JinkoSolar Announces Fourth Quarter and Full Year 2012 Results
04/10/2013
- Total solar product shipments were 301.9 megawatts ("MW"), consisting of 252.3 MW of solar modules, 25.3 MW of silicon wafers and 24.3 MW of solar cells. This represents a decrease of 9.9% from 335.2 MW in the third quarter of 2012 and an increase of 33.0% from 227.0 MW in the fourth quarter of 2011.
- Total revenues were
RMB1.17 billion (US$187.3 million ), representing a decrease of 12.2% from the third quarter of 2012 and a decrease of 2.6% from the fourth quarter of 2011. The Company entered into certain sales contracts with retainage terms (the "Retainage Contracts") in the third and fourth quarters 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"). In the third quarter of 2012, the Company recognized the full contract price including the retainage as revenue, and on that basis it previously reported total revenue ofRMB1.39 billion for the quarter. Given the limited experience the Company has with respect to the collectability of the retainage under Retainage Contracts, the Company has concluded deferring such revenue was the appropriate accounting method and as such has deferred the revenue recognition of the retainage until the customers pay it after the Retainage Period expires. Accordingly, the Company has revised its total revenue for the third quarter of 2012 toRMB1.33 billion by deferringRMB59.8 million from the Retainage Contracts. The total amounts of retainage under the Retainage Contracts that were not recognized as revenue wereRMB59.8 million andRMB62.0 million for the quarters endedSeptember 30 andDecember 31, 2012 , respectively. In addition, due to the change in revenue recognition as described in this paragraph, the Company has also revised the previously reported accounts receivable, net - third parties, current assets, total assets and net assets as ofSeptember 30, 2012 toRMB2.00 billion ,RMB4.95 billion ,RMB9.00 billion andRMB2.12 billion . - Gross margin was positive 3.8%, compared with positive 5.8% in the third quarter of 2012 and negative 4.4% in the fourth quarter of 2011. The Company's gross margin for the third quarter of 2012 has been revised from the previously reported 9.9% as a result of the change in the Company's revenue recognition with respect to the retainage under the Retainage Contracts.
- In-house gross margin[1] was 5.6%, compared with 8.3% in the third quarter of 2012 and 5.8% in the fourth quarter of 2011. The Company's in-house gross margin for the third quarter of 2012 has been revised from the previously reported 12.6% as a result of the change in the Company's revenue recognition with respect to the retainage under the Retainage Contracts.
- Loss from operations was
RMB733.7 million (US$117.8 million ), compared with a loss from operations ofRMB111.3 million in the third quarter of 2012 and a loss from operations ofRMB316.1 million in the fourth quarter of 2011. The Company's loss from operations for the third quarter of 2012 has been revised from the previously reportedRMB51.5 million as a result of the change in the Company's revenue recognition with respect to the retainage under the Retainage Contracts. - Net loss attributable to
JinkoSolar Holding Co., Ltd. 's ordinary shareholders wasRMB761.1 million (US$122.2 million ), compared with a net loss attributable toJinkoSolar Holding Co., Ltd. 's ordinary shareholders ofRMB114.5 million in the third quarter of 2012 and a net loss attributable toJinkoSolar Holding Co., Ltd. 's ordinary shareholders ofRMB366.6 million in the fourth quarter of 2011. The Company's net loss attributable toJinkoSolar Holding Co., Ltd. 's ordinary shareholders for the third quarter of 2012 has been revised from the previously reportedRMB54.8 million as a result of the change in the Company's revenue recognition with respect to the retainage under the Retainage Contracts. - Diluted loss per share was
RMB8.58 (US$1.38) , compared with a diluted loss per share ofRMB1.29 in the third quarter of 2012 and a diluted loss per share ofRMB4.06 in the fourth quarter of 2011. The Company's diluted loss per share for the third quarter of 2012 has been revised from the previously reportedRMB0.62 as a result of the change in the Company's revenue recognition with respect to the retainage under the Retainage Contracts. - Diluted loss per American depositary share ("ADS") was
