AI assistant
CStone Pharmaceuticals — Interim / Quarterly Report 2013
Apr 25, 2013
50715_rns_2013-04-25_e65b1bb4-4150-4287-8d12-fd3bbb091fb4.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 with limited liability) (Stock Code: 1171)
REPORT FOR THE FIRST 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 “ Directors ”), the supervisors, and the senior management of Yanzhou Coal Mining Company Limited (“ Yanzhou Coal ”, “ the Company ” or “ 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 2013 of the Company (the “ Report ”) was considered and approved by the thirteenth meeting of the fifth session of the Board and all the eleven Directors attended the meeting.
The financial statements in the Report have not been audited.
“Reporting Period” means the period from 1 January to 31 March 2013.
The "Group" means the Company and its subsidiaries.
Mr. Li Weimin, Chairman of the Board, Mr. Wu Yuxiang, Chief Financial Officer, and Mr. Zhao Qingchun, deputy Chief Financial Officer and head of the Finance Department, hereby warrant the authenticity and completeness of the financial statements in the Report.
Summary of the unaudited results of the Group for the first quarter ended 31 March 2013 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 2013, the operating income of the Group was RMB10.7714 billion, representing a decrease of RMB3.8838 billion or 26.5% as compared to the corresponding period of last year. Net profit attributable to the Shareholders was RMB480.6 million, representing a decrease of RMB1.6543 billion or 77.5% as compared to the corresponding period of last 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 the Group
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 last year(%) |
|
|---|---|---|---|
| Total assets (RMB) | 127,904,305,811 | 121,301,587,097 |
5.44 |
| Shareholders’ equity excluding the equity of minority shareholders (RMB) |
45,334,850,112 | 44,663,252,220 | 1.50 |
| Net assets per share attributable to the Shareholders of the Company (RMB) |
9.22 | 9.08 |
1.54 |
| 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 lastyear(%) |
||
| Net cash flows from operatingactivities (RMB) |
-1,993,219,171 | -145.65 | |
| Net cash flows per share from operating activities (RMB) |
-0.41 | -146.07 | |
| 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 lastyear(%) |
|
| Net profit attributable to the Shareholders of the Company (RMB) |
480,623,046 | 480,623,046 | -77.49 |
| Basic earnings per share (RMB) |
0.098 | 0.098 | -77.49 |
| Basic earnings per share after deducting extraordinary profits and losses(RMB) |
0.094 | 0.094 | -78.85 |
| Weighted average return on | 1.07 | 1.07 | Decrease in 3.78 |
3
| net assets(%) | percentagepoint | ||
|---|---|---|---|
| Weighted average return on net assets after deducting extraordinary profits and losses(%) |
1.03 | 1.03 | Decrease in 3.93 percentage point |
| Extraordinary profits and losses items |
Amount from the beginning of the year to the end of the Reporting Period(RMB) |
|---|---|
| Net Gains on disposal of non-current assets |
-1,341,842 |
| Governmentgrant | 7,645,658 |
| Change in fair value of CVR | 17,177,974 |
| Other non-operating income and expenses excluding the above items |
1,288,329 |
| Subtotal | 24,770,119 |
| Less: Effect of income tax | 5,738,572 |
| Total amount of extraordinary profits and losses |
19,031,547 |
| Including: amount attributable to the Shareholders of the Company |
19,316,751 |
Note:
-
In May 2012, the Company acquired the entire assets of Beisu coal mine and Yangcun coal mine owned by Yankuang Group Company Limited. Pursuant to the provisions of Chinese Accounting Standards, the acquisition constituted a merger of entities under common control. Therefore, according to relevant requirements, the Company made retroactive adjustment on relevant items in financial statements of the Report.
-
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 Co., Ltd.
The impact of exchange gains or losses on net profit attributable to the Shareholders:
Unit: RMB ’000
| The first quarter of 2013 |
The first quarter of 2012 |
Increase/decrease (%) |
|---|---|---|
| 175,467 | 461,091 | -61.95 |
| 122,695 | 322,767 | -61.99 |
4
profit
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
==> picture [461 x 618] intentionally omitted <==
----- Start of picture text -----
Total number of Shareholders at the end of the 107,016
Reporting Period
Top 10 Shareholders holding tradable shares of the Company which are not subject to
trading moratorium
Number of tradable Classes of
shares not subject shares held (A
to trading shares, B
Full Name of Shareholders moratorium at the shares , H
end of the shares or
Reporting Period others)
(shares)
HKSCC Nominees Limited 香港中央结算(代理人)有限 1,951,856,345 H shares
公司
ICBC-Shanghai Stock 50 Transactional Open-end Index
Securities Investment Fund 中国工商银行-上证 50 交易 4,133,329 A shares
型开放式指数证券投资基金
BOC-Jiashi CSI300 Transactional Open-end Index Securities
Investment Fund 中国银行股份有限公司-嘉实沪深 300 3,952,097 A shares
交易型开放式指数证券投资基金
Southern Dongying Asset Management Co., Ltd – China
Southern Fushi A50ETF 南方东英资产管理有限公司-南 2,884,644 A shares
方富时中国 A50ETF
Shandong International Trust Co., Ltd. 山东省国际信托有 2,410,000 A shares
限公司
ICBC-China CSI300 Transactional Open-end Index
Securities Investment Fund 中国工商银行股份有限公司- 2,165,000 A shares
华夏沪深 300 交易型开放式指数证券投资基金
UBS AG 1,954,627 A shares
ICBC-Huataiborui CSI300 Transactional Open-end Index
Securities Investment Fund 中国工商银行股份有限公司- 1,727,246 A shares
华泰柏瑞沪深 300 交易型开放式指数证券投资基金
E Fund Assets Administration (Hong Kong) Co., Ltd.-E
Fund CSI 100 A-Share Index ETF 易方达资产管理 ( 香港 ) 有 1,672,011 A shares
限公司-易方达 CSI100A 股指数 ETF
New China Life Insurance Co., Ltd.-universal insurance-
018L-WN001-Shanghai 新华人寿保险股份有限公司-万 1,641,303 A shares
-
能-得意理财- 018L WN001 沪
----- End of picture text -----
5
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 H share substantial shareholders of
the Company as at 31 March 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 |
|---|---|---|---|---|---|---|
| Templeton Asset Management Ltd. |
H shares | Investment manager |
254,108,032 | Long position |
12.98% | 5.12% |
| JPMorgan Chase & Co. | H shares | Beneficial owner |
39,271,573 | Long position |
2.01% | 0.80% |
| 30,421,943 | Short position |
1.55% | 0.62% | |||
| Investment manager |
575,468 | Long position |
0.03% | 0.01% | ||
| Custodian corporation/ Approved lendingagent |
156,226,701 | Long position |
7.98% | 3.18% | ||
| Deutsche Bank Aktiengesellschaft |
H shares | Beneficial owner |
76,787,233 | Long position |
3.93% | 1.56% |
| 59,487,875 | Short position |
3.04% | 1.21% | |||
| Interest of controlled corporations |
1,079,830 | Long position |
0.06% | 0.02% | ||
| Person having a security interest in shares |
44,962,105 | Long position |
2.30% | 0.91% | ||
| 37,476,833 | Short position |
1.92% | 0.76% | |||
| Custodian corporation/ Approved lendingagent |
5,660,000 | Long position |
0.29% | 0.12% | ||
| 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 |
98,027,637 | Long position |
5.00% | 1.99% |
6
| corporations | 49,860,751 | Short position |
2.54% | 1.01% | ||
|---|---|---|---|---|---|---|
Note: Information disclosed hereby is based on information available on the website of Hong Kong Stock Exchange at www.hkex.com.hk.
