| Change in the statement of financial position | (1 015) | 195 | 168 | ( 652) |
| Adjustments | 9 | ( 39) | 145 | 115 |
| Change in the statement of cash flows | (1 006) | 156 | 313 | ( 537) |
| Inventories | Trade receivables |
Trade payables | Working capital |
|
|---|---|---|---|---|
| As at 31 December 2015 | (3 382) | (1 541) | 1 598 | (3 325) |
| As at 30 June 2016 | (4 066) | (1 146) | 1 357 | (3 855) |
| Change in the statement of financial position | ( 684) | 395 | ( 241) | ( 530) |
| Adjustments | 17 | 6 | 268 | 291 |
| Change in the statement of cash flows | ( 667) | 401 | 27 | ( 239) |
There were no significant changes in the Group's structure in the first half of 2017.
The Group is not affected by seasonal or cyclical activities.
There was no issuance, redemption or repayment of debt and equity securities in the Group in the first half of 2017.
In accordance with Resolution No. 7/2017 of the Ordinary General Meeting of KGHM Polska Miedź S.A. dated 21 June 2017 regarding the payout of a dividend from prior years' profits and setting the dividend date as well as the dividend payment dates, the amount of PLN 200 million was allocated as a dividend, representing PLN 1.00 per share. The dividend date (the date on which the right to dividend is set) was set on 14 July 2017. Moreover, it was decided that the dividend will be paid in two instalments: on 17 August 2017 – the amount of PLN 100 million (representing PLN 0.50 per share) and on 16 November 2017 – the amount of PLN 100 million (representing PLN 0.50 per share).
All shares of the Parent Entity are ordinary shares.
On 24 July 2017, the Supervisory Board adopted a resolution on the appointment of Ryszard Jaśkowski as a Member of the Management Board of KGHM Polska Miedź S.A.
On 27 July 2017, the Management Board of KGHM Polska Miedź S.A. signed a Framework Agreement for the comprehensive sale of fuel gas as well as bilateral Individual Contracts with the company Polskie Górnictwo Naftowe i Gazownictwo ("PGNiG", "Seller"). The agreement in question along with the contracts replaced the existing five individual long-term contracts between the parties, which in accordance with the stipulations of the Framework Agreement are terminated. The Framework Agreement and Individual Contracts standardise the conditions for the purchase of fuel gas for all reception points, which until now had differed from one other.
The Framework Agreement was entered into for the period from 1 July 2017 to 1 October 2033. It regulates the manner in which Individual Contracts are entered into and terminated, as well as common terms and conditions for all of the contracts, such as the rules for placing orders for fuel gas supply, settling deliveries and renegotiating gas prices. Moreover, under certain conditions, the agreement provides for the possibility to change the type of fuel gas from nitrogen-rich gas to high-methane gas, and provides a mechanism enhancing the energy security of the Parent Entity, in which the Seller guarantees the fuel gas supplies, in the quantities required by KGHM Polska Miedź S.A.
These Individual Contracts represent implementing agreements to the Framework Agreement. They specify the amounts of fuel gas and the price formula shared by all of the contracts – based on market indices of gas prices, and other significant technical and trade parameters of the supply of gas to the Parent Entity. All of the Individual Contracts were signed for the period ending 1 October 2033, while for some of the contracts the date on which deliveries are to start was determined to be 1 July 2017, and for the others to be 1 October 2017.
The estimated value of the Framework Agreement together with Individual Contracts during the entire period they will be in force is approx. PLN 4.8 billion.
On 7 August 2017, the Parent Entity extended the deadline for repayment of the working capital facility in the amount of USD 160 million in Bank Pekao S.A. to 8 August 2019. Interest on the facility is based on LIBOR/EURIBOR plus a margin.
On 21 September 2017, the Regional Court for Wrocław-Fabryczna in Wrocław, Section IX (Economic) of the National Court Register, registered amendments to the Parent Entity's Statutes, adopted by resolutions of the Ordinary General Meeting of KGHM Polska Miedź S.A. with its registered head office in Lubin dated 21 June 2017.
On 13 October 2017, the Parent Entity completed its initial estimates of the impact of an accident involving the recovery boiler, which is responsible for cooling and de-dusting the process gases from the flash furnace, which occurred on 3 October at the Głogów I Copper Smelter and Refinery (HMG I). The accident at the boiler was caused by a certain amount of sinter (a combination of dust and metals which accumulate on the boiler) becoming detached and falling, which damaged the boiler's seal. The accident at the recovery boiler resulted in the need to cease production by the HMG I flash furnace. After the completion of the recovery boiler's repairs, the re-start of flash furnace by HMG I took place on 30 October 2017. The decrease in the amount of electrolytic copper produced as a result of this accident is estimated at approx. 18 thousand tonnes.
On 27 October 2017, in reference to regulatory filing no. 6/2017 dated 28 April 2017 on exchange differences in the first quarter of 2017, the Management Board of KGHM Polska Miedź S.A. ("the Company") announced that a decision was made to correct its judgment on the functional currency of the subsidiary Future 1 Sp. z o.o. (Future 1) and to change it from the Polish zloty (PLN) to the US dollar (USD) for the purposes of the consolidated financial statements. The change was made as a result of a reassessment of the currency of the primary economic environment in which Future 1 operates.
Below, we present in brief the impact of the aforementioned change on the consolidated financial statements:
The aforementioned change is of a non-cash nature and has no impact on the liquidity of the KGHM Polska Miedź S.A. Group. Correction of the functional currency will not have an impact on the separate financial statements of KGHM Polska Miedź S.A.
The consolidated financial statements of the KGHM Polska Miedź S.A. Group as at 30 September 2017, which are a part of the consolidated quarterly report QSr 3/2017, will take into account the correction of the functional currency.
As a result of the correction of the judgment, the amended periodic report for the first quarter of 2017 (QSr 1/2017) which took into account the aforementioned change, was published on 27 October 2017.
On 27 October 2017, the Parent Entity entered into an overdraft facility's agreement in the amount of EUR 50 million with the Bank Intesa Sanpaolo S.p.A Spółka Akcyjna Oddział w Polsce (Poland branch). The facility's interest is based on EURIBOR plus a margin. The agreement was entered into for the period of up to 10 October 2018 with the option to extend it by another 365 days.
On 7 November 2017, the Management Board of KGHM Polska Miedź S.A. consented to set detailed terms and conditions for an unsecured loan in the amount of PLN 900 million with the European Investment Bank. In accordance with the preliminary offer, the agreement may be entered into for a period of 12 years, with the option of drawing in PLN, USD or EUR, with either a fixed or variable interest rate for each of the loan's instalments.
If the agreement is signed, the Company plans to use the acquired funds to finance the investment projects advanced by the Company, which are aimed at modernising the production line as well as at adapting current processes to variable mining conditions, increasing effectiveness, maintaining production continuity and implementing solutions concerning environmental issues.
For the data presented for the second quarter of 2017, the data for the first quarter of 2017 was made comparable in accordance with the amended report for the first quarter of 2017 which was published on 27 October 2017. The impact of the correction on the consolidated financial statements for the first quarter of 2017 was presented in note 1.4 of this report.
| 2nd quarter of 2017 |
2nd quarter of 2016 |
2 quarters of 2017 |
2 quarters of 2016 |
||
|---|---|---|---|---|---|
| Sales revenue | 4 802 | 4 544 | 9 713 | 8 456 | |
| Note 6.1 | Cost of sales | (3 667) | (3 566) | (7 215) | (6 704) |
| Gross profit | 1 135 | 978 | 2 498 | 1 752 | |
| Note 6.1 | Selling costs and administrative expenses | ( 332) | ( 350) | ( 621) | ( 634) |
| Profit on sales | 803 | 628 | 1 877 | 1 118 | |
| Share of losses of joint ventures accounted for using the equity method |
( 215) | ( 255) | ( 215) | ( 476) | |
| Interest income on loans granted to joint ventures | 79 | 153 | 161 | 306 | |
| Profit or loss on involvement in joint ventures | ( 136) | ( 102) | ( 54) | ( 170) | |
| Note 6.2 | Other operating income and (costs) | ( 432) | 203 | ( 858) | ( 106) |
| Note 6.3 | Finance income and (costs) | 383 | ( 389) | 684 | ( 159) |
| Profit before income tax | 618 | 340 | 1 649 | 683 | |
| Income tax expense | ( 274) | ( 205) | ( 595) | ( 385) | |
| PROFIT FOR THE PERIOD | 344 | 135 | 1 054 | 298 | |
| profit for the period attributable to: | |||||
| Shareholders of the Parent Entity | 341 | 135 | 1 051 | 296 | |
| Non-controlling interest | 3 | - | 3 | 2 | |
| Weighted average number of ordinary shares (million) | 200 | 200 | 200 | 200 | |
| Basic and diluted earnings per share (in PLN) | 1.71 | 0.68 | 5.26 | 1.48 |
| 2nd quarter of 2017 |
2nd quarter of 2016 |
2 quarters of 2017 |
2 quarters of 2016 |
|
|---|---|---|---|---|
| Depreciation of property, plant and equipment and amortisation of intangible assets |
428 | 425 | 833 | 829 |
| Employee benefits expenses | 1 235 | 1 178 | 2 408 | 2 306 |
| Materials and energy | 1 844 | 1 819 | 3 614 | 3 599 |
| External services | 594 | 550 | 1 049 | 1 029 |
| Minerals extraction tax | 405 | 313 | 871 | 606 |
| Other taxes and charges | 125 | 127 | 261 | 255 |
| Other costs | 62 | 64 | 114 | 107 |
| Total expenses by nature | 4 693 | 4 476 | 9 150 | 8 731 |
| Cost of merchandise and materials sold (+) | 133 | 122 | 293 | 212 |
| Change in inventories of finished goods and work in progress (+/-) | ( 314) | ( 226) | ( 845) | ( 799) |
| Cost of manufacturing products for internal use of the Group (-) (mainly stripping costs in open-pit mines) |
( 513) | ( 456) | ( 762) | ( 806) |
| Total costs of sales, selling costs and administrative expenses, of which: |
3 999 | 3 916 | 7 836 | 7 338 |
| Cost of sales | 3 667 | 3 566 | 7 215 | 6 704 |
| Selling costs | 92 | 94 | 178 | 192 |
| Administrative expenses | 240 | 256 | 443 | 442 |
| 2nd quarter of 2017 |
2nd quarter of 2016 |
2 quarters of 2017 |
2 quarters of 2016 |
|
|---|---|---|---|---|
| Measurement and realisation of derivatives | 75 | - | 231 | 46 |
| Exchange differences on assets and liabilities other than borrowings |
- | 408 | - | 110 |
| Other | 44 | 59 | 103 | 114 |
| Total other income | 119 | 467 | 334 | 270 |
| Measurement and realisation of derivatives | ( 71) | ( 221) | ( 157) | ( 215) |
| Impairment losses on available-for-sale assets | - | - | - | ( 57) |
| Exchange differences on assets and liabilities other than borrowings |
( 458) | - | ( 961) | - |
| Other | ( 22) | ( 43) | ( 74) | ( 104) |
| Total other costs | ( 551) | ( 264) | (1 192) | ( 376) |
| Other operating income and (costs) | ( 432) | 203 | ( 858) | ( 106) |
| 2nd quarter of 2017 |
2nd quarter of 2016 |
2 quarters of 2017 |
2 quarters of 2016 |
|
|---|---|---|---|---|
| Exchange differences on borrowings | 443 | - | 815 | - |
| Total finance income | 443 | - | 815 | - |
| Interest on borrowings | ( 21) | ( 16) | ( 53) | ( 31) |
| Exchange differences on borrowings | - | ( 346) | - | ( 70) |
| Measurement of derivatives | ( 14) | ( 2) | ( 27) | ( 10) |
| Other | ( 25) | ( 25) | ( 51) | ( 48) |
| Total finance costs | ( 60) | ( 389) | ( 131) | ( 159) |
| Finance income and (costs) | 383 | ( 389) | 684 | ( 159) |
HALF-YEAR CONDENSED FINANCIAL STATEMENTS OF KGHM POLSKA MIEDŹ S.A.
Lubin, August 2017
| 1st half of 2017 | 1st half of 2016 | ||
|---|---|---|---|
| Sales revenue | 7 701 | 6 540 | |
| Note 2.1 | Cost of sales | (5 571) | (5 140) |
| Gross profit | 2 130 | 1 400 | |
| Note 2.1 | Selling costs and administrative expenses | ( 395) | ( 388) |
| Profit on sales | 1 735 | 1 012 | |
| Note 2.2 | Other operating income and (costs) | ( 597) | 161 |
| Note 2.3 | Finance income and (costs) | 691 | ( 141) |
| Profit before income tax | 1 829 | 1 032 | |
| Income tax expense | ( 519) | ( 364) | |
| PROFIT FOR THE PERIOD | 1 310 | 668 | |
| Weighted average number of ordinary shares (million) | 200 | 200 | |
| Basic and diluted earnings per share (in PLN) | 6.55 | 3.34 |
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Profit for the period | 1 310 | 668 |
| Measurement of hedging instruments net of the tax effect | 173 | ( 20) |
| Measurement of available-for-sale financial assets net of the tax effect | 110 | 40 |
| Other comprehensive income, which will be reclassified to profit or loss | 283 | 20 |
| Actuarial losses net of the tax effect | ( 143) | ( 67) |
| Other comprehensive income, which will not be reclassified to profit or loss |
( 143) | ( 67) |
| Total other comprehensive net income | 140 | ( 47) |
| TOTAL COMPREHENSIVE INCOME | 1 450 | 621 |
| 1st half of 2017 | 1st half of 2016 | ||
|---|---|---|---|
| Cash flow from operating activities | |||
| Profit before income tax | 1 829 | 1 032 | |
| Depreciation/amortisation recognised in profit or loss | 496 | 451 | |
| Interest on investment activities | ( 180) | ( 169) | |
| Interest and other costs of borrowings | 76 | 47 | |
| Impairment loss on non-current assets | 1 | 65 | |
| Exchange differences | 41 | ( 92) | |
| Change in assets/liabilities due to derivatives | ( 81) | 6 | |
| Other adjustments to profit before income tax | ( 53) | 28 | |
| Exclusions of income and costs, total | 300 | 336 | |
| Income tax paid | ( 684) | ( 147) | |
| Note 3.8 | Changes in working capital | ( 645) | ( 179) |
| Net cash generated from operating activities | 800 | 1 042 | |
| Cash flow from investing activities | |||
| Expenditures on mining and metallurgical assets | ( 974) | (1 422) | |
| Expenditures on other property, plant and equipment and intangible assets | ( 9) | ( 9) | |
| Loans granted | ( 219) | ( 325) | |
| Other expenses | ( 50) | ( 52) | |
| Total expenses | (1 252) | (1 808) | |
| Proceeds | 26 | 11 | |
| Net cash used in investing activities | (1 226) | (1 797) | |
| Cash flow from financing activities | |||
| Proceeds from borrowings | 1 437 | 1 914 | |
| Other proceeds | 227 | 8 | |
| Total proceeds | 1 664 | 1 922 | |
| Repayments of borrowings | (1 507) | ( 918) | |
| Interest and other costs | ( 70) | ( 43) | |
| Total expenses | (1 577) | ( 961) | |
| Net cash generated from financing activities | 87 | 961 | |
| TOTAL NET CASH FLOW | ( 339) | 206 | |
| Cash and cash equivalents at the beginning of the period | 482 | 158 | |
| Exchange gains/(losses) on cash and cash equivalents | ( 25) | 28 | |
| Cash and cash equivalents at the end of the period | 118 | 392 |
| 1st half of 2017 | 2016 | ||
|---|---|---|---|
| ASSETS | |||
| Mining and metallurgical property, plant and equipment | 14 676 | 14 379 | |
| Mining and metallurgical intangible assets | 531 | 507 | |
| Mining and metallurgical property, plant and equipment and intangible assets |
15 207 | 14 886 | |
| Other property, plant and equipment | 69 | 77 | |
| Other intangible assets | 22 | 24 | |
| Other property, plant and equipment and intangible assets | 91 | 101 | |
| Investments in subsidiaries and joint ventures | 3 370 | 2 002 | |
| Loans granted | 5 511 | 7 310 | |
| Derivatives | 137 | 237 | |
| Other financial instruments measured at fair value | 712 | 576 | |
| Other financial assets | 346 | 320 | |
| Note 3.2 | Financial instruments, total | 6 706 | 8 443 |
| Other non-financial assets | 27 | 22 | |
| Deferred tax assets | 57 | 140 | |
| Non-current assets | 25 458 | 25 594 | |
| Inventories | 3 783 | 2 726 | |
| Note 3.2 | Trade receivables | 665 | 676 |
| Tax assets | 166 | 188 | |
| Note 3.2 | Derivatives | 99 | 72 |
| Other assets | 439 | 362 | |
| Note 3.2 | Cash and cash equivalents | 118 | 482 |
| Current assets | 5 270 | 4 506 | |
| 30 728 | 30 100 | ||
| EQUITY AND LIABILITIES | |||
| Share capital | 2 000 | 2 000 | |
| Other reserves from measurement of financial instruments | 87 | ( 196) | |
| Accumulated other comprehensive income | ( 386) | ( 243) | |
| Retained earnings | 15 449 | 14 339 | |
| Equity | 17 150 | 15 900 | |
| Note 3.3 | Borrowings | 5 382 | 6 423 |
| Note 3.2 | Derivatives | 28 | 149 |
| Note 3.4 | Employee benefits liabilities | 1 884 | 1 683 |
| Provisions for decommissioning costs of mines and other | |||
| Note 3.5 | technological facilities | 855 | 761 |
| Other liabilities | 209 | 229 | |
| Non-current liabilities | 8 358 | 9 245 | |
| Note 3.3 | Borrowings | 1 601 | 1 509 |
| Note 3.2 | Cash pool liabilities | 227 | - |
| Note 3.2 | Derivatives | 9 | 189 |
| Note 3.2 | Trade payables | 1 506 | 1 372 |
| Note 3.4 | Employee benefits liabilities | 560 | 628 |
| Tax liabilities | 473 | 636 | |
| Other liabilities | 844 | 621 | |
| Current liabilities | 5 220 | 4 955 | |
| Non-current and current liabilities | 13 578 | 14 200 | |
| 30 728 | 30 100 |
| Share capital | Other reserves from measurement of financial instruments |
Accumulated other comprehensive income |
Retained earnings |
Total equity | |
|---|---|---|---|---|---|
| As at 1 January 2016 | 2 000 | ( 103) | ( 342) | 18 724 | 20 279 |
| Dividend | - | - | - | ( 300) | ( 300) |
| Profit for the period | - | - | - | 668 | 668 |
| Other comprehensive income | - | 20 | ( 67) | - | ( 47) |
| Total comprehensive income | - | 20 | ( 67) | 668 | 621 |
| As at 30 June 2016 | 2 000 | ( 83) | ( 409) | 19 092 | 20 600 |
| As at 1 January 2017 | 2 000 | ( 196) | ( 243) | 14 339 | 15 900 |
| Dividend | - | - | - | ( 200) | ( 200) |
| Profit for the period | - | - | - | 1 310 | 1 310 |
| Other comprehensive income | - | 283 | ( 143) | - | 140 |
| Total comprehensive income | - | 283 | ( 143) | 1 310 | 1 450 |
As at 30 June 2017 2 000 87 ( 386) 15 449 17 150
Accounting policies applied in preparing the half-year condensed financial statements of KGHM Polska Miedź S.A. and the impact of new and amended standards and interpretations were described in part 1, note 1.4 of this report's half-year condensed consolidated financial statements.