RMB34.32 (US$5.51) , compared with a diluted loss per ADS ofRMB5.16 in the third quarter of 2012 and a diluted loss per ADS ofRMB16.24 in the fourth quarter of 2011. Each ADS represents four ordinary shares. The Company's diluted loss per ADS for the third quarter of 2012 has been revised from the previously reportedRMB2.48 as a result of the change in the Company's revenue recognition with respect to the retainage under the Retainage Contracts. - Non-GAAP net loss[2] attributable to
JinkoSolar Holding Co., Ltd. 's ordinary shareholders in the fourth quarter of 2012 wasRMB699.5 million (US$112.3 million ), compared with a non-GAAP net loss attributable toJinkoSolar Holding Co., Ltd. 's ordinary shareholders ofRMB87.6 million in the third quarter of 2012 and a non-GAAP net loss attributable toJinkoSolar Holding Co., Ltd. 's ordinary shareholders ofRMB370.8 million in the fourth quarter of 2011. The Company's Non-GAAP net loss attributable toJinkoSolar Holding Co., Ltd. 's ordinary shareholders for the third quarter of 2012 has been revised from the previously reportedRMB27.8 million as a result of the change in the Company's revenue recognition with respect to the retainage under the Retainage Contracts. - Non-GAAP basic and diluted loss per share in the fourth quarter of 2012 was
RMB7.88 (US$1.26) . Non-GAAP basic and diluted loss per ADS ofRMB31.52 (US$5.06) in the fourth quarter of 2012.
Full Year 2012 Highlights
- Total solar product shipments for the full year 2012 reached a record high of 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, an increase of 25.0% from 950.5MW for the full year 2011.
- Total revenues were RMB4.79 billion (
US$769.6 million ) for the full year 2012, a decrease of 35.1% fromRMB7.38 billion for the full year 2011. - Gross margin was 4.8% for the full year 2012, compared with 15.6% for the full year 2011.
- Net loss attributable to
JinkoSolar Holding Co., Ltd. 's ordinary shareholders wasRMB1.54 billion (US$247.6 million ) for the full year 2012, compared with a net income of RMB273.3 million for the full year 2011. - Diluted loss per share for the full year 2012 was RMB17.38
(US$2.79) , compared with a diluted loss per share of RMB1.23 for the full year 2011. - Diluted loss per ADS for the full year 2012 was RMB69.52
(US$11.16) , compared with a diluted loss per ADS of RMB4.92 for the full year 2011. - Non-GAAP net loss attributable to
JinkoSolar Holding Co., Ltd. 's ordinary shareholders for the full year 2012 wereRMB1.42 billion (US$227.2 million ), compared with a non-GAAP net income attributable toJinkoSolar Holding Co., Ltd. 's ordinary shareholders ofRMB4.4 million for the full year 2011. - Non-GAAP basic and diluted loss per share the full year 2012 were
RMB15.94 (US$2.56) , and non-GAAP basic and diluted loss per ADS the full year 2012 wereRMB 63.76 (US$10.23) .
"Our business continued to face significant challenges during the fourth quarter due to continued module oversupply and the economic uncertainties lingering over the global economy," commented Mr.
"Our working capital has continued to improve during the fourth quarter as we achieved positive operating cash flow. Our financial position improved with the
"In addition to our improved cash position,
"As the European economies continue to struggle, we are focused on diversifying our presence in emerging solar markets such as
"Although the prospects for the global solar industry remain uncertain, especially in light of the recent adverse developments in the industry, we are optimistic about our future development based on our current financial and operational strengths. We believe that our long-term growth prospects will further strengthen as our strong client relationships and reputation, which will bring us new and exciting business opportunities. We plan to continue to manage our business prudently and leverage our industry leading technology and cost structure along with our improved financial position to seize market opportunities and drive future growth."
