- expanding mining operations within the Deep Głogów (Głogów Głęboki-Przemysłowy) area,
- improvement of the ore extraction technology, greater mining efficiency and improved occupational health and safety, by:
- » adapting the geometry of mining systems to local geological and mining conditions,
- » improving the efficiency of technological and active methods of limiting the threat
of rock bursts and of other associated natural threats, and - » proper barren rock management in mining areas (selective extraction, siting of rock,
mechanical ore mining),
- a greater scope of work with respect to identifying gas-related threats and the use of new
technical solutions and means of prevention to counteract this threat, - maintaining the efficiency of mining vehicles in an assortment required to execute production tasks,
- realisation of the planned scope of mine development and access work using the commissioning system at the level of 59.1 thousand meters.
Economic results of KGHM Polska Miedź S.A.
Production
The main goals set by the Management Board in terms of production and occupational health and safety for 2021 were:
- optimal utilisation of the resource base and of the production capacity of the Company, and
- optimisation of copper content in ore and concentrate.
The goals set required advancement of the following actions:
- maintaining the production capacity of individual Concentrators Division Areas to process the amount and quality of ore supplied,
- maintaining the production of concentrates in an amount and quality necessary for optimal use of the production capacity of the furnace sections of the smelters and refineries,
- improving flotation enrichment technology,
- the replacement of hydrocyclone batteries in the Lubin Concentrator was completed, under the strategic task „Modernisation of classification systems”,
- the continuity of deliveries of concentrate in the Rudna Concentrator was maintained, despite the simultaneous advancement of investments and breakdowns of a technicalconstruction nature (a limited amount of thickeners, modernisation of press filters, driers, modernisation of concentrate loading and haulage),
- increased share of imported concentrates to achieve a high level of electrolytic copper production alongside a decrease in the production of own concentrate,
- planned 2-week maintenance of the flash furnace at the Głogów II Copper
Smelter and Refinery in April, - minimising of environmental impact by actions aimed at improving the efficiency of dedusting and hermetic sealing processes and optimisation of water-effluents management,
- optimum utilisation of infrastructure enabled production targets to be fully met with respect to basic products,
- increasing the share of recycling in copper production due to an increase in scrap processing in the furnaces of the Głogów Copper Smelter and Refinery as well as maximising the processing of scrap at all firing stages at the Legnica Copper Smelter and Refinery,
- consistent application of developed solutions and the successive implementation of tools to effectively mitigate the threat of the SARS-CoV-2 virus pandemic, including the campaign to vaccinate Company employees,
- implementation of the agreed elements of a Program to negate the most common safety hazards by using innovative technology,
- constant monitoring of occupational hazards and execution of organisational and technical goals aimed at limiting occupational risks and accidents,
- commencing additional organisational and technical initiatives aimed at improving occupational health and safety, in particular in the Company’s mines
Mine production
In 2021 extraction of ore (dry weight) amounted to 30.0 million tonnes and was higher by 0.3 million tonnes than in 2020.
Average copper content in extracted ore amounted to 1.48% and was lower than the level achieved in 2020. In the case of silver in ore, content was substantially higher and amounted to 50.72 g/t.
As a result the amount of copper in extracted ore was higher than in 2020 by 0.6 thousand tonnes of copper and amounted to 442.6 thousand tonnes. The volume of silver in ore increased by 99 tonnes and amounted to 1,522 tonnes.
In 2021, 29.9 million tonnes of ore (dry weight) were processed (or 251 thousand tonnes more compared to 2020). The higher amount of ore extracted by the Mining Divisions, of a lower copper content, directly affected the obtained lower amount of copper in concentrate, which amounted to 391.3 thousand tonnes.
The production of concentrate (dry weight) increased slightly as compared to 2021.
The amount of silver in concentrate was higher than in 2020 by 7%.
Mine production of KGHM Polska Miedź S.A.
Unit | 2021 | 2020 | Change (%) | IVQ’21 | IIIQ’21 | IIQ’21 | IQ’21 | |
Mined ore (wet weight) | mn t | 31.6 | 31.2 | +1.3 | 7.6 | 8.2 | 7.9 | 7.9 |
Mined ore (dry weight) | mn t | 30.0 | 29.7 | +1.0 | 7.2 | 7.8 | 7.5 | 7.5 |
Copper grade | % | 1.48 | 1.49 | (0.7) | 1.48 | 1.47 | 1.47 | 1.48 |
Copper in ore | kt | 442.6 | 442.0 | +0.1 | 106.7 | 114.9 | 110.6 | 110.4 |
Silver grade | g/t | 50.7 | 48.0 | +5.6 | 52.2 | 50.7 | 50.8 | 49.3 |
Silver in ore | t | 1,522 | 1,423 | +7.0 | 378 | 395 | 381 | 368 |
Production of concentrate (dry weight) | kt | 1,741 | 1,740 | +0.1 | 425 | 451 | 437 | 429 |
Copper in concentrate | kt | 391.3 | 392.7 | (0.4) | 95.2 | 100.9 | 98.2 | 96.9 |
Silver in concentrate | t | 1,303 | 1,218 | +7.0 | 326 | 337 | 327 | 313 |
Metallurgical production
The production of electrolytic copper as compared to 2020 increased by 17.2 thousand tonnes, or by 3.1%.
