TIDMGKO

RNS Number : 6065A

Greenko Group plc

30 September 2015

30 September 2015

Greenko Group PLC

("Greenko", "the Company" or "the Group")

Interim Results for the six months ended 30 June 2015

Greenko, the Indian developer, owner and operator of clean energy projects, today announces its unaudited interim results for the six month period ended 30 June 2015 ("the period").

Effective 31 December 2014 the Company changed its financial year end from 31 March to 31 December. These results, therefore, are for the six months from 1 January 2015 to 30 June 2015 and, being the first half year of presentation for this period, previous year comparatives are not available.

Operational & Financial Highlights

   --      Operational capacity - 838 MW 
   --      Generation - 904 GWh 
   --      Revenue - US$56.1 million 
   --      EBITDA - US$34.9 million 
   --      Adjusted loss after tax - US$21.4 million (excluding exceptional item) 
   --      Property, plant, equipment and intangibles - US$1,316.6 million 

Non-binding offer to acquire the Company's shares in Greenko Mauritius ("GM")

-- As announced on 14 August 2015, the Company has signed non-binding heads of terms with Cambourne Investment Private Limited, an affiliate of GIC, for the sale of all of the Company's shares in GM for a gross cash consideration of approximately GBP162.8 million

-- The transaction documentation is at an advanced stage and the Company expects to present the sale proposal to shareholders for approval in the near future

Commenting on the results, Anil Chalamalasetty, CEO and MD of Greenko, said:

"Our portfolio approach continues to deliver a good operational performance and, during the six month period to 30 June 2015, we have added 123 MW of operational capacity.

As the Indian energy market becomes increasingly favourable towards hydro and wind power, especially with the Government's recent announcement increasing its target for renewable generation to 175 GW by 2022, we remain very optimistic about the strong sustainability of our operational and financial performance. We are on track to beat our milestone target of owning and operating 1,000 MW of generating capacity by the end of 2015."

Enquiries:

 
                                         +44 (0) 20 7920 
 Greenko Group plc                        3150 
 Keith Henry/Mahesh Kolli/Anil 
  Chalamalasetty 
 
 Arden Partners plc                      +44 (0)20 7614 5917 
 Jonathan Keeling/Steve Douglas/James 
  Felix 
 
 Investec Bank plc                       +44 (0)20 7597 4000 
 Jeremy Ellis/Nigel Robinson 
 
 Tavistock Communications                +44 (0)20 7920 3150 
 Matt Ridsdale/Mike Bartlett/Niall 
  Walsh 
 

About Greenko

Greenko is a mainstream participant in the growing Indian energy industry and a market leading owner and operator of clean energy projects in India utilising a de-risked portfolio of wind, run-of-river hydropower, natural gas and biomass assets. The Group is now focused on building new utility scale wind farms and hydropower projects across India. Greenko intends to increase the installed capacity it operates by winning concessions to develop and build new greenfield assets, as well as making selective acquisitions which enhance shareholder value. Greenko's portfolio is carefully planned and managed to ensure it offers investors diversification and spreads its risk across a number of projects that utilise various well-proven environmental technologies.

The Company's goal is to reach 1,000 MW of operational capacity in 2015. With a core belief in sustainability both operationally and environmentally, Greenko endeavours to be a responsible business playing an important role in the community beyond its role in the power generation industry. The Company maintains a continuous involvement in localised projects and community programmes which centre on education, health and wellbeing, environmental stewardship and improving rural infrastructure. Greenko Group plc was admitted to trading on the AIM market of the London Stock Exchange (LSE: GKO) in November 2007.

Chairman's Statement

I am pleased to report Greenko's interim unaudited results for the six month period ended 30 June 2015. The Company's operations have generally performed well during the period and our available funds and capital resources will allow us to meet our target of having 1,000 MW of generating assets by the end of 2015.

Growth in our generating portfolio was good, with two new wind projects being commissioned during the period, taking our operating wind portfolio to 502 MW. Our operating hydro portfolio increased to 258 MW with the acquisition of the Swasti Hydro 22.5 MW asset in our Northern cluster. Our total operating portfolio, including legacy biomass and other assets, was 838 MW at the period end, a 17.2% increase since the end of December 2014. Including our on-going construction work, this resulted in US$171.7 million of net assets being added to the balance sheet during the period.