As at 31 December 2016, the Company recognised an impairment loss on the investment in KGHM INTERNATIONAL LTD., understood as the total value of shares in the company Future 1 Sp. z o.o. and the value of loans granted to the companies Future 1 Sp. z o.o. and KGHM INTERNATIONAL LTD. There was an impairment loss on the shares in Future 1 Sp. z o.o. in the amount of PLN 4 770 million, and an impairment allowance on loans granted in the amount of PLN 1 130 million. Such a recognition of impairment losses is based on the assumption that equity instruments should be the first to which impairment rules are applied, and after that an allowance for impairment is applied to debt financial instruments. The applied simplification did not have an impact as regards the accurate presentation of the financial statements for the year 2016. In the first half of 2017 the Company conducted an in-depth analysis of streams of realisation of the recoverable value of the investment in KGHM INTERNATIONAL LTD. within the Group's structure (the Company considers the repayment of granted loans and dividend payments by subsidiaries as being such streams).
As a result of the aforementioned in-depth analyses, as at 30 June 2017 the Company reallocated the impairment losses between the equity instruments and borrowings, in the following manner:
| Impairment loss (in PLN million) | Impairment loss, after reallocation, as at 30 June 2017 |
2016 |
|---|---|---|
| Impairment loss on shares in Future 1 Sp.z o.o. | 3 402 | 4 770 |
| Allowance for impairment of loans granted | 2 369 | 1 130 |
| Total | 5 771 | 5 900 |
As a result of the above, as at 30 June 2017 the value of shares in Future 1 Sp. z o.o. increased by PLN 1 368 million, and the value of loans granted to Future 1 Sp. z o.o. and KGHM INTERNATIONAL LTD., after taking into account foreign exchange gains of PLN 129 million, decreased by PLN 1 239 million.
Commodity, currency and interest risk management in KGHM Polska Miedź S.A. was presented in part 4, note 4.4 of this report's half-year condensed consolidated financial statements.
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Depreciation of property, plant and equipment and amortisation of intangible assets | 531 | 490 |
| Employee benefits expenses | 1 564 | 1 458 |
| Materials and energy, including: | 2 788 | 2 816 |
| Purchased metal-bearing materials | 1 759 | 1 787 |
| Electrical and other energy | 357 | 387 |
| External services, including: | 713 | 678 |
| Transport | 108 | 103 |
| Repairs, maintenance and servicing | 200 | 173 |
| Mine preparatory work | 207 | 207 |
| Minerals extraction tax | 871 | 606 |
| Other taxes and charges | 208 | 205 |
| Other costs | 60 | 45 |
| Total expenses by nature | 6 735 | 6 298 |
| Cost of merchandise and materials sold (+) | 107 | 81 |
| Change in inventories of finished goods and work in progress (+/-) | ( 816) | ( 774) |
| Cost of manufacturing products for internal use (-) | ( 60) | ( 77) |
| Total costs of sales, selling costs and administrative expenses, including: | 5 966 | 5 528 |
| Cost of sales | 5 571 | 5 140 |
| Selling costs | 56 | 51 |
| Administrative expenses | 339 | 337 |
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Measurement and realisation of derivatives | 225 | 46 |
| Interest on loans granted | 181 | 170 |
| Exchange differences on assets and liabilities other than borrowings | - | 93 |
| Fees and charges on re-invoicing of costs of bank guarantees securing payments of liabilities |
23 | 19 |
| Other | 38 | 48 |
| Total other income | 467 | 376 |
| Measurement and realisation of derivatives | ( 157) | ( 102) |
| Impairment loss on available-for-sale assets | - | ( 57) |
| Exchange differences on assets and liabilities other than borrowings | ( 835) | - |
| Other | ( 72) | ( 56) |
| Total other costs | (1 064) | ( 215) |
| Other operating income and (costs) | ( 597) | 161 |
| 1st half of 2017 | 1st half of 2016 | |
|---|---|---|
| Exchange differences on borrowings | 812 | - |
| Total finance income | 812 | - |
| Interest on borrowings | ( 58) | ( 27) |
| Bank fees and charges on borrowings | ( 14) | ( 17) |
| Exchange differences on borrowings | - | ( 68) |
| Losses on the measurement of derivatives | ( 27) | ( 10) |
| Unwinding of the discount | ( 22) | ( 19) |
| Total finance costs | ( 121) | ( 141) |
| Finance income and (costs) | 691 | ( 141) |
| Purchase of property, plant and equipment and intangible assets | ||
|---|---|---|
| 1st half of 2017 | 1st half of 2016 | |
| Purchase of property, plant and equipment | 741 | 1 204 |
| Purchase of intangible assets | 39 | 36 |
| Payables due to the purchase of property, plant and equipment and intangible assets | ||
| 1st half of 2017 | 2016 | |
| Payables due to the purchase of property, plant and equipment and intangible assets | 492 | 799 |
Capital commitments related to property, plant and equipment and intangible assets, not recognised in the statement of financial position
| Capital commitments due to the purchase of: | 1st half of 2017 | 2016 |
|---|---|---|
| Property, plant and equipment | 4 469 | 4 519 |
| Intangible assets | 80 | 143 |
| Total capital commitments | 4 549 | 4 662 |
| Available for-sale |
At fair value through profit or loss |
Loans and financial |
Hedging | Total | Available | At fair value | |||
|---|---|---|---|---|---|---|---|---|---|
| receivables | instruments | for-sale | through profit or loss |
Loans and financial receivables |
Hedging instruments |
Total | |||
| 712 | 14 | 5 857 | 123 | 6 706 | 576 | 41 | 7 630 | 196 | 8 443 |
| - | - | 5 511 | - | 5 511 | - | - | 7 310 | - | 7 310 |
| - | 14 | - | 123 | 137 | - | 41 | - | 196 | 237 |
| 712 | - | - | - | 712 | 576 | - | - | - | 576 |
| - | - | 346 | - | 346 | - | - | 320 | - | 320 |
| - | 2 | 1 087 | 97 | 1 186 | - | - | 1 446 | 72 | 1 518 |
| - | - | 665 | - | 665 | - | - | 676 | - | 676 |
| - | 2 | - | 97 | 99 | - | - | - | 72 | 72 |
| - | - | 118 | - | 118 | - | - | 482 | - | 482 |
| - | - | 304 | - | 304 | - | - | 288 | - | 288 |
| 712 | 16 | 6 944 | 220 | 7 892 | 576 | 41 | 9 076 | 268 | 9 961 |
| 1st half of 2017 | 2016 | |||||||
|---|---|---|---|---|---|---|---|---|
| Categories of financial liabilities in accordance with IAS 39 |
At fair value through profit or loss |
At amortised cost |
Hedging instruments |
Total | At fair value through profit or loss |
At amortised cost |
Hedging instruments |
Total |
| Non-current | 14 | 5 567 | 14 | 5 595 | 22 | 5 404 | 1 347 | 6 773 |
| Borrowings | - | 5 382 | - | 5 382 | - | 5 203 | 1 220 | 6 423 |
| Derivatives | 14 | - | 14 | 28 | 22 | - | 127 | 149 |
| Other financial liabilities | - | 185 | - | 185 | - | 201 | - | 201 |
| Current | 5 | 3 684 | 4 | 3 693 | 5 | 2 947 | 218 | 3 170 |
| Borrowings | - | 1 601 | - | 1 601 | - | 1 475 | 34 | 1 509 |
| Cash pool liabilities | - | 227 | - | 227 | - | - | - | - |
| Derivatives | 5 | - | 4 | 9 | 5 | - | 184 | 189 |
| Trade payables | - | 1 506 | - | 1 506 | - | 1 372 | - | 1 372 |
| Other financial liabilities | - | 350 | - | 350 | - | 100 | - | 100 |
| Total | 19 | 9 251 | 18 | 9 288 | 27 | 8 351 | 1 565 | 9 943 |
| 1st half of 2017 | 2016 | |||
|---|---|---|---|---|
| Classes of financial instruments | level 1 | level 2 | level 1 | level 2 |
| Listed shares | 656 | - | 521 | - |
| Other financial assets | - | 58 | - | 57 |
| Derivatives | - | 198 | - | ( 29) |
| Assets | - | 235 | - | 309 |
| Liabilities | - | ( 37) | - | ( 338) |
Investments in shares of listed companies (classified as available-for-sale financial assets) are classified under level 1 of the fair value hierarchy. All other financial instruments are classified under level 2 of the fair value hierarchy. The manner and technique for measuring financial instruments to fair value have not changed in comparison to the manner and technique for measurement as at 31 December 2016.
There was no transfer of financial instruments between individual levels of the fair value hierarchy, in either the reporting or the comparable periods, nor was there any change in the classification of instruments as a result of a change in the purpose or use of these instruments.
| 1st half of 2017 | 2016 | |
|---|---|---|
| Bank loans* | 3 385 | 4 785 |
| Other loans | 1 997 | 1 638 |
| Total non-current liabilities due to borrowings | 5 382 | 6 423 |
| Bank loans | 1 503 | 1 468 |
| Other loans | 98 | 41 |
| Total current liabilities due to borrowings | 1 601 | 1 509 |
| Total borrowings | 6 983 | 7 932 |
| Free cash and cash equivalents | 105 | 481 |
| Net debt | 6 878 | 7 451 |
* Presented amounts include the preparation fee paid which decreases financial liabilities due to bank loans.
| 1st half of 2017 | 2016 | |
|---|---|---|
| Jubilee bonuses | 305 | 273 |
| Retirement and disability benefits | 287 | 261 |
| Coal equivalent | 1 397 | 1 239 |
| Other benefits | 8 | 27 |
| Total liabilities due to future employee benefits programs | 1 997 | 1 800 |
| Remuneration liabilities | 81 | 170 |
| Accruals due to employee benefits | 366 | 341 |
| Employee benefits | 447 | 511 |
| Total employee benefits liabilities | 2 444 | 2 311 |
| 1st half of 2017 | 2016 | |
|---|---|---|
| Provisions as at the beginning of the reporting period | 770 | 892 |
| Changes in estimates recognised in fixed assets | 81 | ( 120) |
| Other | 13 | ( 2) |
| Provisions as at the end of the reporting period, including: | 864 | 770 |
| - non-current provisions | 855 | 761 |
| - current provisions | 9 | 9 |
| Operating income from related parties | 1st half of 2017 | 1st half of 2016 |
|---|---|---|
| From subsidiaries | 353 | 327 |
| From joint ventures | 13 | 9 |
| Total | 366 | 336 |
| Purchases from related entities | 1st half of 2017 | 1st half of 2016 |
| Purchase of products, merchandise and materials and other purchases from subsidiaries |
2 099 | 2 327 |
Purchase of products, merchandise and materials from joint ventures - 54 Total 2 099 2 381
| Trade and other receivables from related parties | 1st half of 2017 | 2016 |
|---|---|---|
| From subsidiaries | 5 851 | 7 671 |
| From joint ventures | 58 | 52 |
| Total | 5 909 | 7 723 |
| Payables towards related parties | 1st half of 2017 | 2016 |
|---|---|---|
| Towards subsidiaries | 545 | 619 |
| Towards joint ventures | 37 | 37 |
| Total | 582 | 656 |
Remuneration of key managers of KGHM Polska Miedź S.A., i.e. members of the Management Board and members of the Supervisory Board of KGHM Polska Miedź S.A. were presented in note 4.8, in part 4 of the half-year consolidated financial statements.
Pursuant to IAS 24, the Company is obliged to disclose unsettled balances, including payables towards the Polish Government and entities controlled or jointly controlled by the Polish Government, or over which the Polish Government has significant influence.
As at 30 June 2017, balances of unsettled payables concerned the following:
In the current and comparable periods, no other individual transactions were identified which would be considered as significant in terms of unusual scope and amount.
The remaining transactions, which were collectively significant, between the Company and the Polish Government and with entities controlled or jointly controlled by the Polish Government, or over which the Polish Government has significant influence, were within the scope of normal, daily economic operations, carried out at arm's length.
These transactions concerned the following:
the purchase of goods to meet the needs of current operating activities. In the period from 1 January to 30 June 2017, the turnover from these transactions amounted to PLN 391 million (from 1 January to 30 June 2016: PLN 297 million), and, as at 30 June 2017, the unsettled balance of liabilities from these transactions amounted to PLN 90 million (as at 31 December 2016: PLN 80 million),
sales to Polish State Treasury Companies. In the period from 1 January to 30 June 2017, the turnover from these sales amounted to PLN 32 million (from 1 January to 30 June 2016: PLN 32 million), and, as at 30 June 2017, the unsettled balance of receivables from these transactions amounted to PLN 6 million (as at 31 December 2016: PLN 6 million).
