Rainbow Rare Earths Phalaborwa project shaping up to be one of the lowest cost producers globally. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksNew World Resources Regulatory News (NWR)

  • There is currently no data for NWR

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

NWR Nine Months 2011 Results

16 Nov 2011 07:00

RNS Number : 1705S
New World Resources Plc
16 November 2011
 



Amsterdam, 16 November 2011

 

New World Resources

Unaudited results for the nine-month period ended 30 September 2011

 

New World Resources Plc ('NWR' or the 'Company') today announced its financial results for the nine-month period ended 30 September 2011.

 

Highlights

§ Consolidated revenues1 of EUR 1,241 million, up 10%

§ EBITDA1 of EUR 369 million, up 22%

§ Profit before tax of EUR 166 million1

§ Underlying net profit2 up 105%

§ Basic EPS of EUR 0.45

§ Mining unit costs up 6% on a constant currency basis; coke conversion unit costs down 16% on a constant currency basis

§ Operating cash flow of EUR 210 million, up 16%

§ Mining LTIFR3 of 8.71

§ Coal production of 8,641kt, and external sales of 8,013kt

§ Coke production of 584kt, and external sales of 430kt

§ Coking coal and coke average prices for Q4 2011 agreed at EUR 171/t and EUR 341/t, respectively

§ On track to deliver FY 2011 coal production and sales targets

§ Coal sales expected to meet previously announced volume mix for 2011

§ Debiensko project on track to break ground in December

§ Intention to explore the hard coal deposit at the Frenstat Mine

 

Chairman's statement

"The results for the first nine months of this year continue to show strong improvement year on year, with 10% growth in revenues and 22% growth in EBITDA supported by favourable regional demand dynamics in the period and increased coal prices. Crude steel production in our customer markets in the first nine months of this year was 5% above the comparable period in 2010.

__________1 From continuing operations.2 Excluding EUR 82 million one-off gain from the sale of NWR Energy and EUR 22 million positive tax refund in 9M 2010.3 LTIFR – Lost Time Injury Frequency Rate represents the number of reportable injuries after three days of absence divided by total number of hours worked expressed in millions of hours.

Uncertainty in the macroeconomic environment is significant and has further increased in recent months as markets impatiently await resolution of the various European sovereign debt crises. We are aware that our customers are exercising increased levels of prudence in light of these events, and we remain cautious on the near term volatility this may have to our business.

Notwithstanding this uncertainty, we are on track to produce 11Mt of coal this year and to sell externally 10.3Mt of coal. We expect our coal sales mix to be 44% coking coal, 4% PCI coal and 52% thermal coal as previously guided. Notably, our prices remain in line with international prices both for hard and semi-soft coking coal in the fourth quarter. We continue to successfully mitigate input cost inflation and the 6% increase in our year-to-date mining unit costs (excluding effects of foreign exchange) is in line with previous guidance.

NWR operates in some of the most demanding geological conditions in the world and thus safety remains our key priority. Despite our continuing initiatives in this field bearing fruit in terms of a long-term positive trend in our Lost Time Injury Frequency Rate, tragically we have lost five of our colleagues this year through fatal accidents. This highlights the critical importance of constant monitoring of our operations and the consequent reassessment and updating of our already stringent practices and processes.

Our plans for Debiensko are progressing well and we remain on course to break ground (by way of a box-cut for one of the two planned slopes) in December this year. The project represents a significant milestone, not only for the Company and its growth strategy, but also for the region, as Debiensko will be the first mine to be opened in the Upper Silesian Coal Basin in two decades. We have employed a top international team to ensure successful execution of this project. First coal production is anticipated in 2017. The long-term supply and demand dynamics of the region support additional supplies of Debiensko quality coal into the area.

We have recently announced our intention to further explore the hard coal deposit associated with the Frenstat Mine site in the northeast of the Czech Republic. This resource is estimated at approximately 1.5 billion tonnes of coal. The exploration process is expected to take four years to complete, after which NWR will decide on the feasibility of developing the resource.

We will shortly be entering into negotiations with our customers for 2012 thermal coal sales and we see some upside in regional thermal coal prices compared to 2011. We will update the market in due course on the result of our negotiations.

This year is shaping up to be the second best year in NWR's history. We continue to deliver strong operating and financial results whilst pursuing our growth plans. Hence we remain confident about the long-term attractiveness of our business."

Mike Salamon, Executive Chairman of NWR

 

Selected consolidated financial and operational data

(EUR millions, unless otherwise stated)

9M 2011

9M 2010

% chg

Q3 2011

Q2 2011

% chg

Revenues(1)

1,241

1,124

10%

401

455

(12%)

Main operating expenses

891

785

13%

297

307

(3%)

Operating profit(1)

235

181

30%

74

123

(40%)

Profit before tax(1)

166

171

(3%)

45

110

(59%)

Profit for the period

121

164(4)

(26%)

34

84

(59%)

EBITDA from continuing operations

369

302

22%

119

168

(29%)

Total assets

2,289

2,279

0%

2,289

2,296

(0%)

Net cash flow from operations

210

182

16%

89

2

--

Net debt

400

370

8%

400

401

(0%)

Net working capital

130

62

111%

130

112

16%

CAPEX

156

179

(13%)

51

39

31%

Basic earnings per A share (EUR)

0.45

0.60(4)

(25%)

0.12

0.31

(59%)

Coal and coke sales volumes(2)

8,444

8,378

1%

2,720

2,908

(6%)

Total coal production(2)

8,641

8,090

7%

2,809

3,250

(14%)

Average number of staff(3)

18,031

18,640

(3%)

18,002

18,033

(0%)

Mining LTIFR

8.71

8.57

2%

Coking LTIFR

1.16

2.50

(54%)

(1) From continuing operations, excluding electricity trading sub-segment.

(2) In thousands of tonnes.

(3) Including contractors.

(4) Includes EUR 82 million one-off gain from the sale of NWR's Energy assets in June 2010 as well as EUR 22 million positive tax refund.

 

The Company's revenues increased by 10% in 9M 2011 compared to 9M 2010 mainly due to increased prices for both coking coal and thermal coal.

Main operating expenses (comprising consumption of material and energy, service and personnel expenses) from continuing operations increased by 13% in 9M 2011 compared to the previous year (10% excluding effects of foreign exchange).

This increase was in all three main cost categories and reflected higher input prices, more intensive underground development works and planned maintenance of mining equipment, as well as higher electricity prices and increased contractor costs. Personnel expenses increased only slightly on a constant currency basis, as a decrease in headcount largely offset the 4% increase in basic wages. Service expenses for the period include one-off advisory costs of EUR 6.5 million related to the reincorporation process.

EBITDA from continuing operations of EUR 369 million for 9M 2011 was 22% higher than in the previous year as a result of increased revenues, mainly due to higher realised prices for coking coal and thermal coal in the period.

Operating profit from continuing operations was EUR 235 million, 30% higher than in the previous year.

Depreciation increased by 9% to EUR 125 million in 9M 2011 compared to the previous year (4% on a constant currency basis), mainly due to higher depreciation charges on new mining equipment (POP 2010) and the new No. 10 coking battery.

Both financial income and financial expenses decreased, mainly as a result of currency effects. Positive impacts on financial expenses were partly offset by an increase of EUR 13 million in interest expenses resulting from the issuance of senior secured notes due 2018 in May 2010, which refinanced a senior secured loan.

Profit before tax from continuing operations was EUR 166 million.

NWR recorded net income tax expenses of EUR 45 million in 9M 2011, compared to a EUR 10 million net expense in the same period of 2010, which included a one-off tax refund associated with the reversal of Czech tax authority's position on certain interest expenses that were previously deemed non tax-deductible.

NWR's consolidated profit for the period was EUR 121 million, down 26% compared to the same period in 2010. Excluding the one-off EUR 82 million gain on the sale of the energy business and the tax refund of EUR 22 million in the previous year, consolidated underlying profit for the period more than doubled from EUR 59 million in 9M 2010.

The basic earnings per A share for the nine-month period ended 30 September 2011 amounted to EUR 0.45.

Net operating cash flow for 9M 2011 was EUR 210 million, EUR 28 million higher than in 9M 2010. This increase was mainly attributable to higher EBITDA, driven by increased revenues from sales of coal and more favourable working capital movements than in the comparable period of 2010.

As at 30 September 2011, the Company's net debt was EUR 400 million, up 8% from 30 September 2010, and up 25% year to date, mainly due to the payment of the final dividend for the 2010 financial year and the interim dividend for the 2011 financial year during the first nine months of this year. The Company's first significant debt maturity is not until 2015.

Total capital expenditure in 9M 2011 was EUR 156 million, 13% below the 9M 2010 level, and in line with our guidance for the full year. Maintenance CAPEX for OKD and OKK accounted for EUR 110 million, while EUR 43 million was invested in operational improvements at our existing operations. CAPEX spent on Debiensko in the first nine months of 2011 was EUR 3.4 million.

 

Coal segment

9M 2011

9M 2010

Chg

% chg

% chg Ex-FX

P&L (EUR millions)

Revenues

1,143

961

182

19%

16%

Main operating expenses

761

658

104

16%

11%

EBITDA

382

290

92

32%

32%

EBITDA margin

33%

30%

Operating profit

255

173

82

48%

51%

Production & Sales (kt)

Coal production

8,641

8,090

551

7%

Sales to coke segment

417

573

156

(27%)

External sales

8,013

7,566

447

6%

of which:

Coking coal

3,232

3,993

(761)

(19%)

Thermal coal

4,781

3,573

1,208

34%

of which PCI coal

309

245

64

26%

Period end inventory

457

253

204

81%

Average Prices4 (EUR/tonne)

Coking coal

187

135

51

38%

34%

Thermal coal

70

62

8

12%

10%

Costs per tonne5 (EUR)

Mining unit costs

81

73

8

11%

6%

 

Revenues for the coal segment increased by 19% mainly due to higher realised prices for both coking and thermal coal, and increased thermal coal sales volumes.

Total coal production in 9M 2011 was 7% higher than in comparable period of 2010, in line with our expectations, while external coal sales were 6% higher year on year, due to increased sales volumes of thermal coal.

External coking coal sales in 9M 2011 comprised approximately 48% hard coking coal and 52% semi-soft coking coal. Thermal coal sales in the period were approximately 78% coal, 6% PCI coal and 16% middlings.

PCI ('Pulverised Coal Injection') coal is used in steel production and it can partially replace the use of coke in the process of melting solid iron ore in a blast furnace. Historically, NWR's PCI coal sales have been classified as thermal coal. As our sales volumes of PCI coal have been increasing in recent years (up 26% year on year), we now report the proportion of PCI coal in the coal mix. Given the ultimate consumer of PCI coal is the steel making industry, we intend to classify PCI coal as coking coal starting in 2012, in line with industry practice.

__________4 Final realised prices can be influenced by a range of factors including, but not limited to, exchange rate fluctuations, quality mix, timing of the deliveries and flexible provisions in the individual agreements. Thus the actual realised price for the period may differ from the average agreed prices previously announced. All of the forward-looking price guidance for 2011 is based on an exchange rate of CZK/EUR of 24.30. Prices are expressed as a blended average between the different qualities of coal and are ex works.5 Mining costs per tonne reflect the operating costs incurred in mining both coking coal and thermal coal. They do not include transportation costs.

Since April 2011, 100% of our coking coal sales have been priced on a quarterly basis in line with international markets. The average agreed price of coking coal for delivery in the fourth calendar quarter of 2011 is EUR 171 per tonne, a decrease of 9% compared to the third quarter realised price and in line with lower international prices for both hard and semi-soft coking coal. This average price is based on expected Q4 2011 coking coal sales of approximately 40% semi-soft coking coal and 60% hard coking coal.

NWR sells 100% of its thermal coal volumes on a calendar year basis. As previously announced, the average price agreed for thermal coal sales for the 2011 calendar year is EUR 71 per tonne, a 13% increase compared to the 2010 average realised price.

