1 October 2013
Investor presentation
1
Investor presentation October 2013 1 1 Disclaimer This document - - PowerPoint PPT Presentation
Investor presentation October 2013 1 1 Disclaimer This document has been prepared by JSC INTER RAO UES (the Company). By attending the meeting where the presentation is made, or by reading the presentation slides, you agree to the
1
This document has been prepared by JSC “INTER RAO UES” (the “Company”). By attending the meeting where the presentation is made, or by reading the presentation slides, you agree to the following. This document does not constitute or form part of any advertisement of securities, any offer or invitation to sell or issue or any solicitation of any offer to purchase or subscribe for, any securities of the Company in any jurisdiction, nor shall it or any part of it nor the fact of its presentation or distribution form the basis of, or be relied on in connection with, any contract or investment decision. No reliance may be placed for any purpose whatsoever on the information contained in this document or on assumptions made as to its completeness. No representation or warranty, express or implied, is given by the Company, its subsidiaries or any of their respective advisers, officers, employees or agents, as to the accuracy of the information or opinions or for any loss howsoever arising, directly or indirectly, from any use of this presentation or its contents. This document may include forward-looking statements. These forward-looking statements include matters that are not historical facts or statements regarding the Company’s intentions, beliefs or current expectations concerning, among other things, the Company’s results of operations, financial condition, liquidity, prospects, growth, strategies, and the market in which the Company operates. By their nature, forwarding-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. The Company cautions you that forward-looking statements are not guarantees of future performance and that the Company’s actual results of operations, financial condition and liquidity and the development
document. The Company does not undertake any obligation to review or confirm expectations or estimates or to update any forward-looking statements to reflect events that occur or circumstances that arise after the date of this presentation.
38 35 33,4 23.4 19.5 16 10.3 9.2 0% 5% 10% 15% 20% 25% 10 20 30 40
GEN Rus Hydro Rosatom ESE IES Holding E.ON Russia Enel OGK-5
RUB bn. 2011 2012 Revenue 536.2 556.2 EBITDA 41.7 26.5 Total Assets 531.9 528.6 Adjusted Debt 48.6 64.8 Adjusted Net Debt
10.6 Debt/EBITDA 1.2x 2.4x
Ranking Among Major Integrated Utilities
electricity capacity of 33.4 GW(1) and electricity output of 148.7 TWh
installed capacity
wind farms
18.4 TWh and import 2.6 TWh
INTER RAO Ownership Structure Financial Perfomance
(1) INTER RAO’s installed capacity includes Russian generation assets, Bashkir GenCo and foreign generation assets (updated on 2nd of September, 2013). (2) Market shares are based on the output (3) Excluding Unallocated & Elimination and Other (4) Includes share in debt of jointly controlled entities Installed Capacity (GW) Market Share (%)
(2) (1) (4) (4)
Company Overview EBITDA Breakdown⁽³⁾ FY2012
Generation 50% Trading 14% Supply 21% Federal Grid Company 18,57% State 13,76% Rosatom 12,49% VEB 5,07% RusHydro 4,92% Norilsk Nickel 13,21% Treasure shares 13,93%
