LOTOS Group 2Q 2015 consolidated financial results August 11th, 2015
1 Key highlights 3-4 2 EFRA Programme milestones 5-9 3 External environment 10-13 4 Upstream 14-17 5 Downstream 18-22 6 Consolidated financial results 23-28
Key highlights 3
Key highlights 2Q 2015 EBITDA PLN 755 m Clean (1) EBITDA LIFO PLN 599 m (+95% y/y) upstream PLN 103 m upstream PLN 103 m (+37% q/q) downstream PLN 664 m downstream (1) PLN 508 m (+97% y/y) Crude oil throughput 2 628k tons (100% utilisation rate) (+10% y/y) Upstream average daily production 12 425 boe/d (2) (+0.4% y/y) Note : Values for the segments above do not sum up due to balancing effect of other segment and consolidation (1) Excluding : PLN 57.9m effect of LIFO inventory impairment from 4Q 2014 and PLN 37.5m FX rate operational differences (2) Calculated per days of effective production 4
EFRA Programme milestones 5
EFRA Programme ready for execution Key milestones achieved within the EFRA Programme : January 2015 - proceeds from the share issue of max PLN 650m (including the support from the Ministry of State Treasury c. PLN 530m) June 2015 - execution of the financing agreement (credit facility provided to LOTOS Asfalt) worth c. PLN 1.9bn, of which: (i) investment facility of c. PLN 1.6bn (financing of the CAPEX), and (ii) working capital facility of up to PLN 0.3bn (incl. full refinancing the existing LOTOS Asfalt working capital) July 2015 - execution of the contract for engineering, procurement and construction (EPC) of the Programme's main units: Delayed Coking Unit (DCU), Hydrogen Generation Unit (HGU) and Coker Naphtha Hydrotreating Unit (CNHT). Estimated value of the contract c. PLN 1.26bn, which is c. 60% of the overall CAPEX. Total capital expenditure: EUR 517,754,000 Construction deadline: 2Q 2018 CAPEX EUR 517.8m Grupa LOTOS 21% LOTOS Asfalt 79% 6
EFRA Programme financing structure LOTOS Asfalt Grupa LOTOS 70% TERM LOAN FACILITY (TLF) 30% EQUITY (PLN 620m) (USD 432m) Repayment : 21 Dec. 2024 OWN CASH GENERATED (PLN 170m) SHARE ISSUE PROCEEDS (PLN 450m) 100% EQUITY (PLN 495m) OWN CASH GENERATED (PLN 295m 415m) SHARE ISSUE PROCEEDS (PLN 80m 200m) Equity increase (PLN 450m) and conditional loan (up to USD 53m) Note: the structure depicts the total amount of the financing, incl. the financing costs and funds deposited in the reserve accounts 7
EFRA Programme implementation and financing schedule COMPLETED PLANNED Start of debt financing 2015 2016 2017 2018 1Q Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 3Q Q4 Q1 Q2 Q3 Q4 Raising of financing from the issue of LOTOS shares Execution of the EPC contract for DCU, HGU and CNHT HGU ready for start-up HVDU ready for start-up DCU ready for start-up Execution of agreements to finance the Programme Execution of the contract for the oxygen generation unit Completion of the oxygen generation unit Completion of tests and full commissioning of the Programme's units Execution of the contract for HVDU 14.07.2015 Construction and assembly of the Programme's units 8
EFRA Programme Summary The increase of Grupa LOTOS' refining margin by c. USD 2/bbl Considerable growth in fuel output at stable oil volumes thanks to improved distillate yields and greater refining efficiency Effective solution to the production of negative margin HSFO (1) Bitumen production still possible in the future Key terms of long-term coke sales contract already agreed with the customer the support for profitability of the programme Positive environmental impact and cutting-edge technologies elimination of dust and gas emissions during coke unloading (1) Further extension of restrictions under EU regulations concerning use of high sulfur fuel oil (HSFO) stricter sulfur emission limits in marine areas 9
External environment 10
