AI assistant
CStone Pharmaceuticals — Interim / Quarterly Report 2017
Oct 30, 2017
50715_rns_2017-10-30_aba04550-e7af-4b14-9a37-2217ae7b154d.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 [64 x 73] intentionally omitted <==
兗州煤業股份有限公司
YANZHOU COAL MINING COMPANY LIMITED
(A joint stock limited company incorporated in the People’s Republic of China (“ PRC ”) with limited liability) (Stock Code: 1171)
REPORT FOR THE RESULTS OF THE THIRD QUARTER OF 2017
IMPORTANT NOTICE
This announcement is made pursuant to Part XIVA of the Securities and Futures Ordinance and the disclosure requirement under Rules 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 ” or the “ Company ”) confirm that this report does not contain any misrepresentations, misleading statements or material omissions and jointly and severally accept all responsibilities for the authenticity, accuracy and completeness of the information contained in this report.
The Report for the Results of the Third Quarter of 2017 of the Company (the “ Report ”) was considered and approved by the sixth meeting of the seventh session of the Board and all the 11 Directors who were required to attend the meeting were present.
The financial statements in this Report have not been audited.
The “ Reporting Period ” refers to the period from 1 July 2017 to 30 September 2017.
The “ Group ” refers to the Company and its subsidiaries.
The Chairman of the Board, Mr. Li Xiyong, the Chief Financial Officer, Mr. Zhao Qingchun and the head of the Finance Management Department, Mr. Xu Jian, 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 2017 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.
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 are reminded to notice the difference in the reporting standards 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 for the purpose of bookkeeping used in this Report is Renminbi (“ RMB ”).
For the third quarter of 2017, the operating income of the Group was RMB38.5944 billion, representing a decrease of RMB1.5477 billion or 3.9% as compared with the corresponding period of last year. The net profit attributable to the shareholders of the parent company was RMB1.5943 billion, representing an increase of RMB1.1687 billion or 274.6% as compared with the corresponding period of last year.
For the first three quarters of 2017, the operating income of the Group was RMB119.2186 billion, representing an increase of RMB54.4413 billion or 84.0% as compared with the corresponding period of last year. Net profit attributable to the shareholders of the parent company was RMB4.7834 billion, representing an increase of RMB3.7654 billion or 369.9% as compared with the corresponding period of last year.
The content of the Report is consistent with the announcement published on the Shanghai Stock Exchange. This announcement is published simultaneously in the PRC and overseas.
2
§I General Information of the Group
(I) Major Financial Data
Unit: RMB’000
| Unit: RMB’000 | |||
|---|---|---|---|
| As at the end of the Reporting Period |
As at the end of previous year |
Increase/decrease at the end of the Reporting Period as compared with the end of previous year (%) |
|
| Total assets | 188,787,527 | 145,622,403 | 29.64 |
| Net assets attributable to the Shareholders |
53,776,636 | 42,023,058 | 27.97 |
| From the beginning of the year to the end of the Reporting Period (January-September) |
From the beginning of the year to the end of the reporting period of the year 2016 (January-September) |
Increase/decrease for the Reporting Period as compared with the corresponding period of lastyear(%) |
|
| Net cash flows from operatingactivities |
8,194,443 | 2,155,859 | 280.10 |
| From the beginning of the year to the end of the Reporting Period (January-September) |
From the beginning of the year to the end of the reporting period of the year 2016 (January-September) |
Increase/decrease for the Reporting Period as compared with the corresponding period of lastyear(%) |
|
| Operating income | 119,218,615 | 64,777,318 | 84.04 |
| Net profit attributable to the Shareholders |
4,783,394 | 1,018,012 | 369.88 |
| Net profit attributable to the Shareholders after deducting extraordinary profits and losses |
4,390,918 | 500,788 | 776.80 |
| Weighted average return on net assets(%) |
10.36 | 2.39 | Increased 7.97 percenta gepoints |
| Basic earnings per share(RMB) |
0.9738 | 0.2072 | 369.98 |
| Diluted earnings per share(RMB) |
0.9738 | 0.2072 | 369.98 |
Note: In the first three quarters of 2017, the Company consolidated the financial statements of Yancoal Blue Sky Clean Energy Company Limited, Yancoal Mining Engineering Company Limited and Wuxi Dingye Energy Company Limited (“ Wuxi Dingye ”).
3
Items and amount of extraordinary profits and losses
Unit: RMB’000
| Unit: RMB’000 | ||
|---|---|---|
| Items | Amount for the Reporting Period (July-September) |
Amount for the period from the beginning of the year to the end of the Reporting Period (January-September) |
| Profits and losses on disposals of non-current assets |
-9,806 | -1,020 |
| Government grants recognized in current profits and losses, excluding the government grants which are closely related to the Company’s normal business operations, in line with national policies and can be continuously enjoyed according to certain standard quota or quantities |
33,818 | 65,802 |
| Profits and losses on entrusted assets investment and management |
0 | 26,915 |
| Profits and losses on debt restructuring | 1,287 | 1,287 |
| Except effective hedging businesses that relate to the Company’s normal operating business, profits and losses from fair value changes on transactional financial assets and liabilities, and investment income from disposal of transactional financial assets, liabilities and available-for-sale financial assets |
7,919 | 117,851 |
| Other non-operating income and expenses excludingthe abovementioned items |
239,899 | 375,423 |
| Effect of the equity of minority shareholders(after tax) |
-13,501 | -22,259 |
| Effect of income tax | -81,957 | -171,523 |
| Total | 177,659 | 392,476 |
(II) Total number of Shareholders at the end of the Reporting Period, the top ten Shareholders and the top ten Shareholders holding tradable shares of the Company which are not subject to trading moratorium
4
Total number of Shareholders
Unit: share 56,494
| Unit: share | Unit: share | Unit: share | Unit: share | Unit: share | Unit: share | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Total number of Shareholders | 56,494 | |||||||||
| Shareholdings of the topten Shareholders | ||||||||||
| Name of Shareholders (Full name) |
Number of shares held at the end of the Reporting Period |
Percentage holding of the total capital (%) |
Number of shares held subject to trading moratorium |
Number of pledged or locked share |
Nature of Shareholders |
|||||
| State of shares |
Number of shares |
|||||||||
| Yankuang Group Company Limited |
2,600,000,000 | 52.93 | 0 | pledged | 520,000,000 | State-owned legalperson |
||||
| HKSCC (Nominees) Limited | 1,946,367,099 | 39.62 | 0 | Unknown | - | Foreign legal person |
||||
| Central Huijin Assets Management Co., Ltd. |
19,355,100 | 0.39 | 0 | - | 0 | State-owned legalperson |
||||
| Agricultural Bank of China-Invesco Great Wall CSI300 Index Enhanced Securities Investment Fund |
9,546,873 | 0.19 | 0 | - | 0 | Others | ||||
| Abu Dhabi Investment Authority |
6,958,148 | 0.14 | 0 | - | 0 | Others | ||||
| Gf Fund-ICBC-Icbc Credit Suisse Investment Management Co., Ltd. |
5,270,000 | 0.11 | 0 | - | 0 | Others | ||||
| HKSCC Limited | 4,582,513 | 0.09 | 0 | - | 0 | Foreign legal person |
||||
| ICBC-Southern Big Data 100 Index Securities Investment Fund |
3,796,151 | 0.08 | 0 | - | 0 | Others | ||||
| National Social Security Fund 412 Combination |
2,973,100 | 0.06 | 0 | - | 0 | Others | ||||
| Bank of Communications - Changxin Lianghua Pioneer Hybrid Securities Investment Fund |
2,804,301 | 0.06 | 0 | - | 0 | Others | ||||
| Topten Shareholders holdingtradable shares not subject | to tradingmoratorium | |||||||||
| Name of Shareholders | Number of tradable shares held not subject to tradingmoratorium |
Class and number of shares held | ||||||||
| Class of shares |
Number of shares | |||||||||
| YankuangGroupCompanyLimited | 2,600,000,000 | A shares | 2,600,000,000 | |||||||
| HKSCC(Nominees)Limited | 1,946,367,099 | H shares | 1,946,367,099 | |||||||
| Central Huijin Assets Management Co., Ltd. |
19,355,100 | A shares | 19,355,100 |
5
| Agricultural Bank of China-Invesco Great Wall CSI300 Index Enhanced Securities Investment Fund |
9,546,873 | A shares | 9,546,873 |
|---|---|---|---|
| Abu Dhabi Investment Authority | 6,958,148 | A shares | 6,958,148 |
| Gf Fund - ICBC - Icbc Credit Suisse Investment Management Co., Ltd. |
5,270,000 | A shares | 5,270,000 |
| HKSCC Limited | 4,582,513 | A shares | 4,582,513 |
| ICBC-Southern Big Data 100 Index Securities Investment Fund |
3,796,151 | A shares | 3,796,151 |
| National Social Security Fund 412 Combination |
2,973,100 | A shares | 2,973,100 |
| Bank of Communications - Changxin Lianghua Pioneer Hybrid Securities Investment Fund |
2,804,301 | A shares | 2,804,301 |
| Connected relationship or concerted-party relationship among the above Shareholders |
One of Yankuang Group’s subsidiaries incorporated in Hong Kong holds 180 million H shares of the Company through HKSCC (Nominees) Limited. Save for the above, connected relationship or concerted-party relationship among other Shareholders is unknown. |
||
| Preferred shareholder with recovered votingright and the number of shares held |
No |
Notes:
-
All the information above, including “Total number of Shareholders” and “The top ten Shareholders and the top ten Shareholders holding tradable shares of the Company which are not subject to trading moratorium at the end of the Reporting Period”, is prepared in accordance with the registers of the Shareholders provided by the Shanghai Branch of China Securities Depository and Clearing Co., Ltd. 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. HKSCC (Nominees) Limited is the nominal shareholder of the Company’s shares in Shanghai-Hong Kong Stock Connect Program.
