AI assistant
CStone Pharmaceuticals — Interim / Quarterly Report 2013
Oct 25, 2013
50715_rns_2013-10-25_76d2a5d2-a178-49ba-9e3d-efb692a07b0e.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 61] 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)
RESULTS REPORT FOR THE THIRD QUARTER OF 2013
IMPORTANT NOTICE
This announcement is made pursuant to Part XIVA of the Securities and Futures Ordinance and the disclosure requirement under Rule 13.09(2)(a) and 13.10B of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the " Hong Kong Stock Exchange ").
The board of directors (the “ Board ”), the supervisory committee, the directors, the supervisors, and the senior management of Yanzhou Coal Mining Company Limited (“ Yanzhou Coal ” or “the Company ” or “ Company ”) confirm that this report does not contain any misrepresentations, misleading statements or material omissions and shall jointly and severally accept all responsibilities for the authenticity, accuracy and completeness of the information contained in this report.
The report for the third quarter of 2013 of the Company (the “ Report ”) was considered and approved by the eighteenth meeting of the fifth session of the Board and all the 11 directors of the Company attended the meeting.
The financial statements in this Report have not been audited.
“Reporting Period” means the period from 1 July to 30 September in 2013.
“The Group” means the Company and its subsidiaries.
The Chairman of the Board, Mr. Li Xiyong, the Chief Financial Officer, Mr. Wu Yuxiang, and the Vice Chief Financial Officer, the head of the Accounting Department, Mr. Zhao Qingchun, hereby declare the authenticity, accuracy and completeness of the financial statements in this Report.
1
Summary of the unaudited results of the Group for the third quarter ended 30 September 2013 is set out as follows:
-
This 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 (the “ CSRC ”).
-
All financial information contained in this 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 is reminded 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 third quarter of 2013, the operating income of the Group was RMB15.2673 billion, representing an increase of RMB2.3643 billion or 18.3% as compared with the corresponding period of last year. Net profit attributable to the Shareholders was RMB1.8083 billion as compared with RMB-131.8 million of the same period of last year.
-
For the first three quarters of 2013, the operating income of the Group was RMB41.4553 billion, representing a decrease of RMB655.9 million or 1.6% as compared with the corresponding period of last year. Net profit attributable to the Shareholders was RMB-588.6 million, representing a decrease of RMB5.3303 billion or 112.4% as compared with the corresponding period of last year.
2
§1 General Information of the Group
1.1 Major Accounting Data and Financial Indicators
| As at the end of the Reporting Period |
As at the end of the Reporting Period |
As at the end of the corresponding period last year |
As at the end of the corresponding period last year |
As at the end of the corresponding period last year |
Increase/decrease at the end of the Reporting Period as compared with that at the end of the corresponding period last year (%) |
|
|---|---|---|---|---|---|---|
| After adjustment (restatement) |
Before adjustment |
|||||
| Total assets (RMB’000) |
119,777,408 | 120,750,836 | 121,301,587 | -0.81 | ||
| Equity attributable to the Shareholders (RMB’000) |
39,682,679 | 44,366,930 | 44,663,252 | -10.56 | ||
| From the beginning of the year to the end of the Reporting Period (January-September) |
From the beginning till the end of the reporting period of the year 2012 (January-September) |
Increase/decrease for the Reporting Period as compared with the same period last year (%) |
||||
| After adjustment (restatement) |
Before adjustment |
|||||
| Net cash flows from operating activities (RMB’000) |
541,409 | 6,274,331 | 6,274,331 | -91.37 | ||
| Operating income (RMB’000) |
41,455,306 | 42,111,204 | 42,111,204 | -1.56 | ||
| Net profit attributable to the Shareholders of the Company (RMB’000) |
-588,646 | 4,741,629 | 4,826,601 | -112.41 | ||
| Net profit attributable to the Shareholders after deducting extraordinary profits and losses (RMB’000) |
-523,118 | 2,585,281 | 2,610,904 | -120.23 | ||
| Weighted average return on net assets(%) |
-1.39 | 10.64 | 10.94 | Decrease 12.03percentage point | ||
| Basic earnings per share (RMB) |
-0.12 | 0.96 | 0.98 | -112.50 | ||
| Extraordinary profits and losses items |
Amount for the Reporting Period (RMB’000) |
Amount from the beginning of the year to the end of the Reporting Period(RMB’000) |
||||
| Profit or loss on disposal of non- current assets |
405 | -117 | ||||
| Government grant income included in currentprofit and loss |
24,459 | 32,398 | ||||
| Investment profits generating | — | 4,482 |
3
| from available-for-sale financial assets |
||
|---|---|---|
| Change in fair value of CVR | -60,084 | -175,110 |
| Other non-operating income and expenses excluding the abovementioned items |
62,670 | 64,991 |
| Subtotal | 27,450 | -73,356 |
| Less: Effect of income tax | 10,729 | -15,164 |
| Total amount of extraordinary profits and losses after deducting effect of income tax |
16,721 | -58,192 |
| Including: amount attributable to theShareholders |
8,206 | -65,528 |
Note:
-
In 2013, the Group consolidated financial statements of Inner Mongolia Haosheng Coal Mining Company Limited (" Haosheng Company ") and Shandong Yanmei Rizhao Port Coal Storage and Blending Company Limited.
-
Pursuant to the new regulations promulgated by International Financial Reporting Interpretations Committee with regard to the accounting method for overburden in advance in production phrase of open cut mines, the Group needs to re-measure the figures of overburden in advance since January 1, 2013 and made retrospective adjustment on the relevant figures in the balance sheet from the beginning of the year and comparative financial statements in the same period of last year.
The impact of exchange gains or losses on the net profit attributable to the Shareholders:
| Unit:100 million | Unit:100 million | |||
|---|---|---|---|---|
| The | thirdquarter | The first threequarters | ||
| 2013 | 2012 | 2013 | 2012 | |
| Exchange gains or losses | 10.780 | 4.342 | -20.304 | 6.156 |
| Impact of exchange gains or losses on netprofit |
6.123 | 3.039 | -11.051 | 4.309 |
- 1.2 Total number of Shareholders at the end of the Reporting Period, the top 10 Shareholders and the top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium
Unit: share
| Unit: share | |||||
|---|---|---|---|---|---|
| Total number of Shareholders | 107,280 | ||||
| Shareholdings of the top 10 Shareholders | |||||
| Name of Shareholder | Nature of Shareholders |
Percentage holding of the total |
Number of shares held |
Number of shares held subject to trading |
Number of pledged |
4
| capital (%) |
capital (%) |
moratorium | or locked share |
|||
|---|---|---|---|---|---|---|
| Yankuang Group Company Limited ("Yankuang Group") |
State-owned legalperson |
52.86 | 2,600,000,000 | 0 | 0 | |
| HKSCC (Nominees) Limited | Foreign legal person |
39.63 | 1,949,072,345 | 0 | Unknown | |
| Yao Shixing | Domestic natural person |
0.08 | 4,029,939 | 0 | 0 | |
| ICBC- Penghua China Securities A Shares Resource Industry Index Classified Securities Investment Fund |
Others | 0.08 | 3,914,911 | 0 | 0 | |
| Hua Xia Bank Co., Ltd – Dongwu Industries Alternative Stock Securities Investment Fund |
Others | 0.07 | 3,399,898 | 0 | 0 | |
| BOC-Jiashi CSI300 Transactional Open-end Index SecuritiesInvestmentFund |
Others | 0.07 | 3,373,659 | 0 | 300 | |
| CCB- GTJA-Allianz Shuangxi China Securities 100 Index Classified Securities InvestmentFund |
Others | 0.05 | 2,404,508 | 0 | 0 | |
| Shandong International Trust Co.,Ltd. |
State-owned legalperson |
0.05 | 2,360,000 | 0 | 0 | |
| CCB-Shanghai Stock 180 Transactional Open-end Index SecuritiesInvestmentFund |
Others | 0.05 | 2,331,495 | 0 | 0 | |
| ICBC-China CSI300 Transactional Open-end Index Securities Investment Fund |
Others | 0.05 | 2,248,402 | 0 | 0 | |
| **Top ten Shareholders holding tradable shares not subject to trading moratorium ** | ||||||
| Name of Shareholder | Number of tradable shares held not subject to trading moratorium at the end of the Reporting Period |
Class of shares held | ||||
| Yankuang Group Company Limited | 2,600,000,000 | A Shares | ||||
| HKSCC (Nominees)Limited | 1,949,072,345 | HShares | ||||
| Yao Shixing | 4,029,939 | AShares | ||||
| ICBC- Penghua China Securities A Shares Resource Industry Index Classified Securities Investment Fund |
3,914,911 | A Shares | ||||
| Hua Xia Bank Co., Ltd –Dongwu Industries Alternative Stock Securities Investment Fund |
3,399,898 | A Shares | ||||
| BOC-Jiashi CSI300 Transactional Open-end Index SecuritiesInvestmentFund |
3,373,659 | A Shares | ||||
| CCB- GTJA-Allianz Shuangxi China Securities 100IndexClassifiedSecurities Investment Fund |
2,404,508 | A Shares |
5
| ShandongInternational Trust Co.,Ltd. | 2,360,000 | AShares |
|---|---|---|
| CCB-Shanghai Stock 180 Transactional Open-end Index Securities Investment Fund |
2,331,495 | A Shares |
| ICBC-China CSI300 Transactional Open-end Index Securities Investment Fund |
2,248,402 | A Shares |
| Connected relationship or concerted-party relationship among the above Shareholder |
One of Yankuang Group’s wholly-owned subsidiary incorporated in Hong Kong holds 180 million H shares in the Company through HKSCC (Nominees) Limited. Apart from this, it is unknown whether other Shareholders are connected with one another or whether any of these Shareholders fall within the meaning of parties acting in concert. |
Note:
-
All the information above is prepared in accordance with the registers of the Shareholders of China Securities Depository and Clearing Co. , Ltd. Shanghai Branch and Hong Kong Securities Registration Co., Ltd..
