JinkoSolar Announces Fourth Quarter and Full Year 2013 Financial Results
03/03/2014
Fourth Quarter 2013 Highlights
- Total solar product shipments were 586.3 megawatts ("MW"), consisting of 533.3 MW of solar modules, 7.3 MW of silicon wafers and 45.7 MW of solar cells. This represents an increase of 13.0% from 518.9 MW in the third quarter of 2013 and 94.3% from 301.9 MW in the fourth quarter of 2012.
- As of
December 31, 2013 , the Company had connected approximately 213 MW worth of solar PV projects to the grid. - Total revenues were
RMB2 .19 billion (US$361.4 million ), representing an increase of 11.5% from the third quarter of 2013 and 87.5% from the fourth quarter of 2012. - Electricity revenues generated from solar projects were
RMB29.8 million (US$4.9 million ).Excluding the government subsidy recognized during the third quarter of 2013 for electricity revenues generated beforeJuly 1, 2013 , it represents an increase of 41.2 % fromRMB 21.1 million in the third quarter of 2013. - Gross margin was 24.7%, compared with 22.3% in the third quarter of 2013 and 3.8% in the fourth quarter of 2012.
- Income from operations was
RMB262.3 million (US$43.3 million ), compared with income from operations ofRMB244.3 million in the third quarter of 2013 and a loss from operations ofRMB733.7 million in the fourth quarter of 2012. - Net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders wasRMB164.3 million (US$27.1 million ), compared with net income attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB103.5 million in the third quarter of 2013 and net loss attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB761.1 million in the fourth quarter of 2012. - Diluted earnings per American depositary share ("ADS") was
RMB 5.88 (US$0.96) , compared with diluted earnings per ADS ofRMB4.40 in the third quarter of 2013 and a diluted loss per ADS ofRMB34.32 in the fourth quarter of 2012. Each ADS represents four ordinary shares. - Non-GAAP net income[1] attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders in the fourth quarter of 2013 wasRMB218.5 million (US$36.1 million ), compared with non-GAAP net income attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB196.9 million in the third quarter of 2013 and a non-GAAP net loss attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB699.5 million in the fourth quarter of 2012. - Non-GAAP basic and diluted earnings per ADS were
RMB8.12 (US$1.36) andRMB7.80 (US$1.28) , respectively, in the fourth quarter of 2013.
[1] JinkoSolar adjusts net income attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders to exclude 1) changes in fair value of convertible senior notes and capped call options, 2) interest expenses on the convertible senior notes, and 3) the exchange gain on the convertible senior notes and capped call options. Consistent with this approach, we believe that disclosing non-GAAP net income and earnings per share to the readers of our financial statements provides useful supplemental data that, while not a substitute for GAAP net income and earnings per share, allows for greater transparency in the review of our financial and operational performance. |
Full Year 2013 Highlights
- Total solar product shipments for the full year 2013 reached a record high of 1,933.1 MW, consisting of 1,765.1 MW of solar modules, 54.8 MW of silicon wafers and 113.2 MW of solar cells, an increase of 62.7% from 1,188.3 MW for the full year 2012.
- Total revenues were RMB7.08 billion (
US$1.17 billion ) for the full year 2013, an increase of 47.6% fromRMB4.79 billion for the full year 2012. - Electricity revenues generated from solar projects were
RMB76.7 million (US$12.7 million ), representing a significant increase fromRMB1.6 million in 2012. - Gross margin was 20.3% for the full year 2013, compared with 4.8% for the full year 2012.
- Net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders wasRMB188.0 million (US$31.1 million ) for the full year 2013, compared with a net loss ofRMB1.54 billion for the full year 2012. - Diluted income per ADS for the full year 2013 was RMB7.84
(US$1.28) , compared with diluted loss per ADS of RMB69.52 for the full year 2012. - Non-GAAP net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders for the full year 2013 wereRMB414.4 million (US$68.4 million ), compared with non-GAAP net loss attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB1.42 billion for the full year 2012. - Non-GAAP basic and diluted income per share for the full year 2013 were
RMB4.41 (US$0.73) andRMB4.31 (US$0.71 ), respectively, and non-GAAP basic and diluted income per ADS for the full year 2013 wereRMB17.64 (US$2.92 ) andRMB17.24 (US$2.84 ), respectively.
