Key 2022 financial resultsFor reader convenience, amounts in USD were translated at the average exchange rate for the applicable period (average exchange rates for 2022 and 2021 were 460.93 and 426.06 KZT/USD, respectively; period-end exchange rates as of 31 December 2022 and 31 December 2021 were 462.65 and 431.80 KZT/USD, respectively).
up34.5%
revenue went up from KZT 6.4 bln in 2021 to KZT 8.6 bln in 2022
45.7%
higher share in profit of joint ventures and associates in 2022
Consolidated financial results according to IFRS
Indicator
Unit
2022
2021
Dated Brent oil
USD/bbl
101.32
70.91
Average exchange rate
KZT/USD
460.93
426.06
End of period exchange rate
KZT/USD
462.65
431.80
Revenue
KZT bln
8.686
6.459
USD mln
18.845
15.161
Share in profit of JVs and associates
KZT bln
991
680
USD mln
2.151
1.597
Net profit
KZT bln
1.317
1.287
USD mln
2.858
3.020
Net profit for the period attributable to the Parent Company’s shareholders
KZT bln
1.289
1.305
USD mln
2.797
3.062
EBITDAEBITDA = revenue plus share in profit of JVs and associates, net, minus cost of purchased oil, gas, oil products and other materials minus production expenses minus G&A expenses minus transportation and selling expenses minus taxes other than income tax.
KZT bln
2.538
2.015
USD mln
5.505
4.730
Adjusted EBITDAAdjusted EBITDA = revenue minus cost of purchased oil, gas, oil products and other materials minus production costs minus G&A expenses minus transportation and selling expenses minus taxes other than income tax plus dividends received from joint ventures and associates.
KZT bln
2.009
1.750
USD mln
4.358
4.108
Free cash flowFree cash flow = cash flow from operating activities (including dividends received from joint ventures and associates) minus acquisition of property, plant and equipment, intangible assets, investment properties, exploration and evaluation assets.
KZT bln
1.116
756
USD mln
2.421
1.774
Free cash flow (according to the dividend policy)Free cash flow (according to the dividend policy) means a consolidated cash flow from operations (including dividends received from joint ventures and associates but excluding net changes in working capital in respect of advances received for crude oil supplies) minus acquisition of fixed assets (including advances for fixed assets) minus acquisition of intangible assets minus acquisition of field development assets minus acquisition of evaluation and exploration assets minus acquisition of a stake in a subsidiary / joint venture plus proceeds from the sale of interests in a subsidiary / joint venture / associate (excluding proceeds from the denationalisation of the Company’s assets as per the lists approved by Resolution No. 1141 dated 30 December 2015 and Resolution No. 908 dated 29 December 2020 of the Government of the Republic of Kazakhstan) based on performance in the reporting period;
KZT bln
(82)
756
USD mln
(179)
1.774
Total debtTotal debt includes bonds and loans (short-term and long-term). Guarantees issued are not included in the calculation.
KZT bln
4.413
3.746
USD mln
8.956
8.676
Net debtNet debt = bonds plus loans minus cash and cash equivalents minus short-term and long-term bank deposits. Guarantees issued are not included in the calculation.
