AI assistant
PNE AG — Interim / Quarterly Report 2017
May 10, 2017
334_10-q_2017-05-10_c258447d-61b6-4d68-b75e-d3321c9977aa.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Quaterly Statement 1-2017 WINDPOWER
Key Share Figures
| Ticker /ISIN | PNE3/ DE000A0JBPG2 |
|---|---|
| Number of shares | 76,556,026 |
| Closing price (3/31/2017)* |
2.57 EUR |
| Highest/lowest price* (1/1/ -3/31/2017) |
2.84 EUR/2.06 EUR |
| Market capitalisation (3/31/2017) |
197 EUR million |
| Corporate Bond 2013/2018 (WKN: A1R074) |
105.63% |
| Convertible Bond 2014/2019 (WKN: A12UMG) |
3.35 EUR |
*Closing prices on Xetra trading system at Deutsche Börse AG
Share price chart
Shareholder structure
Financial calendar
| 05/31/2017 | Annual general meeting |
|---|---|
| 08/10/2017 | Publication of financial report Q2 2017 |
| 11/08/2017 | Publication of quarterly statement Q3 2017 |
| 11/27/2017 | Analysts' conference, Frankfurt |
Dear Shareholders,
PNE WIND started the new 2017 fiscal year with the tailwind of the most successful year in the company's history. We took advantage of this tailwind, both in operational and in strategic terms. Owing to high liquidity and a well-filled project pipeline, the PNE WIND Group is in an excellent operational and strategic position to continue to benefit from the global expansion of wind energy.
In the offshore sector, we were able to announce a significant success in January: We sold the "Atlantis 1" project to the Swedish energy group Vattenfall and will continue to be active as a service provider for this project. In addition, the "Gode Wind 3" offshore wind farm developed by PNE WIND was one of four offshore wind farms, which received an award in the first German wind farm tender. This is further proof of the high quality of our projects.
Currently we are constructing wind farms with a total capacity of 91 MW. Of these, wind farms with a nominal capacity of 59 MW were under construction at the end of the first quarter in Germany. In France wind farms with a nominal capacity of approx. 32 MW are being erected for the internationally renowned investor John Laing Investments.
The tenders, which have been started this year for offshore and onshore wind farms, are a distinct sign for the changes occurring in the national and international wind energy markets. We must and will adapt to this fact. For example, we intend to build up a new European portfolio of wind farms with a capacity of approx. 200 MW by 2019/2020. The relevant projects are situated primarily in Germany and France. In this connection, we also intend to strengthen our portfolio of internally operated wind farms in order to benefit from regular income from electricity generated by the wind farms under operation. These regular cash flows supplement the high-margin project development business.
We will also invest in additional services and in the optimisation of wind farms. Furthermore, we will explore new markets. At present, we are building up a group of specialists to realise business opportunities with new products and in new markets. We call this "Smart Development".
However, this is all connected with financial input - since success is based on investments. For this reason, we regard 2017 as a year of transition. In the long term perspective, however, we want to consolidate our earnings, in addition to out lucrative project development business.
The results of the first quarter of 2017 must also be seen in the context of these general conditions. In the first three months of 2017, the Group generated sales of euro 20.4 million (prior year: euro 11.9 million), total aggregate output of euro 24.6 million (prior year: euro 21.1 million), operating profit (EBIT) of euro 0.3 million (prior year: euro 0.2 million) and undiluted earnings per share of euro -0.03 (prior year: euro -0.05).
PNE WIND is well on track. We look to the future with optimism. We will be pleased to present to you, our dear shareholders, the perspectives of the company at our general meeting of shareholders on May 31, 2017 in Cuxhaven.
We would like to express our very sincere gratitude - including on behalf of our employees – for your support to date.
Please maintain your confidence in us in the future!