A number of additional wind projects are under advanced stages of construction and scheduled to be commissioned later this year, and our hydro projects currently under construction are expected to become operational in 2015 and 2016.

Update on proposed sale of the Company's shares in Greenko Mauritius

The Company announced on 14 August 2015 that it had signed non-binding heads of terms with GIC for the sale of all of the Company's shares in GM for a gross cash consideration of GBP162.8 million. The transaction documentation is at an advanced stage and the Company expects to present the sale proposal to shareholders for approval in the near future.

Keith Henry

Chairman

Chief Executive Officer's Statement

Introduction

I am pleased to present Greenko's interim unaudited financial results for the six month period ended 30 June 2015 which, as a result of the change in our financial year end to 31 December, is the first occasion we have reported for this period.

Operational Review

Generation during the period was 904 GWh, an increase of 49% from 606 GWh in the same six month period last year. Installed capacity increased to 838 MW, compared to 715 MW as at the end of December 2014, giving a growth of 17.2%.

The acquisition of the 22.5 MW Swasti Hydro project in the Northern Cluster increased our operating hydro assets to 258 MW, and the completion of 100 MW of two new wind projects increased our operating wind portfolio to 502 MW. We have retained our 78 MW of fuel and biomass plants but, as the scale of our renewable projects increases, we are considering the future of these plants.

Construction progress

We have continued with our extensive investment programme by adding US$171.7 million to our capital assets during the period, and Greenko now has US$1,316.6 million invested in fixed and intangible assets (arising from acquisitions), making the Company one of India's leading renewable power companies.

Our construction of utility scale on-shore wind farms has continued apace. By taking advantage of the substantial grid connection capacity established for our initial developments, subsequent phases have been able to come on stream more rapidly. The construction of a further 300 MW of wind farms spread over three locations is well under way. The 60 MW Tanot Phase 2 and 100 MW Vyshali projects are progressing well and are expected to be operational by December 2015.

We also have 178 MW of hydro assets under construction. By their nature, these are longer term construction projects, but potentially offer longer life cycles and higher load factors. Our large 96 MW project at Dikchu in Sikkim is nearing completion and is expected to be operational by end of the year. Our other hydro investments are smaller in scale and are due to become operational in 2016.

Convertibles

In 2013 we were pleased to welcome GIC as a new investor in our subsidiary holding company GM with an investment of GBP100 million in exchangeable shares. Both GIC and Global Environment Emerging Markets, who invested in 2009, have the opportunity to exchange their investment in GM for shares in the Company in the period from mid-2015 to 2017 which, when exchanged, would significantly increase the equity capital base of the Company. The first occasion these shares could be exchanged was 1 July 2015. In view of the significant fall in the share price, the Company has had to take a non-cash charge in its profit and loss account for the potential increase in dilution of equity if exchanged by these two institutions, based on the guaranteed protective returns to them. This has resulted in a provision of US$98 million as an exceptional item.

Financial Review

Unfortunately our good operational performance has not resulted in similarly strong financial results due to several factors, including a late start and below average monsoon season, which impacted our southern based wind and hydro projects in particular, plus lower price realisation in the open market for energy generation by Budhil Hydro. In the period, we delivered overall revenues of US$56.1 million, EBITDA of US$34.9 million, and a pre-exceptional loss before tax of US$20.6 million.

At the end of 30 June 2015, Greenko had US$95.2 million of net cash resources, and US$191.9 million of undrawn facilities available for investment and growth. In addition, as we complete the present portfolio of assets under construction and they become operational for a full year, we can expect a significant increase in the internally generated free cash flow to contribute to further growth.

Outlook

(MORE TO FOLLOW) Dow Jones Newswires

September 30, 2015 02:00 ET (06:00 GMT)

The six month period from January to June is before the main monsoon season, which is typically June to September, and hence generation from our wind and hydro projects is considerably lower in this period than is expected in the second half of the year. These seasonal factors, coupled with the Company's depreciation and finance costs being period/time based costs and not proportionate to revenue split, create a considerable seasonal variation in our results for each half of the year. Furthermore, as outlined above, we will have 256 MW of additional assets operational before the year end, taking us past our 1,000 MW target and significantly increasing the amount of generation we will produce during 2016.

