SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
For the month of November 2011
Commission File Number: 001-34615
JinkoSolar Holding Co., Ltd.
1 Jinke Road,
1 Jinke Road,
Shangrao Economic Development Zone
Jiangxi Province, 334100
People’s Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in papers as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in papers as permitted by Regulation S-T Rule 101(b)(7): ¨
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ¨ No x
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
JinkoSolar Holding Co., Ltd.
(Registrant)
|
||||
|
Date: November 21, 2011
|
By:
|
/S/ LONGGEN ZHANG
|
||
|
Name:
|
Longgen Zhang
|
|||
|
Title:
|
Chief Financial Officer
|
|||
Exhibit Index
Exhibit 99.1 – Earnings Release
JinkoSolar Announces Third Quarter 2011 Results
SHANGHAI, China, November 21, 2011 – JinkoSolar Holding Co., Ltd. (“JinkoSolar” or the “Company”) (NYSE: JKS), a fast-growing vertically integrated solar power product manufacturer with low-cost operations based in China, today announced its unaudited financial results for the third quarter ended September 30, 2011.
Third Quarter 2011 Highlights
|
·
|
Total solar product shipments were 257.7 megawatts (“MW”), compared with 254.1 MW in the second quarter of 2011 and 134.8 MW in the third quarter of 2010, representing an increase of 1.4% sequentially and 91.2% year-over-year.
|
|
·
|
Total revenues were RMB1.8 billion (US$279.2 million), an increase of 23.8% year-over-year, and a decrease of 21.4% sequentially.
|
|
·
|
Gross margin was 3.7%, compared with 25.4% in the second quarter of 2011 and 33.5% in the third quarter of 2010. The negative impact of an RMB170.9 million (US$26.8 million) inventory provision to third quarter gross margin was 9.6%.
|
|
·
|
In-house gross margin(1) was 18.4%, compared with 30.5% in the second quarter of 2011 and 38.6% in the third quarter of 2010.
|
|
·
|
Loss from operations was RMB197.3 million (US$30.9 million), compared with income from operations of RMB409.9 million in the second quarter of 2011 and income from operations of RMB379.3 million in the third quarter of 2010.
|
|
·
|
Net income was RMB68.1 million (US$10.7 million), a decrease of 71.1% sequentially and a decrease of 73.8% year-over-year.
|
|
·
|
Diluted loss per share was RMB2.97 (US$0.47), compared with diluted earnings per share of RMB2.23 in the second quarter of 2011 and diluted earnings per share of RMB2.93 in the third quarter of 2010.
|
|
·
|
Diluted loss per American depositary share (“ADS”) was RMB11.88 (US$1.86), compared with diluted earnings per ADS of RMB8.91 in the second quarter of 2011 and diluted earnings per ADS of RMB11.70 in the third quarter of 2010. Each ADS represents four ordinary shares.
|
(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.
“The third quarter of 2011 was clearly a challenging period for both our company and the industry as a whole as the uncertain economic environment throughout Europe pressured demand and the typical seasonal upturn in Germany failed to materialize,” commented Mr. Kangping Chen, JinkoSolar’s chief executive officer. “During the quarter, we came in line with the high-end of our revised guidance for total module shipments and revenue, but significant pricing pressure in the market drove down average selling prices (ASPs) of solar products faster than we anticipated while the polysilicon prices did not fall as rapidly. Unfortunately this mismatch had a significant impact on our margins and was the primary reason behind a non-cash inventory provision. In the face of such extremely challenging market conditions, we continued to take advantage of our vertically integrated business model to find new efficiencies in our production processes and squeeze out incremental improvements in our cost structure. As a result, we were able to keep our in-house gross margin at high teens while our overall gross margin stayed positive.”
“Total product shipments hit a new record of 257.7 megawatts, which would not have been possible were it not for the strong relationships and support we have maintained among our customers around the world. Despite the situation in Europe, we intend to further grow our market share in the region with our mature sales team and solid market presence. We will also continue to build our teams in the US and China, further expand our geographic footprint by establishing an on-the-ground presence in Canada and Australia, and explore other emerging solar markets such as India and South Africa.”