"Having recorded our third straight quarter of profitability, I am proud to report another strong performance as we continue to expand our manufacturing and downstream businesses," commented Mr.
"As the market evolves, we are devoting a substantial amount of our resources towards
"During the quarter, we established a new R&D center with a team of approximately 100 talented employees. This investment in our future will provide us with the tools we need to continue developing innovative products and technologies, such as our next generation high efficiency cells, super PID-free technology, and the Smart Modules we recently unveiled at the PV Expo in
"As we steadily gain market share in important markets such as the US and
"We raised approximately
Fourth Quarter 2013 Financial Results
Total Revenues
Total revenues in the fourth quarter of 2013 were
During the fourth quarter of 2013, electricity revenues from solar projects were
The Company has entered into certain sales contracts with retainage terms (the "Retainage Contracts") since the second half of 2012, under which customers were allowed to withhold payment of 5% to 10% of the full contract price as retainage for a specified period which generally ranges from one year to two years (the "Retainage Period"). Given the limited experience the Company has with respect to the collectability of the retainage under the Retainage Contracts, the Company does not recognize such retainage until the customers pay it after the Retainage Period expires. The total amount of revenue related to the Retainage Contracts for the fourth quarter and the third quarter of 2013 that was not yet recognized as revenue was
Gross Profit and Gross Margin
Gross profit in the fourth quarter of 2013 was
Gross margin was 24.7% in the fourth quarter of 2013, compared with 22.3% in the third quarter of 2013 and 3.8% in the fourth quarter of 2012. The sequential increase in gross margins was primarily attributable to improvements in operating efficiency and continued cost reductions. The year-over-year increase in gross margin was mainly due to improvements in operating efficiency and continued cost reductions for the Company's polysilicon and auxiliary materials, improved ASPs, and the higher gross margin from the electricity revenues.
In-house gross margin relating to the Company's in-house silicon wafer, solar cell, and solar module production was 24.3% in the fourth quarter of 2013, compared with 20.6% in the third quarter of 2013 and 5.6% in the fourth quarter of 2012.
Income/(Loss) from Operations and Operating Margin
Income from operations in the fourth quarter of 2013 was
Total operating expenses in the fourth quarter of 2013 were
The year-over-year decrease in operating expenses was mainly due to the significant non-cash charges in the fourth quarter of 2012, consisting of provision for bad debts, an impairment of long-lived assets, a write-off for equipment prepayment and a provision for the inventory purchase prepayment under long-term polysilicon supply contracts.
Total operating expenses excluding the non-cash charges, consisting of provision for bad debts, an impairment of long-lived assets, were
Total operating expenses excluding non-cash charges as a percentage of total net revenues were 12.3% in the fourth quarter of 2013, compared to 11.3% in the third quarter of 2013 and 18.1% in the fourth quarter of 2012.
Interest Expense, Net
Net interest expense in the fourth quarter of 2013 was
Exchange Gain/Loss
Due to the depreciation of the US dollar against the Renminbi during the fourth quarter of 2013, the Company recorded an exchange gain of
Change in Fair Value of Convertible Senior Notes and Capped Call Options
The Company recognized a loss from a change in fair value of convertible senior notes and capped call options of
Equity in Losses of Affiliated Companies
The Company recognized equity loss of affiliated companies of
Income Tax Benefit / (Expense)
The Company recognized an income tax expense of
Net Income / (Loss) and Earnings/ (Loss) per Share
Net income attributable to
Basic and diluted earnings per share were
Non-GAAP net income attributable to
Non-GAAP basic and diluted earnings per share in the fourth quarter of 2013 were
Financial Position
As of
As of
As of
Full Year 2013 Financial Results
Total Revenues
Total revenues for the full year 2013 were RMB7.08 billion (
Gross Profit and Gross Margin
Gross profit for the full year 2013 was RMB1.44 billion (
Income / (loss) from Operations and Operating Margin
Income from operations for the full year 2013 was RMB645.5 million (
Total operating expenses for the full year 2013 were RMB791.8 million (
Interest Expense, Net
Net interest expense for the full year 2013 was
Exchange Gain/(Loss)
The Company entered into foreign currency forward contracts with local banks to hedge exposure to foreign exchange risks.
