OAK BROOK, IL, Aug. 9, 2012 /CNW/ - Primary Energy Recycling Corporation
(the "Company" or "Primary Energy") (TSX: PRI), a clean energy company
that generates revenue from capturing and recycling recoverable heat
and byproduct fuels from industrial processes, today announced its
financial and operational results for the three and six months ended
June 30, 2012.
|
Financial Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in 000's of US$)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
12,565
|
|
$
|
13,313
|
|
$
|
26,787
|
|
$
|
26,095
|
|
Operations and maintenance expense
|
|
|
4,165
|
|
|
4,123
|
|
|
8,376
|
|
|
6,866
|
|
Operating (loss) income
|
|
|
(5,385)
|
|
|
1,394
|
|
|
(3,076)
|
|
|
1,495
|
|
Net loss and comprehensive loss
|
|
|
(5,453)
|
|
|
(682)
|
|
|
(4,901)
|
|
|
(2,940)
|
|
EBITDA (1)
|
|
|
936
|
|
|
8,538
|
|
|
9,524
|
|
|
17,706
|
|
Adjusted EBITDA (2)
|
|
|
8,445
|
|
|
9,232
|
|
|
18,228
|
|
|
18,400
|
|
Net cash (used in) provided by operating activities
|
|
|
(743)
|
|
|
6,891
|
|
|
6,645
|
|
|
16,598
|
|
Free Cash Flow (3)
|
|
|
(6,589)
|
|
|
3,357
|
|
|
(893)
|
|
|
12,470
|
|
Cash and cash equivalents
|
|
|
30,898
|
|
|
22,459
|
|
|
-
|
|
|
-
|
|
Credit facility debt balance
|
|
|
85,000
|
|
|
58,403
|
|
|
-
|
|
|
-
|
Second Quarter Highlights
-
The Board of Directors has established a new dividend policy. The Board
is satisfied that the financial flexibility provided by the Company's
recent financing, together with the Board's confidence in the expected
renewal of the Cokenergy contract, will support a sustainable US$0.20
per share annual dividend, payable quarterly. With respect to the
third quarter of 2012, a US$0.05 per common share dividend is expected
to be declared for payment on or about November 30, 2012 to
shareholders of record on November 15, 2012. Declarations and payments
of dividends will be made in US dollars. Declaration of any dividends
will be at the discretion of the Board.
-
Closed its transaction with Atlantic Power Corporation to purchase the
7,462,830 (14.3%) common membership interests in Primary Energy
Recycling Holdings LLC not currently held by the Company and terminated
the Management Agreement between the two companies for a total cost of
approximately US$30.2 million. This transaction provides the Company
with a clean, simple corporate structure, greater operational autonomy,
and flexibility going forward;
-
Announced the closing of a US$110 million senior secured credit facility
of which US$85 million was drawn at close with the remaining US$25
million readily available under a revolving credit arrangement. The
proceeds of the new credit facility have been applied to fully retire
the Company's US$36.4 million term loan that was previously
outstanding, to fund the purchase of the Primary Energy Recycling
Holdings LLC common membership interests and for other corporate
purposes. The interest rate for the new credit facility is effectively
5.0%, a reduction from the 6.9% effective rate of the previous loan;
-
Continued early stage contract renegotiation discussions with the site
host for Cokenergy. The current contract expires in the third quarter
of 2013;
-
Substantially completed work on Phase II of the North Lake plant upgrade
by the end of the quarter. As previously disclosed, the renewal
contract requires the facility to be upgraded from its current rating
of 75 MW to 90 MW.
"The second quarter was a transformational period for the Company," said
John Prunkl, President and Chief Executive Officer of Primary Energy.