Main expenses for the coal segment increased by 16%, or 11% excluding the impact of currency movements. This increase was mainly driven by higher production and continued intensive underground development works, as well as higher input prices, scheduled maintenance of mining equipment and increased costs for contractors and personnel.

Mining costs per tonne, which do not include the cost of transportation, rose by 6% compared to 9M 2010 on a constant currency basis, as the cost inflation detailed above was partly offset by a 7% increase in production.

The coal segment generated EBITDA of EUR 382 million, a 32% increase on the comparable period of 2010. The EBITDA margin reached 33% and EBITDA per tonne of production was EUR 44, up 22% from the comparable period in 2010.

Outlook

As previously announced, NWR expects to produce approximately 11Mt of coal in 2011 and externally sell approximately 10.3Mt of coal in 2011. The Company continues to expect the sales mix of the 10.3Mt of external sales to be approximately 52% thermal coal, 4% PCI coal and 44% coking coal.

NWR continues to expect its mining unit costs in 2011 will increase by approximately 10% compared to 2010, on a constant currency basis.

Coal segment capital expenditure will range between EUR 200 million and EUR 250 million per annum in coming years and will be used mainly to finance incremental underground development work with a view to maintaining production volumes and mix. Further it includes expenditure for replacement and renewal of longwalls, as well as safety-related CAPEX.

Additionally, NWR now expects to invest approximately EUR 5 million of CAPEX related to its Debiensko project in FY 2011 and additional EUR 3 million worth of contracts to be signed in 2011, including the slope opening works (box-cut) for one of the two planned slopes scheduled to begin by the end of this year.

Given the on-going sovereign debt crises and uncertain macroeconomic environment, we remain cautious on the short-term outlook. Although we have a good visibility for the remainder of the year, we believe there is a risk of near term volatility in both prices and volumes.

 

Coke segment

9M 2011

9M 2010

Chg

% chg

% chg Ex-FX

P&L (EUR millions)

Revenues

185

235

(50)

(21%)

(22%)

Main operating expenses

196

202

(6)

(3%)

(6%)

Coal purchase charges6

145

136

9

7%

7%

EBITDA

8

11

(3)

(24%)

15%

Operating income

1

6

(5)

(82%)

(7%)

Production & Sales (kt)

Coke production

584

732

(148)

(20%)

Coke sales

430

812

(382)

(47%)

Period end inventory

126

90

36

40%

Average Prices7 (EUR/tonne)

Coke

370

255

115

45%

44%

Costs per tonne8 (EUR)

Coke conversion unit costs

62

71

(9)

(12%)

(16%)

 

Revenues for the coke segment decreased by 21%, as the increase in prices was more than offset by the decrease in sales volumes, due to our reduced coke capacity, as well as due to weak demand in recent months.

Coke production and coke sales decreased by 20% and 47% respectively in 9M 2011 compared to 9M 2010 mainly due to the closure of the Jan Sverma coking plant at the end of 2010, which reduced the Company's production capacity but which has significantly enhanced our cost position.

__________6 Both internal and third party coal purchases.7 Final realised prices can be influenced by a range of factors including, but not limited to, exchange rate fluctuations, quality mix, timing of the deliveries and flexible provisions in the individual agreements. Thus the actual realised price for the period may differ from the average agreed prices previously announced. All of the forward-looking price guidance for 2011 is based on an exchange rate of CZK/EUR of 24.30. Prices are expressed as a blended average between the different qualities of coke and are ex works.8 Coke conversion costs per tonne reflect the operating costs incurred in producing all types of coal and exclude the costs of input coal and transportation costs.

Coke sales in 9M 2011 were approximately 66% foundry coke, 25% blast furnace coke, and 9% other types.

The average price agreed for coke sales during the fourth calendar quarter of 2011 is EUR 341 per tonne, a decrease of 13% compared to the third quarter realised price. This average price is based on the expectation of Q4 2011 sales to be approximately 71% foundry coke, 14% blast furnace coke, and 15% other types.

Main expenses for the coke segment decreased by 3% despite the 7% increase in coal purchase charges caused by higher coking coal prices. Excluding the impact of currency appreciation, main expenses for the coke segment decreased by 6% in the period, demonstrating the on-going benefits of our COP 2010 programme.

Coke conversion costs per tonne, which don't include the cost of coal and transportation, decreased by 16%, excluding the impact of currency movements, as a result of increased efficiency as all our coke production is now concentrated in one plant.

Outlook

As previously stated, NWR expects to produce approximately 800kt of coke in 2011.

The demand for coke, especially blast furnace coke, continues to be weak in the European market and this has recently prompted us to lower our coke sales guidance. NWR now expects to sell between 525kt and 575kt of coke at the full year and we remain cautious on the near-term outlook of the coke market.

Coke unit conversion costs are expected to be approximately 15% lower than in 2010, on a constant currency basis, as a result of the completion of COP 2010 and the consolidation of our coke works in one plant.

Health and safety

Safety is NWR's upmost priority. The Company has stringent and sophisticated safety procedures, monitoring systems and practices in place throughout its mines and coking plants. These are applied rigorously and diligently at all times to ensure optimal operating conditions, as we are mining in some of the geologically most demanding conditions in the world.

The mining LTIFR marginally increased by 2% to 8.71 in 9M 2011, compared to 8.57 in 9M 2010 - still an excellent result, considering this measure was double digit only two years ago and above 9 for the FY 2010. This is largely due to major investments in state-of-the-art equipment, personal protective gear and safety training, together with a great deal of dedication and skill from all of our employees.

Tragically, despite the overall improvement in our safety performance, five of our people have died in accidents this year.

All accidents are investigated by a committee comprised of members of the Czech Mining Authority in Ostrava, the mine management, OKD management, the trade union and the local police. Appropriate measures are taken based on the findings of these investigations.

Following the two fatal accidents caused by rock bounces in July, NWR has intensified efforts on the health and safety front and has introduced even stricter safety procedures throughout our operations. Management have taken additional measures for the more bounce prone areas by the means of extending the protected zone, installing new equipment to better identify increasing stress areas, providing special personal protective gear for the workers mining in these areas, and working together with other experts from around the world to analyse appropriate bounce prevention initiatives.

Polish development projects: Debiensko

On 20 June 2011, NWR announced that its Board of Directors had given its final approval for the Debiensko project, based on the outcome of the Detailed Feasibility Study, an extensive internal review of the project and general market considerations.

NWR holds a 50-year mining license, granted in 2008, to extract coal from Debiensko and in 2010 we applied for an amendment to this license to enable the Company to mine the additional shallower coal seams at Debiensko. Approval for this is expected by mid-2012 following the completion of the environmental review.

Total reserves in Debiensko amount to 190Mt of coal, of which 7/8 is expected to be coking coal and 1/8 thermal coal. The quality mix of the coking coal is expected to be 2/3 hard coking coal and 1/3 semi-soft coking coal. We expect the average production to be approximately 2Mt per annum from 2017 onwards.

Total costs for the Debiensko project include development CAPEX of EUR 411 million, as well as EUR 133 million of pre-production operating costs, associated with the existing infrastructure.

The site for the Slope 1 portal opening has been cleared and prepared for construction. Crucial contracts to start excavation for the Slope 1 portal have been signed. Contractors are to complete procurement of equipment and workforce in the last week of November and the official ground-breaking is scheduled for the first half of December. Detailed technological planning for the consecutive elements of the entire underground access project has commenced and is expected to be completed by the end of March 2012.

9M 2011 earnings analyst conference call

NWR's senior management will host an analyst and investor conference call today, 16 November 2011 at 10:00 GMT (11:00 CET) to discuss the financial results for the period.

A live webcast of the conference call will also be made available on NWR's website at www.newworldresources.eu.

Dial in details:

UK & the rest of Europe (Toll) +44 (0) 20 7136 2054

Czech Republic (Toll free) 800 701 229

Poland (Toll free) 00 800 121 4329

The Netherlands (Toll) +31 (0) 20 721 9158

USA (Toll) +1 212 444 0895

 

Access Code: 7787040

 

For further information:

Investor Relations

Radek Nemecek Amy Rajendran

Tel: +31 20 570 2244 Tel: +31 20 570 2242

Email: rnemecek@nwrgroup.eu Email: arajendran@nwrgroup.eu

 

Corporate Communications

Petra Masinova

Tel:  +31 20 570 2229

Email: pmasinova@nwrgroup.eu

 

Website: www.newworldresources.eu

 

About NWR

New World Resources Plc is one of Central Europe's leading hard coal and coke producers. NWR produces quality coking and thermal coal for the steel and energy sectors in Central Europe through its subsidiary OKD, a.s. ('OKD'), the largest hard coal mining company in the Czech Republic. NWR's coke subsidiary, OKK Koksovny, a.s. ('OKK') is Europe's largest producer of foundry coke. NWR currently has two development projects in Poland, Debiensko and Morcinek, which form part of NWR's regional growth strategy. NWR is a FTSE 250 company, with listings in London, Prague and Warsaw.

 

Disclaimer and Cautionary Note on Forward Looking Statements and Notes on Certain Other Matters

Certain statements in this document are not historical facts and are or are deemed to be "forward-looking". The Company's prospects, plans, financial position and business strategy, and statements pertaining to the capital resources, future expenditure for development projects and results of operations, may constitute forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology including, but not limited to; "may", "expect", "intend", "estimate", "anticipate", "plan", "foresee", "will", "could", "may", "might", "believe" or "continue" or the negatives of these terms or variations of them or similar terminology. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, it can give no assurance that these expectations will prove to have been correct. These forward-looking statements involve a number of risks, uncertainties and other facts that may cause actual results to be materially different from those expressed or implied in these forward-looking statements because they relate to events and depend on circumstances that may or may not occur in the future and may be beyond NWR's ability to control or predict. Forward-looking statements are not guarantees of future performances.

Factors, risk and uncertainties that could cause actual outcomes and results to be materially different from those projected include, but are not limited to, the following: risks relating to changes in political, economic and social conditions in the Czech Republic, Poland and the CEE region; future prices and demand for the Company's products, and demand for the Company's customers' products; coal mine reserves; remaining life of the Company's mines; coal production; trends in the coal industry and domestic and international coal market conditions; risks in coal mining operations; future expansion plans and capital expenditures; the Company's relationship with, and conditions affecting, the Company's customers; competition; railroad and other transportation performance and costs; availability of specialist and qualified workers; and weather conditions or catastrophic damage; risks relating to Czech or Polish law, regulations and taxation, including laws, regulations, decrees and decisions governing the coal mining industry, the environment and currency and exchange controls relating to Czech and Polish entities and their official interpretation by governmental and other regulatory bodies and by the courts; and risks relating to global economic conditions and the global economic environment. Additional risk factors are as described in the Company's annual report.

Forward-looking statements are made only as of the date of this document. The Company expressly disclaims any obligation or undertaking to release, publicly or otherwise, any updates or revisions to any forward-looking statement contained in this report to reflect any change in its expectations or any change in events, conditions, assumptions or circumstances on which any such statement is based unless so required by applicable law.

This document does not contain or constitute an offer to sell or the solicitation of an offer to buy or subscribe for any securities in the United States or in any other jurisdiction.

 

 

Condensed consolidated interim financial informationfor the nine-month periodended 30 September 2011

 

This condensed consolidated financial information is prepared for New World Resources Plc, which was established on 30 March 2011 and became the holding company of New World Resources N.V. on 6 May 2011 as described in this document. No change in control occurred and the comparative period is derived from New World Resources N.V. condensed consolidated interim financial information for the nine-month period ended 30 September 2010.

