AI assistant
CStone Pharmaceuticals — Interim / Quarterly Report 2012
Apr 23, 2012
50715_rns_2012-04-23_cad07f19-d343-474e-aabb-ebe8d7681f6e.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
==> picture [63 x 60] intentionally omitted <==
兗州煤業股份有限公司 YANZHOU COAL MINING COMPANY LIMITED (A joint stock limited company incorporated in the People’s Republic of China (“PRC”) with limited liability) (Stock Code: 1171)
REPORT FOR THE FIRST QUARTER OF 2012
IMPORTANT NOTICE
This announcement is made pursuant to the disclosure requirement under Rule 13.09(2) of the Rules Governing the Listing of Securities on the Stock Exchange of Hong Kong Limited.
The board of directors (the “ Board ”) of Yanzhou Coal Mining Company Limited (“ Yanzhou Coal ” or “ the Company ”), its Supervisory Committee, the directors (the “ Directors ”), the supervisors, and the senior management of the Company confirm that this announcement does not contain any misrepresentations, misleading statements or material omissions, and accept joint and several responsibilities for the authenticity, accuracy and completeness of its contents.
The Report for the First Quarter of 2012 of the Company (the “Report”) was considered and approved by the Ninth Meeting of the Fifth Session of the Board and all the eleven directors of the board attended the meeting.
The financial statements in the Report have not been audited.
“Reporting Period” means the period from 1 January to 31 March 2012.
“The Group” means the Company and its subsidiaries.
The Chairman of the Board, Mr. Li Weimin, the Chief Financial Officer, Mr. Wu Yuxiang, and the head of the Finance Department, Mr. Zhao Qingchun, warrant that the financial statements in the Report are true and complete.
1
Summary of the unaudited results of the Group for the first quarter ended 31 March 2012 is set out as follows:
-
The Report is prepared in accordance with the relevant regulations on Disclosure of Information in Quarterly Reports for Listed Companies promulgated by the China Securities Regulatory Commission.
-
All financial information contained in the Report is prepared in accordance with the relevant requirements and interpretations under the Accounting Standards for Business Enterprises (2006) promulgated by the Ministry of Finance of the PRC. Shareholders of the Company (the “ Shareholders ”) and public investors should be aware of the different bases for reporting as adopted in this Report, the interim report and the annual report of the Company when trading in the shares of the Company.
-
Unless otherwise specified, the currency used in this Report is Renminbi (“ RMB ”).
-
For the first quarter of 2012, the operating income of the Group was RMB14.3955 billion, representing an increase of RMB5.0557 billion or 54.1% as compared to the corresponding period last year. Net profit attributable to the Shareholders was RMB2.1923 billion, representing a decrease of RMB283.7 million or 11.5% as compared to the corresponding period of the previous year. Deducting the impact of foreign exchange gains and losses, the net operating profit attributable to the Shareholders was RMB1.8695 billion, representing a decrease of RMB317.4 million or 14.5% as compared to the corresponding period of the previous year.
-
The information in the Report is the same as the announcement published on the Shanghai Stock Exchange. This announcement is published simultaneously in the PRC and overseas.
2
§1 Basic Information of Yanzhou Coal and its subsidiaries
1.1 Major Accounting Data and Financial Indicators
| As at the end of the Reporting Period |
As at the end of last year |
Increase/decrease at the end of the Reporting Period as compared with the end of lastyear(%) |
|
|---|---|---|---|
| Total assets (RMB) | 101,618,230,393 | 97,504,129,475 | 4.22 |
| Shareholders’ equity excluding the equity of minority shareholders (RMB) |
44,754,902,708 | 42,199,149,378 | 6.06 |
| Net assets per share attributable to the Shareholders of the Company (RMB) |
9.10 | 8.58 | 6.06 |
| From the beginning of the year to the end of the Reporting Period |
Increase/decrease for the Reporting Period as compared with the same period last year (%) |
||
| Net cash flows from operatingactivities (RMB) |
4,253,863,273 | -24.04 | |
| Net cash flows per share from operating activities (RMB) |
0.86 | -24.04 | |
| The Reporting Period |
From the beginning of the year to the end of the Reporting Period |
Increase/decrease for the Reporting Period as compared with the same period last year (%) |
|
| Net profit attributable to the Shareholders of the Company (RMB) |
2,192,251,292 | 2,192,251,292 | -11.46 |
| Basic earnings per share (RMB) |
0.4457 | 0.4457 | -11.46 |
| Basic earnings per share after deducting extraordinary profits and losses(RMB) |
0.4434 | 0.4434 | -11.74 |
| Fully diluted return on net assets(%) |
5.04 | 5.04 | Decrease in percentage point of 1.46 |
3
| Fully diluted return on net assets after deducting extraordinary profits and losses(%) |
5.02 | 5.02 | Decrease in percentage point of 1.47 |
|---|---|---|---|
| Extraordinary profits and losses items |
Amount from the beginning of the year to the end of the Reporting Period(RMB) |
|---|---|
| Gains on disposal of non- current assets |
2,831,337 |
| Governmentgrant | 4,115,772 |
| Other income | 8,411,454 |
| Subtotal | 15,358,563 |
| Less:Effect of income tax | 3,865,357 |
| Total amount of extraordinary profits and losses |
11,493,206 |
| Including: amount attributable to the Shareholders of the Company |
11,360,398 |
The impact of exchange gains or losses on net profit attributable to the Shareholders of the Company:
Unit: RMB 100 million
| The first quarter of 2012 |
The first quarter of 2011 |
Increase/decrease (%) | |
|---|---|---|---|
| Net profit attributable to the Shareholders of the Company |
21.923 | 24.760 | -11.46 |
| The impact of exchange gains or losses on netprofit |
3.228 | 2.891 | 11.66 |
| Net operating profit attributable to the Shareholders of the Company |
18.695 | 21.869 | -14.51 |
| Net operating profit per share |
RMB0.38 | RMB0.44 | -14.51 |
- 1.2 Total number of Shareholders at the end of the Reporting Period and the top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium
105,431
Total number of Shareholders at the end of the Reporting Period
