AI assistant
CStone Pharmaceuticals — Interim / Quarterly Report 2014
Oct 24, 2014
50715_rns_2014-10-24_c5de5759-c33f-4a19-a943-b618b63f979e.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 2014
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 2014 of the Company (the “ Report ”) was considered and approved by the fourth meeting of the sixth session of the Board and all the 11 directors of the Board 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 2014.
“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 Assistant General Manager, 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 2014 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 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 2014, the operating income of the Group was RMB15.5048 billion, representing an increase of RMB237.5 million or 1.6% as compared with the corresponding period of last year. Net profit attributable to the Shareholders was RMB1.1191 billion, representing a decrease of RMB689.2 million or 38.1% as compared with the corresponding period of last year.
-
For the first three quarters of 2014, the operating income of the Group was RMB47.9334 billion, representing an increase of RMB6.4781 billion or 15.6% as compared with the corresponding period of last year. Net profit attributable to the Shareholders was RMB1.9546 billion, as compared with RMB-588.6 million of 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 last year |
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’000) | 137,615,878 | 125,699,474 | 9.48 | |
| Equity attributable to the Shareholders (RMB’000) |
40,502,574 | 38,980,486 | 3.90 | |
| 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 2013 (January-September) |
Increase/decrease for the Reporting Period as compared with the same period last year (%) |
||
| Net cash flows from operating activities (RMB’000) |
2,675,438 | 541,409 | 394.16 | |
| Operating income (RMB’000) |
47,933,380 | 41,455,306 | 15.63 | |
| Net profit attributable to the Shareholders of the Company (RMB’000) |
1,954,607 | -588,646 | — | |
| Net profit attributable to the Shareholders after deducting extraordinary profits and losses (RMB’000) |
1,324,192 | -523,118 | — | |
| Weighted average return on net assets(%) |
4.89 | -1.39 | Increase 6.28 percentagepoint |
|
| Basic earningsper share(RMB) | 0.40 | -0.12 | — | |
| Extraordinary profits and losses items |
Amount of the Reporting Period(RMB’000) |
Amount of first three quarters(RMB’000) |
||
| Profit or loss on disposal of non- current assets |
2,265 | 1,647 | ||
| Government grants included in the profit and loss of the period |
4,732 | 102,768 | ||
| Gain or loss from changes in fair value of tradable financial assets and liabilities, and investment income from disposal of tradable financial assets and liabilities as well as available for sales financial assets except the hedging business related to normal operations |
16,452 | -25,752 | ||
| Fair value changes of CVR | - | -19,567 | ||
| Other non-operating revenues and expenses excluding the aboveitems |
57,326 | 338,706 | ||
| Others | 113,100 | 334,098 | ||
| Subtotal | 193,875 | 731,900 |
3
| Less: Effect of income tax | 23,391 | 102,212 |
|---|---|---|
| Extraordinary profits and losses deducting effect of income tax |
170,484 | 629,688 |
| Including: amount attributable to the Shareholders |
163,464 | 630,415 |
Note: In 2014, the Group consolidated financial statements of Shandong Zhongyin Logistics & Trade Company Limited and Zhongyin Finance & Lease Company Limited.
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 | Unit: share | Unit: share | ||||
|---|---|---|---|---|---|---|
| Total number of Shareholders | 94,671 | |||||
| Shareholdings of the top 10 Shareholders | ||||||
| Name of Shareholder | Nature of Shareholders |
Percentage holding of the total capital (%) |
Number of shares held |
Increase/ decrease during the reporting period (shares) |
Number of shares held subject to trading moratorium |
Number of pledged or locked share |
| Yankuang Group Company Limited (“Yankuang Group”) |
State-owned legal person |
52.86 | 2,600,000,000 | 0 | 0 | 0 |
| HKSCC (Nominees) Limited |
Foreign legal person |
39.63 | 1,949,184,625 | 436,300 | 0 | Unknown |
| CCB- Bosera Yufu CSI300 Index Securities Investment Fund |
Others | 0.10 | 4,989,516 | 4,057,213 | 0 | 0 |
| ABC - profit people innovation advantage hybrid securities investmentfunds |
Others | 0.08 | 3,951,895 | 3,951,895 | 0 | 0 |
| The national social securityfundin 412 |
Others | 0.07 | 3,274,721 | 3,274,721 | 0 | 0 |
| Jinzhou North Send Investment Co.,Ltd. |
State-owned legalperson |
0.06 | 3,169,995 | 3,169,995 | 0 | 0 |
| BOC-Jiashi CSI300 Transactional Open-end Index Securities InvestmentFund |
Others | 0.06 | 2,929,572 | -200,200 | 0 | 12,400 |
| The national social securityfundin 407 |
Others | 0.05 | 2,647,102 | 2,647,102 | 0 | 0 |
| ICBC-Fuguo CSI300 Growth Securities Investment Fund |
Others | 0.05 | 2,454,600 | 1,868,500 | 0 | 0 |
| ICBC-commodity stock index classification under the China merchants securities investment fund |
Others | 0.05 | 2,295,180 | 1,269,477 | 0 | 0 |
| **Top ten Shareholders holding tradable shares not subject to trading moratorium ** |
4
| Name of Shareholder | Number of tradable shares held not subject to tradingmoratorium |
Class of shares held |
|---|---|---|
| Yankuang Group | 2,600,000,000 | AShares |
| HKSCC (Nominees) Limited | 1,949,184,625 | HShares |
| CCB- Bosera Yufu CSI300 Index Securities InvestmentFund |
4,989,516 | A Shares |
| ABC - profit people innovation advantage hybrid securitiesinvestmentfunds |
3,951,895 | A Shares |
| Thenationalsocialsecurityfundin 412 | 3,274,721 | AShares |
| Jinzhou NorthSendInvestment Co.,Ltd. | 3,169,995 | AShares |
| BOC-Jiashi CSI300 Transactional Open-end IndexSecuritiesInvestmentFund |
2,929,572 | A Shares |
| Thenationalsocialsecurityfundin 407 | 2,647,102 | AShares |
| ICBC-Fuguo CSI300 Growth Securities InvestmentFund |
2,454,600 | A Shares |
| ICBC-commodity stock index classification under the China merchants securities investmentfund |
2,295,180 | 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.
-
As at 30 September 2014, among the A shares of the Company held by Jiashi CSI300 Transactional Open-end Index Securities Investment Fund 12,400 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 Company as at 30 September 2014:
| 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% |
| YankuangGroup | H Shares | Interest of | 180,000,000 | Long | 9.19% | 3.66% |
5
| (note 1) | controlled corporations |
position | ||||
|---|---|---|---|---|---|---|
| Templeton Asset Management Ltd. |
H Shares | Investment manager |
196,808,000 | Long position |
10.05% | 4.00% |
| 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 |
122,528,125 | Long position |
6.26% | 2.49% |
| 30,908,000 | Short position |
1.58% | 0.63% | |||
| JP Morgan Chase & Co. |
H Shares | Beneficial owner |
39,724,674 | Long position |
2.03% | 0.81% |
| 5,999,069 | Short position |
0.30% | 0.12% | |||
| Investment manager |
2,000 | Long position |
0.0001% | 0.00004% | ||
| Custodian corporation/ approved lending agent |
78,105,188 | Long position |
3.98% | 1.59% |
Notes:
-
Yankuang Group’s wholly-owned subsidiary incorporated in Hong Kong holds such H shares in the capacity of beneficial owner.
-
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 | Third quarter | First three quarters | First three quarters | First three quarters | ||
|---|---|---|---|---|---|---|
| 2014 | 2013 | Increase or decrease (%) |
2014 | 2013 | Increase or decrease (%) |
|
| I. Coal Business(kilotonne) |
||||||
| Raw coal production | 17,986 | 19,206 | -6.35 | 54,686 | 54,311 | 0.69 |
| Saleable coal production | 16,673 | 17,165 | -2.87 | 50,360 | 48,833 | 3.13 |
| Saleable coal sales volume |
31,168 | 28,062 | 11.07 | 90,584 | 72,741 | 24.53 |
6
| Items | Third quarter | Third quarter | First three quarters | First three quarters | First three quarters | |
|---|---|---|---|---|---|---|
| 2014 | 2013 | Increase or decrease (%) |
2014 | 2013 | Increase or decrease (%) |
|
| II. Railway Transportation Business(kilotonne) | ||||||
| Transportation volume | 3,516 | 4,578 | -23.20 | 12,411 | 13,039 | -4.82 |
| III. Coal Chemicals Business(kilotonne) | ||||||
| Methanol production | 140 | 108 | 29.63 | 472 | 443 | 6.55 |
| Methanol sales volume | 124 | 115 | 7.83 | 462 | 444 | 4.05 |
| IV. Electric Power Business(10,000kWh) | ||||||
| Power generation | 26,528 | 30,033 |
-11.67 | 86,756 | 94,323 |
-8.02 |
| Electricity sold | 8,118 | 22,190 |
-63.42 | 24,610 | 68,022 |
-63.82 |
| V. Heat Business (1,000 steam tonnes) | ||||||
| Heat generation | 79 | 73 | 8.22 | 955 | 965 | -1.04 |
| Heat sales volume | 0.3 | 0.6 | -50.00 | 55 | 25 | 120.00 |
Note: In this Report, the sales volume of saleable coal of the Group disclosed herein has been adjusted to include external saleable coal only, as compared to previous data where the sum of sales volume of both internal and external saleable coal is calculated. Investors should pay attention to this.