§2 Significant Matters
2.1 General Operating Performance of the Group
2.1.1 Major Operating Data
| Items | First quarter | First quarter | Increase/decrease (%) |
|---|---|---|---|
| 2013 | 2012 | ||
| 1. Coal business(kilotonne) | |||
| Raw coal production | 16,741 | 16,214 | 3.25 |
| Saleable coal production |
14,909 | 15,233 | -2.13 |
| Sales volume of saleable coal |
17,529 | 21,387 | -18.04 |
| 2. Railway transportation business(kilotonne) | |||
| Transportation volume | 4,315 | 4,524 | -4.62 |
| 3. Coal chemicals business(kilotonne) | |||
| Methanol production | 171 | 172 | -0.58 |
| Sales volume | 155 | 170 | -8.82 |
| 4. Electrical power business(10,000kWh) | |||
| Power generation | 33,015 | 31,933 | 3.39 |
| Electricity sold | 22,498 | 21,254 | 5.85 |
| 5. Heat business(10,000 steam tonnes) | |||
| Heat generation | 81 | 82 | -1.22 |
| Heat sold | 2 | 16 | -87.50 |
2.1.2 Operating Performance of the Principal Businesses of the Group - by Segment
1. Coal business
- (1) Coal Production and Sales
7
For the first quarter of 2013, the raw coal production of the Group was 16.74 million tonnes, representing an increase of 0.53 million tonnes or 3.3% as compared with the corresponding period of last year. The output of saleable coal was 14.91 million tonnes, representing a decrease of 0.32 million tonnes or 2.1% as compared with the corresponding period of last year. Saleable coal sales volume was 17.53 million tonnes, representing a decrease of 3.86 million tonnes or 18.0% as compared with the corresponding period of last year, among which, 0.31 million tonnes were sold in the internal market, 17.22 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 2013:
| first quarter of 2013: | |||
|---|---|---|---|
| Unit: kilotonne | |||
| Items | The first quarter | Increase/decrease (%) |
|
| 2013 | 2012 | ||
| Ⅰ. Raw coal production | 16,741 | 16,214 | 3.25 |
| 1. The Company | 8,408 | 8,425 | -0.20 |
| 2. Shanxi Neng Hua ① |
316 | 331 | -4.53 |
| 3. Heze Neng Hua ② |
691 | 731 | -5.47 |
| 4. Ordos Neng Hua ③ |
933 | 1,851 | -49.59 |
| 5. Yancoal Australia ④ |
4,961 | 4,374 | 13.42 |
| 6. Yancoal International ⑤ |
1,432 | — | — |
| 7. Increase from retroactive adjustment to acquisition under common control |
— | 502 | — |
| Ⅱ. Saleable coal production | 14,909 | 15,233 | -2.13 |
| 1. The Company | 8,385 | 8,399 | -0.17 |
| 2. Shanxi Neng Hua | 307 | 323 | -4.95 |
| 3. Heze Neng Hua | 583 | 684 | -14.77 |
| 4. Ordos Neng Hua | 933 | 1,851 | -49.59 |
| 5. Yancoal Australia | 3,330 | 3,479 | -4.28 |
| 6. Yancoal International | 1,371 | — | — |
| 7. Increase from retroactive adjustment to acquisition under common control |
— | 497 | — |
| Ⅲ. Saleable coal sales volume | 17,529 | 21,387 | -18.04 |
8
| 1. The Company 2. Shanxi Neng Hua 3. Heze Neng Hua 4. Ordos Neng Hua 5. Yancoal Australia 6. Yancoal International 7. Externally purchased coal 8. Increase from retroactive adjustment to acquisition under common control |
7,500 | 8,352 | -10.20 |
|---|---|---|---|
| 244 | 272 | -10.29 | |
| 536 | 673 | -20.36 | |
| 873 | 1,851 | -52.84 | |
| 3,049 | 3,835 | -20.50 | |
| 1,296 | — | — | |
| 4,031 | 5,910 | -31.79 | |
| — | 494 | — |
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;
-
⑤ Yancoal International refers to Yancoal International (Holding) Co., Ltd.
(2) Coal Prices
Impacted by the domestic and international coal markets, the coal price of the Group decreased in the first quarter of 2013 as compared to the corresponding period of last year.