4
Top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium
| Top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium |
Top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium |
Top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium |
|---|---|---|
| Full Name of Shareholders | Number of tradable shares not subject to trading moratorium at the end of the Reporting Period (shares) |
Classes of shares held (A shares, B Shares , H Shares or others) |
| HKSCC Nominees Limited | 1,949,071,945 | H Shares |
| China Life Insurance Corp. | 12,327,902 | A Shares |
| Xiangcai Securities Co., Ltd | 6,667,592 | A Shares |
| Dongwu Industries Alternative Stock Securities Investment Fund |
6,074,647 | A Shares |
| Shanghai Stock 50 Transitional Open-end Index Securities Investment Fund |
5,712,241 | A Shares |
| DA ROSA JOSE AUGUSTO MARIA | 5,000,000 | H Shares |
| Fuguo Tianbo Innovation Theme Stock Investment Fund |
4,212,890 | A Shares |
| Yifangda 50 Index Secutities Investment Fund | 3,381,054 | A Shares |
| Jiashi CSI 300 Index Securities Investment Fund | 3,228,900 | A Shares |
| Guangfa Industries Leading Stock Securities Investment Fund |
2,700,000 |
A Shares |
As the clearing and settlement agent for the Company’s H Shares, HKSCC Nominees Limited holds the Company’s H Shares in the capacity of a nominee. The following table sets out the shareholdings of the substantial H Shareholders of the
Company as at 31 March, 2012:
| Name of substantial Shareholders |
Class of shares |
Number of shares held (shares) (note 1) |
Capacity | Nature | Percentage in the H share capital of the Company |
Percentage in total share capital of the Company |
|---|---|---|---|---|---|---|
| JP Morgan Chase & Co. |
H Shares | 331,580,730(L) 11,255,334(S) 124,688,754(P) (Note 2) |
Beneficial owner, investment manager and Custodian corporation/ Approved lendingagent |
Company | 16.93%(L) 0.57%(S) 6.37%(P) |
6.74%(L) 0.23%(S) 2.54%(P) |
| Templeton Asset Management Ltd. |
H Shares | 272,453,000(L) | Investment manager |
Company | 13.91%(L) | 5.54%(L) |
5
| BlackRock, Inc. |
H Shares | 152,990,185(L) 12,145,992(S) (note 3) |
Interest of controlled corporation |
Company | 7.81%(L) 0.62%(S) |
3.11%(L) 0.25%(S) |
| BNP Paribas Investment Partners SA |
H Shares |
117,641,207(L) | Investment manager |
Company | 6.00%(L) | 2.39%(L) |
Notes:
-
The letter “L” denotes a long position. The letter “S” denotes a short position. The letter “P” denotes interests in a lending pool.
-
The long positions in H Shares included 27,956,508 H Shares, which were held in the capacity of beneficial owners, 178,935,468 H Shares were held in the capacity as investment managers and 124,668,754 H Shares were held as interests of controlled custodian corporation/approved lending agent.
The aggregate interests of short positions in H Shares were held in the capacity of beneficial owners.
Among the aggregate interests of long position in H Shares, 9,735,335 H Shares were held as derivatives.
Among the aggregate interests of short position in H Shares, 7,923,935 H Shares were held as derivatives.
- Among the aggregate interests of short position in H Shares, 391,037 H Shares were held as derivatives.
§2 Significant Matters
2.1 General Operating Performance of the Group
( I ) Major Operating Data
| Items | First quarter | First quarter | Increase/decrease (%) |
|---|---|---|---|
| 2012 | 2011 | ||
| 1. Coal Business(kilotonne) | |||
| Raw coal production | 15,712 | 12,366 | 27.06 |
| Salable coal production | 14,736 | 11,300 | 30.41 |
| Sales volume of salable | 20,893 | 12,045 | 73.46 |
6
coal
| coal | |||
|---|---|---|---|
| 2. Railway Transportation Business(kilotonne) | |||
| Transportation volume | 4,524 | 4,519 | 0.11 |
| 3. Coal chemicals business(kilotonne) | |||
| Methanol production | 172 | 112 | 53.57 |
| Sales volume | 170 | 108 | 57.41 |
| 4. Electrical power business(10,000kWh) | |||
| Power generation | 31,933 | 33,940 | -5.91 |
| Electricity sold | 21,254 | 21,405 | -0.71 |
| 5. Heat business(10,000 steam tonnes) | |||
| Heat generation | 82 | 78 | 5.13 |
| Heat sold | 16 | 14 | 14.29 |
( II ) Operating Performance of the Principal Businesses of the Group - by segment
1. Coal business
- (1) Coal Production and Sales
For the first quarter of 2012, the raw coal production of the Group was 15.71 million tonnes, representing an increase of 3.35 million tonnes or 27.1% as compared to the corresponding period last year. The output of saleable coal was 14.74 million tonnes, representing an increase of 3.44 million tonnes, or 30.4%, as compared to the corresponding period last year. Saleable coal sales volume was 20.89 million tonnes, representing an increase of 8.85 million tonnes or 73.5% as compared to the corresponding period last year, among which, 0.32 million tonnes were sold in the internal market, 20.57 million tonnes were sold in the external market.
The following table sets out the coal production and coal sales of the Group for the first quarter of 2012:
Unit: kilotonne
| Items | The first quarter | The first quarter | Increase/decrease (%) |
|---|---|---|---|
| 2012 | 2011 | ||
| Ⅰ. Raw coal production | 15,712 | 12,366 | 27.06 |
| 1. The Company | 8,425 | 8,025 | 4.98 |
7
| 2. Shanxi Neng Hua ① |
331 | 263 | 25.86 |
|---|---|---|---|
| 3. Heze Neng Hua ② |
731 | 650 | 12.46 |
| 4. Ordos Neng Hua ③ |
1,851 | 628 | 194.75 |
| 5. Yancoal Australia ④ |
4,374 | 2,800 | 56.21 |
| Ⅱ. Saleable coal production | 14,736 | 11,300 | 30.41 |
| 1. The Company | 8,399 | 7,938 | 5.81 |
| 2. Shanxi Neng Hua | 323 | 254 | 27.17 |
| 3. Heze Neng Hua | 684 | 260 | 163.08 |
| 4. Ordos Neng Hua | 1,851 | 628 | 194.75 |
| 5. Yancoal Australia | 3,479 | 2,220 | 56.71 |
| Ⅲ. Saleable coal sales volume | 20,893 | 12,045 | 73.46 |
| 1. The Company | 8,352 | 7,458 | 11.99 |
| 2. Shanxi Neng Hua | 272 | 225 | 20.89 |
| 3. Heze Neng Hua | 673 | 224 | 200.45 |
| 4. Ordos Neng Hua | 1,851 | 628 | 194.75 |
| 5. Yancoal Australia | 3,835 | 2,717 | 41.15 |
| 6. Externally purchased coal | 5,910 | 793 | 645.27 |
-
① Shanxi Neng Hua refers to Yanzhou Coal Shanxi Neng Hua Company Limited
-
② Heze Neng Hua refers to Yanmei Heze Neng Hua Company Limited
-
③ Ordos Neng Hua refers to Yanzhou Coal Ordos Neng Hua Company Limited.
