JinkoSolar Announces Fourth Quarter and Full Year 2011 Results
03/08/2012
Fourth Quarter 2011 Highlights
- Total solar product shipments were 227.0 megawatts ("MW"), compared with 257.7 MW in the third quarter of 2011 and 162.6 MW in the fourth quarter of 2010, representing a decrease of 11.9% sequentially and an increase of 39.6% year-over-year.
- Total revenues were
RMB1.2 billion (US$190.4 million ), a decrease of 32.7% sequentially and a decrease of 32.2% year-over-year. - Gross margin was negative 4.4%, compared with positive gross margin of 3.7% in the third quarter of 2011 and 28.5% in the fourth quarter of 2010.
- In-house gross margin[1] was 5.8%, compared with 18.4% in the third quarter of 2011 and 34.7% in the fourth quarter of 2010.
- Loss from operations was
RMB316.1 million (US$50.2 million ), compared with loss from operations ofRMB197.3 million in the third quarter of 2011 and income from operations ofRMB362.8 million in the fourth quarter of 2010. - Net loss was
RMB366.6 million (US$58.3 million ), compared with a net income ofRMB68.1 million in the third quarter of 2011 and a net income ofRMB368.3 million in the fourth quarter of 2010. - Diluted loss per share was
RMB4.06 (US$0.65) , compared with diluted loss per share ofRMB2.97 in the third quarter of 2011 and diluted earnings per share ofRMB3.90 in the fourth quarter of 2010. - Diluted loss per American depositary share ("ADS") was
RMB16.24 (US$2.58) , compared with diluted loss per ADS ofRMB11.88 in the third quarter of 2011 and diluted earnings per ADS ofRMB15.61 in the fourth quarter of 2010. Each ADS represents four ordinary shares. - Non-GAAP net loss[2] in the fourth quarter of 2011, was
RMB370.8 million (US$58.9 million ), compared with non-GAAP net loss ofRMB247.9 million in the third quarter of 2011 and non-GAAP net income ofRMB368.3 million in the fourth quarter of 2010. - Non-GAAP basic and diluted loss per share in the fourth quarter of 2011 was
RMB4.10 (US$0.65) , non-GAAP basic and diluted loss per ADS wasRMB16.40 (US$2.61) in the fourth quarter of 2011.
Full Year 2011 Highlights
- Total solar product shipments were a record 950.5 MW, an increase of 97.9% from 2010.
- Total revenues were a record RMB7.4 billion (
US$1.2 billion ), an increase of 58.7% from 2010. - Gross margin was 15.6%, compared with 29.2% in 2010.
- Net income was
RMB273.3 million (US$43.4 million ), a decrease of 69.0% from 2010. - Diluted loss per share for the full year 2011 was RMB1.23
(US$0.20) because of the impact of the dilutive effect of convertible senior notes and share options. This compares with diluted earnings per share of RMB10.92 for the full year 2010. - Diluted loss per ADS for the full year 2011 was RMB4.92
(US$0.78) , compared with diluted earnings per ADS of RMB43.69 for the full year 2010. - Non-GAAP net earnings in 2011 were
RMB4.4 million (US$0.7 million ), compared with non-GAAP net income ofRMB835.8 million in 2010. - Non-GAAP basic and diluted earnings per share in 2011 were
RMB0.05 (US$0.01) , non-GAAP basic and diluted earnings per ADS wereRMB0.20 (US$0.03) in 2011.
"Despite a challenging fourth quarter of 2011 for both our company and the industry as a whole, we remain confident in our ability to take advantage of our vertically integrated business model as we continue improving on the efficiency of our production process and generate value for our shareholders over the long term," commented Mr.
"In the face of these challenges in the fourth quarter of 2011, we still managed to finish the year with record annual shipments of 950.5 MW, a 97.9% increase from 2010. We continued to maintain strong relationships with our customers in key markets such as
"As we look forward, we believe that the long term growth prospects for the solar market remain promising as industry consolidation accelerates. Our optimistic outlook is rooted in our belief that module demand around the world will eventually emerge from its current lows in the second half of this year. Our strong balance sheet, growing brand recognition, competitive cost structure and diverse geographic presence leave us well positioned once the industry starts to rebound."