2.1.2 Operating Performance of the Principal Businesses of the Group - by Business Segment
1. Coal Business
(1) Coal Production
For the first three quarters of 2014, the raw coal production of the Group was 54.69 million tonnes, representing an increase of 0.38 million tonnes or 0.7% as compared with the corresponding period of last year. The output of salable coal was 50.36 million tonnes, representing an increase of 1.53 million tonnes or 3.1% as compared with the corresponding period of last year.
The following table sets out the coal production of the Group for the first three quarters of 2014:
Unit: kilotonne
| Items | The thirdquarter | The thirdquarter | The thirdquarter | First threequarters | First threequarters | First threequarters |
|---|---|---|---|---|---|---|
| 2014 | 2013 | Increase/ decrease (%) |
2014 | 2013 | Increase/ decrease (%) |
|
| I. Raw coal production |
17,986 | 19,206 | -6.35 | 54,686 | 54,311 | 0.69 |
| 1. The Company | 8,726 | 9,155 | -4.69 | 27,665 | 26,115 | 5.94 |
| 2. Shanxi Neng Hua ① |
408 | 398 | 2.51 | 1,258 | 1,105 | 13.85 |
| 3. Heze NengHua ② |
762 | 755 | 0.93 | 2,322 | 2,059 | 12.77 |
7
| Items | The thirdquarter | The thirdquarter | The thirdquarter | First threequarters | First threequarters | First threequarters |
|---|---|---|---|---|---|---|
| 2014 | 2013 | Increase/ decrease (%) |
2014 | 2013 | Increase/ decrease (%) |
|
| 4. Ordos Neng Hua ③ |
1,695 | 1,296 | 30.79 | 4,496 | 4,328 | 3.88 |
| 5. Yancoal Australia ④ |
4,991 | 6,042 | -17.39 | 14,810 | 16,007 | -7.48 |
| 6. Yancoal International |
1,404 | 1,560 | -10.00 | 4,135 | 4,697 | -11.97 |
| II. Saleable coal production |
16,673 | 17,165 | -2.87 | 50,360 | 48,833 | 3.13 |
| 1. The Company | 8,720 | 9,146 | -4.66 | 27,642 | 26,071 | 6.03 |
| 2. Shanxi NengHua | 407 | 397 | 2.52 | 1,250 | 1,094 | 14.26 |
| 3. Heze NengHua | 762 | 607 | 25.54 | 2,320 | 1,628 | 42.51 |
| 4. Ordos NengHua | 1,695 | 1,295 | 30.89 | 4,491 | 4,325 | 3.84 |
| 5. Yancoal Australia | 3,856 |
4,369 | -11.74 | 10,973 | 11,455 | -4.21 |
| 6. Yancoal International |
1,233 | 1,351 | -8.73 | 3,684 | 4,260 | -13.52 |
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.
(2) Coal Prices and Sales`
In the first three quarters of 2014, 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.
In the first three quarters of 2014, the sales volume of salable coal was 90.58 million tonnes, representing an increase of 17.84 million tonnes or 24.5% as compared with the corresponding period of last year. The following table sets out the Group’s production and sales of saleable coal by coal types for the first three quarters of 2014:
| First three quarters of 2014 | First three quarters of 2014 | First three quarters of 2014 | First | three quarters of 2013 | three quarters of 2013 | |
|---|---|---|---|---|---|---|
| Coal production |
Sales volume | Price | Coal production |
Sales volume |
Price | |
| (Kilotonne) | (Kilotonne) | (RMB/tonne) | (Kilotonne) | (Kilotonne) | (RMB/tonne) | |
| 1.The Company | ||||||
| No. 1 clean coal |
147 | 192 |
623.83 | 232 | 230 | 777.74 |
| No. 2 clean coal |
7,471 | 7,099 |
587.92 | 7,765 | 7,415 | 749.31 |
| Domestic | — | 7,091 | 587.66 | — | 7,415 | 749.31 |
| Export | — | 8 | 834.81 | — | — | — |
| No. 3 clean coal |
3,589 | 3,709 |
477.97 | 1,508 | 1,544 | 584.94 |
| Domestic | — | 3,709 | 477.97 | — | 1,543 | 584.67 |
8
| Export | — | — | — | — | 1 | 941.78 |
|---|---|---|---|---|---|---|
| Lump coal | 300 | 1,792 |
530.57 |
920 |
971 | 682.21 |
| Sub-total of clean coal |
11,507 | 12,792 |
548.55 | 10,425 | 10,160 | 718.56 |
| Domestic | — | 12,784 | 548.38 | — | 10,159 | 718.54 |
| Export | — | 8 | 834.81 | — | 1 | 941.78 |
| Screened raw coal |
7,957 | 7,952 |
406.84 | 9,716 | 9,645 | 463.58 |
| Mixed coal & Others |
8,178 | 5,169 |
285.11 | 5,930 | 4,923 | 326.62 |
| Total | 27,642 | 25,913 | 452.52 | 26,071 | 24,728 | 541.07 |
| Domestic | — | 25,905 | 452.40 | — | 24,727 | 541.05 |
| 2.Shanxi Neng Hua |
1,250 | 1,165 |
216.64 | 1,094 | 1,036 | 287.20 |
| Screened raw coal |
1,250 | 1,165 |
216.64 | 1,094 | 1,036 | 287.20 |
| 3. Heze Neng Hua |
2,320 | 2,453 |
509.00 | 1,628 | 1,631 | 625.47 |
| No. 1 clean coal |
21 | 21 |
782.05 | — | — | — |
| No. 2 clean coal |
1,397 | 1,529 |
653.90 | 937 | 933 | 861.84 |
| Mixed coal & Others |
902 | 903 |
257.36 | 691 | 698 | 309.48 |
| 4. Ordos Neng Hua |
4,491 | 4,442 |
162.29 | 4,325 | 4,319 | 185.52 |
| Screened raw coal |
4,491 | 4,442 |
162.29 | 4,325 | 4,319 | 185.52 |
| 5. Yancoal Australia |
10,973 | 10,587 | 489.31 | 11,455 | 11,180 | 586.43 |
| Semi-hard cokingcoal |
850 | 820 | 540.83 | 1,001 | 977 | 655.82 |
| Semi-soft cokingcoal |
1,060 | 1,023 | 566.82 | 974 |
950 | 733.05 |
| PCI coal | 2,539 | 2,450 | 543.85 | 2,490 | 2,430 | 717.00 |
| Thermal coal | 6,524 | 6,294 | 448.78 | 6,990 | 6,823 | 509.57 |
| 6. Yancoal International |
3,684 | 3,665 | 284.25 | 4,260 | 4,184 | 306.41 |
| Thermal coal | 3,684 | 3,665 | 284.25 | 4,260 | 4,184 | 306.41 |
| 7. Externally purchased coal |
— | 42,359 | 565.02 | — | 25,663 | 592.13 |
| 8. Total for the Group |
50,360 | 90,584 | 486.88 | 48,833 | 72,741 | 529.72 |
(3) Cost of Coal Sales
In the first three quarters of 2014, the cost of coal sales business of the Group was RMB35.1601 billion, representing an increase of RMB5.4756 billion or 18.4% as compared to the corresponding period of last year.
