Quarterly Report • May 10, 2012
Quarterly Report
Open in ViewerOpens in native device viewer
| Profitability | Q 1 2012 | Q 1 2011 | Q 2 2011 | Q 3 2011 | Q 4 2011 | 2011 |
|---|---|---|---|---|---|---|
| Sales | 200.7 | 142.5 | 172.5 | 224.4 | 214.6 | 754.0 |
| EBITDA | 10.6 | 9.7 | 3.5 | 10.3 | 9.9 | 33.4 |
| EBIT | 4.3 | 3.2 | – 3.0 | 3.8 | 3.6 | 7.6 |
| EBIT-margin (%) | 2.1 | 2.2 | –1.7 | 1.7 | 1.7 | 1.0 |
| EBT | 2.2 | 2.3 | – 4.8 | 1.9 | 1.6 | 1.0 |
| Period result | 2.1 | 2.0 | – 5.2 | 2.1 | 2.4 | 1.3 |
| Earnings per share (EUR) | 0.03 | 0.03 | – 0.08 | 0.03 | 0.04 | 0.02 |
| Operating data | ||||||
| Production (tons) | 131,752 | 116,895 | 134,119 | 159,304 | 151,620 | 561,938 |
| Production (MWh) | 52,535 | 24,376 | 39,420 | 65,278 | 62,756 | 191,830 |
| Utilisation Biodiesel/Bioethanol (%) 1) | 75.6 | 67.0 | 76.9 | 91.4 | 87.0 | 80.6 |
| Utilisation Biogas (%) 1) | 87.6 | 40.6 | 65.7 | 81.6 | 78.4 | 68.5 |
| Investments in property, plant and equipment |
3.4 | 2.6 | 3.1 | 5.4 | 8.2 | 19.3 |
| Number of employees 2) | 770 | 726 | 734 | 795 | 772 | 772 |
| Net asset position | 31/03/2012 | 31/03/2011 | 30/06/2011 | 30/09/2011 | 31/12/2011 | |
| Net financial assets | – 88.5 | – 41.4 | – 62.0 | – 84.4 | – 88.3 | |
| Equity | 333.5 | 330.1 | 329.4 | 329.6 | 331.5 | |
| Equity ratio (%) | 51.8 | 59.5 | 63.3 | 48.5 | 50.3 | |
| Balance sheet total | 643.9 | 555.2 | 520.2 | 679.0 | 658.9 | |
| Financial position | ||||||
| Operating cash flow | 16.6 | 39.5 | 55.6 | – 27.2 | –16.1 | |
| Operating cash flow per share (EUR) | 0.26 | 0.63 | 0.88 | – 0.43 | – 0.26 | |
| Cash and cash equivalents | 28.8 | 43.5 | 36.9 | 49.4 | 37.0 |
1) in relation to the production capacity
2) at cutoff date
[in EUR million]
| Biodiesel | Q 1 2012 | Q 1 2011 | Q 2 2011 | Q 3 2011 | Q 4 2011 | 2011 |
|---|---|---|---|---|---|---|
| Sales | 117.6 | 87.5 | 109.6 | 128.9 | 137.7 | 463.7 |
| Third party sales | 116.3 | 84.2 | 107.6 | 127.2 | 136.4 | 455.4 |
| EBIT | 0.5 | 8.3 | –1.8 | 5.3 | 3.9 | 15.7 |
| Production (tons) | 85,159 | 78,278 | 94,342 | 98,518 | 100,625 | 371,763 |
| Utilisation (%) 1) | 79.7 | 73.2 | 88.3 | 92.2 | 94.2 | 87.0 |
| Number of employees 2) | 100 | 105 | 103 | 101 | 103 | 103 |
| Bioethanol (incl. Biogas) | Q 1 2012 | Q 1 2011 | Q 2 2011 | Q 3 2011 | Q 4 2011 | 2011 |
| Sales | 61.8 | 34.3 | 47.3 | 75.2 | 65.4 | 222.2 |
| Third party sales | 61.6 | 34.3 | 40.6 | 75.1 | 65.3 | 215.3 |
| EBIT | 1.9 | – 3.5 | – 6.1 | –1.2 | – 0.8 | –11.6 |
| Production (tons) | 46,593 | 38,617 | 39,777 | 60,786 | 50,995 | 190,175 |
| Production (MWh) | 52,535 | 24,376 | 39,420 | 65,278 | 62,756 | 191,830 |
| Utilisation Bioethanol (%) 1) | 69.0 | 57.2 | 58.9 | 90.1 | 75.5 | 70.4 |
| Utilisation Biogas (%) 1) | 87.6 | 40.6 | 65.7 | 81.6 | 78.4 | 68.5 |
| Number of employees 2) | 182 | 167 | 169 | 179 | 181 | 181 |
| Märka Trading | Q 1 2012 | Q 1 2011 | Q 2 2011 | Q 3 2011 | Q 4 2011 | 2011 |
| Sales | 57.8 | 43.2 | 29.9 | 67.0 | 62.1 | 202.2 |
| Third party sales | 20.8 | 19.5 | 21.8 | 19.4 | 11.0 | 71.7 |
| EBIT | 1.3 | 0.3 | 2.9 | –1.1 | 0.2 | 2.3 |
| Other | Q 1 2012 | Q 1 2011 | Q 2 2011 | Q 3 2011 | Q 4 2011 | 2011 |
| Sales | 5.5 | 10.0 | 3.8 | 8.6 | 4.9 | 27.3 |
| Third party sales | 2.0 | 4.5 | 2.5 | 2.7 | 1.9 | 11.6 |
EBIT 0.5 0.1 0.4 1.1 0.0 1.6
1) in relation to the production capacity
2) at cutoff date
figures
VERBIO builds first bio-refinery and is first producer of second-generation biofuel.
Commissioning of bio-refinery for sustainable biofuels. Investing independently of special state subsidies. Pioneering modern and efficient biofuel.
| Group interim management report | 6 |
|---|---|
| General conditions | 6 |
| Development of revenue and result | 8 |
| Net assets and financial position | 9 |
| Employees | 10 |
| Investments | 10 |
| Segment reporting | 10 |
| Opportunities and risk report | 12 |
| Forecast and outlook | 13 |
| Consolidated interim financial statements (IFRS) | 14 |
| Consolidated statement of comprehensive income | 15 |
|---|---|
| Consolidated balance sheet | 16 |
| Consolidated cash flow statement | 18 |
| Consolidated statement of changes in equity | 20 |
| Selected explanatory notes | 22 |
| Executive bodies of the Company | 34 |
|---|---|
| Financial calendar 2012/2013 | 35 |
| Contact and imprint | 35 |
5
for the period January 1 to March 31, 2012
In 2012, the overall biofuel quota to be met by the mineral oil industry has been set at 6.25 per cent.
There have been no changes in the legal requirements at either the national or the EU levels during the first few months of 2012. The binding targets regarding the blending quota for (energetically) renewable energies of 10 per cent by 2020 in the transport sector and the stipulated target for the reduction of emissions of greenhouse gases for fuels in the amount of at least 6 per cent in 2020 as compared to 2010, continue to apply. The amendment to the Biofuel Sustainability Regulation approved by the Federal Cabinet with effect as of 1 January 2011, pursuant to which biofuels produced on the basis of certain raw materials or waste products may count twice towards the biofuel quota, remains unchanged and in force.
Biofuels will be deemed to have been produced in a sustainable manner where they emit at least 35 per cent fewer greenhouse gases as compared to fossil fuels; by 2017, this requirement will be set at 50 per cent. Rules which ensure that, among other things, the cultivation of energy crops does not result in any indirect land-use change (iLUC), will be decisive in evaluating whether the cultivation of crops in a particular case is sustainable. Whether the introduction of so-called iLUC factors for biofuels is the right approach is currently the subject of controversial debate at both the national and the EU levels.
