Share Purchase Agreement between Q-Cells SE and Renewable Energy Corporation ASA and Evergreen Solar, Inc. and Rolling Hills S.à r.l. dated 22 March 2010 regarding the sale and purchase of Sovello AG
2 |
Section 1. | Definitions
|
5 | ||||||
Section 2. | Sale and Purchase of the Sold Shares
|
10 | ||||||
2.1 | Agreement to Sell and Purchase of Sold Shares
|
10 | ||||||
2.2 | Transfer of Sold Shares
|
10 | ||||||
2.3 | Rights and Obligations Pertaining to Sold Shares
|
10 | ||||||
2.4 | Consents and Waiver of Pre-emptive Rights
|
10 | ||||||
Section 3. | Purchase Price, Payments, Settlement of Intercompany Claims
|
11 | ||||||
3.1 | Purchase Price
|
11 | ||||||
3.2 | Settlement of Intercompany Claims
|
11 | ||||||
3.3 | Silicon Supply Agreement
|
11 | ||||||
3.4 | Exchange Rate
|
11 | ||||||
Section 4. | Closing
|
12 | ||||||
4.1 | Time and Place of Closing
|
12 | ||||||
4.2 | Closing Conditions
|
12 | ||||||
4.3 | Right to Rescind
|
14 | ||||||
4.4 | Closing Actions
|
15 | ||||||
Section 5. | Sellers’ Guarantees
|
16 | ||||||
5.1 | Legal Title in the Sold Shares
|
16 | ||||||
5.2 | Corporate
|
18 | ||||||
5.3 | No Finder’s Fee and No Transaction Costs
|
19 | ||||||
5.4 | Financial Statements
|
19 | ||||||
5.5 | Real Estate
|
19 | ||||||
5.6 | Permits and Legal Compliance
|
20 | ||||||
5.7 | No Unlawful Business Practices
|
20 | ||||||
5.8 | Proceedings
|
20 | ||||||
5.9 | Employment Matters
|
20 | ||||||
5.10 | Environmental Matters
|
20 | ||||||
5.11 | Subsidies
|
21 | ||||||
5.12 | No other Representations and Warranties
|
21 | ||||||
Section 6. | Covenants
|
21 | ||||||
6.1 | Conduct of Business prior to Closing
|
21 | ||||||
6.2 | Cooperation
|
22 | ||||||
6.3 | Access to Information
|
22 |
3 |
Section 7. | Indemnification by Sellers
|
23 | ||||||
7.1 | Indemnification
|
23 | ||||||
7.2 | Notification of Damage Claims and Remedial Measures;
Cooperation in Tax Matters
|
24 | ||||||
7.3 | Limitations on Liability
|
26 | ||||||
7.4 | Statute of Limitation
|
27 | ||||||
7.5 | No Additional Rights or Remedies
|
27 | ||||||
Section 8. | Representations of and Indemnity from Purchaser
|
28 | ||||||
8.1 | Representations
|
28 | ||||||
8.2 | Indemnity in Case of Breach of Representation
|
28 | ||||||
Section 9. | regulatory Requirements
|
29 | ||||||
Section 10. | Claims against Sellers
|
30 | ||||||
Section 11. | Balancing of Post-Closing Payments
|
31 | ||||||
Section 12. | Public Announcements, Disclosure, Confidentiality
|
32 | ||||||
Section 13. | Miscellaneous
|
33 | ||||||
13.1 | Interest
|
33 | ||||||
13.2 | Costs and Expenses
|
33 | ||||||
13.3 | Notices
|
33 | ||||||
13.4 | Entire Agreement; Amendments and Waivers
|
33 | ||||||
13.5 | Assignments, Third Parties
|
34 | ||||||
13.6 | Set-off and Retention
|
34 | ||||||
13.7 | Further Assurances
|
34 | ||||||
13.8 | Several Debtors
|
34 | ||||||
13.9 | Designee
|
34 | ||||||
13.10 | Severability
|
35 | ||||||
13.11 | Interpretation
|
35 | ||||||
Section 14. | Governing Law, Jurisdiction, Service of Process
|
35 | ||||||
14.1 | Governing Law
|
35 | ||||||
14.2 | Jurisdiction
|
35 | ||||||
14.3 | Service of Process
|
36 |
4 |
(1) | Q-Cells SE, a societas europaea, registered in the commercial register of the local court of Stendal under HRB 8150, |
Renewable Energy Corporation ASA, a public limited company incorporated under Norwegian law, registered in Brønnøysund Register Centre under organization number 977258561, |
Evergreen Solar Inc., a Delaware corporation incorporated under Delaware law, registered in the Delaware division of corporations under file number 2426798, |
(2) | Rolling Hills S.à x.x., a limited liability company incorporated under Luxembourg law registered in the commercial register of the Grand Duchy of Luxemburg under B149256, |
5 |
(A) | WHEREAS, Sellers are the owners of 100% of the issued share capital of Sovello AG, registered in the commercial register of Stendal under HRB 8253 (the “Company”). The Company has a registered share capital of EUR 480,000 divided into 480,000 registered shares with no par value (auf den Namen lautende Stückaktien). 160,000 of the shares are owned by Seller 1 (the “Seller 1 Shares”), 160,000 of the shares are owned by Seller 2 (the “Seller 2 Shares”), and 160,000 of the shares are owned by Seller 3 (the “Seller 3 Shares”). | |
(B) | WHEREAS, Sellers intend to sell and transfer to Purchaser the Sold Shares (as defined below), and Purchaser intends to acquire the Sold Shares (the sale, purchase and transfer of the Sold Shares and the other transactions contemplated by this Agreement hereinafter the “Transaction”). | |
(C) | WHEREAS, Seller 3 has entered as of the date of this Agreement with the Company into a term sheet which is attached to this Agreement as Exhibit A on the new license agreements regarding the Gemini- and Quad-technology (the “New License Agreements”). The New License Agreements shall be entered into prior to Closing and shall become legally effective subject to Closing. |
“Affiliate”
|
means any general or limited partnership, corporation, business trust, limited liability company, trust, association, civil law partnership or other unincorporated organization, or any other entity or individual, which is an affiliate (verbundenes Unternehmen) within the meaning of sections 15 et seqq. AktG or a relative or an affiliated person (nahestehende Person) within the meaning of section 15 German Tax Code (Abgabenordnung) of the respective Party. | |
“Agreement”
|
means this Share Purchase Agreement. | |
“AktG”
|
means the German Stock Corporation Act (Aktiengesetz). | |
“AWV”
|
means the German Foreign Trade Act Implementation Ordinance (Durchführungsverordnung zum Außenwirtschaftsgesetz). | |
“Bank Debt”
|
means the amounts, including accrued interest thereon, |
6 |
currently outstanding under the Loan Agreement as of the date of this Agreement, as set out in more detail in Exhibit B. | ||
“BGB”
|
means the German Civil Code (Bürgerliches Gesetzbuch). | |
“Breach”
|
has the meaning as defined in Section 7.1(a). | |
“Business Day”
|
means any day on which the commercial banks in Frankfurt am Main, Germany, are open for regular business transactions. | |
“Business Plan”
|
the business plan of the Company for the period 2010-2012 attached as Exhibit C. | |
“Cash”
|
means the aggregate amount (including any accrued interest thereon) of any cash, deposits with the federal reserve bank or other financial institutions, however, excluding Restricted Cash. | |
“Claims against Sellers”
|
has the meaning as defined in Section 10. | |
“Closing”
|
has the meaning as defined in Section 4.1. | |
“Closing Conditions”
|
has the meaning as defined in Section 4.2(b). | |
“Closing Confirmation”
|
has the meaning as defined in Section 4.4(o). | |
“Closing Date”
|
has the meaning as defined in Section 4.1. | |
“Company”
|
has the meaning as defined in paragraph (A) of the Preamble. | |
“Company’s Bank Account”
|
the bank account of the Company no.: 703396200 held with Deutsche Bank AG, German bank code: | |
00000000. | ||
“Damages”
|
has the meaning as defined in Section 7.1(a). | |
“Data Room”
|
means the data room managed by the Company and opened from 13 October to 6 November 2009 to Purchaser. | |
“Designee”
|
has the meaning as defined in Section 13.9. | |
“Due Diligence”
|
means the due diligence by Purchaser and its advisors conducted in the Data Room and based on other information provided to it. | |
“Environmental Laws”
|
has the meaning as defined in Section 5.10(b). | |
“EURIBOR”
|
means the rate for deposits in Euro for a period of three months which appears on the appropriate page of the |
7 |
Reuters screen (or such other page as may replace such page on that service for the purpose of displaying Brussels interbank offered rate quotations of major banks as of 11.00 a.m. (Brussels time) as determined by Sellers) on the relevant due date to be reset accordingly at the beginning of each following 3-months period for which such EURIBOR is fixed. | ||
“Euro Reference Rate”
|
has the meaning as defined in Section 3.4 | |
“Existing License Agreements”
|
has the meaning as defined in Section 3.2(a). | |
“Financial Statements”
|
has the meaning as defined in Section 5.4. | |
“Free Net Proceed”
|
has the meaning as defined in Section 11(g). | |
“Key Employees”
|
means Xx. Xxxxxxx Xxxxxxxxxxx, Xxxx-Xxxx Xxxxxx, Jörg Baumheuer, Xxxxxxxxx Xxxxxx, Xxxxxxx Droxner and Xxxxxx Xxxxx. | |
“Liquidity Event”
|
has the meaning as defined in Section 11(d). | |
“Loan Agreement”
|
The EUR 192,500,000 term and revolving credit facilities agreement between, inter alia, the Company as borrower and Deutsche Bank Luxembourg S.A. as facility agent, dated 30 April 2007 (as amended on 22 May 2007 and as amended and restated on 1 September 2008). | |
“Material Adverse Change”
|
means any decision of the management of the Company, effect, event, development, circumstance, condition, fact, matter or change which, in the aggregate, is materially adverse to the business, operations, assets, liabilities, condition (financial or otherwise), results of operations, cash flows or prospects of the Company, provided that any adverse effect shall in any event be deemed materially adverse if (i) it can reasonably be expected to result, in the fiscal year 2010, in a reduction of 20% or more of the turn-over, profits or assets of the Company, in each case versus the relevant amounts included in the Business Plan, (ii) it is adverse to the ability of the Company to conduct its business as presently conducted; or (iii) it is materially adverse to the ability of Sellers or Purchaser to consummate the Transaction. A Material Adverse Change shall in any event exist when insolvency proceedings for the Company are applied for. | |
“Minimum Return”
|
has the meaning as defined in Section 11(h). | |
“Net Advantages”
|
has the meaning as defined in Section 11(b). | |
“Net Proceeds”
|
has the meaning as defined in Section 11(f). |
8 |
“Net Repayment Amount”
|
has the meaning as defined in Section 11(b). | |
“New License Agreements”
|
has the meaning as defined in paragraph (C) of the Preamble. | |
“Parties”
|
means Sellers and Purchaser, collectively, each a “Party”. | |
“Permits”
|
has the meaning as defined in Section 5.6. | |
“Pre-Closing Date Tax Period”
|
means any tax assessment period (e.g. Veranlagungszeitraum under German tax laws) or portion of it ending on or before the Closing Date. | |
“Preamble”
|
means the preamble of this Agreement. | |
“Proceedings”
|
has the meaning as defined in Section 5.8 | |
“Purchase Price”
|
has the meaning as defined in Section 3.1. | |
“Purchaser”
|
has the meaning as defined in the recitals of this Agreement. | |
“Purchaser’s Cash Contribu-tion”
|
has the meaning as defined in Section 4.2(a)(iii). | |
“Repayment Amount”
|
has the meaning as defined in Section 11(a). | |
“Restricted Cash”
|
shall mean Cash that cannot be freely used by Purchaser to permanently pay indebtedness no later than 5 Business Days after the Closing. | |
“Section”
|
means a section in this Agreement. | |
“Security Assignment”
|
has the meaning as defined in Section 13.5(a). | |
“Seller 1”
|
has the meaning as defined in the recitals of this Agreement. | |
“Seller 1 Shares”
|
has the meaning as defined in the recitals of this Agreement. | |
“Seller 2”
|
has the meaning as defined in the recitals of this Agreement. | |
“Seller 2 Shares”
|
has the meaning as defined in the recitals of this Agreement. | |
“Seller 3”
|
has the meaning as defined in the recitals of this Agreement. | |
“Seller 3 Bank Account”
|
has the meaning as defined in Section 3.2(a). |
9 |
“Seller 3 Royalty Claims”
|
has the meaning as defined in Section 3.2(a). | |
“Seller 3 Shares”
|
has the meaning as defined in the recitals of this Agreement. | |
“Sellers’ Cash Contribution”
|
has the meaning as defined in Section 4.4(g). | |
“Sellers”
|
has the meaning as defined in the recitals of this Agreement. | |
“Sellers’ Claims”
|
has the meaning as defined in Section 4.4(l). | |
“Sellers’ Guarantees”
|
has the meaning as defined in Section 5. | |
“Sellers’ Knowledge”
|
means with regard to each Seller, the actual knowledge as of the date of this Agreement of any of the persons listed in Exhibit D or the knowledge of any of such persons could have had, if they had not acted grossly negligent (grobfahrlässige Unkenntnis), excluding, for the avoidance of doubt, any executive (Vorstand) or employee of the Company. | |
“Shareholder Loans”
|
means the loans granted by Sellers to the Company as set out in Exhibit E, including accrued interest thereon, outstanding as of Closing. | |
“Share Certificates”
|
means the share certificates which have been issued prior to the date hereof in relation to the Sold Shares. | |
“Silicon Supply Agreement”
|
has the meaning as defined in Section 3.3. | |
“Sold Shares”
|
has the meaning as defined in Section 2.1. | |
“Tax”, “Taxes”
|
has the meaning as defined in Section 11(c). | |
“Tax Claim”
|
has the meaning as defined in Section 7.2(e). | |
“Tax Disadvantages”
|
has the meaning as defined in Section 11(c). | |
“Transaction”
|
has the meaning as defined in paragraph (B) of the Preamble. | |
“Transaction Costs”
|
are any fees or costs with respect to an attempted or contemplated sale of shares in the Company or a similar transaction, including any costs relating to the Transaction or the execution of this Agreement. |
10 | ||
2.1 | Agreement to Sell and Purchase of Sold Shares |
2.2 | Transfer of Sold Shares |
2.3 | Rights and Obligations Pertaining to Sold Shares |
2.4 | Consents and Waiver of Pre-emptive Rights | |
(a) | Each of the Sellers hereby consents to the sale of the Sold Shares and to the transfer of the Sold Shares at Closing pursuant to Section 4.4. The resolution of the general meeting of the Company approving the transfer of the Sold Shares is attached hereto as Exhibit 2.4(a)(i). The consent of the Company approving the transfer of the Sold Shares is attached hereto as Exhibit 2.4(a)(ii). | |
(b) | Each of the Sellers hereby waives any pre-emptive rights and any other rights it may have with regard to the Sold Shares. |
11 | ||
3.1 | Purchase Price |
3.2 | Settlement of Intercompany Claims | |
(a) | Seller 3 has certain outstanding claims against the Company regarding royalties under the license agreements regarding the Gemini-technology dated 29 September 2006 and regarding the Quad-technology dated 6 October 2008 (together the “Existing License Agreements”) in the aggregate amount of EUR 3,737,026.99 plus accrued, but unpaid interest thereon in the amount of EUR 127,229.51 (such claims referred to herein as the “Seller 3 Royalty Claims”), which shall be finally and irrevocably settled by the Company to Seller 3 at Closing to the bank account of Seller 3 IBAN: XX00 XXXX 0000 0000 0000 00, BIC XXXXXX0X; the “Seller 3 Bank Account”). | |
(b) | The Company has certain claims against Seller 3 pertaining to customer account receivables (i) in the amount of EUR 1,143,114.40 plus accrued, but unpaid interest thereon in the amount of EUR 31,871.21, and (ii) in the amount of USD 479,407.78 plus accrued, but unpaid interest thereon in the amount of USD 197.09. Seller 3 shall settle such claims by way of payments to the Company in accordance with the underlying terms, however, on the Closing Date at the latest. | |
(c) | Any other current and future claims of Sellers against the Company which are excluded from Sellers’ waiver in Exhibit 4.4(l) shall be settled by the Company as specified in Exhibit 4.4(l). |
3.3 | Silicon Supply Agreement |
3.4 | Exchange Rate |
12 | ||
4.1 | Time and Place of Closing |
4.2 | Closing Conditions | |
(a) | The obligations of Purchaser and Sellers to consummate the Closing are subject to the satisfaction of all of the following conditions precedent: |
(i) | The review period under section 53 para. 3 AWV has expired or has been terminated by the Federal Ministry of Economics and Technology (Bundesministerium für Wirtschaft und Technologie) and the unconditional approval of the Federal Ministry of Economics and Technology has been obtained or is deemed to have been obtained. | ||
(ii) | Consent of the supervisory board and any other relevant corporate body of each Seller to the Transaction. | ||
(iii) | (i) Receipt by Sellers of legally binding financing agreements of the Purchaser or the Company in an amount of at least EUR 25,000,000 (in words: twenty-five million Euro), according to which the funds to be provided under these financing agreements will be unconditionally and irrevocably available to Purchaser or the Company at the Closing, (ii) satisfaction, and continued satisfaction up to the Closing, of all conditions for the payment under these financing agreements, and (iii) receipt by Sellers of an equity commitment letter in relation to an amount of not more than EUR 40,000,000 (in words: forty million Euro) to be used to fund Purchaser with cash, provided the aggregate sums under (i) and (iii) are equal to a minimum amount of EUR 65,000,000 (in words: sixty-five million Euro) (the “Purchaser’s Cash Contribution”). | ||
(iv) | Receipt by the Company of either (i) (aa) a binding, unconditional and irrevocable ruling from the competent tax authorities stating that the preconditions for the waiver of the corporate income taxes arising on the contemplated waiver of the Sellers’ Claims pursuant to Section 4.4(l) are given, and (bb) a binding, unconditional and irrevocable ruling from the City of Bitterfeld-Wolfen stating that the preconditions for the waiver of the trade |
13 | ||
taxes arising on the contemplated waiver of the Sellers’ Claims pursuant to Section 4.4(l) are given, or (ii) a binding, unconditional and irrevocable ruling by the competent tax authorities with respect to the tax neutrality of the assumption (befreiende Schuldübernahme) of the Company’s obligations regarding the Sellers’ Claims by an Affiliate of Purchaser without recourse against the Company. | |||
(v) | Receipt by Sellers of (i) a confirmation from the Company’s banks that (x) the Sellers have been released, or will be released upon the payment of the amount specified in Section 4.4(f) below, from all outstanding debt, letters of credit, collateral, guarantees and undertakings in relation to the Bank Debt (including a corresponding release confirmation from the Company), and (y) in case of a repayment of the Bank Debt upon Closing, all assets, rights and claims assigned to the Company’s banks as security are reassigned or released to the Company, and (ii) a consent declaration of the Company’s banks that in case the Bank Debt will not be repaid upon Closing the Company’s banks consent to the transactions contemplated in this Agreement, in particular to the amendment of the Silicon Supply Agreement and the entering into the New License Agreements. | ||
(vi) | All consents, resolutions or waivers of third parties have been obtained in writing which are necessary for the execution and/or consummation of this Agreement and the Transaction. | ||
(vii) | The Sellers’ Guarantees are true and correct in all material respects as of the Closing as if made with respect to such date. | ||
(viii) | Since the date hereof no Material Adverse Change has occurred or become known to Purchaser. | ||
(ix) | No enforceable judgment, injunction, order or decree by any court or governmental authority in Germany or in any other applicable jurisdiction shall prohibit the consummation of the Closing. | ||
(x) | Execution of an amendment agreement on the Silicon Supply Agreement in a form acceptable to Purchaser in its free discretion. | ||
(xi) | Execution of the New License Agreements by the Company and Seller 3 in a form acceptable to Purchaser in its free discretion. | ||
(xii) | Sellers have fully performed and complied in all material respects with all covenants and other agreements required to be performed or complied with by Sellers pursuant to this Agreement prior to the Closing Date (other than, to the extent any such non-compliance is capable of being cured, such non-compliance has been cured within ten days after receipt of written notice from Purchaser of such non-compliance); and Purchaser shall have received a certificate confirming such compliance substantially in the form of the draft as attached hereto as Exhibit 4.2(a)(xii) signed by an authorized officer of each Seller to such effect. |
14 | ||
(xiii) | Purchaser has fully performed and complied in all material respects with all covenants and other agreements required to be performed or complied with by Purchaser pursuant to this Agreement prior to the Closing Date (other than, to the extent any such non-compliance is capable of being cured, such non-compliance has been cured within ten days after receipt of written notice from Sellers of such non-compliance); and Sellers shall have received a certificate confirming such compliance substantially in the form of the draft as attached hereto as Exhibit 4.2(a)(xiii) signed by an authorized officer of Purchaser to such effect. |
(b) | The obligation of Purchaser to consummate the Closing is subject to the fulfilment or waiver by Purchaser of the further condition precedent that, on the date that would be the Closing Date pursuant to Sections 4.1 in the absence of this Section 4.2(b), the Cash of the Company is not less than an amount, equal to the Cash as projected in the Business Plan of the Company (whereby the Cash as projected at the beginning for a week shall be the Cash required at any day of such week), which shall be updated by the executive board (Vorstand) showing the Cash on a weekly basis (together with the conditions set out in Section 4.2(a) the “Closing Conditions”). | |
(c) | To the extent permitted by applicable law, the Parties may mutually waive any Closing Condition, provided that the Closing Conditions under lit. (a) (v) and (xiii) may only be waived by the Sellers (acting jointly), the Closing Conditions under lit. (a) (iv), (vi), (vii), (viii), (xii), and lit. (b) may only be waived by the Purchaser, and the Closing Condition under lit. (a) (xi) may only mutually be waived by Seller 3 and the Purchaser. The effect of a waiver of a Closing Condition shall be limited to eliminating the respective Closing Condition and shall not prejudice any claims any Party may have on the basis of any circumstances relating to the non-fulfilment of such Closing Condition. |
4.3 | Right to Rescind | |
(a) | If the Closing Conditions pursuant to Section 4.2 have not been fulfilled within three months after the date hereof, each Party shall be entitled to rescind (zurücktreten) this Agreement by giving written notice to the respective other Party. | |
Any rescission right of Sellers can only be exercised jointly by all Sellers, in order to be effective. | ||
(b) | Upon rescission of this Agreement, all rights and obligations of the Parties hereunder shall terminate without any liability of any Party to the other Party (other than for breach of this Agreement prior to such termination), provided however, that Section 12 shall remain in full force and effect. | |
(c) | If Sellers rescind this Agreement within three months after the date hereof, Sellers shall [****], provided the Company does not file for insolvency proceedings within three months after such rescission. |
15 | ||
4.4 | Closing Actions |
(a) | delivery by Sellers to Purchaser of bank statements showing the Cash of the Company as of the Closing Date; | |
(b) | delivery by Sellers of copies of resignation letters from the following persons or of a shareholders’ resolution removing the following persons from the supervisory board of the Company, effective prior to or at Closing: |
(i) | Dr. Nedim Cen as member of the supervisory board of the Company; | ||
(ii) | Xx. Xxxxxxx X. Xxxxx as member of the supervisory board of the Company; | ||
(iii) | Mr. Michael El-Hillow as member of the supervisory board of the Company; | ||
(iv) | Xx. Xxxxx Xxxxxxx as member of the supervisory board of the Company; | ||
(v) | Xx. Xxxxx Xxxxxx as member of the supervisory board of the Company; and | ||
(vi) | Mr. Xxxx Xxxxxxxx as member of the supervisory board of the Company; |
(c) | delivery by Sellers of a copy of the shareholders’ resolution of the Company regarding the discharge from liability (Entlastung) of the persons in Section 4.4(b) for the fiscal year 2009 and the period from 1 January 2010 until the effectiveness of their resignation or, as the case may be removal as supervisory board members; | |
(d) | delivery by the Company of a confirmation by fax from the Company’s bank that the debt referred to in Section 3.2(b) has been settled by Seller 3; | |
(e) | payment by Purchaser of the Purchase Price to the Sellers in cash; | |
(f) | payment of the Purchaser’s Cash Contribution less an amount equal to the amount of the Bank Debt that remains outstanding upon Closing, but in any case payment of not less than the portion of Purchaser’s Cash Contribution as described in Section 4.2(a)(iii) (sub-sentence (iii)) to the Company’s Bank Account; | |
(g) | [****] (the “Sellers’ Cash Contribution”)]; | |
(h) | payment by the Company in full of the Seller 3 Royalty Claims to the Seller 3 Bank Account; | |
(i) | delivery by the Company to Sellers and Purchaser of a confirmation by fax from the Company’s bank evidencing that the payment set forth in Section 4.4(f) has been credited to the Company’s Bank Account; | |
(j) | delivery by the Company to Sellers and Purchaser of a confirmation by fax from the Company’s bank evidencing that the Sellers’ Cash Contribution has been credited to the Company’s Bank Account; |
16 | ||
(k) | delivery by Seller 3 of a fax confirmation from its bank that a payment in the amount of the Seller 3 Royalty Claims has been credited to the Seller 3 Bank Account; | |
(l) | at the request of Purchaser, either (i) execution by Sellers of an unconditional and irrevocable waiver of all their claims, including payment claims regarding the loan amount and any accrued interest, under the Shareholder Loans and any other claims of Sellers against the Company, but only if and to the extent as specified in Exhibit 4.4(l) (together the “Sellers’ Claims”), or (ii) sale, assignment and transfer of the Sellers’ Claims by Sellers to an Affiliate of Purchaser for a purchase price of [****]; | |
(m) | execution by Sellers and Purchaser of a share transfer agreement regarding the Sold Shares, substantially in the form as attached hereto as Exhibit 4.4(m) and transfer and delivery of Share Certificates by way of endorsement (Indossament) to Purchaser; | |
(n) | notification by Purchaser to the Company of the change of ownership in the Sold Shares, and entering of Purchaser in the Company’s share register; and | |
(o) | confirmation by the Parties in writing that the Closing Conditions have been fulfilled or waived, all actions to be taken on the Closing Date under this Section 4.4 have been taken or waived in accordance with this Agreement and that as a consequence thereof the Sold Shares have been transferred to Purchaser (the “Closing Confirmation”). |
5.1 | Legal Title in the Sold Shares | |
(a) | Guarantees by Seller 1 | |
(1) | This Agreement constitutes legally valid and binding obligations of Seller 1 enforceable against Seller 1 in accordance with its terms. Seller 1 has the absolute and unrestricted right, power, authority and capacity to execute this Agreement and to perform its obligations under this Agreement. The execution and consummation of this Agreement and of the Transaction by Seller 1 (i) does not violate any legal obligations of Seller 1 and is not subject to challenge by any third party on any legal basis, including on the basis of any creditor protection laws, other than challenges effected |
17 | ||
by, in connection with or relating to the insolvency of the Company or the filing for insolvency of the Company, and (ii) does not require the consent or waiver of a third party or approval or consent of any governmental authority other than those consents specified in this Agreement. | ||
(2) | Seller 1 is the unrestricted legal and beneficial owner of the Seller 1 Shares. The Seller 1 Shares are non-assessable (nicht nachschusspflichtig), free and clear of any third-party rights and have not been pledged, assigned, charged, encumbered or used as security. Except for provisions in any agreement between Sellers, provided that these agreements will be terminated with full effect as of Closing, there are no pre-emptive rights, rights of first refusal, options or other rights of any third party to purchase or acquire any of the Seller 1 Shares. Seller 1 is entitled to freely dispose of the Seller 1 Shares, and such disposal does not infringe any rights of any Party or third party. The Seller 1 Shares are fully paid-in, either in cash or in kind. There are no obligations of Seller 1 to make additional contributions to the Company for which Purchaser may become liable. Seller 1 is not subject to a claim pursuant to Sections 57 and 62 of the German Stock Corporation Act vis-à-vis the Company for which Purchaser may become liable. With respect to the Seller 1 Shares, no contributions in kind have been made and no contribution (whether cash or non-cash) or parts thereof have been repaid or otherwise returned (whether directly or indirectly) and no hidden distribution of profits and no hidden contributions have been made (i) for which Purchaser may become liable or (ii) resulting in a tax liability of the Company. | |
(b) | Guarantees by Seller 2 | |
(1) | This Agreement constitutes legally valid and binding obligations of Seller 2 enforceable against Seller 2 in accordance with its terms. Seller 2 has the absolute and unrestricted right, power, authority and capacity to execute this Agreement and to perform its obligations under this Agreement. The execution and consummation of this Agreement and of the Transaction by Seller 2 (i) does not violate any legal obligations of Seller 2 and is not subject to challenge by any third party on any legal basis, including on the basis of any creditor protection laws, other than challenges effected by, in connection with or relating to the insolvency of the Company or the filing for insolvency of the Company, and (ii) does not require the consent or waiver of a third party or approval or consent of any governmental authority other than those consents specified in this Agreement. | |
(2) | Seller 2 is the unrestricted legal and beneficial owner of the Seller 2 Shares. The Seller 2 Shares are non-assessable (nicht nachschusspflichtig), free and clear of any third-party rights and have not been pledged, assigned, charged, encumbered or used as security. Except for provisions in any agreement between Sellers, provided that these agreements will be terminated with full effect as of Closing, there are no pre-emptive rights, rights of first refusal, options or other rights of any third party to purchase or acquire any of the Seller 2 Shares. Seller 1 is entitled to freely dispose of the Seller 2 Shares, and such disposal does not infringe any rights of any Party or third party. The Seller 2 Shares are fully paid-in, either in cash or in kind. There are no obligations of Seller 2 to make additional contributions to the Company for which Purchaser may become liable. Seller 2 is not subject to a claim pursuant to Sections 57 and 62 of the German Stock Corporation Act vis-à-vis the Company for which Purchaser may become liable. With respect to the Seller 2 Shares, no contributions in kind have been |
18 | ||
made and no contribution (whether cash or non-cash) or parts thereof have been repaid or otherwise returned (whether directly or indirectly) and no hidden distribution of profits and no hidden contributions have been made (i) for which Purchaser may become liable or (ii) resulting in a tax liability of the Company. | ||
(c) | Guarantees by Seller 3 | |
(1) | This Agreement constitutes legally valid and binding obligations of Seller 3 enforceable against Seller 3 in accordance with its terms. Seller 3 has the absolute and unrestricted right, power, authority and capacity to execute this Agreement and to perform its obligations under this Agreement. The execution and consummation of this Agreement and of the Transaction by Seller 3 (i) does not violate any legal obligations of Seller 3 and is not subject to challenge by any third party on any legal basis, including on the basis of any creditor protection laws, other than challenges effected by, in connection with or relating to the insolvency of the Company or the filing for insolvency of the Company, and (ii) does not require the consent or waiver of a third party or approval or consent of any governmental authority other than those consents specified in this Agreement. | |