-
Among the 2,600,000,000 A shares of the Company held by Yankuang Group Company Limited (“ Yankuang Group ”), 780,000,000 A shares were used as guarantee shares for its 2017 non-public issuance of exchangeable corporate bonds, among which, 480,000,000 A shares of the Company were used as guarantee shares for the 2017 non-public issuance of exchangeable corporate bonds (the first tranche) and 300,000,000 A shares of the Company were used as guarantee shares for the 2017 non-public issuance of exchangeable corporate bonds (the second tranche), which were transferred to the guarantee securities account and trust securities account jointly opened by Yankuang Group and CITIC Securities Co., Ltd. on 13 April and 8 September 2017, respectively.
6
- As at 30 September 2017, Yankuang Group has pledged 520,000,000 A shares of the Company for a term of 24 months commencing from 26 November 2015.
(III) Substantial Shareholders’ Interests and Short Positions in the Shares and Underlying Shares of the Company
As far as the Directors are aware, as at 30 September 2017, other than the Directors, supervisors or chief executives of the Company, there were no other persons who were substantial shareholders of the Company or had interests or short positions in the shares or underlying shares of the Company, which should: (i) be disclosed pursuant to Sections 2 and 3 under Part XV of the Securities and Futures Ordinance of Hong Kong (“ SFO ”); (ii) be recorded in the register to be kept pursuant to Section 336 of the SFO; or (iii) notify the Company and the Hong Kong Stock Exchange in other way.
| Name of substantial shareholders |
Class of shares | Capacity | Number of shares held (shares) |
Nature of interests |
Percentage in H share capital of the Company |
Percentage in total share capital of the Company |
|---|---|---|---|---|---|---|
| Yankuang Group |
A shares (state-owned legal person shares) |
Beneficial owner |
2,600,000,000 | Long position |
— | 52.93% |
| Beneficial owner |
780,000,000 | Short position |
— | 15.88% | ||
| Yankuang Group_(Note_ 1) |
H shares | Interest of controlled corporations |
180,000,000 | Long position |
9.22% | 3.66% |
| JPMorgan Chase & Co. |
H shares | Beneficial owner |
41,026,108 | Long position |
2.10% | 0.84% |
| 18,207,217 | Short position |
0.93% | 0.37% | |||
| Investment manager |
78,000 | Long position |
0.00% | 0.00% | ||
| Custodian corporation/ approved lending agent |
196,130,154 | Long position |
10.05% | 3.99% | ||
| Templeton Asset Management Ltd. |
H shares | Investment manager |
176,462,000 | Long position |
9.04% | 3.59% |
7
| BNP Paribas Investment Partners SA |
H shares | Investment manager |
117,641,207 | Long position |
6.03% | 2.39% |
|---|---|---|---|---|---|---|
| BlackRock, Inc. |
H shares | Interest of controlled corporations |
98,750,454 | Long position |
5.06% | 2.01% |
| 1,012,000 | Short position |
0.05% | 0.02% |
Notes:
-
Such H shares are held by Yankuang Group’s controlled subsidiary incorporated in Hong Kong in the capacity of beneficial owner.
-
The percentage figures above have been rounded off to the nearest second decimal place.
-
Information disclosed herein is based on the information available on the website of Hong Kong Stock Exchange at www.hkex.com.hk.
§II Significant Events
- (I) General Operating Performance
| Items | Third quarter | Third quarter | Third quarter | First three quarters | First three quarters | First three quarters |
|---|---|---|---|---|---|---|
| 2017 | 2016 | Increase /decrease (%) |
2017 | 2016 | Increase /decrease (%) |
|
| 1. Coal business (kilotonne) | ||||||
| Raw coal production | 21,062 | 15,952 | 32.03 | 57,464 | 47,543 |
20.87 |
| Saleable coal production | 19,563 | 14,837 | 31.85 | 54,281 | 44,085 |
23.13 |
| Sales volume of saleable coal |
22,584 | 18,140 | 24.50 | 64,281 | 50,696 |
26.80 |
| 2. Railway transportation business (kilotonne) | ||||||
| Transportation volume | 3,328 | 4,199 | -20.74 | 9,969 | 9,067 | 9.95 |
| 3. Coal chemical business (kilotonne) | ||||||
| Methanol production | 430 | 403 | 6.70 | 1,164 | 1,204 | -3.32 |
| Methanol sales volume | 432 | 446 | -3.14 | 1,149 | 1,246 | -7.78 |
| 4. Electrical power business (10,000 kWh) | ||||||
| Power generation | 75,747 | 84,556 | -10.42 | 197,063 | 219,675 | -10.29 |
| Electricity sales volume | 47,358 | 59,936 | -20.99 | 119,638 | 146,877 | -18.55 |
Note: There are significant differences in the amounts of power generation and electricity sales volume of electrical power business in the above table, which were mainly due to the fact that the electrical power produced by the Group was to be sold externally after satisfying self-use demand.
8
(II) Operating Performance of Each Business Segment
1. Coal business
(1) Coal production
For the first three quarters of 2017, the raw coal production of the Group was 57.46 million tonnes, representing an increase of 9.92 million tonnes or 20.9% as compared with the corresponding period of last year. The saleable coal production was 54.28 million tonnes, representing an increase of 10.20 million tonnes or 23.1% 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 2017:
Unit: kilotonne
| Unit: kilotonne | Unit: kilotonne | Unit: kilotonne | ||||
|---|---|---|---|---|---|---|
| Items | Third quarter | First three quarters | ||||
| 2017 | 2016 | Increase /decrease (%) |
2017 | 2016 | Increase /decrease (%) |
|
| I. Raw coal production | 21,062 | 15,952 | 32.03 | 57,464 | 47,543 | 20.87 |
| 1. The Company | 7,570 | 8,328 | -9.10 | 23,958 | 25,643 | -6.57 |
| 2. Shanxi Neng Hua ① |
182 | 491 | -62.93 | 1,046 | 1,348 | -22.40 |
| 3. Heze Neng Hua ② |
565 | 755 | -25.17 | 1,785 | 2,404 | -25.75 |
| 4. Ordos Neng Hua ③ |
3,306 | 532 | 521.43 | 7,613 | 1,283 | 493.37 |
| 5. Haosheng Coal ④ |
1,510 | — | — | 3,619 | — | — |
| 6. Yancoal Australia ⑤ |
6,126 | 4,265 | 43.63 | 14,026 | 12,038 | 16.51 |
| 7. Yancoal International ⑥ |
1,803 | 1,581 | 14.04 | 5,417 | 4,827 | 12.22 |
| II. Saleable coal production | 19,563 | 14,837 | 31.85 | 54,281 | 44,085 | 23.13 |
| 1. The Company | 7,569 | 8,347 | -9.32 | 23,941 | 25,655 | -6.68 |
| 2. Shanxi Neng Hua | 182 | 490 | -62.86 | 1,028 | 1,336 | -23.05 |
| 3. Heze Neng Hua | 558 | 752 | -25.80 | 1,762 | 2,395 | -26.43 |
| 4. Ordos Neng Hua | 3,306 | 532 | 521.43 | 7,613 | 1,283 | 493.37 |
| 5. Haosheng Coal | 1,510 | — | — | 3,619 | — | — |
| 6. Yancoal Australia | 4,855 | 3,214 | 51.06 | 11,366 | 8,963 | 26.81 |
| 7. Yancoal International | 1,583 | 1,502 | 5.39 | 4,952 | 4,453 | 11.21 |
Notes:
① Shanxi Neng Hua refers to Yanzhou Coal Shanxi Neng Hua Company Limited. For the first three quarters of 2017, the raw coal production and saleable coal production of Shanxi Neng
9
Hua decreased as compared with the corresponding period of the previous year, which was mainly due to the fact that all local coal mines including Tianchi Coal Mine subordinated to Shanxi Neng Hua suspended production because of security rectification in the middle of August 2017.
-
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. For the first three quarters of 2017, the production volume of raw coal and saleable coal of Ordos Neng Hua increased as compared with the corresponding period of the previous year, which was mainly due to the fact that Zhuanlongwan Coal Mine and Yingpanhao Coal Mine of Ordos Neng Hua were put into commercial production in the second half of 2016 and September 2017, respectively.
-
④ Haosheng Coal refers to Inner Mongolia Haosheng Coal Mining Company Limited, of which Shilawusu Coal Mine was put into commercial operation in January 2017.
-
⑤ Yancoal Australia refers to Yancoal Australia Limited. The production volume of raw coal and saleable coal of Coal & Allied Industries Limited (“ C&A ”) was consolidated into Yancoal Australia since September 2017.
-
⑥ Yancoal International refers to Yancoal International (Holding) Co., Ltd.
-
(2) Coal prices and sales
Taking advantage of the stable performance of China’s macro-economy with good momentum for growth, the supply-side structural reform of coal industry and the promotion of other policies, the average coal price of the Group increased for the first three quarters of 2017 as compared with the corresponding period of the previous year.
The sales volume of saleable coal for the first three quarters of 2017 was 64.28 million tonnes, representing an increase of 13.59 million tonnes or 26.8 % as compared with the corresponding period of the previous year, which was mainly due to: (1) the sales volume of traded coal increased by 3.52 million tonnes; (2) the sales volume of saleable coal of Ordos Neng Hua and Haosheng Coal increased by 5.52 million tonnes and 3.48 million tonnes respectively, which was attributed to the commence of commercial operation of the newly-constructed coal mines.