Change in Fair Value of Convertible Senior Notes and Capped Call Options
Equity in Losses of Affiliated Companies
The Company recognized equity loss of affiliated companies of
Income Tax Expense
The Company recognized an income tax expense of RMB18.5 million (
Net Income and Earnings per Share
Net income attributable to
Basic and diluted income per share for the full year 2013 was RMB2.00
Non-GAAP net income attributable to
Non-GAAP basic and diluted income per share for the full year 2013 were
Fourth Quarter and Full Year 2013 Operational Highlights
Solar Product Shipments
Total solar product shipments in the fourth quarter of 2013 were 586.3 MW, consisting of 533.3 MW of solar modules, 7.3 MW of silicon wafers and 45.7 MW of solar cells. In comparison, total shipments for the third quarter of 2013 were 518.9 MW, consisting of 489.3 MW of solar modules, 10.9 MW of silicon wafers and 18.7 MW of solar cells, and total solar product shipments in the fourth quarter of 2012 were 301.9 MW, consisting of 252.3 MW of solar modules, 25.3 MW of silicon wafers and 24.3 MW of solar cells.
Total solar product shipments for the full year 2013 were 1,933.1 MW, consisting of 1,765.1 MW of solar modules, 54.8 MW of silicon wafers and 113.2 MW of solar cells. In comparison, total shipments for the full year 2012 were 1,188.3 MW, consisting of 912.4 MW of solar modules, 197.4 MW of silicon wafers and 78.5 MW of solar cells. Total solar product shipments and solar module shipments increased by 62.7% and 93.4%, respectively, from 2012 to 2013.
Solar Project Capacity
As of
Solar Products Production Capacity
As of
Recent Business Developments
- In
December 2013 ,JinkoSolar signed a strategic cooperation agreement with the local government of Lingwu City, Ningxia Hui Autonomous Region, to develop a 200 MW ground-mounted PV power plant. - In
December 2013 ,JinkoSolar received the 2013 Chinese Excellent Corporate Citizenship Award at the 9th China Annual Corporate Citizenship Awards Ceremony held on December 15, 2013 at the Diaoyutai State Guesthouse in Beijing. The Company was recognized for its efforts to promote sustainable green energy use across the globe with its green corporate culture and healthy operational practices. - In
January 2014 ,JinkoSolar entered into a project loan agreement withZhejiang Branch of China Development Bank which will provide the Company withRMB400 million (approximately US$66 million) in loans to develop JinkoSolar's three PV solar projects located in Xinjiang Uyghur Autonomous Region andQinghai Province . As a prioritized corporate client, JinkoSolar has been provided an authorized domestic credit line up to RMB3 billion (approximately US$494 million) for solar project financing byChina Development Bank . - In
January 2014 ,JinkoSolar announced that it has reached an agreement to operate the restructured manufacturing assets of Zhejiang Topoint Photovoltaic Co., Ltd., Zhejiang Yutai Photovoltaic Material Co., Ltd., Zhejiang Weishida Photovoltaic Material Co., Ltd., and Zhejiang Jiutai New Energy Co., Ltd., collectively known asTopoint , beginning January 13, 2014. The manufacturing assets of Topoint include 500 MW of production capacity for silicon wafers, 500 MW for PV cells, and 100 MW for PV modules. - In
January 2014 ,JinkoSolar announced the closing of its concurrent offerings of 3,750,000 American Depositary Shares andUS$150.0 million convertible senior notes. - In
February 2014 ,JinkoSolar launched a new series of Smart Modules at the PV Expo inJapan .
Operations and Business Outlook
First Quarter and Full Year 2014 Guidance
For the first quarter of 2014, total solar module shipments are expected to be between 440 MW and 470 MW. For the full year 2014, total solar module shipments are expected to be in the range of 2.3 GW to 2.5 GW, with total project development scale expected to be above 400 MW.
Conference Call Information
Dial-in details for the earnings conference call are as follows:
Hong Kong / International: |
+852-5808-3202 |
|
U.S. Toll Free: |
+1-855-298-3404 |
|
Passcode: |
JinkoSolar |
|
Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.
