JinkoSolar Announces Fourth Quarter and Full Year 2015 Financial Results
03/01/2016
Fourth Quarter 2015 Highlights
- Total solar module shipments were 1,709.9 megawatts ("MW"), which includes 92.7 MW to be used in the Company's downstream projects. Total solar module shipments increased 50.7% from 1,134.9 MW in the third quarter of 2015 and 58.6% from 1,078.3 MW in the fourth quarter of 2014.
- As of
December 31, 2015 , the Company had connected 1,006.6 MW worth of solar power projects. - Total revenues were
RMB6.07 billion (US$937.7 million ), representing an increase of 49.9% from the third quarter of 2015 and an increase of 104.4% from the fourth quarter of 2014. - Solar power projects generated electricity of 154.4 GWh, a 34.0% decrease from the third quarter of 2015 due to the seasonality and the curtailment of projects in
China's western regions, and an increase of 67.9% from the fourth quarter of 2014 due to the increase in number and capacity of solar power projects. Revenues generated from solar power projects wereRMB136.3 million (US$21.0 million ), representing a decrease of 33.8% from the third quarter of 2015 and an increase of 69.4% from the fourth quarter of 2014. - Gross margin was 19.5%, compared with 21.3% in the third quarter of 2015 and 22.8% in the fourth quarter of 2014.
- Income from operations was
RMB 482.7 million (US$74.5 million ), compared withRMB384.0 million in the third quarter of 2015 andRMB236.6 million in the fourth quarter of 2014. - Net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders wasRMB 349.4 million (US$ 53.9 million ), compared withRMB195.1 million in the third quarter of 2015 andRMB244.7 million in the fourth quarter of 2014. - Diluted earnings per American depositary share ("ADS") were
RMB10.92 (US$1.68) , compared withRMB3.12 in the third quarter of 2015 andRMB3.12 in the fourth quarter of 2014. - Non-GAAP net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders in the fourth quarter of 2015 wasRMB 503.5 million (US$77.7 million ), compared withRMB253.3 million in the third quarter of 2015 andRMB237.1 million in the fourth quarter of 2014. - Non-GAAP basic and diluted earnings per ADS were
RMB16.12 (US$2.48) andRMB15.72 (US$2.44) , respectively, in the fourth quarter of 2015.
Full Year 2015 Highlights
- Total solar module shipments were 4,511.6 MW, which include 304.0 MW to be used in the Company's downstream solar power projects, an increase of 53.3% from 2,943.6 MW for the full year 2014.
- As of
December 31, 2015 , the Company has connected 1,006.6 MW worth of solar power projects. - Total revenues were
RMB16.08 billion (US$2.48 billion ) for the full year 2015, an increase of 61.1% fromRMB9.98 billion for the full year 2014. - Revenues generated from solar power projects were
RMB622.1 million (US$96.0 million ), representing a 161.8% increase fromRMB237.6 million in 2014. - Gross margin was 20.3% for the full year 2015, compared with 22.4% for the full year 2014.
- Income from operations was
RMB1.33 billion (US$205.9 million ), comparedRMB931.6 in the full year 2014. - Net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders wasRMB683.8 million (US$105.6 million ) for the full year 2015, compared withRMB673.0 million for the full year 2014. - Diluted earnings per ADS for the full year 2015 was
RMB21.40 (US$3.32) , compared withRMB15.44 for the full year 2014. - Non-GAAP net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders for the full year 2015 wasRMB1.15 billion (US$177.0 million ), compared withRMB800.2 million for the full year 2014. - Non-GAAP basic and diluted earnings per ADS for the full year 2015 were
RMB36.80 (US$5.68) andRMB35.88 (US$5.52) , respectively.
Mr.
"Our downstream business remains a key focus of ours as we continue to work on building its long-term viability and sustainability. Electricity output during the fourth quarter of 2015 reached 154.4 GWh, down 34.0% sequentially while generating
"The depreciation of the RMB over the past half year has caused considerable turmoil in the global markets. We have been increasing our hedge ratio to ensure that its impact on our business remains limited. Despite recent economic volatility, we remain positive on
"Global demand for solar energy continues to grow steadily. We remain the market leader in
"In conclusion, we finished off the year on a very strong footing with record shipments and revenues that demonstrate the efficiency of our operations and value that our customers all over the world place on our brand and products. Our focus on maintaining the highest quality standard in the industry allows us to provide our customers with reliable, high-efficiency PV products regardless of where they are based. I am confident about our growth prospects as we continue to deliver long-term value to our shareholders."