-
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 2,600,000,000 tradable shares not subject to trading moratorium held by Yankuang Group have become tradable since 6 September 2013.
-
During the Reporting Period, Yankuang Group has increased its shareholding in the Company through its wholly-owned subsidiary incorporated in Hong Kong, representing approximately 3.66% of the total issued share capital of the Company. As at the end of the Reporting Period, Yankuang Group and its wholly-owned subsidiary incorporated in Hong Kong held in aggregate 2,780,000,000 H shares of the Company, representing approximately 56.52% of the total issued share capital of the Company.
-
As at 30 September 2013, among the A shares of the Company held by Jiashi CSI300 Transactional Open-end Index Securities Investment Fund, 300 A shares of which were frozen because of the redemption.
The following table sets out the substantial shareholders' interests and/or short positions in the shares and
underlying shares of the Company as at 30 September 2013:
| Name of substantial shareholders |
Class of shares |
Capacity | Number of shares held (shares) |
Nature of interests |
Percentage in the H share capital of the Company |
Percentage in total share capital of the Company |
|---|---|---|---|---|---|---|
| Yankuang Group |
A Shares (state-owned legalperson) |
Beneficial owner |
2,600,000,000 | Long position |
— | 52.86% |
| Yankuang Group |
H Shares | Interest of controlled |
180,000,000 | Long position |
9.19% | 3.66% |
6
| (note 1) | corporations | |||||
|---|---|---|---|---|---|---|
| Deutsche Bank Aktiengesells chaft |
H Shares | Beneficial owner |
100,005,510 | Long position |
5.11% | 2.03% |
| 89,941,186 | Short position |
4.59% | 1.83% | |||
| Interest of controlled corporations |
1,172,000 | Long position |
0.06% | 0.02% | ||
| 247,050 | Short position |
0.01% | 0.01% | |||
| Person having a security interest in shares |
56,782,900 | Long position |
2.90% | 1.15% | ||
| 51,629,300 | Short position |
2.64% | 1.05% | |||
| Custodian corporation/ approved lending agent |
5,522,000 | Long position |
0.28% | 0.11% | ||
| Templeton Asset Management Ltd. |
H Shares | Investment manager |
158,038,000 | Long position |
8.07% | 3.21% |
| JP Morgan Chase & Co. |
H Shares | Beneficial owner |
60,370,851 | Long position |
3.08% | 1.23% |
| 35,792,197 | Short position |
1.83% | 0.73% | |||
| Investment manager |
859,468 | Long position |
0.04% | 0.02% | ||
| Custodian corporation/ approved lending agent |
94,716,065 | Long position |
4.84% | 1.93% | ||
| BNP Paribas Investment Partners SA |
H Shares | Investment manager |
117,641,207 | Long position |
6.00% | 2.39% |
| BlackRock, Inc. |
H Shares | Interest of controlled corporations |
101,805,626 | Long position |
5.19% | 2.07% |
| 70,928,500 | Short position |
3.62% | 1.44% |
Notes:
-
Yankuang Group’s wholly-owned subsidiary incorporated in Hong Kong holds such H shares in the capacity of beneficial owner.
-
The percentage figures above have been rounded off to the nearest second decimal place.
7
- Information disclosed hereby is based on the information available on the website of Hong Kong Stock Exchange at www.hkex.com.hk.
§2 Significant Matters
2.1 General Operating Performance
2.1.1 Operating Data Summary
| Items | The third quarter | The third quarter | The third quarter | The first three quarters | The first three quarters | The first three quarters |
|---|---|---|---|---|---|---|
| 2013 | 2012 | Increase or decrease (%) |
2013 | 2012 | Increase or decrease (%) |
|
| I. Coal Business(kilotonne) | ||||||
| Raw coal production | 19,206 | 17,414 | 10.29 | 54,311 | 49,832 | 8.99 |
| Saleable coal production | 17,165 | 15,625 | 9.86 | 48,833 | 45,956 | 6.26 |
| Salable coal sales volume |
28,394 | 22,497 | 26.21 | 73,770 | 65,812 | 12.09 |
| II. Railway Transportation Business(kilotonne) | ||||||
| Transportation volume | 4,578 | 3,897 | 17.47 | 13,039 | 12,735 | 2.39 |
| III. Coal Chemicals Business(kilotonne) | ||||||
| Methanol production | 108 | 118 | -8.47 | 443 | 402 | 10.20 |
| Methanol sales volume | 115 | 109 | 5.50 | 444 | 397 | 11.84 |
| IV. Electric Power Business(10,000kWh) | ||||||
| Power generation | 30,033 | 26,441 | 13.58 | 94,323 | 88,738 | 6.29 |
| Electricity sold | 22,190 | 19,055 | 16.45 | 68,022 | 62,522 | 8.80 |
| V. Heat Business (1,000 steam tonnes) | ||||||
| Heat generation | 73 | 121 | -39.67 | 965 | 1,031 | -6.40 |
| Heat sales volume | 1 | 1 | 0 | 25 | 209 | -88.04 |
2.1.2 Operating Performance of the Principal Businesses of the Group - by Business Segment
1. Coal Business
(1) Coal Production and Sales
For the first three quarters of 2013, the raw coal production of the Group was 54.31 million tonnes, representing an increase of 4.48 million tonnes or 9.0% as compared with the corresponding period of last year. The output of salable coal was 48.83 million tonnes, representing an increase of 2.88 million tonnes or 6.3% as compared with the corresponding period of last year. The sales volume of salable coal was 73.77 million tonnes, representing an increase of 7.96 million tonnes or 12.1% as compared with the corresponding period of last year, of which 1.03 million tonnes were sold internally, and 72.74 million tonnes were sold externally.