(2) | Seller 3 is the unrestricted legal and beneficial owner of the Seller 3 Shares. The Seller 3 Shares are non-assessable (nicht nachschusspflichtig), free and clear of any third-party rights and have not been pledged, assigned, charged, encumbered or used as security. Except for provisions in any agreement between Sellers, provided that these agreements will be terminated with full effect as of Closing, there are no pre-emptive rights, rights of first refusal, options or other rights of any third party to purchase or acquire any of the Seller 3 Shares. Seller 3 is entitled to freely dispose of the Seller 3 Shares, and such disposal does not infringe any rights of any Party or third party. The Seller 3 Shares are fully paid-in, either in cash or in kind. There are no obligations of Seller 3 to make additional contributions to the Company for which Purchaser may become liable. Seller 3 is not subject to a claim pursuant to Sections 57 and 62 of the German Stock Corporation Act vis-à-vis the Company for which Purchaser may become liable. With respect to the Seller 3 Shares, no contributions in kind have been made and no contribution (whether cash or non-cash) or parts thereof have been repaid or otherwise returned (whether directly or indirectly) and no hidden distribution of profits and no hidden contributions have been made (i) for which Purchaser may become liable or (ii) resulting in a tax liability of the Company. | |
5.2 | Corporate | |
(a) | The statements in Section (A) of the Preamble are true and correct. | |
(b) | The Company (i) has been duly established, (ii) is validly existing and (iii) has the requisite corporate power and authority to carry on its business as conducted as of the date hereof and the Closing Date. | |
(c) | The Sold Shares are duly authorized and validly issued. The Company is not obliged to issue further shares. There are no securities or other instruments convertible into shares or equity interests in the Company. |
19 | ||
(d) | Except as disclosed in Exhibit 5.2(d), with respect to the Company, the mandatory provisions of applicable laws (including capital maintenance rules and insolvency laws) in relation to any capital increase, capital decrease or similar procedure affecting the share capital, and profit distributions have been complied with. | |
(e) | The Company is not, and was not in the past, a party (i) to any enterprise agreement within the meaning of sections 291 and 292 AktG, (ii) any silent partnership agreement (stille Beteiligung) or (iii) any agreement that grants a third party any right with respect to the corporate governance or profits of the Company. | |
(f) | No shareholders’ resolution of the Company is void or has been challenged (angefochten) or threatened to be challenged by any shareholder or any third party. | |
(g) | To Sellers’ Knowledge, the Company is under no obligation to acquire any shares or partnership interests in any company or other entities or to make any contributions to any company or other entities. | |
5.3 | No Finder’s Fee and No Transaction Costs |
5.4 | Financial Statements |
5.5 | Real Estate |
20 | ||
5.6 | Permits and Legal Compliance |
5.7 | No Unlawful Business Practices |
5.8 | Proceedings |
5.9 | Employment Matters |
5.10 | Environmental Matters | |
(a) | Except as disclosed in Exhibit 5.10(a), the business of the Company is conducted and has been conducted in the past in compliance with all Environmental Laws, and there are and there have been no contaminations of, or hazardous substances (including any “Altlasten” and “schädliche Bodenveränderungen” within the meaning of the German Soil Protection Act (Bundesbodenschutzgesetz)) in, the soil, soil vapor, ground water, surface water or buildings or other structures of any real estate currently or formerly owned and/or used by Company or for which the Company is otherwise liable other than in concentrations which are in compliance with applicable Environmental Laws. Except as disclosed in Exhibit 5.10(a), the Company has in the past not spilled or deposited any hazardous substances to any property or created any air or noise |
21 | ||
emissions, in each case in excess of the levels permitted under the Permits and applicable Environmental Laws. | ||
(b) | For the purposes of this Agreement, “Environmental Laws” shall mean any law, regulation or other binding rule relating to, or imposing liability, or standards of conduct, for the protection of the environment or human health or the use, handling, generation, manufacturing, storage or disposal of hazardous substances and preparations in the meaning of Article 2 (2) of the European Community Council Directive of 67/548 EEC, or, as far as applicable, corresponding laws of other jurisdictions, in each case as in effect and as enforced and interpreted by the competent governmental authorities on the date hereof. | |
5.11 | Subsidies |
5.12 | No other Representations and Warranties |
6.1 | Conduct of Business prior to Closing | |
(a) | Except as disclosed in Exhibit 6.1(a), or except for any transactions contemplated by this Agreement, from the date hereof to the Closing Date, Sellers shall use their shareholder rights (to the extent permitted under applicable law) so as to cause the Company to conduct its business, in all material respects, in the ordinary course, consistent with past practice, and Sellers, in particular, shall not, and shall use their rights as holders of all shares in the Company (to the extent permitted under applicable law and the articles of association or by-laws of the Company) so as to cause the Company not to, take, or commit to take, any of the following actions: |
(i) | any recapitalization or reorganization, any merger or similar business combination between the Company and any third party, any split (Spaltung), dissolution, liquidation or other significant change of the corporate structure; | ||
(ii) | any declaration or payment of dividends by the Company to any of the Sellers; |
22 | ||
(iii) | any acquisition, encumbrance or divestiture by the Company of a shareholding or business (Geschäftsbereich); | ||
(iv) | any incurrence or guarantee by the Company of any indebtedness for borrowed money in excess of EUR 100,000; | ||
(v) | any investment by the Company in, or the making of any loan to, any other company or entity exceeding in each case EUR 100,000; | ||
(vi) | any sale of any fixed assets with a value in excess of EUR 100,000 in the individual case; | ||
(vii) | any capital expenditure by the Company, by additions or improvements to property, plant or equipment, in excess of EUR 100,000 each, except as provided in any plan or budget disclosed to Purchaser prior to the date hereof; | ||
(viii) | any lay-off with respect to a significant part of the workforce of the Company; | ||
(ix) | any change in, or commitment to change, any compensation or benefit of any Key Employee pursuant to any severance, retirement or other agreement made in connection with this Agreement or the transactions contemplated hereby; | ||
(x) | amend or terminate (i) the New License Agreements or (ii) the Silicon Supply Agreement as amended pursuant to this Agreement; or | ||
(xi) | file for insolvency unless required by mandatory laws | ||
in each case without Purchaser’s prior consent (such consent not to be unreasonably withheld). If Purchaser does not react to such request of Sellers within five Business Days, the consent shall be deemed granted. |
(b) | Sellers’ obligations in this Section 6 shall not apply if and to the extent that Sellers’ compliance with those obligations may cause that Sellers or any of Sellers’ Affiliates or directors or representatives is reasonably likely to become liable to the Company or any third party based on actions that would have to be taken under this Section 6. | |
6.2 | Cooperation | |
(a) | The Parties shall co-operate faithfully in order to achieve the fulfilment of the Closing Conditions and will inform each other immediately of any correspondence with the German Federal Ministry of Economics and Technology. | |
(b) | The Parties shall inform each other by e-mail without undue delay, but at the latest within two Business Days after having been notified of the fulfilment of any Closing Condition set forth in Section 4.2. | |
6.3 | Access to Information | |
(a) | After the Closing Date, Purchaser will, and shall use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company to, promptly give |
23 | ||
access to Sellers and their representatives and advisors, upon reasonable request, to accounting, financial, and other records (and allow them to make copies thereof), as well as to any other information, management or employees to the extent necessary to Sellers in connection with any audit, investigation, dispute or litigation, or any other comparable business purpose of any Seller, provided that each representative and advisor shall be subject to a professional duty of confidentiality or a contractual duty of confidentiality in relation to Purchaser. | ||
(b) | Purchaser shall use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company to keep all books and records relating to any period prior to the Closing Date in accordance with any applicable law. | |
(c) | After the Closing Date, each Seller will promptly give access to Purchaser and its representatives and advisors, upon reasonable request, to accounting, financial, and other records (and allow them to make copies thereof), as well as to any other information, management or employees to the extent necessary to Purchaser in connection with any audit, investigation, dispute or litigation, or any other comparable business purpose of Purchaser, provided that each representative and advisor shall be subject to a professional duty of confidentiality or a contractual duty of confidentiality in relation to such Seller. |
7.1 | Indemnification | |
(a) | If one or several of the statements made by Sellers in Sections 5.1 through 5.11 are not true and correct (a “Breach”), Sellers shall first have a right to cure the Breach within a period of two months after having received a written notice specifying the factual basis of the alleged Breach in reasonable detail from Purchaser by putting Purchaser or, at Purchaser’s election, the Company, wherever the Damages (as defined below) occur, in the position in which it would be if there was no Breach. In case Sellers refuse to or are not able to cure the respective Breach, or the Breach is not capable of being cured within the period set forth in the preceding sentence, Sellers shall pay to Purchaser, or at Purchaser’s election, to the Company, monetary damages (Schadensersatz in Geld) within the meaning of sections 249 et seq. BGB incurred by Purchaser or the Company as a result of the Breach, including consequential or indirect damages (Folgeschäden, mittelbare Schäden) and frustrated expenses (vergebliche Aufwendungen) within the meaning of section 284 BGB, but excluding (i) lost profits (entgangener Gewinn), (ii) internal administration and overhead costs or (iii) any losses based on the argument that the purchase price for the Sold Shares was calculated on the basis of incorrect assumptions or information (“Damages”). | |
(b) | Subject to the provisions set forth in this Agreement, the general concepts of German law relating to the calculation of damages (Schadensberechnung) and benefit compensation for damages (Vorteilsausgleich; Abzug Alt für Neu) shall apply to the calculation of any damages and to any claims hereunder, irrespective, for the avoidance of doubt, of the fact whether the benefit compensation for damages is received by Purchaser or, after the Closing, the Company. All payments made by |
24 | ||
Sellers to Purchaser under this Section 7 shall constitute a reduction of the Purchase Price. If and to the extent payments are made by the Sellers to the Company, such payments shall be construed and deemed as contribution (Einlage) made by Purchaser to the Company and shall be treated as a reduction of the Purchase Price as between the Parties. | ||
(c) | Any liability of Sellers to indemnify or pay damages to Purchaser is excluded if and up to the amount: |
(i) | the underlying facts, circumstances or events to which the claim relates are disclosed in this Agreement or the Exhibits to Section 5 of this Agreement; | ||
(ii) | Purchaser or, after the Closing, the Company, or any of their respective successors, or any of their Affiliates has caused (verursacht oder mitverursacht) the relevant Damage or an increase of its amount, or failed to mitigate damages (including any failure to exercise claims against an insurance company or any third party) in each case pursuant to section 254 BGB; | ||
(iii) | the Damage is attributable to Purchaser not having complied with any of the provisions of this Agreement; | ||
(iv) | the Damage is attributable to or is increased as a result of any change of law, regulation, directive, or administrative practice coming into effect on or following the date hereof; or | ||
(v) | the amount is recovered from a third party or under any insurance policy of the Company, including any insurance policy if the insurance coverage existing at Closing had been continued without change after Closing (minus any amount of increases in any insurance premiums resulting therefrom and, in case of any insurance policies entered into by the Company after Closing, minus any monetary disadvantages of the Company resulting from the entering into any new insurance policy). |
(d) | For the avoidance of doubt, if and to the extent Purchaser is entitled to a claim, or payment in respect of the same factual circumstances (Lebenssachverhalt) under more than one provision of this Agreement, then the Purchaser shall only be entitled to recover once (no double dip). | |
(e) | Sections 442 BGB and 377 HGB shall not apply. | |
7.2 | Notification of Damage Claims and Remedial Measures; Cooperation in Tax Matters | |
(a) | Purchaser shall inform, and shall use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company to inform Sellers of any possible Breach, together with a reasonably detailed description of its claim, and, if possible, the estimated amount of such claim, within a reasonable period by written notice to be delivered at the latest within four Business Days after Purchaser has knowledge of a Breach, in particular if third parties assert or threaten claims against Purchaser or the |
25 | ||
Company that would lead to a liability of Sellers under or in connection with this Section. In addition, Purchaser shall, and shall use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company to make available all documents and information reasonably required for the assessment whether there are valid grounds for a Breach or the asserted or threatened claim to Sellers and to their advisors, provided that Sellers and each representative and advisor shall be subject to a professional duty of confidentiality or a contractual duty of confidentiality in relation to the Company and Purchaser. In case of such third parties’ claims, Purchaser shall give Sellers the opportunity to defend Purchaser, and shall use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company to give Sellers the opportunity to defend the Company against such claims at Sellers’ cost and expenses unless this would interfere with legitimate business interests of Purchaser and/or the Company. If it turns out that Sellers were not in breach, any costs and expenses reasonably incurred by it in connection with the defence (including reasonable advisors’ fees, but excluding internal costs) shall be borne by Purchaser and Sellers equally. No action by Sellers or their representatives in connection with the defence shall be construed as an acknowledgement (whether express or implied) of Purchaser’s claims under this Agreement or of any underlying facts relating thereto. | ||
(b) | Purchaser shall ensure that all reasonable steps are taken by itself and shall, after the Closing, use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company to ensure that all reasonable steps are taken by the Company which are necessary to avoid a liability of Sellers under this Agreement and to mitigate the amount of any such liability and to overcome any such liability. | |
(c) | In the event and to the extent that Sellers indemnify Purchaser for a Breach in accordance with this Section 7, Purchaser shall promptly assign and shall use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company to assign to Sellers all claims Purchaser or the Company might have against any third party (in particular insurances) in connection with the event that caused such losses for which Sellers grant Purchaser indemnification under this Section 7. In the event that an assignment of such claims should not be possible for legal reasons, Purchaser shall procure that Sellers and any Affiliate of Sellers be put in a position as if an assignment had been effected. | |
(d) | Without prejudice to Section 7.1(c)(iii), any liability of Sellers under this Section 7 shall be excluded if and to the extent Sellers are prejudiced in their defence against claims of Purchaser under this Agreement by a failure of Purchaser to comply with its obligations under Section 7.2(a) to (c). | |
(e) | In respect of any Breach actually or potentially resulting in a tax liability of the Company or an increase of a tax liability of the Company for which Sellers are or may be liable under Section 7.1 (each such actual or potential liability of Sellers under Section 7.1 a “Tax Claim”), the following shall apply: |
(i) | Purchaser agrees, and shall use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company, (x) to inform Sellers within reasonable time but in any event not later than ten (10) Business Days in advance of any meeting, end of term (Fristablauf) or similar event, of any audits, disputes, administrative, judicial or other proceedings related to any potential |
26 | ||
Tax Claim, (y) to give Sellers and/or their representatives the opportunity to participate at their own cost in any audits, disputes, administrative, judicial or other proceedings related to any potential Tax Claim, (z) to comply with instructions reasonably given by Sellers and/or their representatives in relation to the conducting of such proceedings, provided such instructions are related to Tax Claims, and (iv) to challenge and litigate any Tax assessment or other decision of any tax authority as reasonably requested by Sellers, provided and only to the extent such assessment or decision is related to a Tax Claim. | |||
(ii) | Insofar as actual or potential Tax Claims are concerned, Purchaser and Sellers shall fully cooperate, and shall cause their representatives to fully cooperate, with each other in connection with tax matters relating to any Pre-Closing Date Tax Period, including the preparation and filing of any tax return or the conducting of any audit, investigation, dispute or appeal or any other relevant communication with any tax authority. Any tax returns relating to actual Tax Claims or Tax Claims reasonably to be expected to be made shall be subject to the review and prior written consent of Sellers, such consent not to be withheld unreasonably. Purchaser shall use its shareholder rights (to the extent permitted under applicable law) so as to cause the Company that any tax returns to be reviewed and approved by Sellers will be furnished to Sellers no later than 25 days prior to the due date of the relevant tax return. | ||
(iii) | Cooperation between Purchaser and Sellers shall include (but shall not be limited to) the providing and making available of all relevant books, records and information, and the assistance of all relevant officers and employees of the Company or, as the case may be, Sellers or its Affiliates, to the extent necessary or reasonably useful in connection with Tax Claims. |
(f) | Section 7.1(c)(iii) and Section 7.2(a) to (d) shall not apply in respect of Tax Claims. | |
(g) | Any liability of Sellers under this Section 7 in respect of a Tax Claim shall be excluded if and to the extent such Tax Claim is caused or Sellers are prejudiced in their defence against Tax Claims of Purchaser by a failure of Purchaser to comply with its obligations under Section 7.2(e). | |
7.3 | Limitations on Liability | |
(a) | Except for a Breach of any Sellers’ Guarantees made in Sections 5.1 and 5.2, Sellers will only be liable to cure a Breach or to pay Damages in accordance with Section 7.1 with respect to any Damages to the extent the individual claim recoverable by Purchaser exceeds [****] in which case only the excess amount shall be recoverable. | |
(b) | Sellers’ total liability |
(i) | for the Breach of any Sellers’ Guarantees made in Section 5.1 [****]; | ||
(ii) | for any and all Breaches of Sellers’ Guarantees made in Section 5.2 [****]; | ||
(iii) | for any and all Breaches of Sellers’ Guarantees made in Section 5.7 [****]; and |
27 | ||
(iv) | for any and all Breaches of Sellers’ Guarantees made in Sections 5.3 through 5.6 and in Sections 5.8 through 5.11 in which case the total liability of Sellers under each of the aforementioned Sellers’ Guarantees [****]. |
7.4 | Statute of Limitation | |
(a) | Unless otherwise stipulated by this Agreement, any claims of Purchaser under this Agreement shall become time-barred two years after the Closing Date, except for Breaches of the Sellers’ Guarantees (i) under Section 5.1 which shall not become time-barred (excluding to the extent possible also the statutory time limitations (gesetzliche Verjährungsfristen), and (ii) under Section 5.2 which shall become time-barred five years after the Closing Date. | |
(b) | Any limitation period pursuant to this Section 7.4 shall be extended (gehemmt) only in the event that a statement of claims is filed with the competent court (in accordance with Section 14.2) within the applicable limitation period (section 244 para. 1 no. 1 BGB). In case of an interruption (Neubeginn), the new limitation period (section 213 BGB) shall be the longer of six months or the reminder of the initial limitation period. | |
7.5 | No Additional Rights or Remedies | |
(a) | The Parties agree that the rights and remedies which Purchaser may have with respect to the breach of any guarantee, representation, warranty, covenant or agreement or with respect to any indemnity contained in this Agreement are limited to the rights and remedies explicitly contained herein. | |
(b) | Any and all rights and remedies of any legal nature which Purchaser may otherwise have (in addition to the claims for specific performance (primäre Erfüllungspflichten) and the indemnity claims explicitly set forth herein) against any Seller or any of their Affiliates or their executives or representatives in relation to the sale of Company to Purchaser, this Agreement or the transactions contemplated hereby shall be excluded. In particular, without limiting the generality of the foregoing, Purchaser hereby waives any rights and claims under statutory representations and warranties (sections 434 et seq. BGB), statutory, contractual or pre-contractual obligations (sections 280 to 282, 311 BGB) or frustration of contract (section 313 BGB) or tort (sections 823 et seq. BGB) and Purchaser shall not have any right to rescind, cancel or otherwise terminate this Agreement or exercise any right or remedy which would have a similar effect, except for the termination rights set forth in Section 4.3. | |
(c) | The provisions of this Section 7.5 shall not affect any rights and remedies of the Parties for fraud (Arglist) or wilful misconduct (Vorsatz) nor any claims arising from a breach of an obligation to make a payment in accordance with Section 3 or with Section 4.4. |
28 | ||
8.1 | Representations |
(a) | Purchaser is a company duly organized, validly existing and in good standing under the laws of Luxembourg and has all corporate powers required to carry on its business as presently conducted. | |
(b) | The execution and performance by Purchaser of this Agreement are within Purchaser’s corporate powers, do not violate the articles of association or by-laws of Purchaser and have been duly authorized by all requisite corporate bodies, if necessary. This Agreement constitutes the valid and binding obligation of Purchaser, enforceable in accordance with its terms, without any further condition unless otherwise specified herein. | |
(c) | Except with respect to the AWV control requirements set forth in Section 4.2(a), no consent, approval or authorization of, permit from, or declaration, filing or registration with any governmental or regulatory authority, or any other person or entity is required to be made or obtained by Purchaser in connection with the execution, delivery and performance of this Agreement and the consummation of the transactions contemplated hereby. | |
(d) | As of the date hereof, there is no lawsuit, investigation or proceeding pending against, or, to Purchaser’s knowledge, threatened in writing against Purchaser before any court, arbitrator or governmental authority which in any manner challenges or seeks to prevent, alter or materially delay the transactions contemplated by this Agreement. | |
(e) | Purchaser is purchasing the Sold Shares for its own account. | |
(f) | As of the date hereof, based on the Due Diligence, Purchaser is not aware that a Breach has occurred and that Sellers could reasonably be liable for Damages under Section 7. | |
(g) | Purchaser does not have any obligation or liability to pay any fees or commissions to any broker, finder or agent with respect to any of the transactions contemplated by this Agreement for which Sellers could become liable. | |
8.2 | Indemnity in Case of Breach of Representation | |
(a) | Purchaser shall indemnify, defend and hold harmless Sellers from and against and in respect of any and all losses asserted against, suffered or incurred by Sellers which arise out of a breach or inaccuracy of any representation of Purchaser under Section 8.1 above. Subject to the provisions set forth in this Agreement, the general concepts of German law relating to the calculation of damages (Schadensberechnung) and benefit compensation for damages (Vorteilsausgleich; Abzug Alt für Neu) shall |
29 | ||
apply to the calculation of any damages and to any claims hereunder. All payments made by Purchaser to Sellers under this Section 8 shall constitute an increase of the Purchase Price. | ||
(b) | Any claims of Sellers under this Section 8 shall become time-barred two years after the Closing Date. | |
(c) | Subject to the representations and indemnities expressly contained in this Agreement, Sellers agree that neither Purchaser nor any employee, advisor or representative of Purchaser has made any express or implied representations or warranties of any nature. Sellers acknowledge that Purchaser makes no explicit or implied representations, warranties or guarantees and assumes no disclosure or similar obligations in connection with this Agreement and the transactions contemplated hereby, except as expressly set forth in this Agreement. | |
(d) | The Parties agree that the rights and remedies which Sellers may have with respect to the breach of any guarantee, representation, warranty, covenant or agreement or with respect to any indemnity contained in this Agreement are limited to the rights and remedies explicitly contained herein. | |
(e) | Any and all rights and remedies of any legal nature which Sellers may otherwise have (in addition to the claims for specific performance (primäre Erfüllungspflichten)) against Purchaser or any of its Affiliates or executives or representatives in relation to the sale of Company to Purchaser, this Agreement or the transactions contemplated hereby shall be excluded. In particular, without limiting the generality of the foregoing, Sellers hereby waive any rights and claims under statutory, contractual or pre-contractual obligations (sections 280 to 282, 311 BGB) or frustration of contract (section 313 BGB) or tort (sections 823 et seq. BGB) and Sellers shall not have any right to rescind, cancel or otherwise terminate this Agreement or exercise any right or remedy which would have a similar effect, except for the termination rights set forth in Section 4.3. For the avoidance of doubt, this Section 8.2(e) shall not apply Sellers’s claims which are excluded from Sellers’ waiver as outlined in more detail in Exhibit 4.4(l). | |
(f) | The provisions of this Section 8.2 shall not affect any rights and remedies of the Parties for fraud (Arglist) or willful misconduct (Vorsatz) nor any claims arising from a breach of an obligation to make a payment in accordance with Section 3 or with Section 4.4. |
(a) | Purchaser (and Sellers, to the extent any filing cannot be made by Purchaser on behalf of Sellers under applicable law), shall ensure that any filings, notifications or submissions necessary in connection with the AWV clearance referred to in Section 4.2(a)(i) and any other filings with, or notifications to, any governmental authority required in connection with this Agreement will be made without undue delay after the date of this Agreement. |
30 | ||
(b) | In order to obtain all requisite approvals and clearances for the transactions contemplated by this Agreement under any applicable laws, the Parties shall (i) cooperate in all respects with each other in the preparation of any filing or notification and in connection with any submission, investigation or inquiry, (ii) supply to any competent authority as promptly as practicable any additional information requested pursuant to any applicable laws and take all other procedural actions required in order to obtain any necessary clearance or to cause any applicable waiting periods to commence and expire, (iii) promptly provide each other with copies of any written communication (or written summaries of any non-written communication) in connection with any proceedings, and (iv) contact any competent authority only after consultation with the other party and give each other and their respective advisors the opportunity to participate in all meetings and conferences with any competent authority, all to the extent reasonably practicable. | |
(c) | In the event that any obligations or conditions (Auflagen und Bedingungen) or other agreements are required by any competent authority as a condition to the clearance of the transactions contemplated hereby, no Party shall be required to comply with such obligations or conditions. | |
(d) | With respect to the Closing Conditions set forth in Section 4.2(a)(i), if the consummation of the Closing is prohibited by any governmental authority or court, upon Sellers’ request, the Parties shall contest such decision and use all other reasonable efforts to ensure that the Closing may be consummated as contemplated by this Agreement and as timely as reasonably practicable. The Parties shall, however, not be under any obligation to litigate the matter before a court. | |
(e) | If any obligations, conditions, other agreements or measures are required by any competent authority as a condition to the clearance of the transactions contemplated hereby, the Parties shall discuss in good faith whether and how the transactions contemplated by this Agreement could be consummated in light of any decision by a competent authority after the Closing Date prohibiting any transaction contemplated hereby or whether any amendment of this Agreement shall be agreed. |
31 | ||
(a) | If a Seller or a Seller’s Affiliate makes after the Closing a payment to the Company in order to settle a claim of the Company arising from a violation of corporate laws against that Seller or that Seller’s Affiliate that occurred (i) prior to or at the Closing Date in relation to the Silicon Supply Agreement, including, for the avoidance of doubt, the amendment thereto to be entered into under this Agreement and the Existing License Agreements, including, for the avoidance of doubt, the New License Agreements, and (ii) prior to the date hereof in relation to any other transactions, e.g. due to a violation of Section 57 AktG (such amount paid to the Company the “Repayment Amount”), excluding, for the avoidance of doubt, the Sellers’ Cash Contribution, Purchaser shall, after a Liquidity Event, pay to such Seller or such Seller’s Affiliate an amount equal to the Net Advantages. | |
(b) | The “Net Advantages” shall be an amount equal to the Repayment Amount less an amount equal to all Tax Disadvantages of the Company triggered by the Company’s receipt of the Repayment Amount (such net amount the “Net Repayment Amount”) plus 12% interest p.a. on the Net Repayment Amount (calculated on such portion payable to the Seller or the Seller’s Affiliate and calculated since the actual receipt of the Repayment Amount by the Company up to the payment by Purchaser to the Seller or the Seller’s Affiliate). | |
(c) | “Tax Disadvantages” shall be any Taxes payable by the Company on the Repayment Amount and any other Tax disadvantage (i.e. a reduction of loss carry forwards) of the Company triggered by the receipt of the Repayment Amount. “Tax” or “Taxes” shall mean any tax within the meaning of Section 3 German Tax Code (Abgabenordnung) (Steuern und steuerliche Nebenleistungen) or equivalent tax under the laws of any other jurisdiction (including any withholding tax on amounts paid to any person), together with any interest, penalty or addition thereto any secondary liability (Haftung) for Tax, any contribution (Beitrag), special levy (Sonderabgabe) or fee (Gebühr) charged by a federal regional or municipal authority and social security contributions. | |