The higher production of electrolytic copper was the result of an increase in the supply of purchased metalbearing materials. By supplementing own concentrate with purchased metal-bearing materials in the form of scrap, copper blister and imported concentrate, existing technological capacity was effectively used.
The production of other metallurgical products (silver, wire rod and OFE rod) derives from the level of electrolytic copper production and depends on the type of raw material used, and above all on market demand.
In comparison to 2020, the production of metallic gold decreased by 481 kg, or 16.0%, while metallic silver production was higher by 9.3 tonnes, closing the year at 1,332 t.
Metallurgical production KGHM Polska Miedź S.A.
Unit | 2021 | 2020 | Change (%) | IVQ’21 | IIIQ’21 | IIQ’21 | IQ’21 | |
Electrolytic copper, including: | kt | 577.6 | 560.4 | +3.1 | 137.4 | 146.9 | 146.8 | 146,4 |
production from own concentrates | kt | 381.4 | 413.3 | (7.7) | 95.3 | 93.9 | 92.6 | 99.6 |
production from purchased metal-bearing materials |
kt | 196.2 | 147.0 | +33.5 | 42.1 | 53.1 | 54.2 | 46.8 |
Wire rod, OFE and CuAg rod | kt | 281.9 | 259.5 | +8.6 | 61.2 | 77.2 | 71.9 | 71.6 |
Metallic silver | t | 1,332 | 1,323 | +0.7 | 350 | 323 | 361 | 299 |
Metallic gold | koz t | 81.3 | 96.8 | (16.0) | 19.9 | 23.3 | 21.5 | 16.6 |
Refined lead | kt | 30.1 | 30.2 | (0.3) | 8.0 | 6.4 | 7.9 | 7.8 |
Production of electrolytic copper (thousand tonnes) and metallic silver (t)
Main production goals
The main goals set by the Management Board in terms of production and occupational health and safety for 2022 are a continuation of actions taken in 2021, i.e.:
- optimal utilisation of the resource base and of the production capacity of the Company, and
- optimisation of copper content in ore and concentrate.
Key tasks in 2022:
- access and development work to intersect the deposit in the Deep Głogów (Głogów Głęboki-Przemysłowy) and Gaworzyce mining areas,
- continuation of work related to prevention of gas-related threats (hydrogen sulphide and methane) and the use of new technical solutions and means of prevention to counteract this threat,
- continuation of work related to utilising the capacity of the input and output ventilation shafts in the interconnected mine ventilation system,
- maintaining the efficiency of mining vehicles in an assortment required to execute production tasks,
- realisation of the planned scope of mine development and access work using the commissioning system in 2022,
- optimising control of visual product parameters during the production process,
- maintaining the availability of the machine park and the production capacity of individual Concentrators Division Areas to the amount of ore supplied,
- maintaining the production of concentrates in an amount and quality necessary for optimal use of the production capacity of the smelters and refineries,
- searching for ways to utilise alternative and renewable energy sources in the Concentrators Division,
- monitoring and assessing the impact of technological water to the technological parameters and state of technical infrastructure,
- the planned execution of a maintenance shutdown of the flash furnace complex at the Głogów II Copper Smelter and Refinery with the full scope of maintenance,
- increasing the share of recycling in copper production as a result of an increase in the processing of scrap in the furnaces of Głogów Copper Smelter and Refinery and maximisation of scrap processing in all fire phases in Legnica Copper Smelter and Refinery,
- maintaining the high level of electrolytic copper production by the Legnica Copper Smelter and Refinery and Głogów Copper Smelter and Refinery.
- further minimisation of environmental impact by actions directed towards
- improving the effectiveness of the dedusting and hermetic sealing processes to decrease fugitive emissions as well as optimisation of water-effluents management,
- optimum management of half-finished products between the metallurgical facilities,
- advancing a package of actions which further effectively mitigate the external threat of the SARS-Cov-2 pandemic,
- improvement of the occupational safety and hygiene management system implemented by the Company in 2020 pursuant to the OHS ISO 45001:2018 standard,
- introduction of further technical and organisational solutions decreasing the risk of workplace accidents in the Company’s divisions,
- continuous improvements in the monitoring of workplace hazards and the advancement of organisational and technical goals aimed at further limitation of professional risks and accident rates,
- implementation of IT solutions in the area of workplace safety, in particular workplace data and information analytics.