Minorities 18,06%
Foreign assets 15%
– Omskaya CHPP-5 (695 MW) – Omskaya CHPP-3 (462 MW) – Omskaya CHPP-4 (435 MW) – Tomskaya TPS-2 (331 MW) – Tomskaya CHPP-3 (140 MW) – Tomskaya CHPP-1 (15 MW) GENERATION (27,453 MW) INTER RAO Electro- Generation (21,161 MW) – Kostromskaya TPS -3,600 MW – Iriklinskaya TPS - 2,430 MW – Permskaya TPS – 2,400 MW – Kashirskaya TPS - 1,910 MW – Nizhnevartovskaya TPS – 1,600 MW – Verkhnetagilskaya TPS – 1,497 MW – Cherepetskaya TPS – 1,285 MW – Gusinoozerskaya TPS – 1,100 MW – Pechorskaya TPS – 1,060 MW – Severo-Zapadnaya CHPP - 900 MW – Yuzhnouralskaya TPS - 882 MW – Kaliningradskaya CHPP-2 - 875 MW – Kharanorskaya TPS - 655 MW – Urengoyskaya TPS - 484 MW – Ivanovskie CCGT - 325 MW – Sochinskaya TPS - 158 MW LLC “MC INTER RAO – ElectroGeneration” TGK-11 (2,078 MW) Bashkir GenCo (4,214 MW) 100% 100% 100% 100% SUPPLY Guaranteed Suppliers: – JSC Mosenergosbyt (50.92%) – JSC St.Peterburg Supply Company (100%) – JSC Saratovenergo (56.97%) – JSC Altayenergosbyt (100%) – JSC Tambov Energy Retail Company (59.38%) – JSC IRAO – Orelenergosbyt (100%) – Tomsk Energy Retail Company (43.18%) Non Guaranteed Suppliers: – LLC Rn-Energo (100%) – JSC Industrial Energetics (51%) – LLC RT-Energotrading (50%) FOREIGN ASSETS (5,965 MW) Moldova, Transdniestria Republic:
(100%) – 2,520 MW Georgia:
(100%) – 600 MW
(100%) – 112.8 MW
(100%) – 114.4 MW – JSC Telasi (75%) Armenia:
1,110 MW – CJSC Elektricheskiye seti Armenii (100%) Kazakhstan:
(50%) – 1,000 MW Lithuania:
30 MW Turkey:
MW TRADING – RAO NORDIC OY (Finland) (100%) – AB INTER RAO Lietuva (Lithuania ) 51% – SIA INTER RAO Latvia (Latvia) (51%) – INTER RAO Eesti OU (Estonia) (51%) – INTER RAO Green Renewables and Trading AB (75%) – LLP Kazenergoresurs (Kazakhstan) (100%) – JSC «Eastern Energy Company» (100%) ENGINEERING – INTER RAO Engineering (100%) – Quartz New technology (100%) – Quartz Group (100%) – INTER RAO Worley Parsons (51%) – INTER RAO Interenergoeffect (50%) – INTER RAO Power Efficiency Center – JW with Rostec (25%), GE (50%) & INTER RAO (25%) (RUS Gas Turbines Holding) – INTER RAO Export (100%) – Fund Energy without Borders (100%) – Karmanovskaya TPS – 1,810 MW – 10 CHPPs (including Zauralskaya gas-piston plant) – 2,167 MW – 5 gas-turbine units - 25 MW – 9 HPPs (including 7 small-size plants) - 212 MW MINORITY STAKES – Irkutskenergo – 40.28% – RusHydro – 1.83% – Mosenergo – 5.05% – OGK-2 – 5.7% – Federal Grid Company – 0.37% – TGK-9 – 2.48% – TGK-1 – 1.97% – TGK-14 - 0,60% – Quadra – 2.25% – TGK-2 – 1.19% – TGK-14 – 0.6% Total minority stakes market value - 781 m. $⁽¹⁾
(1) As of September, 2013
INTER RAO GROUP
1,5 0,8 0,6 1,3 0,4 0,4 0,3 0,4 0,3 0,1 0,1 500 1 000 1 500 2 000 2 500 3 000 3 500 2013E 2014E 2015E 2016E – Payments calculated based on 13-14% allowed rate of return, 15-year payback period, benchmark OPEX and CAPEX, various adjustment coefficients
Generation CDA Generation Repairs*** International
New Generation Capacity and CAPEX in Russia
*** Generation Repairs includes maintenance, modernization and construction of buildings and facilities, supply companies, other capital expenditures and financial investment – Fuel type: coal – Fuel efficiency: 310 g/kWh / CUR**: 59% – Supplier: Power Machines , EMAlliance – Average CDA* payment : $696 ths per MW/year / $57 ths per MW/month since November 2012
$ bln