Anil Kumar Chalamalasetty

Chief Executive Officer and Managing Director

Interim condensed consolidated statement of financial position

 
US$                               30 June 2015    31 December 
                                                         2014 
                                  (Un audited)      (Audited) 
                                 -------------  ------------- 
Assets 
Non-current assets 
Intangible assets                  144,197,515    142,649,773 
Property, plant and equipment    1,172,387,589  1,002,281,404 
Bank deposits                       32,356,463     29,115,837 
Trade and other receivables          8,679,837      7,140,919 
Other non-current financial 
 assets                              7,874,813     12,911,549 
                                 -------------  ------------- 
                                 1,365,496,217  1,194,099,482 
                                 -------------  ------------- 
Current assets 
Inventories                          7,783,479      9,718,485 
Trade and other receivables         78,868,451     78,442,400 
Available-for-sale financial 
 assets                                 99,687        100,965 
Bank deposits                        6,157,962      8,201,710 
Current tax assets                     841,172        740,445 
Cash and cash equivalents           56,645,061    109,852,216 
                                 -------------  ------------- 
                                   150,395,812    207,056,221 
Assets of disposal group 
 classified as held for sale        11,991,236     12,737,960 
                                 -------------  ------------- 
Total assets                     1,527,883,265  1,413,893,663 
                                 -------------  ------------- 
 
Equity and liabilities 
Equity 
Ordinary shares                      1,078,994      1,078,994 
Share premium                      290,799,067    290,799,067 
Other components of equity        (92,794,115)   (88,003,290) 
Retained earnings                 (30,813,881)     50,825,968 
                                 -------------  ------------- 
Equity attributable to owners 
 of the Company                    168,270,065    254,700,739 
Non-controlling interests          138,166,577    173,021,988 
                                 -------------  ------------- 
Total equity                       306,436,642    427,722,727 
                                 -------------  ------------- 
 
Liabilities 
Non-current liabilities 
Retirement benefit obligations         934,753        794,255 
Borrowings                         924,526,992    790,800,851 
Other financial liabilities         51,296,712     52,379,735 
Deferred tax liabilities            48,228,948     48,669,248 
Trade and other payables            10,592,466      4,554,745 
                                 ------------- 
                                 1,035,579,871    897,198,834 
                                 -------------  ------------- 
Current liabilities 
Trade and other payables            60,660,007     71,850,115 
Current tax liabilities              1,937,024      1,590,898 
Borrowings                          22,289,278     12,736,358 
Other financial liabilities         98,579,728              - 
                                 ------------- 
                                   183,466,037     86,177,371 
Liabilities of disposal group 
 classified as held for sale         2,400,715      2,794,731 
                                 -------------  ------------- 
Total liabilities                1,221,446,623    986,170,936 
                                 -------------  ------------- 
Total equity and liabilities     1,527,883,265  1,413,893,663 
                                 -------------  ------------- 
 

Interim condensed consolidated income statement

 
US$                                   Six months   Nine months 
                                        ended 30      ended 31 
                                       June 2015      December 
                                                          2014 
                                    (Un audited)     (Audited) 
                                   -------------  ------------ 
 
Revenue                               56,082,978   100,206,933 
Other operating income                   160,365       143,105 
Cost of material and power 
 generation expenses                 (8,822,054)  (10,029,831) 
Employee benefits expense            (4,503,978)   (5,652,582) 
Other operating expenses             (7,967,370)   (6,122,021) 
Excess of group's interest 
 in the fair value of acquiree's 
 assets and liabilities over 
 cost                                          -     2,036,236 
                                   -------------  ------------ 
Earnings before interest, 
 taxes, depreciation and 
 amortization (EBITDA)                34,949,941    80,581,840 
Depreciation, amortization 
 and impairment                     (15,717,762)  (21,435,766) 
Employee share based payments          (620,174)   (1,502,599) 
                                   -------------  ------------ 
Operating profit before 
 exceptional items                    18,612,005    57,643,475 
Exceptional items (net) 
 (Refer Note 8)                     (94,093,768)     6,177,759 
                                   -------------  ------------ 
Operating profit                    (75,481,763)    63,821,234 
Finance income                         1,177,479     1,950,130 
Finance cost                        (40,405,544)  (41,876,903) 
                                   -------------  ------------ 
Profit before tax                  (114,709,828)    23,894,461 
Income tax expense                     (786,803)   (7,978,254) 
                                   -------------  ------------ 
Profit for the period              (115,496,631)    15,916,207 
                                   -------------  ------------ 
Attributable to: 
Owners of the Company               (81,639,849)     9,264,877 
Non - controlling interests         (33,856,782)     6,651,330 
                                   -------------  ------------ 
                                   (115,496,631)    15,916,207 
                                   -------------  ------------ 
 