| 1st half of 2017 | 2016 | |
|---|---|---|
| Contingent assets | 445 | 582 |
| Guarantees received | 122 | 160 |
| Promissory notes receivables | 168 | 268 |
| Other | 155 | 154 |
| Contingent liabilities | 2 873 | 2 260 |
| Guarantees, including: | 2 413 | 1 773 |
| a letter of credit granted to secure the proper performance of a long-term contract for the supply of electricity for the joint venture Sierra Gorda S.C.M. |
510 | 575 |
| corporate guarantees granted to additionally secure the repayment of a short-term working capital facility drawn by the joint venture Sierra Gorda S.C.M. |
489 | 437 |
| a corporate guarantee of repayment of a specified part of payment to the guarantee issued by Sumitomo Metal Mining Co., Ltd. and Sumitomo Corporation, securing the repayment of a corporate loan drawn by the joint venture Sierra Gorda S.C.M. |
667 | - |
| letters of credit securing the proper performance of future environmental obligations by KGHM INTERNATIONAL LTD. to restore the area following the conclusion of operations of the Robinson mine, Podolsky mine and the Victoria project and obligations related to the proper performance of concluded agreements |
401 | 387 |
| corporate guarantees granted to additionally secure the proper performance of leasing agreements entered into by the joint venture Sierra Gorda S.C.M. |
216 | 277 |
| a guarantee granted to secure the proper performance of future environmental obligations of the Company to restore the area following the conclusion of operations of the Żelazny Most tailings storage facility |
128 | 96 |
| A promissory note liability securing the proper performance of future environmental obligations of the Company to restore the area following the conclusion of operations of the Żelazny Most tailings storage facility |
192 | 224 |
| Liabilities due to implementation of projects and inventions | 92 | 91 |
| Other | 176 | 172 |
| Other liabilities not recognised in the statement of financial position | 125 | 126 |
| Liabilities towards local government entities due to expansion of the tailings storage facility | 120 | 120 |
| Liabilities due to operating leases | 5 | 6 |
| Trade | Working | |||
|---|---|---|---|---|
| Inventories | receivables | Trade payables | capital | |
| As at 31 December 2016 | (2 726) | ( 676) | 1 542 | (1 860) |
| As at 30 June 2017 | (3 783) | ( 665) | 1 665 | (2 783) |
| Change in the statement of financial position | (1 057) | 11 | 123 | ( 923) |
| Adjustments | 32 | - | 246 | 278 |
| Change in the statement of cash flows | (1 025) | 11 | 369 | ( 645) |
| Trade | Working | ||
|---|---|---|---|
| Inventories | receivables | Trade payables | capital |
| (2 601) | (1 000) | 1 490 | (2 111) |
| (3 261) | ( 629) | 1 318 | (2 572) |
| ( 660) | 371 | ( 172) | ( 461) |
| 35 | - | 247 | 282 |
| ( 625) | 371 | 75 | ( 179) |
| 2nd quarter of 2017 |
2nd quarter of 2016 |
2 quarters of 2017 |
2 quarters of 2016 |
|
|---|---|---|---|---|
| Sales revenue | 3 805 | 3 561 | 7 701 | 6 540 |
| Note 4.1 Cost of sales | (2 916) | (2 785) | (5 571) | (5 140) |
| Gross profit | 889 | 776 | 2 130 | 1 400 |
| Note 4.1 Selling costs and administrative expenses | ( 219) | ( 223) | ( 395) | ( 388) |
| Profit on sales | 670 | 553 | 1 735 | 1 012 |
| Note 4.2 Other operating income and (costs) | ( 327) | 323 | ( 597) | 161 |
| Note 4.3 Finance income and (costs) | 382 | ( 376) | 691 | ( 141) |
| Profit before income tax | 725 | 500 | 1 829 | 1 032 |
| Income tax expense | ( 220) | ( 202) | ( 519) | ( 364) |
| PROFIT FOR THE PERIOD | 505 | 298 | 1 310 | 668 |
| Weighted average number of ordinary shares (million) |
200 | 200 | 200 | 200 |
| Basic and diluted earnings per share (in PLN) | 2.53 | 1.49 | 6.55 | 3.34 |
| 2nd quarter of 2017 |
2nd quarter of 2016 |
2 quarters of 2017 |
2 quarters of 2016 |
|
|---|---|---|---|---|
| Depreciation of property, plant and equipment and amortisation of intangible assets |
262 | 247 | 531 | 490 |
| Employee benefits expenses | 813 | 760 | 1 564 | 1 458 |
| Materials and energy, including: | 1 417 | 1 416 | 2 788 | 2 816 |
| Purchased metal-bearing materials | 906 | 902 | 1 759 | 1 787 |
| Electrical and other energy | 190 | 189 | 357 | 387 |
| External services, including: | 360 | 349 | 713 | 678 |
| Transport | 56 | 52 | 108 | 103 |
| Repairs, maintenance and servicing | 102 | 92 | 200 | 173 |
| Mine preparatory work | 103 | 102 | 207 | 207 |
| Minerals extraction tax | 405 | 313 | 871 | 606 |
| Other taxes and charges | 101 | 108 | 208 | 205 |
| Other costs | 40 | 26 | 60 | 45 |
| Total expenses by nature | 3 398 | 3 219 | 6 735 | 6 298 |
| Cost of merchandise and materials sold (+) | 51 | 47 | 107 | 81 |
| Change in inventories of finished goods and work in progress (+/-) |
( 282) | ( 213) | ( 816) | ( 774) |
| Cost of manufacturing products for internal use (-) | ( 32) | ( 45) | ( 60) | ( 77) |
| Total costs of sales, selling costs and administrative expenses, including: |
3 135 | 3 008 | 5 966 | 5 528 |
| Cost of sales | 2 916 | 2 785 | 5 571 | 5 140 |
| Selling costs | 30 | 26 | 56 | 51 |
| Administrative expenses | 189 | 197 | 339 | 337 |
| 2nd quarter of 2017 |
2nd quarter of 2016 |
2 quarters of 2017 |
2 quarters of 2016 |
|
|---|---|---|---|---|
| Measurement and realisation of derivatives | 72 | ( 98) | 225 | 46 |
| Interest on loans granted | 85 | 91 | 181 | 170 |
| Exchange differences on assets and liabilities other than borrowings |
- | 399 | - | 93 |
| Fees and charges on re-invoicing of costs of bank guarantees securing payments of liabilities |
3 | 12 | 23 | 19 |
| Other | 23 | 27 | 38 | 48 |
| Total other income | 183 | 431 | 467 | 376 |
| Measurement and realisation of derivatives | ( 74) | ( 88) | ( 157) | ( 102) |
| Impairment loss on available-for-sale assets | - | - | - | ( 57) |
| Exchange differences on assets and liabilities other than borrowings |
( 410) | - | ( 835) | - |
| Other | ( 26) | ( 20) | ( 72) | ( 56) |
| Total other costs | ( 510) | ( 108) | (1 064) | ( 215) |
| Other operating income and (costs) | ( 327) | 323 | ( 597) | 161 |
| 2nd quarter of 2017 |
2nd quarter of 2016 |
2 quarters of 2017 |
2 quarters of 2016 |
|
|---|---|---|---|---|
| Exchange differences on borrowings | 443 | - | 812 | - |
| Total income | 443 | - | 812 | - |
| Interest on borrowings | ( 29) | ( 14) | ( 58) | ( 27) |
| Bank fees and charges on borrowings | ( 7) | ( 7) | ( 14) | ( 17) |
| Exchange differences on borrowings | - | ( 343) | - | ( 68) |
| Measurement of derivatives | ( 14) | ( 2) | ( 27) | ( 10) |
| Unwinding of the discount | ( 11) | ( 10) | ( 22) | ( 19) |
| Total costs | ( 61) | ( 376) | ( 121) | ( 141) |
| Finance income and (costs) | 382 | ( 376) | 691 | ( 141) |
Lubin, November 2017
| 1. | Useful terms and abbreviations Strategy of KGHM Polska Miedź S.A. |
60 61 |
|---|---|---|
| 1.1. 1.2. 1.3. 1.4. 1.5. |
Update of the Parent Entity's strategy (the Company) Executive Strategies Support Strategies Long term outlook: Implementation of the Parent Entity's strategy in the first half of 2017 |
61 62 65 66 66 |
| 2. | Macroeconomic conditions | 68 |
| 3. | Operating results of the segment KGHM Polska Miedź S.A. | 71 |
| 3.1. 3.2. 3.3. 3.4. 3.5. |
Production Sales revenue Costs Financial performance Cash expenditures on property, plant and equipment |
71 72 72 73 74 |
| 4. | Operating results of the segment KGHM INTERNATIONAL LTD. | 75 |
| 4.1. 4.2. 4.3. 4.4. 4.5. |
Production Sales revenue COSTS Financial PERFORMANCE CASH EXPENDITURES on property, plant and equipment |
75 75 76 76 77 |
| 5. 6. |
Operating results of the segment Sierra Gorda S.C.M. Review of consolidated financial performance |
78 81 |
| 6.1. 6.2. 6.3. |
Financial results ASSETS AND LIABILITIES Financing of Group activities |
81 82 85 |
| 7. | Other information | 87 |
| 7.1. 7.2. 7.3. |
Description of basic threats and risk factors associated with the subsequent months of the financial year Factors which, in the issuer's opinion, will impact its results over at least the following quarter Position of the Management Board with respect to the possibility of achieving previously-published forecasts of results |
87 88 88 |
| 7.4. 7.5. 7.6. 7.7. |
Significant contracts for the Group Information on transactions entered into between related parties, under other than arm's length conditions Litigation and claims Company on the Warsaw Stock Exchange (WSE) |
89 89 89 90 |
| 7.8. 7.9. 7.10. |
Ownership structure of KGHM Polska Miedź S.A. and the shares of KGHM Polska Miedź S.A. held by members of the Company's Management Board and Supervisory Board Organisational changes in the Group Other significant events |
90 91 91 |
| Adjusted EBITDA | EBITDA adjusted by impairment losses (-reversals of impairment losses) on non-current assets recognised in cost |
|---|---|
| of sales, selling costs and administrative expenses | |
| Barren rock | Rock which accompanies the extraction of mineral ore and, due to its lack of minerals in sufficient quantities, is not considered as useful |
| BAT | Best Available Technique, as defined in Directive 96/61/EC, means the most effective and advanced stage in the |
| development of activities and their methods of operation which indicate the practical suitability of particular | |
| techniques for providing in principle the basis for emission limit values designed to prevent and, where that is not | |
| practicable, generally to reduce emissions and the impact on the environment as a whole | |
| BREF | "BAT REFerence document", the reference document of best available techniques (BAT) |
| Copper cathodes | The basic form of electrolytically-refined copper; the product of electrolytic copper refining |
| Copper concentrate | The product of enriching or concentrating low-grade copper ore |
| Copper equivalent | Total volume of production of all metals calculated to copper based on market prices |
| Copper wire rod | Drawn copper rod, usually with a diameter of 6-12 mm, universally used as a starting material in the cable industry |
| Deposit | Natural collection of minerals in the earth, arising as a result of various geological processes. |
| EBITDA | Earnings before Interest, Taxes, Depreciation and Amortisation – profit/(loss) on sales plus depreciation/amortisation |
| EBITDA margin | EBITDA margin = Adjusted EBITDA / Sales revenue |
| Electrolytic copper | The product of electrolytic copper refining |
| Electrolytic copper | A process involving the electrolytic refining of metal, in this case copper. The periodic removal of portions of the |
| refining technology | electrolite is required to maintain the level of contaminates at an acceptable level, which is the one of decisive |
| factors determining the quality of electrolytically-refined copper. The contaminated electrolyte and slimes are | |
| used as the raw material in the recovery of some of the metals accompanying the copper, such as silver, gold, | |
| selenium and nickel | |
| Electrorefining | The process of electrolising dissoluble anodes which are produced from refineable alloys. During this process |
| refined metal is collected on starter sheets under controlled conditions, while contaminants remain in the | |
| electrolyte as solids or liquid | |
| Flotation (ore | A stage in the process of breaking down ore into fragments of varying composition of useful elements which |
| enrichment) | exploits differences in the degree of wettability of individual mineral grains. Well-wetted minerals fall to the bottom of the flotation tank, while the poorly-wetted grains (those whose wettability decreases due to the action |
| of so-called collecting agents, e.g. xanthates) collect at the surface of the froth created from froth-inducing agents. | |
| Flotation tailings | Waste remaining after the ore enrichment process; can be utilised or stored |
| ISO | International Organization for Standarization |
| LTIFR | Lost-time injury frequency rate – number of accidents per million worked hours |
| Mine excavation | Open area left after the mining work |
| Muck | Rock removed from a mine face. Contains both ore and barren rock. |
| NBP | National Bank of Poland |
| Net debt | Borrowings and finance lease liabilities less free cash and short term investments with a maturity of up to 1 year. |
| OFE rod | Oxygen-free copper wire rod produced at the Cedynia wire rod Division using UPCAST technology |
| Ore | Rock which contains one or more useful elements. Ore can be monometallic (containing a single metal) or |
| polymetallic (containing more than one metal) | |
| Payable copper | Volume of copper produced less the amount corresponding to the loss incurred in further processing to pure |
| metal | |
| Payable metal | Volume of metal produced less the amount corresponding to the loss incurred in further processing to pure metal |
| Pillar (mining) | An unremoved mass of rock in an underground mine used to support the ceiling against collapse. |
| REACH | Registration, Evaluation, Authorisation and Restriction of Chemicals - decree issued by the European Parliament |
| and the European Council on the safe use of chemicals through their registration and evaluation, and in certain cases through the issuance of permits and restrictions in the sale and use of certain chemicals |
|
| Silver smelting and | Comprised of: batch preparation (the mixture of batch elements followed by drying); the smelting of Doré metal |
| electrolytic refining | and the casting of anodes (melting of the batch in a Kaldo furnace to remove slag or gasify impurities followed by |
| technology | casting of the product [99% silver] into anodes); silver electrorefining (forming into cathodes containing a min. |
| 99.99% Ag); melting in an electric induction furnace and the casting of refined silver into commercial form (billets | |
| or granules) | |
| TPM (Total Precious | Precious metals (gold, platinum, palladium) |
| Metals) | |
| Troy ounce | A unit of measure mainly used in English-speaking countries. The troy ounce (abbreviated as oz t) is universally used in jewellery and precious metals commerce. 1 troy ounce equals 31.1035 grams |
| YoY | year on year, i.e. comparison between one year and the next year |
Due to the changes in the Company's macroeconomic environment in the years 2015 – 2016, in 2016 the Management Board of KGHM Polska Miedź S.A. decided an update of the Company's Strategy was justified. The main determinants of this change in the Strategy were:
In May 2017, KGHM Polska Miedź S.A. approved the new Company Strategy for the years 2017-2021 with an outlook to 2040, establishing the following primary goal: EBITDA at the level of PLN 7 billion in 2021 as well as an EBITDA margin for the Group exceeding 20% on average in the years 2017 – 2021. The mission of the Company is based on the slogan "To always have copper", and it's vision is "To use our resources efficiently to become the leader in sustainable development". The Company's Strategy is being advanced by:
| A separate primary goal was defined for each of the aforementioned strategies: | |
|---|---|
| Executive Strategies | |
| Development of Domestic and Foreign Assets |
The Strategy aims to ensure the efficient management of investments and resource-related projects. The equity investment and capital expenditures of the KGHM Polska Miedź S.A. Group for 2017-2021 has been estimated at the level of PLN 15 billion, of which over PLN 9.7 billion relates to KGHM Polska Miedź S.A. itself. |
| Production and Safety | The Strategy assumes an average annual production volume (of copper in ore) in Poland at the level of approximately 470 thousand tonnes of copper, and an average annual production volume abroad of approximately 145 thousand tonnes of payable copper in the years 2017-2021. One of the main priorities is providing widely understood safety in the following areas: work, environment and energy. |
| Coherent Organisation | The Strategy aims at implementing systemic solutions oriented towards growth in the value of the KGHM Polska Miedź S.A. Group by working out tailor-made organisational processes aimed at improving the efficiency and effectiveness of the supply chain. |
| Support Strategies | |
| Corporate Social Responsibility |
The Strategy aims to further strengthen the positive image of the KGHM Polska Miedź S.A. Group with regard to shaping appropriate relations with the environment (stakeholders). |
| Innovation | The Strategy is oriented towards improving productivity in the KGHM Polska Miedź S.A. Group. It will enable long-term economic efficiency of the Company's business operations. |
| Financial Stability | The Strategy assumes ensuring financial stability, supporting development and efficiency, and providing resilience to difficult market conditions. The Strategy aims to provide financial security to the KGHM Polska Miedź S.A. Group. |
All of the mutually-complementary executive and support strategies are aimed at jointly achieving strategic priorities. The strategic priorities of KGHM Polska Miedź S.A. are:
Due to the direct association and overlapping of scopes, the pillars from the previous Strategy called "Resource Base Development" and "Assets Development" were combined into a single executive strategy called "Development of Domestic and Foreign Assets".
Following are the operational goals defined for the executive strategy Development of Domestic and Foreign Assets:
Under this strategy, the budget forecast for the years 2017-2021 assumes the continued implementation of the following key projects:
Another element, important from the point of view of implementation of the strategy Development of Domestic and Foreign Assets, is domestic exploration, which may be divided into projects related to copper exploration and noncopper projects:
Cu projects – Under the basic mining activity exploration, aimed at increasing resource assets, geological work is currently underway on the concessions held to explore for and evaluate copper ore deposits in the following areas: Synklina Grodziecka and Konrad, Retków-Ścinawa and Głogów. Proceedings are also underway regarding acquiring concessions to explore for and/or evaluate copper ore deposits in the areas Bytom Odrzański and Kulów-Luboszyce.
Non-Cu projects – Geological work under the concessions held to explore for and evaluate deposits of potassiummagnesium salt in the Puck region together with associated minerals: copper and silver ores and rock salt.
The strategy Development of Domestic and Foreign Assets also places great emphasis on international resource projects:
Total equity investment and capital expenditures by the Group under the Strategy of KGHM Polska Miedź S.A. for the years 2017-2021 will amount to PLN 15 billion, including over PLN 9.7 billion in the Company alone.
In comparison to the former Strategy of KGHM Polska Miedź S.A., one area was added to the executive strategy which is dedicated to safety, understood both as workplace safety as well as environmental and energy security. The executive strategy "Production and Safety", apart from concentrating on questions related to safety in general, is based on maintaining a stable level of production, both domestically and abroad, while maintaining cost discipline. It regulates questions of both mine and metallurgical production volumes. Another important element is enhancing energy efficiency, as well as maintaining emissions standards and minimising the company's environmental impact. Aiming at becoming the leader in sustainable development, caring for the environment and safety are priority elements from the point of view of the business activities. It should be stressed that Production and Safety reflect elements functioning in the former Strategy in the supporting strategy area "Energy Security".
Achievement of the main goal of the executive strategy Production and Safety is aimed at assuring the effective implementation of eight operative goals, which are:
In the global structure of KGHM Polska Miedź S.A.'s copper mining production, production from domestic assets accounts for the largest volume, which is why, in order to maintain production from own concentrates in Poland, it is envisaged to, among others, start extraction from the G-51 section of the Polkowice-Sieroszowice mine, to open subsequent mining areas in the "Głogów Głęboki-Przemysłowy" (Deep Głogów) area and to gain access to the Radwanice-Gaworzyce deposit. To achieve the expected cost parameters associated with mining production, a variety of actions aimed at improving operational and cost effectiveness need to be implemented. The most important are the efficient management of mining machinery and the improvement and automation of mining processes. The metallurgy development programs implemented in recent years by KGHM Polska Miedź S.A. enable the assumption that annual metallurgical copper production will be maintained at the level of 570 thousand tonnes. To maintain metallurgical production at the assumed level, it is necessary to maintain ore processing capacity at the Ore Enrichment Plants at a level enabling achievement of the assumed project parameters for the Pyrometallurgy Modernisation Program. Maintaining the assumed cost ratio will depend among others on the tasks carried out as part of improving operational and cost effectiveness in processing and metallurgy. Actions to mitigate threats to maintaining production, such as ensuring the sale of slag, the management of sulphuric acid produced in the copper production process and the removal of arsenic from the technological cycle, will be of key importance when implementing these strategic plans.
Sierra Gorda – average production of mined copper from the Sierra Gorda mine in the period 2017-2021 at an annual level of about 70 thousand tonnes (on a 55% basis) will be achieved through the implementation of the project based on Phase I of the investment, together with activities aimed at optimising the production process, which will result in increased production capacity under the assumed investment expenditures. It is assumed that Sierra Gorda's financial independence will be achieved from 2021, which means no more ownership funding of the company after 2020. These objectives will be achieved among others by improving the operational and cost effectiveness.
Robinson – production by this mine is expected to cease in 2022. This is the most advantageous scenario for KGHM Polska Miedź S.A., mainly from the point of view of incurred capital expenditures. In addition, work has begun on analysing the optimal process for closing the Robinson mine and reclaiming the land.
A new pillar of the Company's Strategy is "Coherent Organisation", which replaced the existing "Global Organisation and Skills Development". Due to the complexity of the KGHM Polska Miedź S.A. Group, a clear division of duties and the standardisation of processes are desired directions of development of the company. "Coherent Organisation" is mainly aimed at implementing systemic solutions aimed at increasing the value of the entire Group by optimal and efficient cooperation throughout the production process.
Following are the operative goals set forth in the executive strategy for Coherent Organisation:
Coherent Organisation will focus on improving, reorganising and implementing new processes arising from the need to constantly adapt to market conditions. This enables a rapid response in the face of change. A Coherent Organisation requires that the Company look at itself as well as at the key processes within it in an integrated manner.
This Strategy assumes the integration of management functions and the introduction of organisational process principles, followed by reorganisation of business processes and their further optimisation in such a manner as to gradually approach the desired economic effects as well as to adapt the organisation to a volatile business environment.
A systemic approach to changes brought about by the digitalisation and transformation of the company in accordance with the Industry 4.0 concept will enable the Company to maintain the pace of development and to respond appropriately to changes in the business environment – both by avoiding threats and seizing opportunities.
As both in the former as well as in the new Company Strategy, there is the support strategy "Corporate Social Responsibility". For years, KGHM Polska Miedź S.A. has treated questions related to CSR as important issues. The Company's key CSR goals are focused around shaping cooperation and good relations with local communities, as well as on building a position as a trusted and stable employer and business partner. Care for the environment goes hand in hand with activities carried out under the strategy Production and Safety.
Following are the operative goals set forth in the support strategy Corporate Social Responsibility:
An important change in the new Strategy is the separation of the independent support strategy "Innovation" aimed at increasing productivity in the Group. For the KGHM Polska Miedź S.A. Group, innovation activities are a priority element in management. They enable long term maintenance of the economic efficiency of operations carried out and overseen by the Company.
Key questions impacting achievement of the main innovation goal were defined in operative goals:
The final support strategy – Financial Stability – functioned under the same name in the former Company Strategy. The goal of realising the Strategy "Financial Stability" is to ensure the financial security of the KGHM Polska Miedź S.A. Group by an optimal structure and financing conditions. The further centralisation of processes in individual areas as well as continued implementation of best practices in financial management in the KGHM Polska Miedź S.A. Group will raise the efficiency of these processes as well as the achievement of synergy.