PNE WIND AG
The Board of Management
At a glance PNE WIND AG Group figures
| In TEUR | 1/1/ - 3/31/2017 | 1/1/ - 3/31/2016 | 1/1/ - 3/31/2015 |
|---|---|---|---|
| Total aggregate output | 24,583 | 21,124 | 23,619 |
| Revenues | 20,424 | 11,943 | 15,192 |
| Operating profit (EBIT) | 333 | 222 | –5,992 |
| Result from ordinary activities (EBT) | –2,024 | –3,631 | –8,930 |
| Net income | –1,986 | –3,762 | –9,183 |
| Basic earnings per share (euro) | –0.03 | –0.05 | –0.13 |
| Average number of shares (million) | 76.6 | 76.6 | 72.0 |
| In TEUR | 3/31/2017 | 12/31/2016 | 12/31/2015 |
|---|---|---|---|
| Equity on the reporting date | 226,780 | 229,388 | 165,928 |
| Equity ratio on the reporting date (%) | 55.05 | 53.10 | 33.98 |
| Balance sheet total on the reporting date | 411,941 | 431,994 | 488,262 |
1. Summary of business activity
Segment: projecting of wind power turbines
Wind power sub-division (onshore)
During the first quarter of 2017, the development and realisation of onshore wind farm projects have been continued consistently, both in Germany and in the markets abroad, in which the PNE WIND Group is active through subsidiaries or joint ventures.
Overview of the onshore project activities of the PNE WIND Group as at March 31, 2017 in MW:
| Country | I-II | III | IV | Total MW |
|---|---|---|---|---|
| Germany | 1,280 | 60 | 59 | 1,399 |
| Bulgaria | 121 | 0 | 0 | 121 |
| United Kingdom | 43 | 0 | 0 | 43 |
| Italy | 102 | 14 | 0 | 116 |
| France | 313 | 91 | 32 | 436 |
| Poland | 223 | 42 | 0 | 265 |
| Romania | 55 | 102 | 0 | 157 |
| South Africa | 170 | 30 | 0 | 200 |
| Sweden | 99 | 86 | 0 | 185 |
| Turkey | 700 | 0 | 0 | 700 |
| Hungary | 0 | 42 | 0 | 42 |
| USA | 317 | 280 | 0 | 597 |
| Canada | 555 | 0 | 0 | 555 |
| Total | 3,978 | 747 | 91 | 4,816 |
Phase I – II = Exploration & Development | Phase III = Planning | Phase IV = Implementation
At the end of the first quarter of 2017, the PNE WIND Group was working on onshore wind farm projects with a nominal output of approx. 1,399 MW in various phases of project development. Of these, wind farms with a nominal output of approx. 59 MW were under construction at the end of the first quarter 2107. These are wind farm projects that received the necessary approvals in 2016 and, therefore, were not required to take part in tender procedures. The wind farms are scheduled to be completed and put into operation in the current fiscal year. Project rights with 14.1 MW were sold to project partners in the reporting period. Project rights for a volume of 8 MW were taken over by project partners, and the relevant projects are already under construction.
The PNE WIND Group also continued to carry out its core business of project development abroad. In France, wind farms with a nominal output of almost 32 MW were under construction at the end of the first quarter of 2017. These wind farms are part of a framework agreement for wind farms in France, which was concluded with John Laing Investments Ltd. at the beginning of 2016.
At the end of the first quarter of 2017, the companies of the PNE WIND Group were working on wind farm projects with a nominal output of approx. 4,816 MW in various phases of the multiple year development process, both in Germany and in the international markets.
Wind power sub-division (offshore)
A further huge success in the offshore sector was achieved in the reporting period: In January 2017, the "Atlantis I" offshore wind farm project, located in the North Sea, was sold to the Swedish energy group Vattenfall. The "Atlantis I" project was handed over to the buyer after receipt of a payment in a lower double-digit million euro amount. PNE WIND will also participate in the project's further value increase achieved by developments by Vattenfall through milestone payments. As was the case with the previous sale of the offshore projects "Borkum Riffgrund" and "Gode Wind", PNE WIND will remain involved in the further development of the "Atlantis I" offshore wind farm project as a service provider in the long term, thus being able to contribute its comprehensive expertise.
PNE WIND acquired the "Atlantis I" project in 2013 and has consistently continued its further development. As a result, the general parameters could be changed so that 73 wind power turbines of the multi-megawatt class can be erected in this project. The project is located in the North Sea within the German Exclusive Economic Zone about 84 kilometres North West of the island of Borkum.