The proposal of the European Commission with respect to the taxation of energy, pursuant to which fuels are to be taxed on the basis of their CO2 emissions and energy content, failed to attain the majority of the votes in the European Parliament in April 2012. The objective behind the proposal was the securing of support for the measures against climate change by means of emission- and energy-based taxation. One of the consequences of the adoption of the proposal would have been the phasing-out of the tax advantages enjoyed by diesel in most EU states, due to the fact that its energy content is higher than that of petrol.
Pure biodiesel (B100) will be taxed at 18.6 cents/litre in 2012. Fuels containing 70 per cent bioethanol will continue to enjoy tax advantages; therefore, according to the law as it currently stands, E85 fuel (which contains 85 per cent ethanol) will enjoy tax advantages until 2015, that is to say the bioethanol component will be entirely exempt from taxation.
To date, the German Federal Office of Economics and Export Control (BAFA) has published consumption data until February 2012, which indicates the continuance of the trend observed in previous periods: increasing sales volumes with regard to diesel fuel and decreasing sales figures with regard to petrol.
In the first two months of 2012 differences in the development of the blending ratios for the bio-components biodiesel (B7) and bioethanol (E5 and E10) could be observed as compared to the previous year. While the blending ratio for biodiesel followed the sales volumes of diesel, the change regarding bioethanol is significant: sales of petrol fell slightly by 0.4 per cent as compared to previous year's period, whereas the ratio of bioethanol additives increased to 6.2 per cent. This is largely attributable to the slowly increasing proportion of E10 (petrol containing 10 per cent ethanol). E10 sales volume is according to BAFA currently lying at approximately 13 per cent. Given that the mineral oil industry has increased the price gap between Super E5 and Super E10 to 4 cents/litre, we assume that E10 will gradually gain a further share of the market, which development will be expedited by the record prices currently being charged by filling stations.
The market for pure fuels was, except for pure biodiesel (B100), a niche market at all time. For B100 it developed into such a niche market during the course of 2011. Sales volume was amounting to only 97,000 tonnes in 2011 as compared to 293,000 in 2010. On the basis of the 10,000 tonne volume attained in the first two months 2012, a similarly low level as that reached in 2011 may be projected for 2012. B100 fuel no longer has a major role to play in the freight and local public transport contexts.
Sales of E85 (petrol containing 85 per cent ethanol) increased once more, as compared to the same period in the previous year, by approximately 8.4 per cent. This strong increase remains, in view of the relatively low initial level for this type of fuel, of minor significance in terms of overall sales.
The price of rapeseed oil increased during the course of the first quarter of 2012, amounting on average to approximately EUR 973/tonne, as compared to approximately EUR 937/tonne in the fourth quarter of 2011. This price increase can be attributed to the shortage in supplies of rapeseed and to the increase on the global markets in the price of oil seeds, particularly soy. Should weather conditions remain unfavourable, the upcoming EU rapeseed harvest could, at approximately 17.6 million tonnes, fall well below the 2011 level of approximately 19.1 million tonnes. This situation is largely due to winterkill damage, which varies greatly from region to region, and a significant reduction in the amount of cropland under cultivation as a result thereof.
| Q 1 2012 | Q 1 2011 | Q 2 2011 | Q 3 2011 | Q 4 2011 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|
| Crude oil (Brent; USD/barrel) | 120 | 106 | 118 | 114 | 110 | 112 | 80 | 62 |
| Mineral diesel (EUR/ton) | 771 | 664 | 683 | 685 | 722 | 688 | 517 | 381 |
| Rapseed oil (EUR/ton) | 973 | 1,037 | 985 | 956 | 937 | 979 | 763 | 622 |
| Wheat (MATIF; EUR/ton) | 210 | 252 | 233 | 199 | 186 | 218 | 170 | 136 |
| Sugar (EUR/ton) | 412 | 492 | 375 | 448 | 404 | 430 | 368 | 281 |
The following chart shows the relative development in prices of selected raw materials on the international markets for the period 2010 until the end of the first quarter 2012 (in %, index-based):
The average grain price for wheat (MATIF) was EUR 210/tonne in the first quarter of 2012, as compared to EUR 186/tonne in the fourth quarter of 2011. Global supply and demand for grain is largely stable. The projected yields for 2012 for North America are positive and, if weather conditions remain favourable, could exceed those attained in the previous year. It is currently difficult to estimate the EU grain yields for 2012. An element of uncertainty is provided by the – to some extent very extensive – damage to crops caused by winterkill, which differs greatly from region to region; areas suffering from extensive winterkill damage to crops, including rapeseed, have been ploughed up and replanted with corn and spring grains, which has in turn resulted in a shortage of seeds for spring grains. A further element of uncertainty with regard to the development of prices is provided by inflows and outflows of speculative capital; as a result, the price of wheat and other agricultural commodities is affected to a significant extent by global economic developments and whether the monetary policy adopted in the US, Europe and China is of an expansionary or a restrictive nature.
The volume of biodiesel and bioethanol produced by VERBIO in the first three months of 2012 amounted to 131,752 tonnes, as compared to 116,895 tonnes in the equivalent period of the previous year. In addition, 52,535 MWh of biomethane were produced. Consolidated revenues increased, as compared to the comparable quarter in the previous year, by 40.8 per cent to EUR 200.7 million (Q 1 2011: EUR 142.5 million); the share of these revenues generated by Märka in respect of the first quarter of 2012 amounted to EUR 20.8 million (Q 1 2011: EUR 19.5 million). The increase in revenues in the Biodiesel and Bioethanol segments can be attributed to increased volumes and prices. Moreover, commercial transactions involving fossil fuels (Q 1 2012: EUR 17.8 million; Q 1 2011: EUR 0 million) and proceeds from quota-related sales (Q 1 2012: EUR 12.3 million; Q 1 2011: EUR 1.8 million) also contributed to the increase in revenues. Reference is incidentally made to the analysis within the segment reporting.
Earnings before interest, taxes, depreciation and amortisation (EBITDA) amounted to EUR 10.6 million and were thus EUR 0.9 million higher than in the comparable quarter of the previous year (Q 1 2011: EUR 9.7 million). The Group operating results (EBIT), at EUR 4.3 million were 34 per cent above than in the comparable quarter of the previous year (Q 1 2011: EUR 3.2 million).
Other operating income amounted to EUR 2.7 million (Q 1 2011: EUR 2.3 million); this increase was due, in particular, to income from the disposal of property, plant and equipment or related deferred investment grants and subsidies.
Other operating expenses amounted to EUR 9.4 million in the reporting period (Q 1 2011: EUR 8.3 million). These primarily comprise expenses for outgoing freight, expenses for necessary repairs, motor vehicle costs and expenses relating to insurance premiums and contributions.
A financial result, comprising interest income in the amount of EUR 0.2 million (Q 1 2011: EUR 0.3 million) and interest expense in the amount of EUR 2.2 million (Q 1 2011: EUR 1.2 million), in the amount of EUR —2.1 million (Q 1 2011: EUR —0.9 million) was recorded. The deterioration in the financial results as compared to the previous year's period was the result of increased financing in respect of raw materials and the external financing of the biomethane plants.
Consolidated earnings before taxes (EBT) amounted to EUR 2.2 million (Q 1 2011: EUR 2.3 million); profit for the period in the amount of EUR 2.1million (Q 1 2011: EUR 2.0 million) was recorded, resulting in a profit per share (diluted and undiluted) of EUR 0.03 (Q 1 2011: EUR 0.03).
| EUR million | 31/03/2012 | Share of balance sheet total |
31/12/2011 | Share of balance sheet total |
|---|---|---|---|---|
| Assets | ||||
| Noncurrent assets | 333.4 | 52% | 336.5 | 51% |
| Current assets | 310.5 | 48% | 322.4 | 49% |
| Total assets | 643.9 | 100% | 658.9 | 100% |
| Equity and liabilities | ||||
| Equity | 333.5 | 52% | 331.5 | 50% |
| Noncurrent liabilities | 51.6 | 8% | 52.6 | 8% |
| Current liabilities | 258.8 | 40% | 274.8 | 42% |
| Total equity and liabilities | 643.9 | 100% | 658.9 | 100% |
The balance sheet total, as compared to that as of 31 December 2011, decreased by EUR 15.0 million to EUR 643.9 million (31/12/2011: EUR 658.9 million).