Fourth Quarter 2011 Financial Results
Total Revenues
Total revenues in the fourth quarter of 2011 were
Gross Profit / (Loss) and Gross Margin
Gross loss in the fourth quarter of 2011 was
Gross margin was negative 4.4% in the fourth quarter of 2011 compared with positive 3.7% in the third quarter of 2011 and positive 28.5% in the fourth quarter of 2010. The sequential and year-over-year decrease in gross margin was primarily due to a decline in ASPs of solar modules, which was partially offset by the decline in price of polysilicon and auxiliary materials and improvements in operating efficiency.
In-house gross margin relating to the Company's in-house silicon wafer, solar cell and solar module production was 5.8% in the fourth quarter of 2011, compared with 18.4% in the third quarter of 2011 and 34.7% in the fourth quarter of 2010. The decline was primarily because ASPs of solar modules fell more rapidly than the price of polysilicon and auxiliary materials.
Income / (Loss) from Operations and Operating Margin
Loss from operations in the fourth quarter of 2011 was
Total operating expenses in the fourth quarter of 2011 were
In the fourth quarter of 2011, due to the challenging solar market conditions and the significant reduction of the Company's market capitalization since the second quarter of 2011, the Company recognized an impairment of goodwill of
Excluding non-cash charge for the impairment of goodwill, operating expenses represented 18.2% of total revenues in the fourth quarter of 2011, an increase from 14.8% in the third quarter of 2011 and an increase from 8.0% in the fourth quarter of 2010.
Interest Expense, Net
Net interest expense in the fourth quarter of 2011 was
Foreign Currency Exchange Gain (Loss)
The Company recorded a foreign currency exchange loss of
Change in Fair Value of Convertible Senior Notes and Capped Call Options
The Company recognized a change in fair value of convertible senior notes and capped call options of
Income Tax Expense (Benefit)
The Company recognized a tax benefit of
Net Income (Loss) and Earnings (Loss) per Share
Net loss in the fourth quarter of 2011 was
Basic and diluted loss per share was
Non-GAAP net loss in the fourth quarter of 2011 was
Non-GAAP basic and diluted loss per share in the fourth quarter of 2011 was
Financial Position
As of
Capital expenditures in the fourth quarter of 2011 were
As of
As of
Full Year 2011 Financial Results
Total Revenues
Total revenues for the full year 2011 were RMB7.4 billion (
Gross Profit and Gross Margin
Gross profit for the full year 2011 was RMB1.1 billion (
Income from Operations and Operating Margin
Income from operations for the full year 2011 was RMB315.9 million (
Interest Expense, Net
Net interest expense in 2011 was
Foreign Currency Exchange
In 2010, the Company entered into foreign currency forward contracts with local banks to hedge its exposure to foreign exchange risks. The Company had a net loss in foreign currency exchange of RMB102.4 million (
Change in Fair Value of Convertible Senior Notes and Capped Call Options
The Company recognized a change in fair value of convertible senior notes and capped call options of
Income Tax Expense
The Company recognized a tax expense of RMB81.1 million (
Net Income and Earnings per Share
Net income for the full year 2011 was RMB273.3 million (
Basic earnings per share in 2011 was RMB2.91 (
Non-GAAP net earnings in 2011 was
Non-GAAP basic and diluted earnings per share in 2011 were
Fourth Quarter and Full Year 2011 Operational Highlights
Solar Product Shipments
Total solar product shipments in the fourth quarter of 2011 were 227.0MW, including 41.0MW of silicon wafers, 16.9MW of solar cells and 169.1MW of solar modules. By comparison, total shipments for the third quarter of 2011 were 257.7 MW, consisting of 23.9 MW of silicon wafers, 15.6 MW of solar cells and 218.2 MW of solar modules.
Total solar product shipments for the full year 2011 were 950.5MW, consisting of 134.7MW of silicon wafers, 55.0MW of solar cells and 760.8MW of solar modules. By comparison, total shipments for the full year 2010 were 480.3 MW, consisting of 155.7 MW of silicon wafers, 56.0 MW of solar cells and 268.6 MW of solar modules. Total solar product shipments and solar module shipments increased by 97.9% and 183.2%, respectively, from 2010 to 2011.
