15 Aug 2013 07:00
PV Crystalox Solar PLC
Interim Report 2013
PV Crystalox Solar PLC (the "Group"), a leading supplier of photovoltaic ("PV") silicon wafers, today announces interim results for the six months ended 30 June 2013.
Market overview
· Industry oversupply continues to maintain pressure on pricing across the value chain
· Spot wafer prices remain significantly below industry production costs
· 2013 global PV module installations expected to increase 21% over 2012 as market transitions from a European dominated environment to a global market
· Previously announced EU antidumping duties on Chinese PV products now replaced by minimum import price and annual import quota
Operational activity
· Cash conservation strategy continues
· Radical restructuring completed while retaining core production capabilities
· Disposal of Group's polysilicon production facility at Bitterfeld to management team
· Recommending shareholder approval for change to listing category and a cash return of 7.25pence per share during H2 2013
Overview of results
· Wafer shipments 79MW (H1 2012: 61MW)
· Revenues €28.6 million (H1 2012: €32.6 million)
· Loss before tax of €0.9 million (H1 2012: loss of €11.9 million)
· Net cash of €64.0 million at the period end (end 2012: €89.4 million) after contribution of €12.3 million to the buyer of the Bitterfeld production facility and other restructuring costs
Iain Dorrity, Chief Executive Officer commented:
"While the Group continues to believe in the positive long-term outlook for PV, it is mindful that the current market pricing is incompatible with a sustainable business. The Group has a healthy net cash balance and maintains significant manufacturing operating capacity. The Board will continue to monitor closely market trends and developments and to position the Group for the eventual return of a more rational business environment."
Enquiries:
PV Crystalox Solar PLC +44 (0) 1235 437188
Iain Dorrity, Chief Executive Officer
Peter Finnegan, Chief Financial Officer
Matthew Wethey, Group Secretary
About PV Crystalox Solar PLC
PV Crystalox Solar is a leading supplier to the world's major photovoltaic companies, producing multicrystalline silicon wafers for use in solar electricity generation systems.
Our customers, the world's leading solar cell producers, process these wafers into solar modules to harness the clean, silent and renewable power of the sun. We are playing a central role in making solar power cost competitive with conventional hydrocarbon power generation and, as such, continue to seek to drive down the cost of production whilst increasing solar cell efficiency.
Chairman and Chief Executive's joint statement
Overview and strategic update
PV market conditions remain challenging as the industry oversupply continues to maintain pressure on pricing across the value chain. Spot wafer prices which started to fall in April 2011 and continued to decrease throughout 2012 have now stabilised albeit at a level which is 75% below that seen in April 2011 and significantly below industry production costs.
Following a strategic review of the business in the latter part of 2012 which took account of the adverse market conditions, the Group has now completed a radical restructuring while retaining its core production capabilities. This programme has seen production output reduced at the UK ingot and German wafer operations, with a corresponding reduction in personnel, and the disposal of the Group's polysilicon production facility in Bitterfeld, Germany to a management buy-in team trading under the name Silicon Products Research Engineering Production GmbH. The team has taken over the facility and staff together with associated obligations and liabilities including those relating to the repayment of grants, subsidies and closure costs in return for a cash payment of €12.3 million from the Group. This transaction was preferable to the shutdown scenario as it resulted in lower cash outflows for the Group and also enables some jobs to be retained under the new management.
In view of the challenging environment the Group continues to operate in cash conservation mode with a focus on cost control and inventory management, including trading of excess polysilicon as opportunities arise. Wafer shipments exceeded production output in H1 and reached 79MW which was significantly above the 61MW reported for the same period last year. We have successfully traded surplus polysilicon during H1 2013 and, as a result, inventory levels of both wafers and polysilicon have been reduced since the end of 2012. Production costs have been lowered as a result of the more favourable pricing that has been negotiated to date with our wafering subcontractor and polysilicon suppliers.
During 2007-2008, Group companies entered into a number of long-term agreements with customers to supply wafers at prices which are considerably above today's market levels. In view of the market conditions, our strategy has always been to reach accommodation where possible with these long-term contract customers and to secure sales with prices at a reasonable premium to spot prices. The Group has two such active contracts, one of which will expire this year. Shipments to these two customers accounted for 60% of wafer volumes during H1. In the case of two other contracts, where customers have entered insolvency and shipments stopped over a year ago, we have registered significant claims with the respective administrators.
