Cherkizovo Group announces Preliminary Results for the Year ended December 31, 2006Highlights
Financial
- Net income from continuing operations almost doubled (increase 92%) to US $33.2 million (2005: US $17.3 million)
- Adjusted EBITDA* increased 15% year-on-year to US $76.1 million (2005: US $66.0 million)
- Adjusted EBITDA margin remains constant at 12%
- Group Gross profit increased 19% to US $149.1 million (2005: US $124.9m)
- Gross margins increased to 24% from 23%
- Sales increased by 16% to US $630.0 million in 2006 (2005: US $544.9 m)
Business
- Successful IPO on the London Stock Exchange and Russia's RTS
- Construction of four new state-of-the-art pig farms underway: two in Lipetsk Region, two in Tambov Region
- Lipetsk successfully delivered its first pork to market in December
- Successful five-year Rouble bond placed with a coupon of 8.85%, one of the lowest rates in the industry
- Extensive programme to modernise storage and distribution facilities underway: new or completely refurbished facilities now operating in St Petersburg, Kazan, Samara, Ufa, Saratov, Ekaterinburg, Perm
- Divisional management strengthened by the appointment of new Chief Operating Officer and New Poultry Division Manager
Sergey Mikhailov, Chief Executive Officer of Cherkizovo Group, said:
"We are delighted with the strong progress made by the Cherkizovo business in 2006. During the period we have taken a major step forward towards achieving our aim of becoming Russia's leading producer of meat and meat products.
"Our poultry business is now one of the largest suppliers of chilled products in Russia and we look forward to continuing to drive growth in the division and our market share both organically and through acquisition. The Pork division has had an excellent year with particularly strong sales growth in the period. With the new state of the art facilities now in place at Lipetsk and further facilities underway in Tambov we are excited about this Division's future.
"Overall we have expanded our business, begun to deliver from new state of the art facilities, upgraded our sales and distribution centres, and at the same time delivered strong financial performance. We look forward into 2007 with confidence."
*Adjusted EBITDA
Adjusted EBITDA is not a measure of financial performance under US GAAP, and it should not be considered as an alternative to net profit as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. Our calculation of adjusted EBITDA may be different from the calculation used by other companies and therefore comparability may be limited.
Operational and Financial Review
Results of operations
The Group performed strongly in 2006. Despite the heavy demands made on the management team by the IPO, and the uncertainties caused by avian flu which surrounded the poultry sector in general, the business has continued to operate well and is reporting strong results as a listed company.
Overall sales increased by 16% to US$630.0 million in 2006 (2005: US$544.9 million). Meat processing accounted for 72% of total sales, poultry for 24% and pork for 4%. Our pork and poultry divisions showed the most aggressive growth in the year: pork grew at 48%, poultry at 29%.
Gross profit increased 19% to US$149.1 million (2005: US$124.9 million), while gross margins increased to 24% (2005: 23%). Net income from continuing operations increased 92% to US$33.2 million (2005: US$17.3 million).
Adjusted EBITDA increased 15% year-on-year to US$76.1 million (2005: US$66.0 million) and adjusted EBITDA margin remained constant at 12%.
Meat Processing Division
In response to market demands, we have moved our product mix to more high-margin, value-added products. This is reflected in the significant increase in average selling prices. We have increased volumes of premium high-margin products, such as semi-smoked and cooked smoked sausages, deli and meat retail format, and decreased low-value, low-margin volume drivers. Volumes decreased by 4% year-on-year as a result of the lower production of low-margin volume drivers.
As a result, average prices increased by 15% to US$2.97 per kg (2005: US$2.59 per kg), excluding VAT. In roubles (RUR) the price increased by 10% to RUR80.80 (2005: RUR73.37), excluding VAT.
Sales in our Meat Processing Division increased by 10% to US$451.6 million (2005: US$409.3 million), principally as a result of significantly higher selling prices.