Capacity Expansion of Solar Products
In the fourth quarter of 2011, the Company's in-house annual silicon wafer, solar cell and solar module production capacity remained at approximately 1,200 MW each as of
Recent Business Developments
- In
November 2011 ,JinkoSolar was recognized for its high yield modules in PHOTON Lab's outdoor field test. The field test measures each module's yield in order to determine the exact amount of kilowatt-hours per kilowatt of installed power that flows from the PV system to the inverter. Two types ofJinkoSolar modules were ranked amongst the top ten of all modules measured in the study. - In
January 2012 ,JinkoSolar opened a new branch inMontpellier ,France . The new branch reinforcesJinkoSolar 's global presence and will help support local partners and complement the growth of the region's solar industry as the Company's European customer base expands. - In
January 2012 ,China Guangdong Nuclear Solar Energy Development Company connected 18MW of its solar power plant located in Dunhuang,Gansu Province to the grid.JinkoSolar provided all the modules for this solar power plant. - In
February 2012 , the Company opened a new branch inQueensland, Australia . The newly opened office will serve as a sales and delivery hub.
Operations and Business Outlook
First Quarter and Full Year 2012 Guidance
For the first quarter of 2012, total solar module shipments are expected to be approximately 170 MW to 190 MW. For the full year 2012, total solar module shipments are expected to be in the range of 800 MW to 1,000 MW, and total project development scale is expected to be in the range of 100 MW to 150 MW. The Company expects to maintain its in-house annual silicon wafer, solar cell and solar module production capacity at approximately 1,200 MW each by the end of 2012.
Conference Call Information
Dial-in details for the earnings conference call are as follows:
Hong Kong / International: |
+852-2475-0994 |
|
U.S. Toll Free: |
+1-866-519-4004 |
|
Passcode: |
JinkoSolar |
|
|
|
|
Please dial in 10 minutes before the call is scheduled to begin and provide the pass code to join the call.
A telephone replay of the call will be available after the conclusion of the conference call through 12:00 a.m. U.S. Eastern Daylight Time, March 15, 2012. The dial-in details for the replay are as follows:
International: |
+61-2-8235-5000 |
|
Passcode: |
53696600 |
|
|
|
|
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of
About
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
SafeHarbor Statement
This press release may contain 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," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Such statements involve inherent risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements, including, but not limited to,
For investor and media inquiries, please contact: |
|
In China: |
Sebastian Liu |
JinkoSolar Holding Co., Ltd. |
Tel: +86 21 6061 1792 |
Email: ir@jinkosolar.com |
|
Christian Arnell |
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. |
|||||||||
|
|
For the quarter ended |
|||||||
|
|
December 31, 2010 |
|
September 30, 2011 |
|
December 31, 2011 |
|
||
|
|
RMB |
|
RMB |
|
RMB |
|
USD |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
1,767,053 |
|
1,781,052 |
|
1,198,433 |
|
190,412 |
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
(1,263,550) |
|
(1,715,011) |
|
(1,250,708) |
|
(198,717) |
|
|
|
|
|
|
|
|
|
|
|
Gross profit (loss) |
|
503,503 |
|
66,041 |
|
(52,275) |
|
(8,305) |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
Selling and marketing |
|
(67,816) |
|
(73,933) |
|
(88,288) |
|
(14,028) |
|
General and administrative |
|
(63,809) |
|
(184,136) |
|
(165,400) |
|