 

New World Resources Plc

Consolidated income statement

Nine-month period ended

30 September

Three-month period ended

30 September

EUR thousand

2011

2010

2011

2010

Continuing operations

Revenues

1,240,894

1,124,411

400,904

408,406

Change in inventories of finished goods and work-in-progress

42,221

(27,478)

22,550

(10,871)

Consumption of material and energy

(307,976)

(270,622)

(104,402)

(89,841)

Service expenses

(291,448)

(242,796)

(94,414)

(84,464)

Personnel expenses

(291,262)

(271,863)

(98,497)

(85,835)

Depreciation

(125,069)

(114,810)

(41,430)

(39,104)

Amortisation

(7,204)

(6,462)

(2,317)

(2,156)

Reversal of impairment of receivables

1

19

-

(1)

Net gain from material sold

5,397

3,984

1,946

1,723

Gain/(loss) from sale of property, plant and equipment

(1,330)

683

(1,371)

(195)

Other operating income

1,679

4,089

573

434

Other operating expenses

(30,517)

(17,735)

(9,231)

(6,534)

Operating income

235,386

181,420

74,311

91,562

Financial income

17,191

27,378

2,511

3,093

Financial expense

(86,978)

(119,921)

(31,709)

(30,915)

Profit on disposal of energy business

-

82,176

-

-

Profit before tax

165,599

171,053

45,113

63,740

Income tax expense

(44,576)

(9,883)

(11,058)

(15,226)

Profit from continuing operations

121,023

161,170

34,055

48,514

Discontinued operations

Profit from discontinued operations (net of income tax)

-

2,459

-

-

Profit for the period

121,023

163,629

34,055

48,514

Attributable to:

Non-controlling interests

1,125

-

132

-

SHAREHOLDERS OF THE COMPANY

119,898

163,629

33,923

48,514

EARNINGS PER SHARE (EUR/share)

Basic earnings per A share

0.45

0.60

0.12

0.18

Diluted earnings per A share

0.44

0.59

0.12

0.18

Basic earnings per A share from continuing operations

0.45

0.59

0.12

0.18

Diluted earnings per A share from continuing operations

0.44

0.58

0.12

0.18

Basic earnings per A share from discontinued operations

-

0.01

-

-

Diluted earnings per A share from discontinued operations

-

0.01

-

-

Basic earnings per B share

256.50

579.50

109.70

39.50

Diluted earnings per B share

256.50

579.50

109.70

39.50

The notes on pages 21 to 43 are an integral part of this condensed consolidated financial information.

New World Resources Plc

 

Consolidated statement of comprehensive income

Nine-month period ended 30 September

Three-month period ended 30 September

EUR thousand

2011

2010

2011

2010

Profit for the period

121,023

163,629

34,055

48,514

Other comprehensive income

Foreign currency translation differences

19,231

92,656

(20,823)

52,975

Derivatives - change in fair value

(9,683)

2,567

(10,713)

1,775

Derivatives - transferred to profit and loss

(5,998)

(6,301)

(3,174)

(2,900)

Other income

-

956

2

40

Income tax relating to derivatives - transferred to profit and loss

1,320

1,191

460

415

Total other comprehensive income for the period, net of tax

4,870

91,069

(34,248)

52,305

Total comprehensive income for the period

125,893

254,698

(193)

100,819

Attributable to:

Non-controlling interests

849

-

51

-

SHAREHOLDERS OF THE COMPANY

125,044

254,698

(244)

100,819

The notes on pages 21 to 43 are an integral part of this condensed consolidated financial information.

  

New World Resources Plc

Consolidated statement of financial position

EUR thousand

30 September 2011

31 December 2010

30 September 2010

ASSETS

Property, plant and equipment

1,297,702

1,280,892

1,269,248

Mining licences

156,500

161,586

167,386

Long-term receivables

9,735

12,872

14,737

Deferred tax asset

10,700

8,601

10,253

Restricted cash

15,702

11,025

12,841

Derivatives

20

58

39

TOTAL NON-CURRENT ASSETS

1,490,359

1,475,034

1,474,504

Inventories

113,965

56,013

68,348

Accounts receivable and prepayments

232,921

197,746

250,286

Derivatives

283

34

2,458

Income tax receivable

112

143

120

Cash and cash equivalents

445,316

529,241

483,724

Restricted cash

6,465

-

-

TOTAL CURRENT ASSETS

799,062

783,177

804,936

TOTAL ASSETS

2,289,421

2,258,211

2,279,440

EQUITY

Share capital

105,756

105,883

105,777

Share premium

6,880

66,326

61,408

Foreign exchange translation reserve

96,270

79,343

100,236

Restricted reserve

134,525

133,169

135,665

Equity-settled share based payments

17,017

17,157

20,374

Hedging reserve

9,174

23,322

29,303

Merger reserve

(1,631,161)

-

-

Other distributable reserve

1,692,319

-

-

Retained earnings

366,710

384,195

314,529

EQUITY ATRIBUTABLE TO THE SHAREHOLDERS OF THE COMPANY

797,490

809,395

767,292

Non-controlling interests

1,735

-

-

TOTAL EQUITY

799,225

809,395

767,292

 

New World Resources Plc

Consolidated statement of financial position (continued)

EUR thousand

30 September 2011

31 December 2010

30 September 2010

LIABILITIES

Provisions

110,011

106,491

108,102

Long-term loans

83,193

89,377

93,731

Bonds issued

745,702

745,497

744,801

Employee benefits

96,374

95,892

97,434

Deferred revenue

2,263

2,524

2,940

Deferred tax liability

119,988

118,938

115,527

Other long-term liabilities

452

576

604

Cash-settled share-based payments

707

-

-

Derivatives

26,393

19,280

21,908

TOTAL NON-CURRENT LIABILITIES

1,185,083

1,178,575

1,185,047

Provisions

5,015

5,820

10,873

Accounts payable and accruals

216,491

204,793

256,937

Accrued interest payable on bonds

23,806

9,029

24,244

Derivatives

13,501

4,771

2,045

Income tax payable

29,241

29,138

17,564

Current portion of long-term loans

16,724

15,276

14,730

Short-term loans

-

7

172

Cash-settled share-based payments

335

1,407

536

TOTAL CURRENT LIABILITIES

305,113

270,241

327,101

TOTAL LIABILITIES

1,490,196

1,448,816

1,512,148

TOTAL EQUITY AND LIABILITIES

2,289,421

2,258,211

2,279,440

The notes on pages 21 to 43 are an integral part of this condensed consolidated financial information.

 

 

New World Resources Plc

Consolidated statement of cash flows

Nine-month period ended

30 September

Three-month period ended

30 September

EUR thousand

2011

2010

2011

2010

Cash flows from operating activities

Profit before tax and non-controlling interest from continuing operations

165,599

171,053

45,113

63,740

Profit before tax and non-controlling interest from discontinued operations

-

2,933

-

-

Profit before tax and non-controlling interest

165,599

173,986

45,113

63,740

Adjustments for:

Depreciation

125,069

114,810

41,430

39,104

Amortisation

7,204

6,462

2,317

2,156

Changes in provisions

576

(7,348)

4,161

(3,354)

Profit/loss on disposal of property, plant and equipment

1,330

(683)

1,371

195

Profit on disposal of energy business

-

(82,176)

-

-

Interest expense, net

41,585

45,733

14,183

21,476

Change in fair value of derivatives

2,595

(79)

9,918

(3,456)

Equity-settled share-based payment transactions

4,520

7,950

1,782

1,716

Operating cash flows before working capital changes

348,478

258,655

120,275

121,577

(Increase) / Decrease in inventories

(57,951)

17,544

(29,851)

5,951

(Increase) / Decrease in receivables

(1,792)

(83,097)

15,715

(51,351)

(Decrease) / Increase in payables

13,070

(18,585)

(5,541)

22,467

Changes in deferred revenue

(260)

(779)

(158)

36

(Increase) / decrease in restricted cash

(10,871)

4,764

2,808

1,489

Currency translation and other non-cash movements

1,806

15,204

(1,793)

5,060

Cash generated from operating activities

292,480

193,706

101,455

105,229

Interest paid

(36,287)

(22,385)

(1,822)

(1,085)

Corporate income tax received / (paid)

(45,868)

10,721

(10,195)

2,097

Net cash flows from operating activities

210,325

182,042

89,438

106,241

Cash flows from investing activities

Interest received

8,852

4,094

3,348

1,852

Purchase of land, property, plant and equipment

(155,739)

(179,010)

(50,978)

(60,171)

Proceeds from sale of property, plant and equipment

863

1,461

826

118

Net proceeds from sale of disposed subsidiaries

-

127,052

-

-

Cash and cash equivalents of disposed subsidiaries

-

(10,681)

-

-

Net cash flows from investing activities

(146,024)

(57,084)

(46,804)

(58,201)

 

New World Resources Plc

Consolidated statement of cash flows (continued)

Nine-month period ended

30 September

Three-month period ended

30 September

EUR thousand

2011

2010

2011

2010

Cash flows from financing activities

Repayments of Senior Secured Facilities

-

(678,284)

-

-

Repayments of other long term loans

(7,123)

-

-

-

Proceeds of long-term borrowings

-

21,725

-

5,754

Repayments of short-term borrowings

-

(29,552)

-

-

Proceeds of short-term borrowings

-

7,440

-

822

Proceeds from exercise of share options

3

-

3

-

Proceeds from bonds issue

-

500,000

-

-

Transaction costs from issued bonds

-

(16,796)

-

(212)

Dividends paid to A and B shareholders

(140,429)

-

(42,195)

-

Dividends paid to non-controlling interest

(157)

-

(157)

-

Net cash flows from financing activities

(147,706)

(195,467)

(42,349)

6,364

Net effect of currency translation

(520)

(5,065)

2,473

(3,184)

Net increase/(decrease) in cash and cash equivalents

(83,925)

(75,574)

2,758

51,220

Cash and Cash Equivalents at the beginning of period classified as Assets held for sale

-

11,471

-

-

Cash and Cash Equivalents at the beginning of period

529,241

547,827

442,558

432,504

Cash and Cash Equivalents at the end of period

445,316

483,724

445,316

483,724

The notes on pages 21 to 43 are an integral part of this condensed consolidated financial information.

New World Resources Plc

Consolidated statement of changes in equity

1 January 2011 - 30 September 2011

EUR thousand

Share capital

Share premium

Foreign exchange translation reserve

Restricted reserve

Equity-settled share based payment

Hedging reserve

Merger reserve

Other distributable reserve

Retained earnings

Shareholders´equity

Non-controlling interests

Consolidated group total

Balance at 1 January 2011

105,883

66,326

79,343

133,169

17,157

23,322

-

-

384,195

809,395

-

809,395

Total comprehensive income for the period

-

-

17,533

1,671

-

(14,058)

-

-

119,898

125,044

849

125,893

Transaction with owners recorded directly

 in equity

Contributions by and distributions to owners

Shares from share options vested

105

4,512

-

-

(4,614)

-

-

-

-

3

-

3

Share options for A Shares

-

-

-

-

4,508

-

-

-

-

4,508

12

4,520

Dividends paid A Shares

-

-

-

-

-

-

-

(2,498)

(97,931)

(100,429)

-

(100,429)

Dividends paid B Shares

-

-

-

-

-

-

-

-

(40,000)

(40,000)

-

(40,000)

Dividends paid to non-controlling interest

-

-

-

-

-

-

-

-

-

-

(157)

(157)

Reclassification in respect of reorganisation

1,691,650

(66,326)

(3,689)

(4,120)

(569)

(722)

(1,630,472)

-

(9,140)

(23,388)

23,388

-

Reduction in share capital

(1,694,817)

-

-

-

-

-

-

1,694,817

-

-

-

-

Acquisition of non-controlling interests settled by ordinary shares issued

2,935

2,368

3,083

3,805

535

632

(689)

-

9,688

22,357

(22,357)

-

Total transactions with owners

(127)

(59,446)

(606)

(315)

(140)

(90)

(1,631,161)

1,692,319

(137,383)

(136,949)

886

(136,063)

Balance at 30 September 2011

105,756

6,880

96,270

134,525

17,017

9,174

(1,631,161)

1,692,319

366,710

797,490

1,735

799,225

 

The notes on pages 21 to 43 are an integral part of this condensed consolidated financial information.