Earnings per share for profit 
 attributable to the equity 
 holders of the Company during 
 the period 
 
     *    Basic (in cents)               (52.41)          6.07 
 
     *    Diluted (in cents)             (52.41)          5.84 
 

Interim condensed consolidated statement of comprehensive income

 
US$                                        Six months ended 30 June 2015  Nine months ended 31 December 2014 (Audited) 
                                                            (Un audited) 
                                           -----------------------------  -------------------------------------------- 
 
Profit for the period                                      (115,496,631)                                    15,916,207 
 
Other comprehensive income 
Items that will not be reclassified 
subsequently to profit or loss 
Exchange differences on translating 
 foreign operations                                            (998,629)                                   (8,812,518) 
 
Items that will be reclassified 
subsequently to profit or loss 
Unrealised losses on available-for-sale 
 financial assets                                                    127                                       (1,748) 
Exchange differences on translating 
 foreign operations                                          (5,990,102)                                  (44,551,280) 
                                           -----------------------------  -------------------------------------------- 
Total other comprehensive income                             (6,988,604)                                  (53,365,546) 
                                           -----------------------------  -------------------------------------------- 
 
Total comprehensive income                                 (122,485,235)                                  (37,449,339) 
                                           ----------------------------- 
 
Total comprehensive income attributable 
to: 
Owners of the Company                                       (87,629,824)                                  (35,288,151) 
Non-controlling interest                                    (34,855,411)                                   (2,161,188) 
                                           -----------------------------  -------------------------------------------- 
                                                           (122,485,235)                                  (37,449,339) 
                                           -----------------------------  -------------------------------------------- 
 

(MORE TO FOLLOW) Dow Jones Newswires

September 30, 2015 02:00 ET (06:00 GMT)

Interim condensed consolidated statement of changes in equity (Un-audited)

 
 US$                    Ordinary         Share          Other       Retained          Total   Non-controlling    Total equity 
                          shares       premium     components       earnings   attributable         interests 
                                                    of equity                  to owners of 
                                                                                     Parent 
                      ----------  ------------  -------------  -------------  -------------  ----------------  -------------- 
 At 1 April 2014 
  (Restated)           1,045,976   280,494,895   (44,765,693)     41,561,091    278,336,269       175,165,825     453,502,094 
 Transfer from 
  revaluation 
  reserve                      -             -       (17,351)              -       (17,351)            17,351               - 
 Issue of shares 
  under employee 
  share option plan       33,018    10,304,172   (10,304,172)              -         33,018                 -          33,018 
 Employee share 
  based payments               -             -     11,152,970              -     11,152,970                 -      11,152,970 
 Government grants             -             -        483,984              -        483,984                 -         483,984 
 Transaction with 
  owners                  33,018    10,304,172      1,315,431              -     11,652,621            17,351      11,669,972 
                      ----------  ------------  -------------  -------------  -------------  ----------------  -------------- 
 
 Profit for the 
  period                       -             -              -      9,264,877      9,264,877         6,651,330      15,916,207 
 Other comprehensive 
 income 
 Unrealised loss on 
  available-for-sale 
  financial assets             -             -        (1,748)              -        (1,748)                 -         (1,748) 
 Exchange 
  differences on 
  translating 
  foreign operations           -             -   (44,551,280)              -   (44,551,280)       (8,812,518)    (53,363,798) 
                      ----------  ------------  -------------  -------------  -------------  ----------------  -------------- 
 Total comprehensive 
  income                       -             -   (44,553,028)      9,264,877   (35,288,151)       (2,161,188)    (37,449,339) 
 
 At 31 December 2014   1,078,994   290,799,067   (88,003,290)     50,825,968    254,700,739       173,021,988     427,722,727 
 Employee share 
  based payments               -             -      1,199,150              -      1,199,150                 -       1,199,150 
                      ----------  ------------  -------------  -------------  -------------  ----------------  -------------- 
 Transaction with 
  owners                       -             -      1,199,150              -      1,199,150                 -       1,199,150 
                      ----------  ------------  -------------  -------------  -------------  ----------------  -------------- 
 