(26,279) |
|
Research and development |
|
(9,052) |
|
(5,238) |
|
(10,112) |
|
(1,607) |
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
(140,677) |
|
(263,307) |
|
(263,800) |
|
(41,914) |
|
|
|
|
|
|
|
|
|
|
|
Income /(Loss) from operations |
|
362,826 |
|
(197,266) |
|
(316,075) |
|
(50,219) |
|
Interest expenses, net |
|
(21,641) |
|
(49,520) |
|
(53,093) |
|
(8,436) |
|
Subsidy income |
|
7,848 |
|
17,044 |
|
4,897 |
|
778 |
|
Exchange loss |
|
(11,013) |
|
(77,039) |
|
(60,796) |
|
(9,660) |
|
Other expenses, net |
|
(843) |
|
(3,725) |
|
(716) |
|
(114) |
|
Change in fair value of forward contracts |
|
97,117 |
|
68,453 |
|
32,499 |
|
5,164 |
|
Change in fair value of convertible senior notes and capped call options |
|
- |
|
311,144 |
|
8,663 |
|
1,376 |
|
Income/(loss) before income taxes |
|
434,294 |
|
69,091 |
|
(384,621) |
|
(61,111) |
|
Income tax(expense)/benefit |
|
(65,986) |
|
(986) |
|
17,988 |
|
2,858 |
|
Net income/(loss) |
|
368,308 |
|
68,105 |
|
(366,633) |
|
(58,253) |
|
|
|
|
|
|
|
|
|
|
|
Less: Net loss attributable to non-controlling interests |
|
- |
|
- |
|
(17) |
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
|
368,308 |
|
68,105 |
|
(366,616) |
|
(58,250) |
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders per share - |
|
|
|
|
|
|
|
|
|
Basic |
|
4.01 |
|
0.72 |
|
(4.06) |
|
(0.65) |
|
Diluted |
|
3.90 |
|
(2.97) |
|
(4.06) |
|
(0.65) |
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders per ADS - |
|
|
|
|
|
|
|
|
|
Basic |
|
16.03 |
|
2.86 |
|
(16.24) |
|
(2.58) |
|
Diluted |
|
15.61 |
|
(11.88) |
|
(16.24) |
|
(2.58) |
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding - |
|
|
|
|
|
|
|
|
|
Basic |
|
91,915,790 |
|
95,115,055 |
|
90,358,034 |
|
90,358,034 |
|
Diluted |
|
94,401,746 |
|
110,780,910 |
|
90,358,034 |
|
90,358,034 |
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP RECONCILIATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Non-GAAP earnings per share and non- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income/(loss)attributable to JinkoSolar |
|
368,308 |
|
68,105 |
|
(366,616) |
|
(58,250) |
|
|
|
|
|
|
|
|
|
Change in fair value of convertible senior notes |
|
- |
|
(311,144) |
|
(8,663) |
|
(1,376) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4% of interest expense of convertible senior |
|
- |
|
7,982 |
|
7,877 |
|
1,252 |
|
|
|
|
|
|
|
|
|
Exchange gain on convertible senior notes and |
|
- |
|
(12,887) |
|
(3,355) |
|
(533) |
|
|
|
|
|
|
|
|
|
Non-GAAP net income/(loss) attributable to |
|
368,308 |
|
(247,944) |
|
(370,757) |
|
(58,907) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income/(loss) attributable to |
|
|
|
|
|
|
|
|
Basic |
|
4.01 |
|
(2.61) |
|
(4.10) |
|
(0.65) |
Diluted |
|
3.90 |
|
(2.61) |
|
(4.10) |
|
(0.65) |
|
|
|
|
|
|
|
|
|
Non-GAAP net income/(loss) attributable to |
|
|
|
|
|
|
|
|
Basic |
|
16.03 |
|
(10.43) |
|
(16.40) |
|
(2.61) |
Diluted |
|
15.61 |
|
(10.43) |
|
(16.40) |
|
(2.61) |
|
|
|
|
|
|
|
|
|
Non-GAAP weighted average ordinary |
|
|
|
|
|
|
|
|
Basic |
|
91,915,790 |
|
95,115,055 |
|
90,358,034 |
|
90,358,034 |
Diluted |
|
94,401,746 |
|
95,115,055 |
|
90,358,034 |
|
90,358,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. Non-GAAP diluted weighted average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP weighted average ordinary shares |
|
94,401,746 |
|
110,780,910 |
|
90,358,034 |
|
90,358,034 |
|
|
|
|
|
|
|
|
|
Less: Incremental shares for assumed conversions |
|
- |
|
(15,665,855) |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
Non-GAAP weighted average ordinary shares |
|
94,401,746 |
|
95,115,055 |
|
90,358,034 |
|
90,358,034 |
|
|
|
|
|
|
|
|
|
JINKOSOLAR HOLDING CO., LTD.