"We now have more operational independence, improved financial
flexibility and a dividend policy that should improve our cost of
capital which in turn will help us excel as leaders in the energy
recycling space. The renewal of the Cokenergy contract and execution of
our capital programs remain our top priorities."
|
|
|
|
|
Q2 2012
|
|
|
|
Q2 2011
|
|
|
|
|
|
|
|
|
|
|
|
Total Gross Electric Production (MWh)(4)
|
|
|
|
313,023
|
|
|
|
327,826
|
|
Total Thermal Energy Delivered (MMBtu)(5)
|
|
|
|
946,452
|
|
|
|
1,154,988
|
|
Harbor Coal Utilization(6)
|
|
|
|
68.3%
|
|
|
|
93.6%
|
Second Quarter 2012 Financial Results
The Company's revenue of $12.6 million in the second quarter of 2012
decreased $0.7 million, or 5.6%, compared with revenue of $13.3 million
for the second quarter of 2011. The North Lake facility was out of
service for the entire month of May 2012 due to a planned turbine
upgrade but was fully operational during the second quarter of 2011,
which had a negative impact on variable Energy Service revenue of $0.8
million. Harbor Coal's utilization was reduced primarily due to the
injection of low cost spot market natural gas and coal management
strategies. The Company's revenue of $26.8 million in the first six
months of 2012 increased $0.7 million, or 2.7%, compared with revenue
of $26.1 million for the first six months of 2011. The Company's
revenue of $26.8 million in the first six months of 2012 increased $0.7
million, or 2.7%, compared with revenue of $26.1 million for the first
six months of 2011 primarily due to the North Lake facility being fully
operational for five months of 2012 compared to three months in 2011 as
a result of service outages for overhaul and upgrade activity.
Operations and maintenance expense for the second quarter of 2012 was
$4.2 million compared to $4.1 million for the second quarter of 2011,
an increase of $0.1 million or 1.0%. The Company incurred periodic
costs during the second quarter of 2012 comprised of $1.1 million for
boiler retubing work and $0.3 million for ductwork repairs compared to
periodic costs for the second quarter of 2011 totaling $0.7 million for
boiler retubing work. Operations and maintenance expense for the first
six months of 2012 was $8.4 million compared to $6.8 million for the
first six months of 2011, an increase of $1.6 million or 22.0%. The
Company incurred periodic costs for the first six months of 2012
comprised of $2.1 million for boiler retubing work and $0.4 million for
ductwork repairs compared to periodic costs for the first six months of
2011 totaling $0.7 million for boiler retubing work.
Equity in earnings of the Harbor Coal joint venture for the second
quarter of 2012 was $0.5 million compared to $1.1 million for the
second quarter of 2011 and $1.2 million and $2.1 million for the six
months ended June 30, 2012 and 2011 respectively. Harbor Coal's
utilization was reduced primarily due to the injection of low cost spot
market natural gas and coal supply management strategies.
Operating loss for the second quarter of 2012 was $5.4 million compared
to operating income of $1.4 million for the second quarter of 2011, a
decrease of $6.8 million. $6.0 million of the decrease was attributed
to the Management Agreement termination fee. Operating loss for the
first six months of 2012 was $3.1 million compared to operating income
of $1.5 million for the first six months of 2011, a decrease of $4.6
million.
Net loss and comprehensive loss for the second quarter of 2012 was $5.4
million compared to $0.7 million for the second quarter of 2011, a
decrease of $4.7 million. Net loss and comprehensive loss for the first
six months of 2012 was $4.9 million compared to $2.9 million for the
first six months of 2011, a decrease of $2.0 million.
Conference Call and Webcast
Management will host a conference call to discuss the second quarter
results on Friday, August 10, 2012 at 10:00 a.m. ET. Following
management's presentation, there will be a question and answer session.
To participate in the conference call, please dial (888) 231-8191 or
(647) 427-7450.
A digital conference call replay will be available until midnight on
August 24, 2012 (ET) by calling (800) 642-1687 or (416) 849-0833.