-
④ Yancoal Australia refers to Yancoal Australia Pty Limited.
(2) Coal Prices
Impacted by the domestic and international coal markets, the coal price of the Group decreased in the first quarter of 2012 as compared to the corresponding period last year.
Unit: RMB/tonne
| The first quarter | The first quarter | 2011 | ||
|---|---|---|---|---|
| 2012 | 2011 | Increase/decrease (%) |
||
| 1. The Company | 691.56 | 691.59 | -0.004 | 686.01 |
| 2. Shanxi Neng Hua | 468.21 | 446.19 | 4.94 | 467.67 |
8
| 3. Heze Neng Hua | 844.93 | 807.41 | 4.65 | 912.86 |
|---|---|---|---|---|
| 4. Ordos Neng Hua | 277.16 | 314.53 | -11.88 | 290.71 |
| 5. Yancoal Australia | 653.60 | 907.22 | -27.96 | 929.80 |
| 6. Externally purchased coal | 706.35 | 817.30 | -13.58 | 722.34 |
| Average productprice of the Group | 654.10 | 726.43 | -9.96 | 707.68 |
(3) Cost of Coal Sales
In the first quarter of 2012, the cost of coal sales business of the Group was RMB9.0252 billion, representing an increase of RMB5.0005 billion or 124.2% as compared to the corresponding period last year. This was mainly due to: (1) an increase of the sales volume of externally purchased coal of 5.12 million tonnes or 645.3%, resulting in an increase of the cost of sales of RMB3.5304 billion; (2) an increase of sales volume of coal produced by the Group, resulting in an increase of the cost of coal sales of RMB1.4701 billion.
Unit: RMB’000, RMB/tonne
| Items | The firstquarter | The firstquarter | Increase/decrease (%) |
|
|---|---|---|---|---|
| 2012 | 2011 | |||
| The Company |
Total cost of sales | 2,731,556 | 2,159,716 | 26.48 |
| Cost of sales per tonne |
327.06 | 289.61 | 12.93 | |
| Shanxi Neng Hua |
Total cost of sales | 87,093 | 76,475 | 13.88 |
| Cost of sales per tonne |
319.67 | 339.42 | -5.82 | |
| Heze Neng Hua |
Total cost of sales | 315,713 | 169,401 | 86.37 |
| Cost of sales per tonne |
468.87 | 756.03 | -37.98 | |
| Ordos Neng Hua |
Total cost of sales | 327,668 | 62,429 | 424.87 |
| Cost of sales per tonne |
177.04 | 99.47 | 77.98 | |
| Yancoal Australia |
Total cost of sales | 1,547,356 | 1,121,105 | 38.02 |
| Cost of sales per tonne |
403.50 | 412.61 | -2.21 | |
| Externally purchased coal |
Total cost of sales | 4,161,654 | 631,293 | 559.23 |
| Cost of sales per tonne |
704.19 | 795.82 | -11.51 |
In the first quarter of 2012, the cost of coal sales business of the Company was RMB2.7316 billion, representing an increase of RMB571.8 million or 26.5% as compared to the corresponding period last year. The cost of coal sales per tonne was RMB327.06, representing an increase of RMB37.45 or 12.9% as compared to the corresponding period last year. This was mainly due to: (1) an increase in employees’ wages resulting in an increase of coal sales per tonne by RMB31.66. (2)
9
since 1 January 2012, the Company has increased the provision for mining rights fees payable by mines of the Company in the headquarters resulting in an increase of RMB2.89 of sales cost of coal per tonne.
In the first quarter of 2012, the cost of coal sales business of Heze Neng Hua was RMB315.7 million, representing an increase of RMB146.3 million or 86.4% as compared to the corresponding period last year. The cost of coal sales per tonne was RMB468.87, representing a decrease of RMB287.16 or 38.0% as compared to the corresponding period last year. This was mainly due to the increase of the sales volume of saleable coal by 0.45 million tonnes or 200.5%, resulting in a decrease of fixed unit cost per tonne.
In the first quarter of 2012, the cost of coal sales business of Ordos Neng Hua was RMB327.7 million, representing an increase of RMB265.2 million or 424.9% as compared to the corresponding period last year, which is mainly due to the newly added cost of sales in Wenyu Coal Mine during the reporting period as compared to the corresponding period last year. The cost of coal sales per tonne was RMB177.04, representing an increase of RMB77.57 or 78.0% as compared to the corresponding period last year. This was mainly due to: the amortization of mining rights was not recognized when accounting cost of sales in the first quarter of 2011.
2. Railway transportation
In the first quarter of 2012, the designated railway for coal transportation of the Company completed the carrying capacity of 4.52 million tonnes of coal, flat with the corresponding period last year. The Company realized income from railway transportation services (income from transport of coal which is calculated based on the off-mine price and on the basis that the customers should be responsible for the transportation expenses within the designated coalmine railway assets) of RMB117.7 million, representing a decrease of RMB1.488 million or 1.2% as compared to the corresponding period last year. The cost of railway transportation business was RMB77.454 million, representing an increase of RMB5.959 million or 8.3%.