The Group also has long-term contractual commitments for purchase of polysilicon and has been successful during the year to date, as in previous years, in reaching agreement with its suppliers to adjust volumes and prices.
Operational Update
Financial review and position
The Group recorded a loss before tax of €0.9 million, being the sum of the profit before tax on ongoing operations of €1.5 million and a loss before tax on discontinued operations of €2.4 million. The Group EBIT of €1.5 million, whilst an improvement from the loss of €12.2 million in the same period last year, was just marginally above breakeven. The Group EBIT was made up of the net position of a profit on ongoing operations of €3.9 million and a loss on discontinued operations of €2.4 million. It should be noted that the EBIT on ongoing operations of €3.9 million was largely made up of a currency gain of €3.8 million which was principally due to the change in currency conversion rates used to calculate the Onerous Contract Provision (OCP) in respect of raw material purchase contracts. This gain on currency conversion was largely offset by the associated finance cost of €2.8million which relates to the discount rates used in calculating the OCP being updated. The OCP was adequate to cover the effects of trading of material supplied under long-term contracts. In addition the Group sold a freehold factory that was surplus to requirements in H1 2013 and this disposal generated a profit of €1.1 million.
At the end of June 2013 the Group had a net positive cash balance of €64.0 million which was lower than the €89.4 million at the end of 2012. The majority of this cash outflow related to the restructuring of the Group including the cash used to facilitate the management buy-in of the Group's polysilicon plant at Bitterfeld, the cash cost of operating the plant prior to disposal and the cash cost of restructuring the Group's ongoing operations. The main components in the cash flow statement for H1 2013 are: an inflow in respect of adjusted cash earnings of €3.7 million; a cash inflow of €1.3 million from the sale of a freehold factory that was surplus to requirements; a cash repayment of income taxes of €1.2 million; the cash paid to the management buy-in company of €12.3 million and cash outflows in respect of working capital of €18.4 million which is made up of an increase in debtors that was almost exactly offset by a reduction in inventories and mainly related to the movement in creditors and other assets and liabilities. The fall in the creditor balance related to the reduction in 2012 year end accrued costs that were either paid or otherwise settled in H1 2013 and to payment terms to key suppliers having been shortened in return for more attractive pricing.
This strong cash position remains a competitive advantage of the Group and despite the anticipated continuing difficult trading conditions and cash return to shareholders the Group expects to retain a healthy financial position through the year end.
Risk factors
The principal risks and uncertainties affecting the business activities of the Group were identified under the heading 'Principal risks and uncertainties' in the Business Review on pages 14 to 15 of the 2012 Annual Report, a copy of which is available on the Group's website www.pvcrystalox.com. In the view of the Board the key risks and uncertainties for the remaining six months of the financial year continue to be those set out in the 2012 Annual Report.
Cash return/standard listing
The Board intends to seek authority to transfer the Company's listing category on the Official List during H2 2013. Shareholders will be asked to vote on the proposed transfer of the Ordinary Shares out of the category of a ''premium listing (commercial company)'' on the Official List and into the category of a ''standard listing'' on the Official List. At the end of last year, the Directors announced that the Group expects to return cash to shareholders (the "Return of Cash"). On 17 May 2013, the Company announced that the Board had reached a decision to return 7.25 pence per share to shareholders, subject to finalisation of the process of the Return of Cash.
The Board believes this transfer will facilitate the Return of Cash being undertaken in a more tax efficient manner for shareholders and reduce administrative costs generally. Furthermore, the Board wishes to align its regulatory responsibilities and the associated costs thereof with the Company's size.
The Board expects to be able to send a circular to shareholders before the end of Q3 and complete both the transfer of listing and the Return of Cash before the year end subject to shareholder and UK Listing Authority approvals.
Market Drivers
According to NPD Solarbuzz, global PV demand during the first half of 2013 reached 15GW, a 9% increase over the same period a year ago, and is expected to reach a record high of 35.1GW in 2013. China and Japan are forecast to account for 45% of installations as the market continues its transition from a European-dominated environment to a global market. New European installations are expected to be 11.2GW, down 33% on 2012.
However, NPD Solarbuzz warned that the scale of PV project pipelines cited for both China and Japan dominate growth expectations in the second half of the year to such a degree that there is a high risk that neither country will meet industry expectations as they struggle to absorb new capacity.