8
The following table sets out the coal production and coal sales of the Group for the first three quarters of 2013:
Unit: kilotonne
| Items | The thirdquarter | The thirdquarter | The thirdquarter | The first threequarters | The first threequarters | The first threequarters |
|---|---|---|---|---|---|---|
| 2013 | 2012 | Increase/ decrease (%) |
2013 | 2012 | Increase/ decrease (%) |
|
| . Raw c Ⅰ oal production |
19,206 | 17,414 | 10.29 | 54,311 | 49,832 | 8.99 |
| 1. The Company | 9,155 | 8,398 | 9.01 | 26,115 | 26,416 | -1.14 |
| 2. Shanxi NengHua① | 398 | 351 | 13.39 | 1,105 | 1,013 | 9.08 |
| 3. Heze NengHua② | 755 | 540 | 39.81 | 2,059 | 2,001 | 2.90 |
| 4. Ordos NengHua③ | 1,296 | 1,344 | -3.57 | 4,328 | 4,796 | -9.76 |
| 5. Yancoal Australia④ | 6,042 | 5,208 | 16.01 | 16,007 | 13,804 | 15.96 |
| 6. Yancoal International |
1,560 | 1,573 | -0.83 | 4,697 | 1,802 | 160.65 |
| . Salable coal Ⅱ production |
17,165 | 15,625 | 9.86 | 48,833 | 45,956 | 6.26 |
| 1. The Company | 9,146 | 8,393 | 8.97 | 26,071 | 26,368 | -1.13 |
| 2. Shanxi NengHua | 397 | 351 | 13.11 | 1,094 | 1,003 | 9.07 |
| 3. Heze NengHua | 607 | 449 | 35.19 | 1,628 | 1,678 | -2.98 |
| 4. Ordos NengHua | 1,295 | 1,341 | -3.43 | 4,325 | 4,793 | -9.76 |
| 5. Yancoal Australia | 4,369 | 3,671 | 19.01 | 11,455 | 10,483 | 9.27 |
| 6. Yancoal International |
1,351 | 1,420 | -4.86 | 4,260 | 1,631 | 161.19 |
| . Salable coal sales Ⅲ volume |
28,394 | 22,497 | 26.21 | 73,770 | 65,812 | 12.09 |
| 1. The Company | 9,198 | 8,160 | 12.72 | 25,511 | 25,508 | 0.01 |
| 2. Shanxi NengHua | 401 | 435 | -7.82 | 1,036 | 986 | 5.07 |
| 3. Heze NengHua | 653 | 377 | 73.21 | 1,631 | 1,604 | 1.68 |
| 4. Ordos NengHua | 1,653 | 1,558 | 6.10 | 4,319 | 4,785 | -9.74 |
| 5. Yancoal Australia | 4,079 | 3,263 | 25.01 | 11,180 | 10,374 | 7.77 |
| 6. Yancoal International |
1,355 | 1,470 | -7.82 | 4,184 | 1,710 | 144.68 |
| 7. Externally purchased coal |
11,055 | 7,234 | 52.82 | 25,909 | 20,845 | 24.29 |
Note:
-
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 Limited. On 22 June 2012, according to the merger agreement between Yancoal Australia and Gloucester Coal Ltd. (“ Gloucester ”), the equity interests in Syntech Resources Pty Ltd. and Premier Coal Limited held by Yancoal Australia have been transferred to Yancoal International (Holding) Company Limited (" Yancoal International "), a wholly-owned subsidiary of the Company. After the above mentioned assets transfer, coal production of Syntech Resources Pty Ltd. and Premier Coal Limited were included in Yancoal International, which were
9
previously included in Yancoal Australia before the transfer.
(2) Coal Sales Prices
In the first three quarters of 2013, affected by the weak demand for coal in the domestic and overseas markets, coal sales price of the Group decreased as compared with that of last year.
Unit: RMB/tonne
| Items | The third quarter | The third quarter | The third quarter | The | first three quarters | first three quarters | 2012 |
|---|---|---|---|---|---|---|---|
| 2013 | 2012 | Increase/ decrease (%) |
2013 | 2012 | Increase/ decrease (%) |
||
| 1. The Company | 482.73 | 536.48 | -10.02 | 529.86 | 620.05 | -14.55 | 612.49 |
| 2. Shanxi Neng Hua |
272.84 | 287.29 | -5.03 | 287.20 | 362.38 | -20.75 | 349.59 |
| 3. Heze Neng Hua |
577.64 | 538.40 | 7.29 | 625.47 | 748.66 | -16.45 | 725.37 |
| 4. Ordos Neng Hua |
171.52 | 208.48 | -17.73 | 185.52 | 249.41 | -25.62 | 237.28 |
| 5. Yancoal Australia |
598.05 | 718.53 | -16.77 | 586.43 | 670.66 | -12.56 | 647.81 |
| 6. Yancoal International |
334.60 | 334.62 | -0.01 | 306.41 | 344.79 | -11.13 | 335.35 |
| 7. Externally purchased coal |
565.71 | 618.01 | -8.46 | 591.49 | 678.86 | -12.87 | 665.82 |
| Average product price of the Group |
505.63 | 548.41 | -7.80 | 525.95 | 611.83 | -14.04 | 599.34 |
(3) Cost of Coal Sales
In the first three quarters of 2013, the cost of coal sales business of the Group was RMB29.6844 billion, representing a decrease of RMB1.6094 billion or 5.1% as compared to the corresponding period of last year.
| Unit: RMB’000, RMB/tonne | |
|---|---|
| Items | The first threequarters |
10
| 2013 | 2012 | Increase/decrease (%) |
||
|---|---|---|---|---|
| The Company | Total cost of sales | 6,878,894 | 8,547,382 | -19.52 |
| Cost of sales per tonne | 269.65 | 335.08 | -19.53 | |
| Shanxi Neng Hua | Total cost of sales | 247,745 | 323,053 | -23.31 |
| Cost of sales per tonne | 239.18 | 327.59 | -26.99 | |
| Heze Neng Hua | Total cost of sales | 819,925 | 937,438 | -12.54 |
| Cost of sales per tonne | 502.68 | 584.30 | -13.97 | |
| Ordos Neng Hua | Total cost of sales | 836,204 | 920,397 | -9.15 |
| Cost of sales per tonne | 193.62 | 192.34 | 0.67 | |
| Yancoal Australia | Total cost of sales | 4,962,650 | 5,396,393 | -8.04 |
| Cost of sales per tonne | 443.90 | 520.18 | -14.66 | |
| Yancoal International | Total cost of sales | 1,067,274 | 473,974 | 125.18 |
| Cost of sales per tonne | 255.08 | 277.21 | -7.98 | |
| Externally purchased coal | Total cost of sales | 15,120,531 | 14,102,490 | 7.22 |
| Cost of salesper tonne | 583.60 | 676.55 | -13.74 |
In the first three quarters of 2013, the total cost of coal sales of the Company was RMB6.8789 billion, representing a decrease of RMB1.6685 billion or 19.5% as compared with that of the first three quarters of 2012. The cost of coal sales per tonne was RMB269.65, representing a decrease of RMB65.43 or 19.5% as compared with that of the first three quarters of 2012. This was mainly due to the fact that: (1) intensifying cost control and optimizing production system reduced the materials consumption, and thus decreased the cost of coal sales per tonne by RMB16.19; (2) reducing the workforce and frequency of working underground by optimizing production system to cut down the total employees’ remuneration decreased the cost of coal sales per tonne by RMB24.33; (3) drawing on the amount of provision for production safety expenses reduced the cost of coal sales per tonne by RMB18.02.
In the first three quarters of 2013, the total cost of coal sales of Shanxi Neng Hua was RMB247.7 million, representing a decrease of RMB75.308 million, or 23.3% as compared with that of the first three quarters of 2012. The cost of sales per tonne was RMB239.18, representing a decrease of RMB88.41 or 27.0% as compared with that of the first three quarters of 2012. This was mainly due to the fact that: (1) intensifying cost control to reduce the outsourcing labor expenses decreased the cost of coal sales per tonne by RMB18.25; (2) reducing the workforce and frequency of working underground by optimizing production system to cut down the total employees’ remuneration decreased the cost of coal sales per tonne by RMB22.64; (3) land subsidence expenses reduced as compared with the corresponding period of last year, which decreased the cost of coal sales per tonne by RMB6.64; (4) drawing on the amount of provision for production safety expenses and production maintenance expenses decreased the cost of coal sales per tonne by RMB23.05; (5) the sales volume of coal increased as compared with the corresponding period of last year, which decreased the cost of coal sales per tonne by RMB14.70.
11
In the first three quarters of 2013, the total cost of coal sales of Heze Neng Hua was RMB819.9 million, representing a decrease of RMB117.5 million or 12.5% as compared with that of the first three quarters of 2012. The cost of sales per tonne was RMB502.68, representing a decrease of RMB81.62 or 14.0% as compared with that of the first three quarters of 2012. This was due to the fact that: (1) intensifying cost control and optimizing production system reduced the materials consumption, and thus decreased the cost of coal sales per tonne by RMB26.01; (2) reducing the workforce and frequency of working underground by optimizing production system to cut down the total employees’ remuneration decreased the cost of coal sales per tonne by RMB20.33; (3) drawing on the amount of provision for production safety expenses and production maintenance expenses decreased the cost of coal sales per tonne by RMB26.41.