3. Coal Chemicals Business
The following table sets out the operation of methanol business of the Group for the first quarter of 2012:
| Production volume (Kilotonne) |
Production volume (Kilotonne) |
Production volume (Kilotonne) |
Sales volume (Kilotonne) |
Sales volume (Kilotonne) |
Sales volume (Kilotonne) |
|
|---|---|---|---|---|---|---|
| First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
|
| 1.Yulin Neng Hua Note |
153 | 101 | 51.49 | 152 | 99 | 53.54 |
| 2.Shanxi | 19 | 11 | 72.73 | 18 | 9 | 100.00 |
10
Neng Hua
Note: Yulin Neng Hua refers to Yanzhou Coal Yulin Neng Hua Company Limited.
| Sales Income (RMB’000) |
Sales Income (RMB’000) |
Cost of Sales (RMB’000) |
Cost of Sales (RMB’000) |
Cost of Sales (RMB’000) |
||
|---|---|---|---|---|---|---|
| First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
|
| 1.Yulin NengHua |
289,997 | 180,886 | 60.32 | 235,215 | 189,540 | 24.10 |
| 2.Shanxi NengHua |
36,836 | 17,306 | 112.85 | 38,520 | 28,606 | 34.66 |
4. Power Business
The following table sets out the operation of electricity business of the Group for the first quarter of 2012:
| Powergeneration(10,000 kWh) | Powergeneration(10,000 kWh) | Powergeneration(10,000 kWh) | Electricitysold(10,000 kWh) | Electricitysold(10,000 kWh) | Electricitysold(10,000 kWh) | |
|---|---|---|---|---|---|---|
| First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy ① |
24,777 | 25,049 | -1.09 | 20,813 | 20,645 | 0.81 |
| 2. Yu Lin Neng Hua |
7,156 | 7,150 | 0.08 | 441 | 593 | -25.63 |
| 3. Shanxi Neng Hua ② |
- | 1,741 | - | - | 167 | - |
Note: ① : Hua Ju Energy refers to Shandong Hua Ju Energy Company Limited;
②: Since January 1, 2012, the power plant of Shanxi Neng Hua has been closed due to the excessively high cost of fuel.
| Sales Income(RMB’000) | Sales Income(RMB’000) | Sales Income(RMB’000) | Cost of Sales(RMB’000) | Cost of Sales(RMB’000) | Cost of Sales(RMB’000) | |
|---|---|---|---|---|---|---|
| First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy |
79,803 | 70,196 | 13.69 | 53,988 | 52,376 | 3.08 |
11
| 2. Yu Lin Neng Hua |
1,101 | 1,352 | -18.57 | 1,488 | 2,281 | -34.77 |
|---|---|---|---|---|---|---|
| 3. Shanxi Neng Hua |
- | 392 | - | - | 1,636 | - |
5. Heat Business
In the first quarter of 2012, Hua Ju Energy generated heat energy of 0.82 million steam tonnes and sold 0.16 million steam tonnes, generating sales income of RMB26.59 million, with the cost of sales at RMB14.102 million.
2.2 Significant movements of the accounting items and financial indicators of the Group and the reasons thereof
1. Significant movements in items of balance sheet and the reasons thereof
Unit: RMB’000
| Unit: RMB’000 | ||||
|---|---|---|---|---|
| 31 March 2012 |
1 January 2012 |
Increase/ decrease(%) |
Main reasons for change | |
| Cash at bank and on hand |
22,646,136 | 18,096,653 | 25.14 | Increase of sales income; the matured bills cashed and bills discounted. |
| Bills receivable |
3,571,940 | 7,146,441 | -50.02 | Decrease in settlement by acceptance bills, the bills cashed and discounted |
| Prepayments | 3,039,728 | 824,412 | 268.71 | ①The prepayment for externally purchased coal increased by RMB1.9174 billion; ②The prepayment for equipment purchase made by Ordos Neng Hua increased byRMB195.2 million. |
| Total assets | 101,618,230 | 97,504,129 | 4.22 | — |
| Interest payable |
177,402 | 252,469 | -29.73 | During the reporting period, RMB115.1 million for use of fund waspaid byOrdos NengHua. |
| Total liabilities | 56,173,722 | 54,638,796 | 2.81 | — |
2. Significant movements of items in the income statement and the reasons thereof
Unit: RMB’000
| thereof | Unit: RMB’000 | |||
|---|---|---|---|---|
| First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
Main reasons for change | |
| Operating income |
14,395,534 | 9,339,830 | 54.13 | ①The sales income of coal produced by the Group increased by RMB1.3874 billion as compared with that of the corresponding period last year. Including: the sales income of coal business increased byRMB2.4251 |
12
| billion as compared with that of the corresponding period last year which was due to the increase of sales volume of coal: the sales income of coal business decreased by RMB1.0377 billion as compared with that of the corresponding period last year which was due to the decrease of sales price of coal. ②The sales income of externally purchased coal increased by RMB3.5261 billion as compared with that of the corresponding period last year which was due to the increase of the sales volume of the externally purchased coal. |
||||
|---|---|---|---|---|
| Cost of operation |
9,795,510 | 4,616,925 | 112.17 | The sales volume of coal increased as compared with that of the corresponding period lastyear. |
| Business tax and surcharges |
163,650 | 125,884 | 30.00 | The sales volume and income of domestically produced coal increased as compared with that of the corresponding period lastyear. |
| Net profit attributable to the Shareholders of the Company |
2,192,251 | 2,475,972 | -11.46 | — |
3. Significant movements of items in cash flow statement and the reasons thereof
Unit: RMB’000
| Unit: RMB’000 | ||||
|---|---|---|---|---|
| First quarter of 2012 |
First quarter of 2011 |
Increase/ decrease (%) |
Main reasons for change | |
| Net cash from operating activities |
4,253,863 | 5,599,876 | -24.04 | Cash from sales of goods and rendering of services increased by RMB7.1373 billion as compared with that of the corresponding period last year. Cash paid for the purchasing of commodities and services increased by RMB7.0984 billion as compared with that of the corresponding period last year. Cash paid and welfare given to the employees increased by RMB627.8 million as compared |
13
| with that of the corresponding period last year. Tax payment increased by RMB654.6million as compared with that of the corresponding period lastyear. |
||||
|---|---|---|---|---|
| Net cash from investing activities |
-1,383,068 | -4,497,390 | -69.25 | The net cash outflow from payment for acquisition of assets and equity interests decreased by RMB3.2568 billion as compared with that of the corresponding period last year. The cash outflow from payment for other investing activities increased by RMB169.6 million as compared with that of the corresponding period lastyear. |
| Net cash from financing activities |
1,358,187 | 1,388,663 | -2.19 | Cash from borrowing increased by RMB1.5596 billion as compared with that of the corresponding period last year. Cash paid for debts increased by RMB1.1628 billion as compared with that of the corresponding period last year. Cash paid for interests increased by RMB447.1 million as compared with that of the corresponding period lastyear. |
| Net increase in cash and cash equivalents |
4,281,095 | 2,511,520 | 70.46 | — |
2.3 Progress and impact of significant events and analysis of resolution
2.3.1 Proposal Regarding the Merger of Yancoal Australia and Gloucester Coal Ltd.
Upon approval at the Sixth Meeting of the Fifth Session of the Board and the Seventh Meeting of the Fifth Session of the Board held on 22 December 2011 and 5 March 2012 respectively, the Company, Yancoal Australia and Gloucester Coal Ltd (“Gloucester”), a corporation incorporated in Australia whose shares are listed on Australia Stock Exchange, entered into a Merger Proposal Deed and an amending deed to the Merger Proposal Deed, respectively.