|
||||||||||||
|
|
For the year ended December 31 |
|
|||||||||
|
|
2010 |
|
|
2011 |
|
||||||
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|||
|
|
|
|
|||||||||
Total revenues |
|
|
4,654,855 |
|
|
|
7,384,951 |
|
|
|
1,173,351 |
|
|
|
|
|
|||||||||
Cost of revenues |
|
|
(3,297,469) |
|
|
|
(6,235,100) |
|
|
|
(990,658) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
|
|
1,357,386 |
|
|
|
1,149,851 |
|
|
|
182,693 |
|
|
|
|
|
|||||||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing |
|
|
(169,822) |
|
|
|
(338,382) |
|
|
|
(53,763) |
|
General and administrative |
|
|
(166,026) |
|
|
|
(465,591) |
|
|
|
(73,975) |
|
Research and development |
|
|
(31,616) |
|
|
|
(29,993) |
|
|
|
(4,765) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(367,464) |
|
|
|
(833,966) |
|
|
|
(132,503) |
|
|
|
|
|
|||||||||
Income from operations |
|
|
989,922 |
|
|
|
315,885 |
|
|
|
50,190 |
|
Interest expenses, net |
|
|
(64,268) |
|
|
|
(182,502) |
|
|
|
(28,997) |
|
Convertible senior notes issuance costs |
|
|
- |
|
|
|
(30,154) |
|
|
|
(4,791) |
|
Subsidy income |
|
|
15,697 |
|
|
|
25,554 |
|
|
|
4,060 |
|
Investment gain |
|
|
60 |
|
|
|
- |
|
|
|
- |
|
Exchange loss |
|
|
(10,143) |
|
|
|
(138,994) |
|
|
|
(22,084) |
|
Other (income)/expenses, net |
|
|
(1,358) |
|
|
|
28,257 |
|
|
|
4,490 |
|
Change in fair value of forward contracts |
|
|
98,039 |
|
|
|
36,605 |
|
|
|
5,816 |
|
Change in fair value of derivatives |
|
|
55 |
|
|
|
- |
|
|
|
- |
|
Change in fair value of convertible senior notes and capped call options |
|
|
- |
|
|
|
299,748 |
|
|
|
47,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
1,028,004 |
|
|
|
354,399 |
|
|
|
56,309 |
|
Income tax expense |
|
|
(146,130) |
|
|
|
(81,073) |
|
|
|
(12,881) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
881,874 |
|
|
|
273,326 |
|
|
|
43,428 |
|
Less: Net loss attributable to non-controlling interests |
|
|
- |
|
|
|
(17) |
|
|
|
(3) |
|
|
|
|
|
|||||||||
Net income attributable to JinkoSolar Holding Co., Ltd. |
|
|
881,874 |
|
|
|
273,343 |
|
|
|
43,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A redeemable convertible preferred shares accretion |
|
|
(13,433) |
|
|
|
- |
|
|
|
- |
|
Series B redeemable convertible preferred shares accretion |
|
|
(17,480) |
|
|
|
- |
|
|
|
- |
|
Deemed dividend to a preferred shareholder |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Allocation to preferred shareholders |
|
|
(15,157) |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to JinkoSolar Holding Co., Ltd.'s ordinary |
|
|
835,804 |
|
|
|
273,343 |
|
|
|
43,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income/(loss) attributable to JinkoSolar Holding Co., |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
11.16 |
|
|
|
2.91 |
|
|
|
0.46 |
|
Diluted |
|
|
10.92 |
|
|
|
(1.23) |
|
|
|
(0.20) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net (loss)/income attributable to JinkoSolar Holding Co., |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
44.64 |
|
|
|
11.64 |
|
|
|
1.85 |
|
Diluted |
|
|
43.69 |
|
|
|
(4.92) |
|
|
|
(0.78) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding - |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
74,896,543 |
|
|
|
93,966,535 |
|
|
|
93,966,535 |
|
Diluted |