In the first three quarters of 2013, the total cost of coal sales of Yancoal International significantly increased as compared with that in the corresponding period of 2012. The main reason was that Yancoal International began to count coal production since 22 June 2012, and coal sales volume was much lower in the first three quarters of last year.
2. Railway Transportation
In the first three quarters of 2013, the transportation volume of the Company’s railway assets was 13.04 million tonnes, representing an increase of 0.3 million tonnes or 2.4% as compared with the corresponding period of last year. Income from railway transportation services of the Company (income from transported volume settled on the basis of off-mine prices and special purpose railway transportation fees borne by customers) was RMB336.7 million, representing an increase of RMB3.725 million or 1.1% as compared with the corresponding period of last year. The cost of railway transportation business was RMB240.5 million, representing an increase of RMB17.416 million or 6.8% as compared with the corresponding period of last year.
3. Coal Chemicals
The following table sets out the operation of methanol business of the Group for the first three quarters of 2013:
| 2013: | ||||||
|---|---|---|---|---|---|---|
| Production volume of methanol (Kilotonnes) |
Sales volume of methanol (Kilotonnes) |
|||||
| The first three quarters of 2013 |
The first three quarters of 2012 |
Increase/decrease (%) |
The first three quarters of 2013 |
The first three quarters of 2012 |
Increase/decrease (%) |
|
| 1.Yulin NengHua① |
443 | 382 | 15.97 | 444 | 375 | 18.40 |
| 2.Shanxi | — | 20 | — | — | 22 | — |
12
Neng Hua[②]
Note:
-
① Yulin Neng Hua refers to Yanzhou Coal Yulin Neng Hua Company Limited.
-
② The methanol project of Shanxi Neng Hua has ceased production since April 2012, which is currently in the assets disposal procedure.
| Sales income (RMB’000) |
Sales income (RMB’000) |
Cost of sales (RMB’000) |
Cost of sales (RMB’000) |
|||
|---|---|---|---|---|---|---|
| The first three quarters of 2013 |
The first three quarters of 2012 |
Increase/decrease (%) |
The first three quarters of 2013 |
The first three quarters of 2012 |
Increase/decrease (%) |
|
| 1.Yulin Neng Hua |
810,422 | 737,120 | 9.94 | 676,687 | 653,308 | 3.58 |
| 2.Shanxi Neng Hua |
— | 44,269 | — | — | 43,043 | — |
4. Electric Power
The following table sets out the operation of electricity business of the Group for the first three quarters of 2013:
| Power generation (10,000 kWh) |
Power generation (10,000 kWh) |
Power generation (10,000 kWh) |
Electricity sold (10,000 kWh) |
Electricity sold (10,000 kWh) |
Electricity sold (10,000 kWh) |
|
|---|---|---|---|---|---|---|
| The first three quarters of 2013 |
The first three quarters of 2012 |
Increase/ decrease (%) |
The first three quarters of 2013 |
The first three quarters of 2012 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy ① |
76,498 | 70,038 | 9.22 | 67,421 |
60,349 | 11.72 |
| 2. Yulin Neng Hua② |
17,825 | 18,700 | -4.68 | 601 |
2,173 | -72.34 |
Note:
-
① Hua Ju Energy refers to Shandong Hua Ju Energy Company Limited.
-
② Electricity generated by power plant of Yulin Neng Hua is sold externally after satisfying its internal operating requirements.
| Sales Income (RMB’000) |
Sales Income (RMB’000) |
Cost of Sales (RMB’000) |
Cost of Sales (RMB’000) |
|||
|---|---|---|---|---|---|---|
| The first three quarters of 2013 |
The first three quarters of 2012 |
Increase/ decrease (%) |
The first three quarters of 2013 |
The first three quarters of 2012 |
Increase/ decrease (%) |
|
| 1.Hua JuEnergy | 257,495 | 230,874 | 11.53 | 234,951 | 248,569 | -5.48 |
| 2. Yulin NengHua |
1,386 | 5,422 | -74.44 | 2,417 | 7,399 | -67.33 |
13
5. Heat Business
In the first three quarters of 2013, Hua Ju Energy generated heat energy of 0.97 million steam tonnes and sold 0.02 million steam tonnes, which generated sales income of RMB5.599 million and the cost of sales of RMB3.243 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 consolidated balance sheet and the reasons thereof
| As at 30 September 2013 | As at 30 September 2013 | As at 31 December 2012 | As at 31 December 2012 | Increase/ decrease (%) |
|
|---|---|---|---|---|---|
| (RMB’000) | Percentage to total assets (%) |
(RMB’000) | Percentage to total assets (%) |
||
| Cash at bank and on hand | 8,783,755 | 7.33 | 16,094,404 | 13.33 | -45.42 |
| Accounts receivable | 1,638,169 | 1.37 | 926,403 | 0.77 | 76.83 |
| Prepayments | 3,147,187 | 2.63 | 692,043 | 0.57 | 354.77 |
| Other receivables | 806,925 | 0.67 | 3,595,462 | 2.98 | -77.56 |
| Construction inprogress | 32,326,732 | 26.99 | 17,261,615 | 14.30 | 87.28 |
| Short-term borrowings | 6,945,822 | 5.80 | 4,386,253 | 3.63 | 58.35 |
| Notespayable | 462,063 | 0.39 | 3,905,148 | 3.23 | -88.17 |
| Accountspayable | 2,062,267 | 1.72 | 3,004,847 | 2.49 | -31.37 |
| Taxespayable | 581,980 | 0.49 | 855,626 | 0.71 | -31.98 |
| Otherpayables | 7,013,659 | 5.86 | 3,205,528 | 2.65 | 118.80 |
| Non-current liabilities due within one year |
3,760,056 | 3.14 | 6,278,470 | 5.20 | -40.11 |
| Other non-current liabilities | 27,424 | 0.02 | 1,460,580 | 1.21 | -98.12 |
As at September 30, 2013, cash at bank and on hand of the Group was RMB8.7838 billion, representing a decrease of RMB7.3106 billion or 45.4% as compared with that of the beginning of 2013. This was mainly due to the fact that: (1) Yancoal Australia paid capital fund of RMB3.6215 billion to Gloucester’s former shareholders; (2) Ordos Neng Hua paid part of the third phase fee for mining rights of Zhuan Longwan coal mining zone by RMB2.0 billion; (3) cash dividends of RMB1.7706 billion for 2012 was paid.
As at September 30, 2013, accounts receivable of the Group was RMB1.6382 billion, representing an increase of RMB711.8 million or 76.8% as compared with that of the beginning of 2013. This was mainly due to the increase of the Company’s coal sales income receivable by RMB634.3 million.
14
As at September 30, 2013, prepayments of the Group was RMB3.1472 billion, representing an increase of RMB2.4551 billion or 354.8% as compared with that of the beginning of 2013. This was mainly due to the increase of prepayments for externally purchased coal by RMB2.0353 billion.
As at September 30, 2013, other receivables of the Group was RMB806.9 million, representing a decrease of RMB2.7885 billion or 77.6% as compared with that of the beginning of 2013. This was mainly due to the fact that financial information of Haosheng Company was incorporated into the consolidated financial statement and thus the payment for equity acquisition and additional capital injection paid in previous years of RMB2.9828 billion which had been included in other receivables were transferred into long-term investment.
As at September 30, 2013, construction in progress of the Group was RMB32.3267 billion, representing an increase of RMB15.0651 billion or 87.3% as compared with that of the beginning of 2013. This was mainly due to: (1) newly increase of Haosheng Company’s mining rights by RMB12.0897 billion; (2) construction in progress of Heze Neng Hua, Ordos Neng Hua and Haosheng Company increased RMB673.9 million, RMB1.2695 billion and RMB607.2 million, respectively.
As at September 30, 2013, short-term borrowings of the Group was RMB6.9458 billion, representing an increase of RMB2.5596 billion or 58.4% as compared with that of the beginning of 2013. This was mainly due to the fact that short-term borrowings of the Company and Yancoal International increased USD158 million and USD300 million, respectively.