PNE WIND's high level of competence in the offshore segment is reflected by visible successes: Three offshore wind farms, which were developed by the offshore division and sold after approval was granted, have been erected and put into operation by the purchasers in the meantime. "Borkum Riffgrund 1" and "Gode Wind" 1 and 2 with a total nominal output of 894 MW produce environmentally friendly electricity in the North Sea. For the "Borkum Riffgrund 2" project, which was also developed, and already sold, by PNE WIND, the purchaser DONG Energy decided in 2016 to finance and, if possible, to construct the project in 2019.
PNE WIND AG: Overview of the offshore project references per March 31, 2017:
Sold projects
| Project | Zone | Phase | WPT | Total MW |
|---|---|---|---|---|
| Borkum Riffgrund 1 | 1 | 8 | 78 | 312 |
| Borkum Riffgrund 2 | 1 | 6 | 56 | 448 |
| Gode Wind 1 & 2 | 1 | 8/8 | 55 + 42 | 582 |
| Gode Wind 3 & 4 | 1 | 4/4 | 14 + 42 | 450 |
| Atlantis I | 2 | 3 | 73 | 584 |
| HTOD5 (Nautilus II) | 4 | 2 | 68 | 476 |
| Total | 428 | 2,852 |
Phase 1 = Project identification | Phase 2 = Application conference | Phase 3 = Hearing | Phase 4 = Approval granted | Phase 5 = Grid connection | Phase 6 = Investment decisions | Phase 7 = Under construction | Phase 8 = In Operation
Of which projects already completed
| Project | Zone | Phase | WPT | Total MW |
|---|---|---|---|---|
| Borkum Riffgrund 1 | 1 | Commissioned | 78 | 312 |
| Gode Wind 1 | 1 | Commissioned | 55 | 330 |
| Gode Wind 2 | 1 | Commissioned | 42 | 252 |
| Total | 175 | 894 |
Electricity generation segment
PNE WIND AG gave a contractual commitment to the limited partners participating in the operating company of the Silbitz biomass power station to repurchase their limited partnership shares at the beginning of 2017 at a price of 110 percent of the nominal value. In January 2017, PNE WIND AG fulfilled this contractual commitment and acquired the shares in HKW Silbitz GmbH & Co. KG at a price of about euro 7.5 million.
Compared to December 31, 2016, there were no significant changes in the operational area other than those mentioned above.
Major events after the reporting date
There were no major events after the end of the reporting period.
Outlook/Forecast
The PNE Wind Group is an internationally operating wind power pioneer from Germany and one of the most experienced developers of onshore and offshore wind farms. The enterprise combines economic success with ecological responsibility and offers services covering the entire value added chain around wind farms, ranging from the development, planning, realisation and distribution to the operation of wind farms up to repowering - i.e. the replacement of older wind power turbines by new modern equipment.
However, the effectiveness of the entire value added chain should be increased further in order to achieve a reduction of the project costs. Another objective is to develop new markets of the future and to optimise the entire value added chain, especially in the services area, i.e. the operational management of wind farms and transformer stations.
In addition, we are pursuing the goal of establishing internal electricity generation capacity in a European portfolio of wind farms. This portfolio should be realised by 2019/2020 and includes primarily wind farms in Germany and in France, which are already being developed. Construction of the first wind farm in Germany began in the first quarter of 2017. The new portfolio can be realised through internally developed wind farm projects, the acquisition of obsolete wind farms for subsequent repowering and the increased acquisition of partially developed projects.
We want to develop high quality projects which meet international standards and allow for secure project financing at the international level. Such a project quality can be achieved by ensuring the forecast for the project schedule from the development to the start of operation.
The initial investments required for these plans will impact the results of the 2017 fiscal year. Accordingly, as before, the Board of Management expects a Group EBIT in the range of euro 0 to 15 million. In spite of necessary investments in the future, we expect clearly positive results in the 2017 fiscal year as well.
New format of quarterly reporting
Due to the amendments to European Community law, which abolished the obligation to present quarterly financial reports for listed companies in the EU, the legal obligation of quarterly reporting for listed companies was also eliminated in Germany in 2015. Pursuant to Section 51 a of the Exchanges Rules for the Frankfurt Stock Exchange ("BörsO FWB"), listed companies in the German Prime Standard Segment may choose, as before, to prepare a quarterly financial report or a shorter quarterly statement for the first quarter and the third quarter of each financial year in German and in English. Detailed information about the reporting requirements can be found on the website of the German Stock Exchange.