 Profit for the 
  period                       -             -              -   (81,639,849)   (81,639,849)      (33,856,782)   (115,496,631) 
 Other comprehensive 
 income 
 Unrealised loss on 
  available-for-sale 
  financial assets             -             -            127              -            127                 -             127 
 Exchange 
  differences on 
  translating 
  foreign operations           -             -    (5,990,102)              -    (5,990,102)         (998,629)     (6,988,731) 
                      ----------  ------------  -------------  -------------  -------------  ----------------  -------------- 
 Total comprehensive 
  income                       -             -    (5,989,975)   (81,639,849)   (87,629,824)      (34,855,411)   (122,485,235) 
                      ----------  ------------  -------------  -------------  -------------  ----------------  -------------- 
 At 30 June 2015       1,078,994   290,799,067   (92,794,115)   (30,813,881)    168,270,065       138,166,577     306,436,642 
                      ----------  ------------  -------------  -------------  -------------  ----------------  -------------- 
 

Interim condensed consolidated statement of cash flow

 
     US$                                                                                30 June 2015  31 December 2014 
                                                                                        (Un audited)         (Audited) 
                                                                                       -------------  ---------------- 
A.   Cash flows from operating activities 
 Profit before income tax                                                              (114,709,828)        23,894,461 
     Adjustments for 
      Depreciation, amortization and impairment                                           15,717,762        21,435,766 
      Employee share based payments                                                          620,174         1,502,599 
      Finance income                                                                     (1,177,479)       (1,950,130) 
      Finance cost                                                                        40,405,544        41,876,903 
      Exceptional items                                                                   94,093,768       (6,177,759) 
      Excess of Group's interest in the fair value of acquiree's assets and 
       liabilities over cost                                                                       -       (2,036,236) 
     Changes in working capital 
      Inventories                                                                          2,299,388         (610,225) 
      Trade and other receivables                                                        (2,722,690)      (11,632,587) 
      Trade and other payables                                                             2,736,023       (7,495,511) 
                                                                                       -------------  ---------------- 
 Cash generated from operations                                                           37,262,662        58,807,281 
      Taxes paid                                                                         (2,712,923)       (4,726,311) 
                                                                                       ------------- 
 Net cash from operating activities                                                       34,549,739        54,080,970 
                                                                                       -------------  ---------------- 
 
B.   Cash flows from investing activities 
 Purchase of property, plant and equipment and capital expenditure                     (160,745,614)     (175,339,659) 
 Acquisition of business, net of cash acquired                                          (12,603,162)      (17,854,375) 
 Investment in mutual funds                                                                        -          (16,455) 
 Advance given for purchase of equity                                                              -       (1,151,884) 
 Payment for acquisitions relating to earlier years                                                -         (192,250) 
 Bank deposits                                                                           (1,618,391)       (1,089,475) 
 Interest received                                                                           934,228           930,045 
 Dividends received from mutual funds                                                            161            45,615 
                                                                                       -------------  ---------------- 
 Net cash used in investing activities                                                 (174,032,778)     (194,668,438) 
                                                                                       -------------  ---------------- 
 
C.   Cash flows from financing activities 
 Proceeds from issue of shares                                                                     -            33,018 
 Proceeds from borrowings (net of costs)                                                 126,980,364       786,515,640 
 Repayment of borrowings                                                                 (2,259,633)     (523,926,105) 
 Interest paid                                                                          (39,466,791)      (56,346,938) 
                                                                                       ------------- 
 Net cash from financing activities                                                       85,253,940       206,275,615 
                                                                                       -------------  ---------------- 
 
 Net increase in cash and cash equivalents                                              (54,229,099)        65,688,147 
 Cash and cash equivalents at the beginning of the period                                109,852,216        44,322,712 
 Exchange losses on cash and cash equivalents                                              1,021,944         (158,643) 
                                                                                       -------------  ---------------- 
 Cash and cash equivalents at the end of the period                                       56,645,061       109,852,216 
                                                                                       -------------  ---------------- 
 
   1.   General information 

Greenko Group plc ("the Company" or "the Parent") is a company domiciled in the Isle of Man and registered as a company limited by shares under the provisions of Part XI of the Isle of Man Companies Act 2006. The registered office of the Company is at Merchants House, 24 North Quay, Douglas, Isle of Man, IM1 4LE. The Company is listed on the Alternative Investment Market ("AIM") of the London Stock Exchange.