– Fuel type: gas – Fuel efficiency: 258 g/kWh / CUR**: 40% – Supplier: "NPO" Saturn “, Power Machines etc. – Average CDA* payment : $210 ths per MW/year / $18 ths per MW/month since March (166 MW), since June (325 MW) 2012 – Fuel type: gas – Fuel efficiency: 256 g/kWh / CUR**: 70% – Supplier: Power Machines , EMAlliance etc. – Average CDA* payment : $232 ths per MW/year / $19 ths per MW/month since December 2012 – Fuel type: gas – Fuel efficiency for TPP: 375 g/kWh / CUR** for TPP: 67% – Supplier for TPP: Turbomach – Average CDA payment for TPP: $447 ths per MW/year / $37 ths per MW/month since January 2013
Tomskaya CHPP-1 – 15 MW Kharanorskaya TPS – 225 MW Ivanovskiye CCGT – 325 MW Urengoyskaya TPS – 460 MW
* CDA (Capacity Delivery Agreement) is the same as CSA (Capacity Supply Agreement) ** CUR – Capacity Utilization Rate
1,167 MW New Capacity commissioned (CDAs)* in 2012-2013, incl.: Omskaya CHPP-3 – 82 MW
– Fuel type: gas – Fuel efficiency: 207 g/kWh / CUR**: 87% – Supplier: EMAlliance – Average CDA* payment : $437 ths per MW/year / $36 ths per MW/month since July 2013
During 2013-2016 total CAPEX will amount to $6 bn
3,2 1,5 1,1 0,4
Expected Project Type Total Capacity MW Total Capacity to be Commissioned, MW 2013 Yuzhnouralskaya TPS-2 New 400 1, 425 Cherepetskaya TPS New 225 Gusinoozerskaya TPS Modernisation 210 Djubginskaya TPP New 90*2 Nizhnevartovskaya TPS New 410 2014 Cherepetskaya TPS New 225 653 Yuzhnouralskaya TPS-2 New 400 Omskaya CHPP-3 Modernisation 60(10) Omskaya CHPP-5 Modernisation 98(18) 2015 Permskaya TPS New 800 1, 238 Verkhnetagilskaya TPS New 420 Omskaya CHPP-5 Modernisation 98 (18) 2016 Ekibastuzskaya TPS New 600 720 Omskaya CHPP-3 New 120
4,036 MW New Capacity to be commissioned in 2013-2016, incl.:
ACQUISITION OF BASHKIR GENERATION AND TRAKYA ELEKTRIK AT THE END OF 2012 POSITIVELY IMPACTED 1H2013 IFRS RESULTS
These assets contributed to EBITDA about 3 bln rubles 1
EBITDA MARGIN OF GENERATION SEGMENT REACHED 20% DRIVEN BY NEW DPM CAPACITY LAUNCHES AND POWER PRICE GROWTH
Commission over 1 GW of new generating capacity under CDA (Ivanovskie CCGT, Kharanorskaya GRES, Urengoyskaya GRES, Tomskaya CHPP-1 and Omskaya CHHP-3) 2
GRADUAL IMPROVEMENT OF EFFICIENCY IN MAIN BUSINESS SEGMENTS 3
and etc.
raising heat tariffs and etc.
and etc.
FINALIZING TARGET STRUCTURE OF ASSETS 4
Over $1,5 bln raised as a result of minorities stakes disposal
Rub m
1H2013 1H2012 Change
Revenue
317 743 262 799 20.9%
Adjusted EBITDA
21 643 17 065 26.8%
EBITDA margin
6.8% 6.5% 0.3%
Adjusted EBIT
9 220 9 423
Net (loss)/income
10 943 9 010 21.5%
FCF
As of 30.06.2013 As of 31.12.2012 Change
Total Assets
515 607 528 583
Total Equity
342 264 353 189
Adjusted Total Debt⁽¹⁾
66 915 64 716 3.4%
Adjusted Net Debt⁽²⁾
21 003 10 557 98.9%
Note: Includes financial results of Bashkir Generation from the date of acquisition – November 2012 and Trakya Elektrik – December 2012. (1) Includes share in debt of joint ventures RUB 6 093 m as of 30.06.2013 г. (RUB 5 305 m as of 31.12.2012) (2) Includes cash deposits (3-12 months) RUB 2 537 m as of 30.06.2013 (RUB 6 110 m as of 31.12.2012) and share in debt of joint ventures of RUB 6 093 m as of 30.06.2013 (RUB 5 305 m as of 31.12.2012) (3) Adjusted net income – excludes provision and impairment (RUB 17 163 m for the 1H2013 , RUB 14 342 for the 1H2012 ) and effect of recognition of “Put” and “Call” option (RUB 7 625 m for the 1H2013 and RUB 4 722 m for the 1H2012)