Unit: RMB/tonne
| year. | Unit: | Unit: | RMB/tonne | |
|---|---|---|---|---|
| The first quarter | 2012 | |||
| 2013 | 2012 | Increase/decrease (%) |
||
| 1. The Company | 595.19 | 691.56 | -13.94 | 612.49 |
| 2. Shanxi NengHua | 332.36 | 468.21 | -29.01 | 349.59 |
| 3. Heze NengHua | 717.44 | 844.93 | -15.09 | 725.37 |
| 4. Ordos NengHua | 222.43 | 277.16 | -19.75 | 237.28 |
| 5. Yancoal Australia | 627.98 | 653.60 | -3.92 | 647.81 |
| 6. Yancoal International | 301.04 | — | — | 335.35 |
| 7. Externally purchased coal |
660.26 | 706.35 | -6.53 | 665.82 |
| 8. Increase from retroactive adjustment to acquisition under common |
— | 608.70 | — | 607.13 |
9
| control | ||||
|---|---|---|---|---|
| Average product price of the Group |
575.62 | 653.05 | -11.86 | 599.34 |
(3) Cost of Coal Sales
In the first quarter of 2013, the cost of coal sales business of the Group was RMB7.4136 billion, representing a decrease of RMB1.858 billion or 20.0% as compared with the corresponding period of 2012. This was mainly due to: (1) a decrease of the sales volume of externally purchased coal resulting in a decrease of the cost of sales of RMB1.5091 billion; (2) a decrease of coal sales volume of the Company and the measure of developing potential and enhancing profitability resulting in a decrease of the cost of coal sales of RMB360.4 million.
Unit: RMB’000, RMB/tonne
| Items | Items | The firstquarter | The firstquarter | Increase/decrease (%) |
|---|---|---|---|---|
| 2013 | 2012 | |||
| The Company |
Total cost of sales |
2,371,154 | 2,731,556 | -13.19 |
| Cost of sales per tonne |
316.15 | 327.06 | -3.34 | |
| Shanxi Neng Hua |
Total cost of sales |
68,594 | 87,093 | -21.24 |
| Cost of sales per tonne |
280.88 | 319.67 | -12.13 | |
| Heze Neng Hua |
Total cost of sales |
275,596 | 315,713 | -12.71 |
| Cost of sales per tonne |
514.60 | 468.87 | 9.75 | |
| Ordos Neng Hua |
Total cost of sales |
176,017 | 327,668 | -46.28 |
| Cost of sales per tonne |
201.64 | 177.04 | 13.90 | |
| Yancoal Australia |
Total cost of sales |
1,667,207 | 1,547,356 | 7.75 |
| Cost of sales per tonne |
546.74 | 403.50 | 35.50 | |
| Yancoal International |
Total cost of sales |
355,658 | — | — |
| Cost of sales per tonne |
274.39 | — | — | |
| Externally purchased coal |
Total cost of sales |
2,652,583 | 4,161,654 | -36.26 |
| Cost of sales per tonne |
657.98 | 704.19 | -6.56 |
10
In the first quarter of 2013, the cost of coal sales business of Yancoal Australia was RMB1.6672 billion, representing an increase of RMB119.9 million or 7.7% as compared with the corresponding period of 2012. The cost of coal sales per tonne was RMB546.74, representing an increase of RMB143.24 or 35.5% as compared with the corresponding period of 2012. This was mainly due to: (1) the structural change of the merger of Yancoal Australia and Gloucester Coal Ltd. (“Gloucester”) in June 2012, which excluded Syntech coal mine and Premier coal mine and newly incorporated Donaldson mine and Gloucester mine resulted in the increase of the cost sales per tonne during the reporting period as compared with the corresponding period of 2012; (2) the sales volume of Yancoal Australia decreased by 0.79 million tonnes or 20.5% as compared with the corresponding period of 2012 resulting in the increase of fixed cost per unit.
In the first quarter of 2013, the total cost of coal sales business of Ordos Neng Hua and externally purchased coal significantly decreased as compared with the corresponding period of 2012, which was mainly due to the decrease of sales volume.
2. Railway transportation
In the first quarter of 2013, the transportation volume of the Company's railway assets for coal transportation was 4.32 million tonnes, representing a decrease of 0.21 million tonnes or 4.6% as compared with the corresponding period of 2012. The Company realized income from railway transportation services of RMB103 million, representing a decrease of RMB14.714 million or 12.5% as compared with the corresponding period of 2012. The cost of railway transportation business was RMB82.01 million, representing an increase of RMB4.556 million or 5.9%.
3. Coal chemicals business
The following table sets out the operation of methanol business of the Group for the first quarter of 2013:
| Production volume (Kilotonne) |
Production volume (Kilotonne) |
Production volume (Kilotonne) |
Sales volume (Kilotonne) |
Sales volume (Kilotonne) |
Sales volume (Kilotonne) |
|
|---|---|---|---|---|---|---|
| First quarter of 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
First quarter of 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
|
| 1.Yulin NengHua① |
171 | 153 | 11.76 | 155 | 152 | 1.97 |
| 2.Shanxi NengHua ② |
— | 19 | — | — | 18 | — |
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. The transaction is currently in the process of performing
11
the procedure for sale on the equity exchange.
| 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 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
First quarter of 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
|
| 1.Yulin NengHua |
278,319 | 289,997 | -4.03 | 218,462 | 235,215 | -7.12 |
| 2.Shanxi NengHua |
— | 36,836 | — | — | 38,520 | — |
4. Power business
The following table sets out the operation of power business of the Group for the first quarter of 2013:
| 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 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
First quarter of 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy ① |
26,535 | 24,777 | 7.10 | 22,498 | 20,813 | 8.10 |
| 2. Yulin NengHua ② |
6,480 | 7,156 | -9.45 | — | 441 | — |
Note: ① Hua Ju Energy refers to Shandong Hua Ju Energy Company Limited;
② During the reporting period, there was no product of the power plant of Yulin Neng Hua sold externally.
| 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 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
First quarter of 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy | 85,942 | 79,803 | 7.69 | 46,015 | 53,988 | -14.77 |
| 2. Yulin NengHua |
— | 1,101 | — | — | 1,488 | — |
5. Heat business
In the first quarter of 2013, Hua Ju Energy generated heat energy of 810 thousand
12
steam tonnes and sold 20 thousand steam tonnes, generating sales income of RMB5.319 million, with the cost of sales at RMB2.559 million.