A telephone replay of the call will be available 2 hours after the conclusion of the conference call through
International: |
+61-2-9641-7900 |
|
U.S. Toll Free: |
+1-866-846-0868 |
|
Passcode: |
3277938 |
|
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of
About
To find out more, please see: www.jinkosolar.com
Use of Non-GAAP Financial Measures
To supplement its consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"),
- Non-GAAP net income (loss) is adjusted to exclude the expenses relating to the issuance costs of convertible senior notes, changes in fair value of convertible senior notes and capped call options, interest expenses of convertible senior notes, and exchange gain on the convertible senior notes and capped call options;
- Non-GAAP earnings (loss) per share and non-GAAP earnings (loss) per ADS are adjusted to exclude the expenses relating to the issuance costs of convertible senior notes, changes in fair value of convertible senior notes and capped call options, interest expenses of convertible senior notes and exchange gain on the convertible senior notes and capped call options as well as incremental shares for assumed conversions of convertible senior notes; and
- Non-GAAP diluted weighted average ordinary shares outstanding are adjusted to exclude incremental shares for assumed conversions of convertible senior notes.
The Company believes that the use of non-GAAP information is useful for analysts and investors to evaluate
Currency Convenience Translation
The conversion of Renminbi into U.S. dollars in this release, made solely for the convenience of the readers, is based on the noon buying rate in the city of
Safe-Harbor Statement
This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends, "plans," "believes," "estimates" and similar statements. Among other things, the quotations from management in this press release and the Company's operations and business outlook, contain forward-looking statements. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Further information regarding these and other risks is included in
For investor and media inquiries, please contact:
In
Tel: +86 21-6061-1792
Email: ir@jinkosolar.com
Christensen
Tel: +86-10-5826-4939
Email: carnell@christensenir.com
In the U.S.:
Jeff Bloker
Christensen
Tel: +1-480-614-3003
Email: jbloker@christensenir.com
JINKOSOLAR HOLDING CO., LTD. |
||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||
(in thousands, except ADS and Share data) |
||||||||||
2012 |
2013 |
|||||||||
RMB |
RMB |
USD |
||||||||
Revenues from third parties |
4,593,413 |
6,286,828 |
1,038,510 |
|||||||
Revenues from related parties |
201,356 |
792,011 |
130,831 |
|||||||
Total revenues |
4,794,769 |
7,078,839 |
1,169,341 |
|||||||
Cost of revenues |
(4,562,531) |
(5,641,487) |
(931,907) |
|||||||
Gross profit |
232,238 |
1,437,352 |
237,434 |
|||||||
Operating expenses: |
||||||||||
Selling and marketing |
(343,407) |
(492,626) |
(81,376) |
|||||||
General and administrative |
(760,807) |
(230,125) |
(38,014) |
|||||||
Research and development |
(68,960) |
(65,482) |
(10,817) |
|||||||
Provision for advance to suppliers |
(227,073) |
- |
- |
|||||||
Impairment of long lived assets |
(65,476) |
(3,573) |
(590) |
|||||||
Total operating expenses |
(1,465,723) |
(791,806) |
(130,797) |
|||||||
(Loss)/Income from operations |
(1,233,485) |
645,546 |
106,637 |
|||||||
Interest expenses, net |
(221,720) |
(223,377) |
(36,899) |
|||||||
Subsidy income |
40,903 |
7,583 |
1,253 |
|||||||
Exchange loss |
(36,473) |
(38,468) |
(6,354) |
|||||||
Other income, net |
4,264 |
6,872 |
1,135 |
|||||||
Change in fair value of forward contracts |
(9,043) |
48,390 |
7,993 |
|||||||