8 123 + 8 848 16 971 2 724
2 051 4 627
2 102 2 393 + 70 2 463
+ 479 370
EBITDA 1H2012 EBITDA 1H2013 55 580 + 29 717 85 297 21 669 + 3 457 25 126 174 118 + 17 371 191 489 10 519 + 5 159 15 678 913
153 Revenue 1H2012 Revenue 1H2013
317 743 +20.9% 17 065 +26.8%
Generation Trading Supply Foreign assets Revenue Bridge EBITDA Bridge Generation Trading Supply Foreign assets
RUB m RUB m
EBITDA increase mainly in Generation due to new capacity commissioning and acquisition of Bashkir Generation
Other Other 262 799 21 643 Unallocated and eliminations
71% 9% 9% 10% 1%
EBITDA Breakdown 1H2013⁽¹⁾
27% 8% 60% 5% 0.05%
Revenue Breakdown 1H2013
174 118 191 489 4 627 2 102 50000 100000 150000 200000 1H2012 1H2013
55 580 85 297 8 123 16 971 15000 30000 45000 60000 75000 90000 1H2012 1H2013 RUB m Revenue EBITDA EBITDA margin 14.6% 19.9% Organic growth⁽²⁾ 21 669 25 126 2 724 2 051 10000 20000 30000 1H2012 1H2013 RUB m Revenue EBITDA EBITDA margin 12.6% 8.2% RUB m Revenue EBITDA EBITDA margin 2.7% 1.1%
(1) Excludes financial results of Bashkir Generation, that is recognized from the date of acquisition – November 2012 г.
10 519 15 678 2 393 2 463 3000 6000 9000 12000 15000 18000 1H2012 1H2013 RUB m Revenue EBITDA EBITDA margin 22.7% 15.7%
Generation Supply Trading Foreign Assets
64 716 10 557 66 915 21 003
15000 30000 45000 60000 75000
Adjusted Debt Adjusted Net Debt
64 716 66 915 59 411 60 822 20000 40000 60000 80000 as of 31.12.2012 as of 30.06.2013
Debt Composition (as of 30.06.2013) Debt Maturity Profile⁽¹⁾ Net Debt Evolution
By maturity By currency
Short-term 38% Long-term 62%
Total Debt Evolution⁽²⁾
as of 31.12.2012 as of 30.06.2013 RUB 64 % USD 28% EUR 5% Other 3% RUB m 23 259 18 273 17 820 1 470 9000 18000 27000 36000 45000 Less than 1 year 1-2 years 2-5 years More than 5 years
(1) Includes financial lease (2) Includes share in debt of joint ventures in the amount of RUB 6 093 m as of 30.06.2013 (RUB 5 305 m as of 31.12.2012) (3) Includes cash deposits (3-12 months) in amount of RUB 2 537 m as of 30.06.2013. (as of 31.12.2012 – RUB 6 110 m) and share in debt of joint ventures in amount of RUB 6 093 m as of 30.06.2013 (as of 31.12.2012.- RUB 5 305 m) (4) Calculation of total debt-to-EBITDA ratio as of 30.06.2013 based on LTM EBITDA
⁽²⁾ ⁽³⁾
Includes share in debt of joint ventures Excludes share in debt of joint ventures
2.44x 2.15x
#x Total debt-to-EBITDA ratio(4)
RUB m RUB m
GENERATION HEAT SUPPLY
supply companies increased by 35%)
twice, to 280 mln rub)
Optimize fuel costs
Optimize loading factor
Optimize reconstruction and repairs costs
Staff reduction
will lead to 20% personnel reduction
9%, for Bashkir Heat Grids by 35%. It will increase EBITDA by 700 mln rub in 2013)
1 2 3
6 176 7 757 11 011 680 21 161 1 986 4 214 5 965
Installed Electric Capacity
TGK-11 IRAO – Electricity Generation Bashkir Generation Foreign Generation Total: 33 326 MW
Note: Operational results of Bashkir Generation and Trakya Elektrik are presented on LFL basis, operational results of Group’s subsidiaries are presented on an aggregate basis without excluding inter-segment transactions
48.5 50.1 4.9 4.8 11.0 10.2 8.5 7.1 10 20 30 40 50 60 70 80 1H2012 1H2013
Electricity Production
72.3
TWh
72.9
Installed Heat Capacity Heat Production
Total: 25 622 Gcal/h Load Factor 49.9% Load Factor 21.4%
2.6 2.5 9.0 9.2 13.2 11.8 0.1 0.1
5 10 15 20 25 1H2012 1H2013
23.6
24.9