PNE WIND AG has decided to prepare a shorter quarterly statement for the first quarter and the third quarter.
2. Organisation and employees
On March 31, 2017, the PNE WIND AG Group employed 355 people in total (previous year: 358). The employees of the subsidiaries are included in this number.
3. Financial situation/business results
The figures shown below were determined and presented in accordance with IFRS for the Group and in accordance with the German Commercial Code (HGB) for PNE WIND AG and its subsidiaries. The figures in the text and in the graphical illustrations were rounded, and small rounding differences are possible.
a. Revenues and earnings
Total aggregate output/Revenues
EBIT and EPS
In the first three months of 2017, the PNE WIND AG Group achieved a total aggregate output of euro 24.6 million (prior year: euro 21.1 million). Of this, euro 20.4 million was attributable to revenues (prior year: euro 11.9 million), euro 3.6 million to change in inventories (prior year: euro 5.8 million), and euro 0.6 million to other operating income (prior year: euro 3.4 million).
Revenues include the profit from the sale of the shares in PNE WIND Atlantis I GmbH totalling euro 3.3 million and the profit from deconsolidation of this company of euro 1.3 million.
In the period under review, the Group generated an operating profit (EBIT) of euro 0.3 million (prior year: euro 0.2 million) and earnings before tax (EBT) of euro -2.0 million (prior year: euro -3.6 million). The consolidated net income after non-controlling interests amounted to euro -2.0 million (prior year: euro -3.7 million). The basic earnings per share for the Group amounted to euro -0.03 (prior year: euro -0.05) and the diluted earnings per share for the Group amounted to euro -0.02 (prior year: euro -0.05).
b. Asset and financial situation
Assets
Total long term assets increased slightly from euro 142.2 million at the end of 2016 to euro 142.7 million on the reporting date. As at March 31, 2017, intangible assets totalled euro 67.3 million, representing a similar amount as recorded on December 31, 2016. The most important element of this item is the goodwill of the segment "Projecting of wind power turbines" in the amount of euro 63.4 million (of which projecting of wind power turbines PNE is valued at euro 23.0 million and projecting of wind power turbines WKN is valued at euro 40.2 million). In the same period, property, plant and equipment decreased by euro 0.5 million to euro 38.7 million (December 31, 2016: euro 39.2 million). This item primarily includes land and buildings (euro 11.9 million without the land and buildings of "Silbitz"), transformer stations owned or under construction (euro 12.1 million) and the technical equipment and machinery of the Company's own wind farms Gerdau Schwienau and Pülfringen (euro 7.1 million) and HKW Silbitz (euro 3.8 million, including land and buildings in the amount of euro 2.8 million).
During the period under review, short term assets decreased from euro 289.8 million as at December 31, 2016 to euro 269.2 million on March 31, 2017. This change is mainly attributable to the decrease in inventories (euro -20.4 million). Of the short term assets, euro 10.1 million is attributable to trade receivables (December 31, 2016: euro 13.2 million).
The work in progress recognised under the inventories decreased from euro 105.0 million as at December 31, 2016 to euro 86.6 million. The decrease is due primarily to the sale of the Atlantis I offshore project and the sale and related deconsolidation of PNE WIND Atlantis I GmbH. As at December 31, 2016, the Group recorded inventories of euro 21.9 million in relation to the Atlantis I project. In addition, the Group's investments for onshore projects under construction in Germany and for the further development of the onshore and offshore project pipelines in Germany and abroad have led to an increase in inventories in the individual countries.
Work in progress is divided as follows:
- offshore projects "Nemo", "Nautilus", "Jules Verne" (euro 11.1 million),
- offshore projects "Atlantis II and III" (euro 12.5 million),
- onshore projects in Germany (euro 17.5 million),
- onshore projects in Poland (euro 12.2 million),
- onshore projects in Italy (euro 8.4 million),
- onshore projects in France (euro 8.0 million),
- onshore projects in Sweden (euro 4.4 million),
- onshore projects in Romania (euro 1.7 million),
- onshore projects in the USA (euro 5.6 million),
- an onshore WKN project in the United Kingdom (euro 2.6 million) and
- onshore projects in South Africa (euro 2.8 million).