Despite these reduced volumes and higher raw material costs, higher average prices resulted in the division's gross profit increasing by 12% to US$81.9 million (2005: US$73.4 million). Gross margin remained constant at 18%.
In addition to expanding its own sales and distribution facilities, the Group continues to develop relationships with modern retail chains. Retail chains' share of our sales increased from 12% to 15%. As a result, marketing and distribution costs increased, as did the costs associated with opening new - and refurbishing old - regional sales and distribution centres. We believe these initiatives will bring long-term benefits to the division. These costs are mainly reflected in increased divisional operating expenses (SG&A) as a percentage of sales year-on-year from 13% to 14%. As a result, operating income in the Meat Processing Division decreased to US$16.6 million (2005: US$20.7 million), while divisional operating margin decreased to 4% (2005: 5%).
Financial expenses in 2006 decreased, mainly as a result of a US$4.5 million foreign-exchange gain. Interest increased by US$3.1 million, principally because of an increase in the LIBOR rate. In June the EBRD loan which had a LIBOR linked interest rate was repaid in full with a Rouble Bond.
All these factors resulted in the Meat Processing Division's profit decreasing to US$8.1 million (2005: US$11.0 million). Adjusted EBITDA decreased slightly, by 3%, to US$33.7 million (2005: US$34.5 million). The adjusted EBITDA margin also decreased slightly to 7%.
Poultry Division
Results in the Poultry Division were primarily driven by a 36% increase in sales volumes - a result of earlier investment - as well as improved operational efficiency and economy of scale. As we expected, there was an excellent recovery in our poultry prices in the second half of the year. Compared with the first half, average prices increased by more than 7%, bringing them back to where they were before the avian flu outbreak. Compared with 2005's unusually strong prices, average prices decreased by only 1% in 2006 to US$2.15 (2005: US$2.16 per kg), excluding VAT. In roubles the price decreased by 5% to RUR58.30 per kg (2005: RUR61.22 per kg), excluding VAT. As a result sales in the division increased by 29% to US$151.0 million (2005: US$117.1 million).
Modernisation of poultry equipment and buildings, and changes in the feed mix, significantly improved the Poultry Division's operational KPI's. The average fodder conversion rate, which shows how much feed is used per kg of weight gain decreased, and both the annual flock turnover and survival rates increased. As a result of efficient purchasing of raw materials and improved operational efficiency, gross profit increased 18% to US$56.8 million (2005: US$48.0 million). Gross margins decreased slightly to 37% (2005: 38%).
Operating expenses decreased as a percentage of sales year-on-year from 20% to 18%, primarily through economies of scale. As a result, operating income in the division increased 28% to US$28.9 million (2005: US$22.6 million), while divisional operating margin increased to 19% (2005: 18%) in the corresponding period.
Interest payments increased to US$9.0 million (2005: US$6.7 million). Profit was up 32% to US$20.9 million (2005: US$15.8 million) as a result of the above factors. Adjusted EBITDA increased by 28% to US$36.2 million (2005: US$28.3 million), while adjusted EBITDA margin increased 23% (2005: 22%).
Pork Division
The reorganisation of operations in our Pork Division had a significant effect on results in previous years. We believe, however, that the changes have improved the efficiency and the quality of the division's operations. The environment for pork sales was favourable throughout 2006 and prices exceeded our expectations. Sales increased 48% to US$27.4 million (2005: US$18.5 million), while the average selling price per kg of live weight improved by 19% to US$2.14 (2005: US$1.79), excluding VAT. In roubles, prices increased by 15% to RUR58.16 (2005: RUR50.78 per kg), excluding VAT.
Volumes from existing facilities in the Pork Division increased by 7%, in line with our forecasts.
The restructuring and modernisation of facilities and livestock requirements had a significant impact on the division's operational KPI's, such as average fodder conversion rate and improved survival rate. This had an effect on our cost of sales and, as a result, gross margin increased to 37% (2005: 14%). We expect the new pork facilities at Lipetsk to make a further improvement in our performance in 2007. The division's operating expenses decreased as a percentage of sales year-on-year to 11% (2005: 13%).