Following are the operative goals set forth in the support strategy Financial Stability:
The long term goal of the company is to maintain a stable level of production from its domestic and foreign assets while ensuring safe working conditions and minimising its impact on the natural environment and surroundings. In contrast to trends in prior years, the paradigm of continuous economic growth has been superseded by sustainable development. For this reason, over the long term the Company will aim at creating a sustainable system, understood as conserving natural resources through their optimum and efficient utilisation, in a rational manner, in such a way as to pass them on to future generations. The actions of KGHM Polska Miedź S.A. are grounded in proven business practices, which ensure an increase in the Company's value and at the same time reflect social needs. In addition, the Company will continually identify potential opportunities for investment, which as financing allows, will enable the diversification of activities.
Many of the tasks identified in the previous Strategy have been reflected and continued under the newly adopted Strategy. In the first half of 2017, the following projects in individual pillars were advanced:
Regional exploration program of KGHM Polska Miedź S.A. regarding the exploration and documentation of copper deposits in the Lower Zechstein formation located in south-western Poland:
Advanced exploration projects, with defined copper mineralisation, for which geological exploration is underway throughout or in part of the given concession area:
| Radwanice-Gaworzyce | - In February 2017, the Company received a concession to extract copper ore from the Radwanice Gaworzyce deposit in the area of Gaworzyce, and also signed an agreement setting mining usufruct. In April 2017, the Company applied to the Ministry of the Environment for the termination of concession no. 7/2015/p to evaluate the copper deposit Radwanice-Gaworzyce in the Dankowice area. |
|---|---|
| Synklina Grodziecka and Konrad |
- Technical and economic analyses carried out which were reviewed by independent experts, at present and taking into account current macroeconomic conditions, indicated lack of justification for advancing this investment. Given the fact that, among others, the costs associated with dewatering the projected mine play a critical role in determining the economic feasibility of the project, it was decided that additional hydrogeological research would be conducted. Towards this end, at the end of the second quarter of 2017, applications were submitted to extend the validity of the concessions for Synklina Grodziecka and Konrad to 2020. |
| Retków-Ścinawa and Głogów |
- In April 2017, the Company received a decision altering concession no. 7/2013p for the exploration and evaluation of copper ore deposits within the Retków-Ścinawa concession, which enables the continuation of work under stage 2, i.e. the execution among others of surface-based drill holes as well as underground mining areas representing a significant enhancement of knowledge about geological and mining conditions. Further drilling has commenced under stage 2. - On 20 March 2017, the Minister of the Environment issued a decision altering the concession for the exploration and evaluation of copper ore deposits within the Głogów area, which enables the commencement of the next stage of geological work. |
| Exploration projects in the preparatory phase: | |
| Bytom Odrzański, Kulów-Luboszyce |
- Court and administrative proceedings are underway involving applied-for concessions: Bytom Odrzański, Kulów-Luboszyce (KGHM Polska Miedź S.A.) and Bytom Odrzański, Kotla and Niechlów (Leszno Copper). The Company is awaiting the setting of a date of hearing by the Supreme Administrative Court. |
| Other concessions | |
| Puck region | - Based on collected data the geological profile of the region was reinterpreted and the economic and technical feasibility of the potassium-magnesium salt deposits was evaluated, reflecting the mine model and processing technology, which justified further geological work. |
| Key development projects of the Core Business in Poland | |
|---|---|
| Program to access the Deep Głogów Deposit |
- Work continued on the sinking of the GG-1 shaft (the shaft's target depth is 1 340 meters with a diameter of 7.5 meters). Completion of the shaft's construction together with infrastructure (social buildings and lift machinery) is planned for the end of 2021. - With respect to the Construction of a Central Air Conditioning System at the GG-1 Shaft, a tender process has commenced to select contractors to build the Surface-based Central Air Conditioning System as well as an Ice Water Transportation System. - During the reporting period preparatory work continued related to receiving a permit to build facilities required for the sinking of the GG-2 ("Odra") shaft. Development of the concept for the "Odra" shaft project is underway. |
| Pyrometallurgy Modernisation Program at the Głogów Copper Smelter and Refinery |
- Guarantee testing was conducted and work related to the start-up phase of the modernised Flash Furnace production line at the Głogów I Copper Smelter and Refinery installation was completed – work is underway to achieve the designed production capacity. - Work continues related to optimising the settings of automated devices as well as safety-related issues. |
| Metallurgy Development Program (MDP) |
- Construction and assembly work continues on key technological links under the program's component investment tasks, such as construction of a Steam Drier at the Głogów II Copper Smelter and Refinery. The planned date for the start-up of the drier is November 2017. - In the course of this program start-up work was carried out with respect to Modernisation of the Tank and Electrolite Decopperisation Hall at the Legnica Copper Smelter and Refinery. The modernised production line of the Tank and Electrolite Decopperisation Hall will enable the production of electrolytic copper at the level of 120 thousand tonnes per year. - During the reporting period intensive construction and assembly work was carried out related to the construction of a copper concentrate roasting installation. Start-up of the installation is planned for October 2017. - As part of the MDP projects are being continued related to adapting technical infrastructure to the change in metallurgical technology at the Głogów I Copper Smelter and Refinery, involving the implementation of technical-technological solutions aimed at optimising utilisation of the modernised metallurgical infrastructure in terms of the investment projects at the Głogów Copper Smelter and Refinery currently being advanced, including: - replacement of non-current assets, - ensuring that European Union regulations and other legal requirements are met, - adapting power, roadway and other infrastructure at the Głogów I Copper Smelter and Refinery, - providing electrical power, control and lighting of existing facilities and equipment at the Głogów I Copper Smelter and Refinery. |
| Development of the Żelazny Most Tailings Storage Facility |
- Based on the permit received in 2016 to develop the Main Facility to a crown height of 195 meters a.s.l. and a permit to further operate the Tailings Storage Facility, the dam is being built up successively as part of the on-going operations of the Parent Entity. - Formal actions are underway aimed at further development of the Żelazny Most tailings storage facility, to ensure the possibility of depositing tailings in coming years. |
| Victoria Project (Sudbury Basin, Canada) KGHM Polska Miedź S.A. Group 100% |
- In the first half of 2017, the project team continued work related to securing existing infrastructure and project terrain. |
|---|---|
| Sierra Gorda Oxide (Chile) KGHM INTERNATIONAL LTD. Group 100%.* |
- In the first half of 2017, analytical work continued related to evaluating alternative scenarios to develop the project which will enable limitation of the level of required capital expenditures. |
| Project Ajax (British Columbia, Canada) KGHM Polska Miedź S.A. Group 80%, Abacus Mining and Exploration Corp. 20% |
- In the first half of 2017, the project team continued work related to obtaining an environmental permit and building relations with First Nations, as well as with the people of the city of Kamloops. |
* Sumitomo Metal Mining and Sumitomo Corporation hold an option to jointly acquire a 45% stake in the project
| strategy "Innovation") | Initiatives aimed at enhancing knowledge and innovation in KGHM Polska Miedź S.A. (currently the support |
|---|---|
| Main R&D initiatives | - New regulations were introduced in the Company with respect to principles for the planning and execution of R&D activities as well as uniform contract models related to innovation activities. Work is underway on implementing the new principles in the Group. - Work continues on R&D projects focused on developing and executing innovative technological and organisational solutions enabling an improvement in efficiency, workplace safety and ensuring uninterrupted production. Work is currently underway on analysing production line units, including with respect to R&D needs. - The Company joined the Scale UP project under the governmental acceleration program Start-In Poland, enabling the development of start-ups in KGHM Polska Miedź S.A. Preparatory work is underway on creating its own acceleration program in cooperation with the Group's R&D Center (Centrum Badawczo-Rozwojowe). |
| CuBR Program | - 12 R&D projects were continued under the Joint Venture, which involves support for scientific research and R&D work for the non-ferrous metals industry. In accordance with the schedules, the first Projects will be completed at the turn of 2017-2018. - Agreements were entered into to advance 9 R&D projects under the third competition of the Venture. The total value of the projects exceeded PLN 60 million. - Work commenced on starting the fourth competition. |
| Production (currently the executive strategy "Production and Safety") | |
| Sierra Gorda mine in Chile – Phase 1 KGHM INTERNATIONAL LTD. Group 55%, Sumitomo Metal Mining and Sumitomo Corporation 45% |
- Production of payable copper in concentrate in the first half of 2017 amounted to 49.4 thousand tonnes, and production of payable molybdenum in concentrate amounted to 23.6 million pounds (on a 100% basis). - In June 2017 the credit agreement signed on 8 March 2012 by Sierra Gorda SCM was altered. The nature of the financing was changed from project finance to corporate credit. At the same time the documentation related to financing was modified, including guarantees issued by Sumitomo Metal Mining Co. Ltd. and Sumitomo Corporation, and their term of validity was maintained up to the end of the financing period, that is to 15 June 2021, since the Sierra Gorda SCM mine did not achieve part of the production and cost parameters in the deadline specified in the original financing agreement. KGHM issued a re-guarantee of repayment of a specified part of payment, if it is made by Sumitomo Metal Mining Co., Ltd. and Sumitomo Corporation towards the financing banks, in an amount equal to the pro rata share of KGHM, but no more than the amount of USD 180 million. As at 30 June 2017, the amount of financing due to the loan agreement was around USD 760 million. - Currently, work is aimed at advancing the project based on phase 1 of the investment, together with actions aimed at optimising the production line, the result of which is expected to be an increase in production capacity. |
| Maintaining production from own concentrate |
- Preparatory work continues related to commencing mining in new areas of the deposits as part of the Deposit Access Program (previously the Deep Głogów Project). |
| Improving efficiency in the core business in Poland |
- Initiatives aimed at improving resource management effectiveness in the mines and metallurgical plants of KGHM Polska Miedź S.A. were continued, at the same time enabling limitation of cost increases by: - more efficient utilisation of resources (3D deposit modeling), - increasing extraction and the production of copper in concentrate, - optimising management of underground machines, - advancing the energy savings program, - optimising employment. The initiatives are being carried out in accordance with adopted assumptions. |
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| Average copper price on the LME | USD/t | 5 749 | 4 701 | +22.3 | 5 662 | 5 831 |
| Average silver price per the LBM | USD/oz t | 17.32 | 15.82 | +9.5 | 17.21 | 17.42 |
| Average nickel price on the LME | USD/t | 9 761 | 8 662 | +12.7 | 9 225 | 10 271 |
| Average molybdenum price on the LME | USD/t | 15 806 | 13 306 | +18.8 | 16 389 | 15 250 |
| Average USD/PLN exchange rate per the NBP | PLN/USD | 3.95 | 3.91 | +1.0 | 3.83 | 4.06 |
| Average USD/CAD exchange rate per the Bank of Canada | CAD/USD | 1.33 | 1.33 | - | 1.34 | 1.32 |
| Average USD/CLP exchange rate per the Bank of Chile | CLP/USD | 660 | 690 | -4.3 | 665 | 656 |
For the first time in several years, the International Monetary Fund in its April analysis of the condition of the global economy raised its global economic forecast as compared to the prior report. It confirms the stabilisation of most of the world's regions, which can also be seen in economic indicators. Almost immediately after the election of Donald Trump in the USA, the initial fear and uncertainty associated with his candidacy were replaced by hope as a result of announced reforms of the world's largest economy. Moreover, the results of elections in the Netherlands and France, which went according to expectations, partially calmed the situation on the old continent. The unresolved problem of immigrants, the question of Brexit and the structural difficulties of some southern European countries remain a barrier to potential
European economic growth. Thanks to monetary and fiscal stimulation, the decreases in the major macroeconomic indicators in China were stopped, and the first months of 2017 brought a slight quickening in the rate of economic growth of this country.
After a further increase in interest rates in the USA in December 2016, the Fed has continued its program of tightening monetary policy, predicting two further increases this year as well as signaling a desire to reduce the assets it amassed under the quantitative easing policy. Despite the actions taken by the Fed, the US dollar since the start of 2017 has systematically depreciated compared to the currency basket. Inflation, whose low level raised the greatest fears amongst representatives of the central banks, has risen for several months, while price indicators in many countries have either approached or reached their inflation goals. Likewise the ECB is increasingly sanguine about the conclusion of so-called quantitative easing in the coming quarters.
Due to the improved outlook for the global economy, hope related to reforms in the USA as well as stabilisation of economic growth in China, at the turn of 2016 and 2017 nearly all commodities gained in value.
The cash settlement price of copper on the London Metal Exchange (LME) in the first half of 2017 ranged from approx. 5 500 to 6 145 USD/t. Due to the appearance of positive data regarding the entire commodities basket (including crude oil), better data concerning copper consumption in China alongside a stable increase in demand, at the end of November the price of copper increased to 5 935.5 USD/t and remained at levels near 6 000 USD/t to the end of 2016. In the first months of 2017 the price of this metal, supported by supply-side problems, such as the 43-day strike at the world's largest copper mine, Escondida, a strike lasting several days at the Cerro Verde mine in Peru and the delayed agreement between the government of Indonesia and the owners of the Grasberg mine, exceeded 6 100 USD/t. Subsequent months saw a calming to this situation in terms of supply, while at the same time doubts arose as to the impact of the announced economic reforms in the USA as well as the sustainability of growth in copper demand in China. Copper prices fell up to May to 5 500 USD/t, then in subsequent weeks generally recovered their value, mainly due to the weakening of the US dollar.
The average cash settlement price of copper in the first half of 2017 on the LME amounted to 5 749 USD/t and was 22% higher than in the comparable period of 2016, when it reached on average 4 701 USD/t.
The average price of silver according to the London Bullion Market Association (LBMA) in the first half of 2017 reached the level of 17.32 USD/oz t (556.85 USD/kg), meaning an increase by 9.5% as compared to prices in the first half of 2016 – 15.82 USD/oz t. After a strong rise in the price of silver in the first half of 2016 to over 20 USD/oz t, in the second half of the year there was a correction in prices to approx. 16 USD/t. The first half of 2017 was a period of stabilisation in the silver price around 17 USD/oz t. This was spurred by a calming of the situation in the global economy and a lack of any visible inflationary threats, but also by the continued uncertainty related to the direction of changes in the value of the US dollar given the policy of monetary tightening by the Fed. The average price of silver in the first half of 2017 expressed in PLN, despite the over 6.5% drop as compared to the last six months of 2016, remained at levels higher than observed in the years 2014-2015.
The average price of nickel in the first half of 2017 amounted to 9 761 USD/t, meaning an increase of more than 13% as compared to the same period of 2016 (8 662 USD/t). In the second half of 2016 there was a growth correction to the several-year falling trend. Increased demand for nickel by the steel industry was accompanied by signals of reduced increase in supply, being the result of cuts in producer investment programs given the long lasting period of low prices. The slowdown in demand by the steel sector as well as the enormous level of inventories of this metal amassed in previous years led to the price of nickel returning to below 10 thousand USD/t.
Since the start of 2017, the molybdenum market has seen a systematic increase in prices, mainly due to an improved fundamental situation. This market has seen a fall in inventories to relatively low levels, similar to those from 2010-2011. The main factor was stable demand, among others a recovery in the steel market. In terms of supply it is worth noting the significant fall in production in the first quarter of 2017 in the USA and Canada (-10.2%) as well as in Chile and Peru (-4.4%).
The average price of molybdenum in the first half of 2017 amounted to 15 806 USD/t, meaning a more than 19% increase as compared to the same period of 2016 (13 306 USD/t).
The average USD/PLN exchange rate (per the NBP) in the first half of 2017 amounted to 3.9473 and was higher compared to the same period of 2016 by 0.8% (3.9142). After reaching multi-year highs (approx. 4.25), at the end of December 2016, the USD/PLN exchange rate gradually appreciated and continued this trend throughout the first half of 2017. The strengthening of the PLN was due to favourable data showing improvement in the Polish economy in the first months of 2017. The maximum USD/PLN exchange rate was recorded in January at the level of 4.2271, and the minimum on the last day of June: 3.7062.
Both the Canadian dollar as well as the Chilean peso reacted positively to the increase in commodities prices at the turn of 2016 and 2017, strengthening slightly as compared to US dollar. In subsequent months of the year, together with the gradual fall in prices on the commodities market, the currencies of these countries depreciated in value. The acceleration of the falling trend of the US dollar in May led to a re-strengthening of the Canadian and Chilean currencies in the final months of the first half of 2017. Nonetheless, during the last dozen or so months the exchange rates of both currencies have been very stable, showing only relatively light volatility.
The average USD/CLP exchange rate (per the Bank of Chile) in the first half of 2017 amounted to 660 and was 4.3% lower than that in the first half of 2016 (690).
The average USD/CAD exchange rate (per the Bank of Canada) in the first half of 2017 amounted to 1.3344 and was 0.3% higher as compared to the same period of 2016 (1.3302).
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| Mined ore (dry weight) | mn t | 16.0 | 16.2 | -1.2 | 8.0 | 8.0 |
| Copper content in ore | % | 1.50 | 1.50 | - | 1.49 | 1.51 |
| Production of copper in concentrate | kt | 212.0 | 212.9 | -0.4 | 104.3 | 107.7 |
| Production of silver in concentrate | t | 659.7 | 630.0 | +4.7 | 327.4 | 332.3 |
| Production of electrolytic copper | kt | 264.2 | 263.0 | +0.5 | 133.6 | 130.6 |
| - including from own concentrate | kt | 183.8 | 183.5 | +0.2 | 90.8 | 93.1 |
| Production of metallic silver | t | 591.8 | 567.0 | +4.4 | 298.4 | 293.5 |
| Production of gold | koz t | 55.4 | 53.5 | +3.6 | 21.9 | 33.5 |
| Production of copper equivalent * | kt | 259.1 | 264.6 | -2.1 | 127.8 | 131.3 |
* Value of production volume of all metals calculated as a copper equivalent, based on market prices – from own concentrate
In the first half of 2017, there was a decrease in ore extraction (dry weight) as compared to the same period of 2016. Copper content in ore remained at the same level of 1.50%.
Production of copper in concentrate decreased by around 1 thousand tonnes as compared to the first 6 months of 2016, and was due to processing a lower amount of feed.
The production of electrolytic copper increased as compared to the corresponding period of 2016 by 1.2 thousand tonnes (0.5%).
The higher production of metallic silver in the first half of 2017 was due to the higher content of Ag in domestic concentrate.
| 3.2. Sales revenue |
||||||
|---|---|---|---|---|---|---|
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
| Sales revenue, including: | mn PLN | 7 701 | 6 540 | +17.8 | 3 805 | 3 896 |
| - copper | mn PLN | 5 720 | 4 865 | +17.6 | 2 804 | 2 916 |
| - silver | mn PLN | 1 220 | 1 086 | +12.3 | 660 | 560 |
| Volume of copper sales | kt | 245 | 255 | -3.9 | 125 | 120 |
| Volume of silver sales | t | 555 | 545 | +1.8 | 308 | 247 |
Sales revenue in the first half of 2017 amounted to PLN 7 701 million and was higher than in the comparable period of 2016 by 18%. The main reasons for the increase in sales revenue were:
higher metals prices on the commodities markets (of copper by 22%, silver by 9% and gold by 1%),
alongside a 4% decrease in the volume of sales of copper and copper products.