 

New World Resources Plc

Consolidated statement of changes in equity

1 January 2010 - 30 September 2010

EUR thousand

Share capital

Share premium

Foreign exchange translation reserve

Restricted reserve

Equity-settled share based payment

Hedging reserve

Merger reserve

Other distributable reserve

Retained earnings

Shareholders´equity

Non-controlling interests

Consolidated group total

Balance at 1 January 2010

105,736

60,449

19,078

126,066

13,424

29,947

-

-

205,475

560,175

-

560,175

Total comprehensive income for the period

-

-

81,158

9,599

-

(644)

-

-

164,585

254,698

-

254,698

Transaction with owners recorded directly

in equity

Contributions by and distributions to owners

Shares granted to independent directors

41

959

-

-

-

-

-

-

-

1,000

-

1,000

Share options for A Shares

-

-

-

-

6,950

-

-

-

-

6,950

-

6,950

Dividend declared

-

-

-

-

-

-

-

-

(55,531)

(55,531)

-

(55,531)

Total transactions with owners

41

959

-

-

6,950

-

-

-

(55,531)

(47,581)

-

(47,581)

Balance at 30 September 2010

105,777

61,408

100,236

135,665

20,374

29,303

-

-

314,529

767,292

-

767,292

 

The notes on pages 21 to 43 are an integral part of this condensed consolidated financial information

New World Resources Plc

 

Operating and Financial Reviewfor the nine-month period ended 30 September 2011

Corporate Information

New World Resources Plc ('NWR Plc' or the 'Company') is a public limited liability company with its registered office at One Silk Street, London EC2Y 8HQ, United Kingdom. The Company is the sole producer of hard coal in the Czech Republic and one of the leading hard coal and coke producers in Central Europe. NWR Plc produces coking and thermal coal through its subsidiary OKD, a.s. ('OKD') and coke through its subsidiary OKK Koksovny, a.s. ('OKK').

The Company operates four mines and four coking batteries in the Czech Republic and currently has two development projects in Poland. NWR serves several large Central and Eastern European steel and energy producers, among others in the Czech Republic, Poland, Austria, Slovakia, Hungary and Germany. Among its key customers are Arcelor Mittal Steel, U.S. Steel, Dalkia, Moravia Steel, voestalpine, Verbund and ČEZ.

The Company's largest source of revenue is the sale of coking coal, which accounted for 49% of total revenue during the nine-month period ended 30 September 2011, followed by the sale of thermal coal (27%) and the sale of coke (13%).

The majority of coal sales are based on long-term framework agreements. Thermal coal sales are priced on an annual calendar year basis. In 2010, a majority of coking coal sales was priced annually for the Japanese Fiscal Year ending in March 2011. Since April 2011, 100% of coking coal sales are priced quarterly. This change allows the Company to better align its coking coal pricing cycle with that of the international coal markets. All of the Company's coke sales are priced quarterly.

Reincorporation

The Company was incorporated on 30 March 2011 as part of a corporate reorganisation under which it would become the new UK incorporated holding company for the business previously held by New World Resources N.V. ('NWR NV').

The reorganisation was undertaken by way of an offer by the Company to the shareholders of NWR NV to exchange shares in the Company for their shares in NWR NV on a one-for-one basis. The condition of the offer relating to acceptances was met on 5 May 2011 ('the first closing date') and the Company became the new holding company when it issued shares to accepting shareholders of NWR NV on 6 May 2011. At that date the Company held approximately 97.0% of the A shares of NWR NV and 100% of its B shares. The A shares of NWR NV that were not tendered into the offer at that date represented a non-controlling interest in NWR NV, that was decreased by additional closings and private share-for-share exchange to 0.2% as at 30 September 2011. The Company is currently in the process of a compulsory squeeze-out under which it intends to acquire the remaining shares in NWR NV. Further details are provided on page 24.

In accordance with the requirements of International Financial Reporting Standards as adopted by European Union ('adopted IFRS'), the Company's consolidated financial results and financial position prior to the first closing date are those of NWR NV.

Financial Results Overview

Revenues. The Company's revenues increased by 10% (8% on a constant currency basis), from EUR 1,124,411 thousand in the nine-month period ended 30 September 2010 to EUR 1,240,894 thousand in the nine-month period ended 30 September 2011. This is mainly attributable to increased revenues from thermal coal, driven by both higher prices and sales volumes, as well as to increased revenues from coking coal, driven by higher prices, partly offset by lower sales volumes.

Operating expenses. Total operating expenses including depreciation and amortisation increased from EUR 924,269 thousand to EUR 1,053,475 thousand or by 14% (10% on a constant currency basis) for the nine-month period ended 30 September 2011 compared to the same period in 2010. This is attributable mainly to the increase in:

- production, mine development and planned maintenance of mining equipment, resulting in higher mining material, spare parts and maintenance costs;

- basic wages by 4% (in CZK terms) as agreed with the Trade Unions resulting in higher personnel expenses;

- contractors' unit costs per shift and contractors' headcount, resulting in higher cost for contractors and

- prices of externally purchased coal, resulting in higher costs of external coal used for own coke production.

 

EBITDA. EBITDA from continuing operations increased by 22% from EUR 302,009 thousand in the nine-month period ended 30 September 2010 to EUR 368,989 thousand in the nine-month period ended 30 September 2011. This is mainly due to an increase in revenues from continuing operations of EUR 116,483 thousand, offset by an increase in operating expenses net of changes in inventories of EUR 48,506 thousand.

Basis of Presentation

General information

The condensed consolidated interim financial information ('financial information') presented in this document is prepared for the nine-month period ended 30 September 2011, with the nine-month period ended 30 September 2010 as the comparative period.

 

The comparative figures for the financial year ended 31 December 2010 are not the Company's statutory accounts for that financial year. As the Company was incorporated in 2011, it was not required to prepare statutory accounts for the financial year ended 31 December 2010.

The financial information includes New World Resources Plc and its following significant subsidiaries (collectively 'the Group') as of 30 September 2011:

Entity

% Equity

Nature of Activity

New World Resources Plc

New World Resources N.V.

99.8 %

Management services

OKD, a.s.

100.0 %*

Coal mining (Czech Republic)

OKD, HBZS, a.s.

100.0 %*

Emergency services, waste processing

OKK Koksovny, a.s.

100.0 %*

Coke production

NWR KARBONIA S.A.

100.0 %*

Coal mining (Poland)

NWR Communications, s.r.o.

100.0 %*

PR and communication

* representing 100% ownership by New World Resources N.V.

The objective of the Company is to act as a holding entity for the Group.

See note 'Changes in the consolidated group' on page 24 for information on the comparable period.

All of the Company's consolidated subsidiaries are incorporated in the Czech Republic, with the exception of NWR KARBONIA S.A. ('NWR Karbonia'), which is incorporated in Poland and NWR NV which is incorporated in the Netherlands.

Statement of compliance

The presented financial information is prepared based on the recognition and measurement criteria of adopted IFRS.

These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. They do not include all of the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of NWR NV as at and for the year ended 31 December 2010.

The financial information has been prepared on the basis of accounting policies and methods of compilation consistent with those applied in the 31 December 2010 annual consolidated financial statements, which are contained within the 2010 Annual Report and Accounts of NWR NV, which are available on the Group's website at www.newworldresources.eu. The Company intends to adopt the same accounting policies and methods of compilation in its forthcoming 2011 Annual Report and Accounts. Changes in accounting policies are described in the following section.

Accounting policies

The accounting policies applied by the Group in these condensed consolidated interim financial statements are identical to those applied in the 31 December 2010 annual consolidated financial statements.

Basis of preparation

The financial information is prepared on the historical cost basis, except for derivative and certain other financial instruments, which are stated at their fair value. It is presented in Euros (EUR) and is rounded to the nearest thousand. Financial information of operations with functional currency other than EUR was translated to the Group presentation currency (EUR).

The functional currency of the Company and NWR NV is EUR. The functional currency of NWR KARBONIA is Polish Zloty (PLN). The functional currency of all the remaining consolidated companies is Czech Koruna (CZK).

The preparation of financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates. In preparing these condensed consolidated interim financial statements, the significant judgements made by the management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those applied to the consolidated financial statements of NWR NV for the year ended 31 December 2010.

Changes in the consolidated group

The changes listed below include all changes in the consolidated group for the period from 1 January 2010 to 30 September 2011, to ensure comparability of the presented periods.

New subsidiary

A new subsidiary NWR Communications, s.r.o. was established on 6 June 2011 to perform public relations and corporate communication activities.

Reincorporation

On 11 April 2011, the boards of NWR NV and NWR Plc announced a recommended share offer for all of the A ordinary shares of EUR 0.40 each in the capital of NWR NV (the 'Existing A shares') (the 'Offer'). The condition of the Offer relating to acceptances was met on 5 May 2011 ('the first closing date') and the Company became the new holding company when it issued 256,780,388 new A shares to accepting shareholders of NWR NV on 6 May 2011 (being approximately 97% of the Existing A shares).

In addition, after the Offer became wholly unconditional in all respects, NWR Plc acquired 10,000 B ordinary shares in the share capital of NWR NV by issuing the same number of new B ordinary shares of NWR Plc (being 100% of the B ordinary shares in the capital of NWR NV).

NWR Plc issued the above number of A and B Shares with a nominal value of EUR 7.00 per share. The difference between the nominal value of the new A and B Shares and carrying value of net assets acquired is recognized as a change in consolidated equity, resulting in the recognition of negative merger reserve of EUR -1,630,472 thousand.

On 11 May 2011, the Company reduced its share capital by reducing the nominal value of each of the A and B ordinary shares from EUR 7.00 per share to EUR 0.40 per share. This reduction of capital created distributable reserve of approximately EUR 1,694,817 thousand for NWR Plc.

After the subsequent four closings, the Company received valid acceptances in respect of approximately 99.6% of the Existing A shares in total, resulting in a non-controlling interest decrease of about 2.6%, as of 30 June 2011.

On 19 July 2011, NWR Plc initiated a compulsory squeeze-out procedure in accordance with Dutch law under which NWR Plc intends to acquire all remaining outstanding shares in NWR NV.

On 30 September 2011, pursuant to a private share-for-share exchange, NWR Plc acquired an additional 397,969 Existing A shares, taking NWR Plc's total shareholding in NWR NV to 264,119,398 Existing A shares (approximately 99.8%), in exchange for the Company issuing 397,969 A shares at a value of EUR 6.35 per share, resulting in the recognition of a share premium of EUR 2,368 thousand.

The issuances of A shares after each closing date and in connection with the private share-for-share exchange were treated as acquisitions of the non-controlling interests with the impact recognised directly into equity.

The reincorporation did not lead to a change in control and did not result in any changes to the day-to-day operations of the Group.

Disposal of energy business

On 24 June 2009 the Board of Directors of NWR NV ('the Board') approved its intention to sell the energy business of the Group. The energy business of the Group entailed NWR Energy, a.s., NWR Energetyka PL Sp. z o.o. and CZECH-KARBON s.r.o. Based on the Board's decision to sell the energy business, part of the energy business, which historically was presented as the electricity trading segment, is presented as discontinued operations in comparatives of this financial information. The sale was closed on 21 June 2010.

Non-IFRS Measures

The Company defines EBITDA as net profit after tax from continuing operations before non-controlling interest, income tax, net financial costs, depreciation and amortisation, impairment of property, plant and equipment ('PPE') and gains/losses from sale of PPE. While the amounts included in EBITDA are derived from the Company's condensed consolidated financial statements, it is not a financial measure determined in accordance with adopted IFRS. Accordingly, EBITDA should not be considered as an alternative to net income or operating income as an indication of the Company's performance or as an alternative to cash flows as a measure of the Company's liquidity. The Company currently uses EBITDA in its business operations to, among other things, evaluate the performance of its operations, develop budgets, and measure its performance against those budgets. The Company considers EBITDA a useful tool to assist in evaluating performance because it excludes interest, taxes and other non-cash charges.

The Company defines net debt as total debt less cash and cash equivalents. Total debt includes issued bonds, long-term interest‑bearing loans and borrowings, including their current portions, plus short-term interest‑bearing loans and borrowings. Total debt is defined as gross amount of debt less related expenses. Interest‑bearing loans, bond issues, and borrowings are measured at amortised cost.