Please enter the passcode 12698664 when instructed. A webcast replay
will be available for 90 days by accessing a link through the Investor
Information section at www.primaryenergyrecycling.com
Forward-Looking Statements
When used in this news release, the words "intend", "likely",
"anticipate", "expect", "project", "believe", "estimate",
"forecast", "outlook" and similar expressions, are intended to identify
forward-looking statements, including statements regarding maintenance
and capital expenditures and the declaration and payment of any
dividends. Such statements are subject to certain risks, uncertainties
and assumptions pertaining, but not limited, to recovery in the steel
industry, continued strong performance from the mills we serve
consistent with historical patterns, timely renewal of contracts at the
Company's facilities, no protracted outages (planned or unplanned) for
any of our facilities, operating and maintenance costs and general and
administrative costs being similar to recent years except as described
in this press release, regulatory parameters, weather and economic
conditions and other factors discussed in the Company's public filings
available on SEDAR at www.sedar.com. Additional risks and uncertainties not currently known or that are
currently deemed to be immaterial may also materially and adversely
affect the Company's business operations and outlook. Any of the
matters highlighted in the Company's risk factor disclosure could have
a material adverse effect on the Company's results of operations,
business prospects and outlook, financial condition or cash flow, in
which case, the market price or value of the Company's Common Shares
could be adversely affected. These forward-looking statements are made
as of the date of this press release and the Company assumes no
obligation to update or revise them to reflect new events or
circumstances, except as required by applicable securities laws.
About Primary Energy Recycling Corporation
Primary Energy Recycling Corporation, headquartered in Oak Brook,
Illinois, owns and operates four recycled energy projects and a 50 per
cent interest in a pulverized coal facility (collectively, the
"Projects"). The Projects have a combined electrical generating
capacity of 283 megawatts and a combined steam generating capacity of
1.8M lbs/hour. Primary Energy Recycling Corporation creates value for
its customers by capturing and recycling waste energy from industrial
and electric generation processes and converting it into reliable and
economical electricity and thermal energy for resale back to its
customers. For more information, please see www.primaryenergy.com
1As used herein, EBITDA means earnings before interest, taxes,
depreciation and amortization and certain other adjustments. EBITDA
is reconciled to net income (loss) and comprehensive income (loss) in
the table below. EBITDA is not a recognized measure under IFRS and
does not have a standardized meaning prescribed by IFRS. Therefore,
EBITDA may not be comparable to similar measures presented by other
companies.
2As used herein, references to Adjusted EBITDA are to EBITDA as adjusted
for certain non-recurring adjustments for major maintenance/outage work
expenses, management termination fee and non-cash stock based
compensation that represent recorded expenses based on specific
circumstances and are not expected to be part of the Company's ongoing
business activity. Adjusted EBITDA is reconciled to net income (loss)
and comprehensive income (loss) in the table below. Adjusted EBITDA is
not a recognized measure under IFRS and does not have a standardized
meaning prescribed by IFRS. Therefore, Adjusted EBITDA may not be
comparable to similar measures presented by other companies.
3As used herein, Free Cash Flow means net cash provided by operating
activities as adjusted for capital expenditures. Free Cash Flow is
reconciled to net cash (used in) provided by operating activities in
the table below. Free Cash Flow is not a recognized measure under IFRS
and does not have a standardized meaning prescribed by IFRS. Therefore,
Free Cash Flow may not be comparable to similar measures presented by
other companies.
4Total Gross Electric Production means the aggregate amount of
electricity produced by all of the Company's facilities during the
period. The amount is gross generation and is not reduced by internal
electric usage of the facilities' auxiliary equipment. The unit of
measure is megawatt hours (MWh). Due to the fixed and variable nature
of customer contracts, MWh production cannot be directly tied to
financial performance.
5Total Thermal Energy Delivered means the aggregate amount of heat energy
contained in the steam and heated water delivered to customers by all
of the Company's facilities during the period. The unit of measure is
millions of British Thermal Units (MMBTU). Due to the fixed and
variable nature of customer contracts, MMBTU production cannot be
directly tied to financial performance.