(MORE TO FOLLOW) Dow Jones Newswires

September 30, 2015 02:00 ET (06:00 GMT)

The Company together with its subsidiaries ("the Group") is in the business of owning and operating clean energy facilities in India. All the energy generated from these plants is sold to state utilities and other electricity transmission and trading companies in India through power purchase agreements ("PPA"). The Group holds a licence to trade up to 100 million units of electricity per annum in the whole of India except the state of Jammu and Kashmir. The Group is also a part of the Clean Development Mechanism ("CDM") process and generates and sells Certified Emission Reductions ("CER") and Voluntary Emission Reductions ("VER") and Renewable Energy Certificates ("REC").

These financial statements are the un-audited interim condensed consolidated financial statements ("Interim Financial Statements") for the six month period ended 30 June 2015 (hereafter 'the interim period'). The interim financial statements have been approved for issue by the Board of Directors on 29 September 2015. .

   2.   Basis of preparation 

The condensed interim consolidated financial statements ("the interim financial statements") are for the six months ended 30 June 2015 and are presented in US Dollars. The interim financial statements have been prepared in accordance with International Accounting Standard 34 (IAS 34) Interim Financial Reporting and do not include all of the information required in annual financial statements in accordance with International Financial Reporting Standards and should be read in conjunction with the consolidated financial statements of the Group for the year ended 31 December 2014.

   3.   Significant accounting policies 

The interim financial statements have been prepared in accordance with the accounting policies adopted in the Group's last annual financial statements for the year ended 31 December 2014. The presentation of the Interim Financial Statements is consistent with the audited Annual Financial Statements. Where necessary, comparative information has been reclassified or expanded from the previously reported Annual Financial Statements.

Presentation of 'Exceptional items' on the statement of profit or loss

During the period ended December 2014, the Group has included a new line item 'Exceptional items' in the consolidated statement of profit or loss. Exceptional items are material items which individually, or of a similar type, in aggregate, need to be disclosed separately by virtue of their size, nature or incidence in order to better understand the Group's financial performance. Management believes that 'exceptional items' is meaningful for users of the consolidated financial statements as it helps the investors in analysing operating results and profitability.

   4.   Estimates 

The preparation of the Interim Financial Statements requires management to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets, liabilities and the disclosure of contingent liabilities at the date of the Interim Financial Statements. If in the future such estimates and assumptions, which are based on management's best judgments at the date of the Interim Financial Statements, deviate from the actual circumstances, the original estimates and assumptions will be modified as appropriate in the period in which the circumstances change.

   5.      Earnings per share 

Both the basic and diluted earnings per share have been calculated using the profit attributable to the shareholders of the parent company as the numerator, i.e. no adjustments to profits were necessary during the six months period ended 30 June 2015 and nine months period ended 31 December 2014.

The weighted average number of shares for the purposes of the calculation of diluted earnings per share can be reconciled to the weighted average number of ordinary shares used in the calculation of basic earnings per share as follows:

 
                                      30 June   31 December 
                                         2015          2014 
 Weighted average number 
  of ordinary shares used 
  in basic earnings per share     155,761,606   152,608,879 
 Shares deemed to be issued 
  for no consideration in 
  respect of share based 
  payments                            149,992       149,995 
 Shares deemed to be issued 
  for no consideration to 
  preference shareholders 
  of subsidiary company            29,124,371    16,984,771 
 Adjustment for assumed 
  conversion of A Exchangeable 
  Shares                           44,861,538    44,861,538 
 Weighted average number 
  of ordinary shares used 
  in diluted earnings per 
  share                           229,897,507   214,605,183 
                                 ------------  ------------ 
 
   6.      Intangible assets 
 
 US$                            Licences   Electricity      Goodwill         Total 
                                                  PPAs 
                            ------------  ------------  ------------  ------------ 
 Cost 
 At 1 January 2015           121,444,443    12,569,335    19,185,422   153,199,200 
 Acquisition through 
  business combination         1,809,846             -     2,041,423     3,851,269 
 Exchange differences          (845,245)      (82,810)     (177,314)   (1,105,369) 
                            ------------  ------------  ------------  ------------ 
 At 30 June 2015             122,409,044    12,486,525    21,049,531   155,945,100 
                            ------------  ------------  ------------  ------------ 
 