The Japan Photovoltaic Energy Association announced that Japan's domestic shipments of solar modules rose 73% in the first three months of the year compared to the previous quarter. The rise in shipments is due to the generous incentive programme that started in July 2012 whereby Japan's feed in tariff is 37.8 Yen (US$0.38)/kWhr for 20 years, which is more than twice the tariffs on offer in China and Germany. As a result Bloomberg New Energy Finance expects Japan to become the largest market in 2013 and install around 9GW.
China has set a target of 35GW of installed capacity by 2015. The Chinese State Council, backed up targets recently announced by the State Grid, and said that 10GW would be added each year until 2015. This represents a 14GW increase on the previously stated 2015 target of 21GW and provides further support for its substantial domestic manufacturing industry.
The dramatic decline in PV industry pricing during the last two years has led to claims of unfair trade practices and to anti-dumping investigations in USA, China and Europe. In November 2012 the U.S. International Trade Commission ("USITC") judged that Chinese producers/exporters had sold solar cells at below fair market value and had materially damaged the US PV industry. Duties ranging from 24% to 254% were imposed. The enquiries in China and Europe have recently been concluded although with varying outcomes.
In July 2013 China's Ministry of Commerce ("MOFCOM") announced that a probe launched last year had found that polysilicon imports into China were damaging domestic manufacturers. Provisional anti-dumping duties ranging from 2.4% to 57% were imposed against solar-grade polysilicon imports from South Korea and the United States.
Following investigations launched in September 2012, the European Commission concluded that Chinese producers were dumping wafers, cells and modules into the EU market and that the fair market value was 88% higher than current prices. Exports of PV products from China to the EU totalled €21 billion in 2011, making the case the largest unfair-trade probe ever started by the EU. While provisional antidumping duties of 11.8% were imposed in June 2013 with a further increase to an average 47% threatened in August, the EU has abruptly changed its stance and accepted an undertaking by Chinese PV companies to set a minimum import price. While details remain unclear this price is apparently almost half the level originally deemed necessary to remedy the injury from dumping. An import quota of 7GW will also apply, above which duties will be imposed.
Outlook
The Board expects that the intensely competitive market and difficult trading conditions will persist in the short to medium term. The restructuring carried out during the first half of the year has aligned operations with the planned lower production volumes. Cash conservation measures will continue and full year shipment volumes are expected to be in the range of 160-180MW as inventory levels are further reduced. Nevertheless the Group expects to incur a small operating loss in the second half.
While the Group continues to believe in the positive long-term outlook for PV, it is mindful that the current market pricing is incompatible with a sustainable business. Accordingly the failure of the EU to impose anti dumping duties on Chinese imports was profoundly disappointing to European wafer, cell and module manufacturers as it represents a lost opportunity to assist the PV industry to align pricing with production costs.
The Group has a healthy net cash balance and maintains significant manufacturing operating capacity. The Board will continue to monitor closely market trends and developments and to position the Group for the eventual return of a more rational business environment.
Condensed consolidated statement of comprehensive income
for the six months ended 30 June 2013
Six months ended 30 June 2013 | Six months ended 30 June 2012 | Year ended 31 December 2012 | ||||||
Notes | Continuing | Discontinued | ||||||
operations | operations | Total | Total | Total | ||||
€'000 | €'000 | €'000 | €'000 | €'000 | ||||
Revenues | 4 | 28,305 | 316 | 28,621 | 32,632 | 46,324 | ||