The development of the assets side of the balance sheet is particularly influenced by the reduction in inventories on a seasonal basis, the increase in trade receivables and the decrease in other assets. The increase in trade accounts receivable in this context is largely attributable, as of the balance sheet date, to the processing of commercial and quota-based transactions. Due to changes in operating cash flow and the use of funds, liquid funds amounted to EUR 28.8 million as of 31 March 2012. After the deduction of financial liabilities in the total amount of EUR 117.3 million, net financial debt in the amount EUR 88.5 million remains, which represents an increase of EUR 0.2 million as compared to 31 December 2011 (31/12/2011: EUR 88.3 million).
Equity, at EUR 333.5 million, dominates the liabilities side of the balance sheet and constitutes approximately 52 per cent of the balance sheet total, thus lying 2 percentage points above the equivalent figure as of 31 December 2011 (50 per cent). As compared to 31 December 2011, noncurrent liabilities decreased from EUR 52.6 million to EUR 51.6 million and current liabilities from EUR 274.8 million to EUR 258.8 million. The latter development can largely be attributed to the reduction in financial liabilities and trade payables.
Operating cash flow for the reporting period amounted to EUR 16.6 million (Q 1 2011: EUR 39.5 million). This decrease was largely a result of the increase in trade receivables (Q 1 2012: EUR 30.4 million; Q 1 2011: decrease of EUR 16.4 million). On the other hand, the decrease in inventories (Q 1 2012: EUR 31.4 million; Q 1 2011: EUR 21.4 million) had the effect of increasing cash and cash equivalents, as did the increase in other liabilities (Q 1 2012: EUR 17.9 million; Q 1 2011: EUR 1.8 million).
As a result of investment activities, outflows of funds in the total amount of EUR 4.5 million (Q 1 2011: EUR 4.9 million) were recorded in respect of the first three months of 2012. These relate, in particular, to disbursements for investments in property, plant and equipment in the amount of 4.0 million (Q 1 2011: EUR 3.2 million), which were counteracted by inflows from the disposal of property, plant and equipment in the first quarter of 2010 in the amount of EUR 1.0 million (Q 1 2011: EUR 0.1 million).
The cash flow from financing activities amounted to EUR -22.0 million (Q 1 2011: EUR -40.6 million). This amount was affected by surplus disbursements in connection with secured loans (EUR 14.0 million; Q 1 2011: EUR 19.5 million) and the redemption of financial liabilities (EUR 8.0 million; Q 1 2011: EUR 21.1 million).
In light of these developments, the amount of cash funds decreased by EUR 9.8 million during the period between 1 January and 31 March 2012. Liquid funds amounted to EUR 25.8 million as of 31 March 2012. It should be taken into account, in the context of an evaluation of the financial position, that the availability of cash and cash equivalents in the total amount of EUR 4.2 million is restricted. However, on the basis of the unrestricted liquid funds available to it and, in addition, existing short-term credit lines, VERBIO has sufficient funds at its disposal for the conduct of its business operations.
At March 31, 2012 VERBIO employed 770 employees (31/12/2011: 772), thereof 321 salaried employees (31/12/2011: 321), 412 non-salaried employees (31/12/2011: 414) and 37 trainees (31/12/2011: 37 trainees).
In the first quarter 2012 investments in the amount of EUR 3.4 million (Q 1 2011: EUR 2.6 million) were made in property, plant and equipment. Thereof EUR 1.6 million primarily relate to investments in the biomethane plants in Schwedt/Oder and Zörbig. Further, existing biodiesel and bioethanol plants were optimized during the course of the first quarter 2012 in the amount of EUR 1.6 million.
| p. a. | Q 1 2012 | Q 1 2011 | |
|---|---|---|---|
| Nominal capacity (tons) | 450,000 | 112,500 | 112,500 |
| Production capacity (tons) | 427,500 | 106,875 | 106,875 |
| Production (tons) | 85,159 | 78,278 | |
| Utilisation nominal capacity | 75.7% | 69.6% | |
| Utilisation production capacity | 79.7% | 73.2% | |
| Number of employees on March 31 | 100 | 105 |
In the first three months of 2012, 85,159 tonnes – 6,881 tonnes more than in the period of the previous year – of biodiesel were produced.
Sales of biodiesel generated by VERBIO in the first quarter of 2012 in the domestic and foreign blending markets increased by 2.9 per cent, as compared to the same period of the previous year.
The share of exports fell significantly, as compared to the previous year. This is particularly due to an import barrier for biodiesel in Poland applying since the beginning of the year, which is from VERBIOs point of view anti-competitive. The polish Board of Agriculture enacted that a minimum of 70 per cent of the biofuels have to be manufactured within the country and by producers with registered seat in Poland to account for the Polish quota obligations. The export ratio, which had amounted to 22.1 per cent in the equivalent period of the previous year, was 4.6 per cent in the first quarter of 2012.
Sales revenues in the amount of EUR 117.6 million (EUR 116.3 million of which relate to sales to third parties; Q 1 2011: EUR 87.5 million, EUR 84.2 million of which relate to sales to third parties) were realised in the Biodiesel segment during the reporting period. This increase in sales revenues was largely the result of higher volumes and prices, and also quota-related income and income from commercial transactions.
The cost of materials amounted to EUR 107.9 million (Q 1 2011: EUR 79.1 million). Personnel-related costs increased to EUR 1.8 million in the first quarter of 2012 (Q 1 2011: EUR 1.5 million). Other operating expenses amounted to EUR 3.5 million (Q 1 2011: EUR 3.5 million).
The operating results of the segment, which were affected by income from forward contracts in the amount of EUR –3.0 million (Q 1 2011: EUR 2.7 million), amounted to EUR 0.5 million (Q 1 2011: EUR 8.3 million). In the first quarter of 2012, EUR 0.6 million (Q 1 2011: EUR 0.3 million) were invested in property, plant and equipment.
| p. a. | Q 1 2012 | Q 1 2011 | |
|---|---|---|---|
| Nominal capacity (tons) | 300,000 | 75,000 | 75,000 |
| Production capacity (tons) | 270,000 | 67,500 | 67,500 |
| Production (tons) | 46,593 | 38,617 | |
| Utilisation nominal capacity | 62.1% | 51.5 % | |
| Utilisation production capacity | 69.0% | 57.2% | |
| Biogas | |||
| Nominal capacity (MWh) | 480,000 | 120,000 | 120,000 |
| Production capacity (MWh) | 280,000 | 60,000 | 60,000 |
| Production (MWh) | 52,535 | 24,376 | |
| Utilisation nominal capacity | 43.8% | 20.3% | |
| Utilisation production capacity | 87.6% | 40.6% | |
| Number of employees on March 31 | 182 | 167 |
At 46,593 tonnes, the volume of bioethanol produced during the first three months of 2012 was significantly higher than in the comparable period of the previous year (Q 1 2011: 38,617 tonnes), during which period production had been affected by the disastrous situation as regards E10.
This resulted in sales revenues in the amount of EUR 61.8 million (of which, sales to third parties: EUR 61.6 million; Q 1 2011: EUR 34.3 million, of which, sales to third parties: EUR 34.3 million) in the first quarter of 2012. Total revenues comprise income and expenses arising in connection with the operation of two biomethane plants. The sales revenues generated from the feeding-in and sale of biomethane amounted to approximately EUR 3.2 million in the first quarter of 2012, as compared to EUR 1.8 million in the equivalent period of the previous year.
Other operating income of this segment amounted to EUR 1.4 million in the reporting period (Q 1 2011: EUR 0.9 million). The cost of materials increased, as compared to the previous year, to EUR 54.0 million (Q 1 2011: EUR 32.5 million), as a result of the marked increase in the price of raw materials. Personnelrelated expenses in the amount of EUR 2.7 million (Q 1 2011: EUR 2.3 million) were recorded.