Total Revenues
Total revenues in the fourth quarter of 2012 were
Gross/(Loss) Profit and Gross Margin
Gross profit in the fourth quarter of 2012 was
Gross margin was positive 3.8% in the fourth quarter of 2012 compared with positive 5.8% in the third quarter of 2012 and negative 4.4% in the fourth quarter of 2011.The Company has revised its gross margin for the third quarter of 2012 from the previously reported 9.9%.
In-house gross margin relating to the Company's in-house silicon wafer, solar cell and solar module production was 5.6% in the fourth quarter of 2012, compared with 8.3% in the third quarter of 2012 and 5.8% in the fourth quarter of 2011. The Company has revised its in-house gross margin for the third quarter of 2012 from the previously reported 12.6%.
Income/ (Loss) from Operations and Operating Margin
Loss from operations in the fourth quarter of 2012 was
Total operating expenses in the fourth quarter of 2012 were
In the fourth quarter of 2012, a provision for bad debts of
In the fourth quarter of 2012, the Company wrote off equipment prepayments of
Total operating expenses excluding non-cash charges, consisting of provision for bad debts, an impairment of long-lived assets, a write-off for equipment prepayment and a provision for the Company's inventory purchase prepayment under long-term polysilicon supply contracts, were
Total operating expenses excluding non-cash charges as a percentage of total net revenues were 18.1% in the fourth quarter of 2012, compared to 13.3% in the third quarter of 2012 and 18.2% in the fourth quarter of 2011. The increase in the percentage of total net revenues mainly resulted from the decline of revenues in the fourth quarter of 2012.
Interest Expense, Net
Net interest expense in the fourth quarter of 2012 was
Exchange Gain / (Loss)
Due to the appreciation of the Euro against the RMB during the fourth quarter of 2012, the Company recorded anexchange gain of
Change in Fair Value of Convertible Senior Notes and Capped Call Options
Income Tax Expense (Benefit)
Net Income (Loss) and Earnings (Loss) per Share
Net loss attributable to
Basic and diluted loss per share was
Non-GAAP net loss attributable to
Non-GAAP basic and diluted loss per share in the fourth quarter of 2012 was
Financial Position
As of
As of
As of
Full Year 2012 Financial Results
Total Revenues
Total revenues for the full year 2012 were RMB4.79 billion (
Gross Profit and Gross Margin
Gross profit for the full year 2012 was RMB232.2 million (
(Loss) / Income from Operations and Operating Margin
Loss from operations for the full year 2012 was RMB1.23 billion (
Interest Expense, Net
Net interest expense for the full year 2012 was
Exchange Gain/(Loss)
In 2012, 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
Income Tax Expense
The Company recognized a tax benefit of RMB8.9 million (
Net Income and Earnings per Share
Net loss attributable to
Basic and diluted loss per share for the full year 2012 was RMB17.38
Non-GAAP net loss attributable to
Non-GAAP basic and diluted loss per share for the full year 2012 were
Solar Product Shipments
Total solar product shipments in the fourth quarter of 2012 were 301.9 MW, consisting of 252.3 MW of solar modules, 25.3MW of silicon wafers and 24.3 MW of solar cells. In comparison, total shipments for the third quarter of 2012 were 335.2 MW, consisting of 280.0 MW of solar modules, 28.6 MW of silicon wafers and 26.6 MW of solar cells, and total solar product shipments in the fourth quarter of 2011 were 227.0MW, consisting of 169.1 MW of solar modules, 41.0 MW of silicon wafers and 16.9 MW of solar cells.
Total solar product 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. In comparison, total shipments for the full year 2011 were 950.5 MW, consisting of 760.8 MW of solar modules, 134.7 MW of silicon wafers and 55.0 MW of solar cells. Total solar product shipments and solar module shipments increased by 27.0% and 20.0%, respectively, from 2011 to 2012.