The division generated operating income of US$7.2 million (2005: US$0.4 million), while operating margin increased to 26% and profit increased significantly to US$6.8 million (2005: loss US$0.1 million). The division generated adjusted EBITDA of US$9.1 million and an adjusted EBITDA margin of 33% in the year.
We have begun to develop two addition modules at our Lipetsk pork production facility and develop a new modern pork production facility in Tambov. Combined with the farm in Lipetsk, this will give the Group the most advanced facilities in Russia, and ones which are on a par with most in Europe. The investment and developments at Lipetsk and Tambov will further improve the division's performance and margins.
Management
The hard work, determination and commitment of all our people has been an important part of our success over the last year and will continue to be critical to our future success as we strive to achieve our vision.
During 2006, the senior management team was strengthened with the appointment of Artur Minosyants as Chief Operating Officer, and the appointment of Joost Gerrits, as Chief of Administration of our poultry division. Both are very experienced in the industry and, the Board believes, will bring additional valuable skills and a fresh perspective to the Group.
IPO
Our initial public offering (IPO) on The London Stock Exchange in May 2006 was the result of considerable planning and hard work across the business by many of our people. This successful transaction showed confidence by international and Russian investors in Cherkizovo's strategy, historic results and the attractiveness of the market we operate in. Proceeds from the IPO have allowed us to accelerate our growth trajectory through expansion and modernization and through pursuit of strategic acquisitions.
We would like to thank our shareholders, business partners and executives for their support through and after the process.
Outlook
Russia's large, fragmented meat market is experiencing unprecedented changes and growth and is expected to experience greater competition. We believe the current dynamics in our markets present Cherkizovo with enormous potential. Cherkizovo is now a well-established, well capitalized, and well-managed business. We focus on efficiently producing and distributing quality products through the introduction of best international practices and quality standards, with vertically integrated production methods - from fodder, to breeding, processing and distribution. Our business looks to the future from a position of strength, and we will aggressively seek to build on our impressive record of organic growth and strategic acquisitions. We look forward to the future with confidence.
Appendix 1: Key Data and Figures
Consolidated Selected Financial Data (US$000)
|
|
Meat-Processing |
Poultry |
Pork |
Corporate assets/expenditures |
Interdivision |
Combined |
|
Total Sales |
453,194 |
155,682 |
27,816 |
568 |
|
637,260 |
|
including other sales |
1,474 |
10,213 |
2,113 |
|
|
13,800 |
|
including sales volume discount |
(6,999) |
(2,918) |
- |
|
|
(9,917) |
|
Interdivision Sales |
(1,592) |
(4,661) |
(455) |
(567) |
|
(7,275) |
|
Sales to external customers (Sales) |
451,602 |
151,021 |
27,361 |
1 |
|
629,985 |
|
Cost of Sales |
(371,281) |
(98,841) |
(17,509) |
(3) |
6,699 |
(480,935) |
|
Gross profit |