Sales
W 2021 In 2021, the level of sales of copper products by the Company did not differ significantly from that achieved in 2020 and amounted to 561.5 thousand tonnes, versus 561.0 thousand tonnes in the prior year. In 2021, sales of copper cathodes amounted to 279.3 thousand tonnes, meaning a 7% decrease compared to 2020. Sales of copper wire rod and OFE rod increased however by 8%, amounting to 278 thousand tonnes in 2021. The change in the structure of sales of copper products results from the year-long high demand of higher-margin products compared to processed copper cathodes.
Sales of metallic silver in 2021 amounted to 1,249 t, meaning a 9% decrease compared to 2020, alongside a slight increase in production. Silver inventory at the end of 2021 was designated to meet the sales schedule in 2022. Sales of gold in 2021 amounted to 78 thousand troy ounces, which means a decrease compared to data for the previous year (-22%).
Sales volume of basic products of KGHM Polska Miedź S.A.
Unit | 2021 | 2020 | Change (%) | IVQ’21 | IIIQ’21 | IIQ’21 | IQ’21 | |
Cathodes and cathodes parts | kt | 279.3 | 300.7 | (7.1) | 77.5 | 62.0 | 74.5 | 65.3 |
Copper wire rod and OFE rod1 | kt | 278.0 | 256.4 | +8.4 | 66.0 | 69.4 | 72.6 | 70.0 |
Other copper products* | kt | 4.2 | 3.9 | +7.7 | 0.9 | 0.7 | 1.3 | 1.3 |
Total copper and copper products | kt | 561.5 | 561.0 | +0.1 | 144.4 | 132.1 | 148.4 | 136.6 |
Metallic silver | t | 1,249 | 1,369 | (8.8) | 298 | 331 | 340 | 279 |
Metallic gold | koz k | 78.0 | 100.1 | (22.1) | 19.5 | 20.5 | 19.4 | 18.6 |
Refined lead | kt | 30.7 | 29.0 | +5.9 | 7.8 | 6.3 | 8.2 | 8.3 |
Total revenues from sales by KGHM Polska Miedź S.A. in 2021 amounted to PLN 24,618 million, representing an increase by 27% versus 2020, when revenues reached PLN 19,326 million.
Revenues from sales of copper products in 2021 increased by 34% and amounted to PLN 19,079 million (compared to revenues in 2020 of PLN 14,258 million).
Revenues from metallic silver sales in 2021 also increased (+16%) to PLN 3,990 million compared to PLN 3,453 million in 2020. Revenues from sales of metallic gold in 2021 decreased to PLN 548 million, versus PLN 690 million in 2020 (21%).
The increase in revenues from contracts with customers compared to the previous year by PLN 5,292 million was mainly due to higher prices of copper, silver and gold (+PLN 7,807 million), with lower revenues connected with:
- a change in the adjustment of revenues due to hedging transactions (-PLN 1,974 million)
- lower volumes of sales of silver and gold, respectively by 9% and 22% with higher sales of copper by 0.1% ( PLN 443 million), and
- a less favourable USD/PLN exchange rate (-PLN 173 million)
Revenues from contracts with customers of KGHM Polska Miedź S.A. (in PLN million)
2021 | 2020 | Change (%) | IVQ’21 | IIIQ’21 | IIQ’21 | IQ’21 | |
Cathodes and cathodes parts | 9,462 | 7,593 | +24.6 | 2,848 | 2,016 | 2,562 | 2,038 |
Copper wire rod and OFE rod* | 9,461 | 6,567 | +44.1 | 2,383 | 2,360 | 2,499 | 2,219 |
Other copper products* | 156 | 98 | +59.2 | 38 | 27 | 48 | 44 |
Total copper and copper products | 19,079 | 14,258 | +33.8 | 5,269 | 4,403 | 5,108 | 4,300 |
Metallic silver | 3,990 | 3,453 | +15.6 | 942 | 1,052 | 1,096 | 900 |
Metallic gold | 548 | 690 | (20.6) | 145 | 142 | 133 | 129 |
Refined lead | 271 | 220 | +23.2 | 76 | 59 | 68 | 68 |
Other goods and services | 452 | 336 | +34.5 | 127 | 106 | 112 | 107 |
Goods and materials | 278 | 369 | (24.7) | 89 | 65 | 59 | 65 |
Total sales revenue | 24,618 | 19,326 | +27.4 | 6,648 | 5,826 | 6,575 | 5,569 |
Geographical breakdown of sales
In 2021, KGHM Polska Miedź S.A. earned most of its revenues from domestic sales, which amounted to 24% of total revenues. The remaining major customers of KGHM came from Germany (15%), China (12%), Italy (8%), Czechia (7%), and the United Kingdom (5%).