“As we look forward, solar demand over the long term remains promising, but growth rates are clearly going to moderate in the near-term. While we expect some amount of rationalization in terms of module supply around the world before the industry emerges from its current lows, we believe we are particularly well positioned to lead the industry in recovery given our strong balance sheet, competitive cost structure, efficient assets, and wide-reaching global presence.”
Third Quarter 2011 Financial Results
Total Revenues
Total revenues in the third quarter of 2011 were RMB1.8 billion (US$279.2 million), a decrease of 21.4% from RMB 2.3 billion in the second quarter of 2011 and an increase of 23.8% from RMB1.4 billion in the third quarter of 2010. The sequential decrease in revenues was primarily due to an industry-wide decline in the average selling price of solar products which was partially offset by an increase in the sales volume of solar modules as a result of the Company’s increased sales efforts.
Gross Profit and Gross Margin
Gross profit in the third quarter of 2011 was RMB66.0 million (US$10.4 million), a decrease of 88.5% from RMB576.4 million in the second quarter of 2011 and 86.3% from RMB481.9 million in the third quarter of 2010. Gross profit for the third quarter of 2011 included a non-cash inventory provision of RMB170.9 million (US$26.8 million), compared with an inventory provision of RMB26.8 million in the second quarter of 2011 and a utilization of inventory provision of RMB0.9 million in the third quarter of 2010.
Gross margin was 3.7% in the third quarter of 2011, a decrease from 25.4% in the second quarter of 2011 and a decrease from 33.5% in the third quarter of 2010. Aside from the non-cash inventory provision, the sequential and year-over-year decrease in gross margin was primarily due to a decline in the average selling price of solar modules, which was partially offset by declining polysilicon prices and operating efficiency improvements.
In-house gross margin relating to the Company’s in-house silicon wafer, solar cell and solar module production was 18.4% in the third quarter of 2011, compared with 30.5% in the second quarter of 2011 and 38.6% in the third quarter of 2010. The decline was mainly because the average selling price of solar modules fell more rapidly than the price of polysilicon.
Income from Operations and Operating Margin
Loss from operations in the third quarter of 2011 was RMB197.3 million (US$30.9 million), compared with income from operations of RMB409.9 million in the second quarter of 2011 and income from operations of RMB379.3 million in the third quarter of 2010. Operating margin in the third quarter of 2011 was a negative 11.1%, compared with a positive 18.1% in the second quarter of 2011 and a positive 26.4% in the third quarter of 2010.
Total operating expenses in the third quarter of 2011 were RMB263.3 million (US$41.3 million), an increase of 58.1% from RMB166.5 million in the second quarter of 2011 and an increase of 156.6% from RMB102.6 million in the third quarter of 2010. The sequential increase was mainly due to a provision for bad debt of RMB116.8 million (US$18.3 million), which was partially offset by a decrease in sales and marketing expenses, which traditionally decline in line with revenue.
Operating expenses represented 14.8% of total revenues in the third quarter of 2011, an increase from 7.3% in the second quarter of 2011 and an increase from 7.1% in the third quarter of 2010.
Interest Expense, Net
Net interest expense in the third quarter of 2011 was RMB49.5 million (US$7.8 million), an increase of 8.3% from RMB45.7 million in the second quarter of 2011 and 186.1% from RMB17.3 million in the third quarter of 2010. The sequential increase in net interest expense was primarily attributable to the first full quarter of interest expense incurred by the Company on the convertible senior notes which were issued in May 2011 and bear an annual interest rate of 4%. This resulted in RMB8.0 million (US$1.3 million) in interest expense in the third quarter of 2011, compared with RMB4.0 million in the previous quarter. The sequential increase in net interest expense was also due to the increase in long-term and short-term borrowings.
Foreign Currency Exchange Gain (Loss)
The Company recorded a foreign currency exchange loss of RMB8.6 million (US$1.3 million) in the third quarter of 2011. A foreign currency exchange loss of RMB77.0 million (US$12.1 million) was partially offset by a gain in the change in fair value of forward contracts of RMB68.5 million (US$10.7 million), both of which were due to the depreciation of the Euro and U.S. dollar against the Renminbi.
Change in Fair Value of Derivatives 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 RMB311.1 million (US$48.8 million) due to a gain from the change in fair value of convertible senior notes, which was partially offset by a loss from the change in fair value of capped call options.