Fourth Quarter 2015 Financial Results
Total Revenues
Total revenues in the fourth quarter of 2015 were
During the fourth quarter of 2015, revenues from downstream solar power 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 the 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 retainage under the Retainage Contracts that was not recognized as revenues was
Gross Profit and Gross Margin
Gross profit in the fourth quarter of 2015 was
Gross margin was 19.5% in the fourth quarter of 2015 compared with 21.3% in the third quarter of 2015 and 22.8% in the fourth quarter of 2014. The sequential decrease was from the lower gross margins of electricity revenues due to seasonality and the curtailment of projects in
Income from Operations and Operating Margin
Income from operations in the fourth quarter of 2015 was
Total operating expenses in the fourth quarter of 2015 were
Total operating expenses excluding non-cash expenses, including stock-based compensation, the provisions for doubtful accounts, and disposal and impairment of fixed assets were
Total operating expenses excluding non-cash charges as a percentage of total net revenues was 9.7% in the fourth quarter of 2015, compared to 12.2% in the third quarter of 2015 and 13.1% in the fourth quarter of 2014.
Interest Expense, Net
Net interest expense in the fourth quarter of 2015 was
Exchange Gain / (Loss), Net
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 of
Equity in Income of Affiliated Companies
The Company recognized equity income from affiliated companies of
Income Tax Expense / (Benefit), Net
The Company recorded an income tax expense of
Net Income and Earnings 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 were
Financial Position
As of
As of
As of
Full Year 2015 Financial Results
Total Revenues
Total revenues for the full year 2015 were
Gross Profit and Gross Margin
Gross profit for the full year 2015 was
Income from Operations and Operating Margin
Income from operations for the full year 2015 was
Total operating expenses for the full year 2015 were
Interest Expense, Net
Net interest expense for the full year 2015 was
Exchange Loss
The Company recorded an exchange loss 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 Gain of Affiliated Companies
The Company recognized equity gain of affiliated companies of
Income Tax Expense/(Benefit), Net
The Company recognized an income tax expense of
Net Income and Earnings per Share
Net income attributable to
Basic and diluted income per share for the full year 2015 was
Non-GAAP net income attributable to
Non-GAAP basic and diluted earnings per share for the full year 2015 were
Fourth Quarter and Full Year 2015 Operational Highlights
Solar Module Shipments
Total solar module shipments in the fourth quarter of 2015 amounted to 1,709.9 MW, including 92.7 MW to be used in the Company's downstream projects. In comparison, total solar module shipments for the third quarter of 2015 amounted to 1,134.9 MW, including 71.0 MW to be used in the Company's downstream projects.
Total solar module shipments in 2015 amounted to 4,511.6 MW, including 304.0 MW to be used in the Company's downstream projects. In comparison, total solar module shipments in 2014 amounted to 2,943.4 MW, including 520 MW to be used in the Company's downstream projects.
Solar Power Project Capacity
As of
Solar Products Production Capacity
As of
Recent Business Developments
- In
November 2015 ,JinkoSolar was invited to theCOP21 climate change conference held inParis . - In
January 2016 ,JinkoSolar announced that its multi-crystalline PV modules were the first to receive the China Quality Certification Center's Top Runner Program level-one energy efficiency certification inChina . - In
January 2016 ,JinkoSolar announced that it had entered into an agreement to supply up to one gigawatt (GW) of solar PV modules to sPower, a leading US independent power producer (IPP) company. - In
January 2016 ,JinkoSolar announced that it had formed a consortium withRWE AG through its subsidiary RWE Innogy to jointly participate in the 800MW Solar Photovoltaic Independent Power Project - Phase III tendered by theDubai Electricity and Water Authority inDubai, United Arab Emirates .
Operations and Business Outlook
First Quarter and Full Year 2016 Guidance
For the first quarter of 2016, the Company estimates total solar module shipments to be in the range of 1.3 GW to 1.4 GW, which includes 1.2 GW to 1.3 GW module shipments to third parties. Revenues will not be recognized for the modules shipped to its own downstream projects as required by U.S. GAAP.