Change in fair value of convertible senior notes and capped call options |
(97,161) |
(212,907) |
(35,170) |
|||||||
(Loss)/Income before income taxes |
(1,552,715) |
233,639 |
38,595 |
|||||||
Income tax benefit/(expense) |
8,918 |
(18,532) |
(3,061) |
|||||||
Equity in loss of affiliated companies |
(16) |
(25,615) |
(4,231) |
|||||||
Net (loss)/income |
(1,543,813) |
189,492 |
31,303 |
|||||||
Less: Net (loss)/gain attributable to non-controlling interests |
(1,394) |
1,480 |
244 |
|||||||
Net (loss)/income attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
(1,542,419) |
188,012 |
31,059 |
|||||||
Net (loss)/income attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders per share: |
||||||||||
Basic |
(17.38) |
2.00 |
0.33 |
|||||||
Diluted |
(17.38) |
1.96 |
0.32 |
|||||||
Net (loss)/income attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders per ADS: |
||||||||||
Basic |
(69.52) |
8.00 |
1.32 |
|||||||
Diluted |
(69.52) |
7.84 |
1.28 |
|||||||
Weighted average ordinary shares outstanding: |
||||||||||
Basic |
88,752,706 |
94,018,394 |
94,018,394 |
|||||||
Diluted |
88,752,706 |
96,035,985 |
96,035,985 |
|||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE (LOSS) INCOME |
||||||||||
Net (loss)/income |
(1,543,813) |
189,492 |
31,303 |
|||||||
Other comprehensive (loss)/income: |
||||||||||
-Unrealized gain on available-for-sale securities |
- |
6,042 |
998 |
|||||||
-Foreign currency translation adjustments |
371 |
6,591 |
1,089 |
|||||||
Comprehensive (loss)/income |
(1,543,442) |
202,125 |
33,390 |
|||||||
Less: comprehensive (loss)/gain attributable to non- |
(1,394) |
1,480 |
244 |
|||||||
Comprehensive (loss)/income attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
(1,542,048) |
200,645 |
33,146 |
|||||||
NON-GAAP RECONCILIATION |
||||||||||
1. Non-GAAP (loss)/gain per share and non-GAAP earnings per ADS |
||||||||||
GAAP net (loss)/income attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
(1,542,419) |
188,012 |
31,059 |
|||||||
Change in fair value of convertible senior |
97,161 |
212,907 |
35,170 |
|||||||
4% of interest expense of convertible |
31,045 |
30,527 |
5,043 |
|||||||
Exchange loss on convertible senior |
(944) |
(17,095) |
(2,824) |
|||||||
Non-GAAP net (loss)/gain attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders- |
(1,415,157) |
414,351 |
68,448 |
|||||||
Non-GAAP net (loss)/gain attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders per share - |
||||||||||
Basic |
(15.94) |
4.41 |
0.73 |
|||||||
Diluted |
(15.94) |
4.31 |
0.71 |
|||||||
Non-GAAP net (loss)/gain attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders per ADS - |
||||||||||
Basic |
(63.76) |
17.64 |
2.92 |
|||||||
Diluted |
(63.76) |
17.24 |
2.84 |
|||||||
Weighted average ordinary shares outstanding used in Non- GAAP EPS- |
||||||||||
Basic |
88,752,706 |
94,018,394 |
94,018,394 |
|||||||
Diluted |
88,752,706 |
96,035,985 |
96,035,985 |
JINKOSOLAR HOLDING CO., LTD. |
|||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||
(in thousands, except ADS and Share data) |
|||||||||
For the quarter ended |
|||||||||
Dec 31, 2012 |
Sep 30, 2013 |
Dec 31, 2013 |
|||||||
RMB |
RMB |
RMB |
USD |
||||||
Revenues from third parties |
1,116,516 |
1,838,815 |
1,983,200 |
327,601 |
|||||
Revenues from related parties |
50,650 |
123,669 |
204,866 |
33,841 |
|||||
Total revenues |
1,167,166 |
1,962,484 |
2,188,066 |
361,442 |
|||||
Cost of revenues |
(1,123,171) |
(1,524,871) |
(1,647,227) |
(272,103) |
|||||
Gross profit |
43,995 |
437,613 |
540,839 |
89,339 |
|||||
Operating expenses: |
|||||||||
Selling and marketing |
(84,686) |
(138,064) |
(143,147) |
(23,646) |
|||||
General and administrative |
(510,056) |
(42,319) |
(102,462) |
(16,926) |