The following table sets out the Group’s production and sales volume of saleable coal by coal types for the first three quarters of 2017:
| First | threequarters of 2017 | threequarters of 2017 | First threequarters of 2016 | First threequarters of 2016 | First threequarters of 2016 | |
|---|---|---|---|---|---|---|
| Coal production |
Sales volume |
Sales price | Coal production |
Sales volume |
Sales price | |
| (kilotonne) | (kilotonne) | (RMB/tonne) | (kilotonne) | (kilotonne) | (RMB/tonne) | |
| 1. The Company | 23,941 | 23,757 | 588.06 | 25,655 | 24,769 | 359.47 |
| No. 1 clean coal | 104 | 101 | 891.74 | 97 | 78 | 479.02 |
| No. 2 clean coal | 7,160 | 7,237 | 768.87 | 8,074 | 7,902 | 454.78 |
10
| No. 3 clean coal | 1,770 | 1,900 | 624.31 | 1,793 | 1,844 | 388.16 |
|---|---|---|---|---|---|---|
| Lumpcoal | 1,704 | 1,741 | 646.61 | 1,932 | 1,885 | 411.06 |
| Sub-total of clean coal |
10,738 | 10,979 | 725.60 | 11,896 | 11,709 | 437.41 |
| Screened raw coal |
13,203 | 12,778 | 469.89 | 12,861 | 12,400 | 299.52 |
| Mixed coal & Others |
- | - | - | 898 | 660 | 103.07 |
| 2. Shanxi Neng Hua |
1,028 | 1,049 | 345.18 | 1,336 | 1,299 | 186.46 |
| Screened raw coal |
1,028 | 1,049 | 345.18 | 1,336 | 1,299 | 186.46 |
| 3. Heze NengHua | 1,762 | 1,375 | 987.48 | 2,395 | 2,080 | 456.04 |
| No. 2 clean coal | 1,548 | 1,375 | 987.48 | 1,823 | 1,841 | 488.50 |
| Screened raw coal |
214 | - | - | 374 | 136 | 254.43 |
| Mixed coal & Others |
- | - | - | 198 | 103 | 143.20 |
| 4. Ordos Neng Hua |
7,613 | 6,639 | 235.53 | 1,283 | 1,120 | 203.48 |
| Screened raw coal |
7,613 | 6,639 | 235.53 | 1,283 | 1,120 | 203.48 |
| 5. HaoshengCoal | 3,619 | 3,478 | 292.15 | - | - | - |
| Screened raw coal | 3,619 | 3,478 | 292.15 | - | - | - |
| 6. Yancoal Australia |
11,366 | 11,012 | 499.29 | 8,963 | 8,567 | 350.24 |
| Semi-hard coking coal |
175 | 169 | 686.03 | 523 | 500 | 488.98 |
| Semi-soft coking coal |
270 | 263 | 672.90 | 445 | 425 | 428.50 |
| PCI coal | 1,764 | 1,709 | 761.46 | 1,630 | 1,558 | 447.08 |
| Thermal coal | 9,157 | 8,871 | 440.08 | 6,365 | 6,084 | 308.57 |
| 7. Yancoal International |
4,952 | 4,879 | 324.06 | 4,453 | 4,291 | 279.10 |
| Thermal coal | 4,952 | 4,879 | 324.06 | 4,453 | 4,291 | 279.10 |
| 8. Traded coal | - | 12,092 | 563.03 | - | 8,570 | 318.88 |
| 9. Total for the Group |
54,281 | 64,281 | 500.27 | 44,085 | 50,696 | 340.33 |
(3) Costs of sales of coal
For the first three quarters of 2017, the sales cost of the coal business of the Group was
11
RMB17.5994 billion, representing an increase of RMB6.7492 billion or 62.2% as compared with the corresponding period of last year, which was mainly due to: (1) the increase in sales volume of traded coal caused an increase of RMB3.9748 billion as compared with the corresponding period of last year; (2) the commence of commercial operation of newly-constructed coal mines of Ordos Neng Hua and Haosheng Coal and consolidation of C&A in the financial statements of the Group during the reporting period contributed to the increase of sales volume of coal mines of Ordos Neng Hua, Haosheng Coal and Yancoal Australia, resulting in an increase of sales cost of coal business of RMB1.7809 billion as compared with the corresponding period of last year; (3) the sales cost of the Company increased by RMB1.0008 billion as compared with the corresponding period of last year.
The following table sets out the sales cost of the coal business by operating entities.
| Items | Items | Unit | First threequarters | First threequarters | |
|---|---|---|---|---|---|
| 2017 | 2016 | Increase/decrease (%) |
|||
| The Company | Total cost of sales |
RMB’000 | 5,613,597 | 4,612,833 | 21.70 |
| Cost of sales per tonne |
RMB | 234.75 | 181.47 | 29.36 | |
| Shanxi Neng Hua |
Total cost of sales |
RMB’000 | 205,426 | 160,406 | 28.07 |
| Cost of sales per tonne |
RMB | 195.74 | 123.46 | 58.55 | |
| Heze Neng Hua | Total cost of sales |
RMB’000 | 626,471 | 688,887 | -9.06 |
| Cost of sales per tonne |
RMB | 402.09 | 277.58 | 44.86 | |
| Ordos Neng Hua |
Total cost of sales |
RMB’000 | 822,484 | 128,014 | 542.50 |
| Cost of sales per tonne |
RMB | 123.89 | 114.34 | 8.35 | |
| Haosheng Coal | Total cost of sales |
RMB’000 | 500,051 | - | - |
| Cost of sales per tonne |
RMB | 143.79 | - | - | |
| Yancoal Australia |
Total cost of sales |
RMB’000 | 2,593,090 | 2,006,760 | 29.22 |
| Cost of sales per tonne |
RMB | 235.48 | 234.28 | 0.51 | |
| Yancoal International |
Total cost of sales |
RMB’000 | 1,182,466 | 996,784 | 18.63 |
| Cost of sales | RMB | 242.38 | 228.45 | 6.10 |
12
| per tonne | |||||
|---|---|---|---|---|---|
| Traded coal | Total cost of sales |
RMB’000 | 6,686,276 | 2,711,460 | 146.59 |
| Cost of sales per tonne |
RMB | 552.94 | 316.40 | 74.76 |
Analysis of the reasons for changes in sales cost of coal per tonne of the Company: (1) The decrease in sales volume of saleable coal resulted in an increase of RMB13.91 in the sales cost per tonne as compared with that of last year; (2) The increase of employees' wages resulted in an increase of RMB9.27 in the sales cost per tonne as compared with that of last year; (3) The decrease of special reserve usage during the reporting period resulted in an increase of RMB22.00 in the sales cost per tonne as compared with that of last year.
Analysis of reasons for changes in sales cost of coal per tonne of Shanxi Neng Hua: (1) The decrease in sales volume of saleable coal resulted in an increase of RMB37.62 in the sales cost per tonne as compared with that of last year; (2) The increase of fully-mechanized equipment lease expenses resulted in an increase of RMB15.47 in the sales cost per tonne as compared with that of last year; (3) The increase in usage of special reserve fund during the reporting period resulted in a decrease of RMB4.91 in the cost per tonne; (4) The increase of employees' wages resulted in an increase of RMB26.87 in the sales cost per tonne as compared with that of last year.
Analysis of reasons for changes in sales cost of coal per tonne of Heze Neng Hua: (1)The decrease in sales volume of saleable coal resulted in an increase of RMB98.42 in the sales cost per tonne as compared with that of last year; (2) The decrease of special reserve fund usage during the reporting period resulted in an increase of RMB7.22 in the sales cost per tonne as compared with that of last year; (3) The increase of employees' wages resulted in an increase of RMB13.71 in the sales cost per tonne as compared with that of last year.
2. Railway transportation business
For the first three quarters of 2017, the transportation volume of the Company’s railway assets for coal transportation was 9.97 million tonnes, representing an increase of 0.90 million tonnes or 9.9% as compared with the corresponding period of last year. The income from railway transportation business was RMB208.1 million, representing an increase of RMB7.905 million or 3.9% as compared with the corresponding period of last year. The cost of railway transportation business was RMB107.3 million, representing a decrease of RMB17.329 million or 13.9% as compared with the corresponding period of last year.
3. Coal chemicals business
The following table sets out the operation circumstances of methanol business of the Group for the
first three quarters of 2017:
Production of methanol (kilotonne) Sales of methanol (kilotonne)
13
| First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
|
|---|---|---|---|---|---|---|
| 1. Yulin Neng Hua ① |
516 | 508 | 1.57 | 510 | 504 | 1.19 |
| 2. Ordos Neng Hua | 648 | 696 | -6.90 | 639 | 742 | -13.88 |
| Sales income (RMB’000) | Sales income (RMB’000) | Sales income (RMB’000) | Sales cost (RMB’000) | Sales cost (RMB’000) | Sales cost (RMB’000) | |
|---|---|---|---|---|---|---|
| First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
|
| 1. Yulin Neng Hua | 933,666 | 683,664 | 36.57 | 752,193 | 542,028 | 38.77 |
| 2. Ordos Neng Hua | 1,161,268 | 969,403 | 19.79 | 816,695 | 558,494 | 46.23 |
Notes:
-
①“ Yulin Neng Hua ” refers to Yanzhou Coal Yulin Neng Hua Co., Ltd.
-
②The increase in sales cost of methanol of Yulin Neng Hua and Ordos Neng Hua as compared with the corresponding period of last year was due to the increase in coal price.