|
|
80,748,080 |
|
|
|
102,686,971 |
|
|
|
102,686,971 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP RECONCILIATION |
|
|
|
|
|
|
|
|
|
|
|
|
1. Non-GAAP earnings per share and non-GAAP
GAAP net income attributable to JinkoSolar Holding |
|
|
835,804 |
|
|
|
273,343 |
|
|
|
43,431 |
|
Change in fair value of convertible senior notes and |
|
|
- |
|
|
|
(299,748) |
|
|
|
(47,625) |
|
Convertible senior notes issuance costs |
|
|
- |
|
|
|
30,154 |
|
|
|
4,791 |
|
4% of interest expense of convertible senior notes |
|
|
- |
|
|
|
19,856 |
|
|
|
3,155 |
|
Exchange gain on convertible senior notes and capped |
|
|
- |
|
|
|
(19,255) |
|
|
|
(3,059) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) attributable to JinkoSolar |
|
|
835,804 |
|
|
|
4,350 |
|
|
|
693 |
|
Non-GAAP net income (loss) attributable to JinkoSolar |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
11.16 |
|
|
|
0.05 |
|
|
|
0.01 |
|
Diluted |
|
|
10.92 |
|
|
|
0.05 |
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP net income (loss) attributable to JinkoSolar Holding |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
44.64 |
|
|
|
0.20 |
|
|
|
0.03 |
|
Diluted |
|
|
43.69 |
|
|
|
0.20 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP weighted average ordinary shares outstanding - |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
74,896,543 |
|
|
|
93,966,535 |
|
|
|
93,966,535 |
|
Diluted |
|
|
80,748,080 |
|
|
|
95,121,675 |
|
|
|
95,121,675 |
|
2. Non-GAAP diluted weighted average ordinary shares outstanding
GAAP weighted average ordinary shares outstanding - Diluted |
|
|
80,748,080 |
|
|
|
102,686,971 |
|
|
|
102,686,971 |
|
Less: Incremental shares for assumed conversions of convertible senior notes and share options |
|
|
- |
|
|
|
(7,565,296) |
|
|
|
(7,565,296) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP weighted average ordinary shares outstanding - Diluted |
|
|
80,748,080 |
|
|
|
95,121,675 |
|
|
|
95,121,675 |
|
JINKOSOLAR HOLDING CO., LTD.
|
|||||||
|
|
December 31, 2010 |
|
December 31, 2011 |
|||
|
|
RMB |
|
RMB |
|
USD |
|
|
|
Derived from audited numbers |
|
Unaudited |
|
Unaudited |
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
521,205 |
|
433,851 |
|
68,932 |
|
Restricted cash |
|
416,790 |
|
146,175 |
|
23,225 |
|
Short term investments |
|
34,706 |
|
494,215 |
|
78,523 |
|
Notes receivable |
|
- |
|
17,280 |
|
2,746 |
|
Accounts receivable, net – a related party |
|
100 |
|
31,010 |
|
4,927 |
|
Accounts receivable, net – third parties |
|
576,796 |
|
1,600,207 |
|
254,247 |
|
Advances to suppliers – third party |
|
339,738 |
|
208,104 |
|
33,064 |
|
Inventories |
|
819,515 |
|
798,075 |
|
126,801 |
|
Forward contract receivables |
|
96,872 |
|
64,955 |
|
10,320 |
|
Deferred tax assets – current |
|
2,717 |
|
- |
|
- |
|
Other receivables from related parties |
|
399 |
|
691 |
|
110 |
|
Prepayments and other current assets |
|
385,636 |
|
813,910 |
|
129,317 |
|
|
|
|
|
|
|
|
|
Total current assets |
|
3,194,474 |
|
4,608,473 |
|
732,212 |
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
1,938,978 |
|
3,840,799 |
|
610,242 |
|
Land use rights, net |
|
261,859 |
|
368,043 |
|
58,476 |
|
Intangible assets, net |
|
951 |
|
3,656 |
|
581 |
|
Other assets |
|