Unit: RMB’000, RMB/tonne
| Unit: RMB’000, RMB/tonne | Unit: RMB’000, RMB/tonne | Unit: RMB’000, RMB/tonne | ||
|---|---|---|---|---|
| Items | The first threequarters | |||
| 2014 | 2013 | Increase/decrease (%) |
||
| The Company | Total cost of sales | 4,975,509 | 6,878,894 | -27.67 |
| Cost of sales per tonne | 186.62 | 269.65 | -30.79 |
9
| Shanxi Neng Hua | Total cost of sales | 200,080 | 247,745 | -19.24 |
|---|---|---|---|---|
| Cost of sales per tonne | 171.68 | 239.18 | -28.22 | |
| Heze Neng Hua | Total cost of sales | 714,674 | 819,925 | -12.84 |
| Cost of sales per tonne | 291.36 | 502.68 | -42.04 | |
| Ordos Neng Hua | Total cost of sales | 613,775 | 836,204 | -26.60 |
| Cost of sales per tonne | 138.17 | 193.62 | -28.64 | |
| Yancoal Australia | Total cost of sales | 4,113,567 | 4,962,650 | -17.11 |
| Cost of sales per tonne | 388.57 | 443.90 | -12.46 | |
| Yancoal International | Total cost of sales | 1,073,840 | 1,067,274 | 0.62 |
| Cost of sales per tonne | 292.99 | 255.08 | 14.86 | |
| Externally purchased coal |
Total cost of sales | 23,760,974 | 15,120,531 | 57.14 |
| Cost of salesper tonne | 560.94 | 589.20 | -4.80 |
In the first three quarters of 2014, the total cost of coal sales of the Company was RMB4.9755 billion, representing a decrease of RMB1.9034 billion or 27.7% as compared with that of the first three quarters of 2013. The cost of coal sales per tonne was RMB186.62, representing a decrease of RMB83.03 or 30.8% as compared with that of the first three quarters of 2013. This was mainly due to the fact that: (1) the cost of coal sales per tonne was affected and decreased by RMB24.13 through the reduction of workforce; (2) drawing on the amount of provision for production safety expenses and production maintenance expenses decreased the cost of coal sales per tonne by RMB48.62.
In the first three quarters of 2014, the total cost of coal sales of Shanxi Neng Hua was RMB200.1 million, representing a decrease of RMB47.665 million, or 19.2% as compared with that of the first three quarters of 2013. The cost of sales per tonne was RMB171.68, representing a decrease of RMB67.5 or 28.2% as compared with that of the first three quarters of 2013. This was mainly due to the fact that: (1) the cost of coal sales per tonne was affected and decreased by RMB4.59 and RMB18.76, respectively through the reduction of material consumption and workforce; (2) the increase of coal sales as compared with that of the corresponding period of 2013, therefore the cost of coal sales per tonne was affected and decreased by RMB21.49; (3)according to the related rules of Shanxi province government, production safety expenses accrued by ROM production was decreased by RMB20 per tonne as compared with that of the corresponding period of 2013, therefore the cost of sales per tonne was affected and decreased by RMB20.95; (4) since August 2013, Coal Mine Switching to Other Business Development Fund of RMB5 per tonne and environment management guarantee deposit of RMB10 per tonne accrued by ROM production has been suspended, therefore the cost of sales per tonne was affected and decreased by RMB12.14; (5) the reduction of outsourcing labor expenses decreased the cost of coal sales per tonne by RMB7.30; (6) the decrease of drawing on the amount of provision for production safety expenses and production maintenance expenses increased the cost of coal sales per tonne by RMB24.98.
10
In the first three quarters of 2014, the total cost of coal sales of Heze Neng Hua was RMB714.7 million, representing a decrease of RMB105.3 million or 12.8% as compared with that of the first three quarters of 2013. The cost of coal sales per tonne was RMB291.36, representing a decrease of RMB211.32 or 42% as compared with that of the first three quarters of 2013. This was mainly due to the fact that: (1) the cost of coal sales per tonne was affected and decreased by RMB16.74 and RMB7.73, respectively through the reduction of material consumption and workforce; (2) the increase of coal sales as compared with that of the corresponding period of 2013, therefore the cost of coal sales per tonne was affected and decreased by RMB146.79; (3) the reduction of outsourcing labor expenses decreased the cost of coal sales per tonne by RMB20.66; (4) the decrease of drawing on the amount of provision for production safety expenses and production maintenance expenses increased the cost of coal sales per tonne by RMB9.08.
In the first three quarters of 2014, the total cost of coal sales of Ordos Neng Hua was RMB613.8 million, representing a decrease of RMB222.4 million or 26.6% as compared with that of the first three quarters of 2013. The cost of sales per tonne was RMB138.17, representing a decrease of RMB55.45 or 28.6% as compared with that of the first three quarters of 2013. This was mainly due to the fact that: (1) the reduction of outsourcing labor expenses decreased the cost of coal sales per tonne by RMB46.30; (2)since February 2014, price adjustment fund of RMB15 per tonne accrued by ROM production has been suspended, therefore the cost of coal sales per tonne was affected and decreased by RMB14.33.
In the first three quarters of 2014, the total cost of coal sales of Yancoal Australia was RMB4.1136 billion, representing a decrease of RMB849.1 million or 17.1% as compared with that of the first three quarters of 2013. The cost of sales per tonne was RMB388.57, representing a decrease of RMB55.33 or 12.5% as compared with that of the first three quarters of 2013. This was mainly due to the fact that: (1) Australian dollar/RMB exchange rate was depreciated as compared with the corresponding period of 2013, therefore the cost of coal sales per tonne was affected and decreased by RMB52.55; (2) the cost of coal sales per tonne was affected and decreased by RMB8.05 through the optimization and regulating of the equipment application and reduction of equipment rental fees.
In the first three quarters of 2014, the total cost of coal sales of Yancoal International was RMB1.0738 billion, representing an increase of RMB6.566 million or 0.6% as compared with that of the first three quarters of 2013. The cost of sales per tonne was RMB292.99, representing an increase of RMB37.91 or 14.9% as compared with that of the first three quarters of 2013. This was mainly due to the fact that: (1) Australian dollar/RMB exchange rate was depreciated as compared with the corresponding period of 2013, therefore the cost of coal sales per tonne was affected and decreased by RMB39.62; (2) the coal sales volume was decreased as compared with that of the corresponding period of 2013 due to the initiative to limit production in response to the adverse market situation; therefore the cost of sales per tonne was affected and increased by RMB66.34.
11
2. Railway Transportation
In the first three quarters of 2014, the transportation volume of the Company’s railway assets was 12.41 million tonnes, representing a decrease of 630 thousand tonnes or 4.8% 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 ex-mine prices and special purpose railway transportation fees borne by customers) was RMB290.3 million, representing a decrease of RMB46.389 million, or 13.8% as compared with the corresponding period of last year. The cost of railway transportation business was RMB194.4 million, representing a decrease of RMB46.102 million or 19.2% as compared with the corresponding period of last year.
3. Coal chemicals business
For the first three quarters of 2014, the methanol production of Yanzhou Coal Yulin Neng Hua Company Limited (YulinNeng Hua) was 470 thousand tonnes, representing an increase of 30 thousand tonnes or 6.5% as compared with the corresponding period of last year. The sales volume of methanol was 460 thousand tonnes, representing an increase of 20 thousand tonnes or 4.1% as compared with the corresponding period of last year. The sales income was RMB855.5 million, representing an increase of RMB45.058 million or 5.6% as compared with the corresponding period of last year. The cost of sales was RMB634.5 million, representing a decrease of RMB42.230 million or 6.2% as compared with the corresponding period of last year.
4. Electric Power
The following table sets out the operation of electricity business of the Group for the first three quarters of 2014:
| 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) |
||
|---|---|---|---|---|---|---|
| First three quarters of 2014 |
First three quarters of 2013 |
Increase/ decrease (%) |
First three quarters of 2014 |
First three quarters of 2013 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy ① |
68,436 | 76,498 | -10.54 | 23,709 | 67,421 | -64.83 |
| 2. Yulin Neng Hua ② |
18,319 | 17,825 | 2.77 | 901 | 601 | 49.92 |
Note:
-
① Hua Ju Energy refers to Shandong Hua Ju Energy Company Limited. Electricity generated by power plant of Hua Ju Energy is sold externally after satisfying its internal operating requirements from March 2014.
-
② Electricity generated by power plant of Yulin Neng Hua is sold externally after satisfying its internal operating requirements.