6Harbor Coal Utilization is a factor that incorporates the production
level of a blast furnace and the amount of coal utilization per unit of
blast furnace production as compared to a reference blast furnace
production level and coal utilization rate per unit of blast furnace
production. The measurement unit is a ratio expressed as a percentage.
Management believes that EBITDA, Adjusted EBITDA, Free Cash Flow, Total
Gross Electric Production, Total Thermal Energy Delivered and Harbor
Coal Utilization provide useful supplemental information regarding the
performance of the Company, facilitate comparisons of historical
periods and are indicative of the Company's operating results. Note,
however, that these items are performance measures only, and do not
provide any measure of the Company's cash flow or liquidity, and are
not a substitute for IFRS financial measures.
Non-IFRS Measures
The Company reports its financial results in accordance with IFRS. The
Company's management also evaluates and makes operating decisions using
various other measures. Three such measures are EBITDA, Adjusted
EBITDA and Free Cash Flow, which are non-IFRS financial measures. We
believe these measures provide useful supplemental information
regarding the performance of the Company's business.
Reconcilation of Net Loss and Comprehensive Loss to Adjusted EBITDA
(in 000's of US$)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and comprehensive loss
|
$
|
(5,453)
|
|
$
|
(682)
|
|
$
|
(4,901)
|
|
$
|
(2,940)
|
|
Adjustment to net loss and comprehensive loss :
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
5,266
|
|
|
6,135
|
|
|
10,536
|
|
|
13,693
|
|
|
Depreciation and amortization included in equity in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
earnings of Harbor Coal joint venture
|
|
1,009
|
|
|
1,009
|
|
|
2,018
|
|
|
2,018
|
|
|
Interest expense
|
|
1,534
|
|
|
1,692
|
|
|
2,715
|
|
|
3,535
|
|
|
Deferred finance fees expensed upon extinguishment of debt
|
|
765
|
|
|
-
|
|
|
765
|
|
|
-
|
|
|
Realized and unrealized loss on derivative contracts
|
|
280
|
|
|
-
|
|
|
280
|
|
|
4
|
|
|
Loss on derecognition
|
|
46
|
|
|
-
|
|
|
46
|
|
|
500
|
|
|
Income tax (benefit) expense
|
|
(2,511)
|
|
|
384
|
|
|
(1,935)
|
|
|
896
|
|
EBITDA
|
$
|
936
|
|
$
|
8,538
|
|
$
|
9,524
|
|
$
|
17,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major maintenance (1)
|
|
1,393
|
|
|
694
|
|
|
2,486
|
|
|
694
|
|
|
Management termination fee
|
|
6,000
|
|
|
-
|
|
|
6,000
|
|
|
-
|
|
|
Professional fees related to the buyout of the
non-controlling interest
|
|
90
|
|
|
-
|
|
|
192
|
|
|
-
|
|
|
Non-cash stock based compensation
|
|
26
|
|
|
-
|
|
|
26
|
|
|
-
|
|
Adjusted EBITDA
|
$
|
8,445
|
|
$
|
9,232
|
|
$
|
18,228
|
|
$
|
18,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Represents nonrecurring major maintenance expenditures for such
things as boiler retubing
work and related other maintenance expenditures and ductwork repairs.