Share in profit from joint ventures and associates, net
KZT mln
991.310
680.292
311.018
45.7
Finance income
KZT mln
120.587
85.226
35.361
41.5
Gain on sale of joint ventures
KZT mln
0
19.835
(19.835)
(100.0)
Other operating income
KZT mln
22.283
30.779
(8.496)
(27.6)
Total revenue and other income
KZT mln
9.820.564
7.275.467
2.545.097
35.0
Costs and expenses
Cost of purchased oil, gas, oil products and other materials
KZT mln
(4.954.384)
(3.607.202)
(1.347.182)
37.3
Production expenses
KZT mln
(1.142.388)
(721.057)
(421.331)
58.4
Taxes other than income tax
KZT mln
(677.805)
(461.244)
(216.561)
47.0
Depreciation, depletion and amortisation
KZT mln
(506.585)
(523.044)
16.459
(3.1)
Transportation and selling expenses
KZT mln
(205.340)
(183.439)
(21.901)
11.9
General and administrative expenses
KZT mln
(160.168)
(151.392)
(8.776)
5.8
Impairment of property, plant and equipment, intangible assets and assets classified as held for sale
KZT mln
(708)
(20.724)
20.016
(96.6)
Exploration expenses
KZT mln
(12.113)
(79.083)
66.970
(84.7)
Finance costs
KZT mln
(306.846)
(262.823)
(44.023)
16.8
Net foreign exchange gain
KZT mln
40.925
17.565
23.360
133.0
Other expenses
KZT mln
(84.586)
(27.714)
(56.872)
205.2
Total costs and expenses
KZT mln
(8.009.998)
(6.020.157)
(1.989.841)
33.1
Profit before income tax
KZT mln
1.810.566
1.255.310
555.256
44.2
Income tax expenses
KZT mln
(493.247)
(321.248)
(171.999)
53.5
Profit for the year from continuing operations
KZT mln
1.317.319
934.062
383.257
41.0
Discontinued operations
Profit after income tax for the year from discontinued operations
KZT mln
0
352.478
(352.478)
(100)
Net profit for the year
KZT mln
1.317.319
1.286.540
30.779
2.4
Net profit/(loss) for theyearattributable to:
the Parent Company’s shareholders
KZT mln
1.289.118
1.304.761
(15.643)
(1.2)
the non-controlling interest
KZT mln
28.201
(18.221)
46.422
(254.8)
KZT mln
1.317.319
1.286.540
30.779
2.4
Revenue
Revenue for 2022 was KZT 8.686 bln (USD 18.845 mln), up 34.5% year-on-year. The upward trend was mainly attributable to the growth of Brent crude price by 42.9% year-on-year, tenge’s depreciation against US dollar by 8.2% year-on-year.
Share in profit of joint ventures and associates
The share in profit of joint ventures and associates in 2022 increased by 45.7% year-on-year to KZT 991 bln (USD 2.151 mln) mainly due to rising profit of Tengizchevroil by KZT 301 bln (USD 575 mln).
Costs
The cost of purchased oil, gas, oil products and other materials in the reporting period amounted to KZT 4.954 bln (USD 10.749 mln), up 37.3% year-on-year. This was largely due to an increase in crude oil and oil products prices.
Other expenses
Production costs in 2022 increased by 58.4% year-on-year to KZT 1.142 bln (USD 2,478 mln), driven, among other things, by growing payroll expenses across KMG’s footprint.
Transportation and selling expenses totalled KZT 205 bln (USD 445 mln), up 11.9% year-on-year.
General and administrative expenses increased by 5.8% to KZT 160 bln (USD 347 mln) due to growing payroll expenses across KMG’s footprint.
Taxes other than income tax went up by 47.0% to KZT 678 bln (USD 1.471 mln) mainly as a result of increased expenses on rent tax owing to higher oil prices and excise tax expenses.
Payroll expenses in 2022 amounted to KZT 528 bln (USD 1.145 mln), showing a 33.0% increase year-on-year, and were reflected in production expenses, transportation and selling expenses, and general and administrative expenses in the consolidated statement of comprehensive income.
Finance costs in 2022 amounted to KZT 307 bln (USD 666 mln), an increase of 16.8% year-on-year, mainly due to growing interest expense on loans and bonds amid weaker tenge and marginally higher interest rates.
Impairment of assets
According to the assessment of 2022, the loss on impairment of assets amounted to KZT 0.7 bln (USD 1.5 mln), down 96.6% year-on-year (from KZT 21 bln or USD 49 mln). The amount of loss on impairment includes a KZT 1.8 bln (USD 3.9 mln) impairment recorded for Barys, Berkut, Beket Ata and Turkestan vessels, and an impairment of minus KZT 1.1 bln (minus USD 2.4 mln) for other assets. The loss on impairment of assets was significantly lower in 2022 as KMG International recognised loss on impairment of property, plant and equipment based on the results of the audit of property, plant and equipment and undertook an impact assessment of the fire incident at the Petromidia Refinery (a subsidiary of KMG International) and recorded the loss on impairment of Petromedia’s property, plant and equipment.