The following chart shows the geographic structure of revenues in 2021. Sales revenue includes the result from the settlement of hedging instruments.
Costs
The Company’s cost of sales, selling costs and administrative expenses (cost of products, merchandise and materials sold plus selling costs and administrative expenses) in 2021 amounted to PLN 20,514 million and was 27% higher as compared to the corresponding period of 2020. The Company’s cost of sales, selling costs and administrative expenses was substantially affected by the utilisation of inventories, which led to a higher
sales volume.
Total expenses by nature in 2021 as compared to 2020 were higher by 42% mainly due to higher consumption of purchased metal-bearing materials by PLN 3,158 million (a higher amount by 45 thousand tonnes and a higher price by 40%) as well as a higher minerals extraction tax charge (+PLN 1,923 million).
Expenses by nature of KGHM Polska Miedź S.A. (in PLN million))
2021 | 2020 | Charge (%) | IVQ’21 | IIIQ’21 | IIQ’21 | IQ’21 | |
Depreciation of property, plant and equipment and amortisation of intangible assets | 1,435 | 1,364 | +5.2 | 356 | 363 | 360 | 356 |
Employee benefits expenses | 4,249 | 3,835 | +10.8 | 1,097 | 1,083 | 1,114 | 955 |
Materials and energy, including: | 10,242 | 6,326 | +61.9 | 2,681 | 2,541 | 2,673 | 2,347 |
purchased metal-bearing materials | 7,132 | 3,974 | +79.5 | 1,769 | 1,707 | 1,989 | 1,667 |
electrical and other energy | 1,230 | 988 | +24.5 | 284 | 351 | 299 | 296 |
External services | 1,884 | 1,716 | +9.8 | 545 | 457 | 457 | 425 |
Minerals extraction tax | 3,548 | 1,625 | +118.3 | 1,009 | 904 | 917 | 718 |
Other taxes and charges | 398 | 397 | +0.3 | (74) | 189 | 143 | 140 |
Other costs | 145 | 123 | +17.9 | 54 | 18 | 60 | 13 |
Total expenses by nature | 21,901 | 15,386 | +42.3 | 5,668 | 5,555 | 5,724 | 4,954 |
Expenses by nature, excluding purchased metal-bearing materials and the minerals extraction tax, amounted to PLN 11,221 million and were higher as compared to the corresponding period of the previous year by PLN 1,434 million, mainly due to an increase in the following:
- consumption of materials and energy (+PLN 758 million) – mainly due to higher prices for natural gas, electricity, coke and technological materials,
- labour costs (+PLN 414 million) – due to an increase in remuneration and a higher provision for the annual bonus,
- external services (+PLN 168 million) – mainly due to an increase in transportation services, repairs and maintenance and mine development work,
- depreciation /amortisation (+PLN 71 million) – an increase due to investments advanced in prior periods.
The structure of expenses by nature in 2021 is presented below. As compared to the prior year, they were at a very similar level.
The Company’s operating costs are decisively impacted by the costs of electrolytic copper production (prior to decrease by the value of by-products), whose share is around 96%.
Cost of producing copper in concentrate – C1 (unit cash cost of producing payable copper in concentrate, reflecting costs of ore extraction and processing, transport costs, the minerals extraction tax, administrative costs during the mining stage, and smelter treatment and refining charges (TC/RC), less the value of by-products) amounted to respectively: in 2020: 1.62 USD/lb and 2021: 2.26 USD/lb. The increase in this cost by 40% was mainly due to a higher minerals extraction tax charge. C1 cost excluding this tax rose by 2.6% and was due to a strengthening in the PLN as compared to the USD and lower production of copper from own concentrate.
The pre-precious metals credit unit cost of copper production from own concentrate (unit cost prior to decrease by the value of anode slimes containing among others silver and gold) was higher than that recorded in 2020 by 6,988 PLN/t (27%), alongside lower production from own concentrate by 32 thousand tonnes of copper (7.7%). The increase in the unit cost was mainly due to the higher minerals extraction tax charge (+4,662 PLN/t), higher prices of energy, fuels and technological materials and higher costs of labour.
The total unit cost of copper production from own concentrate was higher compared to 2020 by 4,383 PLN/t (25%) with a higher valuation of anode slimes due to higher silver prices.