|
|
|
|
Reconcilation of Net Cash Provided By Operating Activities to Free Cash
Flow
|
|
(in 000's of US$)
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by operating activities
|
$
|
(743)
|
|
$
|
6,891
|
|
$
|
6,645
|
|
$
|
16,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Capital expenditures
|
|
(5,846)
|
|
|
(3,534)
|
|
|
(7,538)
|
|
|
(4,128)
|
|
Free Cash Flow
|
$
|
(6,589)
|
|
$
|
3,357
|
|
$
|
(893)
|
|
$
|
12,470
|
|
Primary Energy Recycling Corporation
|
|
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
(In thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
June 30, 2012
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
30,898
|
|
$
|
20,567
|
|
|
Accounts receivable
|
|
|
6,993
|
|
|
8,115
|
|
|
Inventory, net
|
|
|
999
|
|
|
987
|
|
|
Tax receivable
|
|
|
733
|
|
|
565
|
|
|
Prepaid expenses
|
|
|
1,741
|
|
|
632
|
|
Total current assets
|
|
|
41,364
|
|
|
30,866
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
185,659
|
|
|
180,844
|
|
|
Intangible assets, net
|
|
|
18,477
|
|
|
24,632
|
|
|
Restricted cash
|
|
|
3,445
|
|
|
1,930
|
|
|
Interest rate cap
|
|
|
135
|
|
|
-
|
|
|
Deferred tax asset, net
|
|
|
-
|
|
|
2,519
|
|
|
Investment in Harbor Coal joint venture
|
|
|
60,672
|
|
|
63,190
|
|
|
Other non-current assets
|
|
|
-
|
|
|
159
|
|
Total assets
|
|
$
|
309,752
|
|
$
|
304,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,240
|
|
$
|
1,115
|
|
|
Short-term debt
|
|
|
7,080
|
|
|
27,304
|
|
|
Due to affiliates
|
|
|
-
|
|
|
333
|
|
|
Accrued property taxes
|
|
|
954
|
|
|
1,963
|
|
|
Accrued expenses
|
|
|
5,987
|
|
|
5,503
|
|
Total current liabilities
|
|
|
16,261
|
|
|
36,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities:
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
72,970
|
|
|
14,134
|
|
|
Deferred income tax liability, net
|
|
|
15,261
|
|
|
-
|
|
|
Interest rate swap
|
|
|
65
|
|
|
-
|
|
|
Asset retirement obligations
|
|
|
4,462
|
|
|
4,239
|
|
Total liabilities
|
|
|
109,019
|
|
|
54,591
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to equity owners of the Company
|
|
|
|
|
|
|
|
Common stock: no par value, unlimited shares authorized;
|
|
|
|
|
|
|
|
|
44,706,186 issued and outstanding
|
|
|
274,479
|
|
|
274,479
|
|
Contributed surplus
|
|
|
37,108
|
|
|
3,316
|
|
Accumulated shareholders' deficit
|
|
|
(110,854)
|
|
|
(107,748)
|
|
Total equity attributable to equity owners of the Company
|
|
|
200,733
|
|
|
170,047
|
|
Non-controlling interest
|
|
|
-
|
|
|
79,502
|
|
Total equity
|
|
|
200,733
|
|
|
249,549
|
|
Total liabilities and equity
|
|
$
|
309,752
|
|
$
|
304,140
|
|
Primary Energy Recycling Corporation
|
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|
(In thousands of U.S. dollars, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capacity
|
|
|
|
$
|
9,018
|
|
$
|
9,018
|
|
$
|
18,036
|
|
$
|
18,036
|
|
|
Energy service
|
|
|
|
3,547
|
|
|
4,295
|
|
|
8,751
|
|
|
8,059
|
|
|
|
|
|
|
|
12,565
|
|
|
13,313
|
|
|
26,787
|
|
|
26,095
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations and maintenance
|
|
|