Under the inventories item, advance payments in connection with onshore projects under construction decreased by euro 2.1 million from euro 7.9 million to euro 5.8 million.
As at March 31 2017, cash and cash equivalents amounted to euro 146.8 million (as at December 31, 2016: euro 147.7 million).
On the liability side, consolidated shareholders' equity decreased from euro 229.4 million as at December 31, 2016 to euro 226.8 million as at March 31, 2017. This development was primarily attributable to the result of the Group. The equity ratio of the Group was 55 percent as at March 31, 2017 (December 31, 2016: 53 percent) and the debt ratio was 45 percent (as at December 31, 2016: 47 percent).
The long term liabilities decreased from euro 128.7 million at the end of 2016 to euro 121.9 million. The decrease in the long term liabilities is based mainly on the elimination of the provision for the Atlantis I project totalling euro 6.9 million. This provision included the agreed milestone payments under the purchase contract upon acquisition of the Atlantis I project. The long term liabilities consist mainly of financial liabilities totalling euro 116.4 million (as at December 31, 2016: euro 116.5 million). These liabilities include the corporate bond issued in May and September 2013 in the net amount of euro 98.6 million. The item also includes long term liabilities to banks in the amount of euro 11.0 million (as at December 31, 2016: euro 11.3 million).
Liabilities
On March 31, 2017, the total number of shares issued by PNE WIND AG amounted to 76,556,026.
In the first quarter of 2017, the short term liabilities decreased from euro 73.9 million (December 31, 2016) to euro 63.2 million. The purchase price liability for the shares in HKW Silbitz GmbH, which was recognised under the short term financial liabilities as at December 31, 2016, was paid in full (euro 7.5 million) at the beginning of January 2017 and the shares were taken over by PNE WIND AG. In addition, the trade liabilities decreased from euro 15.7 million (December 31, 2016) to euro 10.8 million.
Taking into consideration the liquid funds, net liquidity on March 31, 2017 was euro 27.0 million (December 31, 2016: euro 20.1 million) in accordance with DVFA – German Association for Financial Analysis and Asset Management.
4. Opportunities and risks
For information about the opportunities and risks of PNE WIND AG, refer to the section "Report on opportunities and risks" in the 2016 annual report, which is available on the Company's website at www.pnewind.com.
During the first three months of the 2017 fiscal year, the Board of Management did not identify any other significant additions or changes to the risks presented in the 2016 annual report.
Explanatory notes
1. Accounting and valuation policies
This consolidated interim financial report of PNE WIND AG and its subsidiaries is drawn up according to the International Financial Reporting Standards (IFRS) of the International Accounting Standards Board (IASB).
In the consolidated interim financial report for the first three months of the 2017 fiscal year as at March 31, 2017, the Company applied the same accounting and valuation methods as for the consolidated financial statements as at December 31, 2016. The interim financial statements were prepared in line with the regulations of IAS 34 "Interim Financial Reporting".
2. Segment reporting
The determination and presentation of segment reporting as at March 31, 2017 changed only in respect of the composition of the individual segments.
The "Projecting of wind power turbines" segment was expanded by the initially consolidated company PNE WIND Middle East GmbH. With the sale of the shares, PNE WIND Atlantis I GmbH was deconsolidated (previously included in the "Projecting of wind power turbines" segment).
For further details on segment reporting, refer to the 2016 annual report.
The figures as at March 31, 2017 are compared with the figures as at March 31, 2016 or, in the case of segment assets /liabilities, with the figures as at December 31, 2016.
Important announcement
At the general meeting of shareholders, which will take place on May 31, 2017 in Cuxhaven, the Board of Management will speak in detail about the current developments and the outlook for the current fiscal year. We would be pleased if a large number of our shareholders were to take part in this general meeting. If you are unable to attend, please use any of the opportunities to have yourself represented by way of voting instructions, voting via the internet, postal vote or voting proxies.
As a result of the successful close of the 2016 financial year, the Supervisory Board of PNE WIND AG, on the proposal of the Board of Management, decided to suggest to the general meeting of shareholders on May 31, 2017 the distribution of a dividend of euro 0.04 as well as a special dividend of euro 0.08 per eligible share.