The increase in other operating expenses (EUR 4.4 million; Q 1 2011: EUR 3.6 million) can largely be attributed to an increase in freight-related expenses. The Bioethanol segment recorded income from commodity forward contracts in the amount of EUR 1.4 million (Q 1 2011: EUR 2.0 million).
The segment results before interest and taxes amounted to EUR 1.9 million in the first quarter of 2012, as compared to EUR —3.5 million in the previous year.
Overall, investments in the amount of EUR 2.5 million (Q 1 2011: EUR 1.8 million) were made in this segment in the first quarter of 2012. These largely comprised investments in the optimisation and extension of the biomethane plants located in Zörbig and Schwedt/Oder in the amount of EUR 1.6 million (Q 1 2011: EUR 0.9 million).
The Märka Trading segment contributed EUR 57.8 million to overall trading revenues in the first quarter of 2012 (Q 1 2011: EUR 43.2 million), of which amount EUR 37.0 million can be attributed to intersegment sales (Q 1 2011: 23.7 million). Revenues in the amount of EUR 20.8 million (Q 1 2011: EUR 19.5 million) were realised from the trade in grains, oil seeds and fertilizers with third parties.
The segment recorded earnings before interest and taxes for the reporting period in the amount of EUR 1.3 million (Q 1 2011: EUR 0.3 million). As of the cut-off date, 31 March 2012, the segment employed 196 employees (31/12/2011: 191 employees).
Since 2011, the Other segment has also comprised revenues and results from the former Energy segment, which is now only of marginal significance in the wake of the disposal of its wind power plants in 2010.
The Other segment achieved sales revenues in the amount of EUR 5.5 million (of which, revenues from third parties: EUR 2.0 million), particularly arising out of the provision of transport and logistics services, in the first three months of the current financial year. Segment results in the amount of EUR 0.5 million (Q 1 2011: EUR 0.0 million) were recorded.
No changes in the opportunities and risk profile of the VERBIO Group as presented in the detailed opportunities and risk report contained in the management report for the 2011 financial year occurred in the reporting period.
No risks exist which would endanger the survival of the Group and it is not currently expected that any such risks will arise in the future.
We see the biofuel market as a growth market. Without the use of biofuel from renewable energy soruces, the mandatorily established climate targets are not reachable in the EU by 2020.
As far as the development of individual markets is concerned, we assume that the primary sales market for biodiesel will remain the blending market. The market for pure biodiesel (B100) will only be of minor importance in 2012. As of 1 January 2013, with the full lapse of the tax privileges, the B100 market is expected to completely stagnate. Bioethanol is also largely a product for the blending market, and consumer acceptance of E10 in Germany will – from the present point of view – further increase.
The increasing use of biomethane in lieu of natural gas has gained in importance, above all in the local public transport context. We consider that considerable market opportunities exist for the biomethane produced by VERBIO, in particular, given that it reduces CO2 emissions by 90 per cent per kilometre driven and can already be obtained at almost 50 natural gas filling stations in Germany.
We intend to invest approximately EUR 50 million in the expansion of both of our biomethane plants in 2012/2013. We have already started the expansion of the capacity of the biomethane plants in Schwedt und Zörbig to 60 MW and 45 MW, respectively, and intend to gradually commence operations with the enhanced production capacity at the plants from mid-2013 until the end of 2014. We will then strive to further increase the existing capacity of both biomethane plants to 80 MW and 50 MW, respectively, by 2015/16.
Operations were commenced at a straw treatment plant in March 2012 and will be commenced at another such plant in the course of the year. These plants will provide the biomethane plants with straw, an agricultural waste material, to supplement waste material from the production of bioethanol.
Furthermore, the construction of two stand-alone industrial biomethane plants is planned. These plants, which will each have production capacity of approximately 30 MW, will be constructed on sites which can be fed into the gas network and on which agricultural waste material and waste material from livestock farming is available in large quantities. In the context of the further expansion of its biomethane capacity, VERBIO's objective has consistently been the production of biomethane without the use of food products, and it plans to make investments in the amount of approximately EUR 100 million in this regard.
VERBIO expects sales in a range of EUR 350 to EUR 400 million for the first half of 2012 (short financial year). This assumes, in particular, that the sales prices remain at their current levels. With respect to the operating result (EBIT), VERBIO anticipates that this approximately correspond to development in second half of 2011 (EUR 7.4 million).
For the 2012/2013 financial year, VERBIO is striving for revenues in the range of EUR 700 to 800 million. EBITDA should be between EUR 40 and 45 million, and the operating result (EBIT) should be in a range of EUR 15 to 20 million.
Provided that no significant changes take place with respect to the forecasted economic and regulatory environment, it can be assumed from the current perspective that in the short financial year and in the 1012/13 financial year moderate growth in revenues and in the result can be expected.
| Consolidated statement of comprehensive income | 15 |
|---|---|
| Consolidated balance sheet | 16 |
| Consolidated cash flow statement | 18 |
| Consolidated statement of changes in equity | 20 |
| Selected explanatory notes | 22 |
for the period January 1 to March 31, 2012
| KEUR | 01/01-31/03/2012 | 01/01-31/03/2011 | |
|---|---|---|---|
| 1. | Revenue (including energy taxes collected) | 234,591 | 147,984 |
| less: energy taxes | — 33,860 | — 5,460 | |
| Revenue | 200,731 | 142,524 | |
| 2. | Change in unfinished and finished goods | 1,754 | 4,180 |
| 3. | Capitalised production of own plant and equipment | 339 | 240 |
| 4. | Other operating income | 2,717 | 2,256 |
| 5. | Cost of materials | ||
| a) Raw materials, consumables and supplies | — 164,029 | — 118,183 | |
| b) Purchased services | — 13,383 | — 10,162 | |
| 6. | Personnel expenses | — 7,855 | — 7,068 |
| 7. | Depreciation and amortisation | — 6,299 | — 6,524 |
| 8. | Other operating expenses | — 9,431 | — 8,344 |
| 9. | Result from commodity forward contracts | — 256 | 4,268 |
| 10. | Operating result | 4,288 | 3,187 |
| 11. | Interest income | 178 | 259 |
| 12. | Interest expense | — 2,238 | — 1,157 |
| 13. | Financial result | —2,060 | —898 |
| 14. | Result before tax | 2,228 | 2,289 |
| 15. | Income tax expense | — 154 | — 254 |
| 16. | Net result for the period | 2,074 | 2,035 |
| Result attributable to shareholders of VERBIO AG | 2,159 | 1,935 | |
| Result attributable to non-controlling interests | — 85 | 100 | |
| Income and expenses recognized directly in equity: | |||
| Translation of foreign operations | 71 | 0 | |
| Fair value remeasurement on cash flow hedges | — 220 | — 6,472 | |
| Deferred taxes recognized in equity | 68 | 2,046 | |
| 17. | Income and expenses recognized directly in equity | —81 | —4,426 |
| 18. | Comprehensive result | 1,993 | —2,391 |
| Comprehensive result attributable to shareholders of VERBIO AG | 2,068 | — 2,491 | |
| Comprehensive result attributable to non-controlling interests | — 75 | 100 | |
| Result per share (basic and diluted) | 0.03 | 0.03 |
at March 31, 2012
| KEUR | 31/03/2012 | 31/12/2011 | |
|---|---|---|---|
| Assets | |||