(d) | A “Liquidity Event” shall be an event where Purchaser receives, or Purchaser’s Affiliates receive (i) from the Company dividends, (ii) proceeds from the sale of shares in the Company or the share in Purchaser, (iii) proceeds from a (partial) initial public offering of the shares in the Company, or (iv) proceeds from any other transaction which is economically equivalent to the transactions in (i) through (iii). | |
(e) | The payment obligation of Purchaser under Section 11(a) shall become due if a Liquidity Event occurs, but then only to the extent Purchaser or Purchaser’s Affiliates receive Free Net Proceeds. To the extent that the Free Net Proceeds are not sufficient to fully make the payment under Section 11(a) to the respective Seller or the respective Seller’s Affiliate, the remainder owed to such Seller or to such Seller’s Affiliate shall be paid to such Seller or such Seller’s Affiliate from the Free Net Proceeds received by Purchaser or Purchaser’s Affiliates from the next Liquidity Event. If more than one Seller, including Sellers’ Affiliates, has a claim against Purchaser under Section 11(a) and if the Free Net Proceeds from a Liquidity Event are not sufficient to fully make the payments under Section 11(a) to all such Sellers and/or such Sellers’ Affiliates, Purchaser shall use the Free Net Proceeds from this Liquidity Event to make the payments to the Sellers and/or to the Sellers’ Affiliates pro rata in |
32 | ||
relation of the amounts of the claims of the Sellers and/or of the Sellers’ Affiliates then pending against Purchaser under Section 11(a). For the avoidance of doubt, the Free Net Proceeds shall be applied in the following order of priority: first to Sellers or Sellers’ Affiliates up to the total amounts owed by Purchaser under Section 11(a); and second to the Purchaser or the Purchaser’s Affiliates. | ||
(f) | “Net Proceeds” are all payments which Purchaser or any Affiliate of Purchaser receives in a Liquidity Event net of any Taxes payable by Purchaser or withheld by the Company regarding such payments to the extent not refunded to Purchaser or Purchaser’s Affiliates. | |
(g) | “Free Net Proceeds” are Net Proceeds which Purchaser or any Affiliate of Purchaser is not contractually restricted under existing or future financing agreements entered into with third parties in connection (i) with the financing or refinancing of this Transaction or (ii) with any further financing raising of the Company, Purchaser or any Affiliate of the Company or Purchaser, to use to pay to Sellers or Sellers’ Affiliates the amounts owed to Sellers or Sellers’ Affiliates under Section 11(a). | |
(h) | If and to the extent, after Sellers’ or Sellers’ Affiliates’ claims under Section 11(a) have been satisfied, the limited partners of Ventizz Capital Fund IV LP as indirect stakeholders in Purchaser receive from one or more Liquidity Events a return on their total investment (including any transaction costs relating to such investment) in Purchaser and the Company (including any future investments) equalling an internal rate of return (IRR) of at least 40% (the “Minimum Return”), Purchaser shall pay to Sellers an amount equal to the difference between (i) the Repayment Amount and (ii) the Net Repayment Amount plus 12% interest p.a. on such difference (calculated since the actual receipt of the Repayment Amount by the Company up to the payment of such difference by Purchaser to Sellers or Sellers’ Affiliates), provided that the obligation in this Section 11(h) shall only apply if there are sufficient Free Net Proceeds to make such payment and further provided that such payment shall only be made if and to the extent such payment is possible from Free Net Proceeds exceeding the Minimum Return. | |
(i) | Purchaser will inform Sellers within reasonable time in case a Liquidity Event has occurred and will give access to Sellers or Sellers’ Affiliates and their representatives and advisors, upon reasonable request, to any information, management or employees to the extent necessary in connection with Sellers’ or Sellers’ Affiliates’ rights under this Section 11, provided that each representative and advisor shall be subject to a professional duty of confidentiality or a contractual duty of confidentiality in relation to Purchaser. |
33 | ||
13.1 | Interest |
13.2 | Costs and Expenses | |
(a) | All transfer taxes (including real estate transfer taxes), stamp duties, fees, registration duties or other charges in connection with any regulatory requirements (including merger control and AWV proceedings) and other charges and costs payable in connection with the execution of this Agreement and the implementation of the transactions contemplated hereby shall be borne by Purchaser. | |
(b) | Each Party shall pay its own expenses, including the costs of its advisors, incurred in connection with this Agreement. | |
13.3 | Notices |
(a) | delivered by hand (with written confirmation of receipt); | |
(b) | sent by telefax; or | |
(c) | by courier or registered mail (return receipt requested); |
13.4 | Entire Agreement; Amendments and Waivers | |
(a) | This Agreement (including all Exhibits hereto) contains the entire agreement between the Parties with respect to the subject matter hereof and supersedes all prior agreements and understandings with respect thereto. |
34 | ||
(b) | Any provision of this Agreement (including this Section 13.4) may be amended or waived only if such amendment or waiver is (i) by written agreement executed by all Parties and explicitly refers to this Agreement or (ii) by notarized deed, if required by law. | |
13.5 | Assignments, Third Parties | |
(a) | Neither Party may assign any of its claims or rights under this Agreement without the prior consent of the respective other Parties, except for the assignment of any claims and rights under this Agreement by Purchaser for security purposes to certain banks and other financing sources providing financing to (i) Purchaser, (ii) any Purchaser’s Affiliate, or (iii) to the Company in connection with the financing of the Transaction or the refinancing of such financing (any such assignment a “Security Assignment”). The Parties are in agreement that any Security Assignment shall be permitted and does not require any further consent of any other Party. | |
(b) | Except as expressly set forth in this Agreement, this Agreement shall not grant any rights to, and is not intended to operate for the benefit of, any third parties (including the Company), unless otherwise explicitly provided for herein. | |
13.6 | Set-off and Retention |
13.7 | Further Assurances |
13.8 | Several Debtors |
13.9 | Designee |
35 | ||
13.10 | Severability |
13.11 | Interpretation |
14.1 | Governing Law |
14.2 | Jurisdiction |
36 | ||
14.3 | Service of Process | |
(a) | Purchaser hereby appoints Xxxxxx & Xxxxxxx LLP, Xxxxxxxxxxxxxxxxx 00, 00000 Xxxxxx, Xxxxxxx, to the attention of Xxxxxx Xxx and Xxxxxxx Xxxxxxxx, as its agent for service of process (Zustellungsbevollmächtigter) for all legal proceedings involving Purchaser arising out of or in connection with this Agreement. This appointment shall only terminate upon the appointment of another agent for service of process domiciled in Germany. Purchaser shall promptly after the date hereof and upon the appointment of any new agent for service of process (as the case may be) issue to the agent a written power of attorney (Vollmachtsurkunde) and shall irrevocably instruct the agent to submit such deed in connection with any service of process under this Agreement. | |
(b) | Each of Seller 2 and Seller 3 hereby appoints Xxxxxxx & Partner Rechtsanwälte, Xxxxxxxxxxxx 0, 00000 Xxxxxxxxx xx Xxxx, Xxxxxxx, to the attention of Xx. Xxxxxxx Xxxxx, as its agent for service of process (Zustellungsbevollmächtigter) for all legal proceedings involving Purchaser arising out of or in connection with this Agreement. This appointment shall only terminate upon the appointment of another agent for service of process domiciled in Germany. Each of Seller 2 and Seller 3 shall promptly after the date hereof and upon the appointment of any new agent for service of process (as the case may be) issue to the agent a written power of attorney (Vollmachtsurkunde) and shall irrevocably instruct the agent to submit such deed in connection with any service of process under this Agreement. |
37 | ||
Place, Date
/s/ Xxxxxx Xxxxx | ||||
Name: | Xxxxxx Xxxxx (based on Power of Attorney dated 18 Feb 2010) | |||
Title: | Attorney at Law | |||
Place, Date
/s/ Xxx Xxxxx | ||||
Name: | Xxx Xxxxx, based on Power of Attorney dated 11 March 2010 | |||
Title: | Attorney at Law | |||
Place, Date
/s/ Xxxxxxx Xxxxx | ||||
Name: | Xxxxxxx Xxxxx (based on Power of Attorney dated 24 Feb 2010) | |||
Title: | Attorney at Law | |||
Frankfurt, March 23, 2010
Place, Date
/s/ Xxxxx Xxxxxxx | ||||
Name: | Xxxxx Xxxxxxx, based on Power of Attorney dated 8 March 2010 | |||
Title: | Attorney at Law | |||
1. | String Ribbon Production on Gemini and Quad: |
2. | Royalty Rate: |
page 1 of 4
2010
|
* | $ | 2,000,000 | |
2011
|
$ | 2,500,000 | ||
2012
|
$ | 2,500,000 |
3. | Documentation: |
4. | Technology Support: |
5. | Future Technology Development: |
page 2 of 4
6. | Sublicense Rights |
7. | Future licensing of String Ribbon Technology: |
8. | Single and Sole Source Vendors |
9. | Technology Sharing: |
page 3 of 4
Thalheim, 18-3-2010
|
Marlboro, March 3, 2010 | |
/s/ Xxx Xxxxxxxxxxx
|
/s/ Xxxxxxx X. Xxxxxxxxx | |
Sovello AG
|
Evergreen Solar Inc. |
page 4 of 4
repayment | amount | accrued interests | ||||||||||||||
amount on Jan. | February by | currently | ****) | |||||||||||||
31, 2010 | Shareholders *) | outstanding | (Feb 28, 2010) | |||||||||||||
Tranche A |
37.500.000,00 | -10.220.261,31 | 27.279.738,69 | 69.836,13 | ||||||||||||
Tranche B **) |
5.786.306,29 | -3.841.436,42 | 1.944.869,87 | 4.978,87 | ||||||||||||
Xxxxxxx X |
0,00 | 0,00 | 0,00 | |||||||||||||
Xxxxxxx X |
25.000.000,00 | -6.813.507,54 | 18.186.492,46 | 46.557,42 | ||||||||||||
Interest rate swap ***) |
318.209,10 | |||||||||||||||
Total |
68.286.306,29 | -20.875.205,27 | 47.411.101,02 | 439.581,52 |
*) | According to bank confirmation Shareholders’ payments were used for loan redemptions (EUR 20.875.205,27) and interest payments (EUR 509.696,76). | |
**) | Regarding Tranche B Q-Cells SE and REC ASA have made a payment as security for Evergreen (EUR 1.942.451,02). Therefore, Tranche B was not yet formally reduced. | |
***) | The interest rate swap is a fixed-for-floating rate swap and refers to Tranche A. The swap was terminated by the Syndicated Banks together with the Loan Agreement in January 2010. | |
****) | Interest incurred until closing date must be calculated at closing. |
Sovello AG | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Statement | Actual | Actual | Xxx | Xxx | 0000 | 2011 | Schedule C -a | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IFRS | 2008 | 2009 | Jan 10 | Feb 10 | Mrz 10 | Apr 10 | Mai 10 | Jun 10 | Jul 10 | Aug 10 | Sep 10 | Okt 10 | Nov 10 | Dez 10 | Q1 10 | Q2 10 | Q3 10 | Q4 10 | 2010 | Q1 11 | Q2 11 | Q3 11 | Q4 11 | 2011 | 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
TOTAL Sales Revenue
|
K EUR | 219.297 | 111.731 | 10.293 | 12.342 | 20.750 | 19.584 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
TOTAL COGS
|
K EUR | 167.242 | 127.318 | 10.789 | 14.545 | 19.838 | 18.694 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GROSS PROFIT
|
K EUR | 52.054 | -15.588 | -496 | -2.203 | 912 | 890 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross Margin
|
% | 23,7 | % | -14,0 | % | -4.8 | % | -17.8 | % | 4.4 | % | 4.5 | % | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
General & Administrative
Expense*)
|
K EUR | 9.846 | 9.489 | 653 | 726 | 819 | 819 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling expenses
|
K EUR | 5.886 | 4.078 | 246 | 363 | 509 | 513 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
R&D Expenses
|
K EUR | 1.401 | 3.705 | 322 | 299 | 640 | 640 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Projekt Cost SV3
|
K EUR | 4.309 | 14.226 | 0 | 0 | 0 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total operating
expenses
|
K EUR | 21.442 | 31.499 | 1.221 | 1.388 | 1.968 | 1.973 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EBIT
|
K EUR | 30.612 | -47.087 | -1.717 | -3.591 | -1.056 | -1.083 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EBIT Ratio
|
% | 14,0 | % | -42,1 | % | -16.7 | % | -29.1 | % | -5.1 | % | -5.5 | % | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial result
|
K EUR | 8.865 | 16.104 | 2.152 | 1.890 | 1.146 | 415 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EBT
|
K EUR | 21.747 | -63.191 | -3.870 | -5.480 | -2.202 | -1.497 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Tax expenses
(23%)
|
K EUR | 4.363 | -312 | -98 | -33 | 0 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
|
K EUR | 17.384 | -62.879 | -3.772 | -5.447 | -2.202 | -1.497 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income Ratio
|
8 | % | -56 | % | -37 | % | -44 | % | -11 | % | -8 | % | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EBITDA
|
K EUR | 46.427 | -24.368 | 830 | -1.026 | 1.618 | 1.855 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EBITDA Ratio
|
% | 21,2 | % | -21,8 | % | 8,1 | % | -8,3 | % | 7.8 | % | 9.5 | % | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Production Volume
|
KWp | 84.874 | 58.261 | 8.814 | 7.952 | 9.847 | 11.620 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales Volume
|
KWp | 81.591 | 57.139 | 6.111 | 7.104 | 12.500 | 12.800 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales price
|
EUR/Wp | 2,61 | 1,92 | 1,68 | 1,68 | 1,68 | 1,53 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total COGS
|
EUR/Wp | 2,05 | 2,23 | 1,77 | 2,05 | 1,59 | 1,46 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total OpExpenses
|
EUR/Wp | 0,26 | 0,55 | 0,20 | 0,20 | 0,16 | 0,15 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Factory yield (running
lines)
|
% | 73,94 | % | 71,07 | % | 71,8 | % | 73,9 | % | 72.0 | % | 77.3 | % | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cell efficiency (running
lines)
|
% | 14,86 | % | 15,07 | % | 15,3 | % | 15,3 | % | 15.3 | % | 15.4 | % | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] |
Sovello AG |
||||
vertraulich/confidential |
Sovello AG | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance Sheet | Actual | Actual | Act | Act | Schedule C - b | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IFRS | 2008 | 2009 | Jan 10 | Feb 10 | Mrz 10 | Apr 10 | Mai 10 | Jun 10 | Jul 10 | Aug 10 | Sep 10 | Okt 10 | Nov 10 | Dez 10 | Q1 10 | Q2 10 | Q3 10 | Q4 10 | 2010 | Q1 11 | Q2 11 | Q3 11 | Q4 11 | 2011 | 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
11.525 | 24.267 | 20.990 | 16.358 | 7.879 | 17.304 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
thereof restricted
|
2.778 | 4.061 | 3.821 | 3.821 | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts receivable
net of Factoring
|
48.858 | 10.320 | 13.868 | 14.035 | 28.210 | 32.081 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Grants receivable
|
37.731 | 14.027 | 14.061 | 14.120 | 14.355 | 14.555 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventories
|
32.219 | 35.574 | 40.369 | 41.530 | 38.309 | 36.539 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets
|
19.138 | 5.081 | 2.672 | 4.775 | 4.775 | 3.075 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total current assets
|
137.946 | 65.002 | 70.970 | 74.460 | 85.649 | 86.251 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Fixed Assets
- net
|
260.794 | 268.992 | 266.328 | 264.348 | 263.461 | 264.448 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
upfront for silicon
(spec res + amort)
|
56.880 | 40.026 | 37.461 | 37.357 | 37.020 | 36.657 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Assets
|
467.145 | 398.287 | 395.748 | 392.522 | 394.010 | 404.659 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities and
Shareholders’ Equity
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account payable
|
26.744 | 20.423 | 19.682 | 19.075 | 22.066 | 21.585 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest liability
shareholders
|
— | 9.368 | 10.234 | 11.084 | 11.898 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bank loan grants SV1+2
|
27.500 | — | — | — | — | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bank loan grants SV
3
|
6.000 | 5.786 | 5.786 | 1.945 | 1.945 | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ST borrowings —
banks
|
— | — | — | — | — | 15.000 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IB loan
|
— | — | — | — | 10.000 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued warranty
|
1.960 | 1.985 | 2.020 | 2.043 | 2.198 | 2.345 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accruals & Other
liabilities
|
17.425 | 23.378 | 24.187 | 25.423 | 25.479 | 9.641 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short term debt
|
79.629 | 60.940 | 61.909 | 59.570 | 63.586 | 58.571 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Grants Special item
|
66.026 | 63.317 | 63.351 | 63.410 | 63.645 | 63.845 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Grants amortization
|
(12.568 | ) | (16.525 | ) | (17.123 | ) | (17.745 | ) | (18.307 | ) | (18.893 | ) | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Grants (net of amortization)
|
53.458 | 46.792 | 46.228 | 45.665 | 45.338 | 44.953 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LT borrowings - shareholder
SV1/2
|
90.000 | 90.000 | 90.000 | 90.000 | 90.000 | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LT borrowings - banks
SV1/2
|
52.500 | 37.500 | — | — | — | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LT borrowings - shareholder
SV3
|
36.762 | 35.084 | 35.917 | 36.354 | 36.354 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LT borrowings - banks
SV3
|
35.000 | 25.000 | 62.500 | 45.466 | 45.466 | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LT borrowings - shareholder
Bridge
|
— | 15.000 | 15.000 | 15.000 | 15.000 | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LT borrowings - shareholder
WC
|
12.000 | 24.000 | 24.000 | 24.000 | 24.000 | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term debt
|
226.262 | 226.584 | 227.417 | 210.820 | 210.820 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders’
Equity
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock
|
480 | 480 | 480 | 480 | 480 | 480 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
APIC — common
stock + OCI
|
90.627 | 109.127 | 109.127 | 130.512 | 130.512 | 358.879 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OCI
|
(883 | ) | (330 | ) | (336 | ) | — | — | — | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings
|
188 | 17.572 | (45.306 | ) | (49.078 | ) | (54.525 | ) | (56.726 | ) | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
|
17.384 | (62.879 | ) | (3.772 | ) | (5.447 | ) | (2.202 | ) | (1.497 | ) | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Shareholders’
Equity
|
107.796 | 63.971 | 60.193 | 76.467 | 74.266 | 301.136 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities and
Shareholders’ Equity
|
467.145 | 398.288 | 395.748 | 395.522 | 394.010 | 404.660 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sovello AG |
||||
vertraulich/confidential |
||||
Sovello AG | Actual | Actual | Act | Act | Schedule C - c | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Statement of Cash Flows | 2008 | 2009 | Jan 10 | Feb 10 | Mrz 10 | Apr 10 | Mai 10 | Jun 10 | Jul 10 | Aug 10 | Sep 10 | Okt 10 | Nov 10 | Dez 10 | Q1 10 | Q2 10 | Q3 10 | Q4 10 | 2010 | Q1 11 | Q2 11 | Q3 11 | Q4 11 | 2011 | 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income IFRS
|
17.384 | -62.879 | -3.772 | -5.447 | -2.202 | -1.497 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in Operating
Assets and Liabilities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation
|
22.376 | 29.618 | 3.145 | 3.186 | 3.236 | 3.523 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization Grants
|
-6.564 | -6.900 | -598 | -622 | -562 | -586 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Cash items
|
1.342 | 14.756 | 1.733 | 1.383 | 0 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization/Change
prepayment Silicon
|
0 | 16.061 | 2.565 | 104 | 337 | 363 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventories
|
-10.125 | -3.355 | -4.795 | -1.161 | 3.221 | 1.770 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts Receivable
& other assets
|
-26.676 | 45.491 | -1.172 | -2.329 | -14.410 | -2.372 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable &
other liabilities
|
16.752 | 1.611 | 1.054 | 1.495 | 3.402 | -2.684 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Cash provided
by Operating Activities
|
14.488,9 | 34.403 | -1.840 | -3.391 | -6.978 | -1.483 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash Flow from Investing
Activities:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Grants received
|
0 | 30.566 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Grant repayments (incl.
Interest)
|
0 | 0 | 0 | 0 | -11.693 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change investment liability
|
-8.293 | -957 | -545 | 850 | -1.594 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Spendings (additions
fixed asset schedule)
|
-104.714 | -37.818 | -481 | -1.206 | -2.350 | -4.509 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Silicon Prepayment
|
7.090 | 1.226 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Cash used for
Investing Activities
|
-97.624 | -14.319 | -1.438 | -1.751 | -1.500 | -17.797 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash Flows from
Financing Activities:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Waiver shareholder
loans (incl. Interests)
|
0 | 0 | 0 | 0 | 0 | 177.252 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Waiver Borrowing SH
SV1 & SV2
|
0 | 0 | 0 | 0 | 0 | -90.000 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Borrowing banks SV1
& SV2
|
-30.000 | -15.000 | 0 | 0 | 0 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Waiver Borrowing SH
SV3
|
34.817 | 15.026 | 0 | 0 | 0 | -63.252 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Waiver Borrowing SH
W/C
|
12.005 | 11.996 | 0 | 0 | 0 | -24.000 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Borrowing banks Tranche
A/D
|
35.000 | -10.000 | 0 | -17.034 | 0 | -45.466 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financing fees
|
-724 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bridge Financing Grants
/ Tranche B
|
6.000 | -27.714 | 0 | -3.841 | 0 | -1.945 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bank loan (remaining
15 MIO €)
|
0 | 0 | 0 | 0 | 0 | 15.000 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IB loan
|
0 | 0 | 0 | 0 | 10.000 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Seller’s Cash
Contribution (Equity)
|
18.500 | 0 | 21.385 | 0 | 11.115 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchaser’s Cash
Contribution (Equity)
|
40.000 | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Factoring
|
0 | 0 | 0 | 0 | 0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financing fees / IPO
Proceeds (net)
|
-150 | 0 | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Cash provided
by Financing Activities
|
57.098 | -7.342 | 0 | 510 | 0 | 28.704 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Increase (Decrease)
in Cash & Equivalents
|
-26.037 | 12.742 | -3.278 | -4.632 | -8.478 | 9.425 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Equivalents,
at Beginning of Period
|
37.563 | 11.525 | 24.267 | 20.990 | 16.358 | 7.879 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Equivalents,
at End of Period
|
11.525 | 24.267 | 20.990 | 16.358 | 7.879 | 17.304 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] |
Sovello AG |
||||
vertraulich/confidential |
||||
Exhibit C d | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | Budget | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Jan 10 | Feb 10 | Mrz 10 | Apr 10 | Mai 10 | Jun 10 | Jul 10 | Aug 10 | Sep 10 | Okt 10 | Nov 10 | Dez 10 | Q1 10 | Q2 10 | Q3 10 | Q4 10 | 2010 | Q1 11 | Q2 11 | Q3 11 | Q4 11 | 2011 | 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Assumptions REC
polysilicon
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
quantity REC *)
|
60,0 | 60,0 | 72,0 | 60,0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
quantity 2010: first
190 MT
|
60,0 | 60,0 | 70,0 | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
quantity 2010: >
190 MT
|
2,0 | 60,0 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Silicon Price 2010:
first 190 MT
|
50,00 | 50,00 | 50,00 | 50,00 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Silicon Price 2010:
> 190 MT
|
55,00 | 55,00 | 55,00 | 55,00 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | [****] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Silicon Price 2010:
|
50,00 | 50,00 | 50,14 | 55,00 | [****] | [****] | [****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Silicon Price 2011
**):
|
[****] | [****] | [****] | [****] | [****] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Silicon Price 2012
**):
|
[****] |
*) | assumption: confirmed delivery schedule for 2010 (dated Jan. 14, 2010), volumes 2011-12 as discussed in Sellers/Purchaser/Sovello conference call on Feb. 19, 2010 | |
**) | assumption: price according to schedule 6.1 ( c ) Siliocn Supply Agreement, actual prices may differ according to price adjustment mechanism in schedule 6 |
Sovello AG |
||||
vertraulich/confidential |
Mrz 10 | Mrz 10 | Mrz 10 | Apr 10 | Apr 10 | Apr 10 | Apr 10 | ||||||||||||||||||||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | ||||||||||||||||||||||||||
Plan | Plan | Plan | Plan | Plan | Plan | Plan | ||||||||||||||||||||||||||
Liquidity Forecast | Calendar week | 11 | 12 | 13 | 14 | 15 | 16 | 17 | ||||||||||||||||||||||||
EUR million | from | 15.03.2010 | 22.03.2010 | 29.03.2010 | 05.04.2010 | 12.04.2010 | 19.04.2010 | 26.04.2010 | ||||||||||||||||||||||||
Status 15.03.2010 | until | 21.03.2010 | 28.03.2010 | 04.04.2010 | 11.04.2010 | 18.04.2010 | 25.04.2010 | 02.05.2010 | ||||||||||||||||||||||||
+ Receipts from
Accounts Receivables *)
|
3,1 | 2,5 | 1,6 | 4,1 | 3,2 | 1,2 | 0,2 | |||||||||||||||||||||||||
+ Expected receipts
from Sales Forecast
|
0,0 | 0,0 | 0,0 | 1,0 | 4,2 | 4,6 | 3,4 | |||||||||||||||||||||||||
+ Received prepayments
|
||||||||||||||||||||||||||||||||
+ Payment charges
for VAT
|
0,0 | 0,0 | 0,0 | 2,0 | 0,0 | 0,0 | 0,0 | |||||||||||||||||||||||||
+ Receipts from
short-term work remittances
|
0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | |||||||||||||||||||||||||
+ Other payment
receipts
|
0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,5 | 0,0 | |||||||||||||||||||||||||
- Disbursements for
creditors material/services *)
|
-0,0 | -0,0 | -0,0 | -0,0 | -0,0 | -0,0 | -0,0 | |||||||||||||||||||||||||
- Expected disbursements
material/services
|
0,0 | 0,0 | 0,0 | 0,0 | -1,0 | -3,1 | -2,0 | |||||||||||||||||||||||||
- Payroll
|
0,0 | -0,0 | -0,0 | -0,0 | 0,0 | -0,0 | -0,0 | |||||||||||||||||||||||||
- Income tax
|
-3,0 | |||||||||||||||||||||||||||||||
- Disbursements for
EUST (=import turnover tax)
|
-2,5 | 0,0 | 0,0 | 0,0 | -3,3 | 0,0 | 0,0 | |||||||||||||||||||||||||
- Interest payments
|
0,0 | 0,0 | -0,8 | 0,0 | -0,1 | 0,0 | 0,0 | |||||||||||||||||||||||||
- Other disbursements
|
0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | ||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Cash flow from operating
activities
|
0,0 | -0,0 | -0,0 | 0,0 | -0,0 | -0,0 | -0,0 | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
+ Receipts from
asset disposal
|
||||||||||||||||||||||||||||||||
+ Receipts/disbursements
from investment subsidies
|
-3,4 | -8,0 | ||||||||||||||||||||||||||||||
- Disbursements payables
- Capex (Sovello Line 3)
|
-0,0 | -0,0 | -0,0 | -0,0 | -0,0 | -0,0 | 0,0 | |||||||||||||||||||||||||
- Expected disbursements
for Capex (Sovello Line 3)
|
0,0 | 0,0 | 0,0 | 0,0 | -0,0 | -0,0 | -0,0 | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Xxxx flow from investing
activities
|
-0,0 | -0,0 | -0,0 | -0,0 | -0,0 | -0,0 | -0,0 | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
+ Fresh Capital
(payments seller)
|
9,2 | |||||||||||||||||||||||||||||||
+ Fresh Capital
(payments shareholder Evergreen; oustanding)
|
1,9 | |||||||||||||||||||||||||||||||
+ Fresh Capital
(purchaser)
|
40,0 | |||||||||||||||||||||||||||||||
+ Borrowing from
banks (consortium)
|
||||||||||||||||||||||||||||||||
+ New borrowing
from banks (IB loan)
|
10,0 | |||||||||||||||||||||||||||||||
+ New borrowing
from shareholders
|
||||||||||||||||||||||||||||||||
- Loan repayments —
banks consortium Tranche A/D
|
-30,5 | |||||||||||||||||||||||||||||||
- Loan repayments —
banks consortium Tranche B (subsidies)
|
-1,9 | |||||||||||||||||||||||||||||||
- Loan repayments —
shareholder
|
||||||||||||||||||||||||||||||||
+ Moratorium for
loan repayments - banks
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Cash Flow from financing
activities
|
0,0 | 0,0 | 0,0 | 0,0 | 28,7 | 0,0 | 0,0 | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net Cash Flow
|
-2,9 | -2,2 | -5,2 | -0,1 | 26,8 | -10,0 | -7,2 | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Opening balance
liquid funds
|
18,2 | 15,2 | 13,1 | 7,8 | 7,7 | 34,5 | 24,5 | |||||||||||||||||||||||||
Closing balance
liquid funds
|
15,2 | 13,1 | 7,8 | 7,7 | 34,5 | 24,5 | 17,3 | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Credit line
|
0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | |||||||||||||||||||||||||
Pledged deposits (subsidies)
|
-0,0 | -0,0 | -0,0 | -0,0 | -0,0 | 0,0 | 0,0 | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Disposable liquid
assets
|
11,4 | 9,2 | 4,0 | 3,9 | 30,7 | 24,5 | 17,3 |
*) | thereof SPA Exhibit 4.4 (o) and 10 relevant payments |
included receivable Evergreen mEUR |
1,14 | |||
included receivable Evergreen mUSD |
0,48 | |||
included liabilities Evergreen mEUR |
-3,74 | |||
included liabilities Evergreen mUSD |
-0,24 | |||
included receivable Q-Cells mEUR |
0,03 | |||
included liabilities Q-Cells mEUR |
-0,37 |
Xxxxxxx X. Xxxxx
Xxxxxxx El-Xxxxxx
Xxxxxxx X. Xxxxxxxxx
Xxxxx Xxxxxxx
Xxxx Xxxxxxxx, Jr.
Shareholder Loans
Interest | Accrued | |||||||||||||||||||||||
Rate | Interest as at | |||||||||||||||||||||||
Principal | Date of | Last | Term of | (% p.a.) | Feb 28, 2010 | |||||||||||||||||||
Purpose | Amount | Contract | Amendment | the Loan | * | ** | Maturity of Interests | |||||||||||||||||
Evergreen (all of the Loan Agreements were subject to a Subordination Agreement signed 1/5-Oct-09) |
Investment Loan SV2 | € | 30.000.000 | 25/30-Jan-07 | 16/18-Dec-09 | 30.06.2010 | 5,43 | € | 1.900.500,00 | due on the repayment of the principal amount | ||||||||||||||
Investment Loan SV3 | $ | 18.174.000 | 23/26-Jun-08 | 16/18-Dec-09 | 30.06.2010 | 6,71 | $ | 1.422.721,30 | due on the repayment of the principal amount | |||||||||||||||
Working Capital Loan | $ | 10.650.000 | 16/23-Jan-09 | 11-Dec-09 | 30.06.2010 | 6,00 | $ | 701.718,33 | due on the repayment of the principal amount | |||||||||||||||
Bridge Loan | $ | 6.700.000 | 31-Mar/2-Apr-09 | 16/18-Dec-09 | 30.06.2010 | 7,00 | $ | 427.311,08 | due on the repayment of the principal amount | |||||||||||||||
Q-Cells (all of the Loan Agreements were subject to a Subordination Agreement signed 29-Sep-09) |
Investment Loan SV2 | € | 30.000.000 | 25/30-Jan-07 | 16/29-Dec-09 | 30.06.2010 | 5,43 | € | 1.900.500,00 | due on the repayment of the principal amount | ||||||||||||||
Investment Loan SV3 | € | 11.650.000 | 23-Jun-08 | 16/29-Dec-09 | 30.06.2010 | 6,71 | € | 912.000,88 | due on the repayment of the principal amount | |||||||||||||||
Working Capital Loan | € | 8.000.000 | 16-Jan/12-Feb-09 | 11/15-Dec-09 | 30.06.2010 | 6,00 | € | 536.666,67 | due on the repayment of the principal amount | |||||||||||||||
Bridge Loan | € | 5.000.000 | 26/31-Mar-09 | 16/29-Dec-09 | 30.06.2010 | 7,00 | € | 321.805,59 | due on the repayment of the principal amount | |||||||||||||||
REC (all of the Loan Agreements were subject to a Subordination Agreement signed 30-Sep-09) |
Investment Loan SV2 | € | 30.000.000 | 25/29-Jan-07 | 16-Dec-09 | 30.06.2010 | 5,43 | € | 1.900.500,00 | due on the repayment of the principal amount | ||||||||||||||
Investment Loan SV3 | € | 11.650.000 | 23/25-Jun-08 | 16-Dec-09 | 30.06.2010 | 6,71 | € | 912.000,88 | due on the repayment of the principal amount | |||||||||||||||
Working Capital Loan | € | 8.000.000 | 16/26-Jan-09 | 11/14-Dec-09 | 30.06.2010 | 6,00 | € | 533.333,33 | due on the repayment of the principal amount | |||||||||||||||
Bridge Loan | € | 5.000.000 | 30/31-Mar-09 | 16-Dec-09 | 30.06.2010 | 7,00 | € | 292.638,92 | due on the repayment of the principal amount |
* | on a ‘30/360 days’ basis | |
** | has to be updated as at closing date |
auβerordentliche Hauptversammlung
der Sovello AG
extraordinary general meeting
of Sovello AG
in Frankfurt a.M.
in Frankfurt a.M.