81,913 |
56,841 |
10,307 |
565 |
(576) |
149,050 |
|
Gross margin |
18% |
37% |
37% |
|
|
24% |
|
Operating expenses |
(65,296) |
(27,956) |
(3,093) |
(4,310) |
589 |
(100,066) |
|
Operating income |
16,617 |
28,885 |
7,214 |
(3,745) |
13 |
48,984 |
|
Operating margin |
4% |
19% |
26% |
|
|
8% |
|
Other income and expenses, net |
3,008 |
1,016 |
63 |
10,212 |
(7,811) |
6,488 |
|
Interest expenses |
(11,534) |
(8,958) |
(518) |
(4,295) |
7,767 |
(17,538) |
|
Nonrecurring expense |
- |
- |
- |
- |
|
- |
|
Division profit |
8,091 |
20,943 |
6,759 |
2,172 |
(31) |
37,934 |
|
Income Tax expense |
2,616 |
(791) |
(119) |
713 |
- |
2,419 |
|
Depreciation expense |
15,657 |
6,961 |
1,906 |
- |
|
24,524 |
|
Loss on disposal of property, plant & equipment |
1,395 |
365 |
(43) |
|
|
1,717 |
|
Reconciliation between net division profit and income from continuing operations |
|
Total net Division profit |
37,934 |
|
Minority interest |
(2,319) |
|
Income taxes |
(2,419) |
|
Consolidated income from continuing operations |
33,196 |
Consolidated Selected Financial Data
|
|
2006 US$000 |
2005 US$000 |
|
Sales |
629,985 |
544,897 |
|
Cost of sales |
(480,935) |
(420,037) |
|
Gross profit |
149,050 |
124,860 |
|
Gross margin |
24% |
23% |
|
Selling, general and administrative expenses |
(98,349) |
(80,187) |
|
Other operating expenses |
(1,717) |
(1,104) |
|
Operating Income |
48,984 |
43,569 |
|
Operating margin |
8% |
8% |
|
Other income and expense, net |
6,488 |
(1,301) |
|
Interest expenses |
(17,538) |
(15,605) |
|
Income before provision for income taxes and minority interest |
37,934 |
26,663 |
|
Provision for income taxes |
(2,419) |
(7,973) |
|
Minority interest in net income/(losses) of combining companies |
(2,319) |
(1,387) |
|
Income from continuing operations |
33,196 |
17,303 |
|
Loss from discontinued operations |
(199) |
(306) |
|
Net loss on disposal of discontinued operations |
(2,813) |
|
|
Extraordinary gain |
- |
79 |
|
Net Income |
30,184 |
17,076 |
|
Consolidated Adjusted EBITDA reconciliation |
|
|
|
Income before income tax, minority interest and extraordinary item |
37,934 |
26,663 |
|
Add: |
|
|
|
Interest expense |
17,538 |
15,605 |
|
Interest income |
(2,570) |
|
|
Loan origination fees |
1,690 |
|
|
Interest expense related to early repayment of EBRD loan |
898 |
|
|
Gain from debt extinguishment |
(801) |
(982) |
|
Currency remeasurement (gain)/loss |
(4,567) |
2,219 |
|
Other financial income & expenses |
(1,138) |
64 |
|
Depreciation expense |
24,524 |
20,162 |
|
Loss on disposal of property, plant & equipment |
1,717 |
637 |
|
Unusual loss related to privatization of a subsidiary |
|
467 |
|
Other items |
839 |
1,162 |
|
Consolidated Adjusted EBITDA |
76,064 |
65,997 |
|
Adjusted EBITDA Margin |
12% |
12% |
Meat processing division income statement data
|
|
2006 US$000 |
2005 US$000 |
|
Total Sales |
453,194 |
410,179 |
|
Interdivision Sales |
(1,592) |
(870) |
|
Sales to external customers (Sales) |
451,602 |
409,309 |
|
Cost of sales |
(371,281) |
(336,816) |
|
Gross profit |
81,913 |
73,363 |
|
Gross margin |
18% |
18% |
|
Operating expenses |
(65,296) |
(52,663) |
|
Operating Income |
16,617 |
20,700 |
|
Operating margin |
4% |
5% |
|
Other income and expenses, net |
3,008 |
(1,244) |
|
Interest expenses |
(11,534) |
(8,430) |
|
Division profit |
8,091 |
11,026 |
|
|
|
|
|