For the full year 2016, the Company estimates total solar module shipments to be in the range of 6 GW and 6.5 GW which includes 5.4 GW to 5.7 GW module shipments to third parties. Full year newly-added solar power project development scale is expected to be in the range of 600 MW to 800 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 23:59 U.S. Eastern Time,
International: |
+61-2-9641-7900 |
U.S. Toll Free: |
+1-866-846-0868 |
Passcode: |
2922383 |
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 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, exchange gain/(loss) on the convertible senior notes and capped call options, stock-based compensation, and accretion to redemption value of redeemable non-controlling interests; and
- Non-GAAP earnings per share and non-GAAP earnings 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, stock-based compensation, and accretion to redemption value of redeemable non-controlling interests.
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: +86-10-5900-1548
Email: carnell@christensenir.com
In the U.S.:
Ms.
Christensen
Tel: +1-480-614-3004
Email: lbergkamp@ChristensenIR.com
JINKOSOLAR HOLDING CO., LTD. |
|||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
(in thousands, except ADS and Share data) |
|||||||
For the quarter ended |
|||||||
December 31, 2014 |
September 30, 2015 |
December 31, 2015 |
|||||
RMB |
RMB |
RMB |
USD |
||||
Revenues from third parties |
2,971,253 |
4,052,520 |
6,074,130 |
937,684 |
|||
Cost of revenues |
(2,293,087) |
(3,187,894) |
(4,891,073) |
(755,052) |
|||
Gross profit |
678,166 |
864,626 |
1,183,057 |
182,632 |
|||
Operating expenses: |
|||||||
Selling and marketing |
(253,978) |
(302,547) |
(366,232) |
(56,536) |
|||
General and administrative |
(144,241) |
(138,214) |
(295,077) |
(45,552) |
|||
Research and development |
(37,619) |
(39,869) |
(39,039) |
(6,027) |
|||
Impairment of long lived assets |
(5,702) |
- |
- |
- |
|||
Total operating expenses |
(441,540) |
(480,630) |
(700,348) |
(108,115) |
|||
Income from operations |
236,626 |
383,996 |
482,709 |
74,517 |
|||
Interest expenses, net |
(82,102) |
(146,235) |
(97,263) |
(15,015) |
|||
Change in fair value of derivative liability |
- |
(2,532) |
436 |
67 |
|||
Subsidy income |
42,284 |
43,562 |
55,125 |
8,510 |
|||
Exchange (loss)/gain |
(45,351) |
(109,560) |
62,355 |
9,626 |
|||
Other income/(expense), net |
99 |
(230) |
(14,792) |
(2,283) |
|||
Change in fair value of forward contracts |
38,555 |
(12,035) |
9,774 |
1,509 |
|||
Change in fair value of convertible senior |
80,179 |
111,021 |
(45,301) |
(6,993) |
|||
Income before income taxes |
270,290 |
267,987 |
453,043 |
69,938 |
|||
Income tax benefit/(expense) |
9,405 |
(34,225) |
(59,593) |
(9,200) |
|||
Equity in income of affiliated companies |
2,141 |
7,021 |
1,691 |
261 |
|||
Net income |
281,836 |
240,783 |
395,141 |
60,999 |
|||
Less: Net income attributable to non-controlling |
15 |
2,024 |
855 |
132 |
|||
Less: Accretion to redemption value of redeemable non- |
37,107 |
43,678 |
44,934 |
6,937 |
|||
Net income attributable to |
244,714 |
195,081 |
349,352 |
53,930 |
|||
Net income attributable to |
|||||||
Basic |
1.97 |
1.56 |
2.80 |
0.43 |
|||
Diluted |
0.78 |
0.78 |
2.73 |
0.42 |
|||
Net income attributable to |
|||||||
Basic |
7.88 |
6.24 |
11.20 |
1.72 |
|||
Diluted |
3.12 |
3.12 |
10.92 |
1.68 |
|||
Weighted average ordinary shares |
|||||||
Basic |
124,271,181 |
124,771,933 |
124,922,950 |
124,922,950 |
|||