After the transfer of certain excluded assets, Yancoal Australia will merge with Gloucester (deducting cash distribution) by way of a scheme of arrangement. Upon the completion of merger, the Company and Gloucester shareholders will hold
14
approximately 78% and 22% equity interest in Yancoal Australia, respectively. Yancoal Australia will be listed on the Australia Stock Exchange instead of Gloucester.
Gloucester will implement a cash distribution of totally AUD700 million to its registered shareholders before the merger. Under stipulated conditions, the Company will provide a value guarantee of no more than AUD3 per share to Gloucester shareholders who hold shares of Yancoal Australia after the merger.
The transaction was conditionally approved by the Treasury of Australia on 8 March 2012. On 20 March 2012, the transaction was ratified by SASAC (State-owned Assets Supervision and Administration Commission) of Shandong Province. Before the implementation of the merger, it is still subject to the approvals by the relevant regulatory authorities both in PRC and Australia.
For details, please refer to the “Announcements of Yanzhou Coal Mining Company Limited in relation to Proposal Regarding the Merger of Yancoal Australia Limited and Gloucester Coal Ltd.” dated 22 December 2011 and two announcements headed “Announcements of Yanzhou Coal Mining Company Limited in relation to update regarding the merger of Yancoal Australia Limited and Gloucester Coal Ltd.” dated on 5 March 2012 and 9 March 2012, respectively. The above announcements were also posted on the websites of the Shanghai Stock Exchange and the Hong Kong Stock Exchange, the Company’s website and/or PRC newspapers, China Securities Journal and Shanghai Securities News.
2.3.2 Acquisition of the entire assets of Beisu Coal Mine and Yangcun Coal Mine
As approved at the Ninth Meeting of the Fifth Session of the Board held on 23 April 2012, the Company will pay RMB824.14 million to acquire all the assets of Beisu Coal Mine and Yangcun Coal Mine of Yankuang Group Corporation Limited. The transaction is subject to the procedures for the transfer of state-owned assets and approval for transfer of the mining rights by the land and resources authorities.
For details, please refer to the “Announcement in relation to the Resolution passed at the Ninth Meeting of the Fifth Session of the board of Yanzhou Coal Mining Company Limited” and “Connected Transactions of Yanzhou Coal Mining Company Limited” both dated on 23 April 2012. The above announcements were also posted on the websites of the Shanghai Stock Exchange and the Hong Kong Stock Exchange, the Company’s website and/or PRC newspapers, China Securities Journal and Shanghai Securities news.
2.3.3 Amendments to the Articles of Association
As approved at the 2012 Second Extraordinary General Meeting held on 23 April 2012, the articles in relation to the responsibility for corporate governance of the Board and the matters in relation to external guarantee were amended by the Company.
15
For details, please refer to the “Notice of the 2012 Second Extraordinary General Meeting of Yanzhou Coal Mining Company Limited” and “Announcement in relation to Resolutions passed at 2012 Second Extraordinary General Meeting of Yanzhou Coal Mining Company Limited” dated on 8 March 2012 and 23 April 2012, respectively. The above announcements were also posted on the website of the Shanghai Stock Exchange and the Hong Kong Stock Exchange, the Company’s website and/or PRC newspapers, China Securities Journal and Shanghai Securities news.
- 2.4 Warning and explanation on reasons for possible loss in accumulated net profit expected to be recorded from the beginning of the year to the end of the next reporting period or material change as compared with those of the corresponding period last year.
Not Applicable.
2.5 Implementation of dividend payment policy
To reward Shareholders for their long-term support, and consistent with the Company’s previous dividend policies, the Board proposed to declare a cash dividend of RMB2.8035 billion (tax inclusive) or RMB0.57 per share (tax inclusive) for the year 2011. During the Reporting Period, no general meeting has been held for considering the proposed dividend distribution. The proposed dividend distribution will be considered at the 2011 Annual General Meeting, and will be distributed to all Shareholders within two months (if passed) after that annual general meeting.
§3 Directors
As at the date of this announcement, the directors of the Company are Mr. Li Weimin, Mr. Wang Xin, Mr. Zhang Yingmin, Mr. Shi Xuerang, Mr. Wu Yuxiang, Mr. Zhang Baocai and Mr. Dong Yunqing. The independent non-executive directors of the Company are Mr. Wang Xianzheng, Mr. Cheng Faguang, Mr.Wang Xiaojun and Mr. Xue Youzhi.