Exchange Rates

Nine-month period ended 30 September

(CZK/EUR)

2011

2010

y/y %

Average exchange rate

24.362

25.454

(4%)

End of period exchange rate

24.754

24.600

1%

The Czech Koruna appreciated (based on the average exchange rate) by 4% between the period ended 30 September 2011 and the same period of 2010.

Throughout this presentation of the operating results, the financial results and performance compared to the prior period, both in absolute and percentage terms, are expressed in Euros. The Company may also, where deemed significant, present variances in terms of constant foreign exchange rates, marked ex-FX, which exclude the effect of currency translation differences and are non-IFRS financial measures. The financial information and described trends could differ considerably if the financial information was presented in CZK.

Financial Performance

Revenues

Revenues of the Group increased by 10% to EUR 1,240,894 thousand in the nine-month period ended 30 September 2011 compared to the same period in 2010.

(EUR thousand)

Nine-month period ended 30 September

Change

Revenues

2011

2010

y-y

y/y %

ex-FX

External coking coal sales (EXW)*

602,833

539,247

63,586

12%

9%

External thermal coal sales (EXW)*

333,091

222,026

111,065

50%

47%

External coke sales (EXW)*

159,001

206,986

(47,985)

(23%)

(24%)

Coal and coke transport

98,771

92,635

6,136

7%

4%

Sale of coke by-products

10,724

10,265

459

4%

0%

OKD other sales

31,086

29,499

1,587

5%

1%

Other revenues

5,388

23,753

(18,365)

(77%)

(78%)

Total

1,240,894

1,124,411

116,483

10%

8%

*For the purpose of this analysis, where the Group sells products on a EXW or similar basis, the notional transport element is shown separately in order to separate the impact of changing transport costs from changes in the underlying achieved price for the products sold.

The increase in total revenues mainly reflects higher revenues from sales of both coking coal, and thermal coal. The increase in coking coal revenues is attributable to higher prices, partly offset by lower sales volumes while the increase in thermal coal revenues is attributable to both an increase in sales volumes as well as higher prices. The decrease in coke revenues reflects a decrease in coke sales volumes by 47% only partly offset by higher prices. The decrease in other revenues is attributable to the EUR 18,998 thousand electricity distribution revenues in 2010. The energy business was sold on 21 June 2010.

Average realised sales prices per tonne (EXW)

(EUR)

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

ex-FX

Coking coal

187

135

52

39%

34%

Thermal coal

70

62

8

13%

10%

Coke

370

255

115

45%

44%

Total production of coal in the nine-month period ended 30 September 2011 increased by 7% compared to production volume in the same period in 2010. Coal volumes sold to third parties increased by 6%.

Coal performance indicators

(kt)

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

Coal production

8,641

8,090

551

7%

External coal sales

8,013

7,566

447

6%

Coking coal

3,232

3,993

(761)

(19%)

Thermal coal

4,781

3,573

1,208

34%

Internal coal sales to OKK

417

573

(156)

(27%)

Period end inventory*

457

253

204

81%

* The period end inventory consists of the volume of the coal available for immediate sale and the volume of the coal for sale that it is expected to be converted from raw coal.

Coal inventories increased by 197 kt in the nine-month period ended 30 September 2011 compared to a decrease of 88 kt in the same period in 2010.

Coke production decreased by 20% in the nine-month period ended 30 September 2011 when compared to the same period in 2010, principally caused by the centralisation of all coke production to the Svoboda coking plant. The closure of the Jan Sverma coking plant led to an overall reduction in the Company's annual coke production capacity, which is now approximately 850 kt.

Coke performance indicators

(kt)

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

Coke production

584

732

(148)

(20%)

Coke sales

430

812

(382)

(47%)

Internal consumption

77

49

28

57%

Period end inventory

126

90

36

40%

High level of coke inventories at the end of 2009, resulting from weaker demand for coke, sold in 2010 together with lower production in first nine-month ended 30 September 2011, and weak demand for coke in the last few months, resulted in a decrease in coke sales by 47% when compared to the same period in 2010. Higher sales volumes in 2010 resulted in a decrease of inventories by 129 kt compared to an increase of 76 kt in the same period in 2011.

Operating Expenses

Total operating expenses increased from EUR 924,269 thousand to EUR 1,053,475 thousand or by 14% for the nine-month period ended 30 September 2011 compared to the same period in 2010.

(EUR thousand)

Nine-month period ended 30 September

Change

Operating expenses

2011

2010

y-y

y/y %

ex-FX

Consumption of material and energy

307,976

270,622

37,354

14%

10%

Service expenses

291,448

242,796

48,652

20%

16%

Personnel expenses

291,262

271,863

19,399

7%

3%

Depreciation

125,069

114,810

10,259

9%

4%

Amortisation

7,204

6,462

742

11%

7%

Reversal of impairment of receivables

(1)

(19)

18

(95%)

(95%)

Other operating expenses

30,517

17,735

12,782

72%

65%

Total

1,053,475

924,269

129,206

14%

10%

Consumption of Material and Energy

(EUR thousand)

Nine-month period ended 30 September

Change

Consumption of material and energy

2011

2010

y-y

y/y %

ex-FX

Mining material

110,151

91,674

18,477

20%

16%

Spare parts

43,684

37,626

6,058

16%

12%

Energy for coal mining

78,575

69,137

9,438

14%

9%

Energy for coking

6,035

10,118

(4,083)

(40%)

(43%)

Other consumption of material and energy

13,239

17,904

(4,665)

(26%)

(24%)

Sub-total

251,684

226,459

25,225

11%

7%

External coal consumption for coking

56,292

44,163

12,129

27%

25%

Total

307,976

270,622

37,354

14%

10%

The increase in the cost of mining material and spare parts results from higher input costs per equipped longwall due to more demanding geological conditions, as the Group mines at greater depths and uses higher grades of steel for reinforcement underground, as well as from higher production compared to the same period in 2010.

The costs for consumption of externally purchased coal for coking operations increased due to higher prices of coal, partly offset by a decrease in consumed volumes.

In the nine-month period ended 30 September 2011, the cost of energy consumption for coal mining increased by 14% mainly due to an increase in the price of electricity and distribution in the Czech Republic. The cost of energy for coking decreased by 40% as a result of lower consumption of electricity and heat, following the closure of the Jan Sverma coking plant and reduced production volumes of coke.

The costs of other material and energy were higher in the nine-month period ended 30 September 2010 mainly due to refurbishment of coking battery Nr. 8, that was finalised in 2010.

Service Expenses

(EUR thousand)

Nine-month period ended 30 September

Change

Service expenses

2011

2010

y-y

y/y %

ex-FX

Transport costs

100,976

93,235

7,741

8%

6%

Contractors

76,477

61,743

14,734

24%

19%

Maintenance

38,254

28,140

10,114

36%

31%

Sidings and stock movements

22,469

17,667

4,802

27%

22%

Advisory expenses incl. audit

13,364

3,929

9,435

240%

230%

Other service expenses

39,908

38,082

1,826

5%

4%

Total

291,448

242,796

48,652

20%

16%

The increase in maintenance costs is mainly attributable to scheduled maintenance of roadways and mining equipment in the amount of approximately EUR 6,486 thousand.

The increase in contractors' costs is the result of a 6% increase in unit costs per shift, ex-FX, combined with an 11% increase in number of shifts worked and an increase in contractor headcount.

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

Contractors headcount (average)

3,754

3,337

417

12%

 

Advisory expenses include one-off costs associated with the re-incorporation process in the amount of EUR 6,547 thousand.

Personnel Expenses

(EUR thousand)

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

ex-FX

Personnel expenses

285,319

268,356

16,963

6%

3%

Share-based payments

6,662

9,797

(3,135)

(32%)

(32%)

Employee benefit provision

(719)

(6,290)

5,571

(89%)

(89%)

Total personnel expenses

291,262

271,863

19,399

7%

3%

Total personnel expenses increased by 3% compared to the nine-month period ended 30 September 2010 on a constant currency basis, reflecting a 4% increase in basic wages per employee at OKD in CZK terms as agreed with the Trade Unions and higher accrual for holiday allowance by EUR 3,220 thousand when compared to the nine-month period ended 30 September 2010, partly offset by a headcount decrease of 7% and decrease in cost for share-based payments by EUR 3,135 thousand. In addition, the 2010 personnel expenses were positively affected by the change in the employee benefit provision, which was mainly attributable to a revision in the assumption of the future growth in the wages, which decreased from 8.1% at 31 December 2009 to 5% at 30 September 2010.

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

Employees headcount (average)

14,277

15,304

(1,027)

(7%)

- of which Coal segment

13,514

13,974

(460)

(3%)

- of which Coke segment

740

1,046

(306)

(29%)

For the nine-month period ended 30 September 2011, the average number of employees decreased by 7% compared to the average number of employees in the same period of 2010. This decrease, however, was partly offset by the increase in contractors' headcount, which led to a decrease in total equivalent headcount of 3%. The total number of workers decreased as a result of higher productivity at the mines, the closure of the Jan Sverma coking plant at the end of 2010 as well as the energy business disposal in June 2010.

 Other Operating Income and Expenses

(EUR thousand)

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

ex-FX

Other operating income

1,679

4,089

(2,410)

(59%)

(61%)

Other operating expenses

(30,517)

(17,735)

(12,782)

72%

65%

Net other operating income

(28,838)

(13,646)

(15,192)

111%

103%

 

Other operating income and expenses is composed of insurance costs and payments, mining damages and indemnity related provisions and their release and other fees. Since the amounts are relatively low, they are sensitive to one‑time effects and seasonal fluctuations. Other operating income decreased by 59% due to reversal of liabilities in amount of EUR 2,250 thousand in 2010, related to dividend and share price claim of former minority shareholders of OKD. Other operating expenses increased in the nine-month period ended 30 September 2011 mainly due to a higher provision for mining damages (EUR 5,735 thousand) and higher donation contributions (EUR 4,801 thousand) compared to the same period in 2010.

EBITDA

(EUR thousand)

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

ex-FX

EBITDA from continuing operations

368,989

302,009

66,980

22%

22%

EBITDA from discontinued operations*

-

3,746

(3,746)

-

-

Total EBITDA

368,989

305,755

63,234

21%

21%

* EBITDA from discontinued operations in 2010 includes the result of electricity trading business. Energy business was sold on 21 June 2010.

The Company's EBITDA from continuing operations for the nine-month period ended 30 September 2011 was EUR 368,989 thousand, which is EUR 63,234 thousand higher than in the nine-month period ended 30 September 2010, representing a 21% increase between the periods, attributable mainly to the increase in revenues.

As EBITDA is a non-IFRS measure, the following tables provide a reconciliation of EBITDA from continuing operations to IFRS line items of the income statement.

(EUR thousand)

Nine-month period ended 30 September

2011

2010

Net profit after tax from continuing operations

121,023

161,170

Income tax

44,576

9,883

Net financial expenses

69,787

92,543

Depreciation and amortisation

132,273

121,272

Profit on disposal of energy business

-

(82,176)

(Gain)/loss from sale of PPE

1,330

(683)

EBITDA from continuing operations

368,989

302,009

Depreciation

(EUR thousand)

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

ex-FX

Depreciation

125,069

114,810

10,259

9%

4%

As the functional currency of the main operating subsidiaries OKD and OKK is CZK, most of the depreciation costs is recorded in this currency. Excluding the impact of changes in the exchange rate, depreciation increased by 4% in the period compared to the same period in 2010. This increase is mainly due to higher depreciation charges on new mining equipment, in particular the POP 2010 mining equipment, and higher depreciation charges at OKK due to the activation of the new coking battery No.10.