4,165
|
|
|
4,123
|
|
|
8,376
|
|
|
6,866
|
|
|
General and administrative
|
|
|
2,138
|
|
|
2,148
|
|
|
4,620
|
|
|
4,479
|
|
|
Management termination fee
|
|
|
6,000
|
|
|
-
|
|
|
6,000
|
|
|
-
|
|
|
Employee benefits
|
|
|
|
852
|
|
|
606
|
|
|
1,515
|
|
|
1,166
|
|
|
Depreciation and amortization
|
|
|
5,266
|
|
|
6,135
|
|
|
10,536
|
|
|
13,693
|
|
|
Loss on derecognition
|
|
|
46
|
|
|
-
|
|
|
46
|
|
|
500
|
|
Total operating expenses
|
|
|
18,467
|
|
|
13,012
|
|
|
31,093
|
|
|
26,704
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of Harbor Coal joint venture
|
|
|
517
|
|
|
1,093
|
|
|
1,230
|
|
|
2,104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income
|
|
|
(5,385)
|
|
|
1,394
|
|
|
(3,076)
|
|
|
1,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
(1,534)
|
|
|
(1,692)
|
|
|
(2,715)
|
|
|
(3,535)
|
|
|
Deferred finance fees expensed upon extinguishment of debt
|
|
|
(765)
|
|
|
-
|
|
|
(765)
|
|
|
-
|
|
|
Realized and unrealized loss on derivative contracts
|
|
|
(280)
|
|
|
-
|
|
|
(280)
|
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(7,964)
|
|
|
(298)
|
|
|
(6,836)
|
|
|
(2,044)
|
|
Income tax benefit (expense)
|
|
|
2,511
|
|
|
(384)
|
|
|
1,935
|
|
|
(896)
|
|
Net loss and comprehensive loss
|
|
$
|
(5,453)
|
|
$
|
(682)
|
|
$
|
(4,901)
|
|
$
|
(2,940)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and comprehensive loss attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the Company
|
|
$
|
(4,070)
|
|
$
|
-
|
|
$
|
(3,106)
|
|
$
|
(1,281)
|
|
|
Non-controlling interest
|
|
|
(1,383)
|
|
|
(682)
|
|
|
(1,795)
|
|
|
(1,659)
|
|
|
|
|
|
|
$
|
(5,453)
|
|
$
|
(682)
|
|
$
|
(4,901)
|
|
$
|
(2,940)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to owners of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding - basic
|
|
|
44,706,186
|
|
|
44,706,186
|
|
|
44,706,186
|
|
|
44,706,186
|
|
Weighted average number of shares outstanding - diluted
|
|
|
44,706,186
|
|
|
44,706,186
|
|
|
44,706,186
|
|
|
44,706,186
|
Basic and diluted net loss per share attributable
to owners of the Company
|
|
$
|
(0.09)
|
|
$
|
-
|
|
$
|
(0.07)
|
|
$
|
(0.03)
|
|
Primary Energy Recycling Corporation
|
|
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
|
|
(In thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity owners of the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock
|
|
Contributed
surplus
|
|
Accumulated
deficit
|
|
Total
|
|
Non-controlling
interest
|
|
Total
equity
|
|
Balance - January 1, 2011
|
|
$
|
274,479
|
|
$
|
3,316
|
|
$
|
(107,784)
|
|
$
|
170,011
|
|
$
|
82,028
|
|
$
|
252,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and comprehensive loss for the six months ended June 30, 2011
|
|
|
-
|
|
|
-
|
|
|
(1,281)
|
|
|
(1,281)
|
|
|
(1,770)
|
|
|
(3,051)
|
|
Balance - June 30, 2011
|
|
$
|
274,479
|
|
$
|
3,316
|
|
$
|
(109,065)
|
|
$
|
168,730
|
|
$
|
80,258
|
|
$
|
248,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - January 1, 2012
|
|
$
|
274,479
|
|
$
|
3,316
|
|
$
|
(107,748)
|
|
$
|
170,047
|
|
$
|
79,502
|
|
$
|