Financial results
The Company recorded a profit for 2021 in the amount of PLN 5,169 million, or by PLN 3,390 million (2.9-times) higher than the profit for the prior year
Basic items of the statement of profit or loss of KGHM Polska Miedź S.A. (in PLN million)
2021 | 2020 | Change (%) | IVQ’21 | IIIQ’21 | IIQ’21 | IQ’21 | |
Revenues from contracts with customers | 24,618 | 19,326 | +27.4 | 6,648 | 5,826 | 6,575 | 5,569 |
adjustment to revenues due to hedging transactions | (1,651) | 323 | × | (491) | (418) | (476) | (266) |
Cost of sales, selling costs and administrative expenses | (20,514) | (16,161) | +26.9 | (5,794) | (5,070) | (5,440) | (4,210) |
Profit/(loss) on sales | 4,104 | 3,165 | +29.7 | 854 | 756 | 1,135 | 1,359 |
Other operating income and (costs) | 3,088 | (398) | × | (109) | 404 | 2,425 | 368 |
exchange differences on assets and liabilities other than borrowings | 511 | (269) | × | 135 | 229 | (211) | 358 |
measurement and realisation of derivatives | (445) | (240) | +85.4 | (167) | (145) | 47 | (180) |
interest on loans granted and other financial receivables | 304 | 269 | +13.0 | 79 | 94 | 64 | 67 |
fair value gains on financial assets measured at fair value through profit or loss | 1,070 | 149 | ×7.2 | (243) | 175 | 1,025 | 113 |
fair value losses on financial assets measured at fair value through profit or loss | (63) | (169) | (62.7) | 21 | (5) | (36) | (43) |
reversal of impairment losses on shares in subsidiaries | 1,010 | – | × | – | – | 1,010 | – |
impairment losses on shares and investment certificates in subsidiaries | (182) | (141) | +29.1 | (182) | – | 3 | (3) |
reversal of impairment losses on financial instruments measured at amortised cost | 807 | 21 | ×38.4 | 273 | 26 | 494 | 14 |
impairment losses on financial instruments measured at amortised cost | (4) | (82) | (95.1) | 7 | (3) | (7) | (1) |
other | 80 | 64 | +25.0 | (32) | 33 | 36 | 43 |
Finance income / (costs) | (476) | – | × | (99) | (168) | 93 | (302) |
exchange differences on borrowings | (338) | 190 | × | (54) | (146) | 135 | (273) |
interest on borrowings | (92) | (148) | (37.8) | (30) | (14) | (30) | (18) |
other | (46) | (42) | +9.5 | (15) | (8) | (12) | (11) |
Profit before income tax | 6,716 | 2,767 | ×2.4 | 646 | 992 | 3,653 | 1,425 |
Income tax | (1,547) | (988) | +56.6 | (329) | (366) | (402) | (450) |
PROFIT FOR THE PERIOD | 5,169 | 1,779 | ×2.9 | 317 | 626 | 3,251 | 975 |
Depreciation/amortisation recognised in profit or loss | (1,363) | (1,293) | +5.4 | (348) | (359) | (347) | (309) |
Adjusted EBITDA* | 5,474 | 4,458 | +22.8 | 1 202 | 1,115 | 1,482 | 1,675 |
Main factors impacting the change in profit or loss of KGHM Polska Miedź S.A.
Item | Impact on change of profit or loss (in PLN million) |
Description |
Increase in revenues from contracts with customers (+PLN 5,292 million) |
+7,807 | An increase in revenues due to higher prices of copper (+3,136 USD/t, +51%), silver (+4.60 USD/oz t, +22%) and gold (+36 USD/ oz t, +2%) |
(1,974) | Change in the adjustment of revenues due to hedging transactions, from +PLN 323 million to -PLN 1,651 million |
|
(443) | A decrease in revenues due to a lower volume of sales of silver (-120 t, -9%) and gold (-22.1 koz t, -22%), with a higher copper sales volume (+0.5 kt, +0.1%) | |
(173) | A decrease in revenues from sales of basic products (copper, silver, gold) due to a less favourable average annual USD/PLN exchange rate (a change from 3.90 to 3.86 USD/PLN) | |
+75 | An increase in other revenues from sales, including revenues from the sale of refined lead (+PLN 51 million), sulphuric acid (+PLN 48 million) and rhenium (+PLN 19 million) with lower revenues from the sale of merchandise, waste and production materials (-PLN 90 million) | |
An increase in cost of sales, selling costs and administrative expenses* (-PLN 4,353 million) |
(3,158) | Higher by 45 thousand tonnes of copper (+29%) consumption of purchased metal-bearing materials at a higher by 40% purchase price |
+2,138 | Higher inventories (change in 2021: -PLN 1,562 million, in 2020: +PLN 576 million) | |
(3,333) | Mainly an increase in other expenses by nature by PLN 3,357 million, mainly due to higher costs: minerals extraction tax charge (higher by PLN 1,923 million), other materials (higher by PLN 516 million), employee benefits (higher by PLN 414 million), electrical and other energy (higher by PLN 242 million) and external services (higher by PLN 168 million). |