2.2 Significant movements of the accounting items and financial indicators of the Group and the reasons thereof
2.2.1. Significant movements in items of balance sheet and the reasons thereof
Unit: RMB’000
| 31 March 2013 | 31 March 2013 | 1 January 2013 |
1 January 2013 |
Increase/ decrease (%) |
|
|---|---|---|---|---|---|
| RMB’000 | Percentage of total assts(%) |
RMB’000 | Percentage of total assts(%) |
||
| Bills receivable |
4,422,993 | 3.46 | 6,533,200 | 5.39 | -32.30 |
| Accounts receivable |
1,390,839 | 1.09 | 926,403 | 0.76 | 50.13 |
| Prepayments | 2,817,234 | 2.20 | 692,043 | 0.57 | 307.09 |
| Other receivables |
664,466 | 0.52 | 3,595,462 | 2.96 | -81.52 |
| Inventories | 2,100,996 | 1.64 | 1,565,531 | 1.29 | 34.20 |
| Construction inprogress |
29,837,834 | 23.33 | 17,261,615 | 14.23 | 72.86 |
| Billspayable | 27,715 | 0.02 | 3,905,148 | 3.22 | -99.29 |
| Accounts payable |
2,088,027 | 1.63 | 3,004,847 | 2.48 | -30.51 |
| Advances from customers |
667,119 | 0.52 | 1,368,734 | 1.13 | -51.26 |
| Other payables |
5,756,185 | 4.50 | 3,205,528 | 2.64 | 79.57 |
| Deferred tax liabilities |
10,794,069 | 8.44 | 7,747,146 | 6.39 | 39.33 |
| Other non- current liabilities |
8,073 | 0.01 | 1,460,580 | 1.20 | -99.45 |
At 31March 2013, the Group’s bills receivable were RMB4.423 billion, representing a decrease of RMB2.1102 billion or 32.3% as compared with that of the beginning of the year. This was mainly due to: (1) the increase of payment by bank acceptance to suppliers; (2) discounting of bank acceptance by RMB572.2 million.
At 31 March 2013, the Group’s accounts receivable were RMB1.3908 billion, representing an increase of RMB464.4 million or 50.1% as compared with that of
13
the beginning of the year. This was mainly due to the increase of accounts receivable for coal sales by RMB404.6 million.
At 31 March 2013, the Group’s prepayment was RMB2.8172 billion, representing an increase of RMB2.1252 billion or 307.1% as compared with that of the beginning of the year. This was mainly due to the increase of prepayment for externally purchased coal by RMB2.0033 billion.
At 31 March 2013, the Group’s other receivables were RMB664.5 million, representing a decrease of RMB2.931 billion or 81.5% as compared with that of the beginning of the year. This was mainly due to the fact that the prepayment of previous year for equity acquisition and capital increase of Haosheng Company of RMB2.9828 billion was transferred into long-term equity investment as Haosheng Company has been incorporated in consolidated financial statements of the Company.
At 31 March 2013, the Group’s inventory was RMB2.101 billion, representing an increase of RMB535.5 million or 34.2% as compared with that of the beginning of the year. This was mainly due to the increase of coal stock.
At 31 March 2013, the Group’s construction in progress was RMB29.8378 billion, representing an increase of RMB12.5762 billion or 72.9% as compared with that of the beginning of the year. This was mainly due to the new increase of exploration rights of Haosheng Company by RMB12.0897 billion.
At 31 March 2013, the Group’s bills payable were RMB27.715 million, representing a decrease of RMB3.8774 billion or 99.3% as compared with that of the beginning of the year. This was mainly due to the payment of capital fund payable to Gloucester’s former shareholders of RMB3.8366 billion during the reporting period.
At 31 March 2013, the Group’s accounts payable were RMB2.088 billion, representing a decrease of RMB916.8 million or 30.5% as compared with that of the beginning of the year. This was mainly due to: (1) trade accounts payable of the Company decreased by RMB393 million; (2) trade accounts payable of Yancoal Australia decreased by RMB212.4 million; (3) trade accounts payable of Yancoal International decreased by RMB278.9 million.
At 31 March 2013, the Group’s advances received were RMB667.1 million, representing a decrease of RMB701.6 million or 51.3% as compared with that of the beginning of the year. This was mainly due to the decrease of advances received from coal sales.
At 31 March 2013, the Group’s other payables were RMB5.7562 billion, representing an increase of RMB2.5507 billion or 79.6% as compared with that of the beginning of the year. This was mainly due to: (1) the unpaid consideration of RMB3.1282 billion for acquisition of Haosheng Company was listed in the item of other payables as Haosheng Company has been incorporated in consolidated financial statements of the Company; (2) the Company paid RMB595.3 million to
14
suppliers for debts occurred in previous periods.
At 31 March 2013, the Group’s deferred tax liabilities were RMB10.7941 billion, representing an increase of RMB3.0469 billion or 39.3% as compared with that of the beginning of the year. This was mainly due to the fact that mining rights assessment appreciation of Haosheng Company led to an increase of deferred tax liabilities by RMB3.0224 billion.
At 31 March 2013, the Group’s other non-current liabilities were RMB8.073 million, representing a decrease of RMB1.4525 billion or 99.5% as compared with that of the beginning of the year. This was mainly due to the fact that contingent value right issued for the merger of Yancoal Australia and Gloucester was transferred into noncurrent liabilities due within one year during the reporting period, of which balance at the beginning of the year was RMB1.4322 billion.