Diluted |
155,066,407 |
155,612,355 |
128,057,418 |
128,057,418 |
|||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|||||||
Net income |
281,836 |
240,783 |
395,141 |
60,999 |
|||
Other comprehensive income/(loss): |
|||||||
-Unrealized loss on available-for-sale securities, net |
(540) |
- |
(1,078) |
(166) |
|||
-Foreign currency translation adjustments |
2,613 |
6,364 |
(7,489) |
(1,156) |
|||
Comprehensive income |
283,909 |
247,147 |
386,574 |
59,677 |
|||
Less: Comprehensive income attributable to non-controlling |
15 |
2,024 |
855 |
132 |
|||
Comprehensive income attributable to JinkoSolar Holding Co., |
283,894 |
245,123 |
385,719 |
59,545 |
|||
NON-GAAP RECONCILIATION |
|||||||
1. Non-GAAP earnings per share and non-GAAP earnings per |
|||||||
GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
244,714 |
195,081 |
349,352 |
53,930 |
|||
Change in fair value of derivative liability |
- |
2,532 |
(436) |
(67) |
|||
Change in fair value of convertible senior |
(80,179) |
(111,021) |
45,301 |
6,993 |
|||
4% of interest expense of convertible senior notes |
16,779 |
16,932 |
16,946 |
2,616 |
|||
Exchange loss/(gain) on convertible senior notes and capped |
(8,557) |
65,224 |
30,251 |
4,670 |
|||
Stock-based compensation expense |
27,231 |
40,832 |
17,139 |
2,646 |
|||
Accretion to redemption value of redeemable non-controlling |
37,107 |
43,678 |
44,934 |
6,937 |
|||
Non-GAAP net income attributable to JinkoSolar Holding Co., |
237,095 |
253,258 |
503,487 |
77,725 |
|||
Non-GAAP net income attributable to JinkoSolar Holding Co., |
|||||||
Basic |
1.91 |
2.03 |
4.03 |
0.62 |
|||
Diluted |
1.53 |
1.63 |
3.93 |
0.61 |
|||
Non-GAAP net income attributable to |
|||||||
Basic |
7.64 |
8.12 |
16.12 |
2.48 |
|||
Diluted |
6.12 |
6.52 |
15.72 |
2.44 |
|||
Non-GAAP weighted average ordinary shares outstanding |
|||||||
Basic |
124,271,181 |
124,771,933 |
124,922,950 |
124,922,950 |
|||
Diluted |
155,066,047 |
155,612,355 |
128,057,418 |
128,057,418 |
JINKOSOLAR HOLDING CO., LTD. |
|||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands) |
|||||
December 31, 2014 |
December 31, 2015 |
||||
RMB |
RMB |
USD |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
1,777,021 |
3,683,664 |
568,660 |
||
Restricted cash |
517,055 |
555,724 |
85,789 |
||
Restricted short-term investments |
1,599,302 |
1,759,566 |
271,630 |
||
Short-term investments |
112,000 |
29,427 |
4,543 |
||
Accounts receivable, net - related parties |
174,534 |
60,974 |
9,413 |
||
Accounts receivable, net - third parties |
3,118,303 |
3,356,719 |
518,188 |
||
Notes receivable, net - third parties |
72,881 |
554,087 |
85,536 |
||
Advances to suppliers, net - related parties |
1,184 |
1,021 |
158 |
||
Advances to suppliers, net - third parties |
80,922 |
251,390 |
38,808 |
||
Inventories, net |
1,891,148 |
3,203,325 |
494,508 |
||
Forward contract receivables |
47,713 |
7,039 |
1,087 |
||
Deferred tax assets - current |
77,562 |
79,101 |
12,211 |
||
Other receivables - related parties |
163 |
- |
- |
||
Available-for-sale investment |
20,876 |
- |
- |
||
Capped Call options |
- |
17,490 |
2,700 |
||
Prepayments and other current assets |
916,656 |
1,035,063 |
159,786 |
||
Total current assets |
10,407,320 |
14,594,590 |
2,253,017 |
||
Non-current assets: |
|||||
Restricted cash |
142,737 |
333,750 |
51,522 |
||
Project Assets |
4,353,070 |
7,044,729 |
1,087,519 |
||
Long-term investments |
103,118 |
116,787 |
18,029 |
||
Property, plant and equipment, net |