Sales Income Cost of Sales (RMB’000) (RMB’000)
12
| First three quarters of 2014 |
First three quarters of 2013 |
Increase/ decrease (%) |
First three quarters of 2014 |
First three quarters of 2013 |
Increase/ decrease (%) |
|
|---|---|---|---|---|---|---|
| 1.Hua JuEnergy | 103,993 | 257,495 | -59.61 | 79,001 | 234,951 | -66.38 |
| 2. Yulin NengHua |
2,044 | 1,386 | 47.47 | 5,379 | 2,417 | 122.55 |
5. Heat Business
In the first three quarters of 2014, Hua Ju Energy generated heat energy of 0.96 million steam tonnes and sold 0.05 million steam tonnes, which generated sales income of RMB12.574 million and the cost of sales of RMB6.510 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 2014 | As at 30 September 2014 | As at 31 December 2013 | As at 31 December 2013 | Increase/ decrease(%) |
|
|---|---|---|---|---|---|
| (RMB’000) | Percentage to total assets (%) |
(RMB’000) | Percentage to total assets (%) |
||
| Cash at bank and on hand | 24,420,105 | 17.75 | 15,510,298 | 12.34 | 57.44 |
| Prepayments | 4,441,576 | 3.23 | 1,165,331 | 0.93 | 281.14 |
| Held-to-maturity investment | 1,250,000 | 0.91 | — | — | — |
| Financial liabilities measured at Fair Value and its changes, included into the current profits and losses |
— | — | 1,000,000 | 0.80 | -100.00 |
| Notes payable | 2,836,828 | 2.06 | 316,361 | 0.25 | 796.71 |
| Advance receivables | 1,421,820 | 1.03 | 852,247 | 0.68 | 66.83 |
| payable employees' wages and salaries |
715,807 | 0.52 | 1,056,893 | 0.84 | -32.27 |
| Tax payable | -30,233 | -0.02 | 749,807 | 0.60 | -104.03 |
| Interest payable | 1,060,607 | 0.77 | 587,061 | 0.47 | 80.66 |
| Short-term financing notes payable |
9,998,750 | 7.27 | 4,997,917 | 3.98 | 100.06 |
| Non-current liabilities due within one year |
1,588,625 | 1.15 | 3,702,281 | 2.95 | -57.09 |
| Bonds payable | 16,069,817 | 11.68 | 11,055,667 | 8.80 | 45.35 |
| Other equity instruments | 1,486,500 | 1.08 | — | — | — |
| Capital reserves | 1,285,321 | 0.93 | 3,105,980 | 2.47 | -58.62 |
| Rights and interests belonging to minority shareholders |
6,465,427 | 4.70 | 3,576,561 | 2.85 | 80.77 |
As at 30 September 2014, cash at bank and on hand of the Group was RMB24.4201 billion, representing an increase of RMB8.9098 billion or 57.4% as compared with that of the beginning of 2014. This was mainly due to
13
(1) RMB13.2601 billion raised through the issuance of corporate bonds and short-term financing notes during the first three quarters of 2014; (2) RMB1.4 billion raised through the equity financing under the precondition of repurchase during the reporting period; (3) RMB4.592 billion paid for private directional debt financing tools during the first three quarters of 2014; (4) RMB1.25 billion of entrusted loans payment to Shaanxi Future Energy Co., Ltd. (“Future Energy”) during the reporting period.
As at 30 September 2014, prepayments of the Group was RMB4.4416 billion, representing an increase of RMB3.2762 billion or 281.1% as compared with that of the beginning of 2014. This was mainly due to the increase of prepayments for externally purchased coal by RMB3.0411 billion.
As at 30 September 2014, the held-to-maturity investment of the Group was RMB1.25 billion, which was mainly due to the RMB1.25 billion of entrusted loans payment to Shaanxi Future Energy Co., Ltd. during the reporting period.
As at 30 September 2014, financial liabilities measured at Fair Value and its changes, included into the current profits and losses of the Group decreased by RMB1 billion or 100% as compared with that of the beginning of 2014. This was mainly due to the repayment of RMB1 billion debt financing notes through private placement issued by the Company in 2013 during the Reporting Period.
As at 30 September 2014, notes payable of the Group was RMB2.8368 billion, representing an increase of RMB2.5205 billion or 796.7% as compared with that of the beginning of 2014. This was mainly due to an increase of RMB2.5946 billion of notes payable.
As at 30 September 2014, advance receivables of the Group was RMB1.4218 billion, representing an increase of RMB569.6 million or 66.8% as compared with that of the beginning of 2014. This was mainly due to: (1) an increase of RMB299.6 million of coal sales income by Shandong Yanmei Rizhao Port Coal Storage and Blending Co., Ltd. (2) an increase of RMB238.1 million of advance receivables by Ordos Neng Hua Co., Ltd.
As at 30 September 2014, payable employees' wages and salaries of the Group was RMB715.8 million, representing a decrease of RMB341.1 million or 32.3% as compared with that of the beginning of 2014. This was mainly due to the accounts payable for the wages, salaries and the social insurances during the Reporting Period.
As at 31 September 2014, tax payable of the Group was RMB-30.233 million, representing a decrease of RMB780 million or 104.0% as compared with that of the beginning of 2014. This was mainly due to the payment of the income tax that was not paid in 2013 during the first three quarters of 2014.
As at 30 September 2014, interest payable of the Group was RMB1.0606 billion, representing an increase of RMB473.5 million or 80.7% as compared with that of the beginning of 2014. This was mainly due to (1) the
14
increase of interest payable of bonds payable and short-term financing notes payable by RMB708 million; (2) RMB201.2 million interest of Ordos’s capital usage charges was released due to the fact that the capital usage charges of Zhuan Longwan’s mining rights was relieved by government partly.
As at 30 September 2014, short-term financing notes payable of the Group was RMB9.9988 billion, representing an increase of RMB5.0008 billion or 100.1% as compared with that of the beginning of 2014. This was mainly due to the issuance of RMB5 billion short-term financing notes during the Reporting Period.
As at 30 September 2014, non-current liabilities due within one year of the Group were RMB1.5886 billion, representing a decrease of RMB2.1137 billion or 57.1% as compared with that of the beginning of 2014. This was mainly due to: (1) the payment of RMB1.4492 billion for the repurchase of CVR shares issued to Gloucester’s former shareholders (excluding Noble Group) during the first three quarters of 2014; (2) RMB602.7 million of long-term borrowing due within one year repaid by Yancoal Austrlia.
As at 30 September 2014, bonds payable of the Group was RMB16.0698 billion, representing an increase of RMB5.0142 billion or 45.4% as compared with that of the beginning of 2014. This was mainly due to the issuance of RMB5 billion corporate bonds.
As at 30 September 2014, other equity instruments of the Group was RMB1.4865 billion. This was mainly due to the issuance of RMB1.5 billion private placement note (PPN) during the reporting period.
As at 30 September 2014, capital reserves of the Group was RMB1.2853 billion, representing a decrease of RMB1.8207 billion or 58.6% as compared with that of the beginning of 2014. This was mainly due to the fact that the production maintenance expenses of RMB1.8207 billion, which was recognized as the "capital reserves - special reserves" item for accounting purpose in the previous year, was transferred into "special reserves" for accounting purpose.
As at 30 September2014, the rights and interests of minority shareholders of the Group was RMB6.4654 billion, representing an increase of RMB2.8889 billion or 80.8% as compared with that of the beginning of 2014. This was mainly due to: (1) the Group’s issuance of USD300 million perpetual bonds; (2) RMB1.4 billion raised through the equity financing under the precondition of repurchase during the reporting period.