| A. | Noncurrent assets | ||
| I. | Goodwill | 70,682 | 70,682 |
| II. | Customer relationships | 13,240 | 13,603 |
| III. | Other intangible assets | 216 | 183 |
| IV. | Property, plant and equipment | 248,126 | 250,810 |
| V. | Financial assets | 1,023 | 1,158 |
| VI. | Deferred tax assets | 85 | 78 |
| Total noncurrent assets | 333,372 | 336,514 | |
| B. | Current assets | ||
| I. | Inventories | 144,942 | 174,729 |
| II. | Trade receivables | 96,986 | 66,630 |
| III. | Tax refunds | 6,580 | 6,434 |
| IV. | Other assets | 29,647 | 33,388 |
| V. | Derivatives | 3,569 | 3,036 |
| VI. | Time deposits | 3,019 | 1,456 |
| VII. | Cash and cash equivalents | 25,809 | 35,560 |
| VIII. | Noncurrent assets held for sale | 0 | 1,127 |
| Total current assets | 310,552 | 322,360 | |
| Total assets | 643,924 | 658,874 |
| KEUR | 31/03/2012 | 31/12/2011 | |
|---|---|---|---|
| Liabilities and equity | |||
| A. | Equity | ||
| I. | Share capital | 63,000 | 63,000 |
| II. | Additional paid-in capital | 487,680 | 487,680 |
| III. | Fair value reserve | — 2,200 | — 2,048 |
| IV. | Retained earnings | — 218,510 | — 220,669 |
| V. | Reserve for translation differences | — 24 | — 85 |
| Total equity, excluding non-controlling interests | 329,946 | 327,878 | |
| VI. | Non-controlling interests | 3,543 | 3,618 |
| Total equity | 333,489 | 331,496 | |
| B. | Noncurrent liabilities | ||
| I. | Provisions | 20 | 20 |
| II. | Financial liabilities | 39,355 | 39,562 |
| III. | Deferred investment grants and subsidies | 10,967 | 11,427 |
| IV. | Other noncurrent liabilities | 704 | 704 |
| V. | Deferred tax liabilities | 591 | 842 |
| Total noncurrent liabilities | 51,637 | 52,555 | |
| C. Current liabilities | |||
| I. | Tax liabilties | 8,737 | 8,898 |
| II. | Provisions | 2,200 | 2,223 |
| III. | Financial liabilities | 77,930 | 85,789 |
| IV. | Trade payables | 46,037 | 61,171 |
| V. | Deferred investment grants and subsidies | 1,983 | 2,001 |
| VI. | Other current liabilities | 105,501 | 101,398 |
| VII. | Derivatives | 16,410 | 13,025 |
| VIII. | Liabilities in connection with noncurrent assets held for sale | 0 | 318 |
| Total current liabilities | 258,798 | 274,823 | |
| Total equity and liabilities | 643,924 | 658,874 |
for the period January 1 to March 31, 2012
| KEUR | 01/01-31/03/2012 | 01/01-31/03/2011 |
|---|---|---|
| Net result for the period | 2,074 | 2,035 |
| Income tax expense | 154 | 254 |
| Interest result | 2,060 | 898 |
| Depreciation and amortization | 6,299 | 6,524 |
| Non-cash losses from impairment write-downs | 216 | 616 |
| Non-cash income | — 37 | — 9 |
| Gains on disposal of property, plant and equipment and disposal of investment grants (in prior year: losses) |
— 138 | 274 |
| Release of deferred investment grants and subsidies | — 789 | — 494 |
| Non-cash changes in derivative fiancial instruments | 982 | — 13,454 |
| Decrease in inventories | 31,437 | 21,443 |
| Increase (in prior year: decrease) in trade receivables | — 30,352 | 16,385 |
| Decrease in other assets | 4,086 | 15,905 |
| Decrease in provisions | — 74 | — 1,005 |
| Decrease in trade payables | — 14,562 | — 9,784 |
| Increase in other liabilities | 17,933 | 1,795 |
| Interest paid | — 2,149 | — 1,278 |
| Interest received | 126 | 218 |
| Income taxes paid | — 654 | — 844 |
| Cash flows from operating activities | 16,612 | 39,479 |
| Investments in time deposits | — 1,563 | — 1,900 |
| Acquisition of intangible assets | — 68 | — 27 |
| Acquisition of property, plant and equipment | — 3,984 | — 3,220 |
| Proceeds from disposal of property, plant and equipment | 1,000 | 113 |
| Proceeds from the disposal of noncurrent financial assets | 135 | 136 |
| Proceeds from investment grants | 0 | 13 |
| Cash flows from investing activities | —4,480 | —4,885 |
| KEUR | 01/01-31/03/2012 | 01/01-31/03/2011 |
|---|---|---|
| Payments on secured loans | — 18,526 | — 25,334 |
| Proceeds from secured loans | 4,560 | 5,803 |
| Payments for the redemption of financial liabilities | — 8,006 | — 21,103 |
| Cash flows from financing activities | —21,972 | —40,634 |
| Cash-effective change in cash funds | — 9,840 | — 6,040 |
| Change in cash funds due to effects of exchange rates | 89 | 0 |
| Cash funds at beginning of year | 35,560 | 43,648 |
| Cash funds at end of period | 25,809 | 37,608 |
| Cash funds at end of period comprise the following: | ||
| Restricted cash and cash equivalents | 4,200 | 10,043 |
| Cash and cash equivalents | 21,609 | 27,565 |
| Cash funds at end of period | 25,809 | 37,608 |
| Additional information: | ||
| Time deposits | 3,019 | 5,900 |
for the period January 1 to March 31, 2012
| KEUR | Share capital | Additional paid-in capital |
Fair value reserve |
|---|---|---|---|
| January 1, 2011 | 63,000 | 487,680 | 195 |
| Fair value changes on cash flow hedges (after tax) | 0 | 0 | — 4,426 |
| Income and expenses recognized directly in equity | 0 | 0 | —4,426 |
| Net income for the period | 0 | 0 | 0 |
| Comprehensive result for the period | 0 | 0 | |
| March 31, 2011 | 63,000 | 487,680 | —4,231 |
| January 1, 2012 | 63,000 | 487,680 | —2,048 |
| Translation adjustments | 0 | 0 | 0 |
| Fair value changes on cash flow hedges (after tax) | 0 | 0 | — 152 |
| Income and expenses recognized directly in equity | 0 | 0 | —152 |
| Net income for the period | 0 | 0 | 0 |
| Comprehensive result for the period | 0 | 0 | —152 |
| March 31, 2012 | 63,000 | 487,680 | —2,200 |
| Retained earnings | Reserve for translation adjustments |
Total equity excluding non-controlling interests |
Non-controlling interests |
Total equity |
|---|---|---|---|---|
| —221,738 | 0 | 329,137 | 3,358 | 332,495 |
| 0 | 0 | — 4,426 | 0 | — 4,426 |
| 0 | 0 | —4,426 | 0 | —4,426 |
| 1,935 | 0 | 1,935 | 100 | 2,035 |
| 1,935 | 0 | —2,491 | 100 | —2,391 |
| —219,803 | 0 | 326,646 | 3,458 | 330,104 |
| —220,669 | —85 | 327,878 | 3,618 | 331,496 |
| 0 | 61 | 61 | 10 | 71 |
| 0 | 0 | — 152 | 0 | — 152 |
| 0 | 61 | —91 | 10 | —81 |
| 2,159 | 0 | 2,159 | — 85 | 2,074 |
| 2,159 | 61 | 2,068 | —75 | 1,993 |
| —218,510 | —24 | 329,946 | 3,543 | 333,489 |
The interim reports of VERBIO Vereinigte BioEnergie AG as of 31 March 2012, including selected explanatory notes, and also the consolidated financial statements as of 31 December 2011, were prepared in accordance with the requirements of the International Financial Reporting Standards (IFRS) as published by the International Accounting Standards Board (IASB) and adopted by the EU. The rules contained in IAS 34 "Interim Financial Reporting" were applied accordingly. All of the interim financial statements of the companies included within the consolidated financial statements of VERBIO AG were prepared in accordance with standard accounting principles.
These condensed interim financial statements do not include all information relevant for the consolidated financial statements and is therefore to be read in conjunction with the consolidated financial statements as of 31 December 2011.
The consolidated interim financial statements are presented in euros (EUR). To the extent not otherwise stated, all amounts are given in thousand euros (KEUR). Discrepancies may occur in the presentation of the figures as a result of rounding.
There were no changes in the entities included in the consolidation in the period under review compared to December 31, 2011. Incidentally the consolidation methods as well as the principles for foreign currency translation remain unchanged to those applied for the consolidated financial statements as of December 31, 2011.
Given that the interim financial reports are based on the consolidated financial statements, reference is made to the detailed description of the accounting and consolidation policies contained in the notes to the consolidated financial statements as of 31 December 2011. The accounting and consolidation policies applied are essentially commensurate with those applied in the previous year.