-
Electricity Power business
The following table sets out the operation circumstances of electricity power business of the
Group for the first three quarters of 2017:
| Power generation (10,000 kWh) | Power generation (10,000 kWh) | Power generation (10,000 kWh) | Electricity sales volume (10,000 kWh) |
Electricity sales volume (10,000 kWh) |
Electricity sales volume (10,000 kWh) |
|
|---|---|---|---|---|---|---|
| First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy | 62,587 | 69,423 | -9.85 | 20,592 | 26,700 |
-22.88 |
| 2. Yulin Neng Hua | 21,807 | 21,420 | 1.81 | 1,383 | 1,859 |
-25.61 |
14
- Heze Neng Hua 112,669 128,832 -12.55 97,663 118,318 -17.46
Note: “ Hua Ju Energy ” refers to Shandong Hua Ju Energy Company Limited.
| Sales income (RMB’000) | Sales income (RMB’000) | Sales income (RMB’000) | Sales cost (RMB’000) | Sales cost (RMB’000) | Sales cost (RMB’000) | |
|---|---|---|---|---|---|---|
| First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy | 85,100 | 111,691 | -23.81 | 67,980 | 84,431 | -19.48 |
| 2. Yulin Neng Hua | 2,581 | 3,705 | -30.34 | 6,495 | 5,265 | 23.36 |
| 3. Heze Neng Hua | 313,654 | 351,483 | -10.76 | 334,119 | 269,388 | 24.03 |
5. Heat business
For the first three quarters of 2017, Hua Ju Energy generated heat energy of 1.01 million steam tonnes, of which 50 thousand steam tonnes were sold, with sales income of RMB11.195 million and sales cost of RMB5.527 million.
6. Electrical and mechanical equipment manufacturing
The following table sets out the operation of the electrical and mechanical equipment manufacturing of the Group:
| Sales income (RMB’000) | Sales income (RMB’000) | Sales income (RMB’000) | Sales cost(RMB’000) | Sales cost(RMB’000) | Sales cost(RMB’000) | |
|---|---|---|---|---|---|---|
| First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
|
| 1. Hydraulic support | 20,626 | 406,197 | -94.92 | 11,245 | 317,023 | -96.45 |
| 2. Road header | 1,850 | 3,019 | -38.72 | 1,466 | 2,562 | -42.78 |
| 3. Chain /belt conveyor | 70,526 | 146,670 | -51.92 | 41,147 | 130,710 | -68.52 |
| 4. Frequency converter / Switchbox (Set) |
56,509 | 61,397 | -7.96 | 29,329 | 37,752 | -22.31 |
Note: The changes of the sales income and sales cost of various products were mainly due to the increase of the Group's internal sales and decrease of the Group's external sales.
(III) Significant Changes of the Accounting Items and Financial Indicators of the Company and
15
the Reasons
1. Significant changes of items in balance sheet and the reasons
| 30 September 2017 | 30 September 2017 | 31 December 2016 | 31 December 2016 | Increase/ decrease (%) |
|
|---|---|---|---|---|---|
| (RMB’000) | Percentage of total assets (%) |
(RMB’000) | Percentage of total assets(%) |
||
| Cash at bank and on hand | 31,932,390 | 16.91 | 20,012,569 | 13.74 | 59.56 |
| Accounts receivable | 4,077,340 | 2.16 | 2,849,858 | 1.96 | 43.07 |
| Prepayments | 2,820,886 | 1.49 | 2,080,189 | 1.43 | 35.61 |
| Inventories | 4,388,157 | 2.32 | 2,653,747 | 1.82 | 65.36 |
| Other current assets | 5,492,603 | 2.91 | 2,971,057 | 2.04 | 84.87 |
| Long-term equity investment |
6,865,871 | 3.64 | 5,198,663 | 3.57 | 32.07 |
| Fixed assets | 39,379,751 | 20.86 | 30,475,190 | 20.93 | 29.22 |
| Construction in progress | 9,006,682 | 4.77 | 24,890,595 | 17.09 | -63.81 |
| Intangible assets | 52,441,396 | 27.78 | 26,090,933 | 17.92 | 100.99 |
| Bills payable | 2,512,525 | 1.33 | 1,486,998 | 1.02 | 68.97 |
| Accounts payable | 7,236,878 | 3.83 | 4,677,974 | 3.21 | 54.70 |
| Taxes payable | 779,340 | 0.41 | 1,333,918 | 0.92 | -41.58 |
| Non-current liabilities due within oneyear |
8,506,564 | 4.51 | 12,182,912 | 8.37 | -30.18 |
| Long-term borrowings | 33,601,277 | 17.80 | 22,453,491 | 15.42 | 49.65 |
| Long-term payables | 598,983 | 0.32 | 1,368,579 | 0.94 | -56.23 |
| Estimated liabilities | 1,922,974 | 1.02 | 812,905 | 0.56 | 136.56 |
| Deferred income tax liabilities |
10,674,347 | 5.65 | 7,632,334 | 5.24 | 39.86 |
| Other equity instruments | 10,218,599 | 5.41 | 6,662,191 | 4.57 | 53.38 |
| Capital reserve | 1,768,304 | 0.94 | 1,258,653 | 0.86 | 40.49 |
| Special reserves | 1,806,323 | 0.96 | 1,178,849 | 0.81 | 53.23 |
| Minority interests | 22,187,793 | 11.75 | 9,027,992 | 6.20 | 145.77 |
Analysis of reasons for changes in cash at bank and on hand: (1) The Company increased borrowings, causing the cash at bank and on hand increased by RMB8.7455 billion; (2) Yancoal Australia's cash at bank and on hand increased by RMB1.6474 billion, mainly due to the consolidation of financial statements of C&A during the reporting period.
16
Analysis of reasons for changes in accounts receivable: (1) Yancoal Australia’s accounts receivable increased by RMB638.6 million; (2) The trade receivables of Yancoal International and Qingdao Zhongyin Ruifeng International Trade Co., Ltd. (“ Qingdao Zhongyin Ruifeng ”) increased by RMB674.8 million.
Analysis of reasons for changes in prepayments: (1) The Group's purchases of new equipment and trade prepayments increased by RMB169.4 million; (2) Ordos Neng Hua’s capacity replacement and project section prepayments increased by RMB317.7 million; (3) Haosheng Coal’s capacity replacement prepayment increased by RMB136.2 million.
Analysis of reasons for changes in inventories: (1) The coal inventories of Heze Neng Hua, Yancoal Australia and Donghua Heavy Industry increased by RMB970.7 million; (2) The trade inventories of Qingdao Zhongyin Ruifeng and Zhongyan Trade Company Limited increased by RMB689.8 million.
Analysis of reasons for changes in other current assets: An increase of USD429 million for 16.6% equity interest of the HVO Joint Venture that Yancoal Australia intended to sell.
Analysis of reasons for changes in long-term equity investment: (1) Yancoal Australia holds an additionally acquired 36.5% equity interest in PWCS of AUD199 million; (2) The changes in profit or loss of the investee in the equity method of the Group resulted in an increase of RMB392.2 million in long-term equity investment.
Analysis of reasons for changes in fixed assets: (1) Shilawusu Coal Mine was officially put into commercial operation in January 2017 and transferred from "construction in progress" to "fixed assets”, resulting in an increase of fixed assets by RMB2.6809 billion; (2) Yingpanhao Coal Mine was officially put into commercial operation in September 2017 and transferred from "construction in progress" to "fixed assets", resulting in an increase of fixed assets by RMB3.1295 billion; (3) The fixed assets increased by RMB3.8056 billion due to the consolidation of the financial statements of C&A by Yancoal Australia.
Analysis of reasons for changes in construction in progress: (1) Shilawusu Coal Mine was officially put into commercial operation in January 2017, and its mining rights, mine buildings and equipment were transferred from "construction in progress" to "fixed assets" or "intangible assets", resulting in a decrease of construction in progress of RMB14.7291 billion; (2) Yingpanhao Coal Mine was officially put into commercial operation in September 2017 and some of its "construction in progress" was transferred into "fixed assets" or "intangible assets", resulting in a decrease of construction in progress of RMB3.3172 billion; (3) Yancoal Australia’s construction in progress increased by RMB588.3 million; (4) The acquisition of Wuxi Dingye by way of debt restructuring increased construction in progress by RMB508.1 million; (5) Wanfu Coal Mine’s construction in progress increased by RMB297.5 million; (6) The construction in progress of Yancoal Blue Sky Clean Energy Company Limited increased by RMB203.0 million.
Analysis of reasons for changes in intangible assets: (1) Shilawusu Coal Mine was put into
17
commercial operation in January 2017 and its mining rights were transferred from "construction in progress" to "intangible assets", resulting in an increase of RMB12.2281 billion in intangible assets; (2) Yingpanhao Coal Mine was put into commercial operation in September 2017 and its mining rights were transferred from "construction in progress" to "intangible assets", resulting in an increase of RMB448.7 million in intangible assets; (3) The intangible assets increased by RMB10.3635 billion due to the consolidation of the financial statements of C&A by Yancoal Australia.
Analysis of reasons for changes in bills payable: (1) The bills payable of Qingdao Zhongyin Ruifeng increased by RMB637.6 million; (2) The bills payable of Zhongyin Financial Leasing Co., Ltd. (“ Zhongyin Financial Leasing ”) increased by RMB532.2 million.
Analysis of reasons for changes in accounts payable: (1) Yancoal Australia consolidated the financial statements of C&A, resulting in an increase of RMB2.2932 billion in accounts payable; (2) The trade accounts payable of Yancoal International increased by RMB391.1 million.
Analysis of reasons for changes in taxes payable: The income taxes payable of the Company decreased by RMB515.5 million.
Analysis of reasons for changes in non-current liabilities due within one year: (1) Due to the Company to repay borrowings, the non-current liabilities due within one year decreased by RMB1.1991 billion; (2) Due to Yancoal International repaying the corporate bonds of USD450.0 million issued in 2012, the non-current liabilities due within one year decreased by RMB2.5645 billion.