1. | Vom Aufsichtsrat der Gesellschaft, der aus den folgenden neun Mitgliedern besteht |
1. | from the supervisory board, which comprises of the following nine members |
a) | Xxxx Xxxxxxx X. Xxxxx, | ||
b) | Xxxx Xxxxx Xxxxxx, | ||
c) | Xxxx Xxxxx Pilskog, | ||
d) | Xxxx Xxxxxxx El-Xxxxxx, | ||
e) | Dr. Nedim Cen, | ||
f) | Xxxx Xxxx Xxxxxxxx, Jr. | ||
g) | Frau Xxxxx Xxxxxxxxxxx, | ||
h) | Xxxx Xxxxxxx Xxxxx und | ||
i) | Frau Xxxxxx Xxxxxxxxx, | ||
niemand; |
a) | Xx. Xxxxxxx X. Xxxxx, | ||
b) | Xx. Xxxxx Xxxxxx, | ||
c) | Xx. Xxxxx Xxxxxxx, | ||
d) | Mr. Michael El-Hillow, | ||
e) | Dr. Nedim Cen, | ||
f) | Mr. Xxxx Xxxxxxxx, Jr. | ||
g) | Xxx. Xxxxx Xxxxxxxxxxx, | ||
h) | Xx. Xxxxxxx Xxxxx and | ||
i) | Xxx. Xxxxxx Xxxxxxxxx, | ||
nobody; |
2. | vom Vorstand, bestehend aus |
2. | from the management board, which comprises of the following members |
a) | Xx. Xxxxxxx Xxxxxxxxxxx, | ||
b) | Xxxx Xxxx-Xxxx Xxxxxx, |
a) | Xx. Xxxxxxx Xxxxxxxxxxx, | ||
b) | Xx. Xxxx-Xxxx Xxxxxx, |
c) | Xxxx Xxxx Baumheuer und | ||
d) | Xxxx Xxxxxxxxx Xxxxxx, | ||
niemand; |
c) | Mr. Jörg Baumheuer and | ||
d) | Xx. Xxxxxxxxx Xxxxxx, | ||
nobody; |
3. | die in dem als Anlage beigefügten Teilnehmerverzeichnis aufgeführten Aktionärsvertreter. |
3. | the shareholders’ representatives pursuant to the list of participants, which is attached as Annex. |
2
0
a) | der Übertragung von 160.000 Aktien der Gesellschaft, die von Q-Cells SE, gehalten werden, |
a) | the transfer of 160,000 shares in the Company, hold by Q-Cells SE, |
b) | der Übertragung von 160.000 Aktien der Gesellschaft, die von Evergreen Solar, Inc., gehalten werden sowie |
b) | the transfer of 160,000 shares in the Company hold by Evergreen Solar, Inc. as well as |
c) | der Übertragung von 160.000 Aktien der Gesellschaft, die von Renewable Energy Corporation ASA, gehalten werden, |
c) | the transfer of 160,000 shares in the Company hold by Renewable Energy Corporation ASA, |
a) | der Übertragung von 160.000 Aktien der Gesellschaft, die von Q-Cells SE, gehalten werden, |
a) | the transfer of 160,000 shares in the Company, hold by Q-Cells SE, |
b) | der Übertragung von 160.000 Aktien der Gesellschaft, die von Evergreen Solar, Inc., gehalten werden sowie |
b) | the transfer of 160,000 shares in the Company, hold by Evergreen Solar, Inc., |
c) | der Übertragung von 160.000 Aktien der Gesellschaft, die von Renewable Energy Corporation ASA, gehalten werden, |
c) | the transfer of 160,000 shares in the Company, hold by Renewable Energy Corporation ASA, |
4
Frankfurt 16.03.2010
|
Versammlungsleiter / Chairman |
5
Name / Wohnort des Vertreters / | ||||||
Wohnort / Sitz des Aktionärs | Beruf | |||||
Name / Firma des Aktionärs | Domicile / seat of the | Name / domicile of the | Anzahl der vertretenen Aktien / Aktiengattung | |||
Name / firm of the shareholder | shareholder | representative / occupation | Number of represented shares / class of shares | |||
Q-Cells SE |
Bitterfeld-Wolfen, Germany | Xxx Xxxxx, Frankfurt a.M., Rechtsanwältin / attorney at law | 160,000 Stückaktien / non-par value shares | |||
Evergreen Solar, Inc. |
Marlboro, Massachusetts, USA | Xxx Xxxxx, Frankfurt a.M., Rechtsanwältin / attorney at law | 160,000 Stückaktien / non-par value shares | |||
Renewable Energy
Corporation ASA |
Svandvika, Norway | Xxx Xxxxx, Frankfurt a.M., Rechtsanwältin / attorney at law | 160,000 Stückaktien / non-par value shares | |||
480,000 Stückaktien / non-par value shares | ||||||
Frankfurt 16.03.2010 |
||||||
Ort, Datum / Place, Date |
Xxxxxx Xxxxxxxxx Xxxxx Versammlungsleiter / Chairman |
6
Von / from: |
Sovello AG | |
XX Xxxxxxxx | ||
Xxxxxxxxxxx 00-00 | ||
00000 Xxxxxxxxxx Xxxxxx | ||
Xxxxxxx | ||
(im Folgenden: die ”Gesellschaft“ / in the following: the “Company”) | ||
An /to: |
Rolling Hills S.à x.x. | |
0, xxx Xxxxxx Xxxxxxx | ||
X-0000 Xxxxxxxxxx | ||
Q-Cells SE | ||
XX Xxxxxxxx | ||
Xxxxxxxxxxx 00-00 | ||
00000 Xxxxxxxxxx-Xxxxxx | ||
Xxxxxxx | ||
Evergreen Solar, Inc. | ||
000 Xxxxxxxx Xxxxxx | ||
Xxxxxxxx, Xxxxxxxxxxxxx | ||
00000 XXX | ||
Renewable Energy Corporation ASA | ||
Xxxxxxxxxxx 00 | ||
XX-0000 Xxxxxxxxx | ||
Xxxxxx |
Zustimmung
zur Aktienübertragung
gemäβ § 5 Abs. 4 der Satzung |
Consent to transfer of shares pursuant to section 5 (4) of the articles of association | |
Auf Grundlage des
Hauptversamm-lungsbeschlusses vom 16. März 2010,
der diesem Schreiben in Kopie als
Anlage beigefügt ist, erklärt die
Gesellschaft hiermit gemäβ § 5 Abs. 0
xxx Xxxxxxx xxxx Xxxxxxxxxx xxx
Übertragung samtlicher durch Q-Cells
SE, Evergreen Solar, Inc. und
Renewable Energy Corporation ASA an
der Gesellschaft gehaltenen Aktien an
Rolling Hills S.à x.x. xxxx einen anderen
Erwerber. |
Based on the resolution of the extraordinary general meeting dated 16 March 2010, which is attached to this document as Annex, the Company hereby declares its consent pursuant to section 5 (4) of the articles of association to the transfer of all shares in the Company hold by Q-Cells SE, Evergreen Solar, Inc. and Renewable Energy Corporation ASA to Rolling Hills S.à x.x. or another purchaser. |
Bitterfeld-Wolfen, 17.3.2010 |
||||||
Bitterfeld-Wolfen, 17.03.2010 |
2
1. | Descripition of material (Chunk vs. Granular); | |
2. | Quality of material; | |
3. | Use of material by Sovello; | |
4. | Price; | |
5. | Payment Terms. |
From:
|
Q-Cells SE | |
XX Xxxxxxxx | ||
Xxxxxxxxxxx 00-00 | ||
00000 Xxxxxxxxxx-Xxxxxx | ||
Xxxxxxx | ||
Evergreen Solar, Inc. | ||
000 Xxxxxxxx Xxxxxx | ||
Xxxxxxxx, Xxxxxxxxxxxxx | ||
00000 XXX | ||
Renewable Energy Corporation ASA | ||
Xxxxxxxxxxx 00 | ||
XX-0000 Xxxxxxxxx | ||
Xxxxxx | ||
(in the following “we” or “us”) | ||
To:
|
Rolling Hills S.à x.x. | |
0, xxx Xxxxxx Xxxxxxx | ||
X-0000 Xxxxxxxxxx | ||
(xx the following “Purchaser”) |
Title: |
Title: |
Title: |
2
From:
|
Rolling Hills S.à x.x. | |
0, xxx Xxxxxx Xxxxxxx | ||
X-0000 Xxxxxxxxxx | ||
(xx the following “we” or “us”) | ||
To:
|
Q-Cells SE | |
XX Xxxxxxxx | ||
Xxxxxxxxxxx 00-00 | ||
00000 Xxxxxxxxxx-Xxxxxx | ||
Xxxxxxx | ||
Evergreen Solar, Inc. | ||
000 Xxxxxxxx Xxxxxx | ||
Xxxxxxxx, Xxxxxxxxxxxxx | ||
00000 XXX | ||
Renewable Energy Corporation ASA | ||
Xxxxxxxxxxx 00 | ||
XX-0000 Xxxxxxxxx | ||
Xxxxxx | ||
(in the following “Sellers”) |
Title: |
Von / from:
|
Q-Cells SE | |
XX Xxxxxxxx | ||
Xxxxxxxxxxx 00-00 | ||
00000 Xxxxxxxxxx-Xxxxxx | ||
Xxxxxxx | ||
Evergreen Solar, Inc. | ||
000 Xxxxxxxx Xxxxxx | ||
Xxxxxxxx, Xxxxxxxxxxxxx | ||
00000 XXX | ||
Renewable Energy Corporation ASA | ||
Xxxxxxxxxxx 00 | ||
XX-0000 Xxxxxxxxx | ||
Xxxxxx | ||
(in the following the “Sellers”, each of them a “Seller”) | ||
An / To:
|
Sovello AG | |
XX Xxxxxxxx | ||
Xxxxxxxxxxx 00-00 | ||
00000 Xxxxxxxxxx-Xxxxxx | ||
(in the following: the “Company”) |
1. | all its respective claims (whether existing or future and whether actual or contingent), including payment claims, regarding the loan amount and any accrued interest up to the Closing Date under the loans granted by the Sellers to the Company, including those as set out in Exhibit A hereto, and |
2. | any other current claims (whether actual or contingent) against the Company, which are outstanding at the date hereof, except for |
(i) | any current or future claims of Q-Cells SE arising from |
(aa) | the service contract regarding employment protection, plant security, danger prevention, employment protection, health protection (Service Dienstvertrag über Leistungen der Fachabteilung Environmental, |
Health & Safety (EH&S)) between Q-Cells SE and the Company dated 1 January 2009, | |||
(bb) | the staffing service contract regarding payroll accounting and administration (Personaldienstleistungsvertrag) between Q-Cells SE and the Company dated 16 June 2008, | ||
(cc) | the framework IT services agreement (Rahmenvertrag IT) between Q-Cells SE and the Company dated 1 January 2006, | ||
(dd) | the agreement on maintenance and testing of respirators (Wartungsvereinbarung Wartung und Überprüfung von Atemschutzgeräten) between Q-Cells SE and the Company dated 1 October 2007, or | ||
(ee) | any other supplies of goods and services delivered respectively performed by Q-Cells, e.g. measurements for solar modules, as expressly ordered and accepted by the Company either (x) on or after 8 March 2010 or (y) prior to 8 March 2010, provided that the aggregate liability of such claims in this lit. (y) does not exceed an amount of EUR 100,000 in the aggregate, provided further that in case the aggregate liability of such claims in this lit. (y) exceeds an amount of EUR 100,000 in the aggregate Q-Cells and the Company shall enter into good faith negotiations whether the exceeding claims shall be settled; |
(ii) | any payment claims of Q-Cells SE for which invoices have been issued up to 8 March 2010 in the aggregate amount of up to EUR 237,959.41, irrespective whether relating to the agreements under paragraphs (i) (aa) to (ee) above or not, which shall be settled by the Company according to the terms and conditions of the respective agreements, but not earlier than at the Closing Date; | ||
(iii) | any current or future warranty and indemnification claims of Evergreen Solar, Inc. under the sales representative agreement dated 29 September 2006 (as amended from time to time) between Evergreen Solar, Inc. and the Company, | ||
(iv) | the claims of Evergreen Solar, Inc. |
(aa) | for royalties under the license agreements regarding the Gemini-technology dated 29 September 2006 and regarding the Quad-technology dated 6 October 2008 up to the aggregate amount of EUR 3,737,026.99, plus accrued, but unpaid interest thereon in the amount of EUR 127,229.51 and | ||
(b) | regarding certain other services and supplies up to the aggregate amount of USD 238,102.85, plus accrued, but unpaid interest thereon in the amount of USD 60,426.73 |
which shall be settled by the Company on the Closing Date, | |||
(v) | any current or future claims of Evergreen Solar, Inc. under |
2
(a) | the New License Agreements between the Company and Evergreen Solar, Inc.; and | ||
(b) | the trade xxxx license agreement regarding String Ribbon in case such agreement has or will be signed by the Company. |
Title: | ||||
Title: |
Title: | ||||
Title: |
3
Title: | ||||
Title: |
Title: | ||||
Title: |
4
5
1. | Rolling Hills S.à x.x., a limited liability company, registered with the registre de commerce et des sociétés du grand-duché de Luxembourg under B149256, |
2. | Q-Cells SE, a societas europaea, registered in the commercial register of the local court of Stendal under HRB 8150, |
3. | Renewable Energy Corporation ASA, a public limited company incorporated under Norwegian law, registered in Brønnøysund Register Centre under organization number 977258561, |
4. | Evergreen Solar, Inc., a Delaware corporation incorporated under Delaware law, registered in the Delaware Division of Corporations under file number 2426798, |
2
(A) | WHEREAS, Sellers are the owners of 100% of the shares in Sovello AG, registered in the commercial register of Stendal under HRB 8253 (hereinafter referred to as the “Company”). The Company has a registered share capital of EUR 480,000, divided into 480,000 registered shares with no par value (auf den Namen lautende Stückaktien). 160,000 of the shares with the numbers 1 — 160.000 are owned by Seller 1 (the “Seller 1 Shares”), 160,000 of the shares with the numbers 160.001 — 320.000 are owned by Seller 2 (the “Seller 2 Shares”), and 160,000 of the shares with the numbers 320.001 — 480.000 are owned by Seller 3 (the “Seller 3 Shares”, together with the Seller 1 Shares and the Seller 2 Shares the “Sold Shares”). The Seller 1 Shares are incorporated in the global share certificate (Sammelurkunde) no. 1, the Seller 2 Shares are incorporated in the global share certificate no. 2 and the Seller 3 Shares are incorporated in the global share certificate (Sammelurkunde) no. 3 (together the “Share Certificates” and each a “Share Certificate”). The Share Certificates are held in custody (Verwahrung) for Sellers by Xxxxxx Xxxxx, attorney at law at Xxxxxxx & Partner, Xxxxxxxxxxxx 0, 00000 xx Xxxxxxxxx xx Xxxx, Xxxxxxx (hereinafter referred to as “DJ”). | |
(B) | WHEREAS, Sellers have sold the Sold Shares to Purchaser pursuant to a share purchase agreement regarding the sale and purchase of Sovello AG dated 22 March 2010 (the “SPA”). In order to implement the Closing (as defined in the SPA), the Sellers intend to assign and transfer the Sold Shares and the Share Certificates to the Purchaser and the Purchaser intends to acquire the Sold Shares and the Share Certificates under this share transfer agreement (the “Agreement”). |
1.1 | Each of the Sellers has executed an unconditional written endorsement (unbedingtes Indossament) to Purchaser on the back of its respective Share Certificate in order to transfer its respective title in the Sold Shares to Purchaser. | |
1.2 | Upon the terms and conditions of this Agreement each of the Sellers hereby transfers the ownership (Einigung über den Übergang des Eigentums an der Urkunde) to the endorsed Share Certificates as follows: |
3
(a) | Seller 1 transfers the Share Certificate no. 1 to Purchaser, | ||
(b) | Seller 2 transfers the Share Certificate no. 2 to Purchaser, | ||
(c) | Seller 3 transfers the Share Certificate no. 3 to Purchaser, |
and Purchaser herewith accepts the transfers of the Share Certificates. | ||
1.3 | As an alternative mode of transfer of title to the Sold Shares, and without prejudice to the transfer of title to the Sold Shares in accordance with Section 1.1 and 1.2 above, each of the Sellers hereby assigns its respective Sold Shares pursuant to sections 398, 413 of the German Civil Code (BGB) to Purchaser: |
(a) | Seller 1 assigns the Seller 1 Shares to Purchaser, | ||
(b) | Seller 2 assigns the Seller 2 Shares to Purchaser, | ||
(c) | Seller 3 assigns the Seller 3 Shares to Purchaser, |
and Purchaser herewith accepts such assignments. It is understood by the Parties that, upon the effectiveness of an assignment of Shares under this Section 1.3, ownership of the respective Share Certificate shall transfer to the Purchaser and the Purchaser alone shall be entitled to the possession of the respective Share Certificate (section 952 of the German Civil Code). | ||
1.4 | The Sold Shares are assigned and transferred to Purchaser with all rights and obligations pertaining thereto, including the right to receive all profits relating to the Sold Shares for the current fiscal year beginning on January 1, 2010, and for prior fiscal years, which have not been distributed to Sellers prior to the date hereof. Section 101 no. 2 of the German Civil Code is hereby explicitly excluded. | |
1.5 | The shareholders meeting (Hauptversammlung) of the Company has approved the transfer of the Sold Shares by resolution dated 16 March 2010 and the Company has consented to the transfer of the Sold Shares to Purchaser by consent declaration dated 17 March 2010. |
4
3.1 | Immediately after execution of this Agreement and receipt of the endorsed Share Certificates Purchaser shall notify the Company of the transfers and assignments of the Sold Shares for the purposes of the deletion of the Sellers and the entering of the Purchaser in the share register of the Company in accordance with Section 67 (3) of the German Stock Corporation Act (AktG). | |
3.2 | Purchaser is entitled after receipt of the Share Certificates to disclose to the Company a copy of this Agreement as evidence of the transfer. |
4.1 | The Seller shall be liable hereunder as several debtors (Teilschuldner), not as joint and several debtors (Gesamtschuldner). | |
4.2 | The Sellers’ representations and warranties, the sale and purchase of the Sold Shares, the respective purchase price, and any other rights and obligations of the Parties not explicitly contained in this Agreement are exclusively (abschließend) governed by the SPA. Together with the provisions of the SPA, this Agreement constitutes the full understanding of the Parties and the complete and exclusive statements of the terms and conditions of the Parties’ agreements relating to the subject matter hereof and supersedes any and all prior agreements and understandings, whether written or oral, that may exist between the Parties with respect to the subject matter of this Agreement or parts thereof. | |
4.3 | Sections 12 (Public Announcements, Disclosure, Confidentiality), 13.2 (Costs and Expenses), 13.4 lit. (b) (Amendments and Waivers), 13.5 (Assignments, Third Parties), 13.6 (Set-off and Retention) 13.10 (Severability), 13.11 (Interpretation), 14.1 (Governing Law) and 14.2 (Jurisdiction) of the SPA shall apply mutatis mutandis to this Agreement. |
5
Rolling Hills S.à x.x. | Q-Cells SE | |||||||||||||
Name:
|
Name: | |||||||||||||
Position:
|
Position: | |||||||||||||
Renewable Energy Corporation ASA | Evergreen Solar, Inc. | |||||||||||||
Name:
|
Name: | |||||||||||||
Position:
|
Position: | |||||||||||||
Rolling Hills S.à x.x. | |||||
Name: |
|||||
Position: |
|||||
6
Sovello AG, Bitterfeld-Wolfen Balance Sheet (IFRS) June 30, 2009 |
QU II | QU I | QU II | QU I | ||||||||||||||||||||||||||||||||
6/30/2009 | 3/31/2009 | 12/31/2008 | 6/30/2009 | 3/31/2009 | 12/31/2008 | ||||||||||||||||||||||||||||||
A. Non Current Assets |
A. Capital and Reserves |
||||||||||||||||||||||||||||||||||
A.I Fixed assets |
I. Subscribed Capital |
480,000.00 | 480,000.00 | 480,000.00 | |||||||||||||||||||||||||||||||
I. Intangible Assets |
II. Additional paid in capital |
90,627,380.05 | 90,627,380.05 | 90,627,380.05 | |||||||||||||||||||||||||||||||
1. Software |
1,884,370.56 | 1,292,878.33 | 1,384,799.32 | III. Legal revenue reserve |
48,000.00 | 48,000.00 | 48,000.00 | ||||||||||||||||||||||||||||
2. Prepayments |
47,185.44 | 734,958.72 | 693,181.63 | IV. Accumulated gains/losses brought forward |
17,524,452.68 | 17,524,452.68 | 188,022.00 | ||||||||||||||||||||||||||||
1,931,556.00 | 2,027,837.05 | 2,077,980.95 | V. Other comprehensive income |
-741,313.07 | -1,124,228.49 | -883,518.94 | |||||||||||||||||||||||||||||
II. Property, Plant and Equipment |
VI. Net Result current year after legal reserve |
-15,084,668.93 | -2,813,119.45 | 17,336,430.68 | |||||||||||||||||||||||||||||||
1. Land and buildings |
75,668,266.31 | 76,039,521.95 | 75,060,413.79 | 92,853,850.73 | 104,742,484.79 | 107,796,313.79 | |||||||||||||||||||||||||||||
2. Buildings under construction |
0.00 | 0.00 | 0.00 | B. Special line item for investment subsidies |
|||||||||||||||||||||||||||||||
3. Technical equipment and machinery |
116,049,734.14 | 109,033,991.27 | 105,539,294.45 | ||||||||||||||||||||||||||||||||
4. Other plant, factory and office equipment |
3,481,023.98 | 3,344,463.58 | 3,496,287.49 | I.
Investment subsidy Typ A ( tax free; “Zulage”) |
32,763,697.79 | 32,393,752.99 | 31,724,653.71 | ||||||||||||||||||||||||||||
5. Assets under construction and prepayments |
82,233,004.35 | 83,925,527.36 | 74,619,927.44 | II.
Investment subsidy Typ B (taxable; “Zuschuss”) |
23,204,062.59 | 21,332,178.08 | 21,733,520.50 | ||||||||||||||||||||||||||||
277,432,028.78 | 272,343,504.16 | 258,715,923.17 | 55,967,760.38 | 53,725,931.07 | 53,458,174.21 | ||||||||||||||||||||||||||||||
279,363,584.78 | 274,371,341.21 | 260,793,904.12 | C. Non Current Liabilities |
||||||||||||||||||||||||||||||||
A.II Deferred Tax asset |
4,132,325.24 | 840,994.08 | 263,908.25 | Financial liabilities long term |
164,586,865.41 | 156,123,798.42 | 175,456,755.44 | ||||||||||||||||||||||||||||
A.III Non Current Prepayments |
X. Xxxxx |
0.00 | 0.00 | 37,292,652.84 | |||||||||||||||||||||||||||||||
I. Silicon prepayments REC and XXXXXX |
35,134,404.00 | 38,013,217.16 | 32,316,548.68 | II. Evergreen |
55,286,865.41 | 51,823,798.42 | 46,864,102.60 | ||||||||||||||||||||||||||||
1. Prepayment REC |
26,921,004.00 | 29,483,917.16 | 31,133,028.68 | III. Q-Cells |
54,650,000.00 | 54,650,000.00 | 45,650,000.00 | ||||||||||||||||||||||||||||
2. Prepayment XXXXXX |
8,213,400.00 | 8,529,300.00 | 1,183,520.00 | IV. REC |
54,650,000.00 | 49,650,000.00 | 45,650,000.00 | ||||||||||||||||||||||||||||
318,630,314.02 | 313,225,552.45 | 293,374,361.05 | |||||||||||||||||||||||||||||||||
B. Current Assets |
D. Deferred Tax liability |
0.00 | 268,079.60 | 605,618.59 | |||||||||||||||||||||||||||||||
I. Inventories |
56,716,172.91 | 52,419,767.38 | 32,219,392.09 | ||||||||||||||||||||||||||||||||
1. Raw materials and supplies |
22,787,333.66 | 19,632,534.18 | 17,105,346.31 | E. Current Liabilities |
|||||||||||||||||||||||||||||||
2. Unfinished Goods |
3,835,605.39 | 3,125,583.86 | 3,202,618.09 | I. Financial liabilities short term |
124,997,486.66 | 127,397,550.91 | 82,743,326.62 | ||||||||||||||||||||||||||||
3. Finished Goods and Merchandises |
27,895,203.66 | 27,563,393.69 | 8,472,116.92 | 1. Banks |
120,482,597.48 | 120,276,310.80 | 82,743,326.62 | ||||||||||||||||||||||||||||
4. Spare Parts |
2,198,030.20 | 2,098,255.65 | 2,467,310.77 | 2. Evergreen |
1,526,396.35 | 725,882.59 | 0.00 | ||||||||||||||||||||||||||||
5. Payments in advance |
0.00 | 0.00 | 972,000.00 | 3. Q-Cells |
1,510,496.42 | 5,699,345.43 | 0.00 | ||||||||||||||||||||||||||||
II. Receivables — governmental subsidies |
41,622,926.58 | 39,772,210.46 | 37,731,202.71 | 4. REC |
1,477,996.41 | 696,012.09 | 0.00 | ||||||||||||||||||||||||||||
III. Receivables — Value added tax |
87,502.65 | 2,898,149.36 | 15,251,740.48 | ||||||||||||||||||||||||||||||||
I Trade receivables |
18,855,356.53 | 35,938,775.24 | 48,857,490.80 | II. Trade payables |
28,452,511.72 | 28,873,995.95 | 26,744,106.41 | ||||||||||||||||||||||||||||
1. Evergreen |
12,946,799.71 | 29,002,641.22 | 46,850,150.47 | 1. Third Parties |
25,796,268.59 | 27,555,697.67 | 24,735,394.08 | ||||||||||||||||||||||||||||
2. Q-Cells |
3,337.47 | 0.00 | 0.00 | 2. Evergreen |
2,257,928.32 | 405,249.50 | 1,342,912.48 | ||||||||||||||||||||||||||||
3. REC |
0.00 | 0.00 | 0.00 | 3. Q-Cells |
398,314.81 | 685,884.09 | 452,973.34 | ||||||||||||||||||||||||||||
4. Third parties |
5,905,219.35 | 6,936,134.02 | 2,007,340.33 | 4. REC / Companies |
0.00 | 227,164.69 | 212,826.51 | ||||||||||||||||||||||||||||
Other Receivables derivatives (Interest rate swap/Forwards) |
1,514,095.26 | 992,893.08 | 2,600,596.29 | III. Payables - Value added tax |
0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
VI. Receivable due to REC |
0.00 | 0.00 | 0.00 | I Warranty provision |
1,976,063.20 | 1,976,063.20 | 1,959,532.35 | ||||||||||||||||||||||||||||
VII. Other Assets |
1,261,074.62 | 747,520.47 | 185,671.56 | Tax Accrual |
3,391,437.48 | 3,602,707.48 | 3,602,707.48 | ||||||||||||||||||||||||||||
VIII. Prepaid expenses |
1,006,684.46 | 1,273,547.56 | 835,699.38 | VI. Other Accruals |
8,271,386.67 | 14,125,844.25 | 13,186,989.78 | ||||||||||||||||||||||||||||
IX. Silicon prepayments REC and XXXXXX |
17,186,904.75 | 26,324,577.40 | 24,563,685.88 | VII. Other Liabilities derivatives (Interest rate swap/Forward) |
962,744.25 | 1,460,037.00 | 1,147,427.19 | ||||||||||||||||||||||||||||
1. Prepayment REC |
16,282,944.75 | 25,396,317.40 | 23,747,205.88 | VIII Other liabilities |
353,853.09 | 651,148.53 | 443,624.57 | ||||||||||||||||||||||||||||
2. Prepayment XXXXXX |
903,960.00 | 928,260.00 | 816,480.00 | ||||||||||||||||||||||||||||||||
X. Cash |
24,932,927.81 | 19,354,647.80 | 11,524,736.19 | 168,405,483.07 | 178,087,347.32 | 129,827,714.40 | |||||||||||||||||||||||||||||
163,183,645.57 | 179,722,088.75 | 173,770,215.38 | |||||||||||||||||||||||||||||||||
481,813,959.59 | 492,947,641.20 | 467,144,576.43 | 481,813,959.59 | 492,947,641.20 | 467,144,576.43 | ||||||||||||||||||||||||||||||
0.00 | 0.00 | 0.00 |
Sovello AG, Bitterfeld-Wolfen Income Statement (IFRS) January 1, 2009 to June 30, 2009 |
QU II | QU I | |||||||||||||
Ytd 2009 | 01.04. - | 01.01. - | 01.01. - | |||||||||||
30.06.2009 | 31.03.2009 | 31.12.2008 | ||||||||||||
€ | € | € | € | |||||||||||
1. Revenues |
35,605,332.77 | 9,702,888.28 | 25,902,444.49 | 219,295,838.19 | ||||||||||
2. Other operating income |
5,901,836.89 | 2,770,647.77 | 3,131,189.12 | 8,153,372.88 | ||||||||||
3. Inventory Change in unfinished and finished goods |
19,965,791.78 | 951,549.24 | 19,014,242.54 | 3,951,545.26 | ||||||||||
4. Capitalized own work |
856,055.06 | 0.00 | 856,055.06 | 334,324.39 | ||||||||||
5. Expenditure for raw materials and supplies/purchases |
||||||||||||||
a) Expenditure for raw materials, consumables and supplies |
-29,185,060.35 | -5,638,791.70 | -23,546,268.65 | -99,154,038.38 | ||||||||||
b) Expenditure for purchased services |
-4,403,787.87 | -1,594,591.03 | -2,809,196.84 | -10,853,775.91 | ||||||||||
-33,588,848.22 | -7,233,382.73 | -26,355,465.49 | -110,007,814.29 | |||||||||||
6. Payroll expenses |
94.3% | 74.5% | 101.7% | 50.2% | ||||||||||
a) Salaries and wages |
-16,030,828.92 | -7,398,039.40 | -8,632,789.52 | -31,995,227.09 | ||||||||||
b) Social security |
-3,452,282.44 | -1,723,549.64 | -1,728,732.80 | -5,839,421.75 | ||||||||||
-19,483,111.36 | -9,121,589.04 | -10,361,522.32 | -37,834,648.84 | |||||||||||
54.7% | 94.0% | 40.0% | 17.3% | |||||||||||
7. Ordinary Depreciation and amortization of fixed assets |
-12,756,766.68 | -6,601,692.99 | -6,155,073.69 | -22,250,032.68 | ||||||||||
8. Extraordinary Depreciation and amortization of fixed assets |
0.00 | 0.00 | 0.00 | -127,466.57 | ||||||||||
9. Other operating expenses |
-9,583,103.63 | -4,055,176.94 | -5,527,926.69 | -31,428,911.60 | ||||||||||
10. Other interest and similar income |
48,306.03 | 21,868.35 | 26,437.68 | 866,642.60 | ||||||||||
11. Interest and similar expenses |
-6,746,500.37 | -3,743,547.17 | -3,002,953.20 | -11,794,437.51 | ||||||||||
12. Income (expenses) resulting from derivatives |
174,289.63 | 1,354,952.66 | -1,180,663.03 | 2,600,596.29 | ||||||||||
13. Net result before taxes |
-19,606,718.10 | -15,953,482.57 | -3,653,235.53 | 21,759,008.12 | ||||||||||
14. Other taxes |
-5,216.89 | -2,608.41 | -2,608.48 | -10,433.60 | ||||||||||
15. Income taxes |
||||||||||||||
current portion |
10,753.41 | 10,753.41 | 0.00 | -3,194,541.25 | ||||||||||
deferred portion |
4,516,512.65 | 3,673,788.09 | 842,724.56 | -1,169,602.59 | ||||||||||
16. Profit / Loss |
-15,084,668.93 | -12,271,549.48 | -2,813,119.45 | 17,384,430.68 | ||||||||||
0.00 | 0.00 |
Sovello AG Cash Flow Statement (IFRS) January 1, 2009 to June 30, 2009 |
01.01. - | Ytd 2009 | ||||||||||||||||||
31.12.2008 | Q1 2009 | Q2 2009 | |||||||||||||||||
Net Income |
17,384,430.68 | -2,813,119.45 | -12,271,549.48 | -15,084,668.93 | |||||||||||||||
Deferred tax changes |
1,169,602.59 | -842,724.56 | -3,673,788.09 | -4,516,512.65 | |||||||||||||||
Income from Continuing Operations |
18,554,033.27 | -3,655,844.01 | -15,945,337.57 | -19,601,181.58 | |||||||||||||||
Changes in Operating Assets and Liabilities |
|||||||||||||||||||
Depreciation |
22,377,499.25 | 6,155,073.69 | 6,601,692.99 | 12,756,766.68 | |||||||||||||||
Release of investment subsidies |
-6,563,887.09 | -1,773,250.89 | -2,387,565.67 | -4,160,816.56 | |||||||||||||||
Other non-cash expense/income |
1,342,392.58 | 3,109,745.61 | 833,632.79 | 3,943,378.40 | |||||||||||||||
Prepaid Expenses/Other assets |
-28,446,563.75 | 6,052,488.59 | 18,783,786.64 | 24,836,275.23 | |||||||||||||||
Accounts payable & other liabilities |
-4,691,783.86 | 2,824,837.66 | -11,997,759.27 | -9,172,921.61 | |||||||||||||||
Net Cash from Operating Activities |
2,571,690.40 | 12,713,050.65 | -4,111,550.09 | 8,601,500.56 | |||||||||||||||
Cash Flow from Investing Activities: |
|||||||||||||||||||
Cash inflow from the disposal of assets |
126.05 | 0.00 | 6,900.00 | 6,900.00 | |||||||||||||||
Government subsidies received |
0.00 | 0.00 | 2,778,678.86 | 2,778,678.86 | |||||||||||||||
Capital Spendings |
-92,798,096.79 | -19,217,685.61 | -7,007,884.31 | -26,225,569.92 | |||||||||||||||
Prepayment on Silicon |
7,090,353.68 | -7,661,680.00 | 8,886,896.85 | 1,225,216.85 | |||||||||||||||
Net Cash from Investing Activities |
-85,707,617.06 | -26,879,365.61 | 4,664,591.40 | -22,214,774.21 | |||||||||||||||
Cash Flow from Financing Activities: |
|||||||||||||||||||
Cash Inflows from Loans and Time deposits |
87,821,710.02 | 21,996,226.57 | 10,025,238.70 | 32,021,465.27 | |||||||||||||||
Equity issuance |
0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||
Redemption of Loans and time deposits (Cash Outflows) |
-30,000,000.00 | 0.00 | -5,000,000.00 | -5,000,000.00 | |||||||||||||||
Payment of financing fees |
-723,750.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||
Net Cash from Financing Activities |
57,097,960.02 | 21,996,226.57 | 5,025,238.70 | 27,021,465.27 | |||||||||||||||
Net Increase (Decrease) in Cash & Equivalents |
-26,037,966.64 | 7,829,911.61 | 5,578,280.01 | 13,408,191.62 | |||||||||||||||
Cash & Equivalents, at Beginning of Period |
37,562,702.83 | 11,524,736.19 | 19,354,647.80 | 11,524,736.19 | |||||||||||||||
Cash & Equivalents, at End of Period |
11,524,736.19 | 19,354,647.80 | 24,932,927.81 | 24,932,927.81 | |||||||||||||||
June 30, 2009
from Oct 05 | from Nov. 05 | from Dec. 19, 06 | from Nov. 24, 2008 | |||||||||||||||||||
ESLR |
75.1 | 64 | 1 / 3 | Sovello AG | Sovello AG | |||||||||||||||||
Q-Cells |
24.9 | 21 | 1 / 3 | prior | ||||||||||||||||||
REC |
0 | 15 | 1 / 3 | EverQ GmbH |
subscribed capital | Additional paid in capital |
Revenue reserve | unappropriated retained earnings brought forward/cumulative losses brought forward (retained earnings) |