Other Income (Expense), Net
Other expense in the third quarter of 2011 was RMB3.7 million (US$0.6 million), compared with other income of RMB0.6 million in the second quarter of 2011 and other income of RMB4.7 million in the third quarter of 2010.
Income Tax Expense
The Company recognized a tax expense of RMB1.0 million (US$0.2 million) in the third quarter of 2011, compared with a tax expense of RMB45.0 million in the second quarter of 2011 and a tax expense of RMB38.2 million in the third quarter of 2010. The Company expects to have an effective tax rate of approximately 13.4% for the full year of 2011.
Net Income and Earnings per Share
Net income in the third quarter of 2011 was RMB68.1 million (US$10.7 million), a decrease of 71.1% from RMB235.3 million in the second quarter of 2011 and a decrease of 73.8% from RMB259.5 million in the third quarter of 2010.
Basic earnings per share were RMB0.72 (US$0.11) and diluted loss per share was RMB2.97 (US$0.47) in the third quarter of 2011 Basic earnings per ADS were RMB2.86 (US$0.45) and diluted loss per ADS was RMB11.88 (US$1.86) in the third quarter of 2011.
Non-GAAP net loss in the third quarter of 2011(2) was RMB247.9 million (US$38.9 million), compared with non-GAAP net income of RMB286.5 million in the second quarter of 2011 and non-GAAP net income of RMB259.5 million in the third quarter of 2010.
Non-GAAP basic and diluted loss per share in the third quarter of 2011 were RMB2.61 (US$0.41) and RMB2.58 (US$0.41), respectively, non-GAAP basic and diluted loss per ADS were RMB10.43 (US$1.63) and RMB10.33 (US$1.62), respectively in the third quarter of 2011.
(2) JinkoSolar adjusts net income (loss) 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.
Financial Position
As of September 30, 2011, the Company had RMB962.0 million (US$150.8 million) in cash, cash equivalents and restricted cash, compared with RMB938.0 million as of December 31, 2010.
Capital expenditures in the third quarter of 2011 were RMB341.9 million (US$53.6 million), which was used for the procurement of silicon wafer, solar cell and solar module manufacturing equipment as the Company continued to ramp up its production capacity.
As of September 30, 2011, total short-term borrowings including the current portion of long-term bank borrowings were RMB2.0 billion (US$320.4 million), compared with RMB1.2 billion as of December 31, 2010. Total long-term borrowings were RMB304.8 million (US$47.8 million) as of September 30, 2011, compared with RMB269.3 million as of December 31, 2010.
As of September 30, 2011, the Company’s working capital balance was negative RMB301.2 million (US$47.2 million), compared with RMB252.6 million as of December 31, 2010.
Third Quarter 2011 Operational Highlights
Solar Product Shipments
Total solar product shipments in the third quarter of 2011 were 257.7 MW, including 23.9 MW of silicon wafers, 15.6 MW of solar cells and 218.2 MW of solar modules. By comparison, total shipments for the second quarter of 2011 were 254.1 MW, consisting of 35.6 MW of silicon wafers, 11.8 MW of solar cells and 206.7 MW of solar modules.
Capacity Expansion of Solar Products
In the third quarter of 2011, the Company expanded its in-house annual silicon wafer, solar cell and solar module production capacity from approximately 1,100 MW each as of June 30, 2011 to approximately 1,200 MW each as of September 30, 2011.
Recent Business Developments
|
·
|
In August 2011, JinkoSolar opened a new branch in Zug, Switzerland. The new branch reinforces JinkoSolar’s global presence and will help expand the Company’s local operational capabilities to service its growing European customer base.
|
|
·
|
In September 2011, JinkoSolar won a bid to supply China Guangdong Nuclear Solar Energy Development Company with 38 MW of solar modules for two grid-connected PV power plant projects.
|
|
·
|
As of October 2011, the Company had repurchased and retired a total of 1,222,600 American Depositary Shares ("ADSs"), representing 4,890,400 of its ordinary shares since the beginning of the share repurchase program which was approved by the board of directors on May 6, 2011.
|
|
·
|
In November 2011, JinkoSolar was selected as the preferred module provider for a partnership between AEE Renewables plc and EPC Graess Solartechnik to provide 14MW of solar modules for three solar projects across the United Kingdom. In total, the three solar projects will produce approximately 12,500,000 kWh of power annually.
|
Operations and Business Outlook
Fourth Quarter 2011 Guidance
For the fourth quarter of 2011, JinkoSolar expects total solar module shipments to be approximately 180 MW to 210 MW. Total revenues are expected to be approximately US$180 million to US$210 million. The Company’s in-house annual silicon wafer, solar cell and solar module production capacities are expected to remain approximately 1.2 GW each by the end of the year of 2011.