|
Reversal of impairment losses on shares in subsidiaries | +1,010 | The total amount is in respect of 2021 and shares of the holding company Future 1 Sp. z o.o. which holds indirectly 100% of the shares of KGHM INTERNATIONAL LTD. |
Impairment losses on shares and investment certificates in subsidiaries |
(41) | An increase in impairment losses, from -PLN 141 million to -PLN 182 million. In 2020 impairment losses were in respect of: -PLN 85 million in the holding company Future 1 Sp. z o.o., -PLN 44 million in KGHM VII FIZAN, and -PLN 12 million in KGHM VI FIZAN. In 2021, the entirety of the impairment losses were in respect of shares of „Energetyka” sp. z o.o |
Fair value gains on financial assets measured at fair value through profit or loss | +921 | An increase in fair value gains on financial assets measured at fair value through profit or loss, from PLN 149 million to PLN 1,070 million. Most of this increase (+PLN 938 million) is in respect of loans (an increase from PLN 118 million to PLN 1,056 million). |
Fair value losses on financial assets measured at fair value through profit or loss | +106 | A decrease in fair value losses on financial assets measured at fair value through profit or loss, from -PLN 169 million to PLN 63 million. The decrease in losses (+PLN 119 million) is mainly in respect of loans (a decrease from -PLN 128 million to -PLN 9 million). |
Reversal of impairment losses on financial instruments measured at amortised cost | +786 | An increase in the reversal of impairment losses on financial instruments measured at amortised cost, from PLN 21 million to PLN 807 million. This increase is mainly (+PLN 734 million) in respect of loans to Future 1 sp. z o.o. and the KGHM INTERNATIONAL LTD. Group (an increase from PLN 18 million to PLN 752 million) |
Impairment losses on financial instruments measured at amortised cost | +78 | A decrease in impairment losses on financial instruments measured at amortised cost, from -PLN 82 million to -PLN 4 million. |
Impact of exchange differences | +252 | An increase by PLN 780 million in the result due to exchange differences on assets and liabilities other than borrowings – in other operating activities |
A decrease by PLN 528 million in the result due to exchange differences on borrowings (presented in finance costs) | ||
Result on derivatives and hedging transaction | (208) | A decrease by PLN 205 million in the result due to the measurement and realisation of derivatives in other operating activities |
A decrease by PLN 3 million in the result due to the measurement and realisation of derivatives in financing activities | ||
Change in the balance of income and costs due to interest on borrowings | +91 | An increase by PLN 35 million in interest income on loans granted |
A decrease by PLN 56 million in interest costs on borrowings | ||
Provisions (recognised)/released | (50) | An increase by PLN 51 million in provisions recognised |
An increase by PLN 1 million in provisions released | ||
Refund of excise tax from prior year | (48) | A decrease in the amount of refunded excise tax from prior years (PLN 53 million in 2020 versus PLN 5 million in 2021 |
Increase in income tax | (559) | The increase in income tax resulted from an increase in current income tax by PLN 667 million, with a decrease in deferred income tax by PLN 91 million and a higher negative adjustment of current tax for prior periods by PLN 17 million |
Cash flows
Statement of cash flows of KGHM Polska Miedź S.A. (in PLN million)
2021 | 2020 | Change (%) | IVQ’21 | IIIQ’21 | IIQ’21 | IQ’21 | |
Profit before income tax | 6,716 | 2,767 | ×2.4 | 828 | 992 | 3,653 | 1,425 |
Exclusions of income and costs, total |
(1,216) | 1,709 | × | (161) | 80 | (1,988) | 671 |
Income tax paid | (707) | (730) | ×1.0 | (167) | (172) | (180) | (188) |
Changes in working capital | (2,830) | 1,070 | × | 62 | (1,179) | (692) | (1,021) |
Net cash generated from operating activities | 1,963 | 4,816 | ×0.4 | 562 | (279) | 793 | 887 |
Expenditures on property, plant and equipment and intangible assets | (2,407) | (2,422) | ×1.0 | (662) | (538) | (544) | (663) |
Proceeds/expenditures due to loans granted | 1,655 | (270) | × | 1,228 | 427 | – | – |
Other | 145 | (72) | × | (14) | 130 | (2) | 31 |
Net cash generated from investing activities | (607) | (2,764) | ×0.2 | 552 | 19 | (546) | (632) |