External environment - oil prices & product cracks USD/bbl 2.5 1.5 0.5-0.5-1.5-2.5-3.5 Avg Brent-Ural spread (left axis) Avg Brent price (right axis) 87 79 63 58 56 60 64 61 48-1.3-1.3-2.0-1.8-1.4-2.2-1.5-1.3-1.6 Oct 14 Nov 14 Dec 14 Jan 15 Feb 15 Mar 15 Apr 15 May 15 Jun 15 80 60 40 20 0 30 Diesel crack Gasoline crack 25 20 19.3 22.3 20.5 21.2 21.8 20.8 18.6 18.9 24.2 15 19.1 18.2 18.5 19.3 10 5 14.7 14.4 7.9 11.5 11.6 0 Oct 14 Nov 14 Dec 14 Jan 15 Feb 15 Mar 15 Apr 15 May 15 Jun 15 Source: Average monthly data, Based on Thomson Reuters data. Product cracks including Brent/Ural spread 11
Model refining margin vs. peers USD/bbl 12.00 LOTOS PKN OMV ERMI (1) (1) (1) (2) 11.30 10.00 9.38 8.00 6.00 4.00 5.05 4.97 4.70 2.70 6.97 6.60 4.90 4.07 7.32 6.50 5.19 3.74 9.20 7.45 6.41 8.08 7.36 2.00 1.63 1.92 0.00 0.90 1.48 1Q 2014 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 (1) Source: Company data; based on websites of the companies (2) Source: Total; European Refining Margin Indicator (ERMI) is an indicator intended to represent the margin after variable costs for a hypothetical complex refinery located around Rotterdam in Northern Europe that processes a mix of crude oil and other inputs commonly supplied to this region to produce and market the main refined products at prevailing prices in this region. 12
External environment GDP growth & FX development Polish GDP growth % mln m 3 (1) Diesel consumption (Poland) (4) 3.0 3.2 3.1 3.1 3.6 3.6 3.1 3.4 3.5 3.3 3.4 3.5 1Q 2014 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 (2) 1Q 2014 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 3.9 3.79 3.7 3.5 USD/PLN 2Q'15 (3) 3.76 mln m 3 1.1 Gasoline consumption (Poland) 1.3 1.2 1.2 1.1 (4) 1.3 3.3 3.1 1-Apr-15 16-Apr-15 1-May-15 16-May-15 31-May-15 15-Jun-15 30-Jun-15 1Q 2014 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 (1) National Statistics Bureau (GUS) (2) Central Bank of Poland forecast (3) National Bank of Poland (4) POPiHN Organisation for Oil Trade and Industry 13
Upstream 14
Hydrocarbons reserves and production figures Average daily oil&gas production (boe/d) (1) 2P oil&gas reserves (m boe) 12 377 1 434 3 802 12 689 12 425 1 510 1 342 2 996 3 206 66.8 7.3 53.9 52.9 7.5 7.4 40.9 7 141 8 183 7 877 (3) 41.6 41.4 18.6 2Q'14 1Q'15 2Q'15 (2) 4.8 4.1 Jun 14 Mar 15 Jun 15 Norway Poland Lithuania Average daily production at a level of c.12.4k boe in 2Q 2015 (1) Calculated on effective production days (2) Decrease due to YME field reclassification from 2P resources (3) Increase of 2P reserves in the B8 field in Poland due to reclassification from 2C 15
Quarterly sales split by products and countries 2Q 2014 sales 1Q 2015 sales 2Q 2015 sales ths boe ths boe ths boe 631 660 499 9 % 72% 69% 247 74% 91% 294 5 % 334 6 % 26% 118 100% 28% 95% 97 100% 28% 94% 88 100% Norway Poland Lithuania Norway Poland Lithuania Norway Poland Lithuania Oil Gas Overall total 2Q 2015 sales exceeded 1m boe, with stable performance q/q 16
Upstream quarterly clean EBITDA development PLN m +37% y/y 125 75 103 Clean EBITDA 2Q'14 EBITDA 1Q'15 EBITDA 2Q'15 2Q 2014 1Q 2015 2Q 2015 125 54 71 103 69 555 75 63-430 EBITDA Impairments(1) Clean EBITDA Depreciation Clean EBIT 12 EBITDA Depreciation EBIT 34 EBITDA Depreciation EBIT Clean EBITDA at PLN 103m, up 37% q/q (1) 555m PLN of write off related to the YME project 17
Downstream 18
Refinery production - volumes of key products, oil througput and utilisation rate k tons 3 600 3 200 2 800 2 400 Refinery utilisation (%) Oil throughput (k tons) 100% 91% 91% 94% 93% 2 628 2 379 2 417 2 482 2 379 120% 110% 100% 90% 80% 70% Oil throughput at 2 628 k tons, with capacity utilisation rate 100% 2 000 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 60% k tons 1600 1200 Diesel 1 146 1 147 1 115 Gasoline 1 044 1 219 k tons 640 540 440 461 Heavy Products (1) Jet Fuel 511 531 478 557 800 340 400 340 390 367 358 380 240 169 204 188 153 147 140 0 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 40 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 (1) Heavy Sulfur Fuel Oil + Bitumens 19