Solar Products Production Capacity
As of
Recent Business Developments
- In
October 2012 ,JinkoSolar won a bid fromChina Three Gorges New Energy Corp. , a wholly-owned subsidiary ofChina Three Gorges Corporation , to supply 50MW of solar modules for a PV power plant inGansu Province ,China . - In
October 2012 ,JinkoSolar supplied 5.7MW of solar modules for a 11.6MW solar power station located on an abandoned strip mine in Starkenberg, Thuringia,Germany . - In
December 2012 ,JinkoSolar entered into a strategic cooperation agreement with theGuangdong Branch ofChina Development Bank , which agreed to provide financing-cooperation toJinkoSolar (Switzerland ) AG of up-toUS$1 billion over a five-year period. - In
December 2012 ,JinkoSolar signed a contract with WBHO-Building Energy to supply 81MW of solar modules to a solar PV park project in Gamagara Local Municipality,Northern Cape Province ,South Africa . - In
December 2012 ,JinkoSolar signed a strategic cooperation agreement withJinchuan Group , a Chinese state-owned enterprise, to jointly invest in and develop a 200MW PC solar power plant in Jinchang,Gansu Province ,China . Once connected to the grid, the project will become one ofAsia 's largest independent PV solar power plants. - In
January 2013 ,JinkoSolar unveiled a new series of "Eagle" solar modules. The Eagle series modules represent a new standard for high performance and reliability and were the world's first potential induced degradation free modules to be certified to operate under weather conditions of 85 Degrees Celsius 85% relative humidity. - In
February 2013 ,JinkoSolar successfully completed the issuance of six-year bonds with a principal amount ofRMB800 million . The bonds bear a fixed annual interest rate of 8.99% and will mature onJanuary 29, 2019 . The interest rate is based on current one year SHIBOR (Shanghai Interbank Offered Rate) of 4.40% plus 459 basis points (4.59%). - In
February 2013 ,JinkoSolar entered into a strategic cooperation agreement withChina Three Gorges New Energy Corp. to deliver, during the three years from 2013 to 2015, a total of 600MW of its high efficiency solar panels to be installed in westernChina . - In April,
JinkoSolar signed aRMB360 million 15-year loan agreement with China Development Bank ("CDB"). The financing will be used to develop its domestic PV solar power plant projects.
Operations and Business Outlook
For the first quarter of 2013, total solar module shipments are expected to be between 270 MW and 300 MW. For the full year 2013, total solar module shipments are expected to be between 1.2 GW and 1.5 GW, and total project development scale is expected to be between 200 MW and 300 MW. The Company expects to maintain in-house annual silicon wafer, solar cell and solar module production capacity at approximately 1,200 MW each by the end of 2013.
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, April 17, 2013. The dial-in details for the replay are as follows:
International: |
+61-2-8199-0299 |
U.S. Toll Free: |
+1-855-452-5696 |
Passcode: |
24434559 |
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
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 China:
Tel: +86 21 6061 1792
Email: ir@jinkosolar.com
Christensen
Tel: +86-10-5826-4939
Email: carnell@christensenir.com
In the U.S.:
Christensen
Tel: +1-480-614-3003
Email: jbloker@christensenir.com