2. Significant movements of items in consolidated income statement and the reasons thereof (RMB’000)
| (RMB’000) | ||||
|---|---|---|---|---|
| Items | The first three quarters of 2014 |
The first three quarters of 2013 |
Increase /decrease (%) |
Main reasons for change |
| Finance cost | 1,119,929 | 3,168,943 |
-64.66 |
RMB67.364 million of foreign exchange income in the first three |
15
| quarters of 2014 VS the exchange loss of RMB2.0304 billion in the corresponding period of 2013. |
||||
|---|---|---|---|---|
| Impairment losses of assets |
107,503 | 2,268,740 |
-95.26 |
Provision for intangible asset impairment loss of RMB2.0996 billion in 2013. In the first three quarters of 2014, no provision of intangible assetimpairmentloss. |
| Gains on the changes in the fair value |
-52,704 | -281,229 |
— |
Losses on the changes in the fair value of mining royalty receivable of Middlemount Joint Venture held by Yancoal Australia and the CVR decreased by RMB221.8 million as compared with the corresponding period of 2013. |
| Non-operating revenue | 458,052 | 121,397 |
277.32 |
(1) in the first three quarters of 2014, RMB 231 million of enterprise development fund from government was received; (2) an increase of government subsidies by RMB70.370 million as compared with the corresponding period of 2013. |
| Income tax | 452,510 | -685,326 |
— |
Due to the effects of exchange loss and provision of asset impairment loss generated in the same period of 2013, the income tax amount was RMB-1.2390 billion. |
3. Significant movements of items in consolidated cash flow statement and the reasons thereof
(RMB’000)
| (RMB’000) | ||||
|---|---|---|---|---|
| Items Net cash flow from operating activities Net cash flow from investing activities |
The first three quarters of 2014 |
The first three quarters of 2013 |
Increase /decrease (%) |
Main reasons for change |
2,675,438 |
541,409 | 394.16 |
1. Cash received from sales of goods or provision of labour services increased by RMB9.8149 billion as compared with the corresponding period of last year. 2. Cash paid for purchase of goods and receipt of labour services increased by RMB7.3243 billion as compared with the corresponding period of last year. |
|
| -4,012,448 | -6,049,924 | — |
1. RMB1.25 billion of entrust loans provided to Future Energy during the reporting period; |
16
| 2. Net cash outflow decreased by RMB3.1478 billion as compared with the corresponding period of last year which was due to the payment decrease for the construction of fixed assets, intangible assets and other long-term assets. 3. During the first three quarters of 2014, the Group paid RMB1.4492 billion for the repurchase of CVR shares issued to Gloucester’s former shareholders (excluding Noble Group). 4. RMB1.4 billion raised through the equity financing under the precondition of repurchase during the reporting period. |
||||
|---|---|---|---|---|
| Net cash flow from financing activities |
9,015,761 | -153,887 | — |
1. During the first three quarters of 2014, RMB13.2601 billion of cash inflow occurred due to the Group’s bonds issuance, which not occurred during the corresponding period of 2013; 2. Cash inflow decreased by RMB8.1122 billion as compared with the corresponding period of last year which was due to the decrease of cash received from borrowings; 3. Cash outflow decreased by RMB732.5 million as compared with the corresponding period of last year which was due to the decrease of repayments for borrowings and debts. 4. Cash outflow decreased by RMB1.0357 billion as compared with the corresponding period of last year which was due to the payment of cash dividends and bank interest. 5. RMB3.6215 billion of capital rebate to Gloucester’s former shareholders during corresponding period of 2013. |
| Net increase in cash and cash equivalents |
7,548,900 | -6,087,233 | — |
2.3 Progress and impact of significant events and analysis of resolution
17
2.3.1 Significant litigation, arbitration and events called into question by the media extended to the reporting period
- Update on the dispute arbitration in relation to the performance of the contract execution between Shanxi Neng Hua and Shanxi Jinhui Coke Chemical Co., Ltd.
In February 2005, Shanxi Nenghua entered into an asset swap contract and a material supply contract with Shanxi Jinhui Coke Chemical Co., Ltd. (“Shanxi Jinhui”).
As a controlled subsidiary of Shanxi Neng Hua, Tianhao Chemicals Co., Ltd. (Tianhao Chemicals) was unable to operate continually due to the contract breach of Shanxi Jinhui; Tianhao Chemicals subsequently ceased production of methanol in April 2012. In September 2013, Shanxi Neng Hua submitted the arbitration to Beijing Arbitration Commission, requesting Shanxi Jinhui to purchase all the equity interests in Tianhao Chemicals held by Shanxi Neng Hua and pay a total of RMB798.8 million comprising equity transfer and other losses in accordance with the contracts.
In October 2013, Shanxi Neng Hua submitted the application for property preservation to the People's Court of Xinghualing District, Taiyuan City, Shanxi Province. 39% of equity equivalents of Shanxi Jinhui Longtai Coal Co., Ltd. held by Shanxi Jinhui was frozen and sealed up.
For details, please see the 2013 annual report of Company. Such disclosure of information is available on the website of Shanghai stock exchange, the website of Hong Kong stock exchange, the Company's website and/or the China securities Journal, Shanghai Securities News.
- Update on the litigation on Coal Sales Contract between Zhongxin Daxie Fuel Co., Ltd. and the Company
Zhongxin Daxie Fuel Co., Ltd. (“Zhongxin Daxie”), as the plaintiff, brought a civil litigation against the Company, as the defendant, at the Shandong Provincial Higher People's Court in September 2013, alleging a failure by the Company to perform its delivery obligations under a coal sales contract between the parties. Zhongxin Daxie sued for the termination of the coal sales contract, return of payments for goods and damage in an amount of RMB163.6 million.
The Company has delivered goods to the third party designated by Zhongxin Daxie after the execution of the contract and Zhongxin Daxie has settled the payment with the Company. All the obligations have been fulfilled under the contract.
It was the first instance judgment of the Shandong Provincial Higher People’s Court that: Zhongxin Daxie’s claim was rejected and the litigation fee of RMB0.8602 million shall be on Zhongxin Daxie, as the plaintiff of the litigation. Zhongxin Daxie defied the first-instance judgment and appealed to the Supreme People's Court.
18
On 30 June 2014, the Company received the Notice of the Decision on Appeal from the Supreme People’s Court of the People’s Republic of China (the “Supreme Court”), the Supreme Court has decided to accept Zhongxin Daxie’s appeal of judgment of the first instance of the litigation.
For details, please refer to the announcements in relation to the update on this litigation dated 29 April 2014 and 30 June 2014 and 2013 annual report of Company respectively. The above 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.
As at the disclosure date of this report, the above two cases are still pending. So the Company is unable to accurately estimate the impact of the litigation on the company’s current profit and profit after the reporting period for the time being.
Save as disclosed above, there were no other significant litigation, arbitration and events called into question by the Media during the reporting period or extended to the reporting period.
2.3.2 Share Issue
During the reporting period, share issue of the Company is as following:
| Issuance of private directional debt financing instruments in 2014 (first tranche) |
|
|---|---|
| Issuer | Yanzhou Coal Mining Co., Ltd. |
| Issuing date | 19 September 2014 |
| Interest rate | 6.80% |
| Gross proceeds | RMB1.5 billion |
| Approved amount of shares to be listed | — |
| Date and place of listing | — |
| Use of proceeds | Replenishing the working capital of the Company |
| Total amount of proceeds that has been used during this reporting period |
— |
| Total accumulated amount of proceeds that has been used during this reporting period |
— |
| Total amount of remaining proceeds | RMB1.5 billion |
| Usage and destination of the remaining proceeds |
Deposited in the bank |
2.3.3 Material connected transaction
19
Considered and approved at the 4th meeting of the sixth session of the Board held on 24 October, 2014, the Company entered into the 6 continuing connected transaction agreements with Yankuang Group Co., Ltd. including “Mutual Provision of Labor and Services Agreement”, “Provision of Electricity and Heat Agreement”, “Provision of Material Agreement”, “Provision of Insurance Fund Administrative Services Agreement” and “Provision of Products, Material and Equipment Leasing Agreement” and entered into “Provision of Finance Services Agreement” with Yankuang Group Finance Co., Ltd., together with the annual caps for such transactions for the years of 2015 to 2017. These arrangements will be proposed at the second extraordinary general meeting of 2014 for review and approval.
For details, please refer to the announcements in relation to the continuing connected transaction of the Company and the resolutions passed at the 4th meeting of the sixth session of the Board both dated 24 October 2014 respectively. The above 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.
2.3.4 Equity financing under the precondition of repurchase
At the AGM 2013 held on 14th May 2014, it was approved that the Company or its controlled subsidiaries can carry out domestic or overseas financing activities of an aggregate amount not exceeding RMB30 billion including equity financing under precondition of repurchase. Accordingly, the Company entered into the Contract of Yanzhou Equity Investment Management Plan with ICBC Credit Suisse Investment Management Co., Ltd. to raise a loan of RMB1.4 billion.
For details, please refer to the announcements in relation to equity financing under the precondition of repurchase dated 29 September 2014. The above 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.
2.3.5 Establishment of Corporate Governance Rules
As approved by Company at the fourth meeting of the sixth session of the Board held on 24th October 2014, the Company established the Rules of Procedures for the General Manager Working Meeting and Rules for Internal Report of Key Information of Yanzhou Coal Mining Company Limited.
2.4 Performance of the undertakings by the Company and shareholders holding more than 5% of the shares
of the Company
| Undertaker | Undertakings | Deadline for performance | Performance |
|---|---|---|---|
| Yankuang Group |
Avoidance of horizontal competition YankuangGroupand the Company |
Long-term effective | Performance ongoing (there has no violation |
20
| entered into the Restructuring Agreement when the Company was restructured in 1997. At that time, Yankuang Group made a undertaking that it would take various effective measures to avoid horizontal competition with the Company. |
of undertaking by Yankuang Group) |
||
|---|---|---|---|
| Transference of the mining right of Wanfu coal mine In 2005, the Company acquired equity interests in Heze Neng Hua held by Yankuang Group. At that time, Yankuang Group made such undertaking that: the Company had the right to acquire the mining right of Wanfu coal mine once obtaining such miningright 12 months later. |
Within 12 months when Yankuang Group obtained the mining right of Wanfu coal mine |
Such performance has not been completed yet. (Currently Yankuang Group is applying for the mining right of Wanfu coal mine) |
|
| Commitment made in the announcement of the share price abnormal fluctuations In its announcement of the share price abnormal fluctuations on 13th May 2014, Yankuang made the following commitments: it will not plan to do the following things including but not limited to: material assets consolidation, issuing new shares, buy out listed company, debt restructure, business restructure, assts split, asset injection,etc. |
Within 3 months after the disclosure date, i.e. before 13 August 2014 |
Such performance has been fulfilled |
2.5 Influence on the consolidated financial statements by applying new accounting standard
As approved at the second meeting of the sixth session of the Board held on 22[nd] August 2014, according to the 9 new criteria including long-term equity investment and Presentation of financial statements in the CASs promulgated by the Ministry of Finance, the Company applied the above-mentioned 9 new criteria early in the
21
Interim Report for 2014.