Share of key products in the overall refinery throughput 51% 51% 49% 47% 49% 18% 18% 19% 21% 20% 13% 15% 14% 14% 14% 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 Diesel + Jet Gasoline Heavy Products (1) Heavy Sulfur Fuel Oil + Bitumens (1) 20
Retail performance and market share evolution Quarterly retail EBITDA m PLN Quarterly retail sales volumes k tons +16% y/y 17 40 20 21 27 271 286 269 251 313 2Q'14 3Q'14 4Q'14 1Q'15 2Q'15 Market share (volume) (1) 2Q'14 3Q'14 4Q'14 1Q'15 2Q'15 Petrol station network (no. of units) 430 449 32.8% 33.2% 32.1% 29.8% 31.3% 158 175 8.8% 8.9% 8.8% 9.1% 9.4% 269 274 2Q 2014 3Q 2014 4Q 2014 1Q 2015 2Q 2015 Jun 2014 Jun 2015 Retail market share (volume) Overall market share (volume) Premium Optima (1) Excluding assets impairments of PLN -15.9m in 4Q 2014 21
Downstream segment quarterly clean EBITDA LIFO m PLN +148% y/y 205 333 508 Clean EBITDA LIFO 2Q'14 Clean EBITDA LIFO 1Q'15 Clean EBITDA LIFO 2Q'15 2Q 2014 1Q 2015 2Q 2015 210-10 +4 205 317 +15-43 +44 333 664-60 -59-38 508 EBITDA LIFO effect FX differences Clean LIFO EBITDA (1) EBITDA LIFO effect LIFO inventory impairment Clean EBITDA at PLN 508m, up 148% y/y. FX differences Clean LIFO EBITDA EBITDA (2) LIFO effect LIFO inventory impairment FX differences Clean LIFO EBITDA (1) Including +411m PLN effect of inventory impairment from 4Q 2014 (2) Including +40m PLN effect of inventory impairment from 4Q 2014 22
Consolidated financial results 23
2Q 2015 results breakdown vs 2Q 2014 2Q 2015 PLN m 569-61 -38-58 186 599 413 (1) (2) EBIT LIFO effect FX differences One off items Clean EBIT LIFO Depreciation Clean EBITDA LIFO (1) 134 173 307 2Q 2014 +559-415 -10 +4 (1) Operational foreign exchange rate differences included in the cost of sales (2) 2Q 2015 : effect of inventory impairment from 4Q 2014 2Q 2014 : YME write off standing for almost 100% of the amount 24
Quarterly clean EBITDA LIFO (1) by segments PLN m 2Q 2015 segment results 103 508-11 599 Upstream Downstream Other Clean EBITDA LIFO (2) Changes to segment results (3) 307-22 +303 +12 599 2Q'14 Clean EBITDA LIFO Upstream Downstream Other 2Q'15 Clean EBITDA LIFO (1) All figures excluding one off non cash items & FX operational differences. Figures may not add up due to rounding (2) Other = consolidation adjustments + segment Other (3) Respective blocks represent changes within each business segment between 2Q 2014 and 2Q 2015 25
Quarterly operating cash flow PLN m 576 451 253 102 321 199 1Q'14 2Q'14 3Q'14 4Q'14 1Q'15 2Q'15 There were two elements influencing the net position of the operating cash flow in 2Q 2015 : The increase of inventories caused by the investment in the crude oil reserves, acquired to benefit from the favourable situation on the commodity derivative market The increase of payables due to the extension of VAT payment period (different approach to VAT settlement after receiving AEO Certificate Authorised Economic Operator) 26
Indebtedness PLN m (1) 5 319 Net debt 5 588 Gearing ratio (2) 62% 64% 66% Dec 2014 (incl. SPO proceeds) Jun 2015 Dec 2013 Dec 2014 (incl. SPO proceeds) Jun 2015 Net debt/ltm clean EBITDA LIFO (3) Net debt figures include: interest bearing loans and borrowings, finance lease and bonds The current gearing ratio at a slightly higher level, mainly due to the stronger USD vs PLN (+25gr vs Dec 2014) 5.2x 3.8x 3.1x Dec 2013 Dec 2014 (incl. SPO proceeds) Jun 2015 (1) Dec 2014 net debt includes proceeds from the capital increase completed in January 2015 (2) Gearing ratio = net debt / total shareholders equity (3) Estimated EBITDA for the last 12 months, according to the LIFO valuation, net of one off items. 27
Investor Relations tel. +48 58 308 73 93 fax +48 58 346 22 35 e-mail ir@grupalotos.pl