249,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and comprehensive loss for the six months ended June 30, 2012
|
|
|
-
|
|
|
-
|
|
|
(3,106)
|
|
|
(3,106)
|
|
|
(1,795)
|
|
|
(4,901)
|
|
Buyout of non-controlling interest
|
|
|
-
|
|
|
33,766
|
|
|
-
|
|
|
33,766
|
|
|
(77,707)
|
|
|
(43,941)
|
|
Stock compensation expense
|
|
|
-
|
|
|
26
|
|
|
-
|
|
|
26
|
|
|
-
|
|
|
26
|
|
Balance - June 30, 2012
|
|
$
|
274,479
|
|
$
|
37,108
|
|
$
|
(110,854)
|
|
$
|
200,733
|
|
$
|
-
|
|
$
|
200,733
|
|
Primary Energy Recycling Corporation
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and comprehensive loss for the period
|
|
$
|
(5,453)
|
|
$
|
(682)
|
|
$
|
(4,901)
|
|
$
|
(2,940)
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
5,266
|
|
|
6,135
|
|
|
10,536
|
|
|
13,693
|
|
Loss on derecognition
|
|
|
46
|
|
|
-
|
|
|
46
|
|
|
500
|
|
Unrealized loss on derivative contracts
|
|
|
280
|
|
|
-
|
|
|
280
|
|
|
4
|
|
Deferred finance fees expensed upon extinguishment of debt
|
|
|
765
|
|
|
-
|
|
|
765
|
|
|
-
|
|
Equity in earnings of Harbor Coal joint venture
|
|
|
(517)
|
|
|
(1,093)
|
|
|
(1,230)
|
|
|
(2,104)
|
|
Distributions from investment in Harbor Coal joint venture
|
|
|
1,761
|
|
|
2,012
|
|
|
3,747
|
|
|
3,547
|
|
Net cash settlement from derivative contracts
|
|
|
(187)
|
|
|
-
|
|
|
(187)
|
|
|
-
|
|
Non-cash interest expense
|
|
|
658
|
|
|
640
|
|
|
1,139
|
|
|
1,330
|
|
Non-cash stock based compensation
|
|
|
26
|
|
|
-
|
|
|
26
|
|
|
-
|
|
Income tax
|
|
|
|
(2,502)
|
|
|
386
|
|
|
(1,935)
|
|
|
896
|
|
|
|
|
|
|
|
|
|
|
143
|
|
|
7,398
|
|
|
8,286
|
|
|
14,926
|
|
Net change in non-cash working capital balances
|
|
|
(886)
|
|
|
(507)
|
|
|
(1,641)
|
|
|
1,672
|
|
|
Net cash (used in) provided by operating activities
|
|
|
(743)
|
|
|
6,891
|
|
|
6,645
|
|
|
16,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in restricted cash
|
|
|
(1,821)
|
|
|
249
|
|
|
(1,515)
|
|
|
547
|
|
Capital expenditures
|
|
|
(5,846)
|
|
|
(3,534)
|
|
|
(7,538)
|
|
|
(4,128)
|
|
|
Net cash used in investing activities
|
|
|
(7,667)
|
|
|
(3,285)
|
|
|
(9,053)
|
|
|
(3,581)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt
|
|
|
85,000
|
|
|
-
|
|
|
85,000
|
|
|
-
|
|
Purchase of the non-controlling interest
|
|
|
(24,225)
|
|
|
-
|
|
|
(24,225)
|
|
|
-
|
|
Payments of deferred financing costs
|
|
|
(5,195)
|
|
|
-
|
|
|
(5,263)
|
|
|
-
|
|
Repayment of debt
|
|
|
(36,416)
|
|
|
(5,732)
|
|
|
(42,773)
|
|
|
(12,963)
|
|
|
Net cash provided by (used in) financing activities
|
|
|
19,164
|
|
|
(5,732)
|
|
|
12,739
|
|
|
(12,963)
|
|
Net increase (decrease) in cash
|
|
|
10,754
|
|
|
(2,126)
|
|
|
10,331
|
|
|
54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - beginning of period
|
|
|
20,144
|
|
|
24,585
|
|
|
20,567
|
|
|
22,405
|
|
Cash and cash equivalents - end of period
|
|
$
|
30,898
|
|
$
|
22,459
|
|
$
|
30,898
|
|
$
|
22,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest
|
|
$
|
863
|
|
$
|
1,053
|
|
$
|
1,565
|
|
$
|
2,213
|
|
Cash paid during the period for income taxes
|
|
$
|
130
|
|
$
|
113
|
|
$
|
168
|
|
$
|
113
|
|