This meeting is of particular significance, since, among other things, important decisions are to be made in connection with the elections of the Supervisory Board members.
Consolidated Statement of comprehensive income (IFRS)
| All figures in TEUR (differences due to rounding possible) | Period 1/1/2017- 3/31/2017 |
Period 1/1/2016- 3/31/2016 |
|
|---|---|---|---|
| 1. | Revenues | 20,424 | 11,943 |
| 2. | Increase in finished goods and work in process | 3,600 | 5,812 |
| 3. | Other Operating Income | 559 | 3,369 |
| 4. | Total aggregate output | 24,583 | 21,124 |
| 5. | Cost of materials /Cost of purchased services | – 12,281 | – 5,466 |
| 6. | Personnel expenses | – 6,299 | – 7,109 |
| 7. | Amortisation of intangible assets and depreciation of property, plant and equipment |
– 1,368 | – 2,998 |
| 8. | Other Operating expenses | – 4,303 | – 5,328 |
| 9. | Operating Profit | 333 | 223 |
| 10. | Income from participations | 462 | 21 |
| 11. | Other interest and similar income | 104 | 128 |
| 12. | Expenses from assumption of losses of associates | – 315 | – 29 |
| 13. | Interest and similar expenses | – 2,609 | – 3,973 |
| 14. | Result of ordinary operations | –2,024 | –3,630 |
| 15. | Taxes on Income | – 503 | – 755 |
| 16. | Other taxes | – 34 | – 43 |
| 17. | Consolidated net income before minority interests | –2,561 | –4,428 |
| 18. | Minority interests | – 575 | – 758 |
| 19. | Consolidated net income | –1,986 | –3,670 |
| Undiluted earnings per share from continuing operations in EUR | – 0.03 | – 0.05 | |
| Diluted earnings per share from continuing operations in EUR | – 0.02 | – 0.05 | |
| Weighted average of shares in circulation (undiluted), in Mio. | 76.6 | 76.6 | |
| Weighted average of shares in circulation (diluted), in Mio. | 78.6 | 78.5 |
| All figures in TEUR (differences due to rounding possible) | Period 1/1/2017- 3/31/2017 |
Period 1/1/2016- 3/31/2016 |
|
|---|---|---|---|
| 19. | Consolidated net income | –1,986 | –3,670 |
| Other comprehensive income/ items that may be reclassified in the future in the profit and loss account |
|||
| 20. | Foreign currency translation differences | – 46 | – 571 |
| 21. | Others | 0 | 0 |
| 22. | Other comprehensive income for the period (after tax) | –46 | - 571 |
| 22. | Total comprehensive income for the period | –2,607 | –4,999 |
| Consolidated profit / loss for the period attributable to | – 2,561 | – 4,428 | |
| Owners of the parent company | – 1,986 | – 3,670 | |
| Non-controlling interests | – 575 | – 758 | |
| Total comprehensive income for the period attributable to | – 2,607 | – 4,999 | |
| Owners of the parent company | – 2,032 | – 4,241 | |
| Non-controlling interests | – 575 | – 758 |
Balance Sheets (IFRS) Assets
| All figures in TEUR (differences due to rounding possible) | as per 3/31/2017 |
as per 12/31/2016 |
|---|---|---|
| Intangible assets | 67,277 | 67,400 |
| Property, plant and equipment | 38,700 | 39,230 |
| Long term financial assets | 28,861 | 28,452 |
| Deferred tax assets | 7,903 | 7,136 |
| Total long term assets | 142,741 | 142,218 |
| Inventories | 92,518 | 112,946 |
| Receivables and other assets | 29,895 | 29,144 |
| Cash and cash equivalents | 146,787 | 147,686 |
| Total current assets | 269,200 | 289,776 |
| Assets total | 411,941 | 431,994 |