3,101,795 |
3,771,455 |
582,212 |
||
Land use rights, net |
371,932 |
349,914 |
54,017 |
||
Intangible assets, net |
9,964 |
21,203 |
3,273 |
||
Deferred tax assets - no current |
102,124 |
125,844 |
19,427 |
||
Capped call options |
21,098 |
- |
- |
||
Other assets |
474,478 |
786,276 |
121,380 |
||
Total non-current assets: |
8,680,316 |
12,549,958 |
1,937,379 |
||
Total assets |
19,087,636 |
27,144,548 |
4,190,396 |
||
LIABILITIES |
|||||
Current liabilities: |
|||||
Accounts payable - related parties |
1,479 |
1,479 |
228 |
||
Accounts payable - third parties |
3,147,732 |
3,783,305 |
584,042 |
||
Notes payable - third party |
2,452,444 |
2,513,762 |
388,058 |
||
Accrued payroll and welfare expenses |
312,431 |
475,598 |
73,420 |
||
Advances from customers |
423,089 |
1,299,805 |
200,655 |
||
Income tax payable |
75,789 |
106,042 |
16,370 |
||
Other payables and accruals |
1,392,144 |
2,228,567 |
344,033 |
||
Other payables due to a related party |
7,577 |
4,993 |
771 |
||
Forward contract payables |
30,901 |
4,296 |
663 |
||
Convertible senior notes- current |
- |
650,917 |
100,484 |
||
Deferred tax liabilities - current |
6,187 |
9,266 |
1,430 |
||
Bonds payable and accrued interests |
66,726 |
866,726 |
133,799 |
||
Short-term borrowings from third parties, |
2,606,866 |
3,290,149 |
507,911 |
||
Total current liabilities |
10,523,365 |
15,234,905 |
2,351,864 |
||
Non-current liabilities: |
|||||
Long-term borrowings |
956,500 |
4,627,904 |
714,425 |
||
Long-term payables |
66,906 |
56,956 |
8,792 |
||
Bond payables |
800,000 |
- |
- |
||
Accrued warranty costs -non-current |
229,489 |
329,237 |
50,825 |
||
Convertible senior notes |
1,540,399 |
856,064 |
132,154 |
||
Deferred tax liability - non-current |
2,573 |
11,380 |
1,757 |
||
Derivative liability - non current |
- |
68,378 |
10,556 |
||
Total non-current liabilities |
3,595,867 |
5,949,919 |
918,509 |
||
Total liabilities |
14,119,232 |
21,184,824 |
3,270,373 |
||
Redeemable non-controlling interests |
1,435,585 |
1,607,926 |
248,221 |
||
SHAREHOLDERS' EQUITY |
|||||
Ordinary shares (US$0.00002 par value, |
18 |
18 |
3 |
||
Additional paid-in capital |
2,794,025 |
2,924,336 |
451,440 |
||
Statutory reserves |
251,905 |
351,855 |
54,317 |
||
Accumulated other comprehensive income |
11,874 |
12,491 |
1,928 |
||
Treasury stock, at cost; 1,723,200 shares of |
(13,876) |
(13,876) |
(2,142) |
||
Accumulated retained earnings |
463,151 |
1,047,045 |
161,636 |
||
Total JinkoSolar Holding Co., Ltd. shareholders' equity |
3,507,097 |
4,321,869 |
667,182 |
||
Non-controlling interests |
25,722 |
29,929 |
4,620 |
||
Total liabilities and shareholders' equity |
19,087,636 |
27,144,548 |
4,190,396 |
JINKOSOLAR HOLDING CO., LTD. |
|||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||
(in thousands, except ADS and Share data) |
|||||
2014 |
2015 |
||||
RMB |
RMB |
USD |
|||
Revenues from third parties |
9,977,972 |
16,076,482 |
2,481,781 |
||
Revenues from related parties |
557 |
- |
- |
||
Total revenues |
9,978,529 |
16,076,482 |
2,481,781 |
||
Cost of revenues |
(7,738,489) |
(12,806,680) |
(1,977,010) |
||
Gross profit |
2,240,040 |
3,269,802 |
504,771 |
||
Operating expenses: |
|||||
Selling and marketing |
(769,011) |
(1,144,559) |
(176,689) |
||
General and administrative |
(426,573) |
(647,894) |
(100,018) |
||
Research and development |
(106,627) |
(143,671) |
(22,178) |
||
Impairment of long lived assets |
(6,217) |
- |
- |
||
Total operating expenses |
(1,308,428) |