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| Cost of sales, selling costs and administrative expenses |
mn PLN | 5 966 | 5 528 | +7.9 | 3 135 | 2 831 |
| Expenses by nature | mn PLN | 6 735 | 6 298 | +6.9 | 3 398 | 3 337 |
| Pre-precious metals credit unit cost of electrolytic copper production from own concentrate * |
PLN/t | 21 627 | 19 575 | +10.5 | 22 628 | 20 812 |
| Total unit cost of electrolytic copper production from own concentrate |
PLN/t | 14 471 | 13 404 | +8.0 | 16 039 | 13 105 |
| - including the mineral extraction tax | PLN/t | 4 177 | 2 943 | +41.9 | 4 549 | 3 815 |
| C1 cost** | USD/lb | 1.33 | 1.33 | - | 1.34 | 1.33 |
* Unit cost prior to decrease by the value of anode slimes containing, among others, silver and gold
** Cash cost of concentrate production reflecting the minerals extraction tax, plus administrative expenses and smelter treatment and refining charges (TC/RC), less depreciation/amortisation and the value of by-product premiums, calculated for payable copper in concentrate.
The Parent Entity's cost of sales, selling costs and administrative expenses (total cost of products, merchandise and materials sold, selling costs and administrative expenses) in the first half of 2017 amounted to PLN 5 966 million and was higher by PLN 438 million as compared to the comparable period in 2016 due to higher expenses by nature by 6.9% alongside a lower volume of copper sales and a higher volume of silver sales.
In the first half of 2017, expenses by nature were higher by PLN 437 million as compared to the first half of 2016, mainly due to a higher minerals extraction tax by PLN 265 million alongside lower costs of consumption of purchased metalbearing materials by PLN 28 million (due to the lower volume of consumption by 17 thousand tonnes of Cu and a 21% higher purchase price).
The increase in other expenses by nature, after excluding the minerals extraction tax and purchased metal-bearing materials, amounted to PLN 200 million and was mainly due to higher labour costs by PLN 106 million (a higher provision for future employee benefits, higher annual bonus and higher remuneration), higher depreciation/amortisation by PLN 41 million and higher costs of external services by PLN 35 million, mainly due to higher maintenance and conservation expenses.
C1 cost in the first half of 2017 amounted to 1.33 USD/lb and was at the same level as in the comparable period of 2016. C1 cost remained unchanged despite the higher minerals extraction tax. C1 cost excluding the minerals extraction tax amounted to respectively: in the first half of 2016, 0.99 USD/lb; in the first half of 2017, 0.84 USD/lb. The decrease in C1 cost was due to the higher valuation of by-products due to higher silver content in own concentrate and higher silver and gold prices.
The pre-precious metals credit unit cost of electrolytic copper production from own concentrate (unit cost prior to decrease by the value of anode slimes containing, among others, silver and gold) amounted to 21 627 PLN/t (in the comparable period of 2016: 19 575 PLN/t) and was higher by 10.5% mainly due to the higher minerals extraction tax by 1 234 PLN/t alongside a similar volume of copper production from own concentrate.
The total unit cost of copper production from own concentrate amounted to 14 471 PLN/t (in the first half of 2016: 13 404 PLN/t). The lower rate of increase of the total unit cost as compared to the pre-precious metals credit unit cost is due to the higher valuation of anode slimes in the current year, due to the higher content of silver in own concentrate and the higher prices of precious metals.
| mn PLN | 1st half | 1st half | Change | 2Q'17 | 1Q'17 |
|---|---|---|---|---|---|
| 2017 | 2016 | (%) | |||
| Sales revenue, including: | 7 701 | 6 540 | +17.8 | 3 805 | 3 896 |
| - adjustment to revenues due to hedging transactions | 4 | 6 | -33.3 | 8 | (4) |
| Cost of sales, selling costs and administrative expenses | (5 966) | (5 528) | +7.9 | (3 135) | (2 831) |
| - including the minerals extraction tax | (719) | (550) | +30.7 | (353) | (366) |
| Profit on sales (EBIT) | 1 735 | 1 012 | +71.4 | 670 | 1 065 |
| Result on other operating activities, including: | (597) | 161 | × | (327) | (270) |
| - measurement and realisation of derivatives | 68 | (56) | × | (2) | 70 |
| - interest on loans granted | 181 | 170 | +6.5 | 85 | 96 |
| - exchange differences | (835) | 93 | × | (410) | (425) |
| - impairment loss on available-for-sale assets | - | (57) | × | - | - |
| - other | (11) | 11 | × | - | (11) |
| Net finance income/(costs), including: | 691 | (141) | × | 382 | 309 |
| - foreign exchange gains/(losses) | 812 | (68) | × | 443 | 369 |
| - interest costs on borrowings | (58) | (27) | ×2.1 | (29) | (29) |
| - fees and charges on bank and other loans drawn | (14) | (17) | -17.6 | (7) | (7) |
| - measurement of derivatives | (27) | (10) | ×2.7 | (14) | (13) |
| - other | (22) | (19) | +15.8 | (11) | (11) |
| Profit before income tax | 1 829 | 1 032 | +77.2 | 725 | 1 104 |
| Income tax expense | (519) | (364) | +42.6 | (220) | (299) |
| Profit for the period | 1 310 | 668 | +96.1 | 505 | 805 |
| Depreciation/amortisation recognised in profit for the period | 496 | 451 | +10.0 | 257 | 239 |
| EBITDA* | 2 231 | 1 463 | +52.5 | 927 | 1 304 |
| Adjusted EBITDA** | 2 231 | 1 463 | +52.5 | 927 | 1 304 |
| EBITDA margin (%) | 29 | 22 | +31.8 | 24 | 33 |
* EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss for the period)
** Adjusted EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss) + impairment loss (-reversal of impairment losses) on noncurrent assets (recognised in cost of sales, selling costs and administrative expenses)
Main reasons for the change in the financial result:
| Item | Impact on change of result (mn PLN) |
Description |
|---|---|---|
| +1 123 | An increase in revenues due to higher prices of basic products – copper by 22%, silver by 9% and gold by 1% |
|
| Increase in sales revenue | (139) | A decrease in revenues due to a lower volume of copper sales (-4%) alongside a higher volume of silver (+2%) and gold (+14%) sales |
| (excluding the impact of hedging transactions) by PLN 1 163 million |
+47 | An increase in revenues from sales of basic products (Cu, Ag, Au) due to a more favourable average annual USD/PLN exchange rate (a change from 3.91 to 3.95 USD/PLN) |
| +132 | An increase in revenues from sales of merchandise and materials (+PLN 27 mn) and other products and services, including from the settlement of concentrate sales in 2017 (+PLN 48 mn) as well as the higher value of refined lead sales (+PLN 23 mn) |
|
| Increase in cost of sales, selling costs and |
(169) | An increase in the minerals extraction tax from PLN 550 mn in the first half of 2016 to PLN 719 mn in the first half of 2017, due to higher copper prices expressed in PLN |
| administrative expenses* by PLN 438 million |
(269) | An increase in other costs, mainly due to higher costs of labour, depreciation/amortisation, external services and a write-down of inventories |
| Impact of hedging | (2) | A lower positive adjustment of revenues due to the settlement of hedging transactions from PLN 6 mn to PLN 4 mn |
| transactions (+PLN 105 million) |
+99 | A change in the result due to the measurement of derivatives from -PLN 59 mn to PLN 39 mn |
| +9 | A change in the result due to the realisation of derivatives from -PLN 8 mn to PLN 2 mn | |
| Impact of exchange rate | (928) | A change in the result due to exchange differences presented in other operating activities |
| differences (-PLN 48 million) |
+880 | A change in the result due to net exchange differences on borrowings (presented in finance costs) |
| Change in the balance of | +11 | An increase in interest income on loans granted |
| income and costs due to interest on borrowings (-PLN 20 million) |
(31) | Higher interest costs on borrowings |
| Impairment loss on available-for-sale assets (+PLN 57 million) |
+57 | Relates mainly to the impairment loss on the shares of TAURON Polska Energia S.A. charged to the result for 2016 |
| Income tax increase (-PLN 155 mn) |
(155) | A higher income tax due to the increase in the tax base |
* Cost of products, merchandise and materials sold, selling costs and administrative expenses
* Impact on sales revenue
In the first half of 2017, cash expenditures on property, plant and equipment and intangible assets amounted to PLN 983 million. Capital expenditures on property, plant and equipment and intangible assets amounted to PLN 780 million, meaning 37% of the Budget targets for 2017 have been achieved, while 93% of the target schedule has been achieved. The higher cash expenditures, as compared to capital expenditures in the first half of 2017, are due to the realisation of unsettled investment liabilities, in accordance with contractual payment deadlines.
Main reasons for changes in development projects as compared to Planned targets:
| 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|
| Mining | 447 | 520 | -14.0 | 244 | 203 |
| Metallurgy | 322 | 711 | -54.7 | 167 | 155 |
| Other activities | 8 | 6 | +33.3 | 4 | 4 |
| Development work - uncompleted | 3 | 3 | - | 3 | 0 |
| Total | 780 | 1 240 | -37.1 | 418 | 362 |
Structure of expenditures on property, plant and equipment and intangible assets by analytical category (in mn PLN)
| 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|
| Replacement of equipment | 252 | 193 | +30.6 | 146 | 106 |
| Maintaining mine production | 87 | 176 | -50.6 | 39 | 48 |
| Development | 438 | 868 | -49.5 | 230 | 208 |
| Development work - uncompleted | 3 | 3 | - | 3 | 0 |
| Total | 780 | 1 240 | -37.1 | 418 | 362 |
During the reporting period actions were undertaken aimed at preparing investments for execution, and as a result of these actions documentation is properly prepared, building permits are received, tenders are held to select contractors for work and suppliers of equipment, and contracts for execution are signed pursuant to the negotiated terms. During the reporting period work was carried out and machinery and equipment was purchased.
Under maintenance projects, execution of the project "Ensuring dam stability" at the Tailings Division was deferred to subsequent years (after adding support to the eastern dam and obtaining monitoring results, a final decision will be made as to the construction of additional support).
Investment activities are aimed at carrying out projects which are classified under one of the following three categories:
Maintenance projects, ensuring necessary development of infrastructure to match mine advancement and the continuous removal of waste to ensure mine production at the level set forth in the plan of mining operations, represent 11% of total planned expenditures.
Information on the advancement of key investment projects may be found in part 1.5 of this report (Implementation of Strategy).
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) | 2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| Payable copper, including: | kt | 38.7 | 46.8 | -17.3 | 21.5 | 17.2 |
| - Robinson mine (USA) | kt | 23.7 | 28.7 | -17.4 | 13.7 | 10.0 |
| - Sudbury Basin mines (CANADA) * | kt | 4.3 | 7.0 | -38.6 | 2.4 | 1.9 |
| Payable nickel | kt | 0.6 | 1.1 | -45.5 | 0.3 | 0.3 |
| Precious metals (TPM)**, including: | koz t | 35.8 | 46.9 | -23.7 | 21.3 | 14.5 |
| - Robinson mine (USA) | koz t | 15.5 | 24.9 | -37.8 | 9.0 | 6.5 |
| - Sudbury Basin mines (CANADA) * | koz t | 20.3 | 22.0 | -7.7 | 12.3 | 8.0 |
| Production of copper equivalent *** | kt | 46.8 | 59.3 | -20.9 | 26.4 | 20.4 |
* Morrison mine and McCreedy West mine in the Sudbury Basin
** TPM – precious metals (gold, platinum, palladium)
*** Value of production volume of all metals calculated as a copper equivalent, based on market prices – from own concentrate
In the first half of 2017, copper production in the segment KGHM INTERNATIONAL LTD. amounted to 38.7 thousand tonnes, and was lower by 8.1 thousand tonnes (-17%) as compared to the first half of 2016.
The Robinson mine recorded a decrease in copper production by 5 thousand tonnes (-17%) due to a decrease in copper content in processed ore (-12%) and lower recovery (-11%), which was the result of the lower quality ore extracted from the higher levels of the Ruth West pit as compared to the ore from the Ruth East pit extracted in the first half of 2016. As a result of extracting the lower quality ore, there was also a decrease in gold production (lower content of this metal by 40%).
The lower copper production in the Sudbury Basin mines by 2.7 thousand tonnes (-39%) was due to the lower ore extraction, caused by poor extraction conditions and by delays in drilling. These factors also led to a decrease in precious metals production by 1.7 thousand troy ounces (-8%).
| Unit | 1st half | 1st half | 1Q'17 | ||
|---|---|---|---|---|---|
| 2017 | 2016 | ||||
| mn USD | 303 | 304 | -0.3 | 159 | 144 |
| mn USD | 213 | 211 | 0.9 | 110 | 103 |
| mn USD | 6 | 10 | -40.0 | 3 | 3 |
| mn USD | 45 | 52 | -13.5 | 29 | 16 |
| kt | 36.4 | 44.6 | -18.4 | 19.2 | 17.2 |
| kt | 0.6 | 1.1 | -45.5 | 0.3 | 0.3 |
| koz t | 33.7 | 47.7 | -29.4 | 19.9 | 13.8 |
| Change (%) | 2Q'17 |
* TPM – precious metals (gold, platinum, palladium)
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| Sales revenue, including: | mn PLN | 1 181 | 1 198 | -1.4 | 601 | 580 |
| - copper | mn PLN | 830 | 829 | 0.1 | 416 | 414 |
| - nickel | mn PLN | 23 | 38 | -39.5 | 11 | 12 |
| - precious metals (TPM)* | mn PLN | 175 | 205 | -14.6 | 111 | 64 |
* TPM – precious metals (gold, platinum, palladium)
The sales revenue of the segment KGHM INTERNATIONAL LTD. in the first half of 2017 remained at the level of the same period of 2016 due to lower sales volumes being offset by improved macroeconomic conditions.
Revenues from copper sales amounted to USD 213 million (USD 211 million in the first half of 2016). The decrease in sales of this metal by 8.2 thousand tonnes (-18%) was offset by a higher achieved sales price, from 4 726 USD/t in the first half of 2016 to 5 833 USD/t in the first half of 2017 (+23%).
The decrease in revenues from precious metals sales by USD 7 million (-14%) is mainly the result of a lower sales volume.
| 4.3. | COSTS | ||
|---|---|---|---|
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| C1 unit cost * | USD/lb | 2.02 | 1.53 | +32.0 | 1.72 | 2.35 |
* C1 unit production cost of copper - cash cost of payable copper production, reflecting costs of ore extraction and processing, the minerals extraction tax, transport costs, administrative expenses during the mining phase and smelter treatment and refining charges (TC/RC) less byproduct value
The average weighted unit cash cost of copper production for all operations in the segment KGHM INTERNATIONAL LTD. in the first half of 2017 amounted to 2.02 USD/lb, meaning an increase by 32% as compared to the first half of 2016. The higher cost was due to the lower copper sales volume and to lower revenues from precious metals sales, which reduce this cost.
In the second quarter of 2017, C1 cost was lower by 27% as compared to the first quarter of 2017 as a result of lower costs of production, a higher copper sales volume and higher revenues from precious metals sales.
| in mn USD | 1st half 2017 |
1st half 2016 |
Change (%) | 2Q'17 | 1Q'17 |
|---|---|---|---|---|---|
| Sales revenue, including: | 303 | 304 | -0.3 | 159 | 144 |
| Cost of sales, selling costs and administrative expenses | (277) | (298) | -7.0 | (133) | (144) |
| Profit/(loss) on sales (EBIT) | 26 | 6 | x4.3 | 26 | (0) |
| Profit/(loss) before income tax, including: | (104) | (141) | -26.2 | (66) | (38) |
| - share of losses of Sierra Gorda S.C.M. accounted for using the equity method |
(55) | (121) | -54.5 | (55) | - |
| Income tax expense | (16) | 5 | x | (14) | (2) |
| Profit/(loss) for the period | (120) | (136) | -11.8 | (80) | (40) |
| Depreciation/amortisation recognised in profit or loss | (42) | (63) | -33.3 | (23) | (19) |
| EBITDA* | 68 | 69 | -1.4 | 49 | 19 |
| Adjusted EBITDA** | 68 | 69 | -1.4 | 49 | 19 |
| EBITDA margin (%) | 22 | 23 | -4.3 | 31 | 13 |
* EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss)
**Adjusted EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss) + impairment loss (-reversal of impairment losses) on noncurrent assets (recognised in cost of sales, selling costs and administrative expenses)
| in mn PLN | 1st half 2017 |
1st half 2016 |
Change (%) | 2Q'17 | 1Q'17 |
|---|---|---|---|---|---|
| Sales revenue, including: | 1 181 | 1 198 | -1.4 | 601 | 580 |
| Cost of sales, selling costs and administrative expenses | (1 080) | (1 174) | -8.0 | (499) | (581) |
| Profit/(loss) on sales (EBIT) | 101 | 24 | x4.2 | 102 | (1) |
| Profit/(loss) before income tax, including: | (404) | (555) | -27.2 | (252) | (152) |
| - share of losses of Sierra Gorda S.C.M. accounted for using the equity method |
(214) | (476) | -55.0 | (214) | - |
| Income tax expense | (63) | 21 | x | (55) | (8) |
| Profit/(loss) for the period | (467) | (533) | -12.4 | (307) | (160) |
| Depreciation/amortisation recognised in profit or loss | (163) | (248) | -34.3 | (87) | (76) |
| EBITDA* | 264 | 272 | -2.9 | 189 | 75 |
| Adjusted EBITDA** | 264 | 272 | -2.9 | 189 | 75 |
| EBITDA margin (%) | 22 | 23 | -4.3 | 31 | 13 |
* EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss)
**Adjusted EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss) + impairment loss (-reversal of impairment losses) on noncurrent assets (recognised in cost of sales, selling costs and administrative expenses)
Main reasons for the change in the financial result:
| Item | Impact on change in result (mn USD) |
Description |
|---|---|---|
| Decrease in sales revenue by | (60) | A decrease in revenues due to lower sales volume, including copper (-USD 48 mn), TPM (-USD 8 mn) and nickel (-USD 5 mn) |
| USD 1 million, including: | +52 | An increase in revenues due to higher prices of basic products, mainly copper (+USD 49 mn), TPM (+USD 1 mn) and nickel (+USD 1 mn) |
| +10 | An increase in revenues due to a lower processing premium (TC/RC) due to lower sales volume |
|
| (9) | An increase in costs of materials and energy (-USD 5 mn) related among others to an increase in diesel oil prices and higher costs of external services (-USD 4 mn) due to a larger scope of work carried out by DMC |
|
| Decrease in cost of sales, | +10 | A change in inventories |
| selling costs and administrative expenses by USD 21 million, including: |
+8 | Lower depreciation/amortisation due to impairment losses on assets at the end of 2016 and a lower production volume by the Robinson mine and in the mines of the Sudbury Basin (units of production method of depreciation) |
| +6 | Lower costs of labour and administrative expenses due to undertaken savings initiatives |
|
| +4 | Lower costs of sales due to lower sales volume | |
| (42) | Higher finance costs – higher interest related to loans | |
| Impact of other operating activities and finance activities (-48 USD million), |
(36) | Lower interest income on loans granted to Sierra Gorda S.C.M. due to the recognition at the end of 2016 of an allowance for impairment of the loan granted to this company |
| including: | +28 | No adjustment due to a one-off allocation of purchase price in the first half of 2017 as compared to USD 28 mn in the same period of 2016 |
| Share of losses of joint ventures accounted for using the equity method (+USD 66 million) |
+66 | Recognition in the first half of 2017 of the share of losses of Sierra Gorda S.C.M. to the amount of granted financing, i.e. to the amount of USD 55 mn (the carrying amount of the interest held in Sierra Gorda S.C.M. as at 30 June 2017 amounted to USD 0 mn) as compared to the share of losses recognised in the first half of 2016 of USD 121 mn. |
| Income tax | (22) | Mainly due to utilisation of the unused tax losses |
* Cost of products, merchandise and materials sold, selling costs and administrative expenses
| in mn USD | 1st half 2017 |
1st half 2016 |
Change (%) | 2Q'17 | 1Q'17 |
|---|---|---|---|---|---|
| Victoria project | 3 | 18 | -83.3 | 1 | 2 |
| Sierra Gorda Oxide project | 1 | 7 | -85.7 | 0 | 1 |
| Pre-stripping and other | 54 | 46 | 17.4 | 37 | 17 |
| Ajax project | 2 | 6 | -66.7 | 1 | 1 |
| Total | 60 | 77 | -22.1 | 39 | 21 |
| Financing for Sierra Gorda S.C.M. | 55 | 61 | -9.8 | 55 | - |
| in mn PLN | 1st half 2017 |
1st half 2016 |
Change (%) | 2Q'17 | 1Q'17 |
|---|---|---|---|---|---|
| Victoria project | 11 | 72 | -84.7 | 3 | 8 |
| Sierra Gorda Oxide project | 4 | 26 | -84.6 | 2 | 2 |
| Pre-stripping and other | 210 | 183 | 14.8 | 142 | 68 |
| Ajax project | 8 | 22 | -63.6 | 3 | 5 |
| Total | 233 | 303 | -23.1 | 150 | 83 |
| Financing for Sierra Gorda S.C.M. | 214 | 238 | -10.1 | 214 | - |
In the first half of 2017, cash expenditures by the segment KGHM INTERNATIONAL LTD. amounted to USD 60 million, meaning a decrease by USD 17 million as compared to the first half of 2016.