23 April 2012
Yanzhou Coal Mining Company Limited Li Weimin
Chairman of the Board
16
Appendices:
Consolidated Balance Sheet
March 31, 2012
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Items | AS AT MAR 31, 2012 |
AS AT JAN 1, 2012 |
|---|---|---|
| CURRENT ASSET: | ||
| Cash at bank and on hand | 22,646,136,372 | 18,096,652,640 |
| Notes receivable | 3,571,939,598 | 7,146,440,511 |
| Accounts receivable | 742,256,835 | 813,834,598 |
| Prepayments | 3,039,728,016 | 824,411,964 |
| Interest receivable | 37,287,187 | 17,265,974 |
| Dividends receivable | ||
| Other receivables | 2,895,398,147 | 2,935,704,191 |
| Inventories | 1,457,947,622 | 1,391,247,248 |
| Non-current assets due within oneyear | ||
| Other current assets | 2,960,706,387 | 2,857,949,797 |
| TOTAL CURRENT ASSETS | 37,351,400,164 | 34,083,506,923 |
| NON CURRENT ASSETS: | ||
| Available-for-sale financial assets | 316,427,921 | 333,617,636 |
| Held-to-maturityinvestments | ||
| Long-term accounts receivable | 306,220,624 | 300,082,542 |
| Long-term equityinvestments | 2,164,414,671 | 1,742,532,616 |
| Investment real estate | ||
| Fixed assets | 20,713,615,577 | 20,911,179,327 |
| Construction inprogress | 12,232,121,139 | 12,080,319,560 |
| Construction materials | 31,030,407 | 31,561,191 |
| Disposal of fixed assets | ||
| Productive biological assets | ||
| Oilgas assets | ||
| Intangible assets | 24,867,692,897 | 24,515,508,407 |
| Development expenditure | ||
| Goodwill | 1,351,333,270 | 1,337,553,543 |
| Long-term deferred expenses | 3,606,825 | 12,779,427 |
| Deferred tax assets | 2,162,440,998 | 2,037,562,403 |
| Other non-current assets | 117,925,900 | 117,925,900 |
| TOTAL NON‐CURRENT ASSETS | 64,266,830,229 | 63,420,622,552 |
| TOTAL ASSETS | 101,618,230,393 | 97,504,129,475 |
The financial statements from pages 17 to 27 are signed by the following responsible officers: Legal Representative of the Company: Li Weimin Chief Financial Officer:Wu Yuxiang Head of Accounting Department: Zhao Qingchun
17
Consolidated Balance Sheet(continued)
March 31, 2012
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Items | AS AT MAR 31, 2012 |
AS AT JAN 1, 2012 |
|---|---|---|
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 14,169,742,900 | 13,171,082,700 |
| Tradable financial liabilities | ||
| Notespayable | 262,163,131 | 240,824,185 |
| Accountspayable | 1,711,689,065 | 2,052,585,239 |
| Advances from customers | 1,353,628,460 | 1,629,850,119 |
| Salaries and wagespayable | 1,130,443,602 | 1,047,144,027 |
| Taxespayable | 2,478,241,116 | 2,530,279,903 |
| Interestpayable | 177,401,670 | 252,468,903 |
| Dividendspayable | ||
| Otherpayables | 2,402,906,021 | 2,680,447,553 |
| Non-current liabilities due within oneyear | 8,773,196,587 | 8,766,204,849 |
| Other current liabilities | 3,484,048,464 | 3,198,359,375 |
| TOTAL CURRENT LIABILITIES | 35,943,461,016 | 35,569,246,853 |
| NON‐CURRENT LIABILITIES: | ||
| Long-term borrowings | 15,765,523,575 | 14,869,322,500 |
| Bondspayable | ||
| Long-termpayables | 8,325,553 | 8,158,667 |
| Special accountspayable | ||
| Accrued liabilities | 391,737,852 | 325,413,915 |
| Deferred tax liabilities | 4,058,084,995 | 3,859,784,843 |
| Other non-current liabilities | 6,588,673 | 6,868,994 |
| TOTAL NON CURRENT LIABILITIES | 20,230,260,648 | 19,069,548,919 |
| TOTAL LIABILITIES | 56,173,721,664 | 54,638,795,772 |
| SHAREHOLDERS’ EQUITY: | ||
| Share capital | 4,918,400,000 | 4,918,400,000 |
| Capital reserves | 4,329,751,503 | 4,348,045,697 |
| Less: treasurystock | ||
| Special reserves | 2,576,353,104 | 2,400,542,839 |
| Surplus reserves | 4,572,324,391 | 4,572,324,391 |
| Provision forgeneral risk | ||
| Undistributedprofits | 28,528,916,338 | 26,336,665,046 |
| Translation reserve | -170,842,628 | -376,828,595 |
| Total Equity attributable to shareholders of the Company |
44,754,902,708 | 42,199,149,378 |
| Minorityinterest | 689,606,021 | 666,184,325 |
| TOTAL SHAREHOLDERS' EQUITY | 45,444,508,729 | 42,865,333,703 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 101,618,230,393 | 97,504,129,475 |
18
Balance Sheet of the Company
March 31, 2012
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Prepared by: Yanzhou Coal Mining Company Limited |
Unit: RMB | |
|---|---|---|
| Items | AS AT MAR 31, 2012 |
AS AT JAN 1, 2012 |
| CURRENT ASSET: | ||
| Cash at bank and on hand | 19,644,037,337 | 15,569,932,397 |
| Tradable financial assets | ||
| Notes receivable | 3,526,939,598 | 7,145,440,261 |
| Accounts receivable | 56,037,651 | 20,793,193 |
| Prepayments | 2,032,261,760 | 58,345,878 |
| Interests receivable | 171,299,655 | 74,595,870 |
| Dividends receivable | ||
| Other receivable | 5,450,755,246 | 4,998,305,747 |
| Inventories | 672,790,213 | 448,994,470 |
| Non-current assets due within one year |
||
| Other current assets | 1,963,806,555 | 1,901,128,410 |
| TOTAL CURRENT ASSETS | 33,517,928,015 | 30,217,536,226 |
| NON CURRENT ASSETS: | ||
| Available-for-sale financial assets | 163,984,773 | 173,494,658 |
| Hold-to-maturityinvestment | 8,198,000,000 | 8,223,000,000 |
| Long-term accounts receivable | ||
| Long-term equityinvestments | 17,340,939,129 | 16,919,454,979 |
| Investment real estate | ||
| Fixed assets | 6,313,454,510 | 6,581,907,548 |
| Construction inprogress | 121,238,549 | 111,477,324 |
| Materials construction | 1,517,118 | 1,395,921 |
| Disposal of fixed assets | ||
| Productive biological assets | ||
| Oilgas assets | ||
| Intangible assets | 569,658,153 | 573,802,704 |
| Development expenditure | ||
| Goodwill | ||
| Long-term deferred expenses | 65,000 | 66,875 |
| Deferred tax assets | 1,746,631,772 | 1,645,270,657 |
| Other non-current assets | 117,925,900 | 117,925,900 |
| TOTAL NON CURRENT ASSETS | 34,573,414,904 | 34,347,796,566 |
| TOTAL ASSETS | 68,091,342,919 | 64,565,332,792 |
19
Balance Sheet of the Company ( continued )
March 31, 2012
Prepared by: Yanzhou Coal Mining Company
Unit: RMB
Limited