(1,936,124) |
(298,885) |
||
Income from operations |
931,612 |
1,333,678 |
205,886 |
||
Interest expenses, net |
(287,668) |
(385,942) |
(59,579) |
||
Change in fair value of derivative liability |
- |
(2,096) |
(324) |
||
Convertible senior notes issuance costs |
(26,053) |
- |
- |
||
Subsidy income |
49,785 |
103,578 |
15,990 |
||
Exchange loss |
(147,058) |
(117,732) |
(18,175) |
||
Other expense, net |
(1,692) |
(14,982) |
(2,313) |
||
Change in fair value of forward contracts |
(715) |
56,562 |
8,732 |
||
Change in fair value of convertible senior notes and capped call |
64,102 |
(14,571) |
(2,250) |
||
Income before income taxes |
582,313 |
958,495 |
147,967 |
||
Income tax benefit/(expense) |
134,334 |
(111,864) |
(17,269) |
||
Equity in income of affiliated companies |
9,549 |
13,669 |
2,110 |
||
Net income |
726,196 |
860,300 |
132,808 |
||
Less: Net income attributable to non-controlling interests |
851 |
4,207 |
649 |
||
Less: Accretion to redemption value of redeemable non-controlling |
52,321 |
172,340 |
26,605 |
||
Net income attributable to JinkoSolar Holding Co., Ltd.'s ordinary |
673,024 |
683,753 |
105,554 |
||
Net income attributable to JinkoSolar Holding Co., Ltd.'s ordinary |
|||||
Basic |
5.47 |
5.49 |
0.85 |
||
Diluted |
3.86 |
5.35 |
0.83 |
||
Net income attributable to JinkoSolar Holding Co., Ltd.'s ordinary |
|||||
Basic |
21.88 |
21.96 |
3.40 |
||
Diluted |
15.44 |
21.40 |
3.32 |
||
Weighted average ordinary shares outstanding: |
|||||
Basic |
122,980,870 |
124,618,416 |
124,618,416 |
||
Diluted |
153,786,531 |
127,802,961 |
127,802,961 |
||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE (LOSS) INCOME |
|||||
Net income |
726,196 |
860,300 |
132,808 |
||
Other comprehensive (loss)/income: |
|||||
-Unrealized loss on available-for-sale securities |
(5,630) |
(413) |
(64) |
||
-Foreign currency translation adjustments |
4,634 |
1,030 |
159 |
||
Comprehensive income |
725,200 |
860,917 |
132,903 |
||
Less: comprehensive (loss)/income attributable to non-controlling |
(851) |
4,207 |
649 |
||
Comprehensive income attributable to JinkoSolar Holding Co., |
726,051 |
856,710 |
132,254 |
||
NON-GAAP RECONCILIATION |
|||||
1. Non-GAAP income per share and non-GAAP earnings per ADS |
|||||
GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
673,024 |
683,753 |
105,553 |
||
Change in fair value of derivative liability |
- |
2,096 |
324 |
||
Convertible senior notes issuance costs |
26,053 |
- |
- |
||
Change in fair value of convertible senior |
(64,102) |
14,571 |
2,250 |
||
4% of interest expense of convertible |
64,961 |
67,362 |
10,399 |
||
Exchange loss on convertible senior |
5,298 |
93,874 |
14,492 |
||
Stock-based compensation expense |
42,690 |
112,682 |
17,395 |
||
Accretion to redemption value of redeemable non-controlling |
52,321 |
172,340 |
26,605 |
||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
800,245 |
1,146,678 |
177,018 |
||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||
Basic |
6.51 |
9.20 |
1.42 |
||
Diluted |
5.20 |
8.97 |
1.38 |
||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||
Basic |
26.04 |
36.80 |
5.68 |
||
Diluted |
20.80 |
35.88 |
5.52 |
||
Weighted average ordinary shares outstanding used in Non-GAAP |
|||||
Basic |
122,980,870 |
124,618,416 |
124,618,416 |
||
Diluted |
153,786,531 |
127,802,961 |
127,802,961 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/jinkosolar-announces-fourth-quarter-and-full-year-2015-financial-results-300228492.html
SOURCE