No new or revised standards or interpretations were applied by the Group for the first time with effect as of 1 January 2012.
| KEUR | 01/01-31/03/2012 | 01/01-31/03/2011 |
|---|---|---|
| Reimbursement of electricity tax and mineral oil tax | 579 | 423 |
| Release of investment grants | 485 | 494 |
| Realized exchange gains | 319 | 10 |
| Income from the reversal of investment subsidies | 281 | 0 |
| Rental income | 207 | 183 |
| Gains on disposals of property, plant and equipment | 140 | 0 |
| Release of other provisions and write-off of trade payables | 133 | 87 |
| Charge out of costs incurred | 88 | 502 |
| Compensation for damages | 81 | 0 |
| Income from written-off receivables | 74 | 0 |
| Other out-of-period income | 51 | 121 |
| Insurance recoveries | 20 | 62 |
| Release of allowance for doubtful receivables | 0 | 67 |
| Miscellaneous other operating income | 259 | 307 |
| Other operating income | 2,717 | 2,256 |
The cost of materials can largely be attributed to the procurement of raw materials, consumables and supplies for ongoing production activities and purchased goods. Reference is hereby made to the statements contained in the section entitled "Segment reporting".
| KEUR | 01/01-31/03/2012 | 01/01-31/03/2011 |
|---|---|---|
| Repairs | 1,790 | 1,726 |
| Outgoing freight | 1,552 | 1,473 |
| Insurances and dues | 976 | 869 |
| Other out-of-period expenses | 807 | 363 |
| Motor vehicle costs | 759 | 1,094 |
| Foreign exchange losses | 534 | 12 |
| Miscellaneous personnel expense | 443 | 175 |
| Advertising expenses | 433 | 406 |
| Legal and consulting fees | 277 | 236 |
| Rental and leasing expenses | 250 | 256 |
| Selling expenses | 202 | 182 |
| Incidental costs of monetary transactions | 200 | 164 |
| Travel expense | 186 | 172 |
| Losses on receivables and increase in allowances | 67 | 579 |
| Miscellaneous other operating expenses | 955 | 637 |
| Total other operating expenses | 9,431 | 8,344 |
The results from the valuation and closing of positions of forward contracts which do not qualify for hedge accounting, the results from commodity futures using fair value hedge accounting, and the ineffective portion of forward contracts that are used for hedge accounting (cash flow hedges) totalled KEUR —256 (Q1 2011: KEUR 4,268). This amount includes the valuation result relating to embedded derivatives in the amount of KEUR 48 (Q1 2011: KEUR —429).
The results from commodity forward contracts have been affected by positive amounts (KEUR 994; Q1 2011: KEUR 561) from commodity forward contracts in connection with the use of fair value hedge accounting. In addition, fair value reserves from the valuation of commodity forward contracts decreased by KEUR 152, without this having any effect on the profit/loss, as of the balance sheet date (Q1 2011: KEUR 4,426) as a result of their classification as cash flow hedges.
Income tax expense for the period January 1 to March 31, 2012 in the amount of KEUR 154 (Q1 2011: TEUR 254) comprises the following:
| KEUR | 01/01-31/03/2012 | 01/01-31/03/2011 |
|---|---|---|
| Current tax expense (in prior year: income) | — 333 | 17 |
| Deferred tax expense (in prior period: income) | 179 | — 271 |
| Income tax expense | —154 | —254 |
Earnings per share were calculated in accordance with IAS 33. For the calculation of the earnings per share the earnings for the period were divided by the weighted average number of shares outstanding. There is no dilutive effect.
| 2012 | 2011 | |
|---|---|---|
| Issued shares on January 1, | 63,000,000 | 63,000,000 |
| Effect of treasury shares | 0 | 0 |
| Number of average shares outstanding as of March 31, | 63,000,000 | 63,000,000 |
| Result for the period in KEUR | 2,159 | 1,935 |
| Result per share in EUR | 0.03 | 0.03 |
Intangible assets comprise goodwill, relationships with customers and software licenses. The value of the customer base is amortised over 15 years; goodwill is subjected to an annual impairment test in accordance with IAS 36.
Taking account of scheduled amortisation (KEUR 5,901), disposals of property, plant and equipment (KEUR 204), investments in property, plant and equipment (KEUR 3,402) and effects of currency conversions (KEUR 19), a decrease in the value of the property, plant and equipment was recorded.
The amount recorded under this item as of the balance sheet date largely relates to the noncurrent portion of a loan receivable which is carried at amortised cost.
| KEUR | 31/03/2012 | 31/12/2011 |
|---|---|---|
| Raw materials, consumables and supplies | 17,664 | 17,208 |
| Work in process and finished products | 15,637 | 13,882 |
| Merchandise | 111,641 | 143,639 |
| Inventories | 144,942 | 174,729 |
Finished products comprise stocks of biofuel quotas which have already been generated but not yet sold by VERBIO in the amount of KEUR 3,294.
The examination of the inventories with respect to their recoverability as of 31 March 2012 indicated a need for in allowances in the total amount of KEUR 187 (31/12/2011: KEUR 2,710) in line with their lower market or net realisable value. These allowances are reflected in the statement of comprehensive income for raw materials, consumables and supplies as well as merchandise under the item "cost of materials" (KEUR 61; 31/12/2011: KEUR 2,364) and for finished goods under the item "changes in inventories" (KEUR 126; 31/12/2011: KEUR 346). Restraints on disposals in the amount of KEUR 65,364 31/12/2011: KEUR 81,898) are in place with respect to raw materials, consumables and supplies as well as merchandise in connection with secured loans.
At the balance sheet date trade receivables amounted to KEUR 96,986 (31/12/2011: KEUR 66,630) and are disclosed net of valuation in the amount of KEUR 1,772 (31/12/2011: KEUR 1,696). All receivables have a remaining term of up to one year.
Tax refund receivables
Tax refund receivables of KEUR 6,580 (31/12/2011: KEUR 6,434) concern construction withholding tax, corporate tax and trade tax.
| KEUR | 31/03/2012 | 31/12/2011 |
|---|---|---|
| Investment subsidies | 12,734 | 12,728 |
| Deferral of unrealized gains on forward contracts | 5,440 | 3,981 |
| Security deposits resulting from security agreements ans liability deslarations | 3,276 | 3,284 |
| Reimbursement of electricity and energy tax | 2,358 | 1,933 |
| Deferred expenses | 1,500 | 780 |
| Other receivables VERBIO STS AG | 1,400 | 1,400 |
| Value-added tax receivable | 1,392 | 6,064 |
| Loan receivables | 602 | 609 |
| Claims from the sale of wind energy plants | 314 | 179 |
| Claims for damages | 0 | 900 |
| Deferral of realized gains on forward contracts | 0 | 755 |
| Miscellaneous other assets | 631 | 775 |
| Total other assets | 29,647 | 33,388 |
Forward contracts (futures and options) have been entered into with a view to hedging the supply of raw materials for the production of biodiesel, raw material and merchandise inventories of rapeseed and wheat, and fixed obligations arising in connection with purchases of rapeseed and wheat against fluctuations in value. Moreover, hedges in the form of fixed diesel/petrol sales against variable diesel/petrol prices (diesel/ petrol swap transactions) and other derivatives (futures and options) are used to hedge the proceeds and price levels in respect of sales contracts that are linked to mineral diesel/petrol prices.
Furthermore, in the context of contracts for the purchase of raw materials, price indices exist which relate to the sale prices of the products manufactured from the raw materials in question. These price indices are separated from the procurement contracts in question as embedded derivatives.
As of 31 March 2012, the positive market value of these derivatives amounted to KEUR 3,569 (31/12/2011: KEUR 3,036), and the negative market value KEUR 13,907 (31/12/2011: KEUR 10,683). As regards the effects of this on the consolidated statement of comprehensive income, reference is made to the notes relating to the results from forward contracts.