Full Year 2011 Guidance
For the full year 2011, the Company has readjusted its guidance range to 770 MW to 800 MW in total solar module shipments and US$1.1 billion to US$1.2 billion in total revenues. The Company reduces its in-house annual silicon wafer, solar cell and solar module production capacity targets from 1.5 GW each to approximately 1.2 GW each by the end of 2011 due to weak market conditions.
Conference Call Information
JinkoSolar's management will host an earnings conference call on Monday, November 21, 2011 at 7:00 p.m. U.S. Eastern Standard Time (8:00 a.m. Beijing / Hong Kong time on November 22).
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 passcode 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 Standard Time, November 29, 2011. The dial-in details for the replay are as follows:
|
International:
|
+61-2-8235-5000
|
|
Passcode:
|
26655043
|
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of JinkoSolar's website at http://www.jinkosolar.com.
About JinkoSolar
JinkoSolar Holding Co., Ltd. (NYSE: JKS) is a fast-growing, vertically integrated solar power product manufacturer with low-cost operations based in Jiangxi Province and Zhejiang Province in China and sales and marketing offices in Shanghai, China, Munich, Germany, San Francisco, U.S. and Bologna, Italy. JinkoSolar has built a vertically integrated solar product value chain with an integrated annual capacity of approximately 1.2 GW each for silicon ingots, wafers, solar cells and solar modules as of September 30, 2011. JinkoSolar distributes its photovoltaic products to a diversified customer base in the global PV market, including Italy, Germany, Belgium, Spain, the United States, France and other countries and regions.
Use of Non-GAAP Financial Measures
To supplement its consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), JinkoSolar uses certain non-GAAP financial measures including, non-GAAP net income, non-GAAP Earnings Per Share, non-GAAP earnings per ADS and non-GAAP diluted weighted average ordinary shares outstanding, which are adjusted from the comparable GAAP results to exclude certain expenses or incremental ordinary shares relating to convertible senior notes and capped call options:
|
l
|
Non-GAAP net income (loss) is adjusted to exclude the expenses relating to the issuance 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;
|
|
l
|
Non-GAAP earnings (loss) per share and non-GAAP earnings (loss) per ADS are adjusted to exclude the expenses relating to the issuance 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
|
|
l
|
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 JinkoSolar’s current and future performances based on a more meaningful comparison of net income and diluted net income per ADS when compared with its peers and historical results from prior periods. These measures are not intended to represent or substitute numbers as measured under GAAP. The submission of non-GAAP numbers is voluntary and should be reviewed together with GAAP results.
|
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 New York for cable transfers of Renminbi as certified for customs purposes by the Federal Reserve Bank of New York as of September 30, 2011, which was RMB6.3780 to US$1.00. No representation is intended to imply that the Renminbi amounts could have been, or could be, converted, realized or settled into U.S. dollars at that rate on September 30, 2011, or at any other date. The percentages stated in this press release are calculated based on Renminbi.
Safe Harbor 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, JinkoSolar’s ability to obtain additional capital to fund its operations and business expansion, its ability to obtain sufficient silicon raw materials in a timely manner, the general economic and business environment and conditions, the volatility of JinkoSolar’s operating results, its ability to attract and retain qualified employees, key technical personnel and executive officers. Further information regarding these and other risks is included in JinkoSolar’s public filings with the Securities and Exchange Commission, including its annual report on Form 20-F for the fiscal year ended December 31, 2010 filed with the Securities and Exchange Commission on April 25, 2011, as amended on May 10, 2011 and September 2, 2011. All information provided in this press release is as of November 21, 2011. Except as required by law, JinkoSolar undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events.
For investor and media inquiries, please contact:
In China:
Longgen Zhang
JinkoSolar Holding Co., Ltd.