2.2.2 Significant movements of items in the income statement and the reasons thereof
| Unit: RMB’000 | ||||
|---|---|---|---|---|
| First quarter of 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
Main reasons for change | |
| Operating income |
10,771,369 | 14,655,187 | -26.50 | ①The operating income decreased by RMB1.1197 billion due to the decrease of the sales volume of coal produced by the Group. ②The operating income decreased by RMB928.2 million due to the decrease of the price of coal produced by the Group. ③The operating income decreased by RMB1.5126 billion due to the decrease of the sales volume of externally purchased coal. |
| Cost of operation |
8,144,737 | 10,047,739 | -18.94 | The sales volume of coal decreased. |
| Business tax and surcharges |
119,791 | 170,216 | -29.62 | The coal sales volume and sales income decreased. |
| Financial expense |
182,071 | -252,493 | — | ① The exchange gains decreased by RMB285.6 million as compared with that of the same period of last year. ②The interestpayment |
15
| increased by RMB134.8 million as compared with that of the same period of last year. |
||||
|---|---|---|---|---|
| Assets impairment loss |
-103,830 | — | — | The assets impairment provision accrued by Yancoal Australia was partly released. |
| Income from investment |
-100,132 | 15,321 | -753.57 | The long-term equity investment calculated on the basis of equity method of Yancoal Australia had a loss of RMB130.8 million. |
| Income tax expense |
177,331 | 843,497 | -78.98 | The taxable income decreased. |
2. 2. 3 Significant movements of items in cash flow statement and the reasons thereof
| Unit: RMB’000 | ||||
|---|---|---|---|---|
| First quarter of 2013 |
First quarter of 2012 |
Increase/ decrease (%) |
Main reasons for change | |
| Net cash flows from operating activities |
-1,993,219 | 4,366,074 | -145.65 | ① Cash from sales of goods and rendering of services decreased by RMB7.2593 billion as compared with that of the corresponding period last year. ② Cash paid for the purchasing of commodities and services decreased by RMB1.1961 billion as compared with that of the corresponding period last year. |
| Net cash flows from investing activities |
-740,882 | -1,491,076 | -50.31 | ①The net cash outflow decreased by RMB1.2422 billion as compared with that of the corresponding period last year, which was due to the change of limited deposit. ②The net cash outflow from payment for acquisition of assets and |
16
| equity interests increased by RMB497.4 million as compared with that of the corresponding period last year. |
||||
|---|---|---|---|---|
| Net cash flows from financing activities |
-301,080 | 1,358,187 | -122.17 | ① Cash from borrowing increased by RMB1.6432 billion as compared with that of the corresponding period last year. ② Cash paid for debts increased by RMB3.4922 billion as compared with that of the corresponding period last year. ③ Cash paid for interests decreased by RMB200.8 million as compared with that of the corresponding period lastyear. |
| Net increase in cash and cash equivalents |
-3,073,378 | 4,285,299 | -171.72 | — |
2.3 Progress and impact of significant events and analysis of resolution
2.3.1 Entering into Financial Services Agreement with Yankuang Group Finance Company Limited
As approved at the twelfth meeting of the fifth session of the Board on 22 March 2013, the Company and Yankuang Group Finance Company Limited entered into the financial services agreement, pursuant to which the parties agreed on the terms of the continuing connected transactions including the deposits, borrowings and settlement services.
For details, please refer to announcements of the Company in relation to the resolutions passed at the twelfth meeting of the fifth session of the board of directors and continuing connected transactions dated on 22 March 2013. The above mentioned announcements have been posted on Shanghai Stock Exchange’s website, Hong Kong Stock Exchange’s website, the Company’s website and/or China Securities Journal, Shanghai Securities News .
2.3.2 Amendment to the Rules for Disclosure of Information of Yanzhou Coal
17
Mining Co., Ltd.
As approved at the twelfth meeting of the fifth session of the Board on 22 March, 2013, pursuant to the requirements of overseas regulatory rules, the Company has amended and optimized the terms in relation to the management and disclosure of inside information in the Rules for Disclosure of Information of Yanzhou Coal Mining Company Limited.
2.3.3 Authorize the Company to carry out financing activities
At the twelfth meeting of the fifth session of the Board on 22 March 2013, the Company was approved to carry out financing activities of an aggregate amount not exceeding RMB30 billion and provide financing guarantee for its wholly-owned subsidiaries of an aggregate amount not exceeding USD2 billion and submitted this to the 2012 annual general meeting of the Company for discussion and consideration. At the thirteenth meeting of the fifth session of the Board on 25 April 2013, the guaranteed party for the financing capital of USD1 billion was changed from Yancoal International Resources Development Co., Limited to Yancoal International Trading Co., Limited.
For details, please refer to announcements of the Company in relation to the resolutions passed at the twelfth meeting of the fifth session of the board of directors of Yanzhou Coal Mining Company Limited and submitting the proposal of authorizing the Company to provide financing guarantees to its wholly-owned subsidiaries to the annual general meeting of the Company dated on 22 March 2013 and announcement of the Company in relation to provision of guarantees dated 25 April 2013. The above mentioned announcements have been posted on Shanghai Stock Exchange’s website, Hong Kong Stock Exchange’s website, the Company’s website and/or China Securities Journal, 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.
Due to the decrease of coal price in domestic and overseas markets, net profit attributable to Shareholders in the first half of 2013 is expected to be reduced more than 75% as compared with the same period of 2012. The net profit attributable to Shareholders in the first half of 2012 was RMB4.9062 billion, which has been disclosed in the 2012 interim report of the Company.
2.5 Implementation of cash dividend payment policy during the reporting period
To reward Shareholders for their long-term support, and be consistent with the
18
Company’s previous dividend policies, the Board proposed to declare a cash dividend of RMB1.7706 billion (tax inclusive) or RMB0.36 per share (tax inclusive) for the year 2012. The proposed dividend distribution will be considered at the 2012 annual general meeting of the Company, 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.