[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 attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders 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. |
JINKOSOLAR HOLDING CO., LTD. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except ADS and Share data) |
||||||||||
For the quarter ended |
||||||||||
December 31, 2011 |
September 30, 2012 |
December 31, 2012 |
Notes |
|||||||
RMB |
RMB |
RMB |
USD |
|||||||
Revenues from third parties |
1,167,324 |
1,306,180 |
1,116,516 |
179,213 |
A |
|||||
Revenues from related parties |
31,109 |
23,349 |
50,650 |
8,130 |
||||||
Total revenues |
1,198,433 |
1,329,529 |
1,167,166 |
187,343 |
A |
|||||
Cost of revenues |
(1,250,708) |
(1,251,910) |
(1,123,171) |
(180,281) |
||||||
Gross profit |
(52,275) |
77,619 |
43,995 |
7,062 |
A |
|||||
Operating expenses: |
||||||||||
Selling and marketing |
(88,288) |
(90,420) |
(84,686) |
(13,593) |
||||||
General and administrative |
(165,400) |
(81,545) |
(510,056) |
(81,870) |
||||||
Research and development |
(10,112) |
(16,944) |
(20,256) |
(3,251) |
||||||
Provision for advance to suppliers |
- |
- |
(97,230) |
(15,606) |
||||||
Impairment of long lived assets |
- |
- |
(65,476) |
(10,510) |
||||||
Total operating expenses |
(263,800) |
(188,909) |
(777,704) |
(124,830) |
||||||
Loss from operations |
(316,075) |
(111,290) |
(733,709) |
(117,768) |
A |
|||||
Interest expenses, net |
(53,093) |
(51,757) |
(56,320) |
(9,040) |
||||||
Subsidy income |
4,897 |
- |
40,619 |
6,520 |
||||||
Exchange (loss)/gain |
(60,796) |
49,069 |
9,704 |
1,558 |
||||||
Other (expense)/income, net |
(716) |
12,414 |
(4,070) |
(653) |
||||||
Change in fair value of forward |
32,499 |
(4,873) |
50,000 |
8,026 |
||||||
Change in fair value of convertible senior |
8,663 |
(6,801) |
(68,671) |
(11,022) |
||||||
Loss before income taxes |
(384,621) |
(113,238) |
(762,447) |
(122,379) |
A |
|||||
Income tax benefit/(expense) |
17,988 |
(1,289) |
(83) |
(13) |
||||||
Equity in losses of affiliated companies |
- |
- |
(16) |
(3) |
||||||
Net loss |
(366,633) |
(114,527) |
(762,546) |
(122,395) |
A |
|||||
Less: Net (income)/loss attributable to non- |
(17) |
2 |
(1,411) |
(226) |
||||||
Net loss attributable to |
(366,616) |
(114,529) |
(761,135) |
(122,169) |
A |
|||||
Net loss attributable to |
||||||||||
Basic |
(4.06) |
(1.29) |
(8.58) |
(1.38) |
A |
|||||
Diluted |
(4.06) |
(1.29) |
(8.58) |
(1.38) |
A |
|||||
Net loss attributable to |
||||||||||
Basic |
(16.24) |
(5.16) |
(34.32) |
(5.51) |
A |
|||||
Diluted |
(16.24) |
(5.16) |
(34.32) |
(5.51) |
A |
|||||
Weighted average ordinary shares |
||||||||||
Basic |
90,358,034 |
88,740,778 |
88,742,978 |
88,742,978 |
||||||
Diluted |
90,358,034 |
88,740,778 |
88,742,978 |
88,742,978 |
||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
||||||||||
Net loss |
(366,633) |
(114,527) |
(762,546) |
(122,395) |
A |
|||||
Other comprehensive income: |
||||||||||
-Foreign currency translation adjustments |
667 |
(609) |
507 |
81 |
||||||
Comprehensive income/ (loss) |
(365,966) |
(115,136) |
(762,039) |
(122,314) |
||||||
Less: comprehensive income/ (loss) attributable to non-controlling interest |
(17) |
2 |
(1,411) |
(226.00) |
||||||
Comprehensive loss attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
(365,949) |
(115,138) |
(760,628) |
(122,088) |
A |
|||||
NON-GAAP RECONCILIATION |
||||||||||
1. Non-GAAP earnings per share and non-GAAP earnings per ADS |
||||||||||