Net profit
Net profit for the period was KZT 1.317 bln (USD 2.858 mln) compared to KZT 1.287 bln (USD 3.020 mln) in 2021.
Net profit for the period attributable to the Parent Company’s shareholders was KZT 1.289 bln (USD 2.797 mln).
CAPEX
In 2022, CAPEX on an accrual basis in the Company’s segment reporting was KZT 535 bln (USD 1.161 mln), representing a 13.4% increase year-on-year – mostly in Oil and Gas Exploration and Production.
EBITDA
Consolidated EBITDA increased by 25.9% year-on-year to KZT 2.538 bln (USD 5.505 mln) compared to KZT 2.015 bln (USD 4.730 mln) in 2021.
Adjusted EBITDA increased by 14.8% to KZT 2.009 bln (USD 4.358 mln) compared to KZT 1.750 bln (USD 4.108 mln) in 2021.
Given the vertically integrated operations of KMG, we analyse EBITDA broken down by the segments below. We analyse and report segmented information according to IFRS. Segment performance is evaluated based on revenues and net profit. The operating segments of KMG Group are structured and managed in a manner corresponding to the relevant types of products and services and encompass the strategic lines of business for different products and markets. The Company’s operations comprise four main operating segments: oil and gas exploration and production, oil transportation, refining and sales of crude oil and oil products, KMG’s Corporate Centre, etc. (oilfield service companies and other insignificant companies). KMG presents the Corporate Centre’s activities separately, since KMG not only performs the functions of the parent company, but is also involved in operations (processing of crude oil at Atyrau and Pavlodar refineries, and further sale of oil products to both domestic and export markets).
The improvement in EBITDA by segment in 2022 was largely driven by an EBITDA increase of KZT 394 bln (USD 597 mln) in Oil and Gas Exploration and Production, and of KZT 169 bln (USD 315 mln) in Refining and Sales of Crude Oil and Oil Products amid higher crude oil and oil product prices.
EBITDA by segment for 2021 and 2022
Segment
Unit
2022
2021
Δ
Oil and gas exploration and production
KZT mln
1.843.075
1.449.088
393.987
USD mln
3.999
3.401
597
%
73
73
0 p.p.
Oil transportation
KZT mln
238.237
211.356
26.881
USD mln
517
496
21
%
9
10
(1 p.p.)
Refining and sales of crude oil and oil products
KZT mln
458.194
289.422
168.772
USD mln
994
679
315
%
18
14
4 p.p.
Corporate Centre
KZT mln
60.570
71.449
(10.879)
USD mln
131
168
(36)
%
3
3
0 p.p.
Other
KZT mln
(39.404)
12.400
(51.804)
USD mln
(85)
29
(115)
%
(2)
1
(3 p.p.)
Elimination
KZT mln
(23.063)
(18.422)
(4.641)
USD mln
(50)
(43)
(7)
%
(1)
(1)
0 p.p.
EBITDA
KZT mln
2.537.609
2.015.293
522.316
USDmln
5.505
4.730
775
Cash flows
Indicator
Unit
2022
2021
Change
Net cash flows from operating activities
KZT mln
1.567.307
1.209.475
357.832
Net cash flows used in investing activities
KZT mln
(2.302.309)
(1.084.028)
(1.218.281)
Net cash flows used in financing activities
KZT mln
287.753
(273.989)
(561.742)
Effects of exchange rate changes
KZT mln
65.759
26.482
39.277
Change in allowance for expected credit losses
KZT mln
114
(136)
250
Net change in cash and cash equivalents
KZT mln
(381.376)
(122.196)
(259.180)
Net change in cash and cash equivalents
USDmln
(827)
(287)
(541)
4.3▲5,9 % USD bln
consolidated cash and cash equivalents
Cash and cash equivalents
Consolidated cash and cash equivalents, including deposits, increased by 13.5% year-on-year to KZT 2.000 bln (USD 4.323 mln) as of 31 December 2022. The increase in cash and cash equivalents is mainly due to a positive net cash flow from operating activities in the amount of KZT 1.567 bln (USD 3.400 mln), which was partially offset by an outflow of cash attributable to the acquisition of KMG Kashagan B.V.’s shares and payment of dividends to the shareholders. US dollar-denominated consolidated cash and cash equivalents increased by 5.9% to USD 4.323 mln compared to USD 4.082 mln as of 31 December 2021.