Other income | 2,443 | 214 | 2,657 | 100,774 | 109,479 | |||
Cost of material | 5,10 | (24,047) | (429) | (24,476) | (78,733) | (126,199) | ||
Cost of services | (648) | (169) | (817) | (3,159) | (4,518) | |||
Personnel expenses | ||||||||
Wages and salaries | (2,506) | (837) | (3,343) | (6,155) | (16,743) | |||
Social security costs | (481) | (229) | (710) | (1,007) | (2,506) | |||
Pension costs | (137) | (2) | (139) | (188) | (597) | |||
Employee share schemes | 6 | (186) | - | (186) | (198) | (319) | ||
Depreciation and impairment of property, plant and equipment and amortisation of intangible assets | 9 | (252) | (44) | (296) | (51,804) | (99,438) | ||
Other expenses | (2,318) | (1,238) | (3,556) | (5,180) | (18,017) | |||
Currency gains and losses | 3,778 | (2) | 3,776 | 850 | 2,435 | |||
Earnings/(Loss) before interest and taxes ("EBIT") | 3,951 | (2,420) | 1,531 | (12,168) | (110,099) | |||
Finance income | 363 | - | 363 | 348 | 820 | |||
Finance cost | (2,773) | - | (2,773) | (93) | (1,515) | |||
Loss before taxes ("EBT") | 1,541 | (2,420) | (879) | (11,913) | (110,794) | |||
Income taxes | 7 | (200) | (2) | (202) | (16,031) | (10,607) | ||
Profit/(loss) attributable to equity owners of the parent before disposal of assets | 1,341 | (2,422) | (1,081) | (27,944) | (121,401) | |||
Loss recognised on assets disposed | 11 | - | (938) | (938) | - | - | ||
Profit/(loss) attributable to equity owners of the parent | 1,341 | (3,360) | (2,019) | (27,944) | (121,401) | |||
Other comprehensive income | ||||||||
Exchange differences on translating foreign operations | (4,389) | - | (4,389) | 2,578 | (1,258) | |||
Total comprehensive income | ||||||||
Attributable to equity owners of the parent | (3,048) | (3,360) | (6,480) | (25,366) | (122,659) | |||
Earnings per share on continuing activities | ||||||||
Basic and diluted in Euro cents | 8 | 0.3 | (6.9) | (29.9) | ||||
Costs of the Group's polysilicon operations in Bitterfeld have been included in the column headed 'Discontinued operations' following the disposal on 28 June 2013.
All other activities of the Group are classed as continuing.
The accompanying notes form an integral part of these financial statements.
Condensed consolidated balance sheet
as at 30 June 2013
Notes | As at | As at | As at | |
30-June | 30-June | 31-December | ||
2013 | 2012 | 2012 | ||
€'000 | €'000 | €'000 | ||
Intangible assets | 76 | 420 | 116 | |
Property, plant and equipment | 9 | 2,444 | 58,238 | 10,806 |
Pension surplus | - | 216 | 41 | |
Other long-term assets | 20,315 | 31,121 | 23,432 | |
Deferred tax asset | 7 | - | 580 | 190 |
Total non-current assets | 22,835 | 90,575 | 34,585 | |
Cash and cash equivalents | 69,411 | 126,924 | 94,680 | |
Accounts receivable | 13,664 | 8,149 | 10,333 | |
Inventories | 5 | 30,803 | 46,563 | 38,426 |
Prepaid expenses and other assets | 9,806 | 13,947 | 14,060 | |
Current tax assets | 58 | 10,210 | 1,365 | |
Total current assets | 123,742 | 205,793 | 158,864 | |
Total assets | 146,577 | 296,368 | 193,449 | |
Loans payable short-term | 5,425 | 4,498 | 5,284 | |
Accounts payable | 2,832 | 7,644 | 6,701 | |
Deferred revenue | 3,249 | 3,369 | 3,348 | |
Accrued expenses | 3,482 | 7,224 | 25,006 | |
Provisions | 10 | 10,741 | 12,681 | 23,559 |
Deferred grants and subsidies | 161 | 2,839 | 210 | |
Current tax liabilities | - | 5,398 | 13 | |
Other current liabilities | 190 | 182 | 529 | |
Total current liabilities | 26,080 | 43,835 | 64,650 | |
Accrued expenses | 167 | 149 | 142 | |
Pension obligation | 94 | - | - | |
Deferred grants and subsidies | - | 21,007 | - | |
Deferred tax liability | - | 10 | - | |
Provisions | 10 | 31,616 | 39,267 | 33,763 |
Other long-term liabilities | 43 | 43 | 43 | |
Total non-current liabilities | 31,920 | 60,476 | 33,948 | |
Share capital | 12,332 | 12,332 | 12,332 | |
Share premium | 75,607 | 75,607 | 75,607 | |
Shares held by the EBT | (8,640) | (8,640) | (8,640) | |
Share-based payment reserve | 953 | 732 | 819 | |
Reverse acquisition reserve | (3,601) | (3,601) | (3,601) | |
Retained earnings | 34,674 | 130,150 | 36,693 | |
Currency translation adjustment | (22,748) | (14,523) | (18,359) | |
Total equity | 88,577 | 192,057 | 94,851 | |
Total liabilities and equity | 146,577 | 296,368 | 193,449 | |