| Items | AS AT MAR 31, 2012 |
AS AT JAN 1, 2012 |
|---|---|---|
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 12,892,000,000 | 11,892,000,000 |
| Tradable financial liabilities | 183,576,551 | 179,617,737 |
| Notespayable | 262,163,131 | 240,824,185 |
| Accountspayable | 694,686,731 | 878,689,806 |
| Advances from customers | 1,211,391,434 | 1,462,269,341 |
| Salaries and wagespayable | 641,810,438 | 630,939,956 |
| Taxespayable | 2,137,692,246 | 2,302,909,102 |
| Interestpayable | ||
| Dividendspayable | ||
| Otherpayables | 3,280,307,201 | 2,971,038,728 |
| Non-current liabilities due within one year |
||
| Other current liabilities | 3,049,760,302 | 2,807,948,200 |
| TOTAL CURRENT LIABILITIES | 24,353,388,034 | 23,366,237,055 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 2,885,000,000 | 2,000,000,000 |
| Bondspayable | ||
| Long-termpayable | ||
| Special accountspayable | ||
| Accrued liabilities | ||
| Deferred tax liabilities | 21,236,826 | 23,614,297 |
| Other non-current liabilities | 2,588,653 | 2,868,974 |
| TOTAL NON-CURRENT LIABILITIES |
2,908,825,479 | 2,026,483,271 |
| TOTAL LIABILITIES | 27,262,213,513 | 25,392,720,326 |
| SHAREHOLDERS' EQUITY: | ||
| Share capital | 4,918,400,000 | 4,918,400,000 |
| Capital reserves | 4,580,713,253 | 4,587,845,667 |
| Less:treasury stock | ||
| Special reserves | 2,336,308,569 | 2,217,185,097 |
| Surplus reserves | 4,535,778,435 | 4,535,778,435 |
| Provision forgeneral risk | ||
| Undistributedprofits | 24,457,929,149 | 22,913,403,267 |
| TOTAL SHAREHOLDERS' EQUITY | 40,829,129,406 | 39,172,612,466 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
68,091,342,919 | 64,565,332,792 |
20
Consolidated Income Statement
The first quarter of 2012
| Prepared by: Yanzhou Coal MiningCompanyLimited | Unit: RMB | |
|---|---|---|
| Items | The first quarter of 2012 |
The first quarter of 2011 |
| 1、TOTAL OPERATING REVENUE | 14,395,533,552 | 9,339,829,632 |
| Including:operating revenue | 14,395,533,552 | 9,339,829,632 |
| Interest income | ||
| Premiums income | ||
| Income from service charges and commissions | ||
| 2、TOTAL OPERATING COST | 11,376,074,701 | 5,952,850,475 |
| Including:Operating cost | 9,795,510,394 | 4,616,924,546 |
| Interest expense | ||
| Service charges and commissions expenditure | ||
| Cash surrender value | ||
| Net amount of compensationpayout | ||
| Withdrawal net amount of reserve for insurance contract |
||
| Insurancepolicydividend expense | ||
| Reinsurance expenses | ||
| Operatingtaxes and surcharges | 163,649,878 | 125,883,575 |
| Sellingexpense | 585,861,092 | 605,387,287 |
| General and administrative expenses | 1,083,519,097 | 875,187,863 |
| Financial expenses | -252,465,760 | -270,532,796 |
| Impairment loss of assets | ||
| Add: Gain on fair value change (The loss is listed beginningwith “-”) |
||
| Investment income(The loss is listed beginning with “-”) |
16,484,151 | -8,455,694 |
| Including: Investment income of associates andjoint ventures |
||
| Profit on exchange (The loss is listed beginning with “-”) |
||
| 3、Operating profit (The loss is listed beginning with “-”) | 3,035,943,002 | 3,378,523,463 |
| Add:Non-operating revenue | 19,807,743 | 14,017,364 |
| Less: Non-operatingexpenditures | 4,449,180 | 9,824,727 |
| Including: Losses on disposal of non-current assets | ||
| 4、Total profit (The total loss is listed beginning with “-”) | 3,051,301,565 | 3,382,716,100 |
| Less: Income tax | 843,497,418 | 903,121,606 |
| 5、Net profit(The net loss is listed beginning with “-”) | 2,207,804,147 | 2,479,594,494 |
| Netprofit attributed to shareholders of the Company | 2,192,251,292 | 2,475,972,426 |
| Minorityinterest | 15,552,855 | 3,622,068 |
| 6、Earnings per share | ||
| (1)Earnings per share, basic | 0.4457 | 0.5034 |
| (2)Earnings per share, diluted | 0.4457 | 0.5034 |
| 7、Other comprehensive income | 187,691,772 | 88,471,125 |
21
| 8、Total comprehensive income | 2,395,495,919 | 2,568,065,619 |
|---|---|---|
| Comprehensive gains attributable to shareholders of the Company |
2,379,943,064 | 2,564,443,550 |
| Comprehensive gains and loss attributable to minority interest |
15,552,855 | 3,622,069 |
22
Income Statement of the Company
The first quarter of 2012
Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB
| Prepared by: Yanzhou Coal MiningCompanyLimited | Unit: RMB | |
|---|---|---|
| Items | The first quarter of 2012 |
The first quarter of 2011 |
| 1、TOTAL OPERATING REVENUE | 10,330,703,551 | 6,217,201,366 |
| Less: Operatingcost | 7,296,866,764 | 3,182,639,259 |
| Operatingtaxes and surcharges | 132,420,531 | 112,824,467 |
| Sellingexpense | 84,831,777 | 83,129,891 |
| General and administrative expense | 787,121,225 | 658,850,214 |
| Financial expense | 121,430,272 | 64,676,785 |
| Impairment loss of assets | ||
| Add: Gain from the fair value changes (The loss is listed beginningwith “-”) |
-3,958,814 | 37,444,801 |
| Investment income(The loss is listed beginningwith “-”) |
158,442,759 | 13,842,547 |
| Including: Investment income of associates andjoint ventures |
||
| 2、Operating profit (The loss is listed beginning with “-”) |
2,062,516,927 | 2,166,368,098 |
| Add: Non-operatingincome | 3,861,511 | 441,370 |
| Less: Non-operatingexpense | 561,953 | 3,775,599 |
| Including: Loss on disposal of non-current assets |
||
| 3、Total profit (The total loss is listed beginning with “-”) |
2,065,816,485 | 2,163,033,869 |
| Less: Income tax | 521,290,603 | 544,170,211 |
| 4、Net profit (The net loss is listed beginning with “-”) |
1,544,525,882 | 1,618,863,658 |
| 5、Earnings per share | ||
| (1)Earnings per share, basic | 0.3140 | 0.3291 |
| (2)Earnings per share, diluted | 0.3140 | 0.3291 |
| 6、Other comprehensive income | -7,132,414 | 6,607,945 |
| 7、Total comprehensive income | 1,537,393,468 | 1,625,471,603 |
23
Consolidated Cash Flow Statement
The first quarter of 2012
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Items | The first quarter of 2012 |