For details, please refer to the Interim Report for 2014 dated 22 August 2014. The above information was also posted on the websites of the Shanghai Stock Exchange, the Hong Kong Stock Exchange, and the Company’s website.
§3 Directors
As at the date of this announcement, the directors of the Company are Mr. Li Xiyong, Mr. Zhang Xinwen, Mr. Yin Mingde, Mr. Wu Yuxiang, Mr. Zhang Baocai, Mr. Wu Xiangqian and Mr. Jiang Qingquan and the independent non-executive directors of the Company are Mr. Wang Lijie, Mr. Jia Zhaohua, Mr.Wang Xiaojun and Mr. Xue Youzhi.
Yanzhou Coal Mining Company Limited
Li Xiyong
Chairman of the Board
24 October 2014
Appendices:
22
Consolidated Balance Sheet
30 September 2014
Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB’000
| ITEMS | As at 30 September 2014 | As at 31 December 2013 |
| CURRENT ASSETS: | ||
| Cash at bank and on hand | 24,420,105 | 15,510,298 |
| Financial assets at FVTPL | 6,797 | - |
| Bills receivable | 5,602,876 | 7,558,118 |
| Accounts receivable | 1,513,087 | 1,461,387 |
| Prepayments | 4,441,576 | 1,165,331 |
| Interest receivable | 53,883 | 33,692 |
| Dividends receivable | 20,000 | - |
| Other receivables | 742,593 | 598,840 |
| Purchase of resold financial assets | - | - |
| Inventories | 1,854,836 | 1,597,168 |
| Non-current assets due within oneyear | - | - |
| Other current assets | 3,268,924 | 3,410,681 |
| TOTAL CURRENT ASSETS | 41,924,677 | 31,335,515 |
| NON-CURRENT ASSETS: | ||
| Available-for-sale financial assets | 221,993 | 211,560 |
| Held-to-maturityinvestments | 1,250,000 | - |
| Long-term accounts receivable | 1,971,600 | 1,841,238 |
| Long-term equityinvestments | 3,159,688 | 3,233,307 |
| Real estate investment | - | - |
| Fixed assets | 22,490,341 | 24,158,411 |
| Construction inprogress | 34,100,807 | 31,391,802 |
| Construction materials | 22,994 | 26,699 |
| Disposal of fixed assets | - | - |
| Productive biological assets | - | - |
| Oilgas assets | - | - |
| Intangible assets | 22,841,523 | 23,949,861 |
| Development expenditure | - | - |
| Goodwill | 1,212,277 | 1,219,853 |
| Long-term deferred expenses | 103,535 | 120,161 |
| Deferred tax assets | 7,078,759 | 7,044,986 |
| Other non-current assets | 1,237,684 | 1,166,081 |
| TOTAL NON-CURRENT ASSETS | 95,691,201 | 94,363,959 |
| TOTAL ASSETS | 137,615,878 | 125,699,474 |
The financial statements from Page 23 to Page 33 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
23
Consolidated Balance Sheet ( Continued )
30 September 2014
| Consolidated Balance Sheet(Continued) 30 September 2014 |
Consolidated Balance Sheet(Continued) 30 September 2014 |
|
|---|---|---|
| Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 | |
| ITEMS | As at 30 September 2014 | As at 31 December 2013 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 2,582,875 | 3,512,612 |
| Financial assets at FVTPL | - | 1,000,000 |
| Billspayable | 2,836,828 | 316,361 |
| Accountspayable | 1,859,597 | 2,448,642 |
| Advances from customers | 1,421,820 | 852,247 |
| Salaries and wagespayable | 715,807 | 1,056,893 |
| Taxespayable | -30,233 | 749,807 |
| Interestpayable | 1,060,607 | 587,061 |
| Dividendpayable | - | 91 |
| Otherpayables | 5,160,626 | 5,419,873 |
| Short-term financingnotespayable | 9,998,750 | 4,997,917 |
| Non-current liabilities due within oneyear | 1,588,625 | 3,702,281 |
| Other current liabilities | 3,171,783 | 4,021,563 |
| TOTAL CURRENT LIABILITIES | 30,367,085 | 28,665,348 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 32,341,295 | 31,019,648 |
| Bondspayable | 16,069,817 | 11,055,667 |
| Long-termpayables | 2,852,586 | 2,833,205 |
| Accrued liabilities | 794,380 | 810,634 |
| Deferred income | 59,226 | 62,327 |
| Deferred tax liabilities | 8,163,488 | 8,695,598 |
| Other non-current liabilities | - | |
| TOTAL NON-CURRENT LIABILITIES | 60,280,792 | 54,477,079 |
| TOTAL LIABILITIES | 90,647,877 | 83,142,427 |
| SHAREHOLDERS’ EQUITY: | ||
| Share capital | 4,918,400 | 4,918,400 |
| Other equityinstrument- Perpetual bond | 1,486,500 | |
| Capital reserves | 1,285,321 | 3,105,980 |
| Less: treasurystock | - | - |
| Other comprehensive income | -4,370,675 | -3,821,831 |
| Special reserves | 2,834,237 | 2,285,384 |
| Surplus reserves | 5,493,640 | 5,493,640 |
| Provision forgeneral risk | - | - |
| Undistributed earnings | 28,855,151 | 26,998,913 |
| Equity attributable to Shareholders | 40,502,574 | 38,980,486 |
| Minorityinterest | 6,465,427 | 3,576,561 |
| TOTAL SHAREHOLDERS' EQUITY | 46,968,001 | 42,557,047 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
137,615,878 | 125,699,474 |
Balance Sheet of the Parent Company
24
30 September 2014
| Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 |
|---|---|---|
| ITEMS | As at 30 September 2014 | As at 31 December 2013 |
| CURRENT ASSETS: | ||
| Cash at bank and on hand | 20,602,170 | 10,899,723 |
| Financial assets at FVTPL | 6,797 | - |
| Bills receivable | 5,641,671 | 7,451,581 |
| Accounts receivable | 570,312 | 464,076 |
| Prepayments | 1,791,478 | 17,334 |
| Interests receivable | 1,586,254 | 981,957 |
| Dividends receivable | 20,000 | 100 |
| Other receivables | 9,850,459 | 11,664,061 |
| Inventories | 537,958 | 524,379 |
| Non-current assets due within one year | - | - |
| Other current assets | 2,576,114 | 2,887,428 |
| TOTAL CURRENT ASSETS | 43,183,213 | 34,890,639 |
| NON-CURRENT ASSETS: | ||
| Available-for-sale financial assets | 191,774 | 181,854 |
| Hold-to-maturity investment | 14,312,000 | 13,271,000 |
| Long-term accounts receivable | - | - |
| Long-term equity investments | 26,050,438 | 22,657,232 |
| Investment real estate | - | - |
| Fixed assets | 6,414,601 | 7,196,388 |
| Construction in progress | 1,087,371 | 67,027 |
| Construction Materials | 1,259 | 1,259 |
| Disposal of fixed assets | - | - |
| Productive biological assets | - | - |
| Oil gas assets | - | - |
| Intangible assets | 2,210,527 | 2,365,492 |
| Development expenditure | - | - |
| Goodwill | - | - |
| Long-term deferred expenses | 46 | 52 |
| Deferred tax assets | 1,417,772 | 1,659,746 |
| Other non-current assets | 117,926 | 117,926 |
| TOTAL NON-CURRENT ASSETS | 51,803,714 | 47,517,976 |
| TOTAL ASSETS | 94,986,927 | 82,408,615 |
25
Balance Sheet of the Parent Company ( Continued )
30 September 2014
| Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 | |
|---|---|---|
| ITEMS | As at 30 September 2014 | As at 31 December 2013 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 2,582,875 | 3,512,612 |
| Financial liabilities at FVTPL | 13,676 | 1,043,532 |
| Billspayable | 2,628,827 | 34,220 |
| Accountspayable | 686,978 | 947,770 |
| Advances from customers | 444,195 | 640,789 |
| Salaries and wagespayable | 116,571 | 541,161 |
| Taxespayable | 315,760 | 963,843 |
| Interestpayable | 900,639 | 310,762 |
| Dividendspayable | - | - |
| Otherpayables | 6,482,356 | 4,828,780 |
| Short-term financingnotespayable | 9,998,750 | 4,997,917 |
| Non-current liabilities due within oneyear | 1,447,238 | 2,874,956 |
| Other current liabilities | 2,984,340 | 3,531,851 |
| TOTAL CURRENT LIABILITIES | 28,602,205 | 24,228,193 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 7,797,004 | 7,820,122 |