203,533 |
|
129,388 |
|
20,558 |
|
Deferred tax assets – non current |
|
328 |
|
- |
|
- |
|
Goodwill |
|
45,646 |
|
- |
|
- |
|
Capped call options |
|
- |
|
16,408 |
|
2,607 |
|
Advances to suppliers to be utilized beyond one year |
|
234,577 |
|
209,631 |
|
33,307 |
|
|
|
|
|
|
|
|
|
Total assets |
|
5,880,346 |
|
9,176,398 |
|
1,457,983 |
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable – a related party |
|
- |
|
35,888 |
|
5,702 |
|
Accounts payable – third parties |
|
355,012 |
|
340,999 |
|
54,179 |
|
Notes payable – a related party |
|
- |
|
438 |
|
70 |
|
Notes payable – third parties |
|
571,522 |
|
909,393 |
|
144,488 |
|
Accrued payroll and welfare expenses |
|
96,854 |
|
176,648 |
|
28,067 |
|
Advances from third party customers |
|
164,957 |
|
85,524 |
|
13,588 |
|
Other payables and accruals |
|
456,416 |
|
814,527 |
|
129,414 |
|
Other payables – a related party |
|
- |
|
1,094 |
|
174 |
|
Income tax payables |
|
92,200 |
|
32,884 |
|
5,225 |
|
Forward contract payables |
|
13,064 |
|
5,524 |
|
878 |
|
Deferred tax liabilities – current |
|
10,112 |
|
- |
|
- |
|
Bonds payable |
|
- |
|
1,039,635 |
|
165,181 |
|
Contingent liabilities |
|
10,000 |
|
- |
|
- |
|
Short-term borrowings from third parties including current portion of long-term bank borrowings |
|
1,171,776 |
|
2,200,032 |
|
349,550 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
2,941,913 |
|
5,642,586 |
|
896,516 |
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
Long-term borrowings |
|
269,250 |
|
155,500 |
|
24,706 |
|
Guarantee liability |
|
1,500 |
|
- |
|
- |
|
Accrued warranty costs – non-current |
|
|
|
85,362 |
|
13,563 |
|
Convertible senior notes |
|
- |
|
387,777 |
|
61,612 |
|
Deferred tax liability – non-current |
|
2,481 |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
Total long term liabilities |
|
273,231 |
|
628,639 |
|
99,881 |
|
|
|
|
|
|
|
|
|
Total liabilities |
|
3,215,144 |
|
6,271,225 |
|
996,397 |
|
|
|
|
|
|
|
|
|
Ordinary shares (US$0.00002 par value, 500,000,000 shares authorized; 95,078,242 and 89,435,058 shares issued and outstanding as of December 31, 2010 and December 31, 2011, respectively) |
|
14 |
|
13 |
|
2 |
|
Additional paid-in capital |
|
1,542,089 |
|
1,507,225 |
|
239,474 |
|
Statutory reserves |
|
164,587 |
|
178,984 |
|
28,438 |
|
Treasury Stock |
|
- |
|
(8,354) |
|
(1,327) |
|
Accumulated other comprehensive loss |
|
- |
|
(135) |
|
(21) |
|
Retained earnings |
|
958,512 |
|
1,217,457 |
|
193,434 |
|
|
|
|
|
|
|
|
|
Total JinkoSolar Holding Co., Ltd. shareholders' equity |
|
2,665,202 |
|
2,895,190 |
|
460,000 |
|
Non-controlling interests |
|
- |
|
9,983 |
|
1,586 |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity |
|
5,880,346 |
|
9,176,398 |
|
1,457,983 |
|
|
|
|
|
|
|
|
[1]JinkoSolar defines "in-house gross margin" as the gross margin of PV modules produced using the Company's in-house produced silicon wafers and solar cells.
[2]JinkoSolar adjusts net loss to exclude 1) the expenses related to the issuance of convertible senior notes, 2) changes in fair value of convertible senior notes and capped call options, 3) interest expenses on the convertible senior notes, and 4) the exchange gain on the convertible senior notes and capped call options.
SOURCE