Interest rate swap transactions have been entered into with a view to hedging variable interest payment obligations. The market value of the interest rate hedging transactions is recorded under derivatives. To the extent that no hedging relationships have been designated, any changes in value are recorded in the financial result. As of the balance sheet date, the negative market value of these interest rate hedging transactions amounted to KEUR 1,111 (31/12/2011: KEUR 1,141); as of the balance sheet date, the negative market value of the hedged interest rate swaps amounted to KEUR 1,392 (31/12/2011: KEUR 1,201) and was recorded directly in equity.
The derivatives which have been valuated at their fair value have been allocated to the following fair value hierarchical levels:
As in the comparable period of the previous year, no reclassifications from one fair value hierarchical level to the other were carried out during the period between 1 January 2012 and 31 March 2012.
This item includes unrestricted cash and cash equivalents in the amount of KEUR 21,609 (31/12/2011: KEUR 31,360) plus restricted cash and cash equivalents in the amount of KEUR 4,200 (31/12/2011: KEUR 4,200).
In the financial statements for the previous year, this balance sheet item comprised two wind power plants owned by VERBIO Diesel Bitterfeld GmbH & Co. KG (VDB); these were disposed of during the reporting period.
The fair value reserves comprise the effective portion of the cumulated changes in the valuation of commodity forward contracts classified as cash flow hedges and also interest rate swaps. During the reporting period, KEUR 2,393 were reallocated from equity to sales revenues (amount reducing sales revenues; Q1 2011: KEUR 4,198), KEUR 666 to cost of materials (amount increasing cost of materials; Q1 2011: KEUR 1,846 decreasing cost of materials) and KEUR 92 to interest expense (amount increasing interest expense; Q1 2011: KEUR 0) in the context of cash flow hedge accounting. The change of fair values of the cash flow hedges therefore amounts to KEUR 2,487. At the balance sheet date deferred taxes are reflected in the amount of KEUR 988 (31/12/2011: KEUR 920).
| KEUR | Investment subsidies | Investment grants | Total |
|---|---|---|---|
| December 31, 2011 | 11,460 | 1,968 | 13,428 |
| Additions | 30 | 0 | 30 |
| Release in current period | — 328 | — 157 | — 485 |
| Disposal | — 23 | 0 | — 23 |
| March 31, 2012 | 11,139 | 1,811 | 12,950 |
| Thereof current | 1,358 | 625 | 1,983 |
| Thereof noncurrent | 9,780 | 1,187 | 10,967 |
We refer to the detailed explanations in the consolidated notes for the financial year 2011.
Tax liabilities comprise trade tax obligations in the amount of KEUR 1,222 (31/12/2011: KEUR 1,459), state-, council and federal tax of Switzerland in the amount of KEUR 157 (31/12/2011: KEUR 157), corporate tax amounting to KEUR 1,440 (31/12/2011: KEUR 1,364) and, unchanged to December 31, 2011, construction withholding tax in the amount of KEUR 5,918.
| KEUR | 31/03/2012 | 31/12/2011 |
|---|---|---|
| Litigation risks | 1,727 | 1,734 |
| Impending losses on sales transactions | 0 | 28 |
| Other provisions | 473 | 461 |
| Inventories | 2,200 | 2,223 |
With judgment of July 21, 2008 VERBIO Diesel Bitterfeld GmbH & Co. KG (VDB) was sentenced to pay a compensation amounting to KEUR 3,416 plus interest. VDB appealed the sentence within the time limit. Nevertheless, at December 31, 2011, the Company has recognised a provision of KEUR 1,354 to cover the risk. At March 31, 2012 the interest rate was adjusted in the amount of KEUR 14 to KEUR 1,368.
| KEUR | 31/03/2012 | 31/12/2011 |
|---|---|---|
| Liabilities from grain and rapeseed transactions | 54,942 | 68,908 |
| Energy tax | 35,343 | 14,569 |
| Value added tax | 5,205 | 11,008 |
| Bonuses and special payments | 2,212 | 1,086 |
| Advance payments received on orders | 2,162 | 1,554 |
| Realized losses on forward contracts | 1,462 | 702 |
| Wages and salaries | 1,287 | 1,331 |
| Debtors with credit balances | 232 | 9 |
| Miscellaneous other current liabilities | 2,656 | 2,231 |
| Total other current liabilities | 105,501 | 101,398 |
In the financial statements for the previous year, the investment grants and subsidies (KEUR 281) awarded, and provisions established for re-cultivation obligations (KEUR 37), in respect of two of the wind power plants recorded on the balance sheet of VDB have been reclassified as a separate balance sheet item, "liabilities relating to assets held for sale". These wind power plants were disposed of during the reporting period.
The risks and returns of the Group are significantly determined by the business segments. The VERBIO Group is accordingly segmented in line with the internal organizational and management structure into the business segments Biodiesel, Bioethanol, Märka Trading and Other. The Other segment, as a collective segment, contains the business field of transport, logistics and energy.
Segmentation on a geographical basis was not made, since such segmentation is not utilized by the VERBIO Group for internal management purposes.
The sales revenues are reported net of energy-related taxes in the amount of KEUR 33,860 (Q1 2011: KEUR 5,460). The same accounting principles are applied with respect to business transactions among the segments which are subject to reporting requirements as are applied in the consolidated financial statements.
| TEUR | Biodiesel | Bioethanol | Märka Trading | Other | ||||
|---|---|---|---|---|---|---|---|---|
| 3 M 2012 | 3 M 2011 | 3 M 2012 | 3 M 2011 | 3 M 2012 | 3 M 2011 | 3 M 2012 | 3 M 2011 | |
| Sales revenues | 117,648 | 87,501 | 61,806 | 34,272 | 57,762 | 43,205 | 5,497 | 9,916 |
| thereof sales revenues to third parties | 116,318 | 84,219 | 61,647 | 34,242 | 20,760 | 19,544 | 2,006 | 4,519 |
| Change in finished and unfinished products |
50 | 3,170 | 1,704 | 1,010 | 0 | 0 | 0 | 0 |
| Capitalized production of own plant and equipment |
71 | 27 | 268 | 213 | 0 | 0 | 0 | 0 |
| Other operating income | 560 | 568 | 1,414 | 912 | 423 | 863 | 702 | 373 |
| Cost of materials | — 107,883 | — 79,137 | — 53,969 | — 32,527 | — 53,198 | — 38,506 | — 3,167 | — 6,799 |
| Personnel expenses | — 1,848 | — 1,491 | — 2,730 | — 2,275 | — 1,938 | — 1,920 | — 1,339 | — 1,382 |
| Depreciation and amortization | — 1,579 | — 1,568 | — 3,563 | — 3,486 | — 729 | — 998 | — 428 | — 472 |
| Other operating expenses | — 3,523 | — 3,485 | — 4,414 | — 3,563 | — 2,286 | — 1,911 | — 806 | — 1,609 |
| Result of forward contract transactions | — 2,969 | 2,725 | 1,403 | 1,972 | 1,310 | — 429 | 0 | 0 |
| Segment result | 527 | 8,310 | 1,919 | —3,472 | 1,344 | 304 | 459 | 27 |
| Financial result | — 380 | — 445 | — 629 | — 405 | —1,019 | 5 | — 32 | — 53 |
| Result before taxes | 147 | 7,865 | 1,290 | —3,877 | 325 | 309 | 427 | —26 |
| KEUR | Total segments | Intersegment reveneus and expenses |
Other corrections Group |
Group | ||||
|---|---|---|---|---|---|---|---|---|
| 3 M 2012 | 3 M 2011 | 3 M 2012 | 3 M 2011 | 3 M 2012 | 3 M 2011 | 3 M 2012 | 3 M 2011 | |
| Sales revenues | 242,713 | 174,894 | — 41,982 | — 32,370 | 0 | 0 | 200,731 | 142,524 |
| Change in finished and unfinished products |
1,754 | 4,180 | 0 | 0 | 0 | 0 | 1,754 | 4,180 |
| Capitalized production of own plant and equipment |
339 | 240 | 0 | 0 | 0 | 0 | 339 | 240 |
| Other operating income | 3,099 | 2,716 | — 382 | — 460 | 0 | 0 | 2,717 | 2,256 |
| Cost of materials | — 218,217 | — 156,969 | 40,766 | 30,614 | 39 | — 1,990 | — 177,412 | — 128,345 |
| Personnel expenses | — 7,855 | — 7,068 | 0 | 0 | 0 | 0 | — 7,855 | — 7,068 |
| Depreciation and amortization | — 6,299 | — 6,524 | 0 | 0 | 0 | 0 | — 6,299 | — 6,524 |
| Other operating expenses | — 11,029 | — 10,568 | 1,598 | 2,224 | 0 | 0 | — 9,431 | — 8,344 |
| Result of forward contract transactions | — 256 | 4,268 | 0 | 0 | 0 | 0 | — 256 | 4,268 |
| Segment result | 4,249 | 5,169 | 0 | 8 | 39 | —1,990 | 4,288 | 3,187 |
| Financial result | — 2,060 | — 898 | 0 | 0 | 0 | 0 | —2,060 | — 898 |
| Result before taxes | 2,189 | 4,271 | 0 | 8 | 39 | —1,990 | 2,228 | 2,289 |
Other adjustments largely relate to the elimination of interim profits arising in connection with sale by the Märka Trading segment of raw materials to the Bioethanol segment.