| Bondspayable | 9,917,554 | 4,959,000 |
| Long-termpayable | 2,636,994 | 2,574,901 |
| Special accountspayable | - | - |
| Accrued liabilities | - | - |
| Deferred income | 13,914 | 19,761 |
| Deferred tax liabilities | 188,377 | 203,409 |
| Other non-current liabilities | - | |
| TOTAL NON-CURRENT LIABILITIES | 20,553,843 | 15,577,193 |
| TOTAL LIABILITIES | 49,156,048 | 39,805,386 |
| SHAREHOLDERS' EQUITY: | ||
| Share capital | 4,918,400 | 4,918,400 |
| Other equityinstrument-perpetual bond | 1,486,500 | - |
| Capital reserves | 1,939,077 | 3,759,736 |
| Less: treasurystock | - | - |
| Other comprehensive income | 88,170 | 71,560 |
| Special reserves | 2,386,433 | 1,850,945 |
| Surplus reserves | 5,448,530 | 5,448,530 |
| Provision forgeneral risk | - | - |
| Undistributedprofits | 29,563,769 | 26,554,058 |
| TOTAL SHAREHOLDERS' EQUITY | 45,830,879 | 42,603,229 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
94,986,927 | 82,408,615 |
26
Consolidated Income Statement
The first three Quarters of 2014
| Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 | Unit: RMB’000 | |
|---|---|---|---|---|
| Items | The first three Quarters of 2014 |
The first three Quarters of 2013 |
The third Quarter of 2014 |
The third Quarter of 2013 |
| 1、TOTAL OPERATING INCOME | 47,933,380 | 41,455,306 | 15,504,768 | 15,267,280 |
| Including: operating income | 47,933,380 | 41,455,306 | 15,504,768 | 15,267,280 |
| 2、TOTAL OPERATING COST | 46,145,739 | 43,448,381 | 14,159,232 | 12,795,807 |
| Including: Operating cost | 38,954,672 | 32,456,144 | 12,101,577 | 11,879,740 |
| Business taxes and surcharges | 385,684 | 416,418 | 100,161 | 136,114 |
| Selling expenses | 2,302,932 | 2,139,592 | 734,722 | 618,799 |
| General and administrative expenses |
3,275,019 | 2,998,544 | 932,093 | 864,271 |
| Financial expenses | 1,119,929 | 3,168,943 | 313,852 | -729,705 |
| Impairmentloss ofassets | 107,503 | 2,268,740 | -23,173 | 26,588 |
| Add: Gain on fair value change (The loss is listed beginning with“-“) |
-52,704 | -281,229 | 9,282 | -64,388 |
| Investment income(The loss is listed beginning with“-“) |
-51,020 | -50,400 | 38,248 | 9,614 |
| Including: Investment income of associates and joint ventures |
-58,375 | -55,064 | 30,978 | 9,614 |
| Profit on exchange (The loss is listed beginning with “-“) |
||||
| 3、Operating profit (The loss is listed beginning with“-“) |
1,683,917 | -2,324,704 | 1,393,066 | 2,416,699 |
| Add:Non-operatingincome | 458,052 | 121,397 | 67,535 | 92,136 |
| Less: Non-operating expenditures | 14,930 | 24,125 | 3,211 | 4,603 |
| Including: Losses on disposal of non-current assets |
4,367 | 13,160 | 998 | 2,254 |
| 4、Total profit (The total loss is listed beginning with“-“) |
2,127,039 | -2,227,432 | 1,457,390 | 2,504,232 |
| Less: Income tax | 452,510 | -685,326 | 399,927 | 621,894 |
| 5、Net profit(The net loss is listed beginning with“-“) |
1,674,529 | -1,542,106 | 1,057,463 | 1,882,338 |
| Net profit attributable to Shareholders |
1,954,607 | -588,646 | 1,119,055 | 1,808,268 |
| Minorityinterest | -280,078 | -953,460 | -61,592 | 74,070 |
| 6、Other comprehensive income | -621,211 | -2,641,512 | -2,690,902 | -460,271 |
| (1) Other comprehensive income that cannot be reclassified to profit or loss in thefuture |
- | - | - | - |
| (2) Other comprehensive income that will be reclassified to profit or loss in the future |
-621,211 | -2,641,512 | -2,690,902 | -460,271 |
| 1) Profit or loss from change in fair value of available for sale financial assets |
7,439 | 1,239 | 13,305 | 19,045 |
| 2) Earnings from other comprehensive income in invested companies under equitymethod |
9,171 | - | 9,171 | - |
| 3) Effective hedging profit or loss of cash flow |
26,159 | -187,179 | -717,320 | 126,078 |
27
| 4) Translation reserve | -663,980 | -2,455,572 | -1,996,058 | -605,394 |
|---|---|---|---|---|
| 7、Total comprehensive income | 1,053,318 | -4,183,618 | -1,633,439 | 1,422,067 |
| 8、Earnings per share | ||||
| (1)Earningsper share,basic | 0.3974 | -0.1197 | 0.2275 | 0.3677 |
| (2)Earningsper share,diluted | 0.3974 | -0.1197 | 0.2275 | 0.3677 |
28
Income Statement Of the Parent Company
The first three Quarters of 2014
Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB’000
| Items | The first three Quarters of 2014 |
The first three Quarters of 2013 |
The third Quarter of 2014 |
The third Quarterof 2013 |
|---|---|---|---|---|
| 1、TOTAL OPERATING INCOME | 32,758,463 | 28,830,025 | 9,943,975 | 10,572,977 |
| Less: Operatingcost | 25,582,076 | 22,153,492 | 7,005,936 | 7,921,897 |
| Operatingtaxes and surcharges | 307,148 | 344,767 | 77,900 | 107,540 |
| Sellingexpense | 557,950 | 183,960 | 204,708 | 62,375 |
| General and administrative expense |
2,379,398 | 2,075,931 | 700,699 | 538,975 |
| Financial expenses | 1,118,612 | 499,106 | 251,097 | 266,182 |
| Impairment loss of assets | 14,370 | 20,752 | - | - |
| Add: Gain from the fair value changes (The loss is listed beginning with “-“) |
17,426 | -119,703 | 17,463 | -42,761 |
| Investment income(The loss is listed beginning with“-“) |
977,996 | 740,938 | 394,280 | 294,212 |
| Including: Investment income of associates and joint ventures |
230,051 | - | 129,869 | -113,626 |
| 2、Operating profit (The loss is listed beginning with“-“) |
3,794,331 | 4,173,252 | 2,115,378 | 1,927,459 |
| Add:Non-operatingincome | 334,926 | 15,118 | 3,152 | 2,711 |
| Less: Non-operatingexpense | 8,448 | 5,581 | 1,087 | 161 |
| Including: Loss on disposal of non-current assets |
3,280 | 3,010 | - | 34 |
| 3、Total profit (The total loss is listed beginning with“-“) |
4,120,809 | 4,182,789 | 2,117,443 | 1,930,009 |
| Less: Income tax | 1,012,730 | 1,016,918 | 517,403 | 441,727 |
| 4、Net profit (The net loss is listed beginning with“-“) |
3,108,079 | 3,165,871 | 1,600,040 | 1,488,282 |
| 5、Other comprehensive income | 16,610 | 1,239 | 22,476 | 19,046 |
| (1) other comprehensive income that cannot be reclassified into gain/loss in the future |
- | - | - | - |
| (2) other comprehensive income that can be reclassified into gain/loss in the future |
16,610 | 1,239 | 22,476 | 19,046 |
| 1) income from changes in fair value of available-for-sale financial assets |
7,439 | 1,239 | 13,305 | 19,046 |
| 2) earnings from other comprehensive income in invested companies under equity method |
9,171 | - | 9,171 | - |
| 6、Total comprehensive income | 3,124,689 | 3,167,110 | 1,622,516 | 1,507,328 |
| 7、Earnings per share | ||||
| (1)Earningsper share,basic | 0.6319 | 0.6437 | 0.3253 | 0.3026 |
| (2)Earningsper share,diluted | 0.6319 | 0.6437 | 0.3253 | 0.3026 |
29
Consolidated Cash Flow Statement
The first three Quarters of 2014
Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB’000
| Items | The first three Quarters of 2014 |
The first three Quarters of 2013 |
The third Quarter of 2014 |
The third Quarter of 2013 |
|---|---|---|---|---|
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||||
| Cash received from sales of goods or rendering of services |
55,311,025 | 45,496,119 | 17,406,225 | 14,526,838 |
| Tax refunding | 324,220 | 624,890 | 47,173 | 265,821 |