Proceeds/expenditures due to loans drawn | (1,684) | (426) | ×4.0 | (73) | (68) | (458) | (1,085) |
Expenditures due to dividends paid to shareholders of the Company |
(300) | – | × | – | – | (300) | – |
Other | (107) | (81) | ×1.3 | (98) | 18 | 75 | (102) |
Net cash used in financing activities |
(2,091) | (507) | ×4.1 | (171) | (50) | (683) | (1,187) |
NET CASH FLOW | (735) | 1,545 | × | 943 | (310) | (436) | (932) |
Exchange differences on cash and cash equivalents |
(68) | 74 | × | (4) | (8) | (8) | (48) |
Cash and cash equivalents at beginning of the period |
2,135 | 516 | ×4.1 | 393 | 711 | 1,155 | 2,135 |
Cash and cash equivalents at end of the period |
1,332 | 2,135 | ×0.6 | 1,332 | 393 | 711 | 1,155 |
Net cash generated from operating activities in 2021 amounted to +PLN 1,963 million and mainly comprised profit before income tax in the amount of PLN 6,716 million, adjusted by the exclusion of income and costs in the amount of -PLN 1,216 million (including depreciation/amortisation recognised in the financial result, +PLN 1,363 million, the reversal of impairment losses on non-current assets, PLN 1,762 million and fair value gains/(losses) on financial assets measured at fair value through profit or loss, -PLN 1,029 million), less income tax paid in the amount of PLN 707 million and a decrease in working capital by PLN 2,830 million.
The change in working capital was mainly due to the following: a decrease in inventories (-PLN 1,824 million) and a decrease in trade payables transferred to factoring by PLN 1,154 million. Net cash used in investing activities in 2021 amounted to -PLN 607 million and mainly comprised expenditures on property, plant and equipment and intangible assets in the amount of PLN 2,407 million and the balance of proceeds and expenditures due to loans granted, +PLN 1,655 million.
Net cash used in financing activities during the same period amounted to -PLN 2,091 million and mainly comprised the balance of proceeds and expenditures due to borrowings drawn in the amount of -PLN 1,684 million and ividends paid to shareholders in the amount of PLN 300 million.
After reflecting exchange differences on cash and cash equivalents, in 2021 cash and cash equivalents decreased by PLN 803 million and amounted to PLN 1,332 million.
Assets, equity and liabilities
Assets of KGHM Polska Miedź S.A. (in PLN million)
31.12.2021 | 31.12.2020 | Change (%) | 30.09.2021 | 30.06.2021 | 31.03.2021 | |
Property, plant and equipment and intangible assets |
20,995 | 20,004 | +5.0 | 20,314 | 20,158 | 20,045 |
Investments in subsidiaries | 3,691 | 2,848 | +29.6 | 3,862 | 3,851 | 2,845 |
Financial instruments, including: |
9,931 | 9,459 | +5.0 | 11,212 | 11,200 | 9,700 |
loans granted | 8,249 | 7,648 | +7.9 | 9,410 | 9,406 | 8,092 |
Other non-financial assets | 54 | 56 | (3.6) | 64 | 63 | 174 |
Non-current assets | 34,671 | 32,367 | +7.1 | 35,452 | 35,272 | 32,764 |
Inventories | 5,436 | 3,555 | +52.9 | 5,209 | 4,883 | 4,522 |
Trade receivables | 600 | 351 | +70.9 | 773 | 490 | 427 |
Tax assets | 301 | 217 | +38.7 | 194 | 181 | 337 |
Derivatives | 254 | 210 | +21.0 | 333 | 293 | 216 |
Cash pooling receivables | 498 | 128 | ×3.9 | 21 | 4 | 12 |
Other financial assets | 289 | 268 | +7.8 | 124 | 113 | 382 |
Other non-financial assets | 77 | 66 | +16.7 | 103 | 162 | 115 |
Cash and cash equivalents | 1,332 | 2,135 | (37.6) | 393 | 712 | 1,155 |
Non-current assets held for sale | – | 45 | × | – | – | – |
Current assets | 8,787 | 6,975 | +26.0 | 7,150 | 6,838 | 7,166 |
TOTAL ASSETS | 43,458 | 39,342 | +10.5 | 42,602 | 42,110 | 39,930 |
As at 31 December 2021, total assets amounted to PLN 43,458 million, or an increase as compared to the end of 2020 by PLN 4,116 million, or by 10%, mainly due to increases in the following items:
- property, plant and equipment and intangible assets by PLN 991 million, resulting from advancement of investments – cash expenditures on property, plant and equipment and intangible assets in 2021 amounted to PLN 2,407 million,
- investments in subsidiaries by PLN 843 million,
- long-term financial instruments by PLN 472 million, including loans granted (+PLN 601 million),
- inventories by PLN 1,881 million,
- trade receivables by PLN 249 million,
- receivables due to cash pooling by PLN 370 million,
alongside a decrease in the value of cash and cash equivalents by PLN 803 million.