Meat processing division Adjusted EBITDA reconciliation |
|
|
Division profit |
8,091 |
11,026 |
|
Add: |
|
|
|
Interest expense |
11,534 |
8,430 |
|
Interest income |
(405) |
|
|
Loan origination fees |
1,690 |
|
|
Interest expense related to early repayment of EBRD loan |
898 |
|
|
Gain from debt extinguishment |
(500) |
(783) |
|
Currency remeasurement (gain)/loss |
(4,509) |
1,963 |
|
Other financial income & expenses |
(182) |
65 |
|
Depreciation expense |
15,657 |
13,354 |
|
Loss on disposal of property, plant & equipment |
1,395 |
483 |
|
Other items |
|
|
|
Meat processing division Adjusted EBITDA |
33,669 |
34,538 |
|
Adjusted EBITDA Margin |
7% |
8% |
|
|
|
|
Poultry division income statement data
|
|
2006 US$000 |
2005 US$000 |
|
Total Sales |
155,682 |
127,641 |
|
Interdivision Sales |
(4,661) |
(10,520) |
|
Sales to external customers (Sales) |
151,021 |
117,121 |
|
Cost of sales |
(98,841) |
(79,592) |
|
Gross profit |
56,841 |
48,049 |
|
Gross margin |
37% |
38% |
|
Operating expenses |
(27,956) |
(25,486) |
|
Operating Income |
28,885 |
22,563 |
|
Operating margin |
19% |
18% |
|
Other income and expenses, net |
1,016 |
(28) |
|
Interest expenses |
(8,958) |
(6,723) |
|
Division profit |
20,943 |
15,812 |
|
|
|
|
|
Poultry division Adjusted EBITDA reconciliation |
|
|
|
Division profit |
20,943 |
15,812 |
|
Add: |
|
|
|
Interest expense |
8,958 |
6,723 |
|
Interest income |
(7) |
|
|
Loan origination fees |
- |
|
|
Interest expense related to early repayment of EBRD loan |
- |
|
|
Gain from debt extinguishment |
(130) |
(199) |
|
Currency remeasurement (gain)/loss |
(58) |
228 |
|
Other financial income & expenses |
(822) |
(1) |
|
Depreciation expense |
6,961 |
4,965 |
|
Loss on disposal of property, plant & equipment |
365 |
263 |
|
Nonrecurring expense |
|
467 |
|
Poultry division Adjusted EBITDA |
36,210 |
28,258 |
|
Adjusted EBITDA Margin |
23% |
22% |
|
|
|
|
Pork division income statement data
|
|
2006 US$000 |
2005 US$000 |
|
Total Sales |
27,816 |
24,297 |
|
Interdivision Sales |
(455) |
(5,830) |
|
Sales to external customers (Sales) |
27,361 |
18,467 |
|
Cost of sales |
(17,509) |
(20,831) |
|
Gross profit |
10,307 |
3,466 |
|
Gross margin |
37% |
14% |
|
Operating expenses |
(3,093) |
(3,071) |
|
Operating Income |
7,214 |
395 |
|
Operating margin |
26% |
2% |
|
Other income and expenses, net |
63 |
(18) |
|
Interest expenses |
(518) |
(453) |
|
Division profit/(loss) |
6,759 |
(76) |
|
|
|
|
|
Pork division Adjusted EBITDA reconciliation |
|
|
|
Division profit |
6,759 |
(76) |
|
Add: |
|
|
|
Interest expense |
518 |
453 |
|
Interest income |
- |
|
|
Loan origination fees |
- |
|
|
Interest expense related to early repayment of EBRD loan |
- |
|
|
Gain from debt extinguishment |
(20) |
- |
|
Currency remeasurement (gain)/loss |
(43) |
18 |
|
Other financial income & expenses |
- |
- |
|
Depreciation expense |
1,906 |
1,843 |
|
Loss on disposal of property, plant & equipment |
(43) |
(108) |
|
Other items |
|
|
|
Pork division Adjusted EBITDA |
9,077 |
2,130 |
|
Adjusted EBITDA Margin |
33% |
9% |
|
|
|
|
Appendix 2: Cherkizovo Group PLC
Consolidated Income Statements
For the years ended 31 December 2006 and 2005
|
|
|
2006 US$000 |
2005 US$000 |
|
|
|
|
|
|
Sales |
|
629 985 |
544 897 |
|
Cost of sales |
|
(480 935) |
(420 037) |
|
Gross profit |
|
149 050 |
124 860 |
|