Analysis of reasons for changes in long-term borrowings: The Company's long-term borrowing increased by RMB11.2921 billion.
Analysis of reasons for changes in long-term payables: (1) The financial lease of the Company decreased by RMB385.8 million; (2) The financial lease of Yancoal Australia decreased by RMB213.1 million.
Analysis of reasons for changes in estimated liabilities: Due to Yancoal Australia’s acquisition of C&A, the non-contingent royalty payable increased by RMB1.1134 billion.
Analysis of reasons for changes in deferred income tax liabilities: Yancoal Australia consolidated the financial statements of C&A, resulting in an increase of RMB3.6463 billion in deferred income tax liabilities.
Analysis of reasons for changes in other equity instruments: (1) The Company issued the first 2017 renewable corporate bonds of RMB5.0 billion; (2) During the reporting period, the Company repaid the first 2014 non-public issuance of financing instruments of RMB1.5 billion.
Analysis of reasons for changes in capital reserve: The net assets of Yancoal Australia
18
proportionally owned by the Company increased by RMB509.7 million.
Analysis of reasons for changes in special reserves: The special reserves used by the Group decreased in the first three quarters.
Analysis of reasons for changes in minority interests: (1) Yancoal International issued senior guaranteed perpetual capital securities of USD500.0 million, which increased minority interests by RMB3.4174 billion; (2) The allotted shares of Yancoal Australia increased minority interests by RMB9.0185 billion.
2. Significant changes of items in income statement and the reasons
Unit: RMB’000
| Unit: RMB’000 | ||||
|---|---|---|---|---|
| First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
Main reasons for change | |
| Operating income | 119,218,615 | 64,777,318 | 84.04 | (1) The increase of coal sales volume and price of self-produced coal resulted in an increase of operating income by RMB10.8288 billion as compared with that of last year; (2) The increase of sales income of traded coal increased by RMB4.0755 billion as compared with that of last year; (3) Other business income increased by RMB39.6194 billion as compared with that of last year. |
| Operating cost | 103,285,447 | 57,122,653 | 80.81 | (1) The sales cost of self-produced coal increased by RMB2.7744 billion as compared with that of last year; (2) The sales cost of traded coal increased by RMB3.9748 billion as compared with that of last year; (3) Other business cost increased by RMB39.3169 billion as compared with that of lastyear. |
| Taxes and surcharges |
1,548,725 | 624,189 | 148.12 | (1) Affected by reform of business tax replaced by value-added tax, taxes like |
19
| land usage tax, house property tax and stamp duty, which were previously calculated in "administrative expense" were adjusted and included in "taxes and surcharges", resulting in an increase of taxes and surcharges by RMB312.4 million; (2) The resources tax increased by RMB370.2 million as compared with that of lastyear. |
||||
|---|---|---|---|---|
| Sales expense | 2,467,385 | 1,903,768 | 29.61 | In accordance with the proportion of sales income of Yancoal Australia and Yancoal International, the royalty paid increased by RMB572.6 million as compared with that of last year. |
| General and administrative costs |
4,035,551 | 3,120,741 | 29.31 | (1) The stamp duty, auditing consultation fee, etc. from C&A acquisition by Yancoal Australia resulted in an increase of general and administrative cost by RMB1.1819 billion as compared with that of last year; (2) Affected by reform of business tax replaced by value-added tax, taxes like land usage tax, house property tax and stamp duty, which previously calculated in "administrative expense" was adjusted and included in "taxes and surcharges", resulting in a decrease of management cost of RMB312.4 million. |
| Investment income | 699,418 | 482,383 | 44.99 | Changes in profit and loss of the investee under the equity method of the Groupresulted |
20
| in the increase of investment income as compared with that of lastyear. |
||||
|---|---|---|---|---|
| Non-operating income |
491,250 | 701,810 | -30.00 | The Group’s subsidence infrastructure maintenance support funds received from governments decreased by RMB261.0 million as compared with that of last year. |
| Income tax expense |
1,473,718 | 305,925 | 381.73 | The Group's taxable income increased as compared with that of lastyear. |
3. Significant changes of items in cash flow statement and the reasons
Unit: RMB’000
| Unit: RMB’000 | ||||
|---|---|---|---|---|
| First three quarters of 2017 |
First three quarters of 2016 |
Increase/ decrease (%) |
Main reasons for change | |
| Net cash flows from operating activities |
8,194,443 | 2,155,859 | 280.10 | (1) The cash received from merchandise sales and labor supplies increased by RMB56.8976 billion as compared with that of last year; (2) The cash paid for goods purchase and labor acceptance increased by RMB45.436 billion as compared with that of last year; (3) The tax paid increased by RMB2.4435 billion as compared with that of last year; (4) The cash received from other operating activities decreased by RMB3.5541 billion as compared with that of lastyear. |
| Net cash flows from investing activities |
-21,101,511 | -9,048,374 | - | (1) The cash received from investment increased by RMB515.7 million as compared with that of last year; (2) Cash received in other investment activities increased by RMB394.2 million as compared with that of last year; (3) Cash paid for acquisition of C&A of |
21
| Yancoal Australia was RMB16.0775 billion; (4) Cash paid for other assets acquisition and equity investment decreased by RMB3.2290 billion as compared with that of lastyear. |
||||
|---|---|---|---|---|
| Net cash flows from financing activities |
21,848,526 | 2,437,831 | 796.23 | (1) Cash received through absorbing investment, obtaining borrowing and issuing bonds increased by RMB25.4983 billion as compared with that of last year; (2) Cash paid for reimbursement of debt and distributions of dividends and profits or reimbursement of interest increased by RMB3.8918 billion as compared with that of last year; (3) Cash paid for other financing activities increased by RMB2.381 billion as compared with that of lastyear. |
| Net increase in cash and cash equivalents |
8,869,795 | -4,192,195 | - | - |
(IV) Progress and Impact of Significant Events and Analysis of Resolutions
4.1 Lawsuits initiated during the Reporting Period
A lawsuit on contractual dispute initiated by Qingdao Yancoal Dongqi Energy Co., Ltd. (“ Yancoal Dongqi ”) against Shanghai Greenland Linggang Electric Fuel Co., Ltd. (“ Greenland Linggang ”):
On 13 August 2017, citing a breach of the Coal Supply and Demand Contract, Yancoal Dongqi, a wholly-owned subsidiary of Shandong Yanmei Rizhao Port Coal Storage and Blending Co., Ltd. which is a controlled subsidiary of the Company, sued Greenland Linggang, Zhenjiang Tianyun Trade Co., Ltd. (“ Zhenjiang Tianyun ”) and Jiangsu Jicao Biotech Co., Ltd. (“ Jiangsu Jicao ”) to the Shanghai First Intermediate People's Court, asking for the termination of Coal Supply and Demand Contract signed between Yancoal Dongqi and Greenland Linggang, the return of payment for goods amounting to RMB82.2062 million and relevant interest and the undertaking of joint repayment obligation by Zhenjiang Tianyun and Jiangsu Jicao.
In May 2014, Yancoal Dongqi and Greenland Linggang signed Coal Supply and Demand Contract, agreeing on the coal supply by Greenland Linggang. Both parties should fulfill their respective obligations as soon as the contract being signed. As at 30 September 2017, Greenland Linggang
22
still owed Yancoal Dongqi the coal supply valued to RMB82.2062 million.
Due to the pending in the first instance of the case, the Company is unable to accurately estimate the impact of the litigation on the current profit and future profit at present.
4.2 Illustration of the lawsuits progressed during the Reporting Period
A lawsuit on contractual disputes initiated by Jining Gaoxin Chengjian Investment Co., Ltd. (“ Jining Chengjian Investment ”) against Shandong Coal Trade Center Co., Ltd. (“ Coal Trade Center ”):
On 18 April 2017, Jining Chengjian Investment appealed to Jining Municipal Intermediate People’s Court against Coal Trade Center to pay the remaining transfer fee of RMB65.1431 million and the corresponding liquidated damages of the Innovation Tower in Jining High-tech District. Coal Trade Center believed that payment terms for the remaining transfer price were not available due to the Jining High-tech District Innovation Tower Transfer Agreement which was signed on 19 April 2013by both sides.
On 28 July 2017, Jining Municipal Intermediate People’s Court judged in the first instance that Coal Trade Center shall pay the remaining transfer fee of RMB65.1431 million and the corresponding liquidated damages to Jining Chengjian Investment (calculation method for liquidated damages: taking RMB65.1431 million as the base number, with reference to the 130% standard of the loan rate for the corresponding period and the same kind of the People’s Bank of China, calculating from 25 February 2017 to the date when fully paid).
Jining Chengjian Investment didn’t accept the judgment on the calculation method for liquidated damages and filed an appeal to the Higher People’s Court of Shandong Province. As at the disclosure date of this report, the Higher People’s Court of Shandong Province didn’t accept the case. At present, the Company is unable to accurately estimate the impact of the lawsuit on the current profit and future profit.
4.3 Major connected/related transactions
Acquisition of the Equity Interest in Warkworth Joint Venture
On 12 June 2017, Yancoal Australia was granted an irrevocable right by Mitsubishi Development Pty. Ltd. (“ MDP ”) to purchase the MDP’s 28.898% of equity interest in Warkworth Joint Venture with an exercise price of USD230 million (the “ Call Option ”). Yancoal Australia may exercise the option at any time from the completion of C&A acquisition, i.e. 1 September 2017, up to 31 December 2018.
At the fourth meeting of the seventh session of the Board on 26 September 2017, Yancoal Australia was approved to exercise the Call Option to acquire 28.898% of Warkworth Interest from MDP for a consideration of USD230 million. As at the date of this Report, Yancoal Australia has not yet exercised the option.