GAAP net loss attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
(366,616) |
(114,529) |
(761,135) |
(122,169) |
A |
|||||
Change in fair value of convertible senior |
(8,663) |
6,801 |
68,671 |
11,022 |
||||||
4% of interest expense of convertible |
7,877 |
6,192 |
9,356 |
1,502 |
||||||
Exchange (loss)/gain on convertible senior |
(3,355) |
13,985 |
(16,440) |
(2,639) |
||||||
Non-GAAP net loss attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders- |
(370,757) |
(87,551) |
(699,548) |
(112,284) |
A |
|||||
Non-GAAP net loss attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders per share - |
||||||||||
Basic |
(4.10) |
(0.99) |
(7.88) |
(1.26) |
A |
|||||
Diluted |
(4.10) |
(0.99) |
(7.88) |
(1.26) |
A |
|||||
Non-GAAP net loss attributable to |
||||||||||
Basic |
(16.40) |
(3.96) |
(31.52) |
(5.06) |
A |
|||||
Diluted |
(16.40) |
(3.96) |
(31.52) |
(5.06) |
A |
|||||
Non-GAAP weighted average ordinary |
||||||||||
Basic |
90,358,034 |
88,740,778 |
88,742,978 |
88,742,978 |
||||||
Diluted |
90,358,034 |
88,740,778 |
88,742,978 |
88,742,978 |
||||||
Notes A: In the third and fourth quarters of 2012, the Company entered into certain sales contracts with retainage terms (the "Retainage Contracts") , under which customers were allowed to withhold payment of 5% to 10% of the full contract price as retainage until after a specified period which generally range from one to two years (the "Retainage Period"). In the third quarter of 2012, the Company recognized the full contract price including the retainage as revenue, and on that basis it previously reported total revenue of RMB1.39 billion for the quarter. Given the limited experience the Company has with respect to the collectability of the retainage under Retainage Contracts, the Company has concluded deferring such revenue was the appropriate accounting and as such deferring the revenue recognition of the retainage until the customers pay it after the Retainage Period expires. Accordingly, the Company has revised its total revenue for the third quarter of 2012 to RMB1.33 billion by deferring RMB59.8 million from the Retainage Contracts. As a result, the corresponding gross profit, loss from operations, loss before income taxes, net loss, net loss attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders, basic and diluted loss per share/ADS, comprehensive loss attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders, non-GAAP net loss attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders have been revised. In addition, due to the change in revenue recognition as described in the foregoing, the Company has also revised the previously reported accounts receivable, net - third parties, current assets, total assets and net assets as of September 30, 2012 to RMB2.00 billion, RMB4.95 billion, RMB9.00 billion and RMB2.12 billion. |
||||||||||
JINKOSOLAR HOLDING CO., LTD. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except ADS and Share data) |
|||||
2011 |
2012 |
||||
RMB |
RMB |
USD |
|||
Revenues from third parties |
7,352,363 |
4,593,413 |
737,294 |
||
Revenues from related parties |
32,588 |
201,356 |
32,320 |
||
Total revenues |
7,384,951 |
4,794,769 |
769,614 |
||
Cost of revenues |
(6,235,100) |
(4,562,531) |
(732,337) |
||
Gross profit |
1,149,851 |
232,238 |
37,277 |
||
Operating expenses: |
|||||
Selling and marketing |
(338,382) |
(343,407) |
(55,121) |
||
General and administrative |