|||||
Research and development |
(20,256) |
(12,945) |
(29,351) |
(4,848) |
|||||
Provision for advance to suppliers |
(97,230) |
- |
- |
- |
|||||
Impairment of long lived assets |
(65,476) |
- |
(3,573) |
(590) |
|||||
Total operating expenses |
(777,704) |
(193,328) |
(278,533) |
(46,010) |
|||||
(Loss)/Income from operations |
(733,709) |
244,285 |
262,306 |
43,329 |
|||||
Interest expenses, net |
(56,320) |
(56,286) |
(53,364) |
(8,815) |
|||||
Subsidy income |
40,619 |
368 |
3,523 |
582 |
|||||
Exchange gain/(loss) |
9,704 |
20,789 |
(6,500) |
(1,074) |
|||||
Other income/(expense), net |
(4,070) |
1,382 |
(494) |
(82) |
|||||
Change in fair value of forward contracts |
50,000 |
4,330 |
15,747 |
2,601 |
|||||
Change in fair value of convertible senior |
(68,671) |
(88,637) |
(52,044) |
(8,597) |
|||||
(Loss)/Income before income taxes |
(762,447) |
126,231 |
169,174 |
27,944 |
|||||
Income tax expense |
(83) |
(18,388) |
(347) |
(57) |
|||||
Equity in (gain)/loss of affiliated companies |
(16) |
(2,405) |
(3,884) |
(642) |
|||||
Net (loss)/income |
(762,546) |
105,438 |
164,943 |
27,245 |
|||||
Less: Net gain attributable to non-controlling interests |
(1,411) |
1,933 |
657 |
109 |
|||||
Net (loss)/income attributable to |
(761,135) |
103,505 |
164,286 |
27,136 |
|||||
Net (loss)/income attributable to |
|||||||||
Basic |
(8.58) |
1.15 |
1.53 |
0.25 |
|||||
Diluted |
(8.58) |
1.10 |
1.47 |
0.24 |
|||||
Net (loss)/income attributable to |
|||||||||
Basic |
(34.32) |
4.60 |
6.12 |
1.00 |
|||||
Diluted |
(34.32) |
4.40 |
5.88 |
0.96 |
|||||
Weighted average ordinary shares |
|||||||||
Basic |
88,742,978 |
90,377,871 |
107,703,736 |
107,703,736 |
|||||
Diluted |
88,742,978 |
93,849,833 |
112,119,967 |
112,119,967 |
|||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE (LOSS) INCOME |
|||||||||
Net (loss)/income |
(762,546) |
105,438 |
164,943 |
27,245 |
|||||
Other comprehensive (loss)/income: |
|||||||||
-Unrealized gain on available-for-sale securities, net |
- |
- |
6,042 |
998 |
|||||
-Foreign currency translation adjustments |
507 |
(1,710) |
1,334 |
220 |
|||||
Comprehensive (loss)/income |
(762,039) |
103,728 |
172,319 |
28,463 |
|||||
Less: comprehensive gain attributable to non-controlling interest |
(1,411) |
1,933 |
657 |
109 |
|||||
Comprehensive (loss)/income attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
(760,628) |
101,795 |
171,662 |
28,354 |
|||||
NON-GAAP RECONCILIATION |
|||||||||
1. Non-GAAP earnings per share and non-GAAP earnings per ADS |
|||||||||
GAAP net (loss)/income attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
(761,135) |
103,505 |
164,286 |
27,136 |
|||||
Change in fair value of convertible senior |
68,671 |
88,637 |
52,044 |
8,597 |
|||||
4% of interest expense of convertible |
9,356 |
7,597 |
7,552 |
1,248 |
|||||
Exchange loss/(gain) on convertible senior |
(16,440) |
(2,801) |
(5,431) |
(897) |
|||||
Non-GAAP net (loss)/gain attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders- |
(699,548) |
196,938 |
218,451 |
36,084 |
|||||
Non-GAAP net (loss)/gain attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders per share - |
|||||||||
Basic |
(7.88) |
2.18 |
2.03 |
0.34 |
|||||
Diluted |
(7.88) |
2.10 |
1.95 |
0.32 |
|||||
Non-GAAP net (loss)/gain attributable to |
|||||||||
Basic |
(31.52) |
8.72 |
8.12 |
1.36 |
|||||
Diluted |
(31.52) |
8.40 |
7.80 |
1.28 |
|||||
Weighted average ordinary shares outstanding used in Non-GAAP EPS- |
|||||||||
Basic |
88,742,978 |
90,377,871 |
107,703,736 |
107,703,736 |
|||||
Diluted |
88,742,978 |
93,849,833 |
112,119,967 |
112,119,967 |
JINKOSOLAR HOLDING CO., LTD. |
|||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands) |
|||||
December 31, 2012 |