23
For details, please refer to the announcement in relation to the resolution of the fourth meeting of the seventh session of the Board and the announcement on connected/related transaction dated 26 September 2017. The above announcements were also posted on the websites of the Shanghai Stock Exchange, the Hong Kong Stock Exchange and the Company and/or China Securities Journal and Shanghai Securities News.
4.4 Changes of the Directors, the Supervisor and the Senior Management of the Company
Mr. Jia Shaohua (“ Mr. Jia ”), an independent non-executive director of the Company submitted a written resignation report to the Company on 25 September 2017. Mr. Jia applied to resign from the position of an independent non-executive director of the Company and his respective position at the special committee of the Board due to personal health issue. Mr. Jia should continue to perform his duties of an independent non-executive director of the Company according to the laws, administrative requirements and the articles of association of the Company prior to the election and appointment of a new independent non-executive director at a general meeting of the Company.
For details, please refer to the announcement in relation to the resignation of an independent non-executive director dated 25 September 2017. The above announcement was also posted on the websites of the Shanghai Stock Exchange, the Hong Kong Stock Exchange and the Company and/or China Securities Journal and Shanghai Securities News.
As reviewed and approved at the fifth meeting of the seventh session of the Board held on 13 October 2017, Mr. Cai Chang was nominated as a candidate for the independent non-executive director in the seventh session of the Board, which will be proposed to the 2017 third extraordinary general meeting for election.
For details, please refer to the announcement in relation to the resolution of the fifth meeting of the seventh session of the Board and the notice of the 2017 third extraordinary general meeting dated 13 October 2017. The above announcements were also posted on the websites of the Shanghai Stock Exchange, the Hong Kong Stock Exchange and the Company and/or China Securities Journal and Shanghai Securities News.
4.5 Other Significant Events
(1) Acquisition of Equity Interest in C&A by Yancoal Australia
As reviewed and approved at the 2017 second extraordinary meeting held on 25 August 2017, Yancoal Australia acquired 100% equity of C&A, which was formerly owned by Australian Coal Holdings Pty Limited and Hunter Valley Resources Pty Ltd, wholly-owned members of Rio Tinto plc for a consideration of USD2.45 billion. Within five years after delivery, a total of USD240 million will be paid for non-contingent royalties. As at 1 September 2017, the acquisition transaction has been completed with all of the conditions precedent fulfilled. Upon the completion, C&A has become a wholly-owned subsidiary of Yancoal Australia and thus a consolidated
24
subsidiary in the combined financial statements of the Company.
For details, please refer to the announcements dated 24 January 2017, 24 May 2017, 11 June 2017, 12 June 2017, 20 June 2017, 26 June 2017, 27 July 2017, 1 August 2017 respectively, the announcement of resolutions passed at the 2017 second extraordinary general meeting dated 25 August 2017 and the announcement in relation to the completion of allotting shares, converting hybrid bonds to shares and the acquisition of C&A by Yancoal Australia dated 1 September 2017, which were 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) Subscription of allotted shares of Yancoal Australia and implementation of converting convertible hybrid bonds to shares
As reviewed and approved at the second meeting of the seventh session of the Board held on 25 July 2017, the Company agreed to subscribe right issues by Yancoal Australia and wholly or partially convert the USD1.8 billion convertible hybrid bonds of Yancoal Australia which it held to ordinary shares of Yancoal Australia. As at 31 August 2017, the Company completed the subscription of right issues of Yancoal Australia and the implementation of converting convertible hybrid bonds into shares, the shareholding of Yancoal Australia held by the Company dropped from 78% to 65%.
For details, please refer to the announcement of resolutions passed at the second meeting of the seventh session of the Board held on 26 July 2017, the announcement in relation to the subscription of allotted shares of Yancoal Australia and the implementation of converting convertible hybrid bonds to shares dated 1 August 2017 and the announcement in relation to the completion of allotting shares, converting hybrid bonds to shares and the acquisition of C&A by Yancoal Australia dated 1 September 2017. 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.
(V) Commitment Not Fulfilled during the Reporting Period
Not applicable.
(VI) Warning or explanation on any estimated losses or signification changes in the aggregate net profit from the beginning of 2017 to the end of the next reporting period when compared with that of the corresponding period of last year
Not applicable.
§III. Directors
As at the date of this Report, the Directors are Mr. Li Xiyong, Mr. Li Wei, Mr. Wu Xiangqian, Mr. Wu Yuxiang, Mr. Guo Dechun, Mr. Zhao Qingchun and Mr. Guo Jun, and the independent
25
non-executive Directors are Mr. Kong Xiangguo, Mr. Jia Shaohua, Mr. Pan Zhaoguo and Mr. Qi Anbang.
Yanzhou Coal Mining Company Limited
Li Xiyong
Chairman of the Board 30 October 2017
26
Appendices
Consolidated Balance Sheet
30 September 2017
Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB'000
| ITEMS | As at 30 September 2017 | As at 31 December 2016 |
|---|---|---|
| CURRENT ASSETS: | ||
| Cash at bank and on hand | 31,932,390 | 20,012,569 |
| Derivative financial assets | 2,256 | - |
| Bills receivable | 8,222,394 | 6,886,001 |
| Accounts receivable | 4,077,340 | 2,849,858 |
| Prepayments | 2,820,886 | 2,080,189 |
| Interest receivable | 110,438 | 13,123 |
| Dividends receivable | 51,316 | 5,000 |
| Other receivables | 2,700,629 | 2,674,200 |
| Inventories | 4,388,157 | 2,653,747 |
| Held-to-sale assets | - | - |
| Non-current assets due within one year | 2,328,862 | 2,074,630 |
| Other current assets | 5,492,603 | 2,971,057 |
| TOTAL CURRENT ASSETS | 62,127,271 | 42,220,374 |
| NON-CURRENT ASSETS: | ||
| Available-for-sale financial assets | 2,235,155 | 2,624,003 |
| Held-to-maturity investments | - | 69,427 |
| Long-term accounts receivable | 5,621,779 | 4,667,837 |
| Long-term equity investments | 6,865,871 | 5,198,663 |
| Real estate investment | 716 | 752 |
| Fixed assets | 39,379,751 | 30,475,190 |
| Construction in progress | 9,006,682 | 24,890,595 |
| Construction materials | 76,842 | 19,293 |
| Intangible assets | 52,441,396 | 26,090,933 |
| Development expenditure | - | - |
| Goodwill | 351,135 | 338,107 |
| Long-term deferred expenses | 21,776 | 22 |
| Deferred tax assets | 9,583,647 | 8,062,957 |
| Other non-current assets | 1,075,506 | 964,250 |
| TOTAL NON-CURRENT ASSETS | 126,660,256 | 103,402,029 |
| TOTAL ASSETS | 188,787,527 | 145,622,403 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 6,732,231 | 5,662,216 |
| Financial liabilities at FVTPL | - | - |
| Bills payable | 2,512,525 | 1,486,998 |
| Accounts payable | 7,236,878 | 4,677,974 |
| Advances from customers | 3,294,581 | 2,685,783 |
27
| Salaries and wages payable | 1,655,917 | 1,538,809 |
|---|---|---|
| Taxes payable | 779,340 | 1,333,918 |
| Interest payable | 869,963 | 569,808 |
| Dividend payable | 92,889 | 2,781 |
| Other payables | 5,797,450 | 5,220,994 |
| Held-to-sale liabilities | - | - |
| Non-current liabilities due within one year | 8,506,564 | 12,182,912 |
| Other current liabilities | 17,409,193 | 16,185,562 |
| TOTAL CURRENT LIABILITIES | 54,887,531 | 51,547,755 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 33,601,277 | 22,453,491 |
| Bonds payable | 10,466,831 | 10,526,605 |
| Long-term payable | 598,983 | 1,368,579 |
| Long-term salaries and wages payable | 685 | 1,925 |
| Special accounts payable | 206,593 | 145,403 |
| Estimated liabilities | 1,922,974 | 812,905 |
| Deferred revenue | 69,484 | 67,107 |
| Deferred tax liabilities | 10,674,347 | 7,632,334 |
| Other non-current liabilities | 394,393 | 15,249 |
| TOTAL NON-CURRENT LIABILITIES | 57,935,567 | 43,023,598 |
| TOTAL LIABILITIES | 112,823,098 | 94,571,353 |
| SHAREHOLDERS’ EQUITY: | ||
| Share capital | 4,912,016 | 4,912,016 |
| Other equity instruments | 10,218,599 | 6,662,191 |
| Including: preferred shares | - | - |
| perpetual bonds | 10,218,599 | 6,662,191 |
| Capital reserves | 1,768,304 | 1,258,653 |
| Less: treasury stock | - | - |