| KEUR | 31/03/2012 | 31/12/2011 |
|---|---|---|
| Biodiesel | 199,005 | 196,083 |
| Bioethanol | 239,683 | 243,183 |
| Märka Trading | 182,814 | 197,212 |
| Other | 9,169 | 11,392 |
| Group | 630,671 | 647,870 |
The decrease in the segment assets of the Trade segment may, in particular, be attributed to the reduction in inventories in the first three months of 2012.
Effective July 31, 2007, a security deposit insurance contract was entered into between VERBIO and Euler Hermes Kreditversicherungs-AG, Hamburg. As a result, a secured credit line of KEUR 15,000 was arranged for VERBIO which pertains to customs guarantees. The secured credit line can be utilised by the subsidiaries VEZ, VES, VDS and VDB. To secure the claims of Euler Hermes Kreditversicherungs-AG, Hamburg, VERBIO has made a security deposit of KEUR 3,000. The secured credit line increase in short term and is as of March 31, 2012 utilised in the amount of KEUR 16,859.
Effective March 27, 2008 VERBIO, VDB, VDS, VEZ, and VES entered into an agreement with Atradius Kreditversicherung, Köln over the validity of ownership retention rights and the form of their extention. Therein, the parties agreed that the companies will transfer current and future receivables — after processing or compounding/mixing — in the amount of the respective invoice amounts provided to Atradius by the respective insured entities from the further sale.
Regarding further contingent liabilities please refer to the information in the consolidated notes for the financial year 2011.
Regarding litigations please refer to the information in the consolidated notes for the financial year 2011.
Additional financial commitments of KEUR 13,654 exist from various long-term leasing contracts. Allotted to the following year are KEUR 3,196, KEUR 2,794 are allotted to the next one to five years and KEUR 7,664 for a period exceeding five years.
For further information please refer to the explanations in the consolidated notes for the financial year 2011.
As at March 31, 2012 there is an open purchase obligation for investments amounting KEUR 12,026 (31/12/2011: KEUR 779).
For further information please refer to the explanations of related party disclosures in the consolidated notes for the financial year 2011.
There were no significant events subsequent to the end of the reporting period.
The interim financial statements and interim management report on hand were not subject to any form of audit or review by an auditor.
| . |
|---|
| . |
33
Alexander von Witzleben Chairman of the Supervisory Board
President, Feintool International Holding AG, Lyss, Switzerland
Other Supervisory Board mandates:
Mandates in comparable controlling bodies:
• Kaefer Isoliertechnik GmbH & Co. KG, Bremen
Ulrike Krämer Deputy Chairman of the Supervisory Board
Managing director,
Dr.-Ing. Georg Pollert Member of the Supervisory Board
Chemist and process engineer, Berlin
Claus Sauter Chairman of the Management Board/CEO
Responsible for corporate development, press and publicity, puchasing, sales and trading, product planning, mergers & acquisitions, finance and accounting, taxes, controlling, treasury, investor relations, law and IT
Dr. Oliver Lüdtke COO Bioethanol/Biogas Deputy Chairman of the Management Board
Responsible for the bioethanol and biogas segment (research and development, production, project development) and data privacy
Theodor Niesmann COO Biodiesel and Plant Engineering
Responsible for the biodiesel segment (research and development, production), plant engineering, quality management and workplace safety
Bernd Sauter COO Procurement, Logistics and HR
Responsible for procurement (solid raw materials), logistics and transport, fleet and property management, insurances and HR
| March 21, 2012 | Publication of consolidated financial statements 2011 / Analysts' conference/press conference in Frankfurt/Main | |
|---|---|---|
| May 10, 2012 | Publication of the quarterly financial report up to March 31, 2012 / Telephone conference with analysts' and investors | |
| June 4, 2012 | Annual General Meeting, Radisson Blu Hotel Leipzig | |
| September 26, 2012 | Publication of consolidated financial statements 2012 / Analysts' conference/press conference in Frankfurt/Main | |
| November 8, 2012 | Publication of the quarterly financial report up to September 30, 2012 / Telephone conference with analysts' and investors | |
| January 25, 2013 | Annual General Meeting, Radisson Blu Hotel Leipzig | |
| February 7, 2013 | Publication of the quarterly financial report up to December, 2012 / Telephone conference with analysts' and investors | |
| May 8, 2013 | Publication of the quarterly financial report up to March 31, 2013 / Telephone conference with analysts' and investors | |
| September 25, 2013 | Publication of consolidated financial statements 2012/2013 / Analysts' conference/press conference in Frankfurt/Main |
VERBIO Vereinigte BioEnergie AG Augustusplatz 9 04109 Leipzig Phone: +49 341 308530-90 (as of 9 June 2012 -290) Fax: +49 341 308530-99 (as of 9 June 2012 -999) www.verbio.de
Alexandra Mühr Anna-Maria Schneider, CIRO Phone: +49 341 308530-88 (as of 9 June 2012 -288) Fax: +49 341 308530-98 (as of 9 June 2012 -998) Email: [email protected]
Frank Strümpfel Phone: +49 341 308530-63 (as of 9 June 2012 -263) Fax: +49 341 308530-99 (as of 9 June 2012 -999) Email: [email protected]
For technical reasons (e. g. the conversion of electronic formats) there may be variances between the financial statements contained in this interim report and those submitted to the electronic Federal Gazette. In this case the version submitted to the electronic Federal Gazette is considered to be binding.
This interim report contains statements that relate to the future and are based on assumptions and estimates made by the management of VERBIO Vereinigte BioEnergie AG. Even if the management is of the opinion that these assumptions and estimates are appropriate the actual development and the actual future results may vary from these assumptions and estimates as a result of a variety of factors. These factors include, for example, changes to the overall economic environment, the statutory and regulatory conditions in Germany and the EU and changes in the industry. VERBIO Vereinigte BioEnergie AG makes no guarantee and accepts no liability for future development and the actual results achieved in the future matching the assumptions and estimates stated in this interim report. It is neither the intention of VERBIO Vereinigte BioEnergie AG nor does VERBIO Vereinigte BioEnergie AG accept a special obligation to update statements related to the future in order to align them with events or developments that take place after this report is published. The interim report is available in German; if there are variances the German version has priority over the English translation. It is available for download in both languages at http://www.verbio.de.
We will be delighted to send you additional copies and further information material on VERBIO Vereinigte BioEnergie AG free of charge on request. Phone: +49 341 308530-90 (as of 9 June 2012 -290) Fax: +49 341 308530-99 (as of 9 June 2012 -999) Email: [email protected]
Editing/Text
VERBIO Vereinigte BioEnergie AG, Leipzig
VERBIO Vereinigte BioEnergie AG, Leipzig
VERBIO Vereinigte BioEnergie AG • Augustusplatz 9 • 04109 Leipzig • Germany www.verbio.de
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.