Tel: +86 21 6106 4018
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.
|
|
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME DATA
|
|
(in thousands, except ADS and Share data)
|
|
For the quarter ended
|
||||||||||||||||
|
September 30,
2010
|
June 30, 2011
|
September 30, 2011
|
||||||||||||||
|
RMB
|
RMB
|
RMB
|
USD
|
|||||||||||||
|
Total revenues
|
1,438,319 | 2,266,012 | 1,781,052 | 279,249 | ||||||||||||
|
Cost of revenues
|
(956,425 | ) | (1,689,627 | ) | (1,715,011 | ) | (268,895 | ) | ||||||||
|
Gross profit
|
481,894 | 576,385 | 66,041 | 10,354 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Selling and marketing
|
(64,035 | ) | (97,754 | ) | (73,933 | ) | (11,592 | ) | ||||||||
|
General and administrative
|
(32,924 | ) | (60,773 | ) | (184,136 | ) | (28,870 | ) | ||||||||
|
Research and development
|
(5,630 | ) | (7,994 | ) | (5,238 | ) | (821 | ) | ||||||||
|
Total operating expenses
|
(102,589 | ) | (166,521 | ) | (263,307 | ) | (41,283 | ) | ||||||||
|
(Loss)/income from operations
|
379,305 | 409,864 | (197,266 | ) | (30,929 | ) | ||||||||||
|
Interest expenses, net
|
(17,266 | ) | (45,732 | ) | (49,520 | ) | (7,764 | ) | ||||||||
|
Convertible senior notes issuance costs
|
- | (30,154 | ) | - | - | |||||||||||
|
Subsidy income
|
2,863 | 1,643 | 17,044 | 2,672 | ||||||||||||
|
Investment gain
|
60 | - | - | - | ||||||||||||
|
Exchange (loss)/gain
|
1,682 | (5,815 | ) | (77,039 | ) | (12,079 | ) | |||||||||
|
Other (expenses)/income, net
|
4,717 | 610 | (3,725 | ) | (585 | ) | ||||||||||
|
Change in fair value of forward contracts
|
(73,683 | ) | (30,088 | ) | 68,453 | 10,734 | ||||||||||
|
Change in fair value of convertible senior notes and capped call options
|
- | (20,059 | ) | 311,144 | 48,784 | |||||||||||
|
Income before income taxes
|
297,678 | 280,269 | 69,091 | 10,833 | ||||||||||||
|
Income taxes expense
|
(38,170 | ) | (45,007 | ) | (986 | ) | (155 | ) | ||||||||
|
Net income attributable to JinkoSolar Holding Co., Ltd.’s ordinary shareholders
|
259,508 | 235,262 | 68,105 | 10,678 | ||||||||||||
|
Net income attributable to JinkoSolar Holding Co., Ltd.’s ordinary shareholders per share -
|
||||||||||||||||
|
Basic
|
2.99 | 2.47 | 0.72 | 0.11 | ||||||||||||
|
Diluted
|
2.93 | 2.23 | (2.97 | ) | (0.47 | ) | ||||||||||
|
Net income attributable to JinkoSolar Holding Co., Ltd.’s ordinary shareholders per ADS -
|
||||||||||||||||
|
Basic
|
11.94 | 9.87 | 2.86 | 0.45 | ||||||||||||
|
Diluted
|
11.70 | 8.91 | (11.88 | ) | (1.86 | ) | ||||||||||
|
Weighted average ordinary shares outstanding -
|
||||||||||||||||
|
Basic
|
86,927,850 | 95,335,454 | 95,115,055 | 95,115,055 | ||||||||||||
|
Diluted
|
88,719,210 | 104,605,911 | 110,780,910 | 110,780,910 | ||||||||||||
|
NON-GAAP RECONCILIATION
|
||||||||||||||||
|
1. Non-GAAP net income
|
||||||||||||||||
|
GAAP net income
|
259,508 | 235,262 | 68,105 | 10,678 | ||||||||||||
|
Change in fair value of convertible senior notes and capped call options
|
- | 20,059 | (311,144 | ) | (48,784 | ) | ||||||||||
|
Convertible senior notes issuance costs
|
- | 30,154 | - | - | ||||||||||||
|
4% of interest expense of convertible senior notes
|
- | 3,997 | 7,982 | 1,252 | ||||||||||||
|