| Other comprehensive income | -6,351,452 | -9,217,545 |
| Special reserves | 1,806,323 | 1,178,849 |
| Surplus reserves | 5,900,135 | 5,900,135 |
| Undistributed earnings | 35,522,711 | 31,328,759 |
| Equity attributable to shareholders of the parent company |
53,776,636 | 42,023,058 |
| Minority interest | 22,187,793 | 9,027,992 |
| TOTAL SHAREHOLDERS' EQUITY | 75,964,429 | 51,051,050 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
188,787,527 | 145,622,403 |
The financial statements from Page 27 to Page 37 are signed by the following responsible officers: Legal Representative of the Company: Li Xiyong Chief Financial Officer: Zhao Qingchun Head of Finance Management Department: Xu Jian
28
Balance Sheet of the Parent Company
| Balance Sheet of the Parent Company | Balance Sheet of the Parent Company | |
|---|---|---|
| 30 September 2017 Prepared by: Yanzhou Coal Mining Company Limited |
Unit: RMB'000 | |
| ITEMS | As at 30 September 2017 | As at 31 December 2016 |
| CURRENT ASSETS: | ||
| Cash at bank and on hand | 22,988,494 | 14,242,948 |
| Bills receivable | 8,121,968 | 6,422,831 |
| Accounts receivable | 866,031 | 727,958 |
| Prepayments | 161,082 | 56,117 |
| Interests receivable | 1,293,824 | 2,171,944 |
| Dividends receivable | 51,316 | 5,000 |
| Other receivables | 27,222,150 | 22,656,316 |
| Inventories | 377,471 | 423,869 |
| Held-to-sale assets | - | - |
| Non-current assets due within one year | 8 | 8 |
| Other current assets | 1,894,570 | 1,894,570 |
| TOTAL CURRENT ASSETS | 62,976,914 | 48,601,561 |
| NON-CURRENT ASSETS: | ||
| Available-for-sale financial assets | 533 | 11,014,714 |
| Held-to-maturity investment | 2,772,000 | 7,522,000 |
| Long-term accounts receivable | - | - |
| Long-term equity investments | 65,869,004 | 46,616,256 |
| Investment real estate | - | - |
| Fixed assets | 6,789,081 | 5,873,907 |
| Construction in progress | 244,657 | 73,783 |
| Intangible assets | 1,631,576 | 1,768,109 |
| Development expenditure | - | - |
| Goodwill | - | - |
| Long-term deferred expenses | 16 | 22 |
| Deferred tax assets | 1,248,220 | 1,255,485 |
| Other non-current assets | 117,926 | 117,926 |
| TOTAL NON-CURRENT ASSETS | 78,673,013 | 74,242,202 |
| TOTAL ASSETS | 141,649,927 | 122,843,763 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 4,970,000 | 5,264,900 |
| Financial liabilities at FVTPL | - | - |
| Bills payable | 450,029 | 351,299 |
29
| Accounts payable | 1,309,916 | 1,309,541 |
|---|---|---|
| Advances from customers | 799,826 | 780,930 |
| Salaries and wages payable | 838,482 | 1,055,981 |
| Taxes payable | 400,640 | 916,100 |
| Interest payable | 852,636 | 811,904 |
| Dividends payable | - | - |
| Other payable | 10,548,182 | 7,938,851 |
| Held-to-sale liabilities | - | - |
| Non-current liabilities due within one year | 6,260,462 | 8,650,764 |
| Other current liabilities | 16,869,596 | 15,860,350 |
| TOTAL CURRENT LIABILITIES | 43,299,769 | 42,940,620 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 26,233,687 | 14,941,547 |
| Bonds payable | 8,956,071 | 8,947,492 |
| Long-term payables | 824,115 | 1,548,707 |
| Long-term salaries and wages payable | - | - |
| Special accounts payable | 114,925 | 145,403 |
| Estimated liabilities | - | 22,432 |
| Deferred income | 35,422 | 43,892 |
| Deferred tax liabilities | 111 | 102 |
| Other non-current liabilities | - | - |
| TOTAL NON-CURRENT LIABILITIES | 36,164,331 | 25,649,575 |
| TOTAL LIABILITIES | 79,464,100 | 68,590,195 |
| SHAREHOLDERS' EQUITY: | ||
| Share capital | 4,912,016 | 4,912,016 |
| Other equity instrument | 10,218,599 | 6,662,191 |
| Including: preferred share | - | - |
| perpetual bond | 10,218,599 | 6,662,191 |
| Capital reserves | 1,497,179 | 1,497,179 |
| Less: treasury stock | - | - |
| Other comprehensive income | 14,911 | 6,335 |
| Special reserves | 1,437,086 | 931,653 |
| Surplus reserves | 5,855,025 | 5,855,025 |
| Undistributed profits | 38,251,011 | 34,389,169 |
| TOTAL SHAREHOLDERS' EQUITY | 62,185,827 | 54,253,568 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
141,649,927 | 122,843,763 |
30
Consolidated Income Statement
The first three quarters of 2017
Prepared by: Yanzhou Coal Mining Company Limited Unit: RMB’000
| Items | The third quarter of 2017 |
The third quarter of 2016 |
The first three quarters of 2017 |
The first three quarters of 2016 |
|---|---|---|---|---|
| 1.TOTAL OPERATING INCOME | 38,594,371 | 40,142,100 |
119,218,615 |
64,777,318 |
| Including: Operating income | 38,594,371 | 40,142,100 |
119,218,615 |
64,777,318 |
| 2.TOTAL OPERATING COST | 36,782,029 | 39,544,429 |
113,355,656 |
64,398,585 |
| Including: Operating cost | 32,525,170 | 37,104,366 |
103,285,447 |
57,122,653 |
| Taxes and surcharges | 445,212 | 199,466 |
1,548,725 |
624,189 |
| Selling expenses | 1,005,417 | 768,195 |
2,467,385 |
1,903,768 |
| General and administrative expenses | 2,007,778 |
983,356 |
4,035,551 |
3,120,741 |
| Financial expenses | 757,909 | 576,089 |
2,028,140 |
1,620,940 |
| Impairment loss of assets | 40,543 |
-87,043 |
-9,592 |
6,294 |
| Add: Gain from change in fair value (The loss is listed beginning with “-”) |
1 | -1,063 |
9,843 |
-71,057 |
| Investment income(The loss is listed beginning with “-”) |
252,048 | 97,238 |
699,418 |
482,383 |
| Including: investment income from associates and joint ventures |
244,014 | 103,334 |
585,847 |
427,168 |
| Other income (The loss is listed beginning with “-”) |
5,494 | — |
5,494 | — |
| 3.Operating profit (The loss is listed beginning with “-”) |
2,069,885 | 693,846 |
6,577,714 |
790,059 |
| Add:Non-operating income | 291,548 | 58,670 |
491,250 |
701,810 |
| Including: Gains from disposal of non-current assets |
856 | 6,666 |
11,359 |
13,689 |
| Less: Non-operating expenditures | 30,264 | 10,507 |
49,758 |
32,175 |
| Including: Losses from disposal of non-current assets |
10,662 | 3,270 |
12,379 |
9,595 |
| 4.Total profit (The total loss is listed beginning with “-”) |
2,331,169 | 742,009 |
7,019,206 |
1,459,694 |
| Less: Income tax | 432,989 | 158,964 |
1,473,718 |
305,925 |
| 5.Net profit (The net loss is listed beginning with “-”) |
1,898,180 | 583,045 |
5,545,488 |
1,153,769 |
| Net profit attributable to shareholders of the parent company |
1,594,250 | 425,590 |
4,783,394 |
1,018,012 |
| Net profit attributable to other equity instrument holders of parent company |
238,697 | 107,254 |
449,708 |
317,053 |
| Gains and losses of minority interest | 65,233 | 50,201 |
312,386 |
-181,296 |
| 6.Net other comprehensive income after tax | 760,144 | 976,970 |
3,410,120 |
1,763,365 |
| Net other comprehensive income after tax | 685,865 | 764,022 |
2,866,093 |
1,342,849 |
31
| attributable to the shareholders of the parent company |
||||
|---|---|---|---|---|
| (1)Other comprehensive income, which will not be reclassified into the gains and losses in future |
- | - |
- |
- |
| (2)Other comprehensive income, which will be reclassified into the gains and losses in future |
685,865 | 764,022 |
2,866,093 |
1,342,849 |
| 1. Other comprehensive income reclassified to gains and losses in the future shared by the investee accounted under equity method |
12,192 | - |
8,548 |
15,781 |
| 2. Gains and losses of the fair value changes of the AFS financial assets |
21,937 | 42,683 |
88,072 |
-3,209 |
| 3. Effective part of the gains and losses of cash flow hedging |
-111,128 | 131,254 |
1,118,496 |
391,907 |
| 4. Translation balance of the foreign currency financial statements |
762,864 | 590,085 |
1,650,977 |
938,370 |
| Net other comprehensive income after tax attributable to the minorities |
74,279 | 212,948 | 544,027 |
420,516 |
| 7.Total comprehensive income | 2,658,324 | 1,560,015 |
8,955,608 |
2,917,134 |
| Total comprehensive income attributable to shareholders of the parent company |
2,280,115 | 1,189,612 |
7,649,487 |
2,360,861 |
| Total comprehensive income attributable to other equity instrument holders of parent company |
238,697 | 107,254 |
449,708 |
317,053 |
| Total comprehensive income attributable to minority interest |
139,512 | 263,149 |
856,413 |
239,220 |
| 8.Earnings per share | ||||
| (1)Earnings per share, basic | 0.3246 | 0.0866 |
0.9738 |
0.2072 |
| (2)Earnings per share, diluted | 0.3246 | 0.0866 |
0.9738 |
0.2072 |
32
Income Statement of the Parent Company
From January to September of 2017
Prepared by: Yanzhou Coal Mining Company Limited Unit:RMB’000
| Items | The third quarter of 2017 |
The third quarter of 2016 |
From January to September of 2017 |
From January to September of 2016 |
|---|---|---|---|---|
| 1. Operating income | 5,701,415 | 4,012,441 |
17,371,122 |
11,039,793 |
| Less: Operating cost | 2,690,254 | 2,226,457 |
8,538,851 |
6,343,756 |
| Taxes and surcharges | 258,368 | 156,622 |
1,036,153 |
464,437 |
| Selling expense | 80,306 | 86,327 |