Condensed consolidated statement of changes in equity
for the six months ended 30 June 2013
Shares | Share- | |||||||
held by | based | Reverse | Currency | |||||
Share | Share | the | payment | acquisition | Retained | translation | Total | |
capital | premium | EBT | reserve | reserve | earnings | adjustment | equity | |
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 | |
As at 1 January 2013 | 12,332 | 75,607 | (8,640) | 819 | (3,601) | 36,693 | (18,359) | 94,851 |
Dividends paid | - | - | - | - | - | - | - | - |
Share-based payment charge | - | - | - | 134 | - | - | - | 134 |
Transactions with owners | - | - | - | 134 | - | - | - | 134 |
Loss for the period | - | - | - | - | - | (2,019) | - | (2,019) |
Currency translation adjustment | - | - | - | - | - | - | (4,389) | (4,389) |
Total comprehensive income | - | - | - | - | - | (2,019) | (4,389) | (6,408) |
As at 30 June 2013 | 12,332 | 75,607 | (8,640) | 953 | (3,601) | 34,674 | (22,748) | 88,577 |
As at 1 January 2012 | 12,332 | 75,607 | (8,640) | 500 | (3,601) | 158,094 | (17,101) | 217,191 |
Dividends paid | - | - | - | - | - | - | - | - |
Share-based payment charge | - | - | - | 232 | - | - | - | 232 |
Transactions with owners | - | - | - | 232 | - | - | - | 232 |
Loss for the period | - | - | - | - | - | (27,944) | - | (27,944) |
Currency translation adjustment | - | - | - | - | - | - | 2,578 | 2,578 |
Total comprehensive income | - | - | - | - | - | (27,944) | 2,578 | (25,366) |
As at 30 June 2012 | 12,332 | 75,607 | (8,640) | 732 | (3,601) | 130,150 | (14,523) | 192,057 |
Condensed consolidated cash flow statement
for the six months ended 30 June 2013
Note | Six months ended 30 June 2013 €'000 | Six months ended 30 June 2012 €'000 | Year ended 31 December 2012 €'000 |
Earnings before taxes | (1,817) | (11,913) | (110,794) |
Adjustments for: | |||
Net interest (income)/expense | (336) | (255) | 695 |
Depreciation and amortisation | 260 | 7,104 | 16,834 |
Impairment charge (including upon sale of discontinued operations) | 20,688 | 44,700 | 82,604 |
Inventory writedown | 934 | 17,777 | 41,507 |
Change in pension accruals | 134 | 173 | 435 |
(Decrease)/increase in provisions | (14,964) | 30,883 | 35,581 |
Derecognition of grants and subsidies | - | - | 5,812 |
(Profit)/loss from the disposal of property, plant and equipment | (1,142) | 2 | 114 |
Losses in foreign currency exchange | - | 293 | 500 |
Change in deferred grants and subsidies | (31) | (1,428) | (9,026) |
3,726 | 87,336 | 64,262 | |
Changes in working capital | |||
Decrease/(increase) in inventories | 4,677 | (15,039) | (33,176) |
(Increase)/decrease in accounts receivables | (4,793) | 25,963 | 21,946 |
Decrease in accounts payables and advance payments | (25,192) | (17,362) | (21,087) |
Decrease in other assets | 7,239 | 18,758 | 25,278 |
Decrease in other liabilities | (329) | (1,165) | (222) |
(14,671) | 98,491 | 57,001 | |
Income taxes received/(paid) | 1,159 | (65) | 9,248 |
Interest received | 363 | 348 | 820 |
Net cash from operating activities | (13,149) | 98,774 | 67,069 |
Cash flow from investing activities | |||
Proceeds from sale of property, plant and equipment | 1,282 | - | 25 |
Cash disposed of as part of sale of discontinued operations 11 | (12,261) | - | - |
(Repayments for)/proceeds from investment grants and subsidies | (19) | 17 | 4 |
Payments to acquire property, plant and equipment and intangibles | (51) | (964) | (1,286) |
Net cash flow used in investing activities | (11,049) | (947) | (1,257) |
Cash flow from financing activities | |||
Repayment of bank and other borrowings | 797 | (44,707) | (43,350) |
Dividends paid | - | - | - |
Interest paid | (27) | (93) | (190) |
Losses in foreign currency exchange | - | (291) | - |
Net cash flows from financing activities | 770 | (45,091) | (43,540) |
Net change in cash and cash equivalents available | (23,428) | 52,736 | 22,272 |
Effects of foreign exchange rate changes on cash and cash equivalents | (1,841) | 2,524 | 744 |
Cash and equivalents at beginning of period | 94,680 | 71,664 | 71,664 |
Cash and equivalents at end of period | 69,411 | 126,924 | 94,680 |
The accompanying notes form an integral part of these financial statements.