December 31, 2013 |
||||
RMB |
RMB |
USD |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
279,130 |
456,076 |
75,338 |
||
Restricted cash |
140,761 |
398,500 |
65,828 |
||
Restricted short-term investments |
722,461 |
734,093 |
121,264 |
||
Accounts receivable, net - related parties |
105,531 |
284,142 |
46,937 |
||
Accounts receivable, net - third parties |
1,712,685 |
1,648,748 |
272,354 |
||
Notes receivable - related parties |
- |
42,900 |
7,087 |
||
Notes receivable, net - third parties |
1,424 |
254,774 |
42,086 |
||
Advances to suppliers, net - third parties |
63,553 |
70,017 |
11,566 |
||
Inventories |
527,962 |
712,029 |
117,619 |
||
Forward contract receivables |
12,930 |
42,149 |
6,963 |
||
Other receivables—related parties |
5,840 |
216 |
36 |
||
Capped Call options |
- |
107,224 |
17,712 |
||
Prepayments and other current assets |
413,331 |
591,853 |
97,765 |
||
Total current assets |
3,985,608 |
5,342,721 |
882,555 |
||
Non-current assets: |
|||||
Restricted cash |
14,800 |
87,387 |
14,435 |
||
Available-for-sale investment |
- |
30,118 |
4,975 |
||
Project Assets |
536,391 |
1,358,944 |
224,482 |
||
Long-term investments |
35,184 |
93,569 |
15,456 |
||
Property, plant and equipment, net |
3,329,873 |
3,186,998 |
526,455 |
||
Land use rights, net |
365,749 |
359,085 |
59,317 |
||
Intangible assets, net |
6,374 |
6,464 |
1,068 |
||
Forward contract receivables-long term |
- |
1,011 |
167 |
||
Capped call options |
16,131 |
- |
- |
||
Other assets |
82,210 |
144,928 |
23,940 |
||
Total non-current assets: |
4,386,712 |
5,268,504 |
870,295 |
||
Total assets |
8,372,320 |
10,611,225 |
1,752,850 |
||
LIABILITIES |
|||||
Current liabilities: |
|||||
Accounts payable - related parties |
30,045 |
2,468 |
408 |
||
Accounts payable - third parties |
1,347,327 |
1,765,268 |
291,601 |
||
Notes payable - third party |
1,149,137 |
1,411,994 |
233,245 |
||
Accrued payroll and welfare expenses |
206,425 |
238,655 |
39,423 |
||
Advances from customers |
121,031 |
147,583 |
24,379 |
||
Income tax payable |
3 |
15,625 |
2,581 |
||
Other payables and accruals |
817,393 |
830,374 |
137,168 |
||
Other payables due to a related party |
2,271 |
3,262 |
539 |
||
Forward contract payables |
5,491 |
10,080 |
1,665 |
||
Convertible senior notes |
- |
770,486 |
127,275 |
||
Bonds payable and accrued interests |
313,690 |
66,726 |
11,022 |
||
Short-term borrowings from third parties, |
2,245,631 |
1,974,594 |
326,180 |
||
Total current liabilities |
6,238,444 |
7,237,115 |
1,195,486 |
||
Non-current liabilities: |
|||||
Long-term borrowings |
167,000 |
362,000 |
59,798 |
||
Long-term payables |
146 |
32,396 |
5,351 |
||
Bond payables |
- |
800,000 |
132,151 |
||
Accrued warranty costs – non-current |
109,338 |
159,101 |
26,282 |
||
Convertible senior notes |
483,582 |
- |
- |
||
Total non-current liabilities |
760,066 |
1,353,497 |
223,582 |
||
Total liabilities |
6,998,510 |
8,590,612 |
1,419,068 |
||
SHAREHOLDERS' EQUITY |
|||||
Ordinary shares (US$0.00002 par value, |
13 |
16 |
3 |
||
Additional paid-in capital |
1,524,729 |
1,968,702 |
325,206 |
||
Statutory reserves |
179,041 |
184,929 |
30,548 |
||
Accumulated other comprehensive income |
236 |
12,869 |
2,126 |
||
Treasury stock, at cost; 1,723,200 shares of |
(13,876) |
(13,876) |
(2,292) |
||
Accumulated losses |
(325,022) |
(142,898) |
(23,605) |
||
Total JinkoSolar Holding Co., Ltd. |
1,365,121 |
2,009,742 |
331,986 |
||
Non-controlling interests |
8,689 |
10,871 |
1,796 |
||
Total liabilities and shareholders' equity |
8,372,320 |
10,611,225 |
1,752,850 |
||
Note 1: The Condensed Consolidated Balance Sheet as of December 31, 2012 was derived from the audited consolidated financial statements. |
SOURCE