 
 At 1 April 2014             122,147,697    14,704,093    20,216,519   157,068,309 
 Acquisition through 
  business combination         5,832,361             -             -     5,832,361 
 Adjustments                           -   (1,459,235)             -   (1,459,235) 
 Exchange differences        (6,535,615)     (675,523)   (1,031,097)   (8,242,235) 
                            ------------  ------------  ------------  ------------ 
 At 31 December 
  2014                       121,444,443    12,569,335    19,185,422   153,199,200 
                            ------------  ------------  ------------  ------------ 
 
 Accumulated amortization 
  and impairment 
 At 1 January 2015             2,880,280     7,669,147             -    10,549,427 
 Charge for the 
  period                         628,215       657,188             -     1,285,403 
 Exchange differences           (27,647)      (59,598)             -      (87,245) 
                            ------------  ------------  ------------  ------------ 
 At 30 June 2015               3,480,848     8,266,737             -    11,747,585 
                            ------------  ------------  ------------  ------------ 
 
 At 1 April 2014               2,088,965     8,374,069             -    10,463,034 
 Charge for the 
  period                          934375     1,139,997             -     2,074,372 
 Adjustments                           -   (1,459,235)             -   (1,459,235) 
 Exchange differences          (143,060)     (385,684)             -     (528,744) 
                            ------------  ------------  ------------  ------------ 
 At 31 December 
  2014                         2,880,280     7,669,147             -    10,549,427 
                            ------------  ------------  ------------  ------------ 
 
 Net book value 
 At 30 June 2015             118,928,196     4,219,788    21,049,531   144,197,515 
 At 31 December 
  2014                       118,564,163     4,900,188    19,185,422   142,649,773 
                            ------------  ------------  ------------  ------------ 
 
   7.      Property, plant and equipment 
 
 US$                               Land     Buildings      Plant and   Furniture,    Vehicles            Capital           Total 
                                                           machinery   fixtures &               work-in-progress 
                                                                        equipment 
                            -----------  ------------  -------------  -----------  ----------  -----------------  -------------- 
 Cost 
 At 1 January 2015           14,762,034   124,702,954    574,903,031    3,040,122   1,653,066        331,766,783   1,050,827,990 
 Additions                    1,880,114     5,936,174     66,393,009      592,499     121,506        164,013,685     238,936,987 
 Acquisition through 
  business combination          204,509     3,098,456     23,524,292       34,307      33,639                  -      26,895,203 
 Capitalisation/Disposals             -             -              -            -           -       (72,829,026)    (72,829,026) 
 Exchange differences         (128,310)     (980,795)    (5,169,085)     (31,730)    (13,408)        (3,122,105)     (9,445,433) 
                            -----------  ------------  -------------  -----------  ----------  -----------------  -------------- 
 At 30 June 2015             16,718,347   132,756,789    659,651,247    3,635,198   1,794,803        419,829,337   1,234,385,721 
                            -----------  ------------  -------------  -----------  ----------  -----------------  -------------- 
 
 At 1 April 2014             10,720,559   120,317,789    361,919,263    2,675,889   1,652,561        292,185,978     789,472,039 
 Additions                    4,653,241     1,629,360    144,199,043      375,748     110,655        199,293,677     350,261,724 
 Acquisition through 
  business combination          130,295     9,458,007     97,909,932      102,483      33,328                  -     107,634,045 
 Capitalisation/Disposals             -             -              -            -           -      (141,242,819)   (141,242,819) 
 Exchange differences         (742,061)   (6,702,202)   (29,125,207)    (113,998)   (143,478)       (18,470,053)    (55,296,999) 
                            -----------  ------------  -------------  -----------  ----------  -----------------  -------------- 
 At 31 December 2014         14,762,034   124,702,954    574,903,031    3,040,122   1,653,066        331,766,783   1,050,827,990 

(MORE TO FOLLOW) Dow Jones Newswires

September 30, 2015 02:00 ET (06:00 GMT)

Greenko (LSE:GKO)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Greenko Charts.
Greenko (LSE:GKO)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Greenko Charts.