25 April 2013
Yanzhou Coal Mining Company Limited Li Weimin
Chairman of the Board
19
Appendices:
Consolidated Balance Sheet
March 31, 2013
| ppendices: Consolidated Balance Sheet March 31, 2013 |
ppendices: Consolidated Balance Sheet March 31, 2013 |
ppendices: Consolidated Balance Sheet March 31, 2013 |
|---|---|---|
| Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB |
||
| Items | AS AT 31 MAR 2013 | AS AT 1 JAN 2013 |
| CURRENT ASSET: | ||
| Cash at bank and on hand | 11,899,489,832 | 16,094,404,446 |
| Tradable financial asset | ||
| Notes receivable | 4,422,992,709 | 6,533,199,881 |
| Accounts receivable | 1,390,839,245 | 926,402,771 |
| Prepayments | 2,817,234,169 | 692,043,306 |
| Interest receivable | 9,862,811 | 21,408,568 |
| Dividends receivable | ||
| Other receivables | 664,466,217 | 3,595,461,780 |
| Purchase of resold financial assets | ||
| Inventories | 2,100,996,025 | 1,565,530,764 |
| Non-current assets due within oneyear | ||
| Other current assets | 4,191,084,042 | 3,617,822,205 |
| TOTAL CURRENT ASSETS | 27,496,965,050 | 33,046,273,721 |
| NON CURRENT ASSETS: | ||
| Offeringloan and advance | ||
| Available-for-sale financial assets | 170,179,762 | 167,893,280 |
| Held-to-maturityinvestments | ||
| Long-term accounts receivable | 2,126,376,912 | 1,989,011,581 |
| Long-term equityinvestments | 3,486,612,279 | 3,750,443,460 |
| Investment real estate | ||
| Fixed assets | 24,433,898,709 | 24,678,476,850 |
| Construction inprogress | 29,837,834,225 | 17,261,615,067 |
| Construction materials | 80,799,005 | 75,492,381 |
| Disposal of fixed assets | ||
| Productive biological assets | ||
| Oilgas assets | ||
| Intangible assets | 30,728,656,142 | 31,036,002,185 |
| Development expenditure | ||
| Goodwill | 1,332,468,652 | 1,333,113,688 |
| Long-term deferred expenses | 44,646,772 | 45,154,622 |
| Deferred tax assets | 6,787,090,585 | 6,558,987,653 |
| Other non-current assets | 1,378,777,718 | 1,359,122,610 |
| TOTAL NON-CURRENT ASSETS | 100,407,340,761 | 88,255,313,377 |
| TOTAL ASSETS | 127,904,305,811 | 121,301,587,098 |
The financial statements from pages 20 to 29 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
20
Consolidated Balance Sheet (continued)
March 31, 2013
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Items | AS AT MAR 31 2013 |
AS AT JAN 1 2013 |
|---|---|---|
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 3,883,234,395 | 4,386,253,208 |
| Tradable financial liabilities | ||
| Notespayable | 27,714,608 | 3,905,148,273 |
| Accountspayable | 2,088,027,078 | 3,004,846,548 |
| Advances from customers | 667,118,749 | 1,368,733,637 |
| Salaries and wagespayable | 1,216,736,774 | 1,087,750,200 |
| Taxespayable | 221,875,881 | 855,626,011 |
| Interestpayable | 628,065,610 | 458,189,885 |
| Dividendspayable | 90,609 | 90,609 |
| Otherpayables | 5,756,185,154 | 3,205,528,299 |
| Non-current liabilities due within oneyear | 7,669,469,620 | 6,278,469,664 |
| Other current liabilities | 3,787,671,381 | 3,744,701,500 |
| TOTAL CURRENT LIABILITIES | 25,946,189,859 | 28,295,337,834 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 25,991,809,692 | 21,843,506,363 |
| Bondspayable | 11,224,464,120 | 11,237,835,120 |
| Long-termpayables | 1,898,657,750 | 1,835,647,310 |
| Special accountspayable | ||
| Accrued liabilities | 883,862,827 | 892,109,414 |
| Deferred tax liabilities | 10,794,068,649 | 7,747,146,276 |
| Other non-current liabilities | 8,072,685 | 1,460,580,249 |
| TOTAL NON CURRENT LIABILITIES | 50,800,935,723 | 45,016,824,732 |
| TOTAL LIABILITIES | 76,747,125,582 | 73,312,162,566 |
| SHAREHOLDERS’ EQUITY: | ||
| Share capital | 4,918,400,000 | 4,918,400,000 |
| Capital reserves | 3,453,277,958 | 3,402,026,722 |
| Less: treasurystock | ||
| Special reserves | 3,304,266,527 | 3,074,316,044 |
| Surplus reserves | 4,983,461,072 | 4,983,461,072 |
| Provision forgeneral risk | ||
| Undistributedprofits | 28,844,778,594 | 28,364,155,548 |
| Translation reserve | -169,334,039 | -79,107,166 |
| Total Equity attributable to shareholders of the Company |
45,334,850,112 | 44,663,252,220 |
| Minorityinterest | 5,822,330,117 | 3,326,172,312 |
| TOTAL SHAREHOLDERS' EQUITY | 51,157,180,229 | 47,989,424,532 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
127,904,305,811 | 121,301,587,098 |
21
Balance Sheet of the Company
March 31, 2013
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Items | AS AT MAR 31, 2013 | AS AT JAN 1, 2013 |
|---|---|---|
| CURRENT ASSET: | ||
| Cash at bank and on hand | 9,592,940,811 | 12,499,217,088 |
| Tradable financial assets | ||
| Notes receivable | 4,330,721,453 | 6,417,995,607 |
| Accounts receivable | 529,132,757 | 124,552,897 |
| Prepayments | 1,767,353,225 | 41,942,059 |
| Interests receivable | 550,400,418 | 444,193,921 |
| Dividends receivable | 99,666 | 99,666 |
| Other receivable | 11,059,838,254 | 10,443,434,474 |
| Inventories | 668,618,006 | 385,505,252 |
| Non-current assets due within one year |
||
| Other current assets | 2,793,302,181 | 2,490,531,458 |
| TOTAL CURRENT ASSETS | 31,292,406,771 | 32,847,472,422 |
| NON CURRENT ASSETS: | ||
| Available-for-sale financial assets | 169,857,121 | 167,571,250 |
| Hold-to-maturityinvestment | 9,772,000,000 | 9,533,000,000 |
| Long-term accounts receivable | ||
| Long-term equityinvestments | 22,351,748,291 | 15,031,554,824 |
| Investment real estate | ||
| Fixed assets | 6,735,996,308 | 6,999,110,731 |
| Construction inprogress | 262,257,033 | 117,752,887 |
| Materials construction | 1,259,016 | 1,259,016 |
| Disposal of fixed assets | ||
| Productive biological assets | ||
| Oilgas assets | ||
| Intangible assets | 2,516,669,726 | 2,562,229,286 |
| Development expenditure | ||
| Goodwill | ||
| Long-term deferred expenses | 57,500 | 59,375 |
| Deferred tax assets | 1,855,997,755 | 1,782,228,741 |
| Other non-current assets | 117,925,900 | 117,925,900 |
| TOTAL NON CURRENT ASSETS | 43,783,768,650 | 36,312,692,010 |