Selling, general and administrative expenses |
|
(98 349) |
(80 187) |
|
Other operating expenses |
|
(1 717) |
(1 104) |
|
Operating income |
|
48 984 |
43 569 |
|
Other income (expense), net |
|
6 488 |
(1 301) |
|
Interest expense, net |
|
(17 538) |
(15 605) |
|
Income from continuing operations before income tax, minority interest and extraordinary item |
|
37 934 |
26 663 |
|
Income tax |
|
(2 419) |
(7 973) |
|
Minority interest |
|
(2 319) |
(1 387) |
|
Income from continuing operations before extraordinary item |
|
33 196 |
17 303 |
|
Loss from discontinued operations, net of income tax (expense) benefit of $(96) and $32, respectively |
|
(199) |
(306) |
|
Loss on disposal of discontinued operations, net of income tax expense of $(25) |
|
(2 813) |
- |
|
Extraordinary gain on purchase of interests in consolidating entities, net of income tax |
|
- |
79 |
|
Net income |
|
30 184 |
17 076 |
|
|
|
|
|
|
Weighted average number of shares outstanding |
|
368 783 |
328 216 |
|
|
|
|
|
|
|
|
US$ |
US$ |
|
Earnings per share - basic and diluted (Note 2): |
|
|
|
|
Income from continuing operations before extraordinary item |
|
90.02 |
52.72 |
|
Loss from discontinued operations |
|
(0.54) |
(0.93) |
|
Loss on disposal of discontinued operations |
|
(7.63) |
- |
|
Extraordinary gain |
|
- |
0.24 |
|
|
|
|
|
|
Net income |
|
81.85 |
52.03 |
Consolidated Cash Flow Statements
For the years ended 31 December 2006 and 2005
|
|
2006 US$000 |
2005 US$000 |
|
|
|
|
|
Cash flows (used in) from operating activities: |
|
|
|
Income from continuing operations before extraordinary item |
33 196 |
17 303 |
|
Adjustments to reconcile income from continuing operations before extraordinary item to net cash from (used in) operating activities: |
|
|
|
Amortisation of discount on loans from third parties |
18 |
129 |
|
Depreciation |
24 524 |
20 162 |
|
Bad debt recovery |
(206) |
(359) |
|
Gain from debt forgiveness |
(801) |
(982) |
|
Loss on disposal of property, plant and equipment |
1 717 |
637 |
|
Minority interest |
2 319 |
1 387 |
|
Foreign exchange (gain) loss |
(4 567) |
2 219 |
|
Deferred tax benefit |
(4 284) |
(1 893) |
|
Other adjustments |
(185) |
(179) |
|
Changes in operating assets and liabilities |
|
|
|
Increase in inventories, other than livestock |
(13 311) |
(6 758) |
|
Increase in trade receivables |
(27 441) |
(25 632) |
|
Increase in livestock |
(13 818) |
(5 875) |
|
Increase in other assets |
(9 926) |
(18 821) |
|
(Decrease) increase in trade accounts payable |
(14 867) |
16 894 |
|
(Decrease) increase in taxes payable |
(6 598) |
7 027 |
|
Decrease in VAT for property, plant and equipment |
(4 351) |
- |
|
Increase in other current payables |
5 438 |
8 315 |
|
Net cash (used in) from operating activities associated with continuing operations |
(33 143) |
13 574 |
|
Cash flows (used in) from discontinued operating activities: |
|
|
|
Loss from discontinued operations |
(199) |
(306) |
|
Adjustments to reconcile loss from discontinued operations to net cash (used in) from operating activities associated with discontinued operations: |
|
|
|
Minority interest in net losses of discontinued operations |
(29) |
46 |
|
Deferred tax expense (benefit) |
121 |
(54) |
|
Loss (gain) on disposal of property, plant and equipment |
8 |
(24) |
|
Net change in operating assets and liabilities |
(1 945) |
1 012 |
|
