Docstoc

REC

Document Sample
REC Powered By Docstoc
					Quarterly information - REC Group
(NOK in million)                                                    Q1 2006 Q2 2006 Q3 2006
Revenues                                                                  872   1,003   1,139
EBITDA                                                                    380     387     522
EBITDA - margin                                                          44%     39%     46%
EBIT                                                                      298     303     422
EBIT - margin                                                            34%     30%     37%
Net financial items                                                      -846     -33      90
Profit/loss before tax from contiunuing operations                       -548     270     512

Quarterly information - REC Silicon
(NOK in million)                                                    Q1 2006 Q2 2006 Q3 2006
Revenues                                                                 521     525     539
EBITDA                                                                   242     207     295
EBITDA - margin                                                          46%     39%     55%
EBIT                                                                     200     166     241
EBIT - margin                                                            38%     32%     45%
Polysilicon production in MT (Siemens and granular)
    - of which solar- and electronic grade (in MT)                      1,485       1,314      1,462
Polysilicon sale in MT (Siemens and granular)                            1,501       1,509      1,526
Silane gas sale in MT                                                      145         266        265

Quarterly information - REC Wafer Norway
(NOK in million)                                                    Q1 2006 Q2 2006 Q3 2006
Revenues                                                                 502     552     612
EBITDA                                                                   168     170     192
EBITDA - margin                                                          33%     31%     31%
EBIT                                                                     138     137     156
EBIT - margin                                                            27%     25%     26%
Multi wafer production in MW1)                                              56          62         68
                               2)
Mono wafer production in MW                                                  7           7          8
Total wafer production in MW                                                63          69         76
Multi wafer sale in MW1)                                                    56          62         68
                       2)
Mono wafer sale in MW                                                           7          7          8
Total wafer sale in MW                                                        63          69         76
1) Multi wafer production and sale reported at 16.5% cell efficiency for Q2'11, 16.3% for Q1'11, 16% for second half 2010 and 15%
2) Mono wafer production and sale reported at 20% cell efficiency for all periods

Quarterly information - REC Solar
(NOK in million)                                                    Q1 2006 Q2 2006 Q3 2006
Revenues                                                                 120     180     273
EBITDA                                                                      17      32      65
EBITDA - margin                                                          14%     18%     24%
EBIT                                                                         7      22      54
EBIT - margin                                                             6%     12%     20%
Module production in MW                                                      5       7       9
Contract manufacturing MW                                                 -       -       -
Module sale in MW                                                            4       7      10
All financial results prior to the fourth quarter 2010 are restated with the new segment information consisting of REC Silicon, REC W
                  Q4 2006 FY 2006 Q1 2007 Q2 2007 Q3 2007 Q4 2007 FY 2007 Q1 2008 Q2 2008
                      1,320   4,334   1,616   1,673   1,480   1,874   6,642   1,771   2,121
                        676   1,965     869     812     643     848   3,172     742     889
                       51%     45%     54%     49%     43%     45%     48%     42%     42%
                        552   1,574     737     679     495     677   2,588     579     716
                       42%     36%     46%     41%     33%     36%     39%     33%     34%
                        -41    -830    -103      -8    -438     -61    -610    -251      -8
                        510     744     634     671      57     616   1,977     328     708


                  Q4 2006 FY 2006 Q1 2007 Q2 2007 Q3 2007 Q4 2007 FY 2007 Q1 2008 Q2 2008
                       542    2,128    635     627     597     637    2,496    652     630
                       319    1,063    364     326     304     352    1,347    319     307
                       59%     50%     57%     52%     51%     55%     54%     49%     49%
                       267      874    320     282     262     307    1,171    278     256
                       49%     41%     50%     45%     44%     48%     47%     43%     41%

                      1,295      5,555       1,396      1,443     1,514    1,428    5,780    1,544    1,452
                       1,430      5,965       1,407      1,454     1,408    1,429    5,698    1,588    1,474
                         298        973         348        312       352      340    1,351      378      448


                  Q4 2006 FY 2006 Q1 2007 Q2 2007 Q3 2007 Q4 2007 FY 2007 Q1 2008 Q2 2008
                       790    2,455   1,017   1,131    987    1,225   4,360   1,209   1,260
                       295      825     470     485    359      499   1,813     492     519
                       37%     34%     46%     43%     36%     41%     42%     41%     41%
                       233      664     410     422    290      417   1,539     413     442
                       29%     27%     40%     37%     29%     34%     35%     34%     35%
                          89        275        109         121      106      132      468      137      140
                           9         31          9          10       10        9       38        9       11
                          98        306        118         131      116      141      506      146      151
                          89        275        108         120      106      131      465      136      139
                           9          31          9          10      10        9       38        9       11
                          98         306        117         130     116      140      503      145      150
for Q1'11, 16% for second half 2010 and 15% for prior periods