Other comprehensive income (OCI) |
total | |||||||||||||||||||||
ESLR | REC | Q-Cells | Sovello | |||||||||||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | |||||||||||||||||||
balance as at January 1, 2009 |
160,000.00 | 160,000.00 | 160,000.00 | 90,627,380.05 | 48,000.00 | 17,524,452.68 | -883,518.94 | 107,796,313.79 | ||||||||||||||||||
Payments subscribed capital |
0.00 | |||||||||||||||||||||||||
Additional payments |
0.00 | 0.00 | ||||||||||||||||||||||||
OCI-changes |
||||||||||||||||||||||||||
Interest rate swap (net of def. Tax) |
142,205.87 | 142,205.87 | ||||||||||||||||||||||||
Net income for the year |
-15,084,668.93 | -15,084,668.93 | ||||||||||||||||||||||||
Addition to revenue reserve |
0.00 | 0.00 | 0.00 | |||||||||||||||||||||||
balance as at reporting date |
160,000.00 | 160,000.00 | 160,000.00 | |||||||||||||||||||||||
480,000.00 | 90,627,380.05 | 48,000.00 | 2,439,783.75 | -741,313.07 | 92,853,850.73 | |||||||||||||||||||||
Sovello AG, Bitterfeld-Wolfen Balance Sheet (IFRS) June 30, 2009 |
(In EUR) | QU II | QU I | ||||||||||||||
6/30/2009 | 3/31/2009 | 12/31/2008 | ||||||||||||||
ASSETS |
||||||||||||||||
Non-current assets |
||||||||||||||||
Intangible assets |
1,931,556.00 | 2,027,837.05 | 2,077,980.95 | |||||||||||||
Property, plant and equipment |
277,432,028.78 | 272,343,504.16 | 258,715,923.17 | |||||||||||||
Advance payments |
35,134,404.00 | 38,013,217.16 | 32,316,548.68 | |||||||||||||
Deferred tax assets |
4,132,325.24 | 840,994.08 | 263,908.25 | |||||||||||||
Total |
318,630,314.02 | 313,225,552.45 | 293,374,361.05 | |||||||||||||
Current assets |
||||||||||||||||
Inventories |
56,716,172.91 | 52,419,767.38 | 32,219,392.09 | |||||||||||||
Advance payments |
17,186,904.75 | 26,324,577.40 | 24,563,685.88 | |||||||||||||
Trade receivables |
18,855,356.53 | 35,938,775.24 | 48,857,490.80 | |||||||||||||
Other financial assets |
2,160,482.98 | 1,657,996.90 | 2,685,879.67 | |||||||||||||
Other assets |
43,331,800.59 | 44,026,324.03 | 53,919,030.75 | |||||||||||||
Cash and cash equivalents |
24,932,927.81 | 19,354,647.80 | 11,524,736.19 | |||||||||||||
Total |
163,183,645.57 | 179,722,088.75 | 173,770,215.38 | |||||||||||||
Total Assets |
481,813,959.59 | 492,947,641.20 | 467,144,576.43 | |||||||||||||
6/30/2009 | 3/31/2009 | 12/31/2008 | ||||||||||||||
EQUITY AND LIABILITIES |
||||||||||||||||
Equity |
||||||||||||||||
Share capital |
480,000.00 | 480,000.00 | 480,000.00 | |||||||||||||
Capital reserves |
90,627,380.05 | 90,627,380.05 | 90,627,380.05 | |||||||||||||
Revenue Reserve |
48,000.00 | 48,000.00 | 48,000.00 | |||||||||||||
Accumulated other comprehensive income |
-741,313.07 | -1,124,228.49 | -883,518.94 | |||||||||||||
Retained earnings |
2,439,783.75 | 14,711,333.23 | 17,524,452.68 | |||||||||||||
Total |
92,853,850.73 | 104,742,484.79 | 107,796,313.79 | |||||||||||||
Non-current liabilities |
||||||||||||||||
Borrowings |
165,213,128.57 | 156,401,602.66 | 175,477,380.66 | |||||||||||||
Deferred federal and state investment grants |
47,175,760.38 | 45,228,931.07 | 45,370,928.50 | |||||||||||||
Other provisions |
1,392,595.56 | 1,323,300.47 | 1,224,429.73 | |||||||||||||
Other financial liabilities |
962,744.25 | 1,460,037.00 | 1,147,427.19 | |||||||||||||
Deferred tax liabilities |
0.00 | 268,079.60 | 605,618.59 | |||||||||||||
Other Liabilities |
76,500.00 | 76,500.00 | 76,500.00 | |||||||||||||
Total |
214,820,728.76 | 204,758,450.80 | 223,902,284.67 | |||||||||||||
Current liabilities |
||||||||||||||||
Borrowings |
124,508,744.25 | 127,386,957.74 | 83,574,566.58 | |||||||||||||
Trade payables |
31,513,717.11 | 36,523,303.95 | 34,030,092.82 | |||||||||||||
Deferred federal and state investment grants |
8,792,000.00 | 8,497,000.00 | 8,087,245.71 | |||||||||||||
Other provisions |
1,464,849.49 | 1,654,109.58 | 1,907,637.43 | |||||||||||||
Current income tax liabilities |
3,391,437.48 | 3,602,707.48 | 3,602,707.48 | |||||||||||||
Other liabilities |
4,468,631.77 | 5,782,626.86 | 4,243,727.95 | |||||||||||||
Total |
174,139,380.10 | 183,446,705.61 | 135,445,977.97 | |||||||||||||
Total Liabilities |
388,960,108.86 | 388,205,156.41 | 359,348,262.64 | |||||||||||||
Total Equity and Liabilities |
481,813,959.59 | 492,947,641.20 | 467,144,576.43 | |||||||||||||
Sovello AG, Bitterfeld-Wolfen Income Statement (IFRS) January 1, 2009 to June 30, 2009 |
(In EUR) | QU II | QU I | ||||||||||||||||||||||||
01.01. - | 01.04. - | 01.01. - | 01.01. - | |||||||||||||||||||||||
30.06.2009 | 30.06.2009 | 31.03.2009 | 31.12.2008 | |||||||||||||||||||||||
€ | € | € | € | |||||||||||||||||||||||
Revenues |
35,605,332.77 | 9,702,888.28 | 25,902,444.49 | 219,295,838.19 | ||||||||||||||||||||||
Change in inventories of
finished goods and work in
progress |
19,965,791.78 | 951,549.24 | 19,014,242.54 | 3,951,545.26 | ||||||||||||||||||||||
Own work capitalized |
856,055.06 | 0.00 | 856,055.06 | 334,324.39 | ||||||||||||||||||||||
Other operating income |
5,901,836.89 | 2,770,647.77 | 3,131,189.12 | 10,753,969.17 | ||||||||||||||||||||||
Cost of materials and services |
-33,588,848.22 | -7,233,382.73 | -26,355,465.49 | -110,007,814.29 | ||||||||||||||||||||||
Personnel expenses |
-19,483,111.36 | -9,121,589.04 | -10,361,522.32 | -37,834,648.84 | ||||||||||||||||||||||
Amortization, depreciation and
impairment of property, plant
and equipment and intangible
assets |
-12,756,766.68 | -6,601,692.99 | -6,155,073.69 | -22,377,499.25 | ||||||||||||||||||||||
Other operating expenses |
-9,414,030.89 | -2,702,832.69 | -6,711,198.20 | -31,439,345.20 | ||||||||||||||||||||||
Profit from operating activities |
-12,913,740.65 | -12,234,412.16 | -679,328.49 | 32,676,369.43 | ||||||||||||||||||||||
Interest and similar income |
48,306.03 | 21,868.35 | 26,437.68 | 866,642.60 | ||||||||||||||||||||||
Interest and similar expense |
-6,746,500.37 | -3,743,547.17 | -3,002,953.20 | -11,794,437.51 | ||||||||||||||||||||||
Profit/loss(-) before tax |
-19,611,934.99 | -15,956,090.98 | -3,655,844.01 | 21,748,574.52 | ||||||||||||||||||||||
Income tax expense |
4,527,266.06 | 3,684,541.50 | 842,724.56 | -4,364,143.84 | ||||||||||||||||||||||
Profit/loss(-) after tax |
-15,084,668.93 | -12,271,549.48 | -2,813,119.45 | 17,384,430.68 | ||||||||||||||||||||||
0 |
Sovello AG, Bitterfeld-Wolfen Balance Sheet (IFRS) September 30, 2009 |
QU III | QU II | QU I | QU III | QU II | QU I | ||||||||||||||||||||||||||||||||||||||||
9/30/2009 | 6/30/2009 | 3/31/2009 | 12/31/2008 | 9/30/2009 | 6/30/2009 | 3/31/2009 | 12/31/2008 | ||||||||||||||||||||||||||||||||||||||
A. Non Current Assets |
A. Capital and Reserves | ||||||||||||||||||||||||||||||||||||||||||||
A.I Fixed assets |
I. Subscribed Capital |
480,000.00 | 480,000.00 | 480,000.00 | 480,000.00 | ||||||||||||||||||||||||||||||||||||||||
I. Intangible Assets |
II. Additional paid in capital |
90,627,380.05 | 90,627,380.05 | 90,627,380.05 | 90,627,380.05 | ||||||||||||||||||||||||||||||||||||||||
1. Software |
1,727,555.46 | 1,884,370.56 | 1,292,878.33 | 1,384,799.32 | III. Legal revenue reserve |
48,000.00 | 48,000.00 | 48,000.00 | 48,000.00 | ||||||||||||||||||||||||||||||||||||
2. Prepayments |
47,185.44 | 47,185.44 | 734,958.72 | 693,181.63 | IV. Accumulated gains/losses brought forward |
17,524,452.68 | 17,524,452.68 | 17,524,452.68 | 188,022.00 | ||||||||||||||||||||||||||||||||||||
1,774,740.90 | 1,931,556.00 | 2,027,837.05 | 2,077,980.95 | V. Other comprehensive income |
-545,663.58 | -741,313.07 | -1,124,228.49 | -883,518.94 | |||||||||||||||||||||||||||||||||||||
II. Property, Plant and Equipment |
VI. Net Result current year after legal reserve |
-35,378,434.81 | -15,084,668.93 | -2,813,119.45 | 17,336,430.68 | ||||||||||||||||||||||||||||||||||||||||
1. Land and buildings |
75,136,510.63 | 75,668,266.31 | 76,039,521.95 | 75,060,413.79 | 72,755,734.34 | 92,853,850.73 | 104,742,484.79 | 107,796,313.79 | |||||||||||||||||||||||||||||||||||||
2. Buildings under construction |
0.00 | 0.00 | 0.00 | 0.00 | B. Special line item for investment subsidies |
||||||||||||||||||||||||||||||||||||||||
3. Technical equipment and machinery |
150,021,059.98 | 116,049,734.14 | 109,033,991.27 | 105,539,294.45 | |||||||||||||||||||||||||||||||||||||||||
4. Other plant, factory and office equipment |
3,337,199.33 | 3,481,023.98 | 3,344,463.58 | 3,496,287.49 | I. Investment subsidy Typ A ( tax free; "Zulage") |
31,611,274.62 | 32,763,697.79 | 32,393,752.99 | 31,724,653.71 | ||||||||||||||||||||||||||||||||||||
5. Assets under construction and prepayments |
43,720,949.94 | 82,233,004.35 | 83,925,527.36 | 74,619,927.44 | II. Investment subsidy Typ B (taxable; "Zuschuss") |
22,338,288.40 | 23,204,062.59 | 21,332,178.08 | 21,733,520.50 | ||||||||||||||||||||||||||||||||||||
272,215,719.88 | 277,432,028.78 | 272,343,504.16 | 258,715,923.17 | 53,949,563.02 | 55,967,760.38 | 53,725,931.07 | 53,458,174.21 | ||||||||||||||||||||||||||||||||||||||
273,990,460.78 | 279,363,584.78 | 274,371,341.21 | 260,793,904.12 | C. Non Current Liabilities |
|||||||||||||||||||||||||||||||||||||||||
A.II Deferred Tax asset |
0.00 | 4,132,325.24 | 840,994.08 | 263,908.25 | Financial liabilities long term | 0.00 | 164,586,865.41 | 156,123,798.42 | 175,456,755.44 | ||||||||||||||||||||||||||||||||||||
A.III Non Current Prepayments |
X. Xxxxx |
0.00 | 0.00 | 0.00 | 37,292,652.84 | ||||||||||||||||||||||||||||||||||||||||
I. Silicon prepayments REC and XXXXXX |
33,754,059.90 | 35,134,404.00 | 38,013,217.16 | 32,316,548.68 | II. Evergreen |
0.00 | 55,286,865.41 | 51,823,798.42 | 46,864,102.60 | ||||||||||||||||||||||||||||||||||||
1. Prepayment REC |
25,856,559.90 | 26,921,004.00 | 29,483,917.16 | 31,133,028.68 | III. Q-Cells |
0.00 | 54,650,000.00 | 54,650,000.00 | 45,650,000.00 | ||||||||||||||||||||||||||||||||||||
2. Prepayment XXXXXX |
7,897,500.00 | 8,213,400.00 | 8,529,300.00 | 1,183,520.00 | IV. REC |
0.00 | 54,650,000.00 | 49,650,000.00 | 45,650,000.00 | ||||||||||||||||||||||||||||||||||||
307,744,520.68 | 318,630,314.02 | 313,225,552.45 | 293,374,361.05 | ||||||||||||||||||||||||||||||||||||||||||
B. Current Assets |
D. Deferred Tax liability | 344,272.72 | 0.00 | 268,079.60 | 605,618.59 | ||||||||||||||||||||||||||||||||||||||||
I. Inventories |
49,556,879.23 | 56,716,172.91 | 52,419,767.38 | 32,219,392.09 | |||||||||||||||||||||||||||||||||||||||||
1. Raw materials and supplies |
21,714,722.23 | 22,787,333.66 | 19,632,534.18 | 17,105,346.31 | E. Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
2. Unfinished Goods |
7,586,113.76 | 3,835,605.39 | 3,125,583.86 | 3,202,618.09 | I. Financial liabilities short term |
263,846,237.03 | 124,997,486.66 | 127,397,550.91 | 82,743,326.62 | ||||||||||||||||||||||||||||||||||||
3. Finished Goods and Merchandises |
18,079,552.73 | 27,895,203.66 | 27,563,393.69 | 8,472,116.92 | 1. Banks |
93,286,132.71 | 120,482,597.48 | 120,276,310.80 | 82,743,326.62 | ||||||||||||||||||||||||||||||||||||
4. Spare Parts |
2,176,490.51 | 2,198,030.20 | 2,098,255.65 | 2,467,310.77 | 2. Evergreen |
56,651,253.95 | 1,526,396.35 | 725,882.59 | 0.00 | ||||||||||||||||||||||||||||||||||||
5. Payments in advance |
0.00 | 0.00 | 0.00 | 972,000.00 | 3. Q-Cells |
56,970,675.19 | 1,510,496.42 | 5,699,345.43 | 0.00 | ||||||||||||||||||||||||||||||||||||
II. Receivables — governmental subsidies |
14,064,322.14 | 41,622,926.58 | 39,772,210.46 | 37,731,202.71 | 4. REC |
56,938,175.18 | 1,477,996.41 | 696,012.09 | 0.00 | ||||||||||||||||||||||||||||||||||||
III. Receivables — Value added tax |
3,474.94 | 87,502.65 | 2,898,149.36 | 15,251,740.48 | |||||||||||||||||||||||||||||||||||||||||
IV. Trade receivables |
16,578,620.62 | 18,855,356.53 | 35,938,775.24 | 48,857,490.80 | II. Trade payables |
23,180,358.98 | 28,452,511.72 | 28,873,995.95 | 26,744,106.41 | ||||||||||||||||||||||||||||||||||||
1. Evergreen |
3,686,377.45 | 12,946,799.71 | 29,002,641.22 | 46,850,150.47 | 1. Third Parties |
22,151,033.88 | 25,796,268.59 | 27,555,697.67 | 24,735,394.08 | ||||||||||||||||||||||||||||||||||||
2. Q-Cells |
4,950.63 | 3,337.47 | 0.00 | 0.00 | 2. Evergreen |
679,268.05 | 2,257,928.32 | 405,249.50 | 1,342,912.48 | ||||||||||||||||||||||||||||||||||||
3. REC |
0.00 | 0.00 | 0.00 | 0.00 | 3. Q-Cells |
350,057.05 | 398,314.81 | 685,884.09 | 452,973.34 | ||||||||||||||||||||||||||||||||||||
4. Third parties |
12,887,292.54 | 5,905,219.35 | 6,936,134.02 | 2,007,340.33 | 4. REC / Companies |
0.00 | 0.00 | 227,164.69 | 212,826.51 | ||||||||||||||||||||||||||||||||||||
V. Other Receivables derivatives (Interest rate swap/Forwards) |
1,069,456.18 | 1,514,095.26 | 992,893.08 | 2,600,596.29 | III. Notes Payable |
3,505,500.81 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||
VI. Receivable due to REC |
0.00 | 0.00 | 0.00 | 0.00 | IV. Payables - Value added tax |
0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||
VII. Other Assets |
695,357.94 | 1,261,074.62 | 747,520.47 | 185,671.56 | V. Warranty provision |
1,976,063.20 | 1,976,063.20 | 1,976,063.20 | 1,959,532.35 | ||||||||||||||||||||||||||||||||||||
VIII Prepaid expenses |
684,821.91 | 1,006,684.46 | 1,273,547.56 | 835,699.38 | VI. Tax Accrual |
3,391,437.48 | 3,391,437.48 | 3,602,707.48 | 3,602,707.48 | ||||||||||||||||||||||||||||||||||||
IX. Silicon prepayments REC and XXXXXX |
12,058,401.96 | 17,186,904.75 | 26,324,577.40 | 24,563,685.88 | VII. Other Accruals |
9,362,079.73 | 8,271,386.67 | 14,125,844.25 | 13,186,989.78 | ||||||||||||||||||||||||||||||||||||
1. Prepayment REC |
10,906,581.96 | 16,282,944.75 | 25,396,317.40 | 23,747,205.88 | VIII Other Liabilities derivatives (Interest rate swap/Forward) |
708,654.00 | 962,744.25 | 1,460,037.00 | 1,147,427.19 | ||||||||||||||||||||||||||||||||||||
2. Prepayment XXXXXX |
1,151,820.00 | 903,960.00 | 928,260.00 | 816,480.00 | IX. Other liabilities |
357,847.27 | 353,853.09 | 651,148.53 | 443,624.57 | ||||||||||||||||||||||||||||||||||||
X. Cash |
30,921,892.98 | 24,932,927.81 | 19,354,647.80 | 11,524,736.19 | |||||||||||||||||||||||||||||||||||||||||
306,328,178.50 | 168,405,483.07 | 178,087,347.32 | 129,827,714.40 | ||||||||||||||||||||||||||||||||||||||||||
125,633,227.90 | 163,183,645.57 | 179,722,088.75 | 173,770,215.38 | ||||||||||||||||||||||||||||||||||||||||||
433,377,748.58 | 481,813,959.59 | 492,947,641.20 | 467,144,576.43 | 433,377,748.58 | 481,813,959.59 | 492,947,641.20 | 467,144,576.43 | ||||||||||||||||||||||||||||||||||||||
0.00 | 0.00 | 0.00 | 0.00 |
Sovello AG, Bitterfeld-Wolfen Income Statement (IFRS) January 1, 2009 to September 30, 2009 |
QU III | Sept 2009 | August 2009 | July 2009 | QU II | QU I | |||||||||||||||||||||||||||||||||||||
Ytd 2009 | 01.07. - | 01.09. - | 01.08. - | 01.07. - | 01.04. - | 01.01. - | 01.01. - | |||||||||||||||||||||||||||||||||||
30.09.2009 | 30.09.2009 | 31.08.2009 | 31.07.2009 | 30.06.2009 | 31.03.2009 | 31.12.2008 | ||||||||||||||||||||||||||||||||||||
€ | € | € | € | € | € | € | € | |||||||||||||||||||||||||||||||||||
1. Revenues |
65,741,313.72 | 30,135,980.95 | 12,918,300.99 | 9,821,920.65 | 7,395,759.31 | 9,702,888.28 | 25,902,444.49 | 219,295,838.19 | ||||||||||||||||||||||||||||||||||
2. Other operating income |
9,382,091.27 | 3,480,254.38 | 1,372,611.77 | 1,458,234.99 | 649,407.62 | 2,770,647.77 | 3,131,189.12 | 8,153,372.88 | ||||||||||||||||||||||||||||||||||
3. Inventory Change in unfinished and finished goods |
13,840,103.32 | -6,125,688.46 | -2,365,292.02 | -1,913,423.55 | -1,846,972.89 | 951,549.24 | 19,014,242.54 | 3,951,545.26 | ||||||||||||||||||||||||||||||||||
4. Capitalized own work |
856,055.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 856,055.06 | 334,324.39 | ||||||||||||||||||||||||||||||||||
5. Expenditure for raw materials and supplies/purchases |
||||||||||||||||||||||||||||||||||||||||||
a) Expenditure for raw materials, consumables and supplies |
-44,410,734.17 | -15,225,673.82 | -6,427,201.57 | -5,342,295.24 | -3,456,177.01 | -5,638,791.70 | -23,546,268.65 | -99,154,038.38 | ||||||||||||||||||||||||||||||||||
b) Expenditure for purchased services |
-6,602,691.01 | -2,198,903.14 | -865,483.45 | -695,804.09 | -637,615.60 | -1,594,591.03 | -2,809,196.84 | -10,853,775.91 | ||||||||||||||||||||||||||||||||||
-51,013,425.18 | -17,424,576.96 | -7,292,685.02 | -6,038,099.33 | -4,093,792.61 | -7,233,382.73 | -26,355,465.49 | -110,007,814.29 | |||||||||||||||||||||||||||||||||||
6. Payroll expenses |
77.6% | 57.8% | 56.5% | 61.5% | 55.4% | 74.5% | 101.7% | 50.2% | ||||||||||||||||||||||||||||||||||
a) Salaries and wages |
-23,508,879.73 | -7,478,050.81 | -2,763,729.87 | -2,427,076.34 | -2,287,244.60 | -7,398,039.40 | -8,632,789.52 | -31,995,227.09 | ||||||||||||||||||||||||||||||||||
b) Social security |
-4,805,164.02 | -1,352,881.58 | -533,988.49 | -289,229.15 | -529,663.94 | -1,723,549.64 | -1,728,732.80 | -5,839,421.75 | ||||||||||||||||||||||||||||||||||
-28,314,043.75 | -8,830,932.39 | -3,297,718.36 | -2,716,305.49 | -2,816,908.54 | -9,121,589.04 | -10,361,522.32 | -37,834,648.84 | |||||||||||||||||||||||||||||||||||
43.1% | 29.3% | 25.5% | 27.7% | 38.1% | 94.0% | 40.0% | 17.3% | |||||||||||||||||||||||||||||||||||
7. Ordinary Depreciation and amortization of fixed assets |
-20,526,517.44 | -7,769,750.76 | -2,732,516.46 | -2,533,969.94 | -2,503,264.36 | -6,601,692.99 | -6,155,073.69 | -22,250,032.68 | ||||||||||||||||||||||||||||||||||
8. Extraordinary Depreciation and amortization of fixed assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -127,466.57 | ||||||||||||||||||||||||||||||||||
9. Other operating expenses |
-15,406,802.99 | -5,823,699.36 | -2,144,723.93 | -1,872,321.50 | -1,806,653.93 | -4,055,176.94 | -5,527,926.69 | -31,428,911.60 | ||||||||||||||||||||||||||||||||||
10. Other interest and similar income |
57,018.19 | 8,712.16 | 3,556.46 | 2,262.77 | 2,892.93 | 21,868.35 | 26,437.68 | 866,642.60 | ||||||||||||||||||||||||||||||||||
11. Interest and similar expenses |
-10,742,660.00 | -3,996,159.63 | -1,262,530.69 | -1,293,884.22 | -1,439,744.72 | -3,743,547.17 | -3,002,953.20 | -11,794,437.51 | ||||||||||||||||||||||||||||||||||
12. Income (expenses) resulting from derivatives |
650,071.32 | 475,781.69 | 328,884.83 | 137,729.58 | 9,167.28 | 1,354,952.66 | -1,180,663.03 | 2,600,596.29 | ||||||||||||||||||||||||||||||||||
13. Net result before taxes |
-35,476,796.48 | -15,870,078.38 | -4,472,112.43 | -4,947,856.04 | -6,450,109.91 | -15,953,482.57 | -3,653,235.53 | 21,759,008.12 | ||||||||||||||||||||||||||||||||||
14. Other taxes |
-10,747.19 | -5,530.30 | -3,791.36 | -869.47 | -869.47 | -2,608.41 | -2,608.48 | -10,433.60 | ||||||||||||||||||||||||||||||||||
15. Income taxes |
||||||||||||||||||||||||||||||||||||||||||
current portion |
10,753.41 | 0.00 | 0.00 | 0.00 | 0.00 | 10,753.41 | 0.00 | -3,194,541.25 | ||||||||||||||||||||||||||||||||||
deferred portion |
98,355.45 | -4,418,157.20 | -4,332,794.09 | -80,789.97 | -4,573.14 | 3,673,788.09 | 842,724.56 | -1,169,602.59 | ||||||||||||||||||||||||||||||||||
16. Profit / Loss |
-35,378,434.81 | -20,293,765.88 | -8,808,697.88 | -5,029,515.48 | -6,455,552.52 | -12,271,549.48 | -2,813,119.45 | 17,384,430.68 | ||||||||||||||||||||||||||||||||||
0.00 | 0.00 |
Sovello AG Cash Flow Statement (IFRS) January 1, 2009 to September 30, 2009 |
01.01. - | Ytd 2009 | |||||||||||||||||||||||||||||||||||||||||
31.12.2008 | Q1 2009 | Q2 2009 | Jul-09 | Aug-09 | Sep-09 | Q3 2009 | ||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
Net Income
|
17,384,430.68 | -2,813,119.45 | -12,271,549.48 | -6,455,552.52 | -5,029,515.48 | -8,808,697.88 | -20,293,765.88 | -35,378,434.81 | ||||||||||||||||||||||||||||||||||
Deferred tax changes
|
1,169,602.59 | -842,724.56 | -3,673,788.09 | 4,573.14 | 80,789.97 | 4,332,794.09 | 4,418,157.20 | -98,355.45 | ||||||||||||||||||||||||||||||||||
Income from Continuing
Operations
|
18,554,033.27 | -3,655,844.01 | -15,945,337.57 | -6,450,979.38 | -4,948,725.51 | -4,475,903.79 | -15,875,608.68 | -35,476,790.26 | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
Changes in Operating
Assets and Liabilities
|
||||||||||||||||||||||||||||||||||||||||||
Depreciation
|
22,377,499.25 | 6,155,073.69 | 6,601,692.99 | 2,503,264.36 | 2,533,969.94 | 2,732,516.46 | 7,769,750.76 | 20,526,517.44 | ||||||||||||||||||||||||||||||||||
Release of investment
subsidies
|
-6,563,887.09 | -1,773,250.89 | -2,387,565.67 | -620,644.23 | -635,549.07 | -646,381.41 | -1,902,574.71 | -6,063,391.27 | ||||||||||||||||||||||||||||||||||
Other non-cash expense/income
|
1,342,392.58 | 3,109,745.61 | 833,632.79 | 791,253.83 | 336,831.16 | 926,334.27 | 2,054,419.26 | 5,997,797.66 | ||||||||||||||||||||||||||||||||||
Prepaid Expenses/Other
assets
|
-28,446,563.75 | 6,052,488.59 | 18,783,786.64 | 6,337,996.69 | 7,536,211.91 | 2,494,051.25 | 16,368,259.85 | 41,204,535.08 | ||||||||||||||||||||||||||||||||||
Accounts payable &
other liabilities
|
-4,691,783.86 | 2,824,837.66 | -11,997,759.27 | 1,844,271.74 | -411,159.93 | 1,157,046.92 | 2,590,158.73 | -6,582,762.88 | ||||||||||||||||||||||||||||||||||
Net Cash from Operating
Activities
|
2,571,690.40 | 12,713,050.65 | -4,111,550.09 | 4,405,163.01 | 4,411,578.50 | 2,187,663.70 | 11,004,405.21 | 19,605,905.77 | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
Cash Flow from Investing
Activities:
|
||||||||||||||||||||||||||||||||||||||||||
Cash inflow from the
disposal of assets
|
126.05 | 0.00 | 6,900.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,900.00 | ||||||||||||||||||||||||||||||||||
Government subsidies
received
|
0.00 | 0.00 | 2,778,678.86 | 27,442,981.79 | 0.00 | 0.00 | 27,442,981.79 | 30,221,660.65 | ||||||||||||||||||||||||||||||||||
Capital Spendings
|
-92,798,096.79 | -19,217,685.61 | -7,007,884.31 | -1,851,966.97 | -1,195,502.66 | -2,042,341.49 | -5,089,811.12 | -31,315,381.04 | ||||||||||||||||||||||||||||||||||
Prepayment on Silicon
|
7,090,353.68 | -7,661,680.00 | 8,886,896.85 | 0.00 | 0.00 | 0.00 | 0.00 | 1,225,216.85 | ||||||||||||||||||||||||||||||||||
Net Cash from Investing
Activities
|
-85,707,617.06 | -26,879,365.61 | 4,664,591.40 | 25,591,014.82 | -1,195,502.66 | -2,042,341.49 | 22,353,170.67 | 138,396.46 | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
Cash Flow from Financing
Activities:
|
||||||||||||||||||||||||||||||||||||||||||
Cash Inflows from Loans
and Time deposits
|
87,821,710.02 | 21,996,226.57 | 10,025,238.70 | 0.00 | 0.00 | 0.00 | 0.00 | 32,021,465.27 | ||||||||||||||||||||||||||||||||||
Equity issuance
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||
Redemption of Loans
and time deposits (Cash Outflows)
|
-30,000,000.00 | 0.00 | -5,000,000.00 | -27,368,610.71 | 0.00 | 0.00 | -27,368,610.71 | -32,368,610.71 | ||||||||||||||||||||||||||||||||||
Payment of financing
fees
|
-723,750.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||
Net Cash from Financing
Activities
|
57,097,960.02 | 21,996,226.57 | 5,025,238.70 | -27,368,610.71 | 0.00 | 0.00 | -27,368,610.71 | -347,145.44 | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
Net Increase (Decrease)
in Cash & Equivalents
|
-26,037,966.64 | 7,829,911.61 | 5,578,280.01 | 2,627,567.12 | 3,216,075.84 | 145,322.21 | 5,988,965.17 | 19,397,156.79 | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
Cash & Equivalents,
at Beginning of Period
|
37,562,702.83 | 11,524,736.19 | 19,354,647.80 | 24,932,927.81 | 27,560,494.93 | 30,776,570.77 | 24,932,927.81 | 11,524,736.19 | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
Cash & Equivalents,
at End of Period
|
11,524,736.19 | 19,354,647.80 | 24,932,927.81 | 27,560,494.93 | 30,776,570.77 | 30,921,892.98 | 30,921,892.98 | 30,921,892.98 | ||||||||||||||||||||||||||||||||||
September 30, 2009
from Oct 05 | from Nov. 05 | from Dec. 19, 06 | from Nov. 24, 2008 | |||||||||||||||||||
ESLR |
75.1 | 64 | 1 / 3 | Sovello AG | Sovello AG | |||||||||||||||||
Q-Cells |
24.9 | 21 | 1 / 3 | prior | ||||||||||||||||||
REC |
0 | 15 | 1 / 3 | EverQ GmbH |
subscribed capital | Additional paid in capital |
Revenue reserve | unappropriated retained earnings brought forward/cumulative losses brought forward (retained earnings) |
Other comprehensive income (OCI) |
total | |||||||||||||||||||||
ESLR | REC | Q-Cells | Sovello | |||||||||||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | |||||||||||||||||||
balance as at January 1, 2009 |
160,000.00 | 160,000.00 | 160,000.00 | 90,627,380.05 | 48,000.00 | 17,524,452.68 | -883,518.94 | 107,796,313.79 | ||||||||||||||||||
Payments subscribed capital |
0.00 | |||||||||||||||||||||||||
Additional payments |
0.00 | 0.00 | ||||||||||||||||||||||||
OCI-changes |
||||||||||||||||||||||||||
Interest rate swap (net of def. Tax) |
337,855.36 | 337,855.36 | ||||||||||||||||||||||||
Net income for the year |
-35,378,434.81 | -35,378,434.81 | ||||||||||||||||||||||||
Addition to revenue reserve |
0.00 | 0.00 | 0.00 | |||||||||||||||||||||||
balance as at reporting date |
160,000.00 | 160,000.00 | 160,000.00 | |||||||||||||||||||||||
480,000.00 | 90,627,380.05 | 48,000.00 | -17,853,982.13 | -545,663.58 | 72,755,734.34 | |||||||||||||||||||||
Sovello AG, Bitterfeld-Wolfen Balance Sheet (IFRS) September 30, 2009 |
new reporting form |
(In EUR) | QU III | QU II | QU I | ||||||||||||||||||
9/30/2009 | 6/30/2009 | 3/31/2009 | 12/31/2008 | ||||||||||||||||||
ASSETS |
|||||||||||||||||||||
Non-current assets |
|||||||||||||||||||||
Intangible assets |
1,774,740.90 | 1,931,556.00 | 2,027,837.05 | 2,077,980.95 | |||||||||||||||||
Property, plant and equipment |
272,215,719.88 | 277,432,028.78 | 272,343,504.16 | 258,715,923.17 | |||||||||||||||||
Advance payments |
33,754,059.90 | 35,134,404.00 | 38,013,217.16 | 32,316,548.68 | |||||||||||||||||
Deferred tax assets |
0.00 | 4,132,325.24 | 840,994.08 | 263,908.25 | |||||||||||||||||
Total |
307,744,520.68 | 318,630,314.02 | 313,225,552.45 | 293,374,361.05 | |||||||||||||||||
Current assets |
|||||||||||||||||||||
Inventories |
49,556,879.23 | 56,716,172.91 | 52,419,767.38 | 32,219,392.09 | |||||||||||||||||
Advance payments |
12,058,401.96 | 17,186,904.75 | 26,324,577.40 | 24,563,685.88 | |||||||||||||||||
Trade receivables |
16,578,620.62 | 18,855,356.53 | 35,938,775.24 | 48,857,490.80 | |||||||||||||||||
Other financial assets |
1,694,673.32 | 2,160,482.98 | 1,657,996.90 | 2,685,879.67 | |||||||||||||||||
Other assets |
14,822,759.79 | 43,331,800.59 | 44,026,324.03 | 53,919,030.75 | |||||||||||||||||
Cash and cash equivalents |
30,921,892.98 | 24,932,927.81 | 19,354,647.80 | 11,524,736.19 | |||||||||||||||||
Total |
125,633,227.90 | 163,183,645.57 | 179,722,088.75 | 173,770,215.38 | |||||||||||||||||
Total Assets |
433,377,748.58 | 481,813,959.59 | 492,947,641.20 | 467,144,576.43 | |||||||||||||||||
9/30/2009 | 6/30/2009 | 3/31/2009 | 12/31/2008 | ||||||||||||||||||
EQUITY AND LIABILITIES |
|||||||||||||||||||||
Equity |
|||||||||||||||||||||
Share capital |
480,000.00 | 480,000.00 | 480,000.00 | 480,000.00 | |||||||||||||||||
Capital reserves |
90,627,380.05 | 90,627,380.05 | 90,627,380.05 | 90,627,380.05 | |||||||||||||||||
Revenue Reserve |
48,000.00 | 48,000.00 | 48,000.00 | 48,000.00 | |||||||||||||||||
Accumulated other comprehensive income |
-545,663.58 | -741,313.07 | -1,124,228.49 | -883,518.94 | |||||||||||||||||
Retained earnings |
-17,853,982.13 | 2,439,783.75 | 14,711,333.23 | 17,524,452.68 | |||||||||||||||||
Total |
72,755,734.34 | 92,853,850.73 | 104,742,484.79 | 107,796,313.79 | |||||||||||||||||
Non-current liabilities |
|||||||||||||||||||||
Borrowings |
0.00 | 165,213,128.57 | 156,401,602.66 | 175,477,380.66 | |||||||||||||||||
Deferred federal and state investment
grants |
45,220,563.02 | 47,175,760.38 | 45,228,931.07 | 45,370,928.50 | |||||||||||||||||
Other provisions |
1,409,054.61 | 1,392,595.56 | 1,323,300.47 | 1,224,429.73 | |||||||||||||||||
Other financial liabilities |
0.00 | 962,744.25 | 1,460,037.00 | 1,147,427.19 | |||||||||||||||||
Deferred tax liabilities |
344,272.72 | 0.00 | 268,079.60 | 605,618.59 | |||||||||||||||||
Other Liabilities |
76,500.00 | 76,500.00 | 76,500.00 | 76,500.00 | |||||||||||||||||
Total |
47,050,390.35 | 214,820,728.76 | 204,758,450.80 | 223,902,284.67 | |||||||||||||||||
Current liabilities |
|||||||||||||||||||||
Borrowings |
263,939,126.30 | 124,508,744.25 | 127,386,957.74 | 83,574,566.58 | |||||||||||||||||
Trade payables |
26,969,069.71 | 31,513,717.11 | 36,523,303.95 | 34,030,092.82 | |||||||||||||||||
Notes Payable |
3,505,500.81 | 0.00 | 0.00 | 0.00 | |||||||||||||||||
Deferred federal and state investment
grants |
8,729,000.00 | 8,792,000.00 | 8,497,000.00 | 8,087,245.71 | |||||||||||||||||
Other provisions |
1,444,304.27 | 1,464,849.49 | 1,654,109.58 | 1,907,637.43 | |||||||||||||||||
Other financial liabilities |
708,654.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||||
Current income tax liabilities |
3,391,437.48 | 3,391,437.48 | 3,602,707.48 | 3,602,707.48 | |||||||||||||||||
Other liabilities |
4,884,531.32 | 4,468,631.77 | 5,782,626.86 | 4,243,727.95 | |||||||||||||||||
Total |
313,571,623.89 | 174,139,380.10 | 183,446,705.61 | 135,445,977.97 | |||||||||||||||||
Total Liabilities |
360,622,014.24 | 388,960,108.86 | 388,205,156.41 | 359,348,262.64 | |||||||||||||||||
Total Equity and Liabilities |
433,377,748.58 | 481,813,959.59 | 492,947,641.20 | 467,144,576.43 | |||||||||||||||||
Sovello AG, Bitterfeld-Wolfen Income Statement (IFRS) January 1, 2009 to September 30, 2009 |
new reporting form |