Exchange gain on convertible senior notes and capped call options
|
- | (3,012 | ) | (12,887 | ) | (2,021 | ) | |||||||||
|
Non-GAAP net income
|
259,508 | 286,460 | (247,944 | ) | (38,875 | ) | ||||||||||
|
2. Non-GAAP earnings per share and non-GAAP earnings per ADS
|
||||||||||||||||
|
GAAP net income attributable to JinkoSolar Holding Co., Ltd.’s ordinary shareholders
|
259,508 | 235,262 | 68,105 | 10,678 | ||||||||||||
|
Change in fair value of convertible senior notes and capped call options
|
- | 20,059 | (311,144 | ) | (48,784 | ) | ||||||||||
|
Convertible senior notes issuance costs
|
- | 30,154 | - | - | ||||||||||||
|
4% of interest expense of convertible senior notes
|
- | 3,997 | 7,982 | 1,252 | ||||||||||||
|
Exchange gain on convertible senior notes and capped call options
|
- | (3,012 | ) | (12,887 | ) | (2,021 | ) | |||||||||
|
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.’s ordinary shareholders – Basic
|
259,508 | 286,460 | (247,944 | ) | (38,875 | ) | ||||||||||
|
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd. ‘s ordinary shareholders per share -
|
||||||||||||||||
|
Basic
|
2.99 | 3.00 | (2.61 | ) | (0.41 | ) | ||||||||||
|
Diluted
|
2.93 | 2.94 | (2.58 | ) | (0.41 | ) | ||||||||||
|
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd. ‘s ordinary shareholders per ADS -
|
||||||||||||||||
|
Basic
|
11.94 | 12.02 | (10.43 | ) | (1.63 | ) | ||||||||||
|
Diluted
|
11.70 | 11.77 | (10.33 | ) | (1.62 | ) | ||||||||||
|
Non-GAAP weighted average ordinary shares outstanding -
|
||||||||||||||||
|
Basic
|
86,927,850 | 95,335,454 | 95,115,055 | 95,115,055 | ||||||||||||
|
Diluted
|
88,719,210 | 97,363,114 | 95,966,098 | 95,966,098 | ||||||||||||
|
3. Non-GAAP diluted weighted average ordinary shares outstanding
|
||||||||||||||||
|
GAAP weighted average ordinary shares outstanding - Diluted
|
88,719,210 | 104,605,911 | 110,780,910 | 110,780,910 | ||||||||||||
|
Less: incremental shares for assumed conversions of convertible senior notes
|
- | (7,242,797 | ) | (14,814,812 | ) | (14,814,812 | ) | |||||||||
|
Non-GAAP weighted average ordinary shares outstanding - Diluted
|
88,719,210 | 97,363,114 | 95,966,098 | 95,966,098 | ||||||||||||
|
JINKOSOLAR HOLDING CO., LTD.
|
|
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
(in thousands)
|
December 31, 2010
|
September 30, 2011
|
|||||||||||
|
RMB
|
RMB
|
USD
|
||||||||||
|
Derived from audited
numbers
|
Unaudited
|
Unaudited
|
||||||||||
|
ASSETS
|
||||||||||||
|
Current assets:
|
||||||||||||
|
Cash and cash equivalent
|
521,205
|
559,631
|
87,744
|
|||||||||
|
Restricted cash
|
416,790
|
402,387
|
63,090
|
|||||||||
|
Short term investments
|
34,706
|
407,205
|
63,845
|
|||||||||
|
Notes receivable
|
-
|
6,450
|
1,011
|
|||||||||
|
Accounts receivable, net – a related party
|
100
|
-
|
-
|
|||||||||
|
Accounts receivable, net – third parties
|
576,796
|
1,670,567
|
261,926
|
|||||||||
|
Advances to suppliers – a related party
|
-
|
238
|
37
|
|||||||||
|
Advances to suppliers – third party
|
339,738
|
231,048
|
36,226
|
|||||||||
|
Inventories
|
819,515
|
1,109,854
|
174,013
|
|||||||||
|
Forward contract receivables
|
96,872
|
74,521
|
11,684
|
|||||||||
|
Deferred tax assets – current
|
2,717
|