| TOTAL ASSETS | 75,076,175,421 | 69,160,164,432 |
Balance Sheet of the Company (continued)
22
March 31, 2013
Prepared by: Yanzhou Coal Mining Company
| Prepared by: Yanzhou Coal Mining Company | ||
|---|---|---|
Limited |
Unit: RMB | |
| Items | AS AT MAR 31, 2013 |
AS AT JAN 1, 2013 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 2,610,431,679 | 3,110,431,679 |
| Tradable financial liabilities | 97,368,015 | 114,420,572 |
| Notespayable | 27,714,608 | 68,537,412 |
| Accountspayable | 604,415,251 | 997,432,294 |
| Advances from customers | 577,633,429 | 1,207,126,925 |
| Salaries and wagespayable | 599,606,844 | 527,240,907 |
| Taxespayable | 609,714,325 | 1,214,552,200 |
| Interestpayable | 228,955,621 | 138,144,477 |
| Dividendspayable | ||
| Otherpayables | 5,826,540,040 | 3,416,921,962 |
| Non-current liabilities due within one year |
4,426,144,959 | 3,012,507,022 |
| Other current liabilities | 3,525,280,017 | 3,405,778,261 |
| TOTAL CURRENT LIABILITIES | 19,133,804,788 | 17,213,093,711 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 8,148,412,532 | 3,777,666,667 |
| Bondspayable | 4,954,500,000 | 4,953,000,000 |
| Long-termpayable | 1,603,689,302 | 1,585,139,200 |
| Special accountspayable | ||
| Accrued liabilities | ||
| Deferred tax liabilities | 22,704,913 | 22,133,445 |
| Other non-current liabilities | 1,932,666 | 1,452,940,228 |
| TOTAL NON-CURRENT LIABILITIES |
14,731,239,413 | 11,790,879,540 |
| TOTAL LIABILITIES | 33,865,044,201 | 29,003,973,251 |
| SHAREHOLDERS' EQUITY: | ||
| Share capital | 4,918,400,000 | 4,918,400,000 |
| Capital reserves | 3,829,047,976 | 3,827,333,573 |
| Less:treasury stock | ||
| Special reserves | 2,916,638,355 | 2,739,037,917 |
| Surplus reserves | 4,938,351,034 | 4,938,351,034 |
| Provision forgeneral risk | ||
| Undistributedprofits | 24,608,693,855 | 23,733,068,657 |
| TOTAL SHAREHOLDERS' EQUITY | 41,211,131,220 | 40,156,191,181 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
75,076,175,421 | 69,160,164,432 |
Consolidated Income Statement
23
The first quarter of 2013
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Items | The first quarter of 2013 |
The first quarter of 2012 |
|---|---|---|
| 1、TOTAL OPERATING REVENUE | 10,771,368,645 | 14,655,187,220 |
| Including:operating revenue | 10,771,368,645 | 14,655,187,220 |
| 2、TOTAL OPERATING COST | 10,097,733,626 | 11,691,979,749 |
| Including:Operating cost | 8,144,736,550 | 10,047,738,872 |
| Operatingtaxes and surcharges | 119,791,410 | 170,216,183 |
| Sellingexpense | 718,413,469 | 585,924,398 |
| General and administrative expenses | 1,036,551,689 | 1,140,593,769 |
| Financial expenses | 182,070,520 | -252,493,473 |
| Impairment loss of assets | -103,830,012 | |
| Add: Gain on fair value change (The loss is listed beginningwith “-”) |
17,177,974 | |
| Investment income(The loss is listed beginning with “-”) |
-100,131,704 | 15,320,778 |
| Including: Investment income of associates andjoint ventures |
-100,131,704 | 15,320,778 |
| Profit on exchange (The loss is listed beginning with “-”) |
||
| 3、Operating profit (The loss is listed beginning with “-”) | 590,681,289 | 2,978,528,249 |
| Add:Non-operating revenue | 14,537,779 | 19,935,243 |
| Less: Non-operatingexpenditures | 6,945,634 | 4,456,249 |
| Including: Losses on disposal of non-current assets | 2,111,497 | 492,143 |
| 4、Total profit (The total loss is listed beginning with “-”) | 598,273,434 | 2,994,007,243 |
| Less: Income tax | 177,331,268 | 843,497,418 |
| 5、Net profit(The net loss is listed beginning with “-”) | 420,942,166 | 2,150,509,825 |
| Netprofit attributed to shareholders of the Company | 480,623,046 | 2,134,956,970 |
| Minorityinterest | -59,680,880 | 15,552,855 |
| 6、Earnings per share | ||
| (1)Earnings per share, basic | 0.0977 | 0.4341 |
| (2)Earnings per share, diluted | 0.0977 | 0.4341 |
| 7、Other comprehensive income | -38,975,637 | 187,691,772 |
| 8、Total comprehensive income | 381,966,529 | 2,338,201,597 |
| Comprehensive gains attributable to shareholders of the Company |
441,647,409 | 2,322,648,742 |
| Comprehensive gains and loss attributable to minority interest |
-59,680,880 | 15,552,855 |
Income Statement of the Company
The first quarter of 2013
24
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
| Prepared by: Yanzhou Coal MiningCompanyLimited | Unit: RMB | |
|---|---|---|
| Items | The first quarter of 2013 |
The first quarter of 2012 |
| 1、TOTAL OPERATING REVENUE | 7,216,504,146 | 10,330,703,551 |
| Less: Operatingcost | 5,168,024,179 | 7,296,866,764 |
| Operatingtaxes and surcharges | 98,267,625 | 132,420,531 |
| Sellingexpense | 60,134,873 | 84,831,777 |
| General and administrative expense | 740,979,617 | 787,121,225 |
| Financial expense | 183,742,739 | 121,430,272 |
| Impairment loss of assets | ||
| Add: Gain from the fair value changes (The loss is listed beginningwith “-”) |
34,222,247 | -3,958,814 |
| Investment income(The loss is listed beginningwith “-”) |
182,856,283 | 158,442,759 |
| Including: Investment income of associates andjoint ventures |
30,657,467 | 15,320,778 |
| 2、Operating profit (The loss is listed beginning with “-”) |
1,182,433,643 | 2,062,516,927 |
| Add: Non-operatingincome | 1,108,708 | 3,861,511 |
| Less: Non-operatingexpense | 2,153,213 | 561,953 |
| Including: Loss on disposal of non-current assets |
2,032,415 | - |
| 3、Total profit (The total loss is listed beginning with “-”) |
1,181,389,138 | 2,065,816,485 |
| Less: Income tax | 305,763,940 | 521,290,603 |
| 4、Net profit (The net loss is listed beginning with “-”) |
875,625,198 | 1,544,525,882 |
| 5、Earnings per share | ||
| (1)Earnings per share, basic | 0.1780 | 0.3140 |
| (2)Earnings per share, diluted | 0.1780 | 0.3140 |
| 6、Other comprehensive income | 1,714,403 | -7,132,414 |
| 7、Total comprehensive income | 877,339,601 | 1,537,393,468 |
Consolidated Cash Flow Statement
The first quarter of 2013