As at September 30, 2013, notes payable of the Group was RMB462.1 million, representing a decrease of RMB3.4431 billion or 88.2% as compared with that of the beginning of 2013. This was mainly due to the payment of capital fund of RMB 3.6215 billion to Gloucester’s former shareholders by Yancoal Australia.
As at September 30, 2013, accounts payable of the Group was RMB2.0623 billion, representing a decrease of RMB942.6 million or 31.4% as compared with that of the beginning of 2013. This was mainly due to the fact that accounts payable of the Company, Yancoal Australia and Yancoal International decreased by RMB180 million, RMB396.9 million and RMB345.1 million, respectively.
As at September 30, 2013, taxes payable of the Group was RMB582 million, representing a decrease of RMB273.6 million or 32.0% as compared with that of the beginning of 2013. This was mainly due to the
15
decrease of income tax payable of RMB365.5 million.
As at September 30, 2013, other payables of the Group was RMB7.0137 billion, representing an increase of RMB3.8081 billion or 118.8% as compared with that of the beginning of 2013. This was mainly due to the fact that: (1) financial information of Haosheng Company was incorporated into the consolidated financial statement and thus the unpaid fee for equity acquisition of RMB3.1282 billion was listed in other payables; (2) fees payable to equipment supplier increased by RMB703.8 million.
As at September 30, 2013, non-current liabilities due within one year of the Group was RMB3.7601 billion, representing a decrease of RMB2.5184 billion or 40.1% as compared with that of the beginning of 2013. This was mainly due to the fact that: (1) the CVR issued for merger with Gloucester was transferred into non-current liabilities due within one year and the balance of the CVR as at the end of the Reporting Period was RMB1.4256 billion; (2) the Company paid RMB2.0 billion for financial lease; (3) Ordos Neng Hua paid part of the third phase fee for mining rights of Zhuan Longwan coal mining zone by RMB2.0 billion.
As at September 30, 2013, other non-current liabilities of the Group was RMB27.424 million, representing a decrease of RMB1.4332 billion or 98.1% as compared with that of the beginning of 2013. This was mainly due to the fact that the CVR issued for merger with Gloucester was transferred into non-current liabilities due within one year and the balance of the CVR at the beginning of 2013 was RMB1.4322 billion.
2. Significant movements of items in consolidated income statement and the reasons thereof
(RMB’000)
| (RMB’000) | ||||
|---|---|---|---|---|
| Items | The first three quarters of 2013 |
The first three quarters of 2012 |
Increase /decrease (%) |
Main reasons for change |
| Finance expenses | 3,168,943 | 323,489 |
879.61 |
The foreign exchange losses of the first three quarters in 2013 were RMB2.0304 billion and the foreign exchange gains of the corresponding period of last year were RMB615.6 million, which led to an increase of finance expenses by RMB2.6460 billion. |
| Impairment loss on assets |
2,268,740 | -686 |
— |
RMB2.0996 billion of impairment loss of intangible assets in Australia was accrued due to the decline of coal prices. |
16
| Non-operating income | 121,397 | 1,473,556 |
-91.76 |
The merger with Gloucester in 2012 brings income of RMB1.4211 billion which was due to the transaction cost lower than the fair value of the net assets acquired. |
|---|---|---|---|---|
| Income tax expense | -685,326 | -51,996 |
— |
Taxable income of the Company decreased compared to the corresponding period of last year. |
3. Significant movements of items in consolidated cash flow statement and the reasons thereof
(RMB’000)
| (RMB’000) | ||||
|---|---|---|---|---|
| Items | The first three quarters of 2013 |
The first three quarters of 2012 |
Increase /decrease (%) |
Main reasons for change |
| Net cash flow from operating activities |
541,409 |
6,274,331 |
-91.37 |
1. Cash received from sales of goods or rendering of services decreased by RMB4.4241 billion compared to the corresponding period of last year. 2. Cash paid for purchase of goods and receipt of services increased by RMB5.5694 billion compared to the corresponding period of last year. 3. Cash paid for taxes decreased by RMB1.9864 billion compared to the corresponding period of last year. 4. Cash paid for other operating activities decreased by RMB2.3457 billion compared to the corresponding period of last year. |
| Net cash flow from investing activities |
-6,049,924 | -959,295 |
— |
1. Cash received from recovery of investments decreased by RMB607.7 million compared to the corresponding period of last year. 2. Net cash inflow decreased by RMB4.1709 billion compared to the corresponding period of last year which was due to the change of restricted deposits. 3. Net cashoutflowincreased |
17
| by RMB745.7 million compared to the corresponding period of last year which was due to the increase of acquisition of assets and equity investment. |
||||
|---|---|---|---|---|
| Net cash flow from financing activities |
-153,887 | 428,581 |
-135.91 |
1. Cash received from borrowings increased by RMB3.7138 billion compared to the corresponding period of last year. 2. The amount of cash inflow from bond issues was RMB11.2910 billion in the corresponding period of last year and there was no such business in the first three quarters of 2013. 3. Cash paid for borrowings and debts decreased by RMB9.0628 billion compared to the corresponding period of last year. 4. Yancoal Australia paid capital fund of RMB3.6215 billion to former shareholders of Gloucester. 5. Cash paid for distribution of dividends and interests decreased by RMB1.4370 billion compared to the corresponding period of last year. |
| Net increase in cash and cash equivalents |
-6,087,233 | 5,864,040 |
-203.81 |
— |
2.3 Progress and impact of significant events and analysis of resolution
2.3.1 Proposal on shares exchange transaction with minority shareholders of Yancoal Australia
The Company sent a written proposal to Yancoal Australia’s independent board committee on 8 July 2013 outlining that the Company would acquire the remaining 22% of Yancoal Australia’s issued shares from other public shareholders who will receive Yanzhou CHESS Depositary Interests (the “CDIs”) as considerations. The shares underlying such CDIs will be the H shares of the Company and those CDIs will be traded on the Australian Securities Exchange (" ASX ") (the “ Shares Exchange Transaction ”). After the Share Exchange Transaction, Yancoal Australia will be delisted from ASX and become a wholly-owned subsidiary of the
18
Company.
As at the date of this Report, the Company and Yancoal Australia’s independent board committee have been undertaking due diligence and value assessment and the details of the Shares Exchange Transaction are subject to further negotiation. The Shares Exchange Transaction is also subject to approval procedures from both domestic and overseas regulatory authorities.
For details, please refer to the announcement of the Company dated 8 July 2013 in relation to the Shares Exchange Transaction. The abovementioned announcement was also posted on the websites of the Shanghai Stock Exchange, the Hong Kong Stock Exchange, the Company’s website and/or China Securities Journal and Shanghai Securities News.
2.3.2 Change of members of the fifth session of the Board
As considered and approved at the first extraordinary general meeting of 2013 and the seventeenth meeting of the fifth session of the Board both held on September 9, 2013, Mr. Li Xiyong was elected as a director and chairman of the fifth session of the Board and Mr. Zhang Xinwen was elected as a director and vice chairman of the fifth session of the Board.
For details of change of directors, please refer to the announcement of the Company dated 22 July, 2013, Announcement in Relation to the Resolutions Passed at the 2013 First Extraordinary General Meeting and Announcement in Relation to the Resolutions Passed at the Seventeenth Meeting of the Fifth Session of the Board both dated 9 September, 2013. The abovementioned announcements were also posted on the websites of the Shanghai Stock Exchange, the Hong Kong Stock Exchange, the Company’s website and/or China Securities Journal and Shanghai Securities News.
2.3.3 Improvement of special committees of the Board
As considered and approved at the seventeenth meeting of the fifth session of the Board held on September 9, 2013, Mr. Li Xiyong was elected as a member of the Nomination Committee of the fifth session of the Board. Mr. Li Xiyong and Mr. Zhang Xinwen were elected as members of the Strategy and Development Committee of the fifth session of the Board, and Mr. Li Xiyong was also elected to serve as chairman of the Strategy and Development Committee.
2.3.4 Establishment of Coal Preparation Management Center
As considered and approved at the eighteenth meeting of the fifth session of the Board held on October 25, 2013, Coal Preparation Management Center of Yanzhou Coal Mining Company Limited was established, which is responsible for centralized management of coal preparation and process business of the Company.
19
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 to those of the corresponding period last year.
It is expected that net profit attributable to shareholders of the Company in 2013 will decrease 90% as compared with that of the corresponding period of 2012. Net profit attributable to shareholders of the Company in 2012 was RMB5.5158 billion, which was disclosed in the 2012 annual report of the Company.