Over 70% of the cash expenditures were incurred by the Robinson mine. These mainly comprised pre-stripping work in the Ruth pit.
Cash expenditures incurred on the segment's projects in the first half of 2017 amounted to USD 6 million, including USD 3 million on the Victoria project (maintaining existing infrastructure), USD 2 million incurred on the Ajax project (related to obtaining an environmental permit) and USD 1 million on the Sierra Gorda Oxide project (analysis of alternative development concepts for the project).
In the first half of 2017, the segment KGHM INTERNATIONAL LTD. financed the Sierra Gorda mine in the amount of USD 55 million in order to maintain its financial liquidity.
The segment Sierra Gorda S.C.M. is a joint venture (under the JV company Sierra Gorda S.C.M.) of KGHM INTERNATIONAL LTD. (55%) and Sumitomo Group companies (45%).
The following production and financial data are presented on a 100% basis for the joint venture and proportionally to the interest in the company Sierra Gorda S.C.M. (55%).
In the second quarter of 2017, Sierra Gorda S.C.M. maintained copper production at a level similar to that of the first three months of 2017, while there was a significant improvement in the production of molybdenum. Consequently, production results for the first half of 2017 exceeded the level recorded in the same period of 2016.
| 1st half | 1st half | Change | ||||
|---|---|---|---|---|---|---|
| Unit | 2017 | 2016 | (%) | 2Q'17 | 1Q'17 | |
| Copper production* | kt | 49.4 | 48.4 | 2.1 | 23.9 | 25.5 |
| Copper production – segment (55%) | kt | 27.2 | 26.6 | 2.1 | 13.2 | 14.0 |
| Molybdenum production* | mn lbs | 23.6 | 12.5 | 88.8 | 14.8 | 8.8 |
| Molybdenum production – segment (55%) | mn lbs | 13.0 | 6.9 | 88.8 | 8.2 | 4.8 |
| TPM production** | koz t | 24.5 | 20.7 | 18.4 | 13.1 | 11.4 |
| TPM production – segment (55%) | koz t | 13.5 | 11.4 | 18.4 | 7.2 | 6.3 |
| Copper equivalent production*** | kt | 85.8 | 70.6 | 21.5 | 46.9 | 38.9 |
| Copper equivalent production – segment (55%) | kt | 47.2 | 38.8 | 21.5 | 25.8 | 21.4 |
* payable metal in concentrate.
** TPM – precious metals (gold in the case of Sierra Gorda S.C.M.)
*** Value of production volume of all metals calculated as a copper equivalent, based on market prices – from own concentrate
Copper production amounted to 49.4 thousand tonnes, meaning an increase year-to-year by 2.1%. This improvement is the result of a five percent increase in ore processing alongside a lower copper content in ore than in the prior year. As compared to the same period of 2016 there was a significant reduction in the number of recorded breakdowns. Moreover, due to the higher quality of processed ore (in terms of content of undesired minerals, as well as hardness) copper recovery increased by over 8%.
The mining and processing of better quality ore with higher molybdenum content, as well as an improvement in the flotation process, led to significantly higher molybdenum recovery. Taking into account the higher volume of ore processed than in the same period of the prior year, production of payable molybdenum amounted to 23.6 million pounds, nearly double that of the same period of the prior year.
In the first half of 2017, revenues from sales amounted to USD 405 million, or PLN 868 million respectively to the interest of KGHM Polska Miedź S.A. (55%).
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| Revenues from sales, including: | mn USD | 405 | 315 | 28.6 | 197 | 208 |
| - copper | mn USD | 293 | 211 | 38.9 | 135 | 158 |
| - molybdenum | mn USD | 106 | 103 | 2.9 | 58 | 48 |
| Copper sales volume | kt | 50.0 | 43.6 | 14.7 | 23.5 | 26.5 |
| Molybdenum sales volume | mn lbs | 13.1 | 14.4 | -9.0 | 8.5 | 4.6 |
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
| Revenues from sales, including: | mn PLN | 1 578 | 1 241 | 27,2 | 743 | 835 |
| - copper | mn PLN | 1 141 | 828 | 37,8 | 505 | 636 |
| - molybdenum | mn PLN | 414 | 406 | 2,0 | 220 | 194 |
| Revenues from sales - segment (55% share) | mn PLN | 868 | 683 | 27,1 | 409 | 459 |
The increase in revenues expressed in USD by nearly 29% was mainly due to the following factors:
higher copper and molybdenum prices – higher revenues respectively by USD 45 million (Cu) and USD 14 million (Mo),
a higher volume of copper sales by 6.4 thousand tonnes (+15%) – higher revenues by USD 38 million
higher revenues from the sale of gold and silver (mainly due to higher volumes) – higher revenues by USD 7 million At the same time molybdenum sales volume decreased by 1.3 million pounds, most of which was due to the sale of a large block of molybdenum inventories in the second quarter of 2016 – lower revenues by USD 11 million.
The cost of sales, selling costs and administrative expenses incurred by the company Sierra Gorda S.C.M. amounted to USD 406 million, including selling costs of USD 27 million and administrative expenses of USD 30 million. The costs of the segment Sierra Gorda, proportional to the interest held (55%) amounted to PLN 871 million.
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| Cost of sales, selling costs and administrative expenses | mn USD | 406 | 418 | -2.9 | 214 | 192 |
| Cost of sales, selling costs and administrative expenses – segment (55% share) |
mn PLN | 871 | 905 | -3.8 | 446 | 425 |
| C1 unit cost * | USD/lb | 1.74 | 1.75 | -0.6 | 1.53 | 1.94 |
* C1 unit production cost of copper - cash cost of payable copper production, reflecting costs of ore extraction and processing, the minerals extraction tax, transport costs, administrative expenses during the mining phase and smelter treatment and refining charges (TC/RC) less byproduct value
As compared to the first half of 2016, the cost of sales, selling costs and administrative expenses are lower by USD 12 million, or by 3%, due to:
At the same time energy costs were higher due to higher ore processing, higher fixed costs (the start-up of power blocks in 2016 to meet the needs of Sierra Gorda), taxation of carbon dioxide emissions and higher coal prices. In addition, there were increases in the costs of fuel (mainly due to higher oil prices), external service costs (higher prices by certain suppliers) and higher molybdenum conversion costs (higher Mo production). The total increase in costs of energy, fuel and external services and conversion (prior to the change in inventories) amounted to USD 67 million (+37%).
The unit cash cost of copper production (C1) in the first half of 2017 amounted to 1.74 USD/lb, and is slightly lower than the level recorded in the same period of the prior year. The level of C1 was significantly impacted by:
Below, the results of the company Sierra Gorda S.C.M were presented (100%) and the segment's results in PLN, proportionally to the interest held (55%).
| in mn USD | 1st half 2017 | 1st half 2016 | Change (%) | 2Q'17 | 1Q'17 |
|---|---|---|---|---|---|
| Sales revenue | 405 | 315 | 28.6 | 197 | 208 |
| Cost of sales, selling costs and administrative expenses | (406) | (418) | -2.9 | (214) | (192) |
| Profit/(loss) on sales (EBIT) | (1) | (103) | -99.0 | (17) | 16 |
| Profit/(loss) for the period | (149) | (222) | -32.9 | (84) | (65) |
| Depreciation/amortisation recognised in profit or loss | (93) | (174) | -46.6 | (53) | (40) |
| EBITDA* | 91 | 71 | 28.2 | 36 | 55 |
| Adjusted EBITDA (%) ** | 91 | 71 | 28.2 | 36 | 55 |
* EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss)
**Adjusted EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss) + impairment loss (-reversal of impairment losses) on noncurrent assets (recognised in cost of sales, selling costs and administrative expenses)
| in mn PLN | 1st half 2017 | 1st half 2016 | Change (%) | 2Q'17 | 1Q'17 |
|---|---|---|---|---|---|
| Sales revenue | 868 | 683 | 27.1 | 409 | 459 |
| Cost of sales, selling costs and administrative expenses | (871) | (905) | -3.8 | (446) | (425) |
| Profit/(loss) on sales (EBIT) | (3) | (222) | -98.6 | (37) | 34 |
| Profit/(loss) for the period | (320) | (481) | -33.5 | (177) | (143) |
| Depreciation/amortisation recognised in profit or loss | (198) | (376) | -47.3 | (110) | (88) |
| EBITDA* | 195 | 154 | 26.6 | 73 | 122 |
| Adjusted EBITDA ** | 195 | 154 | 26.6 | 73 | 122 |
| EBITDA margin (%)*** | 22 | 23 | -4.3 | 18 | 27 |
* EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss)
**Adjusted EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss) + impairment loss (-reversal of impairment losses) on noncurrent assets (recognised in cost of sales, selling costs and administrative expenses)
*** EBITDA margin – relationship of adjusted EBITDA to sales revenue
In the first half of 2017, EBITDA amounted to USD 91 million with a loss for the period of -USD 149 million. Proportionally to the interest held (55%), EBITDA amounts to USD 50 million (PLN 195 million) and the loss for the period to -USD 82 million (-PLN 320 million).
As compared to the first half of 2016, EBITDA was higher (in USD) by 28%, due to earning higher sales revenue than in the first half of 2016 by USD 90 million, alongside an increase in costs prior to depreciation/amortisation by USD 69 million.
Following are the main factors responsible for the change in the profit/(loss) for the period:
| Item | Impact on change in result (mn USD) |
Description |
|---|---|---|
| Increase in sales revenue by | +45 | An increase in revenues due to higher copper prices |
| USD 90 million, including: |
+38 | An increase in revenues due to a higher copper sales volume |
| +14 | An increase in revenues due to higher molybdenum prices | |
| (11) | A decrease in revenues due to a lower volume of molybdenum sales | |
| Decrease in cost of sales, | +81 | Lower depreciation/amortisation, mainly due to impairment losses on assets recognised in the fourth quarter of 2016 |
| selling costs and | (67) | Higher costs of energy, fuel, external services and molybdenum conversion costs |
| administrative expenses by | (26) | Change in inventories |
| USD 12 million, including: |
+15 | Lower costs of sales, spare parts, employee benefits, insurance and consulting |
| +12 | Higher costs of pre-stripping subject to capitalisation | |
| Impact on other operating activities – a higher result by USD 18 million |
+18 | Generally more favourable exchange differences |
| Increase in finance costs by USD 13 million |
(13) | Mainly a higher level of interest accrued on the owners' loan granted for mine construction |
| Income tax | (33) | A lower loss before tax |
The amount of interest on the owners' loans granted for mine construction increased the carrying amount of the loan, which at the end of June 2017 amounted to USD 3 932 million. There were significant changes in financing the mine's construction with respect to the loans granted by Japanese banks. The nature of the financing changed, which decreases the obligations and limitations of Sierra Gorda and therefore improves the mine's flexibility in terms of operating activities. As at 30 June 2017, the value of the financing under this loan agreement amounts to approx. USD 760 million. Additional information on this topic may be found in part 6.3 of this report, which concerns financing within the Group.
In the first half of 2017, cash expenditures on property, plant and equipment and intangible assets recognised in the statement of cash flows amounted to USD 131 million (PLN 512 million), of which the majority, or USD 110 million (84%) were cash expenditures incurred on pre-stripping to gain access to subsequent areas of the deposit, with the remainder on development and the replacement of property, plant and equipment.
| Unit | 1st half 2017 |
1st half 2016 |
Change (%) | 2Q'17 | 1Q'17 | |
|---|---|---|---|---|---|---|
| Cash expenditures on property, plant and equipment | mn USD | 131 | 162 | -19.1 | 65 | 66 |
| Cash expenditures on property, plant and equipment | mn PLN | 512 | 638 | -19.7 | 245 | 267 |
| Cash expenditures on property, plant and equipment – segment (55% share) |
mn PLN | 282 | 351 | -19.7 | 135 | 147 |
The decrease as compared to the same period of 2016 (-19%) was with respect to cash expenditures on development and the replacement of property, plant and equipment, due to their above-average level in the first quarter of 2016, when they reflected deferred expenditures on mining equipment purchased in 2015.
With respect to capitalised pre-stripping costs, expenditures were higher by 23% due to a higher unit cost of extraction and a higher scope of work carried out.
The main source of financing investments was the inflow from operating activities and cash from 2016. In addition, in the second quarter of 2017 the company made use of financing in the form of an increase in share capital in the amount of USD 100 million, without the drawing of any new working capital facilities.
| in mn PLN | 1st half 2017 |
1st half 2016 |
Change (%) |
2Q'17 | 1Q'17 |
|---|---|---|---|---|---|
| Sales revenue | 9 713 | 8 456 | +14.9 | 4 802 | 4 911 |
| Cost of sales, selling costs and administrative expenses | (7 836) | (7 338) | +6.8 | (3 999) | (3 837) |
| Profit on sales | 1 877 | 1 118 | +67.9 | 803 | 1 074 |
| Profit or loss on involvement in joint ventures | (54) | (170) | -68.2 | (136) | 82 |
| Other operating income and (costs) | (858) | (106) | ×8.1 | (432) | (426) |
| Finance income and (costs) | 684 | (159) | × | 383 | 301 |
| Profit before income tax | 1 649 | 683 | x2.4 | 618 | 1 031 |
| Income tax expense | (595) | (385) | +54.5 | (274) | (321) |
| Profit for the period | 1 054 | 298 | x3.5 | 344 | 710 |
| Adjusted EBITDA * | 2 863 | 2 062 | +38.8 | 1 282 | 1 581 |
| EBITDA margin** | 27% | 23% | +17.4 | 25% | 29% |
* Adjusted EBITDA = EBIT + depreciation/amortisation (recognised in profit or loss) + impairment loss (-reversal of impairment losses) on noncurrent assets (recognised in cost of sales, selling costs and administrative expenses) pursuant to the data in part 2 of the condensed consolidated financial statements – together with Sierra Gorda S.C.M.