The carrying amounts of equity and liabilities as at 31 December 2021 are presented below.
Equity and liabilities of KGHM Polska Miedź S.A. (in PLN million)
31.12.2021 | 31.12.2020 | Change (%) | 30.09.2021 | 30.06.2021 | 31.03.2021 | |
Share capital | 2,000 | 2 000 | – | 2,000 | 2,000 | 2,000 |
Other reserves from measurement of financial instruments | (1,670) | (1,390) | +20.1 | (1,412) | (2,041) | (2,151) |
Accumulated other comprehensive income | (329) | (872) | (62.3) | (717) | (819) | (903) |
Retained earnings | 25,839 | 20,988 | +23.1 | 25,522 | 24,896 | 21,945 |
Equity | 25,840 | 20,726 | +24.7 | 25,393 | 24,036 | 20,891 |
Borrowings, leases and debt securities | 5,180 | 6,525 | (20.6) | 5,143 | 5,096 | 5,695 |
Derivatives | 1,133 | 981 | +15.5 | 974 | 1,155 | 1,227 |
Employee benefits liabilities | 2,040 | 2,724 | (25.1) | 2,583 | 2,649 | 2,756 |
Provisions for decommissioning costs of mines and other technological facilities | 811 | 1,185 | (31.6) | 1,188 | 1,168 | 1,153 |
Other non-current liabilities | 543 | 272 | +99.6 | 422 | 238 | 180 |
Non-current liabilities | 9,707 | 11,687 | (16.9) | 10,310 | 10,306 | 11,011 |
Borrowings, leases and debt securities | 382 | 306 | +24.8 | 359 | 322 | 334 |
Cash pooling liabilities | 360 | 284 | +26.8 | 409 | 372 | 220 |
Derivatives | 888 | 653 | +36.0 | 786 | 1,162 | 1,222 |
Trade and similar payables | 2,613 | 3,334 | (21.6) | 2,148 | 2,775 | 3,064 |
Employee benefits liabilities | 1,130 | 1,042 | +8.4 | 1,018 | 1,111 | 1,104 |
Tax liabilities | 1,291 | 369 | ×3.5 | 1,118 | 971 | 872 |
Provisions for liabilities and other charges | 98 | 77 | +27.3 | 76 | 72 | 79 |
Other current liabilities | 1,149 | 864 | +33.0 | 985 | 983 | 1,133 |
Current liabilities | 7,911 | 6,929 | +14.2 | 6,899 | 7,768 | 8,028 |
Non-current and current liabilities | 17,618 | 18,616 | (5.4) | 17,209 | 18,074 | 19,039 |
TOTAL EQUITY AND LIABILITIES |
43,458 | 39,342 | +10.5 | 42,602 | 42,110 | 39,930 |
There was an increase in equity and liabilities, mainly due to increases in the following items:
- equity by PLN 5,114 million, mainly with respect to the profit for 2021 in the amount of PLN 5,169 million,
- deferred tax liabilities (+PLN 209 million),
- derivatives (+PLN 387 million),
- tax liabilities (+PLN 922 million),
- accruals (+PLN 195 million)
alongside a decrease in:
- borrowings, lease and debt securities (-PLN 1,269 million),
- employee benefits liabilities (-PLN 596 million),
- provisions for decommissioning costs of mines and other technological facilities (-PLN 374 million),
- trade and similar payables (-PLN 721 million).
As at 31 December 2021, contingent assets amounted to PLN 485 million and related mainly to guarantees received by the Company in the amount of PLN 250 million and promissory notes receivables in the amount of PLN 207 million.
As at 31 December 2021, liabilities due to guarantees granted amounted to PLN 1,236 million, including:
- a security for the repayment of a bank loan entered into by Sierra Gorda S.C.M. in the amount of PLN 670
million, - a security for the restoration costs of the Robinson mine, Podolsky mine and the Victoria project, in the amount of PLN 402 million,
- a security for the proper execution by KGHM Polska Miedź S.A. of future environmental obligations related to the obligation to restore terrain, following the conclusion of operations of the Żelazny Most tailings storage facility, in the amount of PLN 124 million,
- security of obligations for the proper execution of agreements entered into by the Parent Entity and Group companies in the amount of PLN 40 million.
As far as the Company is aware, at the end of the reporting period the Company determined the probability of paying the amounts related to guarantees granted as low.
Other liabilities not recognised in the statement of financial position represent liabilities towards local
government entities due to expansion of the tailings storage facility in the amount of PLN 99 million.