§3 Directors
As at the date of this Report, the directors of the Company are Mr. Li Xiyong, Mr. Zhang Xinwen, Mr. Zhang Yingmin, Mr. Shi Xuerang, Mr. Wu Yuxiang, Mr. Zhang Baocai and Mr. Dong Yunqing, and the independent non-executive directors of the Company are Mr. Wang Xianzheng, Mr. Cheng Faguang, Mr.Wang Xiaojun and Mr. Xue Youzhi.
Yanzhou Coal Mining Company Limited Li Xiyong
Chairman of the Board
Zoucheng, the PRC 25 October 2013
20
Appendices:
Consolidated Balance Sheet
30 September 2013
Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB’000
| ITEMS | As at 30 September 2013 | As at 31 December 2012 |
| CURRENT ASSETS: | ||
| Cash at bank and on hand | 8,783,755 | 16,094,404 |
| Bills receivable | 5,369,614 | 6,533,200 |
| Accounts receivable | 1,638,169 | 926,403 |
| Prepayments | 3,147,187 | 692,043 |
| Interest receivable | 32,079 | 21,408 |
| Dividends receivable | ||
| Other receivables | 806,925 | 3,595,462 |
| Purchase of resold financial assets | ||
| Inventories | 1,589,559 | 1,565,531 |
| Non-current assets due within oneyear | ||
| Other current assets | 3,597,768 | 3,168,933 |
| TOTAL CURRENT ASSETS | 24,965,056 | 32,597,384 |
| NON-CURRENT ASSETS: | ||
| Offeringloan and advance | ||
| Available-for-sale financial assets | 169,437 | 167,893 |
| Held-to-maturityinvestments | ||
| Long-term accounts receivable | 1,910,134 | 1,989,012 |
| Long-term equityinvestments | 3,383,465 | 3,662,086 |
| Real estate investment | ||
| Fixed assets | 22,339,488 | 24,678,477 |
| Construction inprogress | 32,326,732 | 17,261,615 |
| Construction materials | 47,777 | 75,492 |
| Disposal of fixed assets | ||
| Productive biological assets | ||
| Oilgas assets | ||
| Intangible assets | 25,043,899 | 31,036,002 |
| Development expenditure | ||
| Goodwill | 1,248,348 | 1,333,114 |
| Long-term deferred expenses | 138,175 | 45,155 |
| Deferred tax assets | 7,037,799 | 6,545,483 |
| Other non-current assets | 1,167,098 | 1,359,123 |
| TOTAL NON-CURRENT ASSETS | 94,812,352 | 88,153,452 |
| TOTAL ASSETS | 119,777,408 | 120,750,836 |
The financial statements from Page 21 to Page 31 are signed by the following responsible officers: Legal Representative of the Company: Li Xiyong Chief Financial Officer: Wu Yuxiang
Head of Accounting Department: Zhao Qingchun
21
Consolidated Balance Sheet ( Continued )
30 September 2013
| Consolidated Balance Sheet(Continued) 30 September 2013 |
Consolidated Balance Sheet(Continued) 30 September 2013 |
|
|---|---|---|
| Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 | |
| ITEMS | As at 30 September 2013 | As at 31 December 2012 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 6,945,822 | 4,386,253 |
| Tradable financial liabilities | ||
| Billspayable | 462,063 | 3,905,148 |
| Accountspayable | 2,062,267 | 3,004,847 |
| Advances from customers | 1,076,236 | 1,368,734 |
| Salaries and wagespayable | 1,250,947 | 1,087,750 |
| Taxespayable | 581,980 | 855,626 |
| Interestpayable | 496,123 | 458,190 |
| Dividendpayable | 91 | 91 |
| Otherpayables | 7,013,659 | 3,205,528 |
| Non-current liabilities due within oneyear | 3,760,056 | 6,278,470 |
| Other current liabilities | 4,405,008 | 3,744,702 |
| TOTAL CURRENT LIABILITIES | 28,054,252 | 28,295,339 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 26,141,708 | 21,843,506 |
| Bondspayable | 11,105,884 | 11,237,835 |
| Long-termpayables | 1,473,526 | 1,835,647 |
| Special accountspayable | ||
| Accrued liabilities | 798,771 | 892,109 |
| Deferred tax liabilities | 8,573,429 | 7,567,464 |
| Other non-current liabilities | 27,424 | 1,460,580 |
| TOTAL NON-CURRENT LIABILITIES |
48,120,742 | 44,837,141 |
| TOTAL LIABILITIES | 76,174,994 | 73,132,480 |
| SHAREHOLDERS’ EQUITY: | ||
| Share capital | 4,918,400 | 4,918,400 |
| Capital reserves | 3,038,253 | 3,442,909 |
| Less: treasurystock | ||
| Special reserves | 3,219,669 | 3,074,316 |
| Surplus reserves | 4,983,461 | 4,983,461 |
| Provision forgeneral risk | ||
| Undistributedprofits | 25,667,681 | 28,026,951 |
| Translation reserve | -2,144,785 | -79,107 |
| Equity attributable to Shareholders |
39,682,679 | 44,366,930 |
| Minorityinterest | 3,919,735 | 3,251,426 |
| TOTAL SHAREHOLDERS' EQUITY | 43,602,414 | 47,618,356 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
119,777,408 | 120,750,836 |
22
| Balance Sheet of the Parent Company 30 September 2013 Prepared by: Yanzhou Coal Mining Company Limited |
Balance Sheet of the Parent Company 30 September 2013 Prepared by: Yanzhou Coal Mining Company Limited |
Unit: RMB’000 |
|---|---|---|
| ITEMS | As at 30 September 2013 | As at 31 December 2012 |
| CURRENT ASSETS: | ||
| Cash at bank and on hand | 5,469,862 | 12,499,217 |
| Tradable financial assets | ||
| Bills receivable | 5,389,236 | 6,417,996 |
| Accounts receivable | 740,516 | 124,553 |
| Prepayments | 1,967,554 | 41,942 |
| Interests receivable | 814,737 | 444,193 |
| Dividends receivable | 100 | 100 |
| Other receivables | 9,072,644 | 10,443,434 |
| Inventories | 364,911 | 385,505 |
| Non-current assets due within one year | ||
| Other current assets | 3,050,869 | 2,490,531 |
| TOTAL CURRENT ASSETS | 26,870,429 | 32,847,471 |
| NON-CURRENT ASSETS: | ||
| Available-for-sale financial assets | 169,223 | 167,571 |
| Hold-to-maturity investment | 13,481,000 | 9,533,000 |
| Long-term accounts receivable | ||
| Long-term equity investments | 22,401,654 | 15,031,555 |
| Investment real estate | ||
| Fixed assets | 6,270,309 | 6,999,111 |
| Construction in progress | 965,194 | 117,753 |
| Construction Materials | 1,828 | 1,259 |
| Disposal of fixed assets | ||
| Productive biological assets | ||
| Oil gas assets | ||
| Intangible assets | 2,419,462 | 2,562,229 |
| Development expenditure | ||
| Goodwill | ||
| Long-term deferred expenses | 54 | 59 |
| Deferred tax assets | 1,911,499 | 1,782,229 |
| Other non-current assets | 117,926 | 117,926 |
| TOTAL NON-CURRENT ASSETS | 47,738,149 | 36,312,692 |
| TOTAL ASSETS | 74,608,578 | 69,160,163 |
23
Balance Sheet of the Parent Company ( Continued )
30 September 2013
| Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 | |
|---|---|---|
| ITEMS | As at 30 September 2013 |
As at 31 December 2012 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 3,853,185 | 3,110,432 |
| Tradable financial liabilities | 59,060 | 114,421 |
| Bills payable | 116,722 | 68,537 |
| Accounts payable | 817,416 | 997,432 |
| Advances from customers | 759,201 | 1,207,127 |
| Salaries and wages payable | 673,216 | 527,241 |
| Taxes payable | 733,627 | 1,214,552 |
| Interest payable | 176,180 | 138,144 |
| Dividends payable | - | |
| Other payables | 6,516,320 | 3,416,922 |
| Non-current liabilities due within one year | 2,972,051 | 3,012,507 |
| Other current liabilities | 3,857,622 | 3,405,778 |
| TOTAL CURRENT LIABILITIES | 20,534,600 | 17,213,093 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 6,142,868 | 3,777,667 |
| Bonds payable | 4,957,500 | 4,953,000 |
| Long-term payable | 1,188,854 | 1,585,139 |
| Special accounts payable | - | |
| Accrued liabilities | - | |
| Deferred tax liabilities | 208,338 | 22,133 |