(465,591) |
(760,807) |
(122,118) |
||
Research and development |
(29,993) |
(68,960) |
(11,069) |
||
Provision for advance to suppliers |
- |
(227,073) |
(36,448) |
||
Impairment of long lived assets |
- |
(65,476) |
(10,510) |
||
Total operating expenses |
(833,966) |
(1,465,723) |
(235,266) |
||
Profit/Loss from operations |
315,885 |
(1,233,485) |
(197,989) |
||
Interest expenses, net |
(182,502) |
(221,720) |
(35,589) |
||
Convertible senior notes issuance costs |
(30,154) |
- |
- |
||
Subsidy income |
25,554 |
40,903 |
6,565 |
||
Exchange (loss)/gain |
(138,994) |
(36,473) |
(5,854) |
||
Other (expense)/income, net |
28,257 |
4,264 |
684 |
||
Change in fair value of forward |
36,605 |
(9,043) |
(1,452) |
||
Change in fair value of convertible senior |
299,748 |
(97,161) |
(15,595) |
||
Income/(loss) before income taxes |
354,399 |
(1,552,715) |
(249,230) |
||
Income tax (expense)/benefit |
(81,073) |
8,918 |
1,431 |
||
Equity in profits of affiliated companies |
- |
(16) |
(3) |
||
Net income/(loss) |
273,326 |
(1,543,813) |
(247,802) |
||
Less: Net income attributable to non- |
(17) |
(1,394) |
(224) |
||
Net income/(loss) attributable to |
273,343 |
(1,542,419) |
(247,578) |
||
Net income/(loss) attributable to |
|||||
Basic |
2.91 |
(17.38) |
(2.79) |
||
Diluted |
(1.23) |
(17.38) |
(2.79) |
||
Net income/(loss) attributable to |
|||||
Basic |
11.64 |
(69.52) |
(11.16) |
||
Diluted |
(4.92) |
(69.52) |
(11.16) |
||
Weighted average ordinary shares |
|||||
Basic |
93,966,535 |
88,752,706 |
88,752,706 |
||
Diluted |
102,686,971 |
88,752,706 |
88,752,706 |
||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
|||||
Net income/ (loss) |
273,326 |
(1,543,813) |
(247,802) |
||
Other comprehensive income: |
|||||
-Foreign currency translation adjustments |
(135) |
371 |
60 |
||
Comprehensive income/ (loss) |
273,191 |
(1,543,442) |
(247,742) |
||
Less: comprehensive income/ (loss) attributable to non-controlling interest |
(17) |
(1,394) |
(224) |
||
Comprehensive income/ (loss) attributable to JinkoSolar Holding Co., Ltd.'s ordinary shareholders |
273,208 |
(1,542,048) |
(247,518) |
||
NON-GAAP RECONCILIATION |
|||||
1. Non-GAAP earnings per share and non-GAAP earnings per ADS |
|||||
GAAP net income/(loss) attributable to |
273,343 |
(1,542,419) |
(247,578) |
||
Change in fair value of convertible senior |
(299,748) |
97,161 |
15,595 |
||
Convertible senior notes issuance costs |
30,154 |
- |
- |
||
4% of interest expense of convertible |
19,856 |
31,045 |
4,983 |
||
Exchange (loss) on convertible senior |
(19,255) |
(944) |
(152) |
||
Non-GAAP net income/(loss) attributable to |
4,350 |
(1,415,157) |
(227,152) |
||
Non-GAAP net income/(loss) attributable to |
|||||
Basic |
0.05 |
(15.94) |
(2.56) |
||
Diluted |
0.05 |
(15.94) |
(2.56) |
||
Non-GAAP net income attributable to |
|||||
Basic |
0.20 |
(63.76) |
(10.23) |
||
Diluted |
0.20 |
(63.76) |
(10.23) |
||
Non-GAAP weighted average ordinary |
|||||
Basic |
93,966,535 |
88,752,706 |
88,752,706 |
||
Diluted |
95,121,675 |
88,752,706 |
88,752,706 |
||
JINKOSOLAR HOLDING CO., LTD. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) |
|||||
December 31, 2011 |
December 31, 2012 |
||||
RMB |
RMB |
USD |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
433,851 |
279,130 |
44,803 |
||
Restricted cash |
146,175 |
140,761 |
22,594 |
||
Short-term investments |
494,215 |
722,461 |
115,963 |