| Other cash received relating to operating activities |
1,085,557 | 564,696 | 675,861 | 203,605 |
| Sub-total of cash inflows | 56,720,802 | 46,685,705 | 18,129,259 | 14,996,264 |
| Cash paid for goods and services purchased |
38,851,733 | 31,527,451 | 10,660,732 | 11,380,834 |
| Cash paid to employees and on behalf of employees |
7,134,154 | 7,286,732 | 2,233,858 | 2,265,670 |
| Taxes payments | 5,237,168 | 5,110,222 | 1,201,197 | 1,275,977 |
| Other cash paid relating to operating activities |
2,822,309 | 2,219,891 | 1,112,918 | 342,386 |
| Sub-total of cash outflows | 54,045,364 | 46,144,296 | 15,208,705 | 15,264,867 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
2,675,438 | 541,409 | 2,920,554 | -268,603 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: |
||||
| Cash received from recovery of investments |
- | - | ||
| Cash received from return of investments income |
297,910 | 117,709 | 98,497 | 43,519 |
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets |
9,770 | 7,111 | 5,876 | 3,009 |
| Net cash received from disposal of subsidiaries and other business units |
1,400,000 | 1,400,000 | ||
| Other cash received relating to investing activities |
122,184 | 1,505,605 | -42,985 | 508,541 |
| Sub-total of cash inflows | 1,829,864 | 1,630,425 | 1,461,388 | 555,069 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
2,820,688 | 5,968,479 | 1,176,036 | 1,453,078 |
| Cash paid for investments | 155,088 | 30,088 | ||
| Netincrease ofpledgeloans | - | - | ||
| Net cash paid for the acquisition of subsidiaries and other business units |
- | 1,432,089 | - | 630,000 |
| Other cash paid relating to investing activities |
2,866,536 | 279,781 | -624,839 | 58,032 |
| Sub-total of cash outflows | 5,842,312 | 7,680,349 | 581,285 | 2,141,110 |
| NET CASH FLOW USED IN INVESTING ACTIVITIES |
-4,012,448 | -6,049,924 | 880,103 | -1,586,041 |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||||
| Cash received from investors | - | - | ||
| Including: cash received from minority shareholders of subsidiaries |
- | - | ||
| Cash receivedfromborrowings | 12,472,502 |
30
| 4,360,289 | 1,225,125 | 5,133,783 | ||
|---|---|---|---|---|
| Cash received from bonds | 13,260,143 | 1,486,536 | ||
| Other cash received relating to financial activities |
- | - | ||
| Sub–total of cash inflows | 17,620,432 | 12,472,502 | 2,711,661 | 5,133,783 |
| Repayments of borrowings and debts | 5,795,449 | 6,527,935 | 1,388,296 | 3,174,528 |
| Cash paid for distribution of dividends or profits, or cash paid for interest expenses |
1,441,283 | 2,476,967 | 669,801 | 1,385,921 |
| Including: cash paid for distribution of dividends or profits by subsidiaries to minority shareholders |
- | 60,276 | - | 60,276 |
| Capital return of minority shareholders- cash paid to former shareholders of Gloucester |
- | 3,621,487 | - | |
| Other cash paid relating to financing activities |
1,367,939 | -603,142 | ||
| Sub-total of cash outflows | 8,604,671 | 12,626,389 | 1,454,955 | 4,560,449 |
| NET CASH FLOW USED IN FINANCING ACTIVITIES |
9,015,761 | -153,887 | 1,256,706 | 573,334 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-129,851 | -424,831 | -243,431 | -308,196 |
| 5、NET INCREASE (DECREASE) ON CASH AND CASH EQUIVALENTS |
7,548,900 | -6,087,233 | 4,813,932 | -1,589,506 |
| Add: Cash and cash equivalents, opening | 10,965,667 | 12,799,757 | 13,700,635 | 8,302,030 |
| 6、Cash and cash equivalents, closing | 18,514,567 | 6,712,524 | 18,514,567 | 6,712,524 |
31
Cash Flow Statement of the Parent Company
The first three Quarters of 2014
Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB’000
| Items | The first three Quarters of 2014 |
The first three Quarters of 2013 |
The third Quarterof 2014 |
The third Quarterof 2013 |
|---|---|---|---|---|
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||||
| Cash received from sales of goods and rendering of services |
38,269,303 | 33,434,217 | 11,200,555 | 10,374,953 |
| Tax refunding | - | - | ||
| Other cash received relating to operating activities |
864,404 | 388,890 | 430,337 | 55,710 |
| Sub-total of cash inflows | 39,133,707 | 33,823,107 | 11,630,892 | 10,430,663 |
| Cash paid for goods and services | 25,519,344 | 21,901,934 | 6,093,802 | 7,669,905 |
| Cash paid to and on behalf of employees |
4,877,226 | 4,942,145 | 1,509,770 | 1,479,199 |
| Taxes payments | 4,071,529 | 4,203,475 | 848,068 | 966,015 |
| Other cash paid relating to operating activities |
2,207,691 | 1,879,321 | 641,442 | 255,247 |
| Sub-total of cash outflows | 36,675,790 | 32,926,875 | 9,093,082 | 10,370,366 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
2,457,917 | 896,232 | 2,537,810 | 60,297 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: |
||||
| Cash received from recovery of investments |
619,000 | 214,000 | 300,000 | |
| Cash received from return of investments |
477,495 | 335,839 | 159,159 | 98,706 |
| Net cash received from disposal of fixed assets, intangible assets and other long- term assets |
8,406 | 3,401 | 5,861 | 2,457 |
| Net cash amount received from the disposal of subsidiaries and other business units |
1,400,000 | 1,400,000 | ||
| Other cash received relating to investing activities |
1,743,736 | 3,254,154 | 1,000,953 | 2,257,090 |
| Sub-total of cash inflows | 4,248,637 | 3,807,394 | 2,865,973 | 2,358,253 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
1,112,321 | 1,281,025 | 457,828 | 849,774 |
| Cash paid for investments | 629,568 | 29,568 | ||
| Net cash paid for the acquisition of subsidiaries and other business units |
- | 1,025,516 | - | |
| Other cash paid relating to investing activities |
4,563,760 | 7,910,241 | 1,068,783 | 630,000 |
| Sub-total of cash outflows | 6,305,649 | 10,216,782 | 1,556,179 | 1,479,774 |
| NET CASH FLOW USED IN INVESTING ACTIVITIES |
-2,057,012 | -6,409,388 | 1,309,794 | 878,479 |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||||
| Cash received from investors | - | - | ||
| Cash received from borrowings | 3,135,125 | 7,485,693 | 1,225,125 | 2,017,601 |
| Cash receivedfrombonds | 11,434,000 | 1,486,500 |
32
| Cash received relating to other financing activities |
639,273 | 163,182 | 542,558 | |
|---|---|---|---|---|
| Sub–total of cash inflows | 15,208,398 | 7,648,875 | 3,254,183 | 2,017,601 |
| Repayments ofborrowings | 5,138,519 | 5,825,524 | 742,366 | 2,972,813 |
| Cash paid for distribution of dividends or profits, or cash paid for interest expenses |
866,319 | 1,817,208 | 471,388 | 1,397,595 |
| Other cash payment relating to financing activities |
1,323,638 | 155,611 | -617,369 | 155,611 |
| Sub-total of cash outflows | 7,328,476 | 7,798,343 | 596,385 | 4,526,019 |
| NET CASH FLOW USED IN FINANCING ACTIVITIES |
7,879,922 | -149,468 | 2,657,798 | -2,508,418 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-289 | -32,746 | -8,398 | -15,061 |
| 5、NET INCREASE (DECREASE) ON CASH AND CASH EQUIVALENTS |
8,280,538 | -5,695,370 | 6,497,004 | -1,584,703 |
| Add: Cash and cash equivalents, opening |
6,620,343 | 9,388,641 | 8,403,877 | 5,277,974 |
| 6、Cash and cash equivalents, closing | 14,900,881 | 3,693,271 | 14,900,881 | 3,693,271 |
33