Balance Sheet (IFRS) Liabilities
| All figures in TEUR (differences due to rounding possible) | as per 3/31/2017 |
as per 12/31/2016 |
|---|---|---|
| Subscribed capital | 76,556 | 76,556 |
| Capital reserve | 82,288 | 82,288 |
| Retained earnings | 51 | 51 |
| Foreign currency provision | –1,044 | –997 |
| Retained profit/loss | 74,897 | 76,883 |
| Non-controlling interests | –5,968 | –5,393 |
| Total shareholders equity | 226,780 | 229,388 |
| Other provisions | 1,060 | 7,945 |
| Deferred subsidies from public authorities | 890 | 902 |
| Long term financial liabilities | 116,404 | 116,491 |
| Deferred tax liabilities | 3,585 | 3,347 |
| Total long term liabilities | 121,939 | 128,685 |
| Provisions for taxes | 1,565 | 1,565 |
| Other provisions | 2,463 | 2,403 |
| Short term financial liabilities | 3,401 | 11,131 |
| Trade liabilities | 10,786 | 15,692 |
| Other liabilities | 45,007 | 43,130 |
| Total short term liabilities | 63,222 | 73,921 |
| Liabilities total | 411,941 | 431,994 |
Consolidated Statement of Cash Flows (IFRS)
| All figures in TEUR (differences due to rounding possible) | 1/1/2017- 3/31/2017 |
1/1/2016- 3/31/2016 |
|---|---|---|
| Consolidated net result | –2,561 | –4,429 |
| - /+ Income tax benefit/expense |
503 | 755 |
| - /+ Interest income and expense |
–170 | –178 |
| - /+ Income tax paid/ received |
2,505 | 3,845 |
| - Interest paid |
129 | 110 |
| + Interest received |
–167 | –1,214 |
| +/ - Amortisation and depreciation of intangible assets and property, plant and equipment |
1,368 | 2,998 |
| +/ - Increase/decrease in provisions |
1,520 | –642 |
| +/ - Non-cash effective income and expenses |
–198 | –239 |
| - Gain on disposal of fixed assets and from the deconsolidation |
–4,585 | 0 |
| +/ - Increase/decrease of inventories and other assets |
–6,327 | –14,718 |
| +/ - Increase/decrease of trade receivables and stage of completion accounting |
2,765 | 2,042 |
| +/ - Increase/decrease of trade liabilities and other liabilities |
9,724 | 3,226 |
| Cash flow from operating activities | 4,505 | –8,443 |
| + Inflow of funds from disposal of items of property, plant and equipment |
3 | 0 |
| + Inflow of funds for investments in property, plant and equipment and intangible assets |
1 | 31 |
| - Outflow of funds for investments in property, plant and equipment and intangible assets |
–717 | –170 |
| - Outflow of funds from investments in financial assets |
–25 | –2 |
| + Inflow of funds from disposal of consolidated entities |
3,254 | 0 |
| - Outflow of funds for investments in consolidated units |
–7,535 | 0 |
| Cash flow from investing activities | –5,018 | –141 |
| + Inflow of funds from financial loans |
0 | 1.592 |
| - Outflow of funds from the redemption of bonds |
–386 | –2,148 |
| Cash flow from financing activities | –386 | –556 |
| Cash effective change in liquid funds | –899 | –9,140 |
| + Change in liquid funds due to changes in scope of consolidation |
–1 | 0 |
| + Liquid funds at the beginning of the period |
147,686 | 86,076 |
| Liquid funds at the end of the period * | 146,787 | 76,936 |
| * of which are pledged to a bank as security | 98 | 1,598 |
Supplementary information: The value of liquid funds corresponds to the "Cash and cash equivalents" item on the balance sheet as at March 31.