TGK-11 IRAO – Electricity Generation Bashkir Generation Foreign Generation TGK-11 IRAO – Electricity Generation Bashkir Generation Foreign generation TGK-11 IRAO – Electricity Generation Bashkir Generation Foreign generation
(1) For Russian power generation assets
Gas 75% Coal 24% Fuel
products 1%
Fuel Mix Gas Suppliers⁽¹⁾ Total gas consumption for Inter RAO Group reached: 16,281 mcm Total coal consumption for Inter RAO Group reached 10,334 ths. tons
52% 37% 9% Other 2% Fuel Efficiency
Основной Основной Основной Основной 100 200 300 400 IRAO - Electricity Generation TGK-11 Bashkir Generation Foreign Generation
320.2 #
g/kWh 65% 55% 54% 7% 23% 9% 24% 1% 36% 4% 21% 2% 0% 20% 40% 60% 80% 100% Gas Coal Fuel oil
Fuel Consumption Breakdown
TGK-11 IRAO – Electricity Generation Bashkir Generation Foreign Generation
22% 10% 68%
Electricity Sales to Customers⁽¹⁾
TWh
Retail Electricity Sales Breakdown Number of Customers Supply Margins of Guaranteed Suppliers⁽²⁾
(1) Includes electricity sales in retail and wholesale markets (2) Weighted average supply margin by group of customers
Legal entities, thousand accounts Households, thousands accounts
382 400 1H2012 1H2013
+4.9% +1.6%
RUB/MWh 1H2013 1H2012 Non-guaranteed suppliers Guaranteed suppliers
77.5 76.2
11 199 11 378
1H2012 1H2013 Loss compensation Households and equated groups of customers Other customers
84 104 98 88 98 103 103 139 113 115 109 118
20 40 60 80 100 120 140 160
Mosenergosbyt Group PSK Group Altayenergosbyt Saratovenergo Tambov Supply Company IRAO- Orelenergosbyt
+15.2%
64.0 64.0 13.5 12.2
20 40 60 80
1H2012 1H2013
Average change of supply margins
600 700 800 900 1000 J a n 2 1 2 F e b 2 1 2 M a r 2 1 2 A p r 2 1 2 M a y 2 1 2 J u n 2 1 2 J u l 2 1 2 A u g 2 1 2 S e p 2 1 2 O c t 2 1 2 N
2 1 2 D e c 2 1 2 J a n 2 1 3 F e b 2 1 3 M a r 2 1 3 A p r 2 1 3 M a y 2 1 3 J u n 2 1 3
Electricity Price Dynamics on the Spot Market Electricity Sales Breakdown, TWh Capacity Price Dynamics on the Wholesale Market⁽²⁾
RUB/MWh Half-year average price for the 1st price zone Half-year average price for the 2nd price zone 655 877 977 754
Capacity Sales Breakdown(1), MW
(1) The breakdown is only provided for electricity sold on the wholesale market (2) Capacity prices dynamics is calculated on the base of nominal average price of 1MW of capacity sold in each market segment
Regulated agreements 33% CDA 6% KOM 48% Free bilateral agreements 0,1% Forced-mode regime 12% Expensive generation 1% +11% Regulated agreements 19% Free market 81%
Total electricity sales in the wholesale market - 67.6 TWh
+15%
RUB/MW/month 1H2012 1H2013 Change, %
Regulated agreements
120 260 118 694
CDA
462 442 713 065 +54,2%
КОМ
120 024 138 379 +15,3%
Forced-mode regime
159 817 166 614 +4,3%
Expensive generation
134 594 154 497 +14,8%
Free bilateral agreements
130 117 116 313
1.2 +1.3 2.6
2 4 6 8 10 12 14
1H2012 1H2013 9,7
Electricity Spot Prices in 1H2013⁽¹⁾ Electricity Export Breakdown in 1H2013 Comments
Export Import
€/MWh Nord Pool 2nd price zone 1st price zone Balt Pool (x%) Percentage change yoy
2.6 TWh (+111%) 9.9 TWh (+2%)