209,464 |
232,732 |
| General and administrative expense | 503,827 | 500,999 |
1,568,130 |
1,880,530 |
| Financial expenses | 801,049 | 567,796 |
2,099,504 |
1,666,295 |
| Impairment loss of assets | -11,800 | -32,319 |
-43,612 |
- |
| Add: Gain from the change in fair value (The loss is listed beginningwith “-”) |
- | - |
- |
-95 |
| Investment income (The loss is listed beginning with “-”) |
486,392 | 380,405 |
2,034,389 |
1,754,926 |
| Including: Investment income from associates and joint ventures |
235,665 | 103,900 |
491,495 |
464,863 |
| Other income (The loss is listed beginning with “-”) |
1,579 | - |
1,579 |
- |
| 2. Operating profit (The loss is listed beginning with “-”) | 1,867,382 | 886,964 |
5,998,600 |
2,206,874 |
| Add: Non-operating income | 179,394 | 3,669 |
200,930 |
434,163 |
| Including: Gains from disposal of non-current assets |
- | - |
- |
1,387 |
| Less: Non-operating expense | 3,103 | 2,127 |
6,871 |
9,800 |
| Including: Loss from disposal of non-current assets |
- | 34 |
1,592 |
4,785 |
| 3. Total profit (The total loss is listed beginning with “-”) | 2,043,673 | 888,506 |
6,192,659 |
2,631,237 |
| Less: Income tax | 390,742 | 178,082 |
1,291,667 |
664,479 |
| 4. Net profit (The net loss is listed beginning with “-”) | 1,652,931 | 710,424 |
4,900,992 |
1,966,758 |
| Net profit attributable to shareholders of the parent company |
1,414,234 | 603,170 |
4,451,284 |
1,649,705 |
| Net profit attributable to other equity instrument holders ofparent company |
238,697 | 107,254 |
449,708 |
317,053 |
| 5. Net other comprehensive income after tax | 12,115 | 6 |
8,576 |
4,571 |
| (1)Other comprehensive income, which will not be reclassified into thegains and losses in future |
- | - |
- |
- |
| (2)Other comprehensive income, which will be reclassified into thegains and losses in future |
12,115 | 6 |
8,576 |
4,571 |
| 1. Other comprehensive income reclassified to gains and losses in the future shared by the investee accounted under equitymethod |
12,192 | - |
8,548 |
15,781 |
| 2. Gains and losses of the fair value changes of the AFS financial assets |
-77 | 6 |
28 | -11,210 |
| 3. Effective part of the gains and losses of cash flow hedging |
- | - |
- |
- |
| 4. Translation balance of the foreign currency | - | - |
- |
- |
33
| financial statements | ||||
|---|---|---|---|---|
| 6. Total comprehensive income | 1,665,046 | 710,430 |
4,909,568 |
1,971,329 |
| Total comprehensive income attributable to shareholders of theparent company |
1,426,349 | 603,176 |
4,459,860 |
1,654,276 |
| Total comprehensive income attributable to other equity instrument holders of parent company |
238,697 | 107,254 |
449,708 |
317,053 |
| 7. Earnings per share | ||||
| (1)Earnings per share, basic | 0.2879 | 0.1228 |
0.9062 |
0.3359 |
| (2)Earnings per share, diluted | 0.2879 | 0.1228 |
0.9062 |
0.3359 |
34
Consolidated Cash Flow Statement
From January to September of 2017
Prepared by: Yanzhou Coal Mining Company Limited
Unit: RMB’000
| Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 | |
|---|---|---|
| Items | From January to September of 2017 | From January to September of 2016 |
| 1. CASH FLOW FROM OPERATING ACTIVITIES: | ||
| Cash received from sales of goods or rendering of services | 126,061,293 | 69,163,722 |
| Tax refund | 663,677 | 617,649 |
| Other cash received relating to operating activities | 1,285,277 | 4,839,352 |
| Sub-total of cash inflows | 128,010,247 | 74,620,723 |
| Cash paid for goods and services purchased | 103,851,542 | 58,415,496 |
| Cash paid to employees and on behalf of employees | 5,770,404 | 5,855,757 |
| Taxes payments | 6,471,812 | 4,028,284 |
| Other cash paid relating to operating activities | 3,722,046 | 4,165,327 |
| Sub-total of cash outflows | 119,815,804 | 72,464,864 |
| NET CASH FLOW FROM OPERATING ACTIVITIES | 8,194,443 | 2,155,859 |
| 2. CASH FLOW FROM INVESTMENT ACTIVITIES: | ||
| Cash received from recovery of investments | 590,361 | 74,672 |
| Cash received from return of investments income | 200,839 | 383,137 |
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets |
2,243 | 1,544 |
| Cash received from other investment activities | 394,242 | |
| Sub-total of cash inflows | 1,187,685 | 459,353 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
4,208,577 | 4,918,533 |
| Cash paid for investments | 1,275,436 | 3,794,522 |
| Net cash paid by subsidiaries and other business units | 16,077,546 | |
| Other cash paid relating to investment activities | 727,637 | 794,672 |
| Sub-total of cash outflows | 22,289,196 | 9,507,727 |
| NET CASH FLOW FROM INVESTMENT ACTIVITIES |
-21,101,511 | -9,048,374 |
| 3. CASH FLOW FROM FINANCING ACTIVITIES: | ||
| Cash received from investors | 18,233,411 | 7,000,000 |
| Including: Cash received from minority shareholders of subsidiaries |
13,270,911 | 7,000,000 |
| Cash received from other equity instruments | 4,962,500 | |
| Cash received from borrowings | 18,855,695 | 6,090,850 |
| Cash received from bonds issuing | 15,000,000 | 13,500,000 |
| Other cash received relating to financing activities | 185,249 | |
| Sub–total of cash inflows | 52,274,355 | 26,590,850 |
| Repayments of borrowings and debts | 24,373,658 | 21,472,437 |
| Cash paid for distribution of dividends or profits, or | 3,639,825 | 2,649,273 |
35
| cash paid for interest expenses | ||
|---|---|---|
| Including: cash paid for distribution of dividends or profits by subsidiaries to minority shareholders |
377,511 | 144,200 |
| Other cash paid relating to financing activities | 2,412,346 | 31,309 |
| Sub-total of cash outflows | 30,425,829 | 24,153,019 |
| NET CASH FLOW FROM FINANCING ACTIVITIES | 21,848,526 | 2,437,831 |
| 4. EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-71,663 | 262,489 |
| 5. NET INCREASE ON CASH AND CASH EQUIVALENTS |
8,869,795 | -4,192,195 |
| Add: Cash and cash equivalents, opening | 15,009,221 | 23,455,059 |
| 6. Cash and cash equivalents, closing | 23,879,016 | 19,262,864 |
36
Cash Flow Statement of the Parent Company
From January to September of 2017
| Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB’000 | |
|---|---|---|
| Items | From Januaryto September of 2017 | From Januaryto September of 2016 |
| 1. CASH FLOW FROM OPERATING ACTIVITIES: | ||
| Cash received from sales ofgoods and renderingof services | 17,622,203 | 11,762,142 |
| Tax refunding | ||
| Other cash received relatingto operatingactivities | 379,092 | 1,615,936 |
| Sub-total of cash inflows | 18,001,295 | 13,378,078 |
| Cashpaid forgoods and services | 4,367,944 | 4,917,946 |
| Cashpaid to and on behalf of employees | 3,386,529 | 3,400,940 |
| Taxespayments | 5,002,179 | 2,991,518 |
| Other cashpaid relatingto operatingactivities | 2,027,669 | 558,020 |
| Sub-total of cash outflows | 14,784,321 | 11,868,424 |
| NET CASH FLOW FROM OPERATING ACTIVITIES | 3,216,974 | 1,509,654 |
| 2. CASH FLOW FROM INVESTMENT ACTIVITIES: | ||
| Cash received from recoveryof investments | 4,750,000 | 1,809,226 |
| Cash received from return of investments | 739,899 | 325,000 |
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets |
- | 488 |
| Net cash amount received from the disposal of subsidiaries and other business units |
- | - |
| Other cash received relatingto investment activities | 1,137,260 | |
| Sub-total of cash inflows | 6,627,159 | 2,134,714 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
2,151,998 | 1,033,132 |
| Cashpaid for investments | 6,378,940 | 9,653,587 |
| Net cash paid for the acquisition of subsidiaries and other business units |
- | - |
| Other cashpaid relatingto investment activities | - | 13,439,548 |
| Sub-total of cash outflows | 8,530,938 | 24,126,267 |
| NET CASH FLOW FROM INVESTMENT ACTIVITIES | -1,903,779 | -21,991,553 |
| 3. CASH FLOW FROM FINANCING ACTIVITIES: | ||
| Cash received from investors | 4,962,500 | - |
| Cash received from borrowings | 15,953,440 | 15,082,138 |
| Cash received from issuingbonds | 15,000,000 | 13,500,000 |
| Cash received relatingto other financingactivities | - | 2,635,823 |
| Sub–total of cash inflows | 35,915,940 | 31,217,961 |
| Repayments of borrowings | 21,338,725 | 16,540,946 |
| Cash paid for distribution of dividends or profits, or cashpaid for interest expenses |
2,959,006 | 1,550,428 |
| Other cashpayment relatingto financingactivities | 6,247,282 | 1,393,716 |
| Sub-total of cash outflows | 30,545,013 | 19,485,090 |
| NET CASH FLOW FROM FINANCING ACTIVITIES | 5,370,927 | 11,732,871 |
| 4. EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-69,229 | 45,226 |
| 5. NET INCREASE ON CASH AND CASH EQUIVALENTS |
6,614,893 | -8,703,802 |
| Add: Cash and cash equivalents,opening | 10,328,324 | 19,076,402 |
| 6. Cash and cash equivalents, closing | 16,943,217 | 10,372,600 |
37