| Other non-current liabilities | 19,944 | 1,452,940 |
| TOTAL NON-CURRENT LIABILITIES | 12,517,504 | 11,790,879 |
| TOTAL LIABILITIES | 33,052,104 | 29,003,972 |
| SHAREHOLDERS' EQUITY: | ||
| Share capital | 4,918,400 | 4,918,400 |
| Capital reserves | 3,828,572 | 3,827,333 |
| Less: treasury stock | ||
| Special reserves | 2,742,835 | 2,739,038 |
| Surplus reserves | 4,938,351 | 4,938,351 |
| Provision for general risk | ||
| Undistributed profits | 25,128,316 | 23,733,069 |
| TOTAL SHAREHOLDERS' EQUITY | 41,556,474 | 40,156,191 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
74,608,578 | 69,160,163 |
24
Consolidated Income Statement
The first three Quarters of 2013
| Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 | ||
|---|---|---|---|---|
| Items | The first three Quarters of 2013 |
The first three Quarters of 2012 |
The third Quarter of 2013 |
The third Quarter of 2012 |
| 1、TOTAL OPERATING INCOME | 41,455,306 | 42,111,204 | 15,267,280 | 12,902,994 |
| Including: operatingincome | 41,455,306 | 42,111,204 | 15,267,280 | 12,902,994 |
| Interest income | ||||
| Premier income | ||||
| Income from service charges and commissions |
||||
| 2、TOTAL OPERATING COST | 43,448,381 | 38,907,313 | 12,795,807 | 13,128,922 |
| Including: Operatingcost | 32,456,144 | 32,421,987 | 11,879,740 | 11,123,033 |
| Interest expenses | ||||
| Service charges and commission expenditure |
||||
| Cash surrender value | ||||
| Net amount of compensation payout |
||||
| Net amount of provisions for insurance contract guarantee fund |
||||
| Insurance policy dividend expense |
||||
| Reinsurance expenses | ||||
| Operating taxes and surcharges |
416,418 | 462,510 | 136,114 | 109,682 |
| Sellingexpenses | 2,139,592 | 1,823,043 | 618,799 | 704,267 |
| General and administrative expenses |
2,998,544 | 3,876,970 | 864,271 | 1,244,738 |
| Financial expenses | 3,168,943 | 323,489 | -729,705 | -52,488 |
| Impairment loss of assets | 2,268,740 | -686 | 26,588 | -310 |
| Add: Gain on fair value change (The loss is listed beginning with“-“) |
-281,229 | -88,014 | -64,388 | -88,014 |
| Investment income(The loss is listed beginning with “-“) |
-50,400 | 120,196 | 9,614 | 51,195 |
| Including: Investment income of associates and joint ventures |
-55,064 | 116,493 | 9,614 | 51,195 |
| Profit on exchange (The loss is listed beginning with“-“) |
||||
| 3、Operating profit (The loss is listed beginning with“-“) |
-2,324,704 | 3,236,073 | 2,416,699 | -262,747 |
| Add:Non-operatingincome | 121,397 | 1,473,556 | 92,136 | 53,082 |
| Less: Non-operatingexpenditures | 24,125 | 45,234 | 4,603 | 35,303 |
| Including: Losses on disposal of non-current assets |
13,160 | 1,124 | 2,254 | 799 |
| 4、Total profit (The total loss is listed beginning with“-“) |
-2,227,432 | 4,664,395 | 2,504,232 | -244,968 |
| Less: Income tax | -685,326 | -51,996 | 621,894 | -73,258 |
| 5、Net profit(The net loss is listed beginning with“-“) |
-1,542,106 | 4,716,391 | 1,882,338 | -171,710 |
| Net profit attributable to Shareholders |
-588,646 | 4,741,629 | 1,808,268 | -131,847 |
| Minorityinterest | -953,460 | -25,238 | 74,070 | -39,863 |
25
| 6、Earnings per share | ||||
|---|---|---|---|---|
| (1)Earningsper share,basic | -0.1197 | 0.9641 | 0.3677 | -0.0268 |
| (2)Earningsper share,diluted | -0.1197 | 0.9641 | 0.3677 | -0.0268 |
| 7、Other comprehensive income | -2,641,512 | 409,974 | -460,271 | 843,010 |
| 8、Total comprehensive income | -4,183,618 | 5,126,365 | 1,422,067 | 671,300 |
| Comprehensive gains attributable to Shareholders |
-2,789,797 | 5,136,863 | 1,459,056 | 696,423 |
| Comprehensive gains and losses of minority interest |
-1,393,821 | -10,498 | -36,989 | -25,123 |
26
Income Statement Of the Parent Company
The first three Quarters of 2013
| Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 |
||
|---|---|---|---|---|
| Items | The first three Quarters of 2013 |
The first three Quarters of 2012 |
The third Quarter of 2013 |
The third Quarter of 2012 |
| 1、TOTAL OPERATING INCOME | 28,830,025 | 30,656,414 | 10,572,977 | 9,259,241 |
| Less: Operating cost | 22,153,492 | 23,526,397 | 7,921,897 | 7,695,699 |
| Operating taxes and surcharges | 344,767 | 378,304 | 107,540 | 90,577 |
| Selling expense | 183,960 | 262,517 | 62,375 | 85,559 |
| General and administrative expense |
2,075,931 | 2,613,024 | 538,975 | 888,354 |
| Financial expenses | 499,106 | 484,560 | 266,182 | 226,944 |
| Impairment loss of assets | 20,752 | - | ||
| Add: Gain from the fair value changes (The loss is listed beginning with “-“) |
-119,703 | -53,570 | -42,761 | -65,936 |
| Investment income(The loss is listed beginning with “-“) |
740,938 | 542,794 | 294,212 | 172,432 |
| Including: Investment income of associates andjointventures |
-113,626 | |||
| 2、Operating profit (The loss is listed beginning with“-“) |
4,173,252 | 3,880,836 | 1,927,459 | 378,604 |
| Add:Non-operating income | 15,118 | 10,977 | 2,711 | 5,356 |
| Less: Non-operating expense | 5,581 | 9,227 | 161 | 8,221 |
| Including: Loss on disposal of non-current assets |
3,010 | 53 | 34 | - |
| 3、Total profit (The total loss is listed beginning with“-“) |
4,182,789 | 3,882,586 | 1,930,009 | 375,739 |
| Less: Income tax | 1,016,918 | 1,074,433 | 441,727 | 588,692 |
| 4、Net profit (The net loss is listed beginning with“-“) |
3,165,871 | 2,808,153 | 1,488,282 | -212,953 |
| 5、Earnings per share | ||||
| (1)Earnings per share, basic | 0.6437 | 0.5709 | 0.3026 | -0.0433 |
| (2)Earnings per share, diluted | 0.6437 | 0.5709 | 0.3026 | -0.0433 |
| 6、Other comprehensive income | 1,239 | -16,510 | 19,046 | -17,685 |
| 7、Total comprehensive income | 3,167,110 | 2,791,643 | 1,507,328 | -230,638 |
27
Consolidated Cash Flow Statement
The first three Quarters of 2013
| Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 |
||
|---|---|---|---|---|
| Items | The first three Quarters of 2013 |
The first three Quarters of 2012 |
The third Quarter of 2013 |
The third Quarter of 2012 |
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||||
| Cash received from sales of goods or rendering of services |
45,496,119 | 49,920,191 | 14,526,838 | 13,632,321 |
| Net increase in customer’s deposits and financial institution deposits |
||||
| Net increase in borrowings from central bank |
||||
| Net increase in borrowings from other financial institutions |
||||
| Cash received from former-insurance premiums |
||||
| Net cash received from reinsurance business |
||||
| Net increase of insured savings and investment |
||||
| Net increase from disposal of transactional financial assets |
||||
| Cash received from interests, service charge and commission |
||||
| Net increase in borrowings from other companies |
||||
| Net amount from repurchasing businesses |
||||
| Tax refunding | 624,890 | 504,563 | 265,821 | 249,394 |
| Other cash received relating to operating activities |
564,696 | 1,322,945 | 203,605 | 193,336 |
| Sub-total of cash inflows | 46,685,705 | 51,747,699 | 14,996,264 | 14,075,051 |
| Cash paid for goods and services purchased |
31,527,451 | 25,958,100 | 11,380,834 | 8,838,930 |