(In EUR) | QU III | Sept 2009 | August 2009 | July 2009 | QU II | QU I | ||||||||||||||||||||||||||||||||||||
YTD 2009 | 01.07. - 30.09.2009 |
01.09. - 30.09.2009 |
01.08. - 31.08.2009 |
01.07. - 31.07.2009 |
01.04. - 30.06.2009 |
01.01. - 31.03.2009 |
01.01. - 31.12.2008 |
|||||||||||||||||||||||||||||||||||
€ | € | € | € | € | € | € | € | |||||||||||||||||||||||||||||||||||
Revenues |
65,741,313.72 | 30,135,980.95 | 12,918,300.99 | 9,821,920.65 | 7,395,759.31 | 9,702,888.28 | 25,902,444.49 | 219,295,838.19 | ||||||||||||||||||||||||||||||||||
Change in inventories of finished
goods and work in progress |
13,840,103.32 | -6,125,688.46 | -2,365,292.02 | -1,913,423.55 | -1,846,972.89 | 951,549.24 | 19,014,242.54 | 3,951,545.26 | ||||||||||||||||||||||||||||||||||
Own work capitalized |
856,055.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 856,055.06 | 334,324.39 | ||||||||||||||||||||||||||||||||||
Other operating income |
9,382,091.27 | 3,480,254.38 | 1,372,611.77 | 1,458,234.99 | 649,407.62 | 2,770,647.77 | 3,131,189.12 | 10,753,969.17 | ||||||||||||||||||||||||||||||||||
Cost of materials and services |
-51,013,425.18 | -17,424,576.96 | -7,292,685.02 | -6,038,099.33 | -4,093,792.61 | -7,233,382.73 | -26,355,465.49 | -110,007,814.29 | ||||||||||||||||||||||||||||||||||
Personnel expenses |
-28,314,043.75 | -8,830,932.39 | -3,297,718.36 | -2,716,305.49 | -2,816,908.54 | -9,121,589.04 | -10,361,522.32 | -37,834,648.84 | ||||||||||||||||||||||||||||||||||
Amortization, depreciation and
impairment of property, plant and
equipment and intangible assets |
-20,526,517.44 | -7,769,750.76 | -2,732,516.46 | -2,533,969.94 | -2,503,264.36 | -6,601,692.99 | -6,155,073.69 | -22,377,499.25 | ||||||||||||||||||||||||||||||||||
Other operating expenses |
-14,767,478.86 | -5,353,447.97 | -1,819,630.46 | -1,735,461.39 | -1,798,356.12 | -2,702,832.69 | -6,711,198.20 | -31,439,345.20 | ||||||||||||||||||||||||||||||||||
Profit from operating activities |
-24,801,901.86 | -11,888,161.21 | -3,216,929.56 | -3,657,104.06 | -5,014,127.59 | -12,234,412.16 | -679,328.49 | 32,676,369.43 | ||||||||||||||||||||||||||||||||||
Interest and similar income |
57,018.19 | 8,712.16 | 3,556.46 | 2,262.77 | 2,892.93 | 21,868.35 | 26,437.68 | 866,642.60 | ||||||||||||||||||||||||||||||||||
Interest and similar expense |
-10,742,660.00 | -3,996,159.63 | -1,262,530.69 | -1,293,884.22 | -1,439,744.72 | -3,743,547.17 | -3,002,953.20 | -11,794,437.51 | ||||||||||||||||||||||||||||||||||
Profit/loss(-) before tax |
-35,487,543.67 | -15,875,608.68 | -4,475,903.79 | -4,948,725.51 | -6,450,979.38 | -15,956,090.98 | -3,655,844.01 | 21,748,574.52 | ||||||||||||||||||||||||||||||||||
Income tax expense |
109,108.86 | -4,418,157.20 | -4,332,794.09 | -80,789.97 | -4,573.14 | 3,684,541.50 | 842,724.56 | -4,364,143.84 | ||||||||||||||||||||||||||||||||||
Profit/loss(-) after tax |
-35,378,434.81 | -20,293,765.88 | -8,808,697.88 | -5,029,515.48 | -6,455,552.52 | -12,271,549.48 | -2,813,119.45 | 17,384,430.68 | ||||||||||||||||||||||||||||||||||
0 | 0 | 0 | 0 |
(In thousands of EUR) | Notes | 2009 | 2008 | |||||||||
(unaudited) | ||||||||||||
Revenues |
2.1. | 111,731 | 219,296 | |||||||||
Change in inventories of finished goods and work in progress |
995 | 3,952 | ||||||||||
Own work capitalized |
2.2. | 856 | 334 | |||||||||
Other operating income |
2.3. | 11,748 | 10,754 | |||||||||
Cost of materials and services |
2.4. | -78,584 | -110,008 | |||||||||
Personnel expenses |
2.5. | -37,455 | -37,835 | |||||||||
Amortization, depreciation and impairment of intangible
assets and property, plant and equipment |
2.6. | -29,618 | -22,377 | |||||||||
Other operating expenses |
2.7. | -26,166 | -31,440 | |||||||||
(Loss) Profit from operating activities |
-46,493 | 32,676 | ||||||||||
Interest and similar income |
2.8. | 76 | 867 | |||||||||
Interest and similar expense |
2.8. | -16,774 | -11,794 | |||||||||
(Loss) Profit before tax |
-63,191 | 21,749 | ||||||||||
Income tax benefit/(expense) |
2.10. | 312 | -4,365 | |||||||||
(Loss) Profit after tax |
-62,879 | 17,384 | ||||||||||
Other comprehensive income: |
||||||||||||
Changes in fair values of derivatives designated as cash
flow xxxxxx |
000 | -000 | ||||||||||
Income taxes |
-165 | 226 | ||||||||||
Changes recognized outside profit or loss (cash flow xxxxxx) |
4.3.2 | 553 | -756 | |||||||||
Total comprehensive (loss) income |
-62,326 | 16,628 | ||||||||||
(In thousands of EUR) | Notes | Dec 31, 2009 | Dec 31, 2008 | |||||||||
(unaudited) | ||||||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Intangible assets |
3.1. | 1,790 | 2,078 | |||||||||
Property, plant and equipment |
3.2. | 267,202 | 258,716 | |||||||||
Advance payments |
3.5. | 32,369 | 32,317 | |||||||||
Deferred tax assets |
3.3. | 0 | 264 | |||||||||
Total |
301,361 | 293,375 | ||||||||||
Current assets |
||||||||||||
Inventories |
3.4. | 35,574 | 32,219 | |||||||||
Advance payments |
3.5. | 7,657 | 24,564 | |||||||||
Trade receivables |
3.6. | 10,320 | 48,857 | |||||||||
Other financial assets |
3.7. | 595 | 2,686 | |||||||||
Other assets |
3.8. | 18,514 | 53,919 | |||||||||
Cash and cash equivalents |
3.9. | 24,267 | 11,525 | |||||||||
Total |
96,927 | 173,770 | ||||||||||
Total assets |
398,288 | 467,145 | ||||||||||
EQUITY AND LIABILITIES |
||||||||||||
Equity |
||||||||||||
Share capital |
480 | 480 | ||||||||||
Capital reserve |
109,127 | 90,627 | ||||||||||
Revenue reserves |
48 | 48 | ||||||||||
Accumulated other comprehensive income |
-330 | -883 | ||||||||||
Retained earnings |
-45,355 | 17,524 | ||||||||||
Total |
3.10. | 63,970 | 107,796 | |||||||||
Non-current liabilities |
||||||||||||
Borrowings |
3.11. | 0 | 175,477 | |||||||||
Deferred federal and state investment grants |
3.13. | 38,171 | 45,371 | |||||||||
Other provisions |
3.15. | 1,355 | 1,224 | |||||||||
Deferred tax liabilities |
3.3. | 125 | 606 | |||||||||
Other financial liabilities |
3.16. | 0 | 1,147 | |||||||||
Other liabilities |
3.19. | 117 | 77 | |||||||||
Total |
39,768 | 223,902 | ||||||||||
Current liabilities |
||||||||||||
Borrowings |
3.11. | 241,802 | 83,575 | |||||||||
Trade payables |
3.12. | 24,777 | 34,030 | |||||||||
Deferred federal and state investment grants |
3.13. | 8,621 | 8,087 | |||||||||
Accrual for the repayment of federal and state
investment grants |
3.14. | 11,462 | 0 | |||||||||
Other provisions |
3.15. | 1,062 | 1,908 | |||||||||
Other financial liabilities |
3.16. | 429 | 0 | |||||||||
Current income tax liabilities |
3.17. | 3,472 | 3,603 | |||||||||
Other liabilities |
3.18. | 2,925 | 4,244 | |||||||||
Total |
294,550 | 135,447 | ||||||||||
Total liabilities |
334,318 | 359,349 | ||||||||||
Total equity and liabilities |
398,288 | 467,145 | ||||||||||
Accumulated | ||||||||||||||||||||||||||||
other compre- | ||||||||||||||||||||||||||||
hensive income | ||||||||||||||||||||||||||||
Change in fair | ||||||||||||||||||||||||||||
Share | Capital | Revenue | values of hedging | Retained | Total | |||||||||||||||||||||||
(In thousands of EUR) | Notes | capital | reserve | reserves | instruments | earnings | equity | |||||||||||||||||||||
Changes in 2008 (unaudited) |
||||||||||||||||||||||||||||
Balance at January 1, 2008 |
480 | 90,627 | 0 | -127 | 188 | 91,168 | ||||||||||||||||||||||
Transfer to the statutory reserve in
accordance with section 150 German Stock
Corporation Act |
0 | 0 | 48 | 0 | -48 | 0 | ||||||||||||||||||||||
Total comprehensive (loss) income |
0 | 0 | 0 | -756 | 17,384 | 16,628 | ||||||||||||||||||||||
Balance at December 31, 2008 |
480 | 90,627 | 48 | -883 | 17,524 | 107,796 | ||||||||||||||||||||||
Changes in 2009 |
||||||||||||||||||||||||||||
Balance at January 1, 2009 |
480 | 90,627 | 48 | -883 | 17,524 | 107,796 | ||||||||||||||||||||||
Shareholders’ payments into capital reserves |
0 | 18,500 | 0 | 0 | 0 | 18,500 | ||||||||||||||||||||||
Total comprehensive income (loss) |
0 | 0 | 0 | 553 | -62,879 | -62,326 | ||||||||||||||||||||||
Balance at December 31, 2009 |
3.10. | 480 | 109,127 | 48 | -330 | -45,355 | 63,970 | |||||||||||||||||||||
(In thousands of EUR) | Notes | 2009 | 2008 | |||||||||
(unaudited) | ||||||||||||
(Loss) Profit before tax |
-63,191 | 21,749 | ||||||||||
Net interest expense |
2.8. | 16,698 | 10,927 | |||||||||
Amortization, depreciation and impairment of intangible
assets and property, plant and equipment |
2.6. | 29,618 | 22,377 | |||||||||
Gain/loss from disposal of property, plant and equipment
and intangible assets |
27 | 0 | ||||||||||
Amortization of deferred federal and state investment grants |
2.3. | -6,900 | -6,564 | |||||||||
Change in accruals and other provisions |
3.14.,3.15. | 8,816 | -1,478 | |||||||||
Other non-cash income and expenses |
-1,104 | 1,115 | ||||||||||
Amortization of advance payments |
3.5. | 16,060 | 0 | |||||||||
Change in inventories, trade receivables and other assets |
41,550 | -38,085 | ||||||||||
Change in trade payables and other liabilities |
-2,032 | 2,347 | ||||||||||
Interest received |
76 | 867 | ||||||||||
Income taxes paid |
-221 | -157 | ||||||||||
Net cash provided by/used in operating activities |
4.1. | 39,397 | 13,098 | |||||||||
Payments for investments in property, plant and equipment
and intangible assets (excluding borrowing costs capitalized) |
3.1.,3.2. | -44,385 | -90,258 | |||||||||
Proceeds from disposal of intangible assets and property,
plant and equipment |
7 | 0 | ||||||||||
Proceeds from federal and state investment grants |
3.13. | 30,567 | 0 | |||||||||
Advance payments made |
3.5 | -7,662 | -2,000 | |||||||||
Repayments of advance payments |
3.5 | 8,887 | 9,090 | |||||||||
Net cash used in investing activities |
4.1. | -12,586 | -83,168 | |||||||||
Shareholders’ payments into equity |
3.10. | 18,500 | 0 | |||||||||
Proceeds from borrowings |
3.11. | 27,021 | 87,822 | |||||||||
Repayments of borrowings |
3.11. | -52,714 | -30,000 | |||||||||
Loan financing costs paid |
-150 | -724 | ||||||||||
Interest paid |
-6,693 | -13,293 | ||||||||||
Net cash from financing activities |
4.1. | -14,036 | 43,805 | |||||||||
Net change in cash and cash equivalents |
12,775 | -26,265 | ||||||||||
Effect of exchange rate changes on cash and cash equivalents |
-33 | 227 | ||||||||||
Cash and cash equivalents at beginning of period |
11,525 | 37,563 | ||||||||||
Cash and cash equivalents at end of period |
3.9. | 24,267 | 11,525 | |||||||||
Thereof currently not available for use by the Company |
3.9. | 2,779 | 0 | |||||||||
Amendments to IAS 1 (2007)
|
Presentation of financial statements: A revised presentation | |
Amendments to IAS 23
|
Borrowing costs | |
Amendments to IFRS 7
|
Improving disclosures about financial instruments | |
Various standards
|
Improvements to IFRSs (May 2008). |
Annex 1.5 / 1
IFRS 1 (revised)
|
First-time adoption of IFRSs | |
Amendments to IAS 32 and IAS 1
|
Puttable financial instruments and obligations arising on liquidation | |
Amendments to IFRS 1 and IAS 27
|
Cost of an investment in a subsidiary, jointly-controlled entity or associate | |
Amendments to IFRS 2 (2008)
|
Share-based payment: vesting conditions and cancellations | |
IFRS 8
|
Operating segments | |
Amendments to IFRIC 9 and IAS 39
|
Embedded derivatives | |
IFRIC 12
|
Service concession arrangements | |
IFRIC 13
|
Customer loyalty programmes | |
IFRIC 14
|
IAS 19 – The limit on a defined benefit asset, minimum funding requirements and their interaction | |
IFRIC 15
|
Agreements for the construction of real estate | |
IFRIC 16
|
Xxxxxx of a net investment in a foreign operation. |
Amendments to IFRS 1
|
Additional exemptions for first-time adopters | |
Amendment to IFRS 2
|
Group cash-settled share-based payment transactions | |
IFRS 3 (revised 2008)
|
Business Combinations | |
IFRS 9
|
Financial instruments | |
IAS 24 (revised)
|
Related Party Disclosures | |
Amendments to IAS 27 (2008)
|
Consolidated and separate financial statements | |
Amendments to IAS 32
|
Classifications of Rights Issues | |
Amendments to IAS 39
|
Financial instruments: Recognition and measurement: Eligible Hedged Items | |
Amendments to IFRIC 14
|
Prepayments of a minimum funding requirement | |
IFRIC 17
|
Distributions of non-cash assets to owners | |
IFRIC 18
|
Transfer of assets from customers | |
IFRIC 19
|
Extinguishing Financial Liabilities with Equity Instruments | |
Various standards
|
Improvements to IFRSs (April 2009). |
Annex 1.5 / 2
Annex 1.5 / 3
Annex 1.5 / 4
(In Years) | Useful life | |||
Buildings |
33 | |||
Plant and machinery |
7 | |||
Other installations; factory and office equipment |
3-7 |
Annex 1.5 / 5
Annex 1.5 / 6
Annex 1.5 / 7
Annex 1.5 / 8
Annex 1.5 / 9
Annex 1.5 / 10
(In thousands of EUR) | 2009 | 2008 | ||||||
Solar modules |
109,643 | 212,831 | ||||||
Other revenues |
2,088 | 6,465 | ||||||
Total |
111,731 | 219,296 | ||||||
2009 | 2008 | |||||||||||||||
EUR'000 | % | EUR'000 | % | |||||||||||||
Germany |
92,118 | 82.4 | 93,579 | 42.7 | ||||||||||||
Rest of Europe |
8,526 | 7.6 | 46,536 | 21.2 | ||||||||||||
USA |
8,755 | 7.8 | 77,977 | 35.6 | ||||||||||||
Asia |
2,269 | 2.0 | 282 | 0.1 | ||||||||||||
Rest of world |
63 | 0.1 | 922 | 0.4 | ||||||||||||
Total |
111,731 | 100 | 219,296 | 100 | ||||||||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Amortization of deferred federal and state
investment grants |
6,900 | 6,564 | ||||||
Refunds of customs and energy tax |
1,169 | 35 | ||||||
Reversal of accrued personnel-related expenses |
964 | 299 | ||||||
Effect of exchange rate changes |
773 | 3,302 | ||||||
Breakup fee |
757 | 0 | ||||||
Unused provisions released |
388 | 0 | ||||||
Recycling of scrap |
290 | 359 | ||||||
Grants related to personnel expenses |
00 | 0 | ||||||
Xxxxx |
000 | 000 | ||||||
Total |
11,748 | 10,754 | ||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Raw materials, consumables and supplies |
-67,854 | -99,154 | ||||||
Purchased services |
-10,730 | -10,854 | ||||||
Total |
-78,584 | -110,008 | ||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Wages and salaries |
-31,165 | -31,995 | ||||||
Social security expenses |
-6,290 | -5,840 | ||||||
Total |
-37,455 | -37,835 | ||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Royalties |
-4,929 | -7,711 | ||||||
Occupancy costs and other office expenses |
-3,952 | -2,721 | ||||||
Repair and maintenance |
-3,809 | -4,430 | ||||||
Repayment of federal and state investment grants |
-2,903 | 0 | ||||||
Legal and consultancy expenses |
-2,554 | -3,424 | ||||||
Selling expenses |
-2,453 | -5,327 | ||||||
Other personnel-related costs |
-1,672 | -1,937 | ||||||
Insurance |
-000 | -000 | ||||||
Xxxxx xxxxxxxxxxxxxx xxxxxxxx |
-000 | -000 | ||||||
Training and education |
-501 | -537 | ||||||
Other services |
-643 | -1,042 | ||||||
Travel expense |
-359 | -811 | ||||||
Research and development |
-367 | -816 | ||||||
Effect of exchange rate changes |
-179 | -1,207 | ||||||
Product warranty |
-00 | -0 | ||||||
Xxxxx |
-000 | -000 | ||||||
Total |
-26,166 | -31,440 | ||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Interest and similar income |
76 | 867 | ||||||
Bank loans |
-7,042 | -7,684 | ||||||
Shareholders’ loan and guarantees |
-9,391 | -6,649 | ||||||
Other interest expense |
-2,074 | 0 | ||||||
Capitalized financing costs |
1,733 | 2,539 | ||||||
Interest and similar expense |
-16,774 | -11,794 | ||||||
Net financial income/expense(-) |
-16,698 | -10,927 | ||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Loans and receivables |
-246 | 1,072 | ||||||
Financial liabilities measured at amortized cost |
927 | -1,819 | ||||||
Derivative financial assets — gains/losses(-)
on disposal and measurement recognized in profit or
loss |
773 | 3,270 | ||||||
Derivative financial liabilities — gains/losses(-)
on fair value changes recognized in equity |
718 | -982 | ||||||
Total |
2,172 | 1,541 | ||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Current income tax expense |
-70 | -3,195 | ||||||
Deferred tax income/expense |
382 | -1,170 | ||||||
Total |
312 | -4,365 | ||||||
Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Deferred | Deferred | Deferred | Deferred | |||||||||||||
tax | tax | tax | tax | |||||||||||||
(In thousands of EUR) | assets | liabilities | assets | liabilities | ||||||||||||
Other financial assets |
0 | 0 | 0 | 598 | ||||||||||||
Borrowings |
0 | 224 | 0 | 8 | ||||||||||||
Other financial liabilities |
99 | 0 | 264 | 0 | ||||||||||||
Tax loss |
0 | — | 0 | — | ||||||||||||
Offset |
-99 | -99 | 0 | 0 | ||||||||||||
Total |
0 | 125 | 264 | 606 | ||||||||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Profit before tax |
-63,191 | 21,749 | ||||||
Expected tax expense |
14,423 | -4,964 | ||||||
Reconciliation: |
||||||||
Tax effects from tax-free income |
723 | 787 | ||||||
Tax effects from non-deductible expenses and
addbacks to and deductions from municipal trade tax
base |
-3,957 | -278 | ||||||
Deferred tax on current year losses not recognized
as a deferred tax asset |
-10,812 | 0 | ||||||
Income taxes relating to other periods |
-70 | 0 | ||||||
Other tax effects |
5 | 90 | ||||||
Reported tax expense |
312 | -4,365 | ||||||
Advance | ||||||||||||
(In thousands of EUR) | Software | payments | Total | |||||||||
Cost |
||||||||||||
Balance at Jan 1, 2009 |
1,873 | 693 | 2,566 | |||||||||
Additions |
261 | 109 | 370 | |||||||||
Disposals |
0 | 10 | 10 | |||||||||
Reclassifications |
658 | -654 | 4 | |||||||||
Balance at Dec 31, 2009 |
2,792 | 138 | 2,930 | |||||||||
Accumulated amortization |
||||||||||||
Balance at Jan 1, 2009 |
488 | 0 | 488 | |||||||||
Amortization charge for 2009 |
652 | 0 | 652 | |||||||||
Balance at Dec 31, 2009 |
1,140 | 0 | 1,140 | |||||||||
Carrying amount at Dec 31, 2009 |
1,652 | 138 | 1,790 | |||||||||
Advance | ||||||||||||
(In thousands of EUR) | Software | payments | Total | |||||||||
Cost |
||||||||||||
Balance at Jan 1, 2008 |
577 | 819 | 1,396 | |||||||||
Additions |
767 | 403 | 1,170 | |||||||||
Reclassifications |
529 | -529 | 0 | |||||||||
Balance at Dec 31, 2008 |
1,873 | 693 | 2,566 | |||||||||
Accumulated amortization |
||||||||||||
Balance at Jan 1, 2008 |
170 | 0 | 170 | |||||||||
Amortization charge for 2008 |
318 | 0 | 318 | |||||||||
Balance at Dec 31, 2008 |
488 | 0 | 488 | |||||||||
Carrying amount at Dec 31, 2008 |
1,385 | 693 | 2,078 | |||||||||
Other | Advance | |||||||||||||||||||
installations; | Payments | |||||||||||||||||||
factory and | and | |||||||||||||||||||
Land and | Plant and | office | construction | |||||||||||||||||
(In thousands of EUR) | buildings | machinery | equipment | in progress | Total | |||||||||||||||
Cost |
||||||||||||||||||||
Balance at Jan 1, 2009 |
77,695 | 138,082 | 5,675 | 74,620 | 296,072 | |||||||||||||||
Additions |
1,072 | 30,545 | 1,835 | 4,028 | 37,480 | |||||||||||||||
Disposals |
0 | 56 | 111 | 15 | 182 | |||||||||||||||
Reclassifications |
740 | 64,167 | 193 | -65,104 | -4 | |||||||||||||||
Balance at
Dec 31, 2009 |
79,507 | 232,738 | 7,592 | 13,529 | 333,366 | |||||||||||||||
Accumulated
depreciation |
||||||||||||||||||||
Balance at Jan 1, 2009 |
2,635 | 32,542 | 2,179 | 0 | 37,356 | |||||||||||||||
Depreciation charge
for 2009 |
2,319 | 25,308 | 1,339 | 0 | 28,966 | |||||||||||||||
Disposals |
0 | 56 | 102 | 0 | 158 | |||||||||||||||
Balance at
Dec 31, 2009 |
4,954 | 57,794 | 3,416 | 0 | 66,164 | |||||||||||||||
Carrying amount at
Dec 31, 2009 |
74,553 | 174,944 | 4,176 | 13,529 | 267,202 | |||||||||||||||
Other | Advance | |||||||||||||||||||
installations; | payments | |||||||||||||||||||
factory and | and | |||||||||||||||||||
Land and | Plant and | office | construction | |||||||||||||||||
(In thousands of EUR) | buildings | machinery | equipment | in progress | Total | |||||||||||||||
Cost |
||||||||||||||||||||
Balance at Jan 1,
2008 |
46,635 | 131,795 | 4,105 | 9,993 | 192,528 | |||||||||||||||
Additions |
25,403 | 5,042 | 1,140 | 71,960 | 103,545 | |||||||||||||||
Disposals |
0 | 0 | 1 | 0 | 1 | |||||||||||||||
Reclassifications |
5,657 | 1,245 | 431 | -7,333 | 0 | |||||||||||||||
Balance at
Dec 31, 2008 |
77,695 | 138,082 | 5,675 | 74,620 | 296,072 | |||||||||||||||
Accumulated
depreciation |
||||||||||||||||||||
Balance at Jan 1,
2008 |
1,209 | 13,211 | 878 | 0 | 15,298 | |||||||||||||||
Depreciation charge
for 2008 |
1,426 | 19,257 | 1,249 | 0 | 21,932 | |||||||||||||||
Impairment losses |
0 | 74 | 53 | 0 | 127 | |||||||||||||||
Disposals |
0 | 0 | 1 | 0 | 1 | |||||||||||||||
Balance at
Dec 31, 2008 |
2,635 | 32,542 | 2,179 | 0 | 37,356 | |||||||||||||||
Carrying amount at
Dec 31, 2008 |
75,060 | 105,540 | 3,496 | 74,620 | 258,716 | |||||||||||||||
(In thousands of EUR) | Dec 31, 09 | Dec 31, 08 | ||||||
Raw materials, consumables and supplies |
22,802 | 20,544 | ||||||
Work in progress |
4,540 | 3,203 | ||||||
Finished goods |
8,232 | 8,472 | ||||||
Total |
35,574 | 32,219 | ||||||
(In thousands of EUR) | Dec 31, 09 | Dec 31, 08 | ||||||
Trade receivables from third parties |
8,820 | 2,007 | ||||||
Trade receivables from related parties |
1,500 | 46,850 | ||||||
Total |
10,320 | 48,857 | ||||||
Of which | Of which not impaired at year end but overdue for | |||||||||||||||||||||||
not impaired | not more | between | between | more | ||||||||||||||||||||
Carrying | or overdue | than 30 | 31 and 60 | 61 and 90 | than 90 | |||||||||||||||||||
(In thousands of EUR) | amount | at year end | days | days | days | days | ||||||||||||||||||
December 31, 2009 |
||||||||||||||||||||||||
Third parties |
8,820 | 5,554 | 699 | 963 | 17 | 1,587 | ||||||||||||||||||
Related parties |
1,500 | 12 | 320 | 18 | 0 | 1,150 | ||||||||||||||||||
Total |
10,320 | 5,566 | 1,019 | 981 | 17 | 2,737 | ||||||||||||||||||
Of which | Of which not impaired at year end but overdue for | |||||||||||||||||||||||
not impaired | not more | between | between | more | ||||||||||||||||||||
Carrying | or overdue | than 30 | 31 and 60 | 61 and 90 | than 90 | |||||||||||||||||||
(In thousands of EUR) | amount | at year end | days | days | days | days | ||||||||||||||||||
December 31, 2008 |
||||||||||||||||||||||||
Third parties |
2,007 | 1,771 | 28 | 1 | 24 | 183 | ||||||||||||||||||
Related parties |
46,850 | 30,847 | 9,713 | 4,738 | 1,552 | 0 | ||||||||||||||||||
Total |
48,857 | 32,618 | 9,741 | 4,739 | 1,576 | 183 | ||||||||||||||||||
(In thousands of EUR) | Dec 31, 09 | Dec 31, 08 | ||||||
Federal and state investment grants receivable |
14,028 | 37,731 | ||||||
Recoverable value added tax on inputs |
3,582 | 15,252 | ||||||
Prepaid expenses |
578 | 534 | ||||||
Loan financing costs |
150 | 302 | ||||||
Other |
176 | 100 | ||||||
Total |
18,514 | 53,919 | ||||||
Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||||||||||
Non- | Non- | |||||||||||||||||||||||
(In thousands of EUR) | Current | current | Total | Current | current | Total | ||||||||||||||||||
Shareholders’ loans |
173,452 | 0 | 173,452 | 0 | 138,185 | 138,185 | ||||||||||||||||||
Liabilities to banks |
68,350 | 0 | 68,350 | 83,575 | 37,292 | 120,867 | ||||||||||||||||||
Total |
241,802 | 0 | 241,802 | 83,575 | 175,477 | 259,052 | ||||||||||||||||||
Annex 1.5 / 25
(In thousands of EUR) | Dec 31, 09 | Dec 31, 08 | ||||||
Payables to third parties |
20,324 | 32,234 | ||||||
Payables to shareholders |
4,453 | 1,796 | ||||||
Total |
24,777 | 34,030 | ||||||
Annex 1.5 / 26
Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||||||||||
Non- | Non- | |||||||||||||||||||||||
(In thousands of EUR) | Current | current | Total | Current | current | Total | ||||||||||||||||||
Federal investment grants |
5,316 | 22,334 | 27,650 | 4,741 | 26,983 | 31,724 | ||||||||||||||||||
State investment grants |
3,305 | 15,837 | 19,142 | 3,346 | 18,388 | 21,734 | ||||||||||||||||||
Total |
8,621 | 38,171 | 46,792 | 8,087 | 45,371 | 53,458 | ||||||||||||||||||
Annex 1.5 / 27
Product | Individual | |||||||||||
(In thousands of EUR) | warranty | risks | Total | |||||||||
Balance at Jan 1, 2009 |
1,959 | 1,173 | 3,132 | |||||||||
Amounts added |
27 | 0 | 27 | |||||||||
Amounts used |
0 | 354 | 354 | |||||||||
Unused amounts reversed |
0 | 388 | 388 | |||||||||
Balance at Dec 31, 2009 |
1,986 | 431 | 2,417 | |||||||||
Of which current |
631 | 431 | 1,062 | |||||||||
Of which non-current |
1,355 | 0 | 1,355 | |||||||||
Product | Individual | |||||||||||
(In thousands of EUR) | warranty | risks | Total | |||||||||
Balance at Jan 1, 2008 |
2,110 | 2,500 | 4,610 | |||||||||
Amounts added |
658 | 0 | 658 | |||||||||
Amounts used |
160 | 1,327 | 1,487 | |||||||||
Unused amounts reversed |
649 | 0 | 649 | |||||||||
Balance at Dec 31, 2008 |
1,959 | 1,173 | 3,132 | |||||||||
Of which current |
735 | 1,173 | 1,908 | |||||||||
Of which non-current |
1,224 | 0 | 1,224 | |||||||||
Annex 1.5 / 28
(In thousands of EUR) | Dec 31, 09 | Dec 31, 08 | ||||||
Bonuses |
1,449 | 2,549 | ||||||
Other personnel-related obligations |
781 | 941 | ||||||
Unused vacation entitlements and overtime pay |
592 | 721 | ||||||
Other payables |
220 | 110 | ||||||
Total |
3,042 | 4,321 | ||||||
Of which current |
2,925 | 4,244 | ||||||
Of which non-current |
117 | 77 | ||||||
Annex 1.5 / 29
2009 | Amount reported (IAS 39) | |||||||||||||||||||||||||||
Measure- | Carrying | |||||||||||||||||||||||||||
ment | amount | Fair value, | Fair Value | Amount | Fair value | |||||||||||||||||||||||
category | Dec 31, | Amortized | recognized | through | reported, | Dec 31, | ||||||||||||||||||||||
(In thousands of EUR) | (IAS 39) | 2009 | cost | in equity | profit or loss | cash | 2009 | |||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||
Trade receivables |
LaR | 10,320 | 10,320 | 0 | 0 | 0 | 10,320 | |||||||||||||||||||||
Other non-derivative financial assets |
LaR | 595 | 595 | 0 | 0 | 0 | 595 | |||||||||||||||||||||
Financial assets not classifiable under an IAS 39 category: |
||||||||||||||||||||||||||||
Cash and cash equivalents |
n.a. | 24,267 | 0 | 0 | 0 | 24,267 | 24,267 | |||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||
Financial liabilities |
FLAC | 241,802 | 241,802 | 0 | 0 | 0 | 241,748 | |||||||||||||||||||||
Trade payables |
FLAC | 24,777 | 24,777 | 0 | 0 | 0 | 24,777 | |||||||||||||||||||||
Derivative financial liabilities (with a hedging relationship) |
n.a. | 429 | 0 | 429 | 0 | 0 | 429 | |||||||||||||||||||||
Of which, aggregated by IAS 39 measurement category: |
||||||||||||||||||||||||||||
Loans and receivables (LaR) |
10,915 | 10,915 | 0 | 0 | 0 | 10,915 | ||||||||||||||||||||||
Financial liabilities measured at amortized cost (FLAC) |
266,579 | 266,579 | 0 | 0 | 0 | 266,525 | ||||||||||||||||||||||
2008 | Amount reported (IAS 39) | |||||||||||||||||||||||||||
Measure- | Carrying | |||||||||||||||||||||||||||
ment | amount | Fair value, | Fair Value | Amount | Fair value | |||||||||||||||||||||||
category | Dec 31, | Amortized | recognized | through | reported, | Dec 31, | ||||||||||||||||||||||
(In thousands of EUR) | (IAS 39) | 2008 | cost | in equity | profit or loss | cash | 2008 | |||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||
Trade receivables |
LaR | 48,857 | 48,857 | 0 | 0 | 0 | 48,857 | |||||||||||||||||||||
Derivative financial assets (without a hedging-relationsship) |
FAHfT | 2,601 | 0 | 0 | 2,601 | 0 | 2,601 | |||||||||||||||||||||
Other financial assets |
LaR | 85 | 85 | 0 | 0 | 0 | 85 | |||||||||||||||||||||
Financial assets not classifiable under an IAS 39 category: |
||||||||||||||||||||||||||||
Cash and cash equivalents |
n.a. | 11,525 | 0 | 0 | 0 | 11,525 | 11,525 | |||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||
Financial liabilities |
FLAC | 259,052 | 259,052 | 0 | 0 | 0 | 257,783 | |||||||||||||||||||||
Trade payables |
FLAC | 34,030 | 34,030 | 0 | 0 | 0 | 34,030 | |||||||||||||||||||||
Derivative financial liabilities (with a hedging relationship) |
n.a. | 1,147 | 0 | 1,147 | 0 | 0 | 1,147 | |||||||||||||||||||||
Of which, aggregated by IAS 39 measurement category: |
||||||||||||||||||||||||||||
Loans and receivables (LaR) |
48,942 | 48,942 | 0 | 0 | 0 | 48,942 | ||||||||||||||||||||||
Financial assets held for trading (FAHfT) |
2,601 | 0 | 0 | 2,601 | 0 | 2,601 | ||||||||||||||||||||||
Financial liabilities measured at amortized cost (FLAC) |
293,082 | 293,082 | 0 | 0 | 0 | 291,813 | ||||||||||||||||||||||
Annex 1.5 / 30
(In thousands of EUR) | Dec 31, 09 | Dec 31, 08 | ||||||
Balance sheet total |
398,288 | 467,145 | ||||||
Equity |
63,970 | 107,796 | ||||||
Equity in per cent of balance sheet total |
16.1 | 23.1 | ||||||
Net indebtedness |
217,535 | 247,527 |
Annex 1.5 / 31
Annex 1.5 / 32
Xxxx-Xxxxx Xxxxxx, Engineer, Chief Technology Officer,
Joerg Baumheuer, Engineer, Chief Operating Officer,
Xxxxxxxxx Xxxxxx, Businessman, Chief Sales and Marketing Officer.
Xxxxx Xxxxxx, Engineer, Chief Executive Officer of Q-Cells, Vice Chairman
Dr. Nedim Cen, Businessman and Engineer, Chief Finance Officer Q-Cells, (from August 10, 2009),
Xxxx Xxxxxxxx, Businessman (MBA), Chief Operating Officer of REC,
Xxxxx Xxxxxxx, Businessman (MBA), Vice President Business Development REC (from May 0, 0000),
Xxxxxxx Xx-Xxxxxx, Xxxxxxxxxxx (XXX), Chief Financial Officer of,
Xxxxx Xxxxxxxxxxx, Mechatronics Technician, technical employee process development Sovello,
Xxxxxxx Xxxxx, Technician, Shift Leader, Sovello,
Xxxxxx Xxxxxxxxx, Process technologist, Customer Service Sovello,
Xxxx Xxxxxxx, Businessman (MBA), former CEO REC (until April 21, 2009),
Xx. Xxxxxxx Xxxxxxxxx, Businessman, former CFO Q-Cells (until August 7, 2009).