Net cash (used in) from operating activities associated with discontinued operations |
(2 044) |
674 |
|
Total net cash (used in) from operating activities |
(35 187) |
14 248 |
|
Cash flows used in investing activities: |
|
|
|
Purchases of property, plant and equipment |
(112 895) |
(76 496) |
|
Proceeds from sale of property, plant and equipment |
337 |
1 469 |
|
Acquisition of minority interest in consolidating entities |
(137) |
(291) |
|
Proceeds from sale of consolidating entities, net of cash disposed |
47 |
- |
|
Purchases of notes receivable |
(6 690) |
- |
|
Proceeds from sale of investments |
184 |
- |
|
Long term loans granted |
(4 874) |
- |
|
Repayment on long-term loans granted |
2 508 |
- |
|
Acquisition of subsidiaries, net of cash acquired |
- |
56 |
|
Short-term loans granted |
(3 662) |
(6 382) |
|
Repayments on short term loans |
3 186 |
10 998 |
|
Net cash used in investing activities associated with continuing operations |
(121 996) |
(70 646) |
Consolidated Cash Flow Statements (continued)
For the years ended 31 December 2006 and 2005
|
|
2006 US$000 |
2005 US$000 |
|
|
|
|
|
Cash flows used in discontinued operations' investing activities: |
|
|
|
Purchases of property, plant and equipment |
(180) |
(504) |
|
Proceeds from sale of property, plant and equipment |
10 |
75 |
|
Net cash used in investing activities associated with discontinued operations |
(170) |
(429) |
|
Total net cash used in investing activities |
(122 166) |
(71 075) |
|
Cash flows from financing activities: |
|
|
|
Proceeds from long-term loans |
187 793 |
69 929 |
|
Repayment of long-term loans |
(79 955) |
(23 142) |
|
Proceeds from long-term loans from related parties |
163 |
28 |
|
Repayment of long-term loans from related parties |
(1 870) |
(450) |
|
Repayment of notes payable |
(2 482) |
- |
|
Proceeds from short-term loans |
289 901 |
118 083 |
|
Repayment of short-term loans |
(281 858) |
(100 566) |
|
Proceeds from shares issued |
146 249 |
- |
|
Cash distributed to shareholders |
(951) |
(4 823) |
|
Net cash from financing activities associated with continuing operations |
256 990 |
59 059 |
|
Cash flows (used in) from discontinued operations' financing activities: |
|
|
|
Repayment of long-term loans to related parties |
- |
(40) |
|
Proceeds from short-term loans |
- |
852 |
|
Repayment of short-term loans |
(782) |
(32) |
|
Net cash (used in) from financing activities associated with discontinued operations |
(782) |
780 |
|
Total net cash from financing activities |
256 208 |
59 839 |
|
Total net cash from operating, investing and financing activities |
98 855 |
3 012 |
|
Impact of exchange rate difference on cash and cash equivalents |
2 933 |
(216) |
|
Net increase in cash and cash equivalents |
101 788 |
2 796 |
|
Cash and cash equivalents associated with continuing operations, at the beginning of the year |
5 191 |
2 403 |
|
Cash and cash equivalents associated with discontinued operations, at beginning of the year |
9 |
1 |
|
Cash and cash equivalents associated with continuing operations, at end of the year |
106 988 |
5 191 |
|
Cash and cash equivalents associated with discontinued operations, at end of the year |
- |
9 |
|
Supplemental Information: |
|
|
|
Income taxes paid |
5 407 |
9 350 |
|
Interest paid |
33 890 |
15 853 |
|
Property, plant and equipment acquired on credit |
1 237 |
1 637 |
|