In 1H2013 Inter RAO exported about 9.9 TWh of electricity. Finland, Lithuania, Belarus and China accounted for over 80% of electricity exported Electricity export to Kazakhstan reduced by 28% (yoy) due to lower fluctuations in concurrent operation of national energy systems, and also due to marginal slowdown of commercial sales Electricity export to Lithuania decreased by 20% (yoy) due to electricity price increase in the Russian Wholesale Electricity and Capacity Market Electricity export volumes to China in 1H2013 doubled as a result of demand growth in accordance with current long-term agreement Aggregate import of electricity for reported period reached 2.6 TWh due to threefold growth of electricity imports from Kazakhstan Export/Import Volumes
Import Export
TWh
Export Import
(1) Electricity prices in EUR are based on the following average exchange rate for 1H2013: EUR/RUB = 40.76
Finland 24% Belarus 22% Lithuania 20% China 19% Kazakhstan 9% Others 6% Kazakhstan 86% Georgia 10% Others 4%
+14.3%
12.4 10.9
TWh
+5% +9% +11% +15% #% Price change yoy
23 24 24 24 24 26 18 19 19 19 18 17 42 39 45 44 37 39 44 43 46 45 43 55 10 20 30 40 50 60
January Ferbuary March April May June +0.2 9.9
55 580 85 297 8 123 16 971 15000 30000 45000 60000 75000 90000 1H2012 1H2013 27% 73%
Contribution to Group for 1H2013 Revenue and EBITDA EBITDA Contribution by Company
7 265 + 5 549 12 814 858 + 854 1 712 + 2 445 2 445
2 000 4 000 6 000 8 000 10 000 12 000 14 000 16 000 18 000
EBITDA 1H2012 EBITDA 1H2013 Inter RAO – Electricity Generation TGК-11 Bashkir Generation
(1) Excludes inter-segment revenue RUB 9 835 m for 1H2012 and RUB 13 980 m for 1H2013 (2) Excludes financial results of Bashkir Generation, that is recognized from the date of acquisition – November 2012
71% 29% Generation Other RUB m RUB m. Revenue EBITDA EBITDA margin
14.6% 19.9%
Revenue Contribution by Product⁽¹⁾
7 661 +7 911 15 572 34 210 + 13 585 47 795 12 888 + 7 235 20 123 821 + 986 1 807
10 000 20 000 30 000 40 000 50 000 60 000 70 000 80 000 90 000
Revenue 1H2012 Revenue 1H2013 Electricity Capacity Heat Other RUB m Organic growth⁽²⁾
Revenue EBITDA
55 580 85 297 8 123 16 971
9% 91%
Trading Other
Contribution to Group Results for 1H2013 Revenue and EBITDA Revenue Contribution by Geography⁽¹⁾
21 669 25 126
2 724 2 051
10000 20000 30000 1H2012 1H2013 RUB m Revenue EBITDA EBITDA margin 8% 92%
Revenue EBITDA
(1) Excludes inter-segment revenue RUB 657 m for the 1H2012 and RUB 658 m for the 1H2013; (2) Includes Georgia, South Ossetia, Azerbaijan, Mongolia, Ukraine, Latvia and Estonia
12.6% 8.2%
4 819 + 1 836 6 655
3 667 +924 4 591 3 554
2 989 3 934 +325 4 259 1 472 +1 542 3 014 1 682
1 351 2 541
2 267 Revenue 1H2012 Revenue 1H2013 Kazkhstan Russian Federation Other RUB m
(²)
Finland Lithuania Belarus China
21 669 25 126
104 311 + 13 170 117 481 31 611 + 2 129 33 740 19 094 + 2 796 21 890 19 102
18 378 Revenue 1H2012 Revenue 1H2013
Supply Other
Contribution to Group results for 1H2013 Revenue and EBITDA Revenue Contribution by Company ⁽¹⁾ EBITDA Contribution by Company
RUB m Revenue EBITDA EBITDA margin 60% 40% 9% 91% RUB m
(1) Excludes inter-segmentе revenue RUB 75 m for the 1H2012 and RUB 88 m for the 1H2013 (2) Includes Tambov Energy Retail Company, Saratovenergo, Altayenergosbyt, Inter RAO – Orlovskiy energosbyt, Industrial Energetics and RT-Energotrading (jointly controlled entity)
RUB m 174 118 191 489
4 627 2 102
50000 100000 150000 200000 1H2012 1H2013
2.7% 1.1%
MES PSK Other⁽²⁾ 1 632
482 1 024
412 1 010
828 961
380 EBITDA 1H2012 EBITDA 1H2013 MES PSK Other⁽²⁾ RN-Energo RN- Energo
Revenue EBITDA
174 118 191 489 4 627 2 102
10% 90% 1 827
1 782 558 +109 667 8 +6 14 EBITDA 1H2012 EBITDA 1H2013 Generation Distribution