| Net increase in loans and advance from customers |
||||
| Net increase in deposits in central bank and other financial institutions |
||||
| Cash paid for former insurance contracts claims |
||||
| Cash paid for interests, service charge and commissions |
||||
| Cash paid for insurance policy dividends | ||||
| Cash paid to employees and on behalf of employees |
7,286,732 | 7,853,001 | 2,265,670 | 2,784,398 |
| Taxes payments | 5,110,222 | 7,096,671 | 1,275,977 | 1,432,513 |
| Other cash paid relating to operating activities |
2,219,891 | 4,565,596 | 342,386 | 2,465,970 |
| Sub-total of cash outflows | 46,144,296 | 45,473,368 | 15,264,867 | 15,521,811 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
541,409 | 6,274,331 | -268,603 | -1,446,760 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: |
28
| Cash received from recovery of investments |
- | 607,662 | - | 210,468 |
|---|---|---|---|---|
| Cash received from return of investments income |
117,709 | 20,590 | 43,519 | - |
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets |
7,111 | 7,437 | 3,009 | 3,529 |
| Net cash received from disposal of subsidiaries and other business units |
- | |||
| Other cash received relating to investing activities |
1,505,605 | 6,045,375 | 508,541 | 386,643 |
| Sub-total of cash inflows | 1,630,425 | 6,681,064 | 555,069 | 600,640 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
5,968,479 | 3,971,343 | 1,453,078 | 2,394,940 |
| Cash paid for investments | - | 1,198,841 | - | 635,356 |
| Net increase of pledge loans | ||||
| Net cash paid for the acquisition of subsidiaries and other business units |
1,432,089 | 1,484,718 | 630,000 | 331,460 |
| Other cash paid relating to investing activities |
279,781 | 985,457 | 58,032 | 39,021 |
| Sub-total of cash outflows | 7,680,349 | 7,640,359 | 2,141,110 | 3,400,777 |
| NET CASH FLOW FROM INVESTING ACTIVITIES |
-6,049,924 | -959,295 | -1,586,041 | -2,800,137 |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||||
| Cash received from investors | ||||
| Including: cash received from minority shareholders of subsidiaries |
||||
| Cash received from borrowings | 12,472,502 | 8,758,699 | 5,133,783 | 1,817,838 |
| Cash received from bonds | 11,291,000 | 4,978,100 | ||
| Other cash received relating to financial activities |
||||
| Sub–total of cash inflows | 12,472,502 | 20,049,699 | 5,133,783 | 6,795,938 |
| Repayments of borrowings and debts | 6,527,935 | 15,590,693 | 3,174,528 | 4,087,693 |
| Cash paid for distribution of dividends or profits, or cash paid for interest expenses |
2,476,967 | 3,914,003 | 1,385,921 | 3,084,167 |
| Including: cash paid for distribution of dividends or profits by subsidiaries to minority shareholders |
60,276 | 60,276 | ||
| Capital return of minority shareholders- cashpaid toformershareholders ofGloucester |
3,621,487 | - | ||
| Other cash paid relating to financing activities |
116,422 | 61,624 | ||
| Sub-total of cash outflows | 12,626,389 | 19,621,118 | 4,560,449 | 7,233,484 |
| NET CASH FLOW FROM FINANCING ACTIVITIES |
-153,887 | 428,581 | 573,334 | -437,546 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-424,831 | 120,423 | -308,196 | 128,450 |
| 5、NET INCREASE (DECREASE) ON CASH AND CASH EQUIVALENTS |
-6,087,233 | 5,864,040 | -1,589,506 | -4,555,993 |
| Add: Cash and cash equivalents, opening | 12,799,757 | 8,154,224 | 8,302,030 | 18,574,257 |
| 6、Cash and cash equivalents, closing | 6,712,524 | 14,018,264 | 6,712,524 | 14,018,264 |
29
Cash Flow Statement of the Parent Company
The first three Quarters of 2013
| Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 |
||
|---|---|---|---|---|
| Items | The first three Quarters of 2013 |
The first three Quarters of 2012 |
The third Quarter of 2013 |
The third Quarter of 2012 |
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||||
| Cash received from sales of goods andrendering ofservices |
33,434,217 | 38,622,286 | 10,374,953 | 10,257,753 |
| Tax refunding | ||||
| Other cash received relating to operating activities |
388,890 | 557,119 | 55,710 | 102,027 |
| Sub-total of cash inflows | 33,823,107 | 39,179,405 | 10,430,663 | 10,359,780 |
| Cash paid for goods and services | 21,901,934 | 22,081,507 | 7,669,905 | 6,940,514 |
| Cash paid to and on behalf of employees |
4,942,145 | 5,488,066 | 1,479,199 | 1,993,566 |
| Taxes payments | 4,203,475 | 5,663,888 | 966,015 | 1,119,723 |
| Other cash paid relating to operating activities |
1,879,321 | 2,186,752 | 255,247 | 614,126 |
| Sub-total of cash outflows | 32,926,875 | 35,420,213 | 10,370,366 | 10,667,929 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
896,232 | 3,759,192 | 60,297 | -308,149 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: |
||||
| Cash received from recovery of investments |
214,000 | 580,194 | 18,000 | |
| Cash received from return of investments |
335,839 | 161,845 | 98,706 | 46,745 |
| Net cash received from disposal of fixed assets, intangible assets and other long- term assets |
3,401 | 1,747 | 2,457 | 279 |
| Net cash amount received from the disposal of subsidiaries and other business units |
||||
| Other cash received relating to investing activities |
3,254,154 | 6,219,902 | 2,257,090 | |
| Sub-total of cash inflows | 3,807,394 | 6,963,688 | 2,358,253 | 65,024 |
| Cash paid to acquire fixed assets, intangible assets and other long-termassets |
1,281,025 | 1,006,234 | 849,774 | 749,020 |
| Cash paid for investments | 1,198,841 | 635,356 | ||
| Net cash paid for the acquisition of subsidiaries and other business units |
1,025,516 | 817,030 | - | - |
| Other cash paid relating to investing activities |
7,910,241 | 2,027,301 | 630,000 | 1,527,301 |
| Sub-total of cash outflows | 10,216,782 | 5,049,406 | 1,479,774 | 2,911,677 |
| NET CASH FLOW FROM INVESTING ACTIVITIES |
-6,409,388 | 1,914,282 | 878,479 | -2,846,653 |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||||
| Cash received from investors | ||||
| Cash receivedfromborrowings | 7,485,693 | 8,010,432 | 2,017,601 | 1,810,432 |
| Cash received from bonds | 4,950,000 | 4,950,000 | ||
| Cash receivedrelating to other | 163,182 | 247,431 | 4,929 |
30
| financing activities | ||||
|---|---|---|---|---|
| Sub–total of cash inflows | 7,648,875 | 13,207,863 | 2,017,601 | 6,765,361 |
| Repayments of borrowings | 5,825,524 | 12,596,157 | 2,972,813 | 1,104,157 |
| Cash paid for distribution of dividends or profits, or cash paid for interest expenses |
1,817,208 | 3,440,680 | 1,397,595 | 2,945,409 |
| Other cash payment relating to financing activities |
155,611 | - | 155,611 | - |
| Sub-total of cash outflows | 7,798,343 | 16,036,837 | 4,526,019 | 4,049,566 |
| NET CASH FLOW FROM FINANCING ACTIVITIES |
-149,468 | -2,828,974 | -2,508,418 | 2,715,795 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-32,746 | -8,819 | -15,061 | -8,819 |
| 5、NET INCREASE (DECREASE) ON CASH AND CASH EQUIVALENTS |
-5,695,370 | 2,835,681 | -1,584,703 | -447,826 |
| Add: Cash and cash equivalents, opening |
9,388,641 | 6,014,806 | 5,277,974 | 9,298,313 |
| 6、Cash and cash equivalents, closing | 3,693,271 | 8,850,487 | 3,693,271 | 8,850,487 |
31