The first quarter of 2011 |
|---|---|---|
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||
| Cash received from sales of goods or rendering of services |
19,943,429,171 | 12,806,092,973 |
| Net increase from disposal of transactional financial assets |
||
| Tax refunding | 142,721,287 | 56,946,082 |
| Other cash received relating to operating activities | 349,779,456 | 424,508,384 |
| Sub-total of cash inflows | 20,435,929,914 | 13,287,547,439 |
| Cashpaid forgoods and services | 10,271,493,647 | 3,173,089,899 |
| Cashpaid to and on behalf of employees | 2,390,152,865 | 1,762,311,732 |
| Taxespayments | 2,377,302,684 | 1,722,680,027 |
| Other cashpaid relatingto operatingactivities | 1,143,117,445 | 1,029,589,631 |
| Sub-total of cash outflows | 16,182,066,641 | 7,687,671,289 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
4,253,863,273 | 5,599,876,150 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: | ||
| Cash received from recovery of investments | ||
| Cash received from return of investments income | ||
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets |
875,644 | 1,688,140 |
| Net cash received from disposal of subsidiaries and business units |
||
| Other cash received relating to investing activities | 29,633,619 | 1,780,312 |
| Sub-total of cash inflows | 30,509,263 | 3,468,452 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
734,207,629 | 3,856,056,503 |
| Cash paid for investments | 405,000,000 | 540,000,000 |
| Net increase of pledge loans | ||
| Net cash amounts paid by subsidiaries and other business units |
||
| Other cash paid relating to investing activities | 274,369,992 | 104,801,830 |
| Sub-total of cash outflows | 1,413,577,621 | 4,500,858,333 |
| NET CASH FLOW USED IN INVESTING ACTIVITIES |
-1,383,068,358 | -4,497,389,881 |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: | ||
| Cash received from investors | ||
| Including: Cash received from minority shareholders of sub companies |
24
| Cash received from borrowings | 3,100,000,000 | 1,540,411,200 |
|---|---|---|
| Cash from issuing bonds | ||
| Other cash received relating to financing activities | ||
| Sub–total of cash inflows | 3,100,000,000 | 1,540,411,200 |
| Repayments of borrowings and debts | 1,215,000,000 | 52,244,396 |
| Cash paid for distribution of dividends or profits, or cash paid for interest expenses |
526,812,906 | 79,762,255 |
| Including: Cash paid for distribution of dividends or profits by sub companies to minority shareholders |
- | 440,000 |
| Other cash paid relating to financing activities | - | 19,741,390 |
| Sub-total of cash outflows | 1,741,812,906 | 151,748,041 |
| NET CASH FLOW USED IN FINANCING ACTIVITIES |
1,358,187,094 | 1,388,663,159 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
52,113,314 | 20,370,547 |
| 5、NET INCREASE ON CASH AND CASH EQUIVALENTS |
4,281,095,323 | 2,511,519,975 |
| Add: balance of Cash and cash equivalents, opening | 8,145,297,129 | 6,771,312,424 |
| 6、Balance of Cash and cash equivalents, closing | 12,426,392,452 | 9,282,832,399 |
25
Cash Flow Statement of the Company
The first quarter of 2012
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Prepared by: Yanzhou Coal Mining Company Limited |
Unit: RMB | |
|---|---|---|
| Items | The first quarter of 2012 |
The first quarter of 2011 |
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||
| Cash received from sales of goods and renderingof services |
15,161,034,576 | 9,719,457,189 |
| Tax refunding | ||
| Other cash received relating to operatingactivities |
205,756,361 | 88,916,245 |
| Sub-total of cash inflows | 15,366,790,937 | 9,808,373,434 |
| Cashpaid forgoods and services | 8,724,850,318 | 2,728,300,393 |
| Cash paid to and on behalf of employees |
1,785,288,684 | 1,392,696,804 |
| Taxespayments | 1,881,209,563 | 1,591,054,572 |
| Other cash paid relating to operating activities |
730,797,215 | 173,336,121 |
| Sub-total of cash outflows | 13,122,145,780 | 5,885,387,890 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
2,244,645,157 | 3,922,985,544 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: |
||
| Cash received from recovery of investments |
25,000,000 | - |
| Cash received from return of investments |
47,964,836 | 28,240,698 |
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets |
560,141 | 1,319,664 |
| Net cash amount received from the disposal of subsidiaries and other business units |
||
| Other cash received relating to investing activities |
||
| Sub-total of cash inflows | 73,524,977 | 29,560,362 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
10,558,429 | 29,023,277 |
| Cashpaid for investments | 405,000,000 | 2,060,000,000 |
| Net cash amounts paid by subsidiaries and other business units |
||
| Other cash paid relating to investing activities |
270,077,140 | 2,303,000,000 |
| Sub-total of cash outflows | 685,635,569 | 4,392,023,277 |
| NET CASH FLOW USED IN INVESTING | -612,110,592 | -4,362,462,915 |
26
| ACTIVITIES | ||
|---|---|---|
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||
| Cash received from investors | ||
| Cash received from borrowings | 3,100,000,000 | 1,500,000,000 |
| Cash from issuingbonds | ||
| Cash received relating to other financing activities |
531,141,980 | 474,111,243 |
| Sub–total of cash inflows | 3,631,141,980 | 1,974,111,243 |
| Repayments of borrowings | 1,215,000,000 | - |
| Cash paid for distribution of dividends or profits, or cashpaid for interest expenses |
244,648,745 | - |
| Other cash payment relating to financing activities |
||
| Sub-total of cash outflows | 1,459,648,745 | - |
| NET CASH FLOW FROM FINANCING ACTIVITIES |
2,171,493,235 | 1,974,111,243 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
- | - |
| 5、NET INCREASE ON CASH AND CASH EQUIVALENTS |
3,804,027,800 | 1,534,633,872 |
| Add: balance of Cash and cash equivalents, opening |
6,014,805,642 | 5,336,180,576 |
| 6、Balance of Cash and cash equivalents, closing |
9,818,833,442 |
6,870,814,448 |
27