Financial Income and Expense

(EUR thousand)

Nine-month period ended 30 September

Change

2011

2010

y-y

y/y %

Financial income

17,191

27,378

(10,187)

(37%)

Financial expense

(86,978)

(119,921)

32,943

(27%)

Net financial expense

(69,787)

(92,543)

22,756

(25%)

The decrease in net financial expense of 25% for the nine-month period ended 30 September 2011 compared to 2010 is mainly attributable to:

- A decrease in net foreign exchange ('FX') losses of EUR 6,824 thousand;

- A decrease in the net loss on derivative instruments, which do not qualify for hedge accounting (EUR 7,397 thousand) and

- A decrease in other financial expenses (EUR 6,895 thousand) mainly due to a one-off fee relating to the repayment of Senior Secured Facilities in the nine-month period ended 30 September 2010.

Profit on Disposal of Energy Business

On 21 June 2010, NWR NV sold the energy business and realised a total profit of EUR 81,976 thousand of which EUR 72,391 thousand is allocated to continued operations and EUR 9,585 thousand to discontinued operations. The allocation between continuing and discontinued operations could not be made until the fourth quarter of 2010 when all costs related to the sale were recognised and net debt adjustment was finalised. Therefore profit recognised in the period ended 30 September 2010 was EUR 82,176 thousand and was included entirely in continuing operations in the condensed interim financial information for the nine-month period ended 30 September 2010.

Profit from Continuing Operations before Tax

Profit from continuing operations before tax for the nine-month period ended 30 September 2011 was EUR 165,599 thousand, a decrease of EUR 5,454 thousand compared to a profit of EUR 171,053 thousand for the same period of 2010.

Income Tax

The Group recorded a net income tax expense of EUR 44,576 thousand in the nine-month period ended 30 September 2011, compared to a net income tax expense in the amount of EUR 9,883 thousand in the same period of 2010. The net expense in the previous period comprises an income tax expense of EUR 32,221 thousand offset by a one off refund in the amount of EUR 22,338 thousand caused by the reversal of Czech tax authority's position on certain interest expenses, which were previously deemed non tax-deductible. Higher income tax expense corresponds to the increase in profitability in OKD. The effective tax rate is 21% compared to 6% in the same period in 2010. The 2010 rate benefited from both a tax refund mentioned above, and also the profit made on the disposal of the energy business being not taxable.

Profit from Discontinued Operations

Profit from discontinued operations, reflecting the result of the electricity trading business, equals to EUR 2,459 thousand for the period 1 January until 21 June 2010, when the energy business was sold.

Profit for the Period

Profit for the nine-month period ended 30 September 2011 was EUR 121,023 thousand, which represents a decrease of EUR 42,606 thousand compared to the profit of EUR 163,629 thousand for the same period of 2010. Not taking into account one-off profit on energy business disposal of EUR 82,176 thousand and a tax refund of EUR 22,338 thousand, that influenced the profit in previous period, profit in 2011 would be EUR 61,908 thousand higher, representing an increase of 105%.

 

Earnings per Share ('EPS')

The diluted earnings per A Share amounted to EUR 0.44 per A Share for the nine-month period ended 30 September 2011 compared to EUR 0.59 per A Share for the same period of 2010.

Earnings per share

Nine-month period ended 30 September 2011

(EUR)

A Shares

B Shares

The Company

Basic EPS

0.45

256.50

0.46

Number of shares

263,489,948

10,000

263,499,948

Diluted EPS

0.44

256.50

0.45

Diluted number of shares

266,039,573

10,000

266,049,573

Earnings per share

Nine-month period ended 30 September 2010

(EUR)

A Shares

B Shares

The Company

Basic EPS

0.60

579.50

0.62

Number of shares

264,380,128

10,000

264,390,128

Diluted EPS

0.59

579.50

0.61

Diluted number of shares

266,388,154

10,000

266,398,154

Cash Flow

(EUR thousand)

Nine-month period ended 30 September

Cash flow

2011

2010

Net cash flows from operating activities

210,325

182,042

Net cash flows from investing activities

(146,024)

(57,084)

Net cash flows from financing activities

(147,706)

(195,467)

Net effect of currency translation

(520)

(5,065)

Total cash flow

(83,925)

(75,574)

Cash Flow from Operating Activities

The Group's primary source of cash is its operating activities. Net cash flows from operating activities for the nine-month period ended 30 September 2011 amounted to EUR 210,325 thousand, EUR 28,283 thousand higher than in the same period of 2010. This increase was mainly attributable to higher EBITDA in the nine-month period ended 30 September 2011, driven mainly by increased revenues from coal sales, partly offset by one-off corporate income tax refund of EUR 22,338 thousand received in the second quarter of 2010.

Cash Flow from Investing Activities

Capital expenditure amounted to EUR 155,739 thousand for the nine-month period ended 30 September 2011 and decreased by EUR 23,271 thousand when compared to the same period of 2010. In the comparative period cash flow from investing activities was positively affected by cash inflow from sale of energy business in amount of EUR 127,052 thousand.

Cash Flow from Financing Activities

Cash flow from financing activities in nine-month period ended 2011 is influenced mainly by dividend payments to A shareholders of EUR 100,586 thousand and to B shareholders of EUR 40,000 thousand. In addition, EUR 7,123 thousand of the ECA loan facility was repaid in June 2011.

The comparative period was influenced mainly by the issuance of 7.785% Senior Notes in the total value of EUR 500,000 thousand, the net proceeds of which, together with own cash, was used to repay the outstanding nominal amount under the Senior Secured Facilities of EUR 678,284 thousand.

Liquidity and Capital Resources

The Company is a holding company and relies on dividends or other distributions from subsidiaries, inter-company loans or other capital contributions to fund its liquidity requirements. The liquidity requirements of the Group arise primarily from working capital requirements, interest and principal payments on the ECA loan, the Company's 7.375% Senior Notes and the 7.875% Senior Notes, dividend payments, the need to fund capital expenditures and, on a selective basis, acquisitions. The dividends, distributions or other payments from subsidiaries are expected to be funded by cash from their operations. The Group continuously reviews its cash flow and operations, and believes that the cash generated from its operations and borrowing capacity will be sufficient to meet its principal uses of cash, which include future planned operating expenditures, anticipated capital expenditures (including acquisitions or mining equipment), scheduled debt and interest payments and distributions. To augment the existing cash and liquidity resources, the Company continues to evaluate a range of transactions including debt financings. The Company may consider, from time to time, carrying out transactions to acquire, repay or discharge its outstanding debt (or portions thereof).

As at 30 September 2011, the Group held cash and cash equivalents of EUR 445,316 thousand.

The Group has an undrawn EUR 100,000 thousand three year Revolving Credit Facility, providing further significant liquidity headroom.

As at 30 September 2011 the Company's net debt was EUR 400,303 thousand, 25% higher when compared to EUR 320,916 thousand as at 31 December 2010.

The Indenture governing the 7.375% Senior Notes (the '7.375% Indenture') and Indenture governing the 7.875% Senior Notes (the '7.875% Indenture') also impose restrictions on the Company's ability to pay dividends. Generally the Company may not pay dividends or make other restricted payments, which exceed, in aggregate, 50% of consolidated net income since 1 April 2007 (as such amounts are accrued on a quarterly basis) plus the net proceeds from the primary tranche of the 2008 IPO and certain other adjustments (the 'restricted payment build-up capacity'). The purchase price for investments in entities other than majority owned subsidiaries would also constitute restricted payments. The restricted payment basket as defined by the 7.375% Indenture and the 7.875% Indenture amounted to approximately EUR 114,719 thousand as of 30 September 2011.

The Group is subject to certain covenants under the ECA loan agreement. The Group was in compliance with those covenants in the reported periods.

Unrestricted Subsidiaries and Non-Core Real Estate

There was no consolidated subsidiary defined as Unrestricted Subsidiary for the nine-month period ended 30 September 2011.

Divisions and Segments

Introduction

The Group is organised into two divisions: the Mining Division ('MD') and the Real Estate Division ('RED'). The Company had A Shares and B Shares outstanding for the presented periods. The A Shares and B Shares are tracking stocks, which are designed to reflect the financial performance and economic value of the MD and RED, respectively. Due to the listing of the Company's A shares, the Group has to provide segment reporting showing separately the performance of the MD and RED. The accounting principles of such segment disclosure are described in 2010 Annual Report and Accounts of NWR NV.

In addition to the divisional segment reporting, the Group presents within the Mining Division the financial information on its main operations in three sub-segments: the coal sub-segment; the coke sub-segment and the other sub-segment, which includes NWR Plc, NWR NV and NWR Communications, s.r.o. Comparative information includes separate, electricity trading sub-segment, within the discontinued operations and the electricity distribution business, within the continuing operations as part of other sub-segments. The energy business was sold on 21 June 2010.

Business Segments

1 January 2011 - 30 September 2011

EUR thousand

Mining division segment

Real Estate division segment

Inter-segment eliminations & adjustments

Continuing operations total

Coal sub-segment

Coke sub-segment

Other sub-segment

Electricity trading sub-segment

Eliminations & adjustments

Mining division segment - total

Continuing operations

Continuing operations

Continuing operations

Discontinued operations

Continuing operations

Continuing operations

Segment revenues

Continuing operations

Sales to third parties

1,055,081

185,322

271

-

-

1,240,674

220

-

1,240,894

Sales to continuing sub-segments

87,541

57

451

-

(88,049)

-

-

-

-

Inter-segment sales

-

-

-

-

-

-

596

(596)

-

Total revenues

1,142,622

185,379

722

-

(88,049)

1,240,674

816

(596)

1,240,894

Change in inventories of finished goods and work-in-progress

22,578

19,241

-

-

402

42,221

-

-

42,221

Consumption of material and energy *

(240,301)

(155,026)

428

-

86,929

(307,970)

(6)

-

(307,976)

Service expenses

(251,822)

(27,894)

(12,337)

-

719

(291,334)

(114)

-

(291,448)

of which transport costs

(85,558)

(15,418)

-

-

-

(100,976)

-

-

(100,976)

Personnel expenses

(269,053)

(13,000)

(9,209)

-

-

(291,262)

-

-

(291,262)

Depreciation

(117,868)

(7,094)

(96)

-

-

(125,058)

(11)

-

(125,069)

Amortisation

(7,204)

-

-

-

-

(7,204)

-

-

(7,204)

Amortisation of rights to use land - divisional adjustment

(345)

(251)

-

-

-

(596)

-

596

-

Reversal of impairment of receivables

1

-

-

-

-

1

-

-

1

Net gain from material sold

5,151

246

-

-

-

5,397

-

-

5,397

Gain/loss from sale of property, plant and equipment

(1,354)

8

-

-

-

(1,346)

16

-

(1,330)

Other operating income

1,436

225

30

-

(14)

1,677

167

(165)

1,679

Other operating expenses

(29,056)

(778)

(861)

-

13

(30,682)

-

165

(30,517)

SEGMENT OPERATING INCOME/(LOSS)

254,785

1,056

(21,323)

-

-

234,518

868

-

235,386

EBITDA

381,556

8,393

(21,227)

-

-

368,722

863

(596)

368,989

* Consumption of material and energy in other sub-segment is influenced by impact of hedging operations in amount of EUR 487 thousand.