Dividends received
The Company is a parent company of the Group and receives dividends from its subsidiaries and associates, JVs and associated companies. The Company received dividends in the amount of KZT 462 bln (USD 1.003 mln) and KZT 415 bln (USD 975 mln) in 2022 and 2021, respectively. In 2022, dividends from Tengizchevroil amounted to KZT 208 bln (USD 451 mln), from Caspian Pipeline Consortium – KZT 99 bln (USD 214 mln), and from Mangistau Investment B.V. – KZT 92 bln (USD 200 mln).
Dividends paid
In accordance with Samruk-Kazyna’s resolution dated 20 June 2022, KMG paid dividends in the amount of KZT 202 bln (USD 438 mln), including KZT 200 bln (USD 434 mln) of dividends paid to Samruk-Kazyna and the National Bank of the Republic of Kazakhstan.
Statement of financial position
Item
Unit
2022
2021
Change
Assets
Property, plant and equipment
KZT mln
6.989.837
6.725.910
263.927
Long-term bank deposits
KZT mln
59.229
56.058
3.171
Investments in joint ventures and associates
KZT mln
4.947.403
4.145.646
801.757
Other non-current assets
KZT mln
1.518.986
1.462.758
56.228
Short-term bank deposits
KZT mln
1.178.138
562.352
615.786
Cash and cash equivalents
KZT mln
762.817
1.144.193
(381.376)
Other current assets
KZT mln
1.193.894
1.759.740
(565.846)
Assets classified as held for sale
KZT mln
459
795
(336)
Total assets
KZT mln
16.650.763
15.857.452
793.311
Total assets
USDmln
35.990
36.724
(734)
Equity and liabilities
Total equity
KZT mln
9.873.450
10.016.906
(143.456)
Total equity
USDmln
21.341
23.198
(1.857)
Liabilities
Long-term loans
KZT mln
3.775.891
3.261.347
514.544
Other long-term liabilities
KZT mln
1.398.328
1.145.634
252.694
Short-term loans
KZT mln
367.443
484.980
(117.537)
Other short-term liabilities
KZT mln
1.235.651
948.585
287.066
Total liabilities
KZT mln
6.777.313
5.840.546
936.767
Total liabilities
USDmln
14.649
13.526
1.123
Total equity and liabilities
KZT mln
16.650.763
15.857.452
793.311
Total equity and liabilities
USDmln
35.990
36.724
(734)
Debt management
KMG’s total debt is represented by bonds and loans. The debt portfolio mainly denominated in US dollars – the currency of core earnings. Accordingly, the “organic” hedging effect of FX risk is achieved without the need to use derivatives.
Total debt
Total debtExcluding guarantees. as of 31 December 2022 was KZT 4.143 bln (USD 8.956 mln), up 10.6% year-on-year in tenge terms (up 3.2% in US dollars) as a result of a KZT 751.6 bln bond placement to finance part of the share buyback in KMG Kashagan B.V.
To reduce the impact of FX risk on the Company’s leverage, we entered into a deal to refinance a loan.
In January 2022, Atyrau Refinery made a full early repayment of a USD 604 mln (KZT 259 bln) loan from Eximbank, including interest. The loan was repaid using cash reserves created in November 2021.
In September 2022, the Company placed KZT 751.6 bln of bonds with a coupon of 3.0% per year and a maturity date in 2035. The bonds were purchased by Samruk-Kazyna as part of the deal to buy shares in KMG Kashagan B.V.
As of 31 December 2022, debt owed to Samruk-Kazyna was primarily attributable to the exercise of the Option totalling KZT 165 bln. The Company’s total debt, including the above outstanding amount owed to Samruk-Kazyna in connection with the exercise of the Call Option to buy back a stake in Kashagan, stood at KZT 4.308 bln (USD 9.312 mln).
4.1▲10,6 % KZT trn
total debt as of 31 December 2022
Net debt
Net debt as of 31 December 2022 was KZT 2.143 bln (USD 4.632 mln), up 8% year-on-year in tenge terms.