Repayment of loan with notes receivable |
1 529 |
- |
Consolidated Balance Sheets
As at 31 December 2006 and 2005
|
|
|
2006 US$000 |
2005 US$000 |
|
|
|
|
|
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
106 988 |
5 191 |
|
Trade receivables, net of allowance for doubtful accounts of $2 208 and of $3 023 as of 31 December 2006 and 2005, respectively |
|
62 783 |
31 758 |
|
Advances paid, net of allowance for doubtful accounts of $320 and of $735 as of 31 December 2006 and 2005, respectively |
|
17 851 |
8 505 |
|
Inventory |
|
89 116 |
55 783 |
|
Short-term loans receivable |
|
2 628 |
2 743 |
|
Deferred tax assets |
|
4 672 |
3 656 |
|
Other receivables, net of allowance for doubtful accounts of $208 and of $522 as of 31 December 2006 and 2005, respectively |
|
9 216 |
4 844 |
|
Other current assets |
|
27 837 |
26 296 |
|
Total current assets of continuing operations |
|
321 091 |
138 776 |
|
Current assets of discontinued operations |
|
- |
2 231 |
|
Total current assets |
|
321 091 |
141 007 |
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
Property, plant and equipment, net |
|
353 505 |
249 983 |
|
Goodwill |
|
9 538 |
8 725 |
|
Other intangible assets, net |
|
17 993 |
13 969 |
|
Loans to affiliated companies |
|
1 553 |
8 |
|
Deferred tax assets |
|
1 927 |
388 |
|
Long-term notes receivable |
|
6 904 |
- |
|
VAT receivable |
|
13 353 |
8 108 |
|
Total long-term assets of continuing operations |
|
404 773 |
281 181 |
|
Long-term assets of discontinued operations |
|
- |
1 624 |
|
Total non-current assets |
|
404 773 |
282 805 |
|
Total assets |
|
725 864 |
423 812 |
Consolidated Balance Sheets (continued)
As at 31 December 2006 and 2005
|
|
|
2006 US$000 |
2005 US$000 |
|
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Trade accounts payable |
|
37 523 |
47 218 |
|
Short-term loans and current portion of finance leases |
|
104 005 |
90 641 |
|
Tax related payables |
|
8 134 |
13 574 |
|
Deferred tax liabilities |
|
46 |
- |
|
Payroll related liability |
|
10 015 |
7 541 |
|
Advances received |
|
1 965 |
2 071 |
|
Payables for non-current assets |
|
2 831 |
10 395 |
|
Interest payable |
|
2 316 |
3 339 |
|
Other payables |
|
5 761 |
4 233 |
|
Total current liabilities of continuing operations |
|
172 596 |
179 012 |
|
Current liabilities of discontinued operations |
|
- |
2 133 |
|
Total current liabilities |
|
172 596 |
181 145 |
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
Long-term notes payable |
|
190 |
3 559 |
|
Long-term loans and finance leases |
|
262 466 |
140 311 |
|
Tax related payables |
|
50 |
46 |
|
Deferred tax liabilities |
|
19 843 |
19 402 |
|
Long-term payables to shareholders |
|
1 133 |
1 115 |
|
Other non-current liabilities |
|
11 |
40 |
|
Total non-current liability of continuing operations |
|
283 693 |
164 473 |
|
Total non-current liabilities of discontinued operations |
|
- |
812 |
|
Total non-current liabilities |
|
283 693 |
165 285 |
|
|
|
|
|
|
Commitments and contingencies |
|
342 |
326 |
|
Minority interest |
|
18 882 |
14 548 |
|
|
|
|
|
|
Equity: |
|
|
|
|
Share capital |
|
14 |
12 |
|
Additional paid-in capital |
|
209 861 |
63 614 |
|
Other accumulated comprehensive loss |
|
(934) |
(13 114) |
|
Retained earnings |
|
41 410 |
11 996 |
|
Total equity |
|
250 351 |
62 508 |
|
Total liabilities and equity |
|
725 864 |
423 812 |
|
|
|