Notes to the condensed consolidated interim financial statements
for the six months ended 30 June 2013
1. Basis of preparation
These condensed consolidated interim financial statements are for the six months ended 30 June 2013. They have been prepared in accordance with International Accounting Standard ("IAS") 34 'Interim Financial Reporting'. They do not include all the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of the Group for the year ended 31 December 2012.
The statements have been prepared applying the accounting policies and presentation that were applied in the preparation of the 2012 financial statements.
The nature of the Group's operation means that it can vary production levels to match market requirements. As part of the cash conservation measures and the associated planning assumptions, production output has been reduced to match expected demand.
On 30 June 2013 there was a net cash balance of €64.0 million, comprising cash or cash equivalents of €69.4 million and short‑term loans of €5.4 million. The Group's plans are based upon remaining within its net cash balance and are not dependent upon these short-term borrowings.
The Group will be able to operate within its net cash reserves for the foreseeable future.
Therefore, whilst any consideration of future matters involves making a judgement at a particular point in time about future events that are inherently uncertain, the Directors, after careful consideration and after making appropriate enquiries, are of the opinion that the Group has adequate resources to continue in operational existence for at least twelve months from the date of approval of the financial statements. Thus the Group continues to adopt the going concern basis of accounting in preparing the financial statements.
Were the Group not to adopt the going concern basis at any point, all assets and liabilities would be reclassified as short term and valued on a break up basis.
2. Basis of consolidation
The Group financial statements consolidate those of the Group and its subsidiary undertakings drawn up to 30 June 2013. Subsidiaries are entities over which the Group has the power to control the financial and operating policies so as to obtain benefits from its activities. The Group obtains and exercises control through voting rights. Consolidation is conducted by eliminating the investment in the subsidiary with the parent's share of the net equity of the subsidiary.
The results of any subsidiary sold or acquired are included in the Consolidated Statement of Comprehensive Income up to, or from, the date control passes.
3. Functional and presentational currency
The financial information has been presented in Euros, which is the Group's presentational currency.
4. Segment reporting
The segments are defined on the basis of the internal organisational and management structure and on the internal reporting to the Board. IFRS 8 requires entity-wide disclosures to be made about the countries in which the Group earns its revenues and holds its assets, which are shown below:
Segment information for the six months ended 30 June 2013
Japan €'000 | China €'000 | Rest of Asia €'000 | Germany €'000 | United Kingdom €'000 | Rest of Europe €'000 | Rest of World €'000 | Group €'000 | ||
Revenues | |||||||||
- by entity's country of domicile | 11,464 | - | - | 3,980 | 13,177 | - | - | 28,621 | |
- by country from which derived | 11,354 | 145 | 4,973 | 2,315 | 261 | 1,097 | 8,476 | 28,621 | |
Non-current assets* | |||||||||
- by entity's country of domicile | 360 | - | - | 1,242 | 21,233 | - | - | 22,835 | |
* Excludes financial instruments, deferred tax assets, post-employment benefit assets and rights arising under insurance contracts.
Two customers accounted for more than 10% of Group revenue each and sales to these customers are as follows (figures in €'000):
• 11,105 (Japan); and
• 8,476 (Rest of World).
Segment information for the six months ended 30 June 2012
Japan €'000 | China €'000 | Rest of Asia €'000 | Germany €'000 | United Kingdom €'000 | Rest of Europe €'000 | Rest of World €'000 | Group €'000 | ||
Revenues |
|
|
|
|
|
|
| ||
- by entity's country of domicile | 7,027 | - | - | 4,860 | 20,745 | - | - | 32,632 | |
- by country from which derived | 7,027 | 13,080 | 7,263 | 725 | 8 | 4,529 | - | 32,632 | |
Non-current assets* | |||||||||
- by entity's country of domicile | 600 | - | - | 37,285 | 51,894 | - | - | 89,779 | |
* Excludes financial instruments, deferred tax assets, post-employment benefit assets and rights arising under insurance contracts.