Business Segments

1 January 2011 - 30 September 2011

EUR thousand

Mining division segment

Real Estate division segment

Inter-segment eliminations & adjustments

Continuing operations total

Coal sub-segment

Coke sub-segment

Other sub-segment

Electricity trading sub-segment

Eliminations & adjustments

Mining division segment - total

Continuing operations

Continuing operations

Continuing operations

Discontinued operations

Continuing operations

Continuing operations

Financial income

17,046

2,868

(2,723)

17,191

Financial expenses

(89,137)

(564)

2,723

(86,978)

Profit before tax

162,427

3,172

-

165,599

Income tax expense

(43,969)

(607)

-

(44,576)

PROFIT FOR THE PERIOD

118,458

2,565

-

121,023

Attributable to:

Non-controlling interests

1,125

-

-

1,125

SHAREHOLDERS OF THE COMPANY

117,333

2,565

-

119,898

Assets and liabilities as of 30 September 2011

Total segment assets

1,932,361

218,454

936,634

-

(806,940)

2,280,509

23,868

(14,956)

2,289,421

Total segment liabilities

1,024,616

153,836

1,118,464

-

(806,958)

1,489,958

15,194

(14,956)

1,490,196

Other segment information:

Capital expenditures

147,571

8,165

3

-

-

155,739

-

-

155,739

Interest income

2,053

5

32,108

-

(29,307)

4,859

85

(31)

4,913

Interest income - divisional CAP

-

-

-

-

-

-

2,689

(2,689)

-

Interest expense

22,808

5,016

50,174

-

(29,307)

48,691

31

(31)

48,691

Interest expense-divisional CAP

2,414

275

-

-

-

2,689

-

(2,689)

-

 

 

Business Segments

1 January 2010 - 30 September 2010

EUR thousand

Mining division segment

Real Estate division segment

Inter-segment eliminations & adjustments

Continuing operations total

Coal sub-segment

Coke sub-segment

Other sub-segment

Electricity trading sub-segment

Eliminations & adjustments

Mining division segment - total

Continuing operations

Continuing operations

Continuing operations

Discontinued operations

Continuing operations

Continuing operations

Segment revenues

Continuing operations

Sales to third parties

869,994

235,101

17,109

-

-

1,122,204

209

-

1,122,413

Sales to continuing sub-segments

90,589

93

30,033

-

(120,715)

-

-

-

-

Sales to discontinued sub-segments

43

-

1,955

-

-

1,998

-

-

1,998

Inter-segment sales

-

-

-

-

-

-

698

(698)

-

Discontinued operations

Sales to third party

-

-

-

51,224

(51,224)

-

-

-

-

Sales to continuing sub-segments

-

-

-

22,828

(22,828)

-

-

-

-

Total revenues

960,626

235,194

49,097

74,052

(194,767)

1,124,202

907

(698)

1,124,411

Change in inventories of finished goods and work-in-progress

(5,560)

(21,180)

(35)

-

(703)

(27,478)

-

-

(27,478)

Consumption of material and energy

(206,021)

(155,041)

(29,669)

(72,502)

192,618

(270,615)

(7)

-

(270,622)

Service expenses

(207,616)

(31,007)

(5,499)

(148)

1,480

(242,790)

(6)

-

(242,796)

of which transport costs

(77,909)

(15,326)

-

-

-

(93,235)

-

-

(93,235)

Personnel expenses

(243,931)

(15,713)

(12,219)

(297)

297

(271,863)

-

-

(271,863)

Depreciation

(109,895)

(4,742)

(114)

-

-

(114,751)

(59)

-

(114,810)

Amortisation

(6,462)

-

-

-

-

(6,462)

-

-

(6,462)

Amortisation of rights to use land - divisional adjustment

(376)

(240)

(82)

-

-

(698)

-

698

-

Reversal of impairment of receivables

19

-

-

-

-

19

-

-

19

Net gain from material sold

3,839

128

17

-

-

3,984

-

-

3,984

Gain/loss from sale of property, plant and equipment

(195)

-

727

(3)

3

532

151

-

683

Other operating income

3,558

180

425

2,718

(2,766)

4,115

5

(31)

4,089

Other operating expenses

(15,271)

(1,556)

(927)

(77)

94

(17,737)

(29)

31

(17,735)

SEGMENT OPERATING INCOME/(LOSS)

172,715

6,023

1,721

3,743

(3,744)

180,458

962

-

181,420

EBITDA

289,643

11,005

1,190

3,746

(3,747)

301,837

870

(698)

302,009

Business Segments

1 January 2010 - 30 September 2010

EUR thousand

Mining division segment

Real Estate division segment

Inter-segment eliminations & adjustments

Continuing operations total

Coal sub-segment

Coke sub-segment

Other sub-segment

Electricity trading sub-segment

Eliminations & adjustments

Mining division segment - total

Continuing operations

Continuing operations

Continuing operations

Discontinued operations

Continuing operations

Continuing operations

Financial income

27,313

2,884

(2,819)

27,378

Financial expenses

(121,593)

(1,147)

2,819

(119,921)

Profit on disposal of energy business

78,564

3,612

-

82,176

Profit before tax

164,742

6,311

-

171,053

Income tax expense

(9,367)

(516)

-

(9,883)

PROFIT FROM CONTINUING OPERATIONS

155,375

5,795

-

161,170

Profit from discontinued operations

2,459

-

-

2,459

PROFIT FOR THE PERIOD

157,834

5,795

-

163,629

Attributable to:

Non-controlling interests

-

-

-

-

SHAREHOLDERS OF THE COMPANY

157,834

5,795

-

163,629

Assets and liabilities as of 30 September 2010

Total segment assets

1,821,409

206,020

970,298

-

(765,212)

2,232,515

62,509

(15,584)

2,279,440

Total segment liabilities

1,048,675

160,996

1,065,817

-

(765,380)

1,510,108

17,624

(15,584)

1,512,148

Other segment information:

Capital expenditures

132,250

43,533

3,227

-

-

179,010

-

-

179,010

Interest income

1,011

14

12,294

-

(10,782)

2,537

48

-

2,585

Interest income - divisional CAP

-

-

-

-

-

-

2,815

(2,815)

-

Interest expense

11,543

3,527

41,415

-

(10,782)

45,703

-

-

45,703

Interest expense-divisional CAP

2,412

264

139

-

-

2,815

-

(2,815)

-

Discontinued Operations and Assets Held for Sale

The comparative information includes the results of the energy business of the Group that was sold on 21 June 2010. The assets and liabilities of energy business were presented as assets and liabilities held for sale before the sale was closed. Part of the energy business, previously presented as the Electricity trading sub-segment is presented as discontinued operations in this comparative information.

The following table shows the detail of discontinued operations:

1 January 2010 -

 EUR thousand

21 June 2010

Revenues

74,052

Consumption of material and energy

(72,502)

Service expenses

(148)

Personnel expenses

(297)

Gain from sale of property, plant and equipment

(3)

Other operating income

2,718

Other operating expenses

(77)

Operating profit

3,743

Financial income

2,091

Financial expense

(2,901)

Profit from sale of energy business

-

Profit before tax

2,933

Income tax expense

(474)

PROFIT FROM DISCONTINUED OPERATIONS

2,459

EBITDA from discontinued operations for the period ended 30 September 2010 amounted to EUR 3,746 thousand.

 The following table shows the cash flows from discontinued operations:

EUR thousand

1 January 2010 -21 June 2010

Net cash flows from operating activities

86

Net cash flows from investing activities

(2)

Net cash flows from financing activities

89

Net effect of currency translation

126

Net cash flow from discontinued operations

299

Part of the profit and cash flow on disposal of energy business was allocated to discontinued operations in the last quarter of 2010, as described above in section Profit on Disposal of Energy Business.

Subsequent Events

In the period from 4 October 2011 until 11 October 2011, NWR NV bought back EUR 10,000 thousand face value of its 7.375% Senior Notes for EUR 8,844 thousand. These notes had a book value of EUR 9,800 thousand and were cancelled following acquisition.

Off-Balance Sheet Arrangements

In the ordinary course of business, the Group is a party to certain off balance sheet arrangements. These arrangements include assets related to the construction and related geological survey work at Frenštát. These assets are maintained by OKD but are not reflected in its books. The assets were booked as costs and have not been utilised. The original cost of these assets, spent in the years 1980 to 1989, was CZK 921 million (equivalent of EUR 37 million translated with the exchange rate as of 30 September 2011), of which CZK 815 million (EUR 33 million) was the value of assets located under ground and CZK 106 million (EUR 4 million) is the value of assets located on the surface. Liabilities related to these arrangements are not reflected in the Group's balance sheet and management does not expect that these off balance sheet arrangements will have material adverse effects on the Group's financial condition, results of operations or cash flows.

On 26 September 2011, the Company announced its intention to explore the hard coal deposit at the Frenstat Mine site. The exploration process is expected to take four years to complete, after which NWR will decide on the feasibility of developing the resource.

Other Commitments

Contingent liabilities

Contingent liabilities include clean-up liabilities related to a decommissioned coking plant owned by OKK, and the Group's involvement in several litigation proceedings. It is not possible to estimate the exact potential exposure related to such proceedings, as the monetary value of some of the claims have not been specified and the likely outcome of such proceedings cannot be assessed at this time. However, based on advice of counsel, management believes that the current litigation and claims will not have a significant impact on the Group's financial position, but could be material to the Company's results of operations in any one accounting period. An updated summary of the main litigation proceedings is included in the 2010 annual financial statements of the Company.

The Group is liable for all environmental damage caused by mining activities since the original privatisation that occurred in 1998. These future costs can be broadly split into two categories of restoration and mining damages. Restoration liabilities are liabilities to restore the land to the condition it was in, prior to the mining activities or as stated in the exploration project. Mining damages are liabilities to reimburse all immediate danger caused by mining activities to third party assets.

Provisions for restoration costs are recognised as the net present value of the estimated costs. Restoration costs represent a part of the acquisition cost of fixed assets and such assets are amortised over the useful life of the mines using the sum of the digits method. The provision is compounded every year to reflect the current price level. In addition the Group analyses the accuracy of the estimated provision annually. Any change in the estimate of restoration costs is recognised within fixed assets and is depreciated over the remaining useful life of the mines.

The sale and purchase agreement between NWR NV and Dalkia Česká Republika, a.s. on sale of energy business provides for put and call options, as well as a pre-emption right of NWR, in respect of the energy assets and businesses transferred to Dalkia or replacing such energy assets or businesses upon the occurrence of certain events.

In connection with the sale of energy business, NWR will continue to purchase utilities from NWR Energy, a.s. (renamed to Dalkia Industry CZ, a.s. after sale) and CZECH-KARBON, s.r.o. (renamed to Dalkia Commodities CZ, s.r.o.) under a long term agreement, expiring in 2029.

The sale price from sale of energy business is still subject to an adjustment relating to the performance of Czech Karbon's electricity trading portfolio, which may result in a reduction of the sale price of no more than approximately EUR 2 million. This potential reduction relates to audited results for the years 2010 and 2011.

Contractual obligations

The Group is subject to commitments resulting from its indebtedness. These result mainly from the loans drawn by the Group and notes issued. The following table includes contractual obligations resulting from the ECA loan, the 7.375% Senior Notes due 2015 and the 7.875% Senior Notes due 2018 as of 30 September 2011 in nominal values.

(EUR thousand)

1/10/2011 - 30/9/2012

1/10/2012 - 30/9/2014

After 30/9/2014

7.375% Senior Notes due 2015

2,000

-

265,565

7.875% Senior Notes due 2018

-

-

500,000

ECA loan

14,246

28,493

56,986

TOTAL

16,246

28,493

822,551

Interest has to be paid semi-annually on both the 7.375% Senior Notes and the 7.875% Senior Notes.

The interest rate on the ECA loan is fixed for a total period of six months with a payment period of six months. The interest rate is based on EURIBOR with a fixed margin.

The Group has contractual obligations to acquire property, plant and equipment in the total amount of EUR 65 million, of which EUR 14 million result from the PERSPective 2015 Programme relating to the general improvement of coal operations. This program focuses not only on technological development, but also on improvement in the following areas: People, Efficiency, Reserves, Safety and Predictability.

The Group is also subject to contractual obligations under lease contracts in the total amount of EUR 13 million, of which EUR 3 million are short-term obligations.

The restricted payment basket as defined by the Indenture amounts currently to EUR 114,719 thousand.

Certain Relationships and Related Party Transactions

A description of the relationship between the Company and its subsidiaries on the one hand and BXR Group Limited (which controls the Company) and entities affiliated with it ('BXR Group') is included on pages 74-77 of and in the financial statements included in the Annual Report and Accounts of NWR NV for the year ended 31 December 2010. There has been no substantive change to the nature, scale or terms of these arrangements since 31 December 2010.

Principal Risks and Uncertainties

It is not anticipated that the nature of the principal risks and uncertainties that affect the business, and which are set out on pages 49 and 50 of the Annual Report and Accounts of NWR NV for the year ended 31 December 2010, will change in respect of the last quarter of the financial year.