** EBITDA margin = relationship of adjusted EBITDA to sales revenue. For purposes of calculating the Group's EBITDA margin, consolidated sales revenue was increased by the sales revenue of the segment Sierra Gorda S.C.M.
| Item | Impact on change in result (mn PLN) |
Description |
|---|---|---|
| Sales revenue | +1 257 | An increase in revenues mainly due to KGHM Polska Miedź S.A. (+PLN 1 161 million) alongside a simultaneous decrease in sales revenue of KGHM INTERNATIONAL LTD. (-PLN 17 million ). The detailed reasons for this decrease in the revenues of both segments are described in parts 3 and 4 of this report. |
| Cost of sales, selling costs and administrative expenses |
(498) | The increase in costs in the consolidated result was mainly due to higher costs in KGHM Polska Miedź S.A. (by PLN 438 million ) and to a decrease in costs in KGHM INTERNATIONAL LTD. by PLN 94 million, described in greater detail in parts 3 and 4 of this report. |
| Profit or loss on involvement in joint ventures |
+116 | The change in profit or loss on involvement in joint ventures with respect to Sierra Gorda S.C.M. from -PLN 170 million to -PLN 54 million was due to: - a lower share of losses of joint ventures accounted for using the equity method by PLN 261 million, and - lower interest income on loans granted to a joint venture by PLN 145 million due to the allowance for impairment of loans at the end of 2016. |
| Other operating income and (costs) |
(752) | The change in the result on other operating activities from -PLN 106 million to -PLN 858 million was mainly due to: - lower, by PLN 1 071 million, result on the exchange differences on assets and liabilities other than borrowings, mainly with respect to loans to Sierra Gorda S.C.M., - a higher result on the measurement and realisation of derivatives by PLN 243 million, and - the absence of an impairment loss on available-for-sale assets (PLN 57 million in the first half of 2016) |
| Finance income and (costs) | 843 | The change in finance income/(costs) from -PLN 159 million to PLN 684 million was mainly due to: - higher result on the exchange differences on borrowings by PLN 885 million, and higher interest costs on borrowings by PLN 22 million. - |
| Income tax expense | (210) | The increase in income tax by PLN 210 million was mainly due to an increase in income tax in KGHM Polska Miedź S.A. (by PLN 155 million). |
| 30.06.2017 | 31.12.2016 | Change (%) | 31.03.2017 | |
|---|---|---|---|---|
| Mining and metallurgical property, plant and equipment | 15 359 | 15 217 | +0.9 | 15 301 |
| Mining and metallurgical intangible assets | 2 309 | 2 474 | -6.7 | 2 395 |
| Other property, plant and equipment | 2 599 | 2 591 | +0.3 | 2 543 |
| Other intangible assets | 202 | 208 | -2.9 | 222 |
| Joint ventures accounted for using the equity method | 26 | 27 | -3.7 | 27 |
| Loans granted to joint ventures | 3 978 | 4 313 | -7.8 | 4 152 |
| Derivatives | 137 | 237 | -42.2 | 162 |
| Other financial instruments measured at fair value | 712 | 577 | +23.4 | 677 |
| Other financial assets | 916 | 930 | -1.5 | 929 |
| Deferred tax assets | 372 | 511 | -27.2 | 456 |
| Other assets | 118 | 117 | +0.9 | 117 |
| Non-current assets | 26 728 | 27 202 | -1.7 | 26 981 |
| Inventories | 4 512 | 3 497 | +29.0 | 4 154 |
| Trade receivables | 1 097 | 1 292 | -15.1 | 1 206 |
| Tax assets | 228 | 267 | -14.6 | 233 |
| Derivatives | 101 | 72 | +40.3 | 78 |
| Other assets | 389 | 252 | +54.4 | 353 |
| Cash and cash equivalents | 446 | 860 | -48.1 | 624 |
| Current assets | 6 773 | 6 240 | +8.5 | 6 648 |
| Total assets | 33 501 | 33 442 | +0.2 | 33 629 |
As at 30 June 2017, total assets in the consolidated statement of financial position amounted to PLN 33 501 million and were higher as compared to 31 December 2016 by PLN 59 million.
Non-current assets as at 30 June 2017 amounted to PLN 26 728 million and were lower by PLN 474 million as compared to the end of 2016. The decrease in non-current assets was mainly due to loans granted to joint ventures by PLN 335 million, mining and metallurgical intangible assets by PLN 165 million, derivatives by PLN 100 million and deferred tax assets by PLN 139 million. There was an increase mainly in mining and metallurgical property, plant and equipment by PLN 142 million and financial instruments measured at fair value by PLN 135 million.
Current assets increased by PLN 533 million, mainly due to an increase in the value of inventories by PLN 1 015 million and other assets by PLN 137 million, alongside a decrease in cash and cash equivalents by PLN 414 million and trade receivables by PLN 195 million.
| 30.06.2017 | 31.12.2016 | Change (%) | 31.03.2017 | |
|---|---|---|---|---|
| Share capital | 2 000 | 2 000 | - | 2 000 |
| Other reserves from measurement of financial instruments | 100 | (183) | × | 26 |
| Accumulated other comprehensive income | 2 272 | 2 216 | +2.5 | 2 160 |
| Retained earnings | 12 591 | 11 739 | +7.3 | 12 449 |
| Equity attributable to shareholders of the Parent Entity | 16 963 | 15 772 | +7.6 | 16 635 |
| Equity attributable to non-controlling interest | 136 | 139 | -2.2 | 136 |
| Equity | 17 099 | 15 911 | +7.5 | 16 771 |
| Borrowings | 5 493 | 6 539 | -16.0 | 5 587 |
| Derivatives | 118 | 256 | -53.9 | 153 |
| Employee benefits liabilities | 2 071 | 1 860 | +11.3 | 2 061 |
| Provisions for decommissioning costs of mines and other facilities | 1 474 | 1 487 | -0.9 | 1 502 |
| Deferred tax liabilities | 540 | 563 | -4.1 | 516 |
| Other liabilities | 787 | 960 | -18.0 | 906 |
| Non-current liabilities | 10 483 | 11 665 | -10.1 | 10 725 |
| Borrowings | 1 641 | 1 559 | +5.3 | 2 087 |
| Derivatives | 35 | 215 | -83.7 | 73 |
| Trade payables | 1 613 | 1 433 | +12.6 | 1 354 |
| Employee benefits liabilities | 754 | 787 | -4.2 | 917 |
| Tax liabilities | 605 | 786 | -23.0 | 595 |
| Other liabilities | 1 271 | 1 086 | +17.0 | 1 107 |
| Current liabilities | 5 919 | 5 866 | +0.9 | 6 133 |
| Current and non-current liabilities | 16 402 | 17 531 | -6.4 | 16 858 |
| Total liabilities and equity | 33 501 | 33 442 | +0.2 | 33 629 |
Equity as at 30 June 2017 amounted to PLN 17 099 million and was higher by PLN 1 188 million than at the end of 2016, mainly due to accumulated comprehensive income by PLN 56 million, other reserves from measurement of financial instruments by PLN 283 million and to an increase in retained earnings by PLN 852 million.
Non-current liabilities of the KGHM Polska Miedź S.A. Group as at 30 June 2017 amounted to PLN 10 483 million and were lower by PLN 1 182 million than at the end of 2016, mainly due to a decrease in non-current borrowings by PLN 1 046 million, other liabilities by PLN 173 million and derivatives by PLN 138 million, alongside an increase in employee benefits liabilities by PLN 211 million.
Current liabilities of the KGHM Polska Miedź S.A. Group as at 30 June 2017 amounted to PLN 5 919 million and were higher by PLN 53 million than at the end of 2016 mainly due to an increase in other liabilities by PLN 185 million, trade liabilities by PLN 180 million and current borrowings by PLN 82 million, alongside a decrease in tax liabilities by PLN 181 million and derivatives by PLN 180 million.
| 1st half | 1st half | ||||
|---|---|---|---|---|---|
| 2017 | 2016 | Change (%) | 2Q 2017 | 1Q 2017 | |
| Profit before income tax | 1 649 | 683 | x2.4 | 618 | 1 031 |
| Depreciation/amortisation recognised in profit for the period | 772 | 810 | -4.7 | 401 | 371 |
| Share of losses of joint ventures accounted for using the equity method |
215 | 476 | -54.8 | 215 | - |
| Interest on a loan granted to joint ventures | (161) | (306) | -47.4 | (79) | (82) |
| Interest and other costs of borrowings | 78 | 59 | +32.2 | 34 | 44 |
| Impairment losses on non-current assets | 1 | 66 | -98.5 | 1 | - |
| Exchange differences | 173 | (92) | × | 41 | 132 |
| Change in other receivables and liabilities | (203) | (149) | +36.2 | (159) | (44) |
| Change in assets/ liabilities due to derivatives | (86) | 118 | × | 6 | (92) |
| Other adjustments to profit before income tax | (6) | 32 | x | (17) | 11 |
| Exclusions of income and costs, total | 783 | 1 014 | -22.8 | 443 | 340 |
| Income tax paid | (703) | (127) | ×5.5 | (287) | (416) |
| Changes in working capital | (537) | (239) | ×2.2 | (40) | (497) |
| Net cash generated from operating activities | 1 192 | 1 331 | -10.4 | 734 | 458 |
| Expenditures on mining and metallurgical assets | (1 111) | (1 680) | -33.9 | (549) | (562) |
| Expenditures on other property, plant and equipment and | |||||
| intangible assets | (97) | (106) | -8.5 | (44) | (53) |
| Acquisition of newly-issued shares of a joint venture | (206) | (238) | -13.4 | (206) | - |
| Other expenses | (55) | (43) | +27.9 | (11) | (44) |
| Total expenses | (1 469) | (2 067) | -28.9 | (810) | (659) |
| Proceeds | 22 | 16 | +37.5 | 13 | 9 |
| Net cash used in investing activities | (1 447) | (2 051) | -29.4 | (797) | (650) |
| Proceeds from borrowings | 1 447 | 1 980 | -26.9 | 685 | 762 |
| Other proceeds | 2 | 18 | -88.9 | 2 | - |
| Total proceeds | 1 449 | 1 998 | -27.5 | 687 | 762 |
| Repayments of borrowings | (1 532) | (996) | +53.8 | (786) | (746) |
| Interest paid and other costs | (81) | (55) | +47.3 | (39) | (42) |
| Other payments | - | (9) | -100.0 | - | - |
| Total payments | (1 613) | (1 060) | +52.2 | (825) | (788) |
| Net cash generated from/(used in) financing activities | (164) | 938 | × | (138) | (26) |
| TOTAL NET CASH FLOW | (419) | 218 | × | (201) | (218) |
| Cash and cash equivalents at beginning of the period | 860 | 461 | +86.6 | 624 | 860 |
| Exchange gains/(losses) on cash and cash equivalents | 5 | 19 | -73.7 | 23 | (18) |
| Cash and cash equivalents at end of the period | 446 | 698 | -36.1 | 446 | 624 |
Net cash generated from operating activities in the first 6 months of 2017 amounted to PLN 1 192 million and was mainly comprised of profit before income tax of PLN 1 649 million plus exchange differences in the amount of PLN 173 million, depreciation/amortisation in the amount of PLN 772 million and the share of losses of joint ventures in the amount of PLN 215 million, less interest on a loan granted to joint ventures in the amount of PLN 161 million, income tax paid in the amount of PLN 703 million and a change in working capital in the amount of PLN 537 million.
Net cash used in investing activities in the first half of 2017 amounted to PLN 1 447 million and was mainly comprised of net cash expenditures on the purchase of mining and metallurgical property, plant and equipment and intangible assets as well as on other property, plant and equipment and intangible assets in the amount of PLN 1 208 million and the acquisition of newly-issued shares of a joint venture in the amount of PLN 206 million.
Net cash used in financing activities in the first 6 months of 2017 amounted to PLN 164 million and was mainly comprised of proceeds from borrowings in the amount of PLN 1 447 million, repayments of borrowings in the amount of PLN 1 532 million and interest paid in the amount of PLN 81 million.
After accounting for exchange gains/(losses) on cash and cash equivalents, in the first 6 months of 2017 cash and cash equivalents decreased by PLN 414 million and amounts to PLN 446 million.
Cash flow in the first half of 2017 (in mn PLN)
As at 30 June 2017, contingent assets amounted to PLN 520 million and were lower than at the end of 2016 by PLN 34 million. The decrease in the value of contingent assets was mainly due to a decrease in guarantees received by PLN 44 million.
As at 30 June 2017, contingent liabilities amounted to PLN 2 986 million and were higher than at the end of 2016 by PLN 640 million. This increase was mainly due to an increase in guarantees by PLN 632 million.
The Parent Entity manages financial resources based on the approved "Financial Liquidity Management Policy". Its primary goal is to ensure continuous operations and the advancement of investments by securing the availability of funds required to achieve the Group's business goals, while optimising incurred costs. Financial liquidity management involves securing an appropriate amount of cash resources and available lines of credit in the short, medium and long term.
As at 30 June 2017, total debt of the Group due to borrowings amounted to PLN 7 134 million, 98% of which was consolidated at the level of the Parent Entity.
In the first half of 2017, the Company made use of the remaining available limit of the loan from the European Investment Bank in the amount of USD 163 million (or PLN 607 million, at the average exchange rate announced by the NBP as at 30 June 2017). The deadline for repaying this loan is 23 May 2029, with interest based on a fixed interest rate.
| 30.06.17 | 31.12.16 | Change (%) | |
|---|---|---|---|
| Liabilities due to: | 7 134 | 8 098 | -11.9 |
| Bank loans* | 5 008 | 6 391 | -21.6 |
| Other loans | 2 110 | 1 684 | +25.3 |
| Other | 16 | 23 | -30.4 |
| Free cash and cash equivalents | 428 | 836 | -48.8 |
| Net debt | 6 706 | 7 262 | -7.7 |
* presented amounts include the preparation fee paid, which decreases financial liabilities due to bank loans received
As at 30 June 2017, the Group held open lines of credit and loans with a total available amount of PLN 14 709 million, out of which PLN 7 141 million had been drawn.
| Unsecured, revolving syndicated credit facility |
This financing agreement was signed by the Parent Entity with a syndicate banks group in 2014 in the amount of USD 2.5 billion with a five-year tenor with the option of extending for another 2 years, which |
|---|---|
| in the amount of USD 2.5 | the Company drew on in 2015 and 2016. |
| billion with maturity of 9 | The funds drawn are used to finance general corporate goals, including the continuation of investment |
| July 2021 | projects and were used to refinance the debt of KGHM INTERNATIONAL LTD. |
| Investment loan from the | This financing agreement was signed by the Parent Entity with the European Investment Bank in 2014 in |
| European Investment | the amount of PLN 2 billion, with the possibility of drawing loan instalments in PLN, EUR and USD. As at |
| Bank in the amount of PLN 2.0 billion with a financing period of 12 years |
30 June 2017, the full amount of the available loan had been drawn, in three instalments with repayment deadlines of 30 October 2026, 30 August 2028 and 23 May 2029. |
|---|---|
| The funds acquired through this loan are being used to finance the Parent Entity's investment projects related to modernisation of metallurgy and development of the Żelazny Most tailings storage facility. |
|
| Bilateral bank loans in the amount of up to PLN 3.4 billion |
The Group has lines of credit in the form of bilateral agreements in the total amount of PLN 3.4 billion. These are working capital facilities and overdraft facilities with availability of up to 2 years, which maturities are successively extended for subsequent periods, as well as long-term investment bank loans. The funds obtained under aforementioned bank loans agreements are used to finance working capital, are a tool in managing current financial liquidity and support the financing of investments advanced by the Group. |
The aforementioned sources fully cover the current, medium- and long-term liquidity needs of the Group. In the first half of 2017, the Group made use of borrowings which were available from all of the above pillars.
The following table presents the structure of borrowings used by KGHM Polska Miedź S.A. and the extent to which they were utilised.
| Amount drawn as at 30.06.17 |
Amount drawn as at 31.12.16 |
Change (%) | Amount available as at 30.06.17 |
Utilisation (%) | |
|---|---|---|---|---|---|
| Unsecured, revolving syndicated credit facility | 2 966 | 4 809 | -38.3 | 9 265 | 32.0 |
| Loans * | 2 110 | 1 684 | +25.3 | 2 030 | 103.9 |
| Bilateral bank loans | 2 065 | 1 609 | +28.3 | 3 414 | 60.5 |
| Total | **7 141 | **8 102 | -11.9 | 14 709 | 48.5 |
* limit of the investment loan from the EIB is PLN 2 000 mn, while the currency in which it is drawn is the USD. Liabilities due to this loan as at 30 June 2017 amounted to PLN 2 095 mn.
** amount drawn includes accrued interest, unpaid as at the reporting date and excludes costs related to entering a syndicated credit facility agreement, which decrease the initial value of liabilities due to bank loan.
Liabilities of the Parent Entity due to bank loans and an investment loan in the amount of PLN 7 007 million as at 30 June 2017 were drawn in USD. The bank loans of other Group companies were drawn in PLN and EUR.
In managing its financial liquidity, the Group utilises tools which support its efficiency. One of the basic instruments used by the Group is the cash pool management system, domestically in PLN, USD and EUR and abroad in USD. The cash pool system is aimed at optimising cash management and limiting interest costs, the effective financing of current needs in terms of working capital and supporting short term financial liquidity in the Group.
As at 30 June 2017, the balance of loans granted by the Group amounted to PLN 4 016 million. This item comprises longterm loans with interest based on a fixed interest rate, granted by the KGHM INTERNATIONAL LTD. Group mainly to finance Sierra Gorda S.C.M.
As at 30 June 2017, the Group held contingent liabilities due to guarantees and letters of credit granted in the total amount of PLN 2 419 million and due to promissory notes liabilities in the amount of PLN 213 million.
Detailed information regarding the amount and nature of contingent liabilities due to guarantees granted may be found in note 4.5 of the half-year condensed consolidated financial statements – Liquidity risk and capital management.
The cash currently held by the Group along with the financing acquired guarantee the ability to achieve investment goals, both in terms of equity investments as well as expenditures on the purchase and construction of property, plant and equipment.
The KGHM Polska Miedź S.A. Group defines risk as uncertainty, being an integral part of the activities conducted and having the potential to result in both opportunities and threats to achievement of the business goals. The current and future, actual and potential impact of risk on the KGHM Polska Miedź S.A. Group's activities is assessed. Based on this assessment, management practices are reviewed and adjusted in terms of responses to individual risk factors.
Under the Corporate Risk Management Policy and Procedure and the Rules of the Corporate Risk Committee updated in the first half of 2017, the process of corporate risk management in the Group is consistently performed. In the first half of 2017, the companies of the Group implemented rules and procedures to regulate the management of corporate risk which are consistent with those of the Parent Entity. KGHM Polska Miedź S.A. oversees the process of managing corporate risk in the Group.
Risk factors in various areas of the Group's operations are continuously identified, assessed and analysed in terms of their possible limitation. Key risk factors in the Group undergo an in-depth analysis in order to develop a Risk Response Plan and Corrective Actions. Other risk factors undergo constant monitoring by the Corporate Risk Management and Supervisory Standards Department, and in terms of financial risk by the Executive Director for Finance and Risk Management.
This comprehensive approach to analysing risk factors also comprises the identification of risk factors related to achieving strategic goals. The breakdown of rights and responsibilities applies best practice principles for Corporate Governance and the generally recognised model of three lines of defense.