Prepared by: Yanzhou Coal Mining Company
Limited Unit: RMB |
Limited Unit: RMB |
Limited Unit: RMB |
|---|---|---|
| Items | The first quarter of 2013 |
The first quarter of 2012 |
25
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||
|---|---|---|
| Cash received from sales of goods or rendering of services |
12,700,663,564 | 19,959,969,801 |
| Tax refunding | 194,140,287 | 142,721,287 |
| Other cash received relating to operating activities | 280,789,807 | 687,661,048 |
| Sub-total of cash inflows | 13,175,593,658 | 20,790,352,136 |
| Cashpaid forgoods and services | 9,101,892,324 | 10,297,988,852 |
| Cashpaid to and on behalf of employees | 2,596,256,809 | 2,550,490,410 |
| Taxespayments | 2,237,501,465 | 2,377,333,574 |
| Other cashpaid relatingto operatingactivities | 1,233,162,231 | 1,198,465,134 |
| Sub-total of cash outflows | 15,168,812,829 | 16,424,277,970 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
-1,993,219,171 | 4,366,074,166 |
| 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 |
6,256,207 | 875,644 |
| Net cash received from disposal of subsidiaries and business units |
||
| Other cash received relating to investing activities | 1,123,938,139 | 29,633,619 |
| Sub-total of cash inflows | 1,130,194,346 | 30,509,263 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
942,480,834 | 842,214,857 |
| Cash paid for investments | 405,000,000 | |
| Net increase of pledge loans | ||
| Net cash amounts paid by subsidiaries and other business units |
802,088,570 | |
| Other cash paid relating to investing activities | 126,507,090 | 274,369,992 |
| Sub-total of cash outflows | 1,871,076,494 | 1,521,584,849 |
| NET CASH FLOW USED IN INVESTING ACTIVITIES |
-740,882,148 | -1,491,075,586 |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: | ||
| Cash received from investors | ||
| Including: Cash received from minority shareholders of sub companies |
||
| Cash received from borrowings | 4,743,182,976 | 3,100,000,000 |
| Cash from issuing bonds | ||
| Other cash received relating to financing activities | ||
| Sub–total of cash inflows | 4,743,182,976 | 3,100,000,000 |
| Repayments of borrowings and debts | 4,707,199,017 | 1,215,000,000 |
| Cash paid for distribution of dividends or profits, or cash paid for interest expenses |
326,059,594 | 526,812,906 |
| Including: Cash paid for distribution of dividends or profits by sub companies to minority shareholders |
26
| Other cash paid relating to financing activities | 11,004,536 | |
|---|---|---|
| Sub-total of cash outflows | 5,044,263,147 | 1,741,812,906 |
| NET CASH FLOW USED IN FINANCING ACTIVITIES |
-301,080,171 | 1,358,187,094 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-38,196,331 | 52,113,314 |
| 5、NET INCREASE ON CASH AND CASH EQUIVALENTS |
-3,073,377,821 | 4,285,298,988 |
| Add: balance of Cash and cash equivalents, opening | 12,799,756,736 | 8,154,223,809 |
| 6、Balance of Cash and cash equivalents, closing | 9,726,378,915 | 12,439,522,797 |
Cash Flow Statement of the Company
The first quarter of 2013
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB
Items The first quarter The first quarter
27
| of 2013 | of 2012 | |
|---|---|---|
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||
| Cash received from sales of goods and renderingof services |
9,339,586,634 | 15,161,034,576 |
| Tax refunding | ||
| Other cash received relating to operatingactivities |
227,651,935 | 205,756,361 |
| Sub-total of cash inflows | 9,567,238,569 | 15,366,790,937 |
| Cash paid for goods and services | 6,395,732,946 | 8,724,850,318 |
| Cash paid to and on behalf of employees |
1,786,240,784 | 1,785,288,684 |
| Taxes payments | 1,845,614,896 | 1,881,209,563 |
| Other cash paid relating to operating activities |
1,055,146,121 | 730,797,215 |
| Sub-total of cash outflows | 11,082,734,747 | 13,122,145,780 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
-1,515,496,178 | 2,244,645,157 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: |
||
| Cash received from recovery of investments |
161,000,000 | 25,000,000 |
| Cash received from return of investments |
69,347,750 | 47,964,836 |
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets |
856,651 | 560,141 |
| Net cash amount received from the disposal of subsidiaries and other business units |
||
| Other cash received relating to investing activities |
1,122,680,997 | |
| Sub-total of cash inflows | 1,353,885,398 | 73,524,977 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
172,315,192 | 10,558,429 |
| Cash paid for investments | 1,025,515,600 | 405,000,000 |
| Net cash amounts paid by subsidiaries and other business units |
||
| Other cash paid relating to investing activities |
4,148,241,200 | 270,077,140 |
| Sub-total of cash outflows | 5,346,071,992 | 685,635,569 |
| NET CASH FLOW USED IN INVESTING | -3,992,186,594 | - |
28
| ACTIVITIES | 612,110,592 | |
|---|---|---|
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||
| Cash received from investors | ||
| Cash received from borrowings | 4,481,856,976 | 3,100,000,000 |
| Cash from issuingbonds | ||
| Cash received relating to other financing activities |
11,963,932 | 531,141,980 |
| Sub–total of cash inflows | 4,493,820,908 | 3,631,141,980 |
| Repayments of borrowings | 611,111,111 | 1,215,000,000 |
| Cash paid for distribution of dividends or profits, or cashpaid for interest expenses |
155,934,712 | 244,648,745 |
| Other cash payment relating to financing activities |
||
| Sub-total of cash outflows | 767,045,823 | 1,459,648,745 |
| NET CASH FLOW FROM FINANCING ACTIVITIES |
3,726,775,085 | 2,171,493,235 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-2,687,593 | - |
| 5、NET INCREASE ON CASH AND CASH EQUIVALENTS |
-1,783,595,280 | 3,804,027,800 |
| Add: balance of Cash and cash equivalents, opening |
9,388,641,216 | 6,014,805,642 |
| 6、Balance of Cash and cash equivalents, closing |
7,605,045,936 |
9,818,833,442 |
29