Foreign assets Other
Contribution to Group for 1H2013 Revenue and EBITDA EBITDA Contribution by Business
10 519 15 678
2 393 2 463
3000 6000 9000 12000 15000 18000 1H2012 1H2013 RUB m 166 + 36 202 776
761 758
22 699 +290 989
+ 495 489 EBITDA 1H2013 EBITDA 1H2013
EBITDA Contribution by Geography
Kazakhstan Georgia Moldova Armenia Revenue EBITDA EBITDA margin 5% 95%
Note: Includes financial results of Trakya Elektrik from December 2012 (1) Includes EBITDA from trading and other operations.
22.7% 15.7%
RUB m RUB m Other⁽¹⁾ Turkey
Revenue EBITDA
2 393 2 463 2 393 2 463
76 576 + 29 905 106 481 171 024 + 21 344 192 368 20 380 + 4 169 24 549 9 652 + 6 978 16 630 1 644 + 2 286 3 930
OPEX 1H2012 OPEX 1H2013 104 848 + 14 527 119 375 73 468 + 7 255 80 723 41 135 + 23 169 64 304 15 630 + 3 189 18 819 37 604 + 10 259 47 863
70 000 140 000 210 000 280 000 350 000
OPEX 1H2012 OPEX 1H2013 Purchased electricity and capacity Electricity transmission fees Fuel expenses Other⁽¹⁾
OPEX Dynamics By Business Segments
RUB m
OPEX Dynamics By The Main Items
Generation Supply Trading Foreign Assets Other⁽²⁾
OPEX Breakdown Comments
In 1H2013 Inter RAO Group’s operating expenses increased by RUB 58 399 m (+21%) in comparison with 1H2012 Key OPEX change drivers: Fuel expenses increased by RUB 23 169 m (+56%) due to acquisition of Bashkir generation and Trakya Elektrik gas-fired power plant in Turkey at the end of 2012; Purchased electricity and capacity costs increased by RUB 14 527 m (+14%) as a consequence of electricity consumption growth in the retail market and rise of export- import operations; Electricity transmission costs increased by RUB 7 255 m (+10%) as a result of grid tariffs growth from 01.01.2013 and increase of electricity export to Finland and China Employee benefit expenses Purchased electricity and capacity 36% Electricity transmission fees 24% Fuel expenses 19% Employee benefit expenses 6% Other⁽¹⁾ 15%
Operating expenses of Inter RAО Group in 1H2012 demonstrated the same growth rate (+21% yoy) as consolidated revenue
Unallocated and eliminations
(1) Includes D&A, impairments of PPE and accounts receivables and other operating expenses (2) Includes Engineering segment’s OPEX
RUB m
272 685 331 084 272 685 331 084
RUB m
2012 2011 Change
Revenue 556 189 536 244 3,7% Adjusted EBITDA 26 493 41 657
Adjusted EBIT 9 897 28 641
Net (loss)/income
41 457
5 091 12 852
FCF
24 113
31.12.2012 31.12.2011 Change
Total Assets 528 634 531 916
Total Equity 353 838 390 657
Adjusted Total Debt⁽¹⁾ 64 789 48 644 33,2% Adjusted Net Debt⁽²⁾ 10 630
(1) Includes share in debt of jointly controlled entities RUB 5 378 m as at 31.12.2012 (RUB 672 m as at 31.12.2011) (2) Includes cash deposits (3-12 months) RUB 6 110 m as at 31.12.2012 (RUB 38 667 m as at 31.12.2011) and share in debt of jointly controlled entities of RUB 5 378 m as at 31.12.2012 (RUB 672 m as at 31.12.2011) (3) Adjusted net income – excludes provision and impairment (RUB 39 410 m for the year 2012, RUB 30 274 m for the year 2011), and effect of the eexcess of the acquired share in the fair value of the identifiable assets and liabilities over the cost of investment and gain from acquisition of available-for-sale financial assets and assets classified as held-for-sale, net (RUB 11 645 m for the year 2012 and RUB 44 652 m for the 2011) and revaluation of Associates (RUB 319 m for the year 2012 и RUB 14 227 m for the year 2011).