2,718
|
426
|
|||||||||
|
Other receivables from related parties
|
399
|
625
|
98
|
|||||||||
|
Prepayments and other current assets
|
385,636
|
948,619
|
148,734
|
|||||||||
|
Total current assets
|
3,194,474
|
5,413,863
|
848,834
|
|||||||||
|
Property, plant and equipment, net
|
1,938,978
|
3,560,990
|
558,324
|
|||||||||
|
Land use rights, net
|
261,859
|
369,733
|
57,970
|
|||||||||
|
Intangible assets, net
|
951
|
1,702
|
267
|
|||||||||
|
Other assets
|
203,533
|
170,280
|
26,698
|
|||||||||
|
Deferred tax assets – non current
|
328
|
328
|
51
|
|||||||||
|
Goodwill
|
45,646
|
45,646
|
7,157
|
|||||||||
|
Capped call options
|
-
|
12,616
|
1,978
|
|||||||||
|
Advances to suppliers to be utilized beyond one year
|
234,577
|
213,386
|
33,457
|
|||||||||
|
Total assets
|
5,880,346
|
9,788,544
|
1,534,736
|
|||||||||
|
LIABILITIES
|
||||||||||||
|
Current liabilities:
|
||||||||||||
|
Accounts payable – a related party
|
-
|
40
|
6
|
|||||||||
|
Accounts payable – third parties
|
355,012
|
522,183
|
81,873
|
|||||||||
|
Notes payable – a related party
|
-
|
1,638
|
257
|
|||||||||
|
Notes payable – third parties
|
571,522
|
1,070,782
|
167,887
|
|||||||||
|
Accrued payroll and welfare expenses
|
96,854
|
166,608
|
26,122
|
|||||||||
|
Advances from third party customers
|
164,957
|
148,884
|
23,343
|
|||||||||
|
Other payables and accruals
|
456,416
|
658,470
|
103,242
|
|||||||||
|
Other payables – a related party
|
-
|
819
|
128
|
|||||||||
|
Income tax payables
|
92,200
|
61,194
|
9,594
|
|||||||||
|
Forward contract payables
|
13,064
|
6,667
|
1,045
|
|||||||||
|
Deferred tax liabilities – current
|
10,112
|
10,112
|
1,586
|
|||||||||
|
Bonds payable
|
-
|
1,023,970
|
160,547
|
|||||||||
|
Contingent liabilities
|
10,000
|
-
|
-
|
|||||||||
|
Short-term borrowings from third parties including current portion of long-term bank borrowings
|
1,171,776
|
2,043,705
|
320,430
|
|||||||||
|
Total current liabilities
|
2,941,913
|
5,715,072
|
896,060
|
|||||||||
|
Non-current liabilities:
|
||||||||||||
|
Forward contract payables – non-current
|
-
|
3,586
|
562
|
|||||||||
|
Long-term borrowings
|
269,250
|
304,750
|
47,781
|
|||||||||
|
Guarantee liability
|
1,500
|
-
|
-
|
|||||||||
|
Accrued warranty costs – non-current
|
78,952
|
12,379
|
||||||||||
|
Convertible senior notes
|
-
|
401,144
|
62,895
|
|||||||||
|
Deferred tax liability – non-current
|
2,481
|
2,481
|
389
|
|||||||||
|
Total long term liabilities
|
273,231
|
790,913
|
124,006
|
|||||||||
|
Total liabilities
|
3,215,144
|
6,505,985
|
1,020,067
|
|||||||||
|
Ordinary shares (US$0.00002 par value, 500,000,000 shares authorized; 95,078,242 and 92,732,278 shares issued and outstanding as of December 31, 2010 and September 30, 2011, respectively)
|
14
|
14
|
2
|
|||||||||
|
Additional paid-in capital
|
1,542,089
|
1,520,290
|
238,365
|
|||||||||
|
Statutory reserves
|
164,587
|
164,587
|
25,805
|
|||||||||
|
Other comprehensive loss
|
-
|
(802
|
)
|
(125
|
)
|
|||||||
|
Retained earnings
|
958,512
|
1,598,470
|
250,622
|
|||||||||
|
Total JinkoSolar Holding Co., Ltd. shareholders’ equity
|
2,665,202
|
3,282,559
|
514,669
|
|||||||||
|
Total liabilities and equity
|
5,880,346
|
9,788,544
|
1,534,736
|
|||||||||