                  Q4 2006 FY 2006 Q1 2007 Q2 2007 Q3 2007 Q4 2007 FY 2007 Q1 2008 Q2 2008
                       301      873    309     292     208     308    1,116    340     636
                          81    195       87      54      25       5    171       20      44
                       27%     22%     28%     19%     12%      2%     15%      6%      7%
                          74    158       77      43      14    -20     114     -11        9
                       24%     18%     25%     15%      7%     -6%     10%     -3%      1%
                          12      33      11      11       9      11      42      14      20
                        -       -       -       -       -       -       -       -       -
                          11      32      11      12       8      11      43      13      20
nt information consisting of REC Silicon, REC Wafer Norway and REC Solar (wafers, cells and modules in Singapore and cells and modules in Scandinavi
Q3 2008 Q4 2008 FY 2008 Q1 2009 Q2 2009 Q3 2009 Q4 2009 FY 2009 Q1 2010
    1,919   2,380   8,191   1,936   2,280   2,071   2,545    8,831  2,360
      711     936   3,278     510     250     449      595   1,803    415
     37%     39%     40%     26%     11%     22%      23%     20%    18%
      537     696   2,528     298      -52     46  -1,121     -829   -125
     28%     29%     31%     15%      -2%      2%    -44%      -9%    -5%
    1,224     885   1,850     351    -637    -443      257    -472    855
    1,761   1,581   4,378     650    -689    -398     -864  -1,301    730


Q3 2008 Q4 2008 FY 2008 Q1 2009 Q2 2009 Q3 2009 Q4 2009 FY 2009 Q1 2010
      730   1,021    3,033    947     929     937   1,130   3,943     967
      392     523    1,540    450     442     454     574   1,920     452
     54%     51%      51%    47%     48%     48%     51%     49%     47%
      351     459    1,343    388     383     295     380   1,446     264
     48%     45%      44%    41%     41%     32%     34%     37%     27%
                            1,710   1,675   1,943   2,500   7,828   3,057
   1,528   1,717    6,241   1,657   1,624   1,616   2,125   7,023   2,441
    1,589   1,898    6,549  1,750   1,653   1,736   2,614   7,753   2,883
      487     525    1,838    366     488     579     755   2,187     275


Q3 2008 Q4 2008 FY 2008 Q1 2009 Q2 2009 Q3 2009 Q4 2009 FY 2009 Q1 2010
     942    1,483   4,894   1,591   1,529   1,170   1,589   5,879   1,500
     244      419   1,674     259     343     100      363  1,065       22
     26%     28%     34%     16%     22%       9%     23%    18%        1%
     169      318   1,342     161     193      -90    -821   -557     -182
     18%     21%     27%     10%     13%      -8%    -52%     -9%    -12%
    106     160      542     181     190      157     230     758      262
      8      11       40      10      15       17      17      59       16
    114     171      582     191     205      173     248     818      278
    104     159      537     182     175      154     226     737      258
      8      11       40       5       9        4      12      30       14
    112     170      577     187     184      158     238     767      272




Q3 2008 Q4 2008 FY 2008 Q1 2009 Q2 2009 Q3 2009 Q4 2009 FY 2009 Q1 2010
     666     705    2,347    388      426     524     543    1,881    627
      54       30     148     -15    -550    -279    -231   -1,074   -100
      8%      4%       6%    -4%   -129%    -53%    -42%      -57%  -16%
       9      -29      -22    -64    -640    -333    -566   -1,602   -244
      1%     -4%      -1%   -17%   -150%    -63%   -104%      -85%  -39%
      19       28       80      27      27      23     39      115      48
       2        5        7    -       -       -         6        6    -
      20       28       81      16      24      32     37      110      43
Singapore and cells and modules in Scandinavia).
Q2 2010 Q3 2010 Q4 2010 FY 2010 Q1 2011 Q2 2011
    2,758   3,783   4,874  13,776   4,109   3,391
      455     827   1,836   3,532   1,449     871
     16%     22%     38%     26%     35%     26%
     -146     155   1,134   1,018     772  -6,260
      -5%      4%    23%       7%    19%   -185%
    1,012  -1,158      92     801    -856     -28
      866  -1,003   1,226   1,818     -84  -6,287


Q2 2010 Q3 2010 Q4 2010 FY 2010 Q1 2011 Q2 2011
    1,159   1,421   1,699   5,245   1,473   1,615
      577     703   1,003   2,735     867     896
     50%     49%     59%     52%     59%     55%
      374     447     769   1,853     630     663
     32%     31%     45%     35%     43%     41%
    2,854   3,393   4,369  13,673   4,390   4,872
    2,474   2,688   3,856  11,459   3,977   4,333
    2,640   3,693   4,392  13,608   3,958   4,807
      586     472     558   1,891     390     403


Q2 2010 Q3 2010 Q4 2010 FY 2010 Q1 2011 Q2 2011
    1,577   1,650   2,077   6,804   1,846   1,190
      100     113     573     808     286      -36
       6%      7%    28%     12%     16%      -3%
       -86     -80    364      16      94  -4,865
      -5%     -5%    18%       0%      5%  -409%
    262      304     293    1,121     315      307
     22      23       29       89      35       36
    284      327     322    1,210     351      344
    268      286     313    1,124     302      232
     30       26      29       99      34       34
    298      312     342    1,223     336      266




Q2 2010 Q3 2010 Q4 2010 FY 2010 Q1 2011 Q2 2011
    1,058   1,826   2,112   5,624   1,645   1,458
        -72    84     316     228     355      73
       -7%     5%    15%       4%    22%       5%
      -278   -132      66    -589     114  -1,958
     -26%     -7%      3%    -10%      7%  -134%
       111    166     166     491     148     160
          3     6       2      11      27      21
         80   139     150     412     137     141

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:5
posted:12/4/2011
language:English
pages:12