||
Accounts receivable, net - related parties |
31,010 |
105,531 |
16,939 |
||
Accounts receivable, net - third parties |
1,600,207 |
1,712,685 |
274,905 |
||
Notes receivable |
17,280 |
1,424 |
229 |
||
Advances to suppliers, net - third parties |
208,104 |
63,553 |
10,201 |
||
Inventories |
798,075 |
527,962 |
84,744 |
||
Forward contract receivables |
64,955 |
12,930 |
2,075 |
||
Other receivables—related parties |
691 |
5,840 |
937 |
||
Prepayments and other current assets |
813,910 |
413,331 |
66,344 |
||
Total current assets |
4,608,473 |
3,985,608 |
639,734 |
||
Non-current assets: |
|||||
Restricted cash |
- |
14,800 |
2,376 |
||
Project Assets |
- |
536,391 |
86,097 |
||
Long term investment |
- |
35,184 |
5,647 |
||
Property, plant and equipment, net |
3,840,799 |
3,329,873 |
534,481 |
||
Land use rights, net |
368,043 |
365,749 |
58,707 |
||
Intangible assets, net |
3,656 |
6,374 |
1,023 |
||
Advances to suppliers to be utilized |
209,631 |
- |
- |
||
Capped call options |
16,408 |
16,131 |
2,589 |
||
Other assets |
129,388 |
82,210 |
13,196 |
||
Total assets |
9,176,398 |
8,372,320 |
1,343,850 |
||
LIABILITIES |
|||||
Current liabilities: |
|||||
Accounts payable - related parties |
35,888 |
30,045 |
4,823 |
||
Accounts payable - third parties |
340,999 |
1,347,327 |
216,261 |
||
Notes payable |
909,831 |
1,149,137 |
184,449 |
||
Accrued payroll and welfare expenses |
176,648 |
206,425 |
33,133 |
||
Advances from customers |
85,524 |
121,031 |
19,427 |
||
Income tax payables |
32,884 |
3 |
0 |
||
Other payables and accruals |
813,027 |
817,393 |
131,201 |
||
Other payables due to a related party |
1,094 |
2,271 |
365 |
||
Forward contract payables |
5,524 |
5,491 |
881 |
||
Bonds payable and accrued interests |
1,039,635 |
313,690 |
50,351 |
||
Short-term borrowings from third parties, including current portion of long-term bank |
2,200,032 |
2,245,631 |
360,449 |
||
Guarantee liabilities |
1,500 |
0 |
0 |
||
Total current liabilities |
5,642,586 |
6,238,444 |
1,001,340 |
||
Non-current liabilities: |
|||||
Long-term borrowings |
155,500 |
167,000 |
26,805 |
||
Long-term payables |
- |
146 |
23 |
||
Accrued warranty costs – non-current |
85,362 |
109,338 |
17,550 |
||
Convertible senior notes |
387,777 |
483,582 |
77,620 |
||
Forward contract payables-long term |
- |
- |
- |
||
Total long term liabilities |
628,639 |
760,066 |
121,998 |
||
Total liabilities |
6,271,225 |
6,998,510 |
1,123,338 |
||
SHAREHOLDERS' EQUITY |
|||||
Ordinary shares (US$0.00002 par value, 500,000,000 shares authorized, 89,435,058 and 88,758,778 shares issued and outstanding as of December 31, 2011 and 2012, respectively) |
13 |
13 |
2 |
||
Additional paid-in capital |
1,507,225 |
1,524,729 |
244,736 |
||
Statutory reserves |
178,984 |
179,041 |
28,738 |
||
Accumulated other comprehensive (loss)/income |
(135) |
236 |
38 |
||
Treasury stock, at cost; 1,028,920 and 1,723,200 of ordinary shares as of December 31, |
(8,354) |
(13,876) |
(2,227) |
||
Retained earnings |
1,217,457 |
(325,022) |
(52,170) |
||
Total JinkoSolar Holding Co., Ltd. shareholders' equity |
2,895,190 |
1,365,121 |
219,117 |
||
Non-controlling interests |
9,983 |
8,689 |
1,395 |
||
Total liabilities and shareholders' equity |
9,176,398 |
8,372,320 |
1,343,850 |
||
Note 1: The Condensed Consolidated Balance Sheet as of December 31, 2011 was derived from the audited consolidated financial statements. |
SOURCE