Annex 1.5 / 33
Annex 1.5 / 34
2015 | ||||||||||||||||
Dec 31, 2009 | 2012 | and | ||||||||||||||
(In thousands of EUR) | 2010 | 2011 | -2014 | beyond | ||||||||||||
Non-derivative financial liabilities |
||||||||||||||||
Bank debt |
69,543 | 0 | 0 | 0 | ||||||||||||
Shareholders’ loans |
178,319 | 0 | 0 | 0 | ||||||||||||
Trade payables |
24,777 | 0 | 0 | 0 | ||||||||||||
Derivative financial liabilities |
||||||||||||||||
Interest rate swaps |
429 | 0 | 0 | 0 |
2014 | ||||||||||||||||
Dec 31, 2008 | 2011 | and | ||||||||||||||
(In thousands of EUR) | 2009 | 2010 | -2013 | beyond | ||||||||||||
Non-derivative financial liabilities |
||||||||||||||||
Bank debt |
89,334 | 38,783 | 0 | 0 | ||||||||||||
Shareholders’ loans |
7,315 | 146,594 | 0 | 0 | ||||||||||||
Trade payables |
34,030 | 0 | 0 | 0 | ||||||||||||
Derivative financial liabilities |
||||||||||||||||
Interest rate swaps |
990 | 244 | 0 | 0 |
Annex 1.5 / 35
(In thousands of EUR) | Dec 31, 09 | Dec 31, 08 | ||||||
Cash and cash equivalents |
3,314 | 5,495 | ||||||
Trade receivables |
324 | 24,203 | ||||||
Positive fair values from derivative
financial instruments
(foreign exchange forward contracts) |
0 | 2,601 | ||||||
Trade payables |
892 | 4,796 | ||||||
Financial liabilities (shareholders’ loans) |
26,294 | 16,870 |
2015 | Total | |||||||||||||||
2011 | and | Dec 31, | ||||||||||||||
(In thousands of EUR) | 2010 | -2014 | beyond | 2009 | ||||||||||||
Long-term procurement
contracts for raw materials |
39,687 | 175,730 | 14,321 | 229,738 | ||||||||||||
Purchase orders for materials |
17,636 | 0 | 0 | 17,636 | ||||||||||||
Other long-term procurement
contracts |
15,094 | 27,757 | 3,785 | 46,636 | ||||||||||||
Purchase orders for services |
4,813 | 420 | 0 | 5,233 | ||||||||||||
Purchase commitments for
non-current assets |
4,468 | 0 | 0 | 4,468 | ||||||||||||
Operating leases |
121 | 82 | 0 | 203 | ||||||||||||
Total |
81,819 | 203,989 | 18,106 | 303,914 | ||||||||||||
2014 | Total | |||||||||||||||
2010 | and | Dec 31, | ||||||||||||||
(In thousands of EUR) | 2009 | -2013 | beyond | 2008 | ||||||||||||
Long-term procurement
contracts for raw materials |
12,856 | 270,252 | 203,638 | 486,746 | ||||||||||||
Purchase orders for materials |
39,963 | 0 | 0 | 39,963 | ||||||||||||
Purchase commitments for
non-current assets |
36,543 | 0 | 0 | 36,543 | ||||||||||||
Other long-term procurement
contracts |
5,175 | 11,064 | 0 | 16,239 | ||||||||||||
Purchase orders for services |
2,555 | 754 | 0 | 3,309 | ||||||||||||
Operating leases |
152 | 175 | 0 | 327 | ||||||||||||
Total |
97,244 | 282,245 | 203,638 | 583,127 | ||||||||||||
(In thousands of EUR) | 2009 | 2008 | ||||||
Fixed compensation |
738 | 599 | ||||||
Performance-related compensation |
298 | 433 | ||||||
Termination benefits |
0 | 137 | ||||||
Other compensation |
65 | 50 | ||||||
Total |
1,101 | 1,219 | ||||||
Dec 31, 09 | Dec 31, 08 | |||||||
Production |
1,004 | 1,110 | ||||||
Administration |
108 | 50 | ||||||
Total |
1,112 | 1,160 | ||||||
a) | For audit services EUR 101 thousand (2008: EUR 98 thousand), | |
b) | For tax services EUR 20 thousand (2008: EUR 28 thousand), | |
c) | For other confirmatory or valuation services EUR 77 thousand (2008: EUR 193 thousand), | |
d) | For other services EUR 0 thousand (2008: EUR 1 thousand). |
The Management Board
Xx. Xxxxxxx Xxxxxxxxxxx
|
Xxxx-Xxxxx Xxxxxx | |||||
Chief Executive Officer
|
Chief Technology Officer | |||||
Joerg Baumheuer
|
Xxxxxxxxx Xxxxxx | |||||
Chief Operating Officer
|
Chief Marketing and Sales Officer |
Bitterfeld-Wolfen
Notes | 2008 | 2007 | ||||||||||
(In thousands of EUR) | (unaudited) | (unaudited) | ||||||||||
Revenues |
2.1. | 219,296 | 138,974 | |||||||||
Change in inventories of finished goods and work in progress |
3,952 | 4,820 | ||||||||||
Own work capitalized |
2.2. | 334 | 2,355 | |||||||||
Other operating income |
2.3. | 10,754 | 4,859 | |||||||||
Cost of materials and services |
2.4. | -110,008 | -77,179 | |||||||||
Personnel expenses |
2.5. | -37,835 | -25,511 | |||||||||
Amortization, depreciation and impairment of intangible
assets and property, plant and equipment |
2.6. | -22,377 | -11,417 | |||||||||
Other operating expenses |
2.7. | -31,440 | -25,472 | |||||||||
Profit from operating activities |
32,676 | 11,429 | ||||||||||
Interest and similar income |
2.8. | 867 | 770 | |||||||||
Interest and similar expense |
2.8. | -11,794 | -6,663 | |||||||||
Profit before tax |
21,749 | 5,536 | ||||||||||
Income tax expense |
2.10. | -4,365 | -1,238 | |||||||||
Profit after tax |
17,384 | 4,298 | ||||||||||
Notes | Dec 31, 2008 | Dec 31, 2007 | ||||||||||
(In thousands of EUR) | (unaudited) | (unaudited) | ||||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Intangible assets |
3.1. | 2,078 | 1,226 | |||||||||
Property, plant and equipment |
3.2. | 258,716 | 177,230 | |||||||||
Advance payments |
3.5. | 32,317 | 61,327 | |||||||||
Deferred tax assets |
3.3. | 264 | 602 | |||||||||
Total |
293,375 | 240,385 | ||||||||||
Current assets |
||||||||||||
Inventories |
3.4. | 32,219 | 22,094 | |||||||||
Advance payments |
3.5. | 24,564 | 2,644 | |||||||||
Trade receivables |
3.6. | 48,857 | 48,467 | |||||||||
Other financial assets |
3.7. | 2,686 | 6 | |||||||||
Other assets |
3.8. | 53,919 | 29,020 | |||||||||
Cash and cash equivalents |
3.9. | 11,525 | 37,563 | |||||||||
Total |
173,770 | 139,794 | ||||||||||
Total assets |
467,145 | 380,179 | ||||||||||
EQUITY AND LIABILITIES |
||||||||||||
Equity |
||||||||||||
Share capital |
480 | 480 | ||||||||||
Capital reserve |
90,627 | 90,627 | ||||||||||
Revenue reserves |
48 | 0 | ||||||||||
Accumulated other comprehensive income |
-883 | -127 | ||||||||||
Retained earnings |
17,524 | 188 | ||||||||||
Total |
3.10. | 107,796 | 91,168 | |||||||||
Non-current liabilities |
||||||||||||
Borrowings |
3.11. | 175,477 | 142,240 | |||||||||
Deferred federal and state investment grants |
3.13. | 45,371 | 43,789 | |||||||||
Other provisions |
3.14. | 1,224 | 1,540 | |||||||||
Deferred tax liabilities |
3.3. | 606 | 0 | |||||||||
Other financial liabilities |
3.15. | 1,147 | 165 | |||||||||
Other liabilities |
3.17. | 77 | 12 | |||||||||
Total |
223,902 | 187,746 | ||||||||||
Current liabilities |
||||||||||||
Borrowings |
3.11. | 83,575 | 57,276 | |||||||||
Trade payables |
3.12. | 34,030 | 29,099 | |||||||||
Deferred federal and state investment grants |
3.13. | 8,087 | 7,023 | |||||||||
Other provisions |
3.14. | 1,908 | 3,070 | |||||||||
Current income tax liabilities |
3.16. | 3,603 | 612 | |||||||||
Other liabilities |
3.17. | 4,244 | 4,185 | |||||||||
Total |
135,447 | 101,265 | ||||||||||
Total liabilities |
359,349 | 289,011 | ||||||||||
Total equity and liabilities |
467,145 | 380,179 | ||||||||||
Accumulated | ||||||||||||||||||||||||||||
other compre- | ||||||||||||||||||||||||||||
hensive income | ||||||||||||||||||||||||||||
Change in market | ||||||||||||||||||||||||||||
Share | Capital | Revenue | value of hedging | Retained | Total | |||||||||||||||||||||||
(In thousands of EUR) | Notes | capital | reserve | reserves | instruments | earnings | equity | |||||||||||||||||||||
Changes in 2007 (unaudited) |
||||||||||||||||||||||||||||
Balance at January 1, 2007 |
480 | 71,058 | 0 | 0 | -4,110 | 67,428 | ||||||||||||||||||||||
Net profit for the year |
0 | 0 | 0 | 0 | 4,298 | 4,298 | ||||||||||||||||||||||
Change in market value of hedging
instruments (less deferred tax) |
0 | 0 | 0 | -127 | 0 | -127 | ||||||||||||||||||||||
Shareholders’ payments into capital reserves |
0 | 19,569 | 0 | 0 | 0 | 19,569 | ||||||||||||||||||||||
Balance at December 31, 2007 |
480 | 90,627 | 0 | -127 | 188 | 91,168 | ||||||||||||||||||||||
Changes in 2008 (unaudited) |
||||||||||||||||||||||||||||
Balance as at January 31, 2008 |
480 | 90,627 | 0 | -127 | 188 | 91,168 | ||||||||||||||||||||||
Net profit for the year |
0 | 0 | 0 | 0 | 17,384 | 17,384 | ||||||||||||||||||||||
Transfer to the statutory reserve in
accordance with section 150 German Stock
Corporation Act |
0 | 0 | 48 | 0 | -48 | 0 | ||||||||||||||||||||||
Change in market value of hedging
instruments (less deferred tax) |
0 | 0 | 0 | -756 | 0 | -756 | ||||||||||||||||||||||
Balance at December 31, 2008 |
3.10. | 480 | 90,627 | 48 | -883 | 17,524 | 107,796 | |||||||||||||||||||||
The accompanying notes are an integral part of these financial statements |
2008 | 2007 | |||||||||||
(In thousands of EUR) | Notes | (unaudited) | (unaudited) | |||||||||
Profit before tax |
21,749 | 5,536 | ||||||||||
Net interest expense |
2.8. | 10,927 | 5,893 | |||||||||
Amortization, depreciation and impairment of intangible
assets and property, plant and equipment |
2.6. | 22,377 | 11,417 | |||||||||
Amortization of deferred federal and state investment grants |
2.3. | -6,564 | -4,150 | |||||||||
Change in other provisions |
3.14. | -1,478 | 4,053 | |||||||||
Other non-cash income and expenses |
1,115 | 330 | ||||||||||
Change in inventories, trade receivables and other assets |
-38,085 | -63,197 | ||||||||||
Change in trade payables and other liabilities |
2,347 | 34,099 | ||||||||||
Interest received |
867 | 770 | ||||||||||
Income taxes paid |
-157 | -214 | ||||||||||
Net cash provided by/used in operating activities |
4.1. | 13,098 | -5,463 | |||||||||
Payments for investments in property, plant and equipment
and intangible assets (excluding borrowing costs
capitalized) |
3.1., 3.2. | -90,258 | -82,933 | |||||||||
Proceeds from federal and state investment grants |
0 | 13,903 | ||||||||||
Advance payments made |
3.5. | -2,000 | -63,971 | |||||||||
Repayments of advance payments |
3.5. | 9,090 | 0 | |||||||||
Net cash used in investing activities |
4.1. | -83,168 | -133,001 | |||||||||
Shareholders’ payments into equity |
3.10. | 0 | 19,825 | |||||||||
Proceeds from borrowings |
3.11. | 87,822 | 207,500 | |||||||||
Repayments of borrowings |
3.11. | -30,000 | -83,029 | |||||||||
Loan financing costs paid |
-724 | -1,431 | ||||||||||
Interest paid |
-13,293 | -11,011 | ||||||||||
Net cash from financing activities |
4.1. | 43,805 | 131,854 | |||||||||
Net change in cash and cash equivalents |
-26,265 | -6,610 | ||||||||||
Effect of exchange rate changes on cash and cash equivalents |
000 | -000 | ||||||||||
Cash and cash equivalents at beginning of period |
37,563 | 44,503 | ||||||||||
Cash and cash equivalents at end of period |
3.9. | 11,525 | 37,563 | |||||||||
Amendments to IAS 39 and IFRS 7
|
Reclassification of Financial Instruments | |
IFRIC 11
|
IFRS 2 — Group and Treasury Share Transactions | |
IFRIC 14
|
IAS 19 — The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction. |
Amendment to IFRS 2 (2008)
|
Share-based Payment: Vesting Conditions and Cancellations | |
IFRS 3 (Revised 2008)
|
Business Combinations | |
IFRS 8
|
Operating Segments | |
Amendments to IAS 1 (2007)
|
Presentation of Financial Statements: A Revised Presentation | |
Amendment to IAS 23
|
Borrowing Costs |
Amendments to IAS 27 (2008)
|
Consolidated and Separate Financial Statements | |
Amendments to IAS 32 und IAS 1
|
Puttable Financial Instruments and Obligations Arising on Liquidation | |
Amendments to IFRS 1 und IAS 27
|
Cost of an Investment in a Subsidiary, Jointly-Controlled Entity or Associate | |
Amendment to IAS 39
|
Financial Instruments: Recognition and Measurement: Eligible Hedged Items | |
Amendment to IAS 39
|
Reclassification of Financial Assets: Effective Date and Transition | |
IFRIC 12
|
Service Concession Arrangements | |
IFRIC 13
|
Customer Loyalty Programmes | |
IFRIC 15
|
Agreements for the Construction of Real Estate | |
IFRIC 16
|
Xxxxxx of a Net Investment in a Foreign Operation | |
IFRIC 17
|
Distributions of Non-Cash Assets to Owners. |
(In Years) | Useful life | |||
Buildings |
33 | |||
Plant and machinery |
7 | |||
Other installations; factory and office equipment |
3-7 |
2 | Notes to the Income Statement | |
2.1. | Revenues |
(In thousands of EUR) | 2008 | 2007 | ||||||
Solar modules |
212,831 | 135,319 | ||||||
Off-spec cells and silicon waste |
6,465 | 3,655 | ||||||
Total |
219,296 | 138,974 | ||||||
2008 | 2007 | |||||||||||||||
EUR’000 | % | EUR’000 | % | |||||||||||||
Germany |
93,579 | 42.7 | 70,997 | 51.1 | ||||||||||||
Rest of Europe |
46,536 | 21.2 | 20,217 | 14.5 | ||||||||||||
USA |
77,977 | 35.6 | 45,903 | 33.0 | ||||||||||||
Asia |
282 | 0.1 | 1,773 | 1.3 | ||||||||||||
Rest of world |
922 | 0.4 | 84 | 0.1 | ||||||||||||
Total |
219,296 | 100 | 138,974 | 100 | ||||||||||||
2.2. | Own work capitalized |
2.3. | Other operating income |
(In thousands of EUR) | 2008 | 2007 | ||||||
Amortization of deferred federal and state
investment grants |
6,564 | 4,150 | ||||||
Effect of exchange rate changes |
3,302 | 0 | ||||||
Recycling of scrap |
359 | 0 | ||||||
Reversal of accrued personnel-related expenses |
299 | 0 | ||||||
Refunds of customs and energy tax |
35 | 0 | ||||||
Grants related to personnel expenses |
2 | 520 | ||||||
Other |
193 | 189 | ||||||
Total |
10,754 | 4,859 | ||||||
2.4. | Cost of materials and services |
(In thousands of EUR) | 2008 | 2007 | ||||||
Raw materials, consumables and supplies |
-99,154 | -68,923 | ||||||
Purchased services |
-10,854 | -8,256 | ||||||
Total |
-110,008 | -77,179 | ||||||
2.5. | Personnel expenses |
(In thousands of EUR) | 2008 | 2007 | ||||||
Wages and salaries |
-31,995 | -21,608 | ||||||
Social security expenses |
-5,840 | -3,903 | ||||||
Total |
-37,835 | -25,511 | ||||||
2.6. | Amortization, depreciation and impairment of intangible assets and property, plant and equipment |
2.7. | Other operating expenses |
(In thousands of EUR) | 2008 | 2007 | ||||||
Royalties |
-7,711 | -5,926 | ||||||
Selling expenses |
-5,327 | -3,493 | ||||||
Repair and maintenance |
-4,430 | -1,462 | ||||||
Legal and consultancy expenses |
-3,424 | -1,078 | ||||||
Occupancy costs and other office expenses |
-2,721 | -2,009 | ||||||
Other personnel-related costs |
-1,937 | -1,099 | ||||||
Effect of exchange rate changes |
-1,207 | -2,470 | ||||||
Other services |
-1,042 | -1,481 | ||||||
Research and development |
-000 | -000 | ||||||
Xxxxxx xxxxxxx |
-000 | -000 | ||||||
Xxxxxxxxx |
-000 | -000 | ||||||
Training and education |
-000 | -000 | ||||||
Xxxxx xxxxxxxxxxxxxx xxxxxxxx |
-000 | -000 | ||||||
Product warranty |
-9 | -4,167 | ||||||
Other |
-388 | -98 | ||||||
Total |
-31,440 | -25,472 | ||||||
2.8. | Interest and similar income/expense |
(In thousands of EUR) | 2008 | 2007 | ||||||
Interest and similar income |
867 | 770 | ||||||
Bank loans |
-7,684 | -4,419 | ||||||
Shareholders’ loan and guarantees |
-6,649 | -5,491 | ||||||
Capitalized financing costs |
2,539 | 3,247 | ||||||
Interest and similar expense |
-11,794 | -6,663 | ||||||
Net financial income/expense(-) |
-10,927 | -5,893 | ||||||
(In thousands of EUR) | 2008 | 2007 | ||||||
Loans and receivables |
1,072 | 18 | ||||||
Financial liabilities measured at amortized cost |
-1,819 | -87 | ||||||
Derivative financial assets — gains/losses(-)
on disposal and measurement recognized in profit
or loss |
3,270 | 0 | ||||||
Derivative financial liabilities — gains/losses(-)
on fair value changes recognized in equity |
-982 | -165 | ||||||
Derivative financial liabilities — gains/losses(-)
on disposal and measurement recognized in profit
or loss |
0 | -2,370 | ||||||
Total |
1,541 | -2,604 | ||||||
(In thousands of EUR) | 2008 | 2007 | ||||||
Current income tax expense |
-3,195 | -842 | ||||||
Deferred tax expense |
-1,170 | -396 | ||||||
Total |
-4,365 | -1,238 | ||||||
Dec 31, 2008 | Dec 31, 2007 | |||||||||||||||
Deferred | Deferred | Deferred | Deferred | |||||||||||||
tax | tax | tax | tax | |||||||||||||
(In thousands of EUR) | assets | liabilities | assets | liabilities | ||||||||||||
Other financial assets |
0 | 598 | 0 | 0 | ||||||||||||
Borrowings |
0 | 8 | 0 | 0 | ||||||||||||
Other financial liabilities |
264 | 0 | 38 | 0 | ||||||||||||
Tax loss |
0 | — | 564 | — | ||||||||||||
Total |
264 | 606 | 602 | 0 | ||||||||||||
(In thousands of EUR) | 2008 | 2007 | ||||||
Profit before tax |
21,749 | 5,536 | ||||||
Expected tax expense |
-4,964 | -1,830 | ||||||
Reconciliation: |
||||||||
Tax effects from tax-free income |
787 | 742 | ||||||
Tax effects from non-deductible expenses and
addbacks to and deductions from municipal
trade tax base |
-278 | -1,043 | ||||||
Reduction in deferred tax expense from a
previously unrecognized tax loss |
0 | 970 | ||||||
Effect of changes in tax rates |
0 | -128 | ||||||
Other tax effects |
90 | 51 | ||||||
Reported tax expense |
-4,365 | -1,238 | ||||||
3 | Notes to the Balance Sheet | |
3.1. | Intangible assets |
Advance | ||||||||||||
(In thousands of EUR) | Software | payments | Total | |||||||||
Cost |
||||||||||||
Balance at Jan 1, 2008 |
577 | 819 | 1,396 | |||||||||
Additions |
767 | 403 | 1,170 | |||||||||
Reclassifications |
529 | -529 | 0 | |||||||||
Balance at Dec 31, 2008 |
1,873 | 693 | 2,566 | |||||||||
Accumulated amortization |
||||||||||||
Balance at Jan 1, 2008 |
170 | 0 | 170 | |||||||||
Amortization charge for 2008 |
318 | 0 | 318 | |||||||||
Balance at Dec 31, 2008 |
488 | 0 | 488 | |||||||||
Carrying amount at Dec 31, 2008 |
1,385 | 693 | 2,078 | |||||||||
Advance | ||||||||||||
(In thousands of EUR) | Software | payments | Total | |||||||||
Cost |
||||||||||||
Balance at Jan 1, 2007 |
321 | 363 | 684 | |||||||||
Additions |
109 | 617 | 726 | |||||||||
Disposals |
14 | 0 | 14 | |||||||||
Reclassifications |
161 | -161 | 0 | |||||||||
Balance at Dec 31, 2007 |
577 | 819 | 1,396 | |||||||||
Accumulated amortization |
||||||||||||
Balance at Jan 1, 2007 |
36 | 0 | 36 | |||||||||
Amortization charge for 2007 |
148 | 0 | 148 | |||||||||
Disposals |
14 | 0 | 14 | |||||||||
Balance at Dec 31, 2007 |
170 | 0 | 170 | |||||||||
Carrying amount at Dec 31, 2007 |
407 | 819 | 1,226 | |||||||||
Other | ||||||||||||||||||||
installations; | Advance | |||||||||||||||||||
factory and | payments and | |||||||||||||||||||
Land and | Plant and | office | construction | |||||||||||||||||
(In thousands of EUR) | buildings | machinery | equipment | in progress | Total | |||||||||||||||
Cost |
||||||||||||||||||||
Balance at Jan 1, 2008 |
46,635 | 131,795 | 4,105 | 9,993 | 192,528 | |||||||||||||||
Additions |
25,403 | 5,042 | 1,140 | 71,960 | 103,545 | |||||||||||||||
Disposals |
0 | 0 | 1 | 0 | 1 | |||||||||||||||
Reclassifications |
5,657 | 1,245 | 431 | -7,333 | 0 | |||||||||||||||
Balance at
Dec 31, 2008 |
77,695 | 138,082 | 5,675 | 74,620 | 296,072 | |||||||||||||||
Accumulated
depreciation |
||||||||||||||||||||
Balance at Jan 1, 2008 |
1,209 | 13,211 | 878 | 0 | 15,298 | |||||||||||||||
Depreciation charge
for 2008 |
1,426 | 19,257 | 1,249 | 0 | 21,932 | |||||||||||||||
Impairment losses |
0 | 74 | 53 | 0 | 127 | |||||||||||||||
Disposals |
0 | 0 | 1 | 0 | 1 | |||||||||||||||
Balance at
Dec 31, 2008 |
2,635 | 32,542 | 2,179 | 0 | 37,356 | |||||||||||||||
Carrying amount at
Dec 31, 2008 |
75,060 | 105,540 | 3,496 | 74,620 | 258,716 | |||||||||||||||
Annex 1.5 / 17
Other | ||||||||||||||||||||
installations; | Advance | |||||||||||||||||||
factory and | payments and | |||||||||||||||||||
Land and | Plant and | office | construction | |||||||||||||||||
(In thousands of EUR) | buildings | machinery | equipment | in progress | Total | |||||||||||||||
Cost |
||||||||||||||||||||
Balance at Jan 1, 2007 |
15,471 | 47,657 | 1,682 | 42,855 | 107,665 | |||||||||||||||
Additions |
16,108 | 57,017 | 1,881 | 9,988 | 84,994 | |||||||||||||||
Disposals |
0 | 0 | 131 | 0 | 131 | |||||||||||||||
Reclassifications |
15,056 | 27,121 | 673 | -42,850 | 0 | |||||||||||||||
Balance at
Dec 31, 2007 |
46,635 | 131,795 | 4,105 | 9,993 | 192,528 | |||||||||||||||
Accumulated
depreciation |
||||||||||||||||||||
Balance at Jan 1, 2007 |
271 | 3,626 | 263 | 0 | 4,160 | |||||||||||||||
Depreciation charge
for 2007 |
938 | 9,585 | 746 | 0 | 11,269 | |||||||||||||||
Disposals |
0 | 0 | 131 | 0 | 131 | |||||||||||||||
Balance at
Dec 31, 2007 |
1,209 | 13,211 | 878 | 0 | 15,298 | |||||||||||||||
Carrying amount at
Dec 31, 2007 |
45,426 | 118,584 | 3,227 | 9,993 | 177,230 | |||||||||||||||
(In thousands of EUR) | Dec 31, 08 | Dec 31, 07 | ||||||
Raw materials, consumables and supplies |
20,544 | 14,371 | ||||||
Work in progress |
3,203 | 4,387 | ||||||
Finished goods |
8,472 | 3,336 | ||||||
Total |
32,219 | 22,094 | ||||||
Annex 1.5 / 18
(In thousands of EUR) | Dec 31, 08 | Dec 31, 07 | ||||||
Trade receivables from related parties |
46,850 | 47,663 | ||||||
Trade receivables from unrelated parties |
2,007 | 804 | ||||||
Total |
48,857 | 48,467 | ||||||
Annex 1.5 / 19
Of which | Of which not impaired at year end but overdue for | |||||||||||||||||||||||
not impaired | not more | between | between | more | ||||||||||||||||||||
Carrying | or overdue | than 30 | 31 and 60 | 61 and 90 | than 90 | |||||||||||||||||||
(In thousands of EUR) | amount | at year end | days | days | days | days | ||||||||||||||||||
December 31, 2008 |
||||||||||||||||||||||||
Related parties |
46,850 | 30,847 | 9,713 | 4,738 | 1,552 | 0 | ||||||||||||||||||
Unrelated parties |
2,007 | 1,771 | 28 | 1 | 24 | 183 | ||||||||||||||||||
Total |
48,857 | 32,618 | 9,741 | 4,739 | 1,576 | 183 | ||||||||||||||||||
Of which | Of which not impaired at year end but overdue for | |||||||||||||||||||||||
not impaired | not more | between | between | more | ||||||||||||||||||||
Carrying | or overdue | than 30 | 31 and 60 | 61 and 90 | than 90 | |||||||||||||||||||
(In thousands of EUR) | amount | at year end | days | days | days | days | ||||||||||||||||||
December 31, 2007 |
||||||||||||||||||||||||
Related parties |
47,663 | 37,313 | 8,435 | 1,915 | 0 | 0 | ||||||||||||||||||
Unrelated parties |
804 | 780 | 5 | 0 | 1 | 18 | ||||||||||||||||||
Total |
48,467 | 38,093 | 8,440 | 1,915 | 1 | 18 | ||||||||||||||||||
Annex 1.5 / 20
(In thousands of EUR) | Dec 31, 08 | Dec 31, 07 | ||||||
Federal and state investment grants
receivable |
37,731 | 28,521 | ||||||
Recoverable value added tax on inputs |
15,252 | 0 | ||||||
Prepaid expenses |
534 | 204 | ||||||
Loan financing costs |
302 | 247 | ||||||
Other |
100 | 48 | ||||||
Total |
53,919 | 29,020 | ||||||
Annex 1.5 / 21
• | Q-Cells SE, Bitterfeld-Wolfen, Germany (Q-Cells) 160,000 no par value registered shares, | |
• | Evergreen Solar Inc., Marlboro, USA (Evergreen) 160,000 no par value registered shares, | |
• | Renewable Energy Corporation ASA, Sandvika, Norway (REC) 160,000 no par value registered shares. |
Annex 1.5 / 22
Dec 31, 2008 | Dec 31, 2007 | |||||||||||||||||||||||
Non- | Non- | |||||||||||||||||||||||
(In thousands of EUR) | Current | current | Total | Current | current | Total | ||||||||||||||||||
Liabilities to banks |
83,575 | 37,292 | 120,867 | 57,276 | 52,240 | 109,516 | ||||||||||||||||||
Shareholders’ loans |
0 | 138,185 | 138,185 | 0 | 90,000 | 90,000 | ||||||||||||||||||
Total |
83,575 | 175,477 | 259,052 | 57,276 | 142,240 | 199,516 | ||||||||||||||||||
Annex 1.5 / 23
(In thousands of EUR) | Dec 31, 08 | Dec 31, 07 | ||||||
Payables to unrelated parties |
32,234 | 16,008 | ||||||
Payables to shareholders |
1,796 | 13,091 | ||||||
Total |
34,030 | 29,099 | ||||||
Dec 31, 2008 | Dec 31, 2007 | |||||||||||||||||||||||
Non- | Non- | |||||||||||||||||||||||
(In thousands of EUR) | Current | current | Total | Current | current | Total | ||||||||||||||||||
Federal investment grants |
4,741 | 26,983 | 31,724 | 3,712 | 22,187 | 25,899 | ||||||||||||||||||
State investment grants |
3,346 | 18,388 | 21,734 | 3,311 | 21,602 | 24,913 | ||||||||||||||||||
Total |
8,087 | 45,371 | 53,458 | 7,023 | 43,789 | 50,812 | ||||||||||||||||||
Annex 1.5 / 24
Product | Individual | |||||||||||
(In thousands of EUR) | warranty | risks | Total | |||||||||
Balance at Jan 1, 2008 |
2,110 | 2,500 | 4,610 | |||||||||
Amounts added |
658 | 0 | 658 | |||||||||
Amounts used |
160 | 1,327 | 1,487 | |||||||||
Unused amounts reversed |
649 | 0 | 649 | |||||||||
Balance at Dec 31, 2008 |
1,959 | 1,173 | 3,132 | |||||||||
Of which current |
735 | 1,173 | 1,908 | |||||||||
Of which non-current |
1,224 | 0 | 1,224 | |||||||||
Product | Individual | |||||||||||
(In thousands of EUR) | warranty | risks | Total | |||||||||
Balance at Jan 1, 2007 |
557 | 0 | 557 | |||||||||
Amounts added |
1,667 | 2,500 | 4,167 | |||||||||
Amounts used |
114 | 0 | 114 | |||||||||
Balance at Dec 31, 2007 |
2,110 | 2,500 | 4,610 | |||||||||
Of which current |
570 | 2,500 | 3,070 | |||||||||
Of which non-current |
1,540 | 0 | 1,540 | |||||||||
(In thousands of EUR) | Dec 31, 08 | Dec 31, 07 | ||||||
Bonuses |
2,549 | 1,341 | ||||||
Other personnel-related obligations |
941 | 563 | ||||||
Unused vacation entitlements and overtime
pay |
721 | 873 | ||||||
Value added tax |
0 | 1,380 | ||||||
Other payables |
110 | 40 | ||||||
Total |
4,321 | 4,197 | ||||||
Of which current |
4,244 | 4,185 | ||||||
Of which non-current |
77 | 12 | ||||||
Amount reported (IAS 39) | ||||||||||||||||||||||||||||
Fair value, | Fair Value | |||||||||||||||||||||||||||
2008 | Measurement | Carrying amount | recognized in | through profit or | Amount reported, | Fair value | ||||||||||||||||||||||
(In thousands of EUR) | category (IAS 39) | Dec 31, 2008 | Amortized cost | equity | loss | cash | Dec 31, 2008 | |||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||
Trade receivables |
LaR | 48,857 | 48,857 | 0 | 0 | 0 | 48,857 | |||||||||||||||||||||
Derivative financial assets (without a hedging-relationship) |
FAHfT | 2,601 | 0 | 0 | 2,601 | 0 | 2,601 | |||||||||||||||||||||
Other non-derivative financial assets |
LaR | 85 | 85 | 0 | 0 | 0 | 85 | |||||||||||||||||||||
Financial assets not classifiable under an IAS 39 category: |
||||||||||||||||||||||||||||
Cash and cash equivalents |
n.a. | 11,525 | 0 | 0 | 0 | 11,525 | 11,525 | |||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||
Financial liabilities |
FLAC | 259,052 | 259,052 | 0 | 0 | 0 | 257,783 | |||||||||||||||||||||
Trade payables |
FLAC | 34,030 | 34,030 | 0 | 0 | 0 | 34,030 | |||||||||||||||||||||
Derivative financial liabilities (with a hedging relationship) |
n.a. | 1,147 | 0 | 1,147 | 0 | 0 | 1,147 | |||||||||||||||||||||
Of which, aggregated by IAS 39 measurement category: |
||||||||||||||||||||||||||||
Loans and receivables (LaR) |
48,942 | 48,942 | 0 | 0 | 0 | 49,942 | ||||||||||||||||||||||
Financial assets held for trading (FAHfT) |
2,601 | 0 | 0 | 2,601 | 0 | 2,601 | ||||||||||||||||||||||
Financial liabilities measured at amortized cost (FLAC) |
293,082 | 293,082 | 0 | 0 | 0 | 291,813 | ||||||||||||||||||||||
Amount reported (IAS 39) | ||||||||||||||||||||||||||||
Fair value, | Fair Value | |||||||||||||||||||||||||||
2007 | Measurement | Carrying amount | recognized in | through profit or | Amount reported, | Fair value | ||||||||||||||||||||||
(In thousands of EUR) | category (IAS 39) | Dec 31, 2007 | Amortized cost | equity | loss | cash | Dec 31, 2007 | |||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||
Trade receivables |
LaR | 48,467 | 48,467 | 0 | 0 | 0 | 48,467 | |||||||||||||||||||||
Other financial assets |
LaR | 6 | 6 | 0 | 0 | 0 | 6 | |||||||||||||||||||||
Financial assets not classifiable under an IAS 39 category: |
||||||||||||||||||||||||||||
Cash and cash equivalents |
n.a. | 37,563 | 0 | 0 | 0 | 37,563 | 37,563 | |||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||
Financial liabilities |
FLAC | 199,516 | 199,516 | 0 | 0 | 0 | 198,624 | |||||||||||||||||||||
Trade payables |
FLAC | 29,099 | 29,099 | 0 | 0 | 0 | 29,099 | |||||||||||||||||||||
Derivative financial liabilities (with a hedging relationship) |
n.a. | 165 | 0 | 165 | 0 | 0 | 165 | |||||||||||||||||||||
Of which, aggregated by IAS 39 measurement category: |
||||||||||||||||||||||||||||
Loans and receivables (LaR) |
48,473 | 48,473 | 0 | 0 | 0 | 48,473 | ||||||||||||||||||||||
Financial liabilities measured at amortized cost (FLAC) |
228,615 | 228,615 | 0 | 0 | 0 | 227,723 | ||||||||||||||||||||||
(In thousands of EUR) | Dec 31, 08 | Dec 31, 07 | ||||||
Balance sheet total |
467,145 | 380,179 | ||||||
Equity |
107,796 | 91,168 | ||||||
Equity in per cent of balance sheet total |
23.1 | 24.0 | ||||||
Net indebtedness |
247,527 | 161,953 | ||||||
Xxxx-Xxxx Xxxxxx, Engineer, Chief Technology Officer
Jörg Baumheuer, Engineer, Chief Operating Officer (from March 1, 2008)
Xxxxxxxxx Xxxxxx, Businessman, Chief Marketing and Sales (from June 9, 2008)