Three customers accounted for more than 10% of Group revenue each and sales to these customers are as follows (figures in €'000):
• 12,990 (China);
• 6,984 (Japan); and
• 3,976 (Rest of Asia).
5. Cost of material
Cost of material includes €0.9 million inventory write downs (H1 2012: €14.2 million).
The write down represents a reduction in value of inventories to the anticipated sales price in H2 2013 (less future processing costs where applicable) of finished goods, work in progress and traded raw materials.
6. Employee Benefit Trust
The Employee Benefit Trust ("EBT") currently holds 10,660,848 shares (2.6%) of the issued share capital in the Company. It holds these shares in trust for the benefit of employees.
7. Income tax
The average taxation rate shown in the Consolidated Statement of Comprehensive Income is -11% (H1 2012: -135%).
The taxation rate in the current period is distorted due to the previous writing-off and non-recognition of certain deferred tax assets.
The anticipated long-term average tax rate for the Group, normalised on the basis that the Group returns to profitability, is approximately 22%.
8. Earnings per share
The calculation of earnings per share is based on a profit before tax on continuing operations for the period of €1.3 million (H1 2012: loss of €27.9 million) and the number of shares as set out below:
Six months ended 30 June 2013 | Six months ended 30 June 2012 | |
Number of shares | 416,725,335 | 416,725,335 |
Average number of shares held by the EBT in the period | (10,809,848) | (10,834,000) |
Weighted average number of shares for basic earnings per share calculation | 405,915,487 | 405,891,335 |
Shares granted but not vested | - | - |
Weighted average number of shares for fully diluted earnings per share calculation | 405,915,487 | 405,891,335 |
9. Property, plant and equipment
Additions to property, plant and equipment in the six months ended 30 June 2013 were less than €0.1 million (H1 2012: €1.0 million).
10. Onerous contract provision
Included in provisions is an onerous contract provision of €42.3 million. Following a review of all the latest market information and a review of the inputs to the onerous contract provision, the following movements are reflected in the financial statements.
As at 30 June 2013 €'000 | As at 31 December 2012 €'000 | |
Onerous contract provision brought forward | 52,047 | 17,859 |
FX movement | (5,919) | (2,088) |
Discounting factor adjustment | 2,730 | 1,325 |
Utilised | (3,312) | (7,012) |
(Credited)/charged to the income statement | (3,224) | 41,963 |
Onerous contract provision carried forward | 42,322 | 52,047 |
11. Loss from discontinued operations/recognised on assets disposed
Six months | Six months | |
ended | ended | |
30 June | 30 June | |
2013 €'000 | 2012 €'000 | |
Reversal of accrued costs | 19,714 | - |
Cash contribution to new company | (12,261) | |
Property, plant and equipment transferred to new company | (8,391) | - |
Loss recognised on assets disposed | (938) | - |
12. Changes in contingent assets and liabilities
There were no changes in contingent assets and liabilities.
13. Related party disclosures
The Group defines related parties as the senior executives of the Group and also companies that these persons could have a material influence on as related parties. During the reporting period, none of the shareholders had control over or a material influence in the parent group. All future transactions with such related parties will be conducted under normal market conditions.
14. Material post balance sheet events
There were no material post balance sheet events.
15. Approval of interim financial statements
The unaudited interim financial statements were approved by the Board of Directors on 14 August 2013.
The financial information for the year ended 31 December 2012 set out in this Interim Report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Group's statutory financial statements for the year ended 31 December 2012 have been filed with the Registrar of Companies. The Auditors' Report on those financial statements was unqualified and did not contain statements under Section 498(2) or Section 498(3) of the Companies Act 2006.
Statement of directors' responsibilities
The directors confirm that this condensed set of financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union and that this Interim Report includes a fair review of the information required by the Disclosure and Transparency Rules of the Financial Services Authority, paragraphs DTR 4.2.7 and DTR 4.2.8.
The directors of PV Crystalox Solar PLC are listed at the end of this Interim Report and their biographies are included in the PV Crystalox Solar Annual Report for the year ended 31 December 2012.
By order of the Board
Dr Peter Finnegan
Chief Financial Officer
14 August 2013
Officers
Directors
John Sleeman (Chairman)Dr Iain DorrityDr Peter FinneganMichael Parker
Company Secretary
Matthew Wethey