17 993
15 360 5 260
4 396 16 907
6294 5 227
4 576
+149
EBITDA 2011 EBITDA 2012
98 016 +31 177 129 193 54 327
44 087 362 445
358 955 20 804 +2 033 22 837 652 +465 1 117 Revenue 2011 Revenue 2012
556,189 +3.7% 45,081
Generation Trading Supply International Revenue bridge EBITDA bridge⁽¹⁾ Generation Trading Supply International
(1) Hereinafter EBITDA excludes unallocated and eliminations.
RUB m RUB m
EBITDA fall mainly in Generation and Supply segments Other Other 536,244 30,469
48 644 64 789 47 972 59 411 20000 40000 60000 80000 As of 31.12.2011 As of 31.12.2012
Debt Composition (as of 31.12.2012) Debt Maturity Profile ⁽¹⁾ Debt ratios evolution
By maturity By Currency
Short - term 25% Long - term 75%
Total Debt evolution ⁽²⁾
As of 31.12.2011 As of 31.12.2012 RUB 65 % USD 26% RUB m EUR 6% Other 3% RUB m 15 034 7 501 34 553 2 323 9000 18000 27000 36000 45000 Less than 1 year Between 1 and 2 years Between 2 and 5 years Over 5 years
(1) Including financial lease (2) Includes share in debt of jointly controlled entities in the amount of RUB 5 378 m as at 31.12.2012 (RUB 672 m as at 31.12.2011) (3) Includes cash deposits in the amount of RUB 6 110 m as at 31.12.2012 (As at 31.12.2011: RUB 38 667 m) and share in debt of jointly controlled entities in the amount of RUB 5 378 m as at 31.12.2012 (as at 31.12.2011: RUB 672 m);.
48 644
64 789 10 630
15000 30000 45000 60000 75000 Adjusted Debt Adjusted Net debt
⁽²⁾ ⁽³⁾
млн. руб.
Includes share in jointly controlled entities Excludes Includes share in jointly controlled entities
1.17 2.45
Debt including share in jointly controlled entities/EBITDA
STRATEGIC PRIORITIES
and M&A
Agreements (CDA)
TRADING VOLUME SUPPLY ARKET SHARE IN RUSSIA
CONSOLIDATED EBITDA
INSTALLED CAPACITY ABROAD TOTAL INSTALLED CAPACITY
CONSOLIDATED REVENUE
ELECTRICITY SUPPLIED
Key Targets 2015E
Irina Makarenko
Director for Investor Relations tel.: +7 (495) 664 88 40 (ext 2008) e-mail: makarenko_ia@interrao.ru
Larisa Sadovnikova
Investor Relations tel.: +7 (495) 664 88 40 (ext 2068) e-mail: sadovnikova_lv@interrao.ru
Alexander Smirnov
Investor Relations tel.: +7 (495) 664 88 40 (ext 2720) e-mail: smirnov_aa@interrao.ru For additional information please visit our website at: www.interrao.ru