Xxxxxx Xxxx, Businessman, Chief Financial Officer (until October 16, 2008)
Xxxxx Xxxxxx, Engineer, Chief Executive Officer of Q-Cells, Vice Chairman
Xxxx Xxxxxxxx, Businessman (MBA), Chief Operating Officer of REC (from February 6, 2008)
Xx. Xxxxxxx Xxxxxxxx, Businessman, Chief Financial Officer of Q-Cells (from February 6, 2008)
Xxxxxxx Xxxxx, Skilled Worker, Shift Leader, Sovello (from February 6, 2008)
Xxxx Xxxxx, Engineer, Chief Technology Officer of REC (until February 5, 2008)
Annex 1.5 / 31
(In thousands of EUR) | Dec 31, 08 | Dec 31, 07 | ||||||
Cash and cash equivalents |
5,495 | 86 | ||||||
Trade receivables |
24,203 | 1,763 | ||||||
Positive fair values from derivative financial instruments (foreign exchange forward contracts) |
2,601 | 0 | ||||||
Trade payables |
4,796 | 1,771 | ||||||
Financial liabilities (shareholders’ loans) |
16,870 | 0 | ||||||
Annex 1.5 / 32
Annex 1.5 / 33
Annex 1.5 / 34
Dec 31, 2008 | 2011 | 2014 and | ||||||||||||||
(In thousands of EUR) | 2009 | 2010 | - 2013 | beyond | ||||||||||||
Non-derivative financial liabilities |
||||||||||||||||
Bank debt |
89,334 | 38,783 | 0 | 0 | ||||||||||||
Shareholders’ loans |
7,315 | 146,594 | 0 | 0 | ||||||||||||
Trade payables |
34,030 | 0 | 0 | 0 | ||||||||||||
Derivative financial liabilities |
||||||||||||||||
Interest rate swaps |
990 | 244 | 0 | 0 | ||||||||||||
Dec 31, 2007 | 2010 | 2013 and | ||||||||||||||
(In thousands of EUR) | 2008 | 2009 | -2012 | beyond | ||||||||||||
Non-derivative financial liabilities |
||||||||||||||||
Bank debt |
62,600 | 32,465 | 23,172 | 0 | ||||||||||||
Shareholders’ loans |
4,887 | 94,887 | 0 | 0 | ||||||||||||
Trade payables |
29,099 | 0 | 0 | 0 | ||||||||||||
Derivative financial liabilities |
||||||||||||||||
Interest rate swaps |
-54 | 205 | 30 | 0 | ||||||||||||
Annex 1.5 / 35
Annex 1.5 / 36
2014 | Total | |||||||||||||||
2010 | and | Dec 31, | ||||||||||||||
(In thousands of EUR) | 2009 | - 2013 | beyond | 2008 | ||||||||||||
Long-term procurement contracts for raw materials |
12,856 | 270,252 | 203,638 | 486,746 | ||||||||||||
Purchase orders for materials |
39,963 | 0 | 0 | 39,963 | ||||||||||||
Purchase commitments for non-current assets |
36,543 | 0 | 0 | 36,543 | ||||||||||||
Other long-term procurement contracts |
5,175 | 11,064 | 0 | 16,239 | ||||||||||||
Purchase orders for services |
2,555 | 754 | 0 | 3,309 | ||||||||||||
Operating leases |
152 | 175 | 0 | 327 | ||||||||||||
Total |
97,244 | 282,245 | 203,638 | 583,127 | ||||||||||||
2013 | Total | |||||||||||||||
2009 | and | Dec 31, | ||||||||||||||
(In thousands of EUR) | 2008 | - 2012 | beyond | 2007 | ||||||||||||
Long-term procurement contracts for raw materials |
14,963 | 153,436 | 60,227 | 228,626 | ||||||||||||
Purchase orders for materials |
34,210 | 0 | 0 | 34,210 | ||||||||||||
Purchase commitments for non-current assets |
37,239 | 0 | 0 | 37,239 | ||||||||||||
Purchase orders for services |
1,787 | 0 | 0 | 1,787 | ||||||||||||
Operating leases |
106 | 129 | 0 | 235 | ||||||||||||
Total |
88,305 | 153,565 | 60,227 | 302,097 | ||||||||||||
Annex 1.5 / 37
(In thousands of EUR) | 2008 | 2007 | ||||||
Fixed compensation |
599 | 495 | ||||||
Performance-related compensation |
433 | 48 | ||||||
Termination benefits |
137 | 0 | ||||||
Other compensation |
50 | 39 | ||||||
Total |
1,219 | 582 | ||||||
Dec 31, 08 | Dec 31, 07 | |||||||
Production |
1,110 | 956 | ||||||
Administration |
50 | 32 | ||||||
Total |
1,160 | 988 | ||||||
1 | A combination of articles of incorporation and bylaws |
Annex 1.5 / 38
a) | For audit services EUR 98 (2007 EUR 78) thousand, |
b) | For tax services EUR 28 (2007 EUR 33) thousand, |
c) | For other confirmatory or valuation services EUR 193 (2007 EUR 71) thousand, |
Annex 1.5 / 39
The Board of Management
signed
|
signed | |
Xx. Xxxxxxx Xxxxxxxxxxx
|
Xxxx-Xxxx Xxxxxx | |
Chief Executive Officer
|
Chief Technology Officer | |
signed
|
signed | |
Jörg Baumheuer
|
Xxxxxxxxx Xxxxxx | |
Chief Operating Officer
|
Chief Marketing and Sales Officer |
Annex 1.5 / 40
land | encumbrances (for | |||||||||||||||
register | item on | additional encumbrances | ||||||||||||||
sheet | lot | sheet | size of area | property right of | see attached copy of land | |||||||||||
(Xxxxx) | (Flur) | (lfd. Nr.) | parcel no. | (sqm) | property owner | Sovello AG | register) | |||||||||
979 |
4 | 1 | 484 | 189 | Sovello AG | ownership | mortgaged to Dt. Bank | |||||||||
979 |
4 | 2 | 467 | 26,834 | Sovello AG | ownership | mortgaged to Dt. Bank | |||||||||
979 |
4 | 3 | 476 | 17,451 | Sovello AG | ownership | mortgaged to Dt. Bank | |||||||||
44,474 |
Die BQP als im Grundbuch
eingetragene Eigentümerin sichert Sovello und deren Rechtsnachfolgern zu |
The BQP as the registered owner of
the land ensures to Sovello and their legal successors |
|
• unbegrenzten Zugang,
|
• unrestricted access, | |
• unbegrenzte Zufahrt und
|
• unlimited access and | |
• unbegrenzte Nutzung
|
• unlimited use | |
der verkehrs- und versorgungstechnischen Erschließungsanlagen, soweit dies die noch zu vermessenden und an den Zweckverband Technologiepark Mitteldeutschland zu übereignenden Grundstücksteile betrifft, auf denen die Zufahrtsstraßen errichtet sind und/oder in denen die versorgungstechnischen Erschließungsanlagen sich befinden. Die Zusicherung lässt Inhalte und Beschränkungen der Nutzbarkeit unberührt, die sich aus öffentlichem Recht oder aus Rechtsverhältnissen der Sovello AG mit Dritten, insbesondere mit Versorgungsunternehmen ergeben. |
of the transport infrastructure and supply facilities, where the parcels of land are to be measured and to convey to the Zweckverband Technologie Park Mitteldeutschland (an entity of public law), and where access roads are errected and/or in which the supply infrastructure facilities are located. This assurance keeps unaffected the content, the viability and limitations that are subject to public law or are arising to Sovello AG due to legal relationships with third parties, particularly with utility companies. |
encumbrances (for | ||||||||||||||||||||||||
land | total area | size of area | additional encumbrances | |||||||||||||||||||||
register | item on | parcel | (square | or partial | property | property right of | see attached copy of land | |||||||||||||||||
sheet | lot | sheet | no. (old) | meters) | parcel no. (new) | area (sqm) | owner | Sovello AG | register) | |||||||||||||||
Sovello 2 |
943 | 4 | 13 | 56 | 9,944 | 472 | 9,945 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
Property Purchase Agreement |
349 | 4 | 21 | 108/55 | 11,210 | 536 | 11,176 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
Deed No. 655/06 of |
349 | 4 | 15 | 9/2 | 10,622 | not yet messured | 1,520 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
notary Xxxxxxx Xxxxx, |
349 | 4 | 16 | 9/4 | 3,290 | not yet messured | 3,254 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
Bitterfeld |
349 | 4 | 24 | 259/10 | 6,223 | 259/10 | 6,223 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
349 | 4 | 28 | 9/1 | 10,281 | not yet messured | 1,451 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 29 | 9/3 | 3,630 | not yet messured | 3,569 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 30 | 7/5 | 7,554 | not yet messured | 2,841 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 31 | 7/3 | 27,651 | not yet messured | 2,906 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 32 | 7/4 | 27,781 | not yet messured | 10,409 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 37 | 14 | 25,020 | not yet messured | 10,903 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 41 | 210/13 | 54,729 | not yet messured | 19,521 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 42 | 7/6 | 7,554 | 611 | 2,847 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 43 | 13/1 | 8,273 | 613 | 8,273 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 44 | 15 | 3,750 | not yet messured | 1,629 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 45 | 615 | 7,740 | not yet messured | 3,766 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 46 | 8 | 4,800 | not yet messured | 366 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 47 | 95/11 | 1,000 | not yet messured | 967 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 14 | 160/7 | 38,298 | not yet messured | 3,758 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
88 | 4 | 2 | 12/1 | 15,738 | not yet messured | 236 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
88 | 4 | 3 | 12/2 | 20,280 | not yet messured | 8,874 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
429 | 4 | 1 | 126/7 | 14,790 | not yet messured | 139 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
772 | 4 | 5 | 17/7 | 61,111 | not yet messured | 1,587 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
207 | 4 | 1 | 10/1 | 26,408 | not yet messured | 3,869 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
subtotal |
120,029 | |||||||||||||||||||||||
Sovello 3 |
349 | 4 | 11 | 6/3 | 25,453 | not yet messured | 9,729 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
Property Purchase Agreement |
349 | 4 | 12 | 7/1 | 84,325 | not yet messured | 32,211 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
Deed No. 344/07 of |
349 | 4 | 13 | 7/3 | 27,651 | not yet messured | 7,480 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
notary Xxxxxxx Xxxxx, |
349 | 4 | 26 | 151/7 | 7,509 | not yet messured | 173 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
Bitterfeld |
349 | 4 | 31 | 7/2 | 14,968 | not yet messured | 5,633 | BQP GmbH | priority notice | mortgaged to Dt. Bank | ||||||||||||||
349 | 4 | 33 | 150/7 | 7,509 | not yet messured | 156 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 46 | 8 | 4,800 | not yet messured | 1,190 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
349 | 4 | 52 | 6/2 | 30,544 | not yet messured | 2,826 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
98 | 4 | 1 | 6/4 | 8,003 | not yet messured | 152 | BQP GmbH | priority notice | mortgaged to Dt. Bank |
encumbrances (for | ||||||||||||||||||||||||
land | total area | size of area | additional encumbrances | |||||||||||||||||||||
register | item on | parcel | (square | or partial | property | property right of | see attached copy of land | |||||||||||||||||
sheet | lot | sheet | no. (old) | meters) | parcel no. (new) | area (sqm) | owner | Sovello AG | register) | |||||||||||||||
98 | 4 | 2 | 6/5 | 9,427 | not yet messured | 94 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
429 | 4 | 1 | 126/7 | 14,790 | not yet messured | 356 | BQP GmbH | priority notice | mortgaged to Dt. Bank | |||||||||||||||
subtotal |
60,000 | |||||||||||||||||||||||
total |
180,029 |
Rechtsstreit vor dem Landgericht Berlin, Az. 94 O 80/09: Sovello AG gg. Xxxxxx, Xxxxx & Xxxxxx GmbH wg. Schadenersatz; vorl. Streitwert: 333.577,25 Euro. Die Sovello AG hat die Xxxxxx, Xxxxx & Xxxxxx GmbH (FBR) auf Schadenersatz verklagt. Dem liegt zugrunde, dass bei der Errichtung von Sovello 1 bei der Herstellung von Rückkühlwerken nach einer erforderlichen und von FBR durchgeführten Spülung der Rückkühlwerke sorgfaltswidrig Xxxxxx in den Rückkühlwerken verblieben ist. Aufgrund strengen Frosts in den Folgetagen, sind die Rückkühlwerke vereist und geplatzt. Es war erforderlich, die Rückkühlwerke vollständig und aufgrund des weiter vorangeschrittenen Xxxx der Werkhalle von Sovello 1 bautechnisch aufwändig aus zu tauschen. FBR bestreitet, dem Xxxxx nach schadenersatzpflichtig zu sein und im Übrigen die Höhe des entstandenen Schadens. Außerdem wird seitens des Beklagten die Zulässigkeit der vertraglich vereinbarten örtliche Zuständigkeit des Landgerichts Berlin bestritten. Verfahrensstand ist, dass für den 19. März 2010 ein erster Verhandlungstermin anberaumt ist. Das Kostenrisiko für den Rechtsstreit liegt im Falle eines Unterliegens in xxxxx Instanzen bei rd. [****] Euro. Hinzu kommen auch im Falle eines gerichtlichen Obsiegens ggf. nicht erstattungsfähige Kosten der von Sovello beauftragten Prozessanwälte, sofern das vereinbarte Honorar die vom Xxxxxx erstattungsfähigen Kosten übersteigt. |
Lawsuit at the District Court of Berlin (Landgericht Berlin), ref. no. 94 O 80/09: Sovello AG vs Xxxxxx, Xxxxx & Xxxxxx GmbH re Damages, amount in dispute prelim. 333,577.25 euros. The Sovello AG has sued the Sovello Xxxxxx, Xxxxx & Xxxxxx GmbH (FBR) for damages. The lawsuit is based on the following facts. At the assembly of heat exchangers in connection with the construction of Sovello 1 it was necessary to rinsing these heat exchangers. This rinsing procedures were carried out by FBR. By negligent nondiligence of FBR personnel remains water in the cooling system’s heat exchangers. Due to severe frosts in the coming days this water was frozen and the ice burst the heat exchangers. Due to the construction progress in the meantime It was necessary to replace the heat exchangers in a complex and therefore costly manner. FBR denies its responsibility and the claim of Sovello on its merits, and, moreover, the amount of damages. It is also disputed by the defendant the admissibility in regard of the jurisdiction of the District Court Berlin. Of procedure is that for 19 March 2010, a first hearing is scheduled. The cost risk of the litigation is in the case of dismissal action in all instances at approx. [****] euro. But as well in the case of prevailing, there are nonrecoverable costs by Sovello’s mandated litigators, it and to the extend the agreed fees exceed the amount recoverable by law by the opponents side. |
Rechtsstreit vor dem Landgericht Dessau- Roßlau, Az. 4 O 389/09: HS Management Consultants, Inh. Xxxxx Xxxxxxx gg. Sovello AG wg. Forderung; vorl. Streitwert 11.554,82 Euro. Die Sovello AG ist hier von Management Consultants, Inh. Xxxxx Xxxxxxx (HS) auf Zahlung der Vergütung für Personal-Recruiting-Dienstleistungen verklagt xxxxxx. Streitig ist, ob die Dienstleistungen vertragsgemäß erbracht xxxxxx sind. Am 17. März 2010 erging das mündliche Urteil, wonach Sovello den Großteil des Streitwerts (10.412,50 €) plus Zinsen und Kosten des Rechtsstreits i.H.v. geschätzten 6.000 € an HS zahlen muss. Die Erfolgswahrscheinlichkeit von Rechtsmitteln wird rechtsanwaltlich geklärt werden, sobald die schriftliche Urteilsbegründung vorliegt. Ungeachtet dieses jüngsten Urteils hat Sovello weiterhin einen bis Ende 2012 laufenden Rahmenvertrag mit HS, der HS den Anspruch auf eine gewisse Zahl an Personalrekrutierungsaufträgen pro Jahr gibt. HS hat Sovello für den Nicht-Erhalt der vereinbarten Anzahl an Mandaten in den Jahren 2007 bis 2009 Rechnungen gestellt und Ansprüche geltend gemacht. Ob diese Ansprüche gerechtfertigt sind, hängt möglicherweise von der (noch unbekannten) Argumentation in dem oben genannten Urteil ab. Da das Gericht noch nicht das gesamte Urteil ausgehändigt hat, sind die Erfolgswahrscheinlichkeiten der HS Forderungen xxxxxx einzuschätzen. Das Maximalrisiko in dieser Sache liegt bei [****] €. In dieser Höhe hat Sovello im Jahresabschluss 2009 Rückstellungen gebildet. Falls HS Ansprüche auf entgangene Umsätze für die gesamte Xxxxx des Rahmenvertrags bis Ende 2012 erheben sollte und Sovello HS in Zukunft überhaupt nicht mehr mandatieren sollte und Sovello keine gütliche Einigung mit HS erreichen sollte (z.B. Reduzierung des Vertragsumfangs), xxxx xxxx das Risiko bei bis zu [****] €, einschließlich der oben erwähnten [****]. |
Lawsuit at the District Court of Dessau- Roßlau (Landgericht Dessau-Roßlau, ref. no. 4 O 389/09: HS Management Consultants, prop. Xxxxx Xxxxxxx vs. Sovello AG re claim, amount in dispute prelim. € 11,554.82. Sovello AG has been sued by HS management consultants, prop. Xxxxx Xxxxxxx (HS) for payment of compensation for head hunter services. Disputed is whether the services were provided as contractually agreed. On March 17, 2010 the Court has verbally informed about its judgement of the same date. Sovello is obliged to pay the bulk of the disputed claim (€ 10,412.50) plus interest and various fees and legal costs estimated at roughly additional € 6,000. Whether or not legal remedies could have chances of success will be subject to lawyers’ evaluation as soon as the judgement in written form will be available. Notwithstanding this current judgment Sovello and HS have a framework agreement, which runs through the end of 2012, according to which HS has the right to receive a certain number of mandates for recruiting services per year. HS has billed and raised claims against Sovello for not having received the agreed number of mandates in 2007 through 2009. Whether such a claim is warranted, potentially depends on the (yet unknown) reasoning in the above mentioned Court ruling. As the Court has not yet published the entire judgement, the probability of success of the HS claim is difficult to assess. The maximum risk in this matter is € [****]. Sovello has made provisions for this amount in their financial statements 2009. If HS were to raise a claim for the entire span of the framework agreement up to the end of 2012 and Sovello will not use HS services in the years to come at all and Sovello fails to find an amicable solution with HS (e.g. by scaling down the agreement) the claim for lost revenues could be up to € [****], including the above mentioned € [****]. |
Allerdings hat XX xxxxxx keine solchen Ansprüche erhoben, sondern hat seine Bereitschaft angekündigt, eine Vertragsanpassung zu verhandeln. Deshalb und laut Rechtsberater von Sovello ist das Risiko, dass eine Klage in dieser Höhe erhoben und erfolgreich sein wird äußerst xxxxxx. Folglich hat Sovello für diese Eventualität keine Rückstellung gebildet und den Sachverhalt im Jahresabschluss 2009 nicht erwähnt (gemäß IFRS). |
However, thus far HS has not raised such a claim, but has indicated their willingness to negotiate a contract amendment. Therefore and according to Sovello’s legal counsel there is only a remote risk of such a claim materializing and being successful. Consequently, no provisions have been made and there is no mentioning of this maximum risk in Sovello’s financial statements 2009 (according to IFRS). |
Sovello ist aufgrund des Investitionszulagengesetzes berechtigt, für das Investitionsprojekt ,,Sovello 3“ Investitionszulagen zu beantragen. Es wurden entsprechende Anträge auf Investitionszulage beim zuständigen Finanzamt Bitterfeld-Wolfen gestellt. Diese Zulagenanträge sind jährlich für Investitionen des jeweils abgelaufenen Wirtschaftsjahres zu stellen. Für in den Wirtschaftsjahren bis einschließlich 2009 getätigte Investitionen wurden bereits entsprechende Anträge auf Investitionszulage gestellt. Aufgrund der Größe des Investitionsprojektes ist dieses Vorhaben notifizierungspflichtig. Ein entsprechender Notifizierungsantrag wurde beim Wirtschaftsministerium des Xxxxxx Sachsen-Anhalts zur Weiterleitung an die Europäische Kommission ebenfalls bereits eingereicht. In diesem Zusammenhang ist darauf hinzuweisen, dass in diesem Notifizierungsantrag die Projekte ,,Sovello 2“ und ,,Sovello 3“ als ein gemeinsames Vorhaben im förderrechtlichen Sinn behandelt wurden. Demzufolge ist — anders als bei ,,Sovello 1“ und ,,Sovello 2“, die von der EU-Kommission erst nach eingehender Prüfung als getrennte Investitionsprojekte anerkannt wurden — nicht mit einem Hauptprüfverfahren für die Investitionszulagen ,,Sovello 3” zu rechnen. |
According to the law (“Investitionszulagengesetz”) Sovello is entitled to apply for subsidies for the investment project “Sovello 3”. The respective applications have been filed with German tax authorities in charge — in this case Finanzamt Bitterfeld-Wolfen. The applications for subsidies are to be filed annually for the fiscal year just ended. Sovello has filed subsidy applications for all investments made through fiscal year 2009. Given the size of the investment project, it requires notification by the European Commission. Sovello has already submitted the notification application to the Ministry of Economics of the state Saxony- Anhalt for forwarding to the European Commission. In this context it should be noted that with respect to subsidy laws “Sovello 2” and “Sovello 3” have been treated as joint projects in this notification application. Therefore, Sovello does not expect an in-depth investigation of the “Sovello 3” grants (“Hauptprüfverfahren”), contrary to “Sovello 2” where the European Commission acknowledged “Sovello 1” and “Sovello 2” as separate investment projects only after performing an in-depth investigation. |
In einem am 27.01.2010 erlassenen Beschluss über die staatliche Beihilfe C27/2008 teilte die Europäische Kommission mit, dass die Bundesrepublik Deutschland den sogenannten KMU-Bonus i.H.v. rund 9,13 Mio. € zugunsten der SovelloAG (vormals EverQ GmbH) im Juni 2006 rechtswidrig gewährt habe. Die Beihilfe wurde deshalb in xxxxxx Höhe einschließlich aufgelaufener Zinsen zurückgefordert. Gemäß Beschluss hat die Bundesrepublik Deutschland bis Ende März 2010 Zeit, um den Gesamtbetrag (Hauptforderung und Zinsen) zu ermitteln und nachzuweisen, dass entsprechende Rückzahlungsanordnungen an die Sovello AG ergangen sind. Sovello rechnet mit einer Gesamtforderung zwischen 11,2 Mio. € und 11,6 Mio. €, die Ende April 2010 fällig wird. Die Gesellschaft beabsichtigt nicht, gegen den Beschluss Rechtsmittel einzulegen. |
In a decree on state aid C27/2008 dated January 27, 2010 the European Commission informed the Federal Republic of Germany that the so called SME Bonus in the amount of roughly € 9.13 million was illegitimately granted to Sovello AG (then EverQ GmbH) in June 2006. Therefore, the entire amount including accrued interest was reclaimed. According to the decree the Federal Republic of Germany has to determine the total amount (original grant and accrued interest) to be reclaimed and provide evidence that the applicable repayment order has been submitted to Sovello AG by the end of March 2010. Sovello expects a claim in the range of € 11.2m to € 11.6m with a due date at the end of April 2010. The Company does not intend to dispute the ruling in court. |
Eine steuerliche Betriebsprüfung für den Zeitraum 2004-2007, deren Abschlusstreffen im Dezember 2009 stattfand deren Abschlussbericht jedoch noch nicht vorliegt, ergab nach aktuellem Kenntnisstand keine Hinweise auf einen wesentlichen Anpassungsbedarf der ausgewiesenen Gewinne (siehe Exhibit 5.6 für weitere Details) . |
A tax audit for the period 2004-2007, the final meeting of which took place in December 2009, however, whose final report has not been issued yet, to current knowledge did not reveal the need for any material adjustments to the reported earnings figures (see Exhibit 5.6 for further detail). |
1]
|
Final notification dated January 28, 2009 regarding Production line 1
(Schlussbescheid) |
14.142.000,00 EUR | received incl. SME-bonus | |||
2]
|
Final notification dated January 29, 2009 regarding Production line 2
(Teilwiderrufsbescheid) |
17.220.066,05 EUR | received |
Production line 1 |
||||||||||||
InvZulG 2005, Calendar year 2005 |
25,00 | % | 9.128.409,13 EUR | received incl. SME-bonus | ||||||||
InvZulG 2005, Calendar year 2006 |
25,00 | % | 5.200.724,63 EUR | received incl. SME-bonus | ||||||||
1] | 14.329.133,76 EUR | |||||||||||
Production line 2 |
||||||||||||
InvZulG 2007, Calendar year 2006 |
12,50 | % | 4.728.000,88 EUR | received | ||||||||
InvZulG 2005, Calendar year 2006 |
12,50 | % | 49.673,21 EUR | applied for [without SME-bonus] | ||||||||
InvZulG 2007, Calendar year 2007 |
12,50 | % | 8.149.400,13 EUR | received | ||||||||
InvZulG 2007, Calendar year 2008 |
12,50 | % | 345.083,00 EUR | received | ||||||||
InvZulG 2007, Calendar year 2009 |
12,50 | % | 53.184,00 EUR | applied for | ||||||||
Extension Production line 1 |
||||||||||||
InvZulG 2007, Calendar year 2006 |
12,50 | % | 120.337,12 EUR | applied for | ||||||||
InvZulG 2007, Calendar year 2007 |
12,50 | % | 319.391,00 EUR | applied for | ||||||||
InvZulG 2007, Calendar year 2008 |
12,50 | % | 45.006,01 EUR | applied for | ||||||||
InvZulG 2007, Calendar year 2009 |
12,50 | % | 8.493,67 EUR | applied for | ||||||||
2] | 13.818.569,02 EUR | |||||||||||
Production line 3 |
||||||||||||
InvZulG 2007, Calendar year 2007 |
10,20 | % | 714.792,02 EUR | applied for *) | ||||||||
InvZulG 2007, Calendar year 2008 |
10,20 | % | 9.266.975,18 EUR | applied for *) | ||||||||
InvZulG 2007, Calendar year 2009 |
10,20 | % | 3.377.406,05 EUR | applied for *) | ||||||||
3] | 13.359.173,25 EUR | |||||||||||
Extension Production line 2 |
||||||||||||
InvZulG 2007, Calendar year 2008 |
10,20 | % | 104.279,90 EUR | applied for *) | ||||||||
InvZulG 2007, Calendar year 2009 |
10,20 | % | 96.748,22 EUR | applied for *) | ||||||||
4] | 201.028,12 EUR | |||||||||||
1] | the EU decided on January 27, 2010 that the SME-bonus (approx. EUR 11.2 -11.6 million, including interests) needs to be repaid by the Company (commission decision C27/2008) | |
2] | the EU approved the subsidies on June 17, 2009 (and July 20, 2009 EFRE part) (commission decision C21/2008) | |
3] | the EU approval is outstanding; Notification documentation was prepared in 2009, and is now under review of Ministry of Economy S/A | |
4] | additional investment needs to be applied for by EU | |
*) | applied for nominal 12,5% due to due tax application form, based on the notification by European Commission 10,2% expected |
(i) | relating to any breach of any contract by Sellers or Sellers’ Affiliates; | |
(ii) | relating to any warranty, indemnification or similar claims relating to delivery of defective or insufficient products or services; | |
(iii) | under any of the contracts listed in Section 2 (i) and (v) of Exhibit 4.4(l) to this Agreement; or | |
(iv) | arising after the date hereof. |
(v) | Payment claims against Q-Cells in the amount of EUR 31,569.50 for supplies; | |
(vi) | Payment claims against Evergreen as specified in Section 3.2(b) of this Agreement in the amount of (x) EUR 1,143,114.40, plus accrued, but unpaid interest thereon in the amount of EUR 31,871.21 and (y) USD 479,407.78, plus accrued, but unpaid interest thereon in the amount of EUR 197.09 mainly for the delivery of solar modules. |
Seller 1
|
Q-Cells SE | |
XX Xxxxxxxx | ||
Xxxxxxxxxxx 00-00 | ||
00000 Xxxxxxxxxx-Xxxxxx | ||
Xxxxxxx | ||
Attention: General Counsel | ||
Telefax: x00 (0) 0000 0000 00000 | ||
With a copy to: | ||
Xxxxxxx & Partner | ||
Xxxxxxxxxxxx 0 | ||
00000 Xxxxxxxxx xx Xxxx | ||
Attention: Xx. Xxxxxxx Xxxxx | ||
Telefax: x00 (0) 00 000 000 00 | ||
Seller 2
|
Renewable Energy Corporation ASA | |
Xxxxxxxxxxx 00 | ||
XX-0000 Xxxxxxxxx | ||
Xxxxxx | ||
Attention: Chief Legal Officer | ||
Telefax: + 47 67 57 44 99 | ||
With a copy to: | ||
Xxxxxxx & Partner | ||
Xxxxxxxxxxxx 0 | ||
00000 Xxxxxxxxx xx Xxxx | ||
Attention: Xx. Xxxxxxx Xxxxx | ||
Telefax: x00 (0) 00 000 000 00 | ||
Seller 3
|
Evergreen Solar, Inc. | |
000 Xxxxxxxx Xxxxxx | ||
Xxxxxxxx, Xxxxxxxxxxxxx | ||
00000 XXX | ||
Attention: Xxxxxxx Xxxxxxxxx |
Telefax: x0 000 000 0000 | ||
With a copy to: | ||
Xxxxxxx & Partner | ||
Xxxxxxxxxxxx 0 | ||
00000 Xxxxxxxxx xx Xxxx | ||
Attention: Xx. Xxxxxxx Xxxxx | ||
Telefax: x00 (0) 00 000 000 00 | ||
Purchaser
|
Rolling Hills S.à x.x. | |
0, xxx Xxxxxx Xxxxxxx | ||
X-0000 Xxxxxxxxxx | ||
Attention: Xxxxxxx Xxxxxxx-Xxxxxx | ||
Telefax: x000 00 00 00 0000 | ||
With a copy to: | ||
Xxxxxx & Xxxxxxx LLP | ||
Maximilianhöfe | ||
Xxxxxxxxxxxxxxxx 00 | ||
00000 Xxxxxxx | ||
Attention: Xx. Xxxxxxx Xxxxxxxx, Xxxxxx Xxx | ||
Telefax: x00 (0) 00 0000 0 0000 |
- 2 -
[address],
[address],
1. | The Designee confirms that he has been given and has read a copy of the SPA. | |
2. | The Designee hereby succeeds the Purchaser as a Party to the SPA and accedes to the SPA, and becomes a Party thereto, and irrevocably and unconditionally covenants to each other person who is a Party to the SPA in accordance with the terms thereof, to be bound by all the terms of the SPA as the purchaser and to assume, observe, perform, discharge and be bound by all liabilities and obligations set forth in the SPA for the Purchaser and to assume all rights and obligations of the Purchaser under the SPA. The Purchaser remains jointly and severally liable towards the Sellers for all obligations of Purchaser under the SPA. | |
3. | Defined terms used herein shall have the meaning as defined in the SPA. | |
4. | This deed is governed by German law. |