Forward Looking Statements

 

Certain statements in this document are not historical facts and are or are deemed to be 'forward-looking'. The Company's prospects, plans, financial position and business strategy, and statements pertaining to the capital resources, future expenditure for development projects and results of operations, may constitute forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology including, but not limited to; 'may', 'expect', 'intend', 'estimate', 'anticipate', 'plan', 'foresee', 'will', 'could', 'may', 'might', 'believe' or 'continue' or the negatives of these terms or variations of them or similar terminology. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, it can give no assurance that these expectations will prove to have been correct. These forward-looking statements involve a number of risks, uncertainties and other facts that may cause actual results to be materially different from those expressed or implied in these forward-looking statements because they relate to events and depend on circumstances that may or may not occur in the future and may be beyond the Company's ability to control or predict. Forward-looking statements are not guarantees of future performances.

Factors, risk and uncertainties that could cause actual outcomes and results to be materially different from those projected include, but are not limited to, the following: risks relating to changes in political, economic and social conditions in the Czech Republic, Poland and the CEE region; future prices and demand for the Company's products and demand for the Company's customers' products; coal mine reserves; remaining life of the Company's mines; coal production; trends in the coal industry and domestic and international coal market conditions; risks in coal mining operations; future expansion plans and capital expenditures; the Company's relationship with, and conditions affecting, the Company's customers; competition; railroad and other transportation performance and costs; availability of specialist and qualified workers; and weather conditions or catastrophic damage; risks relating to Czech or Polish law, regulations and taxation, including laws, regulations, decrees and decisions governing the coal mining industry, the environment and currency and exchange controls relating to Czech and Polish entities and their official interpretation by governmental and other regulatory bodies and by the courts; and risks relating to global economic conditions and the global economic environment. Additional risk factors are described in the Company's Annual Report and Accounts for the year ended 31 December 2010.

Forward-looking statements speak only as of the date of this document. The Company expressly disclaims any obligation or undertaking to release, publicly or otherwise, any updates or revisions to any forward-looking statement contained in this report to reflect any change in its expectations or any change in events, conditions, assumptions or circumstances on which any such statement is based unless so required by applicable law.

 

Amsterdam, 15 November 2011

Board of Directors

Directors' Statement of Responsibility

We confirm that to the best of our knowledge:

·; the condensed set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the European Union;

·; the nine-month period management report includes a fair review of the information required by:

(a)

DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first nine months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining three months of the year; and

(b)

DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first nine months of the current financial year and that have materially affected the financial position or performance of the entity during that period; and any changes in the related party transactions described in the last annual report that could do so.

 

 

The Board

 

The Board of Directors that served during all or part of the nine-month period to 30 September 2011 can be found on page 45 of the Company's prospectus dated 11 April 2011 and their respective responsibilities can be found on pages 48 to 51 of the Annual Report and Accounts of New World Resources N.V. for the year ended 31 December 2010.

 

Approved by the Board and signed on its behalf by

 

 

 

Marek Jelinek

Director, Chief Financial Officer

15 November 2011

 

 

 

 

 

 

Financial Information

for the nine-month period

ended 30 September 2011

 

Reconciliation between NWR Plc and NWR NV

For the benefit of stakeholders in NWR Plc and NWR NV, in light of the current group structure of NWR Group, the reconciliation tables on the following pages compare the consolidated financial statements of NWR Plc and NWR NV.

 

Consolidated income statement

 Reconciliation between NWR Plc and NWR NV

EUR thousand

New World Resources Plc

Personnel expenses (shift of employees from N.V. to Plc)

External services (stock exchange - listing fees, audit, advisory)

Other operating expenses

Financial income and expenses (FX, interest expenses)

Non-controlling interest

New World Resources N.V.

Continuing operations

Revenues

1,240,894

1,240,894

Change in inventories of finished goods and work-in-progress

42,221

42,221

Consumption of material and energy

(307,976)

(307,976)

Service expenses

(291,448)

973

(290,475)

Personnel expenses

(291,262)

2,650

(288,612)

Depreciation

(125,069)

(125,069)

Amortisation

(7,204)

(7,204)

Reversal of impairment of receivables

1

1

Net gain from material sold

5,397

5,397

Gain from sale of property, plant and equipment

(1,330)

(1,330)

Other operating income

1,679

1,679

Other operating expenses

(30,517)

19

(30,498)

Operating income

235,386

2,650

973

19

-

239,028

Financial income

17,191

17,191

Financial expense

(86,978)

1

(86,977)

Profit before tax

165,599

2,650

973

19

1

169,242

Income tax expense

(44,576)

(44,576)

Profit from continuing operations

121,023

2,650

973

19

1

-

124,666

Profit for the period

121,023

2,650

973

19

1

-

124,666

Attributable to:

Non-controlling interests

1,125

(1,125)

-

SHAREHOLDERS OF THE COMPANY

119,898

2,650

973

19

1

1,125

124,666

 

Consolidated statement of financial position

 Reconciliation between NWR Plc and NWR NV

EUR thousand

New World Resources Plc

Change in structure of equity from reorganisation

Personnel expenses (shift of employees from N.V. to Plc)

External services (stock exchange - listing fees, audit, advisory)

Other operating expenses

Financial income and expenses (FX, interest expenses)

Intercompany balances + rounding differences

New World Resources N.V.

ASSETS

Property, plant and equipment

1,297,702

1,297,702

Mining licences

156,500

156,500

Long-term receivables

9,735

9,735

Deferred tax asset

10,700

10,700

Restricted cash

15,702

15,702

Derivatives

20

20

TOTAL NON-CURRENT ASSETS

1,490,359

-

-

-

-

-

1,490,359

Inventories

113,965

113,965

Accounts receivable and prepayments

232,921

283

233,204

Derivatives

283

283

Income tax receivable

112

112

Cash and cash equivalents

445,316

445,316

Restricted cash

6,465

6,465

TOTAL CURRENT ASSETS

799,062

-

-

-

-

283

799,345

TOTAL ASSETS

2,289,421

-

-

-

-

283

2,289,704

EQUITY

Share capital

105,756

232

(105)

105,883

Share premium

6,880

63,958

(4,512)

66,326

Foreign exchange translation reserve

96,270

419

96,689

Restricted reserve

134,525

296

134,821

Equity-settled share based payments

17,017

44

3,379

20,440

Hedging reserve

9,174

21

9,195

Merger reserve

(1,631,161)

1,631,161

-

Other distributable reserve

1,692,319

(1,694,817)

(2,498)

Retained earnings

366,710

420

2,650

973

19

2

370,774

EQUITY ATRIBUTABLE TO THE SHAREHOLDERS OF THE COMPANY

797,490

1,734

1,412

973

19

2

-

801,630

Non-controlling interests

1,735

(1,735)

TOTAL EQUITY

799,225

(1)

1,412

973

19

2

-

801,630

 

Consolidated statement of financial position (continued)

 Reconciliation between NWR Plc and NWR NV

EUR thousand

New World Resources Plc

Change in structure of equity from reorganisation

Personnel expenses (shift of employees from N.V. to Plc)

External services (stock exchange - listing fees, audit, advisory)

Other operating expenses

Financial income and expenses (FX, interest expenses)

Intercompany balances + rounding differences

New World Resources N.V.

LIABILITIES

Provisions

110,011

1

(2)

110,010

Long-term loans

83,193

83,193

Bonds issued

745,702

745,702

Employee benefits

96,374

96,374

Deferred revenue

2,263

2,263

Deferred tax liability

119,988

(1)

119,987

Other long-term liabilities

452

452

Cash-settled share-based payments

707

(94)

613

Derivatives

26,393

26,393

TOTAL NON-CURRENT LIABILITIES

1,185,083

1

(94)

-

-

-

(3)

1,184,987

Provisions

5,015

(1)

5,014

Accounts payable and accruals

216,491

(1,318)

(973)

(19)

(2)

287

214,466

Accrued interest payable on bonds

23,806

23,806

Derivatives

13,501

13,501

Income tax payable

29,241

29,241

Current portion of long-term loans

16,724

16,724

Cash-settled share-based payments payable

335

335

TOTAL CURRENT LIABILITIES

305,113

-

(1,318)

(973)

(19)

(2)

286

303,087

TOTAL LIABILITIES

1,490,196

1

(1,412)

(973)

(19)

(2)

283

1,488,074

TOTAL EQUITY AND LIABILITIES

2,289,421

-

-

-

-

-

283

2,289,704

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
QRTFFSEDIFFSESF
Date   Source Headline
4th Nov 201611:40 amRNSList of shareholders with over 5 per cent
3rd Nov 201612:15 pmRNSResults of GM
25th Oct 20169:00 amRNSNotice of Creditors' Meeting
17th Oct 201612:00 pmRNSNotice of GM
12th Oct 20167:30 amRNSShare Issuance Pursuant to Voluntary Conversion.
11th Oct 20167:00 amRNSKarbonia shares transferred.
3rd Oct 20167:00 amRNSShareholder Requests General Meeting of NWR
31st Aug 20168:30 amRNSShare Issuance Pursuant to Voluntary Conversion
8th Aug 20163:39 pmRNSUpdate on the OKD Insolvency
8th Aug 20167:00 amRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
8th Aug 20167:00 amRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
5th Aug 20168:30 amRNSShare Issuance Pursuant to Voluntary Conversion
20th Jul 20164:30 pmRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
20th Jul 20169:30 amRNSShare Issuance Pursuant to Voluntary Conversion
14th Jul 20165:19 pmRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
8th Jul 20164:31 pmRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
8th Jul 20164:30 pmRNSTR-1: Notification of major interest in shares
6th Jul 20169:43 amRNSShare Issuance Pursuant to Voluntary Conversion
29th Jun 20164:30 pmRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
23rd Jun 20169:30 amRNSShare Issuance Pursuant to Voluntary Conversion
20th May 20161:46 pmRNSDirectorate Change
18th May 20167:00 amRNSUpdate regarding Q1 results
16th May 20167:00 amRNSLikely impacts of the OKD insolvency petition
4th May 20168:27 amRNSNew World Resources Plc shares suspended on LSE
4th May 20167:30 amRNSSuspension
3rd May 20161:31 pmRNSOKD Files for Insolvency
29th Apr 20165:11 pmRNSReleased in Error
29th Apr 20164:48 pmRNSOKD Board to Discuss Insolvency on 3 May 2016
29th Apr 20164:40 pmRNSOKD Board to Discuss Insolvency on 3 May 2016
25th Apr 20167:00 amRNSExpiry of SSCF Waiver Agreement
14th Apr 201612:14 pmRNSCorrection Statement
14th Apr 201610:58 amRNSExtension of 13 April Deadline in SSCF Waiver
14th Apr 201610:27 amRNSExtension of the First Milestone in SSCF Waiver
12th Apr 20165:43 pmRNSNOTIFICATION OF TRANSACTIONS OF PDMRs
12th Apr 201612:00 pmRNSNWR issues A Shares under DBP (updated)
8th Apr 20164:53 pmRNSList of shareholders witht over 5 per cent
8th Apr 20164:48 pmRNSAnnual General Meeting Results of Voting
8th Apr 20167:00 amRNSNotification of Interest in Shares filed on April7
1st Apr 201610:17 amRNSExtension of Deadline in SSCF Waiver Agreement
30th Mar 20164:40 pmRNSSecond Price Monitoring Extn
30th Mar 20164:35 pmRNSPrice Monitoring Extension
24th Mar 20168:30 amRNSShare Issuance Pursuant to Voluntary Conversion
22nd Mar 20167:00 amRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
18th Mar 20164:05 pmRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
16th Mar 20168:00 amRNSShare Issuance Pursuant to Voluntary Conversion
11th Mar 20169:49 amRNSNotice of AGM
11th Mar 20167:00 amRNSNOTIFICATION OF MAJOR INTEREST IN SHARES
9th Mar 20161:04 pmRNSHolding(s) in Company
9th Mar 20167:00 amRNSMajority Shareholder Exit Completed
26th Feb 201611:13 amRNSShare Issuance Pursuant to Voluntary Conversion

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.