A detailed description of key risk factors of the KGHM Polska Miedź S.A. Group, together with mitigating actions and with an indication of specific risk factors for the Parent Entity and KGHM INTERNATIONAL LTD. Group, was presented in the Management Board's Report on the Activities of KGHM Polska Miedź S.A. and KGHM Polska Miedź S.A. Group in 2016, available at the Company's website www.kghm.com (Chapter 12 - Risk management in the Group).
| Commodity risk, currency risk |
In terms of managing commodity and currency risk as well as the risk of changes in interest rates, the scale and profile of the activities of the Parent Entity and of the mining companies of the KGHM INTERNATIONAL LTD. Group are of the greatest significance for and have the greatest impact on the results of the Group. |
|---|---|
| In the first half of 2017, the Parent Entity implemented strategies hedging revenues from the sale of copper. Also, an open hedging position on the currency market was restructured. Details are described in part 4 of the condensed consolidated financial statements. |
|
| On 30 June 2017, the Parent Entity held an open hedging position on the copper and silver market. Revenues from copper sales were hedged for the period from July 2017 to December 2018 for a total of 97.5 thousand tonnes of copper. Revenues from silver sales - for the period from July 2017 to December 2017 for a total of 1.35 million troy ounces. The Parent Entity also held an open hedging position on the currency market for USD 1 290 million of planned revenues from sales for the period from July 2017 to June 2019. |
|
| In terms of managing currency risk deriving from bank loans, the Parent Entity applies natural hedging, based on the drawing of credit in those currencies in which it earns revenues (USD). The value of bank loans and other investment loans as at 30 June 2017 drawn in USD, after translation to PLN amounted to PLN 6 984 million. |
|
| Interest rate risk | As at 30 June 2017, the following positions were exposed to interest rate risk by impacting the amount of interest income and costs : |
| - cash and cash equivalents: PLN 899 million, including deposits of special purpose funds: the Mine Closure Fund, the Tailings Storage Facility Restoration Fund and the Social Benefits Fund, - liabilities due to bank loans drawn: PLN 5 007 million. As at 30 June 2017, the following positions were exposed to interest rate risk due to changes in the fair value of instruments with fixed interest rates: |
|
| - receivables due to loans granted by the Group: PLN 4 016 million, - liabilities due to loans drawn with fixed interest rates: PLN 2 110 million. |
|
| Financial liabilities denominated in USD and EUR and based on LIBOR or EURIBOR, exposes the Group to the risk of higher interest rates which would result in higher interest costs. As a result, taking into consideration the global exposure of the Group to interest rate risk, the Parent Entity decided to exercise its right to draw loans from the European Investment Bank based on a fixed interest rate. |
| In addition, the Parent Entity remains hedged against an increase in the interest rate (LIBOR USD) by a call option (interest rate CAP) with a 2.50% interest rate for the years 2017-2020. |
|
|---|---|
| Price risk related | Price risk related to the shares of listed companies held by the Group is understood as the change in |
| to the change in | their fair value due to changes in their quoted share prices. |
| share prices of | As at 30 June 2017, the carrying amount of shares of companies which were listed on the Warsaw |
| listed companies | Stock Exchange and on the TSX Venture Exchange amounted to PLN 713 million. |
Other important information regarding market risk management is presented in part 4 of the condensed consolidated financial statements.
| Credit risk related to trade receivables |
To reduce the risk of insolvency by its customers, the Parent Entity has entered into a receivables insurance contract, which covers receivables from entities with buyer's credit which have not provided strong collateral or have provided collateral which does not cover the total amount of the receivables. Taking into account the collateral held and the credit limits received from the insurance company, as at 30 June 2017, the Parent Entity had secured 91% of its trade receivables (as at 31 December 2016: 92%). |
|---|---|
| Credit risk related to cash and cash equivalents and bank deposits |
The Group allocates periodically free cash in accordance with the requirements to maintain financial liquidity and limit risk and in order to protect capital and maximise interest income. |
| Credit risk related to bank deposits is continuously monitored by the on-going review of the credit ratings of those financial institutions with which the Group cooperates, and by maintaining an appropriately low level of concentration in individual financial institutions. |
|
| Credit risk related to derivatives transactions |
Detailed information may be found in part 4 of the condensed consolidated financial statements. |
| Credit risk related to loans granted |
As at 30 June 2017, the balance of loans granted by the Group amounted to PLN 4 016 million. This item is primarily comprised of long-term loans in the total amount of PLN 3 978 million, or USD 1 073 million, granted by the KGHM INTERNATIONAL LTD. Group for the financing of a joint mining venture in Chile. |
| Credit risk related to the loans granted is dependent on the risk related to mine project advancement. |
Important information regarding financial liquidity risk and capital management is presented in part 4 of the condensed consolidated financial statements.
The main impact on the KGHM Polska Miedź S.A. Group's results is from the Parent Entity and, to a lesser extent, the KGHM INTERNATIONAL LTD. Group.
As a result, through the Parent Entity, the most significant factors affecting the Group's results over at least the following quarter are:
The most significant factors affecting the results of the KGHM Polska Miedź S.A. Group, through the KGHM INTERNATIONAL LTD. Group, particularly in the following quarter, are:
KGHM Polska Miedź S.A. has not published a forecast of financial results for 2017.
| 7.4. | Significant contracts for the Group | ||
|---|---|---|---|
| Change in the loan agreement of Sierra Gorda S.C.M. |
On 30 June 2017 the Management Board of KGHM Polska Miedź S.A. decided to express agreement to the changes to the conditions of the loan agreement signed by Sierra Gorda SCM on 8 March 2012. The nature of the financing changed, which significantly decreases the limitations and duties of Sierra Gorda SCM and in particular improves the flexibility of the operating and financial activities of Sierra Gorda SCM. |
||
| Moreover, the documentation related to financing was modified, including guarantees issued by Sumitomo Metal Mining Co., Ltd. and Sumitomo Corporation and their term of validity was maintained up to the end of the financing period, that is to 15 June 2021, since the Sierra Gorda SCM mine did not achieve some of the parameters in the deadline specified in the original financing agreement. |
|||
| The condition precedent to the issuance of the aforementioned guarantees was the granting of a re guarantee of repayment of a specified part of the payment by KGHM towards Sumitomo Metal Mining Co., Ltd. and Sumitomo Corporation. |
|||
| On 30 June 2017, the Management Board of KGHM issued a re-guarantee of repayment of a specified part of the payment, if it is made by Sumitomo Metal Mining Co., Ltd. and Sumitomo Corporation towards the financing banks, in an amount equal to the pro rata share of KGHM, but no more than the amount of USD 180 million. |
|||
| As at 30 June 2017, the amount of financing due to the loan agreement was around USD 760 million. | |||
| Framework Agreement for the comprehensive sale of fuel gas (signed after the balance sheet date) |
On 27 July 2017, a Framework Agreement for the comprehensive sale of fuel gas as well as bilateral Individual Contracts were concluded with the company Polskie Górnictwo Naftowe i Gazownictwo S.A. The agreement in question along with the contracts replace the existing five individual long-term contracts between the parties, which in accordance with the stipulations of the Framework Agreement are terminated – including the contracts which were announced by the Company in the following regulatory filings: no. 26/2010 dated 30 July 2010 and no. 6/2014 dated 30 January 2014. |
||
| The Framework Agreement was entered into for the period from 1 July 2017 to 1 October 2033. It regulates the manner in which Individual Contracts are entered into and terminated, as well as common terms and conditions for all of the contracts, such as the rules for placing orders for fuel gas supply, settling deliveries and renegotiating gas prices. Moreover, under certain conditions, the agreement provides for the possibility to change the type of fuel gas from nitrogen-rich gas to high-methane gas, and provides a mechanism enhancing the energy security of the Company, in which the Seller guarantees the fuel gas supplies, in the quantities required by KGHM Polska Miedź S.A. |
|||
| The estimated total value of the Framework Agreement together with Individual Contracts during the entire period they will be in force is approx. PLN 4.8 billion. |
In the first half of 2017 and as at the date of preparation of this report, there were no other contracts entered into of significance for the activities of the Parent Entity and Group.
The KGHM Polska Miedź S.A. Group has implemented a variety of internal rules regulating the principles under which contracts between the Group's entities may be entered into, including:
Acting in compliance with the aforementioned rules, during the first half of 2017 neither the Parent Entity nor its subsidiaries entered into significant transactions with related parties under other than arm's length conditions.
At the end of the first half of 2017, the total value of on-going disputed issues both by and against KGHM Polska Miedź S.A. and its subsidiaries amounted to PLN 319 million, including receivables of PLN 143 million and liabilities of PLN 176 million. The total value of the above disputes did not exceed 10% of the equity of the Parent Entity.
Value of proceedings involving receivables at the end of the first half of 2017:
Value of proceedings involving liabilities at the end of the first half of 2017:
In the first half of 2017 the share price of KGHM Polska Miedź S.A. increased by 19.65% and at the close of the session on 30 June 2017 amounted to PLN 110.65. During the same period the price of copper – the Company's main product – increased by 7.39%. At the same time the main WSE indices increased: WIG by 17.90%, WIG20 by 18.06%, and the WIG30 by 18.74%, while the percentage change of the FTSE 350 mining index – an index comprised of companies from the mining sector, listed on the London Stock Exchange - amounted to -0.87% (Chart 10).
The Company's shares reached their half-year maximum closing price of PLN 135.50 on 21 February 2017. The minimum closing price of PLN 92.17 was recorded on 2 January 2017.
Chart 10. Share price of KGHM Polska Miedź S.A. versus the WIG index and FTSE 350 mining index (percentage change)
Source: GPWInfoStrefa, Bloomberg
KGHM Polska Miedź S.A. debuted on the Warsaw Stock Exchange (WSE) in July 1997. The Company's shares are traded on the primary market of the WSE in the continuous trading system and are a component of the WIG, WIG20 and WIG30 indices, the sector index WIG-GÓRNICTWO as well as the WIGdiv index. Continuously since 19 November 2009, the Company has participated in the RESPECT Index, which confirms its conformance with the highest standards of social responsibility. The RESPECT Index highlights those companies which are managed in a sustainable and responsible manner, and also highlights their investment attractiveness.
Key share price data of KGHM Polska Miedź S.A. on the Warsaw Stock Exchange are presented in the following table.
| Symbol: KGH, ISIN: PLKGHM000017 | Unit | 1st half 2017 |
2016 | 1st half 2016 |
|---|---|---|---|---|
| Number of shares issued | million | 200 | 200 | 200 |
| Market capitalisation of the Company at period's end | PLN bn | 22.1 | 18.5 | 13.2 |
| Average trading volume per session | 913 943 | 1 089 209 | 1 181 297 | |
| Change in share price during the period | % | +19.65 | +45.66 | +3.95 |
| Highest closing price during the period | PLN | 135.50 | 97.95 | 77.00 |
| Lowest closing price during the period | PLN | 92.17 | 52.29 | 52.29 |
| Closing price from the last day of trading in the period | PLN | 110.65 | 92.48 | 66.00 |
As at 30 June 2017, the share capital of the Company, in accordance with the entry in the National Court Register, amounted to PLN 2 000 million and was divided into 200 million shares, series A, having a face value of PLN 10 each. All shares are bearer shares. Each share grants the right to one vote at the General Meeting. The Company has not issued preference shares.
In the first half of 2017, there was no change in either registered share capital or in the number of outstanding shares issued. As far as the Company's Management Board is aware, there was also no change in the ownership structure of significant blocks of shares of KGHM Polska Miedź S.A. during the same period. As at 31 December 2016 as well as at 30 June 2017, the following shareholders held a number of shares granting the right to 5% or more of the total number of votes at the General Meeting of KGHM Polska Miedź S.A.: the Polish State Treasury and Nationale-Nederlanden Otwarty Fundusz Emerytalny. As at 30 June 2017 and as at the date of signing this report, the Company's shareholder structure was as follows:
| shareholder | number of shares/votes | % of share capital/total number of votes |
|---|---|---|
| State Treasury * | 63 589 900 | 31.79% |
| Nationale-Nederlanden OFE ** | 10 104 354 | 5.05% |
| Other shareholders | 126 305 746 | 63.16% |
| Total | 200 000 000 | 100.00% |
* based on a notification received by the Company dated 12 January 2010
** based on a notification received by the Company dated 18 August 2016
Other shareholders, whose total ownership of the share capital and share in the total number of votes amounts to 63.16%, are mainly institutional investors, both domestic and international.
Following is the geographic distribution of the Company's shareholder structure. The shareholder structure was developed based on research performed in the second quarter of 2017.
Investors from Poland hold 62.3% of the shares, while shareholders from the United States and the United Kingdom hold respectively 12.4% and 3.4%. The Company does not hold any treasury shares. The Management Board of the Company is unaware of any agreements which could result in changes in the proportion of shares held by present shareholders in the future.
The number of KGHM Polska Miedź S.A.'s shares or rights to them owned by the Members of the Management Board and the Members of the Supervisory Board of KGHM Polska Miedź S.A. did not change in the period since the date of publication of the consolidated report for the first quarter of 2017.
Based on the information held by KGHM Polska Miedź S.A., as at 30 June 2017 and at the date this report was signed, no Member of the Management Board of the Company held shares of KGHM Polska Miedź S.A. or rights to them.
The number of KGHM Polska Miedź S.A.'s shares or rights to them owned by Members of the Supervisory Board of the Company as at 30 June 2017 and as at the date of signing this report was as follows:
| position/function | first name, surname | number of shares | nominal value of shares (PLN) |
|---|---|---|---|
| Member of the Supervisory Board | Józef Czyczerski | 10 | 100 |
| Member of the Supervisory Board | Leszek Hajdacki | 1 | 10 |
Based on information held by KGHM Polska Miedź S.A., other Members of the Supervisory Board of the Company did not hold at this time shares of KGHM Polska Miedź S.A. or rights to them.
In the first half of 2017 there were no significant organisational changes in the Group.
| Information on the results of the conducted tests for impairment |
On 14 February the Parent Entity announced in a regulatory filing that the major work related to testing for the impairment of international mining assets of the KGHM Polska Miedź S.A. Group has been completed. Detailed information on the results of the conducted impairment tests was provided in the aforementioned regulatory filing and in the annual report for 2016. |
|---|---|
| The Management Board's recommendation regarding the coverage of loss and dividend payout |
On 11 May 2017, the Management Board of KGHM Polska Miedź S.A. adopted a resolution in which it recommended that the Ordinary General Meeting of KGHM Polska Miedź S.A. cover the loss for financial year 2016 in the amount of PLN 4 085 million from the Parent Entity's reserve capital and pay out a dividend in the amount of PLN 200 million (PLN 1.00 per share), from the Company's reserve capital in that part arising from profit. |
| Adoption of a resolution by the Ordinary General Meeting of KGHM Polska Miedź S.A. on the dividend payout |
On 21 June 2017 the Ordinary General Meeting of KGHM Polska Miedź S.A. adopted a resolution on the dividend payout in the amount of PLN 200 million, representing PLN 1.00 per share, from the reserve capital of KGHM Polska Miedź S.A. in that part arising from profit. The dividend date (the date on which the right to dividend is set) was set at 14 July 2017 and dividend payment dates at 17 August 2017 – 1st instalment of PLN 100 million (0.50 PLN per share) and 16 November 2017 - 2nd instalment of PLN 100 million (0.50 PLN per share). |
| Adoption of a resolution by the Ordinary General Meeting of KGHM Polska Miedź S.A. on amendments to the Statutes of KGHM Polska Miedź S.A. |
On 21 June the Ordinary General Meeting of the Company adopted resolutions regarding amendments to the Statutes of KGHM Polska Miedź S.A. Detailed information on the scope of these amendments may be found in the aforementioned regulatory filing. |
| Changes in the Parent Entity's bodies | ||||
|---|---|---|---|---|
| Changes in the composition of the Parent Entity's Management Board |
On 3 February 2017, Jacek Rawecki submitted his resignation from the function of First Vice President of the Management Board of KGHM Polska Miedź S.A. On the same day the Supervisory Board adopted a resolution on the appointment of Rafał Pawełczak as a Vice President of the Management Board of KGHM Polska Miedź S.A. |
|||
| On 31 May 2017, Piotr Walczak submitted his resignation from the function of Vice President of the Management Board of KGHM Polska Miedź S.A. (Production), effective as of 13 June 2017. |
||||
| On 24 July 2017, the Supervisory Board adopted a resolution on the appointment of Ryszard Jaśkowski as a Member of the Management Board of KGHM Polska Miedź S.A. |
||||
| Changes in the composition of the Parent Entity's Supervisory Board |
On 21 June 2017, the Ordinary General Meeting of KGHM Polska Miedź S.A. appointed Janusz Marcin Kowalski to the Supervisory Board of the Company. |
|||
| Subsequent events after the reporting period | ||||
| Signing of a contract for the supply of fuel gas with Polskie Górnictwo Naftowe i Gazownictwo S.A. |
On 27 July 2017, KGHM Polska Miedź S.A. a Framework Agreement for the comprehensive sale of fuel gas as well as bilateral Individual Contracts were concluded with the company Polskie Górnictwo Naftowe i Gazownictwo S.A. Detailed information may be found in part 7.4 of this report. |
|||
| Accident at the Głogów Smelter and Refinery |
On 3 October 2017, there was an accident at the Głogów I Copper Smelter and Refinery involving the recovery boiler , which is responsible for cooling and de-dusting the process gases from the flash furnace. The accident at the boiler was causes by a certain amount of sinter (a combination of dust and metals which accumulate on the boiler) becoming detached and falling, which damaged the boiler's seal. The accident at the recovery boiler resulted in the need to cease production by the HMG I flash furnace. |
|||
| After the completion of the repairs, the re-start of production by HM Głogów I took place on 30 October 2017. The decrease in production is estimated to be at approx. 18.0 thousand tonnes of electrolytic copper. |
||||
| Management Board consent to setting terms and conditions of the loan agreement with the European Investment Bank |
On 7 November 2017, the Management Board of KGHM Polska Miedź S.A. consented to set detailed terms and conditions for an unsecured loan in the amount of PLN 900 million with the European Investment Bank. In accordance with the preliminary offer, the agreement may be entered into for a period of 12 years, with the option of drawing in PLN, USD or EUR, with either a fixed or variable interest rate for each of the loan's instalments. |
|||
| If the agreement is signed, the Company plans to use the acquired funds to finance the investment projects advanced by the Company, which are aimed at modernising the production line as well as at adapting current processes to variable mining conditions, increasing effectiveness, maintaining production continuity and implementing solutions concerning environmental issues. |
| SIGNATURES OF ALL MEMBERS OF THE MANAGEMENT BOARD OF THE PARENT ENTITY | ||||||
|---|---|---|---|---|---|---|
| Date First, Last Name |
Position /Function | Signature | ||||
| 09 November 2017 | Radosław Domagalski-Łabędzki |
President of the Management Board |
||||
| 09 November 2017 | Ryszard Jaśkowski | Vice President of the Management Board |
||||
| 09 November 2017 | Michał Jezioro | Vice President of the Management Board |
||||
| 09 November 2017 | Rafał Pawełczak | Vice President of the Management Board |
||||
| 09 November 2017 | Stefan Świątkowski | Vice President of the Management Board |
| SIGNATURE OF PERSON RESPONSIBLE FOR ACCOUNTING | ||||||
|---|---|---|---|---|---|---|
| Date | First, Last Name | Position/Function | Signature | |||
| 09 November 2017 | Łukasz Stelmach | Executive Director of Accounting Services Center Chief Accountant of KGHM Polska Miedź S.A. |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.