Consolidated Statement of change in Equity (IFRS)
| All figures in TEUR (differences due to rounding possible) |
Capital subscribed |
Capital reserve |
Profit reserves |
Foreign exchange reserve |
Retained earnings |
Shareholders' equity before non controlling interests |
Non controlling interests |
Total shareholders' equity |
|---|---|---|---|---|---|---|---|---|
| Status as per Januar 1, 2016 | 76,555 | 82,287 | 51 | –775 | 10,912 | 169,030 | –3,102 | 165,928 |
| Group result 01-03/2016 | 0 | 0 | 0 | 0 | –3,672 | –3,672 | –758 | –4,430 |
| Conversion of convertible bond 2014/2019 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other items | 0 | 0 | 0 | –260 | 0 | –260 | 0 | –260 |
| Status as per March 31, 2016 | 76,556 | 82,287 | 51 | –1,035 | 7,240 | 165,099 | –3,860 | 161,239 |
| Status as per Januar 1, 2017 | 76,556 | 82,288 | 51 | –997 | 76,883 | 234,781 | –5,393 | 229,388 |
| Group result 01-03/2017 | 0 | 0 | 0 | 0 | –1,986 | –1,986 | –575 | –2,561 |
| Other items | 0 | 0 | 0 | –46 | 0 | –46 | 0 | –46 |
| Status as per March 31, 2017 | 76,556 | 82,288 | 51 | –1,044 | 74,897 | 232,749 | –5,968 | 226,780 |
Consolidated Segment Reporting (IFRS)
| All figures in TEUR (differences due to rounding possible) |
Projecting of wind power turbines |
Electricity generation | Consolidation | PNE WIND AG Group | |||||
|---|---|---|---|---|---|---|---|---|---|
| 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||
| External Sales | 18,556 | 4,121 | 1,867 | 7,822 | 0 | 0 | 20,424 | 11,943 | |
| Sales in other segments | –2,689 | 889 | 140 | 140 | 2,549 | –1,029 | 0 | 0 | |
| Change in inventories | 3,600 | 4,719 | 0 | 0 | 0 | 1,093 | 3,600 | 5,812 | |
| Other operating income | 509 | 3.301 | 107 | 145 | –56 | –78 | 559 | 3.369 | |
| Total aggregate output | 19,976 | 13,030 | 2,115 | 8,108 | 2,492 | –14 | 24,583 | 21,124 | |
| Depreciation and amortisation | –689 | –206 | –679 | –2,791 | 0 | 0 | –1,368 | –2,998 | |
| Operating result | –3,463 | –4,011 | 450 | 3,284 | 3,346 | 948 | 333 | 222 | |
| Interest and similar income | 1,364 | 1,390 | 0 | 69 | –1,260 | –1,331 | 104 | 129 | |
| Interest and similar expenses | –3,641 | –3,774 | –228 | –1,530 | 1,260 | 1,331 | –2,609 | –3,973 | |
| Tax on income | 498 | –286 | 4 | –192 | –1,006 | –277 | –503 | –755 | |
| Investments | 731 | 172 | 7,546 | 0 | 0 | 0 | 8,277 | 172 | |
| Segment assets | 550,529 | 584,535 | 24,651 | 24,925 | –163,240 | –177,466 | 411,941 | 431,994 | |
| Segment liabilities | 369,757 | 391,258 | 27,128 | 35,190 | –211,725 | –223,841 | 185,160 | 202,606 | |
| Segment equity | 180,772 | 193,277 | –2,477 | –10,265 | 48,485 | 46,375 | 226,780 | 229,388 |
Imprint
Publisher
PNE WIND AG
Peter-Henlein-Straße 2-4 27472 Cuxhaven Germany
Telephone: + 49 (0) 47 21-718-06 Telefax: + 49 (0) 47 21-718-444 E-Mail: [email protected] www.pnewind.com
Investor Relations
Rainer Heinsohn Head of communications Telephone: +49 (0) 47 21–7 18-454 Telefax: +49 (0) 47 21–7 18-373 E-Mail: [email protected]
Christopher Rodler Head of investor relations Telephone: +49 (0) 47 21–7 18-454 Telefax +49 (0) 47 21–7 18-373 E-Mail: [email protected]
Draft, Editing, Layout & Typesetting
cometis AG
The quarterly statement is also available in german. In case of discrepancies the german version is decisive. The digital version of the annual report and the quarterly statements of PNE WIND AG are available online at www.pnewind.com in the section "Investor Relations /Financial reports".
Disclaimer
This report includes statements concerning the future, which are subject to risks and uncertainties. They are estimations of the Board of Management of PNE WIND AG and reflect their current views with regard to future events. Such expressions concerning forecasts can be recognised with terms such as "expect", "estimate", "intend", "can", "will" and similar terms relating to the Company. Factors, which can have an effect or influence are, for example (without all being included): the development of the wind power market, competitive influences including price changes, regulatory measures and risks with the integration of newly acquired companies and participations. Should these or other risks and uncertainty factors take effect or should the assumptions underlying the forecasts prove to be incorrect, the results of PNE WIND AG could vary from those, which are expressed or implied in these forecasts. The Company assumes no obligation to update such expressions or forecasts.